Anaheim Mighty DucksGM: Bruce · Team OV: 73

Current Bank Account

$37,118,061

Projected Bank Account

$31,212,650

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	86,885
Middle Bowl	4,860	$51	69,848
Upper Bowl	1,980	$30	31,343
Club Level	3,960	$23	57,528
Luxury Boxes	1,260	$186	18,180
Total	18,000	—	263,784

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$41,369,889	$26,864,889	$11,551,000	$7,000,000
Pro Goalies	$5,624,999	$3,250,000	$3,250,000	—
Farm Skaters	$3,873,900	$1,210,000	$462,500	—
Farm Goalies	$2,845,000	$65,000	—	—
Total Committed	$53,713,788	$31,389,889	$15,263,500	$7,000,000

Pro — Expenses

Total Player Salaries	$51,624,888
Estimated Revenue	$23,335,457
Estimated Season Expense	$29,382,200
Total Income	$19,092,647
Season Ticket %	40%

San Diego Gulls (ANA)

Total Player Salaries	$2,088,900
Estimated Revenue	$1,330,209
Estimated Season Expense	$1,188,877
Total Income	$1,088,353
Season Ticket %	40%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Phil Di Giuseppe 1	31	2	$3,984,043	$7,000,000	$7,000,000	—	—
RW	Robby Fabbri 1	29	4	$3,272,606	$5,750,000	$5,750,000	$5,750,000	$5,750,000
C	Sean Couturier 1	32	2	$2,162,766	$3,800,000	$3,800,000	—	—
RW	Conor Sheary 1	33	1	$1,992,021	$3,500,000	—	—	—
LW	Teuvo Teravainen 1	30	1	$1,710,293	$3,005,000	—	—	—
D	Nick Blankenburg	27	1	$1,138,298	$2,000,000	—	—	—
C	Cody Glass	26	1	$996,011	$1,750,000	—	—	—
LW	Oliver Wahlstrom	25	1	$996,011	$1,750,000	—	—	—
D	Sean Durzi	26	3	$996,011	$1,750,000	$1,750,000	$1,750,000	—
LW	Marcus Johansson	34	1	$910,638	$1,600,000	—	—	—
C	Joe Veleno	25	2	$853,723	$1,500,000	$1,500,000	—	—
D	Josh Mahura	27	2	$790,485	$1,388,889	$1,388,889	—	—
LW	Jakub Vrana	29	4	$711,436	$1,250,000	$1,250,000	$1,250,000	$1,250,000
D	Jake Christiansen	25	2	$569,149	$1,000,000	$1,000,000	—	—
D	Christian Djoos	30	3	$512,803	$901,000	$901,000	$901,000	—
LW	Adam Ruzicka	26	1	$512,234	$900,000	—	—	—
C	Devin Shore	30	3	$426,862	$750,000	$750,000	$750,000	—
D	Egor Zamula	25	3	$369,947	$650,000	$650,000	$650,000	—
D	Matt Grzelcyk	31	2	$355,718	$625,000	$625,000	—	—
RW	Carl Grundstrom O	27	3	$284,574	$500,000	$500,000	$500,000	—
Goalies
G	Juuse Saros 1	30	3	$1,849,734	$3,250,000	$3,250,000	$3,250,000	—
G	Kaapo Kahkonen	28	1	$996,011	$1,750,000	—	—	—
G	Karel Vejmelka	29	1	$355,718	$624,999	—	—	—
Total				$26,747,092	$46,994,888	$30,114,889	$14,801,000	$7,000,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Anton Slepyshev O	31	2	$102,447	$180,000	$180,000	—	—
LW	Nico Sturm O	30	3	$89,641	$157,500	$157,500	$157,500	—
C	Josh Jooris O	34	1	$88,730	$155,900	—	—	—
LW	Pontus Aberg O	31	2	$88,503	$155,500	$155,500	—	—
D	Madison Bowey O	30	3	$71,144	$125,000	$125,000	$125,000	—
LW	Matt Puempel O	32	3	$71,144	$125,000	$125,000	$125,000	—
D	Michal Jordan O	34	1	$63,460	$111,500	—	—	—
RW	Richard Panik O	34	1	$63,460	$111,500	—	—	—
C	Ryan Carpenter O	34	1	$48,378	$85,000	—	—	—
C	Justin Dowling O	34	1	$44,109	$77,500	—	—	—
C	Kyle Rau O	32	2	$37,279	$65,500	$65,500	—	—
LW	Daniel Carr O	33	2	$35,003	$61,500	$61,500	—	—
RW	Garnet Hathaway O	33	2	$32,726	$57,500	$57,500	—	—
LW	Jiri Smejkal O	28	1	$32,726	$57,500	—	—	—
RW	Jordan Weal O	33	2	$32,726	$57,500	$57,500	—	—
LW	Josh Leivo O	32	2	$32,726	$57,500	$57,500	—	—
RW	Kevin Roy O	32	2	$32,726	$57,500	$57,500	—	—
D	Casey Fitzgerald O	28	1	$31,303	$55,000	—	—	—
D	Kevin Czuczman O	34	1	$31,303	$55,000	—	—	—
D	Martin Marincin O	33	2	$31,303	$55,000	$55,000	—	—
D	Petteri Lindbohm O	31	3	$31,303	$55,000	$55,000	$55,000	—
D	Seth Helgeson O	34	1	$31,303	$55,000	—	—	—
D	DAVID QUENNEVILLE 🇪🇺 1	27	1	$284,574	$500,000	—	—	—
D	JOEY LALEGGIA 🇪🇺 1	33	1	$284,574	$500,000	—	—	—
D	Nick Cicek O	25	1	$28,457	$50,000	—	—	—
LW	VALTTERI OJANTAKANEN 🇪🇺 1	24	1	$179,282	$315,000	—	—	—
D	ALEX PETERS 🇪🇺 1	28	1	$159,362	$280,000	—	—	—
C	KASPERI OJANTAKANEN 🇪🇺 1	30	1	$145,133	$255,000	—	—	—
Goalies
G	Laurent Brossoit 1 O	32	1	$1,422,872	$2,500,000	—	—	—
G	Christopher Gibson	32	2	$36,995	$65,000	$65,000	—	—
G	NIKO HOVINEN 🇪🇺 1	37	1	$159,362	$280,000	—	—	—
Total				$3,824,054	$6,718,900	$1,275,000	$462,500	$0

Boston BruinsGM: Joe · Team OV: 74

Current Bank Account

$54,120,526

Projected Bank Account

$38,545,743

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$90	83,218
Middle Bowl	4,860	$50	67,040
Upper Bowl	1,980	$29	26,688
Club Level	3,960	$22	51,176
Luxury Boxes	1,260	$185	17,521
Total	18,000	—	245,643

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$66,514,000	$32,540,000	$15,500,000	$8,000,000
Pro Goalies	$5,650,000	$4,400,000	$4,400,000	$1,400,000
Farm Skaters	$9,899,900	$667,500	$165,000	—
Farm Goalies	$404,400	$75,000	—	—
Total Committed	$82,468,300	$37,682,500	$20,065,000	$9,400,000

Pro — Expenses

Total Player Salaries	$81,171,000
Estimated Revenue	$29,862,763
Estimated Season Expense	$46,198,427
Total Income	$17,917,658
Season Ticket %	48%

Providence Bruins (BOS)

Total Player Salaries	$1,297,300
Estimated Revenue	$1,499,288
Estimated Season Expense	$738,407
Total Income	$899,573
Season Ticket %	48%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	David Pastrnak 1 N	29	4	$4,553,191	$8,000,000	$8,000,000	$8,000,000	$8,000,000
D	Erik Gudbranson 1	33	2	$4,282,846	$7,525,000	$7,525,000	—	—
D	Esa Lindell 1	31	1	$3,927,128	$6,900,000	—	—	—
C	Elias Lindholm 1	30	1	$2,988,032	$5,250,000	—	—	—
D	Adam Larsson 1	32	1	$2,845,745	$5,000,000	—	—	—
LW	Jason Zucker 1	33	1	$2,788,830	$4,900,000	—	—	—
C	Mark Scheifele 1	32	1	$2,561,170	$4,500,000	—	—	—
D	Charlie McAvoy 1 N	27	2	$2,475,798	$4,350,000	$4,350,000	—	—
D	Klas Dahlbeck 1	33	2	$1,878,191	$3,300,000	$3,300,000	—	—
D	Connor Clifton 1	30	3	$1,764,362	$3,100,000	$3,100,000	$3,100,000	—
RW	J.T. Miller 1	32	3	$1,707,447	$3,000,000	$3,000,000	$3,000,000	—
LW	Jamie Benn 1	35	1	$1,593,617	$2,800,000	—	—	—
C	Colton Sissons	31	3	$796,809	$1,400,000	$1,400,000	$1,400,000	—
C	Patrick Brown O	33	2	$776,888	$1,365,000	$1,365,000	—	—
RW	David Perron 1	37	1	$682,979	$1,200,000	—	—	—
C	Jordan Staal 1	36	1	$569,149	$1,000,000	—	—	—
LW	Morgan Barron	26	1	$455,319	$800,000	—	—	—
D	Joe Hicketts	29	1	$355,149	$624,000	—	—	—
LW	Lawson Crouse	28	1	$284,574	$500,000	—	—	—
LW	Mikey Eyssimont	28	1	$284,574	$500,000	—	—	—
RW	Trent Frederic O	27	2	$284,574	$500,000	$500,000	—	—
Goalies
G	Jake Oettinger 1	26	3	$1,707,447	$3,000,000	$3,000,000	$3,000,000	—
G	Filip Gustavsson	27	4	$796,809	$1,400,000	$1,400,000	$1,400,000	$1,400,000
G	Cam Talbot 1 O	37	1	$711,436	$1,250,000	—	—	—
Total				$41,072,064	$72,164,000	$36,940,000	$19,900,000	$9,400,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Magnus Paajarvi 1	34	1	$1,707,447	$3,000,000	—	—	—
LW	Lucas Lessio O	32	1	$90,495	$159,000	—	—	—
LW	Nick Foligno 1 O	37	1	$754,122	$1,325,000	—	—	—
D	Lucas Johansen O	27	2	$56,915	$100,000	$100,000	—	—
D	Andrej Sustr	34	1	$55,777	$98,000	—	—	—
C	Brock Nelson O	33	2	$54,069	$95,000	$95,000	—	—
C	Mikael Backlund 1 O	36	1	$540,691	$950,000	—	—	—
C	Par Lindholm O	33	2	$54,069	$95,000	$95,000	—	—
D	Scott Morrow (r)	22	3	$51,223	$90,000	$90,000	$90,000	—
D	Jack Johnson 1 O	38	1	$483,777	$850,000	—	—	—
RW	Laurent Dauphin O	30	3	$42,686	$75,000	$75,000	$75,000	—
D	Dylan Demelo O	32	1	$40,979	$72,000	—	—	—
RW	Vladimir Sobotka 1 O	37	1	$401,250	$705,000	—	—	—
D	Brad Hunt 1 O	36	1	$387,021	$680,000	—	—	—
D	T.J. Brennan 1	36	1	$364,255	$640,000	—	—	—
RW	Spencer Foo O	31	2	$35,572	$62,500	$62,500	—	—
C	Pierre-Edouard Bellemare 1 O	40	1	$335,798	$590,000	—	—	—
C	Aidan McDonough O	25	1	$32,271	$56,700	—	—	—
LW	Grigori Denisenko O	25	1	$32,271	$56,700	—	—	—
LW	A.J. Greer	28	1	$28,457	$50,000	—	—	—
LW	Brendan Leipsic O	31	2	$28,457	$50,000	$50,000	—	—
D	Daniil Miromanov O	27	2	$28,457	$50,000	$50,000	—	—
RW	Sampo Ranta O	25	2	$28,457	$50,000	$50,000	—	—
Goalies
G	Niklas Svedberg O	35	2	$42,686	$75,000	$75,000	—	—
G	Hunter Miska O	29	1	$35,515	$62,400	—	—	—
G	JUHA METSOLA 🇪🇺 1	36	1	$151,963	$267,000	—	—	—
Total				$5,864,680	$10,304,300	$742,500	$165,000	$0

California Golden SealsGM: Rip · Team OV: 75

Current Bank Account

$32,799,323

Projected Bank Account

$29,548,946

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	80,625
Middle Bowl	4,860	$51	62,937
Upper Bowl	1,980	$30	27,895
Club Level	3,960	$23	49,257
Luxury Boxes	1,260	$186	16,030
Total	18,000	—	236,744

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$44,094,564	$38,924,999	$28,250,000	$14,900,000
Pro Goalies	$1,300,000	$800,000	—	—
Farm Skaters	$8,064,297	$497,900	$208,000	$62,400
Farm Goalies	$330,000	$100,000	$100,000	—
Total Committed	$53,788,861	$40,322,899	$28,558,000	$14,962,400

Pro — Expenses

Total Player Salaries	$52,363,561
Estimated Revenue	$25,938,414
Estimated Season Expense	$29,802,710
Total Income	$17,292,276
Season Ticket %	36%

Abbotsford Canucks (CAL)

Total Player Salaries	$1,425,300
Estimated Revenue	$1,425,086
Estimated Season Expense	$811,167
Total Income	$950,057
Season Ticket %	37%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Nils Hoglander 1	24	3	$2,931,117	$5,150,000	$5,150,000	$5,150,000	—
D	Jamie Drysdale (r) 1	23	4	$2,333,511	$4,100,000	$4,100,000	$4,100,000	$4,100,000
D	K'Andre Miller 1	25	3	$2,333,511	$4,100,000	$4,100,000	$4,100,000	—
D	Nicolas Hague 1	26	3	$2,333,511	$4,100,000	$4,100,000	$4,100,000	—
C	Barrett Hayton 1	25	4	$2,048,936	$3,600,000	$3,600,000	$3,600,000	$3,600,000
LW	Dawson Mercer 1	23	4	$2,048,936	$3,600,000	$3,600,000	$3,600,000	$3,600,000
C	Isac Lundestrom 1	25	4	$2,048,936	$3,600,000	$3,600,000	$3,600,000	$3,600,000
C	Pavel Buchnevich 1	30	2	$1,707,447	$3,000,000	$3,000,000	—	—
RW	Ryan Hartman 1	30	2	$1,707,447	$3,000,000	$3,000,000	—	—
RW	Luke Kunin	27	2	$1,081,383	$1,900,000	$1,900,000	—	—
D	Jake Sanderson	22	2	$853,723	$1,500,000	$1,500,000	—	—
RW	Rafael Harvey-Pinard	26	1	$711,436	$1,250,000	—	—	—
D	Christian Folin	34	1	$569,149	$1,000,000	—	—	—
RW	Marian Studenic N	26	1	$494,912	$869,565	—	—	—
D	Mikey Anderson	26	1	$455,319	$800,000	—	—	—
LW	Jake Virtanen	28	1	$426,862	$750,000	—	—	—
LW	Justin Brazeau	27	2	$369,947	$650,000	$650,000	—	—
D	Jacob Larsson	28	2	$355,718	$624,999	$624,999	—	—
C	Nick Shore	32	1	$284,574	$500,000	—	—	—
Goalies
G	Ukko-Pekka Luukkonen	26	2	$455,319	$800,000	$800,000	—	—
G	Felix Sandstrom	28	1	$284,574	$500,000	—	—	—
Total				$25,836,268	$45,394,564	$39,724,999	$28,250,000	$14,900,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Arthur Kaliyev (r)	24	1	$71,144	$125,000	—	—	—
D	Mark Katic 1 O	36	1	$700,053	$1,229,999	—	—	—
D	Ryan Stanton 1 O	35	1	$700,053	$1,229,999	—	—	—
D	TJ Brodie 1 O	35	1	$700,053	$1,229,999	—	—	—
D	Nikita Okhotyuk (r)	24	2	$51,223	$90,000	$90,000	—	—
RW	James van Riemsdyk 1 O	36	1	$441,090	$775,000	—	—	—
C	Ethen Frank O	27	2	$42,743	$75,100	$75,100	—	—
C	Jacob Lucchini O	30	3	$42,743	$75,100	$75,100	$75,100	—
D	Petter Granberg O	32	3	$40,125	$70,500	$70,500	$70,500	—
LW	Michael Raffl 1 O	36	1	$398,973	$701,000	—	—	—
LW	Taylor Beck O	34	1	$39,897	$70,100	—	—	—
LW	Teemu Hartikainen 1 O	35	1	$398,973	$701,000	—	—	—
C	Henrik Borgstrom O	27	1	$36,995	$65,000	—	—	—
D	Keegan Lowe O	32	1	$35,572	$62,500	—	—	—
RW	Hayden Hodgson O	29	1	$35,515	$62,400	—	—	—
C	J.C. Beaudin	28	2	$35,515	$62,400	$62,400	—	—
D	Jake Livingstone O	26	4	$35,515	$62,400	$62,400	$62,400	$62,400
D	Jake Middleton O	29	1	$35,515	$62,400	—	—	—
RW	Mathieu Olivier O	28	2	$35,515	$62,400	$62,400	—	—
D	Jordan Gross O	30	1	$28,457	$50,000	—	—	—
RW	Max Willman O	30	1	$28,457	$50,000	—	—	—
RW	Michal Repik	36	1	$28,457	$50,000	—	—	—
RW	JENS LOOKE 🇪🇺 1	28	1	$171,314	$301,000	—	—	—
RW	JESSE KIISKINEN 🇪🇺 1	19	1	$171,314	$301,000	—	—	—
LW	ANTON WEDIN 🇪🇺 1	32	1	$142,287	$250,000	—	—	—
RW	REID GARDINER 🇪🇺 1	29	1	$142,287	$250,000	—	—	—
Goalies
G	Antoine Bibeau O	31	1	$68,298	$120,000	—	—	—
G	Matt Tomkins O	31	1	$62,606	$110,000	—	—	—
G	Marcus Hogberg O	30	3	$56,915	$100,000	$100,000	$100,000	—
Total				$4,777,604	$8,394,297	$597,900	$308,000	$62,400

Carolina HurricanesGM: Dwayne · Team OV: 73

Current Bank Account

$73,144,529

Projected Bank Account

$65,337,401

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	76,995
Middle Bowl	4,860	$51	63,560
Upper Bowl	1,980	$30	27,287
Club Level	3,960	$23	49,452
Luxury Boxes	1,260	$186	15,710
Total	18,000	—	233,004

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$52,810,000	$36,810,000	$15,560,000	$11,310,000
Pro Goalies	$5,365,000	$4,865,000	$3,500,000	$3,500,000
Farm Skaters	$1,770,000	$1,210,000	$745,000	$210,000
Farm Goalies	$767,000	—	—	—
Total Committed	$60,712,000	$42,885,000	$19,805,000	$15,020,000

Pro — Expenses

Total Player Salaries	$59,192,000
Estimated Revenue	$25,313,272
Estimated Season Expense	$33,689,057
Total Income	$16,875,515
Season Ticket %	39%

Greenville Swamp Rabbits (CAR)

Total Player Salaries	$1,520,000
Estimated Revenue	$1,433,752
Estimated Season Expense	$865,095
Total Income	$955,835
Season Ticket %	36%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Martin Necas 1	26	4	$4,160,479	$7,310,000	$7,310,000	$7,310,000	$7,310,000
D	Rasmus Dahlin 1	25	2	$3,585,638	$6,300,000	$6,300,000	—	—
C	Evgeni Malkin 1	38	2	$2,561,170	$4,500,000	$4,500,000	—	—
LW	Nikolaj Ehlers 1	29	4	$2,276,596	$4,000,000	$4,000,000	$4,000,000	$4,000,000
C	Ryan Johansen 1	32	1	$2,048,936	$3,600,000	—	—	—
RW	Janne Kuokkanen 1	27	2	$1,849,734	$3,250,000	$3,250,000	—	—
C	Scott Laughton 1	31	2	$1,707,447	$3,000,000	$3,000,000	—	—
RW	Travis Konecny 1	28	1	$1,707,447	$3,000,000	—	—	—
D	Philippe Myers 1	28	1	$1,536,702	$2,700,000	—	—	—
D	Dakota Mermis	31	1	$1,138,298	$2,000,000	—	—	—
LW	Ryan Dzingel 1	33	2	$1,138,298	$2,000,000	$2,000,000	—	—
LW	Blake Coleman	33	1	$967,553	$1,700,000	—	—	—
RW	Jakob Silfverberg	34	1	$910,638	$1,600,000	—	—	—
RW	Alex Newhook	24	2	$853,723	$1,500,000	$1,500,000	—	—
D	Philip Broberg (r)	24	3	$853,723	$1,500,000	$1,500,000	$1,500,000	—
RW	Yakov Trenin	28	1	$796,809	$1,400,000	—	—	—
LW	Dylan Holloway (r)	23	3	$711,436	$1,250,000	$1,250,000	$1,250,000	—
D	Drew Helleson (r)	24	3	$455,319	$800,000	$800,000	$800,000	—
D	Brock Faber	22	2	$398,404	$700,000	$700,000	—	—
D	Vladislav Kolyachonok (r)	24	3	$398,404	$700,000	$700,000	$700,000	—
Goalies
G	Stuart Skinner 1 N	26	4	$1,992,021	$3,500,000	$3,500,000	$3,500,000	$3,500,000
G	Philipp Grubauer O	33	2	$776,888	$1,365,000	$1,365,000	—	—
G	Sam Montembeault	28	1	$284,574	$500,000	—	—	—
Total				$33,110,237	$58,175,000	$41,675,000	$19,060,000	$14,810,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Torey Krug O	34	1	$113,830	$200,000	—	—	—
C	Alex Turcotte (r)	24	3	$99,601	$175,000	$175,000	$175,000	—
D	Ty Smith O	25	3	$56,915	$100,000	$100,000	$100,000	—
D	Kaedan Korczak (r)	24	3	$45,532	$80,000	$80,000	$80,000	—
LW	Samuel Fagemo O	25	3	$45,532	$80,000	$80,000	$80,000	—
LW	Joona Luoto O	27	2	$36,995	$65,000	$65,000	—	—
D	Jack Ahcan O	28	4	$34,149	$60,000	$60,000	$60,000	$60,000
D	Robin Salo O	26	1	$34,149	$60,000	—	—	—
LW	Brett Murray O	26	4	$28,457	$50,000	$50,000	$50,000	$50,000
LW	Brett Seney O	29	2	$28,457	$50,000	$50,000	—	—
C	Dakota Joshua	29	2	$28,457	$50,000	$50,000	—	—
D	Jakub Galvas O	26	3	$28,457	$50,000	$50,000	$50,000	—
D	Jalen Chatfield O	29	2	$28,457	$50,000	$50,000	—	—
C	Josh Dunne O	26	4	$28,457	$50,000	$50,000	$50,000	$50,000
C	Lias Andersson O	26	4	$28,457	$50,000	$50,000	$50,000	$50,000
LW	Mikhail Maltsev O	27	2	$28,457	$50,000	$50,000	—	—
C	Nic Petan O	30	3	$28,457	$50,000	$50,000	$50,000	—
RW	Nikita Scherbak O	29	2	$28,457	$50,000	$50,000	—	—
RW	Peter Cehlarik O	29	2	$28,457	$50,000	$50,000	—	—
D	Roland McKeown O	29	2	$28,457	$50,000	$50,000	—	—
C	Rourke Chartier O	29	2	$28,457	$50,000	$50,000	—	—
C	Taro Hirose O	29	1	$28,457	$50,000	—	—	—
RW	RYAN LASCH 🇪🇺 1	38	1	$142,287	$250,000	—	—	—
Goalies
G	NOA VALI 🇪🇺 1	20	1	$151,963	$267,000	—	—	—
G	BRANDON BUSSI 🇪🇺 1	27	1	$142,287	$250,000	—	—	—
G	JOHN LETHEMON 🇪🇺 1	28	1	$142,287	$250,000	—	—	—
Total				$1,443,925	$2,537,000	$1,210,000	$745,000	$210,000

Chicago BlackhawksGM: Darryl · Team OV: 76

Current Bank Account

$62,875,552

Projected Bank Account

$55,870,344

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	68,277
Middle Bowl	4,860	$51	55,602
Upper Bowl	1,980	$30	23,327
Club Level	3,960	$23	43,063
Luxury Boxes	1,260	$186	14,150
Total	18,000	—	204,419

Salary Commitment

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

Pro — Expenses

Total Player Salaries	$62,265,000
Estimated Revenue	$27,704,248
Estimated Season Expense	$35,438,079
Total Income	$14,917,672
Season Ticket %	43%

Rockford IceHogs (CHI)

Total Player Salaries	$1,433,000
Estimated Revenue	$1,544,177
Estimated Season Expense	$815,554
Total Income	$831,480
Season Ticket %	43%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Brayden Point 1	29	4	$4,853,133	$8,527,000	$8,527,000	$8,527,000	$8,527,000
RW	Nick Schmaltz 1	29	4	$2,845,745	$5,000,000	$5,000,000	$5,000,000	$5,000,000
C	Steven Stamkos 1	35	2	$2,703,457	$4,750,000	$4,750,000	—	—
RW	Mitch Marner 1	28	1	$2,618,085	$4,600,000	—	—	—
C	Mikael Granlund 1	33	2	$2,134,309	$3,750,000	$3,750,000	—	—
LW	William Karlsson 1	32	1	$1,963,564	$3,450,000	—	—	—
D	Ivan Provorov 1	28	4	$1,935,106	$3,400,000	$3,400,000	$3,400,000	$3,400,000
D	Rasmus Ristolainen 1 N	30	1	$1,849,734	$3,250,000	—	—	—
D	Jacob Trouba 1	31	2	$1,792,819	$3,150,000	$3,150,000	—	—
D	Steve Santini 1 N	30	3	$1,422,872	$2,500,000	$2,500,000	$2,500,000	—
LW	Jonathan Marchessault	34	1	$853,723	$1,500,000	—	—	—
D	Vince Dunn	28	4	$853,723	$1,500,000	$1,500,000	$1,500,000	$1,500,000
C	Connor Zary (r)	23	2	$569,149	$1,000,000	$1,000,000	—	—
RW	JJ Peterka (r)	23	2	$569,149	$1,000,000	$1,000,000	—	—
D	Alex Vlasic (r)	24	1	$512,234	$900,000	—	—	—
C	Tyson Jost	27	2	$398,404	$700,000	$700,000	—	—
LW	Michael Carcone O	29	4	$369,947	$650,000	$650,000	$650,000	$650,000
D	Urho Vaakanainen	26	3	$341,489	$600,000	$600,000	$600,000	—
RW	Isaac Ratcliffe O	26	3	$284,574	$500,000	$500,000	$500,000	—
LW	Noah Cates	26	3	$284,574	$500,000	$500,000	$500,000	—
Goalies
G	Jordan Binnington 1	31	1	$2,048,936	$3,600,000	—	—	—
G	Logan Thompson	28	1	$813,883	$1,430,000	—	—	—
Total				$32,018,609	$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	$1,138,298	$2,000,000	—	—	—
LW	Brandon Tanev O	33	2	$88,218	$155,000	$155,000	—	—
C	Aleksi Heponiemi O	26	3	$85,372	$150,000	$150,000	$150,000	—
D	Jacob MacDonald O	32	1	$85,372	$150,000	—	—	—
D	Victor Soderstrom (r)	24	2	$85,372	$150,000	$150,000	—	—
D	Max Lajoie O	27	2	$56,915	$100,000	$100,000	—	—
LW	Emil Bemstrom O	26	1	$45,532	$80,000	—	—	—
RW	Andy Miele 1 O	37	1	$426,862	$750,000	—	—	—
C	Arttu Ruotsalainen O	27	1	$39,840	$70,000	—	—	—
C	Cedric Paquette O	31	1	$38,418	$67,500	—	—	—
RW	Joel Kiviranta O	29	4	$36,995	$65,000	$65,000	$65,000	$65,000
LW	Tyler Motte O	30	2	$36,995	$65,000	$65,000	—	—
RW	LENNI HAMEENAHO 🇪🇺 1	20	1	$341,489	$600,000	—	—	—
LW	Sonny Milano O	29	3	$32,726	$57,500	$57,500	$57,500	—
RW	Brandon Duhaime O	28	4	$31,872	$56,000	$56,000	$56,000	$56,000
LW	Evgeny Svechnikov O	28	4	$31,872	$56,000	$56,000	$56,000	$56,000
C	Nick Merkley O	28	4	$31,872	$56,000	$56,000	$56,000	$56,000
D	Kale Clague O	27	2	$31,303	$55,000	$55,000	—	—
D	Alex Grant O	36	1	$28,457	$50,000	—	—	—
D	Connor Carrick O	31	1	$28,457	$50,000	—	—	—
D	LUKAS KANAK 🇪🇺 1	28	1	$146,840	$258,000	—	—	—
Goalies
G	Tomas Popperle 1 O	39	1	$739,894	$1,300,000	—	—	—
G	MATTEUS WARD 🇪🇺 1	23	1	$341,489	$600,000	—	—	—
G	JESPER MYRENBERG 🇪🇺 1	25	1	$284,574	$500,000	—	—	—
Total				$4,235,034	$7,441,000	$965,500	$440,500	$233,000

Colorado AvalancheGM: Sean · Team OV: 75

Current Bank Account

$63,622,003

Projected Bank Account

$43,405,150

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	81,568
Middle Bowl	4,860	$51	66,213
Upper Bowl	1,980	$30	29,378
Club Level	3,960	$23	53,333
Luxury Boxes	1,260	$186	17,334
Total	18,000	—	247,826

Salary Commitment

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

Pro — Expenses

Total Player Salaries	$78,680,000
Estimated Revenue	$24,348,476
Estimated Season Expense	$44,780,677
Total Income	$17,996,700
Season Ticket %	45%

Colorado Eagles (COL)

Total Player Salaries	$2,021,000
Estimated Revenue	$1,365,598
Estimated Season Expense	$1,150,250
Total Income	$1,009,355
Season Ticket %	41%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Danton Heinen 1	29	1	$4,553,191	$8,000,000	—	—	—
C	Alex Wennberg 1 N	30	2	$3,984,043	$7,000,000	$7,000,000	—	—
LW	Jason Robertson 1 N	25	3	$3,414,894	$6,000,000	$6,000,000	$6,000,000	—
RW	Nathan MacKinnon 1	29	4	$3,301,064	$5,800,000	$5,800,000	$5,800,000	$5,800,000
D	Adam Fox	27	2	$2,845,745	$5,000,000	$5,000,000	—	—
C	Robert Thomas 1	25	4	$2,845,745	$5,000,000	$5,000,000	$5,000,000	$5,000,000
D	Shea Theodore 1	29	1	$2,447,340	$4,300,000	—	—	—
D	Tony DeAngelo 1	29	1	$2,447,340	$4,300,000	—	—	—
RW	Max Domi 1	30	3	$1,849,734	$3,250,000	$3,250,000	$3,250,000	—
D	Trevor Carrick 1	30	2	$1,707,447	$3,000,000	$3,000,000	—	—
C	William Nylander 1	29	4	$1,707,447	$3,000,000	$3,000,000	$3,000,000	$3,000,000
LW	Brett Howden	27	4	$1,593,617	$2,800,000	$2,800,000	$2,800,000	$2,800,000
RW	Logan O'Connor 1	28	1	$1,309,043	$2,300,000	—	—	—
D	Troy Stecher	31	2	$796,809	$1,400,000	$1,400,000	—	—
C	Pavel Zacha	28	3	$569,149	$1,000,000	$1,000,000	$1,000,000	—
RW	William Lockwood	27	1	$426,862	$750,000	—	—	—
D	Ronnie Attard	26	1	$398,404	$700,000	—	—	—
LW	Boris Katchouk	27	2	$284,574	$500,000	$500,000	—	—
C	Colin White O	28	1	$284,574	$500,000	—	—	—
Goalies
G	John Gibson 1 N	31	2	$1,821,277	$3,200,000	$3,200,000	—	—
G	Alex Lyon 1	32	2	$1,252,128	$2,200,000	$2,200,000	—	—
G	Anders Lindback 1 O	37	2	$1,252,128	$2,200,000	$2,200,000	—	—
Total				$41,092,555	$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	$2,663,617	$4,680,000	$4,680,000	—	—
C	Oscar Lindberg 1 O	33	2	$1,024,468	$1,800,000	$1,800,000	—	—
D	Brandt Clarke (r)	22	3	$99,601	$175,000	$175,000	$175,000	—
C	Cole Perfetti (r)	23	3	$99,601	$175,000	$175,000	$175,000	—
C	Luca Del Bel Belluz (r)	21	3	$56,915	$100,000	$100,000	$100,000	—
C	Rasmus Kupari O	25	2	$56,915	$100,000	$100,000	—	—
D	Ryker Evans (r)	23	3	$56,915	$100,000	$100,000	$100,000	—
C	Shane Pinto (r)	24	2	$56,915	$100,000	$100,000	—	—
C	David Gustafsson O	25	3	$51,223	$90,000	$90,000	$90,000	—
LW	Joona Koppanen O	27	1	$45,532	$80,000	—	—	—
LW	Anders Bjork O	28	3	$42,686	$75,000	$75,000	$75,000	—
D	Dean Kukan O	31	2	$42,686	$75,000	$75,000	—	—
D	Nikita Tryamkin O	30	3	$42,686	$75,000	$75,000	$75,000	—
C	Jakub Lauko O	25	2	$39,840	$70,000	$70,000	—	—
C	Andrew Poturalski O	31	2	$35,856	$63,000	$63,000	—	—
D	Gavin Bayreuther O	31	2	$35,856	$63,000	$63,000	—	—
RW	Nick Caamano O	26	3	$34,149	$60,000	$60,000	$60,000	—
D	Blake Hillman O	29	1	$28,457	$50,000	—	—	—
D	Brennan Menell O	28	1	$28,457	$50,000	—	—	—
LW	Danick Martel O	30	3	$28,457	$50,000	$50,000	$50,000	—
RW	Jasper Weatherby O	27	4	$28,457	$50,000	$50,000	$50,000	$50,000
D	Lawrence Pilut O	29	1	$28,457	$50,000	—	—	—
D	Trevor Murphy O	29	1	$28,457	$50,000	—	—	—
Goalies
G	Zach Fucale O	30	2	$108,138	$190,000	$190,000	—	—
G	Leevi Merilainen (r)	22	3	$39,840	$70,000	$70,000	$70,000	—
G	Jiri Patera O	26	3	$34,149	$60,000	$60,000	$60,000	—
Total				$4,838,330	$8,501,000	$8,221,000	$1,080,000	$50,000

Columbus Blue JacketsGM: Josh · Team OV: 77

Current Bank Account

$87,703,307

Projected Bank Account

$72,892,458

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$91	93,059
Middle Bowl	4,860	$47	74,642
Upper Bowl	1,980	$29	30,871
Club Level	3,960	$21	62,983
Luxury Boxes	1,260	$183	20,441
Total	18,000	—	281,996

Salary Commitment

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

Pro — Expenses

Total Player Salaries	$73,633,667
Estimated Revenue	$27,134,563
Estimated Season Expense	$41,908,476
Total Income	$20,055,981
Season Ticket %	45%

Cleveland Monsters (CBJ)

Total Player Salaries	$2,390,143
Estimated Revenue	$1,323,462
Estimated Season Expense	$1,360,398
Total Income	$978,211
Season Ticket %	42%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Chris Tierney 1	31	2	$3,984,043	$7,000,000	$7,000,000	—	—
C	Sean Monahan 1	30	2	$3,158,777	$5,550,000	$5,550,000	—	—
RW	Anthony Beauvillier 1	28	1	$2,940,603	$5,166,667	—	—	—
LW	Carter Verhaeghe 1	29	4	$2,561,170	$4,500,000	$4,500,000	$4,500,000	$4,500,000
LW	Dominik Kubalik 1	29	4	$2,561,170	$4,500,000	$4,500,000	$4,500,000	$4,500,000
RW	Valeri Nichushkin 1	30	3	$2,390,426	$4,200,000	$4,200,000	$4,200,000	—
RW	Bryan Rust 1	33	3	$2,276,596	$4,000,000	$4,000,000	$4,000,000	—
C	Vincent Trocheck 1	31	2	$2,276,596	$4,000,000	$4,000,000	—	—
RW	Nino Niederreiter 1	32	1	$2,048,936	$3,600,000	—	—	—
D	Hampus Lindholm 1 N	31	2	$1,992,021	$3,500,000	$3,500,000	—	—
D	Matt Dumba 1	30	3	$1,849,734	$3,250,000	$3,250,000	$3,250,000	—
D	John Carlson 1	35	1	$1,745,580	$3,067,000	—	—	—
C	Curtis Lazar 1	30	3	$1,707,447	$3,000,000	$3,000,000	$3,000,000	—
D	J.J. Moser 1	25	4	$1,707,447	$3,000,000	$3,000,000	$3,000,000	$3,000,000
D	Zach Werenski 1	27	2	$1,707,447	$3,000,000	$3,000,000	—	—
LW	Conor Garland	29	4	$950,479	$1,670,000	$1,670,000	$1,670,000	$1,670,000
LW	Jonathan Drouin	30	3	$950,479	$1,670,000	$1,670,000	$1,670,000	—
D	Riley Stillman	27	2	$825,266	$1,450,000	$1,450,000	—	—
Goalies
G	Mackenzie Blackwood 1 N	28	1	$1,570,851	$2,760,000	—	—	—
G	Semyon Varlamov 1	37	2	$1,565,160	$2,750,000	$2,750,000	—	—
Total				$40,770,228	$71,633,667	$57,040,000	$29,790,000	$13,670,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Filip Zadina O	25	2	$99,601	$175,000	$175,000	—	—
C	Frank Nazar (r)	21	3	$99,601	$175,000	$175,000	$175,000	—
C	Mark Arcobello 1 O	36	2	$853,723	$1,500,000	$1,500,000	—	—
C	Lars Eller O	36	2	$85,372	$150,000	$150,000	—	—
RW	Vasily Podkolzin (r)	24	3	$85,372	$150,000	$150,000	$150,000	—
RW	Brett Leason O	26	2	$56,915	$100,000	$100,000	—	—
LW	Jakob Pelletier (r)	24	3	$56,915	$100,000	$100,000	$100,000	—
D	Olen Zellweger (r)	21	3	$56,915	$100,000	$100,000	$100,000	—
LW	Adam Beckman (r)	24	3	$51,223	$90,000	$90,000	$90,000	—
RW	Sam Colangelo (r)	23	3	$51,223	$90,000	$90,000	$90,000	—
LW	Will Cuylle (r)	23	3	$45,532	$80,000	$80,000	$80,000	—
D	Tim Heed O	34	2	$42,686	$75,000	$75,000	—	—
D	Xavier Ouellet O	31	3	$42,686	$75,000	$75,000	$75,000	—
LW	Brock McGinn O	31	2	$37,848	$66,500	$66,500	—	—
RW	Mackenzie MacEachern O	31	2	$37,848	$66,500	$66,500	—	—
D	Nick Seeler O	32	1	$35,572	$62,500	—	—	—
C	Sean Kuraly O	32	1	$35,572	$62,500	—	—	—
D	Calle Rosen O	31	1	$34,149	$60,000	—	—	—
C	Chris Kreider O	34	1	$34,149	$60,000	—	—	—
D	Dan Renouf O	31	2	$34,149	$60,000	$60,000	—	—
LW	Eric Robinson O	30	3	$34,149	$60,000	$60,000	$60,000	—
D	Jaycob Megna O	32	1	$34,149	$60,000	—	—	—
D	Jon Merrill O	33	1	$34,149	$60,000	—	—	—
C	Matthew Peca O	32	1	$34,149	$60,000	—	—	—
D	Mikko Lehtonen O	31	2	$34,149	$60,000	$60,000	—	—
LW	Chris Wagner O	34	1	$28,457	$50,000	—	—	—
Goalies
G	Collin Delia O	31	2	$60,980	$107,143	$107,143	—	—
G	Roman Will O	33	2	$42,686	$75,000	$75,000	—	—
G	Matt O'Connor O	33	1	$34,149	$60,000	—	—	—
G	Jeremy Smith 1 O	36	1	$284,574	$500,000	—	—	—
Total				$2,498,642	$4,390,143	$3,355,143	$920,000	$0

Detroit Red WingsGM: Eric G · Team OV: 74

Current Bank Account

$46,142,838

Projected Bank Account

$36,211,111

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	78,336
Middle Bowl	4,860	$51	62,694
Upper Bowl	1,980	$30	26,618
Club Level	3,960	$23	48,899
Luxury Boxes	1,260	$186	16,497
Total	18,000	—	233,044

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$51,252,442	$27,387,998	$2,250,000	$2,250,000
Pro Goalies	$1,800,000	$800,000	—	—
Farm Skaters	$9,781,000	$4,915,000	$4,360,000	$3,725,000
Farm Goalies	$2,165,000	$50,000	$50,000	—
Total Committed	$64,998,442	$33,152,998	$6,660,000	$5,975,000

Pro — Expenses

Total Player Salaries	$62,457,442
Estimated Revenue	$25,634,277
Estimated Season Expense	$35,547,540
Total Income	$17,089,518
Season Ticket %	40%

Grand Rapids Griffins (DET)

Total Player Salaries	$2,541,000
Estimated Revenue	$1,427,748
Estimated Season Expense	$1,446,212
Total Income	$951,832
Season Ticket %	48%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Ryan O'Reilly 1	34	1	$4,980,053	$8,750,000	—	—	—
RW	Marko Dano 1	30	2	$3,471,809	$6,100,000	$6,100,000	—	—
LW	Dylan Larkin 1	28	1	$3,383,274	$5,944,444	—	—	—
C	Matt Duchene 1	34	2	$3,130,319	$5,500,000	$5,500,000	—	—
D	John Marino 1	28	1	$2,202,606	$3,870,000	—	—	—
D	Mikhail Sergachev 1	27	2	$2,202,606	$3,870,000	$3,870,000	—	—
D	Brent Burns 1	40	1	$2,048,936	$3,600,000	—	—	—
RW	Dmitrij Jaskin	32	2	$1,243,021	$2,183,999	$2,183,999	—	—
C	Zach Aston-Reese	30	2	$1,243,021	$2,183,999	$2,183,999	—	—
D	Morgan Rielly 1	31	2	$1,138,298	$2,000,000	$2,000,000	—	—
D	Jyrki Jokipakka 1	33	2	$853,723	$1,500,000	$1,500,000	—	—
D	Tim Erixon O	34	2	$682,979	$1,200,000	$1,200,000	—	—
C	Blake Lizotte	27	1	$569,149	$1,000,000	—	—	—
D	Artem Zub	29	4	$426,862	$750,000	$750,000	$750,000	$750,000
LW	Shane Gersich	28	4	$426,862	$750,000	$750,000	$750,000	$750,000
D	Travis Sanheim	29	4	$426,862	$750,000	$750,000	$750,000	$750,000
C	Vladislav Kamenev O	28	1	$398,404	$700,000	—	—	—
LW	Valtteri Puustinen	26	2	$341,489	$600,000	$600,000	—	—
Goalies
G	Pyotr Kochetkov	26	1	$569,149	$1,000,000	—	—	—
G	Lukas Dostal	25	2	$455,319	$800,000	$800,000	—	—
Total				$30,194,741	$53,052,442	$28,187,998	$2,250,000	$2,250,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Moritz Seider 1	24	1	$2,100,160	$3,690,000	—	—	—
LW	Aliaksei Protas (r) 1	24	4	$2,048,936	$3,600,000	$3,600,000	$3,600,000	$3,600,000
C	Matty Beniers (r)	22	1	$113,830	$200,000	—	—	—
LW	Quinton Byfield (r)	22	2	$113,830	$200,000	$200,000	—	—
LW	William Eklund (r)	22	3	$113,830	$200,000	$200,000	$200,000	—
RW	Lucas Raymond	23	2	$99,601	$175,000	$175,000	—	—
D	Simon Edvinsson (r)	22	3	$99,601	$175,000	$175,000	$175,000	—
D	Carson Soucy O	30	3	$85,372	$150,000	$150,000	$150,000	—
D	Calvin de Haan O	34	1	$72,566	$127,500	—	—	—
D	Mattias Ekholm O	35	1	$72,566	$127,500	—	—	—
D	Sami Vatanen O	34	1	$72,566	$127,500	—	—	—
C	Michael Sgarbossa O	32	1	$71,144	$125,000	—	—	—
RW	Matt Nieto O	32	1	$60,330	$106,000	—	—	—
D	Darren Raddysh	29	1	$56,915	$100,000	—	—	—
D	Jordan Harris (r)	24	1	$45,532	$80,000	—	—	—
C	Brendan Gaunce O	31	1	$39,840	$70,000	—	—	—
D	Zac Jones (r)	24	2	$39,840	$70,000	$70,000	—	—
C	Clark Bishop O	29	4	$35,572	$62,500	$62,500	$62,500	$62,500
RW	Radim Zohorna O	29	4	$35,572	$62,500	$62,500	$62,500	$62,500
RW	Tyler Graovac O	32	1	$35,572	$62,500	—	—	—
RW	Alex Laferriere (r)	23	3	$34,149	$60,000	$60,000	$60,000	—
C	Dmitri Voronkov (r)	24	2	$34,149	$60,000	$60,000	—	—
LW	Anton Blidh O	30	1	$28,457	$50,000	—	—	—
RW	Austin Wagner O	28	3	$28,457	$50,000	$50,000	$50,000	—
LW	Mason Appleton O	29	2	$28,457	$50,000	$50,000	—	—
Goalies
G	ARVID HOLM 🇪🇺 1	26	1	$284,574	$500,000	—	—	—
G	Josef Korenar O	27	3	$28,457	$50,000	$50,000	$50,000	—
G	OSKARI SALMINEN 🇪🇺 1	25	1	$284,574	$500,000	—	—	—
G	JAKUB MALEK 🇪🇺 1	23	1	$199,202	$350,000	—	—	—
G	MATT VILLALTA 🇪🇺 1	26	1	$150,824	$265,000	—	—	—
G	ADAM AHMAN 🇪🇺 1	25	1	$142,287	$250,000	—	—	—
G	MASI HARKONEN 🇪🇺 1	18	1	$142,287	$250,000	—	—	—
Total				$6,799,049	$11,946,000	$4,965,000	$4,410,000	$3,725,000

Edmonton OilersGM: Ray K · Team OV: 76

Current Bank Account

$86,287,807

Projected Bank Account

$68,947,424

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$91	94,985
Middle Bowl	4,860	$50	75,731
Upper Bowl	1,980	$30	28,761
Club Level	3,960	$22	58,025
Luxury Boxes	1,260	$184	19,844
Total	18,000	—	277,346

Salary Commitment

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

Pro — Expenses

Total Player Salaries	$78,478,783
Estimated Revenue	$27,494,724
Estimated Season Expense	$44,666,080
Total Income	$20,322,187
Season Ticket %	41%

Bakersfield Condors (EDM)

Total Player Salaries	$2,642,100
Estimated Revenue	$1,334,751
Estimated Season Expense	$1,503,778
Total Income	$986,555
Season Ticket %	46%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Timo Meier 1 N	28	1	$5,938,946	$10,434,783	—	—	—
RW	Nico Hischier 1 N	26	3	$4,373,910	$7,685,000	$7,685,000	$7,685,000	—
LW	Brady Tkachuk 1 N	25	4	$4,240,160	$7,450,000	$7,450,000	$7,450,000	$7,450,000
C	Pierre-Luc Dubois 1 N	27	2	$4,163,324	$7,315,000	$7,315,000	—	—
C	Adam Gaudette 1	28	2	$3,130,319	$5,500,000	$5,500,000	—	—
RW	Boone Jenner 1 N	32	2	$2,916,888	$5,125,000	$5,125,000	—	—
D	Samuel Girard 1	27	1	$1,992,021	$3,500,000	—	—	—
C	Teddy Blueger 1 N	30	2	$1,698,910	$2,985,000	$2,985,000	—	—
LW	Troy Terry 1 N	27	2	$1,687,527	$2,965,000	$2,965,000	—	—
C	Phillip Danault 1 N	32	1	$1,536,133	$2,699,000	—	—	—
D	Marcus Pettersson 1 N	29	3	$1,476,941	$2,595,000	$2,595,000	$2,595,000	—
RW	Noah Gregor 1 N	26	3	$1,368,803	$2,405,000	$2,405,000	$2,405,000	—
D	Neal Pionk	29	4	$1,249,282	$2,195,000	$2,195,000	$2,195,000	$2,195,000
D	Alexander Romanov	25	1	$569,149	$1,000,000	—	—	—
D	Michael Kesselring	25	2	$569,149	$1,000,000	$1,000,000	—	—
D	Noah Dobson	25	1	$569,149	$1,000,000	—	—	—
LW	Philipp Kurashev	25	2	$341,489	$600,000	$600,000	—	—
LW	Maxim Mamin O	30	1	$313,032	$550,000	—	—	—
LW	Jujhar Khaira	30	1	$284,574	$500,000	—	—	—
Goalies
G	Alexandar Georgiev 1 N	29	3	$2,916,888	$5,125,000	$5,125,000	$5,125,000	—
G	Samuel Ersson	25	1	$284,574	$500,000	—	—	—
Total				$41,621,168	$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	$124,928	$219,500	—	—	—
RW	MICHAL KOVARCIK 🇪🇺 1	28	1	$1,132,037	$1,989,000	—	—	—
C	Jordan Martinook O	32	1	$112,976	$198,500	—	—	—
RW	Joel Armia O	32	1	$105,350	$185,100	—	—	—
RW	Kirby Dach (r)	24	1	$99,601	$175,000	—	—	—
C	Michael McCarron O	30	2	$96,471	$169,500	$169,500	—	—
C	Eric O'Dell 1 O	35	1	$887,303	$1,559,000	—	—	—
LW	Noel Acciari O	33	1	$85,315	$149,900	—	—	—
D	Scott Harrington O	32	2	$85,315	$149,900	$149,900	—	—
D	Brandon Davidson O	33	2	$68,241	$119,900	$119,900	—	—
D	Josh Brown O	31	1	$59,931	$105,300	—	—	—
C	Wyatt Johnston (r)	22	2	$56,915	$100,000	$100,000	—	—
LW	Antti Suomela O	31	2	$56,801	$99,800	$99,800	—	—
D	Carl Dahlstrom O	30	2	$56,801	$99,800	$99,800	—	—
C	Luke Johnson O	30	2	$56,801	$99,800	$99,800	—	—
LW	Kevin Rooney O	32	1	$52,646	$92,500	—	—	—
D	Scott Mayfield O	32	1	$52,646	$92,500	—	—	—
D	Nate Schmidt O	33	2	$51,167	$89,900	$89,900	—	—
LW	Spencer Machacek 1 O	36	1	$458,165	$805,000	—	—	—
D	Andy Welinski O	32	2	$44,223	$77,700	$77,700	—	—
RW	Nicolas Deslauriers O	34	1	$44,109	$77,500	—	—	—
D	Emil Lilleberg (r)	24	3	$39,840	$70,000	$70,000	$70,000	—
RW	Waltteri Merela O	26	2	$39,556	$69,500	$69,500	—	—
C	Scott Reedy O	26	1	$34,149	$60,000	—	—	—
D	Grant Hutton O	29	1	$28,742	$50,500	—	—	—
D	MAX LINDROTH 🇪🇺 1	28	1	$167,899	$295,000	—	—	—
LW	MATIAS MANTYKIVI 🇪🇺 1	24	1	$150,824	$265,000	—	—	—
RW	TEEMU TURUNEN 🇪🇺 1	29	1	$150,824	$265,000	—	—	—
Goalies
G	Antti Raanta 1 O	36	1	$568,011	$998,000	—	—	—
G	Troy Grosenick 1 O	35	1	$568,011	$998,000	—	—	—
G	Joel Hofer (r)	24	2	$51,223	$90,000	$90,000	—	—
Total				$5,586,821	$9,816,100	$1,235,800	$70,000	$0

Florida PanthersGM: Eric E · Team OV: 75

Current Bank Account

$55,114,277

Projected Bank Account

$48,245,505

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	92,014
Middle Bowl	4,860	$51	71,055
Upper Bowl	1,980	$30	32,518
Club Level	3,960	$23	59,225
Luxury Boxes	1,260	$186	19,081
Total	18,000	—	273,893

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	$7,532,999	$630,000	$430,000	$205,000
Farm Goalies	$975,000	—	—	—
Total Committed	$55,947,999	$37,730,000	$24,430,000	$16,255,000

Pro — Expenses

Total Player Salaries	$50,857,099
Estimated Revenue	$22,053,561
Estimated Season Expense	$28,945,212
Total Income	$19,953,222
Season Ticket %	38%

Athens Rock Lobsters (FLA)

Total Player Salaries	$2,090,900
Estimated Revenue	$1,212,933
Estimated Season Expense	$1,190,054
Total Income	$1,097,416
Season Ticket %	42%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Sebastian Aho 1	27	2	$3,272,606	$5,750,000	$5,750,000	—	—
C	Christian Dvorak 1	29	4	$2,845,745	$5,000,000	$5,000,000	$5,000,000	$5,000,000
LW	Anthony Duclair 1	29	4	$2,390,426	$4,200,000	$4,200,000	$4,200,000	$4,200,000
RW	Jake Debrusk 1	28	1	$2,242,447	$3,940,000	—	—	—
D	Brandon Montour 1	31	2	$1,707,447	$3,000,000	$3,000,000	—	—
C	Jared McCann	29	4	$1,508,245	$2,650,000	$2,650,000	$2,650,000	$2,650,000
LW	Alex Tuch	29	4	$1,422,872	$2,500,000	$2,500,000	$2,500,000	$2,500,000
D	Alex Pietrangelo 1	35	2	$1,280,585	$2,250,000	$2,250,000	—	—
D	Jaccob Slavin	31	2	$1,195,213	$2,100,000	$2,100,000	—	—
D	Bowen Byram	24	1	$1,138,298	$2,000,000	—	—	—
C	Morgan Geekie N	26	3	$1,138,298	$2,000,000	$2,000,000	$2,000,000	—
RW	Andreas Athanasiou	30	3	$853,723	$1,500,000	$1,500,000	$1,500,000	—
D	Devon Toews	31	3	$569,149	$1,000,000	$1,000,000	$1,000,000	—
D	Jeremy Lauzon 1 N	28	1	$569,149	$1,000,000	—	—	—
RW	Reese Johnson N	26	1	$569,149	$1,000,000	—	—	—
C	Dylan Gambrell	28	1	$455,319	$800,000	—	—	—
LW	MacKenzie Entwistle	25	1	$455,319	$800,000	—	—	—
RW	Mathieu Joseph	28	1	$455,319	$800,000	—	—	—
LW	Mike Hardman	26	3	$426,862	$750,000	$750,000	$750,000	—
D	Dylan Samberg	26	3	$398,404	$700,000	$700,000	$700,000	—
Goalies
G	Jeremy Swayman 1	26	3	$1,138,298	$2,000,000	$2,000,000	$2,000,000	—
G	Alex Nedeljkovic	29	4	$967,553	$1,700,000	$1,700,000	$1,700,000	$1,700,000
Total				$27,000,426	$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	$1,707,447	$3,000,000	—	—	—
C	William Carrier O	30	1	$124,302	$218,400	—	—	—
RW	Josh Anderson O	31	1	$124,075	$218,000	—	—	—
D	Owen Power (r)	22	2	$113,830	$200,000	$200,000	—	—
C	Nic Dowd 1 O	35	1	$887,872	$1,559,999	—	—	—
LW	Ryan Spooner O	33	1	$88,787	$156,000	—	—	—
RW	Scott Wilson O	33	1	$88,787	$156,000	—	—	—
D	Kaiden Guhle (r)	23	3	$71,144	$125,000	$125,000	$125,000	—
D	Dennis Gilbert O	28	1	$68,298	$120,000	—	—	—
C	Barclay Goodrow O	32	1	$62,606	$110,000	—	—	—
C	Byron Froese O	34	1	$42,686	$75,000	—	—	—
LW	Marc Gatcomb O	25	4	$42,686	$75,000	$75,000	$75,000	$75,000
RW	Alexander True O	27	1	$39,840	$70,000	—	—	—
LW	Pavol Regenda O	25	4	$36,995	$65,000	$65,000	$65,000	$65,000
D	Vincent Desharnais O	29	4	$36,995	$65,000	$65,000	$65,000	$65,000
RW	Brendan Lemieux O	29	1	$35,572	$62,500	—	—	—
D	Ryan Suter 1 O	40	1	$285,144	$501,000	—	—	—
RW	Adam Brooks	29	1	$28,457	$50,000	—	—	—
D	Andrew Bodnarchuk	36	1	$28,457	$50,000	—	—	—
LW	Carson Meyer	27	1	$28,457	$50,000	—	—	—
D	Marc Del Gaizo O	25	3	$28,457	$50,000	$50,000	$50,000	—
D	Sam Malinski O	26	3	$28,457	$50,000	$50,000	$50,000	—
RW	ALEXANDER STEEVES 🇪🇺 1	25	1	$145,190	$255,100	—	—	—
LW	PATRIK KARLKVIST 🇪🇺 1	33	1	$142,856	$251,000	—	—	—
Goalies
G	Jacob Markstrom O	35	1	$71,144	$125,000	—	—	—
G	Jhonas Enroth 1 O	37	1	$341,489	$600,000	—	—	—
G	MIROSLAV SVOBODA 🇪🇺 1	30	1	$142,287	$250,000	—	—	—
Total				$4,842,317	$8,507,999	$630,000	$430,000	$205,000

Hamilton MustangsGM: Terry · Team OV: 76

Current Bank Account

$72,747,274

Projected Bank Account

$56,670,753

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	79,406
Middle Bowl	4,860	$51	62,880
Upper Bowl	1,980	$30	27,422
Club Level	3,960	$23	50,246
Luxury Boxes	1,260	$186	16,241
Total	18,000	—	236,195

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$68,384,033	$53,717,033	$32,130,000	$21,310,000
Pro Goalies	$9,750,000	$5,750,000	—	—
Farm Skaters	$3,489,356	$1,415,356	$469,800	$124,800
Farm Goalies	$1,525,000	$1,270,000	$70,000	—
Total Committed	$83,148,389	$62,152,389	$32,669,800	$21,434,800

Pro — Expenses

Total Player Salaries	$73,814,033
Estimated Revenue	$25,826,442
Estimated Season Expense	$42,011,196
Total Income	$17,217,628
Season Ticket %	43%

Wheeling Nailers (HAM)

Total Player Salaries	$2,334,356
Estimated Revenue	$1,436,852
Estimated Season Expense	$1,328,619
Total Income	$957,901
Season Ticket %	41%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Auston Matthews 1	27	2	$4,460,439	$7,837,033	$7,837,033	—	—
D	Dougie Hamilton 1	32	2	$3,984,043	$7,000,000	$7,000,000	—	—
D	Miro Heiskanen 1	25	4	$3,414,894	$6,000,000	$6,000,000	$6,000,000	$6,000,000
D	Quinn Hughes 1	25	4	$3,414,894	$6,000,000	$6,000,000	$6,000,000	$6,000,000
C	Roope Hintz 1	28	4	$2,737,606	$4,810,000	$4,810,000	$4,810,000	$4,810,000
D	Cam Fowler 1 N	33	2	$2,561,170	$4,500,000	$4,500,000	—	—
LW	Joel Farabee 1	25	4	$2,561,170	$4,500,000	$4,500,000	$4,500,000	$4,500,000
LW	Kevin Fiala 1	28	1	$2,276,596	$4,000,000	—	—	—
C	Jack Roslovic 1	28	1	$2,134,309	$3,750,000	—	—	—
C	Casey Mittelstadt 1	26	3	$1,764,362	$3,100,000	$3,100,000	$3,100,000	—
D	Daniel Brickley 1 N	30	1	$1,565,160	$2,750,000	—	—	—
RW	Eeli Tolvanen 1	26	3	$1,565,160	$2,750,000	$2,750,000	$2,750,000	—
RW	Yegor Sharangovich 1	27	3	$1,337,500	$2,350,000	$2,350,000	$2,350,000	—
D	Luke Schenn 1	35	2	$1,280,585	$2,250,000	$2,250,000	—	—
C	Nick Cousins	31	3	$1,135,452	$1,995,000	$1,995,000	$1,995,000	—
RW	Jordan Eberle	35	1	$1,081,383	$1,900,000	—	—	—
D	Jonathon Blum 1	36	1	$721,112	$1,267,000	—	—	—
C	Jordan Schroeder O	34	1	$569,149	$1,000,000	—	—	—
C	David Kampf O	30	3	$355,718	$625,000	$625,000	$625,000	—
Goalies
G	Matt Murray 1	31	2	$3,272,606	$5,750,000	$5,750,000	—	—
G	Frederik Andersen 1	35	1	$2,276,596	$4,000,000	—	—	—
Total				$44,469,904	$78,134,033	$59,467,033	$32,130,000	$21,310,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Joe Snively O	29	1	$128,059	$225,000	—	—	—
C	Oskar Steen O	27	2	$128,059	$225,000	$225,000	—	—
LW	Beck Malenstyn O	27	2	$125,213	$220,000	$220,000	—	—
LW	Denis Malgin O	28	2	$125,213	$220,000	$220,000	—	—
D	Luke Hughes (r)	21	2	$99,601	$175,000	$175,000	—	—
C	Gabriel Dumont O	34	1	$85,372	$150,000	—	—	—
D	Tyler Myers 1 O	35	1	$697,207	$1,225,000	—	—	—
D	David Rundblad O	34	1	$69,436	$122,000	—	—	—
D	Lane Hutson (r)	21	3	$56,915	$100,000	$100,000	$100,000	—
LW	Matthew Knies (r)	22	3	$51,223	$90,000	$90,000	$90,000	—
RW	Joey Anderson O	27	1	$45,532	$80,000	—	—	—
RW	Mattias Janmark O	32	1	$40,979	$72,000	—	—	—
D	Filip Roos O	26	4	$35,515	$62,400	$62,400	$62,400	$62,400
LW	Otto Koivula O	26	4	$35,515	$62,400	$62,400	$62,400	$62,400
D	Mark Friedman O	29	2	$31,619	$55,556	$55,556	—	—
D	Libor Hajek O	27	3	$31,303	$55,000	$55,000	$55,000	—
RW	Alex Iafallo O	31	1	$28,457	$50,000	—	—	—
LW	Brandon Biro O	27	1	$28,457	$50,000	—	—	—
RW	Bryce Kindopp O	26	1	$28,457	$50,000	—	—	—
LW	Christoffer Ehn	29	3	$28,457	$50,000	$50,000	$50,000	—
LW	Fredrik Olofsson O	29	2	$28,457	$50,000	$50,000	—	—
LW	Juha Jaaska O	27	1	$28,457	$50,000	—	—	—
RW	Nikolai Kovalenko O	25	3	$28,457	$50,000	$50,000	$50,000	—
Goalies
G	Michael Hutchinson 1 O	35	2	$682,979	$1,200,000	$1,200,000	—	—
G	Dustin Wolf (r)	24	3	$39,840	$70,000	$70,000	$70,000	—
G	JONAS ARNTZEN 🇪🇺 1	27	1	$145,133	$255,000	—	—	—
Total				$2,853,912	$5,014,356	$2,685,356	$539,800	$124,800

Los Angeles KingsGM: Nick · Team OV: 76

Current Bank Account

$184,087,530

Projected Bank Account

$161,259,435

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$91	92,270
Middle Bowl	4,860	$47	71,379
Upper Bowl	1,980	$29	29,321
Club Level	3,960	$21	59,821
Luxury Boxes	1,260	$183	18,984
Total	18,000	—	271,775

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$85,953,500	$51,928,500	$20,430,000	$1,810,000
Pro Goalies	$4,600,399	$3,235,400	—	—
Farm Skaters	$2,213,899	$1,416,356	$294,500	$62,500
Farm Goalies	$529,179	$77,500	—	—
Total Committed	$93,296,977	$56,657,756	$20,724,500	$1,872,500

Pro — Expenses

Total Player Salaries	$90,553,899
Estimated Revenue	$28,889,630
Estimated Season Expense	$51,538,690
Total Income	$19,259,753
Season Ticket %	46%

Reading Royals (LAK)

Total Player Salaries	$2,743,078
Estimated Revenue	$1,382,202
Estimated Season Expense	$1,561,237
Total Income	$921,468
Season Ticket %	46%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Brandon Saad 1	32	1	$5,976,064	$10,500,000	—	—	—
RW	Charlie Coyle 1 N	33	1	$5,691,489	$10,000,000	—	—	—
LW	Nikita Kucherov 1	32	3	$5,691,489	$10,000,000	$10,000,000	$10,000,000	—
C	Tyler Seguin 1 N	33	2	$5,691,489	$10,000,000	$10,000,000	—	—
RW	Brayden Schenn 1	33	2	$5,008,511	$8,800,000	$8,800,000	—	—
D	Colton Parayko 1	32	1	$2,848,590	$5,005,000	—	—	—
D	Justin Faulk 1	33	1	$2,848,590	$5,005,000	—	—	—
C	Lucas Wallmark 1 N	29	3	$2,845,745	$5,000,000	$5,000,000	$5,000,000	—
D	Filip Hronek 1	27	2	$2,657,926	$4,670,000	$4,670,000	—	—
C	Zemgus Girgensons 1	31	2	$2,019,625	$3,548,500	$3,548,500	—	—
RW	Drake Batherson 1 N	27	2	$1,878,191	$3,300,000	$3,300,000	—	—
D	John Ramage 1	34	1	$1,138,298	$2,000,000	—	—	—
LW	Andreas Johnsson	30	3	$1,030,160	$1,810,000	$1,810,000	$1,810,000	—
LW	Andrei Kuzmenko	29	4	$1,030,160	$1,810,000	$1,810,000	$1,810,000	$1,810,000
D	Will Butcher	30	3	$1,030,160	$1,810,000	$1,810,000	$1,810,000	—
D	Drew Doughty	35	1	$574,840	$1,010,000	—	—	—
RW	Drake Caggiula	31	2	$355,718	$625,000	$625,000	—	—
C	Corban Knight O	34	2	$315,878	$555,000	$555,000	—	—
D	Hardy Haman Aktell O	26	1	$287,420	$505,000	—	—	—
Goalies
G	Joonas Korpisalo 1 N	31	2	$1,841,424	$3,235,400	$3,235,400	—	—
G	Jonathan Quick 1 O	39	1	$776,888	$1,364,999	—	—	—
Total				$51,538,655	$90,553,899	$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	$125,099	$219,800	$219,800	—	—
RW	Austin Watson O	33	2	$124,985	$219,600	$219,600	—	—
D	Jake Dotchin O	31	2	$101,536	$178,400	$178,400	—	—
D	Joel Hanley O	34	1	$101,536	$178,400	—	—	—
LW	Dylan Guenther (r)	22	2	$99,601	$175,000	$175,000	—	—
LW	Tomas Tatar O	34	1	$89,356	$157,000	—	—	—
LW	Mike Hoffman O	35	1	$71,144	$125,000	—	—	—
C	Victor Rask O	32	1	$60,980	$107,143	—	—	—
D	Dylan McIlrath O	33	2	$57,484	$101,000	$101,000	—	—
D	Joel Edmundson O	32	3	$57,484	$101,000	$101,000	$101,000	—
D	Jake Bischoff O	30	3	$42,686	$75,000	$75,000	$75,000	—
RW	Keegan Kolesar O	28	1	$38,987	$68,500	—	—	—
C	Jean-Sebastien Dea O	31	2	$35,572	$62,500	$62,500	—	—
LW	Nikolay Goldobin O	29	4	$35,572	$62,500	$62,500	$62,500	$62,500
D	Arber Xhekaj (r)	24	2	$34,149	$60,000	$60,000	—	—
C	Sergey Kalinin O	34	1	$32,157	$56,500	—	—	—
RW	Sam Lafferty O	30	3	$31,872	$56,000	$56,000	$56,000	—
C	Mason Morelli O	29	2	$31,619	$55,556	$55,556	—	—
RW	Zach Boychuk O	35	1	$31,303	$55,000	—	—	—
D	Andreas Englund O	29	1	$28,457	$50,000	—	—	—
RW	Michael Eyssimont O	28	2	$28,457	$50,000	$50,000	—	—
Goalies
G	Ivan Fedotov O	28	1	$139,828	$245,679	—	—	—
G	Joni Ortio O	34	1	$59,761	$105,000	—	—	—
G	Georgi Romanov O	25	1	$57,484	$101,000	—	—	—
G	Magnus Hellberg O	34	2	$44,109	$77,500	$77,500	—	—
Total				$1,561,218	$2,743,078	$1,493,856	$294,500	$62,500

Montreal CanadiensGM: Jesse · Team OV: 74

Current Bank Account

$60,810,457

Projected Bank Account

$46,632,588

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	84,997
Middle Bowl	4,860	$51	66,717
Upper Bowl	1,980	$30	28,771
Club Level	3,960	$23	53,137
Luxury Boxes	1,260	$186	17,273
Total	18,000	—	250,895

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$62,541,689	$41,691,689	$23,266,689	$6,891,689
Pro Goalies	$5,910,000	$5,910,000	$5,010,000	—
Farm Skaters	$3,359,700	$2,476,500	$202,500	—
Farm Goalies	$1,394,500	$136,500	—	—
Total Committed	$73,205,889	$50,214,689	$28,479,189	$6,891,689

Pro — Expenses

Total Player Salaries	$69,384,689
Estimated Revenue	$24,809,679
Estimated Season Expense	$39,490,169
Total Income	$18,337,589
Season Ticket %	39%

Trois Rivieres Lions (MTL)

Total Player Salaries	$1,571,200
Estimated Revenue	$1,396,820
Estimated Season Expense	$894,199
Total Income	$1,032,432
Season Ticket %	42%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Olli Maatta 1	30	1	$4,126,330	$7,250,000	—	—	—
C	Josh Norris 1	26	3	$3,855,984	$6,775,000	$6,775,000	$6,775,000	—
RW	Andrei Svechnikov 1	25	4	$3,580,908	$6,291,689	$6,291,689	$6,291,689	$6,291,689
D	Adam Pelech 1	30	2	$3,557,181	$6,250,000	$6,250,000	—	—
D	Louie Belpedio 1	29	3	$2,845,745	$5,000,000	$5,000,000	$5,000,000	—
RW	Jesper Boqvist 1 N	26	3	$2,276,596	$4,000,000	$4,000,000	$4,000,000	—
C	John Tavares 1	34	1	$2,162,766	$3,800,000	—	—	—
LW	Kirill Kaprizov 1	28	1	$2,048,936	$3,600,000	—	—	—
LW	Evander Kane 1	33	2	$1,579,388	$2,775,000	$2,775,000	—	—
D	Brett Lernout 1	29	2	$1,451,330	$2,550,000	$2,550,000	—	—
LW	Miikka Salomaki O	32	1	$1,138,298	$2,000,000	—	—	—
LW	Linden Vey 1 O	33	2	$1,052,926	$1,850,000	$1,850,000	—	—
D	Philip Samuelsson O	33	1	$910,638	$1,600,000	—	—	—
LW	Filip Chlapik	28	1	$882,181	$1,550,000	—	—	—
C	Travis Boyd O	31	2	$853,723	$1,500,000	$1,500,000	—	—
C	Ilya Mikheyev	30	2	$711,436	$1,250,000	$1,250,000	—	—
RW	Ivan Barbashev 1 O	29	1	$597,606	$1,050,000	—	—	—
D	Ilya Lyubushkin	31	2	$540,691	$950,000	$950,000	—	—
D	Nick Perbix	27	2	$398,404	$700,000	$700,000	—	—
D	Henri Jokiharju	26	3	$341,489	$600,000	$600,000	$600,000	—
D	Jack St. Ivany	25	2	$341,489	$600,000	$600,000	—	—
RW	Nicolas Aube-Kubel	29	4	$341,489	$600,000	$600,000	$600,000	$600,000
Goalies
G	Kevin Lankinen 1	30	3	$1,764,362	$3,100,000	$3,100,000	$3,100,000	—
G	Spencer Martin O	30	3	$1,087,074	$1,910,000	$1,910,000	$1,910,000	—
G	Justus Annunen	25	2	$512,234	$900,000	$900,000	—	—
Total				$38,959,204	$68,451,689	$47,601,689	$28,276,689	$6,891,689

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Casey Cizikas 1 O	34	2	$939,096	$1,650,000	$1,650,000	—	—
RW	Danil Yurtaykin	28	1	$73,420	$129,000	—	—	—
D	Patrik Nemeth O	33	2	$63,460	$111,500	$111,500	—	—
D	Isaiah George (r)	21	3	$51,223	$90,000	$90,000	$90,000	—
RW	Julien Gauthier O	27	1	$48,378	$85,000	—	—	—
LW	Mitchell Chaffee O	27	2	$42,686	$75,000	$75,000	—	—
RW	Andrej Nestrasil O	34	1	$38,418	$67,500	—	—	—
D	Austin Strand O	28	1	$36,995	$65,000	—	—	—
C	James Hamblin O	26	2	$36,995	$65,000	$65,000	—	—
RW	CJ Suess O	31	2	$35,572	$62,500	$62,500	—	—
RW	Justin Bailey O	30	3	$32,726	$57,500	$57,500	$57,500	—
RW	Jason Polin	26	1	$32,271	$56,700	—	—	—
LW	Carsen Twarynski O	27	2	$31,303	$55,000	$55,000	—	—
D	Christian Wolanin O	30	3	$31,303	$55,000	$55,000	$55,000	—
C	Juho Lammikko O	29	1	$31,303	$55,000	—	—	—
D	Nicolas Meloche O	27	2	$31,303	$55,000	$55,000	—	—
RW	Cole Smith O	29	2	$28,457	$50,000	$50,000	—	—
LW	Drew O'Connor	27	1	$28,457	$50,000	—	—	—
C	Gabriel Fortier O	25	2	$28,457	$50,000	$50,000	—	—
D	Ian McCoshen O	29	2	$28,457	$50,000	$50,000	—	—
D	Joey Keane O	25	2	$28,457	$50,000	$50,000	—	—
C	Jonah Gadjovich O	26	1	$28,457	$50,000	—	—	—
D	Nelson Nogier O	29	1	$28,457	$50,000	—	—	—
C	ANTTI KALAPUDAS 🇪🇺 1	28	1	$156,516	$275,000	—	—	—
Goalies
G	Jack Campbell O	33	2	$77,689	$136,500	$136,500	—	—
G	GUSTAF LINDVALL 🇪🇺 1	34	1	$284,574	$500,000	—	—	—
G	TOBIAS NORMANN 🇪🇺 1	23	1	$284,574	$500,000	—	—	—
G	PETTERI RIMPINEN 🇪🇺 1	28	1	$146,840	$258,000	—	—	—
Total				$2,705,844	$4,754,200	$2,613,000	$202,500	$0

New Jersey DevilsGM: Rocco · Team OV: 74

Current Bank Account

$54,128,579

Projected Bank Account

$36,482,919

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	92,334
Middle Bowl	4,860	$51	75,102
Upper Bowl	1,980	$30	33,704
Club Level	3,960	$23	59,979
Luxury Boxes	1,260	$186	18,785
Total	18,000	—	279,904

Salary Commitment

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

Pro — Expenses

Total Player Salaries	$71,203,998
Estimated Revenue	$22,340,274
Estimated Season Expense	$40,525,715
Total Income	$20,212,629
Season Ticket %	39%

Utica Devils (NJD)

Total Player Salaries	$1,265,700
Estimated Revenue	$1,260,105
Estimated Season Expense	$720,324
Total Income	$1,140,095
Season Ticket %	46%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Anthony Cirelli 1	27	2	$5,122,340	$9,000,000	$9,000,000	—	—
C	Nick Suzuki 1	25	4	$3,699,468	$6,500,000	$6,500,000	$6,500,000	$6,500,000
D	Erik Cernak 1	28	1	$3,414,894	$6,000,000	—	—	—
D	Victor Hedman 1	34	1	$3,158,777	$5,550,000	—	—	—
C	Kevin Hayes 1	33	2	$2,845,745	$5,000,000	$5,000,000	—	—
RW	Tyler Toffoli 1	33	2	$2,845,745	$5,000,000	$5,000,000	—	—
RW	Andrew Mangiapane 1	29	1	$2,020,479	$3,550,000	—	—	—
LW	Mason Marchment 1	30	2	$1,992,021	$3,500,000	$3,500,000	—	—
C	Sam Bennett 1	29	4	$1,992,021	$3,500,000	$3,500,000	$3,500,000	$3,500,000
D	Nikita Nesterov 1	32	1	$1,778,590	$3,125,000	—	—	—
D	Jamie Oleksiak	32	1	$967,553	$1,700,000	—	—	—
D	Ryan Lindgren	27	2	$813,883	$1,430,000	$1,430,000	—	—
D	Eric Gelinas	34	1	$725,664	$1,274,999	—	—	—
LW	Rudolfs Balcers	28	1	$569,149	$1,000,000	—	—	—
LW	Tyler Bertuzzi	30	1	$569,149	$1,000,000	—	—	—
RW	Taylor Raddysh O	27	2	$426,293	$749,000	$749,000	—	—
D	Caleb Jones	28	2	$355,718	$624,999	$624,999	—	—
LW	Wade Allison	27	2	$341,489	$600,000	$600,000	—	—
RW	Miles Wood	29	2	$313,032	$550,000	$550,000	—	—
RW	Alex Ovechkin 1	39	1	$284,574	$500,000	—	—	—
LW	Oskar Lindblom O	28	1	$284,574	$500,000	—	—	—
Goalies
G	Andrei Vasilevskiy 1	30	2	$1,707,447	$3,000,000	$3,000,000	—	—
G	Anthony Stolarz 1	31	3	$1,451,330	$2,550,000	$2,550,000	$2,550,000	—
Total				$37,679,935	$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	$108,138	$190,000	—	—	—
D	Oscar Fantenberg O	33	2	$45,532	$80,000	$80,000	—	—
LW	Alex Barre-Boulet O	28	2	$39,840	$70,000	$70,000	—	—
RW	Mikael Pyyhtia (r)	23	2	$39,840	$70,000	$70,000	—	—
LW	Ryan Lomberg O	30	2	$31,645	$55,600	$55,600	—	—
RW	Logan Brown O	27	1	$31,360	$55,100	—	—	—
D	Andreas Borgman O	30	1	$28,457	$50,000	—	—	—
LW	Brad Marchand 1 O	37	2	$284,574	$500,000	$500,000	—	—
LW	Brandon Baddock O	30	1	$28,457	$50,000	—	—	—
C	Cal O'Reilly 1 O	38	1	$284,574	$500,000	—	—	—
D	Christian Jaros O	29	2	$28,457	$50,000	$50,000	—	—
C	Frederik Gauthier O	30	1	$28,457	$50,000	—	—	—
RW	Hudson Fasching O	29	2	$28,457	$50,000	$50,000	—	—
D	Jake Walman O	29	2	$28,457	$50,000	$50,000	—	—
D	Jeff Petry 1 O	37	1	$284,574	$500,000	—	—	—
RW	Jesper Froden O	30	1	$28,457	$50,000	—	—	—
C	Johan Larsson	32	1	$28,457	$50,000	—	—	—
D	Korbinian Holzer 1 O	37	1	$284,574	$500,000	—	—	—
D	Kyle Burroughs O	29	2	$28,457	$50,000	$50,000	—	—
RW	Leo Komarov 1 O	38	1	$284,574	$500,000	—	—	—
RW	Linus Omark 1 O	38	1	$284,574	$500,000	—	—	—
RW	Mats Zuccarello 1 O	37	1	$284,574	$500,000	—	—	—
LW	Milan Lucic 1 O	37	1	$284,574	$500,000	—	—	—
D	Mitch Reinke O	29	1	$28,457	$50,000	—	—	—
LW	Ryan Reaves 1 O	38	1	$284,574	$500,000	—	—	—
C	Vinni Lettieri O	30	1	$28,457	$50,000	—	—	—
D	William Lagesson O	29	1	$28,457	$50,000	—	—	—
Goalies
G	Garret Sparks O	32	1	$54,069	$95,000	—	—	—
G	Dustin Tokarski O	35	1	$28,457	$50,000	—	—	—
G	NIKLAS RUBIN 🇪🇺 1	29	1	$142,287	$250,000	—	—	—
G	TOMI KARHUNEN 🇪🇺 1	35	1	$142,287	$250,000	—	—	—
Total				$3,566,105	$6,265,700	$975,600	$0	$0

New York IslandersGM: Tim · Team OV: 76

Current Bank Account

$67,685,149

Projected Bank Account

$48,175,660

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$93	71,698
Middle Bowl	4,860	$55	56,915
Upper Bowl	1,980	$33	23,746
Club Level	3,960	$22	51,333
Luxury Boxes	1,260	$175	17,054
Total	18,000	—	220,746

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$70,507,000	$44,370,000	$15,760,000	$6,410,000
Pro Goalies	$7,000,000	$4,000,000	$4,000,000	—
Farm Skaters	$3,126,400	$839,500	$433,500	$181,000
Farm Goalies	$3,831,000	$3,570,000	$3,570,000	$3,500,000
Total Committed	$84,464,400	$52,779,500	$23,763,500	$10,091,000

Pro — Expenses

Total Player Salaries	$83,293,000
Estimated Revenue	$27,017,930
Estimated Season Expense	$47,406,136
Total Income	$16,210,758
Season Ticket %	45%

Bridgeport Islanders (NYI)

Total Player Salaries	$1,071,400
Estimated Revenue	$1,488,510
Estimated Season Expense	$609,793
Total Income	$893,106
Season Ticket %	45%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Mathew Barzal 1	28	1	$7,437,069	$13,067,000	—	—	—
RW	Filip Forsberg 1	30	2	$4,553,191	$8,000,000	$8,000,000	—	—
C	Jack Eichel 1 N	28	1	$3,984,043	$7,000,000	—	—	—
D	Seth Jones 1	30	3	$3,898,670	$6,850,000	$6,850,000	$6,850,000	—
LW	Matthew Tkachuk 1	27	2	$3,272,606	$5,750,000	$5,750,000	—	—
RW	Nazem Kadri 1 N	34	2	$3,272,606	$5,750,000	$5,750,000	—	—
D	Rasmus Sandin 1	25	4	$2,276,596	$4,000,000	$4,000,000	$4,000,000	$4,000,000
D	Ryan Murray 1	31	2	$2,276,596	$4,000,000	$4,000,000	—	—
D	Adam Boqvist 1	24	1	$2,176,995	$3,825,000	—	—	—
RW	Jesse Puljujarvi 1	27	2	$1,707,447	$3,000,000	$3,000,000	—	—
D	Gustav Forsling	29	4	$996,011	$1,750,000	$1,750,000	$1,750,000	$1,750,000
LW	Kent Johnson (r)	22	3	$996,011	$1,750,000	$1,750,000	$1,750,000	—
D	Travis Hamonic	34	1	$694,362	$1,220,000	—	—	—
RW	Yegor Chinakhov (r)	24	2	$569,149	$1,000,000	$1,000,000	—	—
LW	Parker Kelly	26	3	$426,862	$750,000	$750,000	$750,000	—
RW	Dryden Hunt	29	4	$375,638	$660,000	$660,000	$660,000	$660,000
C	Nick Paul	30	2	$318,723	$560,000	$560,000	—	—
C	Michael Dal Colle O	29	2	$313,032	$550,000	$550,000	—	—
C	Mitchell Stephens O	28	1	$298,803	$525,000	—	—	—
D	Ryan McDonagh	36	1	$284,574	$500,000	—	—	—
Goalies
G	Igor Shesterkin 1	29	3	$2,276,596	$4,000,000	$4,000,000	$4,000,000	—
G	Darcy Kuemper 1	35	1	$1,707,447	$3,000,000	—	—	—
Total				$44,113,027	$77,507,000	$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	$85,372	$150,000	$150,000	—	—
C	Mavrik Bourque (r)	23	3	$56,915	$100,000	$100,000	$100,000	—
LW	Nick Robertson (r)	23	2	$56,915	$100,000	$100,000	—	—
LW	Jake Neighbours (r)	23	1	$51,223	$90,000	—	—	—
D	Victor Antipin O	32	1	$39,784	$69,900	—	—	—
D	Tim Berni O	25	4	$38,418	$67,500	$67,500	$67,500	$67,500
C	Liam Foudy O	25	4	$34,718	$61,000	$61,000	$61,000	$61,000
RW	Justin Kloos O	31	2	$31,303	$55,000	$55,000	—	—
C	Cole Guttman O	26	3	$29,880	$52,500	$52,500	$52,500	—
LW	Justin Florek 1 O	35	1	$298,803	$525,000	—	—	—
LW	Milos Kelemen O	25	4	$29,880	$52,500	$52,500	$52,500	$52,500
RW	Matt Luff O	28	1	$29,596	$52,000	—	—	—
D	Olli Juolevi O	27	2	$29,027	$51,000	$51,000	—	—
D	Akito Hirose O	26	3	$28,457	$50,000	$50,000	$50,000	—
LW	Dmytro Timashov O	28	1	$28,457	$50,000	—	—	—
RW	Kaspars Daugavins 1 O	37	1	$284,574	$500,000	—	—	—
D	Keaton Middleton O	27	2	$28,457	$50,000	$50,000	—	—
C	Luke Adam 1 O	35	1	$284,574	$500,000	—	—	—
D	Mirco Mueller O	30	3	$28,457	$50,000	$50,000	$50,000	—
C	MIKKEL AAGAARD 🇪🇺 1	29	1	$142,287	$250,000	—	—	—
RW	PATRIK PUISTOLA 🇪🇺 1	24	1	$142,287	$250,000	—	—	—
Goalies
G	Nico Daws (r) 1	24	4	$1,992,021	$3,500,000	$3,500,000	$3,500,000	$3,500,000
G	Jakub Dobes (r)	24	3	$39,840	$70,000	$70,000	$70,000	—
G	NICLAS WESTERHOLM 🇪🇺 1	27	1	$148,548	$261,000	—	—	—
Total				$3,959,793	$6,957,400	$4,409,500	$4,003,500	$3,681,000

New York RangersGM: Corey · Team OV: 76

Current Bank Account

$139,637,876

Projected Bank Account

$117,352,736

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	78,344
Middle Bowl	4,860	$51	61,938
Upper Bowl	1,980	$30	28,349
Club Level	3,960	$23	51,243
Luxury Boxes	1,260	$186	15,884
Total	18,000	—	235,758

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$78,640,666	$53,910,667	$25,186,667	$11,820,000
Pro Goalies	$5,800,000	—	—	—
Farm Skaters	$1,378,700	$265,500	$165,500	—
Farm Goalies	$829,500	—	—	—
Total Committed	$86,648,866	$54,176,167	$25,352,167	$11,820,000

Pro — Expenses

Total Player Salaries	$85,207,666
Estimated Revenue	$25,557,700
Estimated Season Expense	$48,495,824
Total Income	$17,038,467
Season Ticket %	43%

Iowa Heartlanders (NYR)

Total Player Salaries	$1,378,700
Estimated Revenue	$1,437,722
Estimated Season Expense	$784,738
Total Income	$958,481
Season Ticket %	38%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Mika Zibanejad 1 N	32	2	$7,398,936	$13,000,000	$13,000,000	—	—
RW	Patrik Laine 1	27	2	$5,691,489	$10,000,000	$10,000,000	—	—
LW	Clayton Keller 1	26	3	$4,192,731	$7,366,667	$7,366,667	$7,366,667	—
LW	Filip Chytil 1	25	4	$3,363,670	$5,910,000	$5,910,000	$5,910,000	$5,910,000
C	Gabriel Vilardi 1	25	4	$3,363,670	$5,910,000	$5,910,000	$5,910,000	$5,910,000
LW	Mikko Rantanen 1	28	1	$3,363,670	$5,910,000	—	—	—
C	Dylan Strome	28	1	$2,788,830	$4,900,000	—	—	—
D	Sami Niku 1	28	1	$2,788,830	$4,900,000	—	—	—
D	Evan Bouchard 1	25	1	$2,176,995	$3,825,000	—	—	—
D	Brady Skjei 1	31	2	$1,707,447	$3,000,000	$3,000,000	—	—
D	Brian Dumoulin 1	33	1	$1,707,447	$3,000,000	—	—	—
RW	Alexis Lafreniere (r)	23	3	$1,138,298	$2,000,000	$2,000,000	$2,000,000	—
RW	Matvei Michkov (r)	20	3	$1,138,298	$2,000,000	$2,000,000	$2,000,000	—
D	Nikita Zadorov 1 N	30	3	$1,138,298	$2,000,000	$2,000,000	$2,000,000	—
D	Derrick Pouliot	31	2	$910,638	$1,600,000	$1,600,000	—	—
C	Anton Lander	34	1	$893,563	$1,569,999	—	—	—
LW	Jimmy Vesey	32	1	$355,718	$625,000	—	—	—
RW	Rem Pitlick	28	2	$355,149	$624,000	$624,000	—	—
D	Victor Mete O	27	2	$284,574	$500,000	$500,000	—	—
Goalies
G	Martin Jones 1	35	1	$2,845,745	$5,000,000	—	—	—
G	Joseph Woll	26	1	$455,319	$800,000	—	—	—
Total				$48,059,315	$84,440,666	$53,910,667	$25,186,667	$11,820,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Ben Hutton O	32	1	$35,572	$62,500	—	—	—
LW	Daniel Catenacci O	32	1	$35,572	$62,500	—	—	—
C	Mike Vecchione O	32	1	$35,572	$62,500	—	—	—
D	Radim Simek O	32	1	$35,572	$62,500	—	—	—
D	Ryan Sproul O	32	1	$35,572	$62,500	—	—	—
RW	Seth Griffith O	32	1	$35,572	$62,500	—	—	—
D	Brady Keeper O	29	1	$35,515	$62,400	—	—	—
LW	Joel L'Esperance O	29	1	$35,515	$62,400	—	—	—
C	Oskar Back O	25	3	$34,149	$60,000	$60,000	$60,000	—
LW	Angus Crookshank O	25	1	$32,271	$56,700	—	—	—
RW	Patrick Giles O	25	1	$32,271	$56,700	—	—	—
RW	Viktor Lodin O	26	3	$31,588	$55,500	$55,500	$55,500	—
D	Andrei Mironov O	30	1	$28,457	$50,000	—	—	—
C	Ben Jones O	26	1	$28,457	$50,000	—	—	—
C	Ben Meyers O	26	1	$28,457	$50,000	—	—	—
D	Gustav Olofsson O	30	3	$28,457	$50,000	$50,000	$50,000	—
D	Jimmy Schuldt O	30	1	$28,457	$50,000	—	—	—
RW	Joachim Blichfeld O	26	1	$28,457	$50,000	—	—	—
RW	Joseph Cramarossa O	32	2	$28,457	$50,000	$50,000	—	—
LW	Nicholas Abruzzese O	26	1	$28,457	$50,000	—	—	—
C	Noah Philp O	26	1	$28,457	$50,000	—	—	—
RW	Ronalds Kenins O	34	1	$28,457	$50,000	—	—	—
LW	Tye Felhaber O	26	1	$28,457	$50,000	—	—	—
D	Tyler Lewington O	30	1	$28,457	$50,000	—	—	—
D	Uvis Balinskis O	28	2	$28,457	$50,000	$50,000	—	—
Goalies
G	Andrey Makarov O	32	1	$35,572	$62,500	—	—	—
G	HUNTER SHEPARD 🇪🇺 1	29	1	$147,410	$259,000	—	—	—
G	JOEL LASSINANTTI 🇪🇺 1	32	1	$146,840	$258,000	—	—	—
G	JUHA JATKOLA 🇪🇺 1	22	1	$142,287	$250,000	—	—	—
Total				$1,256,791	$2,208,200	$265,500	$165,500	$0

Ottawa SenatorsGM: Whitty · Team OV: 75

Current Bank Account

$45,813,489

Projected Bank Account

$38,173,658

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	77,819
Middle Bowl	4,860	$51	63,880
Upper Bowl	1,980	$30	27,394
Club Level	3,960	$23	48,967
Luxury Boxes	1,260	$186	16,440
Total	18,000	—	234,500

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	$5,645,250	$4,522,550	$2,448,350	—
Farm Goalies	$2,500,000	$2,185,000	$2,050,000	—
Total Committed	$61,521,449	$35,782,549	$12,648,350	$7,650,000

Pro — Expenses

Total Player Salaries	$59,497,199
Estimated Revenue	$25,679,510
Estimated Season Expense	$33,862,718
Total Income	$17,119,673
Season Ticket %	40%

Greensboro Gargoyles (OTT)

Total Player Salaries	$1,524,250
Estimated Revenue	$1,410,933
Estimated Season Expense	$867,556
Total Income	$940,622
Season Ticket %	40%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Marcus Foligno 1	33	2	$3,130,319	$5,500,000	$5,500,000	—	—
LW	Viktor Arvidsson 1	32	1	$2,848,590	$5,005,000	—	—	—
D	Oliver Ekman-Larsson 1	33	1	$2,845,745	$5,000,000	—	—	—
RW	Jesper Bratt 1	26	4	$2,276,596	$4,000,000	$4,000,000	$4,000,000	$4,000,000
C	Nick Bjugstad 1	32	1	$2,048,936	$3,600,000	—	—	—
RW	Evan Rodrigues 1	31	1	$1,707,447	$3,000,000	—	—	—
C	J.T. Compher 1	30	1	$1,707,447	$3,000,000	—	—	—
C	Mark Jankowski 1	30	2	$1,707,447	$3,000,000	$3,000,000	—	—
D	Mattias Samuelsson 1	25	4	$1,707,447	$3,000,000	$3,000,000	$3,000,000	$3,000,000
D	Brett Pesce 1	30	2	$1,508,245	$2,650,000	$2,650,000	—	—
LW	Warren Foegele	29	2	$996,011	$1,750,000	$1,750,000	—	—
LW	Connor Brown	31	2	$853,723	$1,500,000	$1,500,000	—	—
D	Will Borgen	28	1	$853,723	$1,500,000	—	—	—
RW	Ryan Donato	29	1	$682,979	$1,200,000	—	—	—
D	Matt Roy	30	2	$654,521	$1,150,000	$1,150,000	—	—
C	Daniel Sprong 1 N	28	1	$639,154	$1,123,000	—	—	—
D	Brayden McNabb O	34	2	$569,149	$1,000,000	$1,000,000	—	—
D	Simon Despres	33	1	$496,981	$873,200	—	—	—
RW	Sammy Blais O	29	4	$369,947	$650,000	$650,000	$650,000	$650,000
D	Noah Juulsen	28	2	$355,718	$624,999	$624,999	—	—
LW	Sasha Chmelevski O	26	3	$284,574	$500,000	$500,000	$500,000	—
Goalies
G	Chris Driedger	31	2	$1,422,872	$2,500,000	$2,500,000	—	—
G	Jonas Johansson	29	2	$711,436	$1,250,000	$1,250,000	—	—
Total				$30,379,007	$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	$939,096	$1,650,000	$1,650,000	—	—
LW	Kenny Agostino 1 O	33	3	$910,638	$1,600,000	$1,600,000	$1,600,000	—
D	Mike Matheson	31	2	$72,111	$126,700	$126,700	—	—
LW	Nathan Walker O	31	3	$71,144	$125,000	$125,000	$125,000	—
RW	Matthew Phillips O	27	2	$51,223	$90,000	$90,000	—	—
D	Josh Manson O	33	1	$34,149	$60,000	—	—	—
C	Tyce Thompson O	25	3	$34,149	$60,000	$60,000	$60,000	—
C	Jake Evans	29	2	$32,726	$57,500	$57,500	—	—
RW	Matej Blumel	25	1	$32,271	$56,700	—	—	—
RW	Jan Jenik	24	3	$32,157	$56,500	$56,500	$56,500	—
D	Brogan Rafferty O	30	3	$29,311	$51,500	$51,500	$51,500	—
C	Rodrigo Abols O	29	3	$29,311	$51,500	$51,500	$51,500	—
D	Brady Austin O	32	3	$29,084	$51,100	$51,100	$51,100	—
LW	Jakob Lilja O	31	3	$29,084	$51,100	$51,100	$51,100	—
D	Jani Hakanpaa O	33	3	$28,742	$50,500	$50,500	$50,500	—
LW	Lukas Sedlak O	32	3	$28,742	$50,500	$50,500	$50,500	—
RW	Patrick Russell O	32	3	$28,742	$50,500	$50,500	$50,500	—
RW	Iiro Pakarinen O	33	3	$28,543	$50,150	$50,150	$50,150	—
D	Dmitri Samorukov O	26	2	$28,457	$50,000	$50,000	—	—
RW	Dominic Turgeon O	29	2	$28,457	$50,000	$50,000	—	—
D	Hunter Drew O	26	3	$28,457	$50,000	$50,000	$50,000	—
D	Mattias Norlinder O	25	3	$28,457	$50,000	$50,000	$50,000	—
D	Nikolas Matinpalo O	26	3	$28,457	$50,000	$50,000	$50,000	—
C	Shane Bowers O	25	2	$28,457	$50,000	$50,000	—	—
D	Zachary Hayes O	26	3	$28,457	$50,000	$50,000	$50,000	—
C	JAMI KRANNILA 🇪🇺 1	24	1	$143,426	$252,000	—	—	—
LW	RICKARD HUGG 🇪🇺 1	26	1	$143,426	$252,000	—	—	—
RW	JACK MALONE 🇪🇺 1	18	1	$142,856	$251,000	—	—	—
D	VIGGO GUSTAFSSON 🇪🇺 1	18	1	$142,856	$251,000	—	—	—
Goalies
G	Anton Forsberg 1 O	32	3	$1,166,755	$2,050,000	$2,050,000	$2,050,000	—
G	Adin Hill O	29	2	$76,835	$135,000	$135,000	—	—
G	PATRIK BARTOSAK 🇪🇺 1	32	1	$179,282	$315,000	—	—	—
Total				$4,635,858	$8,145,250	$6,707,550	$4,498,350	$0

Philadelphia FlyersGM: Brad · Team OV: 75

Current Bank Account

$139,845,217

Projected Bank Account

$125,551,349

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	80,813
Middle Bowl	4,860	$51	63,069
Upper Bowl	1,980	$30	29,192
Club Level	3,960	$23	53,338
Luxury Boxes	1,260	$186	17,176
Total	18,000	—	243,588

Salary Commitment

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

Pro — Expenses

Total Player Salaries	$68,569,666
Estimated Revenue	$23,951,022
Estimated Season Expense	$39,026,324
Total Income	$17,702,929
Season Ticket %	43%

Lehigh Valley Phantoms (PHI)

Total Player Salaries	$1,054,100
Estimated Revenue	$1,381,383
Estimated Season Expense	$599,949
Total Income	$1,021,022
Season Ticket %	38%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Brock Boeser 1	28	1	$4,712,743	$8,280,333	—	—	—
LW	Elias Pettersson 1 N	26	3	$3,784,840	$6,650,000	$6,650,000	$6,650,000	—
C	Connor McDavid 1	28	1	$3,035,461	$5,333,333	—	—	—
RW	Jeff Skinner 1	33	2	$2,333,511	$4,100,000	$4,100,000	—	—
RW	Evgenii Dadonov 1	36	1	$2,077,678	$3,650,500	—	—	—
D	Dmitry Kulikov 1	34	1	$1,710,293	$3,005,000	—	—	—
LW	Brendan Gallagher 1	33	1	$1,678,989	$2,950,000	—	—	—
LW	Vinnie Hinostroza 1	31	1	$1,650,532	$2,900,000	—	—	—
D	Colin Miller 1	32	1	$1,422,872	$2,500,000	—	—	—
D	Jake Bean	27	3	$1,138,298	$2,000,000	$2,000,000	$2,000,000	—
D	Haydn Fleury	28	2	$1,109,840	$1,950,000	$1,950,000	—	—
D	Jakub Zboril	28	2	$1,101,303	$1,935,000	$1,935,000	—	—
C	Michael Rasmussen	26	3	$1,052,926	$1,850,000	$1,850,000	$1,850,000	—
D	Nick Leddy 1	34	2	$1,052,926	$1,850,000	$1,850,000	—	—
C	Andrei Loktionov 1	35	2	$1,024,468	$1,800,000	$1,800,000	—	—
D	Nikita Zaitsev 1	33	2	$996,011	$1,750,000	$1,750,000	—	—
LW	Brett Connolly	33	1	$626,064	$1,100,000	—	—	—
RW	Nicklas Backstrom 1	37	1	$498,005	$875,000	—	—	—
C	Jake Leschyshyn	26	4	$455,319	$800,000	$800,000	$800,000	$800,000
Goalies
G	Ville Husso 1	30	3	$2,276,596	$4,000,000	$4,000,000	$4,000,000	—
G	Vitek Vanecek	29	1	$1,280,585	$2,250,000	—	—	—
Total				$35,019,260	$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	$94,877	$166,700	—	—	—
RW	Lance Bouma 1 O	35	1	$654,521	$1,150,000	—	—	—
D	Raphael Diaz 1	39	1	$569,149	$1,000,000	—	—	—
C	Stephane Da Costa 1	35	1	$543,537	$955,000	—	—	—
D	Justin Holl O	33	1	$54,069	$95,000	—	—	—
LW	Michael Pezzetta O	27	2	$54,069	$95,000	$95,000	—	—
RW	Yanni Gourde O	33	1	$51,223	$90,000	—	—	—
LW	Gaetan Haas O	33	2	$48,378	$85,000	$85,000	—	—
C	Ryan Winterton (r)	21	2	$45,532	$80,000	$80,000	—	—
D	Cale Fleury O	26	4	$35,515	$62,400	$62,400	$62,400	$62,400
RW	Nathan Bastian O	27	1	$34,149	$60,000	—	—	—
D	Samuel Bolduc (r)	24	1	$34,149	$60,000	—	—	—
RW	Tim Gettinger O	27	2	$34,149	$60,000	$60,000	—	—
D	ATRO LEPPANEN 🇪🇺 1	26	1	$290,266	$510,000	—	—	—
C	JAAKKO RISSANEN 🇪🇺 1	35	1	$284,859	$500,500	—	—	—
D	Guillaume Brisebois	27	3	$28,457	$50,000	$50,000	$50,000	—
D	Isaak Phillips (r)	23	1	$28,457	$50,000	—	—	—
LW	Michael Frolik	37	1	$28,457	$50,000	—	—	—
LW	Riley Tufte O	27	3	$28,457	$50,000	$50,000	$50,000	—
LW	LUKAS ELVENES 🇪🇺 1	25	1	$199,202	$350,000	—	—	—
RW	JONATHAN ANG 🇪🇺 1	27	1	$170,745	$300,000	—	—	—
C	VILJAMI MARJALA 🇪🇺 1	22	1	$156,516	$275,000	—	—	—
C	BRIAN O'NEILL 🇪🇺 1	37	1	$142,287	$250,000	—	—	—
D	LINUS HULTSTROM 🇪🇺 1	32	1	$142,287	$250,000	—	—	—
Goalies
G	Keith Kinkaid 1 O	35	2	$711,436	$1,250,000	$1,250,000	—	—
G	CLAY STEVENSON 🇪🇺 1	26	1	$142,287	$250,000	—	—	—
Total				$4,607,030	$8,094,600	$1,732,400	$162,400	$62,400

Pittsburgh PenguinsGM: Jeff · Team OV: 76

Current Bank Account

$127,530,540

Projected Bank Account

$114,159,247

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	75,830
Middle Bowl	4,860	$51	61,342
Upper Bowl	1,980	$30	27,097
Club Level	3,960	$23	49,683
Luxury Boxes	1,260	$186	15,952
Total	18,000	—	229,904

Salary Commitment

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

Pro — Expenses

Total Player Salaries	$67,905,715
Estimated Revenue	$25,020,776
Estimated Season Expense	$38,648,507
Total Income	$16,680,517
Season Ticket %	43%

Rochester Americans (PIT)

Total Player Salaries	$2,028,500
Estimated Revenue	$1,410,968
Estimated Season Expense	$1,154,530
Total Income	$940,645
Season Ticket %	43%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Jordan Kyrou 1	27	1	$4,268,617	$7,500,000	—	—	—
C	Kasperi Kapanen 1	28	1	$4,268,617	$7,500,000	—	—	—
LW	Jake Guentzel 1	30	1	$2,988,032	$5,250,000	—	—	—
LW	Matt Boldy 1	24	1	$2,663,617	$4,680,000	—	—	—
RW	Seth Jarvis (r) 1	23	2	$2,663,617	$4,680,000	$4,680,000	—	—
LW	Jack Hughes 1	24	1	$2,663,617	$4,680,000	—	—	—
D	Josh Morrissey 1	30	3	$2,439,210	$4,285,715	$4,285,715	$4,285,715	—
C	Ryan Nugent-Hopkins 1	32	1	$2,048,936	$3,600,000	—	—	—
D	Martin Fehervary 1 N	25	1	$1,980,638	$3,480,000	—	—	—
D	Brandon Carlo 1	28	1	$1,707,447	$3,000,000	—	—	—
C	Joel Eriksson Ek	28	2	$768,351	$1,350,000	$1,350,000	—	—
D	Vladislav Gavrikov	29	1	$768,351	$1,350,000	—	—	—
D	Jonas Siegenthaler	28	1	$682,979	$1,200,000	—	—	—
LW	Tom Kuhnhackl	33	1	$483,777	$850,000	—	—	—
D	Calen Addison	25	1	$398,404	$700,000	—	—	—
C	Tomas Nosek O	32	2	$398,404	$700,000	$700,000	—	—
RW	Nick Ritchie	29	2	$313,032	$550,000	$550,000	—	—
C	Dominic Toninato	31	2	$284,574	$500,000	$500,000	—	—
D	Juuso Valimaki	26	3	$284,574	$500,000	$500,000	$500,000	—
RW	Rasmus Asplund	27	2	$284,574	$500,000	$500,000	—	—
Goalies
G	Connor Hellebuyck 1	32	3	$3,984,043	$7,000,000	$7,000,000	$7,000,000	—
G	Petr Mrazek 1	33	2	$2,048,936	$3,600,000	$3,600,000	—	—
Total				$38,392,347	$67,455,715	$23,665,715	$11,785,715	$0

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Marco Rossi (r)	23	3	$99,601	$175,000	$175,000	$175,000	—
RW	Matt Coronato (r)	22	3	$85,372	$150,000	$150,000	$150,000	—
C	Jiri Kulich (r)	21	3	$71,144	$125,000	$125,000	$125,000	—
LW	Bobby Brink (r)	23	2	$56,915	$100,000	$100,000	—	—
C	Ridly Greig (r)	22	2	$56,915	$100,000	$100,000	—	—
D	Joe Morrow O	32	1	$54,069	$95,000	—	—	—
LW	Axel Jonsson-Fjallby O	27	1	$45,532	$80,000	—	—	—
RW	Kirill Marchenko (r)	24	3	$45,532	$80,000	$80,000	$80,000	—
D	Nick DeSimone O	30	3	$45,532	$80,000	$80,000	$80,000	—
C	Dennis Rasmussen O	34	1	$42,686	$75,000	—	—	—
LW	Jack Studnicka O	26	2	$39,840	$70,000	$70,000	—	—
RW	Martin Frk O	31	1	$39,840	$70,000	—	—	—
RW	Kyle Criscuolo O	33	1	$38,418	$67,500	—	—	—
D	Ashton Sautner O	31	1	$36,995	$65,000	—	—	—
D	Ethan Prow O	32	1	$36,995	$65,000	—	—	—
D	Kris Letang O	38	1	$36,995	$65,000	—	—	—
D	Paul LaDue O	32	1	$36,995	$65,000	—	—	—
D	Jack Rathbone O	26	1	$34,149	$60,000	—	—	—
RW	Trey Fix-Wolansky O	26	2	$34,149	$60,000	$60,000	—	—
LW	Dominik Simon O	30	1	$31,872	$56,000	—	—	—
C	Greg McKegg O	33	1	$28,457	$50,000	—	—	—
D	Juuso Riikola O	31	2	$28,457	$50,000	$50,000	—	—
LW	Oskar Sundqvist O	31	2	$28,457	$50,000	$50,000	—	—
D	EETU PELTOLA 🇪🇺 1	25	1	$156,516	$275,000	—	—	—
D	NICLAS ALMARI 🇪🇺 1	27	1	$142,287	$250,000	—	—	—
Goalies
G	Reto Berra O	38	1	$59,761	$105,000	—	—	—
G	TIM JUEL 🇪🇺 1	30	1	$199,202	$350,000	—	—	—
G	STEFANOS LEKKAS 🇪🇺 1	29	1	$156,516	$275,000	—	—	—
Total				$1,769,199	$3,108,500	$1,040,000	$610,000	$0

Quebec NordiquesGM: Frank · Team OV: 70

Current Bank Account

$178,608,471

Projected Bank Account

$187,815,091

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	84,635
Middle Bowl	4,860	$51	66,214
Upper Bowl	1,980	$30	29,226
Club Level	3,960	$23	52,502
Luxury Boxes	1,260	$186	17,181
Total	18,000	—	249,758

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$22,551,674	$10,360,502	$3,250,002	$500,000
Pro Goalies	$4,010,000	$2,360,000	$1,000,000	—
Farm Skaters	$1,326,500	$666,500	$300,500	$50,500
Farm Goalies	$811,500	$61,500	$61,500	—
Total Committed	$28,699,674	$13,448,502	$4,612,002	$550,500

Pro — Expenses

Total Player Salaries	$27,311,674
Estimated Revenue	$24,694,005
Estimated Season Expense	$15,544,425
Total Income	$18,252,091
Season Ticket %	37%

Laval Rocket (QUE)

Total Player Salaries	$2,332,500
Estimated Revenue	$1,384,589
Estimated Season Expense	$1,327,549
Total Income	$1,023,392
Season Ticket %	36%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Gabriel Landeskog 1	32	1	$4,109,680	$7,220,746	—	—	—
C	Marco Kasper (r)	21	3	$996,011	$1,750,000	$1,750,000	$1,750,000	—
D	Brenden Dillon	34	1	$725,664	$1,274,999	—	—	—
D	Joakim Ryan O	32	1	$609,802	$1,071,427	—	—	—
RW	Stefan Noesen 1	32	1	$569,149	$1,000,000	—	—	—
RW	Benoit-Olivier Groulx	25	2	$512,234	$900,000	$900,000	—	—
RW	Alexander Radulov N O	38	2	$426,862	$750,000	$750,000	—	—
LW	Luke Glendening N O	36	2	$426,862	$750,000	$750,000	—	—
D	Pierre-Olivier Joseph	26	2	$369,947	$650,000	$650,000	—	—
RW	Jayce Hawryluk O	29	1	$355,149	$624,000	—	—	—
RW	John Hayden	30	2	$318,723	$560,000	$560,000	—	—
LW	John Leonard O	26	2	$284,859	$500,500	$500,500	—	—
LW	Max Comtois O	26	3	$284,575	$500,001	$500,001	$500,001	—
C	Nathan Smith O	26	3	$284,575	$500,001	$500,001	$500,001	—
RW	Austin Poganski	29	1	$284,574	$500,000	—	—	—
D	Billy Sweezey	29	2	$284,574	$500,000	$500,000	—	—
D	Kevin Connauton 1 O	35	2	$284,574	$500,000	$500,000	—	—
C	Mike Amadio O	29	2	$284,574	$500,000	$500,000	—	—
D	Nikolai Knyzhov	27	2	$284,574	$500,000	$500,000	—	—
D	Radko Gudas 1 O	35	2	$284,574	$500,000	$500,000	—	—
LW	Roman Cervenka N O	39	2	$284,574	$500,000	$500,000	—	—
C	Sammy Walker O	26	4	$284,574	$500,000	$500,000	$500,000	$500,000
C	Zach Sill	37	1	$284,574	$500,000	—	—	—
Goalies
G	Thatcher Demko	29	1	$939,096	$1,650,000	—	—	—
G	Louis Domingue	33	2	$774,043	$1,360,000	$1,360,000	—	—
G	Cal Petersen	30	3	$569,149	$1,000,000	$1,000,000	$1,000,000	—
Total				$15,117,546	$26,561,674	$12,720,502	$4,250,002	$500,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Mason Shaw	26	2	$34,149	$60,000	$60,000	—	—
RW	Dylan Sikura O	30	2	$31,872	$56,000	$56,000	—	—
D	Mason Geertsen O	30	1	$31,303	$55,000	—	—	—
D	Sebastian Aho	29	1	$31,303	$55,000	—	—	—
RW	Olle Lycksell O	25	4	$28,742	$50,500	$50,500	$50,500	$50,500
LW	Josiah Slavin O	26	3	$28,458	$50,000	$50,000	$50,000	—
RW	Kole Lind O	26	3	$28,458	$50,000	$50,000	$50,000	—
LW	Kristian Vesalainen O	26	3	$28,458	$50,000	$50,000	$50,000	—
C	Anthony Richard O	28	2	$28,457	$50,000	$50,000	—	—
LW	C.J. Smith O	30	1	$28,457	$50,000	—	—	—
D	Chase Priskie O	29	1	$28,457	$50,000	—	—	—
D	Dillon Heatherington O	30	1	$28,457	$50,000	—	—	—
LW	Giovanni Fiore O	28	2	$28,457	$50,000	$50,000	—	—
C	Hunter Shinkaruk O	30	1	$28,457	$50,000	—	—	—
D	Jeremy Davies O	28	2	$28,457	$50,000	$50,000	—	—
LW	Josh Ho-Sang	29	1	$28,457	$50,000	—	—	—
D	Josh Jacobs O	29	1	$28,457	$50,000	—	—	—
C	Justin Kirkland O	28	3	$28,457	$50,000	$50,000	$50,000	—
RW	Max Veronneau O	29	1	$28,457	$50,000	—	—	—
RW	Nicholas Baptiste O	29	3	$28,457	$50,000	$50,000	$50,000	—
D	Otto Leskinen O	28	2	$28,457	$50,000	$50,000	—	—
LW	Ryan Kuffner O	29	1	$28,457	$50,000	—	—	—
RW	Sean Malone O	30	1	$28,457	$50,000	—	—	—
RW	Sheldon Rempal O	29	1	$28,457	$50,000	—	—	—
LW	Vladimir Tkachev	29	1	$28,457	$50,000	—	—	—
D	Wyatt Kalynuk O	28	2	$28,457	$50,000	$50,000	—	—
Goalies
G	Kasimir Kaskisuo O	31	3	$35,003	$61,500	$61,500	$61,500	—
G	LASSI LEHTINEN 🇪🇺 1	26	1	$284,574	$500,000	—	—	—
G	EMIL LARMI 🇪🇺 1	28	1	$142,287	$250,000	—	—	—
Total				$1,216,833	$2,138,000	$728,000	$362,000	$50,500

San Jose SharksGM: Jaryn · Team OV: 70

Current Bank Account

$53,970,743

Projected Bank Account

$70,206,427

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	71,638
Middle Bowl	4,860	$51	57,941
Upper Bowl	1,980	$30	26,369
Club Level	3,960	$23	45,824
Luxury Boxes	1,260	$186	14,790
Total	18,000	—	216,562

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$19,807,999	$5,730,000	$1,230,000	—
Pro Goalies	$2,567,000	$1,767,000	$500,000	—
Farm Skaters	$2,012,400	$729,900	$330,900	$62,500
Farm Goalies	$750,000	—	—	—
Total Committed	$25,137,399	$8,226,900	$2,060,900	$62,500

Pro — Expenses

Total Player Salaries	$18,557,999
Estimated Revenue	$26,162,050
Estimated Season Expense	$10,562,291
Total Income	$15,697,230
Season Ticket %	40%

Milwaukee Admirals (SJS)

Total Player Salaries	$1,512,400
Estimated Revenue	$1,496,740
Estimated Season Expense	$860,815
Total Income	$898,044
Season Ticket %	40%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Ondrej Palat 1	34	1	$2,883,878	$5,067,000	—	—	—
C	Rickard Rakell	32	1	$1,138,298	$2,000,000	—	—	—
LW	Kyle Palmieri 1	34	1	$964,138	$1,693,999	—	—	—
D	Noah Hanifin	28	1	$607,282	$1,067,000	—	—	—
C	Nicolas Roy	28	1	$569,149	$1,000,000	—	—	—
C	Anze Kopitar 1	37	1	$540,691	$950,000	—	—	—
C	Ryan McLeod	25	2	$512,234	$900,000	$900,000	—	—
D	Alexander Alexeyev	25	1	$455,319	$800,000	—	—	—
D	Damon Severson	30	3	$358,564	$630,000	$630,000	$630,000	—
D	Conor Timmins	26	2	$341,489	$600,000	$600,000	—	—
RW	Trevor Moore	30	3	$341,489	$600,000	$600,000	$600,000	—
LW	Alex Killorn 1	35	1	$284,574	$500,000	—	—	—
D	Anton Lindholm O	30	1	$284,574	$500,000	—	—	—
D	Ben Chiarot	34	2	$284,574	$500,000	$500,000	—	—
C	Bobby McMann	29	2	$284,574	$500,000	$500,000	—	—
D	Brett Kulak	31	2	$284,574	$500,000	$500,000	—	—
LW	Frank Vatrano	31	2	$284,574	$500,000	$500,000	—	—
C	Garrett Pilon O	27	1	$284,574	$500,000	—	—	—
D	Ian Cole 1 O	36	2	$284,574	$500,000	$500,000	—	—
D	Trevor van Riemsdyk	33	2	$284,574	$500,000	$500,000	—	—
Goalies
G	Linus Ullmark	31	2	$721,112	$1,267,000	$1,267,000	—	—
G	Daniil Tarasov O	26	1	$455,319	$800,000	—	—	—
G	Ivan Prosvetov	26	3	$284,574	$500,000	$500,000	$500,000	—
Total				$12,734,702	$22,374,999	$7,497,000	$1,730,000	$0

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Kiefer Sherwood	30	3	$124,302	$218,400	$218,400	$218,400	—
RW	Reilly Smith O	34	1	$96,755	$170,000	—	—	—
D	Parker Wotherspoon O	27	2	$86,795	$152,500	$152,500	—	—
C	Adam Henrique O	35	1	$85,372	$150,000	—	—	—
RW	Tyler Pitlick O	33	1	$85,372	$150,000	—	—	—
C	Mark Kastelic O	26	2	$45,532	$80,000	$80,000	—	—
LW	Cole Bardreau O	31	2	$37,848	$66,500	$66,500	—	—
D	John Gilmour O	32	1	$35,572	$62,500	—	—	—
D	Julius Honka O	29	4	$35,572	$62,500	$62,500	$62,500	$62,500
RW	Alex Belzile O	33	2	$28,457	$50,000	$50,000	—	—
D	Ben Thomas O	29	1	$28,457	$50,000	—	—	—
RW	Corey Perry 1	40	1	$284,574	$500,000	—	—	—
LW	Jere Innala O	27	1	$28,457	$50,000	—	—	—
LW	Jonathan Gruden O	25	1	$28,457	$50,000	—	—	—
D	Michael Kapla O	30	1	$28,457	$50,000	—	—	—
D	Mike Reilly O	31	3	$28,457	$50,000	$50,000	$50,000	—
RW	Pontus Holmberg O	26	1	$28,457	$50,000	—	—	—
RW	Walker Duehr O	27	2	$28,457	$50,000	$50,000	—	—
Goalies
G	KARI PIIROINEN 🇪🇺 1	24	1	$142,287	$250,000	—	—	—
G	MARKUS RUUSU 🇪🇺 1	27	1	$142,287	$250,000	—	—	—
G	SAMI RAJANIEMI 🇪🇺 1	32	1	$142,287	$250,000	—	—	—
Total				$1,572,211	$2,762,400	$729,900	$330,900	$62,500

Seattle KrakenGM: Ray Z · Team OV: 77

Current Bank Account

$46,077,380

Projected Bank Account

$29,243,411

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	73,773
Middle Bowl	4,860	$51	58,066
Upper Bowl	1,980	$30	25,683
Club Level	3,960	$23	46,835
Luxury Boxes	1,260	$186	15,283
Total	18,000	—	219,640

Salary Commitment

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

Pro — Expenses

Total Player Salaries	$76,325,067
Estimated Revenue	$26,711,805
Estimated Season Expense	$43,440,288
Total Income	$16,027,083
Season Ticket %	41%

Coachella Valley Firebirds (SEA)

Total Player Salaries	$2,762,500
Estimated Revenue	$1,466,772
Estimated Season Expense	$1,572,258
Total Income	$880,063
Season Ticket %	37%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Alexandre Carrier 1 N	28	1	$4,837,766	$8,500,000	—	—	—
C	Leon Draisaitl 1	29	4	$3,528,723	$6,200,000	$6,200,000	$6,200,000	$6,200,000
LW	Alex DeBrincat 1	27	2	$3,414,932	$6,000,067	$6,000,067	—	—
C	Evgeny Kuznetsov 1 N	33	2	$3,130,319	$5,500,000	$5,500,000	—	—
D	Thomas Chabot 1 N	28	1	$2,561,170	$4,500,000	—	—	—
LW	Oliver Bjorkstrand 1	30	3	$2,390,426	$4,200,000	$4,200,000	$4,200,000	—
LW	Alexandre Texier 1	25	4	$2,276,596	$4,000,000	$4,000,000	$4,000,000	$4,000,000
RW	Jonathan Huberdeau 1	32	2	$1,707,447	$3,000,000	$3,000,000	—	—
C	Calle Jarnkrok 1 O	33	1	$1,223,670	$2,150,000	—	—	—
D	Darnell Nurse 1	30	3	$1,138,298	$2,000,000	$2,000,000	$2,000,000	—
RW	Tim Stutzle	23	1	$1,138,298	$2,000,000	—	—	—
C	Dylan Cozens	24	1	$996,011	$1,750,000	—	—	—
D	Kevin Bahl	25	4	$996,011	$1,750,000	$1,750,000	$1,750,000	$1,750,000
D	Mario Ferraro	26	3	$996,011	$1,750,000	$1,750,000	$1,750,000	—
D	Andrew Peeke	27	2	$853,723	$1,500,000	$1,500,000	—	—
D	Dante Fabbro	27	2	$853,723	$1,500,000	$1,500,000	—	—
RW	Justin Danforth O	32	1	$569,149	$1,000,000	—	—	—
D	Travis Dermott	28	1	$284,574	$500,000	—	—	—
Goalies
G	Elvis Merzlikins 1 N	31	2	$1,707,447	$3,000,000	$3,000,000	—	—
G	Calvin Pickard 1 N	33	2	$1,565,160	$2,750,000	$2,750,000	—	—
G	James Reimer 1 N	37	1	$1,565,160	$2,750,000	—	—	—
Total				$37,734,614	$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	$3,984,043	$7,000,000	—	—	—
RW	Mikhail Grigorenko 1 O	31	1	$1,422,872	$2,500,000	—	—	—
LW	Cole Koepke O	27	1	$113,830	$200,000	—	—	—
RW	Maxim Tsyplakov O	26	1	$113,830	$200,000	—	—	—
C	Cole Sillinger (r)	22	3	$99,601	$175,000	$175,000	$175,000	—
LW	Juraj Slafkovsky (r)	21	3	$99,601	$175,000	$175,000	$175,000	—
LW	Sven Andrighetto O	32	2	$85,372	$150,000	$150,000	—	—
D	Alexey Marchenko O	33	2	$56,915	$100,000	$100,000	—	—
D	Jordan Oesterle O	33	2	$56,915	$100,000	$100,000	—	—
LW	Mathias Brome O	30	2	$56,915	$100,000	$100,000	—	—
D	Albert Johansson (r)	24	3	$45,532	$80,000	$80,000	$80,000	—
D	Jayden Struble (r)	23	2	$45,532	$80,000	$80,000	—	—
C	Juuso Parssinen (r)	24	1	$45,532	$80,000	—	—	—
LW	Andrew Agozzino O	34	1	$42,686	$75,000	—	—	—
D	Kevin Gravel O	33	2	$42,686	$75,000	$75,000	—	—
D	Henry Thrun (r)	24	2	$39,840	$70,000	$70,000	—	—
D	Jordan Spence (r)	24	2	$39,840	$70,000	$70,000	—	—
LW	Matias Maccelli (r)	24	1	$39,840	$70,000	—	—	—
RW	Jacob De La Rose O	30	3	$35,572	$62,500	$62,500	$62,500	—
D	Niko Mikkola O	29	4	$35,572	$62,500	$62,500	$62,500	$62,500
C	Sheldon Dries O	31	2	$35,572	$62,500	$62,500	—	—
C	Steven Lorentz O	29	4	$35,572	$62,500	$62,500	$62,500	$62,500
RW	Ty Rattie O	32	1	$35,572	$62,500	—	—	—
RW	Blake Speers O	28	1	$28,457	$50,000	—	—	—
C	Jansen Harkins O	28	1	$28,457	$50,000	—	—	—
D	Markus Niemelainen O	27	1	$28,457	$50,000	—	—	—
C	Tommy Novak O	28	1	$28,457	$50,000	—	—	—
D	JOEL NYSTROM 🇪🇺 1	23	1	$156,516	$275,000	—	—	—
LW	LARS BRYGGMAN 🇪🇺 1	32	1	$142,287	$250,000	—	—	—
Goalies
G	David Rittich O	32	1	$105,293	$185,000	—	—	—
G	Scott Wedgewood O	32	1	$105,293	$185,000	—	—	—
G	Joel Blomqvist (r)	23	3	$45,532	$80,000	$80,000	$80,000	—
Total				$7,277,991	$12,787,500	$1,505,000	$697,500	$125,000

St Louis BluesGM: Eren · Team OV: 74

Current Bank Account

$46,882,199

Projected Bank Account

$35,472,351

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	89,339
Middle Bowl	4,860	$51	70,576
Upper Bowl	1,980	$30	30,566
Club Level	3,960	$23	57,100
Luxury Boxes	1,260	$186	18,232
Total	18,000	—	265,813

Salary Commitment

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

Pro — Expenses

Total Player Salaries	$61,572,161
Estimated Revenue	$23,660,261
Estimated Season Expense	$35,043,677
Total Income	$19,358,395
Season Ticket %	38%

Macon Whoopee (STL)

Total Player Salaries	$2,295,745
Estimated Revenue	$1,280,145
Estimated Season Expense	$1,306,577
Total Income	$1,047,391
Season Ticket %	36%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Kyle Connor 1	28	1	$7,437,069	$13,067,000	—	—	—
RW	Taylor Hall 1	33	2	$4,442,419	$7,805,372	$7,805,372	—	—
C	Bo Horvat 1	30	2	$3,158,777	$5,550,000	$5,550,000	—	—
LW	Vladimir Tarasenko 1	33	2	$2,447,340	$4,300,000	$4,300,000	—	—
C	Sidney Crosby 1	37	1	$2,162,766	$3,800,000	—	—	—
D	Rasmus Andersson 1	28	4	$1,725,090	$3,031,000	$3,031,000	$3,031,000	$3,031,000
D	Dmitry Orlov 1	33	2	$1,593,617	$2,800,000	$2,800,000	—	—
D	MacKenzie Weegar 1	31	3	$1,593,617	$2,800,000	$2,800,000	$2,800,000	—
D	Braden Schneider 1	23	4	$1,538,410	$2,703,000	$2,703,000	$2,703,000	$2,703,000
C	Eetu Luostarinen	26	3	$1,422,872	$2,500,000	$2,500,000	$2,500,000	—
RW	Brett Bulmer	33	2	$882,181	$1,550,000	$1,550,000	—	—
C	Marcus Kruger	35	2	$829,130	$1,456,789	$1,456,789	—	—
C	Kevin Stenlund	28	1	$569,149	$1,000,000	—	—	—
RW	Owen Tippett	26	4	$426,862	$750,000	$750,000	$750,000	$750,000
D	Linus Hogberg	26	3	$398,404	$700,000	$700,000	$700,000	—
D	Simon Benoit	26	3	$398,404	$700,000	$700,000	$700,000	—
LW	Austin Czarnik	32	1	$355,718	$625,000	—	—	—
C	Jonny Brodzinski	32	1	$313,032	$550,000	—	—	—
RW	Carson McMillan 1	36	1	$295,957	$520,000	—	—	—
Goalies
G	Jake Allen 1	34	2	$1,992,021	$3,500,000	$3,500,000	—	—
G	Casey DeSmith	33	2	$776,319	$1,364,000	$1,364,000	—	—
Total				$34,759,154	$61,072,161	$41,510,161	$13,184,000	$6,484,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Mason McTavish (r)	22	2	$99,601	$175,000	$175,000	—	—
RW	Jack Quinn (r)	23	3	$71,144	$125,000	$125,000	$125,000	—
LW	Zack Bolduc (r)	22	3	$71,144	$125,000	$125,000	$125,000	—
D	Justin Barron (r)	23	2	$56,915	$100,000	$100,000	—	—
D	Lassi Thomson (r)	24	2	$56,915	$100,000	$100,000	—	—
LW	Pavel Dorofeyev (r)	24	2	$56,915	$100,000	$100,000	—	—
RW	Simon Holmstrom (r)	24	1	$56,915	$100,000	—	—	—
RW	Zack MacEwen	28	1	$56,915	$100,000	—	—	—
LW	Nolan Foote (r)	24	3	$51,223	$90,000	$90,000	$90,000	—
D	Ryan Johnson (r)	23	2	$51,223	$90,000	$90,000	—	—
D	Jackson LaCombe (r)	24	3	$45,532	$80,000	$80,000	$80,000	—
D	Zach Bogosian O	34	1	$43,378	$76,215	—	—	—
LW	Valentin Zykov O	30	1	$42,117	$74,000	—	—	—
D	Jan Rutta O	34	2	$39,840	$70,000	$70,000	—	—
D	Igor Ozhiganov O	32	1	$35,572	$62,500	—	—	—
D	Artemi Kniazev (r)	24	2	$34,149	$60,000	$60,000	—	—
C	David Kase O	28	1	$29,880	$52,500	—	—	—
LW	Liam O'Brien	30	2	$29,596	$52,000	$52,000	—	—
RW	Danny O'Regan	31	1	$29,027	$51,000	—	—	—
C	Aleksi Saarela O	28	1	$28,742	$50,500	—	—	—
RW	Brett Ritchie O	32	1	$28,463	$50,010	—	—	—
LW	Marcus Sorensen O	33	1	$28,463	$50,010	—	—	—
D	Matt Tennyson O	35	1	$28,463	$50,010	—	—	—
D	Ben Harpur O	30	1	$28,457	$50,000	—	—	—
C	Lane Pederson O	27	1	$28,457	$50,000	—	—	—
RW	Lean Bergmann O	26	4	$28,457	$50,000	$50,000	$50,000	$50,000
C	Lukas Rousek O	26	3	$28,457	$50,000	$50,000	$50,000	—
LW	PATRICK CURRY 🇪🇺 1	29	1	$284,574	$500,000	—	—	—
Goalies
G	Mads Sogaard (r)	24	2	$51,223	$90,000	$90,000	—	—
G	Devin Cooley O	28	2	$39,840	$70,000	$70,000	—	—
G	Maxime Lagace	32	1	$29,596	$52,000	—	—	—
Total				$1,591,193	$2,795,745	$1,427,000	$520,000	$50,000

Tampa Bay LightningGM: JJ · Team OV: 76

Current Bank Account

$87,403,911

Projected Bank Account

$64,793,544

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	6,040	$92	81,321
Middle Bowl	4,960	$51	63,809
Upper Bowl	2,080	$30	29,158
Club Level	4,060	$23	51,918
Luxury Boxes	1,360	$186	17,578
Total	18,500	—	243,784

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$69,845,667	$38,866,667	$33,816,667	$18,000,000
Pro Goalies	$6,850,000	$6,850,000	$6,850,000	$2,250,000
Farm Skaters	$3,671,200	$1,465,000	$805,000	—
Farm Goalies	$4,107,500	$4,107,500	$4,050,000	$4,000,000
Total Committed	$84,474,367	$51,289,167	$45,521,667	$24,250,000

Pro — Expenses

Total Player Salaries	$82,370,667
Estimated Revenue	$24,139,596
Estimated Season Expense	$46,881,194
Total Income	$17,842,310
Season Ticket %	44%

Orlando Solar Bears (TBL)

Total Player Salaries	$2,103,700
Estimated Revenue	$1,328,561
Estimated Season Expense	$1,197,330
Total Income	$981,980
Season Ticket %	41%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
LW	Brandon Hagel 1	26	3	$3,794,326	$6,666,667	$6,666,667	$6,666,667	—
C	Alex Galchenyuk 1	31	1	$3,414,894	$6,000,000	—	—	—
RW	Nail Yakupov 1	31	1	$3,414,894	$6,000,000	—	—	—
LW	Sam Reinhart 1	29	4	$3,272,606	$5,750,000	$5,750,000	$5,750,000	$5,750,000
D	Aaron Ekblad 1	29	4	$3,130,319	$5,500,000	$5,500,000	$5,500,000	$5,500,000
RW	Adrian Kempe 1	28	4	$2,703,457	$4,750,000	$4,750,000	$4,750,000	$4,750,000
C	Jesperi Kotkaniemi (r) 1	24	1	$2,680,691	$4,710,000	—	—	—
C	Markus Granlund 1	32	1	$2,600,441	$4,569,000	—	—	—
D	Timothy Liljegren 1 N	26	3	$2,390,426	$4,200,000	$4,200,000	$4,200,000	—
LW	Zach Hyman 1	33	1	$1,992,021	$3,500,000	—	—	—
RW	Denis Gurianov 1 N	28	1	$1,707,447	$3,000,000	—	—	—
D	Jonas Brodin 1	31	2	$1,707,447	$3,000,000	$3,000,000	—	—
C	Andrew Copp 1	30	3	$1,479,787	$2,600,000	$2,600,000	$2,600,000	—
RW	Ondrej Kase	29	4	$1,138,298	$2,000,000	$2,000,000	$2,000,000	$2,000,000
LW	Andre Burakovsky	30	3	$996,011	$1,750,000	$1,750,000	$1,750,000	—
D	Cody Ceci	31	1	$967,553	$1,700,000	—	—	—
D	Roman Josi	35	1	$853,723	$1,500,000	—	—	—
D	Matt Kessel	25	2	$711,436	$1,250,000	$1,250,000	—	—
D	Lucas Carlsson	27	2	$455,319	$800,000	$800,000	—	—
D	Ty Emberson	25	3	$341,489	$600,000	$600,000	$600,000	—
Goalies
G	Ilya Sorokin 1 N	29	3	$2,618,085	$4,600,000	$4,600,000	$4,600,000	—
G	Eric Comrie	29	4	$1,280,585	$2,250,000	$2,250,000	$2,250,000	$2,250,000
Total				$43,651,255	$76,695,667	$45,716,667	$40,666,667	$20,250,000

Farm Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Nikolai Prokhorkin O	31	3	$99,601	$175,000	$175,000	$175,000	—
C	Colin Blackwell O	32	2	$91,064	$160,000	$160,000	—	—
D	Sean Walker O	30	3	$91,064	$160,000	$160,000	$160,000	—
C	Tanner Kero O	32	2	$91,064	$160,000	$160,000	—	—
C	Erik Haula O	34	2	$85,372	$150,000	$150,000	—	—
RW	Saku Maenalanen O	31	3	$85,372	$150,000	$150,000	$150,000	—
LW	Mike Zalewski O	32	1	$73,989	$130,000	—	—	—
D	Fredrik Claesson O	32	1	$62,606	$110,000	—	—	—
D	Mark Pysyk O	33	2	$62,606	$110,000	$110,000	—	—
RW	Charles Hudon O	31	1	$51,223	$90,000	—	—	—
D	Josh Teves O	30	3	$45,532	$80,000	$80,000	$80,000	—
D	Julian Melchiori O	33	2	$45,532	$80,000	$80,000	—	—
RW	Kevin Labanc O	29	3	$45,532	$80,000	$80,000	$80,000	—
D	Matt Benning O	31	1	$45,532	$80,000	—	—	—
D	Colton White O	28	1	$34,832	$61,200	—	—	—
RW	Alexey Toropchenko	26	1	$34,149	$60,000	—	—	—
C	Martin Pospisil O	25	3	$34,149	$60,000	$60,000	$60,000	—
LW	Kyle MacLean O	26	3	$28,457	$50,000	$50,000	$50,000	—
RW	Victor Ejdsell O	30	3	$28,457	$50,000	$50,000	$50,000	—
D	CHARLES-EDOUARD D'ASTOUS 🇪🇺 1	27	1	$173,590	$305,000	—	—	—
LW	SIMON HJALMARSSON 🇪🇺 1	36	1	$170,745	$300,000	—	—	—
C	ANTON LEVTCHI 🇪🇺 1	29	1	$159,362	$280,000	—	—	—
LW	MATYAS KANTNER 🇪🇺 1	27	1	$159,362	$280,000	—	—	—
D	DANIEL GAZDA 🇪🇺 1	27	1	$147,979	$260,000	—	—	—
D	FREDERIC ALLARD 🇪🇺 1	27	1	$142,287	$250,000	—	—	—
Goalies
G	Spencer Knight (r) 1	24	4	$2,276,596	$4,000,000	$4,000,000	$4,000,000	$4,000,000
G	Marek Langhamer O	30	2	$32,726	$57,500	$57,500	—	—
G	Joey Daccord O	28	3	$28,457	$50,000	$50,000	$50,000	—
Total				$4,427,237	$7,778,700	$5,572,500	$4,855,000	$4,000,000

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

Current Bank Account

$45,829,533

Projected Bank Account

$29,205,048

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	76,935
Middle Bowl	4,860	$51	59,311
Upper Bowl	1,980	$30	27,482
Club Level	3,960	$23	49,624
Luxury Boxes	1,260	$186	16,135
Total	18,000	—	229,487

Salary Commitment

Group	Y25	Y26	Y27	Y28
Pro Skaters	$55,143,444	$36,999,445	$22,869,445	$6,494,445
Pro Goalies	$7,067,000	$1,267,000	—	—
Farm Skaters	$13,119,000	$7,323,500	$5,192,500	$4,812,500
Farm Goalies	$445,400	$50,000	—	—
Total Committed	$75,774,844	$45,639,945	$28,061,945	$11,306,945

Pro — Expenses

Total Player Salaries	$74,303,444
Estimated Revenue	$25,091,223
Estimated Season Expense	$42,289,717
Total Income	$16,727,482
Season Ticket %	39%

Savannah Ghost Pirates (TOR)

Total Player Salaries	$1,471,400
Estimated Revenue	$1,411,498
Estimated Season Expense	$837,489
Total Income	$940,999
Season Ticket %	41%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Cale Makar 1	26	3	$5,122,340	$9,000,000	$9,000,000	$9,000,000	—
D	Shayne Gostisbehere 1	32	1	$3,699,468	$6,500,000	—	—	—
C	Aleksander Barkov 1	29	4	$3,696,306	$6,494,445	$6,494,445	$6,494,445	$6,494,445
C	Kailer Yamamoto 1	26	3	$3,414,894	$6,000,000	$6,000,000	$6,000,000	—
LW	Tage Thompson 1	27	2	$3,363,670	$5,910,000	$5,910,000	—	—
RW	Artemi Panarin 1	33	1	$1,992,021	$3,500,000	—	—	—
D	Jakob Chychrun 1	27	1	$1,992,021	$3,500,000	—	—	—
D	Robert Hagg 1	30	2	$1,309,043	$2,300,000	$2,300,000	—	—
RW	Cole Caufield (r)	24	1	$996,011	$1,750,000	—	—	—
LW	Cory Conacher 1	35	1	$964,138	$1,693,999	—	—	—
C	Tomas Hertl	31	2	$950,479	$1,670,000	$1,670,000	—	—
RW	Kristian Reichel O	27	2	$711,436	$1,250,000	$1,250,000	—	—
D	Gustav Lindstrom	26	2	$512,234	$900,000	$900,000	—	—
D	Jacob Bernard-Docker O	25	3	$455,319	$800,000	$800,000	$800,000	—
RW	Jonas Rondbjerg O	26	2	$455,319	$800,000	$800,000	—	—
RW	Connor Dewar O	26	1	$398,404	$700,000	—	—	—
LW	Nils Aman O	25	2	$398,404	$700,000	$700,000	—	—
D	Declan Chisholm O	25	2	$341,489	$600,000	$600,000	—	—
C	Ryan Poehling	26	3	$327,261	$575,000	$575,000	$575,000	—
LW	Jordan Greenway	28	1	$284,574	$500,000	—	—	—
Goalies
G	Sergei Bobrovsky 1	36	1	$2,845,745	$5,000,000	—	—	—
G	Charlie Lindgren	31	2	$721,112	$1,267,000	$1,267,000	—	—
G	Arvid Soderblom	25	1	$455,319	$800,000	—	—	—
Total				$35,407,007	$62,210,444	$38,266,445	$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	$2,703,457	$4,750,000	$4,750,000	$4,750,000	$4,750,000
C	Logan Cooley (r)	21	3	$113,830	$200,000	$200,000	$200,000	—
D	Chris Tanev 1 O	35	2	$765,505	$1,345,000	$1,345,000	—	—
LW	Patrick Kane 1 O	36	1	$739,894	$1,300,000	—	—	—
D	Ben Gleason O	27	1	$60,728	$106,700	—	—	—
D	Chad Billins 1 O	36	1	$607,282	$1,067,000	—	—	—
D	Nicolas Beaudin O	25	1	$60,728	$106,700	—	—	—
LW	Filip Hallander O	25	1	$56,915	$100,000	—	—	—
D	Jarred Tinordi 1	33	1	$569,149	$1,000,000	—	—	—
LW	Tyler Benson O	27	1	$51,223	$90,000	—	—	—
RW	Max Sasson (r)	24	3	$39,840	$70,000	$70,000	$70,000	—
RW	Chandler Stephenson O	31	2	$35,572	$62,500	$62,500	—	—
RW	Michael Bunting O	29	4	$35,572	$62,500	$62,500	$62,500	$62,500
D	Adam Ginning	25	3	$34,149	$60,000	$60,000	$60,000	—
RW	Cameron Hillis O	25	1	$32,271	$56,700	—	—	—
C	Cole Reinhardt O	25	1	$32,271	$56,700	—	—	—
RW	Egor Sokolov O	25	1	$32,271	$56,700	—	—	—
C	Mark Olver 1 O	37	2	$322,707	$567,000	$567,000	—	—
RW	Remi Elie O	30	2	$31,872	$56,000	$56,000	—	—
D	Corey Schueneman	29	2	$28,742	$50,500	$50,500	—	—
C	Adam Erne O	30	1	$28,457	$50,000	—	—	—
LW	Matthew Highmore O	29	2	$28,457	$50,000	$50,000	—	—
D	Max Crozier O	25	3	$28,457	$50,000	$50,000	$50,000	—
D	HENRIK TOMMERNES 🇪🇺 1	34	1	$173,590	$305,000	—	—	—
LW	ALEKSI KLEMETTI 🇪🇺 1	18	1	$142,287	$250,000	—	—	—
RW	BOBBY TRIVIGNO 🇪🇺 1	26	1	$142,287	$250,000	—	—	—
LW	BRENDAN SHINNIMIN 🇪🇺 1	34	1	$142,287	$250,000	—	—	—
D	JONATHAN PUDAS 🇪🇺 1	32	1	$142,287	$250,000	—	—	—
D	KALLE LOPONEN 🇪🇺 1	24	1	$142,287	$250,000	—	—	—
D	NIKITA NOVIKOV 🇪🇺 1	21	1	$142,287	$250,000	—	—	—
Goalies
G	Marek Mazanec O	33	1	$77,632	$136,400	—	—	—
G	Magnus Chrona (r)	24	2	$28,457	$50,000	$50,000	—	—
G	JACOB JOHANSSON 🇪🇺 1	31	1	$147,410	$259,000	—	—	—
Total				$7,720,160	$13,564,400	$7,373,500	$5,192,500	$4,812,500

Vancouver CanucksGM: Vish · Team OV: 73

Current Bank Account

$51,306,805

Projected Bank Account

$59,913,484

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	89,000
Middle Bowl	4,860	$51	72,067
Upper Bowl	1,980	$30	30,640
Club Level	3,960	$23	56,138
Luxury Boxes	1,260	$186	18,293
Total	18,000	—	266,138

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	$1,730,800	$200,000	$50,000	—
Farm Goalies	$425,300	—	—	—
Total Committed	$28,834,300	$17,450,000	$8,740,000	$3,340,000

Pro — Expenses

Total Player Salaries	$27,678,200
Estimated Revenue	$23,709,499
Estimated Season Expense	$15,752,968
Total Income	$19,398,681
Season Ticket %	40%

Bloomington Bison (VAN)

Total Player Salaries	$1,156,100
Estimated Revenue	$1,308,091
Estimated Season Expense	$657,943
Total Income	$1,070,256
Season Ticket %	40%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
RW	Alex Kerfoot 1	30	3	$1,764,362	$3,100,000	$3,100,000	$3,100,000	—
RW	Dillon Dube 1 N	26	2	$1,326,117	$2,330,000	$2,330,000	—	—
D	Jake McCabe 1	31	1	$1,138,298	$2,000,000	—	—	—
RW	Brendan Perlini	29	4	$950,479	$1,670,000	$1,670,000	$1,670,000	$1,670,000
C	Pius Suter	29	4	$950,479	$1,670,000	$1,670,000	$1,670,000	$1,670,000
C	Ryan Strome	31	2	$950,479	$1,670,000	$1,670,000	—	—
D	Alex Petrovic	33	1	$694,362	$1,220,000	—	—	—
D	Logan Stanley	27	2	$682,979	$1,200,000	$1,200,000	—	—
D	Ian Mitchell 1 N	26	1	$667,612	$1,173,000	—	—	—
LW	Joseph Blandisi	30	3	$569,149	$1,000,000	$1,000,000	$1,000,000	—
D	Gabriel Carlsson	28	1	$517,470	$909,200	—	—	—
C	Jack Drury	25	2	$512,234	$900,000	$900,000	—	—
RW	Jesse Ylonen	25	1	$455,319	$800,000	—	—	—
RW	Anthony Mantha	30	3	$426,862	$750,000	$750,000	$750,000	—
D	Andrew MacWilliam 1	35	1	$342,059	$601,000	—	—	—
LW	Paul Cotter	25	1	$341,489	$600,000	—	—	—
LW	Tom Wilson O	31	2	$332,952	$585,000	$585,000	—	—
C	Claude Giroux 1	37	1	$284,574	$500,000	—	—	—
D	Derek Forbort	33	1	$284,574	$500,000	—	—	—
LW	Tanner Jeannot N	28	1	$284,574	$500,000	—	—	—
Goalies
G	Tristan Jarry	30	2	$1,067,154	$1,875,000	$1,875,000	—	—
G	Zane McIntyre	32	1	$355,718	$625,000	—	—	—
G	Jaxson Stauber	26	3	$284,574	$500,000	$500,000	$500,000	—
Total				$15,183,869	$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	$56,915	$100,000	$100,000	—	—
RW	Jacob Peterson O	25	1	$45,532	$80,000	—	—	—
C	Akil Thomas O	25	1	$39,840	$70,000	—	—	—
D	Kurtis MacDermid O	31	1	$34,206	$60,100	—	—	—
C	Joel Kellman O	31	1	$31,360	$55,100	—	—	—
C	Logan Shaw O	32	1	$31,360	$55,100	—	—	—
D	Michael Callahan O	25	1	$31,360	$55,100	—	—	—
LW	Rocco Grimaldi O	32	1	$31,360	$55,100	—	—	—
LW	Curtis McKenzie O	34	1	$28,514	$50,100	—	—	—
LW	Roman Lyubimov O	33	1	$28,514	$50,100	—	—	—
RW	Zack Mitchell O	32	1	$28,514	$50,100	—	—	—
D	Brayden Pachal O	25	2	$28,457	$50,000	$50,000	—	—
C	Jack McBain O	25	3	$28,457	$50,000	$50,000	$50,000	—
D	Johnathan Kovacevic O	27	1	$28,457	$50,000	—	—	—
D	Ryan Graves O	30	1	$28,457	$50,000	—	—	—
D	Ryan Shea O	28	1	$28,457	$50,000	—	—	—
C	Trevor Lewis 1 O	38	1	$284,574	$500,000	—	—	—
D	Tyler Tucker O	25	1	$28,457	$50,000	—	—	—
C	JAN-MIKAEL JARVINEN 🇪🇺 1	37	1	$142,287	$250,000	—	—	—
Goalies
G	Oscar Dansk O	31	1	$37,052	$65,100	—	—	—
G	Edward Pasquale O	34	1	$34,206	$60,100	—	—	—
G	Pheonix Copley O	33	1	$28,514	$50,100	—	—	—
G	LARS JOHANSSON 🇪🇺 1	37	1	$142,287	$250,000	—	—	—
Total				$1,227,137	$2,156,100	$200,000	$50,000	$0

Vegas Golden KnightsGM: Pete · Team OV: 73

Current Bank Account

$145,644,964

Projected Bank Account

$147,716,740

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$92	79,841
Middle Bowl	4,860	$51	63,306
Upper Bowl	1,980	$30	28,319
Club Level	3,960	$23	50,576
Luxury Boxes	1,260	$186	15,758
Total	18,000	—	237,800

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	$2,482,056	$1,948,056	$225,556	$50,000
Farm Goalies	$190,000	$190,000	$190,000	$100,000
Total Committed	$44,308,874	$19,674,874	$13,270,556	$2,780,000

Pro — Expenses

Total Player Salaries	$42,703,818
Estimated Revenue	$25,837,110
Estimated Season Expense	$24,304,836
Total Income	$17,224,740
Season Ticket %	38%

Henderson Silver Knights (VGK)

Total Player Salaries	$1,605,056
Estimated Revenue	$1,453,068
Estimated Season Expense	$913,566
Total Income	$968,712
Season Ticket %	41%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
C	Trevor Zegras (r) 1	24	1	$5,122,340	$9,000,000	—	—	—
D	Ryan Pulock 1 N	30	3	$4,553,191	$8,000,000	$8,000,000	$8,000,000	—
D	John Klingberg 1 N	32	1	$2,561,170	$4,500,000	—	—	—
D	Connor Murphy 1 N	32	1	$1,707,447	$3,000,000	—	—	—
C	Jaret Anderson-Dolan 1 N	25	1	$1,565,160	$2,750,000	—	—	—
LW	Vitali Kravtsov	25	1	$853,723	$1,500,000	—	—	—
RW	Dominik Kahun	29	4	$569,149	$1,000,000	$1,000,000	$1,000,000	$1,000,000
D	Oliver Kylington N	28	4	$569,149	$1,000,000	$1,000,000	$1,000,000	$1,000,000
D	Dysin Mayo	28	1	$426,862	$750,000	—	—	—
LW	Jonathan Dahlen	27	2	$388,056	$681,818	$681,818	—	—
C	Jason Dickinson O	29	4	$358,564	$630,000	$630,000	$630,000	$630,000
D	Mac Hollowell O	26	1	$341,489	$600,000	—	—	—
LW	Alexander Volkov	27	2	$327,261	$575,000	$575,000	—	—
LW	Cooper Marody O	28	1	$284,574	$500,000	—	—	—
C	Morgan Frost O	26	1	$284,574	$500,000	—	—	—
D	Slava Voynov 1	35	2	$284,574	$500,000	$500,000	—	—
RW	Tanner Laczynski O	28	1	$284,574	$500,000	—	—	—
RW	Zach Sanford 1 N	30	1	$284,574	$500,000	—	—	—
Goalies
G	Connor Ingram	28	2	$1,351,729	$2,375,000	$2,375,000	—	—
G	Ilya Samsonov 1	28	3	$1,266,356	$2,225,000	$2,225,000	$2,225,000	—
G	Erik Kallgren O	28	2	$313,032	$550,000	$550,000	—	—
Total				$23,697,548	$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	$607,282	$1,067,000	$1,067,000	—	—
LW	Riley Damiani O	25	2	$56,915	$100,000	$100,000	—	—
RW	Collin Graf (r)	22	2	$56,915	$100,000	$100,000	—	—
RW	Luke Evangelista (r)	23	2	$56,915	$100,000	$100,000	—	—
LW	Martin Kaut O	25	1	$56,915	$100,000	—	—	—
C	Nikita Alexandrov	24	1	$51,223	$90,000	—	—	—
D	Nils Lundkvist (r)	24	1	$45,532	$80,000	—	—	—
RW	Alex Nylander O	27	1	$42,117	$74,000	—	—	—
LW	Gage Goncalves (r)	24	3	$39,840	$70,000	$70,000	$70,000	—
C	Brandon Gignac O	27	2	$37,279	$65,500	$65,500	—	—
LW	Alexander Barabanov O	31	2	$35,572	$62,500	$62,500	—	—
D	Patrick Sieloff O	31	2	$35,572	$62,500	$62,500	—	—
D	Spencer Stastney O	25	2	$34,149	$60,000	$60,000	—	—
D	Ethan Bear O	28	3	$31,619	$55,556	$55,556	$55,556	—
C	Max Jones O	27	2	$31,303	$55,000	$55,000	—	—
LW	Bokondji Imama O	28	1	$28,457	$50,000	—	—	—
D	Dylan Coghlan O	27	3	$28,457	$50,000	$50,000	$50,000	—
C	Glenn Gawdin O	28	1	$28,457	$50,000	—	—	—
D	Jacob Moverare O	26	4	$28,457	$50,000	$50,000	$50,000	$50,000
LW	Jeffrey Viel O	28	1	$28,457	$50,000	—	—	—
D	Matt Kiersted O	27	2	$28,457	$50,000	$50,000	—	—
RW	Karson Kuhlman O	29	1	$22,766	$40,000	—	—	—
Goalies
G	Dan Vladar O	27	4	$56,915	$100,000	$100,000	$100,000	$100,000
G	Cayden Primeau O	25	3	$51,223	$90,000	$90,000	$90,000	—
Total				$1,520,794	$2,672,056	$2,138,056	$415,556	$150,000

Winnipeg JetsGM: Darren · Team OV: 73

Current Bank Account

$38,432,800

Projected Bank Account

$35,581,082

Arena

Level	Capacity	Ticket Price	Attendance
Lower Bowl	5,940	$91	90,072
Middle Bowl	4,860	$44	76,870
Upper Bowl	1,980	$30	30,793
Club Level	3,960	$22	65,539
Luxury Boxes	1,260	$181	19,606
Total	18,000	—	282,880

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	$3,501,837	$1,159,647	$387,975	$63,000
Farm Goalies	$537,875	$278,090	$158,090	—
Total Committed	$53,610,972	$22,538,137	$5,096,065	$1,363,000

Pro — Expenses

Total Player Salaries	$51,155,045
Estimated Revenue	$26,144,126
Estimated Season Expense	$29,114,807
Total Income	$19,323,919
Season Ticket %	36%

Pee Dee Pride (WPG)

Total Player Salaries	$2,388,427
Estimated Revenue	$1,478,291
Estimated Season Expense	$1,359,328
Total Income	$1,092,650
Season Ticket %	38%

Pro Salaries

Pos	Player	Age	Term	Rem	Y25	Y26	Y27	Y28
Skaters
D	Erik Karlsson 1	35	1	$4,591,324	$8,067,000	—	—	—
RW	Mark Stone 1	33	2	$2,845,745	$5,000,000	$5,000,000	—	—
RW	Radek Faksa 1 N	31	2	$2,420,818	$4,253,400	$4,253,400	—	—
RW	Tobias Rieder 1	32	1	$2,276,596	$4,000,000	—	—	—
LW	Jaden Schwartz 1	33	1	$2,011,941	$3,535,000	—	—	—
LW	Victor Olofsson 1	29	1	$1,992,021	$3,500,000	—	—	—
C	Jean-Gabriel Pageau 1 N	32	2	$1,697,202	$2,982,000	$2,982,000	—	—
LW	Vladislav Namestnikov 1	32	1	$1,479,787	$2,600,000	—	—	—
C	Sam Steel 1 N	27	1	$1,237,899	$2,175,000	—	—	—
LW	Frederick Gaudreau	32	3	$853,723	$1,500,000	$1,500,000	$1,500,000	—
D	Erik Brannstrom	25	4	$739,894	$1,300,000	$1,300,000	$1,300,000	$1,300,000
LW	Nikita Gusev	32	3	$711,436	$1,250,000	$1,250,000	$1,250,000	—
D	Jared Spurgeon 1 O	35	1	$702,614	$1,234,500	—	—	—
D	Erik Gustafsson	33	1	$546,019	$959,360	—	—	—
C	Ross Colton	28	1	$540,691	$950,000	—	—	—
D	Zach Whitecloud	28	1	$426,862	$750,000	—	—	—
RW	Fabian Zetterlund	25	2	$341,489	$600,000	$600,000	—	—
D	Scott Perunovich O	26	2	$341,489	$600,000	$600,000	—	—
C	Connor Bunnaman	27	2	$327,261	$575,000	$575,000	—	—
D	Jacob Bryson	27	2	$307,340	$540,000	$540,000	—	—
RW	Artturi Lehkonen	29	3	$284,574	$500,000	$500,000	$500,000	—
Goalies
G	Malcolm Subban 1	31	2	$1,138,298	$2,000,000	$2,000,000	—	—
G	Akira Schmid	25	1	$398,404	$700,000	—	—	—
Total				$28,213,427	$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	$113,830	$200,000	—	—	—
RW	Klim Kostin O	26	2	$99,601	$175,000	$175,000	—	—
LW	Ross Johnston O	31	1	$99,601	$175,000	—	—	—
D	Tyler Wotherspoon	32	1	$98,002	$172,190	—	—	—
D	Cam York (r)	24	2	$71,144	$125,000	$125,000	—	—
LW	Gustav Nyquist O	35	1	$71,144	$125,000	—	—	—
D	Nick Jensen O	34	1	$70,005	$123,000	—	—	—
D	Dennis Cholowski O	27	1	$56,915	$100,000	—	—	—
LW	Nikita Soshnikov O	31	3	$54,055	$94,975	$94,975	$94,975	—
D	Kyle Capobianco O	27	2	$51,793	$91,000	$91,000	—	—
D	Marcus Bjork O	27	2	$46,215	$81,200	$81,200	—	—
D	Alec Regula (r)	24	3	$39,840	$70,000	$70,000	$70,000	—
RW	Kieffer Bellows O	27	2	$38,816	$68,200	$68,200	—	—
D	Cam Dineen O	27	2	$38,806	$68,182	$68,182	—	—
RW	Zach Senyshyn O	28	1	$38,418	$67,500	—	—	—
LW	Lukas Vejdemo O	29	2	$35,908	$63,090	$63,090	—	—
C	Rhett Gardner O	29	4	$35,856	$63,000	$63,000	$63,000	$63,000
LW	Linus Karlsson O	25	3	$34,149	$60,000	$60,000	$60,000	—
LW	Alexandre Fortin O	28	1	$31,588	$55,500	—	—	—
RW	LUKAS WERNBLOM 🇪🇺 1	24	1	$285,713	$502,000	—	—	—
LW	SANTERI HUOVILA 🇪🇺 1	20	1	$285,713	$502,000	—	—	—
RW	Givani Smith	27	3	$28,457	$50,000	$50,000	$50,000	—
C	Marc McLaughlin O	25	3	$28,457	$50,000	$50,000	$50,000	—
C	Mikhail Vorobyov O	28	2	$28,457	$50,000	$50,000	—	—
C	Pierre Engvall O	29	2	$28,457	$50,000	$50,000	—	—
D	JAKOB STENQVIST 🇪🇺 1	27	1	$182,128	$320,000	—	—	—
Goalies
G	Kristers Gudlevskis	32	3	$89,977	$158,090	$158,090	$158,090	—
G	Jet Greaves (r)	24	2	$39,840	$70,000	$70,000	—	—
G	Kevin Mandolese (r)	24	2	$28,457	$50,000	$50,000	—	—
G	DOMINIK PAVLAT 🇪🇺 1	25	1	$147,856	$259,785	—	—	—
Total				$2,299,198	$4,039,712	$1,437,737	$546,065	$63,000