BEARD - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	33
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$18,451,350
Farm
Home Games Left	32
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,575,000
Expense
Pro Players Total Salaries	$86,312,000
Farm Players Total Salaries	$3,025,000
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,415,000
Pro Year To Date Expenses	$23,681,534
Farm Year To Date Expenses	$819,929
Pro Salary Cap To Date	$22,970,985
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,654,950
Farm Estimated Season Revenue	$14,640,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$470,063
Pro Estimated Expenses	$68,159,135
Farm Remaining Season Days	145
Farm Expenses Per Days	$19,079
Farm Estimated Expenses	$2,766,455
Estimated Season Expenses	$70,925,590
Season Salary Cap	$92,727,000
Estimate Under Maximum Salary Cap of $100,000,000	$7,273,000
Estimate Over Minimum Salary Cap of $75,000,000	$17,727,000
Current Bank Account	$60,206,851
Projected Bank Account	$71,576,211

Pro Players Salaries
Rasmus Andersson (1 Way Contract)	$8,880,000 (3)
-Salary Remaining :	$6,776,842
Jean-Gabriel Pageau (1 Way Contract)	$7,150,000 (3)
-Salary Remaining :	$5,456,579
William Karlsson (1 Way Contract)	$5,900,000 (1)
-Salary Remaining :	$4,502,632
Neal Pionk (1 Way Contract)	$5,730,000 (2)
-Salary Remaining :	$4,372,895
Jamie Oleksiak (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$4,197,368
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$4,006,579
Mikael Granlund (1 Way Contract)	$5,200,000 (1)
-Salary Remaining :	$3,968,421
Nikita Zadorov (1 Way Contract)	$5,195,000 (2)
-Salary Remaining :	$3,964,605
Claude Giroux (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$3,815,789
Conor Garland (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$3,625,000
Oliver Bjorkstrand (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$3,625,000
Teuvo Teravainen (1 Way Contract)	$4,507,000 (1)
-Salary Remaining :	$3,439,553
Stuart Skinner (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$3,243,421
Joseph Woll (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$2,861,842
Dmitri Voronkov (Out of Payroll)	$3,500,000 (5)
-Salary Remaining :	$2,671,053
Reilly Smith (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,289,474
Charle-Edouard D'Astous	$2,500,000 (5)
-Salary Remaining :	$1,907,895
Matthew Schaefer	$2,000,000 (3)
-Salary Remaining :	$1,526,316
Garnet Hathaway (1 Way Contract)	$1,000,000 (5)
-Salary Remaining :	$763,158
Ryan Winterton	$1,000,000 (1)
-Salary Remaining :	$763,158
Calle Jarnkrok	$1,000,000 (1)
-Salary Remaining :	$763,158
Total Pro Players	21
Salary Commitment
Year 2026 : $89,812,000
Year 2027 : $66,955,000
Year 2028 : $47,030,000
Year 2029 : $24,250,000
Salary Average Commitment
Year 2026 : $89,746,250
Year 2027 : $66,666,000
Year 2028 : $47,030,000
Year 2029 : $24,250,000
Salary Cap with 1 Way Contract
Year 2026 : $89,812,000
Year 2027 : $66,955,000
Year 2028 : $47,030,000
Year 2029 : $24,250,000

Farm Players Salaries
Viliam Kmec	$250,000 (5)
Salary Remaining :	$190,789
Nick Leddy	$220,000 (5)
Salary Remaining :	$167,895
Anton Wahlberg	$125,000 (2)
Salary Remaining :	$95,395
Remi Poirier	$100,000 (5)
Salary Remaining :	$76,316
Atro Leppanen	$100,000 (5)
Salary Remaining :	$76,316
Borya Valis	$100,000 (5)
Salary Remaining :	$76,316
Eduards Tralmaks	$100,000 (3)
Salary Remaining :	$76,316
Gustav Stjernberg	$100,000 (1)
Salary Remaining :	$76,316
Jere Innala	$100,000 (1)
Salary Remaining :	$76,316
Juho Lammikko	$100,000 (1)
Salary Remaining :	$76,316
Jesse Ylonen	$100,000 (1)
Salary Remaining :	$76,316
Roni Hirvonen	$100,000 (1)
Salary Remaining :	$76,316
Topi Niemela	$100,000 (1)
Salary Remaining :	$76,316
Anri Ravinskis	$100,000 (1)
Salary Remaining :	$76,316
Eemil Viro	$100,000 (1)
Salary Remaining :	$76,316
Henri Nikkanen	$100,000 (1)
Salary Remaining :	$76,316
Ville Koivunen	$100,000 (5)
Salary Remaining :	$76,316
Nikolas Matinpalo	$100,000 (5)
Salary Remaining :	$76,316
Juha Jaaska	$100,000 (1)
Salary Remaining :	$76,316
Jiri Patera	$100,000 (1)
Salary Remaining :	$76,316
Mikulas Hovorka	$95,000 (4)
Salary Remaining :	$72,500
Parker Bell	$95,000 (2)
Salary Remaining :	$72,500
Mads Sogaard	$94,000 (1)
Salary Remaining :	$71,737
Eetu Liukas	$90,000 (1)
Salary Remaining :	$68,684
Declan Carlile	$90,000 (3)
Salary Remaining :	$68,684
Nick DeSimone	$90,000 (3)
Salary Remaining :	$68,684
Tyson Feist	$88,000 (2)
Salary Remaining :	$67,158
Jan Jenik	$88,000 (1)
Salary Remaining :	$67,158
Total Farm Players	28
Salary Commitment
Year 2026 : $3,025,000
Year 2027 : $1,653,000
Year 2028 : $1,345,000
Year 2029 : $1,065,000
Salary Average Commitment
Year 2026 : $3,025,000
Year 2027 : $1,653,000
Year 2028 : $1,345,000
Year 2029 : $1,065,000

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$20,501,500
Farm
Home Games Left	31
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$5,032,500
Expense
Pro Players Total Salaries	$111,555,000
Farm Players Total Salaries	$3,190,500
Coaches Total Salaries	$4,690,000
Luxury Taxe Total	$0
Special Salary Cap Value	($13,965,000)
Pro Year To Date Expenses	$24,898,550
Farm Year To Date Expenses	$890,900
Pro Salary Cap To Date	$23,846,986
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,604,800
Farm Estimated Season Revenue	$14,182,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$610,500
Pro Estimated Expenses	$88,522,500
Farm Remaining Season Days	145
Farm Expenses Per Days	$18,108
Farm Estimated Expenses	$2,625,660
Estimated Season Expenses	$91,148,160
Season Salary Cap	$97,590,000
Estimate Under Maximum Salary Cap of $100,000,000	$2,410,000
Estimate Over Minimum Salary Cap of $75,000,000	$22,590,000
Current Bank Account	$32,135,783
Projected Bank Account	$20,774,923

Pro Players Salaries
Nick Schmaltz (1 Way Contract)	$11,950,000 (5)
-Salary Remaining :	$9,119,737
Juuse Saros (1 Way Contract)	$10,000,000 (4)
-Salary Remaining :	$7,631,579
Nathan MacKinnon (1 Way Contract)	$9,875,000 (1)
-Salary Remaining :	$7,536,184
Roope Hintz (1 Way Contract)	$9,300,000 (2)
-Salary Remaining :	$7,097,368
Darnell Nurse (1 Way Contract)	$9,250,000 (1)
-Salary Remaining :	$7,059,211
Cale Makar (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$6,868,421
Morgan Geekie (1 Way Contract)	$6,250,000 (4)
-Salary Remaining :	$4,769,737
Mikael Backlund (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$4,769,737
Ivan Provorov (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,578,947
Dylan DeMelo (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$4,426,316
Bryan Rust (1 Way Contract)	$5,125,000 (1)
-Salary Remaining :	$3,911,184
John Marino (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$3,357,895
Tom Wilson (1 Way Contract)	$3,830,000 (2)
-Salary Remaining :	$2,922,895
Casey Cizikas (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,907,895
Robby Fabbri	$2,250,000 (4)
-Salary Remaining :	$1,717,105
Nick Cousins	$2,000,000 (4)
-Salary Remaining :	$1,526,316
Anton Forsberg	$2,000,000 (3)
-Salary Remaining :	$1,526,316
Zach Bogosian	$1,950,000 (5)
-Salary Remaining :	$1,488,158
Parker Wotherspoon	$1,000,000 (2)
-Salary Remaining :	$763,158
Luke Glendening	$1,000,000 (2)
-Salary Remaining :	$763,158
Adam Gaudette	$925,000 (2)
-Salary Remaining :	$705,921
Jansen Harkins	$900,000 (3)
-Salary Remaining :	$686,842
Total Pro Players	22
Salary Commitment
Year 2026 : $111,555,000
Year 2027 : $59,355,000
Year 2028 : $37,300,000
Year 2029 : $34,400,000
Salary Average Commitment
Year 2026 : $110,407,333
Year 2027 : $59,622,333
Year 2028 : $37,300,000
Year 2029 : $34,400,000
Salary Cap with 1 Way Contract
Year 2026 : $111,555,000
Year 2027 : $59,355,000
Year 2028 : $37,300,000
Year 2029 : $34,400,000

Farm Players Salaries
Tobias Bjornfot	$200,000 (2)
Salary Remaining :	$152,632
Jakub Lauko	$200,000 (2)
Salary Remaining :	$152,632
Jaycob Megna	$200,000 (3)
Salary Remaining :	$152,632
Alex Bump	$150,000 (2)
Salary Remaining :	$114,474
Leon Muggli	$150,000 (3)
Salary Remaining :	$114,474
Ludvig Jansson	$150,000 (2)
Salary Remaining :	$114,474
Matthew Highmore	$150,000 (2)
Salary Remaining :	$114,474
Oscar Fisker Molgaard	$150,000 (3)
Salary Remaining :	$114,474
Miko Matikka	$140,000 (4)
Salary Remaining :	$106,842
Gerry Mayhew	$137,500 (1)
Salary Remaining :	$104,934
Luca Marrelli	$137,500 (3)
Salary Remaining :	$104,934
Jack Malone	$125,000 (1)
Salary Remaining :	$95,395
Guillaume Brisebois	$120,000 (2)
Salary Remaining :	$91,579
Matthew Poitras	$112,500 (1)
Salary Remaining :	$85,855
Jack Thompson	$110,000 (1)
Salary Remaining :	$83,947
Antonio Stranges	$100,000 (1)
Salary Remaining :	$76,316
Jesper Vikman	$100,000 (3)
Salary Remaining :	$76,316
John Farinacci	$100,000 (3)
Salary Remaining :	$76,316
Alex Jefferies	$100,000 (1)
Salary Remaining :	$76,316
Christian Wolanin	$100,000 (2)
Salary Remaining :	$76,316
Cal Petersen	$95,000 (1)
Salary Remaining :	$72,500
Chris Wagner	$95,000 (1)
Salary Remaining :	$72,500
Jack Ahcan	$90,000 (2)
Salary Remaining :	$68,684
Matt Tomkins	$90,000 (1)
Salary Remaining :	$68,684
Dryden Hunt	$88,000 (2)
Salary Remaining :	$67,158
Total Farm Players	25
Salary Commitment
Year 2026 : $3,190,500
Year 2027 : $2,225,500
Year 2028 : $977,500
Year 2029 : $140,000
Salary Average Commitment
Year 2026 : $3,190,500
Year 2027 : $2,225,500
Year 2028 : $977,500
Year 2029 : $140,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$20,501,500
Farm
Home Games Left	32
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,575,000
Expense
Pro Players Total Salaries	$98,247,500
Farm Players Total Salaries	$3,000,000
Coaches Total Salaries	$5,390,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,473,337
Farm Year To Date Expenses	$785,471
Pro Salary Cap To Date	$23,279,666
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,604,800
Farm Estimated Season Revenue	$14,640,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$543,618
Pro Estimated Expenses	$78,824,610
Farm Remaining Season Days	145
Farm Expenses Per Days	$17,632
Farm Estimated Expenses	$2,556,640
Estimated Season Expenses	$81,381,250
Season Salary Cap	$98,247,500
Estimate Under Maximum Salary Cap of $100,000,000	$1,752,500
Estimate Over Minimum Salary Cap of $75,000,000	$23,247,500
Current Bank Account	$31,317,692
Projected Bank Account	$30,181,242

Pro Players Salaries
Alex Tuch (1 Way Contract)	$10,800,000 (3)
-Salary Remaining :	$8,242,105
Matthew Tkachuk (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$7,250,000
Devon Toews (1 Way Contract)	$9,400,000 (2)
-Salary Remaining :	$7,173,684
Igor Shesterkin (1 Way Contract)	$8,250,000 (4)
-Salary Remaining :	$6,296,053
Tomas Hertl (1 Way Contract)	$8,137,500 (1)
-Salary Remaining :	$6,210,197
Steven Stamkos (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$6,105,263
Noah Hanifin (1 Way Contract)	$7,937,500 (2)
-Salary Remaining :	$6,057,566
Brady Skjei (1 Way Contract)	$6,387,500 (1)
-Salary Remaining :	$4,874,671
Ilya Mikheyev (1 Way Contract)	$5,100,000 (5)
-Salary Remaining :	$3,892,105
Eetu Luostarinen (1 Way Contract)	$4,300,000 (4)
-Salary Remaining :	$3,281,579
Tanner Jeannot (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,289,474
Dante Fabbro (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,289,474
Sean Durzi (1 Way Contract)	$2,650,000 (4)
-Salary Remaining :	$2,022,368
Kevin Stenlund	$2,400,000 (3)
-Salary Remaining :	$1,831,579
Nathan Bastian	$1,750,000 (1)
-Salary Remaining :	$1,335,526
Luke Kunin	$1,675,000 (3)
-Salary Remaining :	$1,278,289
Joonas Korpisalo	$1,560,000 (1)
-Salary Remaining :	$1,190,526
Albert Johansson	$1,350,000 (4)
-Salary Remaining :	$1,030,263
Gustav Nyquist	$1,050,000 (5)
-Salary Remaining :	$801,316
Adam Klapka	$1,050,000 (4)
-Salary Remaining :	$801,316
Colin Blackwell	$950,000 (4)
-Salary Remaining :	$725,000
Total Pro Players	21
Salary Commitment
Year 2026 : $98,247,500
Year 2027 : $70,912,500
Year 2028 : $47,575,000
Year 2029 : $32,700,000
Salary Average Commitment
Year 2026 : $97,313,625
Year 2027 : $70,315,000
Year 2028 : $47,575,000
Year 2029 : $32,700,000
Salary Cap with 1 Way Contract
Year 2026 : $98,247,500
Year 2027 : $70,912,500
Year 2028 : $47,575,000
Year 2029 : $32,700,000

Farm Players Salaries
Maksim Tsyplakov	$212,500 (5)
Salary Remaining :	$162,171
Jeffrey Viel	$185,000 (5)
Salary Remaining :	$141,184
Tyson Gross	$185,000 (5)
Salary Remaining :	$141,184
Zakhar Bardakov	$185,000 (5)
Salary Remaining :	$141,184
Samuel Fagemo	$135,000 (5)
Salary Remaining :	$103,026
Calle Odelius	$125,000 (2)
Salary Remaining :	$95,395
Vyacheslav Peksa	$125,000 (1)
Salary Remaining :	$95,395
Samuel Johannesson	$125,000 (1)
Salary Remaining :	$95,395
Gavin Hayes	$112,500 (2)
Salary Remaining :	$85,855
Christian Kyrou	$112,500 (1)
Salary Remaining :	$85,855
Yegor Sidorov	$112,500 (2)
Salary Remaining :	$85,855
Amir Miftakhov	$110,000 (5)
Salary Remaining :	$83,947
Jonas Rondbjerg	$110,000 (5)
Salary Remaining :	$83,947
Chase Wouters	$100,000 (3)
Salary Remaining :	$76,316
Glenn Gawdin	$100,000 (1)
Salary Remaining :	$76,316
Owen Say	$100,000 (1)
Salary Remaining :	$76,316
Samuel Bolduc	$100,000 (1)
Salary Remaining :	$76,316
Louie Belpedio	$100,000 (1)
Salary Remaining :	$76,316
Matt Davis	$100,000 (5)
Salary Remaining :	$76,316
Landen Hookey	$100,000 (1)
Salary Remaining :	$76,316
Alexander Holtz	$95,000 (2)
Salary Remaining :	$72,500
Helge Grans	$95,000 (1)
Salary Remaining :	$72,500
Gavin White	$95,000 (1)
Salary Remaining :	$72,500
Frederic Brunet	$90,000 (1)
Salary Remaining :	$68,684
Chase Wheatcroft	$90,000 (1)
Salary Remaining :	$68,684
Total Farm Players	25
Salary Commitment
Year 2026 : $3,000,000
Year 2027 : $1,767,500
Year 2028 : $1,322,500
Year 2029 : $1,222,500
Salary Average Commitment
Year 2026 : $3,000,000
Year 2027 : $1,767,500
Year 2028 : $1,322,500
Year 2029 : $1,222,500

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	31
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$22,551,650
Farm
Home Games Left	32
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,575,000
Expense
Pro Players Total Salaries	$82,730,749
Farm Players Total Salaries	$3,252,000
Coaches Total Salaries	$4,182,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,550,000
Pro Year To Date Expenses	$21,997,420
Farm Year To Date Expenses	$840,016
Pro Salary Cap To Date	$19,555,644
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,554,650
Farm Estimated Season Revenue	$14,640,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$455,293
Pro Estimated Expenses	$66,017,485
Farm Remaining Season Days	145
Farm Expenses Per Days	$19,258
Farm Estimated Expenses	$2,792,410
Estimated Season Expenses	$68,809,895
Season Salary Cap	$83,745,999
Estimate Under Maximum Salary Cap of $100,000,000	$16,254,001
Estimate Over Minimum Salary Cap of $75,000,000	$8,745,999
Current Bank Account	$62,224,380
Projected Bank Account	$71,609,135

Pro Players Salaries
Wyatt Johnston (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$7,631,579
Mikey Anderson (1 Way Contract)	$8,250,000 (4)
-Salary Remaining :	$6,296,053
Cam Talbot (1 Way Contract)	$6,900,999 (2)
-Salary Remaining :	$5,266,552
Alex Killorn (1 Way Contract)	$6,200,000 (2)
-Salary Remaining :	$4,731,579
Filip Hronek (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,578,947
Mason Marchment (1 Way Contract)	$4,875,000 (4)
-Salary Remaining :	$3,720,395
Morgan Barron (1 Way Contract)	$4,775,000 (5)
-Salary Remaining :	$3,644,079
Michael McCarron (1 Way Contract)	$4,775,000 (4)
-Salary Remaining :	$3,644,079
Filip Chytil (1 Way Contract)	$4,000,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,052,632
Jeff Petry (1 Way Contract)	$3,150,000 (1)
-Salary Remaining :	$2,403,947
Gabriel Landeskog	$3,000,000 (1)
-Salary Remaining :	$2,289,474
Mathieu Joseph (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,098,684
Jordan Greenway (1 Way Contract)	$2,700,000 (4)
-Salary Remaining :	$2,060,526
Laurent Brossoit (1 Way Contract)	$2,534,750 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,934,414
James van Riemsdyk (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$1,755,263
Zeev Buium	$1,750,000 (3)
-Salary Remaining :	$1,335,526
Emil Andrae	$1,750,000 (5)
-Salary Remaining :	$1,335,526
Mattias Janmark	$1,625,000 (2)
-Salary Remaining :	$1,240,132
Alexander Petrovic	$1,575,000 (3)
-Salary Remaining :	$1,201,974
Justus Annunen	$1,500,000 (2)
-Salary Remaining :	$1,144,737
Jack Quinn	$1,325,000 (2)
-Salary Remaining :	$1,011,184
Mark Jankowski	$995,000 (2)
-Salary Remaining :	$759,342
Total Pro Players	22
Salary Commitment
Year 2026 : $82,730,749
Year 2027 : $74,045,999
Year 2028 : $50,450,000
Year 2029 : $37,125,000
Salary Average Commitment
Year 2026 : $82,730,749
Year 2027 : $74,045,999
Year 2028 : $50,450,000
Year 2029 : $37,125,000
Salary Cap with 1 Way Contract
Year 2026 : $76,195,999
Year 2027 : $70,045,999
Year 2028 : $46,450,000
Year 2029 : $37,125,000

Farm Players Salaries
Connor Zary	$225,000 (2)
Salary Remaining :	$171,711
Tom Willander	$175,000 (3)
Salary Remaining :	$133,553
Alex Alexeyev	$167,500 (2)
Salary Remaining :	$127,829
Rutger McGroarty	$150,000 (2)
Salary Remaining :	$114,474
Philippe Myers	$150,000 (2)
Salary Remaining :	$114,474
Adam Wilsby	$150,000 (5)
Salary Remaining :	$114,474
Ty Dellandrea	$150,000 (2)
Salary Remaining :	$114,474
Travis Boyd	$150,000 (2)
Salary Remaining :	$114,474
Pierre-Olivier Joseph	$150,000 (3)
Salary Remaining :	$114,474
Quinton Burns	$137,500 (3)
Salary Remaining :	$104,934
Matthew Murray	$130,000 (2)
Salary Remaining :	$99,211
Ross Johnston	$130,000 (2)
Salary Remaining :	$99,211
Damian Clara	$125,000 (2)
Salary Remaining :	$95,395
Blake Biondi	$125,000 (1)
Salary Remaining :	$95,395
Jesse Pulkkinen	$125,000 (2)
Salary Remaining :	$95,395
Paul Ludwinski	$125,000 (2)
Salary Remaining :	$95,395
Samuel Blais	$115,000 (1)
Salary Remaining :	$87,763
Kevin Rooney	$110,000 (1)
Salary Remaining :	$83,947
Cameron Hebig	$100,000 (1)
Salary Remaining :	$76,316
David Gustafsson	$100,000 (3)
Salary Remaining :	$76,316
Josh Dunne	$95,000 (1)
Salary Remaining :	$72,500
Erik Gustafsson	$95,000 (1)
Salary Remaining :	$72,500
Casey Fitzgerald	$94,000 (1)
Salary Remaining :	$71,737
Alex Nylander	$90,000 (1)
Salary Remaining :	$68,684
Raphael Lavoie	$88,000 (2)
Salary Remaining :	$67,158
Total Farm Players	25
Salary Commitment
Year 2026 : $3,252,000
Year 2027 : $2,428,000
Year 2028 : $712,500
Year 2029 : $150,000
Salary Average Commitment
Year 2026 : $3,252,000
Year 2027 : $2,428,000
Year 2028 : $712,500
Year 2029 : $150,000

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lenovo Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	34
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$16,401,200
Farm
Home Games Left	31
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$5,032,500
Expense
Pro Players Total Salaries	$96,762,198
Farm Players Total Salaries	$3,341,000
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,750,000
Pro Year To Date Expenses	$23,738,168
Farm Year To Date Expenses	$903,822
Pro Salary Cap To Date	$22,021,058
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,705,100
Farm Estimated Season Revenue	$14,182,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$529,012
Pro Estimated Expenses	$76,706,740
Farm Remaining Season Days	145
Farm Expenses Per Days	$19,426
Farm Estimated Expenses	$2,816,770
Estimated Season Expenses	$79,523,510
Season Salary Cap	$98,012,198
Estimate Under Maximum Salary Cap of $100,000,000	$1,987,802
Estimate Over Minimum Salary Cap of $75,000,000	$23,012,198
Current Bank Account	$19,792,957
Projected Bank Account	$24,157,047

Pro Players Salaries
Mario Ferraro (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$7,250,000
Jaccob Slavin (1 Way Contract)	$9,250,000 (3)
-Salary Remaining :	$7,059,211
Marcus Pettersson (1 Way Contract)	$8,750,000 (4)
-Salary Remaining :	$6,677,632
Travis Konecny (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$6,486,842
Jared Spurgeon (1 Way Contract)	$7,575,000 (1)
-Salary Remaining :	$5,780,921
J.J. Moser (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$5,342,105
Alex Lyon (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$4,960,526
Jordan Staal (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$4,578,947
Vincent Trocheck (1 Way Contract)	$5,625,000 (1)
-Salary Remaining :	$4,292,763
Dennis Hildeby (1 Way Contract)	$3,500,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,671,053
Anthony Mantha (1 Way Contract)	$3,137,198 (2)
-Salary Remaining :	$2,394,177
Frederik Andersen (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,289,474
Nick Foligno (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$2,098,684
Joel Edmundson (1 Way Contract)	$2,700,000 (3)
-Salary Remaining :	$2,060,526
Drew O'Connor	$2,500,000 (4)
-Salary Remaining :	$1,907,895
Nicholas Robertson (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,717,105
Parker Kelly	$2,000,000 (3)
-Salary Remaining :	$1,526,316
Declan Chisholm	$1,500,000 (2)
-Salary Remaining :	$1,144,737
Conor Sheary	$1,500,000 (4)
-Salary Remaining :	$1,144,737
Zach L'Heureux	$1,250,000 (1)
-Salary Remaining :	$953,947
Gage Goncalves	$1,050,000 (4)
-Salary Remaining :	$801,316
Vasily Podkolzin	$925,000 (1)
-Salary Remaining :	$705,921
Total Pro Players	22
Salary Commitment
Year 2026 : $96,762,198
Year 2027 : $76,137,198
Year 2028 : $71,500,000
Year 2029 : $49,050,000
Salary Average Commitment
Year 2026 : $97,274,758
Year 2027 : $76,649,758
Year 2028 : $71,500,000
Year 2029 : $49,050,000
Salary Cap with 1 Way Contract
Year 2026 : $93,262,198
Year 2027 : $72,637,198
Year 2028 : $68,000,000
Year 2029 : $45,550,000

Farm Players Salaries
Joey Anderson	$200,000 (4)
Salary Remaining :	$152,632
Ville Ottavainen	$200,000 (3)
Salary Remaining :	$152,632
Jack Studnicka	$175,000 (4)
Salary Remaining :	$133,553
Ty Mueller	$150,000 (3)
Salary Remaining :	$114,474
Viljami Marjala	$150,000 (2)
Salary Remaining :	$114,474
Joel Nystrom	$150,000 (2)
Salary Remaining :	$114,474
Tommy Lafreniere	$137,500 (3)
Salary Remaining :	$104,934
Elias Salomonsson	$125,000 (2)
Salary Remaining :	$95,395
Nolan Allan	$125,000 (1)
Salary Remaining :	$95,395
Lane Pederson	$125,000 (2)
Salary Remaining :	$95,395
Adam Engstrom	$112,500 (2)
Salary Remaining :	$85,855
Aydar Suniev	$112,500 (2)
Salary Remaining :	$85,855
Josiah Slavin	$110,000 (2)
Salary Remaining :	$83,947
Matej Blumel	$105,000 (5)
Salary Remaining :	$80,132
Pavol Regenda	$105,000 (5)
Salary Remaining :	$80,132
Jayson Megna	$102,500 (1)
Salary Remaining :	$78,224
Brandon Halverson	$100,000 (4)
Salary Remaining :	$76,316
Ryan Carpenter	$100,000 (3)
Salary Remaining :	$76,316
Connor Clattenburg	$100,000 (3)
Salary Remaining :	$76,316
Dustin Tokarski	$100,000 (1)
Salary Remaining :	$76,316
Noah Chadwick	$100,000 (3)
Salary Remaining :	$76,316
Matthew Peca	$96,000 (3)
Salary Remaining :	$73,263
Jack Rathbone	$95,000 (4)
Salary Remaining :	$72,500
Roland McKeown	$95,000 (4)
Salary Remaining :	$72,500
Charles-Alexis Legault	$95,000 (2)
Salary Remaining :	$72,500
Ruslan Khazheyev	$95,000 (2)
Salary Remaining :	$72,500
Jacob MacDonald	$90,000 (3)
Salary Remaining :	$68,684
Mitchell Chaffee	$90,000 (3)
Salary Remaining :	$68,684
Total Farm Players	28
Salary Commitment
Year 2026 : $3,341,000
Year 2027 : $3,013,500
Year 2028 : $1,938,500
Year 2029 : $875,000
Salary Average Commitment
Year 2026 : $3,341,000
Year 2027 : $3,013,500
Year 2028 : $1,938,500
Year 2029 : $875,000

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$20,501,500
Farm
Home Games Left	35
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$3,202,500
Expense
Pro Players Total Salaries	$106,730,000
Farm Players Total Salaries	$3,488,750
Coaches Total Salaries	$4,931,500
Luxury Taxe Total	$0
Special Salary Cap Value	($4,750,000)
Pro Year To Date Expenses	$26,411,826
Farm Year To Date Expenses	$916,909
Pro Salary Cap To Date	$24,393,936
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,604,800
Farm Estimated Season Revenue	$16,012,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$585,526
Pro Estimated Expenses	$84,901,270
Farm Remaining Season Days	145
Farm Expenses Per Days	$20,528
Farm Estimated Expenses	$2,976,560
Estimated Season Expenses	$87,877,830
Season Salary Cap	$97,980,000
Estimate Under Maximum Salary Cap of $100,000,000	$2,020,000
Estimate Over Minimum Salary Cap of $75,000,000	$22,980,000
Current Bank Account	$45,995,847
Projected Bank Account	$39,735,317

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,500,000 (3)
-Salary Remaining :	$10,302,632
Adam Fox (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$7,250,000
Jake Oettinger (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$7,250,000
John Carlson (1 Way Contract)	$8,700,000 (2)
-Salary Remaining :	$6,639,474
Mattias Ekholm (1 Way Contract)	$8,150,000 (2)
-Salary Remaining :	$6,219,737
Quinn Hughes (1 Way Contract)	$7,850,000 (1)
-Salary Remaining :	$5,990,789
Seth Jarvis (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,342,105
Cole Caufield (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,342,105
Matt Boldy (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,197,368
Ryan O'Reilly (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$4,006,579
Jesper Wallstedt (1 Way Contract)	$4,000,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,052,632
Alexis Lafreniere (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$2,861,842
William Eklund (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,289,474
Yaroslav Askarov (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$2,098,684
Ryan Shea	$1,875,000 (4)
-Salary Remaining :	$1,430,921
Simon Holmstrom	$1,750,000 (3)
-Salary Remaining :	$1,335,526
Adam Fantilli	$1,500,000 (1)
-Salary Remaining :	$1,144,737
Cutter Gauthier	$1,500,000 (1)
-Salary Remaining :	$1,144,737
Sam Malinski	$1,500,000 (3)
-Salary Remaining :	$1,144,737
Egor Chinakhov	$1,150,000 (1)
-Salary Remaining :	$877,632
Cole Smith	$1,125,000 (5)
-Salary Remaining :	$858,553
Pontus Holmberg	$880,000 (2)
-Salary Remaining :	$671,579
Total Pro Players	22
Salary Commitment
Year 2026 : $106,730,000
Year 2027 : $70,730,000
Year 2028 : $39,000,000
Year 2029 : $19,250,000
Salary Average Commitment
Year 2026 : $106,730,000
Year 2027 : $70,730,000
Year 2028 : $39,000,000
Year 2029 : $19,250,000
Salary Cap with 1 Way Contract
Year 2026 : $102,730,000
Year 2027 : $66,730,000
Year 2028 : $35,000,000
Year 2029 : $15,250,000

Farm Players Salaries
Matt Savoie	$185,000 (2)
Salary Remaining :	$141,184
Artyom Levshunov	$185,000 (2)
Salary Remaining :	$141,184
Arseny Gritsyuk	$175,000 (1)
Salary Remaining :	$133,553
Matvei Gridin	$175,000 (3)
Salary Remaining :	$133,553
Max Shabanov	$175,000 (1)
Salary Remaining :	$133,553
Conor Geekie	$150,000 (2)
Salary Remaining :	$114,474
Sean Behrens	$150,000 (2)
Salary Remaining :	$114,474
Liam Ohgren	$150,000 (2)
Salary Remaining :	$114,474
Jonathan Lekkerimaki	$150,000 (2)
Salary Remaining :	$114,474
Kevin Korchinski	$150,000 (1)
Salary Remaining :	$114,474
Melvin Fernstrom	$137,500 (3)
Salary Remaining :	$104,934
Jack Williams	$132,500 (4)
Salary Remaining :	$101,118
Cameron Whitehead	$125,000 (1)
Salary Remaining :	$95,395
Quinn Hutson	$125,000 (1)
Salary Remaining :	$95,395
Isak Posch	$125,000 (1)
Salary Remaining :	$95,395
Arttu Hyry	$112,500 (4)
Salary Remaining :	$85,855
Jordan Dumais	$112,500 (2)
Salary Remaining :	$85,855
Cam Dineen	$100,000 (1)
Salary Remaining :	$76,316
Finn Harding	$100,000 (5)
Salary Remaining :	$76,316
Matyas Melovsky	$100,000 (4)
Salary Remaining :	$76,316
Ben Jones	$100,000 (5)
Salary Remaining :	$76,316
Lassi Thomson	$100,000 (5)
Salary Remaining :	$76,316
Sergei Murashov	$98,750 (2)
Salary Remaining :	$75,362
Jordan Oesterle	$95,000 (2)
Salary Remaining :	$72,500
Luke Haymes	$95,000 (4)
Salary Remaining :	$72,500
Trey Taylor	$95,000 (2)
Salary Remaining :	$72,500
Adam Beckman	$90,000 (1)
Salary Remaining :	$68,684
Total Farm Players	27
Salary Commitment
Year 2026 : $3,488,750
Year 2027 : $2,423,750
Year 2028 : $1,052,500
Year 2029 : $740,000
Salary Average Commitment
Year 2026 : $3,488,750
Year 2027 : $2,423,750
Year 2028 : $1,052,500
Year 2029 : $740,000

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$20,501,500
Farm
Home Games Left	31
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$5,032,500
Expense
Pro Players Total Salaries	$114,593,750
Farm Players Total Salaries	$3,369,500
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	($16,900,000)
Pro Year To Date Expenses	$27,045,899
Farm Year To Date Expenses	$848,086
Pro Salary Cap To Date	$26,453,789
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,604,800
Farm Estimated Season Revenue	$14,182,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$616,283
Pro Estimated Expenses	$89,361,035
Farm Remaining Season Days	145
Farm Expenses Per Days	$19,050
Farm Estimated Expenses	$2,762,250
Estimated Season Expenses	$92,123,285
Season Salary Cap	$97,693,750
Estimate Under Maximum Salary Cap of $100,000,000	$2,306,250
Estimate Over Minimum Salary Cap of $75,000,000	$22,693,750
Current Bank Account	$42,538,904
Projected Bank Account	$30,202,919

Pro Players Salaries
Mitch Marner (1 Way Contract)	$10,900,000 (3)
-Salary Remaining :	$8,318,421
K'Andre Miller (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$7,631,579
Nikita Kucherov (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$7,250,000
Brock Nelson (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$6,486,842
Kevin Fiala (1 Way Contract)	$7,875,000 (1)
-Salary Remaining :	$6,009,868
Morgan Rielly (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$5,723,684
Linus Ullmark (1 Way Contract)	$7,400,000 (1)
-Salary Remaining :	$5,647,368
Clayton Keller (1 Way Contract)	$7,150,000 (1)
-Salary Remaining :	$5,456,579
Shayne Gostisbehere (1 Way Contract)	$6,725,000 (2)
-Salary Remaining :	$5,132,237
Ryan Pulock (1 Way Contract)	$6,150,000 (1)
-Salary Remaining :	$4,693,421
Jonas Brodin (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,578,947
Jake McCabe (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,815,789
Sean Monahan (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,671,053
Jaden Schwartz (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$2,671,053
Scott Laughton (1 Way Contract)	$3,250,000 (5)
-Salary Remaining :	$2,480,263
Adin Hill (1 Way Contract)	$2,443,750 (2)
-Salary Remaining :	$1,864,967
Dawson Mercer	$2,000,000 (1)
-Salary Remaining :	$1,526,316
Beckett Sennecke	$2,000,000 (3)
-Salary Remaining :	$1,526,316
Macklin Celebrini	$1,850,000 (2)
-Salary Remaining :	$1,411,842
Will Smith	$1,850,000 (2)
-Salary Remaining :	$1,411,842
Eric Robinson	$1,500,000 (3)
-Salary Remaining :	$1,144,737
Total Pro Players	21
Salary Commitment
Year 2026 : $114,593,750
Year 2027 : $49,018,750
Year 2028 : $36,150,000
Year 2029 : $21,750,000
Salary Average Commitment
Year 2026 : $114,178,124
Year 2027 : $48,603,124
Year 2028 : $36,150,000
Year 2029 : $21,750,000
Salary Cap with 1 Way Contract
Year 2026 : $114,593,750
Year 2027 : $49,018,750
Year 2028 : $36,150,000
Year 2029 : $21,750,000

Farm Players Salaries
Oliver Moore	$175,000 (3)
Salary Remaining :	$133,553
Theo Lindstein	$175,000 (3)
Salary Remaining :	$133,553
Alex Suzdalev	$150,000 (2)
Salary Remaining :	$114,474
Mike Reilly	$150,000 (3)
Salary Remaining :	$114,474
Kalan Lind	$150,000 (3)
Salary Remaining :	$114,474
Max Crozier	$150,000 (4)
Salary Remaining :	$114,474
Owen Pickering	$150,000 (2)
Salary Remaining :	$114,474
Drew Fortescue	$137,500 (3)
Salary Remaining :	$104,934
Nathan Gaucher	$125,000 (1)
Salary Remaining :	$95,395
Xavier Bourgault	$125,000 (5)
Salary Remaining :	$95,395
Jake Furlong	$120,000 (4)
Salary Remaining :	$91,579
Jonah Gadjovich	$112,500 (2)
Salary Remaining :	$85,855
Leo Loof	$112,500 (2)
Salary Remaining :	$85,855
Alec Regula	$100,000 (1)
Salary Remaining :	$76,316
Tyson Kozak	$100,000 (3)
Salary Remaining :	$76,316
Sean Farrell	$100,000 (5)
Salary Remaining :	$76,316
Jeremie Poirier	$100,000 (2)
Salary Remaining :	$76,316
Kirill Gerasimyuk	$100,000 (4)
Salary Remaining :	$76,316
Samuel Helenius	$97,500 (2)
Salary Remaining :	$74,408
Aatu Jamsen	$97,500 (2)
Salary Remaining :	$74,408
Sandis Vilmanis	$95,000 (2)
Salary Remaining :	$72,500
Gabriel Szturc	$95,000 (2)
Salary Remaining :	$72,500
Brady Stonehouse	$95,000 (1)
Salary Remaining :	$72,500
Samuel Hlavaj	$95,000 (1)
Salary Remaining :	$72,500
Ben Hemmerling	$95,000 (1)
Salary Remaining :	$72,500
Vyacheslav Buteyets	$95,000 (2)
Salary Remaining :	$72,500
Isaak Phillips	$92,000 (1)
Salary Remaining :	$70,211
Maxence Guenette	$90,000 (1)
Salary Remaining :	$68,684
Ethan Frisch	$90,000 (1)
Salary Remaining :	$68,684
Total Farm Players	29
Salary Commitment
Year 2026 : $3,369,500
Year 2027 : $2,587,500
Year 2028 : $1,482,500
Year 2029 : $595,000
Salary Average Commitment
Year 2026 : $3,369,500
Year 2027 : $2,587,500
Year 2028 : $1,482,500
Year 2029 : $595,000

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	31
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$22,551,650
Farm
Home Games Left	34
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$3,660,000
Expense
Pro Players Total Salaries	$97,752,714
Farm Players Total Salaries	$3,019,400
Coaches Total Salaries	$2,650,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$23,720,400
Farm Year To Date Expenses	$773,711
Pro Salary Cap To Date	$23,151,960
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,554,650
Farm Estimated Season Revenue	$15,555,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$527,120
Pro Estimated Expenses	$76,432,400
Farm Remaining Season Days	145
Farm Expenses Per Days	$17,207
Farm Estimated Expenses	$2,495,015
Estimated Season Expenses	$78,927,415
Season Salary Cap	$97,752,714
Estimate Under Maximum Salary Cap of $100,000,000	$2,247,286
Estimate Over Minimum Salary Cap of $75,000,000	$22,752,714
Current Bank Account	$34,076,375
Projected Bank Account	$34,258,610

Pro Players Salaries
J.T. Miller (1 Way Contract)	$13,200,000 (2)
-Salary Remaining :	$10,073,684
Adrian Kempe (1 Way Contract)	$9,080,000 (4)
-Salary Remaining :	$6,929,474
Brady Tkachuk (1 Way Contract)	$8,205,714 (1)
-Salary Remaining :	$6,262,255
Mike Matheson (1 Way Contract)	$7,900,000 (5)
-Salary Remaining :	$6,028,947
Jake Middleton (1 Way Contract)	$7,777,000 (4)
-Salary Remaining :	$5,935,079
Nico Hischier (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$5,532,895
Jamie Benn (1 Way Contract)	$6,800,000 (4)
-Salary Remaining :	$5,189,474
Brandon Montour (1 Way Contract)	$6,555,000 (2)
-Salary Remaining :	$5,002,500
Joel Farabee (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,815,789
Brandon Carlo (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$3,128,947
Trevor Moore (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$2,900,000
Michael Amadio (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$2,480,263
David Rittich (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,907,895
Conor Timmins	$2,250,000 (4)
-Salary Remaining :	$1,717,105
Curtis Lazar (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$1,678,947
Dustin Wolf	$1,675,000 (3)
-Salary Remaining :	$1,278,289
Johnathan Kovacevic	$1,500,000 (2)
-Salary Remaining :	$1,144,737
Ethen Frank	$1,500,000 (2)
-Salary Remaining :	$1,144,737
Joel Hanley	$1,300,000 (2)
-Salary Remaining :	$992,105
Steven Lorentz	$985,000 (3)
-Salary Remaining :	$751,711
Pavel Dorofeyev	$925,000 (1)
-Salary Remaining :	$705,921
Total Pro Players	21
Salary Commitment
Year 2026 : $97,752,714
Year 2027 : $72,272,000
Year 2028 : $39,717,000
Year 2029 : $33,807,000
Salary Average Commitment
Year 2026 : $97,141,714
Year 2027 : $71,661,000
Year 2028 : $39,717,000
Year 2029 : $33,807,000
Salary Cap with 1 Way Contract
Year 2026 : $97,752,714
Year 2027 : $72,272,000
Year 2028 : $39,717,000
Year 2029 : $33,807,000

Farm Players Salaries
David Edstrom	$175,000 (3)
Salary Remaining :	$133,553
Brendan Lemieux	$152,400 (1)
Salary Remaining :	$116,305
Beau Akey	$150,000 (3)
Salary Remaining :	$114,474
Stian Solberg	$150,000 (2)
Salary Remaining :	$114,474
Samuel Honzek	$150,000 (2)
Salary Remaining :	$114,474
Cole O'Hara	$150,000 (2)
Salary Remaining :	$114,474
Akito Hirose	$150,000 (2)
Salary Remaining :	$114,474
Denver Barkey	$137,500 (3)
Salary Remaining :	$104,934
Joni Jurmo	$125,000 (1)
Salary Remaining :	$95,395
Trevor Kuntar	$112,500 (1)
Salary Remaining :	$85,855
Coulson Pitre	$112,500 (2)
Salary Remaining :	$85,855
Joel Blomqvist	$112,500 (2)
Salary Remaining :	$85,855
Jeremy Davies	$103,500 (3)
Salary Remaining :	$78,987
Rory Kerins	$100,000 (2)
Salary Remaining :	$76,316
Lukas Cormier (Out of Payroll)	$100,000 (2)
Salary Remaining :	$76,316
Fabian Wagner	$100,000 (4)
Salary Remaining :	$76,316
Harrison Meneghin	$100,000 (5)
Salary Remaining :	$76,316
Abram Wiebe	$100,000 (4)
Salary Remaining :	$76,316
Filip Larsson	$95,000 (4)
Salary Remaining :	$72,500
Reilly Walsh	$95,000 (4)
Salary Remaining :	$72,500
Cole Krygier	$95,000 (4)
Salary Remaining :	$72,500
Martin Pospisil	$93,500 (3)
Salary Remaining :	$71,355
Nathan Legare	$90,000 (1)
Salary Remaining :	$68,684
Jacob Melanson	$90,000 (1)
Salary Remaining :	$68,684
Ben McCartney	$90,000 (2)
Salary Remaining :	$68,684
James Malatesta	$90,000 (1)
Salary Remaining :	$68,684
Total Farm Players	26
Salary Commitment
Year 2026 : $3,019,400
Year 2027 : $2,359,500
Year 2028 : $1,244,500
Year 2029 : $585,000
Salary Average Commitment
Year 2026 : $3,019,400
Year 2027 : $2,359,500
Year 2028 : $1,244,500
Year 2029 : $585,000

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	31
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$22,551,650
Farm
Home Games Left	32
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,575,000
Expense
Pro Players Total Salaries	$101,320,000
Farm Players Total Salaries	$2,673,750
Coaches Total Salaries	$6,302,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$25,358,670
Farm Year To Date Expenses	$789,014
Pro Salary Cap To Date	$23,463,945
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,554,650
Farm Estimated Season Revenue	$14,640,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$563,526
Pro Estimated Expenses	$81,711,270
Farm Remaining Season Days	145
Farm Expenses Per Days	$16,978
Farm Estimated Expenses	$2,461,810
Estimated Season Expenses	$84,173,080
Season Salary Cap	$99,070,000
Estimate Under Maximum Salary Cap of $100,000,000	$930,000
Estimate Over Minimum Salary Cap of $75,000,000	$24,070,000
Current Bank Account	$74,569,111
Projected Bank Account	$68,590,681

Pro Players Salaries
Connor Hellebuyck (1 Way Contract)	$13,500,000 (3)
-Salary Remaining :	$10,302,632
Leon Draisaitl (1 Way Contract)	$12,500,000 (3)
-Salary Remaining :	$9,539,474
Mika Zibanejad (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$6,486,842
Kris Letang (1 Way Contract)	$6,100,000 (1)
-Salary Remaining :	$4,655,263
Vince Dunn (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,578,947
Zach Hyman (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,197,368
David Kampf (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$3,243,421
Corey Perry (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,052,632
Evan Rodrigues (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,052,632
Brett Kulak (1 Way Contract)	$3,700,000 (3)
-Salary Remaining :	$2,823,684
Simon Benoit (1 Way Contract)	$3,650,000 (4)
-Salary Remaining :	$2,785,526
Jack Drury (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,671,053
Jakub Dobes (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$2,671,053
Jake Allen (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,671,053
Niko Mikkola	$3,500,000 (3)
-Salary Remaining :	$2,671,053
Dylan Holloway (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,289,474
Danton Heinen (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,098,684
Victor Olofsson (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$1,755,263
Joel Kiviranta	$2,250,000 (4)
-Salary Remaining :	$1,717,105
Calvin de Haan (1 Way Contract)	$2,250,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,717,105
Louis Crevier	$1,200,000 (4)
-Salary Remaining :	$915,789
Kyle Capobianco	$970,000 (3)
-Salary Remaining :	$740,263
A.J. Greer	$900,000 (3)
-Salary Remaining :	$686,842
Total Pro Players	23
Salary Commitment
Year 2026 : $101,320,000
Year 2027 : $73,720,000
Year 2028 : $50,970,000
Year 2029 : $10,600,000
Salary Average Commitment
Year 2026 : $101,120,000
Year 2027 : $73,720,000
Year 2028 : $50,970,000
Year 2029 : $10,600,000
Salary Cap with 1 Way Contract
Year 2026 : $99,070,000
Year 2027 : $71,470,000
Year 2028 : $50,970,000
Year 2029 : $10,600,000

Farm Players Salaries
Akira Schmid	$200,000 (2)
Salary Remaining :	$152,632
Kalle Vaisanen	$150,000 (2)
Salary Remaining :	$114,474
Kieffer Bellows	$150,000 (3)
Salary Remaining :	$114,474
Tomas Hamara	$150,000 (2)
Salary Remaining :	$114,474
Carter Gylander	$125,000 (1)
Salary Remaining :	$95,395
Tristan Broz	$125,000 (1)
Salary Remaining :	$95,395
Ryan Ufko	$125,000 (1)
Salary Remaining :	$95,395
Kasper Halttunen	$125,000 (2)
Salary Remaining :	$95,395
Ian Moore	$125,000 (1)
Salary Remaining :	$95,395
Brad Lambert (Out of Payroll)	$125,000 (5)
Salary Remaining :	$95,395
Callum Tung	$125,000 (1)
Salary Remaining :	$95,395
Jakub Demek	$120,000 (3)
Salary Remaining :	$91,579
Gabriel Carriere	$120,000 (3)
Salary Remaining :	$91,579
Cal Burke	$110,000 (1)
Salary Remaining :	$83,947
Samuel Knazko	$100,000 (5)
Salary Remaining :	$76,316
Angus Booth	$98,750 (2)
Salary Remaining :	$75,362
Reese Johnson	$95,000 (4)
Salary Remaining :	$72,500
Christoffer Sedoff	$90,000 (2)
Salary Remaining :	$68,684
Avery Hayes	$90,000 (3)
Salary Remaining :	$68,684
Anthony Romano	$90,000 (3)
Salary Remaining :	$68,684
Jett Jones	$90,000 (3)
Salary Remaining :	$68,684
Zach Metsa	$90,000 (3)
Salary Remaining :	$68,684
Yaniv Perets	$90,000 (3)
Salary Remaining :	$68,684
Jaxsen Wiebe	$90,000 (3)
Salary Remaining :	$68,684
Total Farm Players	24
Salary Commitment
Year 2026 : $2,798,750
Year 2027 : $2,063,750
Year 2028 : $1,250,000
Year 2029 : $320,000
Salary Average Commitment
Year 2026 : $2,798,750
Year 2027 : $2,063,750
Year 2028 : $1,250,000
Year 2029 : $320,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$20,501,500
Farm
Home Games Left	29
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$5,947,500
Expense
Pro Players Total Salaries	$99,282,500
Farm Players Total Salaries	$2,855,000
Coaches Total Salaries	$5,748,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$24,764,805
Farm Year To Date Expenses	$778,983
Pro Salary Cap To Date	$23,514,255
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,604,800
Farm Estimated Season Revenue	$13,267,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$550,329
Pro Estimated Expenses	$79,797,705
Farm Remaining Season Days	145
Farm Expenses Per Days	$17,489
Farm Estimated Expenses	$2,535,905
Estimated Season Expenses	$82,333,610
Season Salary Cap	$99,282,500
Estimate Under Maximum Salary Cap of $100,000,000	$717,500
Estimate Over Minimum Salary Cap of $75,000,000	$24,282,500
Current Bank Account	$30,084,014
Projected Bank Account	$26,622,704

Pro Players Salaries
Brayden Point (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$7,250,000
Esa Lindell (1 Way Contract)	$8,830,000 (2)
-Salary Remaining :	$6,738,684
Sidney Crosby (1 Way Contract)	$8,650,000 (1)
-Salary Remaining :	$6,601,316
Brandon Hagel (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$6,105,263
Ryan Lindgren (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,578,947
Chandler Stephenson (1 Way Contract)	$5,812,500 (1)
-Salary Remaining :	$4,435,855
Anders Lee (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$4,388,158
Ian Cole (1 Way Contract)	$5,200,000 (4)
-Salary Remaining :	$3,968,421
Jared McCann (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,815,789
Blake Coleman (1 Way Contract)	$4,900,000 (1)
-Salary Remaining :	$3,739,474
Jason Zucker (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$3,663,158
Adam Henrique (1 Way Contract)	$4,500,000 (5)
-Salary Remaining :	$3,434,211
J.T. Compher (1 Way Contract)	$4,390,000 (2)
-Salary Remaining :	$3,350,263
Freddy Gaudreau (1 Way Contract)	$3,950,000 (5)
-Salary Remaining :	$3,014,474
Alex Nedeljkovic	$3,850,000 (3)
-Salary Remaining :	$2,938,158
Marcus Foligno (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,907,895
Dmitry Kulikov (1 Way Contract)	$2,400,000 (2)
-Salary Remaining :	$1,831,579
Calvin Pickard	$2,200,000 (5)
-Salary Remaining :	$1,678,947
Travis Hamonic	$1,800,000 (5)
-Salary Remaining :	$1,373,684
Dylan Samberg	$1,250,000 (2)
-Salary Remaining :	$953,947
Total Pro Players	20
Salary Commitment
Year 2026 : $99,282,500
Year 2027 : $59,670,000
Year 2028 : $40,300,000
Year 2029 : $22,450,000
Salary Average Commitment
Year 2026 : $98,368,541
Year 2027 : $59,521,666
Year 2028 : $40,300,000
Year 2029 : $22,450,000
Salary Cap with 1 Way Contract
Year 2026 : $99,282,500
Year 2027 : $59,670,000
Year 2028 : $40,300,000
Year 2029 : $22,450,000

Farm Players Salaries
Simon Zajicek	$200,000 (5)
Salary Remaining :	$152,632
Dylan Hryckowian	$150,000 (2)
Salary Remaining :	$114,474
Mathieu Cataford	$137,500 (3)
Salary Remaining :	$104,934
Bogdan Trineyev	$125,000 (3)
Salary Remaining :	$95,395
T.J. Brodie	$125,000 (4)
Salary Remaining :	$95,395
Aleksi Heimosalmi	$125,000 (1)
Salary Remaining :	$95,395
Evgenii Dadonov	$125,000 (1)
Salary Remaining :	$95,395
Joey Willis	$125,000 (3)
Salary Remaining :	$95,395
Brett Leason	$125,000 (3)
Salary Remaining :	$95,395
Roman Schmidt	$125,000 (1)
Salary Remaining :	$95,395
Ivan Ivan	$112,500 (3)
Salary Remaining :	$85,855
Jack St. Ivany	$105,000 (1)
Salary Remaining :	$80,132
Charlie Wright	$100,000 (4)
Salary Remaining :	$76,316
Atley Calvert	$100,000 (4)
Salary Remaining :	$76,316
Kai Uchacz	$100,000 (4)
Salary Remaining :	$76,316
Lleyton Roed	$100,000 (4)
Salary Remaining :	$76,316
Jean-Luc Foudy	$100,000 (2)
Salary Remaining :	$76,316
Sawyer Boulton	$100,000 (4)
Salary Remaining :	$76,316
Hunter Skinner	$100,000 (1)
Salary Remaining :	$76,316
Luke Prokop	$100,000 (2)
Salary Remaining :	$76,316
Ty Young	$95,000 (2)
Salary Remaining :	$72,500
Gabriel Fortier	$95,000 (1)
Salary Remaining :	$72,500
Dylan Roobroeck	$95,000 (2)
Salary Remaining :	$72,500
Jorian Donovan	$95,000 (2)
Salary Remaining :	$72,500
Alex Beaucage	$95,000 (2)
Salary Remaining :	$72,500
Total Farm Players	25
Salary Commitment
Year 2026 : $2,855,000
Year 2027 : $2,180,000
Year 2028 : $1,450,000
Year 2029 : $825,000
Salary Average Commitment
Year 2026 : $2,855,000
Year 2027 : $2,180,000
Year 2028 : $1,450,000
Year 2029 : $825,000

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	30
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$24,601,800
Farm
Home Games Left	33
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,117,500
Expense
Pro Players Total Salaries	$107,345,000
Farm Players Total Salaries	$2,685,169
Coaches Total Salaries	$2,740,000
Luxury Taxe Total	$0
Special Salary Cap Value	($5,500,000)
Pro Year To Date Expenses	$25,597,780
Farm Year To Date Expenses	$694,416
Pro Salary Cap To Date	$24,295,120
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$61,504,500
Farm Estimated Season Revenue	$15,097,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$578,132
Pro Estimated Expenses	$83,829,140
Farm Remaining Season Days	145
Farm Expenses Per Days	$15,396
Farm Estimated Expenses	$2,232,420
Estimated Season Expenses	$86,061,560
Season Salary Cap	$98,845,000
Estimate Under Maximum Salary Cap of $100,000,000	$1,155,000
Estimate Over Minimum Salary Cap of $75,000,000	$23,845,000
Current Bank Account	$45,674,503
Projected Bank Account	$36,214,943

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$14,250,000 (4)
-Salary Remaining :	$10,875,000
Drew Doughty (1 Way Contract)	$11,000,000 (1)
-Salary Remaining :	$8,394,737
Moritz Seider (1 Way Contract)	$11,000,000 (3)
-Salary Remaining :	$8,394,737
John Tavares (1 Way Contract)	$10,300,000 (1)
-Salary Remaining :	$7,860,526
Roman Josi (1 Way Contract)	$9,059,000 (1)
-Salary Remaining :	$6,913,447
Nick Suzuki (1 Way Contract)	$7,875,000 (1)
-Salary Remaining :	$6,009,868
Samuel Montembeault	$6,000,000 (3)
-Salary Remaining :	$4,578,947
Phillip Danault (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,197,368
Nicolas Roy (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,052,632
Alexander Romanov (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$2,671,053
Juraj Slafkovsky (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,671,053
Alex Newhook (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,289,474
Brendan Gallagher (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,289,474
Kirby Dach (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,289,474
Scott Mayfield (1 Way Contract)	$2,654,000 (1)
-Salary Remaining :	$2,025,421
Darren Raddysh (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,907,895
Joey Daccord (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,907,895
Mavrik Bourque	$1,500,000 (2)
-Salary Remaining :	$1,144,737
Zachary Bolduc	$1,250,000 (1)
-Salary Remaining :	$953,947
Nathan Walker	$1,007,000 (1)
-Salary Remaining :	$768,500
John Beecher	$950,000 (1)
-Salary Remaining :	$725,000
Total Pro Players	21
Salary Commitment
Year 2026 : $107,345,000
Year 2027 : $54,750,000
Year 2028 : $46,250,000
Year 2029 : $17,750,000
Salary Average Commitment
Year 2026 : $107,072,800
Year 2027 : $54,750,000
Year 2028 : $46,250,000
Year 2029 : $17,750,000
Salary Cap with 1 Way Contract
Year 2026 : $104,345,000
Year 2027 : $51,750,000
Year 2028 : $46,250,000
Year 2029 : $17,750,000

Farm Players Salaries
Joseph Veleno	$200,000 (2)
Salary Remaining :	$152,632
Tye Kartye	$200,000 (4)
Salary Remaining :	$152,632
Daniel D'Amato	$190,000 (2)
Salary Remaining :	$145,000
Guillaume Richard	$150,000 (3)
Salary Remaining :	$114,474
John Ludvig	$135,000 (2)
Salary Remaining :	$103,026
Vincent Iorio	$117,500 (3)
Salary Remaining :	$89,671
Jared Davidson	$112,500 (1)
Salary Remaining :	$85,855
Arber Xhekaj	$112,500 (1)
Salary Remaining :	$85,855
Pierrick Dube	$110,000 (2)
Salary Remaining :	$83,947
Ryan Fanti	$100,000 (2)
Salary Remaining :	$76,316
John Hayden	$100,000 (3)
Salary Remaining :	$76,316
Tyler Thorpe	$100,000 (3)
Salary Remaining :	$76,316
Louis Domingue	$100,000 (1)
Salary Remaining :	$76,316
William Trudeau	$100,000 (3)
Salary Remaining :	$76,316
William Villeneuve	$100,000 (2)
Salary Remaining :	$76,316
Xavier Parent	$100,000 (1)
Salary Remaining :	$76,316
Justin Danforth	$99,669 (1)
Salary Remaining :	$76,063
Ian Mitchell (Out of Payroll)	$96,500 (4)
Salary Remaining :	$73,645
Trey Fix-Wolansky	$95,000 (2)
Salary Remaining :	$72,500
Aleksanteri Kaskimaki	$95,000 (2)
Salary Remaining :	$72,500
Riley Duran	$95,000 (1)
Salary Remaining :	$72,500
Drew Helleson	$95,000 (1)
Salary Remaining :	$72,500
Judd Caulfield	$90,000 (1)
Salary Remaining :	$68,684
Brandon Scanlin	$88,000 (2)
Salary Remaining :	$67,158
Total Farm Players	24
Salary Commitment
Year 2026 : $2,781,669
Year 2027 : $1,977,000
Year 2028 : $864,000
Year 2029 : $296,500
Salary Average Commitment
Year 2026 : $2,781,127
Year 2027 : $1,977,000
Year 2028 : $864,000
Year 2029 : $296,500

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amerant Bank Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	35
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$14,351,050
Farm
Home Games Left	32
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,575,000
Expense
Pro Players Total Salaries	$103,242,592
Farm Players Total Salaries	$2,702,750
Coaches Total Salaries	$2,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,300,000)
Pro Year To Date Expenses	$24,925,860
Farm Year To Date Expenses	$711,180
Pro Salary Cap To Date	$24,452,190
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,755,250
Farm Estimated Season Revenue	$14,640,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$553,908
Pro Estimated Expenses	$80,316,660
Farm Remaining Season Days	145
Farm Expenses Per Days	$15,804
Farm Estimated Expenses	$2,291,580
Estimated Season Expenses	$82,608,240
Season Salary Cap	$98,942,592
Estimate Under Maximum Salary Cap of $100,000,000	$1,057,408
Estimate Over Minimum Salary Cap of $75,000,000	$23,942,592
Current Bank Account	$72,230,331
Projected Bank Account	$76,017,341

Pro Players Salaries
Noah Dobson (1 Way Contract)	$11,000,000 (5)
-Salary Remaining :	$8,394,737
Jesper Bratt (1 Way Contract)	$9,250,000 (4)
-Salary Remaining :	$7,059,211
William Nylander (1 Way Contract)	$9,240,592 (2)
-Salary Remaining :	$7,052,031
Robert Thomas (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$6,868,421
Tage Thompson (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$6,105,263
Kirill Kaprizov (1 Way Contract)	$7,300,000 (4)
-Salary Remaining :	$5,571,053
Travis Sanheim (1 Way Contract)	$6,659,000 (1)
-Salary Remaining :	$5,081,868
Sergei Bobrovsky (1 Way Contract)	$6,350,000 (1)
-Salary Remaining :	$4,846,053
Ryan McLeod (1 Way Contract)	$6,250,000 (4)
-Salary Remaining :	$4,769,737
Adam Pelech (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$4,388,158
Thomas Harley (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,815,789
Nic Dowd (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$2,175,000
Radek Faksa (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,098,684
J.J. Peterka	$2,562,500 (2)
-Salary Remaining :	$1,955,592
Mason Lohrei	$1,900,000 (4)
-Salary Remaining :	$1,450,000
Sam Dickinson	$1,750,000 (3)
-Salary Remaining :	$1,335,526
Jalen Chatfield	$1,625,500 (2)
-Salary Remaining :	$1,240,513
Connor Bedard	$1,500,000 (1)
-Salary Remaining :	$1,144,737
Jimmy Snuggerud	$1,500,000 (2)
-Salary Remaining :	$1,144,737
Emil Heineman	$1,125,000 (2)
-Salary Remaining :	$858,553
Laurent Dauphin	$1,000,000 (1)
-Salary Remaining :	$763,158
Joel Hofer	$880,000 (1)
-Salary Remaining :	$671,579
Total Pro Players	22
Salary Commitment
Year 2026 : $103,242,592
Year 2027 : $75,503,592
Year 2028 : $59,450,000
Year 2029 : $44,700,000
Salary Average Commitment
Year 2026 : $102,235,047
Year 2027 : $74,892,847
Year 2028 : $59,450,000
Year 2029 : $44,700,000
Salary Cap with 1 Way Contract
Year 2026 : $103,242,592
Year 2027 : $75,503,592
Year 2028 : $59,450,000
Year 2029 : $44,700,000

Farm Players Salaries
Chase Pietila	$150,000 (2)
Salary Remaining :	$114,474
Stanislav Berezhnoy	$150,000 (2)
Salary Remaining :	$114,474
Zac Funk	$125,000 (1)
Salary Remaining :	$95,395
Sam Lipkin	$125,000 (1)
Salary Remaining :	$95,395
James Stefan	$125,000 (1)
Salary Remaining :	$95,395
Logan Mailloux	$125,000 (1)
Salary Remaining :	$95,395
Damien Carfagna	$100,000 (3)
Salary Remaining :	$76,316
Nikita Susuyev	$100,000 (5)
Salary Remaining :	$76,316
Shane Lachance	$100,000 (4)
Salary Remaining :	$76,316
Jackson Edward	$100,000 (3)
Salary Remaining :	$76,316
Jakub Stancl	$98,750 (2)
Salary Remaining :	$75,362
Victor Ostman	$98,000 (4)
Salary Remaining :	$74,789
William Rousseau	$98,000 (2)
Salary Remaining :	$74,789
Dylan Peterson	$98,000 (4)
Salary Remaining :	$74,789
Isaac Belliveau	$98,000 (4)
Salary Remaining :	$74,789
Tyler Kopff	$98,000 (4)
Salary Remaining :	$74,789
Matthew Villalta	$98,000 (4)
Salary Remaining :	$74,789
Mason Shaw	$95,000 (4)
Salary Remaining :	$72,500
Vsevolod Komarov	$95,000 (2)
Salary Remaining :	$72,500
Nikita Novikov	$90,000 (1)
Salary Remaining :	$68,684
Marcel Marcel	$90,000 (1)
Salary Remaining :	$68,684
Bradley Marek	$90,000 (3)
Salary Remaining :	$68,684
Dan Renouf	$90,000 (2)
Salary Remaining :	$68,684
Wilmer Skoog	$90,000 (1)
Salary Remaining :	$68,684
Ty Glover	$88,000 (2)
Salary Remaining :	$67,158
Ilya Nikolaev	$88,000 (2)
Salary Remaining :	$67,158
Total Farm Players	26
Salary Commitment
Year 2026 : $2,702,750
Year 2027 : $1,932,750
Year 2028 : $1,075,000
Year 2029 : $785,000
Salary Average Commitment
Year 2026 : $2,702,750
Year 2027 : $1,932,750
Year 2028 : $1,075,000
Year 2029 : $785,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	33
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$18,451,350
Farm
Home Games Left	33
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,117,500
Expense
Pro Players Total Salaries	$81,757,500
Farm Players Total Salaries	$3,432,500
Coaches Total Salaries	$4,488,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,250,000
Pro Year To Date Expenses	$20,230,470
Farm Year To Date Expenses	$922,090
Pro Salary Cap To Date	$18,582,030
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,654,950
Farm Estimated Season Revenue	$15,097,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$451,145
Pro Estimated Expenses	$65,416,025
Farm Remaining Season Days	145
Farm Expenses Per Days	$20,845
Farm Estimated Expenses	$3,022,525
Estimated Season Expenses	$68,438,550
Season Salary Cap	$82,007,500
Estimate Under Maximum Salary Cap of $100,000,000	$17,992,500
Estimate Over Minimum Salary Cap of $75,000,000	$7,007,500
Current Bank Account	$42,463,941
Projected Bank Account	$56,777,841

Pro Players Salaries
Mikhail Sergachev (1 Way Contract)	$11,100,000 (2)
-Salary Remaining :	$8,471,053
Andrew Mangiapane (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$6,868,421
John Gibson (1 Way Contract)	$6,400,000 (1)
-Salary Remaining :	$4,884,211
Ivan Barbashev (1 Way Contract)	$6,207,500 (1)
-Salary Remaining :	$4,737,303
Luke Schenn (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$3,434,211
Matt Dumba (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,434,211
Brandon Saad (1 Way Contract)	$4,350,000 (5)
-Salary Remaining :	$3,319,737
Sam Carrick (1 Way Contract)	$3,600,000 (5)
-Salary Remaining :	$2,747,368
Trent Frederic (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,671,053
Aku Koskenvuo (1 Way Contract)	$3,000,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,289,474
Liam O'Brien (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,289,474
Oliver Ekman-Larsson (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,289,474
Scott Wedgewood (1 Way Contract)	$2,700,000 (1)
-Salary Remaining :	$2,060,526
Cole Sillinger (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,907,895
Ryker Evans	$2,000,000 (2)
-Salary Remaining :	$1,526,316
Easton Cowan	$1,750,000 (3)
-Salary Remaining :	$1,335,526
Peyton Krebs	$1,750,000 (1)
-Salary Remaining :	$1,335,526
Brandt Clarke	$1,500,000 (1)
-Salary Remaining :	$1,144,737
Pavel Mintyukov	$1,500,000 (1)
-Salary Remaining :	$1,144,737
Sam Morton	$1,500,000 (1)
-Salary Remaining :	$1,144,737
Nicolas Deslauriers	$1,350,000 (2)
-Salary Remaining :	$1,030,263
Linus Karlsson	$1,050,000 (4)
-Salary Remaining :	$801,316
Noel Hoefenmayer	$1,050,000 (4)
-Salary Remaining :	$801,316
Zach Sanford	$950,000 (1)
-Salary Remaining :	$725,000
Total Pro Players	24
Salary Commitment
Year 2026 : $81,757,500
Year 2027 : $52,250,000
Year 2028 : $33,300,000
Year 2029 : $19,050,000
Salary Average Commitment
Year 2026 : $80,541,000
Year 2027 : $52,250,000
Year 2028 : $33,300,000
Year 2029 : $19,050,000
Salary Cap with 1 Way Contract
Year 2026 : $78,757,500
Year 2027 : $49,250,000
Year 2028 : $30,300,000
Year 2029 : $19,050,000

Farm Players Salaries
Devon Levi	$200,000 (2)
Salary Remaining :	$152,632
Andrew Gibson	$150,000 (3)
Salary Remaining :	$114,474
Jared Wright	$150,000 (2)
Salary Remaining :	$114,474
Jordan Gustafson	$150,000 (2)
Salary Remaining :	$114,474
Martin Misiak	$150,000 (3)
Salary Remaining :	$114,474
Ethan Gauthier	$150,000 (3)
Salary Remaining :	$114,474
Ryder Rolston	$150,000 (3)
Salary Remaining :	$114,474
Jacob Truscott	$150,000 (2)
Salary Remaining :	$114,474
Jackson Parsons	$150,000 (2)
Salary Remaining :	$114,474
Noah Ostlund	$150,000 (2)
Salary Remaining :	$114,474
Martin Chromiak	$140,000 (3)
Salary Remaining :	$106,842
Mikael Pyyhtia	$137,500 (2)
Salary Remaining :	$104,934
Jakub Dvorak	$125,000 (2)
Salary Remaining :	$95,395
Harrison Brunicke	$125,000 (2)
Salary Remaining :	$95,395
Simon Robertsson	$125,000 (1)
Salary Remaining :	$95,395
Matyas Sapovaliv	$125,000 (2)
Salary Remaining :	$95,395
Ty Nelson	$112,500 (2)
Salary Remaining :	$85,855
Michael Buchinger	$112,500 (2)
Salary Remaining :	$85,855
Francesco Pinelli	$112,500 (1)
Salary Remaining :	$85,855
Samu Tuomaala	$112,500 (1)
Salary Remaining :	$85,855
Andrew Lucas	$100,000 (1)
Salary Remaining :	$76,316
Amadeus Lombardi	$95,000 (1)
Salary Remaining :	$72,500
Tim Washe	$95,000 (2)
Salary Remaining :	$72,500
Danila Klimovich	$95,000 (2)
Salary Remaining :	$72,500
Thomas Milic	$90,000 (1)
Salary Remaining :	$68,684
Keean Washkurak	$90,000 (1)
Salary Remaining :	$68,684
Joshua Roy	$90,000 (1)
Salary Remaining :	$68,684
Total Farm Players	27
Salary Commitment
Year 2026 : $3,432,500
Year 2027 : $2,617,500
Year 2028 : $740,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,432,500
Year 2027 : $2,617,500
Year 2028 : $740,000
Year 2029 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Grand Casino Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	35
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$14,351,050
Farm
Home Games Left	32
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,575,000
Expense
Pro Players Total Salaries	$114,780,000
Farm Players Total Salaries	$2,482,500
Coaches Total Salaries	$4,120,000
Luxury Taxe Total	$0
Special Salary Cap Value	($7,437,500)
Pro Year To Date Expenses	$28,089,495
Farm Year To Date Expenses	$659,025
Pro Salary Cap To Date	$25,266,330
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,755,250
Farm Estimated Season Revenue	$14,640,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$624,211
Pro Estimated Expenses	$90,510,595
Farm Remaining Season Days	145
Farm Expenses Per Days	$14,645
Farm Estimated Expenses	$2,123,525
Estimated Season Expenses	$92,634,120
Season Salary Cap	$99,242,500
Estimate Under Maximum Salary Cap of $100,000,000	$757,500
Estimate Over Minimum Salary Cap of $75,000,000	$24,242,500
Current Bank Account	$8,932,628
Projected Bank Account	$2,693,758

Pro Players Salaries
Rasmus Dahlin (1 Way Contract)	$12,000,000 (5)
-Salary Remaining :	$9,157,895
Victor Hedman (1 Way Contract)	$10,775,000 (2)
-Salary Remaining :	$8,223,026
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$7,250,000
Jake Guentzel (1 Way Contract)	$9,380,000 (1)
-Salary Remaining :	$7,158,421
Dougie Hamilton (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$6,868,421
Jack Hughes (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$6,105,263
Andrei Svechnikov (1 Way Contract)	$7,750,000 (1)
-Salary Remaining :	$5,914,474
Jordan Kyrou (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,342,105
Colton Parayko (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$4,960,526
Boone Jenner (1 Way Contract)	$6,400,000 (5)
-Salary Remaining :	$4,884,211
Pyotr Kochetkov (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,671,053
Kirill Marchenko (1 Way Contract)	$3,125,000 (1)
-Salary Remaining :	$2,384,868
Logan O'Connor (1 Way Contract)	$2,900,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,213,158
Noah Powell (1 Way Contract)	$2,700,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,060,526
Travis Dermott (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,907,895
Mason McTavish (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,907,895
Kevin Bahl	$2,150,000 (1)
-Salary Remaining :	$1,640,789
Matt Coronato	$2,000,000 (3)
-Salary Remaining :	$1,526,316
Matt Grzelcyk	$1,750,000 (3)
-Salary Remaining :	$1,335,526
Ryan Lomberg	$1,575,000 (1)
-Salary Remaining :	$1,201,974
Kent Johnson	$1,500,000 (3)
-Salary Remaining :	$1,144,737
Beck Malenstyn	$1,175,000 (1)
-Salary Remaining :	$896,711
Paul Cotter	$1,100,000 (2)
-Salary Remaining :	$839,474
Total Pro Players	23
Salary Commitment
Year 2026 : $114,780,000
Year 2027 : $56,625,000
Year 2028 : $31,750,000
Year 2029 : $21,100,000
Salary Average Commitment
Year 2026 : $113,935,000
Year 2027 : $56,625,000
Year 2028 : $31,750,000
Year 2029 : $21,100,000
Salary Cap with 1 Way Contract
Year 2026 : $106,680,000
Year 2027 : $48,525,000
Year 2028 : $26,150,000
Year 2029 : $18,400,000

Farm Players Salaries
Kaden Hammell	$225,000 (5)
Salary Remaining :	$171,711
Brody Lamb	$150,000 (2)
Salary Remaining :	$114,474
Jakub Malek	$150,000 (2)
Salary Remaining :	$114,474
Shai Buium	$125,000 (1)
Salary Remaining :	$95,395
Colin White	$125,000 (4)
Salary Remaining :	$95,395
Logan Shaw	$125,000 (4)
Salary Remaining :	$95,395
Artem Grushnikov	$112,500 (1)
Salary Remaining :	$85,855
Nikita Nesterenko	$105,000 (2)
Salary Remaining :	$80,132
Clark Bishop	$105,000 (2)
Salary Remaining :	$80,132
Konnor Smith	$100,000 (5)
Salary Remaining :	$76,316
Corey Schueneman	$100,000 (2)
Salary Remaining :	$76,316
Hunter St. Martin	$100,000 (5)
Salary Remaining :	$76,316
Ethan Bear	$100,000 (4)
Salary Remaining :	$76,316
Stevie Leskovar	$100,000 (3)
Salary Remaining :	$76,316
Landon Sim	$100,000 (5)
Salary Remaining :	$76,316
Matt Luff	$100,000 (2)
Salary Remaining :	$76,316
Cole Clayton	$100,000 (2)
Salary Remaining :	$76,316
Georgii Merkulov	$95,000 (1)
Salary Remaining :	$72,500
Ronnie Attard	$95,000 (4)
Salary Remaining :	$72,500
Cooper Black	$90,000 (1)
Salary Remaining :	$68,684
Ryan Suzuki	$90,000 (1)
Salary Remaining :	$68,684
Luke Cavallin	$90,000 (1)
Salary Remaining :	$68,684
Total Farm Players	22
Salary Commitment
Year 2026 : $2,482,500
Year 2027 : $1,880,000
Year 2028 : $1,070,000
Year 2029 : $970,000
Salary Average Commitment
Year 2026 : $2,482,500
Year 2027 : $1,880,000
Year 2028 : $1,070,000
Year 2029 : $970,000

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$20,501,500
Farm
Home Games Left	32
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,575,000
Expense
Pro Players Total Salaries	$82,900,000
Farm Players Total Salaries	$4,031,250
Coaches Total Salaries	$3,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,375,000
Pro Year To Date Expenses	$20,506,585
Farm Year To Date Expenses	$981,230
Pro Salary Cap To Date	$19,144,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,604,800
Farm Estimated Season Revenue	$14,640,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$450,789
Pro Estimated Expenses	$65,364,405
Farm Remaining Season Days	145
Farm Expenses Per Days	$22,796
Farm Estimated Expenses	$3,305,420
Estimated Season Expenses	$68,669,825
Season Salary Cap	$87,275,000
Estimate Under Maximum Salary Cap of $100,000,000	$12,725,000
Estimate Over Minimum Salary Cap of $75,000,000	$12,275,000
Current Bank Account	$68,630,260
Projected Bank Account	$80,205,235

Pro Players Salaries
Barrett Hayton (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$6,868,421
Connor Murphy (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$6,868,421
Josh Manson (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$6,105,263
Timothy Liljegren (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$5,723,684
Nazem Kadri (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,342,105
Hampus Lindholm (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$4,960,526
Jake Sanderson (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$4,197,368
Taylor Hall (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,052,632
Kasperi Kapanen (1 Way Contract)	$3,120,000 (2)
-Salary Remaining :	$2,381,053
Hunter McKown (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,289,474
Alex Laferriere (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,907,895
Spencer Knight (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,907,895
Ivan Demidov	$1,850,000 (2)
-Salary Remaining :	$1,411,842
Spencer Stastney	$1,750,000 (5)
-Salary Remaining :	$1,335,526
Daniil Tarasov	$1,750,000 (4)
-Salary Remaining :	$1,335,526
Logan Morrison	$1,700,000 (3)
-Salary Remaining :	$1,297,368
Logan Cooley	$1,500,000 (1)
-Salary Remaining :	$1,144,737
Ozzy Wiesblatt	$1,250,000 (2)
-Salary Remaining :	$953,947
Jacob Quillan	$1,250,000 (1)
-Salary Remaining :	$953,947
Nikita Grebenkin	$1,250,000 (1)
-Salary Remaining :	$953,947
Arshdeep Bains	$1,050,000 (1)
-Salary Remaining :	$801,316
Devin Cooley	$980,000 (4)
-Salary Remaining :	$747,895
Donovan Sebrango	$950,000 (2)
-Salary Remaining :	$725,000
Total Pro Players	23
Salary Commitment
Year 2026 : $82,900,000
Year 2027 : $68,850,000
Year 2028 : $40,180,000
Year 2029 : $28,980,000
Salary Average Commitment
Year 2026 : $82,900,000
Year 2027 : $68,850,000
Year 2028 : $40,180,000
Year 2029 : $28,980,000
Salary Cap with 1 Way Contract
Year 2026 : $79,900,000
Year 2027 : $65,850,000
Year 2028 : $40,180,000
Year 2029 : $28,980,000

Farm Players Salaries
Anton Frondell	$200,000 (3)
Salary Remaining :	$152,632
Porter Martone	$200,000 (3)
Salary Remaining :	$152,632
Maxim Groshev	$190,000 (3)
Salary Remaining :	$145,000
Colby Barlow	$175,000 (3)
Salary Remaining :	$133,553
Tanner Molendyk	$175,000 (3)
Salary Remaining :	$133,553
Bradly Nadeau	$150,000 (2)
Salary Remaining :	$114,474
Andrew Cristall	$150,000 (3)
Salary Remaining :	$114,474
Carson Rehkopf	$150,000 (3)
Salary Remaining :	$114,474
Riley Heidt	$150,000 (3)
Salary Remaining :	$114,474
Tanner Howe	$150,000 (3)
Salary Remaining :	$114,474
David Reinbacher	$150,000 (1)
Salary Remaining :	$114,474
Andrew Basha	$150,000 (3)
Salary Remaining :	$114,474
Connor Ungar	$150,000 (2)
Salary Remaining :	$114,474
Eduard Sale	$150,000 (2)
Salary Remaining :	$114,474
Filip Mesar	$150,000 (2)
Salary Remaining :	$114,474
Topias Leinonen	$150,000 (2)
Salary Remaining :	$114,474
Arsenii Sergeev	$150,000 (2)
Salary Remaining :	$114,474
Sawyer Mynio	$137,500 (3)
Salary Remaining :	$104,934
Carl Lindbom	$125,000 (1)
Salary Remaining :	$95,395
Artur Akhtyamov	$125,000 (1)
Salary Remaining :	$95,395
Scott Morrow	$112,500 (1)
Salary Remaining :	$85,855
Marek Alscher	$112,500 (2)
Salary Remaining :	$85,855
Clay Stevenson	$105,000 (4)
Salary Remaining :	$80,132
Danny Zhilkin	$100,000 (1)
Salary Remaining :	$76,316
Cole McWard	$100,000 (2)
Salary Remaining :	$76,316
Florian Xhekaj	$98,750 (2)
Salary Remaining :	$75,362
Nikita Prishchepov	$95,000 (2)
Salary Remaining :	$72,500
Ville Heinola	$90,000 (1)
Salary Remaining :	$68,684
Topias Vilen	$90,000 (1)
Salary Remaining :	$68,684
Total Farm Players	29
Salary Commitment
Year 2026 : $4,031,250
Year 2027 : $3,238,750
Year 2028 : $1,932,500
Year 2029 : $105,000
Salary Average Commitment
Year 2026 : $4,031,250
Year 2027 : $3,238,750
Year 2028 : $1,932,500
Year 2029 : $105,000

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	31
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$22,551,650
Farm
Home Games Left	34
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$3,660,000
Expense
Pro Players Total Salaries	$90,830,000
Farm Players Total Salaries	$2,780,000
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,343,125
Pro Year To Date Expenses	$21,852,158
Farm Year To Date Expenses	$800,505
Pro Salary Cap To Date	$21,378,488
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,554,650
Farm Estimated Season Revenue	$15,555,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$488,579
Pro Estimated Expenses	$70,843,955
Farm Remaining Season Days	145
Farm Expenses Per Days	$17,789
Farm Estimated Expenses	$2,579,405
Estimated Season Expenses	$73,423,360
Season Salary Cap	$94,173,125
Estimate Under Maximum Salary Cap of $100,000,000	$5,826,875
Estimate Over Minimum Salary Cap of $75,000,000	$19,173,125
Current Bank Account	$116,142,233
Projected Bank Account	$121,828,523

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$7,250,000
Mark Scheifele (Out of Payroll)	$8,670,000 (2)
-Salary Remaining :	$6,616,579
Filip Forsberg (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$6,486,842
Tyler Bertuzzi (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$5,723,684
Ryan McDonagh (1 Way Contract)	$7,410,000 (2)
-Salary Remaining :	$5,655,000
Brock Boeser (1 Way Contract)	$6,400,000 (3)
-Salary Remaining :	$4,884,211
Jordan Binnington (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,578,947
Dylan Strome (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,578,947
Patrick Kane (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,578,947
Fabian Zetterlund (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$3,815,789
Connor McMichael (1 Way Contract)	$3,600,000 (3)
-Salary Remaining :	$2,747,368
Nick Bjugstad	$2,000,000 (2)
-Salary Remaining :	$1,526,316
Cody Glass	$1,900,000 (4)
-Salary Remaining :	$1,450,000
Oskar Sundqvist	$1,800,000 (5)
-Salary Remaining :	$1,373,684
Troy Stecher	$1,800,000 (5)
-Salary Remaining :	$1,373,684
Thomas Novak	$1,750,000 (2)
-Salary Remaining :	$1,335,526
Simon Nemec	$1,500,000 (3)
-Salary Remaining :	$1,144,737
Kevin Lankinen	$1,400,000 (2)
-Salary Remaining :	$1,068,421
Shakir Mukhamadullin	$1,250,000 (2)
-Salary Remaining :	$953,947
Colin Miller	$1,000,000 (1)
-Salary Remaining :	$763,158
Craig Smith	$950,000 (1)
-Salary Remaining :	$725,000
Philip Broberg	$900,000 (1)
-Salary Remaining :	$686,842
Total Pro Players	22
Salary Commitment
Year 2026 : $90,830,000
Year 2027 : $63,980,000
Year 2028 : $22,000,000
Year 2029 : $10,500,000
Salary Average Commitment
Year 2026 : $90,321,000
Year 2027 : $63,471,000
Year 2028 : $22,000,000
Year 2029 : $10,500,000
Salary Cap with 1 Way Contract
Year 2026 : $90,830,000
Year 2027 : $63,980,000
Year 2028 : $22,000,000
Year 2029 : $10,500,000

Farm Players Salaries
Colten Ellis	$175,000 (1)
Salary Remaining :	$133,553
Trevor Connelly	$175,000 (3)
Salary Remaining :	$133,553
Klim Kostin	$150,000 (2)
Salary Remaining :	$114,474
Tristan Bertucci	$150,000 (3)
Salary Remaining :	$114,474
Fabian Lysell	$125,000 (3)
Salary Remaining :	$95,395
Luke Tuch	$125,000 (1)
Salary Remaining :	$95,395
Corson Ceulemans	$125,000 (3)
Salary Remaining :	$95,395
Caleb Jones	$120,000 (5)
Salary Remaining :	$91,579
Drew Commesso	$112,500 (1)
Salary Remaining :	$85,855
William Stromgren	$112,500 (1)
Salary Remaining :	$85,855
Zayde Wisdom	$100,000 (3)
Salary Remaining :	$76,316
Dylan Garand	$100,000 (2)
Salary Remaining :	$76,316
Justin Kirkland	$100,000 (5)
Salary Remaining :	$76,316
Oasiz Wiesblatt	$100,000 (5)
Salary Remaining :	$76,316
Ethan Del Mastro	$95,000 (1)
Salary Remaining :	$72,500
Kole Lind	$95,000 (4)
Salary Remaining :	$72,500
Justin Holl	$95,000 (2)
Salary Remaining :	$72,500
Zack MacEwen	$95,000 (2)
Salary Remaining :	$72,500
Cole Schwindt	$90,000 (1)
Salary Remaining :	$68,684
Cameron Hughes	$90,000 (1)
Salary Remaining :	$68,684
Max Lajoie	$90,000 (2)
Salary Remaining :	$68,684
Dennis Cholowski	$90,000 (3)
Salary Remaining :	$68,684
Riley Tufte	$90,000 (3)
Salary Remaining :	$68,684
Matvey Petrov	$90,000 (1)
Salary Remaining :	$68,684
Alex Limoges	$90,000 (2)
Salary Remaining :	$68,684
Total Farm Players	25
Salary Commitment
Year 2026 : $2,780,000
Year 2027 : $1,890,000
Year 2028 : $1,270,000
Year 2029 : $415,000
Salary Average Commitment
Year 2026 : $2,780,000
Year 2027 : $1,890,000
Year 2028 : $1,270,000
Year 2029 : $415,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	31
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$22,551,650
Farm
Home Games Left	32
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,575,000
Expense
Pro Players Total Salaries	$96,725,000
Farm Players Total Salaries	$3,375,250
Coaches Total Salaries	$3,756,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,250,000)
Pro Year To Date Expenses	$23,696,992
Farm Year To Date Expenses	$908,774
Pro Salary Cap To Date	$22,929,607
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,554,650
Farm Estimated Season Revenue	$14,640,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$526,132
Pro Estimated Expenses	$76,289,140
Farm Remaining Season Days	145
Farm Expenses Per Days	$20,480
Farm Estimated Expenses	$2,969,600
Estimated Season Expenses	$79,258,740
Season Salary Cap	$93,475,000
Estimate Under Maximum Salary Cap of $100,000,000	$6,525,000
Estimate Over Minimum Salary Cap of $75,000,000	$18,475,000
Current Bank Account	$31,715,907
Projected Bank Account	$30,651,817

Pro Players Salaries
Jack Eichel (1 Way Contract)	$15,000,000 (5)
-Salary Remaining :	$11,447,368
Brent Burns (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$7,250,000
Dylan Guenther (1 Way Contract)	$6,666,667 (3)
-Salary Remaining :	$5,087,720
Justin Faulk (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$4,960,526
Matt Duchene (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$4,960,526
Valeri Nichushkin (1 Way Contract)	$6,125,000 (1)
-Salary Remaining :	$4,674,342
Jason Dickinson (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$4,388,158
Cody Ceci (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,815,789
Damon Severson (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,815,789
Yakov Trenin (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$3,434,211
Thatcher Demko (1 Way Contract)	$3,850,000 (4)
-Salary Remaining :	$2,938,158
Ross Colton (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,671,053
Luke Hughes (1 Way Contract)	$3,333,333 (3)
-Salary Remaining :	$2,543,859
Evander Kane (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$2,518,421
Andrew Peeke (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,289,474
Marcus Hogberg	$2,000,000 (5)
-Salary Remaining :	$1,526,316
Matthew Wood	$1,750,000 (3)
-Salary Remaining :	$1,335,526
Ben Kindel	$1,750,000 (3)
-Salary Remaining :	$1,335,526
Shane Wright	$1,500,000 (1)
-Salary Remaining :	$1,144,737
Frank Nazar	$1,250,000 (1)
-Salary Remaining :	$953,947
Jonathan Aspirot	$950,000 (4)
-Salary Remaining :	$725,000
Total Pro Players	21
Salary Commitment
Year 2026 : $96,725,000
Year 2027 : $75,050,000
Year 2028 : $55,050,000
Year 2029 : $31,300,000
Salary Average Commitment
Year 2026 : $96,725,000
Year 2027 : $75,050,000
Year 2028 : $55,050,000
Year 2029 : $31,300,000
Salary Cap with 1 Way Contract
Year 2026 : $96,725,000
Year 2027 : $75,050,000
Year 2028 : $55,050,000
Year 2029 : $31,300,000

Farm Players Salaries
Jujhar Khaira	$200,000 (2)
Salary Remaining :	$152,632
Berkly Catton	$200,000 (3)
Salary Remaining :	$152,632
Aidan McDonough	$200,000 (2)
Salary Remaining :	$152,632
Cole Eiserman	$175,000 (3)
Salary Remaining :	$133,553
Michael Brandsegg-Nygard	$175,000 (3)
Salary Remaining :	$133,553
Quentin Musty	$175,000 (3)
Salary Remaining :	$133,553
Ayrton Martino	$150,000 (2)
Salary Remaining :	$114,474
Arno Tiefensee	$150,000 (5)
Salary Remaining :	$114,474
Cole Hutson	$150,000 (3)
Salary Remaining :	$114,474
Sheldon Dries	$150,000 (1)
Salary Remaining :	$114,474
Seamus Casey	$125,000 (2)
Salary Remaining :	$95,395
Carson Bantle	$125,000 (1)
Salary Remaining :	$95,395
Joakim Kemell	$125,000 (4)
Salary Remaining :	$95,395
Mike Benning	$112,500 (2)
Salary Remaining :	$85,855
Domenick Fensore	$112,500 (2)
Salary Remaining :	$85,855
Anders Bjork	$100,000 (2)
Salary Remaining :	$76,316
Parker Gahagen	$100,000 (1)
Salary Remaining :	$76,316
Wyatte Wylie	$100,000 (2)
Salary Remaining :	$76,316
Nikolai Knyzhov	$100,000 (4)
Salary Remaining :	$76,316
Isaiah George	$98,750 (2)
Salary Remaining :	$75,362
Tye Felhaber	$95,000 (4)
Salary Remaining :	$72,500
Vladislav Kolyachonok	$95,000 (1)
Salary Remaining :	$72,500
Walker Duehr	$93,500 (1)
Salary Remaining :	$71,355
Santeri Hatakka	$90,000 (1)
Salary Remaining :	$68,684
Graeme Clarke	$90,000 (1)
Salary Remaining :	$68,684
Olivier Rodrigue	$88,000 (1)
Salary Remaining :	$67,158
Total Farm Players	26
Salary Commitment
Year 2026 : $3,375,250
Year 2027 : $2,543,750
Year 2028 : $1,345,000
Year 2029 : $470,000
Salary Average Commitment
Year 2026 : $3,375,250
Year 2027 : $2,543,750
Year 2028 : $1,345,000
Year 2029 : $470,000

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	33
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$18,451,350
Farm
Home Games Left	32
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,575,000
Expense
Pro Players Total Salaries	$108,533,417
Farm Players Total Salaries	$2,696,512
Coaches Total Salaries	$4,260,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,343,125)
Pro Year To Date Expenses	$26,586,315
Farm Year To Date Expenses	$785,070
Pro Salary Cap To Date	$24,396,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,654,950
Farm Estimated Season Revenue	$14,640,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$590,807
Pro Estimated Expenses	$85,667,015
Farm Remaining Season Days	145
Farm Expenses Per Days	$17,034
Farm Estimated Expenses	$2,469,930
Estimated Season Expenses	$88,136,945
Season Salary Cap	$99,665,292
Estimate Under Maximum Salary Cap of $100,000,000	$334,708
Estimate Over Minimum Salary Cap of $75,000,000	$24,665,292
Current Bank Account	$15,324,462
Projected Bank Account	$9,482,467

Pro Players Salaries
Owen Power (1 Way Contract)	$11,500,000 (5)
-Salary Remaining :	$8,776,316
Artemi Panarin (1 Way Contract)	$9,900,000 (3)
-Salary Remaining :	$7,555,263
Elias Lindholm (1 Way Contract)	$9,055,500 (1)
-Salary Remaining :	$6,910,776
Sam Reinhart (1 Way Contract)	$8,325,000 (2)
-Salary Remaining :	$6,353,289
Ilya Sorokin (1 Way Contract)	$7,340,000 (2)
-Salary Remaining :	$5,601,579
Tyler Myers (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$5,342,105
Brett Pesce (1 Way Contract)	$6,686,250 (2)
-Salary Remaining :	$5,102,664
Yegor Sharangovich (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,815,789
Sam Bennett (1 Way Contract)	$4,975,000 (3)
-Salary Remaining :	$3,796,711
Ryan Graves (1 Way Contract)	$4,396,667 (1)
-Salary Remaining :	$3,355,351
Nino Niederreiter (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$3,052,632
Connor Clifton (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,052,632
Lars Eller (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,671,053
Jonas Johansson (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$2,289,474
Kaapo Kahkonen (1 Way Contract)	$2,925,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,232,237
Adam Boqvist (1 Way Contract)	$2,600,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,984,211
Justin Brazeau	$2,000,000 (4)
-Salary Remaining :	$1,526,316
Philipp Kurashev	$2,000,000 (1)
-Salary Remaining :	$1,526,316
Calum Ritchie	$1,750,000 (3)
-Salary Remaining :	$1,335,526
Alexandre Texier	$1,625,000 (4)
-Salary Remaining :	$1,240,132
Aatu Raty	$1,500,000 (5)
-Salary Remaining :	$1,144,737
Alexander Nikishin	$1,500,000 (2)
-Salary Remaining :	$1,144,737
Justin Sourdif	$1,375,000 (5)
-Salary Remaining :	$1,049,342
Jacob Bryson	$1,370,000 (3)
-Salary Remaining :	$1,045,526
Kyle MacLean	$1,210,000 (2)
-Salary Remaining :	$923,421
Total Pro Players	25
Salary Commitment
Year 2026 : $108,533,417
Year 2027 : $86,481,250
Year 2028 : $54,995,000
Year 2029 : $32,000,000
Salary Average Commitment
Year 2026 : $105,670,792
Year 2027 : $84,916,000
Year 2028 : $54,995,000
Year 2029 : $32,000,000
Salary Cap with 1 Way Contract
Year 2026 : $103,008,417
Year 2027 : $83,556,250
Year 2028 : $54,995,000
Year 2029 : $32,000,000

Farm Players Salaries
Zach Aston-Reese	$184,013 (1)
Salary Remaining :	$140,431
Brock McGinn	$150,000 (4)
Salary Remaining :	$114,474
Caden Price	$137,500 (3)
Salary Remaining :	$104,934
Cam Squires	$125,000 (3)
Salary Remaining :	$95,395
Owen Beck	$125,000 (2)
Salary Remaining :	$95,395
Jani Nyman	$125,000 (2)
Salary Remaining :	$95,395
Jack Peart	$125,000 (1)
Salary Remaining :	$95,395
Sam Colangelo	$112,500 (2)
Salary Remaining :	$85,855
Andrew Perrott	$112,500 (2)
Salary Remaining :	$85,855
Tyrel Bauer	$112,500 (2)
Salary Remaining :	$85,855
Henrik Tikkanen	$112,500 (5)
Salary Remaining :	$85,855
Hunter Brzustewicz	$112,500 (2)
Salary Remaining :	$85,855
Samuel Savoie	$112,500 (2)
Salary Remaining :	$85,855
Mikko Kokkonen	$105,000 (1)
Salary Remaining :	$80,132
Scott Ratzlaff	$100,000 (3)
Salary Remaining :	$76,316
Braden Hache	$95,000 (1)
Salary Remaining :	$72,500
Bryce Montgomery	$95,000 (2)
Salary Remaining :	$72,500
Cade Webber (Out of Payroll)	$95,000 (1)
Salary Remaining :	$72,500
Riley Bezeau	$95,000 (2)
Salary Remaining :	$72,500
Cedric Pare	$95,000 (4)
Salary Remaining :	$72,500
Gleb Veremyev	$95,000 (1)
Salary Remaining :	$72,500
Josh Filmon	$95,000 (2)
Salary Remaining :	$72,500
Artur Cholach	$95,000 (2)
Salary Remaining :	$72,500
Sahil Panwar	$90,000 (1)
Salary Remaining :	$68,684
Jacob Gaucher	$90,000 (1)
Salary Remaining :	$68,684
Total Farm Players	25
Salary Commitment
Year 2026 : $2,791,512
Year 2027 : $1,912,500
Year 2028 : $720,000
Year 2029 : $357,500
Salary Average Commitment
Year 2026 : $2,791,512
Year 2027 : $1,912,500
Year 2028 : $720,000
Year 2029 : $357,500

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$20,501,500
Farm
Home Games Left	35
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$3,202,500
Expense
Pro Players Total Salaries	$88,310,000
Farm Players Total Salaries	$3,037,500
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$21,388,155
Farm Year To Date Expenses	$836,101
Pro Salary Cap To Date	$20,440,792
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,604,800
Farm Estimated Season Revenue	$16,012,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$485,842
Pro Estimated Expenses	$70,447,090
Farm Remaining Season Days	145
Farm Expenses Per Days	$18,618
Farm Estimated Expenses	$2,699,610
Estimated Season Expenses	$73,146,700
Season Salary Cap	$88,310,000
Estimate Under Maximum Salary Cap of $100,000,000	$11,690,000
Estimate Over Minimum Salary Cap of $75,000,000	$13,310,000
Current Bank Account	$28,305,710
Projected Bank Account	$36,776,310

Pro Players Salaries
Charlie Coyle (1 Way Contract)	$7,450,000 (2)
-Salary Remaining :	$5,685,526
Sean Walker (1 Way Contract)	$6,715,000 (3)
-Salary Remaining :	$5,124,605
Chris Kreider (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$4,960,526
Brian Dumoulin (1 Way Contract)	$6,300,000 (2)
-Salary Remaining :	$4,807,895
Ben Chiarot (1 Way Contract)	$6,050,000 (2)
-Salary Remaining :	$4,617,105
Jake Evans (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,578,947
Nick Seeler (1 Way Contract)	$5,975,000 (2)
-Salary Remaining :	$4,559,868
Brenden Dillon (1 Way Contract)	$5,850,000 (1)
-Salary Remaining :	$4,464,474
Andrew Copp (1 Way Contract)	$5,625,000 (1)
-Salary Remaining :	$4,292,763
Casey DeSmith (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,815,789
Ryan Poehling (1 Way Contract)	$3,650,000 (4)
-Salary Remaining :	$2,785,526
Dylan Cozens (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,671,053
Collin Graf (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$2,671,053
Max Domi (1 Way Contract)	$3,090,000 (1)
-Salary Remaining :	$2,358,158
Blake Lizotte (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,289,474
Landon Slaggert (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$1,907,895
Brandon Bussi	$1,900,000 (2)
-Salary Remaining :	$1,450,000
Dennis Gilbert	$1,500,000 (2)
-Salary Remaining :	$1,144,737
Mathieu Olivier	$1,205,000 (1)
-Salary Remaining :	$919,605
Matt Rempe	$1,100,000 (2)
-Salary Remaining :	$839,474
William Lagesson	$1,000,000 (1)
-Salary Remaining :	$763,158
Sam Poulin	$900,000 (3)
-Salary Remaining :	$686,842
Total Pro Players	22
Salary Commitment
Year 2026 : $88,310,000
Year 2027 : $56,540,000
Year 2028 : $26,265,000
Year 2029 : $13,150,000
Salary Average Commitment
Year 2026 : $88,292,000
Year 2027 : $56,540,000
Year 2028 : $26,265,000
Year 2029 : $13,150,000
Salary Cap with 1 Way Contract
Year 2026 : $88,310,000
Year 2027 : $56,540,000
Year 2028 : $26,265,000
Year 2029 : $13,150,000

Farm Players Salaries
Nikita Tolopilo	$200,000 (3)
Salary Remaining :	$152,632
Ludwig Persson	$150,000 (2)
Salary Remaining :	$114,474
Tristen Nielsen	$150,000 (1)
Salary Remaining :	$114,474
Ryan Mast	$150,000 (3)
Salary Remaining :	$114,474
Will Cranley	$125,000 (1)
Salary Remaining :	$95,395
Ty Gallagher	$125,000 (1)
Salary Remaining :	$95,395
Ondrej Becher	$112,500 (2)
Salary Remaining :	$85,855
Blake Smith	$100,000 (2)
Salary Remaining :	$76,316
Justin Janicke	$100,000 (2)
Salary Remaining :	$76,316
Michael Karow	$100,000 (1)
Salary Remaining :	$76,316
Brett Harrison	$100,000 (1)
Salary Remaining :	$76,316
Kyle Masters	$100,000 (3)
Salary Remaining :	$76,316
Lleyton Moore	$100,000 (3)
Salary Remaining :	$76,316
Viktor Neuchev	$100,000 (1)
Salary Remaining :	$76,316
Dyllan Gill	$100,000 (2)
Salary Remaining :	$76,316
Nikita Quapp	$100,000 (2)
Salary Remaining :	$76,316
Austin Roest	$100,000 (1)
Salary Remaining :	$76,316
Riley Fiddler-Schultz	$95,000 (1)
Salary Remaining :	$72,500
Djibril Toure	$95,000 (1)
Salary Remaining :	$72,500
Parker Ford	$95,000 (1)
Salary Remaining :	$72,500
Ethan Keppen	$95,000 (1)
Salary Remaining :	$72,500
Chris Ortiz	$95,000 (1)
Salary Remaining :	$72,500
Jackson Dorrington	$95,000 (1)
Salary Remaining :	$72,500
Josh Davies	$95,000 (1)
Salary Remaining :	$72,500
Lucas Ciona	$90,000 (1)
Salary Remaining :	$68,684
Kyle McDonald	$90,000 (3)
Salary Remaining :	$68,684
Ryan Hofer	$90,000 (3)
Salary Remaining :	$68,684
Mike Hardman	$90,000 (1)
Salary Remaining :	$68,684
Total Farm Players	28
Salary Commitment
Year 2026 : $3,037,500
Year 2027 : $1,392,500
Year 2028 : $730,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,037,500
Year 2027 : $1,392,500
Year 2028 : $730,000
Year 2029 : $0

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$20,501,500
Farm
Home Games Left	31
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$5,032,500
Expense
Pro Players Total Salaries	$83,541,767
Farm Players Total Salaries	$2,476,000
Coaches Total Salaries	$4,296,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,325,000
Pro Year To Date Expenses	$20,572,504
Farm Year To Date Expenses	$705,171
Pro Salary Cap To Date	$19,426,184
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,604,800
Farm Estimated Season Revenue	$14,182,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$459,904
Pro Estimated Expenses	$66,686,080
Farm Remaining Season Days	145
Farm Expenses Per Days	$15,432
Farm Estimated Expenses	$2,237,640
Estimated Season Expenses	$68,923,720
Season Salary Cap	$91,866,767
Estimate Under Maximum Salary Cap of $100,000,000	$8,133,233
Estimate Over Minimum Salary Cap of $75,000,000	$16,866,767
Current Bank Account	$127,396,505
Projected Bank Account	$138,260,085

Pro Players Salaries
Jason Robertson (1 Way Contract)	$11,000,000 (5)
-Salary Remaining :	$8,394,737
Tim Stutzle (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$6,868,421
Martin Fehervary (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$6,868,421
Nikolaj Ehlers (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$6,105,263
Jackson LaCombe (1 Way Contract)	$7,250,100 (4)
-Salary Remaining :	$5,532,971
Pavel Zacha (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,578,947
Lukas Dostal (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$4,578,947
Lucas Raymond (1 Way Contract)	$4,166,667 (1)
-Salary Remaining :	$3,179,825
Jack Roslovic (1 Way Contract)	$4,150,000 (3)
-Salary Remaining :	$3,167,105
Jordan Spence (1 Way Contract)	$3,600,000 (3)
-Salary Remaining :	$2,747,368
Ryan Donato (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$1,602,632
Matias Maccelli	$2,000,000 (1)
-Salary Remaining :	$1,526,316
Kaiden Guhle	$1,750,000 (2)
-Salary Remaining :	$1,335,526
Connor Dewar	$1,750,000 (3)
-Salary Remaining :	$1,335,526
Juuso Parssinen	$1,350,000 (1)
-Salary Remaining :	$1,030,263
Nick Perbix	$1,350,000 (2)
-Salary Remaining :	$1,030,263
Elias Petterssen	$1,125,000 (2)
-Salary Remaining :	$858,553
Vinnie Hinostroza	$1,100,000 (1)
-Salary Remaining :	$839,474
Christian Fischer (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$763,158
Michael Carcone	$950,000 (1)
-Salary Remaining :	$725,000
Arturs Silovs	$900,000 (1)
-Salary Remaining :	$686,842
Total Pro Players	21
Salary Commitment
Year 2026 : $83,541,767
Year 2027 : $72,075,100
Year 2028 : $50,750,100
Year 2029 : $41,250,100
Salary Average Commitment
Year 2026 : $83,541,767
Year 2027 : $72,075,100
Year 2028 : $50,750,100
Year 2029 : $41,250,100
Salary Cap with 1 Way Contract
Year 2026 : $82,541,767
Year 2027 : $72,075,100
Year 2028 : $50,750,100
Year 2029 : $41,250,100

Farm Players Salaries
Kenny Connors	$150,000 (2)
Salary Remaining :	$114,474
Kirill Kirsanov	$150,000 (2)
Salary Remaining :	$114,474
Kyle Jackson	$150,000 (2)
Salary Remaining :	$114,474
Garin Bjorklund	$125,000 (1)
Salary Remaining :	$95,395
Cayden Primeau	$125,000 (3)
Salary Remaining :	$95,395
Hunter Haight	$125,000 (2)
Salary Remaining :	$95,395
Vadim Zherenko	$105,000 (1)
Salary Remaining :	$80,132
Henry Thrun	$105,000 (1)
Salary Remaining :	$80,132
Colton White	$100,000 (1)
Salary Remaining :	$76,316
Gustav Olofsson	$100,000 (1)
Salary Remaining :	$76,316
Pierre Engvall	$100,000 (1)
Salary Remaining :	$76,316
Taylor Ward	$100,000 (1)
Salary Remaining :	$76,316
Joe Fleming	$100,000 (2)
Salary Remaining :	$76,316
Adam Erne (Out of Payroll)	$100,000 (1)
Salary Remaining :	$76,316
Connor Kurth	$98,000 (4)
Salary Remaining :	$74,789
Rem Pitlick	$95,000 (1)
Salary Remaining :	$72,500
Zack Hayes	$95,000 (2)
Salary Remaining :	$72,500
Max Willman	$95,000 (1)
Salary Remaining :	$72,500
Mitch McLain	$95,000 (1)
Salary Remaining :	$72,500
Brendan Furry	$95,000 (1)
Salary Remaining :	$72,500
Max Szuber	$90,000 (1)
Salary Remaining :	$68,684
Ben Gleason	$90,000 (3)
Salary Remaining :	$68,684
Justin Bailey	$88,000 (2)
Salary Remaining :	$67,158
Total Farm Players	23
Salary Commitment
Year 2026 : $2,476,000
Year 2027 : $1,171,000
Year 2028 : $313,000
Year 2029 : $98,000
Salary Average Commitment
Year 2026 : $2,476,000
Year 2027 : $1,171,000
Year 2028 : $313,000
Year 2029 : $98,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xfinity Mobile Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$20,501,500
Farm
Home Games Left	33
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,117,500
Expense
Pro Players Total Salaries	$68,185,000
Farm Players Total Salaries	$3,537,250
Coaches Total Salaries	$3,825,688
Luxury Taxe Total	$0
Special Salary Cap Value	$6,875,000
Pro Year To Date Expenses	$18,380,311
Farm Year To Date Expenses	$902,743
Pro Salary Cap To Date	$17,559,818
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,604,800
Farm Estimated Season Revenue	$15,097,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$377,102
Pro Estimated Expenses	$54,679,790
Farm Remaining Season Days	145
Farm Expenses Per Days	$20,519
Farm Estimated Expenses	$2,975,255
Estimated Season Expenses	$57,655,045
Season Salary Cap	$75,060,000
Estimate Under Maximum Salary Cap of $100,000,000	$24,940,000
Estimate Over Minimum Salary Cap of $75,000,000	$60,000
Current Bank Account	$56,635,730
Projected Bank Account	$79,682,985

Pro Players Salaries
Marco Rossi (1 Way Contract)	$8,500,000 (4)
-Salary Remaining :	$6,486,842
Josh Norris (1 Way Contract)	$7,950,000 (1)
-Salary Remaining :	$6,067,105
Jonas Siegenthaler (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,578,947
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$3,892,105
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (1)
-Salary Remaining :	$3,678,421
Michael Rasmussen (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$2,785,526
Noah Cates (1 Way Contract)	$3,650,000 (4)
-Salary Remaining :	$2,785,526
Tyson Foerster (1 Way Contract)	$3,650,000 (4)
-Salary Remaining :	$2,785,526
Bowen Byram (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,671,053
Warren Foegele (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,671,053
Henri Jokiharju (1 Way Contract)	$3,150,000 (4)
-Salary Remaining :	$2,403,947
Mackenzie Blackwood (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,136,842
Jesper Boqvist (1 Way Contract)	$2,650,000 (4)
-Salary Remaining :	$2,022,368
Carl Grundstrom	$1,750,000 (3)
-Salary Remaining :	$1,335,526
Jayden Struble	$1,500,000 (2)
-Salary Remaining :	$1,144,737
Oliver Kapanen	$1,250,000 (2)
-Salary Remaining :	$953,947
Nico Daws	$1,100,000 (1)
-Salary Remaining :	$839,474
Rodrigo Abols	$950,000 (1)
-Salary Remaining :	$725,000
Jonatan Berggren	$935,000 (3)
-Salary Remaining :	$713,553
Yan Kuznetsov	$900,000 (1)
-Salary Remaining :	$686,842
Carson Meyer	$880,000 (1)
-Salary Remaining :	$671,579
Total Pro Players	21
Salary Commitment
Year 2026 : $68,185,000
Year 2027 : $40,035,000
Year 2028 : $27,785,000
Year 2029 : $21,600,000
Salary Average Commitment
Year 2026 : $68,185,000
Year 2027 : $40,035,000
Year 2028 : $27,785,000
Year 2029 : $21,600,000
Salary Cap with 1 Way Contract
Year 2026 : $68,185,000
Year 2027 : $40,035,000
Year 2028 : $27,785,000
Year 2029 : $21,600,000

Farm Players Salaries
Matthew Kessel	$200,000 (3)
Salary Remaining :	$152,632
Oliver Bonk	$175,000 (3)
Salary Remaining :	$133,553
Aidan Thompson	$150,000 (2)
Salary Remaining :	$114,474
Carson Bjarnason	$150,000 (3)
Salary Remaining :	$114,474
Etienne Morin	$150,000 (3)
Salary Remaining :	$114,474
Isaac Howard	$150,000 (2)
Salary Remaining :	$114,474
Jacky Hughes	$150,000 (2)
Salary Remaining :	$114,474
Hendrix Lapierre	$127,500 (2)
Salary Remaining :	$97,303
Fedor Svechkov	$125,000 (1)
Salary Remaining :	$95,395
Patrick Thomas	$125,000 (3)
Salary Remaining :	$95,395
Vilmer Alriksson	$125,000 (3)
Salary Remaining :	$95,395
Marc Gatcomb	$125,000 (4)
Salary Remaining :	$95,395
Zach Dean	$125,000 (1)
Salary Remaining :	$95,395
Julian Lutz	$125,000 (2)
Salary Remaining :	$95,395
Ryan Greene	$125,000 (2)
Salary Remaining :	$95,395
Cam Lund	$125,000 (2)
Salary Remaining :	$95,395
Aleksei Kolosov	$112,500 (2)
Salary Remaining :	$85,855
Cross Hanas	$112,500 (2)
Salary Remaining :	$85,855
Benoit-Olivier Groulx	$110,000 (4)
Salary Remaining :	$83,947
Nils Aman	$105,000 (3)
Salary Remaining :	$80,132
Daemon Hunt	$100,000 (2)
Salary Remaining :	$76,316
Chase Bradley	$100,000 (2)
Salary Remaining :	$76,316
Anton Johansson	$98,750 (2)
Salary Remaining :	$75,362
Marc-Andre Gaudet	$95,000 (2)
Salary Remaining :	$72,500
T.J. Semptimphelter	$95,000 (4)
Salary Remaining :	$72,500
Jon-Randall Avon	$90,000 (3)
Salary Remaining :	$68,684
Hunter McDonald	$90,000 (3)
Salary Remaining :	$68,684
Ty Smith	$88,000 (1)
Salary Remaining :	$67,158
Logan Nijhoff	$88,000 (2)
Salary Remaining :	$67,158
Total Farm Players	29
Salary Commitment
Year 2026 : $3,537,250
Year 2027 : $3,199,250
Year 2028 : $1,540,000
Year 2029 : $330,000
Salary Average Commitment
Year 2026 : $3,537,250
Year 2027 : $3,199,250
Year 2028 : $1,540,000
Year 2029 : $330,000

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	34
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$16,401,200
Farm
Home Games Left	34
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$3,660,000
Expense
Pro Players Total Salaries	$98,284,167
Farm Players Total Salaries	$2,839,250
Coaches Total Salaries	$6,360,000
Luxury Taxe Total	$0
Special Salary Cap Value	($9,750,000)
Pro Year To Date Expenses	$24,642,045
Farm Year To Date Expenses	$814,545
Pro Salary Cap To Date	$23,277,825
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,705,100
Farm Estimated Season Revenue	$15,555,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$547,601
Pro Estimated Expenses	$79,402,145
Farm Remaining Season Days	145
Farm Expenses Per Days	$18,101
Farm Estimated Expenses	$2,624,645
Estimated Season Expenses	$82,026,790
Season Salary Cap	$88,534,167
Estimate Under Maximum Salary Cap of $100,000,000	$11,465,833
Estimate Over Minimum Salary Cap of $75,000,000	$13,534,167
Current Bank Account	$103,348,862
Projected Bank Account	$106,582,172

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,600,000 (4)
-Salary Remaining :	$9,615,789
Erik Karlsson (1 Way Contract)	$11,500,000 (1)
-Salary Remaining :	$8,776,316
Aleksander Barkov (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$7,631,579
Timo Meier (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$6,868,421
Alex DeBrincat (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,105,263
Aaron Ekblad (1 Way Contract)	$5,475,000 (3)
-Salary Remaining :	$4,178,289
Jeremy Swayman (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,815,789
Jordan Eberle (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,815,789
Eeli Tolvanen (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,052,632
Mattias Samuelsson (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,671,053
Zemgus Girgensons (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,289,474
Jonathan Drouin (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,289,474
Zach Whitecloud (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,098,684
Wyatt Kaiser (1 Way Contract)	$2,666,667 (3)
-Salary Remaining :	$2,035,088
Anthony Duclair (1 Way Contract)	$2,197,500 (1)
-Salary Remaining :	$1,677,039
Samuel Ersson	$2,000,000 (3)
-Salary Remaining :	$1,526,316
Tanner Pearson (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,526,316
Ryan Leonard	$2,000,000 (3)
-Salary Remaining :	$1,526,316
Denton Mateychuk	$1,500,000 (2)
-Salary Remaining :	$1,144,737
Olen Zellweger	$1,125,000 (1)
-Salary Remaining :	$858,553
Nico Sturm	$1,000,000 (4)
-Salary Remaining :	$763,158
Bobby Brink	$970,000 (1)
-Salary Remaining :	$740,263
Total Pro Players	22
Salary Commitment
Year 2026 : $98,284,167
Year 2027 : $69,741,667
Year 2028 : $30,741,667
Year 2029 : $13,600,000
Salary Average Commitment
Year 2026 : $98,484,792
Year 2027 : $69,741,667
Year 2028 : $30,741,667
Year 2029 : $13,600,000
Salary Cap with 1 Way Contract
Year 2026 : $98,284,167
Year 2027 : $69,741,667
Year 2028 : $30,741,667
Year 2029 : $13,600,000

Farm Players Salaries
Carter Yakemchuk	$200,000 (3)
Salary Remaining :	$152,632
Derek Forbort	$200,000 (2)
Salary Remaining :	$152,632
Oskar Back	$200,000 (4)
Salary Remaining :	$152,632
Cal Foote	$175,000 (2)
Salary Remaining :	$133,553
Juuso Valimaki	$155,000 (2)
Salary Remaining :	$118,289
Gracyn Sawchyn	$150,000 (3)
Salary Remaining :	$114,474
Lenni Hameenaho	$150,000 (3)
Salary Remaining :	$114,474
Ivan Miroshnichenko	$125,000 (1)
Salary Remaining :	$95,395
Colton Dach	$112,500 (1)
Salary Remaining :	$85,855
Aiden Fink	$100,000 (3)
Salary Remaining :	$76,316
Tuomas Uronen	$100,000 (3)
Salary Remaining :	$76,316
Cam Allen	$100,000 (3)
Salary Remaining :	$76,316
Nikita Alexandrov	$100,000 (4)
Salary Remaining :	$76,316
Zach Sawchenko	$100,000 (2)
Salary Remaining :	$76,316
Seth Griffith	$100,000 (1)
Salary Remaining :	$76,316
Cole Guttman	$100,000 (1)
Salary Remaining :	$76,316
Ryder Korczak	$100,000 (3)
Salary Remaining :	$76,316
Skyler Brind'Amour	$100,000 (2)
Salary Remaining :	$76,316
Ivan Prosvetov	$100,000 (2)
Salary Remaining :	$76,316
Luca Cagnoni	$98,750 (2)
Salary Remaining :	$75,362
Domenic DiVincentiis	$95,000 (2)
Salary Remaining :	$72,500
Ilya Solovyov	$90,000 (1)
Salary Remaining :	$68,684
Blade Jenkins	$88,000 (1)
Salary Remaining :	$67,158
Total Farm Players	23
Salary Commitment
Year 2026 : $2,839,250
Year 2027 : $2,223,750
Year 2028 : $1,200,000
Year 2029 : $300,000
Salary Average Commitment
Year 2026 : $2,839,250
Year 2027 : $2,223,750
Year 2028 : $1,200,000
Year 2029 : $300,000

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$20,501,500
Farm
Home Games Left	33
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,117,500
Expense
Pro Players Total Salaries	$78,206,165
Farm Players Total Salaries	$2,779,500
Coaches Total Salaries	$3,130,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,425,000
Pro Year To Date Expenses	$19,480,923
Farm Year To Date Expenses	$745,819
Pro Salary Cap To Date	$18,509,508
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,604,800
Farm Estimated Season Revenue	$15,097,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$426,769
Pro Estimated Expenses	$61,881,505
Farm Remaining Season Days	145
Farm Expenses Per Days	$15,945
Farm Estimated Expenses	$2,312,025
Estimated Season Expenses	$64,193,530
Season Salary Cap	$78,409,499
Estimate Under Maximum Salary Cap of $100,000,000	$21,590,501
Estimate Over Minimum Salary Cap of $75,000,000	$3,409,499
Current Bank Account	$79,025,913
Projected Bank Account	$95,534,683

Pro Players Salaries
Brayden McNabb (1 Way Contract)	$8,250,000 (1)
-Salary Remaining :	$6,296,053
Gustav Forsling (1 Way Contract)	$8,113,333 (2)
-Salary Remaining :	$6,191,754
Trevor van Riemsdyk (1 Way Contract)	$6,700,000 (2)
-Salary Remaining :	$5,113,158
Jeff Skinner (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,578,947
Owen Tippett (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,578,947
Elvis Merzlikins (1 Way Contract)	$5,400,000 (1)
-Salary Remaining :	$4,121,053
Ryan Strome (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,815,789
Will Cuylle (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,815,789
Filip Gustavsson (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$2,861,842
Nate Schmidt (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$2,861,842
Sam Lafferty (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$2,480,263
Connor Brown	$2,650,000 (3)
-Salary Remaining :	$2,022,368
Will Borgen (Out of Payroll)	$2,500,000 (2)
-Salary Remaining :	$1,907,895
Stefan Noesen (1 Way Contract)	$2,146,166 (1)
-Salary Remaining :	$1,637,864
Taylor Raddysh	$2,000,000 (1)
-Salary Remaining :	$1,526,316
Anton Lundell	$2,000,000 (1)
-Salary Remaining :	$1,526,316
Matvei Michkov	$1,850,000 (2)
-Salary Remaining :	$1,411,842
Marco Kasper	$1,500,000 (1)
-Salary Remaining :	$1,144,737
Alexey Toropchenko	$1,250,000 (2)
-Salary Remaining :	$953,947
Lian Bichsel	$1,250,000 (1)
-Salary Remaining :	$953,947
Oliver Kylington (1 Way Contract)	$1,221,666 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$932,324
Lane Hutson	$1,125,000 (1)
-Salary Remaining :	$858,553
Total Pro Players	22
Salary Commitment
Year 2026 : $80,706,165
Year 2027 : $52,034,999
Year 2028 : $21,650,000
Year 2029 : $9,750,000
Salary Average Commitment
Year 2026 : $79,548,456
Year 2027 : $51,201,332
Year 2028 : $21,650,000
Year 2029 : $9,750,000
Salary Cap with 1 Way Contract
Year 2026 : $79,484,499
Year 2027 : $50,813,333
Year 2028 : $21,650,000
Year 2029 : $9,750,000

Farm Players Salaries
Jack Devine	$150,000 (2)
Salary Remaining :	$114,474
Michal Postava	$150,000 (2)
Salary Remaining :	$114,474
Ryan Chesley	$150,000 (2)
Salary Remaining :	$114,474
Victor Mancini	$125,000 (1)
Salary Remaining :	$95,395
Taylor Makar	$125,000 (1)
Salary Remaining :	$95,395
Gunnarwolfe Fontaine	$125,000 (1)
Salary Remaining :	$95,395
Felix Unger Sorum	$125,000 (2)
Salary Remaining :	$95,395
Luca Pinelli	$125,000 (3)
Salary Remaining :	$95,395
Ethan Haider	$125,000 (1)
Salary Remaining :	$95,395
Rodwin Dionicio	$120,000 (4)
Salary Remaining :	$91,579
Aku Raty	$112,500 (1)
Salary Remaining :	$85,855
Jack Finley	$112,500 (3)
Salary Remaining :	$85,855
Gavin Brindley	$112,500 (1)
Salary Remaining :	$85,855
Filip Hallander	$100,000 (5)
Salary Remaining :	$76,316
Talyn Boyko	$95,000 (4)
Salary Remaining :	$72,500
Ethan Cardwell	$95,000 (1)
Salary Remaining :	$72,500
Emmitt Finnie	$95,000 (2)
Salary Remaining :	$72,500
Mitchell Weeks	$95,000 (1)
Salary Remaining :	$72,500
Jack Matier	$95,000 (1)
Salary Remaining :	$72,500
Kaedan Korczak	$93,500 (1)
Salary Remaining :	$71,355
Daniil Miromanov	$93,500 (3)
Salary Remaining :	$71,355
Matthew Maggio	$90,000 (1)
Salary Remaining :	$68,684
Ryan Tverberg	$90,000 (3)
Salary Remaining :	$68,684
Jakob Pelletier	$90,000 (1)
Salary Remaining :	$68,684
Dylan Coghlan	$90,000 (3)
Salary Remaining :	$68,684
Total Farm Players	25
Salary Commitment
Year 2026 : $2,779,500
Year 2027 : $1,496,000
Year 2028 : $826,000
Year 2029 : $315,000
Salary Average Commitment
Year 2026 : $2,779,500
Year 2027 : $1,496,000
Year 2028 : $826,000
Year 2029 : $315,000

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	33
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$18,451,350
Farm
Home Games Left	33
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,117,500
Expense
Pro Players Total Salaries	$88,850,000
Farm Players Total Salaries	$2,472,000
Coaches Total Salaries	$5,640,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,750,000
Pro Year To Date Expenses	$22,838,841
Farm Year To Date Expenses	$633,732
Pro Salary Cap To Date	$21,559,896
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,654,950
Farm Estimated Season Revenue	$15,097,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$496,053
Pro Estimated Expenses	$71,927,685
Farm Remaining Season Days	145
Farm Expenses Per Days	$14,274
Farm Estimated Expenses	$2,069,730
Estimated Season Expenses	$73,997,415
Season Salary Cap	$95,600,000
Estimate Under Maximum Salary Cap of $100,000,000	$4,400,000
Estimate Over Minimum Salary Cap of $75,000,000	$20,600,000
Current Bank Account	$76,330,528
Projected Bank Account	$85,085,563

Pro Players Salaries
Ukko-Pekka Luukkonen (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$4,960,526
Tyler Toffoli (1 Way Contract)	$6,365,000 (1)
-Salary Remaining :	$4,857,500
Ondrej Palat (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,578,947
Evan Bouchard (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,578,947
Matt Roy (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,578,947
Pierre-Luc Dubois (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,578,947
Evgeni Malkin (1 Way Contract)	$5,675,000 (1)
-Salary Remaining :	$4,330,921
Dmitry Orlov (1 Way Contract)	$5,650,000 (2)
-Salary Remaining :	$4,311,842
Mats Zuccarello (1 Way Contract)	$5,610,000 (3)
-Salary Remaining :	$4,281,316
Nick Jensen (1 Way Contract)	$5,025,000 (1)
-Salary Remaining :	$3,834,868
Viktor Arvidsson (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,815,789
Erik Haula (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$3,625,000
Jamie Drysdale (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,671,053
Nick Paul (1 Way Contract)	$3,150,000 (1)
-Salary Remaining :	$2,403,947
Arvid Soderblom (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$2,098,684
Shane Pinto (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,098,684
Pius Suter (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,907,895
Brandon Tanev (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,907,895
William Carrier	$2,000,000 (3)
-Salary Remaining :	$1,526,316
Emil Lilleberg	$1,125,000 (1)
-Salary Remaining :	$858,553
Total Pro Players	20
Salary Commitment
Year 2026 : $88,850,000
Year 2027 : $50,760,000
Year 2028 : $27,860,000
Year 2029 : $9,250,000
Salary Average Commitment
Year 2026 : $87,816,250
Year 2027 : $50,760,000
Year 2028 : $27,860,000
Year 2029 : $9,250,000
Salary Cap with 1 Way Contract
Year 2026 : $88,850,000
Year 2027 : $50,760,000
Year 2028 : $27,860,000
Year 2029 : $9,250,000

Farm Players Salaries
Ryan Reaves	$180,000 (2)
Salary Remaining :	$137,368
Otto Salin	$150,000 (2)
Salary Remaining :	$114,474
Mattias Havelid	$150,000 (2)
Salary Remaining :	$114,474
Tristan Luneau	$125,000 (2)
Salary Remaining :	$95,395
David Goyette	$125,000 (2)
Salary Remaining :	$95,395
Chase Priskie	$125,000 (4)
Salary Remaining :	$95,395
Chris Terry	$125,000 (4)
Salary Remaining :	$95,395
Tyler Pitlick	$120,000 (2)
Salary Remaining :	$91,579
Riley Kidney	$112,500 (1)
Salary Remaining :	$85,855
Adam Ginning	$105,000 (4)
Salary Remaining :	$80,132
Angus Crookshank	$105,000 (4)
Salary Remaining :	$80,132
Anthony Richard	$100,000 (4)
Salary Remaining :	$76,316
Elliot Desnoyers	$100,000 (3)
Salary Remaining :	$76,316
Xavier Simoneau	$99,500 (1)
Salary Remaining :	$75,934
Brett Murray	$95,000 (3)
Salary Remaining :	$72,500
Isaac Poulter	$95,000 (4)
Salary Remaining :	$72,500
Montana Onyebuchi	$95,000 (3)
Salary Remaining :	$72,500
Trent Miner	$95,000 (2)
Salary Remaining :	$72,500
Luke Rowe	$95,000 (1)
Salary Remaining :	$72,500
Jakub Skarek	$95,000 (3)
Salary Remaining :	$72,500
Brett Berard	$90,000 (1)
Salary Remaining :	$68,684
Adam Raska	$90,000 (2)
Salary Remaining :	$68,684
Total Farm Players	22
Salary Commitment
Year 2026 : $2,472,000
Year 2027 : $2,075,000
Year 2028 : $1,040,000
Year 2029 : $655,000
Salary Average Commitment
Year 2026 : $2,472,000
Year 2027 : $2,075,000
Year 2028 : $1,040,000
Year 2029 : $655,000

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	34
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$16,401,200
Farm
Home Games Left	34
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$3,660,000
Expense
Pro Players Total Salaries	$86,950,000
Farm Players Total Salaries	$3,420,000
Coaches Total Salaries	$4,197,006
Luxury Taxe Total	$0
Special Salary Cap Value	$4,000,000
Pro Year To Date Expenses	$23,590,093
Farm Year To Date Expenses	$987,615
Pro Salary Cap To Date	$21,849,989
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,705,100
Farm Estimated Season Revenue	$15,555,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$475,774
Pro Estimated Expenses	$68,987,230
Farm Remaining Season Days	145
Farm Expenses Per Days	$21,947
Farm Estimated Expenses	$3,182,315
Estimated Season Expenses	$72,169,545
Season Salary Cap	$87,050,000
Estimate Under Maximum Salary Cap of $100,000,000	$12,950,000
Estimate Over Minimum Salary Cap of $75,000,000	$12,050,000
Current Bank Account	$15,840,773
Projected Bank Account	$28,931,328

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$12,250,000 (3)
-Salary Remaining :	$9,348,684
Mark Stone (Out of Payroll)	$9,500,000 (1)
-Salary Remaining :	$7,250,000
Logan Thompson (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$6,105,263
Logan Stanley (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$4,197,368
Yanni Gourde (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,815,789
Samuel Girard (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,815,789
Radko Gudas (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,815,789
Drake Batherson (1 Way Contract)	$4,975,000 (1)
-Salary Remaining :	$3,796,711
Artturi Lehkonen (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,434,211
Jack McBain (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$3,052,632
Michael Kesselring (1 Way Contract)	$3,900,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,976,316
Vincent Desharnais (1 Way Contract)	$3,750,000 (5)
-Salary Remaining :	$2,861,842
Morgan Frost (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,671,053
Teddy Blueger (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$2,671,053
Christian Dvorak (1 Way Contract)	$3,400,000 (4)
-Salary Remaining :	$2,594,737
Tyler Tucker (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$2,098,684
David Perron (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,098,684
Josh Mahura	$2,250,000 (5)
-Salary Remaining :	$1,717,105
Vitek Vanecek	$2,250,000 (4)
-Salary Remaining :	$1,717,105
Mackie Samoskevich	$1,250,000 (1)
-Salary Remaining :	$953,947
Cole Perfetti	$1,250,000 (1)
-Salary Remaining :	$953,947
Nick Blankenburg	$1,175,000 (1)
-Salary Remaining :	$896,711
Dylan McIlrath	$1,000,000 (1)
-Salary Remaining :	$763,158
Total Pro Players	23
Salary Commitment
Year 2026 : $96,450,000
Year 2027 : $59,300,000
Year 2028 : $59,300,000
Year 2029 : $44,300,000
Salary Average Commitment
Year 2026 : $96,450,000
Year 2027 : $59,300,000
Year 2028 : $59,300,000
Year 2029 : $44,300,000
Salary Cap with 1 Way Contract
Year 2026 : $92,550,000
Year 2027 : $55,400,000
Year 2028 : $55,400,000
Year 2029 : $40,400,000

Farm Players Salaries
Brayden Yager	$175,000 (3)
Salary Remaining :	$133,553
Gabe Perreault	$175,000 (3)
Salary Remaining :	$133,553
Alex Barre-Boulet	$150,000 (3)
Salary Remaining :	$114,474
Jake Livingstone	$150,000 (2)
Salary Remaining :	$114,474
Dillon Dube	$150,000 (5)
Salary Remaining :	$114,474
Owen Allard	$150,000 (2)
Salary Remaining :	$114,474
Matt Murray	$150,000 (3)
Salary Remaining :	$114,474
Filip Roos	$150,000 (2)
Salary Remaining :	$114,474
David Jiricek	$150,000 (4)
Salary Remaining :	$114,474
Koehn Ziemmer	$137,500 (3)
Salary Remaining :	$104,934
Thomas Bordeleau	$112,500 (3)
Salary Remaining :	$85,855
Matthew Seminoff	$112,500 (3)
Salary Remaining :	$85,855
Ryan McAllister	$112,500 (3)
Salary Remaining :	$85,855
Zack Ostapchuk	$112,500 (1)
Salary Remaining :	$85,855
Jake Lucchini	$107,000 (2)
Salary Remaining :	$81,658
Ben Meyers	$105,000 (4)
Salary Remaining :	$80,132
Leevi Merilainen	$100,000 (3)
Salary Remaining :	$76,316
Riley Sutter	$100,000 (3)
Salary Remaining :	$76,316
Ty Tullio	$100,000 (4)
Salary Remaining :	$76,316
Shane Bowers	$99,500 (2)
Salary Remaining :	$75,934
Taige Harding	$95,000 (1)
Salary Remaining :	$72,500
Brett Seney	$95,000 (1)
Salary Remaining :	$72,500
Ethan Edwards	$95,000 (1)
Salary Remaining :	$72,500
Andre Lee	$90,000 (3)
Salary Remaining :	$68,684
Alexis Gendron	$90,000 (1)
Salary Remaining :	$68,684
Max Wanner	$90,000 (1)
Salary Remaining :	$68,684
Matt Kiersted	$90,000 (1)
Salary Remaining :	$68,684
Scott Perunovich	$88,000 (2)
Salary Remaining :	$67,158
Kevin Mandolese	$88,000 (1)
Salary Remaining :	$67,158
Total Farm Players	29
Salary Commitment
Year 2026 : $3,420,000
Year 2027 : $2,664,500
Year 2028 : $1,920,000
Year 2029 : $505,000
Salary Average Commitment
Year 2026 : $3,420,000
Year 2027 : $2,664,500
Year 2028 : $1,920,000
Year 2029 : $505,000

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Benchmark International Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	34
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$16,401,200
Farm
Home Games Left	31
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$5,032,500
Expense
Pro Players Total Salaries	$106,284,833
Farm Players Total Salaries	$3,145,000
Coaches Total Salaries	$6,492,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,750,000)
Pro Year To Date Expenses	$26,593,785
Farm Year To Date Expenses	$798,759
Pro Salary Cap To Date	$23,988,510
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,705,100
Farm Estimated Season Revenue	$14,182,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$590,973
Pro Estimated Expenses	$85,691,085
Farm Remaining Season Days	145
Farm Expenses Per Days	$19,142
Farm Estimated Expenses	$2,775,590
Estimated Season Expenses	$88,466,675
Season Salary Cap	$99,534,833
Estimate Under Maximum Salary Cap of $100,000,000	$465,167
Estimate Over Minimum Salary Cap of $75,000,000	$24,534,833
Current Bank Account	$18,831,331
Projected Bank Account	$14,252,256

Pro Players Salaries
Carter Verhaeghe (1 Way Contract)	$10,400,000 (4)
-Salary Remaining :	$7,936,842
Dylan Larkin (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$7,631,579
Kyle Connor (1 Way Contract)	$9,820,000 (4)
-Salary Remaining :	$7,494,211
Zach Werenski (1 Way Contract)	$9,583,333 (1)
-Salary Remaining :	$7,313,596
Thomas Chabot (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$6,105,263
Simon Edvinsson (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$5,342,105
Vladislav Gavrikov (1 Way Contract)	$6,800,000 (2)
-Salary Remaining :	$5,189,474
Anthony Cirelli (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,578,947
Petr Mrazek (1 Way Contract)	$5,000,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,815,789
Jake Neighbours (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$3,815,789
Ryan Hartman (1 Way Contract)	$4,525,000 (1)
-Salary Remaining :	$3,453,289
Michael Bunting (1 Way Contract)	$4,256,500 (1)
-Salary Remaining :	$3,248,382
Gabriel Vilardi (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,671,053
Joel Armia (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,289,474
Sean Kuraly (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,289,474
Philipp Grubauer (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,526,316
Ben Kraws	$2,000,000 (3)
-Salary Remaining :	$1,526,316
Cam York	$1,800,000 (2)
-Salary Remaining :	$1,373,684
Dominik Badinka	$1,500,000 (3)
-Salary Remaining :	$1,144,737
Jonny Brodzinski	$1,100,000 (1)
-Salary Remaining :	$839,474
Sammy Walker	$1,100,000 (4)
-Salary Remaining :	$839,474
Cole Koepke	$900,000 (1)
-Salary Remaining :	$686,842
Total Pro Players	22
Salary Commitment
Year 2026 : $106,284,833
Year 2027 : $77,920,000
Year 2028 : $44,820,000
Year 2029 : $29,320,000
Salary Average Commitment
Year 2026 : $105,623,533
Year 2027 : $77,920,000
Year 2028 : $44,820,000
Year 2029 : $29,320,000
Salary Cap with 1 Way Contract
Year 2026 : $101,284,833
Year 2027 : $72,920,000
Year 2028 : $39,820,000
Year 2029 : $29,320,000

Farm Players Salaries
Dmitri Simashev	$200,000 (3)
Salary Remaining :	$152,632
Justin Hryckowian (Out of Payroll)	$200,000 (3)
Salary Remaining :	$152,632
Zayne Parekh	$200,000 (3)
Salary Remaining :	$152,632
Sacha Boisvert	$175,000 (3)
Salary Remaining :	$133,553
Ivan Ryabkin	$150,000 (3)
Salary Remaining :	$114,474
Jack Bar	$150,000 (2)
Salary Remaining :	$114,474
Jackson Hallum	$150,000 (2)
Salary Remaining :	$114,474
Konsta Helenius	$150,000 (2)
Salary Remaining :	$114,474
Nicolas Aube-Kubel	$150,000 (1)
Salary Remaining :	$114,474
Nick Lardis	$137,500 (3)
Salary Remaining :	$104,934
Ilya Protas	$137,500 (3)
Salary Remaining :	$104,934
Jagger Firkus	$125,000 (2)
Salary Remaining :	$95,395
Artem Duda	$125,000 (2)
Salary Remaining :	$95,395
Jaxon Nelson	$125,000 (3)
Salary Remaining :	$95,395
Henrik Rybinski	$110,000 (4)
Salary Remaining :	$83,947
Ken Appleby	$100,000 (1)
Salary Remaining :	$76,316
Alex Gagne	$100,000 (1)
Salary Remaining :	$76,316
Aidan Fulp	$100,000 (1)
Salary Remaining :	$76,316
Sasha Pastujov	$100,000 (1)
Salary Remaining :	$76,316
Alex Kannok-Leipert	$100,000 (1)
Salary Remaining :	$76,316
Ethan Samson	$90,000 (1)
Salary Remaining :	$68,684
Luke Krys	$90,000 (1)
Salary Remaining :	$68,684
Akil Thomas	$90,000 (1)
Salary Remaining :	$68,684
Nolan Foote	$90,000 (1)
Salary Remaining :	$68,684
Total Farm Players	24
Salary Commitment
Year 2026 : $3,145,000
Year 2027 : $2,135,000
Year 2028 : $1,435,000
Year 2029 : $110,000
Salary Average Commitment
Year 2026 : $3,145,000
Year 2027 : $2,135,000
Year 2028 : $1,435,000
Year 2029 : $110,000

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	29
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$26,651,950
Farm
Home Games Left	32
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,575,000
Expense
Pro Players Total Salaries	$93,550,000
Farm Players Total Salaries	$3,325,500
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,875,000)
Pro Year To Date Expenses	$22,085,006
Farm Year To Date Expenses	$840,172
Pro Salary Cap To Date	$21,078,401
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,454,350
Farm Estimated Season Revenue	$14,640,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$502,895
Pro Estimated Expenses	$72,919,775
Farm Remaining Season Days	145
Farm Expenses Per Days	$18,818
Farm Estimated Expenses	$2,728,610
Estimated Season Expenses	$75,648,385
Season Salary Cap	$87,425,000
Estimate Under Maximum Salary Cap of $100,000,000	$12,575,000
Estimate Over Minimum Salary Cap of $75,000,000	$12,425,000
Current Bank Account	$39,476,811
Projected Bank Account	$37,922,776

Pro Players Salaries
Miro Heiskanen (1 Way Contract)	$8,450,000 (1)
-Salary Remaining :	$6,448,684
Shea Theodore (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$6,105,263
Sean Couturier (1 Way Contract)	$7,750,000 (1)
-Salary Remaining :	$5,914,474
Mathew Barzal (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,342,105
Matthew Knies (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,578,947
Troy Terry (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,578,947
Anthony Stolarz (1 Way Contract)	$5,700,000 (3)
-Salary Remaining :	$4,350,000
Jakob Chychrun (1 Way Contract)	$5,550,000 (3)
-Salary Remaining :	$4,235,526
Tyler Seguin (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$4,197,368
Erik Cernak (1 Way Contract)	$5,200,000 (2)
-Salary Remaining :	$3,968,421
Carter Hart (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$3,815,789
Dan Vladar (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,289,474
Bobby McMann	$2,500,000 (5)
-Salary Remaining :	$1,907,895
Quinton Byfield (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,907,895
Noel Acciari (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$1,755,263
Ivan Fedotov (1 Way Contract)	$2,250,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,717,105
Tony DeAngelo	$1,950,000 (3)
-Salary Remaining :	$1,488,158
Miles Wood	$1,750,000 (1)
-Salary Remaining :	$1,335,526
Ville Husso	$1,500,000 (4)
-Salary Remaining :	$1,144,737
Leo Carlsson	$1,500,000 (1)
-Salary Remaining :	$1,144,737
Fraser Minten	$1,250,000 (2)
-Salary Remaining :	$953,947
Cale Fleury	$1,000,000 (4)
-Salary Remaining :	$763,158
Brendan Smith	$1,000,000 (1)
-Salary Remaining :	$763,158
Alex Turcotte	$900,000 (1)
-Salary Remaining :	$686,842
Total Pro Players	24
Salary Commitment
Year 2026 : $93,550,000
Year 2027 : $69,700,000
Year 2028 : $53,950,000
Year 2029 : $23,500,000
Salary Average Commitment
Year 2026 : $93,550,000
Year 2027 : $69,700,000
Year 2028 : $53,950,000
Year 2029 : $23,500,000
Salary Cap with 1 Way Contract
Year 2026 : $91,300,000
Year 2027 : $67,450,000
Year 2028 : $51,700,000
Year 2029 : $23,500,000

Farm Players Salaries
Michael Misa	$200,000 (3)
Salary Remaining :	$152,632
Kevin Labanc	$195,000 (3)
Salary Remaining :	$148,816
Calen Addison	$195,000 (5)
Salary Remaining :	$148,816
Jakub Vrana	$195,000 (3)
Salary Remaining :	$148,816
Axel Sandin-Pellikka	$175,000 (3)
Salary Remaining :	$133,553
Kurtis MacDermid	$175,000 (3)
Salary Remaining :	$133,553
Eddie Genborg	$150,000 (3)
Salary Remaining :	$114,474
Lukas Dragicevic	$150,000 (3)
Salary Remaining :	$114,474
Rasmus Kumpulainen	$150,000 (3)
Salary Remaining :	$114,474
Alex Steeves	$125,000 (3)
Salary Remaining :	$95,395
Jiri Kulich	$125,000 (3)
Salary Remaining :	$95,395
Elmer Soderblom	$125,000 (2)
Salary Remaining :	$95,395
Noah Warren	$125,000 (2)
Salary Remaining :	$95,395
Phil Tomasino	$117,500 (1)
Salary Remaining :	$89,671
Mitchell Stephens	$115,000 (2)
Salary Remaining :	$87,763
Luca Del Bel Belluz	$112,500 (1)
Salary Remaining :	$85,855
Nikita Chibrikov	$112,500 (1)
Salary Remaining :	$85,855
Erik Portillo	$112,500 (3)
Salary Remaining :	$85,855
Jon Merrill	$100,000 (1)
Salary Remaining :	$76,316
Caedan Bankier	$100,000 (1)
Salary Remaining :	$76,316
Tyson Hinds	$100,000 (1)
Salary Remaining :	$76,316
Tucker Robertson	$95,000 (1)
Salary Remaining :	$72,500
Jaroslav Chmelar	$95,000 (2)
Salary Remaining :	$72,500
Nils Lundkvist	$92,500 (1)
Salary Remaining :	$70,592
Jarred Tinordi	$88,000 (2)
Salary Remaining :	$67,158
Total Farm Players	25
Salary Commitment
Year 2026 : $3,325,500
Year 2027 : $2,495,500
Year 2028 : $1,947,500
Year 2029 : $195,000
Salary Average Commitment
Year 2026 : $3,325,500
Year 2027 : $2,495,500
Year 2028 : $1,947,500
Year 2029 : $195,000

Utah Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	35
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$14,351,050
Farm
Home Games Left	32
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,575,000
Expense
Pro Players Total Salaries	$85,899,000
Farm Players Total Salaries	$2,587,500
Coaches Total Salaries	$6,020,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,700,000
Pro Year To Date Expenses	$21,346,097
Farm Year To Date Expenses	$738,140
Pro Salary Cap To Date	$20,038,712
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,755,250
Farm Estimated Season Revenue	$14,640,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$481,153
Pro Estimated Expenses	$69,767,185
Farm Remaining Season Days	145
Farm Expenses Per Days	$16,250
Farm Estimated Expenses	$2,356,250
Estimated Season Expenses	$72,123,435
Season Salary Cap	$89,599,000
Estimate Under Maximum Salary Cap of $100,000,000	$10,401,000
Estimate Over Minimum Salary Cap of $75,000,000	$14,599,000
Current Bank Account	$19,007,208
Projected Bank Account	$33,279,023

Pro Players Salaries
David Pastrnak (1 Way Contract)	$13,000,000 (2)
-Salary Remaining :	$9,921,053
Sebastian Aho (1 Way Contract)	$11,125,000 (3)
-Salary Remaining :	$8,490,132
Jonathan Huberdeau (1 Way Contract)	$9,864,000 (1)
-Salary Remaining :	$7,527,789
Artem Zub (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$6,486,842
Pavel Buchnevich (1 Way Contract)	$8,200,000 (4)
-Salary Remaining :	$6,257,895
Alexandre Carrier (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$6,105,263
Alex Iafallo (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$3,663,158
Olli Maatta (1 Way Contract)	$3,575,000 (1)
-Salary Remaining :	$2,728,289
Ilya Lyubushkin (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,289,474
Tyler Motte (1 Way Contract)	$2,555,000 (2)
-Salary Remaining :	$1,949,868
Brandon Duhaime	$2,500,000 (5)
-Salary Remaining :	$1,907,895
Egor Zamula	$2,000,000 (5)
-Salary Remaining :	$1,526,316
Max Sasson	$2,000,000 (3)
-Salary Remaining :	$1,526,316
Magnus Chrona	$1,250,000 (5)
-Salary Remaining :	$953,947
Matt Nieto	$1,000,000 (4)
-Salary Remaining :	$763,158
Cole Reinhardt	$950,000 (2)
-Salary Remaining :	$725,000
Jet Greaves	$900,000 (3)
-Salary Remaining :	$686,842
Curtis Douglas	$900,000 (1)
-Salary Remaining :	$686,842
Ben Hutton	$900,000 (1)
-Salary Remaining :	$686,842
Vinni Lettieri	$880,000 (1)
-Salary Remaining :	$671,579
Total Pro Players	20
Salary Commitment
Year 2026 : $85,899,000
Year 2027 : $64,980,000
Year 2028 : $48,475,000
Year 2029 : $31,450,000
Salary Average Commitment
Year 2026 : $85,106,200
Year 2027 : $64,980,000
Year 2028 : $48,475,000
Year 2029 : $31,450,000
Salary Cap with 1 Way Contract
Year 2026 : $85,899,000
Year 2027 : $64,980,000
Year 2028 : $48,475,000
Year 2029 : $31,450,000

Farm Players Salaries
James Hagens	$200,000 (3)
Salary Remaining :	$152,632
Marc Del Gaizo	$150,000 (5)
Salary Remaining :	$114,474
Carson Lambos	$125,000 (1)
Salary Remaining :	$95,395
Boris Katchouk	$125,000 (1)
Salary Remaining :	$95,395
Gleb Trikozov	$125,000 (2)
Salary Remaining :	$95,395
Chase Stillman	$125,000 (1)
Salary Remaining :	$95,395
Bryce McConnell-Barker	$112,500 (2)
Salary Remaining :	$85,855
Ronan Seeley	$100,000 (3)
Salary Remaining :	$76,316
Hunter Shepard	$100,000 (1)
Salary Remaining :	$76,316
Brandon Coe	$100,000 (2)
Salary Remaining :	$76,316
Givani Smith	$100,000 (4)
Salary Remaining :	$76,316
Drew Bavaro	$100,000 (1)
Salary Remaining :	$76,316
Matthew Stienburg	$100,000 (4)
Salary Remaining :	$76,316
Jack Millar	$100,000 (1)
Salary Remaining :	$76,316
Austin Poganski	$95,000 (3)
Salary Remaining :	$72,500
Brian Halonen	$95,000 (2)
Salary Remaining :	$72,500
Cavan Fitzgerald	$95,000 (3)
Salary Remaining :	$72,500
Anton Blidh	$95,000 (2)
Salary Remaining :	$72,500
Tory Dello	$95,000 (2)
Salary Remaining :	$72,500
Josh Brown	$90,000 (2)
Salary Remaining :	$68,684
Julien Gauthier	$90,000 (3)
Salary Remaining :	$68,684
Logan Brown	$90,000 (3)
Salary Remaining :	$68,684
Tristan Allard	$90,000 (2)
Salary Remaining :	$68,684
Conner Murphy (Out of Payroll)	$90,000 (1)
Salary Remaining :	$68,684
Total Farm Players	24
Salary Commitment
Year 2026 : $2,587,500
Year 2027 : $1,822,500
Year 2028 : $1,020,000
Year 2029 : $350,000
Salary Average Commitment
Year 2026 : $2,587,500
Year 2027 : $1,822,500
Year 2028 : $1,020,000
Year 2029 : $350,000

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	33
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$18,451,350
Farm
Home Games Left	30
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$5,490,000
Expense
Pro Players Total Salaries	$97,208,310
Farm Players Total Salaries	$3,191,250
Coaches Total Salaries	$4,572,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,125,000
Pro Year To Date Expenses	$24,017,760
Farm Year To Date Expenses	$847,404
Pro Salary Cap To Date	$22,016,430
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,654,950
Farm Estimated Season Revenue	$13,725,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$533,728
Pro Estimated Expenses	$77,390,560
Farm Remaining Season Days	145
Farm Expenses Per Days	$18,754
Farm Estimated Expenses	$2,719,330
Estimated Season Expenses	$80,109,890
Season Salary Cap	$96,083,310
Estimate Under Maximum Salary Cap of $100,000,000	$3,916,690
Estimate Over Minimum Salary Cap of $75,000,000	$21,083,310
Current Bank Account	$56,765,690
Projected Bank Account	$58,035,750

Pro Players Salaries
Seth Jones (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$7,250,000
Bo Horvat (1 Way Contract)	$7,275,000 (2)
-Salary Remaining :	$5,551,974
Alexander Kerfoot (1 Way Contract)	$7,250,000 (2)
-Salary Remaining :	$5,532,895
Carson Soucy (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$4,769,737
Andrei Kuzmenko (1 Way Contract)	$6,135,000 (3)
-Salary Remaining :	$4,681,974
Josh Anderson (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,197,368
Darcy Kuemper (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$4,006,579
Casey Mittelstadt (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,815,789
Charlie Lindgren (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$3,625,000
Alexandar Georgiev (1 Way Contract)	$4,250,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,243,421
Ty Emberson (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$2,861,842
Barclay Goodrow (1 Way Contract)	$3,641,667 (1)
-Salary Remaining :	$2,779,167
Braden Schneider (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,671,053
Urho Vaakanainen (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$2,480,263
Jordan Martinook (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$2,442,105
Isac Lundestrom (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,289,474
Keegan Kolesar (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,907,895
Kaapo Kakko (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$1,907,895
Sam Steel (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,907,895
Josh Doan (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,907,895
Luke Evangelista (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$1,907,895
Haydn Fleury	$1,326,643 (1)
-Salary Remaining :	$1,012,438
Michael DiPietro	$980,000 (2)
-Salary Remaining :	$747,895
Matthew Robertson	$900,000 (1)
-Salary Remaining :	$686,842
Total Pro Players	24
Salary Commitment
Year 2026 : $97,208,310
Year 2027 : $63,590,000
Year 2028 : $28,335,000
Year 2029 : $12,250,000
Salary Average Commitment
Year 2026 : $96,793,315
Year 2027 : $63,294,166
Year 2028 : $28,335,000
Year 2029 : $12,250,000
Salary Cap with 1 Way Contract
Year 2026 : $92,958,310
Year 2027 : $59,340,000
Year 2028 : $24,085,000
Year 2029 : $8,000,000

Farm Players Salaries
Carey Terrance	$150,000 (3)
Salary Remaining :	$114,474
Liam Foudy	$150,000 (2)
Salary Remaining :	$114,474
Tyson Jugnauth	$150,000 (2)
Salary Remaining :	$114,474
Ryan Johnson	$150,000 (3)
Salary Remaining :	$114,474
Tyler Boucher	$150,000 (1)
Salary Remaining :	$114,474
Filip Bystedt	$150,000 (2)
Salary Remaining :	$114,474
Maveric Lamoureux	$150,000 (2)
Salary Remaining :	$114,474
Otto Stenberg	$150,000 (2)
Salary Remaining :	$114,474
Noel Nordh	$137,500 (3)
Salary Remaining :	$104,934
Emil Pieniniemi	$137,500 (3)
Salary Remaining :	$104,934
Marshall Warren	$125,000 (1)
Salary Remaining :	$95,395
William Wallinder	$125,000 (1)
Salary Remaining :	$95,395
Brennan Othmann	$125,000 (1)
Salary Remaining :	$95,395
Nils Hoglander	$120,000 (1)
Salary Remaining :	$91,579
Devin Kaplan	$112,500 (2)
Salary Remaining :	$85,855
Nico Myatovic	$112,500 (1)
Salary Remaining :	$85,855
Adam Edstrom	$110,000 (2)
Salary Remaining :	$83,947
Jaxson Stauber	$105,000 (1)
Salary Remaining :	$80,132
Jayden Grubbe	$100,000 (1)
Salary Remaining :	$76,316
Riley Mercer	$100,000 (1)
Salary Remaining :	$76,316
Owen Flores	$100,000 (1)
Salary Remaining :	$76,316
Oskar Pettersson	$100,000 (1)
Salary Remaining :	$76,316
Noah Laba	$98,750 (2)
Salary Remaining :	$75,362
Simon Lundmark	$95,000 (1)
Salary Remaining :	$72,500
Liam McLinskey	$95,000 (4)
Salary Remaining :	$72,500
Zac Jones	$92,500 (1)
Salary Remaining :	$70,592
Total Farm Players	26
Salary Commitment
Year 2026 : $3,191,250
Year 2027 : $1,741,250
Year 2028 : $670,000
Year 2029 : $95,000
Salary Average Commitment
Year 2026 : $3,191,250
Year 2027 : $1,741,250
Year 2028 : $670,000
Year 2029 : $95,000

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$20,501,500
Farm
Home Games Left	31
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$5,032,500
Expense
Pro Players Total Salaries	$109,692,500
Farm Players Total Salaries	$2,870,500
Coaches Total Salaries	$6,276,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,812,500)
Pro Year To Date Expenses	$26,434,686
Farm Year To Date Expenses	$766,165
Pro Salary Cap To Date	$22,874,920
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,604,800
Farm Estimated Season Revenue	$14,182,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$608,276
Pro Estimated Expenses	$88,200,020
Farm Remaining Season Days	145
Farm Expenses Per Days	$17,192
Farm Estimated Expenses	$2,492,840
Estimated Season Expenses	$90,692,860
Season Salary Cap	$95,730,000
Estimate Under Maximum Salary Cap of $100,000,000	$4,270,000
Estimate Over Minimum Salary Cap of $75,000,000	$20,730,000
Current Bank Account	$35,838,238
Projected Bank Account	$24,932,678

Pro Players Salaries
Chris Tanev	$7,750,000 (3)
-Salary Remaining :	$5,914,474
Brad Marchand (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$5,342,105
Rasmus Sandin (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$5,342,105
Vladimir Tarasenko (1 Way Contract)	$6,600,000 (2)
-Salary Remaining :	$5,036,842
Brayden Schenn (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$4,960,526
Josh Morrissey (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$4,769,737
Jonathan Marchessault (1 Way Contract)	$6,130,000 (2)
-Salary Remaining :	$4,678,158
Kyle Palmieri (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,578,947
Jake DeBrusk (1 Way Contract)	$5,337,500 (2)
-Salary Remaining :	$4,073,355
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (1)
-Salary Remaining :	$3,911,184
Trevor Zegras (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$3,815,789
Rickard Rakell (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$3,815,789
Cam Fowler (1 Way Contract)	$4,850,000 (5)
-Salary Remaining :	$3,701,316
John Klingberg (1 Way Contract)	$4,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,434,211
Karel Vejmelka (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,671,053
Nicolas Hague (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,671,053
Erik Gudbranson (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,289,474
Anthony Beauvillier (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,289,474
Colton Sissons (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$2,098,684
Jake Bean (1 Way Contract)	$2,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,907,895
Andreas Athanasiou (1 Way Contract)	$2,150,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,640,789
Tyler Kleven	$1,750,000 (2)
-Salary Remaining :	$1,335,526
Mason Appleton	$1,500,000 (2)
-Salary Remaining :	$1,144,737
Michael Eyssimont	$1,100,000 (2)
-Salary Remaining :	$839,474
Eric Comrie	$1,000,000 (2)
-Salary Remaining :	$763,158
Uvis Balinskis	$900,000 (3)
-Salary Remaining :	$686,842
Total Pro Players	26
Salary Commitment
Year 2026 : $109,692,500
Year 2027 : $77,667,500
Year 2028 : $46,250,000
Year 2029 : $25,600,000
Salary Average Commitment
Year 2026 : $109,369,000
Year 2027 : $77,174,000
Year 2028 : $46,250,000
Year 2029 : $25,600,000
Salary Cap with 1 Way Contract
Year 2026 : $100,542,500
Year 2027 : $70,667,500
Year 2028 : $43,750,000
Year 2029 : $25,600,000

Farm Players Salaries
Pheonix Copley	$200,000 (3)
Salary Remaining :	$152,632
Jacob Bernard-Docker	$200,000 (4)
Salary Remaining :	$152,632
Sebastian Cossa	$200,000 (5)
Salary Remaining :	$152,632
Oliver Wahlstrom	$150,000 (4)
Salary Remaining :	$114,474
Eriks Mateiko	$137,500 (3)
Salary Remaining :	$104,934
Michael Pezzetta	$127,500 (2)
Salary Remaining :	$97,303
Isak Rosen	$125,000 (3)
Salary Remaining :	$95,395
Brendan Brisson	$125,000 (3)
Salary Remaining :	$95,395
Nikke Kokko	$125,000 (2)
Salary Remaining :	$95,395
Eamon Powell	$125,000 (1)
Salary Remaining :	$95,395
Connor Mackey	$110,000 (2)
Salary Remaining :	$83,947
Danil Gushchin	$100,000 (1)
Salary Remaining :	$76,316
Ryan Bottrill	$100,000 (1)
Salary Remaining :	$76,316
Kenta Isogai	$100,000 (1)
Salary Remaining :	$76,316
Maros Jedlicka	$100,000 (1)
Salary Remaining :	$76,316
Georgii Romanov	$98,000 (3)
Salary Remaining :	$74,789
Braeden Bowman	$95,000 (2)
Salary Remaining :	$72,500
Keaton Middleton	$95,000 (2)
Salary Remaining :	$72,500
Jacob Perreault	$95,000 (2)
Salary Remaining :	$72,500
Cameron Crotty	$95,000 (2)
Salary Remaining :	$72,500
Riley Stillman	$92,500 (3)
Salary Remaining :	$70,592
Owen Sillinger	$92,500 (2)
Salary Remaining :	$70,592
Jimmy Schuldt	$92,500 (1)
Salary Remaining :	$70,592
Arthur Kaliyev	$90,000 (1)
Salary Remaining :	$68,684
Total Farm Players	24
Salary Commitment
Year 2026 : $2,870,500
Year 2027 : $2,163,000
Year 2028 : $1,328,000
Year 2029 : $550,000
Salary Average Commitment
Year 2026 : $2,870,500
Year 2027 : $2,163,000
Year 2028 : $1,328,000
Year 2029 : $550,000

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	31
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$22,551,650
Farm
Home Games Left	32
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$4,575,000
Expense
Pro Players Total Salaries	$87,587,500
Farm Players Total Salaries	$2,948,000
Coaches Total Salaries	$4,930,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,500,000
Pro Year To Date Expenses	$21,811,759
Farm Year To Date Expenses	$774,471
Pro Salary Cap To Date	$20,703,364
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,554,650
Farm Estimated Season Revenue	$14,640,000
Pro Remaining Season Days	145
Pro Expenses Per Days	$485,618
Pro Estimated Expenses	$70,414,610
Farm Remaining Season Days	145
Farm Expenses Per Days	$16,832
Farm Estimated Expenses	$2,440,640
Estimated Season Expenses	$72,855,250
Season Salary Cap	$93,087,500
Estimate Under Maximum Salary Cap of $100,000,000	$6,912,500
Estimate Over Minimum Salary Cap of $75,000,000	$18,087,500
Current Bank Account	$62,902,660
Projected Bank Account	$68,242,060

Pro Players Salaries
MacKenzie Weegar (1 Way Contract)	$8,982,500 (1)
-Salary Remaining :	$6,855,066
Alex Ovechkin (1 Way Contract)	$8,575,000 (1)
-Salary Remaining :	$6,544,079
Adam Larsson (1 Way Contract)	$8,250,000 (4)
-Salary Remaining :	$6,296,053
Martin Necas (1 Way Contract)	$8,250,000 (4)
-Salary Remaining :	$6,296,053
Jacob Trouba (1 Way Contract)	$7,700,000 (1)
-Salary Remaining :	$5,876,316
Alexander Wennberg (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$5,532,895
Adam Lowry (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$5,342,105
Jacob Markstrom (1 Way Contract)	$6,050,000 (2)
-Salary Remaining :	$4,617,105
Jake Walman (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,578,947
Tristan Jarry (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$3,815,789
Vladislav Namestnikov (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,098,684
Brett Howden	$2,000,000 (3)
-Salary Remaining :	$1,526,316
Alex Vlasic	$1,750,000 (3)
-Salary Remaining :	$1,335,526
Carter Mazur	$1,125,000 (5)
-Salary Remaining :	$858,553
Logan Stankoven	$1,125,000 (1)
-Salary Remaining :	$858,553
Tomas Nosek	$1,000,000 (3)
-Salary Remaining :	$763,158
Kevin Hayes	$1,000,000 (5)
-Salary Remaining :	$763,158
Wyatt Aamodt	$1,000,000 (1)
-Salary Remaining :	$763,158
Aliaksei Protas	$950,000 (1)
-Salary Remaining :	$725,000
Jackson Blake	$950,000 (1)
-Salary Remaining :	$725,000
Kiefer Sherwood	$880,000 (2)
-Salary Remaining :	$671,579
Total Pro Players	21
Salary Commitment
Year 2026 : $87,587,500
Year 2027 : $55,555,000
Year 2028 : $42,625,000
Year 2029 : $30,625,000
Salary Average Commitment
Year 2026 : $86,441,000
Year 2027 : $55,555,000
Year 2028 : $42,625,000
Year 2029 : $30,625,000
Salary Cap with 1 Way Contract
Year 2026 : $87,587,500
Year 2027 : $55,555,000
Year 2028 : $42,625,000
Year 2029 : $30,625,000

Farm Players Salaries
Nate Danielson	$185,000 (2)
Salary Remaining :	$141,184
Viking Gustafsson Nyberg	$150,000 (2)
Salary Remaining :	$114,474
Sam Rinzel	$150,000 (2)
Salary Remaining :	$114,474
Connor Punnett	$150,000 (2)
Salary Remaining :	$114,474
Dominic James	$150,000 (2)
Salary Remaining :	$114,474
Jake Livanavage	$150,000 (2)
Salary Remaining :	$114,474
Josh Samanski	$150,000 (2)
Salary Remaining :	$114,474
Jordan Harris	$137,500 (5)
Salary Remaining :	$104,934
Karsen Dorwart	$125,000 (1)
Salary Remaining :	$95,395
Dylan Duke	$125,000 (1)
Salary Remaining :	$95,395
Reid Schaefer	$125,000 (1)
Salary Remaining :	$95,395
Stephen Halliday	$112,500 (5)
Salary Remaining :	$85,855
Spencer Martin	$100,000 (1)
Salary Remaining :	$76,316
Bennett Schimek	$100,000 (1)
Salary Remaining :	$76,316
Mike Sgarbossa	$100,000 (3)
Salary Remaining :	$76,316
Tanner Laczynski	$100,000 (1)
Salary Remaining :	$76,316
C.J. Kier	$100,000 (1)
Salary Remaining :	$76,316
Alex Belzile	$100,000 (1)
Salary Remaining :	$76,316
Phil Kemp	$95,000 (1)
Salary Remaining :	$72,500
Rafael Harvey-Pinard	$95,000 (1)
Salary Remaining :	$72,500
James Reimer	$90,000 (3)
Salary Remaining :	$68,684
James Hamblin	$90,000 (1)
Salary Remaining :	$68,684
Dakota Mermis	$90,000 (3)
Salary Remaining :	$68,684
David Spacek	$90,000 (1)
Salary Remaining :	$68,684
Brendan Gaunce (Out of Payroll)	$90,000 (1)
Salary Remaining :	$68,684
Hudson Fasching	$88,000 (2)
Salary Remaining :	$67,158
Total Farm Players	26
Salary Commitment
Year 2026 : $3,038,000
Year 2027 : $1,703,000
Year 2028 : $530,000
Year 2029 : $250,000
Salary Average Commitment
Year 2026 : $3,038,000
Year 2027 : $1,703,000
Year 2028 : $530,000
Year 2029 : $250,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	6000 - $100 - 6,000 - 100.00%
Level 2:	5000 - $65 - 5,000 - 100.00%
Level 3:	2000 - $50 - 2,000 - 100.00%
Level 4:	4000 - $35 - 4,000 - 100.00%
Luxury :	2000 - $200 - 2,000 - 100.00%
Total Capacity :	19000
Team Popularity :	100.00%
Farm
Farm Level 1:	6000 - $50 - 6,000 - 100.00%
Farm Level 2:	3000 - $25 - 3,000 - 100.00%
Farm Total Capacity :	9000
Team Popularity :	100.00%
Income
Home Games Left	32
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$20,501,500
Farm
Home Games Left	35
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$3,202,500
Expense
Pro Players Total Salaries	$74,209,500
Farm Players Total Salaries	$3,584,750
Coaches Total Salaries	$2,324,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,250,000
Pro Year To Date Expenses	$18,523,315
Farm Year To Date Expenses	$925,740
Pro Salary Cap To Date	$18,049,600
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,604,800
Farm Estimated Season Revenue	$16,012,500
Pro Remaining Season Days	145
Pro Expenses Per Days	$401,103
Pro Estimated Expenses	$58,159,935
Farm Remaining Season Days	145
Farm Expenses Per Days	$20,572
Farm Estimated Expenses	$2,982,940
Estimated Season Expenses	$61,142,875
Season Salary Cap	$80,459,500
Estimate Under Maximum Salary Cap of $100,000,000	$19,540,500
Estimate Over Minimum Salary Cap of $75,000,000	$5,459,500
Current Bank Account	$58,532,496
Projected Bank Account	$79,006,921

Pro Players Salaries
Alex Pietrangelo (1 Way Contract)	$8,800,000 (1)
-Salary Remaining :	$6,715,789
Patrik Laine (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,578,947
Lawson Crouse (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,578,947
Andre Burakovsky (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,197,368
Frank Vatrano (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$4,197,368
Brock Faber (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$3,815,789
Jeremy Lauzon (1 Way Contract)	$4,500,000 (5)
-Salary Remaining :	$3,434,211
Dakota Joshua (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,052,632
Ridly Greig (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,671,053
Daniel Sprong (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,671,053
Kailer Yamamoto (1 Way Contract)	$3,087,500 (2)
-Salary Remaining :	$2,356,250
Sonny Milano (1 Way Contract)	$2,967,000 (1)
-Salary Remaining :	$2,264,289
Tyson Jost (Out of Payroll)	$2,250,000 (5)
-Salary Remaining :	$1,717,105
Brayden Pachal	$2,000,000 (5)
-Salary Remaining :	$1,526,316
Semyon Varlamov	$2,000,000 (3)
-Salary Remaining :	$1,526,316
Connor Ingram	$2,000,000 (2)
-Salary Remaining :	$1,526,316
Matty Beniers	$1,750,000 (1)
-Salary Remaining :	$1,335,526
Mark Kastelic	$1,625,000 (4)
-Salary Remaining :	$1,240,132
Noah Gregor	$1,600,000 (4)
-Salary Remaining :	$1,221,053
Jake Christiansen	$1,500,000 (5)
-Salary Remaining :	$1,144,737
Justin Barron	$1,250,000 (2)
-Salary Remaining :	$953,947
Zach Benson	$1,250,000 (1)
-Salary Remaining :	$953,947
Noah Juulsen	$880,000 (2)
-Salary Remaining :	$671,579
Total Pro Players	23
Salary Commitment
Year 2026 : $76,459,500
Year 2027 : $56,192,500
Year 2028 : $39,475,000
Year 2029 : $24,975,000
Salary Average Commitment
Year 2026 : $76,286,100
Year 2027 : $56,192,500
Year 2028 : $39,475,000
Year 2029 : $24,975,000
Salary Cap with 1 Way Contract
Year 2026 : $76,459,500
Year 2027 : $56,192,500
Year 2028 : $39,475,000
Year 2029 : $24,975,000

Farm Players Salaries
Dalibor Dvorsky	$185,000 (2)
Salary Remaining :	$141,184
Daniil But	$175,000 (3)
Salary Remaining :	$133,553
Calle Rosen	$160,000 (1)
Salary Remaining :	$122,105
Max Jones	$150,000 (3)
Salary Remaining :	$114,474
Danila Yurov	$150,000 (2)
Salary Remaining :	$114,474
Igor Chernyshov	$150,000 (3)
Salary Remaining :	$114,474
Jeff Malott	$150,000 (1)
Salary Remaining :	$114,474
Juraj Pekarcik	$137,500 (3)
Salary Remaining :	$104,934
Kyle Burroughs	$130,000 (2)
Salary Remaining :	$99,211
Andrei Loshko	$125,000 (3)
Salary Remaining :	$95,395
Justin Robidas	$125,000 (1)
Salary Remaining :	$95,395
Lukas Reichel	$117,500 (3)
Salary Remaining :	$89,671
Tomas Suchanek	$112,500 (3)
Salary Remaining :	$85,855
Jacob Fowler	$112,500 (2)
Salary Remaining :	$85,855
Adam Sykora	$112,500 (1)
Salary Remaining :	$85,855
Antti Tuomisto	$112,500 (1)
Salary Remaining :	$85,855
Marat Khusnutdinov	$112,500 (1)
Salary Remaining :	$85,855
John Leonard	$110,000 (4)
Salary Remaining :	$83,947
Steven Santini	$105,000 (1)
Salary Remaining :	$80,132
Dmitry Kuzmin	$100,000 (1)
Salary Remaining :	$76,316
Mikhail Ilyin	$100,000 (3)
Salary Remaining :	$76,316
Jacob Julien	$100,000 (3)
Salary Remaining :	$76,316
Mason Millman	$100,000 (2)
Salary Remaining :	$76,316
Dans Locmelis	$98,750 (2)
Salary Remaining :	$75,362
Ben Steeves	$95,000 (1)
Salary Remaining :	$72,500
Kirill Kudryavtsev	$95,000 (2)
Salary Remaining :	$72,500
Lucas Mercuri	$95,000 (1)
Salary Remaining :	$72,500
Jacob Moverare	$93,500 (3)
Salary Remaining :	$71,355
Isaiah Saville	$90,000 (1)
Salary Remaining :	$68,684
Andreas Englund	$85,000 (1)
Salary Remaining :	$64,868
Total Farm Players	30
Salary Commitment
Year 2026 : $3,584,750
Year 2027 : $2,242,250
Year 2028 : $1,371,000
Year 2029 : $110,000
Salary Average Commitment
Year 2026 : $3,584,750
Year 2027 : $2,242,250
Year 2028 : $1,371,000
Year 2029 : $110,000

Team	Current Fund	Season Salary Cap	Under Maximum of $100,000,000 Available Cap Space	Over Minimum of $75,000,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$60,206,851	$92,727,000	$7,273,000	$17,727,000	21	28	49
Boston Bruins	$32,135,783	$97,590,000	$2,410,000	$22,590,000	22	25	47
Buffalo Sabres	$31,317,692	$98,247,500	$1,752,500	$23,247,500	21	25	46
Calgary Flames	$62,224,380	$83,745,999	$16,254,001	$8,745,999	22	25	47
Carolina Hurricanes	$19,792,957	$98,012,198	$1,987,802	$23,012,198	22	28	50
Chicago Blackhawks	$45,995,847	$97,980,000	$2,020,000	$22,980,000	22	27	49
Colorado Avalanche	$42,538,904	$97,693,750	$2,306,250	$22,693,750	21	29	50
Columbus Blue Jackets	$34,076,375	$97,752,714	$2,247,286	$22,752,714	21	26	47
Dallas Stars	$74,569,111	$99,070,000	$930,000	$24,070,000	23	24	47
Detroit Red Wings	$30,084,014	$99,282,500	$717,500	$24,282,500	20	25	45
Edmonton Oilers	$45,674,503	$98,845,000	$1,155,000	$23,845,000	21	24	45
Florida Panthers	$72,230,331	$98,942,592	$1,057,408	$23,942,592	22	26	48
Los Angeles Kings	$42,463,941	$82,007,500	$17,992,500	$7,007,500	24	27	51
Minnesota Wild	$8,932,628	$99,242,500	$757,500	$24,242,500	23	22	45
Montreal Canadiens	$68,630,260	$87,275,000	$12,725,000	$12,275,000	23	29	52
Nashville Predators	$116,142,233	$94,173,125	$5,826,875	$19,173,125	22	25	47
New Jersey Devils	$31,715,907	$93,475,000	$6,525,000	$18,475,000	21	26	47
New York Islanders	$15,324,462	$99,665,292	$334,708	$24,665,292	25	25	50
New York Rangers	$28,305,710	$88,310,000	$11,690,000	$13,310,000	22	28	50
Ottawa Senators	$127,396,505	$91,866,767	$8,133,233	$16,866,767	21	23	44
Philadelphia Flyers	$56,635,730	$75,060,000	$24,940,000	$60,000	21	29	50
Pittsburgh Penguins	$103,348,862	$88,534,167	$11,465,833	$13,534,167	22	23	45
San Jose Sharks	$79,025,913	$78,409,499	$21,590,501	$3,409,499	22	25	47
Seattle Kraken	$76,330,528	$95,600,000	$4,400,000	$20,600,000	20	22	42
St. Louis Blues	$15,840,773	$87,050,000	$12,950,000	$12,050,000	23	29	52
Tampa Bay Lightning	$18,831,331	$99,534,833	$465,167	$24,534,833	22	24	46
Toronto Maple Leafs	$39,476,811	$87,425,000	$12,575,000	$12,425,000	24	25	49
Utah Mammoth	$19,007,208	$89,599,000	$10,401,000	$14,599,000	20	24	44
Vancouver Canucks	$56,765,690	$96,083,310	$3,916,690	$21,083,310	24	26	50
Vegas Golden Knights	$35,838,238	$95,730,000	$4,270,000	$20,730,000	26	24	50
Washington Capitals	$62,902,660	$93,087,500	$6,912,500	$18,087,500	21	26	47
Winnipeg Jets	$58,532,496	$80,459,500	$19,540,500	$5,459,500	23	30	53

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %