Arena Capacity  Ticket Price Attendance  % 
Arena Name  Rexall Place 
Level 1:  5750  $140  0  0.00% 
Level 2:  4750  $115  0  0.00% 
Level 3:  3750  $85  0  0.00% 
Level 4:  2750  $60  0  0.00% 
Luxury :  1000  $310  0  0.00% 
Total Capacity :  18000 
Farm 
Farm Level 1:  2000  $30  0  0.00% 
Farm Level 2:  1000  $20  0  0.00% 
Farm Total Capacity :  3000 
Income 
Home Games Left  0 
Average Attendance  %  0  0.00% 
Average Income per Game  $0 
Year to Date Revenue  $0 
Farm 
Home Games Left  0 
Average Attendance  %  0  0.00% 
Average Income per Game  $0 
Year to Date Revenue  $0 
Expense 
Pro Players Total Salaries  $86,495,100 
Farm Players Total Salaries  $3,741,690 
Coaches Total Salaries  $1,900,000 
Luxury Taxe Total  $0 
Special Salary Cap Value  $3,885,000 
Pro Year To Date Expenses  $0 
Farm Year To Date Expenses  $0 
Pro Salary Cap To Date  $0 
Farm Salary Cap To Date  $0 
Estimate 
Estimated Season Revenue  $0 
Pro Remaining Season Days  0 
Pro Expenses Per Days  $0 
Pro Estimated Expenses  $0 
Farm Remaining Season Days  0 
Farm Expenses Per Days  $0 
Farm Estimated Expenses  $0 
Estimated Season Expenses  $0 
Season Salary Cap  $0 
Estimate Under Maximum Salary Cap of $87,700,000  $0 
Estimate Over Minimum Salary Cap of $64,700,000  $0 
Current Bank Account  $64,587,663 
Projected Bank Account  $64,587,663 

Pro Players Salaries 
David Pastrnak (1 Way Contract) 
$11,390,000 (5) 
Salary Remaining : 
$11,390,000 
Salary Average : 
$550,000 
Salary Average Remaining : 
$550,000 
Tim Stutzle 
$8,114,000 (5) 
Salary Remaining : 
$8,114,000 
Salary Average : 
$550,000 
Salary Average Remaining : 
$550,000 
Sidney Crosby (1 Way Contract) 
$7,923,000 (2) 
Salary Remaining : 
$7,923,000 
Salary Average : 
$10,550,000 
Salary Average Remaining : 
$10,550,000 
Adam Fox (1 Way Contract) 
$7,600,000 (2) 
Salary Remaining : 
$7,600,000 
Salary Average : 
$925,000 
Salary Average Remaining : 
$925,000 
MarcAndre Fleury (1 Way Contract) 
$7,587,500 (1) 
Salary Remaining : 
$7,587,500 
Salary Average : 
$7,587,500 
Salary Average Remaining : 
$7,587,500 
Martin Necas (1 Way Contract) 
$5,500,000 (2) 
Salary Remaining : 
$5,500,000 
Salary Average : 
$5,500,000 
Salary Average Remaining : 
$5,500,000 
Colton Parayko (1 Way Contract) 
$5,226,000 (1) 
Salary Remaining : 
$5,226,000 
Salary Average : 
$5,226,000 
Salary Average Remaining : 
$5,226,000 
Rasmus Sandin (1 Way Contract) 
$4,119,000 (4) 
Salary Remaining : 
$4,119,000 
Salary Average : 
$550,000 
Salary Average Remaining : 
$550,000 
Filip Gustavsson (1 Way Contract) 
$3,619,000 (2) 
Salary Remaining : 
$3,619,000 
Salary Average : 
$550,000 
Salary Average Remaining : 
$550,000 
Casey Mittelstadt (1 Way Contract) 
$3,500,000 (2) 
Salary Remaining : 
$3,500,000 
Salary Average : 
$3,500,000 
Salary Average Remaining : 
$3,500,000 
Filip Zadina (1 Way Contract) 
$2,852,000 (2) 
1 Way Contract Salary Cap :  $2,852,000 
Salary Remaining : 
$2,852,000 
Salary Average : 
$2,852,000 
Salary Average Remaining : 
$2,852,000 
Colton Sissons (1 Way Contract) 
$2,770,600 (4) 
Salary Remaining : 
$2,770,600 
Salary Average : 
$2,770,600 
Salary Average Remaining : 
$2,770,600 
Derek Forbort (1 Way Contract) 
$2,500,000 (4) 
Salary Remaining : 
$2,500,000 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$2,500,000 
Barclay Goodrow (1 Way Contract) 
$2,000,000 (3) 
Salary Remaining : 
$2,000,000 
Salary Average : 
$2,000,000 
Salary Average Remaining : 
$2,000,000 
Blake Lizotte (1 Way Contract) 
$1,744,000 (1) 
Salary Remaining : 
$1,744,000 
Salary Average : 
$925,000 
Salary Average Remaining : 
$925,000 
Jaycob Megna (1 Way Contract) 
$1,350,000 (2) 
Salary Remaining : 
$1,350,000 
Salary Average : 
$1,350,000 
Salary Average Remaining : 
$1,350,000 
Jujhar Khaira (1 Way Contract) 
$1,000,000 (2) 
Salary Remaining : 
$1,000,000 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$1,000,000 
Luke Glendening (1 Way Contract) 
$1,000,000 (2) 
Salary Remaining : 
$1,000,000 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$1,000,000 
Robert Bortuzzo (1 Way Contract) 
$1,000,000 (2) 
Salary Remaining : 
$1,000,000 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$1,000,000 
Yegor Chinakhov 
$950,000 (1) 
Salary Remaining : 
$950,000 
Salary Average : 
$950,000 
Salary Average Remaining : 
$950,000 
Andrei Kuzmenko 
$950,000 (2) 
Salary Remaining : 
$950,000 
Salary Average : 
$550,000 
Salary Average Remaining : 
$550,000 
Martin Fehervary 
$950,000 (1) 
Salary Remaining : 
$950,000 
Salary Average : 
$950,000 
Salary Average Remaining : 
$950,000 
Moritz Seider 
$950,000 (1) 
Salary Remaining : 
$950,000 
Salary Average : 
$950,000 
Salary Average Remaining : 
$950,000 
Dawson Mercer 
$950,000 (1) 
Salary Remaining : 
$950,000 
Salary Average : 
$950,000 
Salary Average Remaining : 
$950,000 
Matty Beniers 
$950,000 (2) 
Salary Remaining : 
$950,000 
Salary Average : 
$550,000 
Salary Average Remaining : 
$550,000 
Total Pro Players  25 
Salary Commitment 
Year 2024 : $86,495,100 
Year 2025 : $68,137,600 
Year 2026 : $30,893,600 
Year 2027 : $28,893,600 
Salary Average Commitment 
Year 2024 : $55,786,100 
Year 2025 : $38,247,600 
Year 2026 : $8,920,600 
Year 2027 : $6,920,600 
Salary Cap with 1 Way Contract 
Year 2024 : $86,495,100 
Year 2025 : $68,137,600 
Year 2026 : $30,893,600 
Year 2027 : $28,893,600 

Farm Players Salaries 
Chris Terry 
$100,000 (2) 
Salary Remaining : 
$100,000 
Salary Average : 
$100,000 
Salary Average Remaining : 
$100,000 
Tomas Suchanek 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Spencer Stastney 
$95,000 (2) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Maximus Wanner 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Maxim Cajkovic 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Cameron Morrison 
$95,000 (1) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Mason Lohrei 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Will Cuylle 
$95,000 (2) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Logan Morrison 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Tristen Robins 
$95,000 (2) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Joshua Roy 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Ryan Tverberg 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Ryan O'Rourke 
$95,000 (2) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Ronan Seeley 
$95,000 (2) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Bo Groulx 
$95,000 (1) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Lukas Cormier 
$95,000 (2) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Justin Sourdif 
$95,000 (2) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Emil Andrae 
$95,000 (2) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Thomas Milic 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Nico Myatovic 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Ryder Rolston 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Ronnie Attard 
$95,000 (1) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Michael Dipietro 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Strauss Mann 
$95,000 (2) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Samuel Ersson 
$95,000 (2) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Arvid Soderblom 
$95,000 (1) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Isaiah Saville 
$95,000 (2) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Yan Kuznetsov 
$95,000 (1) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Ty Emberson 
$95,000 (1) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Roby Jarventie 
$95,000 (1) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Rasmus Kupari 
$95,000 (1) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Grigori Denisenko 
$95,000 (1) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Connor McMichael 
$95,000 (1) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Vladislav Firstov 
$95,000 (3) 
Salary Remaining : 
$95,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Alex Beaucage 
$95,000 (1) 
Salary Remaining : 
$95,000 
Salary Average : 
$95,000 
Salary Average Remaining : 
$95,000 
Alexander Alexeyev 
$88,790 (1) 
Salary Remaining : 
$88,790 
Salary Average : 
$0 
Salary Average Remaining : 
$0 
Zac Jones 
$87,050 (2) 
Salary Remaining : 
$87,050 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Dmitri Samorukov 
$85,850 (2) 
Salary Remaining : 
$85,850 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Mitchell Chaffee 
$75,000 (2) 
Salary Remaining : 
$75,000 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Ty Smith 
$75,000 (3) 
Salary Remaining : 
$75,000 
Salary Average : 
$55,000 
Salary Average Remaining : 
$55,000 
Total Farm Players  40 
Salary Commitment 
Year 2024 : $3,741,690 
Year 2025 : $2,607,900 
Year 2026 : $1,215,000 
Year 2027 : $0 
Salary Average Commitment 
Year 2024 : $2,667,500 
Year 2025 : $1,622,500 
Year 2026 : $715,000 
Year 2027 : $0 
