PFHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $165 - 5,743 - 95.72%
Level 2:	5000 - $98 - 4,741 - 94.82%
Level 3:	2000 - $60 - 1,964 - 98.18%
Level 4:	4000 - $45 - 3,849 - 96.22%
Luxury :	1000 - $295 - 958 - 95.78%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,880 - 94.00%
Farm Level 2:	1000 - $17 - 943 - 94.33%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	17,254 - 95.85%
Average Income per Game	$1,985,729
Year to Date Revenue	$7,942,914
Farm
Home Games Left	38
Average Attendance - %	2,823 - 94.11%
Average Income per Game	$55,515
Year to Date Revenue	$222,061
Expense
Pro Players Total Salaries	$81,414,998
Farm Players Total Salaries	$3,068,400
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,866,547
Farm Year To Date Expenses	$515,054
Pro Salary Cap To Date	$11,378,430
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$75,457,683
Farm Estimated Season Revenue	$2,109,580
Pro Remaining Season Days	158
Pro Expenses Per Days	$450,892
Pro Estimated Expenses	$71,240,936
Farm Remaining Season Days	158
Farm Expenses Per Days	$17,937
Farm Estimated Expenses	$2,834,046
Estimated Season Expenses	$74,074,982
Season Salary Cap	$77,784,998
Estimate Under Maximum Salary Cap of $81,500,000	$3,715,002
Estimate Over Minimum Salary Cap of $60,240,000	$17,544,998
Current Bank Account	$25,008,845
Projected Bank Account	$28,501,126

Pro Players Salaries
Brock Boeser (1 Way Contract)	$9,100,000 (1)
-Salary Remaining :	$7,771,892
Shea Theodore (1 Way Contract)	$8,360,000 (1)
-Salary Remaining :	$7,139,892
Morgan Rielly (1 Way Contract)	$8,120,000 (1)
-Salary Remaining :	$6,934,919
Chandler Stephenson (1 Way Contract)	$7,900,000 (1)
-Salary Remaining :	$6,747,027
Rickard Rakell (1 Way Contract)	$7,530,000 (4)
-Salary Remaining :	$6,431,027
William Karlsson (1 Way Contract)	$6,900,000 (1)
-Salary Remaining :	$5,892,973
Ryan Johansen (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,843,243
Wade Allison (Out of Payroll)	$3,630,000 (3)
-Salary Remaining :	$3,100,216
Neal Pionk (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,562,162
Joel Eriksson Ek (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,562,162
Anthony Stolarz (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,135,135
Trent Frederic (1 Way Contract)	$1,680,000 (1)
-Salary Remaining :	$1,434,811
Lukas Dostal (1 Way Contract)	$1,680,000 (1)
-Salary Remaining :	$1,434,811
Benoit-Olivier Groulx (1 Way Contract)	$1,540,000 (2)
-Salary Remaining :	$1,315,243
Simon Benoit (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,281,081
Jackson LaCombe	$1,499,999 (1)
-Salary Remaining :	$1,281,080
Ian Moore	$1,499,999 (3)
-Salary Remaining :	$1,281,080
Andreas Johnsson	$1,495,000 (3)
-Salary Remaining :	$1,276,811
Scott Laughton	$1,495,000 (3)
-Salary Remaining :	$1,276,811
Evgeny Svechnikov	$1,495,000 (2)
-Salary Remaining :	$1,276,811
Jakub Zboril	$1,495,000 (3)
-Salary Remaining :	$1,276,811
Trevor Moore	$1,495,000 (3)
-Salary Remaining :	$1,276,811
ANA CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2026 : $81,414,998
Year 2027 : $30,174,999
Year 2028 : $27,139,999
Year 2029 : $13,530,000
Salary Average Commitment
Year 2026 : $78,861,498
Year 2027 : $30,031,499
Year 2028 : $27,139,999
Year 2029 : $13,530,000
Salary Cap with 1 Way Contract
Year 2026 : $81,414,998
Year 2027 : $30,174,999
Year 2028 : $27,139,999
Year 2029 : $13,530,000

Farm Players Salaries
Ryan Leonard	$150,000 (3)
Salary Remaining :	$128,108
Tanner Jeannot	$149,900 (2)
Salary Remaining :	$128,023
Calle Jarnkrok	$149,500 (4)
Salary Remaining :	$127,681
Cam Fowler	$149,500 (3)
Salary Remaining :	$127,681
William Carrier	$149,500 (3)
Salary Remaining :	$127,681
Patrik Nemeth	$149,500 (3)
Salary Remaining :	$127,681
Mark Jankowski	$149,500 (3)
Salary Remaining :	$127,681
Matt Murray	$149,500 (3)
Salary Remaining :	$127,681
Jeff Skinner	$149,500 (3)
Salary Remaining :	$127,681
Marco Scandella	$145,000 (2)
Salary Remaining :	$123,838
Sean Kuraly	$145,000 (2)
Salary Remaining :	$123,838
Riley Sheahan	$145,000 (2)
Salary Remaining :	$123,838
Danny O'Regan	$145,000 (2)
Salary Remaining :	$123,838
Josh Mahura	$100,000 (2)
Salary Remaining :	$85,405
Brendan Guhle	$100,000 (2)
Salary Remaining :	$85,405
Olle Eriksson Ek	$99,000 (3)
Salary Remaining :	$84,551
William Francis	$92,000 (3)
Salary Remaining :	$78,573
Cole O'Hara	$92,000 (3)
Salary Remaining :	$78,573
Hunter McDonald	$92,000 (3)
Salary Remaining :	$78,573
Hunter Drew	$91,000 (2)
Salary Remaining :	$77,719
Jacob Perreault	$89,000 (2)
Salary Remaining :	$76,011
Axel Andersson	$87,000 (2)
Salary Remaining :	$74,303
Jordan Weal	$75,000 (1)
Salary Remaining :	$64,054
Luke Philp	$75,000 (1)
Salary Remaining :	$64,054
Collin Delia	$75,000 (4)
Salary Remaining :	$64,054
Alexandre Carrier	$75,000 (4)
Salary Remaining :	$64,054
Total Farm Players	26
Salary Commitment
Year 2026 : $3,068,400
Year 2027 : $2,918,400
Year 2028 : $1,721,500
Year 2029 : $299,500
Salary Average Commitment
Year 2026 : $3,068,400
Year 2027 : $2,918,400
Year 2028 : $1,721,500
Year 2029 : $299,500

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $165 - 5,880 - 98.00%
Level 2:	5000 - $98 - 4,851 - 97.02%
Level 3:	2000 - $60 - 1,900 - 95.00%
Level 4:	4000 - $45 - 3,811 - 95.28%
Luxury :	1000 - $295 - 980 - 98.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,902 - 95.08%
Farm Level 2:	1000 - $17 - 950 - 95.00%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17,422 - 96.79%
Average Income per Game	$2,020,184
Year to Date Revenue	$12,121,105
Farm
Home Games Left	36
Average Attendance - %	2,852 - 95.06%
Average Income per Game	$56,085
Year to Date Revenue	$336,510
Expense
Pro Players Total Salaries	$82,704,500
Farm Players Total Salaries	$2,451,500
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$12,216,339
Farm Year To Date Expenses	$393,470
Pro Salary Cap To Date	$11,851,461
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$72,726,630
Farm Estimated Season Revenue	$2,019,060
Pro Remaining Season Days	158
Pro Expenses Per Days	$452,457
Pro Estimated Expenses	$71,488,206
Farm Remaining Season Days	158
Farm Expenses Per Days	$14,603
Farm Estimated Expenses	$2,307,274
Estimated Season Expenses	$73,795,480
Season Salary Cap	$81,204,500
Estimate Under Maximum Salary Cap of $81,500,000	$295,500
Estimate Over Minimum Salary Cap of $60,240,000	$20,964,500
Current Bank Account	$10,464,505
Projected Bank Account	$11,414,715

Pro Players Salaries
John Tavares (1 Way Contract)	$12,000,000 (1)
-Salary Remaining :	$10,248,649
Charlie McAvoy (1 Way Contract)	$7,700,000 (2)
-Salary Remaining :	$6,576,216
Ryan Nugent-Hopkins (1 Way Contract)	$7,530,000 (2)
-Salary Remaining :	$6,431,027
Jake Oettinger (1 Way Contract)	$6,200,000 (2)
-Salary Remaining :	$5,295,135
Pavel Buchnevich (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$4,697,297
Quinton Byfield (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$4,099,459
Taylor Hall (1 Way Contract)	$4,750,000 (4)
-Salary Remaining :	$4,056,757
Erik Brannstrom (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$3,587,027
Conor Garland (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,989,189
Andrei Kuzmenko (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$2,818,378
Urho Vaakanainen (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$2,647,568
Jordan Harris (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$2,647,568
Otto Somppi (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$2,391,351
Jesper Bratt (1 Way Contract)	$2,650,000 (1)
-Salary Remaining :	$2,263,243
Jesperi Kotkaniemi (1 Way Contract)	$2,420,000 (2)
-Salary Remaining :	$2,066,811
Kaapo Kahkonen (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,281,081
Ryan Murray (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Caleb Jones (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,281,081
Will Butcher (1 Way Contract)	$1,437,500 (1)
-Salary Remaining :	$1,227,703
Jesse Ylonen	$1,274,000 (1)
-Salary Remaining :	$1,088,065
Nolan Foote	$1,068,000 (1)
-Salary Remaining :	$912,130
Chris Tierney	$875,000 (1)
-Salary Remaining :	$747,297
BOS CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2026 : $82,704,500
Year 2027 : $56,900,000
Year 2028 : $26,050,000
Year 2029 : $13,550,000
Salary Average Commitment
Year 2026 : $82,048,767
Year 2027 : $56,340,000
Year 2028 : $26,050,000
Year 2029 : $13,550,000
Salary Cap with 1 Way Contract
Year 2026 : $81,204,500
Year 2027 : $56,900,000
Year 2028 : $26,050,000
Year 2029 : $13,550,000

Farm Players Salaries
Erik Gustafsson	$149,500 (4)
Salary Remaining :	$127,681
Jeff Malott	$144,000 (2)
Salary Remaining :	$122,984
Boris Katchouk	$130,000 (1)
Salary Remaining :	$111,027
Philippe Desrosiers	$119,000 (1)
Salary Remaining :	$101,632
Philip Svedeback	$110,000 (4)
Salary Remaining :	$93,946
Kyle Rau	$100,000 (3)
Salary Remaining :	$85,405
Brandon Bussi	$100,000 (1)
Salary Remaining :	$85,405
Jack Becker	$92,000 (2)
Salary Remaining :	$78,573
Brady Lyle	$92,000 (3)
Salary Remaining :	$78,573
Riley Duran	$92,000 (3)
Salary Remaining :	$78,573
Victor Berglund	$92,000 (3)
Salary Remaining :	$78,573
Jesper Froden	$91,000 (1)
Salary Remaining :	$77,719
Ryan Ellis	$90,000 (3)
Salary Remaining :	$76,865
Brett Harrison	$89,000 (2)
Salary Remaining :	$76,011
Kyle Keyser	$89,000 (1)
Salary Remaining :	$76,011
Trevor Kuntar	$87,000 (1)
Salary Remaining :	$74,303
Jean-Sebastien Dea	$87,000 (1)
Salary Remaining :	$74,303
Calle Odelius	$87,000 (2)
Salary Remaining :	$74,303
Ty Gallagher	$81,000 (3)
Salary Remaining :	$69,178
Tanner Kero	$80,000 (3)
Salary Remaining :	$68,324
Quinn Olson	$75,000 (2)
Salary Remaining :	$64,054
Vincent Desharnais	$75,000 (1)
Salary Remaining :	$64,054
Luke Schenn	$75,000 (1)
Salary Remaining :	$64,054
Lucas Wallmark	$75,000 (1)
Salary Remaining :	$64,054
Chris Wagner	$75,000 (1)
Salary Remaining :	$64,054
Jake Schmaltz	$75,000 (2)
Salary Remaining :	$64,054
Total Farm Players	26
Salary Commitment
Year 2026 : $2,451,500
Year 2027 : $1,448,500
Year 2028 : $886,500
Year 2029 : $259,500
Salary Average Commitment
Year 2026 : $2,451,500
Year 2027 : $1,448,500
Year 2028 : $886,500
Year 2029 : $259,500

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $165 - 5,766 - 96.09%
Level 2:	5000 - $98 - 4,800 - 96.00%
Level 3:	2000 - $60 - 1,946 - 97.29%
Level 4:	4000 - $45 - 3,876 - 96.90%
Luxury :	1000 - $295 - 950 - 95.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,920 - 96.00%
Farm Level 2:	1000 - $17 - 949 - 94.90%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17,338 - 96.32%
Average Income per Game	$1,993,155
Year to Date Revenue	$11,958,930
Farm
Home Games Left	36
Average Attendance - %	2,869 - 95.63%
Average Income per Game	$56,453
Year to Date Revenue	$338,718
Expense
Pro Players Total Salaries	$74,746,500
Farm Players Total Salaries	$2,762,900
Coaches Total Salaries	$1,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,054,907
Farm Year To Date Expenses	$461,619
Pro Salary Cap To Date	$10,690,029
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,753,580
Farm Estimated Season Revenue	$2,032,308
Pro Remaining Season Days	158
Pro Expenses Per Days	$409,441
Pro Estimated Expenses	$64,691,678
Farm Remaining Season Days	158
Farm Expenses Per Days	$17,097
Farm Estimated Expenses	$2,701,326
Estimated Season Expenses	$67,393,004
Season Salary Cap	$73,246,500
Estimate Under Maximum Salary Cap of $81,500,000	$8,253,500
Estimate Over Minimum Salary Cap of $60,240,000	$13,006,500
Current Bank Account	$10,134,082
Projected Bank Account	$16,526,966

Pro Players Salaries
BUF CAPHIT	$18,137,500 (2)
-Salary Remaining :	$15,490,405
Drew Doughty (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$5,764,865
Nino Niederreiter (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,124,324
Cal Foote (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,697,297
Rasmus Asplund (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,989,189
Marcus Foligno (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,989,189
Matt Grzelcyk (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,562,162
Colin White (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,348,649
Zac Jones (1 Way Contract)	$2,650,000 (1)
-Salary Remaining :	$2,263,243
Filip Zadina (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,135,135
Fabian Zetterlund (1 Way Contract)	$2,240,000 (3)
-Salary Remaining :	$1,913,081
Carson Focht	$2,140,000 (4)
-Salary Remaining :	$1,827,676
Joel Hofer (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,708,108
Brett Murray (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,708,108
Connor Dewar (1 Way Contract)	$1,930,000 (4)
-Salary Remaining :	$1,648,324
Nico Sturm (1 Way Contract)	$1,750,000 (2)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$1,494,595
Max Jones (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$1,451,892
Jujhar Khaira	$1,499,000 (2)
-Salary Remaining :	$1,280,227
Malcolm Subban	$1,495,000 (3)
-Salary Remaining :	$1,276,811
Jake Bean	$1,495,000 (4)
-Salary Remaining :	$1,276,811
Shane Bowers	$1,300,000 (1)
-Salary Remaining :	$1,110,270
Logan Mailloux	$910,000 (1)
-Salary Remaining :	$777,189
Total Pro Players	22
Salary Commitment
Year 2026 : $74,746,500
Year 2027 : $48,779,000
Year 2028 : $17,050,000
Year 2029 : $5,565,000
Salary Average Commitment
Year 2026 : $74,746,500
Year 2027 : $62,386,500
Year 2028 : $17,050,000
Year 2029 : $5,565,000
Salary Cap with 1 Way Contract
Year 2026 : $73,246,500
Year 2027 : $60,886,500
Year 2028 : $17,050,000
Year 2029 : $5,565,000

Farm Players Salaries
Niklas Kokko	$150,000 (3)
Salary Remaining :	$128,108
Marcus Pettersson	$149,900 (3)
Salary Remaining :	$128,023
Matthew Wood	$144,000 (3)
Salary Remaining :	$122,984
Rhett Gardner	$143,000 (1)
Salary Remaining :	$122,130
Arttu Ruotsalainen	$130,000 (3)
Salary Remaining :	$111,027
Berkly Catton	$120,000 (3)
Salary Remaining :	$102,486
Oskari Laaksonen	$100,000 (3)
Salary Remaining :	$85,405
Tyson Kozak	$100,000 (2)
Salary Remaining :	$85,405
Isak Rosen	$100,000 (2)
Salary Remaining :	$85,405
Nikita V. Novikov	$92,000 (2)
Salary Remaining :	$78,573
Ty Mueller	$92,000 (3)
Salary Remaining :	$78,573
Olivier Nadeau	$92,000 (3)
Salary Remaining :	$78,573
Carson Meyer	$75,000 (3)
Salary Remaining :	$64,054
Frederic Allard	$75,000 (3)
Salary Remaining :	$64,054
Jack Dougherty	$75,000 (3)
Salary Remaining :	$64,054
Dominic Toninato	$75,000 (3)
Salary Remaining :	$64,054
Jayden Halbgewachs	$75,000 (3)
Salary Remaining :	$64,054
Cam Lee	$75,000 (3)
Salary Remaining :	$64,054
Joakim Ryan	$75,000 (3)
Salary Remaining :	$64,054
Reese Johnson	$75,000 (3)
Salary Remaining :	$64,054
Matej Pekar	$75,000 (2)
Salary Remaining :	$64,054
Nathan Todd	$75,000 (3)
Salary Remaining :	$64,054
Peter Diliberatore	$75,000 (3)
Salary Remaining :	$64,054
Michael McNiven	$75,000 (3)
Salary Remaining :	$64,054
Thomas Schemitsch	$75,000 (3)
Salary Remaining :	$64,054
Tobie Paquette-Bisson	$75,000 (3)
Salary Remaining :	$64,054
Keean Washkurak	$75,000 (2)
Salary Remaining :	$64,054
Alexei Melnichuk	$75,000 (1)
Salary Remaining :	$64,054
Daniil Tarasov	$75,000 (3)
Salary Remaining :	$64,054
Alex Limoges	$75,000 (3)
Salary Remaining :	$64,054
Total Farm Players	30
Salary Commitment
Year 2026 : $2,762,900
Year 2027 : $2,544,900
Year 2028 : $2,102,900
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,745,900
Year 2027 : $2,544,900
Year 2028 : $2,102,900
Year 2029 : $0

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $165 - 5,746 - 95.77%
Level 2:	5000 - $98 - 4,700 - 94.00%
Level 3:	2000 - $60 - 1,906 - 95.32%
Level 4:	4000 - $45 - 3,841 - 96.03%
Luxury :	1000 - $295 - 957 - 95.67%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,930 - 96.50%
Farm Level 2:	1000 - $17 - 967 - 96.72%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17,150 - 95.28%
Average Income per Game	$1,978,167
Year to Date Revenue	$11,869,000
Farm
Home Games Left	36
Average Attendance - %	2,897 - 96.57%
Average Income per Game	$56,972
Year to Date Revenue	$341,831
Expense
Pro Players Total Salaries	$82,025,498
Farm Players Total Salaries	$2,589,700
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$12,096,142
Farm Year To Date Expenses	$417,690
Pro Salary Cap To Date	$11,512,375
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,214,000
Farm Estimated Season Revenue	$2,050,986
Pro Remaining Season Days	158
Pro Expenses Per Days	$448,786
Pro Estimated Expenses	$70,908,188
Farm Remaining Season Days	158
Farm Expenses Per Days	$15,350
Farm Estimated Expenses	$2,425,300
Estimated Season Expenses	$73,333,488
Season Salary Cap	$79,025,499
Estimate Under Maximum Salary Cap of $81,500,000	$2,474,501
Estimate Over Minimum Salary Cap of $60,240,000	$18,785,499
Current Bank Account	$10,901,784
Projected Bank Account	$10,833,282

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$13,000,000 (3)
-Salary Remaining :	$11,102,703
Patrik Laine (1 Way Contract)	$8,600,000 (2)
-Salary Remaining :	$7,344,865
Rasmus Dahlin (1 Way Contract)	$7,600,000 (3)
-Salary Remaining :	$6,490,811
Miro Heiskanen (1 Way Contract)	$6,900,000 (3)
-Salary Remaining :	$5,892,973
Dougie Hamilton (1 Way Contract)	$5,387,500 (2)
-Salary Remaining :	$4,601,216
Spencer Knight (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,270,270
Conor Timmins (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$4,099,459
Liam Foudy (1 Way Contract)	$4,080,000 (4)
-Salary Remaining :	$3,484,541
Sam Reinhart (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,416,216
Cole Perfetti (1 Way Contract)	$3,999,999 (1)
-1 Way Contract Salary Cap :	$2,499,999
-Salary Remaining :	$3,416,215
Drake Batherson (1 Way Contract)	$3,200,000 (2)
-Salary Remaining :	$2,732,973
CGY CAPHIT (1 Way Contract)	$2,650,000 (1)
-Salary Remaining :	$2,263,243
Denis Gurianov (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,135,135
Maxime Lajoie (1 Way Contract)	$1,700,000 (2)
-1 Way Contract Salary Cap :	$200,000
-Salary Remaining :	$1,451,892
Marco Kasper	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Arturs Silovs	$1,188,000 (3)
-Salary Remaining :	$1,014,616
Arttu Hyry	$1,100,000 (2)
-Salary Remaining :	$939,459
Adam Klapka	$910,000 (1)
-Salary Remaining :	$777,189
Ilya Solovyov	$910,000 (1)
-Salary Remaining :	$777,189
Kurtis MacDermid	$750,000 (4)
-Salary Remaining :	$640,541
Joachim Blichfeld	$750,000 (4)
-Salary Remaining :	$640,541
Brandon Montour	$750,000 (4)
-Salary Remaining :	$640,541
Austin Wagner	$750,000 (4)
-Salary Remaining :	$640,541
Total Pro Players	23
Salary Commitment
Year 2026 : $82,025,498
Year 2027 : $68,555,499
Year 2028 : $43,068,000
Year 2029 : $7,080,000
Salary Average Commitment
Year 2026 : $82,025,498
Year 2027 : $68,555,499
Year 2028 : $43,068,000
Year 2029 : $7,080,000
Salary Cap with 1 Way Contract
Year 2026 : $79,025,503
Year 2027 : $67,055,499
Year 2028 : $43,068,000
Year 2029 : $7,080,000

Farm Players Salaries
Adam Erne	$149,900 (3)
Salary Remaining :	$128,023
Jake Virtanen	$149,900 (2)
Salary Remaining :	$128,023
Josh Anderson	$149,900 (2)
Salary Remaining :	$128,023
Benjamin Kindel	$144,000 (3)
Salary Remaining :	$122,984
Daniil Chechelev	$140,000 (1)
Salary Remaining :	$119,568
Cameron Whynot	$140,000 (1)
Salary Remaining :	$119,568
Arseni Sergeyev	$129,000 (3)
Salary Remaining :	$110,173
Zeev Buium	$120,000 (3)
Salary Remaining :	$102,486
Declan Chisholm	$100,000 (3)
Salary Remaining :	$85,405
Magnus Chrona	$100,000 (1)
Salary Remaining :	$85,405
Owen Say	$99,000 (2)
Salary Remaining :	$84,551
Saige Weinstein	$92,000 (3)
Salary Remaining :	$78,573
Jeremie Poirier	$92,000 (3)
Salary Remaining :	$78,573
Justin Sourdif	$91,000 (1)
Salary Remaining :	$77,719
Jack Beck	$89,000 (2)
Salary Remaining :	$76,011
Noel Gunler	$89,000 (2)
Salary Remaining :	$76,011
Seth Barton	$89,000 (1)
Salary Remaining :	$76,011
Matthew Seminoff	$89,000 (2)
Salary Remaining :	$76,011
Ryan Francis	$87,000 (1)
Salary Remaining :	$74,303
Anthony Richard	$75,000 (4)
Salary Remaining :	$64,054
Seth Griffith	$75,000 (3)
Salary Remaining :	$64,054
Roland McKeown	$75,000 (3)
Salary Remaining :	$64,054
Ryan Collins	$75,000 (3)
Salary Remaining :	$64,054
Rory Kerins	$75,000 (1)
Salary Remaining :	$64,054
Ben Steeves	$75,000 (1)
Salary Remaining :	$64,054
Total Farm Players	25
Salary Commitment
Year 2026 : $2,589,700
Year 2027 : $1,792,700
Year 2028 : $1,126,900
Year 2029 : $75,000
Salary Average Commitment
Year 2026 : $2,589,700
Year 2027 : $1,792,700
Year 2028 : $1,126,900
Year 2029 : $75,000

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lenovo Center
Level 1:	6000 - $165 - 5,767 - 96.11%
Level 2:	5000 - $98 - 4,827 - 96.55%
Level 3:	2000 - $60 - 1,910 - 95.50%
Level 4:	4000 - $45 - 3,873 - 96.82%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,930 - 96.51%
Farm Level 2:	1000 - $17 - 955 - 95.50%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	17,317 - 96.20%
Average Income per Game	$2,007,637
Year to Date Revenue	$8,030,547
Farm
Home Games Left	38
Average Attendance - %	2,885 - 96.18%
Average Income per Game	$56,770
Year to Date Revenue	$227,081
Expense
Pro Players Total Salaries	$81,419,275
Farm Players Total Salaries	$2,853,100
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$12,028,770
Farm Year To Date Expenses	$452,898
Pro Salary Cap To Date	$11,328,363
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$76,290,196
Farm Estimated Season Revenue	$2,157,270
Pro Remaining Season Days	158
Pro Expenses Per Days	$445,510
Pro Estimated Expenses	$70,390,580
Farm Remaining Season Days	158
Farm Expenses Per Days	$16,774
Farm Estimated Expenses	$2,650,292
Estimated Season Expenses	$73,040,872
Season Salary Cap	$78,420,275
Estimate Under Maximum Salary Cap of $81,500,000	$3,079,725
Estimate Over Minimum Salary Cap of $60,240,000	$18,180,275
Current Bank Account	$8,323,362
Projected Bank Account	$13,729,956

Pro Players Salaries
Mitchell Marner (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$8,113,514
Andrei Svechnikov (1 Way Contract)	$6,900,000 (3)
-Salary Remaining :	$5,892,973
Brady Tkachuk (1 Way Contract)	$6,730,000 (4)
-Salary Remaining :	$5,747,784
Jesse Puljujarvi (1 Way Contract)	$5,800,000 (2)
-Salary Remaining :	$4,953,514
Cole Sillinger (1 Way Contract)	$5,700,000 (3)
-Salary Remaining :	$4,868,108
Seth Jarvis (1 Way Contract)	$5,330,000 (1)
-Salary Remaining :	$4,552,108
Martin Necas (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$4,099,459
Pyotr Kochetkov	$4,162,500 (2)
-Salary Remaining :	$3,555,000
Martin Fehervary (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,989,189
Joe Veleno (1 Way Contract)	$3,380,000 (4)
-Salary Remaining :	$2,886,703
CAR CAPHIT (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$2,434,054
Ethan Bear (1 Way Contract)	$2,850,000 (3)
-Salary Remaining :	$2,434,054
Ross Colton (1 Way Contract)	$2,750,000 (4)
-Salary Remaining :	$2,348,649
John Marino (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$1,964,324
Calen Addison	$2,140,000 (2)
-Salary Remaining :	$1,827,676
Joel Kiviranta (1 Way Contract)	$1,777,777 (3)
-Salary Remaining :	$1,518,318
Eric Robinson (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Matthew Highmore (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,281,081
Mike Reilly (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,281,081
Philip Broberg	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Jackson Blake	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Artem Zub (1 Way Contract)	$1,499,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,280,227
Alexei Toropchenko (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,024,865
Petr Mrazek	$750,000 (3)
-Salary Remaining :	$640,541
Total Pro Players	24
Salary Commitment
Year 2026 : $81,419,275
Year 2027 : $60,239,275
Year 2028 : $38,636,777
Year 2029 : $14,360,000
Salary Average Commitment
Year 2026 : $81,419,275
Year 2027 : $60,239,275
Year 2028 : $38,636,777
Year 2029 : $14,360,000
Salary Cap with 1 Way Contract
Year 2026 : $78,420,280
Year 2027 : $57,240,272
Year 2028 : $37,137,776
Year 2029 : $14,360,000

Farm Players Salaries
Alex Chiasson	$149,900 (2)
Salary Remaining :	$128,023
Joshua Nodler	$149,900 (3)
Salary Remaining :	$128,023
Jakub Galvas	$149,900 (3)
Salary Remaining :	$128,023
Erik Haula	$149,900 (2)
Salary Remaining :	$128,023
Jakob Silfverberg	$149,900 (2)
Salary Remaining :	$128,023
Nick Bjugstad	$149,900 (2)
Salary Remaining :	$128,023
Niko Mikkola	$149,900 (3)
Salary Remaining :	$128,023
Olli Maatta	$149,900 (2)
Salary Remaining :	$128,023
Zach Whitecloud	$149,900 (3)
Salary Remaining :	$128,023
Yaniv Perets	$110,000 (3)
Salary Remaining :	$93,946
Garin Bjorklund	$110,000 (3)
Salary Remaining :	$93,946
Nathan Legare	$100,000 (2)
Salary Remaining :	$85,405
Garrett Pilon	$100,000 (2)
Salary Remaining :	$85,405
Mitchell Gibson	$99,000 (2)
Salary Remaining :	$84,551
Vasili Ponomaryov	$92,000 (2)
Salary Remaining :	$78,573
Tyler Madden	$92,000 (2)
Salary Remaining :	$78,573
Anttoni Honka	$92,000 (4)
Salary Remaining :	$78,573
Riley Sutter	$89,000 (2)
Salary Remaining :	$76,011
Ryan Mast	$89,000 (2)
Salary Remaining :	$76,011
Tuukka Tieksola	$81,000 (3)
Salary Remaining :	$69,178
Steven Lorentz	$75,000 (3)
Salary Remaining :	$64,054
Zach Senyshyn	$75,000 (1)
Salary Remaining :	$64,054
Michael Eyssimont	$75,000 (3)
Salary Remaining :	$64,054
Jake Gardiner	$75,000 (3)
Salary Remaining :	$64,054
Scott Wedgewood	$75,000 (1)
Salary Remaining :	$64,054
Phil Kessel	$75,000 (3)
Salary Remaining :	$64,054
Total Farm Players	26
Salary Commitment
Year 2026 : $2,853,100
Year 2027 : $2,703,100
Year 2028 : $1,292,600
Year 2029 : $92,000
Salary Average Commitment
Year 2026 : $2,853,100
Year 2027 : $2,703,100
Year 2028 : $1,292,600
Year 2029 : $92,000

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $165 - 5,722 - 95.36%
Level 2:	5000 - $98 - 4,819 - 96.39%
Level 3:	2000 - $60 - 1,969 - 98.43%
Level 4:	4000 - $45 - 3,816 - 95.41%
Luxury :	1000 - $295 - 970 - 96.97%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,928 - 96.41%
Farm Level 2:	1000 - $17 - 969 - 96.91%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	17,296 - 96.09%
Average Income per Game	$1,992,323
Year to Date Revenue	$13,946,263
Farm
Home Games Left	35
Average Attendance - %	2,897 - 96.58%
Average Income per Game	$56,969
Year to Date Revenue	$398,786
Expense
Pro Players Total Salaries	$76,382,999
Farm Players Total Salaries	$2,040,800
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,212,650
Farm Year To Date Expenses	$342,441
Pro Salary Cap To Date	$10,409,955
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,731,315
Farm Estimated Season Revenue	$1,993,930
Pro Remaining Season Days	158
Pro Expenses Per Days	$418,286
Pro Estimated Expenses	$66,089,188
Farm Remaining Season Days	158
Farm Expenses Per Days	$12,383
Farm Estimated Expenses	$1,956,514
Estimated Season Expenses	$68,045,702
Season Salary Cap	$71,882,999
Estimate Under Maximum Salary Cap of $81,500,000	$9,617,001
Estimate Over Minimum Salary Cap of $60,240,000	$11,642,999
Current Bank Account	$5,916,815
Projected Bank Account	$9,596,358

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$8,113,514
Max Comtois (1 Way Contract)	$6,800,000 (4)
-Salary Remaining :	$5,807,568
Oliver Wahlstrom (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$5,551,351
Jared McCann (1 Way Contract)	$6,270,000 (1)
-Salary Remaining :	$5,354,919
Tyson Barrie (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$4,355,676
Colton Parayko (1 Way Contract)	$4,385,000 (3)
-Salary Remaining :	$3,745,027
Nicolas Beaudin (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$3,501,622
CHI CAPHIT (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,775,676
German Rubtsov (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,391,351
Arthur Kaliyev (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,135,135
Tyler Motte (1 Way Contract)	$2,250,000 (1)
-1 Way Contract Salary Cap :	$750,000
-Salary Remaining :	$1,921,622
Jason Zucker (1 Way Contract)	$2,250,000 (1)
-1 Way Contract Salary Cap :	$750,000
-Salary Remaining :	$1,921,622
Jeremy Lauzon (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,708,108
Victor Rask (1 Way Contract)	$1,650,000 (1)
-1 Way Contract Salary Cap :	$150,000
-Salary Remaining :	$1,409,189
Robert Hagg (1 Way Contract)	$1,555,000 (3)
-Salary Remaining :	$1,328,054
Jack Campbell (1 Way Contract)	$1,555,000 (3)
-Salary Remaining :	$1,328,054
Louis Crevier	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Nolan Stevens	$1,499,000 (3)
-Salary Remaining :	$1,280,227
Josh Brook	$1,499,000 (3)
-Salary Remaining :	$1,280,227
Samuel Hlavaj	$1,400,000 (2)
-Salary Remaining :	$1,195,676
Scott Harrington	$1,250,000 (3)
-Salary Remaining :	$1,067,568
Zach Fucale	$1,250,000 (4)
-Salary Remaining :	$1,067,568
MacKenzie Entwistle	$1,200,000 (3)
-Salary Remaining :	$1,024,865
Justin Hryckowian	$1,100,000 (2)
-Salary Remaining :	$939,459
Henrik Borgstrom	$970,000 (1)
-Salary Remaining :	$828,432
Cedric Paquette	$750,000 (3)
-Salary Remaining :	$640,541
Ryan MacInnis	$750,000 (3)
-Salary Remaining :	$640,541
Jimmy Huntington	$750,000 (3)
-Salary Remaining :	$640,541
Total Pro Players	28
Salary Commitment
Year 2026 : $76,382,999
Year 2027 : $45,242,999
Year 2028 : $31,743,000
Year 2029 : $14,550,000
Salary Average Commitment
Year 2026 : $75,670,499
Year 2027 : $45,242,999
Year 2028 : $31,743,000
Year 2029 : $14,550,000
Salary Cap with 1 Way Contract
Year 2026 : $71,882,999
Year 2027 : $45,242,999
Year 2028 : $31,743,000
Year 2029 : $14,550,000

Farm Players Salaries
Sebastien Aho	$149,900 (3)
Salary Remaining :	$128,023
Dillon Simpson	$149,900 (3)
Salary Remaining :	$128,023
Andrei Altybarmakian	$130,000 (2)
Salary Remaining :	$111,027
Darcy Kuemper	$125,000 (2)
Salary Remaining :	$106,757
Isaak Phillips	$120,000 (3)
Salary Remaining :	$102,486
Mike Hardman	$100,000 (2)
Salary Remaining :	$85,405
Landon Slaggert	$100,000 (2)
Salary Remaining :	$85,405
Otto Leskinen	$100,000 (1)
Salary Remaining :	$85,405
Ryan Carpenter	$97,500 (1)
Salary Remaining :	$83,270
Josh Brown	$97,500 (1)
Salary Remaining :	$83,270
Lean Bergmann	$92,000 (2)
Salary Remaining :	$78,573
Evan Barratt	$92,000 (1)
Salary Remaining :	$78,573
Alec Regula	$87,000 (1)
Salary Remaining :	$74,303
Grigori Denisenko	$75,000 (3)
Salary Remaining :	$64,054
Barclay Goodrow	$75,000 (3)
Salary Remaining :	$64,054
Scott Darling	$75,000 (1)
Salary Remaining :	$64,054
Jonah Gadjovich	$75,000 (3)
Salary Remaining :	$64,054
Justin Schultz	$75,000 (2)
Salary Remaining :	$64,054
Scott Reedy	$75,000 (3)
Salary Remaining :	$64,054
Zach Solow	$75,000 (3)
Salary Remaining :	$64,054
Kole Lind	$75,000 (3)
Salary Remaining :	$64,054
Total Farm Players	21
Salary Commitment
Year 2026 : $2,040,800
Year 2027 : $1,491,800
Year 2028 : $869,800
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,040,800
Year 2027 : $1,491,800
Year 2028 : $869,800
Year 2029 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $165 - 5,788 - 96.47%
Level 2:	5000 - $98 - 4,873 - 97.46%
Level 3:	2000 - $60 - 1,943 - 97.15%
Level 4:	4000 - $45 - 3,880 - 97.00%
Luxury :	1000 - $295 - 958 - 95.78%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,916 - 95.82%
Farm Level 2:	1000 - $17 - 950 - 95.00%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17,442 - 96.90%
Average Income per Game	$2,006,370
Year to Date Revenue	$12,038,219
Farm
Home Games Left	36
Average Attendance - %	2,866 - 95.54%
Average Income per Game	$56,393
Year to Date Revenue	$338,358
Expense
Pro Players Total Salaries	$82,750,500
Farm Players Total Salaries	$2,889,490
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$12,333,314
Farm Year To Date Expenses	$439,866
Pro Salary Cap To Date	$11,676,564
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$72,229,314
Farm Estimated Season Revenue	$2,030,148
Pro Remaining Season Days	158
Pro Expenses Per Days	$455,408
Pro Estimated Expenses	$71,954,464
Farm Remaining Season Days	158
Farm Expenses Per Days	$16,970
Farm Estimated Expenses	$2,681,260
Estimated Season Expenses	$74,635,724
Season Salary Cap	$79,750,500
Estimate Under Maximum Salary Cap of $81,500,000	$1,749,500
Estimate Over Minimum Salary Cap of $60,240,000	$19,510,500
Current Bank Account	$11,562,585
Projected Bank Account	$11,186,323

Pro Players Salaries
Pierre-Luc Dubois (1 Way Contract)	$10,452,000 (4)
-Salary Remaining :	$8,926,573
Chris Kreider (1 Way Contract)	$7,250,000 (2)
-Salary Remaining :	$6,191,892
Brock Nelson (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,978,378
Ryan Pulock (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$5,551,351
Erik Cernak (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,270,270
Matthew Beniers (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$4,099,459
Vince Dunn (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$3,843,243
Jake Sanderson (1 Way Contract)	$4,488,000 (1)
-Salary Remaining :	$3,832,995
J.J. Peterka	$3,718,000 (4)
-Salary Remaining :	$3,175,373
Vitali Kravtsov (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,989,189
Kaapo Kakko (1 Way Contract)	$2,800,000 (2)
-Salary Remaining :	$2,391,351
Cole Caufield	$2,650,000 (1)
-Salary Remaining :	$2,263,243
Peyton Krebs (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,135,135
Vladislav Gavrikov (1 Way Contract)	$2,140,000 (4)
-Salary Remaining :	$1,827,676
Lukas Reichel	$2,140,000 (4)
-Salary Remaining :	$1,827,676
William Villeneuve (1 Way Contract)	$2,000,000 (4)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,708,108
Sam Bennett (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,708,108
Markus Nutivaara (1 Way Contract)	$1,700,000 (1)
-Salary Remaining :	$1,451,892
Nick Seeler (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Colton Ellis	$1,400,000 (2)
-Salary Remaining :	$1,195,676
Leevi Merilainen	$1,400,000 (2)
-Salary Remaining :	$1,195,676
Elvis Merzlikins (1 Way Contract)	$1,312,500 (1)
-Salary Remaining :	$1,120,946
Dylan Sikura	$1,000,000 (1)
-Salary Remaining :	$854,054
COL CAPHIT (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$854,054
Total Pro Players	24
Salary Commitment
Year 2026 : $82,750,500
Year 2027 : $59,300,000
Year 2028 : $36,450,000
Year 2029 : $31,950,000
Salary Average Commitment
Year 2026 : $82,842,500
Year 2027 : $59,142,000
Year 2028 : $36,450,000
Year 2029 : $31,950,000
Salary Cap with 1 Way Contract
Year 2026 : $79,750,500
Year 2027 : $57,800,000
Year 2028 : $34,950,000
Year 2029 : $30,450,000

Farm Players Salaries
Juuso Riikola	$149,990 (1)
Salary Remaining :	$128,100
Filip Gustavsson	$149,900 (4)
Salary Remaining :	$128,023
Mads Sogaard	$149,900 (4)
Salary Remaining :	$128,023
Dominik Kahun	$149,500 (2)
Salary Remaining :	$127,681
Jayce Hawryluk	$147,500 (1)
Salary Remaining :	$125,973
Sam Lafferty	$147,500 (1)
Salary Remaining :	$125,973
Dalibor Dvorsky	$144,000 (3)
Salary Remaining :	$122,984
Matvei Michkov	$144,000 (3)
Salary Remaining :	$122,984
Adam Ruzicka	$130,000 (3)
Salary Remaining :	$111,027
Alexander Volkov	$125,000 (2)
Salary Remaining :	$106,757
Nolan Allan	$120,000 (2)
Salary Remaining :	$102,486
Aatu Raty	$120,000 (2)
Salary Remaining :	$102,486
Jamieson Rees	$101,200 (3)
Salary Remaining :	$86,430
Valtteri Puustinen	$100,000 (3)
Salary Remaining :	$85,405
Ben Meyers	$100,000 (3)
Salary Remaining :	$85,405
Vadim Zherenko	$100,000 (1)
Salary Remaining :	$85,405
Ryan Johnson	$100,000 (1)
Salary Remaining :	$85,405
Mikael Pyyhtia	$100,000 (2)
Salary Remaining :	$85,405
Oliver Kapanen	$100,000 (2)
Salary Remaining :	$85,405
Nikita Prishchepov	$92,000 (2)
Salary Remaining :	$78,573
Ville Ottavainen	$92,000 (3)
Salary Remaining :	$78,573
Logan O'Connor	$90,000 (3)
Salary Remaining :	$76,865
Antti Tuomisto	$87,000 (1)
Salary Remaining :	$74,303
Ethan Bowen	$75,000 (4)
Salary Remaining :	$64,054
Albin Eriksson	$75,000 (2)
Salary Remaining :	$64,054
Total Farm Players	25
Salary Commitment
Year 2026 : $2,889,490
Year 2027 : $2,157,500
Year 2028 : $1,276,000
Year 2029 : $374,800
Salary Average Commitment
Year 2026 : $2,889,490
Year 2027 : $2,157,500
Year 2028 : $1,276,000
Year 2029 : $374,800

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $165 - 5,838 - 97.30%
Level 2:	5000 - $98 - 4,874 - 97.47%
Level 3:	2000 - $60 - 1,931 - 96.55%
Level 4:	4000 - $45 - 3,833 - 95.83%
Luxury :	1000 - $295 - 978 - 97.79%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,915 - 95.76%
Farm Level 2:	1000 - $17 - 957 - 95.71%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	17,454 - 96.97%
Average Income per Game	$2,017,737
Year to Date Revenue	$14,124,158
Farm
Home Games Left	35
Average Attendance - %	2,872 - 95.75%
Average Income per Game	$56,492
Year to Date Revenue	$395,447
Expense
Pro Players Total Salaries	$77,340,398
Farm Players Total Salaries	$2,337,500
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,171,308
Farm Year To Date Expenses	$380,544
Pro Salary Cap To Date	$10,149,682
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$70,620,790
Farm Estimated Season Revenue	$1,977,235
Pro Remaining Season Days	158
Pro Expenses Per Days	$423,462
Pro Estimated Expenses	$66,906,996
Farm Remaining Season Days	158
Farm Expenses Per Days	$13,986
Farm Estimated Expenses	$2,209,788
Estimated Season Expenses	$69,116,784
Season Salary Cap	$71,340,398
Estimate Under Maximum Salary Cap of $81,500,000	$10,159,602
Estimate Over Minimum Salary Cap of $60,240,000	$11,100,398
Current Bank Account	$11,905,350
Projected Bank Account	$15,386,591

Pro Players Salaries
CBJ CAPHIT (1 Way Contract)	$10,225,000 (1)
-Salary Remaining :	$8,732,703
Dillon Heatherington	$6,887,400 (2)
-Salary Remaining :	$5,882,212
Robin Lehner (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$5,124,324
Laurent Brossoit (1 Way Contract)	$4,850,000 (1)
-Salary Remaining :	$4,142,162
Dawson Mercer (1 Way Contract)	$3,750,000 (4)
-Salary Remaining :	$3,202,703
Dillon Dube (1 Way Contract)	$3,720,000 (2)
-Salary Remaining :	$3,177,081
Adrian Kempe (1 Way Contract)	$3,600,000 (3)
-Salary Remaining :	$3,074,595
Robby Fabbri (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,989,189
Riley Stillman (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,562,162
Wyatt Kalynuk (1 Way Contract)	$2,760,000 (1)
-Salary Remaining :	$2,357,189
Nikolai Knyzhov (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,135,135
Nick Paul (1 Way Contract)	$2,500,000 (1)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$2,135,135
Kieffer Bellows (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$1,964,324
Akil Thomas	$2,140,000 (4)
-Salary Remaining :	$1,827,676
Joel Teasdale (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,708,108
Rafael Harvey-Pinard (1 Way Contract)	$1,760,000 (1)
-Salary Remaining :	$1,503,135
Kevin Roy (1 Way Contract)	$1,700,000 (1)
-1 Way Contract Salary Cap :	$200,000
-Salary Remaining :	$1,451,892
Mason Shaw (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,281,081
Jett Woo (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Clark Bishop (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,281,081
Zac Bolduc	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Olen Zellweger	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Anthony Louis	$1,499,000 (3)
-Salary Remaining :	$1,280,227
Max Gildon	$1,499,000 (3)
-Salary Remaining :	$1,280,227
Carl Grundstrom	$1,450,000 (3)
-Salary Remaining :	$1,238,378
Nikolai Kovalenko	$1,300,000 (2)
-Salary Remaining :	$1,110,270
Evan Fitzpatrick	$900,000 (3)
-Salary Remaining :	$768,649
Total Pro Players	27
Salary Commitment
Year 2026 : $77,340,398
Year 2027 : $44,045,498
Year 2028 : $21,838,000
Year 2029 : $5,890,000
Salary Average Commitment
Year 2026 : $76,973,398
Year 2027 : $45,545,398
Year 2028 : $21,838,000
Year 2029 : $5,890,000
Salary Cap with 1 Way Contract
Year 2026 : $71,340,398
Year 2027 : $44,045,398
Year 2028 : $20,338,000
Year 2029 : $5,890,000

Farm Players Salaries
Luke Evangelista	$214,000 (2)
Salary Remaining :	$182,768
Samuel Bolduc	$149,500 (4)
Salary Remaining :	$127,681
Calum Ritchie	$144,000 (3)
Salary Remaining :	$122,984
Drew Commesso	$140,000 (2)
Salary Remaining :	$119,568
Zack Hayes	$125,000 (3)
Salary Remaining :	$106,757
Nikita Pavlychev	$120,000 (1)
Salary Remaining :	$102,486
Roby Jarventie	$100,000 (4)
Salary Remaining :	$85,405
P.K. Subban	$100,000 (1)
Salary Remaining :	$85,405
Matthew Savoie	$100,000 (2)
Salary Remaining :	$85,405
Demetrios Koumontzis	$100,000 (4)
Salary Remaining :	$85,405
Keith Petruzzelli	$99,000 (2)
Salary Remaining :	$84,551
Ty Nelson	$92,000 (2)
Salary Remaining :	$78,573
Olle Lycksell	$91,000 (1)
Salary Remaining :	$77,719
Josh Dunne	$91,000 (2)
Salary Remaining :	$77,719
David Goyette	$89,000 (2)
Salary Remaining :	$76,011
Samuel Knazko	$89,000 (2)
Salary Remaining :	$76,011
Adam Beckman	$87,000 (1)
Salary Remaining :	$74,303
Danil Zhilkin	$87,000 (2)
Salary Remaining :	$74,303
Markus Phillips	$80,000 (3)
Salary Remaining :	$68,324
Mark Borowiecki	$80,000 (1)
Salary Remaining :	$68,324
Adam Scheel	$80,000 (3)
Salary Remaining :	$68,324
Jeremy McKenna	$80,000 (2)
Salary Remaining :	$68,324
Total Farm Players	22
Salary Commitment
Year 2026 : $2,337,500
Year 2027 : $1,859,500
Year 2028 : $778,500
Year 2029 : $349,500
Salary Average Commitment
Year 2026 : $2,337,500
Year 2027 : $1,859,500
Year 2028 : $778,500
Year 2029 : $349,500

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $165 - 5,760 - 96.00%
Level 2:	5000 - $98 - 4,806 - 96.12%
Level 3:	2000 - $60 - 1,926 - 96.29%
Level 4:	4000 - $45 - 3,805 - 95.13%
Luxury :	1000 - $295 - 984 - 98.42%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,920 - 96.00%
Farm Level 2:	1000 - $17 - 958 - 95.80%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17,281 - 96.01%
Average Income per Game	$1,998,516
Year to Date Revenue	$11,991,096
Farm
Home Games Left	36
Average Attendance - %	2,878 - 95.93%
Average Income per Game	$56,606
Year to Date Revenue	$339,636
Expense
Pro Players Total Salaries	$77,222,999
Farm Players Total Salaries	$2,500,600
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,434,167
Farm Year To Date Expenses	$402,031
Pro Salary Cap To Date	$11,288,232
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,946,576
Farm Estimated Season Revenue	$2,037,816
Pro Remaining Season Days	158
Pro Expenses Per Days	$422,827
Pro Estimated Expenses	$66,806,666
Farm Remaining Season Days	158
Farm Expenses Per Days	$14,868
Farm Estimated Expenses	$2,349,144
Estimated Season Expenses	$69,155,810
Season Salary Cap	$77,222,999
Estimate Under Maximum Salary Cap of $81,500,000	$4,277,001
Estimate Over Minimum Salary Cap of $60,240,000	$16,982,999
Current Bank Account	$22,130,240
Projected Bank Account	$26,958,822

Pro Players Salaries
Aleksander Barkov (1 Way Contract)	$14,798,000 (2)
-Salary Remaining :	$12,638,292
Cale Makar (1 Way Contract)	$7,600,000 (3)
-Salary Remaining :	$6,490,811
Timo Meier (1 Way Contract)	$7,250,000 (2)
-Salary Remaining :	$6,191,892
Jack Hughes (1 Way Contract)	$6,900,000 (3)
-Salary Remaining :	$5,892,973
Jakub Vrana (1 Way Contract)	$6,600,000 (1)
-Salary Remaining :	$5,636,757
Connor Murphy (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$4,099,459
Ryan Strome (1 Way Contract)	$3,900,000 (2)
-Salary Remaining :	$3,330,811
Ryan Lindgren (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$2,903,784
Esa Lindell (1 Way Contract)	$3,135,000 (1)
-Salary Remaining :	$2,677,459
Barrett Hayton (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,562,162
Jacob Peterson (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,135,135
Cody Ceci (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,135,135
Oliver Ekman-Larsson (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,494,595
Mavrik Bourque	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Tye Kartye	$1,400,000 (1)
-Salary Remaining :	$1,195,676
Jayden Struble	$1,300,000 (1)
-Salary Remaining :	$1,110,270
Brett Leason	$1,300,000 (1)
-Salary Remaining :	$1,110,270
Jet Greaves	$1,100,000 (1)
-Salary Remaining :	$939,459
Gage Goncalves	$870,000 (1)
-Salary Remaining :	$743,027
Cutter Gauthier	$870,000 (1)
-Salary Remaining :	$743,027
Ilya Samsonov	$750,000 (3)
-Salary Remaining :	$640,541
DAL CAPHIT	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2026 : $77,222,999
Year 2027 : $48,197,999
Year 2028 : $15,250,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $75,430,999
Year 2027 : $47,755,999
Year 2028 : $15,250,000
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $77,222,999
Year 2027 : $48,197,999
Year 2028 : $15,250,000
Year 2029 : $0

Farm Players Salaries
Matthew Murray	$150,000 (2)
Salary Remaining :	$128,108
Danton Heinen	$145,000 (1)
Salary Remaining :	$123,838
Joel Hanley	$145,000 (2)
Salary Remaining :	$123,838
Remi Poirier	$140,000 (2)
Salary Remaining :	$119,568
Ben Gleason	$130,000 (2)
Salary Remaining :	$111,027
Gabriel Perreault	$120,000 (3)
Salary Remaining :	$102,486
Victor Mancini	$110,000 (2)
Salary Remaining :	$93,946
Jonas Rondbjerg	$105,000 (4)
Salary Remaining :	$89,676
Sean Day	$100,100 (1)
Salary Remaining :	$85,491
Jason Dickinson	$100,000 (2)
Salary Remaining :	$85,405
Cooper Black	$99,000 (2)
Salary Remaining :	$84,551
Antonio Stranges	$97,000 (1)
Salary Remaining :	$82,843
Dakota Joshua	$95,000 (1)
Salary Remaining :	$81,135
Jan Jenik	$92,000 (1)
Salary Remaining :	$78,573
Lukas Cormier	$92,000 (3)
Salary Remaining :	$78,573
Tucker Robertson	$92,000 (3)
Salary Remaining :	$78,573
Matthew Maggio	$92,000 (3)
Salary Remaining :	$78,573
Ryan Ufko	$92,000 (3)
Salary Remaining :	$78,573
Oskar Back	$91,000 (1)
Salary Remaining :	$77,719
Alexandre Doucet	$89,000 (2)
Salary Remaining :	$76,011
Nathan Bastian	$87,500 (4)
Salary Remaining :	$74,730
Patrick Giles	$87,000 (1)
Salary Remaining :	$74,303
Jaden Schwartz	$75,000 (2)
Salary Remaining :	$64,054
Christopher Tanev	$75,000 (1)
Salary Remaining :	$64,054
Total Farm Players	24
Salary Commitment
Year 2026 : $2,500,600
Year 2027 : $1,718,500
Year 2028 : $680,500
Year 2029 : $192,500
Salary Average Commitment
Year 2026 : $2,495,580
Year 2027 : $1,718,500
Year 2028 : $680,500
Year 2029 : $192,500

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $165 - 5,674 - 94.56%
Level 2:	5000 - $98 - 4,829 - 96.57%
Level 3:	2000 - $60 - 1,924 - 96.22%
Level 4:	4000 - $45 - 3,840 - 96.01%
Luxury :	1000 - $295 - 966 - 96.57%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,911 - 95.57%
Farm Level 2:	1000 - $17 - 957 - 95.66%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	17,233 - 95.74%
Average Income per Game	$1,982,534
Year to Date Revenue	$13,877,735
Farm
Home Games Left	35
Average Attendance - %	2,868 - 95.60%
Average Income per Game	$56,402
Year to Date Revenue	$394,812
Expense
Pro Players Total Salaries	$77,501,500
Farm Players Total Salaries	$2,297,800
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,583,968
Farm Year To Date Expenses	$363,143
Pro Salary Cap To Date	$11,073,169
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,388,675
Farm Estimated Season Revenue	$1,974,060
Pro Remaining Season Days	158
Pro Expenses Per Days	$424,332
Pro Estimated Expenses	$67,044,456
Farm Remaining Season Days	158
Farm Expenses Per Days	$13,772
Farm Estimated Expenses	$2,175,976
Estimated Season Expenses	$69,220,432
Season Salary Cap	$74,501,504
Estimate Under Maximum Salary Cap of $81,500,000	$6,998,496
Estimate Over Minimum Salary Cap of $60,240,000	$14,261,504
Current Bank Account	$8,022,495
Projected Bank Account	$10,164,798

Pro Players Salaries
David Pastrnak (1 Way Contract)	$10,640,000 (3)
-Salary Remaining :	$9,087,135
Nikita Kucherov (1 Way Contract)	$9,120,000 (1)
-Salary Remaining :	$7,788,973
Andrei Vasilevskiy (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$5,978,378
Travis Sanheim (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,270,270
Morgan Geekie (1 Way Contract)	$3,640,000 (2)
-Salary Remaining :	$3,108,757
Blake Coleman (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,989,189
Michael Rasmussen (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$2,818,378
Sean Durzi (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$2,647,568
Claude Giroux (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,562,162
Juuso Parssinen	$3,000,000 (4)
-Salary Remaining :	$2,562,162
Philippe Myers (1 Way Contract)	$2,990,000 (1)
-Salary Remaining :	$2,553,622
Alexander Alexeyev	$2,650,000 (4)
-Salary Remaining :	$2,263,243
Riley Damiani (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,135,135
Filip Forsberg (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$1,921,622
Dan Vladar (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,708,108
Andrew Poturalski (1 Way Contract)	$1,812,500 (1)
-Salary Remaining :	$1,547,973
DET CAPHIT (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,494,595
Evan Rodrigues (1 Way Contract)	$1,700,000 (2)
-1 Way Contract Salary Cap :	$200,000
-Salary Remaining :	$1,451,892
Libor Hajek (1 Way Contract)	$1,650,000 (3)
-Salary Remaining :	$1,409,189
Jaxson Stauber (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Taro Hirose (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,281,081
Brendan Lemieux	$1,499,000 (3)
-Salary Remaining :	$1,280,227
Elmer Soderblom	$1,300,000 (2)
-Salary Remaining :	$1,110,270
Albert Johansson	$1,100,000 (2)
-Salary Remaining :	$939,459
Total Pro Players	24
Salary Commitment
Year 2026 : $77,501,500
Year 2027 : $53,079,000
Year 2028 : $42,039,000
Year 2029 : $12,650,000
Salary Average Commitment
Year 2026 : $76,483,500
Year 2027 : $52,501,000
Year 2028 : $42,039,000
Year 2029 : $12,650,000
Salary Cap with 1 Way Contract
Year 2026 : $74,501,496
Year 2027 : $50,079,000
Year 2028 : $40,539,000
Year 2029 : $12,650,000

Farm Players Salaries
Brett Connolly	$149,900 (3)
Salary Remaining :	$128,023
Christian Jaros	$149,900 (3)
Salary Remaining :	$128,023
Filip Hallander	$145,000 (3)
Salary Remaining :	$123,838
Filip Larsson	$140,000 (2)
Salary Remaining :	$119,568
Chase Pearson	$120,000 (1)
Salary Remaining :	$102,486
Nils Aman	$110,000 (2)
Salary Remaining :	$93,946
Ales Stezka	$100,000 (1)
Salary Remaining :	$85,405
James Hamblin	$100,000 (3)
Salary Remaining :	$85,405
Sergey Murashov	$99,000 (2)
Salary Remaining :	$84,551
Domenick Fensore	$92,000 (2)
Salary Remaining :	$78,573
Chase Bradley	$92,000 (2)
Salary Remaining :	$78,573
Joey Keane	$91,000 (2)
Salary Remaining :	$77,719
Donovan Sebrango	$91,000 (2)
Salary Remaining :	$77,719
Thomas Gregoire	$91,000 (2)
Salary Remaining :	$77,719
Jonathan Gruden	$91,000 (1)
Salary Remaining :	$77,719
Jared McIsaac	$87,000 (2)
Salary Remaining :	$74,303
Nick Cicek	$87,000 (1)
Salary Remaining :	$74,303
Brent Gates Jr.	$87,000 (2)
Salary Remaining :	$74,303
Johan Sodergran	$75,000 (1)
Salary Remaining :	$64,054
Joakim Nygard	$75,000 (3)
Salary Remaining :	$64,054
Nathan Staios	$75,000 (3)
Salary Remaining :	$64,054
Sasha Mutala	$75,000 (1)
Salary Remaining :	$64,054
Kirill Tyutyayev	$75,000 (2)
Salary Remaining :	$64,054
Total Farm Players	23
Salary Commitment
Year 2026 : $2,297,800
Year 2027 : $1,749,800
Year 2028 : $694,800
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,297,800
Year 2027 : $1,749,800
Year 2028 : $694,800
Year 2029 : $0

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $165 - 5,767 - 96.12%
Level 2:	5000 - $98 - 4,787 - 95.75%
Level 3:	2000 - $60 - 1,947 - 97.34%
Level 4:	4000 - $45 - 3,863 - 96.56%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,942 - 97.08%
Farm Level 2:	1000 - $17 - 989 - 98.92%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17,304 - 96.13%
Average Income per Game	$2,005,556
Year to Date Revenue	$12,033,337
Farm
Home Games Left	36
Average Attendance - %	2,931 - 97.69%
Average Income per Game	$57,591
Year to Date Revenue	$345,545
Expense
Pro Players Total Salaries	$77,968,000
Farm Players Total Salaries	$3,058,300
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,525,058
Farm Year To Date Expenses	$482,841
Pro Salary Cap To Date	$11,160,207
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$72,200,022
Farm Estimated Season Revenue	$2,073,270
Pro Remaining Season Days	158
Pro Expenses Per Days	$426,854
Pro Estimated Expenses	$67,442,932
Farm Remaining Season Days	158
Farm Expenses Per Days	$17,883
Farm Estimated Expenses	$2,825,514
Estimated Season Expenses	$70,268,446
Season Salary Cap	$76,468,000
Estimate Under Maximum Salary Cap of $81,500,000	$5,032,000
Estimate Over Minimum Salary Cap of $60,240,000	$16,228,000
Current Bank Account	$14,335,791
Projected Bank Account	$18,340,637

Pro Players Salaries
Bo Horvat (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$8,113,514
Alex Tuch (1 Way Contract)	$8,125,000 (1)
-Salary Remaining :	$6,939,189
Jordan Kyrou (1 Way Contract)	$6,720,000 (1)
-Salary Remaining :	$5,739,243
Adam Fox (1 Way Contract)	$5,800,000 (2)
-Salary Remaining :	$4,953,514
Chris Driedger (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$4,910,811
EDM CAPHIT	$4,000,000 (2)
-Salary Remaining :	$3,416,216
Michael Bunting (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,989,189
Ryan McLeod (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$2,818,378
Semyon Varlamov (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,562,162
Owen Tippett (1 Way Contract)	$2,875,000 (1)
-Salary Remaining :	$2,455,405
Yegor Sharangovich (1 Way Contract)	$2,568,000 (2)
-Salary Remaining :	$2,193,211
Nick Merkley (1 Way Contract)	$2,530,000 (1)
-Salary Remaining :	$2,160,757
Cam Atkinson (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,135,135
Tyler Benson (1 Way Contract)	$2,300,000 (2)
-Salary Remaining :	$1,964,324
Mattias Ekholm (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,708,108
Andreas Englund (1 Way Contract)	$1,950,000 (4)
-Salary Remaining :	$1,665,405
Sebastian Cossa (1 Way Contract)	$1,890,000 (3)
-1 Way Contract Salary Cap :	$390,000
-Salary Remaining :	$1,614,162
Sami Niku (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,281,081
Kiefer Sherwood	$1,499,000 (4)
-Salary Remaining :	$1,280,227
Cavan Fitzgerald	$1,499,000 (4)
-Salary Remaining :	$1,280,227
Adam Gaudette	$1,499,000 (2)
-Salary Remaining :	$1,280,227
Luke Kunin	$1,495,000 (3)
-Salary Remaining :	$1,276,811
Michael Kesselring	$1,218,000 (1)
-Salary Remaining :	$1,040,238
Mark Friedman	$950,000 (3)
-Salary Remaining :	$811,351
Total Pro Players	24
Salary Commitment
Year 2026 : $77,968,000
Year 2027 : $44,200,000
Year 2028 : $20,783,000
Year 2029 : $4,948,000
Salary Average Commitment
Year 2026 : $76,002,416
Year 2027 : $43,850,000
Year 2028 : $20,783,000
Year 2029 : $4,948,000
Salary Cap with 1 Way Contract
Year 2026 : $76,468,000
Year 2027 : $42,700,000
Year 2028 : $19,283,000
Year 2029 : $4,948,000

Farm Players Salaries
Derek Forbort	$150,000 (2)
Salary Remaining :	$128,108
Jimmy Snuggerud	$150,000 (3)
Salary Remaining :	$128,108
Jeff Petry	$149,900 (4)
Salary Remaining :	$128,023
Tyler Bertuzzi	$149,900 (3)
Salary Remaining :	$128,023
Ryan O'Rourke	$149,900 (2)
Salary Remaining :	$128,023
Ilya Lyubushkin	$149,900 (4)
Salary Remaining :	$128,023
Alexander Barabanov	$149,900 (3)
Salary Remaining :	$128,023
Marcus Hogberg	$149,900 (1)
Salary Remaining :	$128,023
Mikael Granlund	$149,500 (3)
Salary Remaining :	$127,681
Markus Niemelainen	$110,400 (4)
Salary Remaining :	$94,288
Alexander Holtz	$110,000 (2)
Salary Remaining :	$93,946
Philip Kemp	$100,000 (3)
Salary Remaining :	$85,405
Michael Dipietro	$99,000 (3)
Salary Remaining :	$84,551
Raphael Lavoie	$92,000 (2)
Salary Remaining :	$78,573
Xavier Bourgault	$92,000 (3)
Salary Remaining :	$78,573
Skyler Brindamour	$92,000 (3)
Salary Remaining :	$78,573
Dmitri Samorukov	$92,000 (1)
Salary Remaining :	$78,573
Dominik Masin	$90,000 (1)
Salary Remaining :	$76,865
Max Wanner	$89,000 (2)
Salary Remaining :	$76,011
Miikka Salomaki	$88,000 (1)
Salary Remaining :	$75,157
Ryan Gropp	$88,000 (1)
Salary Remaining :	$75,157
Samuel Helenius	$87,000 (1)
Salary Remaining :	$74,303
Olivier Rodrigue	$85,000 (1)
Salary Remaining :	$72,595
Nick Caamano	$85,000 (3)
Salary Remaining :	$72,595
Sami Vatanen	$85,000 (3)
Salary Remaining :	$72,595
Jordy Bellerive	$75,000 (1)
Salary Remaining :	$64,054
Sam Carrick	$75,000 (1)
Salary Remaining :	$64,054
Adam Henrique	$75,000 (3)
Salary Remaining :	$64,054
Total Farm Players	28
Salary Commitment
Year 2026 : $3,058,300
Year 2027 : $2,228,400
Year 2028 : $1,637,500
Year 2029 : $410,200
Salary Average Commitment
Year 2026 : $3,058,300
Year 2027 : $2,228,400
Year 2028 : $1,637,500
Year 2029 : $410,200

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $165 - 5,760 - 96.00%
Level 2:	5000 - $98 - 4,704 - 94.08%
Level 3:	2000 - $60 - 1,953 - 97.63%
Level 4:	4000 - $45 - 3,920 - 98.00%
Luxury :	1000 - $295 - 961 - 96.07%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,881 - 94.07%
Farm Level 2:	1000 - $17 - 960 - 96.00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,297 - 96.10%
Average Income per Game	$1,988,349
Year to Date Revenue	$5,965,046
Farm
Home Games Left	39
Average Attendance - %	2,841 - 94.71%
Average Income per Game	$55,828
Year to Date Revenue	$167,484
Expense
Pro Players Total Salaries	$75,485,000
Farm Players Total Salaries	$2,935,300
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,162,664
Farm Year To Date Expenses	$464,886
Pro Salary Cap To Date	$10,797,813
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$77,545,598
Farm Estimated Season Revenue	$2,177,292
Pro Remaining Season Days	158
Pro Expenses Per Days	$413,432
Pro Estimated Expenses	$65,322,256
Farm Remaining Season Days	158
Farm Expenses Per Days	$17,218
Farm Estimated Expenses	$2,720,444
Estimated Season Expenses	$68,042,700
Season Salary Cap	$73,985,000
Estimate Under Maximum Salary Cap of $81,500,000	$7,515,000
Estimate Over Minimum Salary Cap of $60,240,000	$13,745,000
Current Bank Account	$9,605,546
Projected Bank Account	$21,285,736

Pro Players Salaries
Tom Wilson (1 Way Contract)	$6,300,000 (1)
-Salary Remaining :	$5,380,541
Charlie Coyle (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$5,337,838
Tyler Toffoli (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,124,324
Jonas Brodin (1 Way Contract)	$5,650,000 (2)
-Salary Remaining :	$4,825,405
Daniel Sprong (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$4,697,297
Lucas Raymond (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$4,099,459
Eeli Tolvanen (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$4,099,459
John Carlson (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$3,843,243
Dean Kukan (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$3,202,703
Casey Mittelstadt (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,989,189
Tobias Bjornfot (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$2,818,378
Brandon Saad (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,562,162
Pius Suter (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,708,108
Ryan Fitzgerald (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$1,409,189
Dylan Demelo (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,281,081
Luke Johnson (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,281,081
Kevin Lankinen (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,281,081
Parker Milner (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Laurent Dauphin	$1,499,000 (3)
-Salary Remaining :	$1,280,227
Matt Roy	$1,499,000 (3)
-Salary Remaining :	$1,280,227
Peter Abbandonato	$1,499,000 (3)
-Salary Remaining :	$1,280,227
Ville Heinola	$1,499,000 (4)
-Salary Remaining :	$1,280,227
Zach Sanford	$1,499,000 (3)
-Salary Remaining :	$1,280,227
Waltteri Ignatjew	$990,000 (2)
-Salary Remaining :	$845,514
FLO CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2026 : $75,485,000
Year 2027 : $59,235,000
Year 2028 : $38,045,000
Year 2029 : $1,499,000
Salary Average Commitment
Year 2026 : $75,485,000
Year 2027 : $59,235,000
Year 2028 : $38,045,000
Year 2029 : $1,499,000
Salary Cap with 1 Way Contract
Year 2026 : $73,985,000
Year 2027 : $59,235,000
Year 2028 : $38,045,000
Year 2029 : $1,499,000

Farm Players Salaries
Zach Benson	$150,000 (1)
Salary Remaining :	$128,108
Alexander True	$149,900 (3)
Salary Remaining :	$128,023
Karson Kuhlman	$149,900 (3)
Salary Remaining :	$128,023
Alex-Olivier Voyer	$149,900 (3)
Salary Remaining :	$128,023
Brogan Rafferty	$149,900 (3)
Salary Remaining :	$128,023
Chase De Leo	$149,900 (3)
Salary Remaining :	$128,023
Justin Holl	$149,900 (3)
Salary Remaining :	$128,023
Mathias Brome	$149,900 (3)
Salary Remaining :	$128,023
Danila Yurov	$144,000 (3)
Salary Remaining :	$122,984
Lian Bichsel	$144,000 (3)
Salary Remaining :	$122,984
Dominic James	$144,000 (3)
Salary Remaining :	$122,984
Dakota Mermis	$125,000 (1)
Salary Remaining :	$106,757
Tom Willander	$120,000 (3)
Salary Remaining :	$102,486
Christian Wolanin	$100,000 (1)
Salary Remaining :	$85,405
Charlie Lindgren	$100,000 (3)
Salary Remaining :	$85,405
Oliver Okuliar	$92,000 (2)
Salary Remaining :	$78,573
Pierrick Dube	$92,000 (2)
Salary Remaining :	$78,573
Justin Scott	$75,000 (1)
Salary Remaining :	$64,054
Tanner Dickinson	$75,000 (1)
Salary Remaining :	$64,054
Joakim Nordstrom	$75,000 (1)
Salary Remaining :	$64,054
Madison Bowey	$75,000 (1)
Salary Remaining :	$64,054
Christopher Gibson	$75,000 (1)
Salary Remaining :	$64,054
Rem Pitlick	$75,000 (1)
Salary Remaining :	$64,054
Trevor Carrick	$75,000 (1)
Salary Remaining :	$64,054
Angus Crookshank	$75,000 (1)
Salary Remaining :	$64,054
Matt Kiersted	$75,000 (1)
Salary Remaining :	$64,054
Total Farm Players	26
Salary Commitment
Year 2026 : $2,935,300
Year 2027 : $1,885,300
Year 2028 : $1,701,300
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,935,300
Year 2027 : $1,885,300
Year 2028 : $1,701,300
Year 2029 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $165 - 5,716 - 95.27%
Level 2:	5000 - $98 - 4,799 - 95.97%
Level 3:	2000 - $60 - 1,960 - 98.00%
Level 4:	4000 - $45 - 3,946 - 98.65%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,886 - 94.30%
Farm Level 2:	1000 - $17 - 960 - 96.00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17,361 - 96.45%
Average Income per Game	$2,002,799
Year to Date Revenue	$6,008,398
Farm
Home Games Left	39
Average Attendance - %	2,846 - 94.87%
Average Income per Game	$55,926
Year to Date Revenue	$167,778
Expense
Pro Players Total Salaries	$74,179,997
Farm Players Total Salaries	$3,141,400
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$10,996,530
Farm Year To Date Expenses	$486,043
Pro Salary Cap To Date	$10,850,595
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$78,109,174
Farm Estimated Season Revenue	$2,181,114
Pro Remaining Season Days	158
Pro Expenses Per Days	$406,378
Pro Estimated Expenses	$64,207,724
Farm Remaining Season Days	158
Farm Expenses Per Days	$18,332
Farm Estimated Expenses	$2,896,456
Estimated Season Expenses	$67,104,180
Season Salary Cap	$74,179,997
Estimate Under Maximum Salary Cap of $81,500,000	$7,320,003
Estimate Over Minimum Salary Cap of $60,240,000	$13,939,997
Current Bank Account	$6,685,463
Projected Bank Account	$19,871,571

Pro Players Salaries
Jake Guentzel (1 Way Contract)	$9,120,000 (2)
-Salary Remaining :	$7,788,973
Connor Hellebuyck (1 Way Contract)	$8,680,000 (1)
-Salary Remaining :	$7,413,189
Kyle Connor (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$5,978,378
Anton Lundell (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$5,551,351
Josh Morrissey (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$5,551,351
Sean Couturier (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$5,551,351
Steven Stamkos (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,270,270
Tim Berni	$4,080,000 (4)
-Salary Remaining :	$3,484,541
Kevin Bahl (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,562,162
Jordan Binnington (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,708,108
Ryan Poehling (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,708,108
Troy Stecher (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,708,108
Valeri Nichushkin (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,494,595
Rasmus Kupari (1 Way Contract)	$1,550,000 (4)
-Salary Remaining :	$1,323,784
Brock Faber	$1,499,999 (1)
-Salary Remaining :	$1,281,080
Emil Heineman	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Jiri Kulich	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Alex Laferriere	$1,300,000 (1)
-Salary Remaining :	$1,110,270
Mason Lohrei	$1,100,000 (1)
-Salary Remaining :	$939,459
Liam O'Brien	$800,000 (4)
-Salary Remaining :	$683,243
Nikita Nesterov	$800,000 (4)
-Salary Remaining :	$683,243
LA CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2026 : $74,179,997
Year 2027 : $54,599,998
Year 2028 : $35,980,000
Year 2029 : $10,230,000
Salary Average Commitment
Year 2026 : $74,179,997
Year 2027 : $54,599,998
Year 2028 : $35,980,000
Year 2029 : $10,230,000
Salary Cap with 1 Way Contract
Year 2026 : $74,179,997
Year 2027 : $54,599,998
Year 2028 : $35,980,000
Year 2029 : $10,230,000

Farm Players Salaries
Alex Killorn	$149,900 (1)
Salary Remaining :	$128,023
Gabriel Carlsson	$149,900 (4)
Salary Remaining :	$128,023
Ilya Mikheyev	$149,900 (1)
Salary Remaining :	$128,023
Jordan Eberle	$149,900 (1)
Salary Remaining :	$128,023
Marcus Sorensen	$149,900 (1)
Salary Remaining :	$128,023
Tomas Nosek	$149,900 (1)
Salary Remaining :	$128,023
Lukas Rousek	$149,900 (4)
Salary Remaining :	$128,023
Martin Jones	$149,500 (2)
Salary Remaining :	$127,681
Joel Nystrom	$144,000 (4)
Salary Remaining :	$122,984
Ethen Frank	$144,000 (3)
Salary Remaining :	$122,984
Jacob Moverare	$119,600 (4)
Salary Remaining :	$102,145
Samuel Fagemo	$100,000 (1)
Salary Remaining :	$85,405
Hugo Alnefelt	$99,000 (2)
Salary Remaining :	$84,551
Martin Chromiak	$92,000 (2)
Salary Remaining :	$78,573
Jacob Quillan	$92,000 (3)
Salary Remaining :	$78,573
Mike Benning	$92,000 (1)
Salary Remaining :	$78,573
Noah Philp	$92,000 (3)
Salary Remaining :	$78,573
Artem Shlaine	$92,000 (3)
Salary Remaining :	$78,573
Ludvig Lafton	$89,000 (2)
Salary Remaining :	$76,011
Tnias Mathurin	$89,000 (2)
Salary Remaining :	$76,011
Michael Callow	$89,000 (2)
Salary Remaining :	$76,011
Trent Miner	$84,000 (4)
Salary Remaining :	$71,741
Michael Krutil	$75,000 (1)
Salary Remaining :	$64,054
Matt Puempel	$75,000 (1)
Salary Remaining :	$64,054
Zach Bogosian	$75,000 (3)
Salary Remaining :	$64,054
Loui Eriksson	$75,000 (1)
Salary Remaining :	$64,054
Jesper Fast	$75,000 (1)
Salary Remaining :	$64,054
Hunter Skinner	$75,000 (1)
Salary Remaining :	$64,054
Anton Stralman	$75,000 (1)
Salary Remaining :	$64,054
Total Farm Players	29
Salary Commitment
Year 2026 : $3,141,400
Year 2027 : $1,749,900
Year 2028 : $1,142,400
Year 2029 : $647,400
Salary Average Commitment
Year 2026 : $3,141,400
Year 2027 : $1,749,900
Year 2028 : $1,142,400
Year 2029 : $647,400

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $165 - 5,905 - 98.41%
Level 2:	5000 - $98 - 4,792 - 95.84%
Level 3:	2000 - $60 - 1,903 - 95.16%
Level 4:	4000 - $45 - 3,824 - 95.59%
Luxury :	1000 - $295 - 971 - 97.10%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,922 - 96.10%
Farm Level 2:	1000 - $17 - 970 - 97.00%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	17,394 - 96.63%
Average Income per Game	$2,016,556
Year to Date Revenue	$8,066,224
Farm
Home Games Left	38
Average Attendance - %	2,892 - 96.40%
Average Income per Game	$56,852
Year to Date Revenue	$227,408
Expense
Pro Players Total Salaries	$79,625,999
Farm Players Total Salaries	$2,462,000
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,815,682
Farm Year To Date Expenses	$395,388
Pro Salary Cap To Date	$11,669,747
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$76,629,128
Farm Estimated Season Revenue	$2,160,376
Pro Remaining Season Days	158
Pro Expenses Per Days	$435,816
Pro Estimated Expenses	$68,858,928
Farm Remaining Season Days	158
Farm Expenses Per Days	$14,659
Farm Estimated Expenses	$2,316,122
Estimated Season Expenses	$71,175,050
Season Salary Cap	$79,625,999
Estimate Under Maximum Salary Cap of $81,500,000	$1,874,001
Estimate Over Minimum Salary Cap of $60,240,000	$19,385,999
Current Bank Account	$11,568,463
Projected Bank Account	$19,182,917

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$11,875,000 (1)
-Salary Remaining :	$10,141,892
Alex Debrincat (1 Way Contract)	$10,140,000 (2)
-Salary Remaining :	$8,660,108
Tomas Hertl (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$5,978,378
Artemi Panarin (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$5,978,378
Clayton Keller (1 Way Contract)	$6,900,000 (3)
-Salary Remaining :	$5,892,973
Damon Severson (1 Way Contract)	$5,800,000 (2)
-Salary Remaining :	$4,953,514
Adam Larsson (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$4,270,270
Nils Hoglander (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$3,501,622
Thomas Chabot (1 Way Contract)	$3,300,000 (3)
-Salary Remaining :	$2,818,378
Dustin Wolf	$3,300,000 (4)
-Salary Remaining :	$2,818,378
Arber Xhekaj (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,391,351
Mattias Samuelsson (1 Way Contract)	$1,930,000 (2)
-Salary Remaining :	$1,648,324
Mitchell Chaffee (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,622,703
Victor Olofsson (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,281,081
Frank Nazar	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Alex Lyon	$1,450,000 (3)
-Salary Remaining :	$1,238,378
Fredrik Karlstrom	$1,320,000 (2)
-Salary Remaining :	$1,127,351
Damien Giroux	$1,001,000 (1)
-Salary Remaining :	$854,908
Marat Khusnutdinov	$910,000 (1)
-Salary Remaining :	$777,189
Ryan Murphy	$900,000 (1)
-Salary Remaining :	$768,649
MIN CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2026 : $79,625,999
Year 2027 : $54,639,999
Year 2028 : $33,950,000
Year 2029 : $22,300,000
Salary Average Commitment
Year 2026 : $79,165,799
Year 2027 : $54,179,999
Year 2028 : $33,950,000
Year 2029 : $22,300,000
Salary Cap with 1 Way Contract
Year 2026 : $79,625,999
Year 2027 : $54,639,999
Year 2028 : $33,950,000
Year 2029 : $22,300,000

Farm Players Salaries
Porter Martone	$150,000 (3)
Salary Remaining :	$128,108
Mikael Backlund	$144,000 (3)
Salary Remaining :	$122,984
Domenic DiVincentiis	$129,000 (3)
Salary Remaining :	$110,173
Jacob Gaucher	$100,000 (2)
Salary Remaining :	$85,405
Sam Morton	$100,000 (2)
Salary Remaining :	$85,405
Denver Barkey	$97,000 (3)
Salary Remaining :	$82,843
Thomas Milic	$96,000 (1)
Salary Remaining :	$81,989
Ryerson Leenders	$94,000 (3)
Salary Remaining :	$80,281
Kirill Kudryavtsev	$92,000 (2)
Salary Remaining :	$78,573
Florian Xhekaj	$92,000 (3)
Salary Remaining :	$78,573
Lenni Killinen	$92,000 (3)
Salary Remaining :	$78,573
Brendan Brisson	$91,000 (1)
Salary Remaining :	$77,719
Nikita Nesterenko	$91,000 (1)
Salary Remaining :	$77,719
Phillip Di Giuseppe	$90,000 (1)
Salary Remaining :	$76,865
Chris Romaine	$89,000 (2)
Salary Remaining :	$76,011
Adam Zlnka	$89,000 (2)
Salary Remaining :	$76,011
Daemon Hunt	$89,000 (1)
Salary Remaining :	$76,011
Cruz Lucius	$89,000 (2)
Salary Remaining :	$76,011
Caedan Bankier	$87,000 (1)
Salary Remaining :	$74,303
Filip Johansson	$87,000 (1)
Salary Remaining :	$74,303
Jake Livingstone	$87,000 (1)
Salary Remaining :	$74,303
Ethan Gauthier	$81,000 (3)
Salary Remaining :	$69,178
Jakub Stancl	$81,000 (3)
Salary Remaining :	$69,178
Kyle Masters	$75,000 (1)
Salary Remaining :	$64,054
Jack Peart	$75,000 (1)
Salary Remaining :	$64,054
Kyle Capobianco	$75,000 (1)
Salary Remaining :	$64,054
Total Farm Players	26
Salary Commitment
Year 2026 : $2,462,000
Year 2027 : $1,519,000
Year 2028 : $960,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,462,000
Year 2027 : $1,519,000
Year 2028 : $960,000
Year 2029 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $165 - 5,764 - 96.06%
Level 2:	5000 - $98 - 4,837 - 96.75%
Level 3:	2000 - $60 - 1,980 - 99.00%
Level 4:	4000 - $45 - 3,866 - 96.64%
Luxury :	1000 - $295 - 969 - 96.88%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,975 - 98.76%
Farm Level 2:	1000 - $17 - 951 - 95.08%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17,415 - 96.75%
Average Income per Game	$2,003,617
Year to Date Revenue	$12,021,702
Farm
Home Games Left	36
Average Attendance - %	2,926 - 97.53%
Average Income per Game	$57,643
Year to Date Revenue	$345,856
Expense
Pro Players Total Salaries	$81,707,000
Farm Players Total Salaries	$2,602,349
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$12,070,755
Farm Year To Date Expenses	$416,286
Pro Salary Cap To Date	$11,486,961
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$72,130,212
Farm Estimated Season Revenue	$2,075,136
Pro Remaining Season Days	158
Pro Expenses Per Days	$447,065
Pro Estimated Expenses	$70,636,270
Farm Remaining Season Days	158
Farm Expenses Per Days	$15,418
Farm Estimated Expenses	$2,436,044
Estimated Season Expenses	$73,072,314
Season Salary Cap	$78,707,000
Estimate Under Maximum Salary Cap of $81,500,000	$2,793,000
Estimate Over Minimum Salary Cap of $60,240,000	$18,467,000
Current Bank Account	$24,458,893
Projected Bank Account	$25,591,927

Pro Players Salaries
Victor Hedman (1 Way Contract)	$10,640,000 (1)
-Salary Remaining :	$9,087,135
Matthew Tkachuk (1 Way Contract)	$8,625,000 (2)
-Salary Remaining :	$7,366,216
Nick Suzuki (1 Way Contract)	$7,600,000 (3)
-Salary Remaining :	$6,490,811
Vincent Trocheck (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$5,978,378
Andrew Mangiapane (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,270,270
Roman Josi (1 Way Contract)	$4,732,000 (2)
-Salary Remaining :	$4,041,384
Noah Dobson (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$3,501,622
Luke Hughes	$4,080,000 (4)
-Salary Remaining :	$3,484,541
Nico Dawes (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$2,732,973
Dylan Strome (1 Way Contract)	$3,120,000 (2)
-Salary Remaining :	$2,664,649
Sam Steel (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$2,647,568
Mark Stone (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,562,162
Jake Debrusk (1 Way Contract)	$2,850,000 (1)
-Salary Remaining :	$2,434,054
Noah Hanifin (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,348,649
Alex Iafallo (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,708,108
Matt Nieto (1 Way Contract)	$1,625,000 (1)
-1 Way Contract Salary Cap :	$125,000
-Salary Remaining :	$1,387,838
Kaedan Korczak	$1,584,000 (2)
-Salary Remaining :	$1,352,822
Phillip Danault (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,281,081
Dennis Cholowski (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Artturi Lehkonen (1 Way Contract)	$1,440,000 (1)
-Salary Remaining :	$1,229,838
Alexei Protas	$1,261,000 (1)
-Salary Remaining :	$1,076,962
Jakub Dobes	$1,000,000 (1)
-Salary Remaining :	$854,054
MTL CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2026 : $81,707,000
Year 2027 : $57,291,000
Year 2028 : $27,630,000
Year 2029 : $7,080,000
Salary Average Commitment
Year 2026 : $81,683,000
Year 2027 : $57,267,000
Year 2028 : $27,630,000
Year 2029 : $7,080,000
Salary Cap with 1 Way Contract
Year 2026 : $78,707,000
Year 2027 : $57,291,000
Year 2028 : $27,630,000
Year 2029 : $7,080,000

Farm Players Salaries
Radim Simek	$149,500 (2)
Salary Remaining :	$127,681
John Ludvig	$144,000 (4)
Salary Remaining :	$122,984
Cole Hutson	$144,000 (3)
Salary Remaining :	$122,984
Mathieu Olivier	$134,999 (1)
Salary Remaining :	$115,296
Brett Stapley	$130,000 (3)
Salary Remaining :	$111,027
Adam Raska	$119,600 (4)
Salary Remaining :	$102,145
Nicolas Aube-Kubel	$100,000 (1)
Salary Remaining :	$85,405
Cole Schwindt	$97,000 (4)
Salary Remaining :	$82,843
Logan Brown	$97,000 (4)
Salary Remaining :	$82,843
Hampton Slukynsky	$96,000 (3)
Salary Remaining :	$81,989
Frederik Dichow	$94,000 (3)
Salary Remaining :	$80,281
Cameron Hillis	$93,750 (1)
Salary Remaining :	$80,068
Kirill Kirsanov	$92,000 (3)
Salary Remaining :	$78,573
Owen Beck	$92,000 (3)
Salary Remaining :	$78,573
Filip Bystedt	$92,000 (3)
Salary Remaining :	$78,573
Taylor Makar	$92,000 (3)
Salary Remaining :	$78,573
Bogdan Trineyev	$92,000 (3)
Salary Remaining :	$78,573
Joshua Roy	$91,000 (1)
Salary Remaining :	$77,719
Cole Koepke	$89,000 (1)
Salary Remaining :	$76,011
William Trudeau	$87,000 (1)
Salary Remaining :	$74,303
Xavier Simoneau	$87,000 (1)
Salary Remaining :	$74,303
Yan Kuznetsov	$82,500 (1)
Salary Remaining :	$70,459
Daniil Sobolev	$81,000 (3)
Salary Remaining :	$69,178
Filip Mesar	$75,000 (1)
Salary Remaining :	$64,054
Jacob Markstrom	$75,000 (3)
Salary Remaining :	$64,054
Arvid Henrikson	$75,000 (1)
Salary Remaining :	$64,054
Total Farm Players	26
Salary Commitment
Year 2026 : $2,602,349
Year 2027 : $1,687,100
Year 2028 : $1,537,600
Year 2029 : $457,600
Salary Average Commitment
Year 2026 : $2,607,099
Year 2027 : $1,687,100
Year 2028 : $1,537,600
Year 2029 : $457,600

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $165 - 5,652 - 94.20%
Level 2:	5000 - $98 - 4,742 - 94.85%
Level 3:	2000 - $60 - 1,908 - 95.42%
Level 4:	4000 - $45 - 3,920 - 98.00%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,923 - 96.15%
Farm Level 2:	1000 - $17 - 979 - 97.87%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17,163 - 95.35%
Average Income per Game	$1,982,449
Year to Date Revenue	$11,894,692
Farm
Home Games Left	36
Average Attendance - %	2,902 - 96.72%
Average Income per Game	$57,020
Year to Date Revenue	$342,122
Expense
Pro Players Total Salaries	$81,899,000
Farm Players Total Salaries	$1,840,900
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$12,098,781
Farm Year To Date Expenses	$305,154
Pro Salary Cap To Date	$11,077,155
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,368,152
Farm Estimated Season Revenue	$2,052,732
Pro Remaining Season Days	158
Pro Expenses Per Days	$448,103
Pro Estimated Expenses	$70,800,274
Farm Remaining Season Days	158
Farm Expenses Per Days	$11,302
Farm Estimated Expenses	$1,785,716
Estimated Season Expenses	$72,585,990
Season Salary Cap	$75,899,000
Estimate Under Maximum Salary Cap of $81,500,000	$5,601,000
Estimate Over Minimum Salary Cap of $60,240,000	$15,659,000
Current Bank Account	$15,681,777
Projected Bank Account	$16,516,671

Pro Players Salaries
Anthony Beauvillier (1 Way Contract)	$7,850,000 (2)
-Salary Remaining :	$6,704,324
Robert Thomas (1 Way Contract)	$7,590,000 (4)
-Salary Remaining :	$6,482,270
Andrew Copp (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$5,551,351
Tim Stutzle (1 Way Contract)	$5,700,000 (2)
-Salary Remaining :	$4,868,108
Victor Mete (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$4,355,676
Owen Power	$4,732,000 (2)
-Salary Remaining :	$4,041,384
Hampus Lindholm (1 Way Contract)	$4,290,000 (2)
-Salary Remaining :	$3,663,892
Rasmus Andersson (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$3,501,622
Tristan Jarry (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,416,216
Alex Formenton (1 Way Contract)	$3,600,000 (3)
-Salary Remaining :	$3,074,595
Kailer Yamamoto (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$2,818,378
Dylan Coghlan (1 Way Contract)	$2,996,000 (1)
-Salary Remaining :	$2,558,746
Morgan Frost	$2,675,000 (4)
-Salary Remaining :	$2,284,595
Lias Andersson (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,135,135
Ryker Evans	$2,316,000 (3)
-Salary Remaining :	$1,977,989
Tage Thompson (1 Way Contract)	$2,050,000 (1)
-Salary Remaining :	$1,750,811
Emil Bemstrom (1 Way Contract)	$2,000,000 (3)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,708,108
Bryan Rust (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,708,108
Marcus Kallionkieli (1 Way Contract)	$1,600,000 (2)
-1 Way Contract Salary Cap :	$100,000
-Salary Remaining :	$1,366,486
Tomas Jurco (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Cole Bardreau (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Joonas Korpisalo (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,281,081
Alex Barre-Boulet	$1,400,000 (1)
-Salary Remaining :	$1,195,676
Yegor Afanasyev	$1,100,000 (1)
-Salary Remaining :	$939,459
NSH CAPHIT	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2026 : $81,899,000
Year 2027 : $67,253,000
Year 2028 : $28,181,000
Year 2029 : $12,265,000
Salary Average Commitment
Year 2026 : $81,899,000
Year 2027 : $67,253,000
Year 2028 : $28,181,000
Year 2029 : $12,265,000
Salary Cap with 1 Way Contract
Year 2026 : $75,899,000
Year 2027 : $64,253,000
Year 2028 : $26,681,000
Year 2029 : $12,265,000

Farm Players Salaries
Tj Brodie	$149,900 (2)
Salary Remaining :	$128,023
Nikolas Matinpalo	$100,000 (2)
Salary Remaining :	$85,405
Aleksi Heponiemi	$97,000 (1)
Salary Remaining :	$82,843
Alexander Khovanov	$92,000 (4)
Salary Remaining :	$78,573
Layton Ahac	$92,000 (4)
Salary Remaining :	$78,573
Rudolfs Balcers	$90,000 (3)
Salary Remaining :	$76,865
Pat Maroon	$80,000 (1)
Salary Remaining :	$68,324
Gilles Senn	$80,000 (1)
Salary Remaining :	$68,324
Radko Gudas	$80,000 (1)
Salary Remaining :	$68,324
Blake Murray	$80,000 (4)
Salary Remaining :	$68,324
Sean Malone	$75,000 (2)
Salary Remaining :	$64,054
Reid Boucher	$75,000 (1)
Salary Remaining :	$64,054
Tucker Poolman	$75,000 (2)
Salary Remaining :	$64,054
Jacob Leguerrier	$75,000 (1)
Salary Remaining :	$64,054
Brandon Scanlin	$75,000 (2)
Salary Remaining :	$64,054
Josh Melnick	$75,000 (2)
Salary Remaining :	$64,054
Jalen Chatfield	$75,000 (2)
Salary Remaining :	$64,054
Glenn Gawdin	$75,000 (2)
Salary Remaining :	$64,054
Carsen Twarynski	$75,000 (1)
Salary Remaining :	$64,054
Brandon Halverson	$75,000 (2)
Salary Remaining :	$64,054
Brandon Sutter	$75,000 (1)
Salary Remaining :	$64,054
Kasimir Kaskisuo	$75,000 (2)
Salary Remaining :	$64,054
Total Farm Players	22
Salary Commitment
Year 2026 : $1,840,900
Year 2027 : $1,203,900
Year 2028 : $354,000
Year 2029 : $264,000
Salary Average Commitment
Year 2026 : $1,840,900
Year 2027 : $1,203,900
Year 2028 : $354,000
Year 2029 : $264,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $165 - 5,815 - 96.92%
Level 2:	5000 - $98 - 4,860 - 97.20%
Level 3:	2000 - $60 - 1,934 - 96.68%
Level 4:	4000 - $45 - 3,936 - 98.39%
Luxury :	1000 - $295 - 975 - 97.48%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,901 - 95.03%
Farm Level 2:	1000 - $17 - 973 - 97.25%
Farm Total Capacity :	3000
Income
Home Games Left	34
Average Attendance - %	17,519 - 97.33%
Average Income per Game	$2,016,483
Year to Date Revenue	$16,131,865
Farm
Home Games Left	34
Average Attendance - %	2,873 - 95.77%
Average Income per Game	$56,446
Year to Date Revenue	$451,565
Expense
Pro Players Total Salaries	$79,763,999
Farm Players Total Salaries	$2,506,700
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,669,202
Farm Year To Date Expenses	$414,117
Pro Salary Cap To Date	$10,647,576
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$68,560,426
Farm Estimated Season Revenue	$1,919,151
Pro Remaining Season Days	158
Pro Expenses Per Days	$436,562
Pro Estimated Expenses	$68,976,796
Farm Remaining Season Days	158
Farm Expenses Per Days	$14,901
Farm Estimated Expenses	$2,354,358
Estimated Season Expenses	$71,331,154
Season Salary Cap	$73,763,999
Estimate Under Maximum Salary Cap of $81,500,000	$7,736,001
Estimate Over Minimum Salary Cap of $60,240,000	$13,523,999
Current Bank Account	$16,958,487
Projected Bank Account	$16,106,910

Pro Players Salaries
William Nylander (1 Way Contract)	$8,750,000 (4)
-Salary Remaining :	$7,472,973
Anthony Mantha (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$5,551,351
NJ CAPHIT (1 Way Contract)	$6,312,500 (1)
-Salary Remaining :	$5,391,216
Brayden Schenn (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$5,124,324
Jaccob Slavin (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$5,124,324
Frank Vatrano (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,697,297
Matt Duchene (1 Way Contract)	$5,250,000 (4)
-Salary Remaining :	$4,483,784
Jake Muzzin (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,989,189
Shakir Mukhamadullin	$2,650,000 (3)
-Salary Remaining :	$2,263,243
Janne Kuokkanen (1 Way Contract)	$2,600,000 (3)
-Salary Remaining :	$2,220,541
Brock McGinn (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,135,135
Nathan Smith (1 Way Contract)	$2,400,000 (1)
-Salary Remaining :	$2,049,730
Sean Walker (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,708,108
Dmitry Kulikov (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,708,108
Tommy Novak (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,494,595
Graeme Clarke (1 Way Contract)	$1,690,000 (1)
-Salary Remaining :	$1,443,351
Akito Hirose (1 Way Contract)	$1,650,000 (4)
-1 Way Contract Salary Cap :	$150,000
-Salary Remaining :	$1,409,189
Warren Foegele (1 Way Contract)	$1,600,000 (2)
-Salary Remaining :	$1,366,486
Jonathan Dahlen (1 Way Contract)	$1,600,000 (3)
-Salary Remaining :	$1,366,486
Brady Skjei (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,281,081
Troy Terry (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Jarred Tinordi (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Yaroslav Askarov	$1,499,999 (3)
-Salary Remaining :	$1,281,080
Tony Deangelo	$1,499,000 (1)
-Salary Remaining :	$1,280,227
Nate Schnarr	$1,212,500 (3)
-Salary Remaining :	$1,035,541
Frederik Andersen	$800,000 (2)
-Salary Remaining :	$683,243
Total Pro Players	26
Salary Commitment
Year 2026 : $79,763,999
Year 2027 : $49,862,499
Year 2028 : $28,712,499
Year 2029 : $19,150,000
Salary Average Commitment
Year 2026 : $79,763,999
Year 2027 : $49,862,499
Year 2028 : $28,712,499
Year 2029 : $19,150,000
Salary Cap with 1 Way Contract
Year 2026 : $73,763,995
Year 2027 : $46,862,499
Year 2028 : $27,212,499
Year 2029 : $17,650,000

Farm Players Salaries
Jacob Fowler	$150,000 (3)
Salary Remaining :	$128,108
Malte Setkov	$149,900 (4)
Salary Remaining :	$128,023
Linus Weissbach	$149,900 (3)
Salary Remaining :	$128,023
Santtu Kinnunen	$149,900 (4)
Salary Remaining :	$128,023
Ruslan Iskhakov	$144,000 (3)
Salary Remaining :	$122,984
Anton Frondell	$120,000 (3)
Salary Remaining :	$102,486
Nikita Okhotyuk	$120,000 (2)
Salary Remaining :	$102,486
Zakhar Bardakov	$120,000 (3)
Salary Remaining :	$102,486
Curtis Hall	$111,250 (1)
Salary Remaining :	$95,014
Ryan Suzuki	$108,750 (1)
Salary Remaining :	$92,878
Mikhail Abramov	$100,000 (1)
Salary Remaining :	$85,405
Vinnie Hinostroza	$100,000 (1)
Salary Remaining :	$85,405
Fabian Lysell	$100,000 (2)
Salary Remaining :	$85,405
Damian Clara	$99,000 (2)
Salary Remaining :	$84,551
Reilly Walsh	$97,000 (1)
Salary Remaining :	$82,843
Alex Bump	$97,000 (3)
Salary Remaining :	$82,843
Thomas Bordeleau	$92,000 (2)
Salary Remaining :	$78,573
Luke Tuch	$89,000 (2)
Salary Remaining :	$76,011
Dmitri Rashevsky	$87,000 (1)
Salary Remaining :	$74,303
Colton Point	$87,000 (1)
Salary Remaining :	$74,303
Sam Montembeault	$85,000 (1)
Salary Remaining :	$72,595
Case McCarthy	$75,000 (2)
Salary Remaining :	$64,054
Charles-Edouard D'Astous	$75,000 (1)
Salary Remaining :	$64,054
Total Farm Players	23
Salary Commitment
Year 2026 : $2,506,700
Year 2027 : $1,655,700
Year 2028 : $1,080,700
Year 2029 : $299,800
Salary Average Commitment
Year 2026 : $2,502,950
Year 2027 : $1,655,700
Year 2028 : $1,080,700
Year 2029 : $299,800

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $165 - 5,880 - 98.00%
Level 2:	5000 - $98 - 4,800 - 96.00%
Level 3:	2000 - $60 - 1,947 - 97.34%
Level 4:	4000 - $45 - 3,920 - 98.00%
Luxury :	1000 - $295 - 970 - 97.03%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,910 - 95.49%
Farm Level 2:	1000 - $17 - 974 - 97.38%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17,517 - 97.32%
Average Income per Game	$2,020,058
Year to Date Revenue	$12,120,350
Farm
Home Games Left	36
Average Attendance - %	2,884 - 96.12%
Average Income per Game	$56,662
Year to Date Revenue	$339,970
Expense
Pro Players Total Salaries	$89,549,998
Farm Players Total Salaries	$1,975,650
Coaches Total Salaries	$1,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$13,251,897
Farm Year To Date Expenses	$361,314
Pro Salary Cap To Date	$11,755,935
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$72,722,100
Farm Estimated Season Revenue	$2,039,820
Pro Remaining Season Days	158
Pro Expenses Per Days	$490,811
Pro Estimated Expenses	$77,548,138
Farm Remaining Season Days	158
Farm Expenses Per Days	$13,382
Farm Estimated Expenses	$2,114,356
Estimated Season Expenses	$79,662,494
Season Salary Cap	$80,550,000
Estimate Under Maximum Salary Cap of $81,500,000	$950,000
Estimate Over Minimum Salary Cap of $60,240,000	$20,310,000
Current Bank Account	$9,380,525
Projected Bank Account	$4,479,951

Pro Players Salaries
J.T. Miller (1 Way Contract)	$9,120,000 (1)
-Salary Remaining :	$7,788,973
Kevin Fiala (1 Way Contract)	$8,249,999 (1)
-Salary Remaining :	$7,045,945
Evander Kane (1 Way Contract)	$7,980,000 (1)
-Salary Remaining :	$6,815,351
Jacob Trouba (1 Way Contract)	$7,590,000 (2)
-Salary Remaining :	$6,482,270
Braden Schneider (1 Way Contract)	$5,999,999 (1)
-Salary Remaining :	$5,124,323
Cody Glass (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$4,099,459
NYI CAPHIT (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,629,730
Brayden McNabb (1 Way Contract)	$4,000,000 (1)
-1 Way Contract Salary Cap :	$2,500,000
-Salary Remaining :	$3,416,216
Scott Mayfield (1 Way Contract)	$3,640,000 (1)
-1 Way Contract Salary Cap :	$2,140,000
-Salary Remaining :	$3,108,757
Jan Mysak (1 Way Contract)	$3,250,000 (4)
-Salary Remaining :	$2,775,676
John Klingberg (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,775,676
Samuel Ersson	$3,180,000 (1)
-Salary Remaining :	$2,715,892
Viktor Arvidsson (1 Way Contract)	$3,100,000 (1)
-Salary Remaining :	$2,647,568
Gustav Lindstrom (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,135,135
Brian Dumoulin (1 Way Contract)	$2,200,000 (1)
-1 Way Contract Salary Cap :	$700,000
-Salary Remaining :	$1,878,919
Christian Fischer (1 Way Contract)	$1,950,000 (2)
-Salary Remaining :	$1,665,405
Joey Daccord (1 Way Contract)	$1,750,000 (4)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$1,494,595
Oskari Salminen	$1,530,000 (4)
-Salary Remaining :	$1,306,703
Peetro Seppala (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Zayde Wisdom (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Givani Smith	$1,300,000 (2)
-Salary Remaining :	$1,110,270
Matthew Poitras	$1,200,000 (2)
-Salary Remaining :	$1,024,865
Cole Fonstad	$1,200,000 (3)
-Salary Remaining :	$1,024,865
David Jiricek	$1,100,000 (2)
-Salary Remaining :	$939,459
Kevin Hayes	$1,000,000 (4)
-Salary Remaining :	$854,054
Victor Soderstrom	$910,000 (2)
-Salary Remaining :	$777,189
John Hayden	$750,000 (2)
-Salary Remaining :	$640,541
Wyatt Newpower	$750,000 (2)
-Salary Remaining :	$640,541
Total Pro Players	28
Salary Commitment
Year 2026 : $89,549,998
Year 2027 : $34,580,000
Year 2028 : $17,530,000
Year 2029 : $7,530,000
Salary Average Commitment
Year 2026 : $89,111,998
Year 2027 : $34,580,000
Year 2028 : $17,530,000
Year 2029 : $7,530,000
Salary Cap with 1 Way Contract
Year 2026 : $80,550,000
Year 2027 : $30,080,000
Year 2028 : $14,530,000
Year 2029 : $6,030,000

Farm Players Salaries
Dereck Baribeau	$149,900 (1)
Salary Remaining :	$128,023
Richard Panik	$144,000 (1)
Salary Remaining :	$122,984
Donald Busdeker	$121,250 (2)
Salary Remaining :	$103,554
Stefan Matteau	$100,000 (1)
Salary Remaining :	$85,405
Jake McGrew	$97,500 (3)
Salary Remaining :	$83,270
Devante Stephens	$97,000 (1)
Salary Remaining :	$82,843
Robin Salo	$92,000 (2)
Salary Remaining :	$78,573
Otto Koivula	$89,000 (1)
Salary Remaining :	$76,011
Curtis Douglas	$89,000 (1)
Salary Remaining :	$76,011
Reece Newkirk	$87,000 (2)
Salary Remaining :	$74,303
Jakub Skarek	$84,000 (1)
Salary Remaining :	$71,741
Brett Ritchie	$75,000 (1)
Salary Remaining :	$64,054
Cameron Crotty	$75,000 (2)
Salary Remaining :	$64,054
Cole Reinhardt	$75,000 (1)
Salary Remaining :	$64,054
Josh Archibald	$75,000 (1)
Salary Remaining :	$64,054
Kevin Rooney	$75,000 (2)
Salary Remaining :	$64,054
Nicholas Welsh	$75,000 (1)
Salary Remaining :	$64,054
Oskar Steen	$75,000 (1)
Salary Remaining :	$64,054
Paul Cotter	$75,000 (2)
Salary Remaining :	$64,054
Ryan McGregor	$75,000 (3)
Salary Remaining :	$64,054
Ilya Usov	$75,000 (2)
Salary Remaining :	$64,054
Bode Wilde	$75,000 (2)
Salary Remaining :	$64,054
Total Farm Players	22
Salary Commitment
Year 2026 : $1,975,650
Year 2027 : $847,750
Year 2028 : $172,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,975,650
Year 2027 : $847,750
Year 2028 : $172,500
Year 2029 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $165 - 5,734 - 95.56%
Level 2:	5000 - $98 - 4,935 - 98.69%
Level 3:	2000 - $60 - 1,938 - 96.89%
Level 4:	4000 - $45 - 3,842 - 96.05%
Luxury :	1000 - $295 - 961 - 96.08%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,932 - 96.58%
Farm Level 2:	1000 - $17 - 952 - 95.22%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17,409 - 96.72%
Average Income per Game	$2,002,222
Year to Date Revenue	$12,013,331
Farm
Home Games Left	36
Average Attendance - %	2,884 - 96.12%
Average Income per Game	$56,748
Year to Date Revenue	$340,490
Expense
Pro Players Total Salaries	$80,789,998
Farm Players Total Salaries	$3,168,550
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$12,082,878
Farm Year To Date Expenses	$535,410
Pro Salary Cap To Date	$11,572,065
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$72,079,986
Farm Estimated Season Revenue	$2,042,940
Pro Remaining Season Days	158
Pro Expenses Per Days	$447,514
Pro Estimated Expenses	$70,707,212
Farm Remaining Season Days	158
Farm Expenses Per Days	$19,830
Farm Estimated Expenses	$3,133,140
Estimated Season Expenses	$73,840,352
Season Salary Cap	$79,290,000
Estimate Under Maximum Salary Cap of $81,500,000	$2,210,000
Estimate Over Minimum Salary Cap of $60,240,000	$19,050,000
Current Bank Account	$9,839,386
Projected Bank Account	$10,121,960

Pro Players Salaries
Jack Eichel (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$8,113,514
Brayden Point (1 Way Contract)	$9,120,000 (1)
-Salary Remaining :	$7,788,973
Oscar Klefbom (1 Way Contract)	$7,590,000 (2)
-Salary Remaining :	$6,482,270
Joel Farabee (1 Way Contract)	$7,530,000 (4)
-Salary Remaining :	$6,431,027
Michael McLeod (1 Way Contract)	$5,999,999 (1)
-Salary Remaining :	$5,124,323
Jeremy Swayman (1 Way Contract)	$4,900,000 (3)
-Salary Remaining :	$4,184,865
Thomas Harley (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,416,216
Ronald Attard (1 Way Contract)	$3,630,000 (2)
-Salary Remaining :	$3,100,216
Devon Levi	$3,180,000 (2)
-Salary Remaining :	$2,715,892
Isac Lundestrom (1 Way Contract)	$2,800,000 (4)
-Salary Remaining :	$2,391,351
Yegor Sokolov	$2,650,000 (1)
-Salary Remaining :	$2,263,243
Beck Malenstyn (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$2,220,541
Scott Perunovich (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,135,135
Bowen Byram (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,135,135
Jasper Weatherby (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,135,135
Jonas Johansson (1 Way Contract)	$1,820,000 (2)
-1 Way Contract Salary Cap :	$320,000
-Salary Remaining :	$1,554,378
Alexandre Texier (1 Way Contract)	$1,800,000 (3)
-Salary Remaining :	$1,537,297
Dylan Holloway	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Nick Baptiste	$1,490,000 (1)
-Salary Remaining :	$1,272,541
Tyler Kleven	$1,440,000 (2)
-Salary Remaining :	$1,229,838
Adam Wilsby	$870,000 (1)
-Salary Remaining :	$743,027
Adam Edstrom	$870,000 (1)
-Salary Remaining :	$743,027
NYR CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2026 : $80,789,998
Year 2027 : $55,789,999
Year 2028 : $24,530,000
Year 2029 : $10,330,000
Salary Average Commitment
Year 2026 : $81,167,998
Year 2027 : $56,167,999
Year 2028 : $24,530,000
Year 2029 : $10,330,000
Salary Cap with 1 Way Contract
Year 2026 : $79,289,999
Year 2027 : $54,289,999
Year 2028 : $24,530,000
Year 2029 : $10,330,000

Farm Players Salaries
Pheonix Copley	$150,000 (2)
Salary Remaining :	$128,108
Oskar Sundqvist	$149,900 (3)
Salary Remaining :	$128,023
Colton Sissons	$149,900 (3)
Salary Remaining :	$128,023
Drake Caggiula	$149,900 (4)
Salary Remaining :	$128,023
Jonas Siegenthaler	$149,900 (1)
Salary Remaining :	$128,023
Mark Pysyk	$149,900 (2)
Salary Remaining :	$128,023
Pavol Regenda	$149,900 (4)
Salary Remaining :	$128,023
Nick Jensen	$149,900 (2)
Salary Remaining :	$128,023
Martin Kaut	$144,000 (4)
Salary Remaining :	$122,984
Matt Rempe	$130,000 (2)
Salary Remaining :	$111,027
Morgan Barron	$120,000 (3)
Salary Remaining :	$102,486
Dmitry Sokolov	$111,250 (2)
Salary Remaining :	$95,014
Cooper Marody	$110,000 (1)
Salary Remaining :	$93,946
Nathan Beaulieu	$110,000 (2)
Salary Remaining :	$93,946
Tobias Rieder	$110,000 (1)
Salary Remaining :	$93,946
Samuel Asselin	$100,000 (2)
Salary Remaining :	$85,405
Jonathan Bernier	$100,000 (1)
Salary Remaining :	$85,405
Tim Washe	$92,000 (2)
Salary Remaining :	$78,573
Brennan Othmann	$92,000 (3)
Salary Remaining :	$78,573
Brett Berard	$92,000 (3)
Salary Remaining :	$78,573
Ethan Del Mastro	$92,000 (3)
Salary Remaining :	$78,573
Jared Wright	$92,000 (3)
Salary Remaining :	$78,573
Karl Henriksson	$87,000 (1)
Salary Remaining :	$74,303
Austin Rueschhoff	$87,000 (2)
Salary Remaining :	$74,303
Tyler Graovac	$75,000 (1)
Salary Remaining :	$64,054
Jordan Kawaguchi	$75,000 (1)
Salary Remaining :	$64,054
Jordan Gross	$75,000 (1)
Salary Remaining :	$64,054
Hank Kempf	$75,000 (2)
Salary Remaining :	$64,054
Total Farm Players	28
Salary Commitment
Year 2026 : $3,168,550
Year 2027 : $2,386,650
Year 2028 : $1,231,600
Year 2029 : $443,800
Salary Average Commitment
Year 2026 : $3,168,550
Year 2027 : $2,386,650
Year 2028 : $1,231,600
Year 2029 : $443,800

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $165 - 5,905 - 98.42%
Level 2:	5000 - $98 - 4,772 - 95.44%
Level 3:	2000 - $60 - 1,919 - 95.96%
Level 4:	4000 - $45 - 3,839 - 95.99%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,909 - 95.44%
Farm Level 2:	1000 - $17 - 960 - 96.04%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	17,376 - 96.53%
Average Income per Game	$2,024,156
Year to Date Revenue	$14,169,092
Farm
Home Games Left	35
Average Attendance - %	2,869 - 95.64%
Average Income per Game	$56,410
Year to Date Revenue	$394,872
Expense
Pro Players Total Salaries	$81,369,999
Farm Players Total Salaries	$2,089,000
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$12,112,377
Farm Year To Date Expenses	$332,277
Pro Salary Cap To Date	$11,342,114
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$70,845,460
Farm Estimated Season Revenue	$1,974,360
Pro Remaining Season Days	158
Pro Expenses Per Days	$445,243
Pro Estimated Expenses	$70,348,394
Farm Remaining Season Days	158
Farm Expenses Per Days	$12,643
Farm Estimated Expenses	$1,997,594
Estimated Season Expenses	$72,345,988
Season Salary Cap	$78,369,999
Estimate Under Maximum Salary Cap of $81,500,000	$3,130,001
Estimate Over Minimum Salary Cap of $60,240,000	$18,129,999
Current Bank Account	$13,467,162
Projected Bank Account	$13,940,994

Pro Players Salaries
Anthony Greco (JG) (1 Way Contract)	$8,280,000 (2)
-Salary Remaining :	$7,071,568
Sebastian Aho (1 Way Contract)	$7,800,000 (2)
-Salary Remaining :	$6,661,622
Moritz Seider (1 Way Contract)	$6,900,000 (3)
-Salary Remaining :	$5,892,973
Samuel Girard (1 Way Contract)	$6,380,000 (2)
-Salary Remaining :	$5,448,865
Alexis Lafreniere (1 Way Contract)	$6,270,000 (2)
-Salary Remaining :	$5,354,919
Kirill Marchenko	$5,540,000 (4)
-Salary Remaining :	$4,731,459
Akira Schmid (1 Way Contract)	$4,600,000 (3)
-Salary Remaining :	$3,928,649
Nazem Kadri (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$3,629,730
Noah Cates (1 Way Contract)	$4,100,000 (3)
-Salary Remaining :	$3,501,622
Jake McCabe (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,989,189
Joonas Donskoi (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$2,562,162
Dante Fabbro (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,135,135
Tomas Tatar (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Remaining :	$2,135,135
Jake Allen (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,708,108
Josh Manson (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,708,108
Garnet Hathaway (1 Way Contract)	$1,920,000 (3)
-1 Way Contract Salary Cap :	$420,000
-Salary Remaining :	$1,639,784
OTT CAPHIT	$1,875,000 (1)
-Salary Remaining :	$1,601,351
Kaiden Guhle (1 Way Contract)	$1,875,000 (1)
-Salary Remaining :	$1,601,351
Vasily Podkolzin	$1,499,999 (2)
-Salary Remaining :	$1,281,080
John Beecher	$1,300,000 (1)
-Salary Remaining :	$1,110,270
Vitaly Abramov	$910,000 (2)
-Salary Remaining :	$777,189
Drew Helleson	$870,000 (1)
-Salary Remaining :	$743,027
Gabriel Bourque	$750,000 (1)
-Salary Remaining :	$640,541
Sam Gagner	$750,000 (1)
-Salary Remaining :	$640,541
Total Pro Players	24
Salary Commitment
Year 2026 : $81,369,999
Year 2027 : $73,949,999
Year 2028 : $30,560,000
Year 2029 : $8,040,000
Salary Average Commitment
Year 2026 : $80,693,999
Year 2027 : $73,273,999
Year 2028 : $30,560,000
Year 2029 : $8,040,000
Salary Cap with 1 Way Contract
Year 2026 : $78,369,999
Year 2027 : $70,949,999
Year 2028 : $29,060,000
Year 2029 : $8,040,000

Farm Players Salaries
Anthony Angello	$150,000 (2)
Salary Remaining :	$128,108
Dylan Garand	$140,000 (2)
Salary Remaining :	$119,568
Braeden Bowman	$120,000 (3)
Salary Remaining :	$102,486
Cameron Whitehead	$110,000 (3)
Salary Remaining :	$93,946
Jack Gorniak	$100,000 (3)
Salary Remaining :	$85,405
Nathan Gaucher	$92,000 (3)
Salary Remaining :	$78,573
Maxence Guenette	$92,000 (2)
Salary Remaining :	$78,573
Santeri Hatakka	$92,000 (1)
Salary Remaining :	$78,573
Jake Leschyshyn	$92,000 (3)
Salary Remaining :	$78,573
Jonathan Aspirot	$92,000 (3)
Salary Remaining :	$78,573
Lassi Thomson	$92,000 (1)
Salary Remaining :	$78,573
Elliot Desnoyers	$89,000 (2)
Salary Remaining :	$76,011
Kevin Mandolese	$78,000 (2)
Salary Remaining :	$66,616
Matt Tennyson	$75,000 (1)
Salary Remaining :	$64,054
Gerald Mayhew	$75,000 (1)
Salary Remaining :	$64,054
Riley Nash	$75,000 (1)
Salary Remaining :	$64,054
Mitchell Stephens	$75,000 (1)
Salary Remaining :	$64,054
Nick Cousins	$75,000 (1)
Salary Remaining :	$64,054
Tom Kuhnhackl	$75,000 (1)
Salary Remaining :	$64,054
Mikhail Berdin	$75,000 (1)
Salary Remaining :	$64,054
Zac Dalpe	$75,000 (1)
Salary Remaining :	$64,054
Nate Clurman	$75,000 (1)
Salary Remaining :	$64,054
Tyler Lewington	$75,000 (1)
Salary Remaining :	$64,054
Total Farm Players	23
Salary Commitment
Year 2026 : $2,089,000
Year 2027 : $1,155,000
Year 2028 : $606,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,089,000
Year 2027 : $1,155,000
Year 2028 : $606,000
Year 2029 : $0

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $165 - 5,778 - 96.31%
Level 2:	5000 - $98 - 4,805 - 96.09%
Level 3:	2000 - $60 - 1,914 - 95.71%
Level 4:	4000 - $45 - 3,773 - 94.31%
Luxury :	1000 - $295 - 962 - 96.19%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,915 - 95.74%
Farm Level 2:	1000 - $17 - 961 - 96.11%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	17,232 - 95.73%
Average Income per Game	$1,992,673
Year to Date Revenue	$13,948,714
Farm
Home Games Left	35
Average Attendance - %	2,876 - 95.86%
Average Income per Game	$56,548
Year to Date Revenue	$395,839
Expense
Pro Players Total Salaries	$79,510,499
Farm Players Total Salaries	$2,190,900
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,791,395
Farm Year To Date Expenses	$362,496
Pro Salary Cap To Date	$11,645,454
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,743,570
Farm Estimated Season Revenue	$1,979,195
Pro Remaining Season Days	158
Pro Expenses Per Days	$435,192
Pro Estimated Expenses	$68,760,336
Farm Remaining Season Days	158
Farm Expenses Per Days	$13,194
Farm Estimated Expenses	$2,084,652
Estimated Season Expenses	$70,844,988
Season Salary Cap	$79,510,499
Estimate Under Maximum Salary Cap of $81,500,000	$1,989,501
Estimate Over Minimum Salary Cap of $60,240,000	$19,270,499
Current Bank Account	$17,313,520
Projected Bank Account	$18,191,297

Pro Players Salaries
Justin Faulk (1 Way Contract)	$7,150,000 (2)
-Salary Remaining :	$6,106,486
PHI CAPHIT (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$5,978,378
Jonathan Drouin (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$5,551,351
Kasperi Kapanen (1 Way Contract)	$6,300,000 (1)
-Salary Remaining :	$5,380,541
Thatcher Demko (1 Way Contract)	$6,162,500 (2)
-Salary Remaining :	$5,263,108
Brendan Gallagher (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$5,124,324
Evgeny Kuznetsov (1 Way Contract)	$5,540,000 (1)
-Salary Remaining :	$4,731,459
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,270,270
Ryan Merkley (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$4,099,459
Linus Ullmark (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,416,216
Miles Wood (1 Way Contract)	$3,315,000 (1)
-Salary Remaining :	$2,831,189
Gustav Forsling (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,562,162
Jamie Oleksiak (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,348,649
Olli Juolevi (1 Way Contract)	$1,600,000 (4)
-Salary Remaining :	$1,366,486
Travis Boyd (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,281,081
Jaret Anderson-Dolan (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,281,081
Conor Geekie	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Vladislav Namestnikov	$1,499,000 (1)
-Salary Remaining :	$1,280,227
Frederick Gaudreau	$1,499,000 (4)
-Salary Remaining :	$1,280,227
Alexander Kerfoot	$1,495,000 (3)
-Salary Remaining :	$1,276,811
Jordan Spence	$1,400,000 (1)
-Salary Remaining :	$1,195,676
Total Pro Players	21
Salary Commitment
Year 2026 : $79,510,499
Year 2027 : $50,156,499
Year 2028 : $9,594,000
Year 2029 : $3,099,000
Salary Average Commitment
Year 2026 : $79,510,499
Year 2027 : $53,656,499
Year 2028 : $9,594,000
Year 2029 : $3,099,000
Salary Cap with 1 Way Contract
Year 2026 : $79,510,499
Year 2027 : $53,656,499
Year 2028 : $9,594,000
Year 2029 : $3,099,000

Farm Players Salaries
Chad Krys	$149,900 (4)
Salary Remaining :	$128,023
Martin Pospisil	$144,000 (4)
Salary Remaining :	$122,984
Jakub Malek	$129,000 (3)
Salary Remaining :	$110,173
Jack St. Ivany	$120,000 (3)
Salary Remaining :	$102,486
Joseph Woll	$99,000 (3)
Salary Remaining :	$84,551
Kirill Ustimenko	$99,000 (3)
Salary Remaining :	$84,551
Arshdeep Bains	$97,000 (4)
Salary Remaining :	$82,843
Marc Del Gaizo	$92,000 (3)
Salary Remaining :	$78,573
Kyle Maclean	$92,000 (3)
Salary Remaining :	$78,573
Wyatte Wylie	$92,000 (3)
Salary Remaining :	$78,573
Avery Hayes	$92,000 (3)
Salary Remaining :	$78,573
Judd Caulfield	$92,000 (2)
Salary Remaining :	$78,573
Parker Ford	$91,000 (1)
Salary Remaining :	$77,719
Linus Hogberg	$91,000 (2)
Salary Remaining :	$77,719
Cooper Zech	$91,000 (1)
Salary Remaining :	$77,719
Isaac Ratcliffe	$89,000 (3)
Salary Remaining :	$76,011
Mason Millman	$81,000 (2)
Salary Remaining :	$69,178
Gianni Fairbrother	$75,000 (1)
Salary Remaining :	$64,054
Mitchell Russell	$75,000 (2)
Salary Remaining :	$64,054
Marcus Johansson	$75,000 (1)
Salary Remaining :	$64,054
Maksim Sushko	$75,000 (3)
Salary Remaining :	$64,054
Luka Burzan	$75,000 (3)
Salary Remaining :	$64,054
Rhett Pitlick	$75,000 (2)
Salary Remaining :	$64,054
Total Farm Players	23
Salary Commitment
Year 2026 : $2,190,900
Year 2027 : $1,858,900
Year 2028 : $1,444,900
Year 2029 : $390,900
Salary Average Commitment
Year 2026 : $2,190,900
Year 2027 : $1,858,900
Year 2028 : $1,444,900
Year 2029 : $390,900

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $165 - 5,687 - 94.78%
Level 2:	5000 - $98 - 4,762 - 95.24%
Level 3:	2000 - $60 - 1,929 - 96.44%
Level 4:	4000 - $45 - 3,832 - 95.80%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,887 - 94.36%
Farm Level 2:	1000 - $17 - 972 - 97.22%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	17,150 - 95.28%
Average Income per Game	$1,987,410
Year to Date Revenue	$9,937,050
Farm
Home Games Left	37
Average Attendance - %	2,859 - 95.31%
Average Income per Game	$56,159
Year to Date Revenue	$280,793
Expense
Pro Players Total Salaries	$81,555,996
Farm Players Total Salaries	$3,374,200
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$12,048,723
Farm Year To Date Expenses	$526,095
Pro Salary Cap To Date	$11,683,845
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$73,534,170
Farm Estimated Season Revenue	$2,077,868
Pro Remaining Season Days	158
Pro Expenses Per Days	$446,249
Pro Estimated Expenses	$70,507,342
Farm Remaining Season Days	158
Farm Expenses Per Days	$19,590
Farm Estimated Expenses	$3,095,220
Estimated Season Expenses	$73,602,562
Season Salary Cap	$80,055,996
Estimate Under Maximum Salary Cap of $81,500,000	$1,444,004
Estimate Over Minimum Salary Cap of $60,240,000	$19,815,996
Current Bank Account	$13,801,476
Projected Bank Account	$15,810,952

Pro Players Salaries
Zach Hyman (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$7,686,486
Jonathan Huberdeau (1 Way Contract)	$8,500,000 (1)
-Salary Remaining :	$7,259,459
Pavel Zacha (1 Way Contract)	$8,076,000 (2)
-Salary Remaining :	$6,897,341
MacKenzie Weegar (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$6,832,432
K'Andre Miller (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$4,099,459
Anthony Duclair (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$3,843,243
Stuart Skinner (1 Way Contract)	$4,400,000 (2)
-Salary Remaining :	$3,757,838
Adam Boqvist (1 Way Contract)	$4,200,000 (1)
-Salary Remaining :	$3,587,027
Gabriel Vilardi (1 Way Contract)	$4,100,000 (3)
-Salary Remaining :	$3,501,622
Kent Johnson	$4,080,000 (4)
-Salary Remaining :	$3,484,541
Oliver Bjorkstrand (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,416,216
Connor Brown (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,989,189
Nils Lundkvist	$3,000,000 (4)
-Salary Remaining :	$2,562,162
Vitek Vanecek (1 Way Contract)	$1,900,000 (3)
-Salary Remaining :	$1,622,703
Boo Nieves (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Connor Bedard	$1,499,999 (1)
-Salary Remaining :	$1,281,080
Brandt Clarke	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Matthew Schaefer	$1,499,999 (3)
-Salary Remaining :	$1,281,080
Fraser Minten	$1,499,999 (3)
-Salary Remaining :	$1,281,080
Mason Appleton	$750,000 (3)
-Salary Remaining :	$640,541
Andrew Peeke	$750,000 (1)
-Salary Remaining :	$640,541
PIT CAPHIT (1 Way Contract)	$500,000 (1)
-Salary Remaining :	$427,027
Total Pro Players	22
Salary Commitment
Year 2026 : $81,555,996
Year 2027 : $66,105,997
Year 2028 : $41,629,998
Year 2029 : $19,080,000
Salary Average Commitment
Year 2026 : $81,035,996
Year 2027 : $66,105,997
Year 2028 : $41,629,998
Year 2029 : $19,080,000
Salary Cap with 1 Way Contract
Year 2026 : $80,055,996
Year 2027 : $64,605,997
Year 2028 : $41,629,998
Year 2029 : $19,080,000

Farm Players Salaries
Denton Mateychuk	$150,000 (3)
Salary Remaining :	$128,108
Anders Bjork	$149,900 (3)
Salary Remaining :	$128,023
Mikhail Grigorenko	$149,900 (4)
Salary Remaining :	$128,023
Brandon Tanev	$149,900 (2)
Salary Remaining :	$128,023
Christian Djoos	$149,900 (3)
Salary Remaining :	$128,023
Dan Fucking Renouf	$149,900 (3)
Salary Remaining :	$128,023
David Savard	$149,900 (2)
Salary Remaining :	$128,023
Mason Marchment	$149,900 (3)
Salary Remaining :	$128,023
Michael Dal Colle	$149,900 (3)
Salary Remaining :	$128,023
Colin Miller	$149,000 (1)
Salary Remaining :	$127,254
Easton Cowan	$144,000 (3)
Salary Remaining :	$122,984
Brett Kulak	$140,000 (2)
Salary Remaining :	$119,568
Taylor Raddysh	$140,000 (1)
Salary Remaining :	$119,568
Hendrix Lapierre	$130,000 (1)
Salary Remaining :	$111,027
Calle Clang	$129,000 (3)
Salary Remaining :	$110,173
Jan Rutta	$125,000 (1)
Salary Remaining :	$106,757
Jakob Pelletier	$120,000 (2)
Salary Remaining :	$102,486
Nicholas Robertson	$110,000 (1)
Salary Remaining :	$93,946
Marc McLaughlin	$100,000 (3)
Salary Remaining :	$85,405
Nikita Gusev	$100,000 (3)
Salary Remaining :	$85,405
Nikita Tolopilo	$100,000 (1)
Salary Remaining :	$85,405
Joel Blomqvist	$100,000 (1)
Salary Remaining :	$85,405
Taylor Gauthier	$99,000 (2)
Salary Remaining :	$84,551
Quinn Hutson	$97,000 (3)
Salary Remaining :	$82,843
Logan Morrison	$92,000 (3)
Salary Remaining :	$78,573
Jimmy Schuldt	$75,000 (1)
Salary Remaining :	$64,054
Mikael Diotte	$75,000 (2)
Salary Remaining :	$64,054
Total Farm Players	27
Salary Commitment
Year 2026 : $3,374,200
Year 2027 : $2,445,200
Year 2028 : $1,711,400
Year 2029 : $149,900
Salary Average Commitment
Year 2026 : $3,373,200
Year 2027 : $2,454,200
Year 2028 : $1,711,400
Year 2029 : $149,900

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion at San Jose
Level 1:	6000 - $165 - 5,698 - 94.96%
Level 2:	5000 - $98 - 4,880 - 97.61%
Level 3:	2000 - $60 - 1,910 - 95.50%
Level 4:	4000 - $45 - 3,837 - 95.93%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,970 - 98.50%
Farm Level 2:	1000 - $17 - 958 - 95.83%
Farm Total Capacity :	3000
Income
Home Games Left	38
Average Attendance - %	17,265 - 95.92%
Average Income per Game	$1,999,848
Year to Date Revenue	$7,999,393
Farm
Home Games Left	38
Average Attendance - %	2,928 - 97.61%
Average Income per Game	$57,660
Year to Date Revenue	$230,641
Expense
Pro Players Total Salaries	$81,651,500
Farm Players Total Salaries	$2,122,900
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$12,062,655
Farm Year To Date Expenses	$382,806
Pro Salary Cap To Date	$11,259,945
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$75,994,234
Farm Estimated Season Revenue	$2,191,090
Pro Remaining Season Days	158
Pro Expenses Per Days	$446,765
Pro Estimated Expenses	$70,588,870
Farm Remaining Season Days	158
Farm Expenses Per Days	$14,178
Farm Estimated Expenses	$2,240,124
Estimated Season Expenses	$72,828,994
Season Salary Cap	$77,151,500
Estimate Under Maximum Salary Cap of $81,500,000	$4,348,500
Estimate Over Minimum Salary Cap of $60,240,000	$16,911,500
Current Bank Account	$10,048,283
Projected Bank Account	$15,404,613

Pro Players Salaries
Connor McDavid (1 Way Contract)	$15,625,000 (3)
-Salary Remaining :	$13,344,595
Tyler Seguin (1 Way Contract)	$8,400,000 (1)
-Salary Remaining :	$7,174,054
Brad Marchand (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,832,432
Oskar Lindblom (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$5,764,865
Alex Pietrangelo (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,124,324
Jakub Voracek (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,629,730
Nick Schmaltz (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,416,216
Juuso Valimaki (1 Way Contract)	$3,300,000 (3)
-Salary Remaining :	$2,818,378
Nick Leddy (1 Way Contract)	$2,100,000 (2)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$1,793,514
Tyson Jost (1 Way Contract)	$2,050,000 (3)
-Salary Remaining :	$1,750,811
Philipp Grubauer (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,708,108
Zach Aston-Reese (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,708,108
Joel Edmundson (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,708,108
Jeremy Davies (1 Way Contract)	$1,690,000 (1)
-Salary Remaining :	$1,443,351
Karel Vejmelka (1 Way Contract)	$1,687,500 (4)
-Salary Remaining :	$1,441,216
Zemgus Girgensons (1 Way Contract)	$1,600,000 (3)
-Salary Remaining :	$1,366,486
Ville Husso (1 Way Contract)	$1,500,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Brenden Dillon (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,281,081
Ben Jones	$1,499,000 (3)
-Salary Remaining :	$1,280,227
Mikko Lehtonen	$1,475,000 (1)
-Salary Remaining :	$1,259,730
Isaiah George	$1,100,000 (2)
-Salary Remaining :	$939,459
Sammy Blais	$875,000 (1)
-Salary Remaining :	$747,297
David Kampf	$750,000 (3)
-Salary Remaining :	$640,541
Gage Quinney	$750,000 (3)
-Salary Remaining :	$640,541
Nikita Scherbak	$750,000 (2)
-Salary Remaining :	$640,541
SJ CAPHIT	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2026 : $81,651,500
Year 2027 : $61,461,500
Year 2028 : $48,011,500
Year 2029 : $1,687,500
Salary Average Commitment
Year 2026 : $80,589,000
Year 2027 : $61,461,500
Year 2028 : $48,011,500
Year 2029 : $1,687,500
Salary Cap with 1 Way Contract
Year 2026 : $77,151,496
Year 2027 : $58,461,500
Year 2028 : $48,011,500
Year 2029 : $1,687,500

Farm Players Salaries
Alex Galchenyuk	$145,000 (1)
Salary Remaining :	$123,838
Ryan Hartman	$142,500 (1)
Salary Remaining :	$121,703
Dillon Hamaliuk	$115,700 (3)
Salary Remaining :	$98,814
Dmitri Semykin	$100,000 (1)
Salary Remaining :	$85,405
Curtis Lazar	$100,000 (1)
Salary Remaining :	$85,405
Brandon Coe	$95,700 (1)
Salary Remaining :	$81,733
Lucas Ciona	$92,000 (3)
Salary Remaining :	$78,573
Cole Jordan	$92,000 (3)
Salary Remaining :	$78,573
Jeffrey Viel	$90,000 (3)
Salary Remaining :	$76,865
Lucas Carlsson	$90,000 (1)
Salary Remaining :	$76,865
Gannon Laroque	$89,000 (3)
Salary Remaining :	$76,011
Vojtech Port	$89,000 (2)
Salary Remaining :	$76,011
Alexis Gendron	$89,000 (2)
Salary Remaining :	$76,011
Timur Mukhanov	$89,000 (2)
Salary Remaining :	$76,011
Alexander Pelevin	$89,000 (2)
Salary Remaining :	$76,011
Michael Del Zotto	$80,000 (2)
Salary Remaining :	$68,324
Connor Lacouvee	$80,000 (1)
Salary Remaining :	$68,324
Ryan Donato	$80,000 (1)
Salary Remaining :	$68,324
Carl Dahlstrom	$75,000 (2)
Salary Remaining :	$64,054
Magnus Hellberg	$75,000 (1)
Salary Remaining :	$64,054
Jordan Oesterle	$75,000 (1)
Salary Remaining :	$64,054
MacKenzie MacEachern	$75,000 (2)
Salary Remaining :	$64,054
Morgan Klimchuk	$75,000 (1)
Salary Remaining :	$64,054
Total Farm Players	23
Salary Commitment
Year 2026 : $2,122,900
Year 2027 : $1,064,700
Year 2028 : $478,700
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,122,900
Year 2027 : $1,064,700
Year 2028 : $478,700
Year 2029 : $0

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $165 - 5,712 - 95.20%
Level 2:	5000 - $98 - 4,880 - 97.59%
Level 3:	2000 - $60 - 1,912 - 95.60%
Level 4:	4000 - $45 - 3,774 - 94.36%
Luxury :	1000 - $295 - 976 - 97.58%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,921 - 96.07%
Farm Level 2:	1000 - $17 - 976 - 97.60%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	17,254 - 95.85%
Average Income per Game	$1,993,110
Year to Date Revenue	$9,965,549
Farm
Home Games Left	37
Average Attendance - %	2,897 - 96.58%
Average Income per Game	$56,941
Year to Date Revenue	$284,707
Expense
Pro Players Total Salaries	$78,509,498
Farm Players Total Salaries	$3,048,050
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,623,331
Farm Year To Date Expenses	$479,405
Pro Salary Cap To Date	$11,258,476
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$73,745,063
Farm Estimated Season Revenue	$2,106,832
Pro Remaining Season Days	158
Pro Expenses Per Days	$429,781
Pro Estimated Expenses	$67,905,398
Farm Remaining Season Days	158
Farm Expenses Per Days	$17,827
Farm Estimated Expenses	$2,816,666
Estimated Season Expenses	$70,722,064
Season Salary Cap	$77,009,498
Estimate Under Maximum Salary Cap of $81,500,000	$4,490,502
Estimate Over Minimum Salary Cap of $60,240,000	$16,769,498
Current Bank Account	$9,725,236
Projected Bank Account	$14,855,067

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$8,113,514
Jakob Chychrun (1 Way Contract)	$8,820,000 (1)
-Salary Remaining :	$7,532,757
Nico Hischier (1 Way Contract)	$7,600,000 (3)
-Salary Remaining :	$6,490,811
Jason Robertson (1 Way Contract)	$7,530,000 (4)
-Salary Remaining :	$6,431,027
Mikey Anderson (1 Way Contract)	$7,250,000 (4)
-Salary Remaining :	$6,191,892
Jamie Drysdale (1 Way Contract)	$6,237,000 (4)
-Salary Remaining :	$5,326,735
Alex Nedeljkovic (1 Way Contract)	$5,685,500 (3)
-Salary Remaining :	$4,855,724
Matt Boldy (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$2,818,378
Jack Quinn	$3,000,000 (2)
-Salary Remaining :	$2,562,162
Ondrej Palat (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,562,162
Jonatan Berggren	$2,650,000 (4)
-Salary Remaining :	$2,263,243
Gustav Nyquist (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Shane Wright	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Jesper Wallstedt	$1,499,999 (3)
-Salary Remaining :	$1,281,080
Kevin Stenlund	$1,499,000 (2)
-Salary Remaining :	$1,280,227
Jacob Larsson	$1,499,000 (3)
-Salary Remaining :	$1,280,227
Filip Hronek	$1,499,000 (3)
-Salary Remaining :	$1,280,227
Linus Karlsson	$1,440,000 (3)
-Salary Remaining :	$1,229,838
Jacob Bernard-Docker	$1,300,000 (1)
-Salary Remaining :	$1,110,270
Jakub Lauko	$1,200,000 (1)
-Salary Remaining :	$1,024,865
Georgie Merkulov	$1,000,000 (1)
-Salary Remaining :	$854,054
SEA CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2026 : $78,509,498
Year 2027 : $51,889,498
Year 2028 : $42,890,499
Year 2029 : $23,667,000
Salary Average Commitment
Year 2026 : $77,454,498
Year 2027 : $51,889,498
Year 2028 : $42,890,499
Year 2029 : $23,667,000
Salary Cap with 1 Way Contract
Year 2026 : $77,009,498
Year 2027 : $51,889,498
Year 2028 : $42,890,499
Year 2029 : $23,667,000

Farm Players Salaries
Ridly Greig	$193,750 (1)
Salary Remaining :	$165,473
Alexander Nikishin	$150,000 (3)
Salary Remaining :	$128,108
Brandon Hagel	$149,900 (4)
Salary Remaining :	$128,023
Josef Korenar	$149,900 (4)
Salary Remaining :	$128,023
Jack Rathbone	$149,500 (4)
Salary Remaining :	$127,681
Lawson Crouse	$149,500 (3)
Salary Remaining :	$127,681
John Leonard	$130,000 (3)
Salary Remaining :	$111,027
Lucas Feuk	$125,000 (1)
Salary Remaining :	$106,757
Spencer Stastney	$120,000 (2)
Salary Remaining :	$102,486
Zach Ostapchuk	$120,000 (2)
Salary Remaining :	$102,486
Collin Graf	$120,000 (2)
Salary Remaining :	$102,486
Matej Blumel	$120,000 (2)
Salary Remaining :	$102,486
Emil Andrae	$110,000 (2)
Salary Remaining :	$93,946
Brendan Perlini	$100,000 (1)
Salary Remaining :	$85,405
Will Cranley	$97,500 (1)
Salary Remaining :	$83,270
Jacob Melanson	$92,000 (2)
Salary Remaining :	$78,573
Robert Calisti	$92,000 (4)
Salary Remaining :	$78,573
Cole Coskey	$91,000 (2)
Salary Remaining :	$77,719
Jack Thompson	$89,000 (1)
Salary Remaining :	$76,011
Will Cuylle	$87,000 (1)
Salary Remaining :	$74,303
Tyler Tucker	$87,000 (3)
Salary Remaining :	$74,303
Connor Corcoran	$75,000 (1)
Salary Remaining :	$64,054
Carson Latimer	$75,000 (1)
Salary Remaining :	$64,054
Will Bitten	$75,000 (1)
Salary Remaining :	$64,054
Cameron MacDonald	$75,000 (1)
Salary Remaining :	$64,054
Anton Forsberg	$75,000 (3)
Salary Remaining :	$64,054
Dylan Gambrell	$75,000 (1)
Salary Remaining :	$64,054
Brett Brochu	$75,000 (3)
Salary Remaining :	$64,054
Total Farm Players	28
Salary Commitment
Year 2026 : $3,048,050
Year 2027 : $1,980,800
Year 2028 : $1,207,800
Year 2029 : $541,300
Salary Average Commitment
Year 2026 : $3,048,050
Year 2027 : $1,980,800
Year 2028 : $1,207,800
Year 2029 : $541,300

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $165 - 5,771 - 96.18%
Level 2:	5000 - $98 - 4,938 - 98.76%
Level 3:	2000 - $60 - 1,946 - 97.29%
Level 4:	4000 - $45 - 3,815 - 95.39%
Luxury :	1000 - $295 - 982 - 98.16%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,894 - 94.72%
Farm Level 2:	1000 - $17 - 964 - 96.40%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	17,452 - 96.95%
Average Income per Game	$2,014,152
Year to Date Revenue	$10,070,760
Farm
Home Games Left	37
Average Attendance - %	2,858 - 95.28%
Average Income per Game	$56,170
Year to Date Revenue	$280,852
Expense
Pro Players Total Salaries	$73,689,995
Farm Players Total Salaries	$3,481,100
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$10,889,898
Farm Year To Date Expenses	$551,020
Pro Salary Cap To Date	$10,306,106
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$74,523,624
Farm Estimated Season Revenue	$2,078,305
Pro Remaining Season Days	158
Pro Expenses Per Days	$403,730
Pro Estimated Expenses	$63,789,340
Farm Remaining Season Days	158
Farm Expenses Per Days	$20,168
Farm Estimated Expenses	$3,186,544
Estimated Season Expenses	$66,975,884
Season Salary Cap	$70,689,995
Estimate Under Maximum Salary Cap of $81,500,000	$10,810,005
Estimate Over Minimum Salary Cap of $60,240,000	$10,449,995
Current Bank Account	$7,563,538
Projected Bank Account	$17,189,583

Pro Players Salaries
Torey Krug (1 Way Contract)	$9,800,000 (1)
-Salary Remaining :	$8,369,730
Roope Hintz (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$6,832,432
Mark Scheifele (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$5,978,378
Mikhail Sergachev (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$5,978,378
Juuse Saros (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,124,324
Teuvo Teravainen (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$4,697,297
Evan Bouchard (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$4,099,459
Mark Kastelic (1 Way Contract)	$2,600,000 (2)
-Salary Remaining :	$2,220,541
Jack Roslovic (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,708,108
Yegor Zamula (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,708,108
Ben Harpur (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,494,595
Marc-Andre Gaudet (1 Way Contract)	$1,690,000 (1)
-Salary Remaining :	$1,443,351
Philipp Kurashev (1 Way Contract)	$1,550,000 (1)
-1 Way Contract Salary Cap :	$50,000
-Salary Remaining :	$1,323,784
Keegan Kolesar (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Joel L'Esperance (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,281,081
Jake Neighbours	$1,499,999 (1)
-Salary Remaining :	$1,281,080
Adam Fantilli	$1,499,999 (1)
-Salary Remaining :	$1,281,080
Lane Hutson	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Logan Stankoven	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Arvid Soderblom	$1,499,999 (2)
-Salary Remaining :	$1,281,080
William Eklund	$1,400,000 (1)
-Salary Remaining :	$1,195,676
Henry Thrun	$1,100,000 (1)
-Salary Remaining :	$939,459
Alex Steeves	$1,000,000 (1)
-Salary Remaining :	$854,054
STL CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2026 : $73,689,995
Year 2027 : $52,399,997
Year 2028 : $45,300,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $73,689,995
Year 2027 : $52,399,997
Year 2028 : $45,300,000
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $70,689,995
Year 2027 : $50,899,997
Year 2028 : $43,800,000
Year 2029 : $0

Farm Players Salaries
Mackie Samoskevich	$193,000 (4)
Salary Remaining :	$164,832
Josh Doan	$150,000 (2)
Salary Remaining :	$128,108
Boone Jenner	$149,900 (4)
Salary Remaining :	$128,023
Brennan Menell	$149,900 (3)
Salary Remaining :	$128,023
Colin Blackwell	$149,900 (3)
Salary Remaining :	$128,023
Conor Sheary	$149,900 (3)
Salary Remaining :	$128,023
Haydn Fleury	$149,900 (3)
Salary Remaining :	$128,023
J.T. Compher	$149,900 (3)
Salary Remaining :	$128,023
Oliver Kylington	$149,900 (4)
Salary Remaining :	$128,023
Andreas Athanasiou	$149,900 (4)
Salary Remaining :	$128,023
Thomas Greiss	$149,900 (4)
Salary Remaining :	$128,023
Kevin Shattenkirk	$145,000 (1)
Salary Remaining :	$123,838
Emmitt Finnie	$144,000 (3)
Salary Remaining :	$122,984
Alexei Kolosov	$129,000 (3)
Salary Remaining :	$110,173
Nikita Grebenkin	$120,000 (3)
Salary Remaining :	$102,486
Matthew Kessel	$110,000 (2)
Salary Remaining :	$93,946
Jamie Benn	$100,000 (4)
Salary Remaining :	$85,405
Nikita Alexandrov	$100,000 (2)
Salary Remaining :	$85,405
Jared Spurgeon	$100,000 (3)
Salary Remaining :	$85,405
Sam Rinzel	$97,000 (3)
Salary Remaining :	$82,843
Dylan Peterson	$92,000 (3)
Salary Remaining :	$78,573
Cole Moberg	$92,000 (4)
Salary Remaining :	$78,573
Kyle Palmieri	$90,000 (3)
Salary Remaining :	$76,865
Arseni Gritsyuk	$89,000 (2)
Salary Remaining :	$76,011
Helge Grans	$81,000 (3)
Salary Remaining :	$69,178
Ian Scott	$75,000 (1)
Salary Remaining :	$64,054
Mathias Laferriere	$75,000 (3)
Salary Remaining :	$64,054
Yevgeni Oksentyuk	$75,000 (3)
Salary Remaining :	$64,054
Carter King	$75,000 (3)
Salary Remaining :	$64,054
Total Farm Players	29
Salary Commitment
Year 2026 : $3,481,100
Year 2027 : $3,261,100
Year 2028 : $2,812,100
Year 2029 : $984,600
Salary Average Commitment
Year 2026 : $3,481,100
Year 2027 : $3,261,100
Year 2028 : $2,812,100
Year 2029 : $984,600

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	6000 - $165 - 5,695 - 94.91%
Level 2:	5000 - $98 - 4,700 - 94.00%
Level 3:	2000 - $60 - 1,895 - 94.77%
Level 4:	4000 - $45 - 3,849 - 96.22%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,935 - 96.73%
Farm Level 2:	1000 - $17 - 956 - 95.60%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	17,079 - 94.88%
Average Income per Game	$1,981,373
Year to Date Revenue	$9,906,865
Farm
Home Games Left	37
Average Attendance - %	2,891 - 96.35%
Average Income per Game	$56,879
Year to Date Revenue	$284,393
Expense
Pro Players Total Salaries	$78,850,498
Farm Players Total Salaries	$2,358,250
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,799,810
Farm Year To Date Expenses	$380,673
Pro Salary Cap To Date	$11,434,941
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$73,310,801
Farm Estimated Season Revenue	$2,104,508
Pro Remaining Season Days	158
Pro Expenses Per Days	$437,030
Pro Estimated Expenses	$69,050,740
Farm Remaining Season Days	158
Farm Expenses Per Days	$14,099
Farm Estimated Expenses	$2,227,642
Estimated Season Expenses	$71,278,382
Season Salary Cap	$77,350,496
Estimate Under Maximum Salary Cap of $81,500,000	$4,149,504
Estimate Over Minimum Salary Cap of $60,240,000	$17,110,496
Current Bank Account	$5,354,476
Projected Bank Account	$9,491,403

Pro Players Salaries
Nikolaj Ehlers (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$7,686,486
Yanni Gourde (1 Way Contract)	$8,450,000 (3)
-Salary Remaining :	$7,216,757
John Gibson (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,697,297
Gabriel Landeskog (1 Way Contract)	$5,375,000 (4)
-Salary Remaining :	$4,590,541
Mason McTavish	$4,488,000 (2)
-Salary Remaining :	$3,832,995
Adin Hill (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,629,730
Matt Dumba (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$3,629,730
Nicolas Hague (1 Way Contract)	$4,030,000 (2)
-Salary Remaining :	$3,441,838
Mike Matheson (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,416,216
Alex Newhook (1 Way Contract)	$3,999,999 (1)
-Salary Remaining :	$3,416,215
Yegor Chinakhov	$3,380,000 (2)
-Salary Remaining :	$2,886,703
Mario Ferraro (1 Way Contract)	$3,080,000 (2)
-Salary Remaining :	$2,630,486
Mathieu Joseph (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,562,162
Anthony Cirelli (1 Way Contract)	$2,600,000 (3)
-Salary Remaining :	$2,220,541
Simon Holmstrom (1 Way Contract)	$1,999,999 (1)
-Salary Remaining :	$1,708,107
Adam Mascherin (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,622,703
Nikita Zadorov (1 Way Contract)	$1,800,000 (3)
-Salary Remaining :	$1,537,297
Jake Walman (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,494,595
Logan Thompson (1 Way Contract)	$1,750,000 (3)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$1,494,595
Klim Kostin (1 Way Contract)	$1,557,500 (4)
-Salary Remaining :	$1,330,189
Matthew Robertson	$1,440,000 (3)
-Salary Remaining :	$1,229,838
Reilly Smith	$1,250,000 (1)
-Salary Remaining :	$1,067,568
TB CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2026 : $78,850,498
Year 2027 : $56,950,500
Year 2028 : $33,722,500
Year 2029 : $6,932,500
Salary Average Commitment
Year 2026 : $78,784,498
Year 2027 : $56,884,500
Year 2028 : $33,722,500
Year 2029 : $6,932,500
Salary Cap with 1 Way Contract
Year 2026 : $77,350,500
Year 2027 : $55,450,500
Year 2028 : $32,222,500
Year 2029 : $6,932,500

Farm Players Salaries
Uvis Balinskis	$150,000 (2)
Salary Remaining :	$128,108
Radek Faksa	$149,900 (3)
Salary Remaining :	$128,023
Jimmy Vesey	$145,000 (1)
Salary Remaining :	$123,838
Erik Portillo	$129,000 (3)
Salary Remaining :	$110,173
Vincent Iorio	$119,600 (2)
Salary Remaining :	$102,145
Mattias Norlinder	$106,250 (4)
Salary Remaining :	$90,743
Max Crozier	$100,000 (2)
Salary Remaining :	$85,405
Dylan Duke	$100,000 (2)
Salary Remaining :	$85,405
Darren Raddysh	$97,500 (1)
Salary Remaining :	$83,270
Justin Robidas	$97,000 (3)
Salary Remaining :	$82,843
Alex Green	$89,000 (1)
Salary Remaining :	$76,011
Tye Felhaber	$87,500 (1)
Salary Remaining :	$74,730
Wyatt Aamodt	$85,000 (2)
Salary Remaining :	$72,595
Nic Dowd	$77,500 (1)
Salary Remaining :	$66,189
Cedrick Andree	$75,000 (1)
Salary Remaining :	$64,054
Riley Tufte	$75,000 (1)
Salary Remaining :	$64,054
Odeen Tufto	$75,000 (1)
Salary Remaining :	$64,054
Nick Henry	$75,000 (1)
Salary Remaining :	$64,054
Michael Carcone	$75,000 (2)
Salary Remaining :	$64,054
Lukas Vejdemo	$75,000 (1)
Salary Remaining :	$64,054
Joel Kellman	$75,000 (1)
Salary Remaining :	$64,054
Nick Abruzzese	$75,000 (2)
Salary Remaining :	$64,054
Declan McDonnell	$75,000 (1)
Salary Remaining :	$64,054
Mikko Kokkonen	$75,000 (4)
Salary Remaining :	$64,054
Ross Johnston	$75,000 (3)
Salary Remaining :	$64,054
Total Farm Players	25
Salary Commitment
Year 2026 : $2,358,250
Year 2027 : $1,336,750
Year 2028 : $632,150
Year 2029 : $181,250
Salary Average Commitment
Year 2026 : $2,358,250
Year 2027 : $1,336,750
Year 2028 : $632,150
Year 2029 : $181,250

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $165 - 5,820 - 97.00%
Level 2:	5000 - $98 - 4,805 - 96.11%
Level 3:	2000 - $60 - 1,944 - 97.19%
Level 4:	4000 - $45 - 3,862 - 96.54%
Luxury :	1000 - $295 - 961 - 96.05%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,921 - 96.06%
Farm Level 2:	1000 - $17 - 959 - 95.86%
Farm Total Capacity :	3000
Income
Home Games Left	34
Average Attendance - %	17,392 - 96.62%
Average Income per Game	$2,005,006
Year to Date Revenue	$16,040,049
Farm
Home Games Left	34
Average Attendance - %	2,880 - 96.00%
Average Income per Game	$56,643
Year to Date Revenue	$453,143
Expense
Pro Players Total Salaries	$81,831,994
Farm Players Total Salaries	$2,104,900
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$12,125,484
Farm Year To Date Expenses	$343,683
Pro Salary Cap To Date	$11,505,213
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$68,170,208
Farm Estimated Season Revenue	$1,925,858
Pro Remaining Season Days	158
Pro Expenses Per Days	$449,092
Pro Estimated Expenses	$70,956,536
Farm Remaining Season Days	158
Farm Expenses Per Days	$12,729
Farm Estimated Expenses	$2,011,182
Estimated Season Expenses	$72,967,718
Season Salary Cap	$78,831,992
Estimate Under Maximum Salary Cap of $81,500,000	$2,668,008
Estimate Over Minimum Salary Cap of $60,240,000	$18,591,992
Current Bank Account	$15,327,449
Projected Bank Account	$12,455,797

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$8,113,514
Zach Werenski (1 Way Contract)	$8,300,000 (2)
-Salary Remaining :	$7,088,649
Kirby Dach (1 Way Contract)	$7,202,000 (2)
-Salary Remaining :	$6,150,897
Brett Pesce (1 Way Contract)	$6,630,000 (2)
-Salary Remaining :	$5,662,378
Wyatt Johnston	$6,000,000 (3)
-Salary Remaining :	$5,124,324
Anders Lee (1 Way Contract)	$5,000,000 (1)
-1 Way Contract Salary Cap :	$3,500,000
-Salary Remaining :	$4,270,270
Logan Stanley (1 Way Contract)	$4,620,000 (1)
-Salary Remaining :	$3,945,730
Connor Zary (1 Way Contract)	$3,999,999 (2)
-Salary Remaining :	$3,416,215
Timothy Liljegren (1 Way Contract)	$3,900,000 (2)
-Salary Remaining :	$3,330,811
Casey Desmith (1 Way Contract)	$3,750,000 (1)
-1 Way Contract Salary Cap :	$2,250,000
-Salary Remaining :	$3,202,703
Rasmus Ristolainen (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,202,703
Justus Annunen	$3,180,000 (4)
-Salary Remaining :	$2,715,892
Matt Villalta (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,494,595
Joel Armia (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,281,081
Nick Blankenburg (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,281,081
Ty Dellandrea (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,281,081
Marco Rossi	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Matthew Coronato	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Matthew Knies	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Pontus Holmberg	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Sam Malinski	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Ryan Dzingel	$750,000 (2)
-Salary Remaining :	$640,541
Juho Lammikko	$750,000 (2)
-Salary Remaining :	$640,541
Jansen Harkins	$750,000 (2)
-Salary Remaining :	$640,541
TOR CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2026 : $81,831,994
Year 2027 : $57,461,994
Year 2028 : $10,680,000
Year 2029 : $3,180,000
Salary Average Commitment
Year 2026 : $80,730,994
Year 2027 : $56,940,994
Year 2028 : $10,680,000
Year 2029 : $3,180,000
Salary Cap with 1 Way Contract
Year 2026 : $78,831,995
Year 2027 : $57,461,994
Year 2028 : $10,680,000
Year 2029 : $3,180,000

Farm Players Salaries
Kevin Connauton	$149,900 (1)
Salary Remaining :	$128,023
Pierre Engvall	$140,000 (1)
Salary Remaining :	$119,568
Liam Ohgren	$120,000 (3)
Salary Remaining :	$102,486
Artur Akhtyamov	$99,000 (2)
Salary Remaining :	$84,551
Samuel Honzek	$97,000 (3)
Salary Remaining :	$82,843
Joseph Duszak	$97,000 (1)
Salary Remaining :	$82,843
Ryan Tverberg	$92,000 (3)
Salary Remaining :	$78,573
Tyson Gross	$92,000 (3)
Salary Remaining :	$78,573
Declan Carlile	$92,000 (2)
Salary Remaining :	$78,573
Christian Kyrou	$92,000 (3)
Salary Remaining :	$78,573
Roni Hirvonen	$92,000 (2)
Salary Remaining :	$78,573
Aidan Thompson	$87,000 (1)
Salary Remaining :	$74,303
Ludwig Persson	$87,000 (1)
Salary Remaining :	$74,303
Mike Koster	$87,000 (1)
Salary Remaining :	$74,303
Noah Warren	$81,000 (3)
Salary Remaining :	$69,178
Nick Foligno	$75,000 (1)
Salary Remaining :	$64,054
Mitchell Vande Sompel	$75,000 (2)
Salary Remaining :	$64,054
Veeti Miettinen	$75,000 (1)
Salary Remaining :	$64,054
Noah Gregor	$75,000 (3)
Salary Remaining :	$64,054
Kalle Loponen	$75,000 (1)
Salary Remaining :	$64,054
Michael Hutchinson	$75,000 (1)
Salary Remaining :	$64,054
Joe Miller	$75,000 (1)
Salary Remaining :	$64,054
Austin Watson	$75,000 (2)
Salary Remaining :	$64,054
Total Farm Players	23
Salary Commitment
Year 2026 : $2,104,900
Year 2027 : $1,082,000
Year 2028 : $649,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,101,150
Year 2027 : $1,082,000
Year 2028 : $649,000
Year 2029 : $0

Utah Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	6000 - $165 - 5,712 - 95.20%
Level 2:	5000 - $98 - 4,884 - 97.68%
Level 3:	2000 - $60 - 1,904 - 95.20%
Level 4:	4000 - $45 - 3,856 - 96.40%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,899 - 94.94%
Farm Level 2:	1000 - $17 - 956 - 95.64%
Farm Total Capacity :	3000
Income
Home Games Left	37
Average Attendance - %	17,296 - 96.09%
Average Income per Game	$2,003,072
Year to Date Revenue	$10,015,362
Farm
Home Games Left	37
Average Attendance - %	2,855 - 95.17%
Average Income per Game	$56,134
Year to Date Revenue	$280,668
Expense
Pro Players Total Salaries	$83,999,995
Farm Players Total Salaries	$1,934,900
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$12,216,213
Farm Year To Date Expenses	$332,936
Pro Salary Cap To Date	$11,429,725
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$74,113,679
Farm Estimated Season Revenue	$2,076,943
Pro Remaining Season Days	158
Pro Expenses Per Days	$459,459
Pro Estimated Expenses	$72,594,522
Farm Remaining Season Days	158
Farm Expenses Per Days	$11,810
Farm Estimated Expenses	$1,865,980
Estimated Season Expenses	$74,460,502
Season Salary Cap	$80,999,995
Estimate Under Maximum Salary Cap of $81,500,000	$500,005
Estimate Over Minimum Salary Cap of $60,240,000	$20,759,995
Current Bank Account	$10,549,852
Projected Bank Account	$12,279,972

Pro Players Salaries
Dylan Larkin (1 Way Contract)	$8,400,000 (1)
-Salary Remaining :	$7,174,054
Vladimir Tarasenko (1 Way Contract)	$8,360,000 (1)
-Salary Remaining :	$7,139,892
Nate Schmidt (1 Way Contract)	$6,800,000 (1)
-Salary Remaining :	$5,807,568
Matias Maccelli	$6,094,000 (4)
-Salary Remaining :	$5,204,605
Ian Mitchell (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$4,483,784
Rasmus Sandin (1 Way Contract)	$5,100,000 (2)
-Salary Remaining :	$4,355,676
Nolan Patrick (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$3,587,027
Julien Gauthier (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,416,216
Ukko-Pekka Luukkonen (1 Way Contract)	$3,999,999 (2)
-Salary Remaining :	$3,416,215
Janis Moser	$3,380,000 (3)
-Salary Remaining :	$2,886,703
Shane Pinto (1 Way Contract)	$3,300,000 (3)
-Salary Remaining :	$2,818,378
Dmitry Orlov (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,562,162
Dominik Kubalik (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,348,649
Mikhail Maltsev (1 Way Contract)	$2,750,000 (3)
-1 Way Contract Salary Cap :	$1,250,000
-Salary Remaining :	$2,348,649
Alex Wennberg (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,135,135
Juraj Slafkovsky	$2,016,000 (2)
-Salary Remaining :	$1,721,773
Ty Emberson (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,708,108
Mattias Janmark (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,708,108
Emil Martinsen Lilleberg	$1,499,999 (1)
-Salary Remaining :	$1,281,080
Leo Carlsson	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Will Smith	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Beckett Sennecke	$1,499,999 (3)
-Salary Remaining :	$1,281,080
Cayden Primeau	$1,100,000 (2)
-Salary Remaining :	$939,459
Michael Callahan	$1,000,000 (2)
-Salary Remaining :	$854,054
UHC CAPHIT	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2026 : $83,999,995
Year 2027 : $56,939,996
Year 2028 : $23,023,999
Year 2029 : $6,094,000
Salary Average Commitment
Year 2026 : $81,909,995
Year 2027 : $56,074,996
Year 2028 : $23,023,999
Year 2029 : $6,094,000
Salary Cap with 1 Way Contract
Year 2026 : $80,999,996
Year 2027 : $55,439,997
Year 2028 : $21,523,999
Year 2029 : $6,094,000

Farm Players Salaries
Max Domi	$149,900 (2)
Salary Remaining :	$128,023
Ivan Prosvetov	$110,000 (1)
Salary Remaining :	$93,946
Ivan Ivan	$110,000 (2)
Salary Remaining :	$93,946
Andre Lee	$100,000 (2)
Salary Remaining :	$85,405
David Tendeck	$99,000 (2)
Salary Remaining :	$84,551
Vladislav Kolyachonok	$97,000 (1)
Salary Remaining :	$82,843
William Dufour	$92,000 (4)
Salary Remaining :	$78,573
Borya Valis	$92,000 (3)
Salary Remaining :	$78,573
Oskar Olausson	$92,000 (3)
Salary Remaining :	$78,573
Luke Haymes	$92,000 (3)
Salary Remaining :	$78,573
Ben McCartney	$92,000 (3)
Salary Remaining :	$78,573
Viking Gustafsson Nyberg	$92,000 (3)
Salary Remaining :	$78,573
Justin Barron	$89,000 (1)
Salary Remaining :	$76,011
Travis Mitchell	$89,000 (2)
Salary Remaining :	$76,011
Michael Karow	$89,000 (2)
Salary Remaining :	$76,011
Mat Robson	$75,000 (1)
Salary Remaining :	$64,054
Nicolas Roy	$75,000 (3)
Salary Remaining :	$64,054
Mike Hoffman	$75,000 (1)
Salary Remaining :	$64,054
Michael Amadio	$75,000 (3)
Salary Remaining :	$64,054
Anthony Romano	$75,000 (3)
Salary Remaining :	$64,054
Danny Dekeyser	$75,000 (1)
Salary Remaining :	$64,054
Total Farm Players	21
Salary Commitment
Year 2026 : $1,934,900
Year 2027 : $1,413,900
Year 2028 : $777,000
Year 2029 : $92,000
Salary Average Commitment
Year 2026 : $1,934,900
Year 2027 : $1,413,900
Year 2028 : $777,000
Year 2029 : $92,000

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $165 - 5,747 - 95.79%
Level 2:	5000 - $98 - 4,848 - 96.96%
Level 3:	2000 - $60 - 1,940 - 96.98%
Level 4:	4000 - $45 - 3,850 - 96.26%
Luxury :	1000 - $295 - 959 - 95.93%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,912 - 95.58%
Farm Level 2:	1000 - $17 - 977 - 97.67%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17,344 - 96.36%
Average Income per Game	$1,996,019
Year to Date Revenue	$11,976,111
Farm
Home Games Left	36
Average Attendance - %	2,888 - 96.27%
Average Income per Game	$56,745
Year to Date Revenue	$340,469
Expense
Pro Players Total Salaries	$77,318,066
Farm Players Total Salaries	$3,272,200
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,430,207
Farm Year To Date Expenses	$514,053
Pro Salary Cap To Date	$11,065,329
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,856,666
Farm Estimated Season Revenue	$2,042,814
Pro Remaining Season Days	158
Pro Expenses Per Days	$423,341
Pro Estimated Expenses	$66,887,878
Farm Remaining Season Days	158
Farm Expenses Per Days	$19,039
Farm Estimated Expenses	$3,008,162
Estimated Season Expenses	$69,896,040
Season Salary Cap	$75,818,066
Estimate Under Maximum Salary Cap of $81,500,000	$5,681,934
Estimate Over Minimum Salary Cap of $60,240,000	$15,578,066
Current Bank Account	$22,717,839
Projected Bank Account	$26,721,279

Pro Players Salaries
Patrick Kane (1 Way Contract)	$11,875,000 (1)
-Salary Remaining :	$10,141,892
Josh Norris (1 Way Contract)	$7,125,000 (3)
-Salary Remaining :	$6,085,135
Carter Hart (1 Way Contract)	$6,900,069 (3)
-Salary Remaining :	$5,893,032
Quinn Hughes (1 Way Contract)	$6,900,000 (3)
-Salary Remaining :	$5,892,973
Darnell Nurse (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,124,324
Eetu Luostarinen (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$4,697,297
Alex Vlasic (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$2,818,378
Pierre-Olivier Joseph	$3,000,000 (4)
-Salary Remaining :	$2,562,162
Alexander Romanov (1 Way Contract)	$3,000,000 (4)
-Salary Remaining :	$2,562,162
Philip Tomasino	$2,782,000 (4)
-Salary Remaining :	$2,375,978
Alexandar Georgiev (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,348,649
Jack McBain (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,135,135
Wyatt Kaiser	$2,316,000 (3)
-Salary Remaining :	$1,977,989
Tyson Foerster (1 Way Contract)	$2,140,000 (4)
-1 Way Contract Salary Cap :	$640,000
-Salary Remaining :	$1,827,676
Sean Farrell (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,708,108
Cam York (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,708,108
Macklin Celebrini	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Alex Turcotte	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Bobby Brink	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Felix Robert	$1,430,000 (1)
-Salary Remaining :	$1,221,297
Fedor Svechkov	$1,300,000 (2)
-Salary Remaining :	$1,110,270
VAN CAPHIT (1 Way Contract)	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2026 : $77,318,066
Year 2027 : $50,463,066
Year 2028 : $42,663,069
Year 2029 : $10,922,000
Salary Average Commitment
Year 2026 : $75,943,066
Year 2027 : $50,463,066
Year 2028 : $42,663,069
Year 2029 : $10,922,000
Salary Cap with 1 Way Contract
Year 2026 : $75,818,065
Year 2027 : $48,963,065
Year 2028 : $41,163,068
Year 2029 : $9,422,000

Farm Players Salaries
Andreas Wingerli	$150,000 (1)
Salary Remaining :	$128,108
Gabriel Fortier	$150,000 (1)
Salary Remaining :	$128,108
Nicholas Shore	$150,000 (1)
Salary Remaining :	$128,108
Ben Hutton	$149,900 (2)
Salary Remaining :	$128,023
Kirill Tankov	$149,900 (3)
Salary Remaining :	$128,023
Pavel Francouz	$149,900 (3)
Salary Remaining :	$128,023
Hunter Jones	$149,900 (3)
Salary Remaining :	$128,023
Carson Soucy	$149,900 (2)
Salary Remaining :	$128,023
Nikita Zaitsev	$149,900 (2)
Salary Remaining :	$128,023
Travis Hamonic	$149,900 (2)
Salary Remaining :	$128,023
Tanner Pearson	$149,500 (1)
Salary Remaining :	$127,681
Lucas Elvenes	$147,500 (1)
Salary Remaining :	$125,973
Colton White	$132,000 (3)
Salary Remaining :	$112,735
Max Sasson	$110,000 (2)
Salary Remaining :	$93,946
Bryce Montgomery	$97,900 (3)
Salary Remaining :	$83,612
Riku Tohila	$97,000 (4)
Salary Remaining :	$82,843
Yegor Yegorov	$96,000 (4)
Salary Remaining :	$81,989
James Fisher	$92,000 (4)
Salary Remaining :	$78,573
Taige Harding	$92,000 (2)
Salary Remaining :	$78,573
Kaleb Lawrence	$89,000 (3)
Salary Remaining :	$76,011
Yan Matveiko	$89,000 (2)
Salary Remaining :	$76,011
Jackson Kunz	$89,000 (2)
Salary Remaining :	$76,011
Dylan James	$89,000 (2)
Salary Remaining :	$76,011
Joey Willis	$89,000 (2)
Salary Remaining :	$76,011
Artem Barabosha	$89,000 (2)
Salary Remaining :	$76,011
Djibril Touré	$75,000 (1)
Salary Remaining :	$64,054
Sergei Bobrovsky	$75,000 (3)
Salary Remaining :	$64,054
Kristian Kostadinski	$75,000 (1)
Salary Remaining :	$64,054
Total Farm Players	28
Salary Commitment
Year 2026 : $3,272,200
Year 2027 : $2,375,200
Year 2028 : $1,128,600
Year 2029 : $285,000
Salary Average Commitment
Year 2026 : $3,272,200
Year 2027 : $2,375,200
Year 2028 : $1,128,600
Year 2029 : $285,000

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $165 - 5,754 - 95.90%
Level 2:	5000 - $98 - 4,890 - 97.80%
Level 3:	2000 - $60 - 1,930 - 96.51%
Level 4:	4000 - $45 - 3,888 - 97.21%
Luxury :	1000 - $295 - 965 - 96.46%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,927 - 96.35%
Farm Level 2:	1000 - $17 - 958 - 95.77%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	17,427 - 96.82%
Average Income per Game	$2,003,945
Year to Date Revenue	$14,027,615
Farm
Home Games Left	35
Average Attendance - %	2,885 - 96.16%
Average Income per Game	$56,748
Year to Date Revenue	$397,237
Expense
Pro Players Total Salaries	$81,357,000
Farm Players Total Salaries	$2,390,900
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$12,076,427
Farm Year To Date Expenses	$376,100
Pro Salary Cap To Date	$11,873,736
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$70,138,075
Farm Estimated Season Revenue	$1,986,185
Pro Remaining Season Days	158
Pro Expenses Per Days	$445,173
Pro Estimated Expenses	$70,337,334
Farm Remaining Season Days	158
Farm Expenses Per Days	$14,275
Farm Estimated Expenses	$2,255,450
Estimated Season Expenses	$72,592,784
Season Salary Cap	$81,357,000
Estimate Under Maximum Salary Cap of $81,500,000	$143,000
Estimate Over Minimum Salary Cap of $60,240,000	$21,117,000
Current Bank Account	$6,136,802
Projected Bank Account	$5,668,278

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,741,000 (1)
-Salary Remaining :	$11,735,557
Devon Toews (1 Way Contract)	$9,660,000 (2)
-Salary Remaining :	$8,250,162
Seth Jones (1 Way Contract)	$7,600,000 (1)
-Salary Remaining :	$6,490,811
Travis Konecny (1 Way Contract)	$7,590,000 (2)
-Salary Remaining :	$6,482,270
Sean Monahan (1 Way Contract)	$7,560,000 (2)
-Salary Remaining :	$6,456,649
Igor Shesterkin (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$5,124,324
Alex Nylander (1 Way Contract)	$5,800,000 (2)
-Salary Remaining :	$4,953,514
Ivan Provorov (1 Way Contract)	$5,700,000 (1)
-Salary Remaining :	$4,868,108
Mathew Barzal (1 Way Contract)	$3,795,000 (1)
-Salary Remaining :	$3,241,135
Pavel Dorofeyev	$2,996,000 (4)
-Salary Remaining :	$2,558,746
Brandon Carlo (1 Way Contract)	$2,140,000 (3)
-Salary Remaining :	$1,827,676
Travis Dermott (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,281,081
Brett Howden	$1,400,000 (2)
-Salary Remaining :	$1,195,676
Jack Studnicka	$1,375,000 (3)
-Salary Remaining :	$1,174,324
Dryden Hunt	$750,000 (2)
-Salary Remaining :	$640,541
Ivan Barbashev	$750,000 (4)
-Salary Remaining :	$640,541
Calvin De Haan	$750,000 (4)
-Salary Remaining :	$640,541
Jordan Greenway	$750,000 (4)
-Salary Remaining :	$640,541
Sonny Milano	$750,000 (3)
-Salary Remaining :	$640,541
David Rittich	$750,000 (4)
-Salary Remaining :	$640,541
VGS CAPHIT	$0 (0)
Total Pro Players	21
Salary Commitment
Year 2026 : $81,357,000
Year 2027 : $50,521,000
Year 2028 : $16,261,000
Year 2029 : $5,996,000
Salary Average Commitment
Year 2026 : $81,209,000
Year 2027 : $50,373,000
Year 2028 : $16,261,000
Year 2029 : $5,996,000
Salary Cap with 1 Way Contract
Year 2026 : $81,357,000
Year 2027 : $50,521,000
Year 2028 : $16,261,000
Year 2029 : $5,996,000

Farm Players Salaries
Jake Evans	$149,900 (3)
Salary Remaining :	$128,023
Lukas Parik	$99,000 (2)
Salary Remaining :	$84,551
Evan Cormier	$96,000 (1)
Salary Remaining :	$81,989
Brayden Pachal	$91,000 (2)
Salary Remaining :	$77,719
Jiri Patera	$80,000 (1)
Salary Remaining :	$68,324
Kalle Kossila	$75,000 (2)
Salary Remaining :	$64,054
Carl Hagelin	$75,000 (1)
Salary Remaining :	$64,054
Casey Cizikas	$75,000 (1)
Salary Remaining :	$64,054
Cody Eakin	$75,000 (1)
Salary Remaining :	$64,054
Derek Stepan	$75,000 (2)
Salary Remaining :	$64,054
Dominik Simon	$75,000 (2)
Salary Remaining :	$64,054
Erik Gudbranson	$75,000 (4)
Salary Remaining :	$64,054
Gaetan Haas	$75,000 (1)
Salary Remaining :	$64,054
Gustav Olofsson	$75,000 (1)
Salary Remaining :	$64,054
Jason Demers	$75,000 (2)
Salary Remaining :	$64,054
Kale Clague	$75,000 (1)
Salary Remaining :	$64,054
Kris Letang	$75,000 (1)
Salary Remaining :	$64,054
Sean Bonar	$75,000 (1)
Salary Remaining :	$64,054
Kurtis Gabriel	$75,000 (2)
Salary Remaining :	$64,054
Luca Sbisa	$75,000 (1)
Salary Remaining :	$64,054
Nick Bonino	$75,000 (1)
Salary Remaining :	$64,054
Samuel Morin	$75,000 (2)
Salary Remaining :	$64,054
Tyler Myers	$75,000 (1)
Salary Remaining :	$64,054
Tyler Pitlick	$75,000 (1)
Salary Remaining :	$64,054
Zack Kassian	$75,000 (1)
Salary Remaining :	$64,054
Zack MacEwen	$75,000 (1)
Salary Remaining :	$64,054
Max Willman	$75,000 (1)
Salary Remaining :	$64,054
Keegan Stevenson	$75,000 (2)
Salary Remaining :	$64,054
Ryan Bednard	$75,000 (2)
Salary Remaining :	$64,054
Antoine Morand	$75,000 (2)
Salary Remaining :	$64,054
Total Farm Players	30
Salary Commitment
Year 2026 : $2,390,900
Year 2027 : $1,089,900
Year 2028 : $224,900
Year 2029 : $75,000
Salary Average Commitment
Year 2026 : $2,390,900
Year 2027 : $1,089,900
Year 2028 : $224,900
Year 2029 : $75,000

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $165 - 5,813 - 96.88%
Level 2:	5000 - $98 - 4,818 - 96.35%
Level 3:	2000 - $60 - 1,915 - 95.77%
Level 4:	4000 - $45 - 3,894 - 97.34%
Luxury :	1000 - $303 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,914 - 95.69%
Farm Level 2:	1000 - $17 - 952 - 95.23%
Farm Total Capacity :	3000
Income
Home Games Left	35
Average Attendance - %	17,379 - 96.55%
Average Income per Game	$2,006,167
Year to Date Revenue	$14,043,167
Farm
Home Games Left	35
Average Attendance - %	2,866 - 95.53%
Average Income per Game	$56,377
Year to Date Revenue	$394,638
Expense
Pro Players Total Salaries	$81,059,552
Farm Players Total Salaries	$2,521,800
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$11,976,255
Farm Year To Date Expenses	$404,541
Pro Salary Cap To Date	$10,735,713
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$70,215,835
Farm Estimated Season Revenue	$1,973,190
Pro Remaining Season Days	158
Pro Expenses Per Days	$443,565
Pro Estimated Expenses	$70,083,270
Farm Remaining Season Days	158
Farm Expenses Per Days	$14,983
Farm Estimated Expenses	$2,367,314
Estimated Season Expenses	$72,450,584
Season Salary Cap	$73,559,550
Estimate Under Maximum Salary Cap of $81,500,000	$7,940,450
Estimate Over Minimum Salary Cap of $60,240,000	$13,319,550
Current Bank Account	$7,804,960
Projected Bank Account	$7,543,401

Pro Players Salaries
Aaron Ekblad (1 Way Contract)	$7,385,000 (3)
-Salary Remaining :	$6,307,189
Andre Burakovsky (1 Way Contract)	$6,650,450 (3)
-Salary Remaining :	$5,679,844
Adam Pelech (1 Way Contract)	$5,670,000 (4)
-Salary Remaining :	$4,842,486
Christian Dvorak (1 Way Contract)	$5,100,000 (3)
-Salary Remaining :	$4,355,676
Trevor Zegras (1 Way Contract)	$4,800,000 (3)
-Salary Remaining :	$4,099,459
Calvin Petersen (1 Way Contract)	$4,685,350 (3)
-Salary Remaining :	$4,001,542
Dylan Cozens (1 Way Contract)	$3,920,000 (1)
-Salary Remaining :	$3,347,892
Dylan Samberg (1 Way Contract)	$3,300,000 (3)
-Salary Remaining :	$2,818,378
Ty Smith (1 Way Contract)	$3,300,000 (3)
-Salary Remaining :	$2,818,378
Jesper Boqvist (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$2,818,378
Kevin Labanc (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$2,775,676
Adam Lowry (1 Way Contract)	$3,250,000 (2)
-1 Way Contract Salary Cap :	$1,750,000
-Salary Remaining :	$2,775,676
Henri Jokiharju (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,135,135
Mackenzie Blackwood (1 Way Contract)	$2,395,255 (3)
-Salary Remaining :	$2,045,677
Parker Kelly (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,708,108
WSH CAPHIT (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,708,108
Teddy Blueger (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,708,108
Yevgeni Kashnikov (1 Way Contract)	$1,999,000 (3)
-1 Way Contract Salary Cap :	$499,000
-Salary Remaining :	$1,707,254
Tyler Johnson (1 Way Contract)	$1,955,500 (1)
-1 Way Contract Salary Cap :	$455,500
-Salary Remaining :	$1,670,103
Nick Ritchie (1 Way Contract)	$1,700,000 (3)
-Salary Remaining :	$1,451,892
Kristian Vesalainen (1 Way Contract)	$1,600,000 (3)
-Salary Remaining :	$1,366,486
Logan Cooley	$1,499,999 (1)
-Salary Remaining :	$1,281,080
Dylan Guenther	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Simon Edvinsson	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Blake Lizotte	$1,499,000 (3)
-Salary Remaining :	$1,280,227
Jack Drury	$1,300,000 (1)
-Salary Remaining :	$1,110,270
Dennis Hildeby	$1,000,000 (1)
-Salary Remaining :	$854,054
Total Pro Players	27
Salary Commitment
Year 2026 : $81,059,552
Year 2027 : $65,584,053
Year 2028 : $55,834,055
Year 2029 : $5,670,000
Salary Average Commitment
Year 2026 : $80,561,552
Year 2027 : $66,084,053
Year 2028 : $55,834,055
Year 2029 : $5,670,000
Salary Cap with 1 Way Contract
Year 2026 : $73,559,553
Year 2027 : $61,584,054
Year 2028 : $54,334,056
Year 2029 : $5,670,000

Farm Players Salaries
Rocco Grimaldi	$149,900 (1)
Salary Remaining :	$128,023
Devin Shore	$149,900 (2)
Salary Remaining :	$128,023
Stefan Noesen	$149,900 (3)
Salary Remaining :	$128,023
Jacob Bryson	$149,900 (3)
Salary Remaining :	$128,023
Slater Koekkoek	$149,900 (3)
Salary Remaining :	$128,023
Braden Holtby	$149,900 (1)
Salary Remaining :	$128,023
Jacob MacDonald	$149,900 (3)
Salary Remaining :	$128,023
Dominik Bokk	$110,000 (3)
Salary Remaining :	$93,946
Jacob De La Rose	$110,000 (3)
Salary Remaining :	$93,946
Nicolas Deslauriers	$110,000 (2)
Salary Remaining :	$93,946
Samuel Poulin	$100,000 (2)
Salary Remaining :	$85,405
Johan Larsson	$100,000 (3)
Salary Remaining :	$85,405
Igor Chernyshov	$97,000 (3)
Salary Remaining :	$82,843
Jon Merrill	$95,000 (1)
Salary Remaining :	$81,135
Jani Hakanpaa	$95,000 (3)
Salary Remaining :	$81,135
Lucas Mercuri	$92,000 (4)
Salary Remaining :	$78,573
Ryan McDonagh	$85,000 (1)
Salary Remaining :	$72,595
Trevor Van Riemsdyk	$83,500 (2)
Salary Remaining :	$71,314
Joe Vrbetic	$81,000 (1)
Salary Remaining :	$69,178
Johnny Kovacevic	$80,000 (3)
Salary Remaining :	$68,324
Jared Coreau	$79,500 (1)
Salary Remaining :	$67,897
Brad Hunt	$79,500 (1)
Salary Remaining :	$67,897
Robert Orr	$75,000 (4)
Salary Remaining :	$64,054
Total Farm Players	23
Salary Commitment
Year 2026 : $2,521,800
Year 2027 : $1,802,000
Year 2028 : $1,358,600
Year 2029 : $167,000
Salary Average Commitment
Year 2026 : $2,521,800
Year 2027 : $1,802,000
Year 2028 : $1,358,600
Year 2029 : $167,000

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $165 - 5,683 - 94.71%
Level 2:	5000 - $98 - 4,877 - 97.54%
Level 3:	2000 - $60 - 1,941 - 97.03%
Level 4:	4000 - $45 - 3,804 - 95.09%
Luxury :	1000 - $313 - 940 - 94.00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $21 - 1,937 - 96.86%
Farm Level 2:	1000 - $17 - 962 - 96.18%
Farm Total Capacity :	3000
Income
Home Games Left	36
Average Attendance - %	17,244 - 95.80%
Average Income per Game	$1,997,382
Year to Date Revenue	$11,984,294
Farm
Home Games Left	36
Average Attendance - %	2,899 - 96.63%
Average Income per Game	$57,032
Year to Date Revenue	$342,190
Expense
Pro Players Total Salaries	$82,613,998
Farm Players Total Salaries	$2,486,800
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$12,182,097
Farm Year To Date Expenses	$401,532
Pro Salary Cap To Date	$10,791,519
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,905,764
Farm Estimated Season Revenue	$2,053,140
Pro Remaining Season Days	158
Pro Expenses Per Days	$451,968
Pro Estimated Expenses	$71,410,944
Farm Remaining Season Days	158
Farm Expenses Per Days	$14,794
Farm Estimated Expenses	$2,337,452
Estimated Season Expenses	$73,748,396
Season Salary Cap	$70,571,999
Estimate Under Maximum Salary Cap of $81,500,000	$10,928,001
Estimate Over Minimum Salary Cap of $60,240,000	$10,331,999
Current Bank Account	$12,678,561
Projected Bank Account	$12,889,069

Pro Players Salaries
Erik Karlsson (Out of Payroll)	$10,542,000 (2)
-Salary Remaining :	$9,003,438
Mika Zibanejad (1 Way Contract)	$9,500,000 (3)
-Salary Remaining :	$8,113,514
Elias Lindholm (1 Way Contract)	$9,036,000 (4)
-Salary Remaining :	$7,717,232
Carter Verhaeghe (1 Way Contract)	$6,300,000 (1)
-Salary Remaining :	$5,380,541
Shayne Gostisbehere (1 Way Contract)	$5,700,000 (3)
-Salary Remaining :	$4,868,108
Sidney Crosby (1 Way Contract)	$5,540,000 (2)
-Salary Remaining :	$4,731,459
Filip Chytil (1 Way Contract)	$5,540,000 (2)
-Salary Remaining :	$4,731,459
Ryan O'Reilly (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$4,697,297
Ilya Sorokin (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,562,162
Connor McMichael (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$1,793,514
Ryan Graves (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,708,108
WPG CAPHIT (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,708,108
Matt Benning (1 Way Contract)	$1,930,000 (3)
-Salary Remaining :	$1,648,324
David Gustafsson	$1,728,000 (2)
-Salary Remaining :	$1,475,805
Riley Barber (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,281,081
Pavel Mintyukov	$1,499,999 (1)
-Salary Remaining :	$1,281,080
Sam Colangelo	$1,499,999 (2)
-Salary Remaining :	$1,281,080
Ryan Lomberg	$1,499,000 (1)
-Salary Remaining :	$1,280,227
Cale Fleury	$1,499,000 (4)
-Salary Remaining :	$1,280,227
Dmitri Voronkov	$1,400,000 (1)
-Salary Remaining :	$1,195,676
Connor Clifton	$1,200,000 (3)
-Salary Remaining :	$1,024,865
Ilya Nikolayev	$1,100,000 (1)
-Salary Remaining :	$939,459
Georgi Romanov	$1,000,000 (1)
-Salary Remaining :	$854,054
Total Pro Players	23
Salary Commitment
Year 2026 : $82,613,998
Year 2027 : $61,514,999
Year 2028 : $36,365,000
Year 2029 : $10,535,000
Salary Average Commitment
Year 2026 : $81,563,999
Year 2027 : $63,214,999
Year 2028 : $36,365,000
Year 2029 : $10,535,000
Salary Cap with 1 Way Contract
Year 2026 : $81,113,998
Year 2027 : $63,214,999
Year 2028 : $36,365,000
Year 2029 : $10,535,000

Farm Players Salaries
Erik Kallgren	$149,900 (2)
Salary Remaining :	$128,023
Nick Perbix	$149,900 (3)
Salary Remaining :	$128,023
Ryan Greene	$144,000 (3)
Salary Remaining :	$122,984
Connor Bunnaman	$130,000 (2)
Salary Remaining :	$111,027
Tyson Galloway	$115,000 (1)
Salary Remaining :	$98,216
William Lagesson	$100,000 (3)
Salary Remaining :	$85,405
Jonathan Marchessault	$95,000 (4)
Salary Remaining :	$81,135
Ben King	$92,000 (2)
Salary Remaining :	$78,573
Finn Harding	$92,000 (3)
Salary Remaining :	$78,573
Ondrej Becher	$92,000 (3)
Salary Remaining :	$78,573
Josh Leivo	$90,000 (2)
Salary Remaining :	$76,865
Lane Pederson	$90,000 (3)
Salary Remaining :	$76,865
Michael Stone	$90,000 (1)
Salary Remaining :	$76,865
Yakov Trenin	$90,000 (3)
Salary Remaining :	$76,865
Spencer Martin	$90,000 (1)
Salary Remaining :	$76,865
Milos Keleman	$90,000 (3)
Salary Remaining :	$76,865
Jack Dugan	$90,000 (3)
Salary Remaining :	$76,865
Dominic Turgeon	$90,000 (3)
Salary Remaining :	$76,865
Jordan Martinook	$90,000 (2)
Salary Remaining :	$76,865
Arvid Holm	$89,000 (1)
Salary Remaining :	$76,011
Ozzy Wiesblatt	$89,000 (1)
Salary Remaining :	$76,011
William Wallinder	$89,000 (2)
Salary Remaining :	$76,011
Simon Lundmark	$89,000 (2)
Salary Remaining :	$76,011
Gavin Hayes	$81,000 (3)
Salary Remaining :	$69,178
Ben Chiarot	$80,000 (2)
Salary Remaining :	$68,324
Total Farm Players	25
Salary Commitment
Year 2026 : $2,486,800
Year 2027 : $2,013,800
Year 2028 : $1,203,900
Year 2029 : $95,000
Salary Average Commitment
Year 2026 : $2,486,800
Year 2027 : $2,013,800
Year 2028 : $1,203,900
Year 2029 : $95,000

Team	Current Fund	Season Salary Cap	Under Maximum of $81,500,000 Available Cap Space	Over Minimum of $60,240,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$25,008,845	$77,784,998	$3,715,002	$17,544,998	23	26	49
Boston Bruins	$10,464,505	$81,204,500	$295,500	$20,964,500	23	26	49
Buffalo Sabres	$10,134,082	$73,246,500	$8,253,500	$13,006,500	22	30	52
Calgary Flames	$10,901,784	$79,025,499	$2,474,501	$18,785,499	23	25	48
Carolina Hurricanes	$8,323,362	$78,420,275	$3,079,725	$18,180,275	24	26	50
Chicago Blackhawks	$5,916,815	$71,882,999	$9,617,001	$11,642,999	28	21	49
Colorado Avalanche	$11,562,585	$79,750,500	$1,749,500	$19,510,500	24	25	49
Columbus Blue Jackets	$11,905,350	$71,340,398	$10,159,602	$11,100,398	27	22	49
Dallas Stars	$22,130,240	$77,222,999	$4,277,001	$16,982,999	22	24	46
Detroit Red Wings	$8,022,495	$74,501,504	$6,998,496	$14,261,504	24	23	47
Edmonton Oilers	$14,335,791	$76,468,000	$5,032,000	$16,228,000	24	28	52
Florida Panthers	$9,605,546	$73,985,000	$7,515,000	$13,745,000	25	26	51
Los Angeles Kings	$6,685,463	$74,179,997	$7,320,003	$13,939,997	22	29	51
Minnesota Wild	$11,568,463	$79,625,999	$1,874,001	$19,385,999	21	26	47
Montreal Canadiens	$24,458,893	$78,707,000	$2,793,000	$18,467,000	23	26	49
Nashville Predators	$15,681,777	$75,899,000	$5,601,000	$15,659,000	25	22	47
New Jersey Devils	$16,958,487	$73,763,999	$7,736,001	$13,523,999	26	23	49
New York Islanders	$9,380,525	$80,550,000	$950,000	$20,310,000	28	22	50
New York Rangers	$9,839,386	$79,290,000	$2,210,000	$19,050,000	23	28	51
Ottawa Senators	$13,467,162	$78,369,999	$3,130,001	$18,129,999	24	23	47
Philadelphia Flyers	$17,313,520	$79,510,499	$1,989,501	$19,270,499	21	23	44
Pittsburgh Penguins	$13,801,476	$80,055,996	$1,444,004	$19,815,996	22	27	49
San Jose Sharks	$10,048,283	$77,151,500	$4,348,500	$16,911,500	26	23	49
Seattle Kraken	$9,725,236	$77,009,498	$4,490,502	$16,769,498	22	28	50
St. Louis Blues	$7,563,538	$70,689,995	$10,810,005	$10,449,995	24	29	53
Tampa Bay Lightning	$5,354,476	$77,350,496	$4,149,504	$17,110,496	23	25	48
Toronto Maple Leafs	$15,327,449	$78,831,992	$2,668,008	$18,591,992	25	23	48
Utah Mammoth	$10,549,852	$80,999,995	$500,005	$20,759,995	25	21	46
Vancouver Canucks	$22,717,839	$75,818,066	$5,681,934	$15,578,066	22	28	50
Vegas Golden Knights	$6,136,802	$81,357,000	$143,000	$21,117,000	21	30	51
Washington Capitals	$7,804,960	$73,559,550	$7,940,450	$13,319,550	27	23	50
Winnipeg Jets	$12,678,561	$70,571,999	$10,928,001	$10,331,999	23	25	48

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 - %