Arena Capacity  Ticket Price Attendance  % 
Arena Name  Perogy Palace 
Level 1:  6000  $100  4,617  76.96% 
Level 2:  5000  $60  3,894  77.88% 
Level 3:  2000  $35  1,508  75.40% 
Level 4:  4000  $25  3,018  75.45% 
Luxury :  1000  $200  973  97.31% 
Total Capacity :  18000 
Income 
Home Games Left  17 
Average Attendance  %  14,010  77.83% 
Average Income per Game  $1,425,490 
Year to Date Revenue  $34,211,751 
Expense 
Pro Players Total Salaries  $116,500,667 
Farm Players Total Salaries  $2,417,934 
Coaches Total Salaries  $0 
Luxury Taxe Total  $0 
Pro Year To Date Expenses  $62,371,976 
Farm Year To Date Expenses  $1,212,456 
Pro Salary Cap To Date  $62,371,976 
Farm Salary Cap To Date  $1,212,456 
Estimate 
Pro Estimated Season Revenue  $24,233,324 
Pro Remaining Season Days  81 
Pro Expenses Per Days  $636,616 
Pro Estimated Expenses  $51,565,896 
Farm Remaining Season Days  81 
Farm Expenses Per Days  $13,213 
Farm Estimated Expenses  $1,070,253 
Estimated Season Expenses  $52,636,149 
Season Salary Cap  $118,918,601 
Estimate Under Maximum Salary Cap of $122,000,000  $3,081,399 
Estimate Over Minimum Salary Cap of $89,500,000  $29,418,601 
Current Bank Account  $183,765,779 
Projected Bank Account  $155,362,954 

Pro Players Salaries 
Jack Eichel 
$10,000,000 (3) 
Salary Remaining : 
$4,426,230 
Salary Average : 
$10,000,000 
Salary Average Remaining : 
$4,426,230 
Mathew Barzal 
$9,150,000 (8) 
Salary Remaining : 
$4,050,000 
Salary Average : 
$9,150,000 
Salary Average Remaining : 
$4,050,000 
ShittyKitty Gangbang 
$8,500,000 (8) 
Salary Remaining : 
$3,762,295 
Salary Average : 
$8,500,000 
Salary Average Remaining : 
$3,762,295 
Dmitry Orlov 
$7,750,000 (2) 
Salary Remaining : 
$3,430,328 
Salary Average : 
$7,750,000 
Salary Average Remaining : 
$3,430,328 
Andrei Svechnikov 
$7,750,000 (6) 
Salary Remaining : 
$3,430,328 
Salary Average : 
$7,750,000 
Salary Average Remaining : 
$3,430,328 
Justin Faulk 
$6,500,000 (4) 
Salary Remaining : 
$2,877,049 
Salary Average : 
$6,500,000 
Salary Average Remaining : 
$2,877,049 
Claude Giroux 
$6,500,000 (2) 
Salary Remaining : 
$2,877,049 
Salary Average : 
$6,500,000 
Salary Average Remaining : 
$2,877,049 
Alex Killorn 
$6,250,000 (4) 
Salary Remaining : 
$2,766,393 
Salary Average : 
$6,250,000 
Salary Average Remaining : 
$2,766,393 
Ryan Pulock 
$5,159,000 (3) 
Salary Remaining : 
$2,283,492 
Salary Average : 
$5,159,000 
Salary Average Remaining : 
$2,283,492 
Ivan Barbashev 
$5,000,000 (5) 
Salary Remaining : 
$2,213,115 
Salary Average : 
$5,000,000 
Salary Average Remaining : 
$2,213,115 
Artem Zub 
$4,600,000 (4) 
Salary Remaining : 
$2,036,066 
Salary Average : 
$4,600,000 
Salary Average Remaining : 
$2,036,066 
Christopher Tanev 
$4,500,000 (2) 
Salary Remaining : 
$1,991,803 
Salary Average : 
$4,500,000 
Salary Average Remaining : 
$1,991,803 
Michael Bunting 
$4,500,000 (3) 
Salary Remaining : 
$1,991,803 
Salary Average : 
$4,500,000 
Salary Average Remaining : 
$1,991,803 
Viktor Arvidsson 
$4,250,000 (1) 
Salary Remaining : 
$1,881,148 
Salary Average : 
$4,250,000 
Salary Average Remaining : 
$1,881,148 
Nikita Zadorov 
$3,750,000 (1) 
Salary Remaining : 
$1,659,836 
Salary Average : 
$3,750,000 
Salary Average Remaining : 
$1,659,836 
Barclay Goodrow 
$3,641,667 (4) 
Salary Remaining : 
$1,611,885 
Salary Average : 
$3,641,667 
Salary Average Remaining : 
$1,611,885 
Joe Pavelski 
$3,500,000 (1) 
Salary Remaining : 
$1,549,180 
Salary Average : 
$3,500,000 
Salary Average Remaining : 
$1,549,180 
Alexander Kerfoot 
$3,500,000 (2) 
Salary Remaining : 
$1,549,180 
Salary Average : 
$3,500,000 
Salary Average Remaining : 
$1,549,180 
Frederik Andersen 
$3,400,000 (2) 
Salary Remaining : 
$1,504,918 
Salary Average : 
$3,400,000 
Salary Average Remaining : 
$1,504,918 
Scott Laughton 
$3,000,000 (3) 
Salary Remaining : 
$1,327,869 
Salary Average : 
$5,296,000 
Salary Average Remaining : 
$2,344,131 
Alexander Barabanov 
$2,500,000 (1) 
Salary Remaining : 
$1,106,557 
Salary Average : 
$2,500,000 
Salary Average Remaining : 
$1,106,557 
Antti Raanta 
$1,500,000 (1) 
Salary Remaining : 
$663,934 
Salary Average : 
$1,500,000 
Salary Average Remaining : 
$663,934 
Nic Dowd 
$1,300,000 (2) 
Salary Remaining : 
$575,410 
Salary Average : 
$1,300,000 
Salary Average Remaining : 
$575,410 
Total Pro Players  23 
Salary Commitment 
Year 2023 : $116,500,667 
Year 2024 : $101,000,667 
Year 2025 : $74,050,667 
Year 2026 : $51,391,667 
Salary Average Commitment 
Year 2023 : $118,796,667 
Year 2024 : $103,296,667 
Year 2025 : $76,346,667 
Year 2026 : $51,391,667 
Salary Cap with 1 Way Contract 
Year 2023 : $116,500,667 
Year 2024 : $101,000,667 
Year 2025 : $74,050,667 
Year 2026 : $51,391,667 

Farm Players Salaries 
Joshua Norris 
$795,000 (7) 
Salary Remaining : 
$795,000 
Salary Average : 
$795,000 
Salary Average Remaining : 
$795,000 
Martin Fehervary 
$267,500 (3) 
Salary Remaining : 
$267,500 
Salary Average : 
$267,500 
Salary Average Remaining : 
$267,500 
Laurent Brossoit 
$175,000 (1) 
Salary Remaining : 
$175,000 
Salary Average : 
$175,000 
Salary Average Remaining : 
$175,000 
Rasmus Sandin 
$140,000 (2) 
Salary Remaining : 
$140,000 
Salary Average : 
$140,000 
Salary Average Remaining : 
$140,000 
Brayden Tracey 
$96,600 (2) 
Salary Remaining : 
$96,600 
Salary Average : 
$96,600 
Salary Average Remaining : 
$96,600 
Alexander Holtz 
$92,500 (1) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Connor Zary 
$92,500 (1) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
William Dufour 
$92,500 (3) 
Salary Remaining : 
$92,500 
Salary Average : 
$92,500 
Salary Average Remaining : 
$92,500 
Jan Mysak 
$90,250 (3) 
Salary Remaining : 
$90,250 
Salary Average : 
$90,250 
Salary Average Remaining : 
$90,250 
Noel Gunler 
$86,250 (2) 
Salary Remaining : 
$86,250 
Salary Average : 
$86,250 
Salary Average Remaining : 
$86,250 
Elliot Desnoyers 
$85,417 (3) 
Salary Remaining : 
$85,417 
Salary Average : 
$85,417 
Salary Average Remaining : 
$85,417 
Jeremie Poirier 
$83,333 (3) 
Salary Remaining : 
$83,333 
Salary Average : 
$83,333 
Salary Average Remaining : 
$83,333 
Pavel Dorofeyev 
$82,500 (1) 
Salary Remaining : 
$82,500 
Salary Average : 
$82,500 
Salary Average Remaining : 
$82,500 
Nicholas Robertson 
$82,167 (1) 
Salary Remaining : 
$82,167 
Salary Average : 
$82,167 
Salary Average Remaining : 
$82,167 
Egor Afanasyev 
$78,917 (1) 
Salary Remaining : 
$78,917 
Salary Average : 
$78,917 
Salary Average Remaining : 
$78,917 
Connor Brown 
$77,500 (1) 
Salary Remaining : 
$77,500 
Salary Average : 
$77,500 
Salary Average Remaining : 
$77,500 
Total Farm Players  16 
Salary Commitment 
Year 2023 : $2,417,934 
Year 2024 : $1,736,850 
Year 2025 : $1,414,000 
Year 2026 : $795,000 
Salary Average Commitment 
Year 2023 : $2,417,934 
Year 2024 : $1,736,850 
Year 2025 : $1,414,000 
Year 2026 : $795,000 
