Anaheim Mighty DucksGM: Bruce · Team OV: 73

Current Bank Account

$38,095,731

Projected Bank Account

$30,986,467

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	73,558
Middle Bowl	4,860	$51	58,676
Upper Bowl	1,980	$30	25,719
Club Level	3,960	$23	48,616
Luxury Boxes	1,260	$186	15,086
Total	18,000	—	221,655

Pro — Expenses

Total Player Salaries	$54,418,888
Estimated Revenue	$26,742,762
Estimated Season Expense	$34,156,516
Total Income	$16,045,657
Season Ticket %	40%

San Diego Gulls (ANA)

Total Player Salaries	$1,906,400
Estimated Revenue	$1,501,010
Estimated Season Expense	$1,196,520
Total Income	$900,606
Season Ticket %	40%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$43,163,889	$26,089,889	$9,301,000	$4,750,000
Pro Goalies	$5,624,999	$3,250,000	$3,250,000	—
Farm Skaters	$21,264,000	$10,275,000	$3,375,000	—
Farm Goalies	$3,430,000	$650,000	—	—
Total Committed	$73,482,888	$40,264,889	$15,926,000	$4,750,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Phil Di Giuseppe 1	31	2	$4,393,617	$7,000,000	$7,000,000	—	—
RW	Adrian Kempe 1	28	4	$2,981,383	$4,750,000	$4,750,000	$4,750,000	$4,750,000
LW	Markus Granlund 1	32	1	$2,867,777	$4,569,000	—	—	—
C	Sean Couturier 1	32	2	$2,385,106	$3,800,000	$3,800,000	—	—
RW	Conor Sheary 1	33	1	$2,196,809	$3,500,000	—	—	—
LW	Teuvo Teravainen 1	30	1	$1,886,117	$3,005,000	—	—	—
C	Cody Glass	26	1	$1,098,404	$1,750,000	—	—	—
LW	Oliver Wahlstrom	25	1	$1,098,404	$1,750,000	—	—	—
D	Sean Durzi	26	3	$1,098,404	$1,750,000	$1,750,000	$1,750,000	—
LW	Marcus Johansson	34	1	$1,004,255	$1,600,000	—	—	—
C	Joe Veleno	25	2	$941,489	$1,500,000	$1,500,000	—	—
D	Josh Mahura	27	2	$871,749	$1,388,889	$1,388,889	—	—
D	Jake Christiansen	25	2	$627,660	$1,000,000	$1,000,000	—	—
D	Christian Djoos	30	3	$565,521	$901,000	$901,000	$901,000	—
LW	Adam Ruzicka	26	1	$564,894	$900,000	—	—	—
D	Gustav Lindstrom	26	2	$564,894	$900,000	$900,000	—	—
C	Devin Shore	30	3	$470,745	$750,000	$750,000	$750,000	—
D	Egor Zamula	25	3	$407,979	$650,000	$650,000	$650,000	—
D	Matt Grzelcyk	31	2	$392,287	$625,000	$625,000	—	—
LW	Josh Leivo O	32	2	$360,904	$575,000	$575,000	—	—
RW	Carl Grundstrom O	27	3	$313,830	$500,000	$500,000	$500,000	—
Goalies
G	Juuse Saros 1	30	3	$2,039,894	$3,250,000	$3,250,000	$3,250,000	—
G	Kaapo Kahkonen	28	1	$1,098,404	$1,750,000	—	—	—
G	Karel Vejmelka	29	1	$392,287	$624,999	—	—	—
Total				$30,622,813	$48,788,888	$29,339,889	$12,551,000	$4,750,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Anton Slepyshev O	31	2	$1,129,787	$1,800,000	$1,800,000	—	—
LW	Nico Sturm O	30	3	$988,564	$1,575,000	$1,575,000	$1,575,000	—
C	Josh Jooris O	34	1	$978,521	$1,559,000	—	—	—
LW	Pontus Aberg O	31	2	$976,011	$1,555,000	$1,555,000	—	—
LW	Matt Puempel O	32	3	$784,574	$1,250,000	$1,250,000	$1,250,000	—
D	Michal Jordan O	34	1	$699,840	$1,115,000	—	—	—
RW	Richard Panik O	34	1	$699,840	$1,115,000	—	—	—
D	Jarred Tinordi 1	33	1	$627,660	$1,000,000	—	—	—
C	Ryan Carpenter O	34	1	$533,511	$850,000	—	—	—
C	Justin Dowling O	34	1	$486,436	$775,000	—	—	—
C	Kyle Rau O	32	2	$411,117	$655,000	$655,000	—	—
LW	Daniel Carr O	33	2	$386,011	$615,000	$615,000	—	—
RW	Garnet Hathaway O	33	2	$360,904	$575,000	$575,000	—	—
LW	Jiri Smejkal O	28	1	$360,904	$575,000	—	—	—
RW	Jordan Weal O	33	2	$360,904	$575,000	$575,000	—	—
RW	Kevin Roy O	32	2	$360,904	$575,000	$575,000	—	—
D	Casey Fitzgerald O	28	1	$345,213	$550,000	—	—	—
D	Kevin Czuczman O	34	1	$345,213	$550,000	—	—	—
D	Martin Marincin O	33	2	$345,213	$550,000	$550,000	—	—
D	Petteri Lindbohm O	31	3	$345,213	$550,000	$550,000	$550,000	—
D	Seth Helgeson O	34	1	$345,213	$550,000	—	—	—
D	DAVID QUENNEVILLE 🇪🇺 1	27	1	$313,830	$500,000	—	—	—
D	JOEY LALEGGIA 🇪🇺 1	33	1	$313,830	$500,000	—	—	—
D	Nick Cicek O	25	1	$313,830	$500,000	—	—	—
LW	VALTTERI OJANTAKANEN 🇪🇺 1	24	1	$197,713	$315,000	—	—	—
D	ALEX PETERS 🇪🇺 1	28	1	$175,745	$280,000	—	—	—
C	KASPERI OJANTAKANEN 🇪🇺 1	30	1	$160,053	$255,000	—	—	—
Goalies
G	Laurent Brossoit 1 O	32	1	$1,569,149	$2,500,000	—	—	—
G	Christopher Gibson	32	2	$407,979	$650,000	$650,000	—	—
G	NIKO HOVINEN 🇪🇺 1	37	1	$175,745	$280,000	—	—	—
Total				$15,499,427	$24,694,000	$10,925,000	$3,375,000	$0

Boston BruinsGM: Joe · Team OV: 74

Current Bank Account

$56,378,151

Projected Bank Account

$39,161,320

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$91	72,091
Middle Bowl	4,860	$50	58,042
Upper Bowl	1,980	$29	22,788
Club Level	3,960	$22	44,048
Luxury Boxes	1,260	$185	15,161
Total	18,000	—	212,130

Pro — Expenses

Total Player Salaries	$79,930,000
Estimated Revenue	$32,226,438
Estimated Season Expense	$50,168,880
Total Income	$15,516,433
Season Ticket %	48%

Providence Bruins (BOS)

Total Player Salaries	$1,433,800
Estimated Revenue	$1,625,597
Estimated Season Expense	$899,986
Total Income	$782,695
Season Ticket %	48%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$65,273,000	$30,675,000	$15,500,000	$8,000,000
Pro Goalies	$5,650,000	$4,400,000	$4,400,000	$1,400,000
Farm Skaters	$21,704,000	$8,040,000	$1,650,000	—
Farm Goalies	$1,641,000	$750,000	—	—
Total Committed	$94,268,000	$43,865,000	$21,550,000	$9,400,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	David Pastrnak 1 N	29	4	$5,021,277	$8,000,000	$8,000,000	$8,000,000	$8,000,000
D	Erik Gudbranson 1	33	2	$4,723,138	$7,525,000	$7,525,000	—	—
D	Esa Lindell 1	31	1	$4,330,851	$6,900,000	—	—	—
C	Elias Lindholm 1	30	1	$3,295,213	$5,250,000	—	—	—
D	Adam Larsson 1	32	1	$3,138,298	$5,000,000	—	—	—
LW	Jason Zucker 1	33	1	$3,075,532	$4,900,000	—	—	—
C	Mark Scheifele 1	32	1	$2,824,468	$4,500,000	—	—	—
D	Charlie McAvoy 1 N	27	2	$2,730,319	$4,350,000	$4,350,000	—	—
D	Klas Dahlbeck 1	33	2	$2,071,277	$3,300,000	$3,300,000	—	—
D	Connor Clifton 1	30	3	$1,945,745	$3,100,000	$3,100,000	$3,100,000	—
RW	J.T. Miller 1	32	3	$1,882,979	$3,000,000	$3,000,000	$3,000,000	—
LW	Jamie Benn 1	35	1	$1,757,447	$2,800,000	—	—	—
C	Colton Sissons	31	3	$878,723	$1,400,000	$1,400,000	$1,400,000	—
RW	David Perron 1	37	1	$753,191	$1,200,000	—	—	—
C	Jordan Staal 1	36	1	$627,660	$1,000,000	—	—	—
LW	Morgan Barron	26	1	$502,128	$800,000	—	—	—
RW	Jayce Hawryluk O	29	1	$391,660	$624,000	—	—	—
D	Joe Hicketts	29	1	$391,660	$624,000	—	—	—
LW	Lawson Crouse	28	1	$313,830	$500,000	—	—	—
LW	Mikey Eyssimont	28	1	$313,830	$500,000	—	—	—
Goalies
G	Jake Oettinger 1	26	3	$1,882,979	$3,000,000	$3,000,000	$3,000,000	—
G	Filip Gustavsson	27	4	$878,723	$1,400,000	$1,400,000	$1,400,000	$1,400,000
G	Cam Talbot 1 O	37	1	$784,574	$1,250,000	—	—	—
Total				$44,515,502	$70,923,000	$35,075,000	$19,900,000	$9,400,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Magnus Paajarvi 1	34	1	$1,882,979	$3,000,000	—	—	—
LW	Lucas Lessio O	32	1	$997,979	$1,590,000	—	—	—
C	Patrick Brown O	33	2	$856,755	$1,365,000	$1,365,000	—	—
LW	Nick Foligno 1 O	37	1	$831,649	$1,325,000	—	—	—
D	Lucas Johansen O	27	2	$627,660	$1,000,000	$1,000,000	—	—
D	Andrej Sustr	34	1	$615,106	$980,000	—	—	—
C	Brock Nelson O	33	2	$596,277	$950,000	$950,000	—	—
C	Mikael Backlund 1 O	36	1	$596,277	$950,000	—	—	—
C	Par Lindholm O	33	2	$596,277	$950,000	$950,000	—	—
D	Scott Morrow (r)	22	3	$564,894	$900,000	$900,000	$900,000	—
D	Jack Johnson 1 O	38	1	$533,511	$850,000	—	—	—
RW	Laurent Dauphin O	30	3	$470,745	$750,000	$750,000	$750,000	—
D	Dylan Demelo O	32	1	$451,915	$720,000	—	—	—
RW	Vladimir Sobotka 1 O	37	1	$442,500	$705,000	—	—	—
D	Brad Hunt 1 O	36	1	$426,809	$680,000	—	—	—
D	T.J. Brennan 1	36	1	$401,702	$640,000	—	—	—
RW	Spencer Foo O	31	2	$392,287	$625,000	$625,000	—	—
C	Pierre-Edouard Bellemare 1 O	40	1	$370,319	$590,000	—	—	—
C	Aidan McDonough O	25	1	$355,883	$567,000	—	—	—
LW	Grigori Denisenko O	25	1	$355,883	$567,000	—	—	—
LW	A.J. Greer	28	1	$313,830	$500,000	—	—	—
LW	Brendan Leipsic O	31	2	$313,830	$500,000	$500,000	—	—
D	Daniil Miromanov O	27	2	$313,830	$500,000	$500,000	—	—
RW	Sampo Ranta O	25	2	$313,830	$500,000	$500,000	—	—
Goalies
G	Niklas Svedberg O	35	2	$470,745	$750,000	$750,000	—	—
G	Hunter Miska O	29	1	$391,660	$624,000	—	—	—
G	JUHA METSOLA 🇪🇺 1	36	1	$167,585	$267,000	—	—	—
Total				$14,652,717	$23,345,000	$8,790,000	$1,650,000	$0

California Golden SealsGM: Rip · Team OV: 75

Current Bank Account

$32,986,289

Projected Bank Account

$27,270,490

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	66,501
Middle Bowl	4,860	$51	51,443
Upper Bowl	1,980	$30	22,153
Club Level	3,960	$23	39,797
Luxury Boxes	1,260	$186	13,043
Total	18,000	—	192,937

Pro — Expenses

Total Player Salaries	$57,088,561
Estimated Revenue	$29,388,129
Estimated Season Expense	$35,832,234
Total Income	$14,149,840
Season Ticket %	36%

Abbotsford Canucks (CAL)

Total Player Salaries	$1,425,300
Estimated Revenue	$1,622,864
Estimated Season Expense	$894,558
Total Income	$781,379
Season Ticket %	37%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$46,219,564	$41,049,999	$28,250,000	$14,900,000
Pro Goalies	$3,900,000	$3,900,000	$3,100,000	—
Farm Skaters	$17,921,997	$4,979,000	$2,080,000	$624,000
Farm Goalies	$3,300,000	$1,000,000	$1,000,000	—
Total Committed	$71,341,561	$50,928,999	$34,430,000	$15,524,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Nils Hoglander 1	24	3	$3,232,447	$5,150,000	$5,150,000	$5,150,000	—
D	Jamie Drysdale (r) 1	23	4	$2,573,404	$4,100,000	$4,100,000	$4,100,000	$4,100,000
D	K'Andre Miller 1	25	3	$2,573,404	$4,100,000	$4,100,000	$4,100,000	—
D	Nicolas Hague 1	26	3	$2,573,404	$4,100,000	$4,100,000	$4,100,000	—
C	Barrett Hayton 1	25	4	$2,259,574	$3,600,000	$3,600,000	$3,600,000	$3,600,000
LW	Dawson Mercer 1	23	4	$2,259,574	$3,600,000	$3,600,000	$3,600,000	$3,600,000
C	Isac Lundestrom 1	25	4	$2,259,574	$3,600,000	$3,600,000	$3,600,000	$3,600,000
C	Pavel Buchnevich 1	30	2	$1,882,979	$3,000,000	$3,000,000	—	—
RW	Ryan Hartman 1	30	2	$1,882,979	$3,000,000	$3,000,000	—	—
LW	Evander Kane 1	33	2	$1,741,755	$2,775,000	$2,775,000	—	—
RW	Luke Kunin	27	2	$1,192,553	$1,900,000	$1,900,000	—	—
D	Jake Sanderson	22	2	$941,489	$1,500,000	$1,500,000	—	—
RW	Rafael Harvey-Pinard	26	1	$784,574	$1,250,000	—	—	—
D	Christian Folin	34	1	$627,660	$1,000,000	—	—	—
RW	Marian Studenic N	26	1	$545,791	$869,565	—	—	—
D	Mikey Anderson	26	1	$502,128	$800,000	—	—	—
LW	Jake Virtanen	28	1	$470,745	$750,000	—	—	—
D	Jacob Larsson	28	2	$392,287	$624,999	$624,999	—	—
C	Nick Shore	32	1	$313,830	$500,000	—	—	—
Goalies
G	Kevin Lankinen 1	30	3	$1,945,745	$3,100,000	$3,100,000	$3,100,000	—
G	Ukko-Pekka Luukkonen	26	2	$502,128	$800,000	$800,000	—	—
Total				$31,458,024	$50,119,564	$44,949,999	$31,350,000	$14,900,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Arthur Kaliyev (r)	24	1	$784,574	$1,250,000	—	—	—
D	Mark Katic 1 O	36	1	$772,021	$1,229,999	—	—	—
D	Ryan Stanton 1 O	35	1	$772,021	$1,229,999	—	—	—
D	TJ Brodie 1 O	35	1	$772,021	$1,229,999	—	—	—
D	Nikita Okhotyuk (r)	24	2	$564,894	$900,000	$900,000	—	—
RW	James van Riemsdyk 1 O	36	1	$486,436	$775,000	—	—	—
C	Ethen Frank O	27	2	$471,372	$751,000	$751,000	—	—
C	Jacob Lucchini O	30	3	$471,372	$751,000	$751,000	$751,000	—
D	Petter Granberg O	32	3	$442,500	$705,000	$705,000	$705,000	—
LW	Michael Raffl 1 O	36	1	$439,989	$701,000	—	—	—
LW	Taylor Beck O	34	1	$439,989	$701,000	—	—	—
LW	Teemu Hartikainen 1 O	35	1	$439,989	$701,000	—	—	—
C	Henrik Borgstrom O	27	1	$407,979	$650,000	—	—	—
D	Keegan Lowe O	32	1	$392,287	$625,000	—	—	—
RW	Hayden Hodgson O	29	1	$391,660	$624,000	—	—	—
C	J.C. Beaudin	28	2	$391,660	$624,000	$624,000	—	—
D	Jake Livingstone O	26	4	$391,660	$624,000	$624,000	$624,000	$624,000
D	Jake Middleton O	29	1	$391,660	$624,000	—	—	—
RW	Mathieu Olivier O	28	2	$391,660	$624,000	$624,000	—	—
D	Jordan Gross O	30	1	$313,830	$500,000	—	—	—
RW	Max Willman O	30	1	$313,830	$500,000	—	—	—
RW	Michal Repik	36	1	$313,830	$500,000	—	—	—
RW	JENS LOOKE 🇪🇺 1	28	1	$188,926	$301,000	—	—	—
RW	JESSE KIISKINEN 🇪🇺 1	19	1	$188,926	$301,000	—	—	—
LW	ANTON WEDIN 🇪🇺 1	32	1	$156,915	$250,000	—	—	—
RW	REID GARDINER 🇪🇺 1	29	1	$156,915	$250,000	—	—	—
Goalies
G	Antoine Bibeau O	31	1	$753,191	$1,200,000	—	—	—
G	Matt Tomkins O	31	1	$690,426	$1,100,000	—	—	—
G	Marcus Hogberg O	30	3	$627,660	$1,000,000	$1,000,000	$1,000,000	—
Total				$13,320,193	$21,221,997	$5,979,000	$3,080,000	$624,000

Carolina HurricanesGM: Dwayne · Team OV: 74

Current Bank Account

$74,503,256

Projected Bank Account

$66,011,802

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	67,460
Middle Bowl	4,860	$51	55,838
Upper Bowl	1,980	$30	23,343
Club Level	3,960	$23	43,617
Luxury Boxes	1,260	$186	13,914
Total	18,000	—	204,172

Pro — Expenses

Total Player Salaries	$58,242,000
Estimated Revenue	$27,510,884
Estimated Season Expense	$36,556,164
Total Income	$14,813,553
Season Ticket %	39%

Greenville Swamp Rabbits (CAR)

Total Player Salaries	$1,590,000
Estimated Revenue	$1,551,752
Estimated Season Expense	$997,926
Total Income	$835,559
Season Ticket %	36%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$52,110,000	$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	$16,150,000	$12,800,000	$8,150,000	$2,100,000
Farm Goalies	$767,000	—	—	—
Total Committed	$74,392,000	$53,775,000	$26,510,000	$16,910,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Martin Necas 1	26	4	$4,588,191	$7,310,000	$7,310,000	$7,310,000	$7,310,000
D	Rasmus Dahlin 1	25	2	$3,954,255	$6,300,000	$6,300,000	—	—
C	Evgeni Malkin 1	38	2	$2,824,468	$4,500,000	$4,500,000	—	—
LW	Nikolaj Ehlers 1	29	4	$2,510,638	$4,000,000	$4,000,000	$4,000,000	$4,000,000
C	Ryan Johansen 1	32	1	$2,259,574	$3,600,000	—	—	—
RW	Janne Kuokkanen 1	27	2	$2,039,894	$3,250,000	$3,250,000	—	—
C	Scott Laughton 1	31	2	$1,882,979	$3,000,000	$3,000,000	—	—
RW	Travis Konecny 1	28	1	$1,882,979	$3,000,000	—	—	—
D	Philippe Myers 1	28	1	$1,694,681	$2,700,000	—	—	—
D	Dakota Mermis	31	1	$1,255,319	$2,000,000	—	—	—
LW	Ryan Dzingel 1	33	2	$1,255,319	$2,000,000	$2,000,000	—	—
LW	Blake Coleman	33	1	$1,067,021	$1,700,000	—	—	—
RW	Jakob Silfverberg	34	1	$1,004,255	$1,600,000	—	—	—
RW	Alex Newhook	24	2	$941,489	$1,500,000	$1,500,000	—	—
D	Philip Broberg (r)	24	3	$941,489	$1,500,000	$1,500,000	$1,500,000	—
RW	Yakov Trenin	28	1	$878,723	$1,400,000	—	—	—
LW	Dylan Holloway (r)	23	3	$784,574	$1,250,000	$1,250,000	$1,250,000	—
D	Drew Helleson (r)	24	3	$502,128	$800,000	$800,000	$800,000	—
D	Brock Faber	22	2	$439,362	$700,000	$700,000	—	—
Goalies
G	Stuart Skinner 1 N	26	4	$2,196,809	$3,500,000	$3,500,000	$3,500,000	$3,500,000
G	Philipp Grubauer O	33	2	$856,755	$1,365,000	$1,365,000	—	—
G	Sam Montembeault	28	1	$313,830	$500,000	—	—	—
Total				$36,074,732	$57,475,000	$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	$1,255,319	$2,000,000	—	—	—
C	Alex Turcotte (r)	24	3	$1,098,404	$1,750,000	$1,750,000	$1,750,000	—
D	Ty Smith O	25	3	$627,660	$1,000,000	$1,000,000	$1,000,000	—
D	Kaedan Korczak (r)	24	3	$502,128	$800,000	$800,000	$800,000	—
LW	Samuel Fagemo O	25	3	$502,128	$800,000	$800,000	$800,000	—
D	Vladislav Kolyachonok (r)	24	3	$439,362	$700,000	$700,000	$700,000	—
LW	Joona Luoto O	27	2	$407,979	$650,000	$650,000	—	—
D	Jack Ahcan O	28	4	$376,596	$600,000	$600,000	$600,000	$600,000
D	Robin Salo O	26	1	$376,596	$600,000	—	—	—
LW	Brett Murray O	26	4	$313,830	$500,000	$500,000	$500,000	$500,000
LW	Brett Seney O	29	2	$313,830	$500,000	$500,000	—	—
C	Dakota Joshua	29	2	$313,830	$500,000	$500,000	—	—
D	Jakub Galvas O	26	3	$313,830	$500,000	$500,000	$500,000	—
D	Jalen Chatfield O	29	2	$313,830	$500,000	$500,000	—	—
C	Josh Dunne O	26	4	$313,830	$500,000	$500,000	$500,000	$500,000
C	Lias Andersson O	26	4	$313,830	$500,000	$500,000	$500,000	$500,000
LW	Mikhail Maltsev O	27	2	$313,830	$500,000	$500,000	—	—
C	Nic Petan O	30	3	$313,830	$500,000	$500,000	$500,000	—
RW	Nikita Scherbak O	29	2	$313,830	$500,000	$500,000	—	—
RW	Peter Cehlarik O	29	2	$313,830	$500,000	$500,000	—	—
D	Roland McKeown O	29	2	$313,830	$500,000	$500,000	—	—
C	Rourke Chartier O	29	2	$313,830	$500,000	$500,000	—	—
C	Taro Hirose O	29	1	$313,830	$500,000	—	—	—
RW	RYAN LASCH 🇪🇺 1	38	1	$156,915	$250,000	—	—	—
Goalies
G	NOA VALI 🇪🇺 1	20	1	$167,585	$267,000	—	—	—
G	BRANDON BUSSI 🇪🇺 1	27	1	$156,915	$250,000	—	—	—
G	JOHN LETHEMON 🇪🇺 1	28	1	$156,915	$250,000	—	—	—
Total				$10,618,122	$16,917,000	$12,800,000	$8,150,000	$2,100,000

Chicago BlackhawksGM: Darryl · Team OV: 76

Current Bank Account

$64,487,938

Projected Bank Account

$56,321,197

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	59,434
Middle Bowl	4,860	$51	48,036
Upper Bowl	1,980	$30	19,867
Club Level	3,960	$23	37,301
Luxury Boxes	1,260	$186	12,176
Total	18,000	—	176,814

Pro — Expenses

Total Player Salaries	$62,265,000
Estimated Revenue	$30,138,360
Estimated Season Expense	$39,081,246
Total Income	$12,916,440
Season Ticket %	43%

Rockford IceHogs (CHI)

Total Player Salaries	$1,433,000
Estimated Revenue	$1,675,541
Estimated Season Expense	$899,396
Total Income	$718,089
Season Ticket %	43%

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	$17,938,000	$9,655,000	$4,405,000	$2,330,000
Farm Goalies	$2,400,000	—	—	—
Total Committed	$76,595,000	$47,182,000	$27,582,000	$21,407,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Brayden Point 1	29	4	$5,352,053	$8,527,000	$8,527,000	$8,527,000	$8,527,000
RW	Nick Schmaltz 1	29	4	$3,138,298	$5,000,000	$5,000,000	$5,000,000	$5,000,000
C	Steven Stamkos 1	35	2	$2,981,383	$4,750,000	$4,750,000	—	—
RW	Mitch Marner 1	28	1	$2,887,234	$4,600,000	—	—	—
C	Mikael Granlund 1	33	2	$2,353,723	$3,750,000	$3,750,000	—	—
LW	William Karlsson 1	32	1	$2,165,426	$3,450,000	—	—	—
D	Ivan Provorov 1	28	4	$2,134,043	$3,400,000	$3,400,000	$3,400,000	$3,400,000
D	Rasmus Ristolainen 1 N	30	1	$2,039,894	$3,250,000	—	—	—
D	Jacob Trouba 1	31	2	$1,977,128	$3,150,000	$3,150,000	—	—
D	Steve Santini 1 N	30	3	$1,569,149	$2,500,000	$2,500,000	$2,500,000	—
LW	Jonathan Marchessault	34	1	$941,489	$1,500,000	—	—	—
D	Vince Dunn	28	4	$941,489	$1,500,000	$1,500,000	$1,500,000	$1,500,000
C	Connor Zary (r)	23	2	$627,660	$1,000,000	$1,000,000	—	—
RW	JJ Peterka (r)	23	2	$627,660	$1,000,000	$1,000,000	—	—
D	Alex Vlasic (r)	24	1	$564,894	$900,000	—	—	—
C	Tyson Jost	27	2	$439,362	$700,000	$700,000	—	—
LW	Michael Carcone O	29	4	$407,979	$650,000	$650,000	$650,000	$650,000
D	Urho Vaakanainen	26	3	$376,596	$600,000	$600,000	$600,000	—
RW	Isaac Ratcliffe O	26	3	$313,830	$500,000	$500,000	$500,000	—
LW	Noah Cates	26	3	$313,830	$500,000	$500,000	$500,000	—
Goalies
G	Jordan Binnington 1	31	1	$2,259,574	$3,600,000	—	—	—
G	Logan Thompson	28	1	$897,553	$1,430,000	—	—	—
Total				$35,310,247	$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	$1,255,319	$2,000,000	—	—	—
LW	Brandon Tanev O	33	2	$972,872	$1,550,000	$1,550,000	—	—
C	Aleksi Heponiemi O	26	3	$941,489	$1,500,000	$1,500,000	$1,500,000	—
D	Jacob MacDonald O	32	1	$941,489	$1,500,000	—	—	—
D	Victor Soderstrom (r)	24	2	$941,489	$1,500,000	$1,500,000	—	—
D	Max Lajoie O	27	2	$627,660	$1,000,000	$1,000,000	—	—
LW	Emil Bemstrom O	26	1	$502,128	$800,000	—	—	—
RW	Andy Miele 1 O	37	1	$470,745	$750,000	—	—	—
C	Arttu Ruotsalainen O	27	1	$439,362	$700,000	—	—	—
C	Cedric Paquette O	31	1	$423,670	$675,000	—	—	—
RW	Joel Kiviranta O	29	4	$407,979	$650,000	$650,000	$650,000	$650,000
LW	Tyler Motte O	30	2	$407,979	$650,000	$650,000	—	—
RW	LENNI HAMEENAHO 🇪🇺 1	20	1	$376,596	$600,000	—	—	—
LW	Sonny Milano O	29	3	$360,904	$575,000	$575,000	$575,000	—
RW	Brandon Duhaime O	28	4	$351,489	$560,000	$560,000	$560,000	$560,000
LW	Evgeny Svechnikov O	28	4	$351,489	$560,000	$560,000	$560,000	$560,000
C	Nick Merkley O	28	4	$351,489	$560,000	$560,000	$560,000	$560,000
D	Kale Clague O	27	2	$345,213	$550,000	$550,000	—	—
D	Alex Grant O	36	1	$313,830	$500,000	—	—	—
D	Connor Carrick O	31	1	$313,830	$500,000	—	—	—
D	LUKAS KANAK 🇪🇺 1	28	1	$161,936	$258,000	—	—	—
Goalies
G	Tomas Popperle 1 O	39	1	$815,957	$1,300,000	—	—	—
G	MATTEUS WARD 🇪🇺 1	23	1	$376,596	$600,000	—	—	—
G	JESPER MYRENBERG 🇪🇺 1	25	1	$313,830	$500,000	—	—	—
Total				$12,765,340	$20,338,000	$9,655,000	$4,405,000	$2,330,000

Colorado AvalancheGM: Sean · Team OV: 75

Current Bank Account

$63,996,965

Projected Bank Account

$43,790,086

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	63,596
Middle Bowl	4,860	$51	50,233
Upper Bowl	1,980	$30	22,084
Club Level	3,960	$23	40,763
Luxury Boxes	1,260	$186	13,420
Total	18,000	—	190,096

Pro — Expenses

Total Player Salaries	$78,680,000
Estimated Revenue	$28,837,836
Estimated Season Expense	$49,384,298
Total Income	$13,884,884
Season Ticket %	45%

Colorado Eagles (COL)

Total Player Salaries	$2,021,000
Estimated Revenue	$1,608,083
Estimated Season Expense	$1,268,500
Total Income	$774,262
Season Ticket %	41%

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	$23,490,000	$20,690,000	$9,500,000	$500,000
Farm Goalies	$3,200,000	$3,200,000	$1,300,000	—
Total Committed	$98,890,000	$75,240,000	$37,650,000	$17,100,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Danton Heinen 1	29	1	$5,021,277	$8,000,000	—	—	—
C	Alex Wennberg 1 N	30	2	$4,393,617	$7,000,000	$7,000,000	—	—
LW	Jason Robertson 1 N	25	3	$3,765,957	$6,000,000	$6,000,000	$6,000,000	—
RW	Nathan MacKinnon 1	29	4	$3,640,426	$5,800,000	$5,800,000	$5,800,000	$5,800,000
D	Adam Fox	27	2	$3,138,298	$5,000,000	$5,000,000	—	—
C	Robert Thomas 1	25	4	$3,138,298	$5,000,000	$5,000,000	$5,000,000	$5,000,000
D	Shea Theodore 1	29	1	$2,698,936	$4,300,000	—	—	—
D	Tony DeAngelo 1	29	1	$2,698,936	$4,300,000	—	—	—
RW	Max Domi 1	30	3	$2,039,894	$3,250,000	$3,250,000	$3,250,000	—
D	Trevor Carrick 1	30	2	$1,882,979	$3,000,000	$3,000,000	—	—
C	William Nylander 1	29	4	$1,882,979	$3,000,000	$3,000,000	$3,000,000	$3,000,000
LW	Brett Howden	27	4	$1,757,447	$2,800,000	$2,800,000	$2,800,000	$2,800,000
RW	Logan O'Connor 1	28	1	$1,443,617	$2,300,000	—	—	—
D	Troy Stecher	31	2	$878,723	$1,400,000	$1,400,000	—	—
C	Pavel Zacha	28	3	$627,660	$1,000,000	$1,000,000	$1,000,000	—
RW	William Lockwood	27	1	$470,745	$750,000	—	—	—
D	Ronnie Attard	26	1	$439,362	$700,000	—	—	—
LW	Boris Katchouk	27	2	$313,830	$500,000	$500,000	—	—
C	Colin White O	28	1	$313,830	$500,000	—	—	—
Goalies
G	John Gibson 1 N	31	2	$2,008,511	$3,200,000	$3,200,000	—	—
G	Alex Lyon 1	32	2	$1,380,851	$2,200,000	$2,200,000	—	—
G	Anders Lindback 1 O	37	2	$1,380,851	$2,200,000	$2,200,000	—	—
Total				$45,317,024	$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	$2,937,447	$4,680,000	$4,680,000	—	—
C	Oscar Lindberg 1 O	33	2	$1,129,787	$1,800,000	$1,800,000	—	—
D	Brandt Clarke (r)	22	3	$1,098,404	$1,750,000	$1,750,000	$1,750,000	—
C	Cole Perfetti (r)	23	3	$1,098,404	$1,750,000	$1,750,000	$1,750,000	—
C	Luca Del Bel Belluz (r)	21	3	$627,660	$1,000,000	$1,000,000	$1,000,000	—
C	Rasmus Kupari O	25	2	$627,660	$1,000,000	$1,000,000	—	—
D	Ryker Evans (r)	23	3	$627,660	$1,000,000	$1,000,000	$1,000,000	—
C	Shane Pinto (r)	24	2	$627,660	$1,000,000	$1,000,000	—	—
C	David Gustafsson O	25	3	$564,894	$900,000	$900,000	$900,000	—
LW	Joona Koppanen O	27	1	$502,128	$800,000	—	—	—
LW	Anders Bjork O	28	3	$470,745	$750,000	$750,000	$750,000	—
D	Dean Kukan O	31	2	$470,745	$750,000	$750,000	—	—
D	Nikita Tryamkin O	30	3	$470,745	$750,000	$750,000	$750,000	—
C	Jakub Lauko O	25	2	$439,362	$700,000	$700,000	—	—
C	Andrew Poturalski O	31	2	$395,426	$630,000	$630,000	—	—
D	Gavin Bayreuther O	31	2	$395,426	$630,000	$630,000	—	—
RW	Nick Caamano O	26	3	$376,596	$600,000	$600,000	$600,000	—
D	Blake Hillman O	29	1	$313,830	$500,000	—	—	—
D	Brennan Menell O	28	1	$313,830	$500,000	—	—	—
LW	Danick Martel O	30	3	$313,830	$500,000	$500,000	$500,000	—
RW	Jasper Weatherby O	27	4	$313,830	$500,000	$500,000	$500,000	$500,000
D	Lawrence Pilut O	29	1	$313,830	$500,000	—	—	—
D	Trevor Murphy O	29	1	$313,830	$500,000	—	—	—
Goalies
G	Zach Fucale O	30	2	$1,192,553	$1,900,000	$1,900,000	—	—
G	Leevi Merilainen (r)	22	3	$439,362	$700,000	$700,000	$700,000	—
G	Jiri Patera O	26	3	$376,596	$600,000	$600,000	$600,000	—
Total				$16,752,240	$26,690,000	$23,890,000	$10,800,000	$500,000

Columbus Blue JacketsGM: Josh · Team OV: 77

Current Bank Account

$88,363,326

Projected Bank Account

$72,078,064

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$91	75,518
Middle Bowl	4,860	$47	60,751
Upper Bowl	1,980	$29	25,400
Club Level	3,960	$21	51,373
Luxury Boxes	1,260	$183	16,893
Total	18,000	—	229,935

Pro — Expenses

Total Player Salaries	$74,533,667
Estimated Revenue	$30,442,332
Estimated Season Expense	$46,781,808
Total Income	$16,392,025
Season Ticket %	45%

Cleveland Monsters (CBJ)

Total Player Salaries	$2,300,143
Estimated Revenue	$1,497,944
Estimated Season Expense	$1,443,730
Total Income	$806,585
Season Ticket %	42%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$67,023,667	$55,190,000	$30,690,000	$13,670,000
Pro Goalies	$5,510,000	$2,750,000	—	—
Farm Skaters	$22,080,000	$17,330,000	$8,300,000	—
Farm Goalies	$2,921,427	$1,821,427	—	—
Total Committed	$97,535,094	$77,091,427	$38,990,000	$13,670,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Chris Tierney 1	31	2	$4,393,617	$7,000,000	$7,000,000	—	—
C	Sean Monahan 1	30	2	$3,483,511	$5,550,000	$5,550,000	—	—
RW	Anthony Beauvillier 1	28	1	$3,242,908	$5,166,667	—	—	—
LW	Carter Verhaeghe 1	29	4	$2,824,468	$4,500,000	$4,500,000	$4,500,000	$4,500,000
LW	Dominik Kubalik 1	29	4	$2,824,468	$4,500,000	$4,500,000	$4,500,000	$4,500,000
RW	Valeri Nichushkin 1	30	3	$2,636,170	$4,200,000	$4,200,000	$4,200,000	—
RW	Bryan Rust 1	33	3	$2,510,638	$4,000,000	$4,000,000	$4,000,000	—
C	Vincent Trocheck 1	31	2	$2,510,638	$4,000,000	$4,000,000	—	—
RW	Nino Niederreiter 1	32	1	$2,259,574	$3,600,000	—	—	—
D	Hampus Lindholm 1 N	31	2	$2,196,809	$3,500,000	$3,500,000	—	—
D	Matt Dumba 1	30	3	$2,039,894	$3,250,000	$3,250,000	$3,250,000	—
D	John Carlson 1	35	1	$1,925,032	$3,067,000	—	—	—
C	Curtis Lazar 1	30	3	$1,882,979	$3,000,000	$3,000,000	$3,000,000	—
D	J.J. Moser 1	25	4	$1,882,979	$3,000,000	$3,000,000	$3,000,000	$3,000,000
D	Zach Werenski 1	27	2	$1,882,979	$3,000,000	$3,000,000	—	—
LW	Conor Garland	29	4	$1,048,191	$1,670,000	$1,670,000	$1,670,000	$1,670,000
LW	Jonathan Drouin	30	3	$1,048,191	$1,670,000	$1,670,000	$1,670,000	—
D	Riley Stillman	27	2	$910,106	$1,450,000	$1,450,000	—	—
LW	Adam Beckman (r)	24	3	$564,894	$900,000	$900,000	$900,000	—
Goalies
G	Mackenzie Blackwood 1 N	28	1	$1,732,340	$2,760,000	—	—	—
G	Semyon Varlamov 1	37	2	$1,726,064	$2,750,000	$2,750,000	—	—
Total				$45,526,450	$72,533,667	$57,940,000	$30,690,000	$13,670,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Filip Zadina O	25	2	$1,098,404	$1,750,000	$1,750,000	—	—
C	Frank Nazar (r)	21	3	$1,098,404	$1,750,000	$1,750,000	$1,750,000	—
C	Mark Arcobello 1 O	36	2	$941,489	$1,500,000	$1,500,000	—	—
C	Lars Eller O	36	2	$941,489	$1,500,000	$1,500,000	—	—
RW	Vasily Podkolzin (r)	24	3	$941,489	$1,500,000	$1,500,000	$1,500,000	—
RW	Brett Leason O	26	2	$627,660	$1,000,000	$1,000,000	—	—
LW	Jakob Pelletier (r)	24	3	$627,660	$1,000,000	$1,000,000	$1,000,000	—
D	Olen Zellweger (r)	21	3	$627,660	$1,000,000	$1,000,000	$1,000,000	—
RW	Sam Colangelo (r)	23	3	$564,894	$900,000	$900,000	$900,000	—
LW	Will Cuylle (r)	23	3	$502,128	$800,000	$800,000	$800,000	—
D	Tim Heed O	34	2	$470,745	$750,000	$750,000	—	—
D	Xavier Ouellet O	31	3	$470,745	$750,000	$750,000	$750,000	—
LW	Brock McGinn O	31	2	$417,394	$665,000	$665,000	—	—
RW	Mackenzie MacEachern O	31	2	$417,394	$665,000	$665,000	—	—
D	Nick Seeler O	32	1	$392,287	$625,000	—	—	—
C	Sean Kuraly O	32	1	$392,287	$625,000	—	—	—
D	Calle Rosen O	31	1	$376,596	$600,000	—	—	—
C	Chris Kreider O	34	1	$376,596	$600,000	—	—	—
D	Dan Renouf O	31	2	$376,596	$600,000	$600,000	—	—
LW	Eric Robinson O	30	3	$376,596	$600,000	$600,000	$600,000	—
D	Jaycob Megna O	32	1	$376,596	$600,000	—	—	—
D	Jon Merrill O	33	1	$376,596	$600,000	—	—	—
C	Matthew Peca O	32	1	$376,596	$600,000	—	—	—
D	Mikko Lehtonen O	31	2	$376,596	$600,000	$600,000	—	—
LW	Chris Wagner O	34	1	$313,830	$500,000	—	—	—
Goalies
G	Collin Delia O	31	2	$672,491	$1,071,427	$1,071,427	—	—
G	Roman Will O	33	2	$470,745	$750,000	$750,000	—	—
G	Matt O'Connor O	33	1	$376,596	$600,000	—	—	—
G	Jeremy Smith 1 O	36	1	$313,830	$500,000	—	—	—
Total				$15,692,389	$25,001,427	$19,151,427	$8,300,000	$0

Detroit Red WingsGM: Eric G · Team OV: 74

Current Bank Account

$48,249,509

Projected Bank Account

$30,840,856

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	69,113
Middle Bowl	4,860	$51	55,164
Upper Bowl	1,980	$30	22,989
Club Level	3,960	$23	42,964
Luxury Boxes	1,260	$186	14,411
Total	18,000	—	204,641

Pro — Expenses

Total Player Salaries	$72,328,188
Estimated Revenue	$27,891,223
Estimated Season Expense	$45,397,432
Total Income	$15,018,351
Season Ticket %	40%

Grand Rapids Griffins (DET)

Total Player Salaries	$2,341,000
Estimated Revenue	$1,566,892
Estimated Season Expense	$1,469,336
Total Income	$843,711
Season Ticket %	48%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$63,073,188	$30,987,998	$5,850,000	$5,850,000
Pro Goalies	$3,450,000	$800,000	—	—
Farm Skaters	$28,599,997	$13,150,000	$7,600,000	$1,250,000
Farm Goalies	$2,615,000	$500,000	$500,000	—
Total Committed	$97,738,185	$45,437,998	$13,950,000	$7,100,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Ryan O'Reilly 1	34	1	$5,492,021	$8,750,000	—	—	—
RW	Gabriel Landeskog 1	32	1	$4,532,170	$7,220,746	—	—	—
RW	Marko Dano 1	30	2	$3,828,723	$6,100,000	$6,100,000	—	—
LW	Dylan Larkin 1	28	1	$3,731,087	$5,944,444	—	—	—
C	Matt Duchene 1	34	2	$3,452,128	$5,500,000	$5,500,000	—	—
D	John Marino 1	28	1	$2,429,043	$3,870,000	—	—	—
D	Mikhail Sergachev 1	27	2	$2,429,043	$3,870,000	$3,870,000	—	—
LW	Aliaksei Protas (r) 1	24	4	$2,259,574	$3,600,000	$3,600,000	$3,600,000	$3,600,000
D	Brent Burns 1	40	1	$2,259,574	$3,600,000	—	—	—
RW	Dmitrij Jaskin	32	2	$1,370,808	$2,183,999	$2,183,999	—	—
C	Zach Aston-Reese	30	2	$1,370,808	$2,183,999	$2,183,999	—	—
D	Morgan Rielly 1	31	2	$1,255,319	$2,000,000	$2,000,000	—	—
D	Jyrki Jokipakka 1	33	2	$941,489	$1,500,000	$1,500,000	—	—
D	Tim Erixon O	34	2	$753,191	$1,200,000	$1,200,000	—	—
C	Blake Lizotte	27	1	$627,660	$1,000,000	—	—	—
RW	Stefan Noesen 1	32	1	$627,660	$1,000,000	—	—	—
D	Artem Zub	29	4	$470,745	$750,000	$750,000	$750,000	$750,000
LW	Shane Gersich	28	4	$470,745	$750,000	$750,000	$750,000	$750,000
D	Travis Sanheim	29	4	$470,745	$750,000	$750,000	$750,000	$750,000
C	Vladislav Kamenev O	28	1	$439,362	$700,000	—	—	—
LW	Valtteri Puustinen	26	2	$376,596	$600,000	$600,000	—	—
Goalies
G	Thatcher Demko	29	1	$1,035,638	$1,650,000	—	—	—
G	Pyotr Kochetkov	26	1	$627,660	$1,000,000	—	—	—
G	Lukas Dostal	25	2	$502,128	$800,000	$800,000	—	—
Total				$41,753,917	$66,523,188	$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	$2,316,064	$3,690,000	—	—	—
C	Matty Beniers (r)	22	1	$1,255,319	$2,000,000	—	—	—
LW	Quinton Byfield (r)	22	2	$1,255,319	$2,000,000	$2,000,000	—	—
LW	William Eklund (r)	22	3	$1,255,319	$2,000,000	$2,000,000	$2,000,000	—
RW	Lucas Raymond	23	2	$1,098,404	$1,750,000	$1,750,000	—	—
D	Simon Edvinsson (r)	22	3	$1,098,404	$1,750,000	$1,750,000	$1,750,000	—
D	Carson Soucy O	30	3	$941,489	$1,500,000	$1,500,000	$1,500,000	—
D	Calvin de Haan O	34	1	$800,265	$1,274,999	—	—	—
D	Mattias Ekholm O	35	1	$800,265	$1,274,999	—	—	—
D	Sami Vatanen O	34	1	$800,265	$1,274,999	—	—	—
C	Michael Sgarbossa O	32	1	$784,574	$1,250,000	—	—	—
RW	Matt Nieto O	32	1	$665,319	$1,060,000	—	—	—
D	Darren Raddysh	29	1	$627,660	$1,000,000	—	—	—
D	Jordan Harris (r)	24	1	$502,128	$800,000	—	—	—
C	Brendan Gaunce O	31	1	$439,362	$700,000	—	—	—
D	Zac Jones (r)	24	2	$439,362	$700,000	$700,000	—	—
C	Clark Bishop O	29	4	$392,287	$625,000	$625,000	$625,000	$625,000
RW	Radim Zohorna O	29	4	$392,287	$625,000	$625,000	$625,000	$625,000
RW	Tyler Graovac O	32	1	$392,287	$625,000	—	—	—
RW	Alex Laferriere (r)	23	3	$376,596	$600,000	$600,000	$600,000	—
C	Dmitri Voronkov (r)	24	2	$376,596	$600,000	$600,000	—	—
LW	Anton Blidh O	30	1	$313,830	$500,000	—	—	—
RW	Austin Wagner O	28	3	$313,830	$500,000	$500,000	$500,000	—
LW	Mason Appleton O	29	2	$313,830	$500,000	$500,000	—	—
Goalies
G	ARVID HOLM 🇪🇺 1	26	1	$313,830	$500,000	—	—	—
G	Josef Korenar O	27	3	$313,830	$500,000	$500,000	$500,000	—
G	OSKARI SALMINEN 🇪🇺 1	25	1	$313,830	$500,000	—	—	—
G	JAKUB MALEK 🇪🇺 1	23	1	$219,681	$350,000	—	—	—
G	MATT VILLALTA 🇪🇺 1	26	1	$166,330	$265,000	—	—	—
G	ADAM AHMAN 🇪🇺 1	25	1	$156,915	$250,000	—	—	—
G	MASI HARKONEN 🇪🇺 1	18	1	$156,915	$250,000	—	—	—
Total				$19,592,392	$31,214,997	$13,650,000	$8,100,000	$1,250,000

Edmonton OilersGM: Ray K · Team OV: 76

Current Bank Account

$87,168,461

Projected Bank Account

$68,472,006

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$91	77,852
Middle Bowl	4,860	$50	61,839
Upper Bowl	1,980	$30	23,298
Club Level	3,960	$22	46,757
Luxury Boxes	1,260	$184	16,224
Total	18,000	—	225,970

Pro — Expenses

Total Player Salaries	$78,743,783
Estimated Revenue	$30,873,414
Estimated Season Expense	$49,424,300
Total Income	$16,624,146
Season Ticket %	41%

Bakersfield Condors (EDM)

Total Player Salaries	$2,642,100
Estimated Revenue	$1,512,803
Estimated Season Expense	$1,658,372
Total Income	$814,586
Season Ticket %	46%

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	$30,699,002	$11,458,001	$700,000	—
Farm Goalies	$2,896,000	$900,000	—	—
Total Committed	$106,723,785	$65,303,001	$28,155,000	$9,645,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Timo Meier 1 N	28	1	$6,549,491	$10,434,783	—	—	—
RW	Nico Hischier 1 N	26	3	$4,823,564	$7,685,000	$7,685,000	$7,685,000	—
LW	Brady Tkachuk 1 N	25	4	$4,676,064	$7,450,000	$7,450,000	$7,450,000	$7,450,000
C	Pierre-Luc Dubois 1 N	27	2	$4,591,330	$7,315,000	$7,315,000	—	—
C	Adam Gaudette 1	28	2	$3,452,128	$5,500,000	$5,500,000	—	—
RW	Boone Jenner 1 N	32	2	$3,216,755	$5,125,000	$5,125,000	—	—
D	Samuel Girard 1	27	1	$2,196,809	$3,500,000	—	—	—
C	Teddy Blueger 1 N	30	2	$1,873,564	$2,985,000	$2,985,000	—	—
LW	Troy Terry 1 N	27	2	$1,861,011	$2,965,000	$2,965,000	—	—
C	Phillip Danault 1 N	32	1	$1,694,053	$2,699,000	—	—	—
D	Marcus Pettersson 1 N	29	3	$1,628,777	$2,595,000	$2,595,000	$2,595,000	—
RW	Noah Gregor 1 N	26	3	$1,509,521	$2,405,000	$2,405,000	$2,405,000	—
D	Neal Pionk	29	4	$1,377,713	$2,195,000	$2,195,000	$2,195,000	$2,195,000
D	Alexander Romanov	25	1	$627,660	$1,000,000	—	—	—
D	Michael Kesselring	25	2	$627,660	$1,000,000	$1,000,000	—	—
D	Noah Dobson	25	1	$627,660	$1,000,000	—	—	—
LW	Philipp Kurashev	25	2	$376,596	$600,000	$600,000	—	—
LW	Maxim Mamin O	30	1	$345,213	$550,000	—	—	—
LW	Jujhar Khaira	30	1	$313,830	$500,000	—	—	—
Goalies
G	Alexandar Georgiev 1 N	29	3	$3,216,755	$5,125,000	$5,125,000	$5,125,000	—
G	Samuel Ersson	25	1	$313,830	$500,000	—	—	—
Total				$45,899,984	$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	$1,377,713	$2,195,000	—	—	—
RW	MICHAL KOVARCIK 🇪🇺 1	28	1	$1,248,415	$1,989,000	—	—	—
C	Jordan Martinook O	32	1	$1,245,905	$1,985,001	—	—	—
RW	Joel Armia O	32	1	$1,161,798	$1,851,000	—	—	—
RW	Kirby Dach (r)	24	1	$1,098,404	$1,750,000	—	—	—
C	Michael McCarron O	30	2	$1,063,884	$1,695,001	$1,695,001	—	—
C	Eric O'Dell 1 O	35	1	$978,521	$1,559,000	—	—	—
LW	Noel Acciari O	33	1	$940,862	$1,499,000	—	—	—
D	Scott Harrington O	32	2	$940,862	$1,499,000	$1,499,000	—	—
D	Brandon Davidson O	33	2	$752,564	$1,199,000	$1,199,000	—	—
D	Josh Brown O	31	1	$660,926	$1,053,000	—	—	—
C	Wyatt Johnston (r)	22	2	$627,660	$1,000,000	$1,000,000	—	—
LW	Antti Suomela O	31	2	$626,404	$998,000	$998,000	—	—
D	Carl Dahlstrom O	30	2	$626,404	$998,000	$998,000	—	—
C	Luke Johnson O	30	2	$626,404	$998,000	$998,000	—	—
LW	Kevin Rooney O	32	1	$580,585	$925,000	—	—	—
D	Scott Mayfield O	32	1	$580,585	$925,000	—	—	—
D	Nate Schmidt O	33	2	$564,266	$899,000	$899,000	—	—
LW	Spencer Machacek 1 O	36	1	$505,266	$805,000	—	—	—
D	Andy Welinski O	32	2	$487,691	$777,000	$777,000	—	—
RW	Nicolas Deslauriers O	34	1	$486,436	$775,000	—	—	—
D	Emil Lilleberg (r)	24	3	$439,362	$700,000	$700,000	$700,000	—
RW	Waltteri Merela O	26	2	$436,223	$695,000	$695,000	—	—
C	Scott Reedy O	26	1	$376,596	$600,000	—	—	—
D	Grant Hutton O	29	1	$316,968	$505,000	—	—	—
D	MAX LINDROTH 🇪🇺 1	28	1	$185,160	$295,000	—	—	—
LW	MATIAS MANTYKIVI 🇪🇺 1	24	1	$166,330	$265,000	—	—	—
RW	TEEMU TURUNEN 🇪🇺 1	29	1	$166,330	$265,000	—	—	—
Goalies
G	Antti Raanta 1 O	36	1	$626,404	$998,000	—	—	—
G	Troy Grosenick 1 O	35	1	$626,404	$998,000	—	—	—
G	Joel Hofer (r)	24	2	$564,894	$900,000	$900,000	—	—
Total				$21,086,226	$33,595,002	$12,358,001	$700,000	$0

Florida PanthersGM: Eric E · Team OV: 75

Current Bank Account

$53,903,381

Projected Bank Account

$48,579,493

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	74,036
Middle Bowl	4,860	$51	55,290
Upper Bowl	1,980	$30	24,802
Club Level	3,960	$23	46,377
Luxury Boxes	1,260	$186	15,279
Total	18,000	—	215,784

Pro — Expenses

Total Player Salaries	$50,857,099
Estimated Revenue	$26,424,897
Estimated Season Expense	$31,920,888
Total Income	$15,854,938
Season Ticket %	38%

Athens Rock Lobsters (FLA)

Total Player Salaries	$2,015,900
Estimated Revenue	$1,437,417
Estimated Season Expense	$1,265,314
Total Income	$862,450
Season Ticket %	42%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$43,740,000	$33,400,000	$20,300,000	$14,350,000
Pro Goalies	$3,700,000	$3,700,000	$3,700,000	$1,700,000
Farm Skaters	$25,226,095	$6,300,000	$4,300,000	$2,050,000
Farm Goalies	$1,350,000	$500,000	$500,000	—
Total Committed	$74,016,095	$43,900,000	$28,800,000	$18,100,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Sebastian Aho 1	27	2	$3,609,043	$5,750,000	$5,750,000	—	—
C	Christian Dvorak 1	29	4	$3,138,298	$5,000,000	$5,000,000	$5,000,000	$5,000,000
LW	Anthony Duclair 1	29	4	$2,636,170	$4,200,000	$4,200,000	$4,200,000	$4,200,000
RW	Jake Debrusk 1	28	1	$2,472,979	$3,940,000	—	—	—
D	Brandon Montour 1	31	2	$1,882,979	$3,000,000	$3,000,000	—	—
C	Jared McCann	29	4	$1,663,298	$2,650,000	$2,650,000	$2,650,000	$2,650,000
LW	Alex Tuch	29	4	$1,569,149	$2,500,000	$2,500,000	$2,500,000	$2,500,000
D	Alex Pietrangelo 1	35	2	$1,412,234	$2,250,000	$2,250,000	—	—
D	Jaccob Slavin	31	2	$1,318,085	$2,100,000	$2,100,000	—	—
D	Bowen Byram	24	1	$1,255,319	$2,000,000	—	—	—
C	Morgan Geekie N	26	3	$1,255,319	$2,000,000	$2,000,000	$2,000,000	—
RW	Andreas Athanasiou	30	3	$941,489	$1,500,000	$1,500,000	$1,500,000	—
D	Devon Toews	31	3	$627,660	$1,000,000	$1,000,000	$1,000,000	—
D	Jeremy Lauzon 1 N	28	1	$627,660	$1,000,000	—	—	—
RW	Reese Johnson N	26	1	$627,660	$1,000,000	—	—	—
C	Dylan Gambrell	28	1	$502,128	$800,000	—	—	—
LW	MacKenzie Entwistle	25	1	$502,128	$800,000	—	—	—
RW	Mathieu Joseph	28	1	$502,128	$800,000	—	—	—
LW	Mike Hardman	26	3	$470,745	$750,000	$750,000	$750,000	—
D	Dylan Samberg	26	3	$439,362	$700,000	$700,000	$700,000	—
Goalies
G	Jeremy Swayman 1	26	3	$1,255,319	$2,000,000	$2,000,000	$2,000,000	—
G	Alex Nedeljkovic	29	4	$1,067,021	$1,700,000	$1,700,000	$1,700,000	$1,700,000
Total				$29,776,173	$47,440,000	$37,100,000	$24,000,000	$16,050,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Tanner Pearson 1 O	32	1	$1,882,979	$3,000,000	—	—	—
C	William Carrier O	30	1	$1,370,808	$2,183,999	—	—	—
RW	Josh Anderson O	31	1	$1,368,298	$2,180,000	—	—	—
D	Owen Power (r)	22	2	$1,255,319	$2,000,000	$2,000,000	—	—
C	Nic Dowd 1 O	35	1	$979,148	$1,559,999	—	—	—
LW	Ryan Spooner O	33	1	$979,148	$1,559,999	—	—	—
RW	Scott Wilson O	33	1	$979,148	$1,559,999	—	—	—
D	Kaiden Guhle (r)	23	3	$784,574	$1,250,000	$1,250,000	$1,250,000	—
D	Dennis Gilbert O	28	1	$753,191	$1,200,000	—	—	—
C	Barclay Goodrow O	32	1	$690,426	$1,100,000	—	—	—
C	Byron Froese O	34	1	$470,745	$750,000	—	—	—
LW	Marc Gatcomb O	25	4	$470,745	$750,000	$750,000	$750,000	$750,000
RW	Alexander True O	27	1	$439,362	$700,000	—	—	—
LW	Pavol Regenda O	25	4	$407,979	$650,000	$650,000	$650,000	$650,000
D	Vincent Desharnais O	29	4	$407,979	$650,000	$650,000	$650,000	$650,000
RW	Brendan Lemieux O	29	1	$392,287	$624,999	—	—	—
D	Ryan Suter 1 O	40	1	$314,457	$501,000	—	—	—
RW	Adam Brooks	29	1	$313,830	$500,000	—	—	—
D	Andrew Bodnarchuk	36	1	$313,830	$500,000	—	—	—
LW	Carson Meyer	27	1	$313,830	$500,000	—	—	—
D	Marc Del Gaizo O	25	3	$313,830	$500,000	$500,000	$500,000	—
D	Sam Malinski O	26	3	$313,830	$500,000	$500,000	$500,000	—
RW	ALEXANDER STEEVES 🇪🇺 1	25	1	$160,116	$255,100	—	—	—
LW	PATRIK KARLKVIST 🇪🇺 1	33	1	$157,543	$251,000	—	—	—
Goalies
G	Jhonas Enroth 1 O	37	1	$376,596	$600,000	—	—	—
G	Joey Daccord O	28	3	$313,830	$500,000	$500,000	$500,000	—
G	MIROSLAV SVOBODA 🇪🇺 1	30	1	$156,915	$250,000	—	—	—
Total				$16,680,743	$26,576,095	$6,800,000	$4,800,000	$2,050,000

Hamilton MustangsGM: Terry · Team OV: 76

Current Bank Account

$75,403,639

Projected Bank Account

$51,643,835

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	69,836
Middle Bowl	4,860	$51	55,789
Upper Bowl	1,980	$30	23,682
Club Level	3,960	$23	44,152
Luxury Boxes	1,260	$186	14,275
Total	18,000	—	207,734

Pro — Expenses

Total Player Salaries	$83,064,033
Estimated Revenue	$28,141,093
Estimated Season Expense	$52,135,940
Total Income	$15,152,896
Season Ticket %	43%

Wheeling Nailers (HAM)

Total Player Salaries	$2,109,356
Estimated Revenue	$1,559,003
Estimated Season Expense	$1,323,960
Total Income	$839,463
Season Ticket %	41%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$70,634,033	$55,967,033	$32,130,000	$21,310,000
Pro Goalies	$9,750,000	$5,750,000	—	—
Farm Skaters	$21,618,556	$11,903,556	$4,698,000	$1,248,000
Farm Goalies	$2,155,000	$1,900,000	$700,000	—
Total Committed	$104,157,589	$75,520,589	$37,528,000	$22,558,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Auston Matthews 1	27	2	$4,918,989	$7,837,033	$7,837,033	—	—
D	Dougie Hamilton 1	32	2	$4,393,617	$7,000,000	$7,000,000	—	—
D	Miro Heiskanen 1	25	4	$3,765,957	$6,000,000	$6,000,000	$6,000,000	$6,000,000
D	Quinn Hughes 1	25	4	$3,765,957	$6,000,000	$6,000,000	$6,000,000	$6,000,000
C	Roope Hintz 1	28	4	$3,019,043	$4,810,000	$4,810,000	$4,810,000	$4,810,000
D	Cam Fowler 1 N	33	2	$2,824,468	$4,500,000	$4,500,000	—	—
LW	Joel Farabee 1	25	4	$2,824,468	$4,500,000	$4,500,000	$4,500,000	$4,500,000
LW	Kevin Fiala 1	28	1	$2,510,638	$4,000,000	—	—	—
C	Jack Roslovic 1	28	1	$2,353,723	$3,750,000	—	—	—
C	Casey Mittelstadt 1	26	3	$1,945,745	$3,100,000	$3,100,000	$3,100,000	—
D	Daniel Brickley 1 N	30	1	$1,726,064	$2,750,000	—	—	—
RW	Eeli Tolvanen 1	26	3	$1,726,064	$2,750,000	$2,750,000	$2,750,000	—
RW	Yegor Sharangovich 1	27	3	$1,475,000	$2,350,000	$2,350,000	$2,350,000	—
D	Luke Schenn 1	35	2	$1,412,234	$2,250,000	$2,250,000	—	—
C	Oskar Steen O	27	2	$1,412,234	$2,250,000	$2,250,000	—	—
C	Nick Cousins	31	3	$1,252,181	$1,995,000	$1,995,000	$1,995,000	—
RW	Jordan Eberle	35	1	$1,192,553	$1,900,000	—	—	—
D	Jonathon Blum 1	36	1	$795,245	$1,267,000	—	—	—
C	Jordan Schroeder O	34	1	$627,660	$1,000,000	—	—	—
C	David Kampf O	30	3	$392,287	$625,000	$625,000	$625,000	—
Goalies
G	Matt Murray 1	31	2	$3,609,043	$5,750,000	$5,750,000	—	—
G	Frederik Andersen 1	35	1	$2,510,638	$4,000,000	—	—	—
Total				$50,453,808	$80,384,033	$61,717,033	$32,130,000	$21,310,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Joe Snively O	29	1	$1,412,234	$2,250,000	—	—	—
LW	Beck Malenstyn O	27	2	$1,380,851	$2,200,000	$2,200,000	—	—
LW	Denis Malgin O	28	2	$1,380,851	$2,200,000	$2,200,000	—	—
D	Luke Hughes (r)	21	2	$1,098,404	$1,750,000	$1,750,000	—	—
C	Gabriel Dumont O	34	1	$941,489	$1,500,000	—	—	—
D	Tyler Myers 1 O	35	1	$768,883	$1,225,000	—	—	—
D	David Rundblad O	34	1	$765,745	$1,220,000	—	—	—
D	Lane Hutson (r)	21	3	$627,660	$1,000,000	$1,000,000	$1,000,000	—
LW	Matthew Knies (r)	22	3	$564,894	$900,000	$900,000	$900,000	—
RW	Joey Anderson O	27	1	$502,128	$800,000	—	—	—
RW	Mattias Janmark O	32	1	$451,915	$720,000	—	—	—
D	Filip Roos O	26	4	$391,660	$624,000	$624,000	$624,000	$624,000
LW	Otto Koivula O	26	4	$391,660	$624,000	$624,000	$624,000	$624,000
D	Mark Friedman O	29	2	$348,700	$555,556	$555,556	—	—
D	Libor Hajek O	27	3	$345,213	$550,000	$550,000	$550,000	—
RW	Alex Iafallo O	31	1	$313,830	$500,000	—	—	—
LW	Brandon Biro O	27	1	$313,830	$500,000	—	—	—
RW	Bryce Kindopp O	26	1	$313,830	$500,000	—	—	—
LW	Christoffer Ehn	29	3	$313,830	$500,000	$500,000	$500,000	—
LW	Fredrik Olofsson O	29	2	$313,830	$500,000	$500,000	—	—
LW	Juha Jaaska O	27	1	$313,830	$500,000	—	—	—
RW	Nikolai Kovalenko O	25	3	$313,830	$500,000	$500,000	$500,000	—
Goalies
G	Michael Hutchinson 1 O	35	2	$753,191	$1,200,000	$1,200,000	—	—
G	Dustin Wolf (r)	24	3	$439,362	$700,000	$700,000	$700,000	—
G	JONAS ARNTZEN 🇪🇺 1	27	1	$160,053	$255,000	—	—	—
Total				$14,921,703	$23,773,556	$13,803,556	$5,398,000	$1,248,000

Los Angeles KingsGM: Nick · Team OV: 77

Current Bank Account

$188,242,238

Projected Bank Account

$161,581,187

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$91	86,330
Middle Bowl	4,860	$47	66,519
Upper Bowl	1,980	$29	27,552
Club Level	3,960	$21	56,266
Luxury Boxes	1,260	$183	17,867
Total	18,000	—	254,534

Pro — Expenses

Total Player Salaries	$90,048,899
Estimated Revenue	$30,065,833
Estimated Season Expense	$56,520,112
Total Income	$18,039,500
Season Ticket %	46%

Reading Royals (LAK)

Total Player Salaries	$2,618,578
Estimated Revenue	$1,436,850
Estimated Season Expense	$1,643,622
Total Income	$862,110
Season Ticket %	46%

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	$22,643,981	$14,163,555	$2,945,000	$625,000
Farm Goalies	$5,291,789	$775,000	—	—
Total Committed	$117,984,669	$70,102,455	$23,375,000	$2,435,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Brandon Saad 1	32	1	$6,590,426	$10,500,000	—	—	—
RW	Charlie Coyle 1 N	33	1	$6,276,596	$10,000,000	—	—	—
LW	Nikita Kucherov 1	32	3	$6,276,596	$10,000,000	$10,000,000	$10,000,000	—
C	Tyler Seguin 1 N	33	2	$6,276,596	$10,000,000	$10,000,000	—	—
RW	Brayden Schenn 1	33	2	$5,523,404	$8,800,000	$8,800,000	—	—
D	Colton Parayko 1	32	1	$3,141,436	$5,005,000	—	—	—
D	Justin Faulk 1	33	1	$3,141,436	$5,005,000	—	—	—
C	Lucas Wallmark 1 N	29	3	$3,138,298	$5,000,000	$5,000,000	$5,000,000	—
D	Filip Hronek 1	27	2	$2,931,170	$4,670,000	$4,670,000	—	—
C	Zemgus Girgensons 1	31	2	$2,227,250	$3,548,500	$3,548,500	—	—
RW	Drake Batherson 1 N	27	2	$2,071,277	$3,300,000	$3,300,000	—	—
D	John Ramage 1	34	1	$1,255,319	$2,000,000	—	—	—
LW	Andreas Johnsson	30	3	$1,136,064	$1,810,000	$1,810,000	$1,810,000	—
LW	Andrei Kuzmenko	29	4	$1,136,064	$1,810,000	$1,810,000	$1,810,000	$1,810,000
D	Will Butcher	30	3	$1,136,064	$1,810,000	$1,810,000	$1,810,000	—
D	Drew Doughty	35	1	$633,936	$1,010,000	—	—	—
RW	Drake Caggiula	31	2	$392,287	$625,000	$625,000	—	—
C	Corban Knight O	34	2	$348,351	$555,000	$555,000	—	—
Goalies
G	Joonas Korpisalo 1 N	31	2	$2,030,730	$3,235,400	$3,235,400	—	—
G	Jonathan Quick 1 O	39	1	$856,755	$1,364,999	—	—	—
Total				$56,520,055	$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	$1,379,595	$2,197,999	$2,197,999	—	—
RW	Austin Watson O	33	2	$1,378,340	$2,196,000	$2,196,000	—	—
D	Jake Dotchin O	31	2	$1,119,745	$1,784,000	$1,784,000	—	—
D	Joel Hanley O	34	1	$1,119,745	$1,784,000	—	—	—
LW	Dylan Guenther (r)	22	2	$1,098,404	$1,750,000	$1,750,000	—	—
LW	Tomas Tatar O	34	1	$985,425	$1,569,999	—	—	—
LW	Mike Hoffman O	35	1	$784,574	$1,250,000	—	—	—
C	Victor Rask O	32	1	$672,491	$1,071,427	—	—	—
D	Dylan McIlrath O	33	2	$633,936	$1,010,000	$1,010,000	—	—
D	Joel Edmundson O	32	3	$633,936	$1,010,000	$1,010,000	$1,010,000	—
D	Jake Bischoff O	30	3	$470,745	$750,000	$750,000	$750,000	—
RW	Keegan Kolesar O	28	1	$429,947	$685,000	—	—	—
C	Jean-Sebastien Dea O	31	2	$392,287	$625,000	$625,000	—	—
LW	Nikolay Goldobin O	29	4	$392,287	$625,000	$625,000	$625,000	$625,000
D	Arber Xhekaj (r)	24	2	$376,596	$600,000	$600,000	—	—
C	Sergey Kalinin O	34	1	$354,628	$565,000	—	—	—
RW	Sam Lafferty O	30	3	$351,489	$560,000	$560,000	$560,000	—
C	Mason Morelli O	29	2	$348,700	$555,556	$555,556	—	—
RW	Zach Boychuk O	35	1	$345,213	$550,000	—	—	—
D	Hardy Haman Aktell O	26	1	$316,968	$505,000	—	—	—
D	Andreas Englund O	29	1	$313,830	$500,000	—	—	—
RW	Michael Eyssimont O	28	2	$313,830	$500,000	$500,000	—	—
Goalies
G	Ivan Fedotov O	28	1	$1,542,027	$2,456,789	—	—	—
G	Joni Ortio O	34	1	$659,043	$1,050,000	—	—	—
G	Georgi Romanov O	25	1	$633,936	$1,010,000	—	—	—
G	Magnus Hellberg O	34	2	$486,436	$775,000	$775,000	—	—
Total				$17,534,153	$27,935,770	$14,938,555	$2,945,000	$625,000

Montreal CanadiensGM: Jesse · Team OV: 74

Current Bank Account

$62,300,596

Projected Bank Account

$52,420,807

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	75,551
Middle Bowl	4,860	$51	59,360
Upper Bowl	1,980	$30	24,993
Club Level	3,960	$23	46,889
Luxury Boxes	1,260	$186	15,377
Total	18,000	—	222,170

Pro — Expenses

Total Player Salaries	$59,834,689
Estimated Revenue	$27,132,860
Estimated Season Expense	$37,555,860
Total Income	$16,279,716
Season Ticket %	39%

Trois Rivieres Lions (MTL)

Total Player Salaries	$1,571,200
Estimated Revenue	$1,529,337
Estimated Season Expense	$986,126
Total Income	$917,602
Season Ticket %	42%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$56,491,689	$38,916,689	$23,266,689	$6,891,689
Pro Goalies	$3,310,000	$2,810,000	$1,910,000	—
Farm Skaters	$16,272,000	$9,915,000	$2,025,000	—
Farm Goalies	$2,622,999	$1,364,999	—	—
Total Committed	$78,696,688	$53,006,688	$27,201,689	$6,891,689

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Olli Maatta 1	30	1	$4,550,532	$7,250,000	—	—	—
C	Josh Norris 1	26	3	$4,252,394	$6,775,000	$6,775,000	$6,775,000	—
RW	Andrei Svechnikov 1	25	4	$3,949,039	$6,291,689	$6,291,689	$6,291,689	$6,291,689
D	Adam Pelech 1	30	2	$3,922,872	$6,250,000	$6,250,000	—	—
D	Louie Belpedio 1	29	3	$3,138,298	$5,000,000	$5,000,000	$5,000,000	—
RW	Jesper Boqvist 1 N	26	3	$2,510,638	$4,000,000	$4,000,000	$4,000,000	—
LW	Kirill Kaprizov 1	28	1	$2,259,574	$3,600,000	—	—	—
D	Brett Lernout 1	29	2	$1,600,532	$2,550,000	$2,550,000	—	—
LW	Miikka Salomaki O	32	1	$1,255,319	$2,000,000	—	—	—
LW	Linden Vey 1 O	33	2	$1,161,170	$1,850,000	$1,850,000	—	—
D	Philip Samuelsson O	33	1	$1,004,255	$1,600,000	—	—	—
LW	Filip Chlapik	28	1	$972,872	$1,550,000	—	—	—
C	Travis Boyd O	31	2	$941,489	$1,500,000	$1,500,000	—	—
C	Ilya Mikheyev	30	2	$784,574	$1,250,000	$1,250,000	—	—
RW	Ivan Barbashev 1 O	29	1	$659,043	$1,050,000	—	—	—
D	Ilya Lyubushkin	31	2	$596,277	$950,000	$950,000	—	—
D	Nick Perbix	27	2	$439,362	$700,000	$700,000	—	—
D	Henri Jokiharju	26	3	$376,596	$600,000	$600,000	$600,000	—
D	Jack St. Ivany	25	2	$376,596	$600,000	$600,000	—	—
RW	Nicolas Aube-Kubel	29	4	$376,596	$600,000	$600,000	$600,000	$600,000
C	Mitchell Stephens O	28	1	$329,521	$525,000	—	—	—
Goalies
G	Spencer Martin O	30	3	$1,198,830	$1,910,000	$1,910,000	$1,910,000	—
G	Justus Annunen	25	2	$564,894	$900,000	$900,000	—	—
G	Felix Sandstrom	28	1	$313,830	$500,000	—	—	—
Total				$37,535,103	$59,801,689	$41,726,689	$25,176,689	$6,891,689

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Casey Cizikas 1 O	34	2	$1,035,638	$1,650,000	$1,650,000	—	—
RW	Danil Yurtaykin	28	1	$809,681	$1,290,000	—	—	—
D	Patrik Nemeth O	33	2	$699,840	$1,115,000	$1,115,000	—	—
D	Isaiah George (r)	21	3	$564,894	$900,000	$900,000	$900,000	—
RW	Julien Gauthier O	27	1	$533,511	$850,000	—	—	—
LW	Mitchell Chaffee O	27	2	$470,745	$750,000	$750,000	—	—
RW	Andrej Nestrasil O	34	1	$423,670	$675,000	—	—	—
D	Austin Strand O	28	1	$407,979	$650,000	—	—	—
C	James Hamblin O	26	2	$407,979	$650,000	$650,000	—	—
RW	CJ Suess O	31	2	$392,287	$625,000	$625,000	—	—
RW	Justin Bailey O	30	3	$360,904	$575,000	$575,000	$575,000	—
RW	Jason Polin	26	1	$355,883	$567,000	—	—	—
LW	Carsen Twarynski O	27	2	$345,213	$550,000	$550,000	—	—
D	Christian Wolanin O	30	3	$345,213	$550,000	$550,000	$550,000	—
C	Juho Lammikko O	29	1	$345,213	$550,000	—	—	—
D	Nicolas Meloche O	27	2	$345,213	$550,000	$550,000	—	—
RW	Cole Smith O	29	2	$313,830	$500,000	$500,000	—	—
LW	Drew O'Connor	27	1	$313,830	$500,000	—	—	—
C	Gabriel Fortier O	25	2	$313,830	$500,000	$500,000	—	—
D	Ian McCoshen O	29	2	$313,830	$500,000	$500,000	—	—
D	Joey Keane O	25	2	$313,830	$500,000	$500,000	—	—
C	Jonah Gadjovich O	26	1	$313,830	$500,000	—	—	—
D	Nelson Nogier O	29	1	$313,830	$500,000	—	—	—
C	ANTTI KALAPUDAS 🇪🇺 1	28	1	$172,606	$275,000	—	—	—
Goalies
G	Jack Campbell O	33	2	$856,755	$1,364,999	$1,364,999	—	—
G	GUSTAF LINDVALL 🇪🇺 1	34	1	$313,830	$500,000	—	—	—
G	TOBIAS NORMANN 🇪🇺 1	23	1	$313,830	$500,000	—	—	—
G	PETTERI RIMPINEN 🇪🇺 1	28	1	$161,936	$258,000	—	—	—
Total				$11,859,630	$18,894,999	$11,279,999	$2,025,000	$0

New Jersey DevilsGM: Rocco · Team OV: 74

Current Bank Account

$55,085,692

Projected Bank Account

$36,703,792

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	78,219
Middle Bowl	4,860	$51	63,730
Upper Bowl	1,980	$30	28,303
Club Level	3,960	$23	50,633
Luxury Boxes	1,260	$186	15,870
Total	18,000	—	236,755

Pro — Expenses

Total Player Salaries	$71,203,998
Estimated Revenue	$25,660,724
Estimated Season Expense	$44,691,910
Total Income	$17,107,149
Season Ticket %	39%

Utica Devils (NJD)

Total Player Salaries	$1,265,700
Estimated Revenue	$1,443,662
Estimated Season Expense	$794,376
Total Income	$962,441
Season Ticket %	46%

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	$15,707,000	$5,256,000	—	—
Farm Goalies	$1,950,000	—	—	—
Total Committed	$83,860,998	$47,259,999	$12,550,000	$10,000,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Anthony Cirelli 1	27	2	$5,648,936	$9,000,000	$9,000,000	—	—
C	Nick Suzuki 1	25	4	$4,079,787	$6,500,000	$6,500,000	$6,500,000	$6,500,000
D	Erik Cernak 1	28	1	$3,765,957	$6,000,000	—	—	—
D	Victor Hedman 1	34	1	$3,483,511	$5,550,000	—	—	—
C	Kevin Hayes 1	33	2	$3,138,298	$5,000,000	$5,000,000	—	—
RW	Tyler Toffoli 1	33	2	$3,138,298	$5,000,000	$5,000,000	—	—
RW	Andrew Mangiapane 1	29	1	$2,228,191	$3,550,000	—	—	—
LW	Mason Marchment 1	30	2	$2,196,809	$3,500,000	$3,500,000	—	—
C	Sam Bennett 1	29	4	$2,196,809	$3,500,000	$3,500,000	$3,500,000	$3,500,000
D	Nikita Nesterov 1	32	1	$1,961,436	$3,125,000	—	—	—
D	Jamie Oleksiak	32	1	$1,067,021	$1,700,000	—	—	—
D	Ryan Lindgren	27	2	$897,553	$1,430,000	$1,430,000	—	—
D	Eric Gelinas	34	1	$800,265	$1,274,999	—	—	—
LW	Rudolfs Balcers	28	1	$627,660	$1,000,000	—	—	—
LW	Tyler Bertuzzi	30	1	$627,660	$1,000,000	—	—	—
RW	Taylor Raddysh O	27	2	$470,117	$749,000	$749,000	—	—
D	Caleb Jones	28	2	$392,287	$624,999	$624,999	—	—
LW	Wade Allison	27	2	$376,596	$600,000	$600,000	—	—
RW	Miles Wood	29	2	$345,213	$550,000	$550,000	—	—
RW	Alex Ovechkin 1	39	1	$313,830	$500,000	—	—	—
LW	Oskar Lindblom O	28	1	$313,830	$500,000	—	—	—
Goalies
G	Andrei Vasilevskiy 1	30	2	$1,882,979	$3,000,000	$3,000,000	—	—
G	Anthony Stolarz 1	31	3	$1,600,532	$2,550,000	$2,550,000	$2,550,000	—
Total				$41,553,575	$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	$1,192,553	$1,900,000	—	—	—
D	Oscar Fantenberg O	33	2	$502,128	$800,000	$800,000	—	—
LW	Alex Barre-Boulet O	28	2	$439,362	$700,000	$700,000	—	—
RW	Mikael Pyyhtia (r)	23	2	$439,362	$700,000	$700,000	—	—
LW	Ryan Lomberg O	30	2	$348,979	$556,000	$556,000	—	—
RW	Logan Brown O	27	1	$345,840	$551,000	—	—	—
D	Andreas Borgman O	30	1	$313,830	$500,000	—	—	—
LW	Brad Marchand 1 O	37	2	$313,830	$500,000	$500,000	—	—
LW	Brandon Baddock O	30	1	$313,830	$500,000	—	—	—
C	Cal O'Reilly 1 O	38	1	$313,830	$500,000	—	—	—
D	Christian Jaros O	29	2	$313,830	$500,000	$500,000	—	—
C	Frederik Gauthier O	30	1	$313,830	$500,000	—	—	—
RW	Hudson Fasching O	29	2	$313,830	$500,000	$500,000	—	—
D	Jake Walman O	29	2	$313,830	$500,000	$500,000	—	—
D	Jeff Petry 1 O	37	1	$313,830	$500,000	—	—	—
RW	Jesper Froden O	30	1	$313,830	$500,000	—	—	—
C	Johan Larsson	32	1	$313,830	$500,000	—	—	—
D	Korbinian Holzer 1 O	37	1	$313,830	$500,000	—	—	—
D	Kyle Burroughs O	29	2	$313,830	$500,000	$500,000	—	—
RW	Leo Komarov 1 O	38	1	$313,830	$500,000	—	—	—
RW	Linus Omark 1 O	38	1	$313,830	$500,000	—	—	—
RW	Mats Zuccarello 1 O	37	1	$313,830	$500,000	—	—	—
LW	Milan Lucic 1 O	37	1	$313,830	$500,000	—	—	—
D	Mitch Reinke O	29	1	$313,830	$500,000	—	—	—
LW	Ryan Reaves 1 O	38	1	$313,830	$500,000	—	—	—
C	Vinni Lettieri O	30	1	$313,830	$500,000	—	—	—
D	William Lagesson O	29	1	$313,830	$500,000	—	—	—
Goalies
G	Garret Sparks O	32	1	$596,277	$950,000	—	—	—
G	Dustin Tokarski O	35	1	$313,830	$500,000	—	—	—
G	NIKLAS RUBIN 🇪🇺 1	29	1	$156,915	$250,000	—	—	—
G	TOMI KARHUNEN 🇪🇺 1	35	1	$156,915	$250,000	—	—	—
Total				$11,082,591	$17,657,000	$5,256,000	$0	$0

New York IslandersGM: Tim · Team OV: 76

Current Bank Account

$70,518,477

Projected Bank Account

$49,913,514

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$93	62,463
Middle Bowl	4,860	$55	49,821
Upper Bowl	1,980	$33	21,052
Club Level	3,960	$22	44,064
Luxury Boxes	1,260	$175	14,651
Total	18,000	—	192,051

Pro — Expenses

Total Player Salaries	$80,818,000
Estimated Revenue	$29,245,916
Estimated Season Expense	$50,726,194
Total Income	$14,081,367
Season Ticket %	45%

Bridgeport Islanders (NYI)

Total Player Salaries	$1,171,400
Estimated Revenue	$1,610,573
Estimated Season Expense	$735,258
Total Income	$775,461
Season Ticket %	45%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$73,782,000	$44,370,000	$15,760,000	$6,410,000
Pro Goalies	$7,000,000	$4,000,000	$4,000,000	—
Farm Skaters	$13,039,000	$8,395,000	$4,335,000	$1,810,000
Farm Goalies	$4,461,000	$4,200,000	$4,200,000	$3,500,000
Total Committed	$98,282,000	$60,965,000	$28,295,000	$11,720,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Mathew Barzal 1	28	1	$8,201,628	$13,067,000	—	—	—
RW	Filip Forsberg 1	30	2	$5,021,277	$8,000,000	$8,000,000	—	—
C	Jack Eichel 1 N	28	1	$4,393,617	$7,000,000	—	—	—
D	Seth Jones 1	30	3	$4,299,468	$6,850,000	$6,850,000	$6,850,000	—
LW	Matthew Tkachuk 1	27	2	$3,609,043	$5,750,000	$5,750,000	—	—
RW	Nazem Kadri 1 N	34	2	$3,609,043	$5,750,000	$5,750,000	—	—
D	Rasmus Sandin 1	25	4	$2,510,638	$4,000,000	$4,000,000	$4,000,000	$4,000,000
D	Ryan Murray 1	31	2	$2,510,638	$4,000,000	$4,000,000	—	—
D	Adam Boqvist 1	24	1	$2,400,798	$3,825,000	—	—	—
C	John Tavares 1	34	1	$2,385,106	$3,800,000	—	—	—
RW	Jesse Puljujarvi 1	27	2	$1,882,979	$3,000,000	$3,000,000	—	—
D	Gustav Forsling	29	4	$1,098,404	$1,750,000	$1,750,000	$1,750,000	$1,750,000
LW	Kent Johnson (r)	22	3	$1,098,404	$1,750,000	$1,750,000	$1,750,000	—
D	Travis Hamonic	34	1	$765,745	$1,220,000	—	—	—
RW	Yegor Chinakhov (r)	24	2	$627,660	$1,000,000	$1,000,000	—	—
LW	Parker Kelly	26	3	$470,745	$750,000	$750,000	$750,000	—
RW	Dryden Hunt	29	4	$414,255	$660,000	$660,000	$660,000	$660,000
C	Nick Paul	30	2	$351,489	$560,000	$560,000	—	—
C	Michael Dal Colle O	29	2	$345,213	$550,000	$550,000	—	—
D	Ryan McDonagh	36	1	$313,830	$500,000	—	—	—
Goalies
G	Igor Shesterkin 1	29	3	$2,510,638	$4,000,000	$4,000,000	$4,000,000	—
G	Darcy Kuemper 1	35	1	$1,882,979	$3,000,000	—	—	—
Total				$50,703,597	$80,782,000	$48,370,000	$19,760,000	$6,410,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Pavel Mintyukov (r)	21	2	$941,489	$1,500,000	$1,500,000	—	—
C	Mavrik Bourque (r)	23	3	$627,660	$1,000,000	$1,000,000	$1,000,000	—
LW	Nick Robertson (r)	23	2	$627,660	$1,000,000	$1,000,000	—	—
LW	Jake Neighbours (r)	23	1	$564,894	$900,000	—	—	—
D	Victor Antipin O	32	1	$438,734	$699,000	—	—	—
D	Tim Berni O	25	4	$423,670	$675,000	$675,000	$675,000	$675,000
C	Liam Foudy O	25	4	$382,872	$610,000	$610,000	$610,000	$610,000
RW	Justin Kloos O	31	2	$345,213	$550,000	$550,000	—	—
C	Cole Guttman O	26	3	$329,521	$525,000	$525,000	$525,000	—
LW	Justin Florek 1 O	35	1	$329,521	$525,000	—	—	—
LW	Milos Kelemen O	25	4	$329,521	$525,000	$525,000	$525,000	$525,000
RW	Matt Luff O	28	1	$326,383	$520,000	—	—	—
D	Olli Juolevi O	27	2	$320,106	$510,000	$510,000	—	—
D	Akito Hirose O	26	3	$313,830	$500,000	$500,000	$500,000	—
LW	Dmytro Timashov O	28	1	$313,830	$500,000	—	—	—
RW	Kaspars Daugavins 1 O	37	1	$313,830	$500,000	—	—	—
D	Keaton Middleton O	27	2	$313,830	$500,000	$500,000	—	—
C	Luke Adam 1 O	35	1	$313,830	$500,000	—	—	—
D	Mirco Mueller O	30	3	$313,830	$500,000	$500,000	$500,000	—
C	MIKKEL AAGAARD 🇪🇺 1	29	1	$156,915	$250,000	—	—	—
RW	PATRIK PUISTOLA 🇪🇺 1	24	1	$156,915	$250,000	—	—	—
Goalies
G	Nico Daws (r) 1	24	4	$2,196,809	$3,500,000	$3,500,000	$3,500,000	$3,500,000
G	Jakub Dobes (r)	24	3	$439,362	$700,000	$700,000	$700,000	—
G	NICLAS WESTERHOLM 🇪🇺 1	27	1	$163,819	$261,000	—	—	—
Total				$10,984,044	$17,500,000	$12,595,000	$8,535,000	$5,310,000

New York RangersGM: Corey · Team OV: 77

Current Bank Account

$142,849,724

Projected Bank Account

$111,468,375

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	69,078
Middle Bowl	4,860	$51	54,658
Upper Bowl	1,980	$30	24,724
Club Level	3,960	$23	44,867
Luxury Boxes	1,260	$186	13,852
Total	18,000	—	207,179

Pro — Expenses

Total Player Salaries	$95,417,667
Estimated Revenue	$27,814,583
Estimated Season Expense	$59,889,838
Total Income	$14,977,083
Season Ticket %	43%

Iowa Heartlanders (NYR)

Total Player Salaries	$1,378,700
Estimated Revenue	$1,559,318
Estimated Season Expense	$865,412
Total Income	$839,633
Season Ticket %	38%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$84,650,667	$61,490,667	$25,186,667	$11,820,000
Pro Goalies	$10,000,000	—	—	—
Farm Skaters	$13,787,000	$2,655,000	$1,655,000	—
Farm Goalies	$1,392,000	—	—	—
Total Committed	$109,829,667	$64,145,667	$26,841,667	$11,820,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Mika Zibanejad 1 N	32	2	$8,159,574	$13,000,000	$13,000,000	—	—
RW	Patrik Laine 1	27	2	$6,276,596	$10,000,000	$10,000,000	—	—
LW	Clayton Keller 1	26	3	$4,623,759	$7,366,667	$7,366,667	$7,366,667	—
LW	Filip Chytil 1	25	4	$3,709,468	$5,910,000	$5,910,000	$5,910,000	$5,910,000
C	Gabriel Vilardi 1	25	4	$3,709,468	$5,910,000	$5,910,000	$5,910,000	$5,910,000
LW	Mikko Rantanen 1	28	1	$3,709,468	$5,910,000	—	—	—
RW	Tage Thompson 1	27	2	$3,709,468	$5,910,000	$5,910,000	—	—
C	Dylan Strome	28	1	$3,075,532	$4,900,000	—	—	—
D	Sami Niku 1	28	1	$3,075,532	$4,900,000	—	—	—
D	Evan Bouchard 1	25	1	$2,400,798	$3,825,000	—	—	—
D	Brady Skjei 1	31	2	$1,882,979	$3,000,000	$3,000,000	—	—
D	Brian Dumoulin 1	33	1	$1,882,979	$3,000,000	—	—	—
LW	Alexis Lafreniere (r)	23	3	$1,255,319	$2,000,000	$2,000,000	$2,000,000	—
RW	Matvei Michkov (r)	20	3	$1,255,319	$2,000,000	$2,000,000	$2,000,000	—
D	Nikita Zadorov 1 N	30	3	$1,255,319	$2,000,000	$2,000,000	$2,000,000	—
C	Tomas Hertl	31	2	$1,048,191	$1,670,000	$1,670,000	—	—
D	Derrick Pouliot	31	2	$1,004,255	$1,600,000	$1,600,000	—	—
LW	Jimmy Vesey	32	1	$392,287	$625,000	—	—	—
C	Rem Pitlick	28	2	$391,660	$624,000	$624,000	—	—
D	Victor Mete O	27	2	$313,830	$500,000	$500,000	—	—
Goalies
G	Martin Jones 1	35	1	$3,138,298	$5,000,000	—	—	—
G	Sergei Bobrovsky 1	36	1	$3,138,298	$5,000,000	—	—	—
Total				$59,408,397	$94,650,667	$61,490,667	$25,186,667	$11,820,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Ben Hutton O	32	1	$392,287	$625,000	—	—	—
LW	Daniel Catenacci O	32	1	$392,287	$625,000	—	—	—
C	Mike Vecchione O	32	1	$392,287	$625,000	—	—	—
D	Radim Simek O	32	1	$392,287	$625,000	—	—	—
D	Ryan Sproul O	32	1	$392,287	$625,000	—	—	—
RW	Seth Griffith O	32	1	$392,287	$625,000	—	—	—
D	Brady Keeper O	29	1	$391,660	$624,000	—	—	—
LW	Joel L'Esperance O	29	1	$391,660	$624,000	—	—	—
C	Oskar Back O	25	3	$376,596	$600,000	$600,000	$600,000	—
LW	Angus Crookshank O	25	1	$355,883	$567,000	—	—	—
RW	Patrick Giles O	25	1	$355,883	$567,000	—	—	—
RW	Viktor Lodin O	26	3	$348,351	$555,000	$555,000	$555,000	—
D	Andrei Mironov O	30	1	$313,830	$500,000	—	—	—
C	Ben Jones O	26	1	$313,830	$500,000	—	—	—
C	Ben Meyers O	26	1	$313,830	$500,000	—	—	—
D	Gustav Olofsson O	30	3	$313,830	$500,000	$500,000	$500,000	—
D	Jimmy Schuldt O	30	1	$313,830	$500,000	—	—	—
RW	Joachim Blichfeld O	26	1	$313,830	$500,000	—	—	—
RW	Joseph Cramarossa O	32	2	$313,830	$500,000	$500,000	—	—
LW	Nicholas Abruzzese O	26	1	$313,830	$500,000	—	—	—
C	Noah Philp O	26	1	$313,830	$500,000	—	—	—
RW	Ronalds Kenins O	34	1	$313,830	$500,000	—	—	—
LW	Tye Felhaber O	26	1	$313,830	$500,000	—	—	—
D	Tyler Lewington O	30	1	$313,830	$500,000	—	—	—
D	Uvis Balinskis O	28	2	$313,830	$500,000	$500,000	—	—
Goalies
G	Andrey Makarov O	32	1	$392,287	$625,000	—	—	—
G	HUNTER SHEPARD 🇪🇺 1	29	1	$162,564	$259,000	—	—	—
G	JOEL LASSINANTTI 🇪🇺 1	32	1	$161,936	$258,000	—	—	—
G	JUHA JATKOLA 🇪🇺 1	22	1	$156,915	$250,000	—	—	—
Total				$9,527,247	$15,179,000	$2,655,000	$1,655,000	$0

Ottawa SenatorsGM: Whitty · Team OV: 75

Current Bank Account

$47,257,274

Projected Bank Account

$38,550,678

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	68,790
Middle Bowl	4,860	$51	55,923
Upper Bowl	1,980	$30	23,766
Club Level	3,960	$23	43,351
Luxury Boxes	1,260	$186	14,623
Total	18,000	—	206,453

Pro — Expenses

Total Player Salaries	$59,497,199
Estimated Revenue	$28,057,452
Estimated Season Expense	$37,343,932
Total Income	$15,107,859
Season Ticket %	40%

Greensboro Gargoyles (OTT)

Total Player Salaries	$1,524,250
Estimated Revenue	$1,536,628
Estimated Season Expense	$956,744
Total Income	$827,415
Season Ticket %	40%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$49,626,199	$25,324,999	$8,150,000	$7,650,000
Pro Goalies	$3,750,000	$3,750,000	—	—
Farm Skaters	$18,148,500	$15,975,500	$10,083,500	—
Farm Goalies	$3,715,000	$3,400,000	$2,050,000	—
Total Committed	$75,239,699	$48,450,499	$20,283,500	$7,650,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Marcus Foligno 1	33	2	$3,452,128	$5,500,000	$5,500,000	—	—
LW	Viktor Arvidsson 1	32	1	$3,141,436	$5,005,000	—	—	—
D	Oliver Ekman-Larsson 1	33	1	$3,138,298	$5,000,000	—	—	—
RW	Jesper Bratt 1	26	4	$2,510,638	$4,000,000	$4,000,000	$4,000,000	$4,000,000
C	Nick Bjugstad 1	32	1	$2,259,574	$3,600,000	—	—	—
RW	Evan Rodrigues 1	31	1	$1,882,979	$3,000,000	—	—	—
C	J.T. Compher 1	30	1	$1,882,979	$3,000,000	—	—	—
C	Mark Jankowski 1	30	2	$1,882,979	$3,000,000	$3,000,000	—	—
D	Mattias Samuelsson 1	25	4	$1,882,979	$3,000,000	$3,000,000	$3,000,000	$3,000,000
D	Brett Pesce 1	30	2	$1,663,298	$2,650,000	$2,650,000	—	—
LW	Warren Foegele	29	2	$1,098,404	$1,750,000	$1,750,000	—	—
LW	Connor Brown	31	2	$941,489	$1,500,000	$1,500,000	—	—
D	Will Borgen	28	1	$941,489	$1,500,000	—	—	—
RW	Ryan Donato	29	1	$753,191	$1,200,000	—	—	—
D	Matt Roy	30	2	$721,809	$1,150,000	$1,150,000	—	—
C	Daniel Sprong 1 N	28	1	$704,862	$1,123,000	—	—	—
D	Brayden McNabb O	34	2	$627,660	$1,000,000	$1,000,000	—	—
D	Simon Despres	33	1	$548,072	$873,200	—	—	—
RW	Sammy Blais O	29	4	$407,979	$650,000	$650,000	$650,000	$650,000
D	Noah Juulsen	28	2	$392,287	$624,999	$624,999	—	—
LW	Sasha Chmelevski O	26	3	$313,830	$500,000	$500,000	$500,000	—
Goalies
G	Chris Driedger	31	2	$1,569,149	$2,500,000	$2,500,000	—	—
G	Jonas Johansson	29	2	$784,574	$1,250,000	$1,250,000	—	—
Total				$33,502,083	$53,376,199	$29,074,999	$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	$1,035,638	$1,650,000	$1,650,000	—	—
LW	Kenny Agostino 1 O	33	3	$1,004,255	$1,600,000	$1,600,000	$1,600,000	—
D	Mike Matheson	31	2	$795,245	$1,267,000	$1,267,000	—	—
LW	Nathan Walker O	31	3	$784,574	$1,250,000	$1,250,000	$1,250,000	—
RW	Matthew Phillips O	27	2	$564,894	$900,000	$900,000	—	—
D	Josh Manson O	33	1	$376,596	$600,000	—	—	—
C	Tyce Thompson O	25	3	$376,596	$600,000	$600,000	$600,000	—
C	Jake Evans	29	2	$360,904	$575,000	$575,000	—	—
RW	Matej Blumel	25	1	$355,883	$567,000	—	—	—
RW	Jan Jenik	24	3	$354,628	$565,000	$565,000	$565,000	—
D	Brogan Rafferty O	30	3	$323,245	$515,000	$515,000	$515,000	—
C	Rodrigo Abols O	29	3	$323,245	$515,000	$515,000	$515,000	—
D	Brady Austin O	32	3	$320,734	$511,000	$511,000	$511,000	—
LW	Jakob Lilja O	31	3	$320,734	$511,000	$511,000	$511,000	—
D	Jani Hakanpaa O	33	3	$316,968	$505,000	$505,000	$505,000	—
LW	Lukas Sedlak O	32	3	$316,968	$505,000	$505,000	$505,000	—
RW	Patrick Russell O	32	3	$316,968	$505,000	$505,000	$505,000	—
RW	Iiro Pakarinen O	33	3	$314,771	$501,500	$501,500	$501,500	—
D	Dmitri Samorukov O	26	2	$313,830	$500,000	$500,000	—	—
RW	Dominic Turgeon O	29	2	$313,830	$500,000	$500,000	—	—
D	Hunter Drew O	26	3	$313,830	$500,000	$500,000	$500,000	—
D	Mattias Norlinder O	25	3	$313,830	$500,000	$500,000	$500,000	—
D	Nikolas Matinpalo O	26	3	$313,830	$500,000	$500,000	$500,000	—
C	Shane Bowers O	25	2	$313,830	$500,000	$500,000	—	—
D	Zachary Hayes O	26	3	$313,830	$500,000	$500,000	$500,000	—
C	JAMI KRANNILA 🇪🇺 1	24	1	$158,170	$252,000	—	—	—
LW	RICKARD HUGG 🇪🇺 1	26	1	$158,170	$252,000	—	—	—
RW	JACK MALONE 🇪🇺 1	18	1	$157,543	$251,000	—	—	—
D	VIGGO GUSTAFSSON 🇪🇺 1	18	1	$157,543	$251,000	—	—	—
Goalies
G	Anton Forsberg 1 O	32	3	$1,286,702	$2,050,000	$2,050,000	$2,050,000	—
G	Adin Hill O	29	2	$847,340	$1,350,000	$1,350,000	—	—
G	PATRIK BARTOSAK 🇪🇺 1	32	1	$197,713	$315,000	—	—	—
Total				$13,722,837	$21,863,500	$19,375,500	$12,133,500	$0

Philadelphia FlyersGM: Brad · Team OV: 75

Current Bank Account

$140,686,491

Projected Bank Account

$125,928,926

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	66,835
Middle Bowl	4,860	$51	52,345
Upper Bowl	1,980	$30	23,564
Club Level	3,960	$23	44,051
Luxury Boxes	1,260	$186	14,267
Total	18,000	—	201,062

Pro — Expenses

Total Player Salaries	$68,294,666
Estimated Revenue	$27,194,717
Estimated Season Expense	$42,865,860
Total Income	$14,643,309
Season Ticket %	43%

Lehigh Valley Phantoms (PHI)

Total Player Salaries	$1,054,100
Estimated Revenue	$1,575,204
Estimated Season Expense	$661,626
Total Income	$848,187
Season Ticket %	38%

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	$16,081,500	$4,824,000	$1,624,000	$624,000
Farm Goalies	$1,500,000	$1,250,000	—	—
Total Committed	$79,110,666	$34,759,000	$16,924,000	$1,424,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Brock Boeser 1	28	1	$5,197,230	$8,280,333	—	—	—
LW	Elias Pettersson 1 N	26	3	$4,173,936	$6,650,000	$6,650,000	$6,650,000	—
C	Connor McDavid 1	28	1	$3,347,518	$5,333,333	—	—	—
RW	Jeff Skinner 1	33	2	$2,573,404	$4,100,000	$4,100,000	—	—
RW	Evgenii Dadonov 1	36	1	$2,291,271	$3,650,500	—	—	—
D	Dmitry Kulikov 1	34	1	$1,886,117	$3,005,000	—	—	—
LW	Brendan Gallagher 1	33	1	$1,851,596	$2,950,000	—	—	—
LW	Vinnie Hinostroza 1	31	1	$1,820,213	$2,900,000	—	—	—
D	Colin Miller 1	32	1	$1,569,149	$2,500,000	—	—	—
D	Jake Bean	27	3	$1,255,319	$2,000,000	$2,000,000	$2,000,000	—
D	Haydn Fleury	28	2	$1,223,936	$1,950,000	$1,950,000	—	—
D	Jakub Zboril	28	2	$1,214,521	$1,935,000	$1,935,000	—	—
C	Michael Rasmussen	26	3	$1,161,170	$1,850,000	$1,850,000	$1,850,000	—
D	Nick Leddy 1	34	2	$1,161,170	$1,850,000	$1,850,000	—	—
C	Andrei Loktionov 1	35	2	$1,129,787	$1,800,000	$1,800,000	—	—
D	Nikita Zaitsev 1	33	2	$1,098,404	$1,750,000	$1,750,000	—	—
LW	Brett Connolly	33	1	$690,426	$1,100,000	—	—	—
RW	Nicklas Backstrom 1	37	1	$549,202	$875,000	—	—	—
C	Jake Leschyshyn	26	4	$502,128	$800,000	$800,000	$800,000	$800,000
Goalies
G	Ville Husso 1	30	3	$2,510,638	$4,000,000	$4,000,000	$4,000,000	—
G	Vitek Vanecek	29	1	$1,412,234	$2,250,000	—	—	—
Total				$38,619,369	$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	$1,046,309	$1,667,000	—	—	—
RW	Lance Bouma 1 O	35	1	$721,809	$1,150,000	—	—	—
D	Raphael Diaz 1	39	1	$627,660	$1,000,000	—	—	—
C	Stephane Da Costa 1	35	1	$599,415	$955,000	—	—	—
D	Justin Holl O	33	1	$596,277	$950,000	—	—	—
LW	Michael Pezzetta O	27	2	$596,277	$950,000	$950,000	—	—
RW	Yanni Gourde O	33	1	$564,894	$900,000	—	—	—
LW	Gaetan Haas O	33	2	$533,511	$850,000	$850,000	—	—
C	Ryan Winterton (r)	21	2	$502,128	$800,000	$800,000	—	—
D	Cale Fleury O	26	4	$391,660	$624,000	$624,000	$624,000	$624,000
RW	Nathan Bastian O	27	1	$376,596	$600,000	—	—	—
D	Samuel Bolduc (r)	24	1	$376,596	$600,000	—	—	—
RW	Tim Gettinger O	27	2	$376,596	$600,000	$600,000	—	—
D	ATRO LEPPANEN 🇪🇺 1	26	1	$320,106	$510,000	—	—	—
C	JAAKKO RISSANEN 🇪🇺 1	35	1	$314,144	$500,500	—	—	—
D	Guillaume Brisebois	27	3	$313,830	$500,000	$500,000	$500,000	—
D	Isaak Phillips (r)	23	1	$313,830	$500,000	—	—	—
LW	Michael Frolik	37	1	$313,830	$500,000	—	—	—
LW	Riley Tufte O	27	3	$313,830	$500,000	$500,000	$500,000	—
LW	LUKAS ELVENES 🇪🇺 1	25	1	$219,681	$350,000	—	—	—
RW	JONATHAN ANG 🇪🇺 1	27	1	$188,298	$300,000	—	—	—
C	VILJAMI MARJALA 🇪🇺 1	22	1	$172,606	$275,000	—	—	—
C	BRIAN O'NEILL 🇪🇺 1	37	1	$156,915	$250,000	—	—	—
D	LINUS HULTSTROM 🇪🇺 1	32	1	$156,915	$250,000	—	—	—
Goalies
G	Keith Kinkaid 1 O	35	2	$784,574	$1,250,000	$1,250,000	—	—
G	CLAY STEVENSON 🇪🇺 1	26	1	$156,915	$250,000	—	—	—
Total				$11,035,202	$17,581,500	$6,074,000	$1,624,000	$624,000

Pittsburgh PenguinsGM: Jeff · Team OV: 76

Current Bank Account

$129,544,292

Projected Bank Account

$114,547,819

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	67,200
Middle Bowl	4,860	$51	54,039
Upper Bowl	1,980	$30	23,247
Club Level	3,960	$23	43,665
Luxury Boxes	1,260	$186	14,085
Total	18,000	—	202,236

Pro — Expenses

Total Player Salaries	$67,905,715
Estimated Revenue	$27,334,344
Estimated Season Expense	$42,621,718
Total Income	$14,718,493
Season Ticket %	43%

Rochester Americans (PIT)

Total Player Salaries	$1,978,500
Estimated Revenue	$1,532,733
Estimated Season Expense	$1,241,832
Total Income	$825,318
Season Ticket %	43%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$56,155,715	$12,365,715	$4,785,715	—
Pro Goalies	$10,600,000	$10,600,000	$7,000,000	—
Farm Skaters	$19,760,000	$11,100,000	$6,100,000	—
Farm Goalies	$1,675,000	—	—	—
Total Committed	$88,190,715	$34,065,715	$17,885,715	$0

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Jordan Kyrou 1	27	1	$4,707,447	$7,500,000	—	—	—
C	Kasperi Kapanen 1	28	1	$4,707,447	$7,500,000	—	—	—
LW	Jake Guentzel 1	30	1	$3,295,213	$5,250,000	—	—	—
LW	Matt Boldy 1	24	1	$2,937,447	$4,680,000	—	—	—
RW	Seth Jarvis (r) 1	23	2	$2,937,447	$4,680,000	$4,680,000	—	—
LW	Jack Hughes 1	24	1	$2,937,447	$4,680,000	—	—	—
D	Josh Morrissey 1	30	3	$2,689,970	$4,285,715	$4,285,715	$4,285,715	—
C	Ryan Nugent-Hopkins 1	32	1	$2,259,574	$3,600,000	—	—	—
D	Martin Fehervary 1 N	25	1	$2,184,255	$3,480,000	—	—	—
D	Brandon Carlo 1	28	1	$1,882,979	$3,000,000	—	—	—
C	Joel Eriksson Ek	28	2	$847,340	$1,350,000	$1,350,000	—	—
D	Vladislav Gavrikov	29	1	$847,340	$1,350,000	—	—	—
D	Jonas Siegenthaler	28	1	$753,191	$1,200,000	—	—	—
LW	Tom Kuhnhackl	33	1	$533,511	$850,000	—	—	—
D	Calen Addison	25	1	$439,362	$700,000	—	—	—
RW	Nick Ritchie	29	2	$345,213	$550,000	$550,000	—	—
C	Dominic Toninato	31	2	$313,830	$500,000	$500,000	—	—
D	Juuso Valimaki	26	3	$313,830	$500,000	$500,000	$500,000	—
RW	Rasmus Asplund	27	2	$313,830	$500,000	$500,000	—	—
Goalies
G	Connor Hellebuyck 1	32	3	$4,393,617	$7,000,000	$7,000,000	$7,000,000	—
G	Petr Mrazek 1	33	2	$2,259,574	$3,600,000	$3,600,000	—	—
Total				$41,899,864	$66,755,715	$22,965,715	$11,785,715	$0

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Marco Rossi (r)	23	3	$1,098,404	$1,750,000	$1,750,000	$1,750,000	—
RW	Matt Coronato (r)	22	3	$941,489	$1,500,000	$1,500,000	$1,500,000	—
C	Jiri Kulich (r)	21	3	$784,574	$1,250,000	$1,250,000	$1,250,000	—
LW	Bobby Brink (r)	23	2	$627,660	$1,000,000	$1,000,000	—	—
C	Ridly Greig (r)	22	2	$627,660	$1,000,000	$1,000,000	—	—
D	Joe Morrow O	32	1	$596,277	$950,000	—	—	—
LW	Axel Jonsson-Fjallby O	27	1	$502,128	$800,000	—	—	—
RW	Kirill Marchenko (r)	24	3	$502,128	$800,000	$800,000	$800,000	—
D	Nick DeSimone O	30	3	$502,128	$800,000	$800,000	$800,000	—
C	Dennis Rasmussen O	34	1	$470,745	$750,000	—	—	—
LW	Jack Studnicka O	26	2	$439,362	$700,000	$700,000	—	—
RW	Martin Frk O	31	1	$439,362	$700,000	—	—	—
C	Tomas Nosek O	32	2	$439,362	$700,000	$700,000	—	—
RW	Kyle Criscuolo O	33	1	$423,670	$675,000	—	—	—
D	Ashton Sautner O	31	1	$407,979	$650,000	—	—	—
D	Ethan Prow O	32	1	$407,979	$650,000	—	—	—
D	Kris Letang O	38	1	$407,979	$650,000	—	—	—
D	Paul LaDue O	32	1	$407,979	$650,000	—	—	—
D	Jack Rathbone O	26	1	$376,596	$600,000	—	—	—
RW	Trey Fix-Wolansky O	26	2	$376,596	$600,000	$600,000	—	—
LW	Dominik Simon O	30	1	$351,489	$560,000	—	—	—
C	Greg McKegg O	33	1	$313,830	$500,000	—	—	—
D	Juuso Riikola O	31	2	$313,830	$500,000	$500,000	—	—
LW	Oskar Sundqvist O	31	2	$313,830	$500,000	$500,000	—	—
D	EETU PELTOLA 🇪🇺 1	25	1	$172,606	$275,000	—	—	—
D	NICLAS ALMARI 🇪🇺 1	27	1	$156,915	$250,000	—	—	—
Goalies
G	Reto Berra O	38	1	$659,043	$1,050,000	—	—	—
G	TIM JUEL 🇪🇺 1	30	1	$219,681	$350,000	—	—	—
G	STEFANOS LEKKAS 🇪🇺 1	29	1	$172,606	$275,000	—	—	—
Total				$13,453,887	$21,435,000	$11,100,000	$6,100,000	$0

Quebec NordiquesGM: Frank · Team OV: 69

Current Bank Account

$178,821,912

Projected Bank Account

$194,049,000

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	79,875
Middle Bowl	4,860	$51	62,313
Upper Bowl	1,980	$30	27,272
Club Level	3,960	$23	49,501
Luxury Boxes	1,260	$186	16,191
Total	18,000	—	235,152

Pro — Expenses

Total Player Salaries	$17,921,928
Estimated Revenue	$25,798,628
Estimated Season Expense	$11,248,822
Total Income	$17,199,085
Season Ticket %	37%

Laval Rocket (QUE)

Total Player Salaries	$1,227,500
Estimated Revenue	$1,447,704
Estimated Season Expense	$770,422
Total Income	$965,136
Season Ticket %	36%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$14,811,928	$11,465,502	$3,755,002	$1,005,000
Pro Goalies	$2,360,000	$2,360,000	$1,000,000	—
Farm Skaters	$12,160,003	$5,560,003	$2,500,003	—
Farm Goalies	$1,365,000	$615,000	$615,000	—
Total Committed	$30,696,931	$20,000,505	$7,870,005	$1,005,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Marco Kasper (r)	21	3	$1,098,404	$1,750,000	$1,750,000	$1,750,000	—
D	Brenden Dillon	34	1	$800,265	$1,274,999	—	—	—
D	Joakim Ryan O	32	1	$672,491	$1,071,427	—	—	—
RW	Benoit-Olivier Groulx	25	2	$564,894	$900,000	$900,000	—	—
RW	Alexander Radulov N O	38	2	$470,745	$750,000	$750,000	—	—
LW	Luke Glendening N O	36	2	$470,745	$750,000	$750,000	—	—
D	Pierre-Olivier Joseph	26	2	$407,979	$650,000	$650,000	—	—
C	Mason Shaw	26	2	$376,596	$600,000	$600,000	—	—
RW	John Hayden	30	2	$351,489	$560,000	$560,000	—	—
RW	Olle Lycksell O	25	4	$316,968	$505,000	$505,000	$505,000	$505,000
LW	John Leonard O	26	2	$314,144	$500,500	$500,500	—	—
LW	Max Comtois O	26	3	$313,830	$500,001	$500,001	$500,001	—
C	Nathan Smith O	26	3	$313,830	$500,001	$500,001	$500,001	—
RW	Austin Poganski	29	1	$313,830	$500,000	—	—	—
D	Billy Sweezey	29	2	$313,830	$500,000	$500,000	—	—
D	Kevin Connauton 1 O	35	2	$313,830	$500,000	$500,000	—	—
C	Mike Amadio O	29	2	$313,830	$500,000	$500,000	—	—
D	Nikolai Knyzhov	27	2	$313,830	$500,000	$500,000	—	—
D	Radko Gudas 1 O	35	2	$313,830	$500,000	$500,000	—	—
LW	Roman Cervenka N O	39	2	$313,830	$500,000	$500,000	—	—
C	Sammy Walker O	26	4	$313,830	$500,000	$500,000	$500,000	$500,000
C	Zach Sill	37	1	$313,830	$500,000	—	—	—
Goalies
G	Louis Domingue	33	2	$853,617	$1,360,000	$1,360,000	—	—
G	Cal Petersen	30	3	$627,660	$1,000,000	$1,000,000	$1,000,000	—
Total				$10,778,127	$17,171,928	$13,825,502	$4,755,002	$1,005,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Dylan Sikura O	30	2	$351,489	$560,000	$560,000	—	—
D	Mason Geertsen O	30	1	$345,213	$550,000	—	—	—
D	Sebastian Aho	29	1	$345,213	$550,000	—	—	—
LW	Josiah Slavin O	26	3	$313,830	$500,001	$500,001	$500,001	—
RW	Kole Lind O	26	3	$313,830	$500,001	$500,001	$500,001	—
LW	Kristian Vesalainen O	26	3	$313,830	$500,001	$500,001	$500,001	—
C	Anthony Richard O	28	2	$313,830	$500,000	$500,000	—	—
LW	C.J. Smith O	30	1	$313,830	$500,000	—	—	—
D	Chase Priskie O	29	1	$313,830	$500,000	—	—	—
D	Dillon Heatherington O	30	1	$313,830	$500,000	—	—	—
LW	Giovanni Fiore O	28	2	$313,830	$500,000	$500,000	—	—
C	Hunter Shinkaruk O	30	1	$313,830	$500,000	—	—	—
D	Jeremy Davies O	28	2	$313,830	$500,000	$500,000	—	—
LW	Josh Ho-Sang	29	1	$313,830	$500,000	—	—	—
D	Josh Jacobs O	29	1	$313,830	$500,000	—	—	—
C	Justin Kirkland O	28	3	$313,830	$500,000	$500,000	$500,000	—
RW	Max Veronneau O	29	1	$313,830	$500,000	—	—	—
RW	Nicholas Baptiste O	29	3	$313,830	$500,000	$500,000	$500,000	—
D	Otto Leskinen O	28	2	$313,830	$500,000	$500,000	—	—
LW	Ryan Kuffner O	29	1	$313,830	$500,000	—	—	—
RW	Sean Malone O	30	1	$313,830	$500,000	—	—	—
RW	Sheldon Rempal O	29	1	$313,830	$500,000	—	—	—
LW	Vladimir Tkachev	29	1	$313,830	$500,000	—	—	—
D	Wyatt Kalynuk O	28	2	$313,830	$500,000	$500,000	—	—
Goalies
G	Kasimir Kaskisuo O	31	3	$386,011	$615,000	$615,000	$615,000	—
G	LASSI LEHTINEN 🇪🇺 1	26	1	$313,830	$500,000	—	—	—
G	EMIL LARMI 🇪🇺 1	28	1	$156,915	$250,000	—	—	—
Total				$8,489,101	$13,525,003	$6,175,003	$3,115,003	$0

San Jose SharksGM: Jaryn · Team OV: 70

Current Bank Account

$51,777,307

Projected Bank Account

$70,443,354

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	57,417
Middle Bowl	4,860	$51	46,567
Upper Bowl	1,980	$30	20,564
Club Level	3,960	$23	37,117
Luxury Boxes	1,260	$186	11,963
Total	18,000	—	173,628

Pro — Expenses

Total Player Salaries	$18,207,999
Estimated Revenue	$29,404,293
Estimated Season Expense	$11,428,418
Total Income	$12,601,840
Season Ticket %	40%

Milwaukee Admirals (SJS)

Total Player Salaries	$1,562,400
Estimated Revenue	$1,670,870
Estimated Season Expense	$980,698
Total Income	$716,087
Season Ticket %	40%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$19,957,999	$6,380,000	$1,230,000	—
Pro Goalies	$2,567,000	$1,767,000	$500,000	—
Farm Skaters	$16,124,000	$7,299,000	$3,309,000	$625,000
Farm Goalies	$750,000	—	—	—
Total Committed	$39,398,999	$15,446,000	$5,039,000	$625,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Ondrej Palat 1	34	1	$3,180,351	$5,067,000	—	—	—
C	Rickard Rakell	32	1	$1,255,319	$2,000,000	—	—	—
LW	Kyle Palmieri 1	34	1	$1,063,255	$1,693,999	—	—	—
D	Noah Hanifin	28	1	$669,713	$1,067,000	—	—	—
C	Nicolas Roy	28	1	$627,660	$1,000,000	—	—	—
C	Anze Kopitar 1	37	1	$596,277	$950,000	—	—	—
C	Ryan McLeod	25	2	$564,894	$900,000	$900,000	—	—
D	Alexander Alexeyev	25	1	$502,128	$800,000	—	—	—
LW	Justin Brazeau	27	2	$407,979	$650,000	$650,000	—	—
D	Damon Severson	30	3	$395,426	$630,000	$630,000	$630,000	—
D	Conor Timmins	26	2	$376,596	$600,000	$600,000	—	—
RW	Trevor Moore	30	3	$376,596	$600,000	$600,000	$600,000	—
LW	Alex Killorn 1	35	1	$313,830	$500,000	—	—	—
D	Ben Chiarot	34	2	$313,830	$500,000	$500,000	—	—
C	Bobby McMann	29	2	$313,830	$500,000	$500,000	—	—
D	Brett Kulak	31	2	$313,830	$500,000	$500,000	—	—
LW	Frank Vatrano	31	2	$313,830	$500,000	$500,000	—	—
C	Garrett Pilon O	27	1	$313,830	$500,000	—	—	—
D	Ian Cole 1 O	36	2	$313,830	$500,000	$500,000	—	—
D	Trevor van Riemsdyk	33	2	$313,830	$500,000	$500,000	—	—
Goalies
G	Linus Ullmark	31	2	$795,245	$1,267,000	$1,267,000	—	—
G	Daniil Tarasov O	26	1	$502,128	$800,000	—	—	—
G	Ivan Prosvetov	26	3	$313,830	$500,000	$500,000	$500,000	—
Total				$14,138,037	$22,524,999	$8,147,000	$1,730,000	$0

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Kiefer Sherwood	30	3	$1,370,809	$2,184,000	$2,184,000	$2,184,000	—
RW	Reilly Smith O	34	1	$1,067,021	$1,700,000	—	—	—
D	Parker Wotherspoon O	27	2	$957,181	$1,525,000	$1,525,000	—	—
C	Adam Henrique O	35	1	$941,489	$1,500,000	—	—	—
RW	Tyler Pitlick O	33	1	$941,489	$1,500,000	—	—	—
C	Mark Kastelic O	26	2	$502,128	$800,000	$800,000	—	—
LW	Cole Bardreau O	31	2	$417,394	$665,000	$665,000	—	—
D	John Gilmour O	32	1	$392,287	$625,000	—	—	—
D	Julius Honka O	29	4	$392,287	$625,000	$625,000	$625,000	$625,000
RW	Alex Belzile O	33	2	$313,830	$500,000	$500,000	—	—
D	Anton Lindholm O	30	1	$313,830	$500,000	—	—	—
D	Ben Thomas O	29	1	$313,830	$500,000	—	—	—
RW	Corey Perry 1	40	1	$313,830	$500,000	—	—	—
LW	Jere Innala O	27	1	$313,830	$500,000	—	—	—
LW	Jonathan Gruden O	25	1	$313,830	$500,000	—	—	—
D	Michael Kapla O	30	1	$313,830	$500,000	—	—	—
D	Mike Reilly O	31	3	$313,830	$500,000	$500,000	$500,000	—
RW	Pontus Holmberg O	26	1	$313,830	$500,000	—	—	—
RW	Walker Duehr O	27	2	$313,830	$500,000	$500,000	—	—
Goalies
G	KARI PIIROINEN 🇪🇺 1	24	1	$156,915	$250,000	—	—	—
G	MARKUS RUUSU 🇪🇺 1	27	1	$156,915	$250,000	—	—	—
G	SAMI RAJANIEMI 🇪🇺 1	32	1	$156,915	$250,000	—	—	—
Total				$10,591,130	$16,874,000	$7,299,000	$3,309,000	$625,000

Seattle KrakenGM: Ray Z · Team OV: 77

Current Bank Account

$47,497,076

Projected Bank Account

$29,783,204

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	60,503
Middle Bowl	4,860	$51	47,006
Upper Bowl	1,980	$30	20,080
Club Level	3,960	$23	37,719
Luxury Boxes	1,260	$186	12,134
Total	18,000	—	177,442

Pro — Expenses

Total Player Salaries	$76,325,067
Estimated Revenue	$30,278,243
Estimated Season Expense	$47,906,112
Total Income	$12,976,390
Season Ticket %	41%

Coachella Valley Firebirds (SEA)

Total Player Salaries	$2,762,500
Estimated Revenue	$1,647,889
Estimated Season Expense	$1,733,892
Total Income	$706,238
Season Ticket %	37%

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	$33,150,000	$14,250,000	$6,175,000	$1,250,000
Farm Goalies	$4,500,000	$800,000	$800,000	—
Total Committed	$103,950,067	$58,200,067	$26,875,000	$13,200,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Alexandre Carrier 1 N	28	1	$5,335,106	$8,500,000	—	—	—
C	Leon Draisaitl 1	29	4	$3,891,489	$6,200,000	$6,200,000	$6,200,000	$6,200,000
LW	Alex DeBrincat 1	27	2	$3,766,000	$6,000,067	$6,000,067	—	—
C	Evgeny Kuznetsov 1 N	33	2	$3,452,128	$5,500,000	$5,500,000	—	—
D	Thomas Chabot 1 N	28	1	$2,824,468	$4,500,000	—	—	—
LW	Oliver Bjorkstrand 1	30	3	$2,636,170	$4,200,000	$4,200,000	$4,200,000	—
LW	Alexandre Texier 1	25	4	$2,510,638	$4,000,000	$4,000,000	$4,000,000	$4,000,000
RW	Jonathan Huberdeau 1	32	2	$1,882,979	$3,000,000	$3,000,000	—	—
C	Calle Jarnkrok 1 O	33	1	$1,349,468	$2,150,000	—	—	—
D	Darnell Nurse 1	30	3	$1,255,319	$2,000,000	$2,000,000	$2,000,000	—
RW	Tim Stutzle	23	1	$1,255,319	$2,000,000	—	—	—
C	Dylan Cozens	24	1	$1,098,404	$1,750,000	—	—	—
D	Kevin Bahl	25	4	$1,098,404	$1,750,000	$1,750,000	$1,750,000	$1,750,000
D	Mario Ferraro	26	3	$1,098,404	$1,750,000	$1,750,000	$1,750,000	—
D	Andrew Peeke	27	2	$941,489	$1,500,000	$1,500,000	—	—
D	Dante Fabbro	27	2	$941,489	$1,500,000	$1,500,000	—	—
RW	Justin Danforth O	32	1	$627,660	$1,000,000	—	—	—
D	Travis Dermott	28	1	$313,830	$500,000	—	—	—
Goalies
G	Elvis Merzlikins 1 N	31	2	$1,882,979	$3,000,000	$3,000,000	—	—
G	Calvin Pickard 1 N	33	2	$1,726,064	$2,750,000	$2,750,000	—	—
G	James Reimer 1 N	37	1	$1,726,064	$2,750,000	—	—	—
Total				$41,613,871	$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	$4,393,617	$7,000,000	—	—	—
RW	Mikhail Grigorenko 1 O	31	1	$1,569,149	$2,500,000	—	—	—
LW	Cole Koepke O	27	1	$1,255,319	$2,000,000	—	—	—
RW	Maxim Tsyplakov O	26	1	$1,255,319	$2,000,000	—	—	—
C	Cole Sillinger (r)	22	3	$1,098,404	$1,750,000	$1,750,000	$1,750,000	—
LW	Juraj Slafkovsky (r)	21	3	$1,098,404	$1,750,000	$1,750,000	$1,750,000	—
LW	Sven Andrighetto O	32	2	$941,489	$1,500,000	$1,500,000	—	—
D	Alexey Marchenko O	33	2	$627,660	$1,000,000	$1,000,000	—	—
D	Jordan Oesterle O	33	2	$627,660	$1,000,000	$1,000,000	—	—
LW	Mathias Brome O	30	2	$627,660	$1,000,000	$1,000,000	—	—
D	Albert Johansson (r)	24	3	$502,128	$800,000	$800,000	$800,000	—
D	Jayden Struble (r)	23	2	$502,128	$800,000	$800,000	—	—
C	Juuso Parssinen (r)	24	1	$502,128	$800,000	—	—	—
LW	Andrew Agozzino O	34	1	$470,745	$750,000	—	—	—
D	Kevin Gravel O	33	2	$470,745	$750,000	$750,000	—	—
D	Henry Thrun (r)	24	2	$439,362	$700,000	$700,000	—	—
D	Jordan Spence (r)	24	2	$439,362	$700,000	$700,000	—	—
LW	Matias Maccelli (r)	24	1	$439,362	$700,000	—	—	—
RW	Jacob De La Rose O	30	3	$392,287	$625,000	$625,000	$625,000	—
D	Niko Mikkola O	29	4	$392,287	$625,000	$625,000	$625,000	$625,000
C	Sheldon Dries O	31	2	$392,287	$625,000	$625,000	—	—
C	Steven Lorentz O	29	4	$392,287	$625,000	$625,000	$625,000	$625,000
RW	Ty Rattie O	32	1	$392,287	$625,000	—	—	—
RW	Blake Speers O	28	1	$313,830	$500,000	—	—	—
C	Jansen Harkins O	28	1	$313,830	$500,000	—	—	—
D	Markus Niemelainen O	27	1	$313,830	$500,000	—	—	—
C	Tommy Novak O	28	1	$313,830	$500,000	—	—	—
D	JOEL NYSTROM 🇪🇺 1	23	1	$172,606	$275,000	—	—	—
LW	LARS BRYGGMAN 🇪🇺 1	32	1	$156,915	$250,000	—	—	—
Goalies
G	David Rittich O	32	1	$1,161,170	$1,850,000	—	—	—
G	Scott Wedgewood O	32	1	$1,161,170	$1,850,000	—	—	—
G	Joel Blomqvist (r)	23	3	$502,128	$800,000	$800,000	$800,000	—
Total				$23,631,385	$37,650,000	$15,050,000	$6,975,000	$1,250,000

St Louis BluesGM: Eren · Team OV: 74

Current Bank Account

$48,443,533

Projected Bank Account

$35,375,717

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	79,844
Middle Bowl	4,860	$51	62,762
Upper Bowl	1,980	$30	26,906
Club Level	3,960	$23	50,957
Luxury Boxes	1,260	$186	16,406
Total	18,000	—	236,875

Pro — Expenses

Total Player Salaries	$62,334,307
Estimated Revenue	$25,936,065
Estimated Season Expense	$39,124,670
Total Income	$17,290,710
Season Ticket %	38%

Macon Whoopee (STL)

Total Player Salaries	$2,044,530
Estimated Revenue	$1,404,039
Estimated Season Expense	$1,283,250
Total Income	$936,026
Season Ticket %	36%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$56,970,307	$36,646,161	$13,184,000	$6,484,000
Pro Goalies	$4,864,000	$4,864,000	—	—
Farm Skaters	$20,575,300	$12,670,000	$5,200,000	$500,000
Farm Goalies	$2,120,000	$1,600,000	—	—
Total Committed	$84,529,607	$55,780,161	$18,384,000	$6,984,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Kyle Connor 1	28	1	$8,201,628	$13,067,000	—	—	—
RW	Taylor Hall 1	33	2	$4,899,116	$7,805,372	$7,805,372	—	—
C	Bo Horvat 1	30	2	$3,483,511	$5,550,000	$5,550,000	—	—
LW	Vladimir Tarasenko 1	33	2	$2,698,936	$4,300,000	$4,300,000	—	—
C	Sidney Crosby 1	37	1	$2,385,106	$3,800,000	—	—	—
D	Rasmus Andersson 1	28	4	$1,902,436	$3,031,000	$3,031,000	$3,031,000	$3,031,000
D	Dmitry Orlov 1	33	2	$1,757,447	$2,800,000	$2,800,000	—	—
D	MacKenzie Weegar 1	31	3	$1,757,447	$2,800,000	$2,800,000	$2,800,000	—
D	Braden Schneider 1	23	4	$1,696,564	$2,703,000	$2,703,000	$2,703,000	$2,703,000
C	Eetu Luostarinen	26	3	$1,569,149	$2,500,000	$2,500,000	$2,500,000	—
RW	Brett Bulmer	33	2	$972,872	$1,550,000	$1,550,000	—	—
C	Marcus Kruger	35	2	$914,368	$1,456,789	$1,456,789	—	—
C	Kevin Stenlund	28	1	$627,660	$1,000,000	—	—	—
D	Zach Bogosian O	34	1	$478,368	$762,146	—	—	—
RW	Owen Tippett	26	4	$470,745	$750,000	$750,000	$750,000	$750,000
D	Linus Hogberg	26	3	$439,362	$700,000	$700,000	$700,000	—
D	Simon Benoit	26	3	$439,362	$700,000	$700,000	$700,000	—
LW	Austin Czarnik	32	1	$392,287	$625,000	—	—	—
C	Jonny Brodzinski	32	1	$345,213	$550,000	—	—	—
RW	Carson McMillan 1	36	1	$326,383	$520,000	—	—	—
Goalies
G	Jake Allen 1	34	2	$2,196,809	$3,500,000	$3,500,000	—	—
G	Casey DeSmith	33	2	$856,128	$1,364,000	$1,364,000	—	—
Total				$38,810,897	$61,834,307	$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	$1,098,404	$1,750,000	$1,750,000	—	—
RW	Jack Quinn (r)	23	3	$784,574	$1,250,000	$1,250,000	$1,250,000	—
LW	Zack Bolduc (r)	22	3	$784,574	$1,250,000	$1,250,000	$1,250,000	—
D	Justin Barron (r)	23	2	$627,660	$1,000,000	$1,000,000	—	—
D	Lassi Thomson (r)	24	2	$627,660	$1,000,000	$1,000,000	—	—
LW	Pavel Dorofeyev (r)	24	2	$627,660	$1,000,000	$1,000,000	—	—
RW	Simon Holmstrom (r)	24	1	$627,660	$1,000,000	—	—	—
RW	Zack MacEwen	28	1	$627,660	$1,000,000	—	—	—
LW	Nolan Foote (r)	24	3	$564,894	$900,000	$900,000	$900,000	—
D	Ryan Johnson (r)	23	2	$564,894	$900,000	$900,000	—	—
D	Jackson LaCombe (r)	24	3	$502,128	$800,000	$800,000	$800,000	—
LW	Valentin Zykov O	30	1	$464,468	$740,000	—	—	—
D	Jan Rutta O	34	2	$439,362	$700,000	$700,000	—	—
D	Igor Ozhiganov O	32	1	$392,287	$625,000	—	—	—
D	Artemi Kniazev (r)	24	2	$376,596	$600,000	$600,000	—	—
C	David Kase O	28	1	$329,521	$525,000	—	—	—
LW	Liam O'Brien	30	2	$326,383	$520,000	$520,000	—	—
RW	Danny O'Regan	31	1	$320,106	$510,000	—	—	—
C	Aleksi Saarela O	28	1	$316,968	$505,000	—	—	—
RW	Brett Ritchie O	32	1	$313,893	$500,100	—	—	—
LW	Marcus Sorensen O	33	1	$313,893	$500,100	—	—	—
D	Matt Tennyson O	35	1	$313,893	$500,100	—	—	—
D	Ben Harpur O	30	1	$313,830	$500,000	—	—	—
C	Lane Pederson O	27	1	$313,830	$500,000	—	—	—
RW	Lean Bergmann O	26	4	$313,830	$500,000	$500,000	$500,000	$500,000
C	Lukas Rousek O	26	3	$313,830	$500,000	$500,000	$500,000	—
LW	PATRICK CURRY 🇪🇺 1	29	1	$313,830	$500,000	—	—	—
Goalies
G	Mads Sogaard (r)	24	2	$564,894	$900,000	$900,000	—	—
G	Devin Cooley O	28	2	$439,362	$700,000	$700,000	—	—
G	Maxime Lagace	32	1	$326,383	$520,000	—	—	—
Total				$14,244,927	$22,695,300	$14,270,000	$5,200,000	$500,000

Tampa Bay LightningGM: JJ · Team OV: 76

Current Bank Account

$89,044,814

Projected Bank Account

$65,085,690

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	6,040	$92	71,607
Middle Bowl	4,960	$51	56,276
Upper Bowl	2,080	$30	25,671
Club Level	4,060	$23	45,905
Luxury Boxes	1,360	$186	15,482
Total	18,500	—	214,941

Pro — Expenses

Total Player Salaries	$80,051,667
Estimated Revenue	$26,202,507
Estimated Season Expense	$50,245,226
Total Income	$15,721,504
Season Ticket %	44%

Orlando Solar Bears (TBL)

Total Player Salaries	$2,178,700
Estimated Revenue	$1,451,097
Estimated Season Expense	$1,367,502
Total Income	$870,658
Season Ticket %	41%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$67,526,667	$41,116,667	$36,066,667	$20,250,000
Pro Goalies	$6,850,000	$6,850,000	$6,850,000	$2,250,000
Farm Skaters	$21,637,000	$14,650,000	$8,050,000	—
Farm Goalies	$5,825,000	$4,575,000	$4,000,000	$4,000,000
Total Committed	$101,838,667	$67,191,667	$54,966,667	$26,500,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Brandon Hagel 1	26	3	$4,184,397	$6,666,667	$6,666,667	$6,666,667	—
C	Alex Galchenyuk 1	31	1	$3,765,957	$6,000,000	—	—	—
RW	Nail Yakupov 1	31	1	$3,765,957	$6,000,000	—	—	—
RW	Robby Fabbri 1	29	4	$3,609,043	$5,750,000	$5,750,000	$5,750,000	$5,750,000
LW	Sam Reinhart 1	29	4	$3,609,043	$5,750,000	$5,750,000	$5,750,000	$5,750,000
D	Aaron Ekblad 1	29	4	$3,452,128	$5,500,000	$5,500,000	$5,500,000	$5,500,000
C	Jesperi Kotkaniemi (r) 1	24	1	$2,956,277	$4,710,000	—	—	—
D	Timothy Liljegren 1 N	26	3	$2,636,170	$4,200,000	$4,200,000	$4,200,000	—
LW	Zach Hyman 1	33	1	$2,196,809	$3,500,000	—	—	—
RW	Denis Gurianov 1 N	28	1	$1,882,979	$3,000,000	—	—	—
D	Jonas Brodin 1	31	2	$1,882,979	$3,000,000	$3,000,000	—	—
C	Andrew Copp 1	30	3	$1,631,915	$2,600,000	$2,600,000	$2,600,000	—
RW	Ondrej Kase	29	4	$1,255,319	$2,000,000	$2,000,000	$2,000,000	$2,000,000
LW	Andre Burakovsky	30	3	$1,098,404	$1,750,000	$1,750,000	$1,750,000	—
D	Cody Ceci	31	1	$1,067,021	$1,700,000	—	—	—
D	Roman Josi	35	1	$941,489	$1,500,000	—	—	—
C	Jakub Vrana	29	4	$784,574	$1,250,000	$1,250,000	$1,250,000	$1,250,000
D	Matt Kessel	25	2	$784,574	$1,250,000	$1,250,000	—	—
D	Lucas Carlsson	27	2	$502,128	$800,000	$800,000	—	—
D	Ty Emberson	25	3	$376,596	$600,000	$600,000	$600,000	—
Goalies
G	Ilya Sorokin 1 N	29	3	$2,887,234	$4,600,000	$4,600,000	$4,600,000	—
G	Eric Comrie	29	4	$1,412,234	$2,250,000	$2,250,000	$2,250,000	$2,250,000
Total				$46,683,227	$74,376,667	$47,966,667	$42,916,667	$22,500,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Nikolai Prokhorkin O	31	3	$1,098,404	$1,750,000	$1,750,000	$1,750,000	—
C	Colin Blackwell O	32	2	$1,004,255	$1,600,000	$1,600,000	—	—
D	Sean Walker O	30	3	$1,004,255	$1,600,000	$1,600,000	$1,600,000	—
C	Tanner Kero O	32	2	$1,004,255	$1,600,000	$1,600,000	—	—
C	Erik Haula O	34	2	$941,489	$1,500,000	$1,500,000	—	—
RW	Saku Maenalanen O	31	3	$941,489	$1,500,000	$1,500,000	$1,500,000	—
LW	Mike Zalewski O	32	1	$815,957	$1,300,000	—	—	—
D	Fredrik Claesson O	32	1	$690,426	$1,100,000	—	—	—
D	Mark Pysyk O	33	2	$690,426	$1,100,000	$1,100,000	—	—
RW	Charles Hudon O	31	1	$564,894	$900,000	—	—	—
D	Josh Teves O	30	3	$502,128	$800,000	$800,000	$800,000	—
D	Julian Melchiori O	33	2	$502,128	$800,000	$800,000	—	—
RW	Kevin Labanc O	29	3	$502,128	$800,000	$800,000	$800,000	—
D	Matt Benning O	31	1	$502,128	$800,000	—	—	—
D	Colton White O	28	1	$384,128	$612,000	—	—	—
RW	Alexey Toropchenko	26	1	$376,596	$600,000	—	—	—
C	Martin Pospisil O	25	3	$376,596	$600,000	$600,000	$600,000	—
LW	Kyle MacLean O	26	3	$313,830	$500,000	$500,000	$500,000	—
RW	Victor Ejdsell O	30	3	$313,830	$500,000	$500,000	$500,000	—
D	CHARLES-EDOUARD D'ASTOUS 🇪🇺 1	27	1	$191,436	$305,000	—	—	—
LW	SIMON HJALMARSSON 🇪🇺 1	36	1	$188,298	$300,000	—	—	—
C	ANTON LEVTCHI 🇪🇺 1	29	1	$175,745	$280,000	—	—	—
LW	MATYAS KANTNER 🇪🇺 1	27	1	$175,745	$280,000	—	—	—
D	DANIEL GAZDA 🇪🇺 1	27	1	$163,191	$260,000	—	—	—
D	FREDERIC ALLARD 🇪🇺 1	27	1	$156,915	$250,000	—	—	—
Goalies
G	Spencer Knight (r) 1	24	4	$2,510,638	$4,000,000	$4,000,000	$4,000,000	$4,000,000
G	Jacob Markstrom O	35	1	$784,574	$1,250,000	—	—	—
G	Marek Langhamer O	30	2	$360,904	$575,000	$575,000	—	—
Total				$17,236,788	$27,462,000	$19,225,000	$12,050,000	$4,000,000

Toronto Maple LeafsGM: Jay - Commissioner · Team OV: 74

Current Bank Account

$45,540,086

Projected Bank Account

$35,117,005

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	58,526
Middle Bowl	4,860	$51	44,689
Upper Bowl	1,980	$30	20,086
Club Level	3,960	$23	37,571
Luxury Boxes	1,260	$186	12,160
Total	18,000	—	173,032

Pro — Expenses

Total Player Salaries	$64,693,443
Estimated Revenue	$29,505,292
Estimated Season Expense	$40,605,452
Total Income	$12,645,125
Season Ticket %	39%

Savannah Ghost Pirates (TOR)

Total Player Salaries	$1,533,900
Estimated Revenue	$1,639,841
Estimated Season Expense	$962,762
Total Income	$702,789
Season Ticket %	41%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$50,733,443	$29,019,445	$22,869,445	$6,494,445
Pro Goalies	$2,867,000	$1,267,000	—	—
Farm Skaters	$24,934,000	$14,527,000	$10,425,000	$5,375,000
Farm Goalies	$2,123,000	$500,000	—	—
Total Committed	$80,657,443	$45,313,445	$33,294,445	$11,869,445

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Cale Makar 1	26	3	$5,648,936	$9,000,000	$9,000,000	$9,000,000	—
D	Shayne Gostisbehere 1	32	1	$4,079,787	$6,500,000	—	—	—
C	Aleksander Barkov 1	29	4	$4,076,301	$6,494,445	$6,494,445	$6,494,445	$6,494,445
C	Kailer Yamamoto 1	26	3	$3,765,957	$6,000,000	$6,000,000	$6,000,000	—
RW	Artemi Panarin 1	33	1	$2,196,809	$3,500,000	—	—	—
D	Jakob Chychrun 1	27	1	$2,196,809	$3,500,000	—	—	—
D	Robert Hagg 1	30	2	$1,443,617	$2,300,000	$2,300,000	—	—
D	Nick Blankenburg	27	1	$1,255,319	$2,000,000	—	—	—
RW	Cole Caufield (r)	24	1	$1,098,404	$1,750,000	—	—	—
RW	Cory Conacher 1	35	1	$1,063,255	$1,693,999	—	—	—
C	Anton Lander	34	1	$985,425	$1,569,999	—	—	—
RW	Kristian Reichel O	27	2	$784,574	$1,250,000	$1,250,000	—	—
D	Jacob Bernard-Docker O	25	3	$502,128	$800,000	$800,000	$800,000	—
RW	Jonas Rondbjerg O	26	2	$502,128	$800,000	$800,000	—	—
RW	Connor Dewar O	26	1	$439,362	$700,000	—	—	—
LW	Nils Aman O	25	2	$439,362	$700,000	$700,000	—	—
D	Declan Chisholm O	25	2	$376,596	$600,000	$600,000	—	—
C	Ryan Poehling	26	3	$360,904	$575,000	$575,000	$575,000	—
LW	Jordan Greenway	28	1	$313,830	$500,000	—	—	—
LW	Trent Frederic O	27	2	$313,830	$500,000	$500,000	—	—
Goalies
G	Charlie Lindgren	31	2	$795,245	$1,267,000	$1,267,000	—	—
G	Arvid Soderblom	25	1	$502,128	$800,000	—	—	—
G	Joseph Woll	26	1	$502,128	$800,000	—	—	—
Total				$33,642,834	$53,600,443	$30,286,445	$22,869,445	$6,494,445

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Thomas Harley (r) 1	23	4	$2,981,383	$4,750,000	$4,750,000	$4,750,000	$4,750,000
C	Logan Cooley (r)	21	3	$1,255,319	$2,000,000	$2,000,000	$2,000,000	—
D	Chris Tanev 1 O	35	2	$844,202	$1,345,000	$1,345,000	—	—
LW	Patrick Kane 1 O	36	1	$815,957	$1,300,000	—	—	—
D	Madison Bowey O	30	3	$784,574	$1,250,000	$1,250,000	$1,250,000	—
D	Ben Gleason O	27	1	$669,713	$1,067,000	—	—	—
D	Chad Billins 1 O	36	1	$669,713	$1,067,000	—	—	—
D	Nicolas Beaudin O	25	1	$669,713	$1,067,000	—	—	—
LW	Filip Hallander O	25	1	$627,660	$1,000,000	—	—	—
LW	Tyler Benson O	27	1	$564,894	$900,000	—	—	—
RW	Max Sasson (r)	24	3	$439,362	$700,000	$700,000	$700,000	—
RW	Chandler Stephenson O	31	2	$392,287	$625,000	$625,000	—	—
RW	Michael Bunting O	29	4	$392,287	$625,000	$625,000	$625,000	$625,000
D	Adam Ginning	25	3	$376,596	$600,000	$600,000	$600,000	—
RW	Cameron Hillis O	25	1	$355,883	$567,000	—	—	—
C	Cole Reinhardt O	25	1	$355,883	$567,000	—	—	—
RW	Egor Sokolov O	25	1	$355,883	$567,000	—	—	—
C	Mark Olver 1 O	37	2	$355,883	$567,000	$567,000	—	—
RW	Remi Elie O	30	2	$351,489	$560,000	$560,000	—	—
D	Corey Schueneman	29	2	$316,968	$505,000	$505,000	—	—
C	Adam Erne O	30	1	$313,830	$500,000	—	—	—
LW	Matthew Highmore O	29	2	$313,830	$500,000	$500,000	—	—
D	Max Crozier O	25	3	$313,830	$500,000	$500,000	$500,000	—
D	HENRIK TOMMERNES 🇪🇺 1	34	1	$191,436	$305,000	—	—	—
LW	ALEKSI KLEMETTI 🇪🇺 1	18	1	$156,915	$250,000	—	—	—
RW	BOBBY TRIVIGNO 🇪🇺 1	26	1	$156,915	$250,000	—	—	—
LW	BRENDAN SHINNIMIN 🇪🇺 1	34	1	$156,915	$250,000	—	—	—
D	JONATHAN PUDAS 🇪🇺 1	32	1	$156,915	$250,000	—	—	—
D	KALLE LOPONEN 🇪🇺 1	24	1	$156,915	$250,000	—	—	—
D	NIKITA NOVIKOV 🇪🇺 1	21	1	$156,915	$250,000	—	—	—
Goalies
G	Marek Mazanec O	33	1	$856,128	$1,364,000	—	—	—
G	Magnus Chrona (r)	24	2	$313,830	$500,000	$500,000	—	—
G	JACOB JOHANSSON 🇪🇺 1	31	1	$162,564	$259,000	—	—	—
Total				$16,982,587	$27,057,000	$15,027,000	$10,425,000	$5,375,000

Vancouver CanucksGM: Vish · Team OV: 73

Current Bank Account

$49,566,782

Projected Bank Account

$60,979,200

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	74,609
Middle Bowl	4,860	$51	60,095
Upper Bowl	1,980	$30	25,260
Club Level	3,960	$23	47,220
Luxury Boxes	1,260	$186	15,086
Total	18,000	—	222,270

Pro — Expenses

Total Player Salaries	$26,008,200
Estimated Revenue	$26,970,648
Estimated Season Expense	$16,324,238
Total Income	$16,182,389
Season Ticket %	40%

Bloomington Bison (VAN)

Total Player Salaries	$1,156,100
Estimated Revenue	$1,491,590
Estimated Season Expense	$725,582
Total Income	$894,954
Season Ticket %	40%

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	$10,558,000	$2,000,000	$500,000	—
Farm Goalies	$2,003,000	—	—	—
Total Committed	$39,239,200	$19,250,000	$9,190,000	$3,340,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Alex Kerfoot 1	30	3	$1,945,745	$3,100,000	$3,100,000	$3,100,000	—
RW	Dillon Dube 1 N	26	2	$1,462,447	$2,330,000	$2,330,000	—	—
D	Jake McCabe 1	31	1	$1,255,319	$2,000,000	—	—	—
RW	Brendan Perlini	29	4	$1,048,191	$1,670,000	$1,670,000	$1,670,000	$1,670,000
C	Pius Suter	29	4	$1,048,191	$1,670,000	$1,670,000	$1,670,000	$1,670,000
C	Ryan Strome	31	2	$1,048,191	$1,670,000	$1,670,000	—	—
D	Alex Petrovic	33	1	$765,745	$1,220,000	—	—	—
D	Logan Stanley	27	2	$753,191	$1,200,000	$1,200,000	—	—
D	Ian Mitchell 1 N	26	1	$736,245	$1,173,000	—	—	—
LW	Joseph Blandisi	30	3	$627,660	$1,000,000	$1,000,000	$1,000,000	—
D	Gabriel Carlsson	28	1	$570,668	$909,200	—	—	—
C	Jack Drury	25	2	$564,894	$900,000	$900,000	—	—
RW	Jesse Ylonen	25	1	$502,128	$800,000	—	—	—
RW	Anthony Mantha	30	3	$470,745	$750,000	$750,000	$750,000	—
D	Andrew MacWilliam 1	35	1	$377,223	$601,000	—	—	—
LW	Paul Cotter	25	1	$376,596	$600,000	—	—	—
LW	Tom Wilson O	31	2	$367,181	$585,000	$585,000	—	—
C	Claude Giroux 1	37	1	$313,830	$500,000	—	—	—
D	Derek Forbort	33	1	$313,830	$500,000	—	—	—
LW	Tanner Jeannot N	28	1	$313,830	$500,000	—	—	—
Goalies
G	Tristan Jarry	30	2	$1,176,862	$1,875,000	$1,875,000	—	—
G	Zane McIntyre	32	1	$392,287	$625,000	—	—	—
G	Jaxson Stauber	26	3	$313,830	$500,000	$500,000	$500,000	—
Total				$16,744,829	$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	$627,660	$1,000,000	$1,000,000	—	—
RW	Jacob Peterson O	25	1	$502,128	$800,000	—	—	—
C	Akil Thomas O	25	1	$439,362	$700,000	—	—	—
D	Kurtis MacDermid O	31	1	$377,223	$601,000	—	—	—
C	Joel Kellman O	31	1	$345,840	$551,000	—	—	—
C	Logan Shaw O	32	1	$345,840	$551,000	—	—	—
D	Michael Callahan O	25	1	$345,840	$551,000	—	—	—
LW	Rocco Grimaldi O	32	1	$345,840	$551,000	—	—	—
LW	Curtis McKenzie O	34	1	$314,457	$501,000	—	—	—
LW	Roman Lyubimov O	33	1	$314,457	$501,000	—	—	—
RW	Zack Mitchell O	32	1	$314,457	$501,000	—	—	—
D	Brayden Pachal O	25	2	$313,830	$500,000	$500,000	—	—
C	Jack McBain O	25	3	$313,830	$500,000	$500,000	$500,000	—
D	Johnathan Kovacevic O	27	1	$313,830	$500,000	—	—	—
D	Ryan Graves O	30	1	$313,830	$500,000	—	—	—
D	Ryan Shea O	28	1	$313,830	$500,000	—	—	—
C	Trevor Lewis 1 O	38	1	$313,830	$500,000	—	—	—
D	Tyler Tucker O	25	1	$313,830	$500,000	—	—	—
C	JAN-MIKAEL JARVINEN 🇪🇺 1	37	1	$156,915	$250,000	—	—	—
Goalies
G	Oscar Dansk O	31	1	$408,606	$651,000	—	—	—
G	Edward Pasquale O	34	1	$377,223	$601,000	—	—	—
G	Pheonix Copley O	33	1	$314,457	$501,000	—	—	—
G	LARS JOHANSSON 🇪🇺 1	37	1	$156,915	$250,000	—	—	—
Total				$7,884,030	$12,561,000	$2,000,000	$500,000	$0

Vegas Golden KnightsGM: Pete · Team OV: 73

Current Bank Account

$146,051,810

Projected Bank Account

$147,969,544

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	70,576
Middle Bowl	4,860	$51	55,689
Upper Bowl	1,980	$30	24,558
Club Level	3,960	$23	44,285
Luxury Boxes	1,260	$186	13,801
Total	18,000	—	208,909

Pro — Expenses

Total Player Salaries	$42,703,818
Estimated Revenue	$28,149,656
Estimated Season Expense	$26,803,464
Total Income	$15,157,507
Season Ticket %	38%

Henderson Silver Knights (VGK)

Total Player Salaries	$1,605,056
Estimated Revenue	$1,579,026
Estimated Season Expense	$1,007,484
Total Income	$850,245
Season Ticket %	41%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$36,486,818	$12,386,818	$10,630,000	$2,630,000
Pro Goalies	$5,150,000	$5,150,000	$2,225,000	—
Farm Skaters	$15,217,556	$9,877,556	$2,255,556	$500,000
Farm Goalies	$1,900,000	$1,900,000	$1,900,000	$1,000,000
Total Committed	$58,754,374	$29,314,374	$17,010,556	$4,130,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Trevor Zegras (r) 1	24	1	$5,648,936	$9,000,000	—	—	—
D	Ryan Pulock 1 N	30	3	$5,021,277	$8,000,000	$8,000,000	$8,000,000	—
D	John Klingberg 1 N	32	1	$2,824,468	$4,500,000	—	—	—
D	Connor Murphy 1 N	32	1	$1,882,979	$3,000,000	—	—	—
C	Jaret Anderson-Dolan 1 N	25	1	$1,726,064	$2,750,000	—	—	—
LW	Vitali Kravtsov	25	1	$941,489	$1,500,000	—	—	—
RW	Dominik Kahun	29	4	$627,660	$1,000,000	$1,000,000	$1,000,000	$1,000,000
D	Oliver Kylington N	28	4	$627,660	$1,000,000	$1,000,000	$1,000,000	$1,000,000
D	Dysin Mayo	28	1	$470,745	$750,000	—	—	—
LW	Jonathan Dahlen	27	2	$427,950	$681,818	$681,818	—	—
C	Jason Dickinson O	29	4	$395,426	$630,000	$630,000	$630,000	$630,000
D	Mac Hollowell O	26	1	$376,596	$600,000	—	—	—
LW	Alexander Volkov	27	2	$360,904	$575,000	$575,000	—	—
LW	Cooper Marody O	28	1	$313,830	$500,000	—	—	—
C	Morgan Frost O	26	1	$313,830	$500,000	—	—	—
D	Slava Voynov 1	35	2	$313,830	$500,000	$500,000	—	—
RW	Tanner Laczynski O	28	1	$313,830	$500,000	—	—	—
RW	Zach Sanford 1 N	30	1	$313,830	$500,000	—	—	—
Goalies
G	Connor Ingram	28	2	$1,490,691	$2,375,000	$2,375,000	—	—
G	Ilya Samsonov 1	28	3	$1,396,543	$2,225,000	$2,225,000	$2,225,000	—
G	Erik Kallgren O	28	2	$345,213	$550,000	$550,000	—	—
Total				$26,133,751	$41,636,818	$17,536,818	$12,855,000	$2,630,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Cameron Gaunce 1 O	35	2	$669,713	$1,067,000	$1,067,000	—	—
LW	Riley Damiani O	25	2	$627,660	$1,000,000	$1,000,000	—	—
RW	Collin Graf (r)	22	2	$627,660	$1,000,000	$1,000,000	—	—
RW	Luke Evangelista (r)	23	2	$627,660	$1,000,000	$1,000,000	—	—
LW	Martin Kaut O	25	1	$627,660	$1,000,000	—	—	—
C	Nikita Alexandrov	24	1	$564,894	$900,000	—	—	—
D	Nils Lundkvist (r)	24	1	$502,128	$800,000	—	—	—
RW	Alex Nylander O	27	1	$464,468	$740,000	—	—	—
LW	Gage Goncalves (r)	24	3	$439,362	$700,000	$700,000	$700,000	—
C	Brandon Gignac O	27	2	$411,117	$655,000	$655,000	—	—
LW	Alexander Barabanov O	31	2	$392,287	$625,000	$625,000	—	—
D	Patrick Sieloff O	31	2	$392,287	$625,000	$625,000	—	—
D	Spencer Stastney O	25	2	$376,596	$600,000	$600,000	—	—
D	Ethan Bear O	28	3	$348,700	$555,556	$555,556	$555,556	—
C	Max Jones O	27	2	$345,213	$550,000	$550,000	—	—
LW	Bokondji Imama O	28	1	$313,830	$500,000	—	—	—
D	Dylan Coghlan O	27	3	$313,830	$500,000	$500,000	$500,000	—
C	Glenn Gawdin O	28	1	$313,830	$500,000	—	—	—
D	Jacob Moverare O	26	4	$313,830	$500,000	$500,000	$500,000	$500,000
LW	Jeffrey Viel O	28	1	$313,830	$500,000	—	—	—
D	Matt Kiersted O	27	2	$313,830	$500,000	$500,000	—	—
RW	Karson Kuhlman O	29	1	$251,064	$400,000	—	—	—
Goalies
G	Dan Vladar O	27	4	$627,660	$1,000,000	$1,000,000	$1,000,000	$1,000,000
G	Cayden Primeau O	25	3	$564,894	$900,000	$900,000	$900,000	—
Total				$10,744,003	$17,117,556	$11,777,556	$4,155,556	$1,500,000

Winnipeg JetsGM: Darren · Team OV: 73

Current Bank Account

$37,715,779

Projected Bank Account

$36,764,150

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$90	73,368
Middle Bowl	4,860	$44	63,290
Upper Bowl	1,980	$31	24,911
Club Level	3,960	$21	54,461
Luxury Boxes	1,260	$182	16,103
Total	18,000	—	232,133

Pro — Expenses

Total Player Salaries	$48,555,045
Estimated Revenue	$29,348,833
Estimated Season Expense	$30,476,096
Total Income	$15,803,218
Season Ticket %	36%

Pee Dee Pride (WPG)

Total Player Salaries	$2,388,427
Estimated Revenue	$1,674,706
Estimated Season Expense	$1,499,072
Total Income	$901,765
Season Ticket %	38%

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$46,871,260	$19,100,400	$4,550,000	$1,300,000
Pro Goalies	$2,700,000	$2,000,000	—	—
Farm Skaters	$23,102,370	$11,596,469	$3,879,750	$630,000
Farm Goalies	$3,040,685	$2,780,900	$1,580,900	—
Total Committed	$75,714,315	$35,477,769	$10,010,650	$1,930,000

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Erik Karlsson 1	35	1	$5,063,330	$8,067,000	—	—	—
RW	Mark Stone 1	33	2	$3,138,298	$5,000,000	$5,000,000	—	—
RW	Radek Faksa 1 N	31	2	$2,669,687	$4,253,400	$4,253,400	—	—
RW	Tobias Rieder 1	32	1	$2,510,638	$4,000,000	—	—	—
LW	Jaden Schwartz 1	33	1	$2,218,777	$3,535,000	—	—	—
LW	Victor Olofsson 1	29	1	$2,196,809	$3,500,000	—	—	—
C	Jean-Gabriel Pageau 1 N	32	2	$1,871,681	$2,982,000	$2,982,000	—	—
LW	Vladislav Namestnikov 1	32	1	$1,631,915	$2,600,000	—	—	—
C	Sam Steel 1 N	27	1	$1,365,160	$2,175,000	—	—	—
LW	Frederick Gaudreau	32	3	$941,489	$1,500,000	$1,500,000	$1,500,000	—
D	Erik Brannstrom	25	4	$815,957	$1,300,000	$1,300,000	$1,300,000	$1,300,000
LW	Nikita Gusev	32	3	$784,574	$1,250,000	$1,250,000	$1,250,000	—
D	Jared Spurgeon 1 O	35	1	$774,846	$1,234,500	—	—	—
D	Erik Gustafsson	33	1	$602,151	$959,360	—	—	—
C	Ross Colton	28	1	$596,277	$950,000	—	—	—
D	Zach Whitecloud	28	1	$470,745	$750,000	—	—	—
RW	Fabian Zetterlund	25	2	$376,596	$600,000	$600,000	—	—
D	Scott Perunovich O	26	2	$376,596	$600,000	$600,000	—	—
C	Connor Bunnaman	27	2	$360,904	$575,000	$575,000	—	—
D	Jacob Bryson	27	2	$338,936	$540,000	$540,000	—	—
RW	Artturi Lehkonen	29	3	$313,830	$500,000	$500,000	$500,000	—
Goalies
G	Malcolm Subban 1	31	2	$1,255,319	$2,000,000	$2,000,000	—	—
G	Akira Schmid	25	1	$439,362	$700,000	—	—	—
Total				$31,113,877	$49,571,260	$21,100,400	$4,550,000	$1,300,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Adam Lowry O	32	1	$1,255,319	$2,000,000	—	—	—
RW	Klim Kostin O	26	2	$1,098,404	$1,750,000	$1,750,000	—	—
LW	Ross Johnston O	31	1	$1,098,404	$1,750,000	—	—	—
D	Tyler Wotherspoon	32	1	$1,080,767	$1,721,900	—	—	—
D	Cam York (r)	24	2	$784,574	$1,250,000	$1,250,000	—	—
LW	Gustav Nyquist O	35	1	$784,574	$1,250,000	—	—	—
D	Nick Jensen O	34	1	$772,021	$1,230,000	—	—	—
D	Dennis Cholowski O	27	1	$627,660	$1,000,000	—	—	—
LW	Nikita Soshnikov O	31	3	$596,120	$949,750	$949,750	$949,750	—
D	Kyle Capobianco O	27	2	$571,170	$910,000	$910,000	—	—
D	Marcus Bjork O	27	2	$509,660	$812,000	$812,000	—	—
D	Alec Regula (r)	24	3	$439,362	$700,000	$700,000	$700,000	—
RW	Kieffer Bellows O	27	2	$428,064	$682,000	$682,000	—	—
D	Cam Dineen O	27	2	$427,950	$681,819	$681,819	—	—
RW	Zach Senyshyn O	28	1	$423,670	$675,000	—	—	—
LW	Lukas Vejdemo O	29	2	$395,990	$630,900	$630,900	—	—
C	Rhett Gardner O	29	4	$395,426	$630,000	$630,000	$630,000	$630,000
LW	Linus Karlsson O	25	3	$376,596	$600,000	$600,000	$600,000	—
LW	Alexandre Fortin O	28	1	$348,352	$555,001	—	—	—
RW	LUKAS WERNBLOM 🇪🇺 1	24	1	$315,085	$502,000	—	—	—
LW	SANTERI HUOVILA 🇪🇺 1	20	1	$315,085	$502,000	—	—	—
RW	Givani Smith	27	3	$313,830	$500,000	$500,000	$500,000	—
C	Marc McLaughlin O	25	3	$313,830	$500,000	$500,000	$500,000	—
C	Mikhail Vorobyov O	28	2	$313,830	$500,000	$500,000	—	—
C	Pierre Engvall O	29	2	$313,830	$500,000	$500,000	—	—
D	JAKOB STENQVIST 🇪🇺 1	27	1	$200,851	$320,000	—	—	—
Goalies
G	Kristers Gudlevskis	32	3	$992,267	$1,580,900	$1,580,900	$1,580,900	—
G	Jet Greaves (r)	24	2	$439,362	$700,000	$700,000	—	—
G	Kevin Mandolese (r)	24	2	$313,830	$500,000	$500,000	—	—
G	DOMINIK PAVLAT 🇪🇺 1	25	1	$163,057	$259,785	—	—	—
Total				$16,408,940	$26,143,055	$14,377,369	$5,460,650	$630,000