Arena Capacity  Ticket Price Attendance  % 
Arena Name  Rexall Place 
Level 1:  5750  $140  4,320  75.13% 
Level 2:  4750  $115  3,413  71.84% 
Level 3:  3750  $85  2,673  71.27% 
Level 4:  2750  $60  1,924  69.95% 
Luxury :  1000  $310  797  79.65% 
Total Capacity :  18000 
Farm 
Farm Level 1:  2000  $30  1,968  98.38% 
Farm Level 2:  1000  $20  808  80.80% 
Farm Total Capacity :  3000 
Income 
Home Games Left  39 
Average Attendance  %  13,125  72.92% 
Average Income per Game  $2,300,752 
Year to Date Revenue  $4,601,503 
Farm 
Home Games Left  8 
Average Attendance  %  2,776  92.52% 
Average Income per Game  $93,982 
Year to Date Revenue  $187,963 
Expense 
Pro Players Total Salaries  $82,849,100 
Pro Players Total Average Salaries  $82,849,100 
Farm Players Total Salaries  $3,551,690 
Farm Players Total Average Salaries  $3,551,690 
Coaches Total Salaries  $1,900,000 
Luxury Taxe Total  $0 
Special Salary Cap Value  $4,120,290 
Pro Year To Date Expenses  $3,935,946 
Farm Year To Date Expenses  $204,417 
Pro Salary Cap To Date  $3,890,026 
Farm Salary Cap To Date  $0 
Estimate 
Pro Estimated Season Revenue  $89,729,308 
Farm Estimated Season Revenue  $751,852 
Pro Remaining Season Days  187 
Pro Expenses Per Days  $427,802 
Pro Estimated Expenses  $79,998,974 
Farm Remaining Season Days  187 
Farm Expenses Per Days  $22,713 
Farm Estimated Expenses  $4,247,331 
Estimated Season Expenses  $84,246,305 
Season Salary Cap  $86,969,390 
Estimate Under Maximum Salary Cap of $88,000,000  $1,030,610 
Estimate Over Minimum Salary Cap of $65,000,000  $21,969,390 
Current Bank Account  $62,481,730 
Projected Bank Account  $68,716,585 

Pro Players Salaries 
David Pastrnak (1 Way Contract) 
$11,390,000 (5) 
Salary Remaining : 
$10,866,990 
Salary Average : 
$11,390,000 
Salary Average Remaining : 
$10,866,990 
Tim Stutzle (1 Way Contract) 
$8,114,000 (5) 
Salary Remaining : 
$7,741,418 
Salary Average : 
$8,114,000 
Salary Average Remaining : 
$7,741,418 
Sidney Crosby (1 Way Contract) 
$7,923,000 (2) 
Salary Remaining : 
$7,559,189 
Salary Average : 
$7,923,000 
Salary Average Remaining : 
$7,559,189 
Adam Fox (1 Way Contract) 
$7,600,000 (2) 
Salary Remaining : 
$7,251,020 
Salary Average : 
$7,600,000 
Salary Average Remaining : 
$7,251,020 
MarcAndre Fleury (1 Way Contract) 
$7,587,500 (1) 
Salary Remaining : 
$7,239,094 
Salary Average : 
$7,587,500 
Salary Average Remaining : 
$7,239,094 
Martin Necas (1 Way Contract) 
$5,500,000 (2) 
Salary Remaining : 
$5,247,449 
Salary Average : 
$5,500,000 
Salary Average Remaining : 
$5,247,449 
Colton Parayko (1 Way Contract) 
$5,226,000 (1) 
Salary Remaining : 
$4,986,031 
Salary Average : 
$5,226,000 
Salary Average Remaining : 
$4,986,031 
Rasmus Sandin (1 Way Contract) 
$4,119,000 (4) 
Salary Remaining : 
$3,929,862 
Salary Average : 
$4,119,000 
Salary Average Remaining : 
$3,929,862 
Filip Gustavsson (1 Way Contract) 
$3,619,000 (2) 
Salary Remaining : 
$3,452,821 
Salary Average : 
$3,619,000 
Salary Average Remaining : 
$3,452,821 
Casey Mittelstadt (1 Way Contract) 
$3,500,000 (2) 
Salary Remaining : 
$3,339,286 
Salary Average : 
$3,500,000 
Salary Average Remaining : 
$3,339,286 
Colton Sissons (1 Way Contract) 
$2,770,600 (4) 
Salary Remaining : 
$2,643,379 
Salary Average : 
$2,770,600 
Salary Average Remaining : 
$2,643,379 
Derek Forbort (1 Way Contract) 
$2,500,000 (4) 
Salary Remaining : 
$2,385,204 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$2,385,204 
Barclay Goodrow (1 Way Contract) 
$2,000,000 (3) 
Salary Remaining : 
$1,908,163 
Salary Average : 
$2,000,000 
Salary Average Remaining : 
$1,908,163 
Blake Lizotte (1 Way Contract) 
$1,744,000 (1) 
Salary Remaining : 
$1,663,918 
Salary Average : 
$1,744,000 
Salary Average Remaining : 
$1,663,918 
Jaycob Megna (1 Way Contract) 
$1,350,000 (2) 
Salary Remaining : 
$1,288,010 
Salary Average : 
$1,350,000 
Salary Average Remaining : 
$1,288,010 
Luke Glendening (1 Way Contract) 
$1,000,000 (2) 
Salary Remaining : 
$954,082 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$954,082 
Jujhar Khaira (1 Way Contract) 
$1,000,000 (2) 
1 Way Contract Salary Cap :  $1,000,000 
Salary Remaining : 
$954,082 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$954,082 
Robert Bortuzzo (1 Way Contract) 
$1,000,000 (2) 
1 Way Contract Salary Cap :  $1,000,000 
Salary Remaining : 
$954,082 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$954,082 
Moritz Seider 
$950,000 (1) 
Salary Remaining : 
$906,378 
Salary Average : 
$950,000 
Salary Average Remaining : 
$906,378 
Matty Beniers 
$950,000 (2) 
Salary Remaining : 
$906,378 
Salary Average : 
$950,000 
Salary Average Remaining : 
$906,378 
Dawson Mercer 
$950,000 (1) 
Salary Remaining : 
$906,378 
Salary Average : 
$950,000 
Salary Average Remaining : 
$906,378 
Yegor Chinakhov 
$950,000 (1) 
Salary Remaining : 
$906,378 
Salary Average : 
$950,000 
Salary Average Remaining : 
$906,378 
Martin Fehervary 
$950,000 (1) 
Salary Remaining : 
$906,378 
Salary Average : 
$950,000 
Salary Average Remaining : 
$906,378 
Andrei Kuzmenko 
$950,000 (2) 
Salary Remaining : 
$906,378 
Salary Average : 
$950,000 
Salary Average Remaining : 
$906,378 
Samuel Ersson 
$950,000 (2) 
Salary Remaining : 
$906,378 
Salary Average : 
$950,000 
Salary Average Remaining : 
$906,378 
Total Pro Players  25 
Salary Commitment 
Year 2024 : $84,593,100 
Year 2025 : $66,235,600 
Year 2026 : $30,893,600 
Year 2027 : $28,893,600 
Salary Average Commitment 
Year 2024 : $84,593,100 
Year 2025 : $66,235,600 
Year 2026 : $30,893,600 
Year 2027 : $28,893,600 
Salary Cap with 1 Way Contract 
Year 2024 : $84,593,100 
Year 2025 : $66,235,600 
Year 2026 : $30,893,600 
Year 2027 : $28,893,600 

Farm Players Salaries 
Chris Terry 
$100,000 (2) 
Salary Remaining : 
$95,408 
Salary Average : 
$100,000 
Salary Average Remaining : 
$95,408 
Tomas Suchanek 
$95,000 (3) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Spencer Stastney 
$95,000 (2) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Maxim Cajkovic 
$95,000 (3) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Cameron Morrison 
$95,000 (1) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Mason Lohrei 
$95,000 (3) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Will Cuylle 
$95,000 (2) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Logan Morrison 
$95,000 (3) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Tristen Robins 
$95,000 (2) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Joshua Roy 
$95,000 (3) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Nico Myatovic 
$95,000 (3) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Ryan O'Rourke 
$95,000 (2) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Ronan Seeley 
$95,000 (2) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Bo Groulx 
$95,000 (1) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Lukas Cormier 
$95,000 (2) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Justin Sourdif 
$95,000 (2) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Emil Andrae 
$95,000 (2) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Thomas Milic 
$95,000 (3) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Maximus Wanner 
$95,000 (3) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Ryan Tverberg 
$95,000 (3) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Ryder Rolston 
$95,000 (3) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Michael Dipietro 
$95,000 (3) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Strauss Mann 
$95,000 (2) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Isaiah Saville 
$95,000 (2) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Yan Kuznetsov 
$95,000 (1) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Ty Emberson 
$95,000 (1) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Ronnie Attard 
$95,000 (1) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Roby Jarventie 
$95,000 (1) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Rasmus Kupari 
$95,000 (1) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Grigori Denisenko 
$95,000 (1) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Connor McMichael 
$95,000 (1) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Vladislav Firstov 
$95,000 (3) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Alex Beaucage 
$95,000 (1) 
Salary Remaining : 
$90,638 
Salary Average : 
$95,000 
Salary Average Remaining : 
$90,638 
Alexander Alexeyev 
$88,790 (1) 
Salary Remaining : 
$84,713 
Salary Average : 
$88,790 
Salary Average Remaining : 
$84,713 
Zac Jones 
$87,050 (2) 
Salary Remaining : 
$83,053 
Salary Average : 
$87,050 
Salary Average Remaining : 
$83,053 
Dmitri Samorukov 
$85,850 (2) 
Salary Remaining : 
$81,908 
Salary Average : 
$85,850 
Salary Average Remaining : 
$81,908 
Ty Smith 
$75,000 (3) 
Salary Remaining : 
$71,556 
Salary Average : 
$75,000 
Salary Average Remaining : 
$71,556 
Mitchell Chaffee 
$75,000 (2) 
Salary Remaining : 
$71,556 
Salary Average : 
$75,000 
Salary Average Remaining : 
$71,556 
Total Farm Players  38 
Salary Commitment 
Year 2024 : $3,551,690 
Year 2025 : $2,512,900 
Year 2026 : $1,215,000 
Year 2027 : $0 
Salary Average Commitment 
Year 2024 : $3,551,690 
Year 2025 : $2,512,900 
Year 2026 : $1,215,000 
Year 2027 : $0 
