Arena Capacity  Ticket Price Attendance  % 
Arena Name  Shankill Leisure Centre 
Level 1:  6000  $100  0  0.00% 
Level 2:  5000  $60  0  0.00% 
Level 3:  2000  $35  0  0.00% 
Level 4:  4000  $25  0  0.00% 
Luxury :  1000  $200  0  0.00% 
Total Capacity :  18000 
Income 
Home Games Left  0 
Average Attendance  %  0  0.00% 
Average Income per Game  $0 
Year to Date Revenue  $0 
Expense 
Pro Players Total Salaries  $133,610,000 
Farm Players Total Salaries  $1,983,080 
Coaches Total Salaries  $0 
Luxury Taxe Total  $0 
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 $122,000,000  $0 
Estimate Over Minimum Salary Cap of $89,500,000  $0 
Current Bank Account  $156,949,743 
Projected Bank Account  $156,949,743 

Pro Players Salaries 
Nikita Kucherov 
$9,500,000 (3) 
Salary Remaining : 
$9,500,000 
Salary Average : 
$9,500,000 
Salary Average Remaining : 
$9,500,000 
Alex Ovechkin 
$9,500,000 (2) 
Salary Remaining : 
$9,500,000 
Salary Average : 
$9,500,000 
Salary Average Remaining : 
$9,500,000 
Alex Pietrangelo 
$8,800,000 (3) 
Salary Remaining : 
$8,800,000 
Salary Average : 
$8,800,000 
Salary Average Remaining : 
$8,800,000 
Timo Meier 
$8,800,000 (7) 
Salary Remaining : 
$8,800,000 
Salary Average : 
$8,800,000 
Salary Average Remaining : 
$8,800,000 
Sidney Crosby 
$8,700,000 (1) 
Salary Remaining : 
$8,700,000 
Salary Average : 
$8,700,000 
Salary Average Remaining : 
$8,700,000 
El Burrito Peligroso 
$8,500,000 (7) 
Salary Remaining : 
$8,500,000 
Salary Average : 
$8,500,000 
Salary Average Remaining : 
$8,500,000 
Filip Forsberg 
$8,500,000 (1) 
Salary Remaining : 
$8,500,000 
Salary Average : 
$8,500,000 
Salary Average Remaining : 
$8,500,000 
Kevin Fiala 
$7,875,000 (1) 
Salary Remaining : 
$7,875,000 
Salary Average : 
$7,875,000 
Salary Average Remaining : 
$7,875,000 
Juuse Saros 
$7,740,000 (8) 
Salary Remaining : 
$7,740,000 
Salary Average : 
$7,740,000 
Salary Average Remaining : 
$7,740,000 
Moritz Seider 
$7,589,000 (6) 
Salary Remaining : 
$7,589,000 
Salary Average : 
$7,589,000 
Salary Average Remaining : 
$7,589,000 
Chandler Stephenson 
$6,250,000 (7) 
Salary Remaining : 
$6,250,000 
Salary Average : 
$6,250,000 
Salary Average Remaining : 
$6,250,000 
Tyler Toffoli 
$6,000,000 (4) 
Salary Remaining : 
$6,000,000 
Salary Average : 
$6,000,000 
Salary Average Remaining : 
$6,000,000 
Vincent Trocheck 
$5,625,000 (5) 
Salary Remaining : 
$5,625,000 
Salary Average : 
$5,625,000 
Salary Average Remaining : 
$5,625,000 
Adam Fox 
$4,492,000 (1) 
Salary Remaining : 
$4,492,000 
Salary Average : 
$4,492,000 
Salary Average Remaining : 
$4,492,000 
Jake Evans 
$3,989,000 (3) 
Salary Remaining : 
$3,989,000 
Salary Average : 
$3,989,000 
Salary Average Remaining : 
$3,989,000 
Joel Edmundson 
$3,850,000 (4) 
Salary Remaining : 
$3,850,000 
Salary Average : 
$3,850,000 
Salary Average Remaining : 
$3,850,000 
Alexandre Carrier 
$3,750,000 (3) 
Salary Remaining : 
$3,750,000 
Salary Average : 
$3,750,000 
Salary Average Remaining : 
$3,750,000 
Mario Ferraro 
$3,250,000 (2) 
Salary Remaining : 
$3,250,000 
Salary Average : 
$3,250,000 
Salary Average Remaining : 
$3,250,000 
Zach Whitecloud 
$2,750,000 (4) 
Salary Remaining : 
$2,750,000 
Salary Average : 
$2,750,000 
Salary Average Remaining : 
$2,750,000 
Barrett Hayton 
$2,650,000 (2) 
Salary Remaining : 
$2,650,000 
Salary Average : 
$2,650,000 
Salary Average Remaining : 
$2,650,000 
Alexander Romanov 
$2,500,000 (1) 
Salary Remaining : 
$2,500,000 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$2,500,000 
Pyotr Kochetkov 
$2,000,000 (3) 
Salary Remaining : 
$2,000,000 
Salary Average : 
$2,000,000 
Salary Average Remaining : 
$2,000,000 
Taylor Raddysh 
$1,000,000 (1) 
Salary Remaining : 
$1,000,000 
Salary Average : 
$1,000,000 
Salary Average Remaining : 
$1,000,000 
Total Pro Players  23 
Salary Commitment 
Year 2024 : $133,610,000 
Year 2025 : $100,543,000 
Year 2026 : $85,143,000 
Year 2027 : $57,104,000 
Salary Average Commitment 
Year 2024 : $133,610,000 
Year 2025 : $100,543,000 
Year 2026 : $85,143,000 
Year 2027 : $57,104,000 
Salary Cap with 1 Way Contract 
Year 2024 : $133,610,000 
Year 2025 : $100,543,000 
Year 2026 : $85,143,000 
Year 2027 : $57,104,000 

Farm Players Salaries 
Gustav Lindstrom 
$251,700 (3) 
Salary Remaining : 
$251,700 
Salary Average : 
$251,700 
Salary Average Remaining : 
$251,700 
Oliver Kylington 
$250,000 (1) 
Salary Remaining : 
$250,000 
Salary Average : 
$250,000 
Salary Average Remaining : 
$250,000 
William Eklund 
$174,417 (2) 
Salary Remaining : 
$174,417 
Salary Average : 
$174,417 
Salary Average Remaining : 
$174,417 
Brendan Lemieux 
$108,200 (2) 
Salary Remaining : 
$108,200 
Salary Average : 
$108,200 
Salary Average Remaining : 
$108,200 
Drew Helleson 
$100,900 (2) 
Salary Remaining : 
$100,900 
Salary Average : 
$100,900 
Salary Average Remaining : 
$100,900 
Cayden Primeau 
$89,000 (2) 
Salary Remaining : 
$89,000 
Salary Average : 
$89,000 
Salary Average Remaining : 
$89,000 
Calle Clang 
$87,833 (2) 
Salary Remaining : 
$87,833 
Salary Average : 
$87,833 
Salary Average Remaining : 
$87,833 
Thomas Bordeleau 
$87,413 (1) 
Salary Remaining : 
$87,413 
Salary Average : 
$87,413 
Salary Average Remaining : 
$87,413 
Simon Holmstrom 
$85,000 (1) 
Salary Remaining : 
$85,000 
Salary Average : 
$85,000 
Salary Average Remaining : 
$85,000 
Dennis Hildeby 
$84,333 (2) 
Salary Remaining : 
$84,333 
Salary Average : 
$84,333 
Salary Average Remaining : 
$84,333 
Alexander Pashin 
$82,667 (2) 
Salary Remaining : 
$82,667 
Salary Average : 
$82,667 
Salary Average Remaining : 
$82,667 
Kaedan Korczak 
$82,500 (2) 
Salary Remaining : 
$82,500 
Salary Average : 
$82,500 
Salary Average Remaining : 
$82,500 
Logan Stankoven 
$81,417 (3) 
Salary Remaining : 
$81,417 
Salary Average : 
$81,417 
Salary Average Remaining : 
$81,417 
Jacob BernardDocker 
$80,500 (1) 
Salary Remaining : 
$80,500 
Salary Average : 
$80,500 
Salary Average Remaining : 
$80,500 
Emil Bemstrom 
$77,500 (1) 
Salary Remaining : 
$77,500 
Salary Average : 
$77,500 
Salary Average Remaining : 
$77,500 
Jacob Perreault 
$75,700 (2) 
Salary Remaining : 
$75,700 
Salary Average : 
$75,700 
Salary Average Remaining : 
$75,700 
Aleksi Heponiemi 
$75,000 (1) 
Salary Remaining : 
$75,000 
Salary Average : 
$75,000 
Salary Average Remaining : 
$75,000 
David Spacek 
$54,500 (1) 
Salary Remaining : 
$54,500 
Salary Average : 
$54,500 
Salary Average Remaining : 
$54,500 
Nathan Gaucher 
$54,500 (1) 
Salary Remaining : 
$54,500 
Salary Average : 
$54,500 
Salary Average Remaining : 
$54,500 
Total Farm Players  19 
Salary Commitment 
Year 2024 : $1,983,079 
Year 2025 : $1,218,667 
Year 2026 : $333,117 
Year 2027 : $0 
Salary Average Commitment 
Year 2024 : $1,983,079 
Year 2025 : $1,218,667 
Year 2026 : $333,117 
Year 2027 : $0 
