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	39
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$6,150,450
Farm
Home Games Left	38
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,830,000
Expense
Pro Players Total Salaries	$98,942,000
Farm Players Total Salaries	$2,780,000
Coaches Total Salaries	$3,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,048,055
Farm Year To Date Expenses	$266,835
Pro Salary Cap To Date	$7,811,205
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,955,850
Farm Estimated Season Revenue	$17,385,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$536,537
Pro Estimated Expenses	$93,893,975
Farm Remaining Season Days	175
Farm Expenses Per Days	$17,789
Farm Estimated Expenses	$3,113,075
Estimated Season Expenses	$97,007,050
Season Salary Cap	$98,942,000
Estimate Under Maximum Salary Cap of $100,000,000	$1,058,000
Estimate Over Minimum Salary Cap of $75,000,000	$23,942,000
Current Bank Account	$61,347,524
Projected Bank Account	$61,681,324

Pro Players Salaries
Cale Makar (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$8,289,474
Rasmus Andersson (1 Way Contract)	$8,880,000 (3)
-Salary Remaining :	$8,178,947
Jean-Gabriel Pageau (1 Way Contract)	$7,150,000 (3)
-Salary Remaining :	$6,585,526
Kyle Palmieri (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$5,526,316
Neal Pionk (1 Way Contract)	$5,730,000 (2)
-Salary Remaining :	$5,277,632
Jamie Oleksiak (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$5,065,789
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$4,835,526
Mikael Granlund (1 Way Contract)	$5,200,000 (1)
-Salary Remaining :	$4,789,474
Nikita Zadorov (1 Way Contract)	$5,195,000 (2)
-Salary Remaining :	$4,784,868
Claude Giroux (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$4,605,263
Oliver Bjorkstrand (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$4,375,000
Conor Garland (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$4,375,000
Teuvo Teravainen (1 Way Contract)	$4,507,000 (1)
-Salary Remaining :	$4,151,184
Stuart Skinner (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$3,914,474
Tom Wilson (1 Way Contract)	$3,830,000 (2)
-Salary Remaining :	$3,527,632
Joseph Woll (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$3,453,947
Dmitri Voronkov (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$3,223,684
Charle-Edouard D'Astous	$2,500,000 (5)
-Salary Remaining :	$2,302,632
Nick Leddy	$2,200,000 (5)
-Salary Remaining :	$2,026,316
Garnet Hathaway (1 Way Contract)	$1,000,000 (5)
-Salary Remaining :	$921,053
Calle Jarnkrok	$1,000,000 (1)
-Salary Remaining :	$921,053
Total Pro Players	21
Salary Commitment
Year 2026 : $98,942,000
Year 2027 : $73,985,000
Year 2028 : $50,230,000
Year 2029 : $29,450,000
Salary Average Commitment
Year 2026 : $99,143,583
Year 2027 : $73,963,333
Year 2028 : $50,230,000
Year 2029 : $29,450,000
Salary Cap with 1 Way Contract
Year 2026 : $98,942,000
Year 2027 : $73,985,000
Year 2028 : $50,230,000
Year 2029 : $29,450,000

Farm Players Salaries
Viliam Kmec	$250,000 (5)
Salary Remaining :	$230,263
Remi Poirier	$100,000 (5)
Salary Remaining :	$92,105
Eemil Viro	$100,000 (1)
Salary Remaining :	$92,105
Atro Leppanen	$100,000 (5)
Salary Remaining :	$92,105
Borya Valis	$100,000 (5)
Salary Remaining :	$92,105
Eduards Tralmaks	$100,000 (3)
Salary Remaining :	$92,105
Gustav Stjernberg	$100,000 (1)
Salary Remaining :	$92,105
Jere Innala	$100,000 (1)
Salary Remaining :	$92,105
Juho Lammikko	$100,000 (1)
Salary Remaining :	$92,105
Jesse Ylonen	$100,000 (1)
Salary Remaining :	$92,105
Roni Hirvonen	$100,000 (1)
Salary Remaining :	$92,105
Topi Niemela	$100,000 (1)
Salary Remaining :	$92,105
Anri Ravinskis	$100,000 (1)
Salary Remaining :	$92,105
Henri Nikkanen	$100,000 (1)
Salary Remaining :	$92,105
Ville Koivunen	$100,000 (5)
Salary Remaining :	$92,105
Nikolas Matinpalo	$100,000 (5)
Salary Remaining :	$92,105
Ryan Winterton	$100,000 (1)
Salary Remaining :	$92,105
Juha Jaaska	$100,000 (1)
Salary Remaining :	$92,105
Jiri Patera	$100,000 (1)
Salary Remaining :	$92,105
Mikulas Hovorka	$95,000 (4)
Salary Remaining :	$87,500
Parker Bell	$95,000 (2)
Salary Remaining :	$87,500
Mads Sogaard	$94,000 (1)
Salary Remaining :	$86,579
Eetu Liukas	$90,000 (1)
Salary Remaining :	$82,895
Declan Carlile	$90,000 (3)
Salary Remaining :	$82,895
Nick DeSimone	$90,000 (3)
Salary Remaining :	$82,895
Tyson Feist	$88,000 (2)
Salary Remaining :	$81,053
Jan Jenik	$88,000 (1)
Salary Remaining :	$81,053
Total Farm Players	27
Salary Commitment
Year 2026 : $2,780,000
Year 2027 : $1,308,000
Year 2028 : $1,125,000
Year 2029 : $845,000
Salary Average Commitment
Year 2026 : $2,780,000
Year 2027 : $1,308,000
Year 2028 : $1,125,000
Year 2029 : $845,000

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	38
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$8,200,600
Farm
Home Games Left	39
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,372,500
Expense
Pro Players Total Salaries	$96,325,000
Farm Players Total Salaries	$3,640,500
Coaches Total Salaries	$4,690,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,955,130
Farm Year To Date Expenses	$307,140
Pro Salary Cap To Date	$7,604,610
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,905,700
Farm Estimated Season Revenue	$17,842,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$530,342
Pro Estimated Expenses	$92,809,850
Farm Remaining Season Days	175
Farm Expenses Per Days	$20,476
Farm Estimated Expenses	$3,583,300
Estimated Season Expenses	$96,393,150
Season Salary Cap	$96,325,000
Estimate Under Maximum Salary Cap of $100,000,000	$3,675,000
Estimate Over Minimum Salary Cap of $75,000,000	$21,325,000
Current Bank Account	$33,702,063
Projected Bank Account	$33,057,113

Pro Players Salaries
Nick Schmaltz (1 Way Contract)	$11,950,000 (5)
-Salary Remaining :	$11,006,579
Juuse Saros (1 Way Contract)	$10,000,000 (4)
-Salary Remaining :	$9,210,526
Nathan MacKinnon (1 Way Contract)	$9,875,000 (1)
-Salary Remaining :	$9,095,395
Darnell Nurse (1 Way Contract)	$9,250,000 (1)
-Salary Remaining :	$8,519,737
Vladimir Tarasenko (1 Way Contract)	$6,600,000 (2)
-Salary Remaining :	$6,078,947
Morgan Geekie (1 Way Contract)	$6,250,000 (4)
-Salary Remaining :	$5,756,579
Mikael Backlund (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$5,756,579
Ivan Provorov (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,526,316
Bryan Rust (1 Way Contract)	$5,125,000 (1)
-Salary Remaining :	$4,720,395
John Marino (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$4,052,632
Jordan Greenway (1 Way Contract)	$2,700,000 (4)
-Salary Remaining :	$2,486,842
Casey Cizikas (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,302,632
James van Riemsdyk (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$2,118,421
Robby Fabbri	$2,250,000 (4)
-Salary Remaining :	$2,072,368
Nick Cousins	$2,000,000 (4)
-Salary Remaining :	$1,842,105
Connor Ingram	$2,000,000 (2)
-Salary Remaining :	$1,842,105
Matthew Schaefer	$2,000,000 (3)
-Salary Remaining :	$1,842,105
Zach Bogosian	$1,950,000 (5)
-Salary Remaining :	$1,796,053
Parker Wotherspoon	$1,000,000 (2)
-Salary Remaining :	$921,053
Luke Glendening	$1,000,000 (2)
-Salary Remaining :	$921,053
Adam Gaudette	$925,000 (2)
-Salary Remaining :	$851,974
Total Pro Players	21
Salary Commitment
Year 2026 : $96,325,000
Year 2027 : $58,925,000
Year 2028 : $39,100,000
Year 2029 : $37,100,000
Salary Average Commitment
Year 2026 : $95,610,000
Year 2027 : $58,925,000
Year 2028 : $39,100,000
Year 2029 : $37,100,000
Salary Cap with 1 Way Contract
Year 2026 : $96,325,000
Year 2027 : $58,925,000
Year 2028 : $39,100,000
Year 2029 : $37,100,000

Farm Players Salaries
Tobias Bjornfot	$200,000 (2)
Salary Remaining :	$184,211
Jakub Lauko	$200,000 (2)
Salary Remaining :	$184,211
Jaycob Megna	$200,000 (3)
Salary Remaining :	$184,211
Tom Willander	$175,000 (3)
Salary Remaining :	$161,184
Leon Muggli	$150,000 (3)
Salary Remaining :	$138,158
Ludvig Jansson	$150,000 (2)
Salary Remaining :	$138,158
Oscar Fisker Molgaard	$150,000 (3)
Salary Remaining :	$138,158
Matthew Highmore	$150,000 (2)
Salary Remaining :	$138,158
Alex Bump	$150,000 (2)
Salary Remaining :	$138,158
Rutger McGroarty	$150,000 (2)
Salary Remaining :	$138,158
Miko Matikka	$140,000 (4)
Salary Remaining :	$128,947
Luca Marrelli	$137,500 (3)
Salary Remaining :	$126,645
Gerry Mayhew	$137,500 (1)
Salary Remaining :	$126,645
Anton Wahlberg	$125,000 (2)
Salary Remaining :	$115,132
Jack Malone	$125,000 (1)
Salary Remaining :	$115,132
Guillaume Brisebois	$120,000 (2)
Salary Remaining :	$110,526
Matthew Poitras	$112,500 (1)
Salary Remaining :	$103,618
Jack Thompson	$110,000 (1)
Salary Remaining :	$101,316
Alex Jefferies	$100,000 (1)
Salary Remaining :	$92,105
Christian Wolanin	$100,000 (2)
Salary Remaining :	$92,105
Antonio Stranges	$100,000 (1)
Salary Remaining :	$92,105
John Farinacci	$100,000 (3)
Salary Remaining :	$92,105
Jesper Vikman	$100,000 (3)
Salary Remaining :	$92,105
Cal Petersen	$95,000 (1)
Salary Remaining :	$87,500
Chris Wagner	$95,000 (1)
Salary Remaining :	$87,500
Jack Ahcan	$90,000 (2)
Salary Remaining :	$82,895
Matt Tomkins	$90,000 (1)
Salary Remaining :	$82,895
Dryden Hunt	$88,000 (2)
Salary Remaining :	$81,053
Total Farm Players	28
Salary Commitment
Year 2026 : $3,640,500
Year 2027 : $2,675,500
Year 2028 : $1,152,500
Year 2029 : $140,000
Salary Average Commitment
Year 2026 : $3,640,500
Year 2027 : $2,675,500
Year 2028 : $1,152,500
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	37
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$10,250,750
Farm
Home Games Left	38
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,830,000
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	$8,164,797
Farm Year To Date Expenses	$261,848
Pro Salary Cap To Date	$7,766,906
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$75,855,550
Farm Estimated Season Revenue	$17,385,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$543,618
Pro Estimated Expenses	$95,133,150
Farm Remaining Season Days	175
Farm Expenses Per Days	$17,632
Farm Estimated Expenses	$3,085,600
Estimated Season Expenses	$98,218,750
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	$35,154,105
Projected Bank Account	$30,175,905

Pro Players Salaries
Alex Tuch (1 Way Contract)	$10,800,000 (3)
-Salary Remaining :	$9,947,368
Matthew Tkachuk (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$8,750,000
Devon Toews (1 Way Contract)	$9,400,000 (2)
-Salary Remaining :	$8,657,895
Igor Shesterkin (1 Way Contract)	$8,250,000 (4)
-Salary Remaining :	$7,598,684
Tomas Hertl (1 Way Contract)	$8,137,500 (1)
-Salary Remaining :	$7,495,066
Steven Stamkos (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$7,368,421
Noah Hanifin (1 Way Contract)	$7,937,500 (2)
-Salary Remaining :	$7,310,855
Brady Skjei (1 Way Contract)	$6,387,500 (1)
-Salary Remaining :	$5,883,224
Ilya Mikheyev (1 Way Contract)	$5,100,000 (5)
-Salary Remaining :	$4,697,368
Eetu Luostarinen (1 Way Contract)	$4,300,000 (4)
-Salary Remaining :	$3,960,526
Tanner Jeannot (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,763,158
Dante Fabbro (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,763,158
Sean Durzi (1 Way Contract)	$2,650,000 (4)
-Salary Remaining :	$2,440,789
Kevin Stenlund	$2,400,000 (3)
-Salary Remaining :	$2,210,526
Nathan Bastian	$1,750,000 (1)
-Salary Remaining :	$1,611,842
Luke Kunin	$1,675,000 (3)
-Salary Remaining :	$1,542,763
Joonas Korpisalo	$1,560,000 (1)
-Salary Remaining :	$1,436,842
Albert Johansson	$1,350,000 (4)
-Salary Remaining :	$1,243,421
Gustav Nyquist	$1,050,000 (5)
-Salary Remaining :	$967,105
Adam Klapka	$1,050,000 (4)
-Salary Remaining :	$967,105
Colin Blackwell	$950,000 (4)
-Salary Remaining :	$875,000
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 :	$195,724
Jeffrey Viel	$185,000 (5)
Salary Remaining :	$170,395
Tyson Gross	$185,000 (5)
Salary Remaining :	$170,395
Zakhar Bardakov	$185,000 (5)
Salary Remaining :	$170,395
Samuel Fagemo	$135,000 (5)
Salary Remaining :	$124,342
Calle Odelius	$125,000 (2)
Salary Remaining :	$115,132
Vyacheslav Peksa	$125,000 (1)
Salary Remaining :	$115,132
Samuel Johannesson	$125,000 (1)
Salary Remaining :	$115,132
Gavin Hayes	$112,500 (2)
Salary Remaining :	$103,618
Christian Kyrou	$112,500 (1)
Salary Remaining :	$103,618
Yegor Sidorov	$112,500 (2)
Salary Remaining :	$103,618
Amir Miftakhov	$110,000 (5)
Salary Remaining :	$101,316
Jonas Rondbjerg	$110,000 (5)
Salary Remaining :	$101,316
Chase Wouters	$100,000 (3)
Salary Remaining :	$92,105
Glenn Gawdin	$100,000 (1)
Salary Remaining :	$92,105
Owen Say	$100,000 (1)
Salary Remaining :	$92,105
Samuel Bolduc	$100,000 (1)
Salary Remaining :	$92,105
Louie Belpedio	$100,000 (1)
Salary Remaining :	$92,105
Matt Davis	$100,000 (5)
Salary Remaining :	$92,105
Landen Hookey	$100,000 (1)
Salary Remaining :	$92,105
Alexander Holtz	$95,000 (2)
Salary Remaining :	$87,500
Helge Grans	$95,000 (1)
Salary Remaining :	$87,500
Gavin White	$95,000 (1)
Salary Remaining :	$87,500
Frederic Brunet	$90,000 (1)
Salary Remaining :	$82,895
Chase Wheatcroft	$90,000 (1)
Salary Remaining :	$82,895
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	39
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$6,150,450
Farm
Home Games Left	38
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,830,000
Expense
Pro Players Total Salaries	$91,980,749
Farm Players Total Salaries	$3,102,000
Coaches Total Salaries	$4,182,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,559,670
Farm Year To Date Expenses	$274,916
Pro Salary Cap To Date	$6,745,740
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,955,850
Farm Estimated Season Revenue	$17,385,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$503,978
Pro Estimated Expenses	$88,196,150
Farm Remaining Season Days	175
Farm Expenses Per Days	$18,468
Farm Estimated Expenses	$3,231,900
Estimated Season Expenses	$91,428,050
Season Salary Cap	$85,445,999
Estimate Under Maximum Salary Cap of $100,000,000	$14,554,001
Estimate Over Minimum Salary Cap of $75,000,000	$10,445,999
Current Bank Account	$58,081,030
Projected Bank Account	$63,993,830

Pro Players Salaries
Wyatt Johnston (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$9,210,526
Roope Hintz (1 Way Contract)	$9,300,000 (2)
-Salary Remaining :	$8,565,789
Mikey Anderson (1 Way Contract)	$8,250,000 (4)
-Salary Remaining :	$7,598,684
Cam Talbot (1 Way Contract)	$6,900,999 (2)
-Salary Remaining :	$6,356,183
Alex Killorn (1 Way Contract)	$6,200,000 (2)
-Salary Remaining :	$5,710,526
Filip Hronek (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,526,316
Dylan DeMelo (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$5,342,105
Mason Marchment (1 Way Contract)	$4,875,000 (4)
-Salary Remaining :	$4,490,132
Michael McCarron (1 Way Contract)	$4,775,000 (4)
-Salary Remaining :	$4,398,026
Morgan Barron (1 Way Contract)	$4,775,000 (5)
-Salary Remaining :	$4,398,026
Filip Chytil (1 Way Contract)	$4,000,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,684,211
Jeff Petry (1 Way Contract)	$3,150,000 (1)
-Salary Remaining :	$2,901,316
Gabriel Landeskog	$3,000,000 (1)
-Salary Remaining :	$2,763,158
Mathieu Joseph (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,532,895
Laurent Brossoit (1 Way Contract)	$2,534,750 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,334,638
Emil Andrae	$1,750,000 (5)
-Salary Remaining :	$1,611,842
Mattias Janmark	$1,625,000 (2)
-Salary Remaining :	$1,496,711
Alexander Petrovic	$1,575,000 (3)
-Salary Remaining :	$1,450,658
Justus Annunen	$1,500,000 (2)
-Salary Remaining :	$1,381,579
Jack Quinn	$1,325,000 (2)
-Salary Remaining :	$1,220,395
Mark Jankowski	$995,000 (2)
-Salary Remaining :	$916,447
Jansen Harkins	$900,000 (3)
-Salary Remaining :	$828,947
Total Pro Players	22
Salary Commitment
Year 2026 : $91,980,749
Year 2027 : $77,495,999
Year 2028 : $46,900,000
Year 2029 : $34,425,000
Salary Average Commitment
Year 2026 : $91,280,749
Year 2027 : $77,495,999
Year 2028 : $46,900,000
Year 2029 : $34,425,000
Salary Cap with 1 Way Contract
Year 2026 : $85,445,999
Year 2027 : $73,495,999
Year 2028 : $42,900,000
Year 2029 : $34,425,000

Farm Players Salaries
Connor Zary	$225,000 (2)
Salary Remaining :	$207,237
Zeev Buium	$175,000 (3)
Salary Remaining :	$161,184
Alex Alexeyev	$167,500 (2)
Salary Remaining :	$154,276
Ty Dellandrea	$150,000 (2)
Salary Remaining :	$138,158
Philippe Myers	$150,000 (2)
Salary Remaining :	$138,158
Travis Boyd	$150,000 (2)
Salary Remaining :	$138,158
Pierre-Olivier Joseph	$150,000 (3)
Salary Remaining :	$138,158
Adam Wilsby	$150,000 (5)
Salary Remaining :	$138,158
Quinton Burns	$137,500 (3)
Salary Remaining :	$126,645
Ross Johnston	$130,000 (2)
Salary Remaining :	$119,737
Matthew Murray	$130,000 (2)
Salary Remaining :	$119,737
Jesse Pulkkinen	$125,000 (2)
Salary Remaining :	$115,132
Paul Ludwinski	$125,000 (2)
Salary Remaining :	$115,132
Damian Clara	$125,000 (2)
Salary Remaining :	$115,132
Blake Biondi	$125,000 (1)
Salary Remaining :	$115,132
Samuel Blais	$115,000 (1)
Salary Remaining :	$105,921
Kevin Rooney	$110,000 (1)
Salary Remaining :	$101,316
Cameron Hebig	$100,000 (1)
Salary Remaining :	$92,105
David Gustafsson	$100,000 (3)
Salary Remaining :	$92,105
Josh Dunne	$95,000 (1)
Salary Remaining :	$87,500
Erik Gustafsson	$95,000 (1)
Salary Remaining :	$87,500
Casey Fitzgerald	$94,000 (1)
Salary Remaining :	$86,579
Alex Nylander	$90,000 (1)
Salary Remaining :	$82,895
Raphael Lavoie	$88,000 (2)
Salary Remaining :	$81,053
Total Farm Players	24
Salary Commitment
Year 2026 : $3,102,000
Year 2027 : $2,278,000
Year 2028 : $712,500
Year 2029 : $150,000
Salary Average Commitment
Year 2026 : $3,102,000
Year 2027 : $2,278,000
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	38
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$8,200,600
Farm
Home Games Left	39
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,372,500
Expense
Pro Players Total Salaries	$96,762,198
Farm Players Total Salaries	$3,491,000
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,750,000
Pro Year To Date Expenses	$7,935,180
Farm Year To Date Expenses	$303,240
Pro Salary Cap To Date	$7,362,810
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,905,700
Farm Estimated Season Revenue	$17,842,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$529,012
Pro Estimated Expenses	$92,577,100
Farm Remaining Season Days	175
Farm Expenses Per Days	$20,216
Farm Estimated Expenses	$3,537,800
Estimated Season Expenses	$96,114,900
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	$24,335,927
Projected Bank Account	$23,969,227

Pro Players Salaries
Mario Ferraro (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$8,750,000
Jaccob Slavin (1 Way Contract)	$9,250,000 (3)
-Salary Remaining :	$8,519,737
Marcus Pettersson (1 Way Contract)	$8,750,000 (4)
-Salary Remaining :	$8,059,211
Travis Konecny (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$7,828,947
Jared Spurgeon (1 Way Contract)	$7,575,000 (1)
-Salary Remaining :	$6,976,974
J.J. Moser (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$6,447,368
Alex Lyon (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$5,986,842
Jordan Staal (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$5,526,316
Vincent Trocheck (1 Way Contract)	$5,625,000 (1)
-Salary Remaining :	$5,180,921
Dylan Cozens (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,223,684
Dennis Hildeby (1 Way Contract)	$3,500,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,223,684
Anthony Mantha (1 Way Contract)	$3,137,198 (2)
-Salary Remaining :	$2,889,524
Frederik Andersen (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,763,158
Nick Foligno (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$2,532,895
Joel Edmundson (1 Way Contract)	$2,700,000 (3)
-Salary Remaining :	$2,486,842
Drew O'Connor	$2,500,000 (4)
-Salary Remaining :	$2,302,632
Nicholas Robertson (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,072,368
Conor Sheary	$1,500,000 (4)
-Salary Remaining :	$1,381,579
Zach L'Heureux	$1,250,000 (1)
-Salary Remaining :	$1,151,316
Gage Goncalves	$1,050,000 (4)
-Salary Remaining :	$967,105
Vasily Podkolzin	$925,000 (1)
-Salary Remaining :	$851,974
Total Pro Players	21
Salary Commitment
Year 2026 : $96,762,198
Year 2027 : $72,637,198
Year 2028 : $69,500,000
Year 2029 : $49,050,000
Salary Average Commitment
Year 2026 : $97,274,758
Year 2027 : $73,149,758
Year 2028 : $69,500,000
Year 2029 : $49,050,000
Salary Cap with 1 Way Contract
Year 2026 : $93,262,198
Year 2027 : $69,137,198
Year 2028 : $66,000,000
Year 2029 : $45,550,000

Farm Players Salaries
Joey Anderson	$200,000 (4)
Salary Remaining :	$184,211
Ville Ottavainen	$200,000 (3)
Salary Remaining :	$184,211
Jack Studnicka	$175,000 (4)
Salary Remaining :	$161,184
Ty Mueller	$150,000 (3)
Salary Remaining :	$138,158
Declan Chisholm	$150,000 (2)
Salary Remaining :	$138,158
Joel Nystrom	$150,000 (2)
Salary Remaining :	$138,158
Viljami Marjala	$150,000 (2)
Salary Remaining :	$138,158
Tommy Lafreniere	$137,500 (3)
Salary Remaining :	$126,645
Lane Pederson	$125,000 (2)
Salary Remaining :	$115,132
Elias Salomonsson	$125,000 (2)
Salary Remaining :	$115,132
Nolan Allan	$125,000 (1)
Salary Remaining :	$115,132
Adam Engstrom	$112,500 (2)
Salary Remaining :	$103,618
Aydar Suniev	$112,500 (2)
Salary Remaining :	$103,618
Josiah Slavin	$110,000 (2)
Salary Remaining :	$101,316
Pavol Regenda	$105,000 (5)
Salary Remaining :	$96,711
Matej Blumel	$105,000 (5)
Salary Remaining :	$96,711
Jayson Megna	$102,500 (1)
Salary Remaining :	$94,408
Brandon Halverson	$100,000 (4)
Salary Remaining :	$92,105
Connor Clattenburg	$100,000 (3)
Salary Remaining :	$92,105
Dustin Tokarski	$100,000 (1)
Salary Remaining :	$92,105
Noah Chadwick	$100,000 (3)
Salary Remaining :	$92,105
Ryan Carpenter	$100,000 (3)
Salary Remaining :	$92,105
Matthew Peca	$96,000 (3)
Salary Remaining :	$88,421
Jack Rathbone	$95,000 (4)
Salary Remaining :	$87,500
Roland McKeown	$95,000 (4)
Salary Remaining :	$87,500
Charles-Alexis Legault	$95,000 (2)
Salary Remaining :	$87,500
Ruslan Khazheyev	$95,000 (2)
Salary Remaining :	$87,500
Jacob MacDonald	$90,000 (3)
Salary Remaining :	$82,895
Mitchell Chaffee	$90,000 (3)
Salary Remaining :	$82,895
Total Farm Players	29
Salary Commitment
Year 2026 : $3,491,000
Year 2027 : $3,163,500
Year 2028 : $1,938,500
Year 2029 : $875,000
Salary Average Commitment
Year 2026 : $3,491,000
Year 2027 : $3,163,500
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	39
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$6,150,450
Farm
Home Games Left	40
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$915,000
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	$8,846,046
Farm Year To Date Expenses	$301,069
Pro Salary Cap To Date	$8,173,416
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,955,850
Farm Estimated Season Revenue	$18,300,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$585,526
Pro Estimated Expenses	$102,467,050
Farm Remaining Season Days	175
Farm Expenses Per Days	$20,528
Farm Estimated Expenses	$3,592,400
Estimated Season Expenses	$106,059,450
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	$47,538,917
Projected Bank Account	$39,735,317

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,500,000 (3)
-Salary Remaining :	$12,434,211
Adam Fox (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$8,750,000
Jake Oettinger (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$8,750,000
John Carlson (1 Way Contract)	$8,700,000 (2)
-Salary Remaining :	$8,013,158
Mattias Ekholm (1 Way Contract)	$8,150,000 (2)
-Salary Remaining :	$7,506,579
Quinn Hughes (1 Way Contract)	$7,850,000 (1)
-Salary Remaining :	$7,230,263
Seth Jarvis (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$6,447,368
Cole Caufield (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$6,447,368
Matt Boldy (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,065,789
Ryan O'Reilly (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$4,835,526
Jesper Wallstedt (1 Way Contract)	$4,000,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,684,211
Alexis Lafreniere (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,453,947
William Eklund (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,763,158
Yaroslav Askarov (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$2,532,895
Ryan Shea	$1,875,000 (4)
-Salary Remaining :	$1,726,974
Simon Holmstrom	$1,750,000 (3)
-Salary Remaining :	$1,611,842
Adam Fantilli	$1,500,000 (1)
-Salary Remaining :	$1,381,579
Cutter Gauthier	$1,500,000 (1)
-Salary Remaining :	$1,381,579
Sam Malinski	$1,500,000 (3)
-Salary Remaining :	$1,381,579
Egor Chinakhov	$1,150,000 (1)
-Salary Remaining :	$1,059,211
Cole Smith	$1,125,000 (5)
-Salary Remaining :	$1,036,184
Pontus Holmberg	$880,000 (2)
-Salary Remaining :	$810,526
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 :	$170,395
Artyom Levshunov	$185,000 (2)
Salary Remaining :	$170,395
Arseny Gritsyuk	$175,000 (1)
Salary Remaining :	$161,184
Matvei Gridin	$175,000 (3)
Salary Remaining :	$161,184
Max Shabanov	$175,000 (1)
Salary Remaining :	$161,184
Conor Geekie	$150,000 (2)
Salary Remaining :	$138,158
Sean Behrens	$150,000 (2)
Salary Remaining :	$138,158
Liam Ohgren	$150,000 (2)
Salary Remaining :	$138,158
Jonathan Lekkerimaki	$150,000 (2)
Salary Remaining :	$138,158
Kevin Korchinski	$150,000 (1)
Salary Remaining :	$138,158
Melvin Fernstrom	$137,500 (3)
Salary Remaining :	$126,645
Jack Williams	$132,500 (4)
Salary Remaining :	$122,039
Cameron Whitehead	$125,000 (1)
Salary Remaining :	$115,132
Quinn Hutson	$125,000 (1)
Salary Remaining :	$115,132
Isak Posch	$125,000 (1)
Salary Remaining :	$115,132
Arttu Hyry	$112,500 (4)
Salary Remaining :	$103,618
Jordan Dumais	$112,500 (2)
Salary Remaining :	$103,618
Cam Dineen	$100,000 (1)
Salary Remaining :	$92,105
Finn Harding	$100,000 (5)
Salary Remaining :	$92,105
Matyas Melovsky	$100,000 (4)
Salary Remaining :	$92,105
Ben Jones	$100,000 (5)
Salary Remaining :	$92,105
Lassi Thomson	$100,000 (5)
Salary Remaining :	$92,105
Sergei Murashov	$98,750 (2)
Salary Remaining :	$90,954
Jordan Oesterle	$95,000 (2)
Salary Remaining :	$87,500
Luke Haymes	$95,000 (4)
Salary Remaining :	$87,500
Trey Taylor	$95,000 (2)
Salary Remaining :	$87,500
Adam Beckman	$90,000 (1)
Salary Remaining :	$82,895
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	39
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$6,150,450
Farm
Home Games Left	39
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,372,500
Expense
Pro Players Total Salaries	$110,093,750
Farm Players Total Salaries	$3,309,500
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	($13,900,000)
Pro Year To Date Expenses	$8,888,985
Farm Year To Date Expenses	$281,010
Pro Salary Cap To Date	$8,691,615
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,955,850
Farm Estimated Season Revenue	$17,842,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$592,599
Pro Estimated Expenses	$103,704,825
Farm Remaining Season Days	175
Farm Expenses Per Days	$18,734
Farm Estimated Expenses	$3,278,450
Estimated Season Expenses	$106,983,275
Season Salary Cap	$96,193,750
Estimate Under Maximum Salary Cap of $100,000,000	$3,806,250
Estimate Over Minimum Salary Cap of $75,000,000	$21,193,750
Current Bank Account	$43,251,844
Projected Bank Account	$34,066,919

Pro Players Salaries
Mitch Marner (1 Way Contract)	$10,900,000 (3)
-Salary Remaining :	$10,039,474
K'Andre Miller (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$9,210,526
Nikita Kucherov (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$8,750,000
Brock Nelson (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$7,828,947
Kevin Fiala (1 Way Contract)	$7,875,000 (1)
-Salary Remaining :	$7,253,289
Morgan Rielly (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$6,907,895
Linus Ullmark (1 Way Contract)	$7,400,000 (1)
-Salary Remaining :	$6,815,789
Clayton Keller (1 Way Contract)	$7,150,000 (1)
-Salary Remaining :	$6,585,526
Shayne Gostisbehere (1 Way Contract)	$6,725,000 (2)
-Salary Remaining :	$6,194,079
Ryan Pulock (1 Way Contract)	$6,150,000 (1)
-Salary Remaining :	$5,664,474
Jake McCabe (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,605,263
Sean Monahan (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,223,684
Jaden Schwartz (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$3,223,684
Scott Laughton (1 Way Contract)	$3,250,000 (5)
-Salary Remaining :	$2,993,421
Adin Hill (1 Way Contract)	$2,443,750 (2)
-Salary Remaining :	$2,250,822
Dawson Mercer	$2,000,000 (1)
-Salary Remaining :	$1,842,105
Beckett Sennecke	$2,000,000 (3)
-Salary Remaining :	$1,842,105
Macklin Celebrini	$1,850,000 (2)
-Salary Remaining :	$1,703,947
Will Smith	$1,850,000 (2)
-Salary Remaining :	$1,703,947
Mike Reilly	$1,500,000 (3)
-Salary Remaining :	$1,381,579
Eric Robinson	$1,500,000 (3)
-Salary Remaining :	$1,381,579
Total Pro Players	21
Salary Commitment
Year 2026 : $110,093,750
Year 2027 : $50,518,750
Year 2028 : $37,650,000
Year 2029 : $21,750,000
Salary Average Commitment
Year 2026 : $109,678,124
Year 2027 : $50,103,124
Year 2028 : $37,650,000
Year 2029 : $21,750,000
Salary Cap with 1 Way Contract
Year 2026 : $110,093,750
Year 2027 : $50,518,750
Year 2028 : $37,650,000
Year 2029 : $21,750,000

Farm Players Salaries
Theo Lindstein	$175,000 (3)
Salary Remaining :	$161,184
Oliver Moore	$175,000 (3)
Salary Remaining :	$161,184
Alex Suzdalev	$150,000 (2)
Salary Remaining :	$138,158
Kalan Lind	$150,000 (3)
Salary Remaining :	$138,158
Max Crozier	$150,000 (4)
Salary Remaining :	$138,158
Owen Pickering	$150,000 (2)
Salary Remaining :	$138,158
Drew Fortescue	$137,500 (3)
Salary Remaining :	$126,645
Nathan Gaucher	$125,000 (1)
Salary Remaining :	$115,132
Xavier Bourgault	$125,000 (5)
Salary Remaining :	$115,132
Jake Furlong	$120,000 (4)
Salary Remaining :	$110,526
Leo Loof	$112,500 (2)
Salary Remaining :	$103,618
Jonah Gadjovich	$112,500 (2)
Salary Remaining :	$103,618
Alec Regula	$100,000 (1)
Salary Remaining :	$92,105
Tyson Kozak	$100,000 (3)
Salary Remaining :	$92,105
Sean Farrell	$100,000 (5)
Salary Remaining :	$92,105
Jeremie Poirier	$100,000 (2)
Salary Remaining :	$92,105
Kirill Gerasimyuk	$100,000 (4)
Salary Remaining :	$92,105
Aatu Jamsen	$97,500 (2)
Salary Remaining :	$89,803
Samuel Helenius	$97,500 (2)
Salary Remaining :	$89,803
Sandis Vilmanis	$95,000 (2)
Salary Remaining :	$87,500
Vyacheslav Buteyets	$95,000 (2)
Salary Remaining :	$87,500
Gabriel Szturc	$95,000 (2)
Salary Remaining :	$87,500
Samuel Hlavaj	$95,000 (1)
Salary Remaining :	$87,500
Ben Hemmerling	$95,000 (1)
Salary Remaining :	$87,500
Brady Stonehouse	$95,000 (1)
Salary Remaining :	$87,500
Isaak Phillips	$92,000 (1)
Salary Remaining :	$84,737
Maxence Guenette	$90,000 (1)
Salary Remaining :	$82,895
Ethan Frisch	$90,000 (1)
Salary Remaining :	$82,895
Yan Kuznetsov	$90,000 (1)
Salary Remaining :	$82,895
Total Farm Players	29
Salary Commitment
Year 2026 : $3,309,500
Year 2027 : $2,437,500
Year 2028 : $1,332,500
Year 2029 : $595,000
Salary Average Commitment
Year 2026 : $3,309,500
Year 2027 : $2,437,500
Year 2028 : $1,332,500
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	38
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$8,200,600
Farm
Home Games Left	39
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,372,500
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	$7,906,800
Farm Year To Date Expenses	$257,501
Pro Salary Cap To Date	$7,717,320
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,905,700
Farm Estimated Season Revenue	$17,842,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$527,120
Pro Estimated Expenses	$92,246,000
Farm Remaining Season Days	175
Farm Expenses Per Days	$17,207
Farm Estimated Expenses	$3,011,225
Estimated Season Expenses	$95,257,225
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	$33,767,635
Projected Bank Account	$34,258,610

Pro Players Salaries
J.T. Miller (1 Way Contract)	$13,200,000 (2)
-Salary Remaining :	$12,157,895
Adrian Kempe (1 Way Contract)	$9,080,000 (4)
-Salary Remaining :	$8,363,158
Brady Tkachuk (1 Way Contract)	$8,205,714 (1)
-Salary Remaining :	$7,557,894
Mike Matheson (1 Way Contract)	$7,900,000 (5)
-Salary Remaining :	$7,276,316
Jake Middleton (1 Way Contract)	$7,777,000 (4)
-Salary Remaining :	$7,163,026
Nico Hischier (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$6,677,632
Jamie Benn (1 Way Contract)	$6,800,000 (4)
-Salary Remaining :	$6,263,158
Brandon Montour (1 Way Contract)	$6,555,000 (2)
-Salary Remaining :	$6,037,500
Joel Farabee (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,605,263
Brandon Carlo (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$3,776,316
Trevor Moore (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$3,500,000
Michael Amadio (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$2,993,421
David Rittich (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,302,632
Conor Timmins	$2,250,000 (4)
-Salary Remaining :	$2,072,368
Curtis Lazar (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$2,026,316
Dustin Wolf	$1,675,000 (3)
-Salary Remaining :	$1,542,763
Johnathan Kovacevic	$1,500,000 (2)
-Salary Remaining :	$1,381,579
Ethen Frank	$1,500,000 (2)
-Salary Remaining :	$1,381,579
Joel Hanley	$1,300,000 (2)
-Salary Remaining :	$1,197,368
Steven Lorentz	$985,000 (3)
-Salary Remaining :	$907,237
Pavel Dorofeyev	$925,000 (1)
-Salary Remaining :	$851,974
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 :	$161,184
Brendan Lemieux	$152,400 (1)
Salary Remaining :	$140,368
Beau Akey	$150,000 (3)
Salary Remaining :	$138,158
Stian Solberg	$150,000 (2)
Salary Remaining :	$138,158
Samuel Honzek	$150,000 (2)
Salary Remaining :	$138,158
Cole O'Hara	$150,000 (2)
Salary Remaining :	$138,158
Akito Hirose	$150,000 (2)
Salary Remaining :	$138,158
Denver Barkey	$137,500 (3)
Salary Remaining :	$126,645
Joni Jurmo	$125,000 (1)
Salary Remaining :	$115,132
Trevor Kuntar	$112,500 (1)
Salary Remaining :	$103,618
Coulson Pitre	$112,500 (2)
Salary Remaining :	$103,618
Joel Blomqvist	$112,500 (2)
Salary Remaining :	$103,618
Jeremy Davies	$103,500 (3)
Salary Remaining :	$95,329
Rory Kerins	$100,000 (2)
Salary Remaining :	$92,105
Lukas Cormier	$100,000 (2)
Salary Remaining :	$92,105
Fabian Wagner	$100,000 (4)
Salary Remaining :	$92,105
Harrison Meneghin	$100,000 (5)
Salary Remaining :	$92,105
Abram Wiebe	$100,000 (4)
Salary Remaining :	$92,105
Filip Larsson	$95,000 (4)
Salary Remaining :	$87,500
Reilly Walsh	$95,000 (4)
Salary Remaining :	$87,500
Cole Krygier	$95,000 (4)
Salary Remaining :	$87,500
Martin Pospisil	$93,500 (3)
Salary Remaining :	$86,118
Nathan Legare	$90,000 (1)
Salary Remaining :	$82,895
Jacob Melanson	$90,000 (1)
Salary Remaining :	$82,895
Ben McCartney	$90,000 (2)
Salary Remaining :	$82,895
James Malatesta	$90,000 (1)
Salary Remaining :	$82,895
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	39
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$6,150,450
Farm
Home Games Left	39
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,372,500
Expense
Pro Players Total Salaries	$101,320,000
Farm Players Total Salaries	$2,798,750
Coaches Total Salaries	$6,302,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,452,890
Farm Year To Date Expenses	$264,540
Pro Salary Cap To Date	$7,821,315
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,955,850
Farm Estimated Season Revenue	$17,842,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$563,526
Pro Estimated Expenses	$98,617,050
Farm Remaining Season Days	175
Farm Expenses Per Days	$17,636
Farm Estimated Expenses	$3,086,300
Estimated Season Expenses	$101,703,350
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	$72,395,665
Projected Bank Account	$68,490,665

Pro Players Salaries
Connor Hellebuyck (1 Way Contract)	$13,500,000 (3)
-Salary Remaining :	$12,434,211
Leon Draisaitl (1 Way Contract)	$12,500,000 (3)
-Salary Remaining :	$11,513,158
Mika Zibanejad (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$7,828,947
Kris Letang (1 Way Contract)	$6,100,000 (1)
-Salary Remaining :	$5,618,421
Vince Dunn (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,526,316
Zach Hyman (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,065,789
David Kampf (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$3,914,474
Corey Perry (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,684,211
Evan Rodrigues (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,684,211
Brett Kulak (1 Way Contract)	$3,700,000 (3)
-Salary Remaining :	$3,407,895
Simon Benoit (1 Way Contract)	$3,650,000 (4)
-Salary Remaining :	$3,361,842
Jack Drury (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,223,684
Jakub Dobes (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$3,223,684
Jake Allen (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,223,684
Niko Mikkola	$3,500,000 (3)
-Salary Remaining :	$3,223,684
Dylan Holloway (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,763,158
Danton Heinen (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,532,895
Victor Olofsson (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$2,118,421
Joel Kiviranta	$2,250,000 (4)
-Salary Remaining :	$2,072,368
Calvin de Haan (1 Way Contract)	$2,250,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,072,368
Louis Crevier	$1,200,000 (4)
-Salary Remaining :	$1,105,263
Kyle Capobianco	$970,000 (3)
-Salary Remaining :	$893,421
A.J. Greer	$900,000 (3)
-Salary Remaining :	$828,947
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 :	$184,211
Kalle Vaisanen	$150,000 (2)
Salary Remaining :	$138,158
Kieffer Bellows	$150,000 (3)
Salary Remaining :	$138,158
Tomas Hamara	$150,000 (2)
Salary Remaining :	$138,158
Carter Gylander	$125,000 (1)
Salary Remaining :	$115,132
Tristan Broz	$125,000 (1)
Salary Remaining :	$115,132
Ryan Ufko	$125,000 (1)
Salary Remaining :	$115,132
Kasper Halttunen	$125,000 (2)
Salary Remaining :	$115,132
Ian Moore	$125,000 (1)
Salary Remaining :	$115,132
Brad Lambert	$125,000 (5)
Salary Remaining :	$115,132
Callum Tung	$125,000 (1)
Salary Remaining :	$115,132
Jakub Demek	$120,000 (3)
Salary Remaining :	$110,526
Gabriel Carriere	$120,000 (3)
Salary Remaining :	$110,526
Cal Burke	$110,000 (1)
Salary Remaining :	$101,316
Samuel Knazko	$100,000 (5)
Salary Remaining :	$92,105
Angus Booth	$98,750 (2)
Salary Remaining :	$90,954
Reese Johnson	$95,000 (4)
Salary Remaining :	$87,500
Christoffer Sedoff	$90,000 (2)
Salary Remaining :	$82,895
Avery Hayes	$90,000 (3)
Salary Remaining :	$82,895
Anthony Romano	$90,000 (3)
Salary Remaining :	$82,895
Jett Jones	$90,000 (3)
Salary Remaining :	$82,895
Zach Metsa	$90,000 (3)
Salary Remaining :	$82,895
Yaniv Perets	$90,000 (3)
Salary Remaining :	$82,895
Jaxsen Wiebe	$90,000 (3)
Salary Remaining :	$82,895
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	37
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$10,250,750
Farm
Home Games Left	38
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,830,000
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	$8,254,935
Farm Year To Date Expenses	$262,335
Pro Salary Cap To Date	$7,838,085
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$75,855,550
Farm Estimated Season Revenue	$17,385,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$550,329
Pro Estimated Expenses	$96,307,575
Farm Remaining Season Days	175
Farm Expenses Per Days	$17,489
Farm Estimated Expenses	$3,060,575
Estimated Season Expenses	$99,368,150
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	$32,742,282
Projected Bank Account	$26,614,682

Pro Players Salaries
Brayden Point (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$8,750,000
Esa Lindell (1 Way Contract)	$8,830,000 (2)
-Salary Remaining :	$8,132,895
Sidney Crosby (1 Way Contract)	$8,650,000 (1)
-Salary Remaining :	$7,967,105
Brandon Hagel (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$7,368,421
Ryan Lindgren (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,526,316
Chandler Stephenson (1 Way Contract)	$5,812,500 (1)
-Salary Remaining :	$5,353,618
Anders Lee (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$5,296,053
Ian Cole (1 Way Contract)	$5,200,000 (4)
-Salary Remaining :	$4,789,474
Jared McCann (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,605,263
Blake Coleman (1 Way Contract)	$4,900,000 (1)
-Salary Remaining :	$4,513,158
Jason Zucker (1 Way Contract)	$4,800,000 (4)
-Salary Remaining :	$4,421,053
Adam Henrique (1 Way Contract)	$4,500,000 (5)
-Salary Remaining :	$4,144,737
J.T. Compher (1 Way Contract)	$4,390,000 (2)
-Salary Remaining :	$4,043,421
Freddy Gaudreau (1 Way Contract)	$3,950,000 (5)
-Salary Remaining :	$3,638,158
Alex Nedeljkovic	$3,850,000 (3)
-Salary Remaining :	$3,546,053
Marcus Foligno (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,302,632
Dmitry Kulikov (1 Way Contract)	$2,400,000 (2)
-Salary Remaining :	$2,210,526
Calvin Pickard	$2,200,000 (5)
-Salary Remaining :	$2,026,316
Travis Hamonic	$1,800,000 (5)
-Salary Remaining :	$1,657,895
Dylan Samberg	$1,250,000 (2)
-Salary Remaining :	$1,151,316
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 :	$184,211
Dylan Hryckowian	$150,000 (2)
Salary Remaining :	$138,158
Mathieu Cataford	$137,500 (3)
Salary Remaining :	$126,645
Bogdan Trineyev	$125,000 (3)
Salary Remaining :	$115,132
T.J. Brodie	$125,000 (4)
Salary Remaining :	$115,132
Aleksi Heimosalmi	$125,000 (1)
Salary Remaining :	$115,132
Evgenii Dadonov	$125,000 (1)
Salary Remaining :	$115,132
Joey Willis	$125,000 (3)
Salary Remaining :	$115,132
Brett Leason	$125,000 (3)
Salary Remaining :	$115,132
Roman Schmidt	$125,000 (1)
Salary Remaining :	$115,132
Ivan Ivan	$112,500 (3)
Salary Remaining :	$103,618
Jack St. Ivany	$105,000 (1)
Salary Remaining :	$96,711
Charlie Wright	$100,000 (4)
Salary Remaining :	$92,105
Atley Calvert	$100,000 (4)
Salary Remaining :	$92,105
Kai Uchacz	$100,000 (4)
Salary Remaining :	$92,105
Lleyton Roed	$100,000 (4)
Salary Remaining :	$92,105
Jean-Luc Foudy	$100,000 (2)
Salary Remaining :	$92,105
Sawyer Boulton	$100,000 (4)
Salary Remaining :	$92,105
Hunter Skinner	$100,000 (1)
Salary Remaining :	$92,105
Luke Prokop	$100,000 (2)
Salary Remaining :	$92,105
Ty Young	$95,000 (2)
Salary Remaining :	$87,500
Gabriel Fortier	$95,000 (1)
Salary Remaining :	$87,500
Dylan Roobroeck	$95,000 (2)
Salary Remaining :	$87,500
Jorian Donovan	$95,000 (2)
Salary Remaining :	$87,500
Alex Beaucage	$95,000 (2)
Salary Remaining :	$87,500
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	40
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$4,100,300
Farm
Home Games Left	39
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,372,500
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	$8,671,980
Farm Year To Date Expenses	$237,036
Pro Salary Cap To Date	$8,237,760
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$82,006,000
Farm Estimated Season Revenue	$17,842,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$578,132
Pro Estimated Expenses	$101,173,100
Farm Remaining Season Days	175
Farm Expenses Per Days	$15,396
Farm Estimated Expenses	$2,694,300
Estimated Season Expenses	$103,867,400
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	$39,811,183
Projected Bank Account	$35,792,283

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$14,250,000 (4)
-Salary Remaining :	$13,125,000
Drew Doughty (1 Way Contract)	$11,000,000 (1)
-Salary Remaining :	$10,131,579
Moritz Seider (1 Way Contract)	$11,000,000 (3)
-Salary Remaining :	$10,131,579
John Tavares (1 Way Contract)	$10,300,000 (1)
-Salary Remaining :	$9,486,842
Roman Josi (1 Way Contract)	$9,059,000 (1)
-Salary Remaining :	$8,343,816
Nick Suzuki (1 Way Contract)	$7,875,000 (1)
-Salary Remaining :	$7,253,289
Samuel Montembeault	$6,000,000 (3)
-Salary Remaining :	$5,526,316
Phillip Danault (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,065,789
Nicolas Roy (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,684,211
Alexander Romanov (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$3,223,684
Juraj Slafkovsky (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,223,684
Alex Newhook (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,763,158
Brendan Gallagher (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,763,158
Kirby Dach (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,763,158
Scott Mayfield (1 Way Contract)	$2,654,000 (1)
-Salary Remaining :	$2,444,474
Darren Raddysh (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,302,632
Joey Daccord (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,302,632
Mavrik Bourque	$1,500,000 (2)
-Salary Remaining :	$1,381,579
Zachary Bolduc	$1,250,000 (1)
-Salary Remaining :	$1,151,316
Nathan Walker	$1,007,000 (1)
-Salary Remaining :	$927,500
John Beecher	$950,000 (1)
-Salary Remaining :	$875,000
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 :	$184,211
Tye Kartye	$200,000 (4)
Salary Remaining :	$184,211
Daniel D'Amato	$190,000 (2)
Salary Remaining :	$175,000
Guillaume Richard	$150,000 (3)
Salary Remaining :	$138,158
John Ludvig	$135,000 (2)
Salary Remaining :	$124,342
Vincent Iorio	$117,500 (3)
Salary Remaining :	$108,224
Jared Davidson	$112,500 (1)
Salary Remaining :	$103,618
Arber Xhekaj	$112,500 (1)
Salary Remaining :	$103,618
Pierrick Dube	$110,000 (2)
Salary Remaining :	$101,316
Ryan Fanti	$100,000 (2)
Salary Remaining :	$92,105
John Hayden	$100,000 (3)
Salary Remaining :	$92,105
Tyler Thorpe	$100,000 (3)
Salary Remaining :	$92,105
Louis Domingue	$100,000 (1)
Salary Remaining :	$92,105
William Trudeau	$100,000 (3)
Salary Remaining :	$92,105
William Villeneuve	$100,000 (2)
Salary Remaining :	$92,105
Xavier Parent	$100,000 (1)
Salary Remaining :	$92,105
Justin Danforth	$99,669 (1)
Salary Remaining :	$91,801
Ian Mitchell (Out of Payroll)	$96,500 (4)
Salary Remaining :	$88,882
Trey Fix-Wolansky	$95,000 (2)
Salary Remaining :	$87,500
Aleksanteri Kaskimaki	$95,000 (2)
Salary Remaining :	$87,500
Riley Duran	$95,000 (1)
Salary Remaining :	$87,500
Drew Helleson	$95,000 (1)
Salary Remaining :	$87,500
Judd Caulfield	$90,000 (1)
Salary Remaining :	$82,895
Brandon Scanlin	$88,000 (2)
Salary Remaining :	$81,053
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	41
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$2,050,150
Farm
Home Games Left	37
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$2,287,500
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	$8,308,620
Farm Year To Date Expenses	$237,060
Pro Salary Cap To Date	$8,150,730
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$84,056,150
Farm Estimated Season Revenue	$16,927,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$553,908
Pro Estimated Expenses	$96,933,900
Farm Remaining Season Days	175
Farm Expenses Per Days	$15,804
Farm Estimated Expenses	$2,765,700
Estimated Season Expenses	$99,699,600
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	$74,733,291
Projected Bank Account	$76,017,341

Pro Players Salaries
Noah Dobson (1 Way Contract)	$11,000,000 (5)
-Salary Remaining :	$10,131,579
Jesper Bratt (1 Way Contract)	$9,250,000 (4)
-Salary Remaining :	$8,519,737
William Nylander (1 Way Contract)	$9,240,592 (2)
-Salary Remaining :	$8,511,072
Robert Thomas (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$8,289,474
Tage Thompson (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$7,368,421
Kirill Kaprizov (1 Way Contract)	$7,300,000 (4)
-Salary Remaining :	$6,723,684
Travis Sanheim (1 Way Contract)	$6,659,000 (1)
-Salary Remaining :	$6,133,289
Sergei Bobrovsky (1 Way Contract)	$6,350,000 (1)
-Salary Remaining :	$5,848,684
Ryan McLeod (1 Way Contract)	$6,250,000 (4)
-Salary Remaining :	$5,756,579
Adam Pelech (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$5,296,053
Thomas Harley (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,605,263
Nic Dowd (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$2,625,000
Radek Faksa (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,532,895
J.J. Peterka	$2,562,500 (2)
-Salary Remaining :	$2,360,197
Mason Lohrei	$1,900,000 (4)
-Salary Remaining :	$1,750,000
Sam Dickinson	$1,750,000 (3)
-Salary Remaining :	$1,611,842
Jalen Chatfield	$1,625,500 (2)
-Salary Remaining :	$1,497,171
Connor Bedard	$1,500,000 (1)
-Salary Remaining :	$1,381,579
Jimmy Snuggerud	$1,500,000 (2)
-Salary Remaining :	$1,381,579
Emil Heineman	$1,125,000 (2)
-Salary Remaining :	$1,036,184
Laurent Dauphin	$1,000,000 (1)
-Salary Remaining :	$921,053
Joel Hofer	$880,000 (1)
-Salary Remaining :	$810,526
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 :	$138,158
Stanislav Berezhnoy	$150,000 (2)
Salary Remaining :	$138,158
Zac Funk	$125,000 (1)
Salary Remaining :	$115,132
Sam Lipkin	$125,000 (1)
Salary Remaining :	$115,132
James Stefan	$125,000 (1)
Salary Remaining :	$115,132
Logan Mailloux	$125,000 (1)
Salary Remaining :	$115,132
Damien Carfagna	$100,000 (3)
Salary Remaining :	$92,105
Nikita Susuyev	$100,000 (5)
Salary Remaining :	$92,105
Shane Lachance	$100,000 (4)
Salary Remaining :	$92,105
Jackson Edward	$100,000 (3)
Salary Remaining :	$92,105
Jakub Stancl	$98,750 (2)
Salary Remaining :	$90,954
Victor Ostman	$98,000 (4)
Salary Remaining :	$90,263
William Rousseau	$98,000 (2)
Salary Remaining :	$90,263
Dylan Peterson	$98,000 (4)
Salary Remaining :	$90,263
Isaac Belliveau	$98,000 (4)
Salary Remaining :	$90,263
Tyler Kopff	$98,000 (4)
Salary Remaining :	$90,263
Matthew Villalta (Out of Payroll)	$98,000 (4)
Salary Remaining :	$90,263
Mason Shaw	$95,000 (4)
Salary Remaining :	$87,500
Vsevolod Komarov	$95,000 (2)
Salary Remaining :	$87,500
Nikita Novikov	$90,000 (1)
Salary Remaining :	$82,895
Marcel Marcel	$90,000 (1)
Salary Remaining :	$82,895
Bradley Marek	$90,000 (3)
Salary Remaining :	$82,895
Dan Renouf	$90,000 (2)
Salary Remaining :	$82,895
Wilmer Skoog	$90,000 (1)
Salary Remaining :	$82,895
Ty Glover	$88,000 (2)
Salary Remaining :	$81,053
Ilya Nikolaev	$88,000 (2)
Salary Remaining :	$81,053
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	40
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$4,100,300
Farm
Home Games Left	40
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$915,000
Expense
Pro Players Total Salaries	$81,757,500
Farm Players Total Salaries	$3,332,500
Coaches Total Salaries	$4,488,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,250,000
Pro Year To Date Expenses	$6,696,120
Farm Year To Date Expenses	$304,907
Pro Salary Cap To Date	$6,146,640
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$82,006,000
Farm Estimated Season Revenue	$18,300,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$451,145
Pro Estimated Expenses	$78,950,375
Farm Remaining Season Days	175
Farm Expenses Per Days	$20,318
Farm Estimated Expenses	$3,555,650
Estimated Season Expenses	$82,506,025
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	$39,061,924
Projected Bank Account	$56,861,899

Pro Players Salaries
Mikhail Sergachev (1 Way Contract)	$11,100,000 (2)
-Salary Remaining :	$10,223,684
Andrew Mangiapane (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$8,289,474
John Gibson (1 Way Contract)	$6,400,000 (1)
-Salary Remaining :	$5,894,737
Ivan Barbashev (1 Way Contract)	$6,207,500 (1)
-Salary Remaining :	$5,717,434
Luke Schenn (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,144,737
Matt Dumba (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,144,737
Brandon Saad (1 Way Contract)	$4,350,000 (5)
-Salary Remaining :	$4,006,579
Sam Carrick (1 Way Contract)	$3,600,000 (5)
-Salary Remaining :	$3,315,789
Trent Frederic (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,223,684
Aku Koskenvuo (1 Way Contract)	$3,000,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,763,158
Liam O'Brien (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,763,158
Oliver Ekman-Larsson (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,763,158
Scott Wedgewood (1 Way Contract)	$2,700,000 (1)
-Salary Remaining :	$2,486,842
Cole Sillinger (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,302,632
Ryker Evans	$2,000,000 (2)
-Salary Remaining :	$1,842,105
Easton Cowan	$1,750,000 (3)
-Salary Remaining :	$1,611,842
Peyton Krebs	$1,750,000 (1)
-Salary Remaining :	$1,611,842
Brandt Clarke	$1,500,000 (1)
-Salary Remaining :	$1,381,579
Pavel Mintyukov	$1,500,000 (1)
-Salary Remaining :	$1,381,579
Sam Morton	$1,500,000 (1)
-Salary Remaining :	$1,381,579
Nicolas Deslauriers	$1,350,000 (2)
-Salary Remaining :	$1,243,421
Linus Karlsson	$1,050,000 (4)
-Salary Remaining :	$967,105
Noel Hoefenmayer	$1,050,000 (4)
-Salary Remaining :	$967,105
Zach Sanford	$950,000 (1)
-Salary Remaining :	$875,000
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 :	$184,211
Andrew Gibson	$150,000 (3)
Salary Remaining :	$138,158
Jared Wright	$150,000 (2)
Salary Remaining :	$138,158
Jordan Gustafson	$150,000 (2)
Salary Remaining :	$138,158
Martin Misiak	$150,000 (3)
Salary Remaining :	$138,158
Ethan Gauthier	$150,000 (3)
Salary Remaining :	$138,158
Ryder Rolston	$150,000 (3)
Salary Remaining :	$138,158
Jacob Truscott	$150,000 (2)
Salary Remaining :	$138,158
Jackson Parsons	$150,000 (2)
Salary Remaining :	$138,158
Noah Ostlund	$150,000 (2)
Salary Remaining :	$138,158
Martin Chromiak	$140,000 (3)
Salary Remaining :	$128,947
Mikael Pyyhtia	$137,500 (2)
Salary Remaining :	$126,645
Jakub Dvorak	$125,000 (2)
Salary Remaining :	$115,132
Harrison Brunicke	$125,000 (2)
Salary Remaining :	$115,132
Simon Robertsson	$125,000 (1)
Salary Remaining :	$115,132
Matyas Sapovaliv	$125,000 (2)
Salary Remaining :	$115,132
Ty Nelson	$112,500 (2)
Salary Remaining :	$103,618
Michael Buchinger	$112,500 (2)
Salary Remaining :	$103,618
Francesco Pinelli	$112,500 (1)
Salary Remaining :	$103,618
Samu Tuomaala	$112,500 (1)
Salary Remaining :	$103,618
Andrew Lucas (Out of Payroll)	$100,000 (1)
Salary Remaining :	$92,105
Amadeus Lombardi	$95,000 (1)
Salary Remaining :	$87,500
Tim Washe	$95,000 (2)
Salary Remaining :	$87,500
Danila Klimovich	$95,000 (2)
Salary Remaining :	$87,500
Thomas Milic	$90,000 (1)
Salary Remaining :	$82,895
Keean Washkurak	$90,000 (1)
Salary Remaining :	$82,895
Joshua Roy	$90,000 (1)
Salary Remaining :	$82,895
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	40
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$4,100,300
Farm
Home Games Left	39
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,372,500
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	$9,363,165
Farm Year To Date Expenses	$219,675
Pro Salary Cap To Date	$8,422,110
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$82,006,000
Farm Estimated Season Revenue	$17,842,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$624,211
Pro Estimated Expenses	$109,236,925
Farm Remaining Season Days	175
Farm Expenses Per Days	$14,645
Farm Estimated Expenses	$2,562,875
Estimated Season Expenses	$111,799,800
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	$14,645,058
Projected Bank Account	$2,693,758

Pro Players Salaries
Rasmus Dahlin (1 Way Contract)	$12,000,000 (5)
-Salary Remaining :	$11,052,632
Victor Hedman (1 Way Contract)	$10,775,000 (2)
-Salary Remaining :	$9,924,342
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$8,750,000
Jake Guentzel (1 Way Contract)	$9,380,000 (1)
-Salary Remaining :	$8,639,474
Dougie Hamilton (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$8,289,474
Jack Hughes (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$7,368,421
Andrei Svechnikov (1 Way Contract)	$7,750,000 (1)
-Salary Remaining :	$7,138,158
Jordan Kyrou (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$6,447,368
Colton Parayko (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$5,986,842
Boone Jenner (1 Way Contract)	$6,400,000 (5)
-Salary Remaining :	$5,894,737
Pyotr Kochetkov (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,223,684
Kirill Marchenko (1 Way Contract)	$3,125,000 (1)
-Salary Remaining :	$2,878,289
Logan O'Connor (1 Way Contract)	$2,900,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,671,053
Noah Powell (1 Way Contract)	$2,700,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,486,842
Travis Dermott (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,302,632
Mason McTavish (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,302,632
Kevin Bahl	$2,150,000 (1)
-Salary Remaining :	$1,980,263
Matt Coronato	$2,000,000 (3)
-Salary Remaining :	$1,842,105
Matt Grzelcyk	$1,750,000 (3)
-Salary Remaining :	$1,611,842
Ryan Lomberg	$1,575,000 (1)
-Salary Remaining :	$1,450,658
Kent Johnson	$1,500,000 (3)
-Salary Remaining :	$1,381,579
Beck Malenstyn	$1,175,000 (1)
-Salary Remaining :	$1,082,237
Paul Cotter	$1,100,000 (2)
-Salary Remaining :	$1,013,158
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 :	$207,237
Brody Lamb	$150,000 (2)
Salary Remaining :	$138,158
Jakub Malek	$150,000 (2)
Salary Remaining :	$138,158
Shai Buium	$125,000 (1)
Salary Remaining :	$115,132
Colin White	$125,000 (4)
Salary Remaining :	$115,132
Logan Shaw	$125,000 (4)
Salary Remaining :	$115,132
Artem Grushnikov	$112,500 (1)
Salary Remaining :	$103,618
Nikita Nesterenko	$105,000 (2)
Salary Remaining :	$96,711
Clark Bishop	$105,000 (2)
Salary Remaining :	$96,711
Konnor Smith	$100,000 (5)
Salary Remaining :	$92,105
Corey Schueneman	$100,000 (2)
Salary Remaining :	$92,105
Hunter St. Martin	$100,000 (5)
Salary Remaining :	$92,105
Ethan Bear	$100,000 (4)
Salary Remaining :	$92,105
Stevie Leskovar	$100,000 (3)
Salary Remaining :	$92,105
Landon Sim	$100,000 (5)
Salary Remaining :	$92,105
Matt Luff	$100,000 (2)
Salary Remaining :	$92,105
Cole Clayton	$100,000 (2)
Salary Remaining :	$92,105
Georgii Merkulov	$95,000 (1)
Salary Remaining :	$87,500
Ronnie Attard	$95,000 (4)
Salary Remaining :	$87,500
Cooper Black	$90,000 (1)
Salary Remaining :	$82,895
Ryan Suzuki	$90,000 (1)
Salary Remaining :	$82,895
Luke Cavallin	$90,000 (1)
Salary Remaining :	$82,895
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	38
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$8,200,600
Farm
Home Games Left	37
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$2,287,500
Expense
Pro Players Total Salaries	$83,950,000
Farm Players Total Salaries	$3,801,250
Coaches Total Salaries	$3,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,375,000
Pro Year To Date Expenses	$6,844,740
Farm Year To Date Expenses	$332,988
Pro Salary Cap To Date	$6,390,795
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,905,700
Farm Estimated Season Revenue	$16,927,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$456,316
Pro Estimated Expenses	$79,855,300
Farm Remaining Season Days	175
Farm Expenses Per Days	$21,586
Farm Estimated Expenses	$3,777,550
Estimated Season Expenses	$83,632,850
Season Salary Cap	$88,325,000
Estimate Under Maximum Salary Cap of $100,000,000	$11,675,000
Estimate Over Minimum Salary Cap of $75,000,000	$13,325,000
Current Bank Account	$68,351,947
Projected Bank Account	$79,552,297

Pro Players Salaries
Barrett Hayton (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$8,289,474
Connor Murphy (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$8,289,474
Josh Manson (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$7,368,421
Timothy Liljegren (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$6,907,895
Nazem Kadri (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$6,447,368
Hampus Lindholm (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$5,986,842
Jake Sanderson (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,065,789
Taylor Hall (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,684,211
Kasperi Kapanen (1 Way Contract)	$3,120,000 (2)
-Salary Remaining :	$2,873,684
Hunter McKown (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,763,158
Alex Laferriere (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,302,632
Spencer Knight (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,302,632
Ivan Demidov	$1,850,000 (2)
-Salary Remaining :	$1,703,947
Spencer Stastney	$1,750,000 (5)
-Salary Remaining :	$1,611,842
Daniil Tarasov	$1,750,000 (4)
-Salary Remaining :	$1,611,842
Logan Morrison	$1,700,000 (3)
-Salary Remaining :	$1,565,789
Logan Cooley	$1,500,000 (1)
-Salary Remaining :	$1,381,579
Jacob Quillan	$1,250,000 (1)
-Salary Remaining :	$1,151,316
Nikita Grebenkin	$1,250,000 (1)
-Salary Remaining :	$1,151,316
Ozzy Wiesblatt	$1,250,000 (2)
-Salary Remaining :	$1,151,316
Arshdeep Bains	$1,050,000 (1)
-Salary Remaining :	$967,105
Clay Stevenson	$1,050,000 (4)
-Salary Remaining :	$967,105
Devin Cooley	$980,000 (4)
-Salary Remaining :	$902,632
Donovan Sebrango	$950,000 (2)
-Salary Remaining :	$875,000
Total Pro Players	24
Salary Commitment
Year 2026 : $83,950,000
Year 2027 : $69,900,000
Year 2028 : $41,230,000
Year 2029 : $30,030,000
Salary Average Commitment
Year 2026 : $83,950,000
Year 2027 : $69,900,000
Year 2028 : $41,230,000
Year 2029 : $30,030,000
Salary Cap with 1 Way Contract
Year 2026 : $80,950,000
Year 2027 : $66,900,000
Year 2028 : $41,230,000
Year 2029 : $30,030,000

Farm Players Salaries
Anton Frondell	$200,000 (3)
Salary Remaining :	$184,211
Porter Martone	$200,000 (3)
Salary Remaining :	$184,211
Maxim Groshev	$190,000 (3)
Salary Remaining :	$175,000
Colby Barlow	$175,000 (3)
Salary Remaining :	$161,184
Tanner Molendyk	$175,000 (3)
Salary Remaining :	$161,184
Andrew Basha	$150,000 (3)
Salary Remaining :	$138,158
Andrew Cristall	$150,000 (3)
Salary Remaining :	$138,158
Carson Rehkopf	$150,000 (3)
Salary Remaining :	$138,158
Riley Heidt	$150,000 (3)
Salary Remaining :	$138,158
Tanner Howe	$150,000 (3)
Salary Remaining :	$138,158
David Reinbacher	$150,000 (1)
Salary Remaining :	$138,158
Filip Mesar	$150,000 (2)
Salary Remaining :	$138,158
Eduard Sale	$150,000 (2)
Salary Remaining :	$138,158
Bradly Nadeau	$150,000 (2)
Salary Remaining :	$138,158
Topias Leinonen	$150,000 (2)
Salary Remaining :	$138,158
Connor Ungar	$150,000 (2)
Salary Remaining :	$138,158
Arsenii Sergeev	$150,000 (2)
Salary Remaining :	$138,158
Sawyer Mynio	$137,500 (3)
Salary Remaining :	$126,645
Carl Lindbom	$125,000 (1)
Salary Remaining :	$115,132
Artur Akhtyamov (Out of Payroll)	$125,000 (1)
Salary Remaining :	$115,132
Scott Morrow	$112,500 (1)
Salary Remaining :	$103,618
Marek Alscher	$112,500 (2)
Salary Remaining :	$103,618
Cole McWard	$100,000 (2)
Salary Remaining :	$92,105
Danny Zhilkin	$100,000 (1)
Salary Remaining :	$92,105
Florian Xhekaj	$98,750 (2)
Salary Remaining :	$90,954
Nikita Prishchepov	$95,000 (2)
Salary Remaining :	$87,500
Ville Heinola	$90,000 (1)
Salary Remaining :	$82,895
Topias Vilen	$90,000 (1)
Salary Remaining :	$82,895
Total Farm Players	28
Salary Commitment
Year 2026 : $3,926,250
Year 2027 : $3,133,750
Year 2028 : $1,827,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,926,250
Year 2027 : $3,133,750
Year 2028 : $1,827,500
Year 2029 : $0

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	39
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$6,150,450
Farm
Home Games Left	38
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,830,000
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	$7,328,685
Farm Year To Date Expenses	$266,835
Pro Salary Cap To Date	$7,170,795
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,955,850
Farm Estimated Season Revenue	$17,385,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$488,579
Pro Estimated Expenses	$85,501,325
Farm Remaining Season Days	175
Farm Expenses Per Days	$17,789
Farm Estimated Expenses	$3,113,075
Estimated Season Expenses	$88,614,400
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	$112,968,176
Projected Bank Account	$121,694,626

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$8,750,000
Mark Scheifele (1 Way Contract)	$8,670,000 (2)
-Salary Remaining :	$7,985,526
Filip Forsberg (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$7,828,947
Tyler Bertuzzi (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$6,907,895
Ryan McDonagh (1 Way Contract)	$7,410,000 (2)
-Salary Remaining :	$6,825,000
Brock Boeser (1 Way Contract)	$6,400,000 (3)
-Salary Remaining :	$5,894,737
Jordan Binnington (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$5,526,316
Dylan Strome (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,526,316
Patrick Kane (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,526,316
Fabian Zetterlund (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$4,605,263
Connor McMichael (1 Way Contract)	$3,600,000 (3)
-Salary Remaining :	$3,315,789
Nick Bjugstad	$2,000,000 (2)
-Salary Remaining :	$1,842,105
Cody Glass	$1,900,000 (4)
-Salary Remaining :	$1,750,000
Oskar Sundqvist	$1,800,000 (5)
-Salary Remaining :	$1,657,895
Troy Stecher	$1,800,000 (5)
-Salary Remaining :	$1,657,895
Thomas Novak	$1,750,000 (2)
-Salary Remaining :	$1,611,842
Simon Nemec	$1,500,000 (3)
-Salary Remaining :	$1,381,579
Kevin Lankinen	$1,400,000 (2)
-Salary Remaining :	$1,289,474
Shakir Mukhamadullin	$1,250,000 (2)
-Salary Remaining :	$1,151,316
Colin Miller	$1,000,000 (1)
-Salary Remaining :	$921,053
Craig Smith	$950,000 (1)
-Salary Remaining :	$875,000
Philip Broberg	$900,000 (1)
-Salary Remaining :	$828,947
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 :	$161,184
Trevor Connelly	$175,000 (3)
Salary Remaining :	$161,184
Klim Kostin	$150,000 (2)
Salary Remaining :	$138,158
Tristan Bertucci	$150,000 (3)
Salary Remaining :	$138,158
Fabian Lysell	$125,000 (3)
Salary Remaining :	$115,132
Luke Tuch	$125,000 (1)
Salary Remaining :	$115,132
Corson Ceulemans	$125,000 (3)
Salary Remaining :	$115,132
Caleb Jones	$120,000 (5)
Salary Remaining :	$110,526
Drew Commesso	$112,500 (1)
Salary Remaining :	$103,618
William Stromgren	$112,500 (1)
Salary Remaining :	$103,618
Zayde Wisdom	$100,000 (3)
Salary Remaining :	$92,105
Dylan Garand	$100,000 (2)
Salary Remaining :	$92,105
Justin Kirkland	$100,000 (5)
Salary Remaining :	$92,105
Oasiz Wiesblatt	$100,000 (5)
Salary Remaining :	$92,105
Ethan Del Mastro	$95,000 (1)
Salary Remaining :	$87,500
Kole Lind	$95,000 (4)
Salary Remaining :	$87,500
Justin Holl	$95,000 (2)
Salary Remaining :	$87,500
Zack MacEwen	$95,000 (2)
Salary Remaining :	$87,500
Cole Schwindt	$90,000 (1)
Salary Remaining :	$82,895
Cameron Hughes	$90,000 (1)
Salary Remaining :	$82,895
Max Lajoie	$90,000 (2)
Salary Remaining :	$82,895
Dennis Cholowski	$90,000 (3)
Salary Remaining :	$82,895
Riley Tufte	$90,000 (3)
Salary Remaining :	$82,895
Matvey Petrov	$90,000 (1)
Salary Remaining :	$82,895
Alex Limoges	$90,000 (2)
Salary Remaining :	$82,895
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	38
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$8,200,600
Farm
Home Games Left	39
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,372,500
Expense
Pro Players Total Salaries	$96,725,000
Farm Players Total Salaries	$3,275,250
Coaches Total Salaries	$3,756,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,250,000)
Pro Year To Date Expenses	$7,913,032
Farm Year To Date Expenses	$296,741
Pro Salary Cap To Date	$7,657,237
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,905,700
Farm Estimated Season Revenue	$17,842,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$526,132
Pro Estimated Expenses	$92,073,100
Farm Remaining Season Days	175
Farm Expenses Per Days	$19,954
Farm Estimated Expenses	$3,491,950
Estimated Season Expenses	$95,565,050
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	$30,558,350
Projected Bank Account	$30,741,500

Pro Players Salaries
Jack Eichel (1 Way Contract)	$15,000,000 (5)
-Salary Remaining :	$13,815,789
Brent Burns (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$8,750,000
Dylan Guenther (1 Way Contract)	$6,666,667 (3)
-Salary Remaining :	$6,140,351
Justin Faulk (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$5,986,842
Matt Duchene (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$5,986,842
Valeri Nichushkin (1 Way Contract)	$6,125,000 (1)
-Salary Remaining :	$5,641,447
Jason Dickinson (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$5,296,053
Cody Ceci (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,605,263
Damon Severson (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,605,263
Yakov Trenin (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,144,737
Thatcher Demko (1 Way Contract)	$3,850,000 (4)
-Salary Remaining :	$3,546,053
Ross Colton (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,223,684
Luke Hughes (1 Way Contract)	$3,333,333 (3)
-Salary Remaining :	$3,070,175
Evander Kane (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$3,039,474
Andrew Peeke (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,763,158
Marcus Hogberg	$2,000,000 (5)
-Salary Remaining :	$1,842,105
Matthew Wood	$1,750,000 (3)
-Salary Remaining :	$1,611,842
Ben Kindel	$1,750,000 (3)
-Salary Remaining :	$1,611,842
Shane Wright	$1,500,000 (1)
-Salary Remaining :	$1,381,579
Frank Nazar	$1,250,000 (1)
-Salary Remaining :	$1,151,316
Jonathan Aspirot	$950,000 (4)
-Salary Remaining :	$875,000
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
Aidan McDonough	$200,000 (2)
Salary Remaining :	$184,211
Berkly Catton	$200,000 (3)
Salary Remaining :	$184,211
Jujhar Khaira	$200,000 (2)
Salary Remaining :	$184,211
Quentin Musty	$175,000 (3)
Salary Remaining :	$161,184
Cole Eiserman	$175,000 (3)
Salary Remaining :	$161,184
Michael Brandsegg-Nygard	$175,000 (3)
Salary Remaining :	$161,184
Cole Hutson	$150,000 (3)
Salary Remaining :	$138,158
Arno Tiefensee	$150,000 (5)
Salary Remaining :	$138,158
Sheldon Dries	$150,000 (1)
Salary Remaining :	$138,158
Ayrton Martino	$150,000 (2)
Salary Remaining :	$138,158
Joakim Kemell	$125,000 (4)
Salary Remaining :	$115,132
Carson Bantle	$125,000 (1)
Salary Remaining :	$115,132
Seamus Casey	$125,000 (2)
Salary Remaining :	$115,132
Domenick Fensore	$112,500 (2)
Salary Remaining :	$103,618
Mike Benning	$112,500 (2)
Salary Remaining :	$103,618
Nikolai Knyzhov	$100,000 (4)
Salary Remaining :	$92,105
Wyatte Wylie	$100,000 (2)
Salary Remaining :	$92,105
Anders Bjork	$100,000 (2)
Salary Remaining :	$92,105
Isaiah George	$98,750 (2)
Salary Remaining :	$90,954
Vladislav Kolyachonok	$95,000 (1)
Salary Remaining :	$87,500
Tye Felhaber	$95,000 (4)
Salary Remaining :	$87,500
Walker Duehr	$93,500 (1)
Salary Remaining :	$86,118
Graeme Clarke	$90,000 (1)
Salary Remaining :	$82,895
Santeri Hatakka	$90,000 (1)
Salary Remaining :	$82,895
Olivier Rodrigue (Out of Payroll)	$88,000 (1)
Salary Remaining :	$81,053
Total Farm Players	25
Salary Commitment
Year 2026 : $3,275,250
Year 2027 : $2,543,750
Year 2028 : $1,345,000
Year 2029 : $470,000
Salary Average Commitment
Year 2026 : $3,275,250
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	38
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$8,200,600
Farm
Home Games Left	38
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,830,000
Expense
Pro Players Total Salaries	$108,533,417
Farm Players Total Salaries	$2,679,012
Coaches Total Salaries	$4,260,000
Luxury Taxe Total	$0
Special Salary Cap Value	($3,343,125)
Pro Year To Date Expenses	$8,862,105
Farm Year To Date Expenses	$262,418
Pro Salary Cap To Date	$8,132,250
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,905,700
Farm Estimated Season Revenue	$17,385,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$590,807
Pro Estimated Expenses	$103,391,225
Farm Remaining Season Days	175
Farm Expenses Per Days	$16,942
Farm Estimated Expenses	$2,964,850
Estimated Season Expenses	$106,356,075
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	$20,575,574
Projected Bank Account	$9,510,199

Pro Players Salaries
Owen Power (1 Way Contract)	$11,500,000 (5)
-Salary Remaining :	$10,592,105
Artemi Panarin (1 Way Contract)	$9,900,000 (3)
-Salary Remaining :	$9,118,421
Elias Lindholm (1 Way Contract)	$9,055,500 (1)
-Salary Remaining :	$8,340,592
Sam Reinhart (1 Way Contract)	$8,325,000 (2)
-Salary Remaining :	$7,667,763
Ilya Sorokin (1 Way Contract)	$7,340,000 (2)
-Salary Remaining :	$6,760,526
Tyler Myers (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$6,447,368
Brett Pesce (1 Way Contract)	$6,686,250 (2)
-Salary Remaining :	$6,158,388
Yegor Sharangovich (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,605,263
Sam Bennett (1 Way Contract)	$4,975,000 (3)
-Salary Remaining :	$4,582,237
Ryan Graves (1 Way Contract)	$4,396,667 (1)
-Salary Remaining :	$4,049,562
Nino Niederreiter (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$3,684,211
Connor Clifton (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,684,211
Lars Eller (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,223,684
Jonas Johansson (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$2,763,158
Kaapo Kahkonen (1 Way Contract)	$2,925,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,694,079
Adam Boqvist (1 Way Contract)	$2,600,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,394,737
Justin Brazeau	$2,000,000 (4)
-Salary Remaining :	$1,842,105
Philipp Kurashev	$2,000,000 (1)
-Salary Remaining :	$1,842,105
Calum Ritchie	$1,750,000 (3)
-Salary Remaining :	$1,611,842
Alexandre Texier	$1,625,000 (4)
-Salary Remaining :	$1,496,711
Aatu Raty	$1,500,000 (5)
-Salary Remaining :	$1,381,579
Alexander Nikishin	$1,500,000 (2)
-Salary Remaining :	$1,381,579
Justin Sourdif	$1,375,000 (5)
-Salary Remaining :	$1,266,447
Jacob Bryson	$1,370,000 (3)
-Salary Remaining :	$1,261,842
Kyle MacLean	$1,210,000 (2)
-Salary Remaining :	$1,114,474
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 :	$169,485
Brock McGinn	$150,000 (4)
Salary Remaining :	$138,158
Caden Price	$137,500 (3)
Salary Remaining :	$126,645
Cam Squires	$125,000 (3)
Salary Remaining :	$115,132
Owen Beck	$125,000 (2)
Salary Remaining :	$115,132
Jani Nyman (Out of Payroll)	$125,000 (2)
Salary Remaining :	$115,132
Jack Peart	$125,000 (1)
Salary Remaining :	$115,132
Sam Colangelo (Out of Payroll)	$112,500 (2)
Salary Remaining :	$103,618
Andrew Perrott	$112,500 (2)
Salary Remaining :	$103,618
Tyrel Bauer	$112,500 (2)
Salary Remaining :	$103,618
Henrik Tikkanen	$112,500 (5)
Salary Remaining :	$103,618
Hunter Brzustewicz	$112,500 (2)
Salary Remaining :	$103,618
Samuel Savoie	$112,500 (2)
Salary Remaining :	$103,618
Mikko Kokkonen	$105,000 (1)
Salary Remaining :	$96,711
Scott Ratzlaff	$100,000 (3)
Salary Remaining :	$92,105
Braden Hache	$95,000 (1)
Salary Remaining :	$87,500
Bryce Montgomery	$95,000 (2)
Salary Remaining :	$87,500
Cade Webber	$95,000 (1)
Salary Remaining :	$87,500
Riley Bezeau	$95,000 (2)
Salary Remaining :	$87,500
Cedric Pare	$95,000 (4)
Salary Remaining :	$87,500
Gleb Veremyev	$95,000 (1)
Salary Remaining :	$87,500
Josh Filmon	$95,000 (2)
Salary Remaining :	$87,500
Artur Cholach	$95,000 (2)
Salary Remaining :	$87,500
Sahil Panwar	$90,000 (1)
Salary Remaining :	$82,895
Jacob Gaucher	$90,000 (1)
Salary Remaining :	$82,895
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	37
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$10,250,750
Farm
Home Games Left	41
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$457,500
Expense
Pro Players Total Salaries	$84,710,000
Farm Players Total Salaries	$2,837,500
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,072,893
Farm Year To Date Expenses	$278,218
Pro Salary Cap To Date	$6,757,110
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$75,855,550
Farm Estimated Season Revenue	$18,757,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$466,895
Pro Estimated Expenses	$81,706,625
Farm Remaining Season Days	175
Farm Expenses Per Days	$17,566
Farm Estimated Expenses	$3,074,050
Estimated Season Expenses	$84,780,675
Season Salary Cap	$84,710,000
Estimate Under Maximum Salary Cap of $100,000,000	$15,290,000
Estimate Over Minimum Salary Cap of $75,000,000	$9,710,000
Current Bank Account	$30,183,105
Projected Bank Account	$40,015,480

Pro Players Salaries
Charlie Coyle (1 Way Contract)	$7,450,000 (2)
-Salary Remaining :	$6,861,842
Sean Walker (1 Way Contract)	$6,715,000 (3)
-Salary Remaining :	$6,184,868
Chris Kreider (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$5,986,842
Brian Dumoulin (1 Way Contract)	$6,300,000 (2)
-Salary Remaining :	$5,802,632
Ben Chiarot (1 Way Contract)	$6,050,000 (2)
-Salary Remaining :	$5,572,368
Jake Evans (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$5,526,316
Nick Seeler (1 Way Contract)	$5,975,000 (2)
-Salary Remaining :	$5,503,289
Brenden Dillon (1 Way Contract)	$5,850,000 (1)
-Salary Remaining :	$5,388,158
Andrew Copp (1 Way Contract)	$5,625,000 (1)
-Salary Remaining :	$5,180,921
Casey DeSmith (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,605,263
Ryan Poehling (1 Way Contract)	$3,650,000 (4)
-Salary Remaining :	$3,361,842
Max Domi (1 Way Contract)	$3,090,000 (1)
-Salary Remaining :	$2,846,053
Blake Lizotte (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,763,158
Pius Suter (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,302,632
Landon Slaggert (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,302,632
Parker Kelly	$2,000,000 (3)
-Salary Remaining :	$1,842,105
Brandon Bussi	$1,900,000 (2)
-Salary Remaining :	$1,750,000
Dennis Gilbert	$1,500,000 (2)
-Salary Remaining :	$1,381,579
Mathieu Olivier	$1,205,000 (1)
-Salary Remaining :	$1,109,868
Matt Rempe (Out of Payroll)	$1,100,000 (2)
-Salary Remaining :	$1,013,158
William Lagesson	$1,000,000 (1)
-Salary Remaining :	$921,053
Sam Poulin	$900,000 (3)
-Salary Remaining :	$828,947
Total Pro Players	22
Salary Commitment
Year 2026 : $85,810,000
Year 2027 : $57,540,000
Year 2028 : $24,765,000
Year 2029 : $9,650,000
Salary Average Commitment
Year 2026 : $85,792,000
Year 2027 : $57,540,000
Year 2028 : $24,765,000
Year 2029 : $9,650,000
Salary Cap with 1 Way Contract
Year 2026 : $85,810,000
Year 2027 : $57,540,000
Year 2028 : $24,765,000
Year 2029 : $9,650,000

Farm Players Salaries
Nikita Tolopilo (Out of Payroll)	$200,000 (3)
Salary Remaining :	$184,211
Ludwig Persson	$150,000 (2)
Salary Remaining :	$138,158
Tristen Nielsen	$150,000 (1)
Salary Remaining :	$138,158
Ryan Mast	$150,000 (3)
Salary Remaining :	$138,158
Will Cranley	$125,000 (1)
Salary Remaining :	$115,132
Ty Gallagher	$125,000 (1)
Salary Remaining :	$115,132
Ondrej Becher	$112,500 (2)
Salary Remaining :	$103,618
Blake Smith	$100,000 (2)
Salary Remaining :	$92,105
Justin Janicke	$100,000 (2)
Salary Remaining :	$92,105
Michael Karow	$100,000 (1)
Salary Remaining :	$92,105
Brett Harrison	$100,000 (1)
Salary Remaining :	$92,105
Kyle Masters	$100,000 (3)
Salary Remaining :	$92,105
Lleyton Moore	$100,000 (3)
Salary Remaining :	$92,105
Viktor Neuchev	$100,000 (1)
Salary Remaining :	$92,105
Dyllan Gill	$100,000 (2)
Salary Remaining :	$92,105
Nikita Quapp	$100,000 (2)
Salary Remaining :	$92,105
Austin Roest	$100,000 (1)
Salary Remaining :	$92,105
Riley Fiddler-Schultz	$95,000 (1)
Salary Remaining :	$87,500
Djibril Toure	$95,000 (1)
Salary Remaining :	$87,500
Parker Ford	$95,000 (1)
Salary Remaining :	$87,500
Ethan Keppen	$95,000 (1)
Salary Remaining :	$87,500
Chris Ortiz	$95,000 (1)
Salary Remaining :	$87,500
Jackson Dorrington	$95,000 (1)
Salary Remaining :	$87,500
Josh Davies	$95,000 (1)
Salary Remaining :	$87,500
Lucas Ciona	$90,000 (1)
Salary Remaining :	$82,895
Kyle McDonald	$90,000 (3)
Salary Remaining :	$82,895
Ryan Hofer	$90,000 (3)
Salary Remaining :	$82,895
Mike Hardman	$90,000 (1)
Salary Remaining :	$82,895
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	39
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$6,150,450
Farm
Home Games Left	38
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,830,000
Expense
Pro Players Total Salaries	$83,625,000
Farm Players Total Salaries	$2,601,000
Coaches Total Salaries	$4,296,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,325,000
Pro Year To Date Expenses	$6,905,130
Farm Year To Date Expenses	$241,335
Pro Salary Cap To Date	$6,523,020
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,955,850
Farm Estimated Season Revenue	$17,385,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$460,342
Pro Estimated Expenses	$80,559,850
Farm Remaining Season Days	175
Farm Expenses Per Days	$16,089
Farm Estimated Expenses	$2,815,575
Estimated Season Expenses	$83,375,425
Season Salary Cap	$88,950,000
Estimate Under Maximum Salary Cap of $100,000,000	$11,050,000
Estimate Over Minimum Salary Cap of $75,000,000	$13,950,000
Current Bank Account	$123,974,165
Projected Bank Account	$137,939,590

Pro Players Salaries
Jason Robertson (1 Way Contract)	$11,000,000 (5)
-Salary Remaining :	$10,131,579
Martin Fehervary (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$8,289,474
Tim Stutzle (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$8,289,474
Nikolaj Ehlers (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$7,368,421
Lukas Dostal (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$5,526,316
Evan Bouchard (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,526,316
Pavel Zacha (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,526,316
Jonas Brodin (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$5,526,316
Jack Roslovic (1 Way Contract)	$4,150,000 (3)
-Salary Remaining :	$3,822,368
Jordan Spence (1 Way Contract)	$3,600,000 (3)
-Salary Remaining :	$3,315,789
Ryan Donato (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$1,934,211
Matias Maccelli	$2,000,000 (1)
-Salary Remaining :	$1,842,105
Connor Dewar	$1,750,000 (3)
-Salary Remaining :	$1,611,842
Nick Perbix	$1,350,000 (2)
-Salary Remaining :	$1,243,421
Juuso Parssinen	$1,350,000 (1)
-Salary Remaining :	$1,243,421
Oliver Kapanen	$1,250,000 (2)
-Salary Remaining :	$1,151,316
Elias Petterssen	$1,125,000 (2)
-Salary Remaining :	$1,036,184
Vinnie Hinostroza	$1,100,000 (1)
-Salary Remaining :	$1,013,158
Christian Fischer (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$921,053
Michael Carcone	$950,000 (1)
-Salary Remaining :	$875,000
Arturs Silovs	$900,000 (1)
-Salary Remaining :	$828,947
Total Pro Players	21
Salary Commitment
Year 2026 : $83,625,000
Year 2027 : $70,325,000
Year 2028 : $43,500,000
Year 2029 : $34,000,000
Salary Average Commitment
Year 2026 : $83,625,000
Year 2027 : $70,325,000
Year 2028 : $43,500,000
Year 2029 : $34,000,000
Salary Cap with 1 Way Contract
Year 2026 : $82,625,000
Year 2027 : $70,325,000
Year 2028 : $43,500,000
Year 2029 : $34,000,000

Farm Players Salaries
Kenny Connors	$150,000 (2)
Salary Remaining :	$138,158
Kirill Kirsanov	$150,000 (2)
Salary Remaining :	$138,158
Kyle Jackson	$150,000 (2)
Salary Remaining :	$138,158
Garin Bjorklund	$125,000 (1)
Salary Remaining :	$115,132
Cayden Primeau	$125,000 (3)
Salary Remaining :	$115,132
Tristan Luneau	$125,000 (2)
Salary Remaining :	$115,132
Hunter Haight	$125,000 (2)
Salary Remaining :	$115,132
Vadim Zherenko	$105,000 (1)
Salary Remaining :	$96,711
Henry Thrun	$105,000 (1)
Salary Remaining :	$96,711
Colton White	$100,000 (1)
Salary Remaining :	$92,105
Gustav Olofsson	$100,000 (1)
Salary Remaining :	$92,105
Pierre Engvall	$100,000 (1)
Salary Remaining :	$92,105
Taylor Ward	$100,000 (1)
Salary Remaining :	$92,105
Joe Fleming	$100,000 (2)
Salary Remaining :	$92,105
Adam Erne	$100,000 (1)
Salary Remaining :	$92,105
Connor Kurth	$98,000 (4)
Salary Remaining :	$90,263
Rem Pitlick	$95,000 (1)
Salary Remaining :	$87,500
Zack Hayes	$95,000 (2)
Salary Remaining :	$87,500
Max Willman	$95,000 (1)
Salary Remaining :	$87,500
Mitch McLain	$95,000 (1)
Salary Remaining :	$87,500
Brendan Furry	$95,000 (1)
Salary Remaining :	$87,500
Max Szuber	$90,000 (1)
Salary Remaining :	$82,895
Ben Gleason	$90,000 (3)
Salary Remaining :	$82,895
Justin Bailey	$88,000 (2)
Salary Remaining :	$81,053
Total Farm Players	24
Salary Commitment
Year 2026 : $2,601,000
Year 2027 : $1,296,000
Year 2028 : $313,000
Year 2029 : $98,000
Salary Average Commitment
Year 2026 : $2,601,000
Year 2027 : $1,296,000
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	38
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$8,200,600
Farm
Home Games Left	38
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,830,000
Expense
Pro Players Total Salaries	$76,096,667
Farm Players Total Salaries	$3,425,250
Coaches Total Salaries	$3,825,688
Luxury Taxe Total	$0
Special Salary Cap Value	$3,000,000
Pro Year To Date Expenses	$6,281,130
Farm Year To Date Expenses	$298,950
Pro Salary Cap To Date	$6,007,635
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,905,700
Farm Estimated Season Revenue	$17,385,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$418,742
Pro Estimated Expenses	$73,279,850
Farm Remaining Season Days	175
Farm Expenses Per Days	$19,930
Farm Estimated Expenses	$3,487,750
Estimated Season Expenses	$76,767,600
Season Salary Cap	$79,096,667
Estimate Under Maximum Salary Cap of $100,000,000	$20,903,333
Estimate Over Minimum Salary Cap of $75,000,000	$4,096,667
Current Bank Account	$54,750,304
Projected Bank Account	$73,273,404

Pro Players Salaries
Josh Norris (1 Way Contract)	$7,950,000 (1)
-Salary Remaining :	$7,322,368
Sean Couturier (1 Way Contract)	$7,750,000 (1)
-Salary Remaining :	$7,138,158
Jonas Siegenthaler (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,526,316
Erik Cernak (1 Way Contract)	$5,200,000 (2)
-Salary Remaining :	$4,789,474
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$4,697,368
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (1)
-Salary Remaining :	$4,439,474
Lucas Raymond (1 Way Contract)	$4,166,667 (1)
-Salary Remaining :	$3,837,720
Michael Rasmussen (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$3,361,842
Tyson Foerster (1 Way Contract)	$3,650,000 (4)
-Salary Remaining :	$3,361,842
Noah Cates (1 Way Contract)	$3,650,000 (4)
-Salary Remaining :	$3,361,842
Olli Maatta (1 Way Contract)	$3,575,000 (1)
-Salary Remaining :	$3,292,763
Bowen Byram (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,223,684
Warren Foegele (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,223,684
Dan Vladar (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,763,158
Mackenzie Blackwood (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,578,947
Jesper Boqvist (1 Way Contract)	$2,650,000 (4)
-Salary Remaining :	$2,440,789
Carl Grundstrom	$1,750,000 (3)
-Salary Remaining :	$1,611,842
Jayden Struble	$1,500,000 (2)
-Salary Remaining :	$1,381,579
Rodrigo Abols	$950,000 (1)
-Salary Remaining :	$875,000
Jonatan Berggren	$935,000 (3)
-Salary Remaining :	$861,184
Total Pro Players	20
Salary Commitment
Year 2026 : $76,096,667
Year 2027 : $35,335,000
Year 2028 : $19,135,000
Year 2029 : $9,950,000
Salary Average Commitment
Year 2026 : $76,096,667
Year 2027 : $35,335,000
Year 2028 : $19,135,000
Year 2029 : $9,950,000
Salary Cap with 1 Way Contract
Year 2026 : $76,096,667
Year 2027 : $35,335,000
Year 2028 : $19,135,000
Year 2029 : $9,950,000

Farm Players Salaries
Oliver Bonk	$175,000 (3)
Salary Remaining :	$161,184
Aidan Thompson	$150,000 (2)
Salary Remaining :	$138,158
Carson Bjarnason	$150,000 (3)
Salary Remaining :	$138,158
Etienne Morin	$150,000 (3)
Salary Remaining :	$138,158
Isaac Howard	$150,000 (2)
Salary Remaining :	$138,158
Jacky Hughes	$150,000 (2)
Salary Remaining :	$138,158
Hendrix Lapierre	$127,500 (2)
Salary Remaining :	$117,434
Fedor Svechkov	$125,000 (1)
Salary Remaining :	$115,132
Patrick Thomas	$125,000 (3)
Salary Remaining :	$115,132
Vilmer Alriksson	$125,000 (3)
Salary Remaining :	$115,132
Marc Gatcomb	$125,000 (4)
Salary Remaining :	$115,132
Julian Lutz	$125,000 (2)
Salary Remaining :	$115,132
Zach Dean	$125,000 (1)
Salary Remaining :	$115,132
Ryan Greene	$125,000 (2)
Salary Remaining :	$115,132
Cam Lund	$125,000 (2)
Salary Remaining :	$115,132
Aleksei Kolosov	$112,500 (2)
Salary Remaining :	$103,618
Cross Hanas	$112,500 (2)
Salary Remaining :	$103,618
Benoit-Olivier Groulx	$110,000 (4)
Salary Remaining :	$101,316
Nils Aman	$105,000 (3)
Salary Remaining :	$96,711
Daemon Hunt	$100,000 (2)
Salary Remaining :	$92,105
Chase Bradley	$100,000 (2)
Salary Remaining :	$92,105
Anton Johansson	$98,750 (2)
Salary Remaining :	$90,954
Marc-Andre Gaudet	$95,000 (2)
Salary Remaining :	$87,500
T.J. Semptimphelter	$95,000 (4)
Salary Remaining :	$87,500
Jon-Randall Avon	$90,000 (3)
Salary Remaining :	$82,895
Hunter McDonald	$90,000 (3)
Salary Remaining :	$82,895
Ty Smith	$88,000 (1)
Salary Remaining :	$81,053
Carson Meyer	$88,000 (1)
Salary Remaining :	$81,053
Logan Nijhoff	$88,000 (2)
Salary Remaining :	$81,053
Total Farm Players	29
Salary Commitment
Year 2026 : $3,425,250
Year 2027 : $2,999,250
Year 2028 : $1,340,000
Year 2029 : $330,000
Salary Average Commitment
Year 2026 : $3,425,250
Year 2027 : $2,999,250
Year 2028 : $1,340,000
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	39
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$6,150,450
Farm
Home Games Left	40
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$915,000
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	$8,214,015
Farm Year To Date Expenses	$271,515
Pro Salary Cap To Date	$7,759,275
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,955,850
Farm Estimated Season Revenue	$18,300,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$547,601
Pro Estimated Expenses	$95,830,175
Farm Remaining Season Days	175
Farm Expenses Per Days	$18,101
Farm Estimated Expenses	$3,167,675
Estimated Season Expenses	$98,997,850
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	$107,324,172
Projected Bank Account	$106,582,172

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,600,000 (4)
-Salary Remaining :	$11,605,263
Erik Karlsson (1 Way Contract)	$11,500,000 (1)
-Salary Remaining :	$10,592,105
Aleksander Barkov (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$9,210,526
Timo Meier (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$8,289,474
Alex DeBrincat (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$7,368,421
Aaron Ekblad (1 Way Contract)	$5,475,000 (3)
-Salary Remaining :	$5,042,763
Jeremy Swayman (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,605,263
Jordan Eberle (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,605,263
Eeli Tolvanen (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,684,211
Mattias Samuelsson (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,223,684
Zemgus Girgensons (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,763,158
Jonathan Drouin (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,763,158
Zach Whitecloud (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,532,895
Wyatt Kaiser (1 Way Contract)	$2,666,667 (3)
-Salary Remaining :	$2,456,141
Anthony Duclair (1 Way Contract)	$2,197,500 (1)
-Salary Remaining :	$2,024,013
Samuel Ersson	$2,000,000 (3)
-Salary Remaining :	$1,842,105
Tanner Pearson (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,842,105
Ryan Leonard	$2,000,000 (3)
-Salary Remaining :	$1,842,105
Denton Mateychuk	$1,500,000 (2)
-Salary Remaining :	$1,381,579
Olen Zellweger	$1,125,000 (1)
-Salary Remaining :	$1,036,184
Nico Sturm	$1,000,000 (4)
-Salary Remaining :	$921,053
Bobby Brink	$970,000 (1)
-Salary Remaining :	$893,421
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 :	$184,211
Derek Forbort	$200,000 (2)
Salary Remaining :	$184,211
Oskar Back	$200,000 (4)
Salary Remaining :	$184,211
Cal Foote	$175,000 (2)
Salary Remaining :	$161,184
Juuso Valimaki	$155,000 (2)
Salary Remaining :	$142,763
Gracyn Sawchyn	$150,000 (3)
Salary Remaining :	$138,158
Lenni Hameenaho	$150,000 (3)
Salary Remaining :	$138,158
Ivan Miroshnichenko	$125,000 (1)
Salary Remaining :	$115,132
Colton Dach	$112,500 (1)
Salary Remaining :	$103,618
Aiden Fink	$100,000 (3)
Salary Remaining :	$92,105
Tuomas Uronen	$100,000 (3)
Salary Remaining :	$92,105
Cam Allen	$100,000 (3)
Salary Remaining :	$92,105
Nikita Alexandrov	$100,000 (4)
Salary Remaining :	$92,105
Zach Sawchenko	$100,000 (2)
Salary Remaining :	$92,105
Seth Griffith	$100,000 (1)
Salary Remaining :	$92,105
Cole Guttman	$100,000 (1)
Salary Remaining :	$92,105
Ryder Korczak	$100,000 (3)
Salary Remaining :	$92,105
Skyler Brind'Amour	$100,000 (2)
Salary Remaining :	$92,105
Ivan Prosvetov	$100,000 (2)
Salary Remaining :	$92,105
Luca Cagnoni	$98,750 (2)
Salary Remaining :	$90,954
Domenic DiVincentiis	$95,000 (2)
Salary Remaining :	$87,500
Ilya Solovyov	$90,000 (1)
Salary Remaining :	$82,895
Blade Jenkins	$88,000 (1)
Salary Remaining :	$81,053
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	38
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$8,200,600
Farm
Home Games Left	39
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,372,500
Expense
Pro Players Total Salaries	$79,456,165
Farm Players Total Salaries	$2,904,500
Coaches Total Salaries	$3,130,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,425,000
Pro Year To Date Expenses	$6,500,220
Farm Year To Date Expenses	$249,045
Pro Salary Cap To Date	$6,176,415
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,905,700
Farm Estimated Season Revenue	$17,842,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$433,348
Pro Estimated Expenses	$75,835,900
Farm Remaining Season Days	175
Farm Expenses Per Days	$16,603
Farm Estimated Expenses	$2,905,525
Estimated Season Expenses	$78,741,425
Season Salary Cap	$79,659,499
Estimate Under Maximum Salary Cap of $100,000,000	$20,340,501
Estimate Over Minimum Salary Cap of $75,000,000	$4,659,499
Current Bank Account	$77,457,490
Projected Bank Account	$94,464,265

Pro Players Salaries
Brayden McNabb (1 Way Contract)	$8,250,000 (1)
-Salary Remaining :	$7,598,684
Gustav Forsling (1 Way Contract)	$8,113,333 (2)
-Salary Remaining :	$7,472,807
Trevor van Riemsdyk (1 Way Contract)	$6,700,000 (2)
-Salary Remaining :	$6,171,053
Owen Tippett (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,526,316
Jeff Skinner (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$5,526,316
Elvis Merzlikins (1 Way Contract)	$5,400,000 (1)
-Salary Remaining :	$4,973,684
Will Cuylle (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,605,263
Ryan Strome (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,605,263
Filip Gustavsson (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,453,947
Nate Schmidt (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$3,453,947
Sam Lafferty (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$2,993,421
Connor Brown	$2,650,000 (3)
-Salary Remaining :	$2,440,789
Will Borgen (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,302,632
Stefan Noesen (1 Way Contract)	$2,146,166 (1)
-Salary Remaining :	$1,976,732
Taylor Raddysh	$2,000,000 (1)
-Salary Remaining :	$1,842,105
Anton Lundell	$2,000,000 (1)
-Salary Remaining :	$1,842,105
Matvei Michkov	$1,850,000 (2)
-Salary Remaining :	$1,703,947
Marco Kasper	$1,500,000 (1)
-Salary Remaining :	$1,381,579
Alexey Toropchenko	$1,250,000 (2)
-Salary Remaining :	$1,151,316
Oliver Kylington (1 Way Contract)	$1,221,666 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,125,219
Lane Hutson	$1,125,000 (1)
-Salary Remaining :	$1,036,184
Total Pro Players	21
Salary Commitment
Year 2026 : $79,456,165
Year 2027 : $52,034,999
Year 2028 : $21,650,000
Year 2029 : $9,750,000
Salary Average Commitment
Year 2026 : $78,298,456
Year 2027 : $51,201,332
Year 2028 : $21,650,000
Year 2029 : $9,750,000
Salary Cap with 1 Way Contract
Year 2026 : $78,234,499
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 :	$138,158
Michal Postava	$150,000 (2)
Salary Remaining :	$138,158
Ryan Chesley	$150,000 (2)
Salary Remaining :	$138,158
Victor Mancini	$125,000 (1)
Salary Remaining :	$115,132
Taylor Makar	$125,000 (1)
Salary Remaining :	$115,132
Gunnarwolfe Fontaine	$125,000 (1)
Salary Remaining :	$115,132
Felix Unger Sorum	$125,000 (2)
Salary Remaining :	$115,132
Luca Pinelli	$125,000 (3)
Salary Remaining :	$115,132
Lian Bichsel	$125,000 (1)
Salary Remaining :	$115,132
Ethan Haider	$125,000 (1)
Salary Remaining :	$115,132
Rodwin Dionicio	$120,000 (4)
Salary Remaining :	$110,526
Aku Raty	$112,500 (1)
Salary Remaining :	$103,618
Jack Finley	$112,500 (3)
Salary Remaining :	$103,618
Gavin Brindley	$112,500 (1)
Salary Remaining :	$103,618
Filip Hallander	$100,000 (5)
Salary Remaining :	$92,105
Talyn Boyko	$95,000 (4)
Salary Remaining :	$87,500
Ethan Cardwell	$95,000 (1)
Salary Remaining :	$87,500
Emmitt Finnie	$95,000 (2)
Salary Remaining :	$87,500
Mitchell Weeks	$95,000 (1)
Salary Remaining :	$87,500
Jack Matier	$95,000 (1)
Salary Remaining :	$87,500
Kaedan Korczak	$93,500 (1)
Salary Remaining :	$86,118
Daniil Miromanov	$93,500 (3)
Salary Remaining :	$86,118
Matthew Maggio	$90,000 (1)
Salary Remaining :	$82,895
Ryan Tverberg	$90,000 (3)
Salary Remaining :	$82,895
Jakob Pelletier	$90,000 (1)
Salary Remaining :	$82,895
Dylan Coghlan	$90,000 (3)
Salary Remaining :	$82,895
Total Farm Players	26
Salary Commitment
Year 2026 : $2,904,500
Year 2027 : $1,496,000
Year 2028 : $826,000
Year 2029 : $315,000
Salary Average Commitment
Year 2026 : $2,904,500
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	40
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$4,100,300
Farm
Home Games Left	40
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$915,000
Expense
Pro Players Total Salaries	$91,725,100
Farm Players Total Salaries	$2,459,500
Coaches Total Salaries	$5,640,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,750,000
Pro Year To Date Expenses	$7,667,775
Farm Year To Date Expenses	$213,120
Pro Salary Cap To Date	$7,241,460
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$82,006,000
Farm Estimated Season Revenue	$18,300,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$511,185
Pro Estimated Expenses	$89,457,375
Farm Remaining Season Days	175
Farm Expenses Per Days	$14,208
Farm Estimated Expenses	$2,486,400
Estimated Season Expenses	$91,943,775
Season Salary Cap	$98,475,100
Estimate Under Maximum Salary Cap of $100,000,000	$1,524,900
Estimate Over Minimum Salary Cap of $75,000,000	$23,475,100
Current Bank Account	$74,368,656
Projected Bank Account	$82,730,881

Pro Players Salaries
Jackson LaCombe (1 Way Contract)	$7,250,100 (4)
-Salary Remaining :	$6,677,724
Ukko-Pekka Luukkonen (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$5,986,842
Tyler Toffoli (1 Way Contract)	$6,365,000 (1)
-Salary Remaining :	$5,862,500
Matt Roy (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,526,316
Pierre-Luc Dubois (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,526,316
Ondrej Palat (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$5,526,316
Evgeni Malkin (1 Way Contract)	$5,675,000 (1)
-Salary Remaining :	$5,226,974
Dmitry Orlov (1 Way Contract)	$5,650,000 (2)
-Salary Remaining :	$5,203,947
Mats Zuccarello (1 Way Contract)	$5,610,000 (3)
-Salary Remaining :	$5,167,105
Nick Jensen (1 Way Contract)	$5,025,000 (1)
-Salary Remaining :	$4,628,289
Viktor Arvidsson (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,605,263
Erik Haula (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,375,000
Collin Graf (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$3,223,684
Jamie Drysdale (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,223,684
Nick Paul (1 Way Contract)	$3,150,000 (1)
-Salary Remaining :	$2,901,316
Shane Pinto (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,532,895
Arvid Soderblom (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$2,532,895
Brandon Tanev (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,302,632
William Carrier	$2,000,000 (3)
-Salary Remaining :	$1,842,105
Kaiden Guhle	$1,750,000 (2)
-Salary Remaining :	$1,611,842
Total Pro Players	20
Salary Commitment
Year 2026 : $91,725,100
Year 2027 : $54,760,100
Year 2028 : $38,610,100
Year 2029 : $20,000,100
Salary Average Commitment
Year 2026 : $90,691,350
Year 2027 : $54,760,100
Year 2028 : $38,610,100
Year 2029 : $20,000,100
Salary Cap with 1 Way Contract
Year 2026 : $91,725,100
Year 2027 : $54,760,100
Year 2028 : $38,610,100
Year 2029 : $20,000,100

Farm Players Salaries
Ryan Reaves	$180,000 (2)
Salary Remaining :	$165,789
Otto Salin	$150,000 (2)
Salary Remaining :	$138,158
Mattias Havelid	$150,000 (2)
Salary Remaining :	$138,158
David Goyette	$125,000 (2)
Salary Remaining :	$115,132
Chase Priskie	$125,000 (4)
Salary Remaining :	$115,132
Chris Terry	$125,000 (4)
Salary Remaining :	$115,132
Tyler Pitlick	$120,000 (2)
Salary Remaining :	$110,526
Riley Kidney	$112,500 (1)
Salary Remaining :	$103,618
Emil Lilleberg	$112,500 (1)
Salary Remaining :	$103,618
Adam Ginning	$105,000 (4)
Salary Remaining :	$96,711
Angus Crookshank	$105,000 (4)
Salary Remaining :	$96,711
Anthony Richard	$100,000 (4)
Salary Remaining :	$92,105
Elliot Desnoyers	$100,000 (3)
Salary Remaining :	$92,105
Xavier Simoneau	$99,500 (1)
Salary Remaining :	$91,645
Brett Murray	$95,000 (3)
Salary Remaining :	$87,500
Isaac Poulter	$95,000 (4)
Salary Remaining :	$87,500
Montana Onyebuchi	$95,000 (3)
Salary Remaining :	$87,500
Trent Miner	$95,000 (2)
Salary Remaining :	$87,500
Luke Rowe	$95,000 (1)
Salary Remaining :	$87,500
Jakub Skarek	$95,000 (3)
Salary Remaining :	$87,500
Brett Berard	$90,000 (1)
Salary Remaining :	$82,895
Adam Raska	$90,000 (2)
Salary Remaining :	$82,895
Total Farm Players	22
Salary Commitment
Year 2026 : $2,459,500
Year 2027 : $1,950,000
Year 2028 : $1,040,000
Year 2029 : $655,000
Salary Average Commitment
Year 2026 : $2,459,500
Year 2027 : $1,950,000
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	40
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$4,100,300
Farm
Home Games Left	39
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,372,500
Expense
Pro Players Total Salaries	$96,450,000
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	$7,881,347
Farm Year To Date Expenses	$329,205
Pro Salary Cap To Date	$7,301,312
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$82,006,000
Farm Estimated Season Revenue	$17,842,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$525,774
Pro Estimated Expenses	$92,010,450
Farm Remaining Season Days	175
Farm Expenses Per Days	$21,947
Farm Estimated Expenses	$3,840,725
Estimated Season Expenses	$95,851,175
Season Salary Cap	$96,550,000
Estimate Under Maximum Salary Cap of $100,000,000	$3,450,000
Estimate Over Minimum Salary Cap of $75,000,000	$21,550,000
Current Bank Account	$17,619,529
Projected Bank Account	$21,616,854

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$12,250,000 (3)
-Salary Remaining :	$11,282,895
Mark Stone (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$8,750,000
Logan Thompson (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$7,368,421
Logan Stanley (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$5,065,789
Yanni Gourde (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,605,263
Samuel Girard (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,605,263
Radko Gudas (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,605,263
Drake Batherson (1 Way Contract)	$4,975,000 (1)
-Salary Remaining :	$4,582,237
Artturi Lehkonen (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,144,737
Jack McBain (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$3,684,211
Michael Kesselring (1 Way Contract)	$3,900,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,592,105
Vincent Desharnais (1 Way Contract)	$3,750,000 (5)
-Salary Remaining :	$3,453,947
Morgan Frost (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,223,684
Teddy Blueger (1 Way Contract)	$3,500,000 (5)
-Salary Remaining :	$3,223,684
Christian Dvorak (1 Way Contract)	$3,400,000 (4)
-Salary Remaining :	$3,131,579
Tyler Tucker (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$2,532,895
David Perron (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,532,895
Josh Mahura	$2,250,000 (5)
-Salary Remaining :	$2,072,368
Vitek Vanecek	$2,250,000 (4)
-Salary Remaining :	$2,072,368
Mackie Samoskevich	$1,250,000 (1)
-Salary Remaining :	$1,151,316
Cole Perfetti	$1,250,000 (1)
-Salary Remaining :	$1,151,316
Nick Blankenburg	$1,175,000 (1)
-Salary Remaining :	$1,082,237
Dylan McIlrath	$1,000,000 (1)
-Salary Remaining :	$921,053
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 :	$161,184
Gabe Perreault	$175,000 (3)
Salary Remaining :	$161,184
Alex Barre-Boulet	$150,000 (3)
Salary Remaining :	$138,158
Jake Livingstone	$150,000 (2)
Salary Remaining :	$138,158
Dillon Dube	$150,000 (5)
Salary Remaining :	$138,158
Owen Allard	$150,000 (2)
Salary Remaining :	$138,158
Matt Murray	$150,000 (3)
Salary Remaining :	$138,158
Filip Roos	$150,000 (2)
Salary Remaining :	$138,158
David Jiricek	$150,000 (4)
Salary Remaining :	$138,158
Koehn Ziemmer	$137,500 (3)
Salary Remaining :	$126,645
Thomas Bordeleau	$112,500 (3)
Salary Remaining :	$103,618
Matthew Seminoff	$112,500 (3)
Salary Remaining :	$103,618
Ryan McAllister	$112,500 (3)
Salary Remaining :	$103,618
Zack Ostapchuk	$112,500 (1)
Salary Remaining :	$103,618
Jake Lucchini	$107,000 (2)
Salary Remaining :	$98,553
Ben Meyers	$105,000 (4)
Salary Remaining :	$96,711
Leevi Merilainen	$100,000 (3)
Salary Remaining :	$92,105
Riley Sutter	$100,000 (3)
Salary Remaining :	$92,105
Ty Tullio	$100,000 (4)
Salary Remaining :	$92,105
Shane Bowers	$99,500 (2)
Salary Remaining :	$91,645
Taige Harding	$95,000 (1)
Salary Remaining :	$87,500
Brett Seney	$95,000 (1)
Salary Remaining :	$87,500
Ethan Edwards	$95,000 (1)
Salary Remaining :	$87,500
Andre Lee	$90,000 (3)
Salary Remaining :	$82,895
Alexis Gendron	$90,000 (1)
Salary Remaining :	$82,895
Max Wanner	$90,000 (1)
Salary Remaining :	$82,895
Matt Kiersted	$90,000 (1)
Salary Remaining :	$82,895
Scott Perunovich	$88,000 (2)
Salary Remaining :	$81,053
Kevin Mandolese	$88,000 (1)
Salary Remaining :	$81,053
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	39
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$6,150,450
Farm
Home Games Left	38
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,830,000
Expense
Pro Players Total Salaries	$106,284,833
Farm Players Total Salaries	$2,845,000
Coaches Total Salaries	$6,492,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,750,000)
Pro Year To Date Expenses	$8,864,595
Farm Year To Date Expenses	$263,445
Pro Salary Cap To Date	$7,996,170
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,955,850
Farm Estimated Season Revenue	$17,385,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$590,973
Pro Estimated Expenses	$103,420,275
Farm Remaining Season Days	175
Farm Expenses Per Days	$17,563
Farm Estimated Expenses	$3,073,525
Estimated Season Expenses	$106,493,800
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	$25,142,585
Projected Bank Account	$15,989,635

Pro Players Salaries
Carter Verhaeghe (1 Way Contract)	$10,400,000 (4)
-Salary Remaining :	$9,578,947
Dylan Larkin (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$9,210,526
Kyle Connor (1 Way Contract)	$9,820,000 (4)
-Salary Remaining :	$9,044,737
Zach Werenski (1 Way Contract)	$9,583,333 (1)
-Salary Remaining :	$8,826,754
Thomas Chabot (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$7,368,421
Simon Edvinsson (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$6,447,368
Vladislav Gavrikov (1 Way Contract)	$6,800,000 (2)
-Salary Remaining :	$6,263,158
Anthony Cirelli (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,526,316
Petr Mrazek (1 Way Contract)	$5,000,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$4,605,263
Jake Neighbours (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,605,263
Ryan Hartman (1 Way Contract)	$4,525,000 (1)
-Salary Remaining :	$4,167,763
Michael Bunting (1 Way Contract)	$4,256,500 (1)
-Salary Remaining :	$3,920,461
Gabriel Vilardi (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,223,684
Joel Armia (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,763,158
Sean Kuraly (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,763,158
Philipp Grubauer (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,842,105
Ben Kraws	$2,000,000 (3)
-Salary Remaining :	$1,842,105
Cam York	$1,800,000 (2)
-Salary Remaining :	$1,657,895
Dominik Badinka	$1,500,000 (3)
-Salary Remaining :	$1,381,579
Jonny Brodzinski	$1,100,000 (1)
-Salary Remaining :	$1,013,158
Sammy Walker	$1,100,000 (4)
-Salary Remaining :	$1,013,158
Cole Koepke	$900,000 (1)
-Salary Remaining :	$828,947
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 :	$184,211
Justin Hryckowian	$200,000 (3)
Salary Remaining :	$184,211
Zayne Parekh	$200,000 (3)
Salary Remaining :	$184,211
Sacha Boisvert	$175,000 (3)
Salary Remaining :	$161,184
Jack Bar	$150,000 (2)
Salary Remaining :	$138,158
Konsta Helenius	$150,000 (2)
Salary Remaining :	$138,158
Jackson Hallum	$150,000 (2)
Salary Remaining :	$138,158
Ivan Ryabkin	$150,000 (3)
Salary Remaining :	$138,158
Nicolas Aube-Kubel	$150,000 (1)
Salary Remaining :	$138,158
Nick Lardis	$137,500 (3)
Salary Remaining :	$126,645
Ilya Protas	$137,500 (3)
Salary Remaining :	$126,645
Jaxon Nelson	$125,000 (3)
Salary Remaining :	$115,132
Artem Duda	$125,000 (2)
Salary Remaining :	$115,132
Jagger Firkus	$125,000 (2)
Salary Remaining :	$115,132
Henrik Rybinski	$110,000 (4)
Salary Remaining :	$101,316
Sasha Pastujov	$100,000 (1)
Salary Remaining :	$92,105
Ken Appleby	$100,000 (1)
Salary Remaining :	$92,105
Nolan Foote	$90,000 (1)
Salary Remaining :	$82,895
Ethan Samson	$90,000 (1)
Salary Remaining :	$82,895
Luke Krys	$90,000 (1)
Salary Remaining :	$82,895
Akil Thomas	$90,000 (1)
Salary Remaining :	$82,895
Total Farm Players	21
Salary Commitment
Year 2026 : $2,845,000
Year 2027 : $2,135,000
Year 2028 : $1,435,000
Year 2029 : $110,000
Salary Average Commitment
Year 2026 : $2,845,000
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	38
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$8,200,600
Farm
Home Games Left	37
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$2,287,500
Expense
Pro Players Total Salaries	$90,750,000
Farm Players Total Salaries	$3,285,500
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,322,370
Farm Year To Date Expenses	$280,252
Pro Salary Cap To Date	$6,986,835
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,905,700
Farm Estimated Season Revenue	$16,927,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$488,158
Pro Estimated Expenses	$85,427,650
Farm Remaining Season Days	175
Farm Expenses Per Days	$18,608
Farm Estimated Expenses	$3,256,400
Estimated Season Expenses	$88,684,050
Season Salary Cap	$88,500,000
Estimate Under Maximum Salary Cap of $100,000,000	$11,500,000
Estimate Over Minimum Salary Cap of $75,000,000	$13,500,000
Current Bank Account	$34,060,517
Projected Bank Account	$40,209,667

Pro Players Salaries
Marco Rossi (1 Way Contract)	$8,500,000 (4)
-Salary Remaining :	$7,828,947
Miro Heiskanen (1 Way Contract)	$8,450,000 (1)
-Salary Remaining :	$7,782,895
Shea Theodore (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$7,368,421
Mathew Barzal (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$6,447,368
Matthew Knies (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,526,316
Troy Terry (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,526,316
Anthony Stolarz (1 Way Contract)	$5,700,000 (3)
-Salary Remaining :	$5,250,000
Jakob Chychrun (1 Way Contract)	$5,550,000 (3)
-Salary Remaining :	$5,111,842
Tyler Seguin (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$5,065,789
Carter Hart (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$4,605,263
Henri Jokiharju (1 Way Contract)	$3,150,000 (4)
-Salary Remaining :	$2,901,316
Bobby McMann	$2,500,000 (5)
-Salary Remaining :	$2,302,632
Quinton Byfield (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,302,632
Noel Acciari (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$2,118,421
Ivan Fedotov (1 Way Contract)	$2,250,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,072,368
Tony DeAngelo	$1,950,000 (3)
-Salary Remaining :	$1,796,053
Miles Wood	$1,750,000 (1)
-Salary Remaining :	$1,611,842
Ville Husso	$1,500,000 (4)
-Salary Remaining :	$1,381,579
Leo Carlsson	$1,500,000 (1)
-Salary Remaining :	$1,381,579
Eddie Genborg	$1,500,000 (3)
-Salary Remaining :	$1,381,579
Fraser Minten	$1,250,000 (2)
-Salary Remaining :	$1,151,316
Cale Fleury	$1,000,000 (4)
-Salary Remaining :	$921,053
Brendan Smith	$1,000,000 (1)
-Salary Remaining :	$921,053
Alex Turcotte	$900,000 (1)
-Salary Remaining :	$828,947
Total Pro Players	24
Salary Commitment
Year 2026 : $90,750,000
Year 2027 : $74,650,000
Year 2028 : $64,100,000
Year 2029 : $35,150,000
Salary Average Commitment
Year 2026 : $90,750,000
Year 2027 : $74,650,000
Year 2028 : $64,100,000
Year 2029 : $35,150,000
Salary Cap with 1 Way Contract
Year 2026 : $88,500,000
Year 2027 : $72,400,000
Year 2028 : $61,850,000
Year 2029 : $35,150,000

Farm Players Salaries
Michael Misa	$200,000 (3)
Salary Remaining :	$184,211
Calen Addison	$195,000 (5)
Salary Remaining :	$179,605
Jakub Vrana	$195,000 (3)
Salary Remaining :	$179,605
Kevin Labanc	$195,000 (3)
Salary Remaining :	$179,605
Kurtis MacDermid	$175,000 (3)
Salary Remaining :	$161,184
Axel Sandin-Pellikka	$175,000 (3)
Salary Remaining :	$161,184
Lukas Dragicevic	$150,000 (3)
Salary Remaining :	$138,158
Rasmus Kumpulainen	$150,000 (3)
Salary Remaining :	$138,158
Alex Steeves	$125,000 (3)
Salary Remaining :	$115,132
Noah Warren	$125,000 (2)
Salary Remaining :	$115,132
Jiri Kulich	$125,000 (3)
Salary Remaining :	$115,132
Elmer Soderblom	$125,000 (2)
Salary Remaining :	$115,132
Phil Tomasino	$117,500 (1)
Salary Remaining :	$108,224
Mitchell Stephens	$115,000 (2)
Salary Remaining :	$105,921
Erik Portillo	$112,500 (3)
Salary Remaining :	$103,618
Luca Del Bel Belluz	$112,500 (1)
Salary Remaining :	$103,618
Nikita Chibrikov	$112,500 (1)
Salary Remaining :	$103,618
Nico Daws	$110,000 (1)
Salary Remaining :	$101,316
Caedan Bankier	$100,000 (1)
Salary Remaining :	$92,105
Jon Merrill	$100,000 (1)
Salary Remaining :	$92,105
Tyson Hinds	$100,000 (1)
Salary Remaining :	$92,105
Tucker Robertson	$95,000 (1)
Salary Remaining :	$87,500
Jaroslav Chmelar	$95,000 (2)
Salary Remaining :	$87,500
Nils Lundkvist	$92,500 (1)
Salary Remaining :	$85,197
Jarred Tinordi	$88,000 (2)
Salary Remaining :	$81,053
Total Farm Players	25
Salary Commitment
Year 2026 : $3,285,500
Year 2027 : $2,345,500
Year 2028 : $1,797,500
Year 2029 : $195,000
Salary Average Commitment
Year 2026 : $3,285,500
Year 2027 : $2,345,500
Year 2028 : $1,797,500
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	40
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$4,100,300
Farm
Home Games Left	38
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,830,000
Expense
Pro Players Total Salaries	$83,824,000
Farm Players Total Salaries	$2,637,500
Coaches Total Salaries	$6,020,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,700,000
Pro Year To Date Expenses	$7,053,480
Farm Year To Date Expenses	$247,695
Pro Salary Cap To Date	$6,617,685
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$82,006,000
Farm Estimated Season Revenue	$17,385,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$470,232
Pro Estimated Expenses	$82,290,600
Farm Remaining Season Days	175
Farm Expenses Per Days	$16,513
Farm Estimated Expenses	$2,889,775
Estimated Season Expenses	$85,180,375
Season Salary Cap	$87,524,000
Estimate Under Maximum Salary Cap of $100,000,000	$12,476,000
Estimate Over Minimum Salary Cap of $75,000,000	$12,524,000
Current Bank Account	$20,794,520
Projected Bank Account	$35,005,145

Pro Players Salaries
David Pastrnak (1 Way Contract)	$13,000,000 (2)
-Salary Remaining :	$11,973,684
Sebastian Aho (1 Way Contract)	$11,125,000 (3)
-Salary Remaining :	$10,246,711
Jonathan Huberdeau (1 Way Contract)	$9,864,000 (1)
-Salary Remaining :	$9,085,263
Artem Zub (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$7,828,947
Pavel Buchnevich (1 Way Contract)	$8,200,000 (4)
-Salary Remaining :	$7,552,632
Alexandre Carrier (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$7,368,421
Alex Iafallo (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$4,421,053
Ilya Lyubushkin (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,763,158
Tyler Motte (1 Way Contract)	$2,555,000 (2)
-Salary Remaining :	$2,353,289
Brandon Duhaime	$2,500,000 (5)
-Salary Remaining :	$2,302,632
Egor Zamula	$2,000,000 (5)
-Salary Remaining :	$1,842,105
Max Sasson	$2,000,000 (3)
-Salary Remaining :	$1,842,105
Marc Del Gaizo	$1,500,000 (5)
-Salary Remaining :	$1,381,579
Magnus Chrona	$1,250,000 (5)
-Salary Remaining :	$1,151,316
Matt Nieto	$1,000,000 (4)
-Salary Remaining :	$921,053
Cole Reinhardt	$950,000 (2)
-Salary Remaining :	$875,000
Jet Greaves	$900,000 (3)
-Salary Remaining :	$828,947
Curtis Douglas	$900,000 (1)
-Salary Remaining :	$828,947
Ben Hutton	$900,000 (1)
-Salary Remaining :	$828,947
Vinni Lettieri	$880,000 (1)
-Salary Remaining :	$810,526
Total Pro Players	20
Salary Commitment
Year 2026 : $83,824,000
Year 2027 : $66,480,000
Year 2028 : $49,975,000
Year 2029 : $32,950,000
Salary Average Commitment
Year 2026 : $83,031,200
Year 2027 : $66,480,000
Year 2028 : $49,975,000
Year 2029 : $32,950,000
Salary Cap with 1 Way Contract
Year 2026 : $83,824,000
Year 2027 : $66,480,000
Year 2028 : $49,975,000
Year 2029 : $32,950,000

Farm Players Salaries
Matthew Kessel	$200,000 (3)
Salary Remaining :	$184,211
James Hagens	$200,000 (3)
Salary Remaining :	$184,211
Carson Lambos	$125,000 (1)
Salary Remaining :	$115,132
Boris Katchouk	$125,000 (1)
Salary Remaining :	$115,132
Gleb Trikozov	$125,000 (2)
Salary Remaining :	$115,132
Chase Stillman	$125,000 (1)
Salary Remaining :	$115,132
Bryce McConnell-Barker	$112,500 (2)
Salary Remaining :	$103,618
Ronan Seeley	$100,000 (3)
Salary Remaining :	$92,105
Hunter Shepard	$100,000 (1)
Salary Remaining :	$92,105
Brandon Coe	$100,000 (2)
Salary Remaining :	$92,105
Givani Smith	$100,000 (4)
Salary Remaining :	$92,105
Drew Bavaro	$100,000 (1)
Salary Remaining :	$92,105
Matthew Stienburg	$100,000 (4)
Salary Remaining :	$92,105
Jack Millar	$100,000 (1)
Salary Remaining :	$92,105
Austin Poganski	$95,000 (3)
Salary Remaining :	$87,500
Brian Halonen	$95,000 (2)
Salary Remaining :	$87,500
Cavan Fitzgerald	$95,000 (3)
Salary Remaining :	$87,500
Anton Blidh	$95,000 (2)
Salary Remaining :	$87,500
Tory Dello	$95,000 (2)
Salary Remaining :	$87,500
Josh Brown	$90,000 (2)
Salary Remaining :	$82,895
Julien Gauthier	$90,000 (3)
Salary Remaining :	$82,895
Logan Brown	$90,000 (3)
Salary Remaining :	$82,895
Tristan Allard	$90,000 (2)
Salary Remaining :	$82,895
Conner Murphy	$90,000 (1)
Salary Remaining :	$82,895
Total Farm Players	24
Salary Commitment
Year 2026 : $2,637,500
Year 2027 : $1,872,500
Year 2028 : $1,070,000
Year 2029 : $200,000
Salary Average Commitment
Year 2026 : $2,637,500
Year 2027 : $1,872,500
Year 2028 : $1,070,000
Year 2029 : $200,000

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	39
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$6,150,450
Farm
Home Games Left	40
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$915,000
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	$8,005,920
Farm Year To Date Expenses	$284,784
Pro Salary Cap To Date	$7,338,810
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,955,850
Farm Estimated Season Revenue	$18,300,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$533,728
Pro Estimated Expenses	$93,402,400
Farm Remaining Season Days	175
Farm Expenses Per Days	$18,754
Farm Estimated Expenses	$3,281,950
Estimated Season Expenses	$96,684,350
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	$56,464,250
Projected Bank Account	$58,035,750

Pro Players Salaries
Seth Jones (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$8,750,000
Bo Horvat (1 Way Contract)	$7,275,000 (2)
-Salary Remaining :	$6,700,658
Alexander Kerfoot (1 Way Contract)	$7,250,000 (2)
-Salary Remaining :	$6,677,632
Carson Soucy (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$5,756,579
Andrei Kuzmenko (1 Way Contract)	$6,135,000 (3)
-Salary Remaining :	$5,650,658
Josh Anderson (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,065,789
Darcy Kuemper (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$4,835,526
Casey Mittelstadt (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,605,263
Charlie Lindgren (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$4,375,000
Alexandar Georgiev (1 Way Contract)	$4,250,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,914,474
Ty Emberson (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$3,453,947
Barclay Goodrow (1 Way Contract)	$3,641,667 (1)
-Salary Remaining :	$3,354,167
Braden Schneider (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,223,684
Urho Vaakanainen (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$2,993,421
Jordan Martinook (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$2,947,368
Isac Lundestrom (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,763,158
Keegan Kolesar (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,302,632
Kaapo Kakko (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,302,632
Sam Steel (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,302,632
Josh Doan (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,302,632
Luke Evangelista (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,302,632
Haydn Fleury	$1,326,643 (1)
-Salary Remaining :	$1,221,908
Michael DiPietro	$980,000 (2)
-Salary Remaining :	$902,632
Matthew Robertson	$900,000 (1)
-Salary Remaining :	$828,947
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 :	$138,158
Liam Foudy	$150,000 (2)
Salary Remaining :	$138,158
Tyson Jugnauth	$150,000 (2)
Salary Remaining :	$138,158
Ryan Johnson	$150,000 (3)
Salary Remaining :	$138,158
Tyler Boucher	$150,000 (1)
Salary Remaining :	$138,158
Filip Bystedt	$150,000 (2)
Salary Remaining :	$138,158
Maveric Lamoureux	$150,000 (2)
Salary Remaining :	$138,158
Otto Stenberg	$150,000 (2)
Salary Remaining :	$138,158
Noel Nordh	$137,500 (3)
Salary Remaining :	$126,645
Emil Pieniniemi	$137,500 (3)
Salary Remaining :	$126,645
Marshall Warren	$125,000 (1)
Salary Remaining :	$115,132
William Wallinder	$125,000 (1)
Salary Remaining :	$115,132
Brennan Othmann	$125,000 (1)
Salary Remaining :	$115,132
Nils Hoglander	$120,000 (1)
Salary Remaining :	$110,526
Devin Kaplan	$112,500 (2)
Salary Remaining :	$103,618
Nico Myatovic	$112,500 (1)
Salary Remaining :	$103,618
Adam Edstrom	$110,000 (2)
Salary Remaining :	$101,316
Jaxson Stauber	$105,000 (1)
Salary Remaining :	$96,711
Jayden Grubbe	$100,000 (1)
Salary Remaining :	$92,105
Riley Mercer	$100,000 (1)
Salary Remaining :	$92,105
Owen Flores	$100,000 (1)
Salary Remaining :	$92,105
Oskar Pettersson	$100,000 (1)
Salary Remaining :	$92,105
Noah Laba	$98,750 (2)
Salary Remaining :	$90,954
Simon Lundmark	$95,000 (1)
Salary Remaining :	$87,500
Liam McLinskey	$95,000 (4)
Salary Remaining :	$87,500
Zac Jones	$92,500 (1)
Salary Remaining :	$85,197
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	38
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$8,200,600
Farm
Home Games Left	39
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,372,500
Expense
Pro Players Total Salaries	$105,992,500
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	$8,832,045
Farm Year To Date Expenses	$252,827
Pro Salary Cap To Date	$7,645,455
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,905,700
Farm Estimated Season Revenue	$17,842,500
Pro Remaining Season Days	175
Pro Expenses Per Days	$588,803
Pro Estimated Expenses	$103,040,525
Farm Remaining Season Days	175
Farm Expenses Per Days	$17,192
Farm Estimated Expenses	$3,008,600
Estimated Season Expenses	$106,049,125
Season Salary Cap	$92,030,000
Estimate Under Maximum Salary Cap of $100,000,000	$7,970,000
Estimate Over Minimum Salary Cap of $75,000,000	$17,030,000
Current Bank Account	$37,993,317
Projected Bank Account	$27,692,392

Pro Players Salaries
Chris Tanev	$7,750,000 (3)
-Salary Remaining :	$7,138,158
Brad Marchand (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$6,447,368
Rasmus Sandin (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$6,447,368
Brayden Schenn (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$5,986,842
Josh Morrissey (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$5,756,579
Jonathan Marchessault (1 Way Contract)	$6,130,000 (2)
-Salary Remaining :	$5,646,053
William Karlsson (1 Way Contract)	$5,900,000 (1)
-Salary Remaining :	$5,434,211
Jake DeBrusk (1 Way Contract)	$5,337,500 (2)
-Salary Remaining :	$4,916,118
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (1)
-Salary Remaining :	$4,720,395
Trevor Zegras (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,605,263
Rickard Rakell (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,605,263
Cam Fowler (1 Way Contract)	$4,850,000 (5)
-Salary Remaining :	$4,467,105
John Klingberg (1 Way Contract)	$4,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$4,144,737
Karel Vejmelka (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,223,684
Nicolas Hague (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,223,684
Erik Gudbranson (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,763,158
Reilly Smith (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,763,158
Anthony Beauvillier (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,763,158
Colton Sissons (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$2,532,895
Jake Bean (1 Way Contract)	$2,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,302,632
Andreas Athanasiou (1 Way Contract)	$2,150,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,980,263
Tyler Kleven	$1,750,000 (2)
-Salary Remaining :	$1,611,842
Mason Appleton	$1,500,000 (2)
-Salary Remaining :	$1,381,579
Michael Eyssimont	$1,100,000 (2)
-Salary Remaining :	$1,013,158
Eric Comrie	$1,000,000 (2)
-Salary Remaining :	$921,053
Uvis Balinskis	$900,000 (3)
-Salary Remaining :	$828,947
Total Pro Players	26
Salary Commitment
Year 2026 : $105,992,500
Year 2027 : $68,067,500
Year 2028 : $43,250,000
Year 2029 : $22,600,000
Salary Average Commitment
Year 2026 : $105,669,000
Year 2027 : $67,574,000
Year 2028 : $43,250,000
Year 2029 : $22,600,000
Salary Cap with 1 Way Contract
Year 2026 : $96,842,500
Year 2027 : $61,067,500
Year 2028 : $40,750,000
Year 2029 : $22,600,000

Farm Players Salaries
Pheonix Copley	$200,000 (3)
Salary Remaining :	$184,211
Jacob Bernard-Docker	$200,000 (4)
Salary Remaining :	$184,211
Sebastian Cossa	$200,000 (5)
Salary Remaining :	$184,211
Oliver Wahlstrom	$150,000 (4)
Salary Remaining :	$138,158
Eriks Mateiko	$137,500 (3)
Salary Remaining :	$126,645
Michael Pezzetta	$127,500 (2)
Salary Remaining :	$117,434
Isak Rosen	$125,000 (3)
Salary Remaining :	$115,132
Brendan Brisson	$125,000 (3)
Salary Remaining :	$115,132
Nikke Kokko	$125,000 (2)
Salary Remaining :	$115,132
Eamon Powell	$125,000 (1)
Salary Remaining :	$115,132
Connor Mackey	$110,000 (2)
Salary Remaining :	$101,316
Danil Gushchin	$100,000 (1)
Salary Remaining :	$92,105
Ryan Bottrill	$100,000 (1)
Salary Remaining :	$92,105
Kenta Isogai	$100,000 (1)
Salary Remaining :	$92,105
Maros Jedlicka	$100,000 (1)
Salary Remaining :	$92,105
Georgii Romanov	$98,000 (3)
Salary Remaining :	$90,263
Braeden Bowman	$95,000 (2)
Salary Remaining :	$87,500
Keaton Middleton	$95,000 (2)
Salary Remaining :	$87,500
Jacob Perreault	$95,000 (2)
Salary Remaining :	$87,500
Cameron Crotty	$95,000 (2)
Salary Remaining :	$87,500
Riley Stillman	$92,500 (3)
Salary Remaining :	$85,197
Owen Sillinger	$92,500 (2)
Salary Remaining :	$85,197
Jimmy Schuldt	$92,500 (1)
Salary Remaining :	$85,197
Arthur Kaliyev	$90,000 (1)
Salary Remaining :	$82,895
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	39
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$6,150,450
Farm
Home Games Left	38
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$1,830,000
Expense
Pro Players Total Salaries	$87,587,500
Farm Players Total Salaries	$3,038,000
Coaches Total Salaries	$4,930,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,500,000
Pro Year To Date Expenses	$7,243,219
Farm Year To Date Expenses	$260,524
Pro Salary Cap To Date	$6,873,754
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,955,850
Farm Estimated Season Revenue	$17,385,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$485,618
Pro Estimated Expenses	$84,983,150
Farm Remaining Season Days	175
Farm Expenses Per Days	$17,305
Farm Estimated Expenses	$3,028,375
Estimated Season Expenses	$88,011,525
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	$58,838,947
Projected Bank Account	$68,168,272

Pro Players Salaries
MacKenzie Weegar (1 Way Contract)	$8,982,500 (1)
-Salary Remaining :	$8,273,355
Alex Ovechkin (1 Way Contract)	$8,575,000 (1)
-Salary Remaining :	$7,898,026
Adam Larsson (1 Way Contract)	$8,250,000 (4)
-Salary Remaining :	$7,598,684
Martin Necas (1 Way Contract)	$8,250,000 (4)
-Salary Remaining :	$7,598,684
Jacob Trouba (1 Way Contract)	$7,700,000 (1)
-Salary Remaining :	$7,092,105
Alexander Wennberg (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$6,677,632
Adam Lowry (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$6,447,368
Jacob Markstrom (1 Way Contract)	$6,050,000 (2)
-Salary Remaining :	$5,572,368
Jake Walman (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,526,316
Tristan Jarry (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$4,605,263
Vladislav Namestnikov (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,532,895
Brett Howden	$2,000,000 (3)
-Salary Remaining :	$1,842,105
Alex Vlasic	$1,750,000 (3)
-Salary Remaining :	$1,611,842
Carter Mazur	$1,125,000 (5)
-Salary Remaining :	$1,036,184
Logan Stankoven	$1,125,000 (1)
-Salary Remaining :	$1,036,184
Tomas Nosek	$1,000,000 (3)
-Salary Remaining :	$921,053
Kevin Hayes	$1,000,000 (5)
-Salary Remaining :	$921,053
Wyatt Aamodt	$1,000,000 (1)
-Salary Remaining :	$921,053
Aliaksei Protas	$950,000 (1)
-Salary Remaining :	$875,000
Jackson Blake	$950,000 (1)
-Salary Remaining :	$875,000
Kiefer Sherwood	$880,000 (2)
-Salary Remaining :	$810,526
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 :	$170,395
Viking Gustafsson Nyberg	$150,000 (2)
Salary Remaining :	$138,158
Sam Rinzel	$150,000 (2)
Salary Remaining :	$138,158
Connor Punnett	$150,000 (2)
Salary Remaining :	$138,158
Dominic James	$150,000 (2)
Salary Remaining :	$138,158
Jake Livanavage	$150,000 (2)
Salary Remaining :	$138,158
Josh Samanski	$150,000 (2)
Salary Remaining :	$138,158
Jordan Harris	$137,500 (5)
Salary Remaining :	$126,645
Karsen Dorwart	$125,000 (1)
Salary Remaining :	$115,132
Dylan Duke	$125,000 (1)
Salary Remaining :	$115,132
Reid Schaefer	$125,000 (1)
Salary Remaining :	$115,132
Stephen Halliday	$112,500 (5)
Salary Remaining :	$103,618
Spencer Martin	$100,000 (1)
Salary Remaining :	$92,105
Bennett Schimek	$100,000 (1)
Salary Remaining :	$92,105
Mike Sgarbossa	$100,000 (3)
Salary Remaining :	$92,105
Tanner Laczynski	$100,000 (1)
Salary Remaining :	$92,105
C.J. Kier	$100,000 (1)
Salary Remaining :	$92,105
Alex Belzile	$100,000 (1)
Salary Remaining :	$92,105
Phil Kemp	$95,000 (1)
Salary Remaining :	$87,500
Rafael Harvey-Pinard	$95,000 (1)
Salary Remaining :	$87,500
James Reimer	$90,000 (3)
Salary Remaining :	$82,895
James Hamblin	$90,000 (1)
Salary Remaining :	$82,895
Dakota Mermis	$90,000 (3)
Salary Remaining :	$82,895
David Spacek	$90,000 (1)
Salary Remaining :	$82,895
Brendan Gaunce	$90,000 (1)
Salary Remaining :	$82,895
Hudson Fasching	$88,000 (2)
Salary Remaining :	$81,053
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	38
Average Attendance - %	19,000 - 100.00%
Average Income per Game	$2,050,150
Year to Date Revenue	$8,200,600
Farm
Home Games Left	40
Average Attendance - %	9,000 - 100.00%
Average Income per Game	$457,500
Year to Date Revenue	$915,000
Expense
Pro Players Total Salaries	$76,459,500
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	$6,194,175
Farm Year To Date Expenses	$308,580
Pro Salary Cap To Date	$6,036,270
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,905,700
Farm Estimated Season Revenue	$18,300,000
Pro Remaining Season Days	175
Pro Expenses Per Days	$412,945
Pro Estimated Expenses	$72,265,375
Farm Remaining Season Days	175
Farm Expenses Per Days	$20,572
Farm Estimated Expenses	$3,600,100
Estimated Season Expenses	$75,865,475
Season Salary Cap	$82,709,500
Estimate Under Maximum Salary Cap of $100,000,000	$17,290,500
Estimate Over Minimum Salary Cap of $75,000,000	$7,709,500
Current Bank Account	$56,890,396
Projected Bank Account	$77,230,621

Pro Players Salaries
Alex Pietrangelo (1 Way Contract)	$8,800,000 (1)
-Salary Remaining :	$8,105,263
Patrik Laine (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$5,526,316
Lawson Crouse (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,526,316
Andre Burakovsky (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,065,789
Frank Vatrano (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$5,065,789
Brock Faber (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,605,263
Jeremy Lauzon (1 Way Contract)	$4,500,000 (5)
-Salary Remaining :	$4,144,737
Dakota Joshua (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,684,211
Ridly Greig (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,223,684
Daniel Sprong (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,223,684
Kailer Yamamoto (1 Way Contract)	$3,087,500 (2)
-Salary Remaining :	$2,843,750
Sonny Milano (1 Way Contract)	$2,967,000 (1)
-Salary Remaining :	$2,732,763
Tyson Jost	$2,250,000 (5)
-Salary Remaining :	$2,072,368
Brayden Pachal	$2,000,000 (5)
-Salary Remaining :	$1,842,105
Semyon Varlamov	$2,000,000 (3)
-Salary Remaining :	$1,842,105
Anton Forsberg	$2,000,000 (3)
-Salary Remaining :	$1,842,105
Matty Beniers	$1,750,000 (1)
-Salary Remaining :	$1,611,842
Mark Kastelic	$1,625,000 (4)
-Salary Remaining :	$1,496,711
Noah Gregor	$1,600,000 (4)
-Salary Remaining :	$1,473,684
Jake Christiansen	$1,500,000 (5)
-Salary Remaining :	$1,381,579
Justin Barron	$1,250,000 (2)
-Salary Remaining :	$1,151,316
Zach Benson	$1,250,000 (1)
-Salary Remaining :	$1,151,316
Noah Juulsen	$880,000 (2)
-Salary Remaining :	$810,526
Total Pro Players	23
Salary Commitment
Year 2026 : $76,459,500
Year 2027 : $56,192,500
Year 2028 : $41,475,000
Year 2029 : $24,975,000
Salary Average Commitment
Year 2026 : $76,286,100
Year 2027 : $56,192,500
Year 2028 : $41,475,000
Year 2029 : $24,975,000
Salary Cap with 1 Way Contract
Year 2026 : $76,459,500
Year 2027 : $56,192,500
Year 2028 : $41,475,000
Year 2029 : $24,975,000

Farm Players Salaries
Dalibor Dvorsky	$185,000 (2)
Salary Remaining :	$170,395
Daniil But	$175,000 (3)
Salary Remaining :	$161,184
Calle Rosen	$160,000 (1)
Salary Remaining :	$147,368
Max Jones	$150,000 (3)
Salary Remaining :	$138,158
Danila Yurov	$150,000 (2)
Salary Remaining :	$138,158
Igor Chernyshov	$150,000 (3)
Salary Remaining :	$138,158
Jeff Malott	$150,000 (1)
Salary Remaining :	$138,158
Juraj Pekarcik	$137,500 (3)
Salary Remaining :	$126,645
Kyle Burroughs	$130,000 (2)
Salary Remaining :	$119,737
Andrei Loshko	$125,000 (3)
Salary Remaining :	$115,132
Justin Robidas	$125,000 (1)
Salary Remaining :	$115,132
Lukas Reichel	$117,500 (3)
Salary Remaining :	$108,224
Tomas Suchanek	$112,500 (3)
Salary Remaining :	$103,618
Jacob Fowler	$112,500 (2)
Salary Remaining :	$103,618
Adam Sykora	$112,500 (1)
Salary Remaining :	$103,618
Antti Tuomisto	$112,500 (1)
Salary Remaining :	$103,618
Marat Khusnutdinov	$112,500 (1)
Salary Remaining :	$103,618
John Leonard	$110,000 (4)
Salary Remaining :	$101,316
Steven Santini	$105,000 (1)
Salary Remaining :	$96,711
Dmitry Kuzmin	$100,000 (1)
Salary Remaining :	$92,105
Mikhail Ilyin	$100,000 (3)
Salary Remaining :	$92,105
Jacob Julien	$100,000 (3)
Salary Remaining :	$92,105
Mason Millman	$100,000 (2)
Salary Remaining :	$92,105
Dans Locmelis	$98,750 (2)
Salary Remaining :	$90,954
Ben Steeves	$95,000 (1)
Salary Remaining :	$87,500
Kirill Kudryavtsev	$95,000 (2)
Salary Remaining :	$87,500
Lucas Mercuri	$95,000 (1)
Salary Remaining :	$87,500
Jacob Moverare	$93,500 (3)
Salary Remaining :	$86,118
Isaiah Saville	$90,000 (1)
Salary Remaining :	$82,895
Andreas Englund	$85,000 (1)
Salary Remaining :	$78,289
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	$61,347,524	$98,942,000	$1,058,000	$23,942,000	21	27	48
Boston Bruins	$33,702,063	$96,325,000	$3,675,000	$21,325,000	21	28	49
Buffalo Sabres	$35,154,105	$98,247,500	$1,752,500	$23,247,500	21	25	46
Calgary Flames	$58,081,030	$85,445,999	$14,554,001	$10,445,999	22	24	46
Carolina Hurricanes	$24,335,927	$98,012,198	$1,987,802	$23,012,198	21	29	50
Chicago Blackhawks	$47,538,917	$97,980,000	$2,020,000	$22,980,000	22	27	49
Colorado Avalanche	$43,251,844	$96,193,750	$3,806,250	$21,193,750	21	29	50
Columbus Blue Jackets	$33,767,635	$97,752,714	$2,247,286	$22,752,714	21	26	47
Dallas Stars	$72,395,665	$99,070,000	$930,000	$24,070,000	23	24	47
Detroit Red Wings	$32,742,282	$99,282,500	$717,500	$24,282,500	20	25	45
Edmonton Oilers	$39,811,183	$98,845,000	$1,155,000	$23,845,000	21	24	45
Florida Panthers	$74,733,291	$98,942,592	$1,057,408	$23,942,592	22	26	48
Los Angeles Kings	$39,061,924	$82,007,500	$17,992,500	$7,007,500	24	27	51
Minnesota Wild	$14,645,058	$99,242,500	$757,500	$24,242,500	23	22	45
Montreal Canadiens	$68,351,947	$88,325,000	$11,675,000	$13,325,000	24	28	52
Nashville Predators	$112,968,176	$94,173,125	$5,826,875	$19,173,125	22	25	47
New Jersey Devils	$30,558,350	$93,475,000	$6,525,000	$18,475,000	21	25	46
New York Islanders	$20,575,574	$99,665,292	$334,708	$24,665,292	25	25	50
New York Rangers	$30,183,105	$84,710,000	$15,290,000	$9,710,000	22	28	50
Ottawa Senators	$123,974,165	$88,950,000	$11,050,000	$13,950,000	21	24	45
Philadelphia Flyers	$54,750,304	$79,096,667	$20,903,333	$4,096,667	20	29	49
Pittsburgh Penguins	$107,324,172	$88,534,167	$11,465,833	$13,534,167	22	23	45
San Jose Sharks	$77,457,490	$79,659,499	$20,340,501	$4,659,499	21	26	47
Seattle Kraken	$74,368,656	$98,475,100	$1,524,900	$23,475,100	20	22	42
St. Louis Blues	$17,619,529	$96,550,000	$3,450,000	$21,550,000	23	29	52
Tampa Bay Lightning	$25,142,585	$99,534,833	$465,167	$24,534,833	22	21	43
Toronto Maple Leafs	$34,060,517	$88,500,000	$11,500,000	$13,500,000	24	25	49
Utah Mammoth	$20,794,520	$87,524,000	$12,476,000	$12,524,000	20	24	44
Vancouver Canucks	$56,464,250	$96,083,310	$3,916,690	$21,083,310	24	26	50
Vegas Golden Knights	$37,993,317	$92,030,000	$7,970,000	$17,030,000	26	24	50
Washington Capitals	$58,838,947	$93,087,500	$6,912,500	$18,087,500	21	26	47
Winnipeg Jets	$56,890,396	$82,709,500	$17,290,500	$7,709,500	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 - %