THL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $100 - 5 214 - 86,91%
Level 2:	5000 - $60 - 4 704 - 94,09%
Level 3:	2000 - $35 - 1 748 - 87,42%
Level 4:	4000 - $25 - 3 488 - 87,21%
Luxury :	1000 - $200 - 937 - 93,67%
Total Capacity :	18000
Team Popularity :	98,00%
Farm
Farm Level 1:	5000 - $35 - 4 816 - 96,31%
Farm Level 2:	2500 - $15 - 2 298 - 91,90%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	16 092 - 89,40%
Average Income per Game	$1,697,746
Year to Date Revenue	$5,093,237
Farm
Home Games Left	34
Average Attendance - %	7 113 - 94,84%
Average Income per Game	$302,478
Year to Date Revenue	$604,955
Expense
Pro Players Total Salaries	$94,666,065
Farm Players Total Salaries	$2,742,917
Coaches Total Salaries	$5,065,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,909,408
Farm Year To Date Expenses	$302,152
Pro Salary Cap To Date	$7,581,028
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,212,081
Farm Estimated Season Revenue	$10,284,235
Pro Remaining Season Days	170
Pro Expenses Per Days	$533,600
Pro Estimated Expenses	$90,712,000
Farm Remaining Season Days	168
Farm Expenses Per Days	$20,535
Farm Estimated Expenses	$3,449,880
Estimated Season Expenses	$94,161,880
Estimated Season Salary Cap	$94,571,388
Estimate Under Maximum Salary Cap of $104,000,000	$9,428,612
Estimate Over Minimum Salary Cap of $76,900,000	$17,671,388
Current Bank Account	$66,406,815
Projected Bank Account	$48,741,251

Pro Players Salaries
Jack Eichel (1 Way Contract)	$13,500,000 (8)
-Salary Remaining :	$12,405,405
-Salary Average :	$13,500,000
-Salary Average Remaining :	$12,405,405
Mathew Barzal (Out of Payroll)	$9,150,000 (1)
-Salary Remaining :	$8,408,108
-Salary Average :	$9,150,000
-Salary Average Remaining :	$8,408,108
Trevor Zegras (1 Way Contract)	$9,125,000 (4)
-Salary Remaining :	$8,385,135
-Salary Average :	$9,125,000
-Salary Average Remaining :	$8,385,135
Zach Benson (1 Way Contract)	$7,500,000 (7)
-Salary Remaining :	$6,891,892
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,891,892
Noah Hanifin (1 Way Contract)	$7,350,000 (6)
-Salary Remaining :	$6,754,054
-Salary Average :	$7,350,000
-Salary Average Remaining :	$6,754,054
Nazem Kadri (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$6,432,432
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,432,432
Lukas Dostal (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$5,972,973
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,972,973
Owen Tippett (1 Way Contract)	$6,200,000 (6)
-Salary Remaining :	$5,697,297
-Salary Average :	$6,200,000
-Salary Average Remaining :	$5,697,297
Marcus Pettersson (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$5,054,054
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,054,054
Dylan Strome (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,025,000
-Salary Average Remaining :	$4,617,568
Jake McCabe (1 Way Contract)	$4,491,898 (4)
-Salary Remaining :	$4,127,690
-Salary Average :	$4,491,898
-Salary Average Remaining :	$4,127,690
Trevor Moore (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$3,859,459
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,859,459
Mason Lohrei (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$2,940,541
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,940,541
Olen Zellweger (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$2,848,649
-Salary Average :	$3,100,000
-Salary Average Remaining :	$2,848,649
Arturs Silovs (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,572,973
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,572,973
Brian Dumoulin (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Radek Faksa (1 Way Contract)	$1,850,000 (2)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,700,000
Steven Lorentz (1 Way Contract)	$1,350,000 (1)
-Salary Remaining :	$1,240,541
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,240,541
Ryan Leonard	$950,000 (2)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Shane Wright	$886,667 (1)
-Salary Remaining :	$814,775
-Salary Average :	$886,667
-Salary Average Remaining :	$814,775
Max Jones (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Michael DiPietro (1 Way Contract)	$812,500 (1)
-Salary Remaining :	$746,622
-Salary Average :	$812,500
-Salary Average Remaining :	$746,622
Total Pro Players	22
Salary Commitment
Year 2026 : $103,816,065
Year 2027 : $80,566,898
Year 2028 : $70,266,898
Year 2029 : $60,166,898
Salary Average Commitment
Year 2026 : $103,841,065
Year 2027 : $80,591,898
Year 2028 : $70,266,898
Year 2029 : $60,166,898
Salary Cap with 1 Way Contract
Year 2026 : $103,816,065
Year 2027 : $80,566,898
Year 2028 : $70,266,898
Year 2029 : $60,166,898

Farm Players Salaries
Jakub Skarek	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Eduards Tralmaks	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Justin Holl	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Anthony Richard	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Justin Bailey	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Nicolas Aube-Kubel	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Valtteri Puustinen	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Eetu Liukas	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Matthew Highmore	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Jack Millar	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Brandon Scanlin	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Egor Afanasyev	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Julien Gauthier	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Logan Brown	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Luke Rowe	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Cedric Pare	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Tobie Bisson	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Gustav Olofsson	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Riley Tufte	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Matteo Pietroniro	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Dustin Tokarski	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Mason Shaw	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Kenneth Appleby	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Jack Devine	$97,250 (2)
Salary Remaining :	$89,279
Salary Average :	$97,250
Salary Average Remaining :	$89,279
Cole O'Hara	$93,500 (1)
Salary Remaining :	$85,836
Salary Average :	$93,500
Salary Average Remaining :	$85,836
Nico Myatovic	$89,667 (1)
Salary Remaining :	$82,317
Salary Average :	$89,667
Salary Average Remaining :	$82,317
Total Farm Players	26
Salary Commitment
Year 2026 : $2,742,917
Year 2027 : $97,250
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,742,917
Year 2027 : $97,250
Year 2028 : $0
Year 2029 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $100 - 5 306 - 88,43%
Level 2:	5000 - $60 - 4 507 - 90,14%
Level 3:	2000 - $35 - 1 777 - 88,83%
Level 4:	4000 - $25 - 3 631 - 90,78%
Luxury :	1000 - $200 - 944 - 94,40%
Total Capacity :	18000
Team Popularity :	99,00%
Farm
Farm Level 1:	5000 - $35 - 4 438 - 88,75%
Farm Level 2:	2500 - $15 - 2 494 - 99,77%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	16 165 - 89,80%
Average Income per Game	$1,702,731
Year to Date Revenue	$6,810,925
Farm
Home Games Left	33
Average Attendance - %	6 932 - 92,43%
Average Income per Game	$287,173
Year to Date Revenue	$861,518
Expense
Pro Players Total Salaries	$105,472,500
Farm Players Total Salaries	$2,184,972
Coaches Total Salaries	$6,675,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,985,615
Farm Year To Date Expenses	$287,700
Pro Salary Cap To Date	$8,375,940
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,703,788
Farm Estimated Season Revenue	$9,476,698
Pro Remaining Season Days	170
Pro Expenses Per Days	$599,041
Pro Estimated Expenses	$101,836,970
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,180
Farm Estimated Expenses	$3,222,240
Estimated Season Expenses	$105,059,210
Estimated Season Salary Cap	$103,303,260
Estimate Under Maximum Salary Cap of $104,000,000	$696,740
Estimate Over Minimum Salary Cap of $76,900,000	$26,403,260
Current Bank Account	$41,595,057
Projected Bank Account	$10,716,333

Pro Players Salaries
Connor Bedard (1 Way Contract)	$15,000,000 (5)
-Salary Remaining :	$13,783,784
-Salary Average :	$15,000,000
-Salary Average Remaining :	$13,783,784
David Pastrnak (1 Way Contract)	$11,250,000 (5)
-Salary Remaining :	$10,337,838
-Salary Average :	$11,250,000
-Salary Average Remaining :	$10,337,838
Charlie McAvoy (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$8,729,730
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,729,730
Jake Guentzel (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$8,270,270
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,270,270
Brock Faber (1 Way Contract)	$8,500,000 (7)
-Salary Remaining :	$7,810,811
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,810,811
Dylan Cozens (1 Way Contract)	$7,100,000 (4)
-Salary Remaining :	$6,524,324
-Salary Average :	$7,100,000
-Salary Average Remaining :	$6,524,324
Filip Gustavsson (1 Way Contract)	$6,800,000 (5)
-Salary Remaining :	$6,248,649
-Salary Average :	$6,800,000
-Salary Average Remaining :	$6,248,649
Sean Monahan (1 Way Contract)	$4,450,000 (1)
-Salary Remaining :	$4,089,189
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,089,189
Connor Murphy (1 Way Contract)	$4,100,000 (5)
-Salary Remaining :	$3,767,568
-Salary Average :	$4,100,000
-Salary Average Remaining :	$3,767,568
Ross Colton (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Brady Skjei (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,216,216
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,216,216
Arseny Gritsyuk (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$2,986,486
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,986,486
Bobby Brink (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,527,027
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,527,027
Logan Stanley (1 Way Contract)	$2,450,000 (1)
-Salary Remaining :	$2,251,351
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,251,351
Kevin Hayes (1 Way Contract)	$2,395,000 (1)
-Salary Remaining :	$2,200,811
-Salary Average :	$2,395,000
-Salary Average Remaining :	$2,200,811
Connor Dewar (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,067,568
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,067,568
Ben Hutton (1 Way Contract)	$1,350,000 (1)
-1 Way Contract Salary Cap :	$125,000
-1 Way Contract Salary Cap Remaining :	$114,865
-Salary Remaining :	$1,240,541
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,240,541
Justus Annunen (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,148,649
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,148,649
Nikita Grebenkin (1 Way Contract)	$1,100,000 (2)
-Salary Remaining :	$1,010,811
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,010,811
Daniil But	$950,000 (2)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Owen Allard (1 Way Contract)	$944,167 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$867,613
-Salary Average :	$944,167
-Salary Average Remaining :	$867,613
Matvei Gridin	$942,500 (2)
-Salary Remaining :	$866,081
-Salary Average :	$942,500
-Salary Average Remaining :	$866,081
Cole Hutson	$940,833 (2)
-Salary Remaining :	$864,549
-Salary Average :	$940,833
-Salary Average Remaining :	$864,549
Tyler Tucker (1 Way Contract)	$925,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$925,000
-Salary Average Remaining :	$850,000
Colten Ellis	$775,000 (1)
-Salary Remaining :	$712,162
-Salary Average :	$775,000
-Salary Average Remaining :	$712,162
Total Pro Players	25
Salary Commitment
Year 2026 : $105,472,500
Year 2027 : $81,933,333
Year 2028 : $74,500,000
Year 2029 : $71,250,000
Salary Average Commitment
Year 2026 : $105,472,500
Year 2027 : $81,933,333
Year 2028 : $74,500,000
Year 2029 : $71,250,000
Salary Cap with 1 Way Contract
Year 2026 : $103,303,333
Year 2027 : $81,933,333
Year 2028 : $74,500,000
Year 2029 : $71,250,000

Farm Players Salaries
Christian Kyrou	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Colton White	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Ivan Ryabkin	$95,222 (3)
Salary Remaining :	$87,417
Salary Average :	$95,222
Salary Average Remaining :	$87,417
Mads Sogaard	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Scott Ratzlaff	$93,500 (2)
Salary Remaining :	$85,836
Salary Average :	$93,500
Salary Average Remaining :	$85,836
Julian Lutz	$92,333 (1)
Salary Remaining :	$84,765
Salary Average :	$92,333
Salary Average Remaining :	$84,765
Andrew Cristall	$88,917 (2)
Salary Remaining :	$81,628
Salary Average :	$88,917
Salary Average Remaining :	$81,628
Dalibor Dvorsky	$88,667 (2)
Salary Remaining :	$81,399
Salary Average :	$88,667
Salary Average Remaining :	$81,399
Brett Seney	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jarred Tinordi	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ben Steeves	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Dennis Gilbert	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Kevin Rooney	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Dillon Dube	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Austin Strand	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Liam Foudy	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jamie Engelbert	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Riley Duran	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Luke Prokop	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ashton Sautner	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jacob Moverare	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Oscar Eklind	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
C.J. Kier	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Bryce McConnell-Barker	$83,833 (1)
Salary Remaining :	$76,962
Salary Average :	$83,833
Salary Average Remaining :	$76,962
Anton Blidh	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	25
Salary Commitment
Year 2026 : $2,184,972
Year 2027 : $366,306
Year 2028 : $95,222
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,184,972
Year 2027 : $366,306
Year 2028 : $95,222
Year 2029 : $0

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $100 - 5 737 - 95,61%
Level 2:	5000 - $60 - 4 854 - 97,08%
Level 3:	2000 - $35 - 1 910 - 95,49%
Level 4:	4000 - $25 - 3 774 - 94,36%
Luxury :	1000 - $200 - 950 - 94,96%
Total Capacity :	18000
Team Popularity :	106,00%
Farm
Farm Level 1:	5000 - $35 - 4 742 - 94,85%
Farm Level 2:	2500 - $15 - 2 436 - 97,43%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	37
Average Attendance - %	17 225 - 95,69%
Average Income per Game	$1,811,914
Year to Date Revenue	$9,059,572
Farm
Home Games Left	33
Average Attendance - %	7 178 - 95,71%
Average Income per Game	$301,750
Year to Date Revenue	$905,249
Expense
Pro Players Total Salaries	$104,090,122
Farm Players Total Salaries	$2,064,083
Coaches Total Salaries	$6,170,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,857,845
Farm Year To Date Expenses	$236,400
Pro Salary Cap To Date	$8,295,345
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,040,833
Farm Estimated Season Revenue	$9,957,739
Pro Remaining Season Days	170
Pro Expenses Per Days	$591,568
Pro Estimated Expenses	$100,566,560
Farm Remaining Season Days	168
Farm Expenses Per Days	$15,760
Farm Estimated Expenses	$2,647,680
Estimated Season Expenses	$103,214,240
Estimated Season Salary Cap	$102,486,905
Estimate Under Maximum Salary Cap of $104,000,000	$1,513,095
Estimate Over Minimum Salary Cap of $76,900,000	$25,586,905
Current Bank Account	$45,483,323
Projected Bank Account	$19,267,655

Pro Players Salaries
Kyle Connor (1 Way Contract)	$12,000,000 (8)
-Salary Remaining :	$11,027,027
-Salary Average :	$12,000,000
-Salary Average Remaining :	$11,027,027
Igor Shesterkin (1 Way Contract)	$11,500,000 (7)
-Salary Remaining :	$10,567,568
-Salary Average :	$11,500,000
-Salary Average Remaining :	$10,567,568
Rasmus Dahlin (1 Way Contract)	$11,000,000 (6)
-Salary Remaining :	$10,108,108
-Salary Average :	$11,000,000
-Salary Average Remaining :	$10,108,108
Alex Tuch (1 Way Contract)	$10,500,000 (8)
-Salary Remaining :	$9,648,649
-Salary Average :	$10,500,000
-Salary Average Remaining :	$9,648,649
Noah Dobson (1 Way Contract)	$9,500,000 (7)
-Salary Remaining :	$8,729,730
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,729,730
Matty Beniers (1 Way Contract)	$7,140,000 (5)
-Salary Remaining :	$6,561,081
-Salary Average :	$7,140,000
-Salary Average Remaining :	$6,561,081
Jaccob Slavin (1 Way Contract)	$6,395,955 (7)
-Salary Remaining :	$5,877,364
-Salary Average :	$6,395,955
-Salary Average Remaining :	$5,877,364
Artem Zub (1 Way Contract)	$4,600,000 (1)
-Salary Remaining :	$4,227,027
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,227,027
Mackie Samoskevich (1 Way Contract)	$3,850,000 (3)
-Salary Remaining :	$3,537,838
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,537,838
Tyson Foerster (1 Way Contract)	$3,750,000 (9)
-Salary Remaining :	$3,445,946
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,445,946
Ridly Greig (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$2,986,486
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,986,486
Jordan Binnington (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Jordan Staal (1 Way Contract)	$2,900,000 (1)
-Salary Remaining :	$2,664,865
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,664,865
Ilya Mikheyev (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,527,027
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,527,027
Conor Timmins (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$2,021,622
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,021,622
Noel Acciari (1 Way Contract)	$1,900,000 (2)
-Salary Remaining :	$1,745,946
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,745,946
Hendrix Lapierre (1 Way Contract)	$1,300,000 (2)
-Salary Remaining :	$1,194,595
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,194,595
Erik Gudbranson (1 Way Contract)	$1,150,000 (1)
-Salary Remaining :	$1,056,757
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,056,757
Dmitry Kulikov (1 Way Contract)	$1,150,000 (2)
-Salary Remaining :	$1,056,757
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,056,757
Jimmy Snuggerud	$950,000 (1)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Gabe Perreault	$941,667 (1)
-Salary Remaining :	$865,316
-Salary Average :	$941,667
-Salary Average Remaining :	$865,316
Devon Levi (1 Way Contract)	$812,500 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$746,622
-Salary Average :	$812,500
-Salary Average Remaining :	$746,622
Keaton Middleton (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$712,162
-Salary Average :	$775,000
-Salary Average Remaining :	$712,162
Tyson Kozak	$775,000 (2)
-Salary Remaining :	$712,162
-Salary Average :	$775,000
-Salary Average Remaining :	$712,162
Total Pro Players	24
Salary Commitment
Year 2026 : $104,090,122
Year 2027 : $90,110,955
Year 2028 : $84,985,955
Year 2029 : $75,135,955
Salary Average Commitment
Year 2026 : $104,090,122
Year 2027 : $86,760,955
Year 2028 : $81,635,955
Year 2029 : $71,785,955
Salary Cap with 1 Way Contract
Year 2026 : $102,502,624
Year 2027 : $86,760,955
Year 2028 : $81,635,955
Year 2029 : $71,785,955

Farm Players Salaries
Luke Haymes	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Jack Anderson	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Scott Perunovich	$100,000 (1)
Salary Remaining :	$91,803
Salary Average :	$100,000
Salary Average Remaining :	$91,803
Kai Uchacz	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Ryan Suzuki	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Trevor Kuntar	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Tomas Suchanek	$94,500 (1)
Salary Remaining :	$86,754
Salary Average :	$94,500
Salary Average Remaining :	$86,754
Stian Solberg	$94,250 (2)
Salary Remaining :	$86,525
Salary Average :	$94,250
Salary Average Remaining :	$86,525
Bradly Nadeau	$91,833 (1)
Salary Remaining :	$84,306
Salary Average :	$91,833
Salary Average Remaining :	$84,306
Harrison Scott	$90,000 (1)
Salary Remaining :	$82,623
Salary Average :	$90,000
Salary Average Remaining :	$82,623
Henrik Rybinski	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ryan Mast	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Sam Morton	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Judd Caulfield	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Isaac Poulter	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Joey Larson	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Maksymilian Szuber	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Matthew Maggio	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Chase Stillman	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Sammy Walker	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Vsevolod Komarov	$83,500 (1)
Salary Remaining :	$76,656
Salary Average :	$83,500
Salary Average Remaining :	$76,656
Brian Halonen	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Joe Hicketts	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	23
Salary Commitment
Year 2026 : $2,064,083
Year 2027 : $94,250
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,064,083
Year 2027 : $94,250
Year 2028 : $0
Year 2029 : $0

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5 583 - 93,06%
Level 2:	5000 - $60 - 4 668 - 93,37%
Level 3:	2000 - $35 - 1 941 - 97,07%
Level 4:	4000 - $25 - 3 782 - 94,56%
Luxury :	1000 - $200 - 887 - 88,67%
Total Capacity :	18000
Team Popularity :	105,00%
Farm
Farm Level 1:	5000 - $35 - 4 626 - 92,53%
Farm Level 2:	2500 - $15 - 2 306 - 92,24%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	16 862 - 93,68%
Average Income per Game	$1,755,625
Year to Date Revenue	$5,266,874
Farm
Home Games Left	33
Average Attendance - %	6 932 - 92,43%
Average Income per Game	$292,802
Year to Date Revenue	$878,407
Expense
Pro Players Total Salaries	$104,647,500
Farm Players Total Salaries	$2,428,625
Coaches Total Salaries	$6,025,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,756,559
Farm Year To Date Expenses	$291,285
Pro Salary Cap To Date	$8,307,224
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$68,469,362
Farm Estimated Season Revenue	$9,662,477
Pro Remaining Season Days	170
Pro Expenses Per Days	$592,149
Pro Estimated Expenses	$100,665,330
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,419
Farm Estimated Expenses	$3,262,392
Estimated Season Expenses	$103,927,722
Estimated Season Salary Cap	$103,665,664
Estimate Under Maximum Salary Cap of $104,000,000	$334,336
Estimate Over Minimum Salary Cap of $76,900,000	$26,765,664
Current Bank Account	$63,047,705
Projected Bank Account	$37,251,822

Pro Players Salaries
John Carlson (1 Way Contract)	$13,200,000 (2)
-Salary Remaining :	$12,129,730
-Salary Average :	$13,200,000
-Salary Average Remaining :	$12,129,730
Sebastian Aho (1 Way Contract)	$9,750,000 (6)
-Salary Remaining :	$8,959,459
-Salary Average :	$9,750,000
-Salary Average Remaining :	$8,959,459
Mark Scheifele (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$7,810,811
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,810,811
Rasmus Andersson (1 Way Contract)	$8,500,000 (7)
-Salary Remaining :	$7,810,811
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,810,811
Sean Couturier (1 Way Contract)	$7,750,000 (4)
-Salary Remaining :	$7,121,622
-Salary Average :	$7,750,000
-Salary Average Remaining :	$7,121,622
Matt Boldy (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$6,432,432
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,432,432
Matt Coronato (1 Way Contract)	$6,500,000 (6)
-Salary Remaining :	$5,972,973
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,972,973
Valeri Nichushkin (1 Way Contract)	$6,125,000 (4)
-Salary Remaining :	$5,628,378
-Salary Average :	$6,125,000
-Salary Average Remaining :	$5,628,378
Jacob Markstrom (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,513,514
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,513,514
Dylan Samberg (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$5,283,784
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,283,784
Artturi Lehkonen (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,135,135
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,135,135
Jaden Schwartz (1 Way Contract)	$4,400,000 (3)
-Salary Remaining :	$4,043,243
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,043,243
Max Domi (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,445,946
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,445,946
Casey Cizikas (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Matt Roy (1 Way Contract)	$2,010,000 (1)
-Salary Remaining :	$1,847,027
-Salary Average :	$2,010,000
-Salary Average Remaining :	$1,847,027
Evander Kane (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,837,838
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,837,838
Cam Talbot (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,837,838
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,837,838
Artyom Levshunov	$975,000 (1)
-Salary Remaining :	$895,946
-Salary Average :	$975,000
-Salary Average Remaining :	$895,946
Louis Crevier (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$827,027
-Salary Average :	$900,000
-Salary Average Remaining :	$827,027
Nicolas Deslauriers (1 Way Contract)	$875,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$804,054
-Salary Average :	$875,000
-Salary Average Remaining :	$804,054
Tanner Pearson (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Yan Kuznetsov	$812,500 (1)
-Salary Remaining :	$746,622
-Salary Average :	$812,500
-Salary Average Remaining :	$746,622
Total Pro Players	22
Salary Commitment
Year 2026 : $104,647,500
Year 2027 : $81,100,000
Year 2028 : $51,525,000
Year 2029 : $47,125,000
Salary Average Commitment
Year 2026 : $104,647,500
Year 2027 : $81,100,000
Year 2028 : $51,525,000
Year 2029 : $47,125,000
Salary Cap with 1 Way Contract
Year 2026 : $103,772,500
Year 2027 : $80,225,000
Year 2028 : $51,525,000
Year 2029 : $47,125,000

Farm Players Salaries
Daniil Miromanov	$100,000 (1)
Salary Remaining :	$91,803
Salary Average :	$100,000
Salary Average Remaining :	$91,803
Ludvig Jansson	$95,500 (2)
Salary Remaining :	$87,672
Salary Average :	$95,500
Salary Average Remaining :	$87,672
Jack Hughes03	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Arsenii Sergeev	$94,125 (1)
Salary Remaining :	$86,410
Salary Average :	$94,125
Salary Average Remaining :	$86,410
Topias Leinonen	$92,000 (2)
Salary Remaining :	$84,459
Salary Average :	$92,000
Salary Average Remaining :	$84,459
Michael Pezzetta	$90,000 (1)
Salary Remaining :	$82,623
Salary Average :	$90,000
Salary Average Remaining :	$82,623
Coulson Pitre	$86,000 (1)
Salary Remaining :	$78,951
Salary Average :	$86,000
Salary Average Remaining :	$78,951
Joe Arntsen	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Alexis Gendron	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Charlie Wright	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Matt Luff	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Brayden Hislop	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Alex Belzile	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jayson Megna	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Kyle Criscuolo	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Trevor Carrick	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Marcus Hogberg	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Rory Kerins	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Travis Mitchell	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
William Stromgren	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Curtis Douglas	$85,000 (2)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Sawyer Boulton	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Navrin Mutter	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Billy Sweezey	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Hunter Jones	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Colin Miller	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Oskar Pettersson	$83,500 (1)
Salary Remaining :	$76,656
Salary Average :	$83,500
Salary Average Remaining :	$76,656
Cameron Hebig	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	28
Salary Commitment
Year 2026 : $2,428,625
Year 2027 : $272,500
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,428,625
Year 2027 : $272,500
Year 2028 : $0
Year 2029 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5 169 - 86,15%
Level 2:	5000 - $60 - 4 365 - 87,30%
Level 3:	2000 - $35 - 1 791 - 89,54%
Level 4:	4000 - $25 - 3 454 - 86,35%
Luxury :	1000 - $200 - 880 - 88,00%
Total Capacity :	18000
Team Popularity :	96,00%
Farm
Farm Level 1:	5000 - $35 - 4 646 - 92,92%
Farm Level 2:	2500 - $15 - 2 396 - 95,83%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	15 658 - 86,99%
Average Income per Game	$1,644,642
Year to Date Revenue	$6,578,566
Farm
Home Games Left	33
Average Attendance - %	7 042 - 93,89%
Average Income per Game	$295,832
Year to Date Revenue	$887,496
Expense
Pro Players Total Salaries	$102,231,725
Farm Players Total Salaries	$1,984,709
Coaches Total Salaries	$6,610,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,810,818
Farm Year To Date Expenses	$333,687
Pro Salary Cap To Date	$8,069,225
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,496,377
Farm Estimated Season Revenue	$9,762,456
Pro Remaining Season Days	170
Pro Expenses Per Days	$577,469
Pro Estimated Expenses	$98,169,730
Farm Remaining Season Days	168
Farm Expenses Per Days	$21,829
Farm Estimated Expenses	$3,667,272
Estimated Season Expenses	$101,837,002
Estimated Season Salary Cap	$98,543,055
Estimate Under Maximum Salary Cap of $104,000,000	$5,456,945
Estimate Over Minimum Salary Cap of $76,900,000	$21,643,055
Current Bank Account	$43,033,961
Projected Bank Account	$13,455,792

Pro Players Salaries
Mitch Marner (1 Way Contract)	$12,000,000 (7)
-Salary Remaining :	$11,027,027
-Salary Average :	$12,000,000
-Salary Average Remaining :	$11,027,027
Vladislav Gavrikov (1 Way Contract)	$8,790,000 (2)
-Salary Remaining :	$8,077,297
-Salary Average :	$8,790,000
-Salary Average Remaining :	$8,077,297
J.T. Miller (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$7,351,351
-Salary Average :	$8,000,000
-Salary Average Remaining :	$7,351,351
Andrei Svechnikov (1 Way Contract)	$7,750,000 (3)
-Salary Remaining :	$7,121,622
-Salary Average :	$7,750,000
-Salary Average Remaining :	$7,121,622
Seth Jarvis (1 Way Contract)	$7,420,000 (6)
-Salary Remaining :	$6,818,378
-Salary Average :	$7,420,000
-Salary Average Remaining :	$6,818,378
John Gibson (1 Way Contract)	$6,400,000 (1)
-Salary Remaining :	$5,881,081
-Salary Average :	$6,400,000
-Salary Average Remaining :	$5,881,081
Adam Pelech (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$5,283,784
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,283,784
Jackson Blake (1 Way Contract)	$5,117,000 (8)
-Salary Remaining :	$4,702,108
-Salary Average :	$5,117,000
-Salary Average Remaining :	$4,702,108
Niko Mikkola (1 Way Contract)	$5,000,000 (8)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
Sam Malinski (Out of Payroll)	$4,750,000 (4)
-Salary Remaining :	$4,364,865
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,364,865
Cole Sillinger (1 Way Contract)	$4,625,000 (3)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,625,000
-Salary Average Remaining :	$4,250,000
Jack Drury (1 Way Contract)	$4,500,000 (5)
-Salary Remaining :	$4,135,135
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,135,135
Lawson Crouse (1 Way Contract)	$4,300,000 (1)
-Salary Remaining :	$3,951,351
-Salary Average :	$4,300,000
-Salary Average Remaining :	$3,951,351
Jack McBain (1 Way Contract)	$4,250,000 (4)
-Salary Remaining :	$3,905,405
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,905,405
Ryan Poehling (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$3,445,946
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,445,946
David Rittich (1 Way Contract)	$2,835,000 (1)
-Salary Remaining :	$2,605,135
-Salary Average :	$2,835,000
-Salary Average Remaining :	$2,605,135
David Kampf (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$2,205,405
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,205,405
Taylor Raddysh (1 Way Contract)	$1,800,000 (1)
-Salary Remaining :	$1,654,054
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,654,054
Joel Nystrom (1 Way Contract)	$1,225,000 (4)
-Salary Remaining :	$1,125,676
-Salary Average :	$1,225,000
-Salary Average Remaining :	$1,125,676
Calen Addison (1 Way Contract)	$1,150,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,056,757
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,056,757
Zayne Parekh (Out of Payroll)	$953,750 (2)
-Salary Remaining :	$876,419
-Salary Average :	$953,750
-Salary Average Remaining :	$876,419
Juuso Valimaki (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$827,027
-Salary Average :	$900,000
-Salary Average Remaining :	$827,027
Cale Fleury (1 Way Contract)	$890,000 (1)
-Salary Remaining :	$817,838
-Salary Average :	$890,000
-Salary Average Remaining :	$817,838
Dominik Shine (1 Way Contract)	$875,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$804,054
-Salary Average :	$875,000
-Salary Average Remaining :	$804,054
Spencer Martin (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Alexander Holtz (1 Way Contract)	$839,725 (1)
-Salary Remaining :	$771,639
-Salary Average :	$839,725
-Salary Average Remaining :	$771,639
Elias Salomonsson	$815,000 (1)
-Salary Remaining :	$748,919
-Salary Average :	$815,000
-Salary Average Remaining :	$748,919
Jack St. Ivany (Out of Payroll)	$775,000 (1)
-Salary Remaining :	$712,162
-Salary Average :	$775,000
-Salary Average Remaining :	$712,162
Total Pro Players	28
Salary Commitment
Year 2026 : $108,710,475
Year 2027 : $76,755,750
Year 2028 : $66,137,000
Year 2029 : $48,012,000
Salary Average Commitment
Year 2026 : $108,710,475
Year 2027 : $76,755,750
Year 2028 : $66,137,000
Year 2029 : $48,012,000
Salary Cap with 1 Way Contract
Year 2026 : $104,935,477
Year 2027 : $75,880,752
Year 2028 : $66,137,000
Year 2029 : $48,012,000

Farm Players Salaries
Amir Miftakhov	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Laurent Dauphin	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Mitchell Stephens	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Jack Becker	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Pheonix Copley	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Patrick Brown	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Dominic Toninato	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Joey Willis	$96,000 (2)
Salary Remaining :	$88,131
Salary Average :	$96,000
Salary Average Remaining :	$88,131
Carter Yakemchuk	$94,167 (3)
Salary Remaining :	$86,448
Salary Average :	$94,167
Salary Average Remaining :	$86,448
Quinton Burns	$93,833 (2)
Salary Remaining :	$86,142
Salary Average :	$93,833
Salary Average Remaining :	$86,142
Gracyn Sawchyn	$93,417 (2)
Salary Remaining :	$85,760
Salary Average :	$93,417
Salary Average Remaining :	$85,760
Lucas Mercuri	$91,375 (1)
Salary Remaining :	$83,885
Salary Average :	$91,375
Salary Average Remaining :	$83,885
Quentin Musty	$90,917 (2)
Salary Remaining :	$83,464
Salary Average :	$90,917
Salary Average Remaining :	$83,464
Walker Duehr	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Michal Kunc	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Matthew Barbolini	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Shawn Element	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Justin Robidas	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Mike Hardman	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Sean Day	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Aidan Fulp	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Leo Loof	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 2026 : $1,984,709
Year 2027 : $555,834
Year 2028 : $94,167
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,984,709
Year 2027 : $555,834
Year 2028 : $94,167
Year 2029 : $0

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5 407 - 90,12%
Level 2:	5000 - $60 - 4 451 - 89,01%
Level 3:	2000 - $35 - 1 956 - 97,78%
Level 4:	4000 - $25 - 3 516 - 87,89%
Luxury :	1000 - $200 - 933 - 93,33%
Total Capacity :	18000
Team Popularity :	98,00%
Farm
Farm Level 1:	5000 - $35 - 4 595 - 91,90%
Farm Level 2:	2500 - $15 - 2 260 - 90,39%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	16 262 - 90,35%
Average Income per Game	$1,714,613
Year to Date Revenue	$5,143,838
Farm
Home Games Left	33
Average Attendance - %	6 855 - 91,40%
Average Income per Game	$290,133
Year to Date Revenue	$870,399
Expense
Pro Players Total Salaries	$97,898,500
Farm Players Total Salaries	$2,665,584
Coaches Total Salaries	$5,385,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,698,171
Farm Year To Date Expenses	$319,700
Pro Salary Cap To Date	$7,282,495
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,869,894
Farm Estimated Season Revenue	$9,574,389
Pro Remaining Season Days	170
Pro Expenses Per Days	$551,343
Pro Estimated Expenses	$93,728,310
Farm Remaining Season Days	168
Farm Expenses Per Days	$21,588
Farm Estimated Expenses	$3,626,784
Estimated Season Expenses	$97,355,094
Estimated Season Salary Cap	$96,416,215
Estimate Under Maximum Salary Cap of $104,000,000	$7,583,785
Estimate Over Minimum Salary Cap of $76,900,000	$19,516,215
Current Bank Account	$36,611,978
Projected Bank Account	$15,701,167

Pro Players Salaries
Leo Carlsson (1 Way Contract)	$18,000,000 (5)
-Salary Remaining :	$16,540,541
-Salary Average :	$18,000,000
-Salary Average Remaining :	$16,540,541
Steven Stamkos (1 Way Contract)	$11,100,000 (1)
-Salary Remaining :	$10,200,000
-Salary Average :	$11,100,000
-Salary Average Remaining :	$10,200,000
Jake Sanderson (1 Way Contract)	$8,050,000 (6)
-Salary Remaining :	$7,397,297
-Salary Average :	$8,050,000
-Salary Average Remaining :	$7,397,297
Pavel Mintyukov (1 Way Contract)	$7,200,000 (5)
-Salary Remaining :	$6,616,216
-Salary Average :	$7,200,000
-Salary Average Remaining :	$6,616,216
Mats Zuccarello (1 Way Contract)	$7,125,000 (1)
-Salary Remaining :	$6,547,297
-Salary Average :	$7,125,000
-Salary Average Remaining :	$6,547,297
MacKenzie Weegar (1 Way Contract)	$6,250,000 (5)
-Salary Remaining :	$5,743,243
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,743,243
Cole Perfetti (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$5,513,514
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,513,514
Vincent Trocheck (Out of Payroll)	$5,625,000 (3)
-Salary Remaining :	$5,168,919
-Salary Average :	$5,625,000
-Salary Average Remaining :	$5,168,919
Vladimir Tarasenko (1 Way Contract)	$4,925,000 (1)
-Salary Remaining :	$4,525,676
-Salary Average :	$4,925,000
-Salary Average Remaining :	$4,525,676
Alex Vlasic (1 Way Contract)	$4,600,000 (4)
-Salary Remaining :	$4,227,027
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,227,027
Mattias Ekholm (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Chandler Stephenson (1 Way Contract)	$3,550,000 (1)
-Salary Remaining :	$3,262,162
-Salary Average :	$3,550,000
-Salary Average Remaining :	$3,262,162
Jack Quinn (1 Way Contract)	$3,375,000 (1)
-Salary Remaining :	$3,101,351
-Salary Average :	$3,375,000
-Salary Average Remaining :	$3,101,351
Brett Howden (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Scott Wedgewood (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Drake Batherson (1 Way Contract)	$2,487,500 (1)
-Salary Remaining :	$2,285,811
-Salary Average :	$2,487,500
-Salary Average Remaining :	$2,285,811
Devin Cooley (1 Way Contract)	$1,350,000 (2)
-Salary Remaining :	$1,240,541
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,240,541
Adam Erne (1 Way Contract)	$1,111,000 (1)
-Salary Remaining :	$1,020,919
-Salary Average :	$1,111,000
-Salary Average Remaining :	$1,020,919
Drew Helleson (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,010,811
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,010,811
Isak Rosen (1 Way Contract)	$925,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$925,000
-Salary Average Remaining :	$850,000
Landon Slaggert (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$827,027
-Salary Average :	$900,000
-Salary Average Remaining :	$827,027
Jeff Malott (1 Way Contract)	$850,000 (3)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Total Pro Players	22
Salary Commitment
Year 2026 : $103,523,500
Year 2027 : $65,350,000
Year 2028 : $63,075,000
Year 2029 : $52,600,000
Salary Average Commitment
Year 2026 : $103,523,500
Year 2027 : $65,350,000
Year 2028 : $63,075,000
Year 2029 : $52,600,000
Salary Cap with 1 Way Contract
Year 2026 : $102,623,504
Year 2027 : $65,350,000
Year 2028 : $63,075,000
Year 2029 : $52,600,000

Farm Players Salaries
Brandon Halverson	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Matthew Kessel	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Eddie Genborg	$99,750 (3)
Salary Remaining :	$91,574
Salary Average :	$99,750
Salary Average Remaining :	$91,574
Seamus Casey	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Oliver Moore	$94,167 (1)
Salary Remaining :	$86,448
Salary Average :	$94,167
Salary Average Remaining :	$86,448
Jack Peart	$92,500 (1)
Salary Remaining :	$84,918
Salary Average :	$92,500
Salary Average Remaining :	$84,918
Ivan Miroshnichenko	$92,500 (2)
Salary Remaining :	$84,918
Salary Average :	$92,500
Salary Average Remaining :	$84,918
Mattias Havelid	$92,167 (2)
Salary Remaining :	$84,612
Salary Average :	$92,167
Salary Average Remaining :	$84,612
Carey Terrance	$92,000 (2)
Salary Remaining :	$84,459
Salary Average :	$92,000
Salary Average Remaining :	$84,459
Carson Rehkopf	$89,167 (2)
Salary Remaining :	$81,858
Salary Average :	$89,167
Salary Average Remaining :	$81,858
Andrew Gibson	$89,000 (2)
Salary Remaining :	$81,705
Salary Average :	$89,000
Salary Average Remaining :	$81,705
Filip Mesar	$88,667 (1)
Salary Remaining :	$81,399
Salary Average :	$88,667
Salary Average Remaining :	$81,399
Jiri Kulich	$88,667 (1)
Salary Remaining :	$81,399
Salary Average :	$88,667
Salary Average Remaining :	$81,399
Gavin Brindley	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Hunter Haight	$86,583 (1)
Salary Remaining :	$79,486
Salary Average :	$86,583
Salary Average Remaining :	$79,486
Ondrej Becher	$86,500 (1)
Salary Remaining :	$79,410
Salary Average :	$86,500
Salary Average Remaining :	$79,410
Carson Bjarnason	$85,833 (2)
Salary Remaining :	$78,798
Salary Average :	$85,833
Salary Average Remaining :	$78,798
Colton Huard	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Mitchell Weeks	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Elliot Desnoyers	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ole Julian Bjorgvik Holm	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Josiah Slavin	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Mitch McLain	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Zach Dean	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Curtis McKenzie	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ty Nelson	$83,667 (1)
Salary Remaining :	$76,809
Salary Average :	$83,667
Salary Average Remaining :	$76,809
Filip Bystedt	$82,833 (1)
Salary Remaining :	$76,044
Salary Average :	$82,833
Salary Average Remaining :	$76,044
Ty Young	$82,500 (1)
Salary Remaining :	$75,738
Salary Average :	$82,500
Salary Average Remaining :	$75,738
Simon Lundmark	$81,250 (1)
Salary Remaining :	$74,590
Salary Average :	$81,250
Salary Average Remaining :	$74,590
Danny Zhilkin	$80,333 (1)
Salary Remaining :	$73,749
Salary Average :	$80,333
Salary Average Remaining :	$73,749
Total Farm Players	30
Salary Commitment
Year 2026 : $2,665,584
Year 2027 : $727,917
Year 2028 : $99,750
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,665,584
Year 2027 : $727,917
Year 2028 : $99,750
Year 2029 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6000 - $100 - 5 873 - 97,89%
Level 2:	5000 - $60 - 4 882 - 97,64%
Level 3:	2000 - $35 - 1 936 - 96,80%
Level 4:	4000 - $25 - 3 947 - 98,68%
Luxury :	1000 - $200 - 959 - 95,87%
Total Capacity :	18000
Team Popularity :	104,00%
Farm
Farm Level 1:	5000 - $35 - 4 891 - 97,83%
Farm Level 2:	2500 - $15 - 2 345 - 93,80%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	17 597 - 97,76%
Average Income per Game	$1,845,261
Year to Date Revenue	$5,535,782
Farm
Home Games Left	33
Average Attendance - %	7 236 - 96,48%
Average Income per Game	$307,494
Year to Date Revenue	$922,482
Expense
Pro Players Total Salaries	$101,991,667
Farm Players Total Salaries	$2,402,834
Coaches Total Salaries	$6,590,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,000,000
Pro Year To Date Expenses	$8,703,375
Farm Year To Date Expenses	$298,590
Pro Salary Cap To Date	$8,107,425
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,965,166
Farm Estimated Season Revenue	$10,147,302
Pro Remaining Season Days	170
Pro Expenses Per Days	$580,225
Pro Estimated Expenses	$98,638,250
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,906
Farm Estimated Expenses	$3,344,208
Estimated Season Expenses	$101,982,458
Estimated Season Salary Cap	$102,991,575
Estimate Under Maximum Salary Cap of $104,000,000	$1,008,425
Estimate Over Minimum Salary Cap of $76,900,000	$26,091,575
Current Bank Account	$32,477,683
Projected Bank Account	$12,607,693

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (1)
-Salary Remaining :	$11,578,378
-Salary Average :	$12,600,000
-Salary Average Remaining :	$11,578,378
Elias Lindholm (1 Way Contract)	$10,700,000 (5)
-Salary Remaining :	$9,832,432
-Salary Average :	$10,700,000
-Salary Average Remaining :	$9,832,432
Nikita Kucherov (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$8,729,730
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,729,730
Cale Makar (1 Way Contract)	$9,000,000 (9)
-Salary Remaining :	$8,270,270
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,270,270
Kevin Fiala (1 Way Contract)	$7,875,000 (2)
-Salary Remaining :	$7,236,486
-Salary Average :	$7,875,000
-Salary Average Remaining :	$7,236,486
Gabriel Landeskog (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$6,432,432
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,432,432
Pius Suter (1 Way Contract)	$5,800,000 (1)
-Salary Remaining :	$5,329,730
-Salary Average :	$5,800,000
-Salary Average Remaining :	$5,329,730
Evgeni Malkin (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,054,054
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,054,054
Tony DeAngelo (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,135,135
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,135,135
Marcus Foligno (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Sean Walker (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$3,445,946
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,445,946
Taylor Hall (1 Way Contract)	$3,166,667 (2)
-Salary Remaining :	$2,909,910
-Salary Average :	$3,166,667
-Salary Average Remaining :	$2,909,910
Alex Lyon (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Evan Rodrigues (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Nick Seeler (1 Way Contract)	$2,700,000 (2)
-Salary Remaining :	$2,481,081
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,481,081
Patrik Laine (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,067,568
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,067,568
Matt Murray (1 Way Contract)	$2,050,000 (1)
-Salary Remaining :	$1,883,784
-Salary Average :	$2,050,000
-Salary Average Remaining :	$1,883,784
Jamie Oleksiak (1 Way Contract)	$1,875,000 (2)
-Salary Remaining :	$1,722,973
-Salary Average :	$1,875,000
-Salary Average Remaining :	$1,722,973
Ben Meyers (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$918,919
-Salary Average :	$1,000,000
-Salary Average Remaining :	$918,919
Max Sasson (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$918,919
-Salary Average :	$1,000,000
-Salary Average Remaining :	$918,919
Jeff Petry (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Michael Eyssimont (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$712,162
-Salary Average :	$775,000
-Salary Average Remaining :	$712,162
Total Pro Players	22
Salary Commitment
Year 2026 : $101,991,667
Year 2027 : $64,491,667
Year 2028 : $38,375,000
Year 2029 : $27,750,000
Salary Average Commitment
Year 2026 : $101,991,667
Year 2027 : $56,566,667
Year 2028 : $30,450,000
Year 2029 : $19,700,000
Salary Cap with 1 Way Contract
Year 2026 : $99,991,664
Year 2027 : $54,566,668
Year 2028 : $30,450,000
Year 2029 : $19,700,000

Farm Players Salaries
Ian Mitchell	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Joe Fleming	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Jiri Patera	$100,000 (1)
Salary Remaining :	$91,803
Salary Average :	$100,000
Salary Average Remaining :	$91,803
Matt Tomkins	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Bo Groulx	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Robert Mastrosimone	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Olle Lycksell	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Dysin Mayo	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Dmitri Kuzmin	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Ethan Samson	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Jean-Luc Foudy	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Jack Ricketts	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Tyler Boucher	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Zach Metsa	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Jeremie Poirier	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Riley Bezeau	$94,000 (1)
Salary Remaining :	$86,295
Salary Average :	$94,000
Salary Average Remaining :	$86,295
Samuel Savoie	$89,667 (1)
Salary Remaining :	$82,317
Salary Average :	$89,667
Salary Average Remaining :	$82,317
Taylor Makar	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Jacob Quillan	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Wojciech Stachowiak	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jonathan Lemieux	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Caleb MacDonald	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ronnie Attard	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Matěj Blümel	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jake Furlong	$84,167 (1)
Salary Remaining :	$77,268
Salary Average :	$84,167
Salary Average Remaining :	$77,268
Trent Miner	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Jakub Brabenec	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 2026 : $2,402,834
Year 2027 : $87,500
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,402,834
Year 2027 : $87,500
Year 2028 : $0
Year 2029 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $100 - 5 370 - 89,50%
Level 2:	5000 - $60 - 4 572 - 91,43%
Level 3:	2000 - $35 - 1 823 - 91,16%
Level 4:	4000 - $25 - 3 614 - 90,34%
Luxury :	1000 - $200 - 898 - 89,80%
Total Capacity :	18000
Team Popularity :	96,00%
Farm
Farm Level 1:	5000 - $35 - 4 769 - 95,37%
Farm Level 2:	2500 - $15 - 2 334 - 93,36%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	16 276 - 90,42%
Average Income per Game	$1,706,074
Year to Date Revenue	$6,824,297
Farm
Home Games Left	33
Average Attendance - %	7 103 - 94,70%
Average Income per Game	$300,851
Year to Date Revenue	$902,553
Expense
Pro Players Total Salaries	$79,406,251
Farm Players Total Salaries	$2,264,000
Coaches Total Salaries	$6,375,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,824,167
Pro Year To Date Expenses	$6,874,960
Farm Year To Date Expenses	$261,390
Pro Salary Cap To Date	$6,060,100
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,830,822
Farm Estimated Season Revenue	$9,928,083
Pro Remaining Season Days	170
Pro Expenses Per Days	$458,682
Pro Estimated Expenses	$77,975,940
Farm Remaining Season Days	168
Farm Expenses Per Days	$17,426
Farm Estimated Expenses	$2,927,568
Estimated Season Expenses	$80,903,508
Estimated Season Salary Cap	$81,625,127
Estimate Under Maximum Salary Cap of $104,000,000	$22,374,873
Estimate Over Minimum Salary Cap of $76,900,000	$4,725,127
Current Bank Account	$68,824,809
Projected Bank Account	$62,680,206

Pro Players Salaries
Pavel Dorofeyev (1 Way Contract)	$11,000,000 (7)
-Salary Remaining :	$10,108,108
-Salary Average :	$11,000,000
-Salary Average Remaining :	$10,108,108
Darnell Nurse (1 Way Contract)	$9,250,000 (4)
-Salary Remaining :	$8,500,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$8,500,000
Tristan Jarry (1 Way Contract)	$5,375,000 (2)
-Salary Remaining :	$4,939,189
-Salary Average :	$5,375,000
-Salary Average Remaining :	$4,939,189
Jordan Spence (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
John Marino (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$4,043,243
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,043,243
Morgan Frost (1 Way Contract)	$4,375,000 (1)
-Salary Remaining :	$4,020,270
-Salary Average :	$4,375,000
-Salary Average Remaining :	$4,020,270
Gage Goncalves (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Jakob Pelletier (1 Way Contract)	$4,000,000 (2)
-1 Way Contract Salary Cap :	$2,775,000
-1 Way Contract Salary Cap Remaining :	$2,550,000
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Kirill Marchenko (1 Way Contract)	$3,850,000 (7)
-Salary Remaining :	$3,537,838
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,537,838
Kirby Dach (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,308,108
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,308,108
Zach Whitecloud (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,527,027
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,527,027
Pontus Holmberg (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Akira Schmid (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,837,838
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,837,838
John Beecher (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,745,946
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,745,946
Nils Lundkvist (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,608,108
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,608,108
Jacob Bernard-Docker (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$1,470,270
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,470,270
Nick Cousins (1 Way Contract)	$1,587,500 (2)
-Salary Remaining :	$1,458,784
-Salary Average :	$1,587,500
-Salary Average Remaining :	$1,458,784
Fedor Svechkov (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,148,649
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,148,649
Colton Dach (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$1,102,703
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,102,703
Kevin Stenlund (1 Way Contract)	$995,000 (1)
-Salary Remaining :	$914,324
-Salary Average :	$995,000
-Salary Average Remaining :	$914,324
Brennan Othmann	$975,000 (1)
-Salary Remaining :	$895,946
-Salary Average :	$975,000
-Salary Average Remaining :	$895,946
Igor Chernyshov	$945,417 (2)
-Salary Remaining :	$868,762
-Salary Average :	$945,417
-Salary Average Remaining :	$868,762
Tyson Hinds (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$827,027
-Salary Average :	$900,000
-Salary Average Remaining :	$827,027
Denton Mateychuk	$886,667 (1)
-Salary Remaining :	$814,775
-Salary Average :	$886,667
-Salary Average Remaining :	$814,775
Juho Lammikko (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
John Leonard (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Dennis Hildeby	$841,667 (2)
-Salary Remaining :	$773,424
-Salary Average :	$841,667
-Salary Average Remaining :	$773,424
Kyle MacLean (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$712,162
-Salary Average :	$775,000
-Salary Average Remaining :	$712,162
Total Pro Players	28
Salary Commitment
Year 2026 : $79,406,251
Year 2027 : $61,949,584
Year 2028 : $37,750,000
Year 2029 : $37,750,000
Salary Average Commitment
Year 2026 : $79,406,251
Year 2027 : $53,299,584
Year 2028 : $29,100,000
Year 2029 : $29,100,000
Salary Cap with 1 Way Contract
Year 2026 : $74,806,248
Year 2027 : $51,174,583
Year 2028 : $29,100,000
Year 2029 : $29,100,000

Farm Players Salaries
Owen Flores	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Ty Gallagher	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Cole Eiserman	$107,500 (3)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Vladislav Kolyachonok	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Michael Callahan	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Zac Jones	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Noel Gunler	$99,500 (1)
Salary Remaining :	$91,344
Salary Average :	$99,500
Salary Average Remaining :	$91,344
Sam Bitten	$99,500 (1)
Salary Remaining :	$91,344
Salary Average :	$99,500
Salary Average Remaining :	$91,344
Konsta Helenius	$94,250 (2)
Salary Remaining :	$86,525
Salary Average :	$94,250
Salary Average Remaining :	$86,525
Guillaume Richard	$94,250 (1)
Salary Remaining :	$86,525
Salary Average :	$94,250
Salary Average Remaining :	$86,525
Leon Muggli	$93,250 (3)
Salary Remaining :	$85,607
Salary Average :	$93,250
Salary Average Remaining :	$85,607
Andrew Basha	$93,250 (3)
Salary Remaining :	$85,607
Salary Average :	$93,250
Salary Average Remaining :	$85,607
Shai Buium	$92,500 (1)
Salary Remaining :	$84,918
Salary Average :	$92,500
Salary Average Remaining :	$84,918
Jacob Fowler	$92,333 (2)
Salary Remaining :	$84,765
Salary Average :	$92,333
Salary Average Remaining :	$84,765
Garin Bjorklund	$90,000 (1)
Salary Remaining :	$82,623
Salary Average :	$90,000
Salary Average Remaining :	$82,623
Reid Schaefer	$88,667 (1)
Salary Remaining :	$81,399
Salary Average :	$88,667
Salary Average Remaining :	$81,399
Joakim Kemell	$88,667 (1)
Salary Remaining :	$81,399
Salary Average :	$88,667
Salary Average Remaining :	$81,399
Tomas Hamara	$87,833 (1)
Salary Remaining :	$80,634
Salary Average :	$87,833
Salary Average Remaining :	$80,634
Mikael Pyyhtia	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Olivier Nadeau	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Sloan Stanick	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Fabian Lysell	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
James Malatesta	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Tristen Nielsen	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	24
Salary Commitment
Year 2026 : $2,264,000
Year 2027 : $568,083
Year 2028 : $294,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,264,000
Year 2027 : $568,083
Year 2028 : $294,000
Year 2029 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5 814 - 96,90%
Level 2:	5000 - $60 - 4 951 - 99,01%
Level 3:	2000 - $35 - 1 964 - 98,20%
Level 4:	4000 - $25 - 3 890 - 97,25%
Luxury :	1000 - $200 - 957 - 95,70%
Total Capacity :	18000
Team Popularity :	103,00%
Farm
Farm Level 1:	5000 - $35 - 4 640 - 92,80%
Farm Level 2:	2500 - $15 - 2 494 - 99,76%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	17 576 - 97,64%
Average Income per Game	$1,841,387
Year to Date Revenue	$5,524,160
Farm
Home Games Left	33
Average Attendance - %	7 134 - 95,12%
Average Income per Game	$297,717
Year to Date Revenue	$893,151
Expense
Pro Players Total Salaries	$89,418,333
Farm Players Total Salaries	$1,903,000
Coaches Total Salaries	$4,520,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,091,647
Farm Year To Date Expenses	$260,282
Pro Salary Cap To Date	$7,547,456
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,814,080
Farm Estimated Season Revenue	$9,824,661
Pro Remaining Season Days	170
Pro Expenses Per Days	$501,018
Pro Estimated Expenses	$85,173,060
Farm Remaining Season Days	168
Farm Expenses Per Days	$17,230
Farm Estimated Expenses	$2,894,640
Estimated Season Expenses	$88,067,700
Estimated Season Salary Cap	$87,165,596
Estimate Under Maximum Salary Cap of $104,000,000	$16,834,404
Estimate Over Minimum Salary Cap of $76,900,000	$10,265,596
Current Bank Account	$59,745,724
Projected Bank Account	$53,316,765

Pro Players Salaries
Jason Robertson (1 Way Contract)	$12,000,000 (1)
-Salary Remaining :	$11,027,027
-Salary Average :	$12,000,000
-Salary Average Remaining :	$11,027,027
Thomas Harley (Out of Payroll)	$10,587,000 (8)
-Salary Remaining :	$9,728,595
-Salary Average :	$10,587,000
-Salary Average Remaining :	$9,728,595
Roope Hintz (1 Way Contract)	$8,450,000 (1)
-Salary Remaining :	$7,764,865
-Salary Average :	$8,450,000
-Salary Average Remaining :	$7,764,865
Miro Heiskanen (1 Way Contract)	$8,450,000 (3)
-Salary Remaining :	$7,764,865
-Salary Average :	$8,450,000
-Salary Average Remaining :	$7,764,865
Wyatt Johnston (1 Way Contract)	$8,400,000 (4)
-Salary Remaining :	$7,718,919
-Salary Average :	$8,400,000
-Salary Average Remaining :	$7,718,919
Jake Oettinger (1 Way Contract)	$8,250,000 (7)
-Salary Remaining :	$7,581,081
-Salary Average :	$8,250,000
-Salary Average Remaining :	$7,581,081
Hampus Lindholm (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$5,972,973
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,972,973
Logan Stankoven (1 Way Contract)	$6,000,000 (8)
-Salary Remaining :	$5,513,514
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,513,514
Mavrik Bourque (1 Way Contract)	$5,500,000 (6)
-Salary Remaining :	$5,054,054
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,054,054
Bryan Rust (1 Way Contract)	$5,125,000 (2)
-Salary Remaining :	$4,709,459
-Salary Average :	$5,125,000
-Salary Average Remaining :	$4,709,459
Dylan DeMelo (Out of Payroll)	$4,900,000 (2)
-Salary Remaining :	$4,502,703
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,502,703
Nick Paul (1 Way Contract)	$3,150,000 (3)
-Salary Remaining :	$2,894,595
-Salary Average :	$3,150,000
-Salary Average Remaining :	$2,894,595
Andre Burakovsky (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,527,027
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,527,027
David Perron (1 Way Contract)	$2,350,000 (1)
-Salary Remaining :	$2,159,459
-Salary Average :	$2,350,000
-Salary Average Remaining :	$2,159,459
Corey Perry (1 Way Contract)	$2,050,000 (1)
-Salary Remaining :	$1,883,784
-Salary Average :	$2,050,000
-Salary Average Remaining :	$1,883,784
Jonny Brodzinski (1 Way Contract)	$1,450,000 (1)
-Salary Remaining :	$1,332,432
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,332,432
Nick Jensen (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,148,649
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,148,649
Adam Klapka (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,148,649
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,148,649
Mitchell Chaffee (1 Way Contract)	$1,050,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$964,865
-Salary Average :	$1,050,000
-Salary Average Remaining :	$964,865
Nick DeSimone (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$918,919
-Salary Average :	$1,000,000
-Salary Average Remaining :	$918,919
Vitek Vanecek (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$918,919
-Salary Average :	$1,000,000
-Salary Average Remaining :	$918,919
Mike Reilly (1 Way Contract)	$880,000 (1)
-Salary Remaining :	$808,649
-Salary Average :	$880,000
-Salary Average Remaining :	$808,649
Nikita Chibrikov (1 Way Contract)	$875,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$804,054
-Salary Average :	$875,000
-Salary Average Remaining :	$804,054
Tobias Bjornfot (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Elias PetterssonD	$838,333 (1)
-Salary Remaining :	$770,360
-Salary Average :	$838,333
-Salary Average Remaining :	$770,360
Total Pro Players	25
Salary Commitment
Year 2026 : $104,905,333
Year 2027 : $69,987,000
Year 2028 : $56,837,000
Year 2029 : $45,237,000
Salary Average Commitment
Year 2026 : $104,905,333
Year 2027 : $69,987,000
Year 2028 : $56,837,000
Year 2029 : $45,237,000
Salary Cap with 1 Way Contract
Year 2026 : $102,130,333
Year 2027 : $69,112,000
Year 2028 : $56,837,000
Year 2029 : $45,237,000

Farm Players Salaries
Artem Shlaine	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Blake Smith	$107,500 (2)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Wilmer Skoog	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Gabriel Szturc	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Isak Posch	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Riley Fiddler-Schultz	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Colin White	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Ryan Chesley	$94,583 (2)
Salary Remaining :	$86,831
Salary Average :	$94,583
Salary Average Remaining :	$86,831
Colby Barlow	$90,917 (2)
Salary Remaining :	$83,464
Salary Average :	$90,917
Salary Average Remaining :	$83,464
Ayrton Martino	$90,500 (1)
Salary Remaining :	$83,082
Salary Average :	$90,500
Salary Average Remaining :	$83,082
Marc-Andre Gaudet	$87,750 (1)
Salary Remaining :	$80,557
Salary Average :	$87,750
Salary Average Remaining :	$80,557
Matthew Seminoff	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Justin Ertel	$86,750 (1)
Salary Remaining :	$79,639
Salary Average :	$86,750
Salary Average Remaining :	$79,639
Luke Cavallin	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jon-Randall Avon	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Victor Ostman	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Mikulas Hovorka	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Dryden Hunt	$82,500 (1)
Salary Remaining :	$75,738
Salary Average :	$82,500
Salary Average Remaining :	$75,738
Trey Taylor	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Remi Poirier	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Cameron Hughes	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	21
Salary Commitment
Year 2026 : $1,903,000
Year 2027 : $380,500
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,903,000
Year 2027 : $380,500
Year 2028 : $0
Year 2029 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $102 - 5 375 - 89,58%
Level 2:	5000 - $62 - 4 539 - 90,77%
Level 3:	2000 - $37 - 1 735 - 86,76%
Level 4:	4000 - $27 - 3 500 - 87,49%
Luxury :	1000 - $203 - 886 - 88,56%
Total Capacity :	18000
Team Popularity :	101,00%
Farm
Farm Level 1:	5000 - $36 - 4 792 - 95,84%
Farm Level 2:	2500 - $16 - 2 492 - 99,68%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	37
Average Attendance - %	16 034 - 89,08%
Average Income per Game	$1,708,590
Year to Date Revenue	$8,542,949
Farm
Home Games Left	34
Average Attendance - %	7 284 - 97,12%
Average Income per Game	$305,599
Year to Date Revenue	$611,198
Expense
Pro Players Total Salaries	$95,364,833
Farm Players Total Salaries	$2,072,917
Coaches Total Salaries	$6,805,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,498,769
Farm Year To Date Expenses	$254,214
Pro Salary Cap To Date	$7,703,769
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,217,823
Farm Estimated Season Revenue	$10,390,366
Pro Remaining Season Days	170
Pro Expenses Per Days	$547,107
Pro Estimated Expenses	$93,008,190
Farm Remaining Season Days	168
Farm Expenses Per Days	$16,546
Farm Estimated Expenses	$2,779,728
Estimated Season Expenses	$95,787,918
Estimated Season Salary Cap	$91,701,959
Estimate Under Maximum Salary Cap of $104,000,000	$12,298,041
Estimate Over Minimum Salary Cap of $76,900,000	$14,801,959
Current Bank Account	$28,710,817
Projected Bank Account	$6,531,088

Pro Players Salaries
Martin Necas (1 Way Contract)	$11,500,000 (8)
-Salary Remaining :	$10,567,568
-Salary Average :	$11,500,000
-Salary Average Remaining :	$10,567,568
Mikael Granlund (1 Way Contract)	$9,504,000 (2)
-Salary Remaining :	$8,733,405
-Salary Average :	$9,504,000
-Salary Average Remaining :	$8,733,405
Dylan Larkin (1 Way Contract)	$8,700,000 (1)
-Salary Remaining :	$7,994,595
-Salary Average :	$8,700,000
-Salary Average Remaining :	$7,994,595
Moritz Seider (1 Way Contract)	$8,550,000 (5)
-Salary Remaining :	$7,856,757
-Salary Average :	$8,550,000
-Salary Average Remaining :	$7,856,757
Artemi Panarin (1 Way Contract)	$8,250,000 (2)
-Salary Remaining :	$7,581,081
-Salary Average :	$8,250,000
-Salary Average Remaining :	$7,581,081
Lucas Raymond (1 Way Contract)	$8,075,000 (6)
-Salary Remaining :	$7,420,270
-Salary Average :	$8,075,000
-Salary Average Remaining :	$7,420,270
Jake DeBrusk (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$5,513,514
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,513,514
Rickard Rakell (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
Drew Doughty (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$4,043,243
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,043,243
Connor Ingram (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,905,405
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,905,405
Mikey Anderson (1 Way Contract)	$4,125,000 (1)
-Salary Remaining :	$3,790,541
-Salary Average :	$4,125,000
-Salary Average Remaining :	$3,790,541
Jeremy Lauzon (1 Way Contract)	$4,000,000 (6)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Ryan Hartman (Out of Payroll)	$4,000,000 (1)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Alex Nedeljkovic (Out of Payroll)	$3,000,000 (2)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Urho Vaakanainen (1 Way Contract)	$1,550,000 (1)
-1 Way Contract Salary Cap :	$325,000
-1 Way Contract Salary Cap Remaining :	$298,649
-Salary Remaining :	$1,424,324
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,424,324
Brett Pesce (Out of Payroll)	$1,505,000 (1)
-Salary Remaining :	$1,382,973
-Salary Average :	$1,505,000
-Salary Average Remaining :	$1,382,973
Brendan Gaunce (1 Way Contract)	$1,295,000 (1)
-Salary Remaining :	$1,190,000
-Salary Average :	$1,295,000
-Salary Average Remaining :	$1,190,000
Curtis Lazar (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$895,946
-Salary Average :	$975,000
-Salary Average Remaining :	$895,946
Beckett Sennecke	$942,500 (2)
-Salary Remaining :	$866,081
-Salary Average :	$942,500
-Salary Average Remaining :	$866,081
Calum Ritchie	$918,333 (2)
-Salary Remaining :	$843,874
-Salary Average :	$918,333
-Salary Average Remaining :	$843,874
Calvin Pickard (1 Way Contract)	$895,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$822,432
-Salary Average :	$895,000
-Salary Average Remaining :	$822,432
Donovan Sebrango (1 Way Contract)	$865,000 (1)
-Salary Remaining :	$794,865
-Salary Average :	$865,000
-Salary Average Remaining :	$794,865
Jansen Harkins (1 Way Contract)	$860,000 (1)
-Salary Remaining :	$790,270
-Salary Average :	$860,000
-Salary Average Remaining :	$790,270
Sonny Milano (1 Way Contract)	$860,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$790,270
-Salary Average :	$860,000
-Salary Average Remaining :	$790,270
Joe Veleno (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Simon Edvinsson	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2026 : $100,869,833
Year 2027 : $59,739,833
Year 2028 : $32,125,000
Year 2029 : $32,125,000
Salary Average Commitment
Year 2026 : $100,869,833
Year 2027 : $59,739,833
Year 2028 : $32,125,000
Year 2029 : $32,125,000
Salary Cap with 1 Way Contract
Year 2026 : $96,914,832
Year 2027 : $59,739,833
Year 2028 : $32,125,000
Year 2029 : $32,125,000

Farm Players Salaries
Dennis Cholowski	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Konnor Smith	$95,500 (2)
Salary Remaining :	$87,672
Salary Average :	$95,500
Salary Average Remaining :	$87,672
Sawyer Mynio	$90,667 (2)
Salary Remaining :	$83,235
Salary Average :	$90,667
Salary Average Remaining :	$83,235
Chase Bradley	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
William Wallinder	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Carter Gylander	$85,500 (1)
Salary Remaining :	$78,492
Salary Average :	$85,500
Salary Average Remaining :	$78,492
Kaleb Lawrence	$85,250 (1)
Salary Remaining :	$78,262
Salary Average :	$85,250
Salary Average Remaining :	$78,262
William Rousseau	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jaxon Nelson	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Brett Harrison	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Thomas Bordeleau	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Djibril Toure	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Chas Sharpe	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jacob Gaucher	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Samuel Fagemo	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Calle Clang	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Kenta Isogai	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Martin Frk	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jett Woo	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Yanick Turcotte	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Taige Harding	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jackson Parsons	$85,000 (2)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Givani Smith	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jakub Stancl	$83,500 (2)
Salary Remaining :	$76,656
Salary Average :	$83,500
Salary Average Remaining :	$76,656
Total Farm Players	24
Salary Commitment
Year 2026 : $2,072,917
Year 2027 : $529,667
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,072,917
Year 2027 : $529,667
Year 2028 : $0
Year 2029 : $0

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $100 - 5 596 - 93,26%
Level 2:	5000 - $60 - 4 623 - 92,46%
Level 3:	2000 - $35 - 2 000 - 100,00%
Level 4:	4000 - $25 - 3 885 - 97,11%
Luxury :	1000 - $200 - 975 - 97,50%
Total Capacity :	18000
Team Popularity :	101,00%
Farm
Farm Level 1:	5000 - $35 - 4 686 - 93,72%
Farm Level 2:	2500 - $15 - 2 432 - 97,28%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	17 078 - 94,88%
Average Income per Game	$1,786,574
Year to Date Revenue	$3,573,147
Farm
Home Games Left	33
Average Attendance - %	7 118 - 94,91%
Average Income per Game	$298,730
Year to Date Revenue	$896,190
Expense
Pro Players Total Salaries	$98,961,667
Farm Players Total Salaries	$2,225,792
Coaches Total Salaries	$3,925,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,696,443
Farm Year To Date Expenses	$270,555
Pro Salary Cap To Date	$8,384,279
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,462,940
Farm Estimated Season Revenue	$9,858,090
Pro Remaining Season Days	170
Pro Expenses Per Days	$550,333
Pro Estimated Expenses	$93,556,610
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,037
Farm Estimated Expenses	$3,030,216
Estimated Season Expenses	$96,586,826
Estimated Season Salary Cap	$98,403,189
Estimate Under Maximum Salary Cap of $104,000,000	$5,596,811
Estimate Over Minimum Salary Cap of $76,900,000	$21,503,189
Current Bank Account	$28,852,762
Projected Bank Account	$13,586,966

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$14,000,000 (7)
-Salary Remaining :	$12,864,865
-Salary Average :	$14,000,000
-Salary Average Remaining :	$12,864,865
Connor McDavid (1 Way Contract)	$12,500,000 (2)
-Salary Remaining :	$11,486,486
-Salary Average :	$12,500,000
-Salary Average Remaining :	$11,486,486
Evan Bouchard (1 Way Contract)	$10,500,000 (3)
-Salary Remaining :	$9,648,649
-Salary Average :	$10,500,000
-Salary Average Remaining :	$9,648,649
Sam Reinhart (1 Way Contract)	$8,625,000 (6)
-Salary Remaining :	$7,925,676
-Salary Average :	$8,625,000
-Salary Average Remaining :	$7,925,676
Alex Killorn (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$5,743,243
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,743,243
Alexander Romanov (1 Way Contract)	$6,250,000 (7)
-Salary Remaining :	$5,743,243
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,743,243
Aaron Ekblad (1 Way Contract)	$6,100,000 (7)
-Salary Remaining :	$5,605,405
-Salary Average :	$6,100,000
-Salary Average Remaining :	$5,605,405
Spencer Knight (Out of Payroll)	$5,833,333 (3)
-Salary Remaining :	$5,360,360
-Salary Average :	$5,833,333
-Salary Average Remaining :	$5,360,360
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (3)
-Salary Remaining :	$4,709,459
-Salary Average :	$5,125,000
-Salary Average Remaining :	$4,709,459
Brandon Carlo (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$3,767,568
-Salary Average :	$4,100,000
-Salary Average Remaining :	$3,767,568
Anthony Stolarz (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$3,445,946
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,445,946
Timothy Liljegren (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$2,986,486
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,986,486
Ryan Shea (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$2,848,649
-Salary Average :	$3,100,000
-Salary Average Remaining :	$2,848,649
Luke Evangelista (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Martin Pospisil	$2,500,000 (3)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Michael Bunting (1 Way Contract)	$1,850,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,700,000
Miles Wood (1 Way Contract)	$1,850,000 (3)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,700,000
Sean Kuraly (1 Way Contract)	$1,575,000 (1)
-Salary Remaining :	$1,447,297
-Salary Average :	$1,575,000
-Salary Average Remaining :	$1,447,297
Nico Sturm (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$918,919
-Salary Average :	$1,000,000
-Salary Average Remaining :	$918,919
Jonathan Quick (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$918,919
-Salary Average :	$1,000,000
-Salary Average Remaining :	$918,919
Kailer Yamamoto	$975,000 (1)
-Salary Remaining :	$895,946
-Salary Average :	$975,000
-Salary Average Remaining :	$895,946
Matt Savoie	$886,667 (1)
-Salary Remaining :	$814,775
-Salary Average :	$886,667
-Salary Average Remaining :	$814,775
Joshua Mahura (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$712,162
-Salary Average :	$775,000
-Salary Average Remaining :	$712,162
Total Pro Players	23
Salary Commitment
Year 2026 : $104,795,000
Year 2027 : $83,383,333
Year 2028 : $67,633,333
Year 2029 : $38,725,000
Salary Average Commitment
Year 2026 : $104,795,000
Year 2027 : $83,383,333
Year 2028 : $67,633,333
Year 2029 : $38,725,000
Salary Cap with 1 Way Contract
Year 2026 : $103,795,003
Year 2027 : $83,383,333
Year 2028 : $67,633,333
Year 2029 : $38,725,000

Farm Players Salaries
Egor Zamula	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Quinn Hutson	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Sam Lafferty	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Cade Webber	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Otto Salin	$95,625 (2)
Salary Remaining :	$87,787
Salary Average :	$95,625
Salary Average Remaining :	$87,787
Shane Lachance	$94,250 (1)
Salary Remaining :	$86,525
Salary Average :	$94,250
Salary Average Remaining :	$86,525
Tanner Molendyk	$90,917 (2)
Salary Remaining :	$83,464
Salary Average :	$90,917
Salary Average Remaining :	$83,464
Eduard Sale	$88,667 (2)
Salary Remaining :	$81,399
Salary Average :	$88,667
Salary Average Remaining :	$81,399
Jack LaFontaine	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Connor Mackey	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Braden Hache	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Clark Bishop	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jason Polin	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Xavier Bourgault	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Garrett Pilon	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Garrett Wilson	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ian McNulty	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jon Gillies	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Maros Jedlicka	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Chase Wouters	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Keean Washkurak	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Wyatt Newpower	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Olivier Rodrigue	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Josh Filmon	$83,833 (1)
Salary Remaining :	$76,962
Salary Average :	$83,833
Salary Average Remaining :	$76,962
Ben McCartney	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	25
Salary Commitment
Year 2026 : $2,225,792
Year 2027 : $275,209
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,225,792
Year 2027 : $275,209
Year 2028 : $0
Year 2029 : $0

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	FLA Live Arena
Level 1:	6000 - $100 - 5 776 - 96,27%
Level 2:	5000 - $60 - 4 722 - 94,44%
Level 3:	2000 - $35 - 2 000 - 100,00%
Level 4:	4000 - $25 - 3 897 - 97,43%
Luxury :	1000 - $200 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	104,00%
Farm
Farm Level 1:	5000 - $35 - 4 857 - 97,13%
Farm Level 2:	2500 - $15 - 2 412 - 96,46%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	41
Average Attendance - %	17 395 - 96,64%
Average Income per Game	$1,830,234
Year to Date Revenue	$1,830,234
Farm
Home Games Left	34
Average Attendance - %	7 268 - 96,91%
Average Income per Game	$307,164
Year to Date Revenue	$614,327
Expense
Pro Players Total Salaries	$92,954,167
Farm Players Total Salaries	$2,495,556
Coaches Total Salaries	$4,395,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,978,718
Farm Year To Date Expenses	$318,900
Pro Salary Cap To Date	$7,735,471
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$75,039,594
Farm Estimated Season Revenue	$10,443,559
Pro Remaining Season Days	170
Pro Expenses Per Days	$518,671
Pro Estimated Expenses	$88,174,070
Farm Remaining Season Days	168
Farm Expenses Per Days	$21,260
Farm Estimated Expenses	$3,571,680
Estimated Season Expenses	$91,745,750
Estimated Season Salary Cap	$93,152,821
Estimate Under Maximum Salary Cap of $104,000,000	$10,847,179
Estimate Over Minimum Salary Cap of $76,900,000	$16,252,821
Current Bank Account	$32,129,337
Projected Bank Account	$25,866,740

Pro Players Salaries
Matthew Tkachuk (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$8,729,730
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,729,730
Seth Jones (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$8,729,730
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,729,730
Claude Giroux (1 Way Contract)	$8,550,000 (1)
-Salary Remaining :	$7,856,757
-Salary Average :	$8,550,000
-Salary Average Remaining :	$7,856,757
Mika Zibanejad (1 Way Contract)	$8,500,000 (4)
-Salary Remaining :	$7,810,811
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,810,811
Morgan Rielly (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$6,891,892
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,891,892
Carter Verhaeghe (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$6,432,432
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,432,432
Gustav Forsling (1 Way Contract)	$5,750,000 (6)
-Salary Remaining :	$5,283,784
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,283,784
Brad Marchand (Out of Payroll)	$5,250,000 (5)
-Salary Remaining :	$4,824,324
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,824,324
Adam Lowry (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
Jason Zucker (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,364,865
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,364,865
Jason Dickinson (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Josh Manson (1 Way Contract)	$3,950,000 (2)
-Salary Remaining :	$3,629,730
-Salary Average :	$3,950,000
-Salary Average Remaining :	$3,629,730
Joseph Woll (1 Way Contract)	$3,666,667 (2)
-Salary Remaining :	$3,369,370
-Salary Average :	$3,666,667
-Salary Average Remaining :	$3,369,370
Vasily Podkolzin (1 Way Contract)	$2,950,000 (3)
-Salary Remaining :	$2,710,811
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,710,811
Anthony Beauvillier (1 Way Contract)	$2,950,000 (1)
-Salary Remaining :	$2,710,811
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,710,811
Connor Brown (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Brandon Bussi (1 Way Contract)	$1,900,000 (3)
-Salary Remaining :	$1,745,946
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,745,946
James van Riemsdyk (1 Way Contract)	$1,525,000 (1)
-Salary Remaining :	$1,401,351
-Salary Average :	$1,525,000
-Salary Average Remaining :	$1,401,351
Michael Benning (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Nathan Walker (1 Way Contract)	$887,500 (2)
-Salary Remaining :	$815,541
-Salary Average :	$887,500
-Salary Average Remaining :	$815,541
Matthew Robertson (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Parker Wotherspoon (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$712,162
-Salary Average :	$775,000
-Salary Average Remaining :	$712,162
Total Pro Players	22
Salary Commitment
Year 2026 : $98,204,167
Year 2027 : $77,854,167
Year 2028 : $66,850,000
Year 2029 : $62,000,000
Salary Average Commitment
Year 2026 : $98,204,167
Year 2027 : $77,854,167
Year 2028 : $66,850,000
Year 2029 : $62,000,000
Salary Cap with 1 Way Contract
Year 2026 : $98,204,167
Year 2027 : $77,854,167
Year 2028 : $66,850,000
Year 2029 : $62,000,000

Farm Players Salaries
Evgenii Dadonov	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Logan Shaw	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Conor Murphy	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Lucas Johansen	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Tyler Pitlick	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Mackenzie MacEachern	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Jeremy Davies	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Cal Foote	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Kirill Gerasimyuk	$92,500 (1)
Salary Remaining :	$84,918
Salary Average :	$92,500
Salary Average Remaining :	$84,918
Josiah Didier	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Andrew Agozzino	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Gerald Mayhew	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Matthew Phillips	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jordan Oesterle	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Brendan Furry	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Luke Toporowski	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
T.J. Tynan	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Marc Johnstone	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Marshall Rifai	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Yaniv Perets	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jacob MacDonald	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Daniel Carr	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Brandon Hickey	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Hugh McGing	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Rafael Harvey-Pinard	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ryan Carpenter	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Fabian Wagner	$83,056 (1)
Salary Remaining :	$76,248
Salary Average :	$83,056
Salary Average Remaining :	$76,248
Steven Santini	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	28
Salary Commitment
Year 2026 : $2,495,556
Year 2027 : $0
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,495,556
Year 2027 : $0
Year 2028 : $0
Year 2029 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	6000 - $100 - 5 656 - 94,27%
Level 2:	5000 - $60 - 4 927 - 98,53%
Level 3:	2000 - $35 - 1 981 - 99,05%
Level 4:	4000 - $25 - 3 783 - 94,56%
Luxury :	1000 - $200 - 904 - 90,40%
Total Capacity :	18000
Team Popularity :	97,00%
Farm
Farm Level 1:	5000 - $35 - 4 623 - 92,47%
Farm Level 2:	2500 - $15 - 2 263 - 90,53%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	17 250 - 95,83%
Average Income per Game	$1,796,772
Year to Date Revenue	$3,593,544
Farm
Home Games Left	33
Average Attendance - %	6 887 - 91,82%
Average Income per Game	$291,692
Year to Date Revenue	$875,076
Expense
Pro Players Total Salaries	$103,633,333
Farm Players Total Salaries	$2,469,278
Coaches Total Salaries	$5,755,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,808,105
Farm Year To Date Expenses	$264,285
Pro Salary Cap To Date	$8,402,700
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,870,880
Farm Estimated Season Revenue	$9,625,836
Pro Remaining Season Days	170
Pro Expenses Per Days	$587,207
Pro Estimated Expenses	$99,825,190
Farm Remaining Season Days	168
Farm Expenses Per Days	$17,619
Farm Estimated Expenses	$2,959,992
Estimated Season Expenses	$102,785,182
Estimated Season Salary Cap	$103,633,300
Estimate Under Maximum Salary Cap of $104,000,000	$366,700
Estimate Over Minimum Salary Cap of $76,900,000	$26,733,300
Current Bank Account	$23,359,871
Projected Bank Account	$2,071,405

Pro Players Salaries
Adrian Kempe (1 Way Contract)	$10,625,000 (8)
-Salary Remaining :	$9,763,514
-Salary Average :	$10,625,000
-Salary Average Remaining :	$9,763,514
Zach Werenski (1 Way Contract)	$9,583,333 (2)
-Salary Remaining :	$8,806,306
-Salary Average :	$9,583,333
-Salary Average Remaining :	$8,806,306
Bo Horvat (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$7,810,811
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,810,811
Jeremy Swayman (1 Way Contract)	$8,250,000 (6)
-Salary Remaining :	$7,581,081
-Salary Average :	$8,250,000
-Salary Average Remaining :	$7,581,081
Juraj Slafkovský (1 Way Contract)	$7,600,000 (7)
-Salary Remaining :	$6,983,784
-Salary Average :	$7,600,000
-Salary Average Remaining :	$6,983,784
Gabriel Vilardi (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$6,891,892
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,891,892
Brandt Clarke (1 Way Contract)	$7,400,000 (5)
-Salary Remaining :	$6,800,000
-Salary Average :	$7,400,000
-Salary Average Remaining :	$6,800,000
Quinton Byfield (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$5,743,243
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,743,243
Ryan Pulock (1 Way Contract)	$6,150,000 (4)
-Salary Remaining :	$5,651,351
-Salary Average :	$6,150,000
-Salary Average Remaining :	$5,651,351
Alexander Wennberg (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,513,514
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,513,514
Kevin Bahl (1 Way Contract)	$5,350,000 (5)
-Salary Remaining :	$4,916,216
-Salary Average :	$5,350,000
-Salary Average Remaining :	$4,916,216
Alex Laferriere (1 Way Contract)	$4,100,000 (2)
-Salary Remaining :	$3,767,568
-Salary Average :	$4,100,000
-Salary Average Remaining :	$3,767,568
Joel Hofer (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,124,324
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,124,324
Brayden Schenn (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$2,986,486
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,986,486
Josh Anderson (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,527,027
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,527,027
Adam Gaudette (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$1,470,270
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,470,270
Ryan Winterton (1 Way Contract)	$1,125,000 (2)
-Salary Remaining :	$1,033,784
-Salary Average :	$1,125,000
-Salary Average Remaining :	$1,033,784
Travis Hamonic (1 Way Contract)	$900,000 (1)
-Salary Remaining :	$827,027
-Salary Average :	$900,000
-Salary Average Remaining :	$827,027
Samuel Helenius (1 Way Contract)	$875,000 (2)
-Salary Remaining :	$804,054
-Salary Average :	$875,000
-Salary Average Remaining :	$804,054
Uvis Balinskis	$875,000 (2)
-Salary Remaining :	$804,054
-Salary Average :	$875,000
-Salary Average Remaining :	$804,054
Alex Turcotte	$775,000 (1)
-Salary Remaining :	$712,162
-Salary Average :	$775,000
-Salary Average Remaining :	$712,162
Adam Wilsby	$775,000 (1)
-Salary Remaining :	$712,162
-Salary Average :	$775,000
-Salary Average Remaining :	$712,162
Total Pro Players	22
Salary Commitment
Year 2026 : $103,633,333
Year 2027 : $93,433,333
Year 2028 : $73,625,000
Year 2029 : $61,375,000
Salary Average Commitment
Year 2026 : $103,633,333
Year 2027 : $93,433,333
Year 2028 : $73,625,000
Year 2029 : $61,375,000
Salary Cap with 1 Way Contract
Year 2026 : $103,633,333
Year 2027 : $93,433,333
Year 2028 : $73,625,000
Year 2029 : $61,375,000

Farm Players Salaries
Lassi Thomson	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Kyle Capobianco	$107,500 (2)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Erik Gustafsson	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Kirill Kirsanov	$94,250 (1)
Salary Remaining :	$86,525
Salary Average :	$94,250
Salary Average Remaining :	$86,525
Kenny Connors	$94,250 (1)
Salary Remaining :	$86,525
Salary Average :	$94,250
Salary Average Remaining :	$86,525
Noel Nordh	$93,500 (2)
Salary Remaining :	$85,836
Salary Average :	$93,500
Salary Average Remaining :	$85,836
Luca Marrelli	$93,194 (3)
Salary Remaining :	$85,556
Salary Average :	$93,194
Salary Average Remaining :	$85,556
Vilmer Alriksson	$93,167 (2)
Salary Remaining :	$85,530
Salary Average :	$93,167
Salary Average Remaining :	$85,530
Koehn Ziemmer	$90,417 (2)
Salary Remaining :	$83,005
Salary Average :	$90,417
Salary Average Remaining :	$83,005
DJ King	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jujhar Khaira	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Martin Chromiak	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Carson Lambos	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Nathan Smith	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Carter King	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Francesco Pinelli	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Aatu Jamsen	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Magnus Chrona	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jan Mysak	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Viktor Neuchev	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Zach Gallant	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Anthony Vincent	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Louis Domingue	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Vadim Zherenko	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jorian Donovan	$79,667 (1)
Salary Remaining :	$73,137
Salary Average :	$79,667
Salary Average Remaining :	$73,137
Erik Portillo	$78,333 (1)
Salary Remaining :	$71,913
Salary Average :	$78,333
Salary Average Remaining :	$71,913
Andre Lee	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Spencer Smallman	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	28
Salary Commitment
Year 2026 : $2,469,278
Year 2027 : $477,778
Year 2028 : $93,194
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,469,278
Year 2027 : $477,778
Year 2028 : $93,194
Year 2029 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $100 - 5 686 - 94,76%
Level 2:	5000 - $60 - 4 826 - 96,51%
Level 3:	2000 - $35 - 1 870 - 93,48%
Level 4:	4000 - $25 - 3 930 - 98,24%
Luxury :	1000 - $200 - 947 - 94,65%
Total Capacity :	18000
Team Popularity :	103,00%
Farm
Farm Level 1:	5000 - $35 - 4 792 - 95,85%
Farm Level 2:	2500 - $15 - 2 424 - 96,96%
Farm Total Capacity :	7500
Team Popularity :	101,00%
Income
Home Games Left	40
Average Attendance - %	17 257 - 95,87%
Average Income per Game	$1,804,465
Year to Date Revenue	$3,608,929
Farm
Home Games Left	33
Average Attendance - %	7 216 - 96,22%
Average Income per Game	$304,097
Year to Date Revenue	$912,290
Expense
Pro Players Total Salaries	$108,215,833
Farm Players Total Salaries	$2,508,417
Coaches Total Salaries	$6,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$416,667
Pro Year To Date Expenses	$9,095,873
Farm Year To Date Expenses	$349,050
Pro Salary Cap To Date	$8,313,441
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$72,178,580
Farm Estimated Season Revenue	$10,035,190
Pro Remaining Season Days	170
Pro Expenses Per Days	$611,977
Pro Estimated Expenses	$104,036,090
Farm Remaining Season Days	168
Farm Expenses Per Days	$23,270
Farm Estimated Expenses	$3,909,360
Estimated Season Expenses	$107,945,450
Estimated Season Salary Cap	$103,898,658
Estimate Under Maximum Salary Cap of $104,000,000	$101,342
Estimate Over Minimum Salary Cap of $76,900,000	$26,998,658
Current Bank Account	$37,369,232
Projected Bank Account	$11,637,552

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$17,000,000 (8)
-Salary Remaining :	$15,621,622
-Salary Average :	$17,000,000
-Salary Average Remaining :	$15,621,622
Nikolaj Ehlers (1 Way Contract)	$9,250,000 (2)
-Salary Remaining :	$8,500,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$8,500,000
Nick Schmaltz (1 Way Contract)	$8,000,000 (8)
-Salary Remaining :	$7,351,351
-Salary Average :	$8,000,000
-Salary Average Remaining :	$7,351,351
Quinn Hughes (1 Way Contract)	$7,850,000 (1)
-Salary Remaining :	$7,213,514
-Salary Average :	$7,850,000
-Salary Average Remaining :	$7,213,514
Matthew Knies (1 Way Contract)	$7,750,000 (5)
-Salary Remaining :	$7,121,622
-Salary Average :	$7,750,000
-Salary Average Remaining :	$7,121,622
Jared Spurgeon (1 Way Contract)	$7,575,000 (1)
-Salary Remaining :	$6,960,811
-Salary Average :	$7,575,000
-Salary Average Remaining :	$6,960,811
Jamie Drysdale (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$5,972,973
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,972,973
Mike Matheson (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$5,513,514
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,513,514
Andrew Copp (1 Way Contract)	$5,625,000 (1)
-Salary Remaining :	$5,168,919
-Salary Average :	$5,625,000
-Salary Average Remaining :	$5,168,919
Joel Eriksson Ek (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$4,824,324
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,824,324
Sergei Bobrovsky (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$4,364,865
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,364,865
Noah Cates (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Joel Armia (1 Way Contract)	$2,900,000 (1)
-Salary Remaining :	$2,664,865
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,664,865
Frederic Gaudreau (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$1,929,730
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,929,730
Yaroslav Askarov (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,837,838
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,837,838
Ty Dellandrea (1 Way Contract)	$1,625,000 (2)
-Salary Remaining :	$1,493,243
-Salary Average :	$1,625,000
-Salary Average Remaining :	$1,493,243
Simon Benoit (1 Way Contract)	$1,350,000 (1)
-Salary Remaining :	$1,240,541
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,240,541
Tye Kartye (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,148,649
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,148,649
Nico Daws (1 Way Contract)	$1,050,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$964,865
-Salary Average :	$1,050,000
-Salary Average Remaining :	$964,865
Justin Brazeau (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$918,919
-Salary Average :	$1,000,000
-Salary Average Remaining :	$918,919
Mathew Dumba (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$895,946
-Salary Average :	$975,000
-Salary Average Remaining :	$895,946
Ivan Demidov (1 Way Contract)	$940,833 (9)
-Salary Remaining :	$864,549
-Salary Average :	$940,833
-Salary Average Remaining :	$864,549
Daemon Hunt (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$827,027
-Salary Average :	$900,000
-Salary Average Remaining :	$827,027
Nikolas Matinpalo (1 Way Contract)	$875,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$804,054
-Salary Average :	$875,000
-Salary Average Remaining :	$804,054
Petr Mrazek (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Alex Petrovic (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Total Pro Players	26
Salary Commitment
Year 2026 : $108,215,833
Year 2027 : $83,275,000
Year 2028 : $68,400,000
Year 2029 : $54,400,000
Salary Average Commitment
Year 2026 : $108,215,833
Year 2027 : $75,065,833
Year 2028 : $60,190,833
Year 2029 : $46,190,833
Salary Cap with 1 Way Contract
Year 2026 : $103,565,832
Year 2027 : $74,015,833
Year 2028 : $60,190,833
Year 2029 : $46,190,833

Farm Players Salaries
Stanislav Berezhnoy	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Danil Gushchin	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Zayde Wisdom	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Samuel Hlavaj	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Danila Klimovich	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Devin Kaplan	$94,667 (1)
Salary Remaining :	$86,907
Salary Average :	$94,667
Salary Average Remaining :	$86,907
Cam Allen	$93,000 (2)
Salary Remaining :	$85,377
Salary Average :	$93,000
Salary Average Remaining :	$85,377
Tristan Broz	$92,500 (1)
Salary Remaining :	$84,918
Salary Average :	$92,500
Salary Average Remaining :	$84,918
Luca Cagnoni	$89,500 (1)
Salary Remaining :	$82,164
Salary Average :	$89,500
Salary Average Remaining :	$82,164
David Goyette	$89,167 (1)
Salary Remaining :	$81,858
Salary Average :	$89,167
Salary Average Remaining :	$81,858
Shane Bowers	$86,500 (1)
Salary Remaining :	$79,410
Salary Average :	$86,500
Salary Average Remaining :	$79,410
Jake Wise	$86,500 (1)
Salary Remaining :	$79,410
Salary Average :	$86,500
Salary Average Remaining :	$79,410
Jamieson Rees	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Karsen Dorwart	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Bryce Montgomery	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Kaapo Kahkonen	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Domenick Fensore	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jagger Joshua	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Hunter Drew	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Eamon Powell	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jackson Cates	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jake Schmaltz	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Riley Kidney	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Samuel Bolduc	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Sean Farrell	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Hunter McKown	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Josh Davies	$82,833 (1)
Salary Remaining :	$76,044
Salary Average :	$82,833
Salary Average Remaining :	$76,044
Helge Grans	$78,750 (1)
Salary Remaining :	$72,295
Salary Average :	$78,750
Salary Average Remaining :	$72,295
Total Farm Players	28
Salary Commitment
Year 2026 : $2,508,417
Year 2027 : $93,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,508,417
Year 2027 : $93,000
Year 2028 : $0
Year 2029 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 5 118 - 85,29%
Level 2:	5000 - $60 - 4 393 - 87,87%
Level 3:	2000 - $35 - 1 792 - 89,60%
Level 4:	4000 - $25 - 3 604 - 90,10%
Luxury :	1000 - $200 - 839 - 83,85%
Total Capacity :	18000
Team Popularity :	97,00%
Farm
Farm Level 1:	5000 - $35 - 4 752 - 95,04%
Farm Level 2:	2500 - $15 - 2 367 - 94,67%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	15 745 - 87,47%
Average Income per Game	$1,632,839
Year to Date Revenue	$6,531,356
Farm
Home Games Left	33
Average Attendance - %	7 119 - 94,92%
Average Income per Game	$300,712
Year to Date Revenue	$902,136
Expense
Pro Players Total Salaries	$103,432,500
Farm Players Total Salaries	$1,997,917
Coaches Total Salaries	$4,650,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,796,146
Farm Year To Date Expenses	$237,540
Pro Salary Cap To Date	$8,347,766
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,047,882
Farm Estimated Season Revenue	$9,923,496
Pro Remaining Season Days	170
Pro Expenses Per Days	$579,365
Pro Estimated Expenses	$98,492,050
Farm Remaining Season Days	168
Farm Expenses Per Days	$15,836
Farm Estimated Expenses	$2,660,448
Estimated Season Expenses	$101,152,498
Estimated Season Salary Cap	$101,758,176
Estimate Under Maximum Salary Cap of $104,000,000	$2,241,824
Estimate Over Minimum Salary Cap of $76,900,000	$24,858,176
Current Bank Account	$29,431,908
Projected Bank Account	$250,788

Pro Players Salaries
Adam Fantilli (1 Way Contract)	$13,750,000 (6)
-Salary Remaining :	$12,635,135
-Salary Average :	$13,750,000
-Salary Average Remaining :	$12,635,135
Elias Pettersson (1 Way Contract)	$11,600,000 (6)
-Salary Remaining :	$10,659,459
-Salary Average :	$11,600,000
-Salary Average Remaining :	$10,659,459
Mark Stone (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$8,729,730
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,729,730
Linus Ullmark (1 Way Contract)	$8,250,000 (3)
-Salary Remaining :	$7,581,081
-Salary Average :	$8,250,000
-Salary Average Remaining :	$7,581,081
Nick Suzuki (1 Way Contract)	$7,875,000 (4)
-Salary Remaining :	$7,236,486
-Salary Average :	$7,875,000
-Salary Average Remaining :	$7,236,486
Cole Caufield	$7,850,000 (1)
-Salary Remaining :	$7,213,514
-Salary Average :	$7,850,000
-Salary Average Remaining :	$7,213,514
Jake Walman (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$6,432,432
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,432,432
A.J. Greer (1 Way Contract)	$4,250,000 (4)
-Salary Remaining :	$3,905,405
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,905,405
Will Borgen (1 Way Contract)	$4,100,000 (4)
-Salary Remaining :	$3,767,568
-Salary Average :	$4,100,000
-Salary Average Remaining :	$3,767,568
Aliaksei Protas (1 Way Contract)	$3,375,000 (2)
-Salary Remaining :	$3,101,351
-Salary Average :	$3,375,000
-Salary Average Remaining :	$3,101,351
Tim Washe (1 Way Contract)	$3,350,000 (5)
-Salary Remaining :	$3,078,378
-Salary Average :	$3,350,000
-Salary Average Remaining :	$3,078,378
Sam Montembeault (1 Way Contract)	$3,150,000 (1)
-Salary Remaining :	$2,894,595
-Salary Average :	$3,150,000
-Salary Average Remaining :	$2,894,595
Mathieu Olivier (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Alexandre Texier (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Alexandre Carrier (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Marc Gatcomb (1 Way Contract)	$2,100,000 (2)
-Salary Remaining :	$1,929,730
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,929,730
Connor Clifton (1 Way Contract)	$1,690,000 (2)
-Salary Remaining :	$1,552,973
-Salary Average :	$1,690,000
-Salary Average Remaining :	$1,552,973
Alex Steeves (1 Way Contract)	$1,625,000 (2)
-Salary Remaining :	$1,493,243
-Salary Average :	$1,625,000
-Salary Average Remaining :	$1,493,243
Jayden Struble (1 Way Contract)	$1,412,500 (1)
-Salary Remaining :	$1,297,973
-Salary Average :	$1,412,500
-Salary Average Remaining :	$1,297,973
Matthew Schaefer	$975,000 (2)
-Salary Remaining :	$895,946
-Salary Average :	$975,000
-Salary Average Remaining :	$895,946
Carson Soucy (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Jonah Gadjovich (1 Way Contract)	$905,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$831,622
-Salary Average :	$905,000
-Salary Average Remaining :	$831,622
Georgi Romanov (1 Way Contract)	$875,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$804,054
-Salary Average :	$875,000
-Salary Average Remaining :	$804,054
Brandon Duhaime (1 Way Contract)	$850,000 (3)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Total Pro Players	24
Salary Commitment
Year 2026 : $103,432,500
Year 2027 : $85,970,000
Year 2028 : $71,925,000
Year 2029 : $53,825,000
Salary Average Commitment
Year 2026 : $103,432,500
Year 2027 : $87,570,000
Year 2028 : $73,525,000
Year 2029 : $54,925,000
Salary Cap with 1 Way Contract
Year 2026 : $101,652,496
Year 2027 : $85,790,000
Year 2028 : $73,525,000
Year 2029 : $54,925,000

Farm Players Salaries
Gustav Stjernberg	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Jackson Dorrington	$95,167 (2)
Salary Remaining :	$87,366
Salary Average :	$95,167
Salary Average Remaining :	$87,366
Ilya Protas	$93,250 (3)
Salary Remaining :	$85,607
Salary Average :	$93,250
Salary Average Remaining :	$85,607
Ty Mueller	$87,000 (1)
Salary Remaining :	$79,869
Salary Average :	$87,000
Salary Average Remaining :	$79,869
Gavin Hayes	$86,500 (1)
Salary Remaining :	$79,410
Salary Average :	$86,500
Salary Average Remaining :	$79,410
Sandis Vilmanis	$85,500 (1)
Salary Remaining :	$78,492
Salary Average :	$85,500
Salary Average Remaining :	$78,492
Jack Williams	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Anri Ravinskis	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Brian Pinho	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Damien Carfagna	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Reece Newkirk	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Kevin Connauton	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Zach Sawchenko	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Nikita V. Novikov	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Kai Schwindt	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Mark Liwiski	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Riley McKay	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Nolan Renwick	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ryan Hofer	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ronan Seeley	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ian McKinnon	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Lucas Carlsson	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Avery Hayes	$83,000 (1)
Salary Remaining :	$76,197
Salary Average :	$83,000
Salary Average Remaining :	$76,197
Vyacheslav Buteyets	$0 (0)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 2026 : $1,997,917
Year 2027 : $188,417
Year 2028 : $93,250
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,997,917
Year 2027 : $188,417
Year 2028 : $93,250
Year 2029 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5 806 - 96,77%
Level 2:	5000 - $60 - 4 769 - 95,37%
Level 3:	2000 - $35 - 1 949 - 97,43%
Level 4:	4000 - $25 - 3 800 - 95,00%
Luxury :	1000 - $200 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - $35 - 4 689 - 93,79%
Farm Level 2:	2500 - $15 - 2 384 - 95,36%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	17 324 - 96,24%
Average Income per Game	$1,832,636
Year to Date Revenue	$5,497,907
Farm
Home Games Left	33
Average Attendance - %	7 073 - 94,31%
Average Income per Game	$297,831
Year to Date Revenue	$893,493
Expense
Pro Players Total Salaries	$80,475,000
Farm Players Total Salaries	$2,450,250
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,029,500
Pro Year To Date Expenses	$6,705,674
Farm Year To Date Expenses	$364,770
Pro Salary Cap To Date	$6,326,892
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,472,791
Farm Estimated Season Revenue	$9,828,423
Pro Remaining Season Days	170
Pro Expenses Per Days	$445,811
Pro Estimated Expenses	$75,787,870
Farm Remaining Season Days	168
Farm Expenses Per Days	$24,318
Farm Estimated Expenses	$4,085,424
Estimated Season Expenses	$79,873,294
Estimated Season Salary Cap	$85,250,982
Estimate Under Maximum Salary Cap of $104,000,000	$18,749,018
Estimate Over Minimum Salary Cap of $76,900,000	$8,350,982
Current Bank Account	$26,264,898
Projected Bank Account	$27,692,818

Pro Players Salaries
Brock Boeser (1 Way Contract)	$10,510,000 (2)
-Salary Remaining :	$9,657,838
-Salary Average :	$10,510,000
-Salary Average Remaining :	$9,657,838
Jonathan Huberdeau (1 Way Contract)	$10,500,000 (5)
-Salary Remaining :	$9,648,649
-Salary Average :	$10,500,000
-Salary Average Remaining :	$9,648,649
Logan Cooley (1 Way Contract)	$10,000,000 (8)
-Salary Remaining :	$9,189,189
-Salary Average :	$10,000,000
-Salary Average Remaining :	$9,189,189
Jonathan Marchessault (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,054,054
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,054,054
Joey Daccord (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
Barrett Hayton (Out of Payroll)	$4,775,000 (1)
-Salary Remaining :	$4,387,838
-Salary Average :	$4,775,000
-Salary Average Remaining :	$4,387,838
Dante Fabbro (1 Way Contract)	$4,125,000 (3)
-Salary Remaining :	$3,790,541
-Salary Average :	$4,125,000
-Salary Average Remaining :	$3,790,541
Ryan Lindgren (1 Way Contract)	$3,390,000 (2)
-Salary Remaining :	$3,115,135
-Salary Average :	$3,390,000
-Salary Average Remaining :	$3,115,135
Alexander Kerfoot (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$2,986,486
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,986,486
Jeffrey Viel (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Arvid Soderblom (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,527,027
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,527,027
Cody Glass (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Andrew Mangiapane (1 Way Contract)	$2,300,000 (1)
-1 Way Contract Salary Cap :	$1,075,000
-1 Way Contract Salary Cap Remaining :	$987,838
-Salary Remaining :	$2,113,514
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,113,514
Brett Kulak (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$2,067,568
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,067,568
Mark Jankowski (1 Way Contract)	$1,850,000 (2)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,700,000
Brandon Saad (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,608,108
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,608,108
Declan Chisholm (1 Way Contract)	$1,600,000 (1)
-1 Way Contract Salary Cap :	$375,000
-1 Way Contract Salary Cap Remaining :	$344,595
-Salary Remaining :	$1,470,270
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,470,270
Nick Bjugstad (1 Way Contract)	$1,595,000 (1)
-Salary Remaining :	$1,465,676
-Salary Average :	$1,595,000
-Salary Average Remaining :	$1,465,676
Justin Barron (1 Way Contract)	$1,575,000 (1)
-Salary Remaining :	$1,447,297
-Salary Average :	$1,575,000
-Salary Average Remaining :	$1,447,297
Spencer Stastney (1 Way Contract)	$1,525,000 (1)
-Salary Remaining :	$1,401,351
-Salary Average :	$1,525,000
-Salary Average Remaining :	$1,401,351
Nick Perbix (1 Way Contract)	$1,505,000 (1)
-Salary Remaining :	$1,382,973
-Salary Average :	$1,505,000
-Salary Average Remaining :	$1,382,973
Kevin Korchinski (1 Way Contract)	$1,325,000 (2)
-Salary Remaining :	$1,217,568
-Salary Average :	$1,325,000
-Salary Average Remaining :	$1,217,568
Ryan Greene	$950,000 (1)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Zachary L'Heureux (1 Way Contract)	$875,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$804,054
-Salary Average :	$875,000
-Salary Average Remaining :	$804,054
Stefan Noesen (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Total Pro Players	25
Salary Commitment
Year 2026 : $85,250,000
Year 2027 : $61,575,000
Year 2028 : $40,375,000
Year 2029 : $25,500,000
Salary Average Commitment
Year 2026 : $85,250,000
Year 2027 : $61,575,000
Year 2028 : $40,375,000
Year 2029 : $25,500,000
Salary Cap with 1 Way Contract
Year 2026 : $81,925,000
Year 2027 : $60,700,000
Year 2028 : $40,375,000
Year 2029 : $25,500,000

Farm Players Salaries
Owen Say	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Hudson Fasching	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Andreas Englund	$105,000 (1)
Salary Remaining :	$96,393
Salary Average :	$105,000
Salary Average Remaining :	$96,393
Kevin Gravel	$105,000 (1)
Salary Remaining :	$96,393
Salary Average :	$105,000
Salary Average Remaining :	$96,393
Seth Griffith	$105,000 (1)
Salary Remaining :	$96,393
Salary Average :	$105,000
Salary Average Remaining :	$96,393
Declan Carlile	$105,000 (2)
Salary Remaining :	$96,393
Salary Average :	$105,000
Salary Average Remaining :	$96,393
Skyler Brind'Amour	$105,000 (1)
Salary Remaining :	$96,393
Salary Average :	$105,000
Salary Average Remaining :	$96,393
Calle Jarnkrok	$105,000 (1)
Salary Remaining :	$96,393
Salary Average :	$105,000
Salary Average Remaining :	$96,393
Jack Ahcan	$105,000 (1)
Salary Remaining :	$96,393
Salary Average :	$105,000
Salary Average Remaining :	$96,393
Owen Sillinger	$102,500 (1)
Salary Remaining :	$94,098
Salary Average :	$102,500
Salary Average Remaining :	$94,098
Tristan Allard	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Matthew Wood	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Ethan Haider	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Ryan Ufko	$92,500 (1)
Salary Remaining :	$84,918
Salary Average :	$92,500
Salary Average Remaining :	$84,918
Oliver Bonk	$88,667 (2)
Salary Remaining :	$81,399
Salary Average :	$88,667
Salary Average Remaining :	$81,399
Cole Guttman	$87,500 (1)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Austin Roest	$87,000 (1)
Salary Remaining :	$79,869
Salary Average :	$87,000
Salary Average Remaining :	$79,869
Simon Robertsson	$86,750 (1)
Salary Remaining :	$79,639
Salary Average :	$86,750
Salary Average Remaining :	$79,639
Owen Beck	$85,333 (1)
Salary Remaining :	$78,339
Salary Average :	$85,333
Salary Average Remaining :	$78,339
Chris Terry	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jack Matier	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Henrik Tikkanen	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Vincent Arseneau	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Antonio Stranges	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Milo Roelens	$80,000 (1)
Salary Remaining :	$73,443
Salary Average :	$80,000
Salary Average Remaining :	$73,443
William Lagesson	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	26
Salary Commitment
Year 2026 : $2,450,250
Year 2027 : $193,667
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,450,250
Year 2027 : $193,667
Year 2028 : $0
Year 2029 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5 802 - 96,69%
Level 2:	5000 - $60 - 4 876 - 97,51%
Level 3:	2000 - $35 - 1 945 - 97,23%
Level 4:	4000 - $25 - 3 843 - 96,06%
Luxury :	1000 - $200 - 943 - 94,25%
Total Capacity :	18000
Team Popularity :	106,00%
Farm
Farm Level 1:	5000 - $35 - 4 960 - 99,19%
Farm Level 2:	2500 - $15 - 2 339 - 93,54%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	17 407 - 96,70%
Average Income per Game	$1,825,697
Year to Date Revenue	$7,302,789
Farm
Home Games Left	34
Average Attendance - %	7 298 - 97,31%
Average Income per Game	$310,903
Year to Date Revenue	$621,806
Expense
Pro Players Total Salaries	$95,961,000
Farm Players Total Salaries	$2,173,000
Coaches Total Salaries	$4,460,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,023,869
Farm Year To Date Expenses	$248,610
Pro Salary Cap To Date	$7,731,972
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,376,496
Farm Estimated Season Revenue	$10,570,702
Pro Remaining Season Days	170
Pro Expenses Per Days	$538,168
Pro Estimated Expenses	$91,488,560
Farm Remaining Season Days	168
Farm Expenses Per Days	$16,574
Farm Estimated Expenses	$2,784,432
Estimated Season Expenses	$94,272,992
Estimated Season Salary Cap	$95,912,332
Estimate Under Maximum Salary Cap of $104,000,000	$8,087,668
Estimate Over Minimum Salary Cap of $76,900,000	$19,012,332
Current Bank Account	$99,240,036
Projected Bank Account	$84,914,242

Pro Players Salaries
Luke Hughes (1 Way Contract)	$9,000,000 (6)
-Salary Remaining :	$8,270,270
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,270,270
Connor Hellebuyck (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$7,810,811
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,810,811
Jesper Bratt (1 Way Contract)	$7,875,000 (1)
-Salary Remaining :	$7,236,486
-Salary Average :	$7,875,000
-Salary Average Remaining :	$7,236,486
Nico Hischier (1 Way Contract)	$7,250,000 (1)
-Salary Remaining :	$6,662,162
-Salary Average :	$7,250,000
-Salary Average Remaining :	$6,662,162
Damon Severson (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$5,743,243
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,743,243
Jordan Eberle (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,054,054
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,054,054
Zach Hyman (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,054,054
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,054,054
Darcy Kuemper (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$4,824,324
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,824,324
Rasmus Ristolainen (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$4,686,486
-Salary Average :	$5,100,000
-Salary Average Remaining :	$4,686,486
Pavel Zacha (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,364,865
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,364,865
Dawson Mercer (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Nate Schmidt (1 Way Contract)	$3,666,000 (2)
-Salary Remaining :	$3,368,757
-Salary Average :	$3,666,000
-Salary Average Remaining :	$3,368,757
Jonas Siegenthaler (1 Way Contract)	$3,400,000 (2)
-Salary Remaining :	$3,124,324
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,124,324
Nicholas Robertson (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$2,986,486
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,986,486
Ian Cole (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$2,940,541
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,940,541
Nic Dowd (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Vladislav Namestnikov (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Yakov Trenin (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Nick Foligno (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,837,838
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,837,838
Emil Heineman (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,010,811
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,010,811
Jeff Skinner (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$918,919
-Salary Average :	$1,000,000
-Salary Average Remaining :	$918,919
Noah Laba	$870,000 (1)
-Salary Remaining :	$799,459
-Salary Average :	$870,000
-Salary Average Remaining :	$799,459
Total Pro Players	22
Salary Commitment
Year 2026 : $95,961,000
Year 2027 : $38,816,000
Year 2028 : $17,500,000
Year 2029 : $17,500,000
Salary Average Commitment
Year 2026 : $95,961,000
Year 2027 : $38,816,000
Year 2028 : $17,500,000
Year 2029 : $17,500,000
Salary Cap with 1 Way Contract
Year 2026 : $95,961,000
Year 2027 : $38,816,000
Year 2028 : $17,500,000
Year 2029 : $17,500,000

Farm Players Salaries
Tom Willander	$95,000 (2)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Graeme Clarke	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Cam Squires	$93,833 (2)
Salary Remaining :	$86,142
Salary Average :	$93,833
Salary Average Remaining :	$86,142
David Gucciardi	$93,000 (1)
Salary Remaining :	$85,377
Salary Average :	$93,000
Salary Average Remaining :	$85,377
Ethan Edwards	$92,500 (1)
Salary Remaining :	$84,918
Salary Average :	$92,500
Salary Average Remaining :	$84,918
Noah Ostlund	$88,667 (1)
Salary Remaining :	$81,399
Salary Average :	$88,667
Salary Average Remaining :	$81,399
Maveric Lamoureux	$88,667 (1)
Salary Remaining :	$81,399
Salary Average :	$88,667
Salary Average Remaining :	$81,399
Jakub Málek	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Gabriel Carriere	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Matthew Peca	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Kale Clague	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Alex Jefferies	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Brendan Hoffmann	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Brandon Baddock	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Max Wanner	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Gabe Klassen	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Wyatt Bongiovanni	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Laurent Brossoit	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Roman Ahcan	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Nathan Legare	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Nikita Pavlychev	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Tyler Angle	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Alexander Alexeyev	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Michael Buchinger	$83,833 (1)
Salary Remaining :	$76,962
Salary Average :	$83,833
Salary Average Remaining :	$76,962
Philip Kemp	$80,000 (1)
Salary Remaining :	$73,443
Salary Average :	$80,000
Salary Average Remaining :	$73,443
Total Farm Players	25
Salary Commitment
Year 2026 : $2,173,000
Year 2027 : $276,333
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,173,000
Year 2027 : $276,333
Year 2028 : $0
Year 2029 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $100 - 5 159 - 85,98%
Level 2:	5000 - $60 - 4 511 - 90,22%
Level 3:	2000 - $35 - 1 821 - 91,04%
Level 4:	4000 - $25 - 3 588 - 89,69%
Luxury :	1000 - $200 - 855 - 85,50%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	5000 - $35 - 4 503 - 90,06%
Farm Level 2:	2500 - $15 - 2 407 - 96,28%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	15 933 - 88,52%
Average Income per Game	$1,655,338
Year to Date Revenue	$6,621,352
Farm
Home Games Left	33
Average Attendance - %	6 910 - 92,13%
Average Income per Game	$288,628
Year to Date Revenue	$865,884
Expense
Pro Players Total Salaries	$81,243,332
Farm Players Total Salaries	$1,947,385
Coaches Total Salaries	$4,225,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,200,000
Pro Year To Date Expenses	$6,854,865
Farm Year To Date Expenses	$235,973
Pro Salary Cap To Date	$6,289,320
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,902,844
Farm Estimated Season Revenue	$9,524,724
Pro Remaining Season Days	170
Pro Expenses Per Days	$456,991
Pro Estimated Expenses	$77,688,470
Farm Remaining Season Days	168
Farm Expenses Per Days	$15,696
Farm Estimated Expenses	$2,636,928
Estimated Season Expenses	$80,325,398
Estimated Season Salary Cap	$84,768,280
Estimate Under Maximum Salary Cap of $104,000,000	$19,231,720
Estimate Over Minimum Salary Cap of $76,900,000	$7,868,280
Current Bank Account	$41,800,132
Projected Bank Account	$33,902,302

Pro Players Salaries
Brendan Gallagher (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$5,972,973
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,972,973
Adin Hill (1 Way Contract)	$6,250,000 (5)
-Salary Remaining :	$5,743,243
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,743,243
Maxim Tsyplakov (1 Way Contract)	$5,500,000 (1)
-1 Way Contract Salary Cap :	$4,275,000
-1 Way Contract Salary Cap Remaining :	$3,928,378
-Salary Remaining :	$5,054,054
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,054,054
Elvis Merzlikins (1 Way Contract)	$5,400,000 (1)
-Salary Remaining :	$4,962,162
-Salary Average :	$5,400,000
-Salary Average Remaining :	$4,962,162
Samuel Girard (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
Ryan Strome (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
Max Shabanov (1 Way Contract)	$4,900,000 (1)
-Salary Remaining :	$4,502,703
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,502,703
Jesperi Kotkaniemi (1 Way Contract)	$4,820,000 (4)
-Salary Remaining :	$4,429,189
-Salary Average :	$4,820,000
-Salary Average Remaining :	$4,429,189
Ryan Graves (1 Way Contract)	$4,500,000 (3)
-1 Way Contract Salary Cap :	$3,275,000
-1 Way Contract Salary Cap Remaining :	$3,009,459
-Salary Remaining :	$4,135,135
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,135,135
Zack Bolduc (1 Way Contract)	$4,200,000 (4)
-Salary Remaining :	$3,859,459
-Salary Average :	$4,200,000
-Salary Average Remaining :	$3,859,459
Johnathan Kovacevic (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Brandon Tanev (1 Way Contract)	$3,525,000 (2)
-Salary Remaining :	$3,239,189
-Salary Average :	$3,525,000
-Salary Average Remaining :	$3,239,189
Kaedan Korczak (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$2,986,486
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,986,486
Anthony Duclair (1 Way Contract)	$2,950,000 (1)
-Salary Remaining :	$2,710,811
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,710,811
Reilly Smith (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Conor Sheary (1 Way Contract)	$1,850,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,700,000
Joel Hanley (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$525,000
-1 Way Contract Salary Cap Remaining :	$482,432
-Salary Remaining :	$1,608,108
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,608,108
Shakir Mukhamadullin (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,608,108
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,608,108
Brayden Pachal (1 Way Contract)	$1,187,500 (1)
-Salary Remaining :	$1,091,216
-Salary Average :	$1,187,500
-Salary Average Remaining :	$1,091,216
Ian Moore (1 Way Contract)	$1,150,000 (2)
-Salary Remaining :	$1,056,757
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,056,757
Lukas Reichel (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Liam Ohgren	$886,666 (1)
-Salary Remaining :	$814,774
-Salary Average :	$886,666
-Salary Average Remaining :	$814,774
Nate Danielson	$886,666 (2)
-Salary Remaining :	$814,774
-Salary Average :	$886,666
-Salary Average Remaining :	$814,774
Joel Blomqvist	$875,000 (2)
-Salary Remaining :	$804,054
-Salary Average :	$875,000
-Salary Average Remaining :	$804,054
Ilya Solovyov (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Cole Reinhardt (1 Way Contract)	$812,500 (1)
-Salary Remaining :	$746,622
-Salary Average :	$812,500
-Salary Average Remaining :	$746,622
Total Pro Players	26
Salary Commitment
Year 2026 : $81,243,332
Year 2027 : $35,206,666
Year 2028 : $27,020,000
Year 2029 : $22,520,000
Salary Average Commitment
Year 2026 : $81,243,332
Year 2027 : $35,206,666
Year 2028 : $27,020,000
Year 2029 : $22,520,000
Salary Cap with 1 Way Contract
Year 2026 : $77,568,332
Year 2027 : $33,981,666
Year 2028 : $25,795,000
Year 2029 : $22,520,000

Farm Players Salaries
Tuomas Uronen	$95,250 (2)
Salary Remaining :	$87,443
Salary Average :	$95,250
Salary Average Remaining :	$87,443
Etienne Morin	$93,417 (1)
Salary Remaining :	$85,760
Salary Average :	$93,417
Salary Average Remaining :	$85,760
Dominik Badinka	$93,135 (3)
Salary Remaining :	$85,501
Salary Average :	$93,135
Salary Average Remaining :	$85,501
Loke Johansson	$92,833 (3)
Salary Remaining :	$85,224
Salary Average :	$92,833
Salary Average Remaining :	$85,224
Sean Behrens	$92,333 (1)
Salary Remaining :	$84,765
Salary Average :	$92,333
Salary Average Remaining :	$84,765
Aidan Thompson	$92,000 (1)
Salary Remaining :	$84,459
Salary Average :	$92,000
Salary Average Remaining :	$84,459
David Reinbacher	$91,833 (1)
Salary Remaining :	$84,306
Salary Average :	$91,833
Salary Average Remaining :	$84,306
Mattias Sholl	$91,500 (1)
Salary Remaining :	$84,000
Salary Average :	$91,500
Salary Average Remaining :	$84,000
David Edstrom	$90,917 (2)
Salary Remaining :	$83,464
Salary Average :	$90,917
Salary Average Remaining :	$83,464
Kasper Halttunen	$89,917 (2)
Salary Remaining :	$82,546
Salary Average :	$89,917
Salary Average Remaining :	$82,546
Cameron Rowe	$89,500 (1)
Salary Remaining :	$82,164
Salary Average :	$89,500
Salary Average Remaining :	$82,164
Nolan Allan	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Luca Del Bel Belluz	$86,000 (1)
Salary Remaining :	$78,951
Salary Average :	$86,000
Salary Average Remaining :	$78,951
Brendan Brisson	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Josh Samanski	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Lucas Ciona	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Connor Ungar	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Lukas Cormier	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Sam Colangelo	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Joey Abate	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Joshua Roy	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Isaak Phillips	$81,250 (1)
Salary Remaining :	$74,590
Salary Average :	$81,250
Salary Average Remaining :	$74,590
Total Farm Players	22
Salary Commitment
Year 2026 : $1,947,385
Year 2027 : $549,552
Year 2028 : $185,968
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,947,385
Year 2027 : $549,552
Year 2028 : $185,968
Year 2029 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $100 - 5 771 - 96,18%
Level 2:	5000 - $60 - 4 895 - 97,91%
Level 3:	2000 - $35 - 1 956 - 97,80%
Level 4:	4000 - $25 - 3 891 - 97,28%
Luxury :	1000 - $200 - 939 - 93,90%
Total Capacity :	18000
Team Popularity :	105,00%
Farm
Farm Level 1:	5000 - $35 - 4 405 - 88,11%
Farm Level 2:	2500 - $15 - 2 374 - 94,95%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	37
Average Attendance - %	17 452 - 96,96%
Average Income per Game	$1,824,265
Year to Date Revenue	$9,121,326
Farm
Home Games Left	33
Average Attendance - %	6 779 - 90,39%
Average Income per Game	$282,790
Year to Date Revenue	$848,369
Expense
Pro Players Total Salaries	$84,228,334
Farm Players Total Salaries	$2,050,751
Coaches Total Salaries	$5,050,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,750,000
Pro Year To Date Expenses	$7,716,218
Farm Year To Date Expenses	$279,866
Pro Salary Cap To Date	$7,047,293
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,497,812
Farm Estimated Season Revenue	$9,332,059
Pro Remaining Season Days	170
Pro Expenses Per Days	$474,748
Pro Estimated Expenses	$80,707,160
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,130
Farm Estimated Expenses	$3,213,840
Estimated Season Expenses	$83,921,000
Estimated Season Salary Cap	$82,923,303
Estimate Under Maximum Salary Cap of $104,000,000	$21,076,697
Estimate Over Minimum Salary Cap of $76,900,000	$6,023,303
Current Bank Account	$52,858,056
Projected Bank Account	$45,766,927

Pro Players Salaries
Adam Fox (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$8,729,730
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,729,730
Jack Hughes (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$7,351,351
-Salary Average :	$8,000,000
-Salary Average Remaining :	$7,351,351
K'Andre Miller (1 Way Contract)	$7,500,000 (7)
-Salary Remaining :	$6,891,892
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,891,892
Charle-Edouard D'Astous (1 Way Contract)	$6,100,000 (1)
-Salary Remaining :	$5,605,405
-Salary Average :	$6,100,000
-Salary Average Remaining :	$5,605,405
Phillip Danault (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,054,054
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,054,054
Mackenzie Blackwood (Out of Payroll)	$5,250,000 (4)
-Salary Remaining :	$4,824,324
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,824,324
Christian Dvorak (1 Way Contract)	$5,150,000 (5)
-Salary Remaining :	$4,732,432
-Salary Average :	$5,150,000
-Salary Average Remaining :	$4,732,432
Cam York (1 Way Contract)	$5,150,000 (4)
-Salary Remaining :	$4,732,432
-Salary Average :	$5,150,000
-Salary Average Remaining :	$4,732,432
Kaapo Kakko (1 Way Contract)	$4,525,000 (2)
-Salary Remaining :	$4,158,108
-Salary Average :	$4,525,000
-Salary Average Remaining :	$4,158,108
Pavol Regenda (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,135,135
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,135,135
Fabian Zetterlund (1 Way Contract)	$4,275,000 (2)
-Salary Remaining :	$3,928,378
-Salary Average :	$4,275,000
-Salary Average Remaining :	$3,928,378
Simon Holmstrom (1 Way Contract)	$3,625,000 (1)
-Salary Remaining :	$3,331,081
-Salary Average :	$3,625,000
-Salary Average Remaining :	$3,331,081
Nicolas Roy (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Logan O'Connor (1 Way Contract)	$2,500,000 (5)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Drew O'Connor (Out of Payroll)	$2,500,000 (1)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Ethen Frank (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,837,838
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,837,838
Isac Lundeström (1 Way Contract)	$1,900,000 (1)
-1 Way Contract Salary Cap :	$675,000
-1 Way Contract Salary Cap Remaining :	$620,270
-Salary Remaining :	$1,745,946
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,745,946
Emil Andrae (1 Way Contract)	$1,550,000 (2)
-1 Way Contract Salary Cap :	$325,000
-1 Way Contract Salary Cap Remaining :	$298,649
-Salary Remaining :	$1,424,324
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,424,324
Troy Stecher (1 Way Contract)	$1,350,000 (2)
-Salary Remaining :	$1,240,541
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,240,541
Barclay Goodrow (1 Way Contract)	$1,350,000 (1)
-1 Way Contract Salary Cap :	$125,000
-1 Way Contract Salary Cap Remaining :	$114,865
-Salary Remaining :	$1,240,541
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,240,541
Elmer Soderblom (1 Way Contract)	$1,125,000 (1)
-Salary Remaining :	$1,033,784
-Salary Average :	$1,125,000
-Salary Average Remaining :	$1,033,784
Joel Edmundson (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,010,811
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,010,811
Matt Rempe (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$895,946
-Salary Average :	$975,000
-Salary Average Remaining :	$895,946
Adam Edstrom (1 Way Contract)	$975,000 (1)
-Salary Remaining :	$895,946
-Salary Average :	$975,000
-Salary Average Remaining :	$895,946
Marco Kasper	$886,667 (1)
-Salary Remaining :	$814,775
-Salary Average :	$886,667
-Salary Average Remaining :	$814,775
Dylan Garand	$875,000 (2)
-Salary Remaining :	$804,054
-Salary Average :	$875,000
-Salary Average Remaining :	$804,054
Fraser Minten (1 Way Contract)	$816,667 (8)
-Salary Remaining :	$750,451
-Salary Average :	$816,667
-Salary Average Remaining :	$750,451
Total Pro Players	27
Salary Commitment
Year 2026 : $91,978,334
Year 2027 : $64,825,000
Year 2028 : $50,250,000
Year 2029 : $40,750,000
Salary Average Commitment
Year 2026 : $91,978,334
Year 2027 : $58,441,667
Year 2028 : $43,866,667
Year 2029 : $34,366,667
Salary Cap with 1 Way Contract
Year 2026 : $87,328,334
Year 2027 : $57,216,667
Year 2028 : $43,866,667
Year 2029 : $34,366,667

Farm Players Salaries
Michael Hrabal	$107,500 (3)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Brody Lamb	$98,000 (2)
Salary Remaining :	$89,967
Salary Average :	$98,000
Salary Average Remaining :	$89,967
Ivan Prosvetov	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Alex Bump	$97,250 (2)
Salary Remaining :	$89,279
Salary Average :	$97,250
Salary Average Remaining :	$89,279
Hunter Brzustewicz	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Arno Tiefensee	$92,500 (1)
Salary Remaining :	$84,918
Salary Average :	$92,500
Salary Average Remaining :	$84,918
Hunter McDonald	$91,250 (2)
Salary Remaining :	$83,770
Salary Average :	$91,250
Salary Average Remaining :	$83,770
Kalan Lind	$90,667 (2)
Salary Remaining :	$83,235
Salary Average :	$90,667
Salary Average Remaining :	$83,235
Bogdan Trineyev	$90,000 (2)
Salary Remaining :	$82,623
Salary Average :	$90,000
Salary Average Remaining :	$82,623
Jani Nyman	$89,167 (1)
Salary Remaining :	$81,858
Salary Average :	$89,167
Salary Average Remaining :	$81,858
Samuel Honzek	$88,667 (1)
Salary Remaining :	$81,399
Salary Average :	$88,667
Salary Average Remaining :	$81,399
Luke Tuch	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Amadeus Lombardi	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
William Villeneuve	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Jaroslav Chmelar	$86,750 (1)
Salary Remaining :	$79,639
Salary Average :	$86,750
Salary Average Remaining :	$79,639
Florian Xhekaj	$86,667 (1)
Salary Remaining :	$79,563
Salary Average :	$86,667
Salary Average Remaining :	$79,563
Marek Alscher	$86,500 (1)
Salary Remaining :	$79,410
Salary Average :	$86,500
Salary Average Remaining :	$79,410
Noah Warren	$86,500 (1)
Salary Remaining :	$79,410
Salary Average :	$86,500
Salary Average Remaining :	$79,410
David Spacek	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jakub Dvorak	$84,000 (2)
Salary Remaining :	$77,115
Salary Average :	$84,000
Salary Average Remaining :	$77,115
Felix Unger Sorum	$80,333 (1)
Salary Remaining :	$73,749
Salary Average :	$80,333
Salary Average Remaining :	$73,749
Jack Finley	$77,500 (2)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Alec Regula	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	23
Salary Commitment
Year 2026 : $2,050,751
Year 2027 : $998,667
Year 2028 : $107,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,050,751
Year 2027 : $998,667
Year 2028 : $107,500
Year 2029 : $0

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5 489 - 91,49%
Level 2:	5000 - $60 - 4 531 - 90,62%
Level 3:	2000 - $35 - 1 934 - 96,68%
Level 4:	4000 - $25 - 3 759 - 93,98%
Luxury :	1000 - $200 - 923 - 92,27%
Total Capacity :	18000
Team Popularity :	106,00%
Farm
Farm Level 1:	5000 - $35 - 4 943 - 98,86%
Farm Level 2:	2500 - $15 - 2 452 - 98,07%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	16 636 - 92,42%
Average Income per Game	$1,738,813
Year to Date Revenue	$5,216,438
Farm
Home Games Left	33
Average Attendance - %	7 395 - 98,60%
Average Income per Game	$312,572
Year to Date Revenue	$937,717
Expense
Pro Players Total Salaries	$100,533,548
Farm Players Total Salaries	$2,125,333
Coaches Total Salaries	$7,605,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,678,400
Farm Year To Date Expenses	$264,780
Pro Salary Cap To Date	$8,080,425
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,813,694
Farm Estimated Season Revenue	$10,314,887
Pro Remaining Season Days	170
Pro Expenses Per Days	$578,560
Pro Estimated Expenses	$98,355,200
Farm Remaining Season Days	168
Farm Expenses Per Days	$17,652
Farm Estimated Expenses	$2,965,536
Estimated Season Expenses	$101,320,736
Estimated Season Salary Cap	$99,658,575
Estimate Under Maximum Salary Cap of $104,000,000	$4,341,425
Estimate Over Minimum Salary Cap of $76,900,000	$22,758,575
Current Bank Account	$78,391,205
Projected Bank Account	$55,199,050

Pro Players Salaries
Anders Lee (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$7,810,811
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,810,811
Tim Stutzle (1 Way Contract)	$8,350,000 (1)
-Salary Remaining :	$7,672,973
-Salary Average :	$8,350,000
-Salary Average Remaining :	$7,672,973
Brady Tkachuk (1 Way Contract)	$8,205,714 (2)
-Salary Remaining :	$7,540,386
-Salary Average :	$8,205,714
-Salary Average Remaining :	$7,540,386
Jacob Trouba (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$7,351,351
-Salary Average :	$8,000,000
-Salary Average Remaining :	$7,351,351
Justin Faulk (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$5,972,973
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,972,973
Charlie Coyle (1 Way Contract)	$6,000,000 (6)
-Salary Remaining :	$5,513,514
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,513,514
Logan Thompson (1 Way Contract)	$5,850,000 (5)
-Salary Remaining :	$5,375,676
-Salary Average :	$5,850,000
-Salary Average Remaining :	$5,375,676
Marcus Johansson (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,054,054
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,054,054
Adam Larsson (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$4,824,324
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,824,324
Teuvo Teravainen (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$4,410,811
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,410,811
Roman Josi (1 Way Contract)	$4,529,500 (2)
-Salary Remaining :	$4,162,243
-Salary Average :	$4,529,500
-Salary Average Remaining :	$4,162,243
Scott Laughton (1 Way Contract)	$4,300,000 (1)
-Salary Remaining :	$3,951,351
-Salary Average :	$4,300,000
-Salary Average Remaining :	$3,951,351
Alex Iafallo (1 Way Contract)	$3,666,667 (2)
-Salary Remaining :	$3,369,370
-Salary Average :	$3,666,667
-Salary Average Remaining :	$3,369,370
Jamie Benn (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Beck Malenstyn (1 Way Contract)	$2,916,667 (6)
-Salary Remaining :	$2,680,180
-Salary Average :	$2,916,667
-Salary Average Remaining :	$2,680,180
Colton Sissons (1 Way Contract)	$2,850,000 (2)
-Salary Remaining :	$2,618,919
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,618,919
Samuel Ersson (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Sam Steel (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$1,929,730
-Salary Average :	$2,100,000
-Salary Average Remaining :	$1,929,730
Jake Allen (1 Way Contract)	$1,800,000 (4)
-Salary Remaining :	$1,654,054
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,654,054
Tyler Kleven (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$1,470,270
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,470,270
Radko Gudas (1 Way Contract)	$1,500,000 (6)
-Salary Remaining :	$1,378,378
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,378,378
Robby Fabbri (1 Way Contract)	$990,000 (1)
-Salary Remaining :	$909,730
-Salary Average :	$990,000
-Salary Average Remaining :	$909,730
Rodrigo Abols (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Taylor Ward (1 Way Contract)	$875,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$804,054
-Salary Average :	$875,000
-Salary Average Remaining :	$804,054
Total Pro Players	24
Salary Commitment
Year 2026 : $100,533,548
Year 2027 : $62,443,548
Year 2028 : $39,816,667
Year 2029 : $18,066,667
Salary Average Commitment
Year 2026 : $100,533,548
Year 2027 : $62,443,548
Year 2028 : $39,816,667
Year 2029 : $18,066,667
Salary Cap with 1 Way Contract
Year 2026 : $99,658,544
Year 2027 : $61,568,548
Year 2028 : $39,816,667
Year 2029 : $18,066,667

Farm Players Salaries
Hunter Shepard	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Angus Crookshank	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Wyatt Aamodt	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Jaycob Megna	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Matt Villalta	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Noah Philp	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Martin Misiak	$92,833 (1)
Salary Remaining :	$85,224
Salary Average :	$92,833
Salary Average Remaining :	$85,224
Daylan Kuefler	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Austin Watson	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Kyle Burroughs	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Hayden Hodgson	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Donavan Houle	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Robbie Russo	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Cameron Berg	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jakov Novak	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Josh Jacobs	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Cavan Fitzgerald	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Lucas Vanroboys	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Samu Tuomaala	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Tate Singleton	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Dmitri Osipov	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Travis Howe	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Nikolas Brouillard	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Justin Dowling	$80,000 (1)
Salary Remaining :	$73,443
Salary Average :	$80,000
Salary Average Remaining :	$73,443
Total Farm Players	24
Salary Commitment
Year 2026 : $2,125,333
Year 2027 : $87,500
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,125,333
Year 2027 : $87,500
Year 2028 : $0
Year 2029 : $0

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 5 166 - 86,10%
Level 2:	5000 - $60 - 4 356 - 87,12%
Level 3:	2000 - $35 - 1 798 - 89,91%
Level 4:	4000 - $25 - 3 707 - 92,66%
Luxury :	1000 - $200 - 933 - 93,25%
Total Capacity :	18000
Team Popularity :	96,00%
Farm
Farm Level 1:	5000 - $35 - 4 447 - 88,93%
Farm Level 2:	2500 - $15 - 2 376 - 95,04%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	15 960 - 88,66%
Average Income per Game	$1,668,929
Year to Date Revenue	$6,675,714
Farm
Home Games Left	34
Average Attendance - %	6 823 - 90,97%
Average Income per Game	$284,989
Year to Date Revenue	$569,977
Expense
Pro Players Total Salaries	$93,759,666
Farm Players Total Salaries	$2,210,029
Coaches Total Salaries	$4,430,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,450,000
Pro Year To Date Expenses	$7,797,979
Farm Year To Date Expenses	$275,532
Pro Salary Cap To Date	$7,471,226
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,419,283
Farm Estimated Season Revenue	$9,689,609
Pro Remaining Season Days	170
Pro Expenses Per Days	$524,917
Pro Estimated Expenses	$89,235,890
Farm Remaining Season Days	168
Farm Expenses Per Days	$17,978
Farm Estimated Expenses	$3,020,304
Estimated Season Expenses	$92,256,194
Estimated Season Salary Cap	$94,297,606
Estimate Under Maximum Salary Cap of $104,000,000	$9,702,394
Estimate Over Minimum Salary Cap of $76,900,000	$17,397,606
Current Bank Account	$64,872,185
Projected Bank Account	$45,724,883

Pro Players Salaries
Patrick Kane (1 Way Contract)	$11,088,000 (2)
-Salary Remaining :	$10,188,973
-Salary Average :	$11,088,000
-Salary Average Remaining :	$10,188,973
Owen Power (1 Way Contract)	$8,350,000 (5)
-Salary Remaining :	$7,672,973
-Salary Average :	$8,350,000
-Salary Average Remaining :	$7,672,973
Philip Broberg (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$7,351,351
-Salary Average :	$8,000,000
-Salary Average Remaining :	$7,351,351
Josh Norris (1 Way Contract)	$7,950,000 (4)
-Salary Remaining :	$7,305,405
-Salary Average :	$7,950,000
-Salary Average Remaining :	$7,305,405
Alexis Lafreniere (1 Way Contract)	$7,450,000 (6)
-Salary Remaining :	$6,845,946
-Salary Average :	$7,450,000
-Salary Average Remaining :	$6,845,946
Simon Nemec (1 Way Contract)	$7,250,000 (5)
-Salary Remaining :	$6,662,162
-Salary Average :	$7,250,000
-Salary Average Remaining :	$6,662,162
Philipp Grubauer (1 Way Contract)	$5,900,000 (1)
-Salary Remaining :	$5,421,622
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,421,622
Braden Schneider (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,054,054
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,054,054
Joel Farabee (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
Ville Koivunen (1 Way Contract)	$4,000,000 (8)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Tommy Novak (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,216,216
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,216,216
Carter Hart (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,986,486
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,986,486
Alexey Toropchenko (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Victor Olofsson (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Zack Ostapchuk (1 Way Contract)	$2,350,000 (4)
-Salary Remaining :	$2,159,459
-Salary Average :	$2,350,000
-Salary Average Remaining :	$2,159,459
Jonatan Berggren (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,837,838
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,837,838
Kent Johnson (1 Way Contract)	$1,800,000 (1)
-Salary Remaining :	$1,654,054
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,654,054
Ty Emberson (Out of Payroll)	$1,300,000 (1)
-Salary Remaining :	$1,194,595
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,194,595
Adam Boqvist	$950,000 (1)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Marat Khusnutdinov (1 Way Contract)	$925,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$925,000
-Salary Average Remaining :	$850,000
Dominic James	$910,000 (1)
-Salary Remaining :	$836,216
-Salary Average :	$910,000
-Salary Average Remaining :	$836,216
Conor Geekie	$886,666 (1)
-Salary Remaining :	$814,774
-Salary Average :	$886,666
-Salary Average Remaining :	$814,774
Matt Grzelcyk (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Aleksei Kolosov (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Total Pro Players	24
Salary Commitment
Year 2026 : $95,059,666
Year 2027 : $63,938,000
Year 2028 : $45,350,000
Year 2029 : $45,350,000
Salary Average Commitment
Year 2026 : $95,059,666
Year 2027 : $63,938,000
Year 2028 : $45,350,000
Year 2029 : $45,350,000
Salary Cap with 1 Way Contract
Year 2026 : $94,209,664
Year 2027 : $63,938,000
Year 2028 : $45,350,000
Year 2029 : $45,350,000

Farm Players Salaries
Trevor Connelly	$97,417 (3)
Salary Remaining :	$89,432
Salary Average :	$97,417
Salary Average Remaining :	$89,432
Artyom Duda	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Oliver Wahlstrom	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Berkly Catton	$94,250 (2)
Salary Remaining :	$86,525
Salary Average :	$94,250
Salary Average Remaining :	$86,525
Kalle Vaisanen	$93,833 (1)
Salary Remaining :	$86,142
Salary Average :	$93,833
Salary Average Remaining :	$86,142
Caden Price	$93,556 (2)
Salary Remaining :	$85,887
Salary Average :	$93,556
Salary Average Remaining :	$85,887
Ty Murchison	$93,500 (1)
Salary Remaining :	$85,836
Salary Average :	$93,500
Salary Average Remaining :	$85,836
Aydar Suniev	$92,333 (1)
Salary Remaining :	$84,765
Salary Average :	$92,333
Salary Average Remaining :	$84,765
Noah Chadwick	$90,056 (2)
Salary Remaining :	$82,674
Salary Average :	$90,056
Salary Average Remaining :	$82,674
Jimmy Huntington	$90,000 (1)
Salary Remaining :	$82,623
Salary Average :	$90,000
Salary Average Remaining :	$82,623
Beau Akey	$89,417 (2)
Salary Remaining :	$82,087
Salary Average :	$89,417
Salary Average Remaining :	$82,087
Connor Mylymok	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Atro Leppanen	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Bokondji Imama	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ethan Bear	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Simon Zajicek	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Cooper Gay	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Gabriel Seger	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Riley Mercer	$85,000 (2)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
James Hamblin	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Topias Vilen	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Xavier Simoneau	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Tyler Kopff	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Xavier Parent	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Adam Sykora	$80,667 (1)
Salary Remaining :	$74,055
Salary Average :	$80,667
Salary Average Remaining :	$74,055
Total Farm Players	25
Salary Commitment
Year 2026 : $2,210,029
Year 2027 : $549,696
Year 2028 : $97,417
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,210,029
Year 2027 : $549,696
Year 2028 : $97,417
Year 2029 : $0

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $100 - 5 704 - 95,07%
Level 2:	5000 - $60 - 4 916 - 98,31%
Level 3:	2000 - $35 - 1 902 - 95,08%
Level 4:	4000 - $25 - 3 964 - 99,11%
Luxury :	1000 - $200 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	104,00%
Farm
Farm Level 1:	5000 - $35 - 4 735 - 94,70%
Farm Level 2:	2500 - $15 - 2 355 - 94,19%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	17 486 - 97,14%
Average Income per Game	$1,834,250
Year to Date Revenue	$5,502,749
Farm
Home Games Left	33
Average Attendance - %	7 090 - 94,53%
Average Income per Game	$299,557
Year to Date Revenue	$898,671
Expense
Pro Players Total Salaries	$110,296,000
Farm Players Total Salaries	$2,033,223
Coaches Total Salaries	$6,130,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,261,843
Farm Year To Date Expenses	$275,670
Pro Salary Cap To Date	$8,361,755
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,535,737
Farm Estimated Season Revenue	$9,885,381
Pro Remaining Season Days	170
Pro Expenses Per Days	$622,141
Pro Estimated Expenses	$105,763,970
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,378
Farm Estimated Expenses	$3,087,504
Estimated Season Expenses	$108,851,474
Estimated Season Salary Cap	$103,924,705
Estimate Under Maximum Salary Cap of $104,000,000	$75,295
Estimate Over Minimum Salary Cap of $76,900,000	$27,024,705
Current Bank Account	$42,055,535
Projected Bank Account	$14,625,179

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$11,500,000 (1)
-Salary Remaining :	$10,567,568
-Salary Average :	$11,500,000
-Salary Average Remaining :	$10,567,568
Sidney Crosby (1 Way Contract)	$8,700,000 (1)
-Salary Remaining :	$7,994,595
-Salary Average :	$8,700,000
-Salary Average Remaining :	$7,994,595
Darren Raddysh (1 Way Contract)	$8,500,000 (8)
-Salary Remaining :	$7,810,811
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,810,811
Troy Terry (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$6,432,432
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,432,432
J.J. Moser (1 Way Contract)	$6,750,000 (8)
-Salary Remaining :	$6,202,703
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,202,703
Chris Kreider (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$5,972,973
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,972,973
Conor Garland (1 Way Contract)	$6,000,000 (6)
-Salary Remaining :	$5,513,514
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,513,514
Bobby McMann (1 Way Contract)	$5,750,000 (6)
-Salary Remaining :	$5,283,784
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,283,784
Jack Roslovic (1 Way Contract)	$5,525,000 (2)
-Salary Remaining :	$5,077,027
-Salary Average :	$5,525,000
-Salary Average Remaining :	$5,077,027
Jet Greaves (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
Tyler Seguin (1 Way Contract)	$4,925,000 (1)
-Salary Remaining :	$4,525,676
-Salary Average :	$4,925,000
-Salary Average Remaining :	$4,525,676
Jean-Gabriel Pageau (1 Way Contract)	$4,850,000 (3)
-Salary Remaining :	$4,456,757
-Salary Average :	$4,850,000
-Salary Average Remaining :	$4,456,757
Rasmus Sandin (1 Way Contract)	$4,600,000 (3)
-Salary Remaining :	$4,227,027
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,227,027
John Tavares (1 Way Contract)	$4,380,000 (3)
-Salary Remaining :	$4,024,865
-Salary Average :	$4,380,000
-Salary Average Remaining :	$4,024,865
Ryan McDonagh (1 Way Contract)	$4,100,000 (3)
-Salary Remaining :	$3,767,568
-Salary Average :	$4,100,000
-Salary Average Remaining :	$3,767,568
Eetu Luostarinen (1 Way Contract)	$3,000,000 (9)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Morgan Barron (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,745,946
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,745,946
Zemgus Girgensons (1 Way Contract)	$1,275,000 (1)
-Salary Remaining :	$1,171,622
-Salary Average :	$1,275,000
-Salary Average Remaining :	$1,171,622
Trevor van Riemsdyk (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$918,919
-Salary Average :	$1,000,000
-Salary Average Remaining :	$918,919
Jake Christiansen (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$895,946
-Salary Average :	$975,000
-Salary Average Remaining :	$895,946
Braeden Bowman	$975,000 (1)
-Salary Remaining :	$895,946
-Salary Average :	$975,000
-Salary Average Remaining :	$895,946
Jakub Dobes (1 Way Contract)	$965,000 (4)
-Salary Remaining :	$886,757
-Salary Average :	$965,000
-Salary Average Remaining :	$886,757
Ross Johnston (1 Way Contract)	$926,000 (3)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$850,919
-Salary Average :	$926,000
-Salary Average Remaining :	$850,919
Luke Glendening (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$827,027
-Salary Average :	$900,000
-Salary Average Remaining :	$827,027
Josh Dunne (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$827,027
-Salary Average :	$900,000
-Salary Average Remaining :	$827,027
Zach Bogosian (1 Way Contract)	$900,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$827,027
-Salary Average :	$900,000
-Salary Average Remaining :	$827,027
Scott Sabourin (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Paul Cotter (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Emil Lilleberg (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$735,135
-Salary Average :	$800,000
-Salary Average Remaining :	$735,135
Total Pro Players	29
Salary Commitment
Year 2026 : $110,296,000
Year 2027 : $74,738,575
Year 2028 : $68,213,575
Year 2029 : $44,357,575
Salary Average Commitment
Year 2026 : $110,296,000
Year 2027 : $68,346,000
Year 2028 : $61,821,000
Year 2029 : $37,965,000
Salary Cap with 1 Way Contract
Year 2026 : $103,995,000
Year 2027 : $67,420,000
Year 2028 : $60,895,000
Year 2029 : $37,965,000

Farm Players Salaries
Atley Calvert	$107,500 (2)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Ryan Fanti	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Antti Tuomisto	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Lane Pederson	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Nick Abruzzese	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Kyle Marino	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Justin Nachbaur	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Sam Poulin	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Trey Fix-Wolansky	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Dakota Mermis	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Callum Tung	$97,500 (2)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Landon Sim	$95,500 (2)
Salary Remaining :	$87,672
Salary Average :	$95,500
Salary Average Remaining :	$87,672
Chase Pietila	$91,000 (2)
Salary Remaining :	$83,541
Salary Average :	$91,000
Salary Average Remaining :	$83,541
Daniel Laatsch	$89,750 (1)
Salary Remaining :	$82,393
Salary Average :	$89,750
Salary Average Remaining :	$82,393
Tanner Howe	$88,750 (2)
Salary Remaining :	$81,475
Salary Average :	$88,750
Salary Average Remaining :	$81,475
Isaac Belliveau	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Cooper Black	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Mathieu Cataford	$85,167 (2)
Salary Remaining :	$78,186
Salary Average :	$85,167
Salary Average Remaining :	$78,186
Justin Janicke	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Domenic DiVincentiis	$83,056 (1)
Salary Remaining :	$76,248
Salary Average :	$83,056
Salary Average Remaining :	$76,248
Montana Onyebuchi	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	21
Salary Commitment
Year 2026 : $2,033,223
Year 2027 : $740,417
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,033,223
Year 2027 : $740,417
Year 2028 : $0
Year 2029 : $0

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 5 606 - 93,44%
Level 2:	5000 - $60 - 4 483 - 89,65%
Level 3:	2000 - $35 - 1 805 - 90,23%
Level 4:	4000 - $25 - 3 726 - 93,14%
Luxury :	1000 - $200 - 938 - 93,78%
Total Capacity :	18000
Team Popularity :	98,00%
Farm
Farm Level 1:	5000 - $35 - 4 946 - 98,91%
Farm Level 2:	2500 - $15 - 2 289 - 91,54%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	16 557 - 91,98%
Average Income per Game	$1,748,405
Year to Date Revenue	$6,993,621
Farm
Home Games Left	34
Average Attendance - %	7 234 - 96,45%
Average Income per Game	$309,056
Year to Date Revenue	$618,111
Expense
Pro Players Total Salaries	$100,192,857
Farm Players Total Salaries	$2,409,334
Coaches Total Salaries	$5,115,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,542,661
Farm Year To Date Expenses	$277,130
Pro Salary Cap To Date	$8,202,125
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,439,400
Farm Estimated Season Revenue	$10,507,887
Pro Remaining Season Days	170
Pro Expenses Per Days	$564,286
Pro Estimated Expenses	$95,928,620
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,166
Farm Estimated Expenses	$3,051,888
Estimated Season Expenses	$98,980,508
Estimated Season Salary Cap	$100,271,235
Estimate Under Maximum Salary Cap of $104,000,000	$3,728,765
Estimate Over Minimum Salary Cap of $76,900,000	$23,371,235
Current Bank Account	$33,536,851
Projected Bank Account	$11,503,630

Pro Players Salaries
Jackson LaCombe (1 Way Contract)	$9,000,000 (8)
-Salary Remaining :	$8,270,270
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,270,270
Timo Meier (1 Way Contract)	$8,800,000 (5)
-Salary Remaining :	$8,086,486
-Salary Average :	$8,800,000
-Salary Average Remaining :	$8,086,486
Boone Jenner (1 Way Contract)	$8,800,000 (3)
-Salary Remaining :	$8,086,486
-Salary Average :	$8,800,000
-Salary Average Remaining :	$8,086,486
Travis Konecny (1 Way Contract)	$8,750,000 (7)
-Salary Remaining :	$8,040,541
-Salary Average :	$8,750,000
-Salary Average Remaining :	$8,040,541
Thomas Chabot (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$7,351,351
-Salary Average :	$8,000,000
-Salary Average Remaining :	$7,351,351
Tage Thompson (1 Way Contract)	$7,142,857 (1)
-Salary Remaining :	$6,563,706
-Salary Average :	$7,142,858
-Salary Average Remaining :	$6,563,707
Mason McTavish (1 Way Contract)	$7,000,000 (5)
-Salary Remaining :	$6,432,432
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,432,432
Yegor Chinakhov (1 Way Contract)	$6,250,000 (3)
-Salary Remaining :	$5,743,243
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,743,243
Bowen Byram (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$5,743,243
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,743,243
William Eklund (1 Way Contract)	$5,600,000 (3)
-Salary Remaining :	$5,145,946
-Salary Average :	$5,600,000
-Salary Average Remaining :	$5,145,946
Esa Lindell (1 Way Contract)	$5,250,000 (4)
-Salary Remaining :	$4,824,324
-Salary Average :	$5,250,000
-Salary Average Remaining :	$4,824,324
Kevin Lankinen (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$4,135,135
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,135,135
Matt Duchene (Out of Payroll)	$4,500,000 (3)
-Salary Remaining :	$4,135,135
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,135,135
Dmitry Orlov (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$3,767,568
-Salary Average :	$4,100,000
-Salary Average Remaining :	$3,767,568
Jalen Chatfield (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Jesper Wallstedt (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$2,021,622
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,021,622
Parker Kelly (1 Way Contract)	$1,700,000 (4)
-Salary Remaining :	$1,562,162
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,562,162
Michael Amadio (1 Way Contract)	$1,175,000 (1)
-Salary Remaining :	$1,079,730
-Salary Average :	$1,175,000
-Salary Average Remaining :	$1,079,730
Matvei Michkov	$950,000 (1)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Tyson Jost (1 Way Contract)	$875,000 (1)
-Salary Remaining :	$804,054
-Salary Average :	$875,000
-Salary Average Remaining :	$804,054
Brendan Smith	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Total Pro Players	21
Salary Commitment
Year 2026 : $104,692,857
Year 2027 : $78,150,000
Year 2028 : $70,150,000
Year 2029 : $45,000,000
Salary Average Commitment
Year 2026 : $104,692,858
Year 2027 : $78,150,000
Year 2028 : $70,150,000
Year 2029 : $45,000,000
Salary Cap with 1 Way Contract
Year 2026 : $104,692,857
Year 2027 : $78,150,000
Year 2028 : $70,150,000
Year 2029 : $45,000,000

Farm Players Salaries
Riley Stillman	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Danila Yurov	$95,000 (2)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Cam Lund	$94,167 (1)
Salary Remaining :	$86,448
Salary Average :	$94,167
Salary Average Remaining :	$86,448
Ethan Gauthier	$89,333 (2)
Salary Remaining :	$82,011
Salary Average :	$89,333
Salary Average Remaining :	$82,011
Niklas Kokko	$89,167 (1)
Salary Remaining :	$81,858
Salary Average :	$89,167
Salary Average Remaining :	$81,858
Nathan Gaucher	$88,667 (1)
Salary Remaining :	$81,399
Salary Average :	$88,667
Salary Average Remaining :	$81,399
Denver Barkey	$88,167 (2)
Salary Remaining :	$80,940
Salary Average :	$88,167
Salary Average Remaining :	$80,940
Max McCue	$85,833 (1)
Salary Remaining :	$78,798
Salary Average :	$85,833
Salary Average Remaining :	$78,798
Justin Kirkland	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Kole Lind	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Phillip Di Giuseppe	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Cam Thiesing	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Bradley Marek	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Bennett Schimek	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Derrick Pouliot	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Brett Chorske	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Parker Gahagen	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jeremy Brodeur	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Michael Karow	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jacob Lucchini	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ryan Schmelzer	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Roland McKeown	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Corson Ceulemans	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Mitchell Vande Sompel	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ethan Cardwell	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Calle Odelius	$81,500 (1)
Salary Remaining :	$74,820
Salary Average :	$81,500
Salary Average Remaining :	$74,820
Ozzy Wiesblatt	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Matt Kiersted	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	28
Salary Commitment
Year 2026 : $2,409,334
Year 2027 : $272,500
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,409,334
Year 2027 : $272,500
Year 2028 : $0
Year 2029 : $0

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $100 - 5 314 - 88,57%
Level 2:	5000 - $60 - 4 399 - 87,98%
Level 3:	2000 - $35 - 1 800 - 90,00%
Level 4:	4000 - $25 - 3 459 - 86,46%
Luxury :	1000 - $200 - 885 - 88,45%
Total Capacity :	18000
Team Popularity :	96,00%
Farm
Farm Level 1:	5000 - $35 - 4 518 - 90,37%
Farm Level 2:	2500 - $15 - 2 292 - 91,68%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	15 856 - 88,09%
Average Income per Game	$1,671,337
Year to Date Revenue	$3,342,673
Farm
Home Games Left	33
Average Attendance - %	6 810 - 90,80%
Average Income per Game	$286,857
Year to Date Revenue	$860,572
Expense
Pro Players Total Salaries	$98,966,943
Farm Players Total Salaries	$1,743,916
Coaches Total Salaries	$7,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,361,915
Farm Year To Date Expenses	$296,522
Pro Salary Cap To Date	$7,372,725
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,853,460
Farm Estimated Season Revenue	$9,466,292
Pro Remaining Season Days	170
Pro Expenses Per Days	$564,146
Pro Estimated Expenses	$95,904,820
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,366
Farm Estimated Expenses	$3,253,488
Estimated Season Expenses	$99,158,308
Estimated Season Salary Cap	$92,066,725
Estimate Under Maximum Salary Cap of $104,000,000	$11,933,275
Estimate Over Minimum Salary Cap of $76,900,000	$15,166,725
Current Bank Account	$26,733,300
Projected Bank Account	$3,894,744

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$12,000,000 (7)
-Salary Remaining :	$11,027,027
-Salary Average :	$12,000,000
-Salary Average Remaining :	$11,027,027
JJ Peterka (1 Way Contract)	$7,700,000 (4)
-Salary Remaining :	$7,075,676
-Salary Average :	$7,700,000
-Salary Average Remaining :	$7,075,676
Dustin Wolf (1 Way Contract)	$7,500,000 (7)
-Salary Remaining :	$6,891,892
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,891,892
Vince Dunn (1 Way Contract)	$7,350,000 (1)
-Salary Remaining :	$6,754,054
-Salary Average :	$7,350,000
-Salary Average Remaining :	$6,754,054
Filip Hronek (1 Way Contract)	$7,250,000 (6)
-Salary Remaining :	$6,662,162
-Salary Average :	$7,250,000
-Salary Average Remaining :	$6,662,162
Eeli Tolvanen (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$5,743,243
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,743,243
Kris Letang (1 Way Contract)	$6,100,000 (2)
-Salary Remaining :	$5,605,405
-Salary Average :	$6,100,000
-Salary Average Remaining :	$5,605,405
Tyler Bertuzzi (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,054,054
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,054,054
Erik Cernak (Out of Payroll)	$5,200,000 (1)
-Salary Remaining :	$4,778,378
-Salary Average :	$5,200,000
-Salary Average Remaining :	$4,778,378
Collin Graf (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$3,905,405
-Salary Average :	$4,250,000
-Salary Average Remaining :	$3,905,405
Nino Niederreiter (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Jordan Greenway (1 Way Contract)	$4,000,000 (1)
-1 Way Contract Salary Cap :	$2,775,000
-1 Way Contract Salary Cap Remaining :	$2,550,000
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Connor Zary (1 Way Contract)	$3,775,000 (2)
-Salary Remaining :	$3,468,919
-Salary Average :	$3,775,000
-Salary Average Remaining :	$3,468,919
Nils Hoglander (1 Way Contract)	$3,000,000 (2)
-1 Way Contract Salary Cap :	$1,775,000
-1 Way Contract Salary Cap Remaining :	$1,631,081
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
John Klingberg (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,527,027
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,527,027
Adam Henrique (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,067,568
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,067,568
Ryker Evans (1 Way Contract)	$2,050,000 (1)
-Salary Remaining :	$1,883,784
-Salary Average :	$2,050,000
-Salary Average Remaining :	$1,883,784
Jacob Melanson (1 Way Contract)	$1,450,000 (3)
-1 Way Contract Salary Cap :	$225,000
-1 Way Contract Salary Cap Remaining :	$206,757
-Salary Remaining :	$1,332,432
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,332,432
Juuso Parssinen (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$25,000
-1 Way Contract Salary Cap Remaining :	$22,973
-Salary Remaining :	$1,148,649
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,148,649
Jonathan Toews (1 Way Contract)	$1,150,000 (1)
-Salary Remaining :	$1,056,757
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,056,757
Albert Johansson (1 Way Contract)	$1,125,000 (1)
-Salary Remaining :	$1,033,784
-Salary Average :	$1,125,000
-Salary Average Remaining :	$1,033,784
Stephen Halliday (1 Way Contract)	$1,075,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$987,838
-Salary Average :	$1,075,000
-Salary Average Remaining :	$987,838
Carl Grundstrom (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$918,919
-Salary Average :	$1,000,000
-Salary Average Remaining :	$918,919
Anton Frondell	$975,000 (2)
-Salary Remaining :	$895,946
-Salary Average :	$975,000
-Salary Average Remaining :	$895,946
Macklin Celebrini	$975,000 (1)
-Salary Remaining :	$895,946
-Salary Average :	$975,000
-Salary Average Remaining :	$895,946
Axel Sandin-Pellikka	$918,333 (2)
-Salary Remaining :	$843,874
-Salary Average :	$918,333
-Salary Average Remaining :	$843,874
Sergei Murashov	$861,110 (1)
-Salary Remaining :	$791,290
-Salary Average :	$861,110
-Salary Average Remaining :	$791,290
Filip Larsson	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Oskar Back (1 Way Contract)	$825,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$758,108
-Salary Average :	$825,000
-Salary Average Remaining :	$758,108
Nikita Nesterenko (1 Way Contract)	$787,500 (1)
-Salary Remaining :	$723,649
-Salary Average :	$787,500
-Salary Average Remaining :	$723,649
Total Pro Players	30
Salary Commitment
Year 2026 : $104,166,943
Year 2027 : $55,993,333
Year 2028 : $40,150,000
Year 2029 : $34,450,000
Salary Average Commitment
Year 2026 : $104,166,943
Year 2027 : $55,993,333
Year 2028 : $40,150,000
Year 2029 : $34,450,000
Salary Cap with 1 Way Contract
Year 2026 : $97,366,940
Year 2027 : $52,468,333
Year 2028 : $38,925,000
Year 2029 : $34,450,000

Farm Players Salaries
Hunter Skinner	$105,000 (1)
Salary Remaining :	$96,393
Salary Average :	$105,000
Salary Average Remaining :	$96,393
Evan Vierling	$105,000 (1)
Salary Remaining :	$96,393
Salary Average :	$105,000
Salary Average Remaining :	$96,393
Tyler Tullio	$100,000 (1)
Salary Remaining :	$91,803
Salary Average :	$100,000
Salary Average Remaining :	$91,803
Michael Misa	$97,500 (2)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Tye Felhaber	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Maxence Guenette	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Jakub Rychlovsky	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Rutger McGroarty	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Andrei Loshko	$92,000 (2)
Salary Remaining :	$84,459
Salary Average :	$92,000
Salary Average Remaining :	$84,459
Jonathan Lekkerimäki	$91,833 (1)
Salary Remaining :	$84,306
Salary Average :	$91,833
Salary Average Remaining :	$84,306
Artur Akhtyamov	$90,000 (3)
Salary Remaining :	$82,623
Salary Average :	$90,000
Salary Average Remaining :	$82,623
Jesse Pulkkinen	$88,083 (1)
Salary Remaining :	$80,863
Salary Average :	$88,083
Salary Average Remaining :	$80,863
Frederic Brunet	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Nikita Quapp	$87,500 (1)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Miko Matikka	$87,000 (1)
Salary Remaining :	$79,869
Salary Average :	$87,000
Salary Average Remaining :	$79,869
Jeremy Smith	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ville Ottavainen	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Lucas Condotta	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Arshdeep Bains	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	19
Salary Commitment
Year 2026 : $1,743,916
Year 2027 : $367,000
Year 2028 : $90,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,743,916
Year 2027 : $367,000
Year 2028 : $90,000
Year 2029 : $0

St.Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $101 - 4 853 - 80,88%
Level 2:	5000 - $61 - 4 283 - 85,66%
Level 3:	2000 - $36 - 1 687 - 84,33%
Level 4:	4000 - $26 - 3 053 - 76,31%
Luxury :	1000 - $201 - 779 - 77,90%
Total Capacity :	18000
Team Popularity :	106,00%
Farm
Farm Level 1:	5000 - $35 - 4 605 - 92,10%
Farm Level 2:	2500 - $15 - 2 500 - 100,00%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	14 654 - 81,41%
Average Income per Game	$1,561,555
Year to Date Revenue	$3,123,110
Farm
Home Games Left	33
Average Attendance - %	7 105 - 94,73%
Average Income per Game	$296,026
Year to Date Revenue	$888,077
Expense
Pro Players Total Salaries	$103,466,000
Farm Players Total Salaries	$1,996,334
Coaches Total Salaries	$7,490,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,415,218
Farm Year To Date Expenses	$289,315
Pro Salary Cap To Date	$7,699,675
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,462,200
Farm Estimated Season Revenue	$9,768,847
Pro Remaining Season Days	170
Pro Expenses Per Days	$592,249
Pro Estimated Expenses	$100,682,330
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,505
Farm Estimated Expenses	$3,108,840
Estimated Season Expenses	$103,791,170
Estimated Season Salary Cap	$100,456,265
Estimate Under Maximum Salary Cap of $104,000,000	$3,543,735
Estimate Over Minimum Salary Cap of $76,900,000	$23,556,265
Current Bank Account	$70,588,135
Projected Bank Account	$39,028,012

Pro Players Salaries
Anze Kopitar (1 Way Contract)	$10,261,000 (1)
-Salary Remaining :	$9,429,027
-Salary Average :	$10,261,000
-Salary Average Remaining :	$9,429,027
Dougie Hamilton (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$8,270,270
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,270,270
Filip Forsberg (1 Way Contract)	$8,500,000 (4)
-Salary Remaining :	$7,810,811
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,810,811
Ivan Provorov (1 Way Contract)	$8,500,000 (6)
-Salary Remaining :	$7,810,811
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,810,811
Victor Hedman (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$7,351,351
-Salary Average :	$7,975,000
-Salary Average Remaining :	$7,328,378
Alex DeBrincat (1 Way Contract)	$7,875,000 (1)
-Salary Remaining :	$7,236,486
-Salary Average :	$7,875,000
-Salary Average Remaining :	$7,236,486
Juuse Saros (1 Way Contract)	$7,740,000 (7)
-Salary Remaining :	$7,112,432
-Salary Average :	$7,740,000
-Salary Average Remaining :	$7,112,432
Viktor Arvidsson (1 Way Contract)	$5,300,000 (2)
-Salary Remaining :	$4,870,270
-Salary Average :	$5,300,000
-Salary Average Remaining :	$4,870,270
Nikita Zadorov (Out of Payroll)	$5,000,000 (4)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
Blake Coleman (1 Way Contract)	$4,900,000 (1)
-Salary Remaining :	$4,502,703
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,502,703
Kyle Palmieri (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,364,865
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,364,865
Ryan O'Reilly (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,135,135
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,135,135
Ben Chiarot (1 Way Contract)	$3,850,000 (3)
-Salary Remaining :	$3,537,838
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,537,838
Michael McCarron (1 Way Contract)	$3,333,333 (6)
-Salary Remaining :	$3,063,063
-Salary Average :	$3,333,333
-Salary Average Remaining :	$3,063,063
Mikael Backlund (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$2,986,486
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,986,486
Jordan Martinook (1 Way Contract)	$3,050,000 (1)
-Salary Remaining :	$2,802,703
-Salary Average :	$3,050,000
-Salary Average Remaining :	$2,802,703
Casey DeSmith (1 Way Contract)	$1,640,000 (1)
-Salary Remaining :	$1,507,027
-Salary Average :	$1,640,000
-Salary Average Remaining :	$1,507,027
Mark Kastelic (1 Way Contract)	$1,566,667 (2)
-Salary Remaining :	$1,439,640
-Salary Average :	$1,566,667
-Salary Average Remaining :	$1,439,640
Victor Soderstrom	$1,075,000 (1)
-Salary Remaining :	$987,838
-Salary Average :	$1,075,000
-Salary Average Remaining :	$987,838
Matt Benning (Out of Payroll)	$1,075,000 (1)
-Salary Remaining :	$987,838
-Salary Average :	$1,075,000
-Salary Average Remaining :	$987,838
Eric Comrie (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$918,919
-Salary Average :	$1,000,000
-Salary Average Remaining :	$918,919
Victor Mancini (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$918,919
-Salary Average :	$1,000,000
-Salary Average Remaining :	$918,919
Haydn Fleury (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Sammy Blais (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$827,027
-Salary Average :	$900,000
-Salary Average Remaining :	$827,027
Ryan Lomberg (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$827,027
-Salary Average :	$900,000
-Salary Average Remaining :	$827,027
Joshua Brown (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
John Hayden (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$712,162
-Salary Average :	$775,000
-Salary Average Remaining :	$712,162
Total Pro Players	27
Salary Commitment
Year 2026 : $109,541,000
Year 2027 : $67,840,000
Year 2028 : $44,923,333
Year 2029 : $33,073,333
Salary Average Commitment
Year 2026 : $109,516,000
Year 2027 : $67,815,000
Year 2028 : $44,898,333
Year 2029 : $33,073,333
Salary Cap with 1 Way Contract
Year 2026 : $107,016,000
Year 2027 : $66,940,000
Year 2028 : $44,923,333
Year 2029 : $33,073,333

Farm Players Salaries
Kyle Keyser	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Nolan Foote	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Alex Barre-Boulet	$100,000 (1)
Salary Remaining :	$91,803
Salary Average :	$100,000
Salary Average Remaining :	$91,803
Cooper Marody	$100,000 (1)
Salary Remaining :	$91,803
Salary Average :	$100,000
Salary Average Remaining :	$91,803
Glenn Gawdin	$100,000 (1)
Salary Remaining :	$91,803
Salary Average :	$100,000
Salary Average Remaining :	$91,803
Joseph LaBate	$100,000 (1)
Salary Remaining :	$91,803
Salary Average :	$100,000
Salary Average Remaining :	$91,803
Kevin Lombardi	$100,000 (1)
Salary Remaining :	$91,803
Salary Average :	$100,000
Salary Average Remaining :	$91,803
Chris Wagner	$100,000 (1)
Salary Remaining :	$91,803
Salary Average :	$100,000
Salary Average Remaining :	$91,803
Isaac Ratcliffe	$100,000 (1)
Salary Remaining :	$91,803
Salary Average :	$100,000
Salary Average Remaining :	$91,803
Isaiah Saville	$100,000 (1)
Salary Remaining :	$91,803
Salary Average :	$100,000
Salary Average Remaining :	$91,803
Boris Katchouk	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Matyas Melovsky	$97,250 (2)
Salary Remaining :	$89,279
Salary Average :	$97,250
Salary Average Remaining :	$89,279
Corey Schueneman	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Jake Livingstone	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Cam Dineen	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Dylan Peterson	$86,750 (1)
Salary Remaining :	$79,639
Salary Average :	$86,750
Salary Average Remaining :	$79,639
Yegor Sidorov	$86,500 (1)
Salary Remaining :	$79,410
Salary Average :	$86,500
Salary Average Remaining :	$79,410
Dylan Gambrell	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jackson Edward	$83,167 (1)
Salary Remaining :	$76,350
Salary Average :	$83,167
Salary Average Remaining :	$76,350
Angus Booth	$82,667 (1)
Salary Remaining :	$75,891
Salary Average :	$82,667
Salary Average Remaining :	$75,891
Jaxson Stauber	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	21
Salary Commitment
Year 2026 : $1,996,334
Year 2027 : $97,250
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,996,334
Year 2027 : $97,250
Year 2028 : $0
Year 2029 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $100 - 5 342 - 89,03%
Level 2:	5000 - $60 - 4 677 - 93,54%
Level 3:	2000 - $35 - 1 881 - 94,05%
Level 4:	4000 - $25 - 3 738 - 93,45%
Luxury :	1000 - $200 - 940 - 94,00%
Total Capacity :	18000
Team Popularity :	106,00%
Farm
Farm Level 1:	5000 - $35 - 4 549 - 90,97%
Farm Level 2:	2500 - $15 - 2 445 - 97,79%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	16 578 - 92,10%
Average Income per Game	$1,731,536
Year to Date Revenue	$5,194,609
Farm
Home Games Left	33
Average Attendance - %	6 993 - 93,24%
Average Income per Game	$291,851
Year to Date Revenue	$875,554
Expense
Pro Players Total Salaries	$103,674,714
Farm Players Total Salaries	$2,423,833
Coaches Total Salaries	$6,520,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,843,895
Farm Year To Date Expenses	$290,475
Pro Salary Cap To Date	$8,274,300
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,529,917
Farm Estimated Season Revenue	$9,631,094
Pro Remaining Season Days	170
Pro Expenses Per Days	$589,593
Pro Estimated Expenses	$100,230,810
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,365
Farm Estimated Expenses	$3,253,320
Estimated Season Expenses	$103,484,130
Estimated Season Salary Cap	$102,049,700
Estimate Under Maximum Salary Cap of $104,000,000	$1,950,300
Estimate Over Minimum Salary Cap of $76,900,000	$25,149,700
Current Bank Account	$54,060,173
Projected Bank Account	$27,737,054

Pro Players Salaries
Alex Ovechkin (1 Way Contract)	$11,100,000 (1)
-Salary Remaining :	$10,200,000
-Salary Average :	$11,100,000
-Salary Average Remaining :	$10,200,000
Anthony Mantha (1 Way Contract)	$10,356,000 (2)
-Salary Remaining :	$9,516,324
-Salary Average :	$10,356,000
-Salary Average Remaining :	$9,516,324
Brayden Point (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$8,729,730
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,729,730
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$8,729,730
-Salary Average :	$9,500,000
-Salary Average Remaining :	$8,729,730
Pavel Buchnevich (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$7,351,351
-Salary Average :	$8,000,000
-Salary Average Remaining :	$7,351,351
Shane Pinto (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$6,891,892
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,891,892
Josh Morrissey (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$5,743,243
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,743,243
Anthony Cirelli (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$5,743,243
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,743,243
Sean Durzi (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,513,514
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,513,514
Kiefer Sherwood (1 Way Contract)	$5,750,000 (5)
-Salary Remaining :	$5,283,784
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,283,784
Mattias Samuelsson (1 Way Contract)	$4,285,714 (1)
-Salary Remaining :	$3,938,224
-Salary Average :	$4,285,714
-Salary Average Remaining :	$3,938,224
Brenden Dillon (1 Way Contract)	$3,150,000 (1)
-Salary Remaining :	$2,894,595
-Salary Average :	$3,150,000
-Salary Average Remaining :	$2,894,595
Warren Foegele (1 Way Contract)	$2,900,000 (1)
-Salary Remaining :	$2,664,865
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,664,865
Tyler Toffoli (1 Way Contract)	$2,737,500 (1)
-Salary Remaining :	$2,515,541
-Salary Average :	$2,737,500
-Salary Average Remaining :	$2,515,541
Blake Lizotte (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$2,067,568
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,067,568
Teddy Blueger (1 Way Contract)	$1,778,000 (2)
-Salary Remaining :	$1,633,838
-Salary Average :	$1,778,000
-Salary Average Remaining :	$1,633,838
Jonas Johansson (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,148,649
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,148,649
Sam Dickinson	$942,500 (2)
-Salary Remaining :	$866,081
-Salary Average :	$942,500
-Salary Average Remaining :	$866,081
Danton Heinen (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Mathieu Joseph (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Noah Gregor (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Brent Burns (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Colin Blackwell (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$712,162
-Salary Average :	$775,000
-Salary Average Remaining :	$712,162
Total Pro Players	23
Salary Commitment
Year 2026 : $103,674,714
Year 2027 : $67,826,500
Year 2028 : $33,000,000
Year 2029 : $30,750,000
Salary Average Commitment
Year 2026 : $103,674,714
Year 2027 : $67,826,500
Year 2028 : $33,000,000
Year 2029 : $30,750,000
Salary Cap with 1 Way Contract
Year 2026 : $102,049,712
Year 2027 : $67,826,500
Year 2028 : $33,000,000
Year 2029 : $30,750,000

Farm Players Salaries
Austin Poganski	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Nolan LaLonde	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Viliam Kmec	$107,500 (2)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Ville Heinola	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Borya Valis	$107,500 (2)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Tanner Laczynski	$107,500 (3)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Akil Thomas	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Nikita Tolopilo	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Lenni Hameenaho	$97,250 (2)
Salary Remaining :	$89,279
Salary Average :	$97,250
Salary Average Remaining :	$89,279
Harrison Meneghin	$97,250 (2)
Salary Remaining :	$89,279
Salary Average :	$97,250
Salary Average Remaining :	$89,279
Riley Heidt	$94,083 (2)
Salary Remaining :	$86,372
Salary Average :	$94,083
Salary Average Remaining :	$86,372
Lukas Dragicevic	$91,417 (2)
Salary Remaining :	$83,923
Salary Average :	$91,417
Salary Average Remaining :	$83,923
Alex Gagne	$91,000 (1)
Salary Remaining :	$83,541
Salary Average :	$91,000
Salary Average Remaining :	$83,541
Arttu Hyry	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Luke Krys	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Maxim Groshev	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Isaiah George	$87,000 (1)
Salary Remaining :	$79,869
Salary Average :	$87,000
Salary Average Remaining :	$79,869
Jared Davidson	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Logan Morrison	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Dylan Anhorn	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Cameron Butler	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Brett Berard	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Roman Schmidt	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Anton Wahlberg	$83,333 (2)
Salary Remaining :	$76,503
Salary Average :	$83,333
Salary Average Remaining :	$76,503
Kirill Kudryavtsev	$82,500 (1)
Salary Remaining :	$75,738
Salary Average :	$82,500
Salary Average Remaining :	$75,738
Max Crozier	$77,500 (2)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	26
Salary Commitment
Year 2026 : $2,423,833
Year 2027 : $1,125,833
Year 2028 : $107,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,423,833
Year 2027 : $1,125,833
Year 2028 : $107,500
Year 2029 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $100 - 5 615 - 93,58%
Level 2:	5000 - $60 - 4 743 - 94,85%
Level 3:	2000 - $35 - 1 920 - 95,99%
Level 4:	4000 - $25 - 3 429 - 85,73%
Luxury :	1000 - $200 - 948 - 94,78%
Total Capacity :	18000
Team Popularity :	96,00%
Farm
Farm Level 1:	5000 - $35 - 4 541 - 90,81%
Farm Level 2:	2500 - $15 - 2 302 - 92,08%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	16 654 - 92,52%
Average Income per Game	$1,770,852
Year to Date Revenue	$7,083,408
Farm
Home Games Left	33
Average Attendance - %	6 843 - 91,24%
Average Income per Game	$288,245
Year to Date Revenue	$864,736
Expense
Pro Players Total Salaries	$88,041,491
Farm Players Total Salaries	$2,045,333
Coaches Total Salaries	$6,535,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,750,000
Pro Year To Date Expenses	$7,409,811
Farm Year To Date Expenses	$268,875
Pro Salary Cap To Date	$6,800,621
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,292,376
Farm Estimated Season Revenue	$9,512,096
Pro Remaining Season Days	170
Pro Expenses Per Days	$504,549
Pro Estimated Expenses	$85,773,330
Farm Remaining Season Days	168
Farm Expenses Per Days	$17,925
Farm Estimated Expenses	$3,011,400
Estimated Season Expenses	$88,784,730
Estimated Season Salary Cap	$88,523,951
Estimate Under Maximum Salary Cap of $104,000,000	$15,476,049
Estimate Over Minimum Salary Cap of $76,900,000	$11,623,951
Current Bank Account	$51,806,424
Projected Bank Account	$39,826,166

Pro Players Salaries
Lane Hutson (1 Way Contract)	$8,850,000 (8)
-Salary Remaining :	$8,132,432
-Salary Average :	$8,850,000
-Salary Average Remaining :	$8,132,432
Thatcher Demko (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$7,810,811
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,810,811
Jordan Kyrou (1 Way Contract)	$8,125,000 (5)
-Salary Remaining :	$7,466,216
-Salary Average :	$8,125,000
-Salary Average Remaining :	$7,466,216
Frank Nazar (1 Way Contract)	$6,599,991 (7)
-Salary Remaining :	$6,064,857
-Salary Average :	$6,599,991
-Salary Average Remaining :	$6,064,857
Cam Fowler (1 Way Contract)	$6,100,000 (3)
-Salary Remaining :	$5,605,405
-Salary Average :	$6,100,000
-Salary Average Remaining :	$5,605,405
Ondrej Palat (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$5,513,514
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,513,514
Mason Marchment (1 Way Contract)	$5,875,000 (3)
-Salary Remaining :	$5,398,649
-Salary Average :	$5,875,000
-Salary Average Remaining :	$5,398,649
Nicolas Hague (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$5,054,054
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,054,054
Ukko-Pekka Luukkonen (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$4,364,865
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,364,865
Michael Kesselring (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,135,135
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,135,135
Filip Chytil (1 Way Contract)	$4,437,000 (1)
-Salary Remaining :	$4,077,243
-Salary Average :	$4,437,000
-Salary Average Remaining :	$4,077,243
Dakota Joshua (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,308,108
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,308,108
Joel Kiviranta (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,067,568
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,067,568
Sebastian Cossa (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,837,838
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,837,838
Ryan Reaves (1 Way Contract)	$1,400,000 (1)
-1 Way Contract Salary Cap :	$175,000
-1 Way Contract Salary Cap Remaining :	$160,811
-Salary Remaining :	$1,286,486
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,286,486
Michal Postava (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$1,194,595
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,194,595
Lars Eller (1 Way Contract)	$1,040,000 (1)
-Salary Remaining :	$955,676
-Salary Average :	$1,040,000
-Salary Average Remaining :	$955,676
Ben Kindel	$975,000 (2)
-Salary Remaining :	$895,946
-Salary Average :	$975,000
-Salary Average Remaining :	$895,946
Zeev Buium	$966,500 (1)
-Salary Remaining :	$888,135
-Salary Average :	$966,500
-Salary Average Remaining :	$888,135
Zach Aston-Reese (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Mattias Janmark (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Sam Rinzel (Out of Payroll)	$941,667 (1)
-Salary Remaining :	$865,316
-Salary Average :	$941,667
-Salary Average Remaining :	$865,316
Sheldon Dries (1 Way Contract)	$875,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$804,054
-Salary Average :	$875,000
-Salary Average Remaining :	$804,054
Easton Cowan	$873,000 (2)
-Salary Remaining :	$802,216
-Salary Average :	$873,000
-Salary Average Remaining :	$802,216
Philippe Myers (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Aatu Raty (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$712,162
-Salary Average :	$775,000
-Salary Average Remaining :	$712,162
Total Pro Players	26
Salary Commitment
Year 2026 : $88,983,158
Year 2027 : $64,472,991
Year 2028 : $58,799,991
Year 2029 : $23,574,991
Salary Average Commitment
Year 2026 : $88,983,158
Year 2027 : $64,472,991
Year 2028 : $58,799,991
Year 2029 : $23,574,991
Salary Cap with 1 Way Contract
Year 2026 : $86,883,160
Year 2027 : $63,597,992
Year 2028 : $58,799,991
Year 2029 : $23,574,991

Farm Players Salaries
Ben Jones	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Philip Tomasino	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Cross Hanas	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Jack Studnicka	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Ben Berard	$97,000 (1)
Salary Remaining :	$89,049
Salary Average :	$97,000
Salary Average Remaining :	$89,049
Dans Locmelis	$96,000 (2)
Salary Remaining :	$88,131
Salary Average :	$96,000
Salary Average Remaining :	$88,131
Alex Kannok Leipert	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Red Savage	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Nick Cicek	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Gavin Bayreuther	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Justin Pearson	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Cal Petersen	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Calle Rosen	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Connor Clattenburg	$92,833 (2)
Salary Remaining :	$85,224
Salary Average :	$92,833
Salary Average Remaining :	$85,224
Samuel Johannesson	$87,000 (1)
Salary Remaining :	$79,869
Salary Average :	$87,000
Salary Average Remaining :	$79,869
Joona Koppanen	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Matt Davis	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Caedan Bankier	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Travis Boyd	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ryan Tverberg	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Aleksi Heimosalmi	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ryan Johnson	$77,500 (2)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	22
Salary Commitment
Year 2026 : $2,045,333
Year 2027 : $266,333
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,045,333
Year 2027 : $266,333
Year 2028 : $0
Year 2029 : $0

Utah Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $100 - 6 000 - 100,00%
Level 2:	5000 - $60 - 5 000 - 100,00%
Level 3:	2000 - $35 - 1 876 - 93,78%
Level 4:	4000 - $25 - 4 000 - 100,00%
Luxury :	1000 - $200 - 958 - 95,80%
Total Capacity :	18000
Team Popularity :	106,00%
Farm
Farm Level 1:	5000 - $35 - 4 910 - 98,21%
Farm Level 2:	2500 - $15 - 2 466 - 98,64%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	40
Average Attendance - %	17 834 - 99,08%
Average Income per Game	$1,873,291
Year to Date Revenue	$3,746,582
Farm
Home Games Left	33
Average Attendance - %	7 376 - 98,35%
Average Income per Game	$311,189
Year to Date Revenue	$933,567
Expense
Pro Players Total Salaries	$108,418,857
Farm Players Total Salaries	$2,144,436
Coaches Total Salaries	$7,145,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,606,113
Farm Year To Date Expenses	$290,170
Pro Salary Cap To Date	$7,685,846
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$74,931,640
Farm Estimated Season Revenue	$10,269,237
Pro Remaining Season Days	170
Pro Expenses Per Days	$616,859
Pro Estimated Expenses	$104,866,030
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,614
Farm Estimated Expenses	$3,295,152
Estimated Season Expenses	$108,161,182
Estimated Season Salary Cap	$102,122,036
Estimate Under Maximum Salary Cap of $104,000,000	$1,877,964
Estimate Over Minimum Salary Cap of $76,900,000	$25,222,036
Current Bank Account	$75,847,368
Projected Bank Account	$52,887,063

Pro Players Salaries
Cutter Gauthier (1 Way Contract)	$13,500,000 (6)
-Salary Remaining :	$12,405,405
-Salary Average :	$13,500,000
-Salary Average Remaining :	$12,405,405
Sam Bennett (1 Way Contract)	$8,000,000 (7)
-Salary Remaining :	$7,351,351
-Salary Average :	$8,000,000
-Salary Average Remaining :	$7,351,351
Brock Nelson (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$6,891,892
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,891,892
Shea Theodore (1 Way Contract)	$7,425,000 (6)
-Salary Remaining :	$6,822,973
-Salary Average :	$7,425,000
-Salary Average Remaining :	$6,822,973
Clayton Keller (1 Way Contract)	$7,150,000 (2)
-Salary Remaining :	$6,570,270
-Salary Average :	$7,150,000
-Salary Average Remaining :	$6,570,270
Dylan Guenther (1 Way Contract)	$7,142,857 (7)
-Salary Remaining :	$6,563,706
-Salary Average :	$7,142,857
-Salary Average Remaining :	$6,563,706
Josh Doan (1 Way Contract)	$6,950,000 (7)
-Salary Remaining :	$6,386,486
-Salary Average :	$6,950,000
-Salary Average Remaining :	$6,386,486
Colton Parayko (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$5,972,973
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,972,973
Jared McCann (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
Erik Haula (1 Way Contract)	$4,755,000 (2)
-Salary Remaining :	$4,369,459
-Salary Average :	$4,755,000
-Salary Average Remaining :	$4,369,459
Karel Vejmelka (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$4,364,865
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,364,865
Jonathan Drouin (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Will Cuylle (1 Way Contract)	$3,900,000 (1)
-Salary Remaining :	$3,583,784
-Salary Average :	$3,900,000
-Salary Average Remaining :	$3,583,784
Brayden McNabb (1 Way Contract)	$3,650,000 (2)
-Salary Remaining :	$3,354,054
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,354,054
Tyler Myers (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Shayne Gostisbehere (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,067,568
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,067,568
Anton Forsberg (1 Way Contract)	$1,725,000 (1)
-Salary Remaining :	$1,585,135
-Salary Average :	$1,725,000
-Salary Average Remaining :	$1,585,135
Andrew Peeke (1 Way Contract)	$1,610,000 (1)
-Salary Remaining :	$1,479,459
-Salary Average :	$1,610,000
-Salary Average Remaining :	$1,479,459
Jesper Boqvist (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,378,378
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,378,378
Alex Newhook (1 Way Contract)	$1,450,000 (1)
-Salary Remaining :	$1,332,432
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,332,432
Gustav Nyquist (1 Way Contract)	$1,376,000 (1)
-1 Way Contract Salary Cap :	$151,000
-1 Way Contract Salary Cap Remaining :	$138,757
-Salary Remaining :	$1,264,432
-Salary Average :	$1,376,000
-Salary Average Remaining :	$1,264,432
James Reimer (1 Way Contract)	$1,260,000 (1)
-1 Way Contract Salary Cap :	$35,000
-1 Way Contract Salary Cap Remaining :	$32,162
-Salary Remaining :	$1,157,838
-Salary Average :	$1,260,000
-Salary Average Remaining :	$1,157,838
Nathan Bastian (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,010,811
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,010,811
Tomas Nosek (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,010,811
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,010,811
Liam O'Brien (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$918,919
-Salary Average :	$1,000,000
-Salary Average Remaining :	$918,919
Justin Sourdif (1 Way Contract)	$825,000 (1)
-Salary Remaining :	$758,108
-Salary Average :	$825,000
-Salary Average Remaining :	$758,108
Total Pro Players	26
Salary Commitment
Year 2026 : $108,418,857
Year 2027 : $77,322,857
Year 2028 : $54,267,857
Year 2029 : $54,267,857
Salary Average Commitment
Year 2026 : $108,418,857
Year 2027 : $77,322,857
Year 2028 : $54,267,857
Year 2029 : $54,267,857
Salary Cap with 1 Way Contract
Year 2026 : $102,768,856
Year 2027 : $77,322,857
Year 2028 : $54,267,857
Year 2029 : $54,267,857

Farm Players Salaries
Vyacheslav Peksa	$100,000 (1)
Salary Remaining :	$91,803
Salary Average :	$100,000
Salary Average Remaining :	$91,803
Dmitri Simashev	$97,250 (2)
Salary Remaining :	$89,279
Salary Average :	$97,250
Salary Average Remaining :	$89,279
Tyler Thorpe	$96,833 (2)
Salary Remaining :	$88,896
Salary Average :	$96,833
Salary Average Remaining :	$88,896
Kaden Hammell	$96,533 (2)
Salary Remaining :	$88,621
Salary Average :	$96,533
Salary Average Remaining :	$88,621
Christian Wolanin	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Viljami Marjala	$94,750 (1)
Salary Remaining :	$86,984
Salary Average :	$94,750
Salary Average Remaining :	$86,984
Luca Pinelli	$93,417 (2)
Salary Remaining :	$85,760
Salary Average :	$93,417
Salary Average Remaining :	$85,760
Nick Lardis	$92,500 (2)
Salary Remaining :	$84,918
Salary Average :	$92,500
Salary Average Remaining :	$84,918
Rasmus Kumpulainen	$92,458 (2)
Salary Remaining :	$84,880
Salary Average :	$92,458
Salary Average Remaining :	$84,880
Brayden Yager	$91,833 (2)
Salary Remaining :	$84,306
Salary Average :	$91,833
Salary Average Remaining :	$84,306
Oscar Fisker Molgaard	$91,417 (2)
Salary Remaining :	$83,923
Salary Average :	$91,417
Salary Average Remaining :	$83,923
Scott Harrington	$91,000 (1)
Salary Remaining :	$83,541
Salary Average :	$91,000
Salary Average Remaining :	$83,541
Maxim Pavlenko	$87,500 (1)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Rem Pitlick	$87,500 (1)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Jordan Dumais	$86,000 (1)
Salary Remaining :	$78,951
Salary Average :	$86,000
Salary Average Remaining :	$78,951
Sam Lipkin	$85,167 (1)
Salary Remaining :	$78,186
Salary Average :	$85,167
Salary Average Remaining :	$78,186
P.O Joseph	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ethan Keppen	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Colin Felix	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Talyn Boyko	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Georgii Merkulov	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ben Hemmerling	$82,111 (1)
Salary Remaining :	$75,381
Salary Average :	$82,111
Salary Average Remaining :	$75,381
Nikita Prishchepov	$80,667 (1)
Salary Remaining :	$74,055
Salary Average :	$80,667
Salary Average Remaining :	$74,055
Louie Belpedio	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	24
Salary Commitment
Year 2026 : $2,144,436
Year 2027 : $752,241
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,144,436
Year 2027 : $752,241
Year 2028 : $0
Year 2029 : $0

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $100 - 5 917 - 98,62%
Level 2:	5000 - $60 - 4 864 - 97,27%
Level 3:	2000 - $35 - 1 978 - 98,88%
Level 4:	4000 - $25 - 4 000 - 100,00%
Luxury :	1000 - $200 - 983 - 98,27%
Total Capacity :	18000
Team Popularity :	106,00%
Farm
Farm Level 1:	5000 - $35 - 4 556 - 91,12%
Farm Level 2:	2500 - $15 - 2 251 - 90,03%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	17 741 - 98,56%
Average Income per Game	$1,861,465
Year to Date Revenue	$5,584,394
Farm
Home Games Left	33
Average Attendance - %	6 807 - 90,76%
Average Income per Game	$287,898
Year to Date Revenue	$863,694
Expense
Pro Players Total Salaries	$80,160,833
Farm Players Total Salaries	$1,909,166
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$7,412,500
Pro Year To Date Expenses	$7,166,156
Farm Year To Date Expenses	$299,925
Pro Salary Cap To Date	$6,419,195
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$72,597,122
Farm Estimated Season Revenue	$9,500,634
Pro Remaining Season Days	170
Pro Expenses Per Days	$456,275
Pro Estimated Expenses	$77,566,750
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,995
Farm Estimated Expenses	$3,359,160
Estimated Season Expenses	$80,925,910
Estimated Season Salary Cap	$82,932,785
Estimate Under Maximum Salary Cap of $104,000,000	$21,067,215
Estimate Over Minimum Salary Cap of $76,900,000	$6,032,785
Current Bank Account	$55,350,364
Projected Bank Account	$56,522,210

Pro Players Salaries
Mario Ferraro (1 Way Contract)	$6,400,000 (3)
-Salary Remaining :	$5,881,081
-Salary Average :	$6,400,000
-Salary Average Remaining :	$5,881,081
Casey Mittelstadt (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$5,283,784
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,283,784
Kaiden Guhle	$5,550,000 (5)
-Salary Remaining :	$5,100,000
-Salary Average :	$4,880,476
-Salary Average Remaining :	$4,484,762
Stuart Skinner (1 Way Contract)	$5,450,000 (2)
-Salary Remaining :	$5,008,108
-Salary Average :	$5,450,000
-Salary Average Remaining :	$5,008,108
Ivan Barbashev (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
Marco Rossi (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
Daniil Tarasov (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,364,865
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,364,865
Oliver Ekman-Larsson (1 Way Contract)	$4,255,000 (1)
-Salary Remaining :	$3,910,000
-Salary Average :	$4,255,000
-Salary Average Remaining :	$3,910,000
Dmitri Voronkov (1 Way Contract)	$4,175,000 (1)
-Salary Remaining :	$3,836,486
-Salary Average :	$4,175,000
-Salary Average Remaining :	$3,836,486
Ryan Donato (Out of Payroll)	$4,000,000 (3)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Jake Neighbours (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,445,946
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,445,946
Nick Blankenburg (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$3,308,108
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,308,108
Mason Appleton (1 Way Contract)	$3,250,000 (1)
-1 Way Contract Salary Cap :	$2,025,000
-1 Way Contract Salary Cap Remaining :	$1,860,811
-Salary Remaining :	$2,986,486
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,986,486
Jake Evans (1 Way Contract)	$2,850,000 (3)
-Salary Remaining :	$2,618,919
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,618,919
Matias Maccelli (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,572,973
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,572,973
Cole Smith (1 Way Contract)	$2,600,000 (3)
-Salary Remaining :	$2,389,189
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,389,189
Garnet Hathaway (1 Way Contract)	$2,400,000 (1)
-1 Way Contract Salary Cap :	$1,175,000
-1 Way Contract Salary Cap Remaining :	$1,079,730
-Salary Remaining :	$2,205,405
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,205,405
Linus Karlsson (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,067,568
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,067,568
Pyotr Kochetkov (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,837,838
-Salary Average :	$2,000,000
-Salary Average Remaining :	$1,837,838
Michael Carcone (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,608,108
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,608,108
Wyatt Kaiser (1 Way Contract)	$1,700,000 (1)
-Salary Remaining :	$1,562,162
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,562,162
Cole Koepke (1 Way Contract)	$1,450,000 (2)
-Salary Remaining :	$1,332,432
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,332,432
Lian Bichsel	$918,333 (1)
-Salary Remaining :	$843,874
-Salary Average :	$918,333
-Salary Average Remaining :	$843,874
Jared Wright (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Noah Juulsen (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
MacKenzie Entwistle (1 Way Contract)	$812,500 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$746,622
-Salary Average :	$812,500
-Salary Average Remaining :	$746,622
Total Pro Players	26
Salary Commitment
Year 2026 : $84,160,833
Year 2027 : $43,150,000
Year 2028 : $21,400,000
Year 2029 : $5,550,000
Salary Average Commitment
Year 2026 : $83,491,309
Year 2027 : $42,480,476
Year 2028 : $20,730,476
Year 2029 : $4,880,476
Salary Cap with 1 Way Contract
Year 2026 : $79,198,336
Year 2027 : $42,300,000
Year 2028 : $21,400,000
Year 2029 : $5,550,000

Farm Players Salaries
Landen Hookey	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Brett Leason	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Arthur Kaliyev	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Raphael Lavoie	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Carson Meyer	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Melvin Fernstrom	$92,250 (2)
Salary Remaining :	$84,689
Salary Average :	$92,250
Salary Average Remaining :	$84,689
Theo Lindstein	$91,833 (2)
Salary Remaining :	$84,306
Salary Average :	$91,833
Salary Average Remaining :	$84,306
Tristan Bertucci	$88,833 (2)
Salary Remaining :	$81,552
Salary Average :	$88,833
Salary Average Remaining :	$81,552
Aku Koskenvuo	$88,750 (1)
Salary Remaining :	$81,475
Salary Average :	$88,750
Salary Average Remaining :	$81,475
Patrick Giles	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Drew Commesso	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Marc Del Gaizo	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jesper Vikman	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Lleyton Roed	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Mikael Diotte	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
William Trudeau	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Tommy Miller	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Cooper Flinton	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Marc McLaughlin	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ben King	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jack Rathbone	$80,000 (1)
Salary Remaining :	$73,443
Salary Average :	$80,000
Salary Average Remaining :	$73,443
Total Farm Players	21
Salary Commitment
Year 2026 : $1,909,166
Year 2027 : $447,916
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,909,166
Year 2027 : $447,916
Year 2028 : $0
Year 2029 : $0

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 5 544 - 92,40%
Level 2:	5000 - $60 - 4 578 - 91,57%
Level 3:	2000 - $35 - 1 901 - 95,06%
Level 4:	4000 - $25 - 3 854 - 96,36%
Luxury :	1000 - $200 - 899 - 89,90%
Total Capacity :	18000
Team Popularity :	106,00%
Farm
Farm Level 1:	5000 - $35 - 4 841 - 96,83%
Farm Level 2:	2500 - $15 - 2 237 - 89,49%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	16 777 - 93,20%
Average Income per Game	$1,745,937
Year to Date Revenue	$6,983,748
Farm
Home Games Left	33
Average Attendance - %	7 079 - 94,38%
Average Income per Game	$302,480
Year to Date Revenue	$907,440
Expense
Pro Players Total Salaries	$74,155,356
Farm Players Total Salaries	$2,058,375
Coaches Total Salaries	$7,225,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,550,000
Pro Year To Date Expenses	$7,018,432
Farm Year To Date Expenses	$256,830
Pro Salary Cap To Date	$6,493,435
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,345,606
Farm Estimated Season Revenue	$9,981,840
Pro Remaining Season Days	170
Pro Expenses Per Days	$434,083
Pro Estimated Expenses	$73,794,110
Farm Remaining Season Days	168
Farm Expenses Per Days	$17,122
Farm Estimated Expenses	$2,876,496
Estimated Season Expenses	$76,670,606
Estimated Season Salary Cap	$78,186,235
Estimate Under Maximum Salary Cap of $104,000,000	$25,813,765
Estimate Over Minimum Salary Cap of $76,900,000	$1,286,235
Current Bank Account	$100,315,368
Projected Bank Account	$99,972,208

Pro Players Salaries
Devon Toews (1 Way Contract)	$7,250,000 (5)
-Salary Remaining :	$6,662,162
-Salary Average :	$7,250,000
-Salary Average Remaining :	$6,662,162
Brandon Hagel (1 Way Contract)	$6,500,000 (6)
-Salary Remaining :	$5,972,973
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,972,973
Jonas Brodin (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,513,514
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,513,514
Andrei Kuzmenko (Out of Payroll)	$5,595,000 (1)
-Salary Remaining :	$5,141,351
-Salary Average :	$5,595,000
-Salary Average Remaining :	$5,141,351
J.T. Compher (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$4,686,486
-Salary Average :	$5,100,000
-Salary Average Remaining :	$4,686,486
Anton Lundell (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
Frank Vatrano (1 Way Contract)	$4,571,189 (2)
-Salary Remaining :	$4,200,552
-Salary Average :	$4,571,189
-Salary Average Remaining :	$4,200,552
Chris Tanev (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$4,135,135
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,135,135
Kasperi Kapanen (1 Way Contract)	$4,150,000 (1)
-Salary Remaining :	$3,813,514
-Salary Average :	$4,150,000
-Salary Average Remaining :	$3,813,514
Joonas Korpisalo (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,675,676
-Salary Average :	$4,000,000
-Salary Average Remaining :	$3,675,676
Trent Frederic (1 Way Contract)	$3,850,000 (7)
-Salary Remaining :	$3,537,838
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,537,838
Olli Määttä (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,216,216
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,216,216
Ilya Lyubushkin (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,986,486
-Salary Average :	$3,250,000
-Salary Average Remaining :	$2,986,486
Michael Rasmussen (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$2,940,541
-Salary Average :	$3,200,000
-Salary Average Remaining :	$2,940,541
Henri Jokiharju (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Keegan Kolesar (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Ville Husso (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$2,021,622
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,021,622
Sam Carrick (Out of Payroll)	$2,025,000 (1)
-Salary Remaining :	$1,860,811
-Salary Average :	$2,025,000
-Salary Average Remaining :	$1,860,811
Jonathan Aspirot (1 Way Contract)	$1,950,000 (2)
-Salary Remaining :	$1,791,892
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,791,892
Vinnie Hinostroza (Out of Payroll)	$1,075,000 (2)
-Salary Remaining :	$987,838
-Salary Average :	$1,075,000
-Salary Average Remaining :	$987,838
Nick Leddy (1 Way Contract)	$1,075,000 (1)
-Salary Remaining :	$987,838
-Salary Average :	$1,075,000
-Salary Average Remaining :	$987,838
Oliver Kapanen	$925,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$925,000
-Salary Average Remaining :	$850,000
Emmitt Finnie	$821,667 (2)
-Salary Remaining :	$755,045
-Salary Average :	$821,667
-Salary Average Remaining :	$755,045
Filip Hallander (1 Way Contract)	$812,500 (1)
-Salary Remaining :	$746,622
-Salary Average :	$812,500
-Salary Average Remaining :	$746,622
Total Pro Players	24
Salary Commitment
Year 2026 : $82,850,356
Year 2027 : $62,817,856
Year 2028 : $27,100,000
Year 2029 : $27,100,000
Salary Average Commitment
Year 2026 : $82,850,356
Year 2027 : $62,817,856
Year 2028 : $27,100,000
Year 2029 : $27,100,000
Salary Cap with 1 Way Contract
Year 2026 : $82,850,356
Year 2027 : $62,817,856
Year 2028 : $27,100,000
Year 2029 : $27,100,000

Farm Players Salaries
Dylan Coghlan	$107,500 (2)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Carter Mazur	$107,500 (2)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Vinni Lettieri	$107,500 (1)
Salary Remaining :	$98,689
Salary Average :	$107,500
Salary Average Remaining :	$98,689
Jan Jenik	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Ivan Fedotov	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Jackson Hallum	$93,375 (1)
Salary Remaining :	$85,721
Salary Average :	$93,375
Salary Average Remaining :	$85,721
Jacob Julien	$92,000 (2)
Salary Remaining :	$84,459
Salary Average :	$92,000
Salary Average Remaining :	$84,459
Finn Harding	$90,500 (2)
Salary Remaining :	$83,082
Salary Average :	$90,500
Salary Average Remaining :	$83,082
Carl Lindbom	$90,000 (3)
Salary Remaining :	$82,623
Salary Average :	$90,000
Salary Average Remaining :	$82,623
Owen Pickering	$88,667 (1)
Salary Remaining :	$81,399
Salary Average :	$88,667
Salary Average Remaining :	$81,399
Aleksanteri Kaskimaki	$87,000 (1)
Salary Remaining :	$79,869
Salary Average :	$87,000
Salary Average Remaining :	$79,869
Tristan Luneau	$86,500 (1)
Salary Remaining :	$79,410
Salary Average :	$86,500
Salary Average Remaining :	$79,410
Gleb Veremyov	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jonas Rondbjerg	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Sasha Pastujov	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Matt Copponi	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ryan Gagnier	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Adam Ginning	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Will Cranley	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Mason Geertsen	$82,500 (1)
Salary Remaining :	$75,738
Salary Average :	$82,500
Salary Average Remaining :	$75,738
Matyas Sapovaliv	$80,333 (1)
Salary Remaining :	$73,749
Salary Average :	$80,333
Salary Average Remaining :	$73,749
Jimmy Schuldt	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Matthew Murray	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	23
Salary Commitment
Year 2026 : $2,058,375
Year 2027 : $487,500
Year 2028 : $90,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,058,375
Year 2027 : $487,500
Year 2028 : $90,000
Year 2029 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $100 - 5 407 - 90,12%
Level 2:	5000 - $60 - 4 577 - 91,53%
Level 3:	2000 - $35 - 1 803 - 90,15%
Level 4:	4000 - $25 - 3 606 - 90,16%
Luxury :	1000 - $200 - 918 - 91,80%
Total Capacity :	18000
Team Popularity :	103,00%
Farm
Farm Level 1:	5000 - $35 - 4 999 - 99,97%
Farm Level 2:	2500 - $15 - 2 270 - 90,78%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	16 311 - 90,62%
Average Income per Game	$1,716,773
Year to Date Revenue	$5,150,319
Farm
Home Games Left	34
Average Attendance - %	7 268 - 96,91%
Average Income per Game	$311,395
Year to Date Revenue	$622,790
Expense
Pro Players Total Salaries	$100,582,833
Farm Players Total Salaries	$2,257,500
Coaches Total Salaries	$2,525,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,164,420
Farm Year To Date Expenses	$275,205
Pro Salary Cap To Date	$7,722,522
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,954,147
Farm Estimated Season Revenue	$10,587,430
Pro Remaining Season Days	170
Pro Expenses Per Days	$551,394
Pro Estimated Expenses	$93,736,980
Farm Remaining Season Days	168
Farm Expenses Per Days	$18,347
Farm Estimated Expenses	$3,082,296
Estimated Season Expenses	$96,819,276
Estimated Season Salary Cap	$96,451,302
Estimate Under Maximum Salary Cap of $104,000,000	$7,548,698
Estimate Over Minimum Salary Cap of $76,900,000	$19,551,302
Current Bank Account	$70,047,807
Projected Bank Account	$50,770,108

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,250,000 (2)
-Salary Remaining :	$12,175,676
-Salary Average :	$13,250,000
-Salary Average Remaining :	$12,175,676
William Nylander (1 Way Contract)	$11,500,000 (6)
-Salary Remaining :	$10,567,568
-Salary Average :	$11,500,000
-Salary Average Remaining :	$10,567,568
Jakob Chychrun (1 Way Contract)	$9,000,000 (7)
-Salary Remaining :	$8,270,270
-Salary Average :	$9,000,000
-Salary Average Remaining :	$8,270,270
Tomas Hertl (1 Way Contract)	$8,137,500 (4)
-Salary Remaining :	$7,477,703
-Salary Average :	$8,137,500
-Salary Average Remaining :	$7,477,703
Connor McMichael (1 Way Contract)	$6,750,000 (6)
-Salary Remaining :	$6,202,703
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,202,703
Tom Wilson (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$5,972,973
-Salary Average :	$6,500,000
-Salary Average Remaining :	$5,972,973
Travis Sanheim (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$5,743,243
-Salary Average :	$6,250,000
-Salary Average Remaining :	$5,743,243
Martin Fehérváry (1 Way Contract)	$6,000,000 (7)
-Salary Remaining :	$5,513,514
-Salary Average :	$6,000,000
-Salary Average Remaining :	$5,513,514
Morgan Geekie (1 Way Contract)	$5,500,000 (5)
-Salary Remaining :	$5,054,054
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,054,054
Frederik Andersen (1 Way Contract)	$3,650,000 (1)
-Salary Remaining :	$3,354,054
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,354,054
Vincent Desharnais (1 Way Contract)	$3,333,000 (3)
-Salary Remaining :	$3,062,757
-Salary Average :	$3,333,000
-Salary Average Remaining :	$3,062,757
Dan Vladar (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Philipp Kurashev (1 Way Contract)	$2,979,000 (1)
-Salary Remaining :	$2,737,459
-Salary Average :	$2,979,000
-Salary Average Remaining :	$2,737,459
Scott Mayfield (1 Way Contract)	$2,500,000 (3)
-1 Way Contract Salary Cap :	$1,275,000
-1 Way Contract Salary Cap Remaining :	$1,171,622
-Salary Remaining :	$2,297,297
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,297,297
Yanni Gourde (1 Way Contract)	$2,333,333 (5)
-Salary Remaining :	$2,144,144
-Salary Average :	$2,333,333
-Salary Average Remaining :	$2,144,144
Leevi Meriläinen (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,010,811
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,010,811
Ethan Del Mastro (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Justin Hryckowian (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Will Smith	$950,000 (1)
-Salary Remaining :	$872,973
-Salary Average :	$950,000
-Salary Average Remaining :	$872,973
Luke Schenn (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Luke Kunin (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Cole Schwindt (1 Way Contract)	$850,000 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Oskar Sundqvist (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Scott Morrow	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Vincent Iorio	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
William Carrier (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Alexander Nikishin	$0 (0)
Total Pro Players	27
Salary Commitment
Year 2026 : $100,582,833
Year 2027 : $77,553,833
Year 2028 : $61,553,833
Year 2029 : $55,720,833
Salary Average Commitment
Year 2026 : $100,582,833
Year 2027 : $77,553,833
Year 2028 : $61,553,833
Year 2029 : $55,720,833
Salary Cap with 1 Way Contract
Year 2026 : $96,557,840
Year 2027 : $75,478,832
Year 2028 : $60,328,833
Year 2029 : $55,720,833

Farm Players Salaries
Aidan McDonough	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Ben Kraws	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Nikita Susuyev	$95,500 (2)
Salary Remaining :	$87,672
Salary Average :	$95,500
Salary Average Remaining :	$87,672
Michael Brandsegg-Nygård	$94,250 (2)
Salary Remaining :	$86,525
Salary Average :	$94,250
Salary Average Remaining :	$86,525
Juraj Pekarcik	$93,833 (2)
Salary Remaining :	$86,142
Salary Average :	$93,833
Salary Average Remaining :	$86,142
Eriks Mateiko	$93,250 (3)
Salary Remaining :	$85,607
Salary Average :	$93,250
Salary Average Remaining :	$85,607
Jagger Firkus	$89,167 (1)
Salary Remaining :	$81,858
Salary Average :	$89,167
Salary Average Remaining :	$81,858
Dylan Duke	$86,750 (1)
Salary Remaining :	$79,639
Salary Average :	$86,750
Salary Average Remaining :	$79,639
Alexander Suzdalev	$86,500 (1)
Salary Remaining :	$79,410
Salary Average :	$86,500
Salary Average Remaining :	$79,410
Gleb Trikozov	$86,250 (1)
Salary Remaining :	$79,180
Salary Average :	$86,250
Salary Average Remaining :	$79,180
Adam Beckman	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Cole McWard	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Connor Punnett	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Dylan Hryckowian	$85,000 (2)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Oskar Olausson	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Marshall Warren	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Cole Clayton	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Nikita Alexandrov	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Philippe Daoust	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jack Thompson	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Kevin Mandolese	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Ruslan Khazheyev	$84,500 (1)
Salary Remaining :	$77,574
Salary Average :	$84,500
Salary Average Remaining :	$77,574
Cameron Crotty	$81,250 (1)
Salary Remaining :	$74,590
Salary Average :	$81,250
Salary Average Remaining :	$74,590
Mitchell Gibson	$81,250 (1)
Salary Remaining :	$74,590
Salary Average :	$81,250
Salary Average Remaining :	$74,590
Zac Funk	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Clay Stevenson	$77,500 (1)
Salary Remaining :	$71,148
Salary Average :	$77,500
Salary Average Remaining :	$71,148
Total Farm Players	26
Salary Commitment
Year 2026 : $2,257,500
Year 2027 : $461,833
Year 2028 : $93,250
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,257,500
Year 2027 : $461,833
Year 2028 : $93,250
Year 2029 : $0

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	6000 - $100 - 5 209 - 86,81%
Level 2:	5000 - $60 - 4 193 - 83,85%
Level 3:	2000 - $35 - 1 756 - 87,81%
Level 4:	4000 - $25 - 3 665 - 91,63%
Luxury :	1000 - $200 - 919 - 91,90%
Total Capacity :	18000
Team Popularity :	98,00%
Farm
Farm Level 1:	5000 - $35 - 4 683 - 93,66%
Farm Level 2:	2500 - $15 - 2 265 - 90,61%
Farm Total Capacity :	7500
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	15 742 - 87,45%
Average Income per Game	$1,652,885
Year to Date Revenue	$6,611,539
Farm
Home Games Left	33
Average Attendance - %	6 948 - 92,64%
Average Income per Game	$294,849
Year to Date Revenue	$884,546
Expense
Pro Players Total Salaries	$86,605,000
Farm Players Total Salaries	$2,393,833
Coaches Total Salaries	$5,150,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,087,630
Farm Year To Date Expenses	$298,566
Pro Salary Cap To Date	$7,466,347
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,809,620
Farm Estimated Season Revenue	$9,730,006
Pro Remaining Season Days	170
Pro Expenses Per Days	$489,486
Pro Estimated Expenses	$83,212,620
Farm Remaining Season Days	168
Farm Expenses Per Days	$19,638
Farm Estimated Expenses	$3,299,184
Estimated Season Expenses	$86,511,804
Estimated Season Salary Cap	$83,637,907
Estimate Under Maximum Salary Cap of $104,000,000	$20,362,093
Estimate Over Minimum Salary Cap of $76,900,000	$6,737,907
Current Bank Account	$73,085,414
Projected Bank Account	$59,113,236

Pro Players Salaries
Pierre-Luc Dubois (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$7,810,811
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,810,811
Mikhail Sergachev (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$7,810,811
-Salary Average :	$8,500,000
-Salary Average Remaining :	$7,810,811
Ilya Sorokin (1 Way Contract)	$8,250,000 (5)
-Salary Remaining :	$7,581,081
-Salary Average :	$8,250,000
-Salary Average Remaining :	$7,581,081
Robert Thomas (1 Way Contract)	$8,125,000 (1)
-Salary Remaining :	$7,466,216
-Salary Average :	$8,125,000
-Salary Average Remaining :	$7,466,216
Dylan Holloway (1 Way Contract)	$7,750,000 (5)
-Salary Remaining :	$7,121,622
-Salary Average :	$7,750,000
-Salary Average Remaining :	$7,121,622
Brandon Montour (Out of Payroll)	$7,500,000 (1)
-Salary Remaining :	$6,891,892
-Salary Average :	$7,500,000
-Salary Average Remaining :	$6,891,892
Neal Pionk (Out of Payroll)	$7,000,000 (5)
-Salary Remaining :	$6,432,432
-Salary Average :	$7,000,000
-Salary Average Remaining :	$6,432,432
William Karlsson (Out of Payroll)	$5,900,000 (1)
-Salary Remaining :	$5,421,622
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,421,622
Yegor Sharangovich (1 Way Contract)	$5,750,000 (4)
-Salary Remaining :	$5,283,784
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,283,784
Ryan McLeod (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,594,595
-Salary Average :	$5,000,000
-Salary Average Remaining :	$4,594,595
Oliver Bjorkstrand (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,135,135
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,135,135
Peyton Krebs (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$4,135,135
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,135,135
Jake Middleton (1 Way Contract)	$4,350,000 (3)
-Salary Remaining :	$3,997,297
-Salary Average :	$3,970,000
-Salary Average Remaining :	$3,648,108
Tanner Jeannot (1 Way Contract)	$3,400,000 (2)
-Salary Remaining :	$3,124,324
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,124,324
Cody Ceci (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$2,848,649
-Salary Average :	$3,100,000
-Salary Average Remaining :	$2,848,649
Charlie Lindgren (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,756,757
-Salary Average :	$3,000,000
-Salary Average Remaining :	$2,756,757
Eric Robinson (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$1,562,162
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,562,162
Arber Xhekaj (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,378,378
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,378,378
David Jiricek (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,378,378
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,378,378
Kurtis MacDermid (1 Way Contract)	$1,150,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$1,056,757
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,056,757
Otto Stenberg	$918,333 (2)
-Salary Remaining :	$843,874
-Salary Average :	$918,333
-Salary Average Remaining :	$843,874
Cayden Primeau (1 Way Contract)	$912,500 (2)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$838,514
-Salary Average :	$912,500
-Salary Average Remaining :	$838,514
Brad Lambert	$886,667 (1)
-Salary Remaining :	$814,775
-Salary Average :	$886,667
-Salary Average Remaining :	$814,775
David Tomasek (1 Way Contract)	$850,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Logan Mailloux (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$781,081
-Salary Average :	$850,000
-Salary Average Remaining :	$781,081
Parker Ford	$812,500 (1)
-Salary Remaining :	$746,622
-Salary Average :	$812,500
-Salary Average Remaining :	$746,622
Dylan McIlrath (1 Way Contract)	$800,000 (1)
-1 Way Contract Salary Cap :	$0
-1 Way Contract Salary Cap Remaining :	$0
-Salary Remaining :	$735,135
-Salary Average :	$800,000
-Salary Average Remaining :	$735,135
Total Pro Players	27
Salary Commitment
Year 2026 : $107,005,000
Year 2027 : $65,630,833
Year 2028 : $52,800,000
Year 2029 : $41,750,000
Salary Average Commitment
Year 2026 : $106,625,000
Year 2027 : $65,250,833
Year 2028 : $52,420,000
Year 2029 : $41,750,000
Salary Cap with 1 Way Contract
Year 2026 : $103,292,496
Year 2027 : $64,718,332
Year 2028 : $52,800,000
Year 2029 : $41,750,000

Farm Players Salaries
Noah Powell	$98,500 (2)
Salary Remaining :	$90,426
Salary Average :	$98,500
Salary Average Remaining :	$90,426
Henry Thrun	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Alex Nylander	$97,500 (1)
Salary Remaining :	$89,508
Salary Average :	$97,500
Salary Average Remaining :	$89,508
Tyson Jugnauth	$95,000 (2)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Jake Bean	$95,000 (1)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Isaac Howard	$95,000 (2)
Salary Remaining :	$87,213
Salary Average :	$95,000
Salary Average Remaining :	$87,213
Joey Anderson	$92,500 (1)
Salary Remaining :	$84,918
Salary Average :	$92,500
Salary Average Remaining :	$84,918
Charles Alexis Legault	$91,583 (1)
Salary Remaining :	$84,076
Salary Average :	$91,583
Salary Average Remaining :	$84,076
Jacob Bryson	$90,000 (1)
Salary Remaining :	$82,623
Salary Average :	$90,000
Salary Average Remaining :	$82,623
Adam Engstrom	$89,667 (1)
Salary Remaining :	$82,317
Salary Average :	$89,667
Salary Average Remaining :	$82,317
Hunter St. Martin	$87,833 (2)
Salary Remaining :	$80,634
Salary Average :	$87,833
Salary Average Remaining :	$80,634
Tyrel Bauer	$87,500 (2)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Cameron Whitehead	$87,500 (1)
Salary Remaining :	$80,328
Salary Average :	$87,500
Salary Average Remaining :	$80,328
Ivan Ivan	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Matthew Poitras	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Alexandar Georgiev	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Dylan Roobroeck	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Dalton Smith	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Nils Aman	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Daniel D'Amato	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
T.J. Semptimphelter	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Brendan Warren	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Tucker Robertson	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
David Gustafsson	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Jaret Anderson-Dolan	$85,000 (1)
Salary Remaining :	$78,033
Salary Average :	$85,000
Salary Average Remaining :	$78,033
Harrison Brunicke	$84,583 (2)
Salary Remaining :	$77,650
Salary Average :	$84,583
Salary Average Remaining :	$77,650
Thomas Milic	$84,167 (1)
Salary Remaining :	$77,268
Salary Average :	$84,167
Salary Average Remaining :	$77,268
Total Farm Players	27
Salary Commitment
Year 2026 : $2,393,833
Year 2027 : $548,416
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,393,833
Year 2027 : $548,416
Year 2028 : $0
Year 2029 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $104,000,000 Available Cap Space	Over Minimum of $76,900,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$66,406,815	$94,571,388	$9,428,612	$17,671,388	22	26	48
Boston Bruins	$41,595,057	$103,303,260	$696,740	$26,403,260	25	25	50
Buffalo Sabres	$45,483,323	$102,486,905	$1,513,095	$25,586,905	24	23	47
Calgary Flames	$63,047,705	$103,665,664	$334,336	$26,765,664	22	28	50
Carolina Hurricanes	$43,033,961	$98,543,055	$5,456,945	$21,643,055	28	22	50
Chicago Blackhawks	$36,611,978	$96,416,215	$7,583,785	$19,516,215	22	30	52
Colorado Avalanche	$32,477,683	$102,991,575	$1,008,425	$26,091,575	22	27	49
Columbus Blue Jackets	$68,824,809	$81,625,127	$22,374,873	$4,725,127	28	24	52
Dallas Stars	$59,745,724	$87,165,596	$16,834,404	$10,265,596	25	21	46
Detroit Red Wings	$28,710,817	$91,701,959	$12,298,041	$14,801,959	26	24	50
Edmonton Oilers	$28,852,762	$98,403,189	$5,596,811	$21,503,189	23	25	48
Florida Panthers	$32,129,337	$93,152,821	$10,847,179	$16,252,821	22	28	50
Los Angeles Kings	$23,359,871	$103,633,300	$366,700	$26,733,300	22	28	50
Minnesota Wild	$37,369,232	$103,898,658	$101,342	$26,998,658	26	28	54
Montreal Canadiens	$29,431,908	$101,758,176	$2,241,824	$24,858,176	24	24	48
Nashville Predators	$26,264,898	$85,250,982	$18,749,018	$8,350,982	25	26	51
New Jersey Devils	$99,240,036	$95,912,332	$8,087,668	$19,012,332	22	25	47
New York Islanders	$41,800,132	$84,768,280	$19,231,720	$7,868,280	26	22	48
New York Rangers	$52,858,056	$82,923,303	$21,076,697	$6,023,303	27	23	50
Ottawa Senators	$78,391,205	$99,658,575	$4,341,425	$22,758,575	24	24	48
Philadelphia Flyers	$64,872,185	$94,297,606	$9,702,394	$17,397,606	24	25	49
Pittsburgh Penguins	$42,055,535	$103,924,705	$75,295	$27,024,705	29	21	50
San Jose Sharks	$33,536,851	$100,271,235	$3,728,765	$23,371,235	21	28	49
Seattle Kraken	$26,733,300	$92,066,725	$11,933,275	$15,166,725	30	19	49
St.Louis Blues	$70,588,135	$100,456,265	$3,543,735	$23,556,265	27	21	48
Tampa Bay Lightning	$54,060,173	$102,049,700	$1,950,300	$25,149,700	23	26	49
Toronto Maple Leafs	$51,806,424	$88,523,951	$15,476,049	$11,623,951	26	22	48
Utah Mammoth	$75,847,368	$102,122,036	$1,877,964	$25,222,036	26	24	50
Vancouver Canucks	$55,350,364	$82,932,785	$21,067,215	$6,032,785	26	21	47
Vegas Golden Knights	$100,315,368	$78,186,235	$25,813,765	$1,286,235	24	23	47
Washington Capitals	$70,047,807	$96,451,302	$7,548,698	$19,551,302	27	26	53
Winnipeg Jets	$73,085,414	$83,637,907	$20,362,093	$6,737,907	27	27	54

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 - %