Finances Pro Team Payroll Farm Team Payroll Coaching Payroll Attendance Balance Sheet B = Bonus * = No Trade Clause Players Position(s) Age 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2033/33 Islanders 0 $999 $40,870 $30,511 $12,027 $24,005 $9,890 $15 $384,864,523 $67,078,060 $71,634,500 Kraken 0 $300 $244,048 $204,983 $81,976 $163,992 $38,953 $15 $204,789,843 $77,725,600 $81,296,000 Golden Knights 0 $300 $223,762 $189,932 $75,981 $152,000 $36,172 $15 $291,266,007 $61,481,052 $79,066,000 Sabres 0 $250 $245,934 $204,950 $81,963 $163,946 $39,749 $15 $155,087,324 $60,964,918 $73,561,000 Maple Leafs 0 $225 $245,963 $204,942 $82,000 $163,986 $40,390 $15 $188,419,952 $73,240,491 $77,143,500 Panthers 0 $200 $239,925 $199,955 $79,991 $159,962 $39,385 $15 $177,680,132 $79,608,621 $83,356,875 Wild 0 $200 $239,945 $199,983 $79,975 $159,963 $39,752 $15 $187,547,885 $61,070,286 $63,805,000 Coyotes 0 $200 $239,907 $199,969 $79,981 $159,974 $39,553 $15 $116,111,543 $71,396,310 $74,476,000 Rangers 0 $200 $239,908 $199,907 $79,919 $159,996 $39,285 $15 $181,002,122 $75,503,437 $83,218,000 Penguins 0 $200 $239,997 $199,927 $79,966 $159,853 $39,626 $15 $131,629,022 $72,048,980 $74,282,000 Ducks 0 $180 $245,945 $204,977 $81,967 $163,987 $40,866 $15 $164,789,694 $39,890,375 $81,369,000 Avalanche 0 $150 $239,959 $199,966 $80,000 $159,970 $40,000 $15 $89,852,356 $79,923,721 $82,083,000 Bruins 0 $150 $239,955 $199,903 $79,984 $160,000 $39,989 $15 $79,648,105 $78,381,985 $80,897,000 Bonus - - - - - - - - - - PRO TOTALS $0 $2,926,118 $2,439,905 $975,730 $1,951,634 $483,610 $195 $2,352,688,508 $898,313,836 $1,006,187,875 B = Bonus * = No Trade Clause Players Position(s) Age 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2033/33 Bryce Kindopp RW 24 $925,000 $925,000 RFA - - - - - - - FARM TOTALS $925,000 $925,000 $0 $0 $0 $0 $0 $0 $0 $0 B = Bonus * = No Trade Clause Players Age 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 2029-30 2030-31 2031-32 2033/33 COACHING TOTALS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Attendance - 0 Games Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total Level 1: 0 0 0% $ $0 Level 2: 0 0 0% $ $0 Level 3: 0 0 0% $ $0 Level 4: 0 0 0% $ $0 Level 5: 0 0 0% $ $0 Total Attendance: 0 0 0% - $0 Income Home Games Left 0 Average Attendance - % 0%) Average Income per Game $0 Year to Date Revenue $ 0 Estimated Revenue $0 End Year Estimated Revenue $0 Expense Days Remaining 1073 Pro Expenses Per Days $0 Pro Year To Date Expenses $0 Farm Expenses Per Days $0 Farm Year To Date Expenses $0 Pro Payroll $0 Estimated Season Expenses $0 Bank Account Current Funds $0 Projected Revenue + $0 Projected Expenses - $0 Projected Bank Account $0 Salary Cap Salary Cap $83,500,000 Total Payroll $0 Remaining Cap Space $83,500,000