BRHL2 - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$8,344,000
Expense
Pro Players Total Salaries	$93,759,000
Farm Players Total Salaries	$1,921,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,706,921
Farm Year To Date Expenses	$473,091
Pro Salary Cap To Date	$18,706,921
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,462,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$506,805
Pro Estimated Expenses	$75,007,140
Farm Remaining Season Days	113
Farm Expenses Per Days	$12,807
Farm Estimated Expenses	$1,447,191
Estimated Season Expenses	$76,454,331
Estimated Season Salary Cap	$93,714,061
Estimate Under Maximum Salary Cap of $95,500,000	$1,785,939
Estimate Over Minimum Salary Cap of $0	$93,714,061
Current Bank Account	$12,953,947
Projected Bank Account	($28,038,384)

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$16,200,000 (4)
-Salary Remaining :	$12,960,000
Nathan MacKinnon (1 Way Contract)	$15,550,000 (3)
-Salary Remaining :	$12,440,000
Roope Hintz (1 Way Contract)	$10,647,000 (3)
-Salary Remaining :	$8,517,600
Sebastian Aho (1 Way Contract)	$10,530,000 (2)
-Salary Remaining :	$8,424,000
Drake Batherson (1 Way Contract)	$7,400,000 (5)
-Salary Remaining :	$5,920,000
Patrick Kane (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$5,200,000
J.T. Compher (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$3,280,000
Valeri Nichushkin (1 Way Contract)	$3,150,000 (1)
-Salary Remaining :	$2,520,000
Joel Edmundson (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,000,000
Jeff Skinner (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,000,000
Connor Ingram	$2,457,000 (3)
-Salary Remaining :	$1,965,600
Dylan DeMelo (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,600,000
Dmitri Voronkov (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,200,000
Jake Allen	$1,495,000 (1)
-Salary Remaining :	$1,196,000
Nick Perbix	$1,417,500 (4)
-Salary Remaining :	$1,134,000
Pavol Regenda	$1,400,000 (1)
-Salary Remaining :	$1,120,000
Vincent Desharnais	$1,000,000 (2)
-Salary Remaining :	$800,000
Stuart Skinner	$937,500 (1)
-Salary Remaining :	$750,000
Marcus Johansson	$925,000 (1)
-Salary Remaining :	$740,000
Troy Stecher	$800,000 (4)
-Salary Remaining :	$640,000
Joel Nystrom	$750,000 (3)
-Salary Remaining :	$600,000
Total Pro Players	21
Salary Commitment
Year 2026 : $93,759,000
Year 2027 : $73,751,500
Year 2028 : $57,721,500
Year 2029 : $28,317,500
Salary Average Commitment
Year 2026 : $92,764,000
Year 2027 : $73,751,500
Year 2028 : $57,721,500
Year 2029 : $28,317,500
Salary Cap with 1 Way Contract
Year 2026 : $93,759,000
Year 2027 : $73,751,500
Year 2028 : $57,721,500
Year 2029 : $28,317,500

Farm Players Salaries
Karsen Dorwart	$97,500 (1)
Salary Remaining :	$73,450
Tyler Pitlick	$90,000 (2)
Salary Remaining :	$67,800
John Hayden	$90,000 (2)
Salary Remaining :	$67,800
Etienne Morin	$90,000 (3)
Salary Remaining :	$67,800
Chase Wouters	$90,000 (1)
Salary Remaining :	$67,800
David Gagnon	$88,500 (5)
Salary Remaining :	$66,670
Mike Reilly	$80,000 (3)
Salary Remaining :	$60,267
Colin Miller	$80,000 (4)
Salary Remaining :	$60,267
Chris Terry	$80,000 (2)
Salary Remaining :	$60,267
Brian Pinho	$75,000 (5)
Salary Remaining :	$56,500
Reece Newkirk	$75,000 (1)
Salary Remaining :	$56,500
Amir Miftakhov	$75,000 (5)
Salary Remaining :	$56,500
Cooper Black	$75,000 (2)
Salary Remaining :	$56,500
Chad Hillebrand	$75,000 (2)
Salary Remaining :	$56,500
Ben Hemmerling	$75,000 (2)
Salary Remaining :	$56,500
Ty Gallagher	$75,000 (2)
Salary Remaining :	$56,500
Jake Furlong	$75,000 (2)
Salary Remaining :	$56,500
Sam Lipkin	$75,000 (2)
Salary Remaining :	$56,500
Max Crozier	$70,000 (1)
Salary Remaining :	$52,733
Eetu Liukas	$65,000 (1)
Salary Remaining :	$48,967
Henrik Tikkanen	$65,000 (1)
Salary Remaining :	$48,967
Ethan Samson	$60,000 (1)
Salary Remaining :	$45,200
Ryan Sandelin	$50,000 (1)
Salary Remaining :	$37,667
Curtis McKenzie	$50,000 (2)
Salary Remaining :	$37,667
Jett Jones	$50,000 (3)
Salary Remaining :	$37,667
Cooper Walker	$50,000 (3)
Salary Remaining :	$37,667
Total Farm Players	26
Salary Commitment
Year 2026 : $1,921,000
Year 2027 : $1,348,500
Year 2028 : $588,500
Year 2029 : $318,500
Salary Average Commitment
Year 2026 : $1,906,000
Year 2027 : $1,348,500
Year 2028 : $588,500
Year 2029 : $318,500

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	33
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$9,387,000
Expense
Pro Players Total Salaries	$86,814,167
Farm Players Total Salaries	$3,138,017
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$10,220,000
Pro Year To Date Expenses	$17,358,011
Farm Year To Date Expenses	$773,041
Pro Salary Cap To Date	$17,042,993
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,419,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$469,266
Pro Estimated Expenses	$69,451,368
Farm Remaining Season Days	113
Farm Expenses Per Days	$20,920
Farm Estimated Expenses	$2,363,960
Estimated Season Expenses	$71,815,328
Estimated Season Salary Cap	$95,454,289
Estimate Under Maximum Salary Cap of $95,500,000	$45,711
Estimate Over Minimum Salary Cap of $0	$95,454,289
Current Bank Account	$1,533,411
Projected Bank Account	($35,862,917)

Pro Players Salaries
John Tavares (1 Way Contract)	$16,500,000 (4)
-Salary Remaining :	$13,200,000
Linus Ullmark (1 Way Contract)	$13,000,000 (3)
-Salary Remaining :	$10,400,000
JJ Peterka (1 Way Contract)	$6,600,000 (1)
-Salary Remaining :	$5,280,000
Artem Zub (1 Way Contract)	$6,210,000 (3)
-Salary Remaining :	$4,968,000
Josh Doan (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,800,000
Darnell Nurse (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,400,000
Jean-Gabriel Pageau (1 Way Contract)	$4,600,000 (1)
-Salary Remaining :	$3,680,000
Jake Walman (1 Way Contract)	$4,590,000 (3)
-Salary Remaining :	$3,672,000
Charlie Coyle (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$3,600,000
Andrew Copp (1 Way Contract)	$3,100,000 (1)
-Salary Remaining :	$2,480,000
Brandon Bussi (1 Way Contract)	$2,565,000 (5)
-Salary Remaining :	$2,052,000
Luke Hughes (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,600,000
Cutter Gauthier (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,400,000
Phil Tomasino (1 Way Contract)	$1,575,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,260,000
Zach Benson (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,200,000
Casey Cizikas	$1,200,000 (3)
-Salary Remaining :	$960,000
Charle-Edouard D'Astous	$1,181,250 (5)
-Salary Remaining :	$945,000
Ethen Frank	$1,162,500 (5)
-Salary Remaining :	$930,000
Nico Daws	$893,750 (3)
-Salary Remaining :	$715,000
Matt Savoie	$886,667 (2)
-Salary Remaining :	$709,334
Charles Alexis Legault	$750,000 (2)
-Salary Remaining :	$600,000
Collin Graf	$750,000 (2)
-Salary Remaining :	$600,000
Total Pro Players	22
Salary Commitment
Year 2026 : $86,814,167
Year 2027 : $63,014,167
Year 2028 : $47,302,500
Year 2029 : $21,408,750
Salary Average Commitment
Year 2026 : $86,814,167
Year 2027 : $63,014,167
Year 2028 : $47,302,500
Year 2029 : $21,408,750
Salary Cap with 1 Way Contract
Year 2026 : $85,239,167
Year 2027 : $61,439,167
Year 2028 : $47,302,500
Year 2029 : $21,408,750

Farm Players Salaries
Scott Mayfield	$149,900 (3)
Salary Remaining :	$112,925
Atro Leppanen	$145,000 (1)
Salary Remaining :	$109,233
Ty Murchison	$137,500 (1)
Salary Remaining :	$103,583
Loke Johansson	$135,000 (5)
Salary Remaining :	$101,700
Dmitri Simashev	$125,000 (3)
Salary Remaining :	$94,167
Conor Geekie	$115,000 (2)
Salary Remaining :	$86,633
Samuel Honzek	$115,000 (2)
Salary Remaining :	$86,633
Dennis Gilbert	$102,375 (2)
Salary Remaining :	$77,123
Carson Meyer	$100,750 (3)
Salary Remaining :	$75,898
Nick Cousins	$100,000 (1)
Salary Remaining :	$75,333
Casey Fitzgerald	$97,500 (1)
Salary Remaining :	$73,450
Nikita Susuyev	$96,000 (5)
Salary Remaining :	$72,320
Brian Halonen	$93,000 (3)
Salary Remaining :	$70,060
Jakub Dvorak	$90,000 (2)
Salary Remaining :	$67,800
Jack Hughes2	$90,000 (3)
Salary Remaining :	$67,800
James Hamblin	$88,825 (1)
Salary Remaining :	$66,915
Egor Afanasyev	$88,000 (3)
Salary Remaining :	$66,293
Josh Dunne	$85,250 (1)
Salary Remaining :	$64,222
Jeremie Poirier	$85,250 (3)
Salary Remaining :	$64,222
Josh Bloom	$83,667 (3)
Salary Remaining :	$63,029
Tomas Hamara	$80,000 (3)
Salary Remaining :	$60,267
Jan Jenik	$77,500 (1)
Salary Remaining :	$58,383
Nikita Chibrikov	$75,000 (1)
Salary Remaining :	$56,500
Michal Postava	$75,000 (3)
Salary Remaining :	$56,500
Drew Commesso	$75,000 (1)
Salary Remaining :	$56,500
Mattias Havelid	$75,000 (3)
Salary Remaining :	$56,500
Dylan Duke	$75,000 (2)
Salary Remaining :	$56,500
Otto Salin	$75,000 (3)
Salary Remaining :	$56,500
Isaiah George	$75,000 (2)
Salary Remaining :	$56,500
Gustav Stjernberg	$75,000 (3)
Salary Remaining :	$56,500
Pierrick Dube	$70,000 (1)
Salary Remaining :	$52,733
Danny Zhilkin	$65,000 (1)
Salary Remaining :	$48,967
Matthew Seminoff	$62,500 (1)
Salary Remaining :	$47,083
Rory Kerins	$60,000 (1)
Salary Remaining :	$45,200
Total Farm Players	34
Salary Commitment
Year 2026 : $3,138,017
Year 2027 : $1,998,942
Year 2028 : $1,426,567
Year 2029 : $231,000
Salary Average Commitment
Year 2026 : $3,138,017
Year 2027 : $1,998,942
Year 2028 : $1,426,567
Year 2029 : $231,000

BlueJackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$8,344,000
Expense
Pro Players Total Salaries	$62,543,750
Farm Players Total Salaries	$2,293,625
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,508,738
Farm Year To Date Expenses	$565,767
Pro Salary Cap To Date	$10,808,736
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,462,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$338,074
Pro Estimated Expenses	$50,034,952
Farm Remaining Season Days	113
Farm Expenses Per Days	$15,291
Farm Estimated Expenses	$1,727,883
Estimated Season Expenses	$51,762,835
Estimated Season Salary Cap	$54,043,680
Estimate Under Maximum Salary Cap of $95,500,000	$41,456,320
Estimate Over Minimum Salary Cap of $0	$54,043,680
Current Bank Account	$22,062,643
Projected Bank Account	$5,761,808

Pro Players Salaries
Frederik Andersen (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$6,400,000
Morgan Rielly (1 Way Contract)	$5,500,000 (4)
-Salary Remaining :	$4,400,000
Ryan Hartman (1 Way Contract)	$4,500,000 (4)
-Salary Remaining :	$3,600,000
Robby Fabbri (1 Way Contract)	$4,250,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,400,000
Fabian Zetterlund (1 Way Contract)	$4,061,250 (1)
-Salary Remaining :	$3,249,000
Tyson Foerster (1 Way Contract)	$3,712,500 (4)
-Salary Remaining :	$2,970,000
Dante Fabbro (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,800,000
Yanni Gourde (1 Way Contract)	$3,450,000 (2)
-Salary Remaining :	$2,760,000
Brendan Gallagher (1 Way Contract)	$2,750,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,200,000
Kaapo Kakko (1 Way Contract)	$2,640,000 (3)
-Salary Remaining :	$2,112,000
Connor McMichael (1 Way Contract)	$2,625,000 (3)
-Salary Remaining :	$2,100,000
Jack St. Ivany (1 Way Contract)	$2,450,000 (1)
-Salary Remaining :	$1,960,000
A.J. Greer (1 Way Contract)	$1,700,000 (4)
-Salary Remaining :	$1,360,000
Victor Olofsson (1 Way Contract)	$1,500,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,200,000
Arber Xhekaj	$1,430,000 (3)
-Salary Remaining :	$1,144,000
Cody Ceci	$1,400,000 (2)
-Salary Remaining :	$1,120,000
Ilya Lyubushkin	$1,350,000 (3)
-Salary Remaining :	$1,080,000
Dakota Joshua	$1,237,500 (3)
-Salary Remaining :	$990,000
Nick Blankenburg	$1,162,500 (5)
-Salary Remaining :	$930,000
Oliver Kapanen	$900,000 (2)
-Salary Remaining :	$720,000
Marat Khusnutdinov	$875,000 (1)
-Salary Remaining :	$700,000
Mackie Samoskevich	$800,000 (1)
-Salary Remaining :	$640,000
Will Cranley	$750,000 (2)
-Salary Remaining :	$600,000
Ryan Winterton	$700,000 (1)
-Salary Remaining :	$560,000
Emil Lilleberg	$650,000 (1)
-Salary Remaining :	$520,000
Colton Dach	$650,000 (1)
-Salary Remaining :	$520,000
Total Pro Players	26
Salary Commitment
Year 2026 : $62,543,750
Year 2027 : $44,357,500
Year 2028 : $37,857,500
Year 2029 : $20,075,000
Salary Average Commitment
Year 2026 : $62,543,750
Year 2027 : $44,357,500
Year 2028 : $37,857,500
Year 2029 : $20,075,000
Salary Cap with 1 Way Contract
Year 2026 : $54,043,750
Year 2027 : $35,857,500
Year 2028 : $29,357,500
Year 2029 : $20,075,000

Farm Players Salaries
Victor Ostman	$149,000 (4)
Salary Remaining :	$112,247
Carter Yakemchuk	$125,000 (3)
Salary Remaining :	$94,167
Jacob Bryson	$117,000 (3)
Salary Remaining :	$88,140
Jonathan Lekkerimaki	$115,000 (2)
Salary Remaining :	$86,633
Scott Perunovich	$115,000 (1)
Salary Remaining :	$86,633
Lukas Reichel	$104,500 (4)
Salary Remaining :	$78,723
Cam Dineen	$100,750 (3)
Salary Remaining :	$75,898
Isaak Phillips	$96,875 (4)
Salary Remaining :	$72,979
Tristan Broz	$90,000 (2)
Salary Remaining :	$67,800
Ville Koivunen	$90,000 (2)
Salary Remaining :	$67,800
Jesse Pulkkinen	$90,000 (2)
Salary Remaining :	$67,800
Jacob Moverare	$85,250 (1)
Salary Remaining :	$64,222
Cameron Crotty	$85,250 (1)
Salary Remaining :	$64,222
Ayrton Martino	$80,000 (3)
Salary Remaining :	$60,267
Calle Clang	$80,000 (1)
Salary Remaining :	$60,267
Eriks Mateiko	$80,000 (3)
Salary Remaining :	$60,267
Reid Schaefer	$80,000 (1)
Salary Remaining :	$60,267
Alex Suzdalev	$80,000 (3)
Salary Remaining :	$60,267
Kevin Rooney	$75,000 (2)
Salary Remaining :	$56,500
Owen Sillinger	$75,000 (1)
Salary Remaining :	$56,500
Sawyer Mynio	$75,000 (3)
Salary Remaining :	$56,500
Marshall Warren	$75,000 (2)
Salary Remaining :	$56,500
Sean Farrell	$65,000 (1)
Salary Remaining :	$48,967
Cole McWard	$65,000 (1)
Salary Remaining :	$48,967
Tommy Miller	$50,000 (2)
Salary Remaining :	$37,667
Graham Slaggert	$50,000 (2)
Salary Remaining :	$37,667
Total Farm Players	26
Salary Commitment
Year 2026 : $2,293,625
Year 2027 : $1,643,125
Year 2028 : $1,008,125
Year 2029 : $350,375
Salary Average Commitment
Year 2026 : $2,293,625
Year 2027 : $1,643,125
Year 2028 : $1,008,125
Year 2029 : $350,375

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$7,301,000
Expense
Pro Players Total Salaries	$92,765,918
Farm Players Total Salaries	$2,232,408
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,553,169
Farm Year To Date Expenses	$539,171
Pro Salary Cap To Date	$18,553,169
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,505,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$501,437
Pro Estimated Expenses	$74,212,676
Farm Remaining Season Days	113
Farm Expenses Per Days	$14,883
Farm Estimated Expenses	$1,681,779
Estimated Season Expenses	$75,894,455
Estimated Season Salary Cap	$92,765,845
Estimate Under Maximum Salary Cap of $95,500,000	$2,734,155
Estimate Over Minimum Salary Cap of $0	$92,765,845
Current Bank Account	($5,925,058)
Projected Bank Account	($45,314,513)

Pro Players Salaries
Filip Forsberg (1 Way Contract)	$11,650,000 (2)
-Salary Remaining :	$9,320,000
Cam Fowler (1 Way Contract)	$9,250,000 (4)
-Salary Remaining :	$7,400,000
Anders Lee (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$6,800,000
Jake Guentzel (1 Way Contract)	$8,100,000 (2)
-Salary Remaining :	$6,480,000
Josh Norris (1 Way Contract)	$7,155,000 (1)
-Salary Remaining :	$5,724,000
Alexander Wennberg (1 Way Contract)	$5,250,000 (5)
-Salary Remaining :	$4,200,000
Noah Dobson (1 Way Contract)	$4,025,000 (2)
-Salary Remaining :	$3,220,000
Teddy Blueger (1 Way Contract)	$4,000,500 (2)
-Salary Remaining :	$3,200,400
Darcy Kuemper (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,000,000
Gustav Forsling (1 Way Contract)	$3,600,001 (3)
-Salary Remaining :	$2,880,001
Yegor Sharangovich (1 Way Contract)	$3,500,000 (4)
-Salary Remaining :	$2,800,000
Jack Quinn (1 Way Contract)	$3,341,250 (3)
-Salary Remaining :	$2,673,000
Mario Ferraro (1 Way Contract)	$3,241,667 (1)
-Salary Remaining :	$2,593,334
Artturi Lehkonen (1 Way Contract)	$3,037,500 (3)
-Salary Remaining :	$2,430,000
Eetu Luostarinen (1 Way Contract)	$2,700,000 (1)
-Salary Remaining :	$2,160,000
Jamie Benn (1 Way Contract)	$2,600,000 (3)
-Salary Remaining :	$2,080,000
Brandon Hagel (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$1,320,000
Anton Forsberg	$1,450,000 (2)
-Salary Remaining :	$1,160,000
Parker Wotherspoon	$1,350,000 (5)
-Salary Remaining :	$1,080,000
Luke Glendening	$1,350,000 (1)
-Salary Remaining :	$1,080,000
Nic Dowd	$1,215,000 (2)
-Salary Remaining :	$972,000
Denton Mateychuk	$1,150,000 (2)
-Salary Remaining :	$920,000
Rasmus Ristolainen	$900,000 (3)
-Salary Remaining :	$720,000
Total Pro Players	23
Salary Commitment
Year 2026 : $92,765,918
Year 2027 : $75,956,751
Year 2028 : $44,366,251
Year 2029 : $19,350,000
Salary Average Commitment
Year 2026 : $92,765,918
Year 2027 : $72,919,251
Year 2028 : $41,328,751
Year 2029 : $19,350,000
Salary Cap with 1 Way Contract
Year 2026 : $92,765,918
Year 2027 : $72,919,251
Year 2028 : $41,328,751
Year 2029 : $19,350,000

Farm Players Salaries
Cayden Primeau	$150,000 (1)
Salary Remaining :	$113,000
Matt Murray	$97,500 (2)
Salary Remaining :	$73,450
Oliver Moore	$97,500 (3)
Salary Remaining :	$73,450
Lucas Johansen	$96,075 (4)
Salary Remaining :	$72,377
Luke Tuch	$90,000 (2)
Salary Remaining :	$67,800
Ryan Suzuki	$86,333 (1)
Salary Remaining :	$65,038
Miko Matikka	$82,500 (2)
Salary Remaining :	$62,150
Gavin Hayes	$82,500 (2)
Salary Remaining :	$62,150
Julien Gauthier	$80,000 (5)
Salary Remaining :	$60,267
Lucas Mercuri	$80,000 (3)
Salary Remaining :	$60,267
Quinton Burns	$80,000 (3)
Salary Remaining :	$60,267
Victor Soderstrom	$75,000 (1)
Salary Remaining :	$56,500
Jaret Anderson-Dolan	$75,000 (2)
Salary Remaining :	$56,500
Cole Guttman	$75,000 (1)
Salary Remaining :	$56,500
Tuomas Uronen	$75,000 (3)
Salary Remaining :	$56,500
Chris Wagner	$75,000 (4)
Salary Remaining :	$56,500
Ty Mueller	$75,000 (2)
Salary Remaining :	$56,500
Alex Alexeyev	$75,000 (1)
Salary Remaining :	$56,500
Farm Goalie35	$75,000 (1)
Salary Remaining :	$56,500
Joseph LaBate	$75,000 (4)
Salary Remaining :	$56,500
Brody Lamb	$75,000 (3)
Salary Remaining :	$56,500
Zack Hayes	$75,000 (4)
Salary Remaining :	$56,500
Ethan Edwards	$75,000 (2)
Salary Remaining :	$56,500
Farm Player100	$75,000 (1)
Salary Remaining :	$56,500
Ryder Rolston	$70,000 (1)
Salary Remaining :	$52,733
Caedan Bankier	$65,000 (1)
Salary Remaining :	$48,967
Dawson Barteaux	$50,000 (1)
Salary Remaining :	$37,667
Aaron Ness	$50,000 (1)
Salary Remaining :	$37,667
Total Farm Players	28
Salary Commitment
Year 2026 : $2,232,408
Year 2027 : $1,386,075
Year 2028 : $808,575
Year 2029 : $401,075
Salary Average Commitment
Year 2026 : $2,232,408
Year 2027 : $1,386,075
Year 2028 : $808,575
Year 2029 : $401,075

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$8,344,000
Expense
Pro Players Total Salaries	$95,436,250
Farm Players Total Salaries	$2,023,312
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,093,750
Farm Year To Date Expenses	$482,493
Pro Salary Cap To Date	$19,093,750
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,462,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$515,872
Pro Estimated Expenses	$76,349,056
Farm Remaining Season Days	113
Farm Expenses Per Days	$13,489
Farm Estimated Expenses	$1,524,257
Estimated Season Expenses	$77,873,313
Estimated Season Salary Cap	$95,442,806
Estimate Under Maximum Salary Cap of $95,500,000	$57,194
Estimate Over Minimum Salary Cap of $0	$95,442,806
Current Bank Account	$5,169,916
Projected Bank Account	($37,241,397)

Pro Players Salaries
Nikita Kucherov (1 Way Contract)	$12,920,000 (1)
-Salary Remaining :	$10,336,000
Alex DeBrincat (1 Way Contract)	$9,922,500 (5)
-Salary Remaining :	$7,938,000
Devon Toews (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$7,600,000
Cole Caufield (1 Way Contract)	$7,850,000 (2)
-Salary Remaining :	$6,280,000
David Pastrnak (1 Way Contract)	$7,800,000 (1)
-Salary Remaining :	$6,240,000
Jason Robertson (1 Way Contract)	$6,626,250 (1)
-Salary Remaining :	$5,301,000
Joel Eriksson Ek (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$5,200,000
Vincent Trocheck (1 Way Contract)	$6,412,500 (1)
-Salary Remaining :	$5,130,000
Jake Oettinger (1 Way Contract)	$3,960,000 (1)
-Salary Remaining :	$3,168,000
Ryan Poehling (1 Way Contract)	$3,375,000 (1)
-Salary Remaining :	$2,700,000
Brady Skjei (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$2,480,000
Scott Wedgewood (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$2,400,000
Zach Whitecloud (1 Way Contract)	$2,970,000 (1)
-Salary Remaining :	$2,376,000
Martin Fehervary (1 Way Contract)	$2,675,000 (1)
-Salary Remaining :	$2,140,000
Timothy Liljegren (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,400,000
Matthew Poitras (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,200,000
Connor Clifton	$1,350,000 (2)
-Salary Remaining :	$1,080,000
Fraser Minten	$900,000 (2)
-Salary Remaining :	$720,000
Brendan Gaunce	$895,000 (2)
-Salary Remaining :	$716,000
Connor Dewar	$880,000 (1)
-Salary Remaining :	$704,000
Calle Jarnkrok	$800,000 (1)
-Salary Remaining :	$640,000
Noah Laba	$750,000 (2)
-Salary Remaining :	$600,000
Total Pro Players	22
Salary Commitment
Year 2026 : $95,436,250
Year 2027 : $43,767,500
Year 2028 : $16,422,500
Year 2029 : $16,422,500
Salary Average Commitment
Year 2026 : $89,186,250
Year 2027 : $37,517,500
Year 2028 : $16,422,500
Year 2029 : $16,422,500
Salary Cap with 1 Way Contract
Year 2026 : $95,436,250
Year 2027 : $43,767,500
Year 2028 : $16,422,500
Year 2029 : $16,422,500

Farm Players Salaries
Wilmer Skoog	$130,000 (3)
Salary Remaining :	$97,933
Cal Petersen	$125,000 (3)
Salary Remaining :	$94,167
Martin Pospisil	$120,000 (1)
Salary Remaining :	$90,400
Kyle Crnkovic	$99,500 (5)
Salary Remaining :	$74,957
Joe Arntsen	$95,000 (4)
Salary Remaining :	$71,567
Milo Roelens	$95,000 (4)
Salary Remaining :	$71,567
Cameron Butler	$89,438 (3)
Salary Remaining :	$67,376
Adam Beckman	$84,375 (3)
Salary Remaining :	$63,563
Mikael Diotte	$82,500 (5)
Salary Remaining :	$62,150
Brandon Baddock	$82,500 (3)
Salary Remaining :	$62,150
William Rousseau	$80,000 (4)
Salary Remaining :	$60,267
Rodrigo Abols	$80,000 (4)
Salary Remaining :	$60,267
Jacob Doty	$80,000 (1)
Salary Remaining :	$60,267
John Farinacci	$75,000 (1)
Salary Remaining :	$56,500
Antti Tuomisto	$75,000 (1)
Salary Remaining :	$56,500
Justin Nachbaur	$75,000 (1)
Salary Remaining :	$56,500
Derek Daschke	$75,000 (1)
Salary Remaining :	$56,500
Lleyton Moore	$75,000 (3)
Salary Remaining :	$56,500
Jean-Luc Foudy	$75,000 (1)
Salary Remaining :	$56,500
Nikita Pavlychev	$75,000 (1)
Salary Remaining :	$56,500
Farm Player108	$75,000 (1)
Salary Remaining :	$56,500
Wyatt Aamodt	$70,000 (2)
Salary Remaining :	$52,733
Clay Stevenson	$60,000 (1)
Salary Remaining :	$45,200
Steven Santini	$50,000 (2)
Salary Remaining :	$37,667
Total Farm Players	24
Salary Commitment
Year 2026 : $2,023,313
Year 2027 : $1,238,313
Year 2028 : $1,118,313
Year 2029 : $532,000
Salary Average Commitment
Year 2026 : $2,023,313
Year 2027 : $1,238,313
Year 2028 : $1,118,313
Year 2029 : $532,000

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$8,344,000
Expense
Pro Players Total Salaries	$55,453,750
Farm Players Total Salaries	$2,927,958
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$11,210,000
Pro Year To Date Expenses	$11,132,680
Farm Year To Date Expenses	$719,467
Pro Salary Cap To Date	$8,839,180
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,462,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$299,750
Pro Estimated Expenses	$44,363,000
Farm Remaining Season Days	113
Farm Expenses Per Days	$19,520
Farm Estimated Expenses	$2,205,760
Estimated Season Expenses	$46,568,760
Estimated Season Salary Cap	$55,332,232
Estimate Under Maximum Salary Cap of $95,500,000	$40,167,768
Estimate Over Minimum Salary Cap of $0	$55,332,232
Current Bank Account	$2,137,620
Projected Bank Account	($8,969,140)

Pro Players Salaries
Kevin Hayes (1 Way Contract)	$6,200,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$4,960,000
Jacob Markstrom (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,800,000
Joel Farabee (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,400,000
Gabriel Landeskog (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,000,000
Warren Foegele (1 Way Contract)	$3,750,000 (3)
-Salary Remaining :	$3,000,000
Logan O'Connor (1 Way Contract)	$3,150,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,520,000
Alex Nedeljkovic (1 Way Contract)	$2,750,000 (5)
-Salary Remaining :	$2,200,000
Linus Karlsson (1 Way Contract)	$2,137,500 (1)
-Salary Remaining :	$1,710,000
Henri Jokiharju (1 Way Contract)	$2,000,000 (5)
-Salary Remaining :	$1,600,000
Isak Posch (1 Way Contract)	$2,000,000 (5)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,600,000
Kailer Yamamoto (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$1,320,000
Pontus Holmberg (1 Way Contract)	$1,550,000 (1)
-Salary Remaining :	$1,240,000
Jackson van de Leest (1 Way Contract)	$1,500,000 (5)
-Salary Remaining :	$1,200,000
Benjamin Kindel (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,200,000
Oskar Sundqvist (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,200,000
Mason Lohrei	$1,000,000 (1)
-Salary Remaining :	$800,000
Jake Christiansen	$975,000 (1)
-Salary Remaining :	$780,000
Alexander Holtz	$921,250 (3)
-Salary Remaining :	$737,000
Sam Colangelo	$900,000 (2)
-Salary Remaining :	$720,000
Jan Mysak	$852,500 (3)
-Salary Remaining :	$682,000
Daemon Hunt	$852,500 (3)
-Salary Remaining :	$682,000
Thomas Bordeleau	$852,500 (3)
-Salary Remaining :	$682,000
Michael DiPietro	$812,500 (1)
-Salary Remaining :	$650,000
Jayden Struble	$750,000 (1)
-Salary Remaining :	$600,000
Antonio Stranges	$700,000 (1)
-Salary Remaining :	$560,000
Max Sasson	$650,000 (1)
-Salary Remaining :	$520,000
Total Pro Players	26
Salary Commitment
Year 2026 : $55,453,750
Year 2027 : $31,528,750
Year 2028 : $25,128,750
Year 2029 : $8,250,000
Salary Average Commitment
Year 2026 : $55,453,750
Year 2027 : $31,528,750
Year 2028 : $25,128,750
Year 2029 : $8,250,000
Salary Cap with 1 Way Contract
Year 2026 : $44,103,750
Year 2027 : $26,378,750
Year 2028 : $19,978,750
Year 2029 : $6,250,000

Farm Players Salaries
Tyler Kopff	$149,000 (5)
Salary Remaining :	$112,247
Jackson Parsons	$149,000 (5)
Salary Remaining :	$112,247
Ryan Fanti	$140,000 (4)
Salary Remaining :	$105,467
Filip Hallander	$140,000 (5)
Salary Remaining :	$105,467
Jackson Dorrington	$140,000 (4)
Salary Remaining :	$105,467
Daniel Carr	$140,000 (5)
Salary Remaining :	$105,467
Kenta Isogai	$140,000 (1)
Salary Remaining :	$105,467
Juuso Parssinen	$125,000 (2)
Salary Remaining :	$94,167
Alex Nylander	$108,500 (4)
Salary Remaining :	$81,737
Travis Boyd	$101,250 (1)
Salary Remaining :	$76,275
Dysin Mayo	$95,000 (2)
Salary Remaining :	$71,567
Justin Robidas	$94,875 (4)
Salary Remaining :	$71,473
Connor Mackey	$92,833 (1)
Salary Remaining :	$69,934
Gracyn Sawchyn	$90,000 (3)
Salary Remaining :	$67,800
Ondrej Becher	$82,500 (2)
Salary Remaining :	$62,150
Valtteri Puustinen	$77,500 (1)
Salary Remaining :	$58,383
Nikita Alexandrov	$77,500 (1)
Salary Remaining :	$58,383
Austin Strand	$75,000 (2)
Salary Remaining :	$56,500
Marcus Hogberg	$75,000 (4)
Salary Remaining :	$56,500
Mark Duarte	$75,000 (1)
Salary Remaining :	$56,500
Kyle Marino	$75,000 (4)
Salary Remaining :	$56,500
Luke Rowe	$75,000 (4)
Salary Remaining :	$56,500
John Prokop	$75,000 (3)
Salary Remaining :	$56,500
Matyas Melovsky	$75,000 (3)
Salary Remaining :	$56,500
Dylan Anhorn	$75,000 (4)
Salary Remaining :	$56,500
Jon McDonald	$75,000 (4)
Salary Remaining :	$56,500
Jared Davidson	$60,000 (1)
Salary Remaining :	$45,200
Sam Bitten	$50,000 (3)
Salary Remaining :	$37,667
Phillip Di Giuseppe	$50,000 (3)
Salary Remaining :	$37,667
Mitch McLain	$50,000 (3)
Salary Remaining :	$37,667
Mackenzie MacEachern	$50,000 (3)
Salary Remaining :	$37,667
Lucas Condotta	$50,000 (2)
Salary Remaining :	$37,667
Total Farm Players	32
Salary Commitment
Year 2026 : $2,927,958
Year 2027 : $2,303,875
Year 2028 : $1,876,375
Year 2029 : $1,436,375
Salary Average Commitment
Year 2026 : $2,927,958
Year 2027 : $2,303,875
Year 2028 : $1,876,375
Year 2029 : $1,436,375

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$8,344,000
Expense
Pro Players Total Salaries	$77,885,404
Farm Players Total Salaries	$1,900,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,577,074
Farm Year To Date Expenses	$455,679
Pro Salary Cap To Date	$14,787,087
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,462,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$421,002
Pro Estimated Expenses	$62,308,296
Farm Remaining Season Days	113
Farm Expenses Per Days	$12,667
Farm Estimated Expenses	$1,431,371
Estimated Season Expenses	$63,739,667
Estimated Season Salary Cap	$73,935,435
Estimate Under Maximum Salary Cap of $95,500,000	$21,564,565
Estimate Over Minimum Salary Cap of $0	$73,935,435
Current Bank Account	$5,400,454
Projected Bank Account	($22,877,213)

Pro Players Salaries
Claude Giroux (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$8,000,000
Vince Dunn (1 Way Contract)	$9,261,000 (3)
-Salary Remaining :	$7,408,800
Nazem Kadri (1 Way Contract)	$8,300,000 (1)
-Salary Remaining :	$6,640,000
Andrei Kuzmenko (1 Way Contract)	$6,930,000 (2)
-Salary Remaining :	$5,544,000
Matt Boldy (1 Way Contract)	$6,930,000 (3)
-Salary Remaining :	$5,544,000
Mattias Samuelsson (1 Way Contract)	$4,264,285 (2)
-Salary Remaining :	$3,411,428
Olli Maatta (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$3,360,000
Rasmus Sandin (1 Way Contract)	$4,140,000 (2)
-Salary Remaining :	$3,312,000
Carson Soucy (1 Way Contract)	$3,950,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,160,000
Alexander Kerfoot (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$2,400,000
Kevin Stenlund (1 Way Contract)	$2,700,000 (4)
-Salary Remaining :	$2,160,000
Erik Haula (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,600,000
Pius Suter (1 Way Contract)	$1,872,000 (1)
-Salary Remaining :	$1,497,600
Sam Malinski	$1,400,000 (1)
-Salary Remaining :	$1,120,000
Nils Hoglander	$1,375,000 (3)
-Salary Remaining :	$1,100,000
Jonas Johansson	$1,162,500 (3)
-Salary Remaining :	$930,000
Niko Mikkola	$1,063,125 (1)
-Salary Remaining :	$850,500
Cody Glass	$1,005,244 (1)
-Salary Remaining :	$804,195
Vasily Podkolzin	$990,000 (2)
-Salary Remaining :	$792,000
Colton Sissons	$925,000 (1)
-Salary Remaining :	$740,000
Eric Comrie	$900,000 (2)
-Salary Remaining :	$720,000
Gage Goncalves	$767,250 (3)
-Salary Remaining :	$613,800
Spencer Stastney	$750,000 (2)
-Salary Remaining :	$600,000
Total Pro Players	23
Salary Commitment
Year 2026 : $77,885,404
Year 2027 : $50,320,035
Year 2028 : $22,195,750
Year 2029 : $2,700,000
Salary Average Commitment
Year 2026 : $77,885,404
Year 2027 : $50,320,035
Year 2028 : $22,195,750
Year 2029 : $2,700,000
Salary Cap with 1 Way Contract
Year 2026 : $73,935,404
Year 2027 : $46,370,035
Year 2028 : $22,195,750
Year 2029 : $2,700,000

Farm Players Salaries
Harrison Scott	$90,000 (3)
Salary Remaining :	$67,800
Luke Prokop	$82,500 (2)
Salary Remaining :	$62,150
Emil Pieniniemi	$80,000 (3)
Salary Remaining :	$60,267
Jack Rathbone	$77,500 (1)
Salary Remaining :	$58,383
Filip Larsson	$75,000 (1)
Salary Remaining :	$56,500
Kai Uchacz	$75,000 (2)
Salary Remaining :	$56,500
Zach Metsa	$75,000 (1)
Salary Remaining :	$56,500
Roby Jarventie	$75,000 (1)
Salary Remaining :	$56,500
Carter King	$75,000 (3)
Salary Remaining :	$56,500
Farm Goalie15	$75,000 (1)
Salary Remaining :	$56,500
Georgii Merkulov	$75,000 (2)
Salary Remaining :	$56,500
Aaron Huglen	$75,000 (3)
Salary Remaining :	$56,500
Ben Steeves	$75,000 (2)
Salary Remaining :	$56,500
Jackson Kunz	$75,000 (3)
Salary Remaining :	$56,500
Zac Funk	$75,000 (2)
Salary Remaining :	$56,500
Reece Vitelli	$75,000 (1)
Salary Remaining :	$56,500
Cade Webber	$75,000 (2)
Salary Remaining :	$56,500
Farm Goalie14	$75,000 (1)
Salary Remaining :	$56,500
Farm Player107	$75,000 (1)
Salary Remaining :	$56,500
Leo Loof	$70,000 (1)
Salary Remaining :	$52,733
Wyatt Kaiser	$70,000 (1)
Salary Remaining :	$52,733
Tucker Robertson	$65,000 (1)
Salary Remaining :	$48,967
Colin Felix	$60,000 (3)
Salary Remaining :	$45,200
Logan Shaw	$60,000 (1)
Salary Remaining :	$45,200
Jordan Oesterle	$60,000 (2)
Salary Remaining :	$45,200
Justin Dowling	$60,000 (1)
Salary Remaining :	$45,200
Total Farm Players	26
Salary Commitment
Year 2026 : $1,900,000
Year 2027 : $972,500
Year 2028 : $455,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,900,000
Year 2027 : $972,500
Year 2028 : $455,000
Year 2029 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	32
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$10,430,000
Expense
Pro Players Total Salaries	$81,357,384
Farm Players Total Salaries	$3,852,284
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,318,776
Farm Year To Date Expenses	$935,117
Pro Salary Cap To Date	$16,318,776
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,376,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$439,770
Pro Estimated Expenses	$65,085,960
Farm Remaining Season Days	113
Farm Expenses Per Days	$25,682
Farm Estimated Expenses	$2,902,066
Estimated Season Expenses	$67,988,026
Estimated Season Salary Cap	$81,404,736
Estimate Under Maximum Salary Cap of $95,500,000	$14,095,264
Estimate Over Minimum Salary Cap of $0	$81,404,736
Current Bank Account	$31,657,872
Projected Bank Account	($2,954,154)

Pro Players Salaries
Adrian Kempe (1 Way Contract)	$7,699,750 (3)
-Salary Remaining :	$6,159,800
Ivan Provorov (1 Way Contract)	$7,300,000 (4)
-Salary Remaining :	$5,840,000
Seth Jarvis (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$5,600,000
Trevor Zegras (1 Way Contract)	$6,899,800 (5)
-Salary Remaining :	$5,519,840
Alex Tuch (1 Way Contract)	$6,430,000 (3)
-Salary Remaining :	$5,144,000
Tom Wilson (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,800,000
Ryan Lindgren (1 Way Contract)	$5,850,000 (3)
-Salary Remaining :	$4,680,000
Carter Verhaeghe (1 Way Contract)	$5,831,334 (2)
-Salary Remaining :	$4,665,067
Brandon Montour (1 Way Contract)	$4,725,000 (1)
-Salary Remaining :	$3,780,000
Chandler Stephenson (1 Way Contract)	$3,712,500 (1)
-Salary Remaining :	$2,970,000
Robert Thomas (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$2,800,000
Jeremy Lauzon (1 Way Contract)	$2,799,750 (3)
-Salary Remaining :	$2,239,800
Arvid Soderblom (1 Way Contract)	$2,611,500 (1)
-Salary Remaining :	$2,089,200
Morgan Geekie (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,200,000
Cole Smith	$1,498,000 (3)
-Salary Remaining :	$1,198,400
Casey DeSmith	$1,400,000 (1)
-Salary Remaining :	$1,120,000
John Klingberg	$1,300,000 (3)
-Salary Remaining :	$1,040,000
Jalen Chatfield	$1,141,000 (3)
-Salary Remaining :	$912,800
Arttu Hyry	$962,500 (3)
-Salary Remaining :	$770,000
Yan Kuznetsov	$893,750 (4)
-Salary Remaining :	$715,000
Dylan Garand	$852,500 (4)
-Salary Remaining :	$682,000
Justin Hryckowian	$800,000 (1)
-Salary Remaining :	$640,000
Dennis Hildeby	$650,000 (1)
-Salary Remaining :	$520,000
Total Pro Players	23
Salary Commitment
Year 2026 : $81,357,384
Year 2027 : $55,458,384
Year 2028 : $52,627,050
Year 2029 : $15,946,050
Salary Average Commitment
Year 2026 : $81,357,384
Year 2027 : $55,458,384
Year 2028 : $49,627,050
Year 2029 : $15,946,050
Salary Cap with 1 Way Contract
Year 2026 : $81,357,384
Year 2027 : $55,458,384
Year 2028 : $49,627,050
Year 2029 : $15,946,050

Farm Players Salaries
Owen Flores	$150,000 (1)
Salary Remaining :	$113,000
Jonny Brodzinski	$150,000 (3)
Salary Remaining :	$113,000
Barclay Goodrow	$149,900 (3)
Salary Remaining :	$112,925
Chas Sharpe	$145,100 (1)
Salary Remaining :	$109,309
Matt Luff	$145,000 (3)
Salary Remaining :	$109,233
Zach Urdahl	$140,000 (1)
Salary Remaining :	$105,467
Nils Lundkvist	$137,500 (3)
Salary Remaining :	$103,583
Kalle Vaisanen	$135,000 (1)
Salary Remaining :	$101,700
Matteo Costantini	$130,000 (1)
Salary Remaining :	$97,933
Kyle Keyser	$130,000 (1)
Salary Remaining :	$97,933
Marc Del Gaizo	$130,000 (1)
Salary Remaining :	$97,933
Noah Gregor	$130,000 (1)
Salary Remaining :	$97,933
Nikolas Matinpalo	$122,500 (5)
Salary Remaining :	$92,283
William Dufour	$120,000 (1)
Salary Remaining :	$90,400
Mitchell Chaffee	$112,000 (4)
Salary Remaining :	$84,373
Lucas Carlsson	$103,967 (3)
Salary Remaining :	$78,322
Uvis Balinskis	$97,500 (3)
Salary Remaining :	$73,450
Will Dineen	$90,000 (1)
Salary Remaining :	$67,800
Nick Poisson	$90,000 (1)
Salary Remaining :	$67,800
Arthur Kaliyev	$85,250 (3)
Salary Remaining :	$64,222
Ilya Solovyov	$85,217 (3)
Salary Remaining :	$64,197
Parker Ford	$80,000 (1)
Salary Remaining :	$60,267
Hunter McDonald	$80,000 (1)
Salary Remaining :	$60,267
Danil Gushchin	$80,000 (2)
Salary Remaining :	$60,267
Patrick Giles	$77,450 (1)
Salary Remaining :	$58,346
Maxence Guenette	$77,450 (1)
Salary Remaining :	$58,346
Brandon Scanlin	$77,450 (1)
Salary Remaining :	$58,346
Josh Davies	$75,000 (2)
Salary Remaining :	$56,500
Jacob Truscott	$75,000 (3)
Salary Remaining :	$56,500
Vincent Sevigny	$75,000 (1)
Salary Remaining :	$56,500
Luke Krys	$75,000 (1)
Salary Remaining :	$56,500
Chase Pietila	$75,000 (3)
Salary Remaining :	$56,500
Dylan Peterson	$75,000 (2)
Salary Remaining :	$56,500
Riese Gaber	$75,000 (2)
Salary Remaining :	$56,500
Jack Malone	$75,000 (2)
Salary Remaining :	$56,500
Carter Gylander	$75,000 (2)
Salary Remaining :	$56,500
Dino Kambeitz	$66,000 (1)
Salary Remaining :	$49,720
Bogdan Trineyev	$60,000 (1)
Salary Remaining :	$45,200
Lleyton Roed	$0 (0)
Salary Remaining :	$0
Total Farm Players	39
Salary Commitment
Year 2026 : $3,852,284
Year 2027 : $1,793,834
Year 2028 : $1,338,834
Year 2029 : $234,500
Salary Average Commitment
Year 2026 : $3,852,284
Year 2027 : $1,793,834
Year 2028 : $1,338,834
Year 2029 : $234,500

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	33
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$9,387,000
Expense
Pro Players Total Salaries	$84,899,106
Farm Players Total Salaries	$2,251,995
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,910,070
Farm Year To Date Expenses	$549,536
Pro Salary Cap To Date	$16,910,070
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,419,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$458,914
Pro Estimated Expenses	$67,919,272
Farm Remaining Season Days	113
Farm Expenses Per Days	$15,013
Farm Estimated Expenses	$1,696,469
Estimated Season Expenses	$69,615,741
Estimated Season Salary Cap	$84,829,342
Estimate Under Maximum Salary Cap of $95,500,000	$10,670,658
Estimate Over Minimum Salary Cap of $0	$84,829,342
Current Bank Account	($4,621,269)
Projected Bank Account	($39,818,010)

Pro Players Salaries
Tim Stutzle (1 Way Contract)	$9,393,750 (3)
-Salary Remaining :	$7,515,000
Dylan Guenther (1 Way Contract)	$7,142,857 (3)
-Salary Remaining :	$5,714,286
Jake DeBrusk (1 Way Contract)	$6,930,000 (3)
-Salary Remaining :	$5,544,000
Thatcher Demko	$6,900,000 (3)
-Salary Remaining :	$5,520,000
Justin Faulk (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,800,000
Sam Bennett (1 Way Contract)	$5,499,999 (3)
-Salary Remaining :	$4,399,999
Adam Henrique (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,000,000
Tyler Toffoli (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$4,000,000
MacKenzie Weegar (1 Way Contract)	$4,387,500 (1)
-Salary Remaining :	$3,510,000
Joel Armia (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,200,000
Jake Neighbours (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,000,000
Aliaksei Protas (1 Way Contract)	$3,562,500 (4)
-Salary Remaining :	$2,850,000
Tyler Myers (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,800,000
Erik Gudbranson (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,600,000
Lane Hutson (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,600,000
Radek Faksa (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,200,000
Bobby Brink (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,200,000
Luke Schenn	$1,495,000 (3)
-Salary Remaining :	$1,196,000
Kevin Lankinen	$1,400,000 (1)
-Salary Remaining :	$1,120,000
Mark Jankowski	$1,095,000 (1)
-Salary Remaining :	$876,000
Evander Kane	$1,000,000 (2)
-Salary Remaining :	$800,000
Arturs Silovs	$935,000 (2)
-Salary Remaining :	$748,000
Justin Brazeau	$907,500 (3)
-Salary Remaining :	$726,000
Total Pro Players	23
Salary Commitment
Year 2026 : $84,899,106
Year 2027 : $62,516,606
Year 2028 : $43,831,606
Year 2029 : $3,562,500
Salary Average Commitment
Year 2026 : $84,899,106
Year 2027 : $62,516,606
Year 2028 : $43,831,606
Year 2029 : $3,562,500
Salary Cap with 1 Way Contract
Year 2026 : $84,899,106
Year 2027 : $62,516,606
Year 2028 : $43,831,606
Year 2029 : $3,562,500

Farm Players Salaries
Lars Eller	$145,000 (2)
Salary Remaining :	$109,233
Nick Abruzzese	$130,000 (1)
Salary Remaining :	$97,933
Andreas Englund	$100,583 (1)
Salary Remaining :	$75,773
Adam Erne	$100,000 (2)
Salary Remaining :	$75,333
Gleb Trikozov	$90,000 (2)
Salary Remaining :	$67,800
Jakob Pelletier	$88,000 (2)
Salary Remaining :	$66,293
Raphael Lavoie	$87,413 (1)
Salary Remaining :	$65,851
Kale Clague	$85,250 (1)
Salary Remaining :	$64,222
Hunter Brzustewicz	$82,500 (2)
Salary Remaining :	$62,150
Calen Addison	$82,500 (1)
Salary Remaining :	$62,150
Arshdeep Bains	$80,750 (1)
Salary Remaining :	$60,832
Cole Schwindt	$80,000 (2)
Salary Remaining :	$60,267
Farm Player114	$75,000 (1)
Salary Remaining :	$56,500
Farm Player115	$75,000 (1)
Salary Remaining :	$56,500
Rafael Harvey-Pinard	$75,000 (1)
Salary Remaining :	$56,500
Taylor Makar	$75,000 (3)
Salary Remaining :	$56,500
Florian Xhekaj	$75,000 (2)
Salary Remaining :	$56,500
Sergei Murashov	$75,000 (2)
Salary Remaining :	$56,500
Matthew Highmore	$75,000 (1)
Salary Remaining :	$56,500
Noah Philp	$75,000 (1)
Salary Remaining :	$56,500
Farm Goalie23	$75,000 (1)
Salary Remaining :	$56,500
Michael Koster	$75,000 (1)
Salary Remaining :	$56,500
Bennett Schimek	$75,000 (3)
Salary Remaining :	$56,500
Victor Mancini	$75,000 (2)
Salary Remaining :	$56,500
Kirill Kudryavtsev	$75,000 (3)
Salary Remaining :	$56,500
Aidan McDonough	$75,000 (2)
Salary Remaining :	$56,500
Jagger Joshua	$50,000 (3)
Salary Remaining :	$37,667
Total Farm Players	27
Salary Commitment
Year 2026 : $2,251,996
Year 2027 : $1,160,500
Year 2028 : $275,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,251,996
Year 2027 : $1,160,500
Year 2028 : $275,000
Year 2029 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$7,301,000
Expense
Pro Players Total Salaries	$86,450,919
Farm Players Total Salaries	$3,206,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$7,359,525
Pro Year To Date Expenses	$17,290,174
Farm Year To Date Expenses	$790,875
Pro Salary Cap To Date	$17,290,174
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,505,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$467,302
Pro Estimated Expenses	$69,160,696
Farm Remaining Season Days	113
Farm Expenses Per Days	$21,375
Farm Estimated Expenses	$2,415,375
Estimated Season Expenses	$71,576,071
Estimated Season Salary Cap	$93,810,395
Estimate Under Maximum Salary Cap of $95,500,000	$1,689,605
Estimate Over Minimum Salary Cap of $0	$93,810,395
Current Bank Account	($6,165,016)
Projected Bank Account	($41,236,087)

Pro Players Salaries
Brock Nelson (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$8,000,000
Victor Hedman (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$6,400,000
Mathew Barzal (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$6,000,000
Andrei Svechnikov (1 Way Contract)	$6,626,250 (1)
-Salary Remaining :	$5,301,000
Jared McCann (1 Way Contract)	$6,300,000 (2)
-Salary Remaining :	$5,040,000
Troy Terry (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$4,800,000
Blake Coleman (1 Way Contract)	$5,770,000 (3)
-Salary Remaining :	$4,616,000
Mika Zibanejad (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$4,400,000
Simon Nemec (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,600,000
Jonas Brodin (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,600,000
Shea Theodore (1 Way Contract)	$3,556,335 (2)
-Salary Remaining :	$2,845,068
Jordan Martinook (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$2,080,000
Adam Pelech (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$1,800,000
Pavel Mintyukov (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,600,000
Macklin Celebrini (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,600,000
Leo Carlsson (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,600,000
Corey Perry	$1,400,000 (3)
-Salary Remaining :	$1,120,000
Jesperi Kotkaniemi	$1,300,000 (1)
-Salary Remaining :	$1,040,000
Alexey Toropchenko	$1,250,000 (1)
-Salary Remaining :	$1,000,000
Logan Thompson	$1,073,334 (3)
-Salary Remaining :	$858,667
Jacob Fowler	$825,000 (2)
-Salary Remaining :	$660,000
Olen Zellweger	$800,000 (1)
-Salary Remaining :	$640,000
Colten Ellis	$700,000 (1)
-Salary Remaining :	$560,000
Total Pro Players	23
Salary Commitment
Year 2026 : $86,450,919
Year 2027 : $51,424,669
Year 2028 : $21,743,334
Year 2029 : $13,500,000
Salary Average Commitment
Year 2026 : $86,450,919
Year 2027 : $42,174,669
Year 2028 : $21,743,334
Year 2029 : $13,500,000
Salary Cap with 1 Way Contract
Year 2026 : $86,450,919
Year 2027 : $42,174,669
Year 2028 : $21,743,334
Year 2029 : $13,500,000

Farm Players Salaries
Nico Sturm	$150,000 (5)
Salary Remaining :	$113,000
Pheonix Copley	$145,000 (4)
Salary Remaining :	$109,233
Ryan Reaves	$140,000 (3)
Salary Remaining :	$105,467
Mitchell Stephens	$140,000 (2)
Salary Remaining :	$105,467
Dillon Boucher	$140,000 (2)
Salary Remaining :	$105,467
Dalton Bancroft	$140,000 (2)
Salary Remaining :	$105,467
Trent Frederic	$130,000 (1)
Salary Remaining :	$97,933
Jesper Boqvist	$130,000 (1)
Salary Remaining :	$97,933
Taylor Raddysh	$130,000 (1)
Salary Remaining :	$97,933
Urho Vaakanainen	$130,000 (1)
Salary Remaining :	$97,933
Dalton Smith	$120,000 (3)
Salary Remaining :	$90,400
Nathan Bastian	$116,250 (5)
Salary Remaining :	$87,575
Mads Sogaard	$95,000 (3)
Salary Remaining :	$71,567
Nicolas Deslauriers	$90,000 (2)
Salary Remaining :	$67,800
Hunter Haight	$90,000 (2)
Salary Remaining :	$67,800
Beau Akey	$90,000 (3)
Salary Remaining :	$67,800
David Goyette	$90,000 (2)
Salary Remaining :	$67,800
Shai Buium	$90,000 (2)
Salary Remaining :	$67,800
Daniil Miromanov	$85,000 (5)
Salary Remaining :	$64,033
Chase Stillman	$80,000 (1)
Salary Remaining :	$60,267
Ryland Mosley	$75,000 (2)
Salary Remaining :	$56,500
Matthew Barbolini	$75,000 (1)
Salary Remaining :	$56,500
Lucas Vanroboys	$75,000 (1)
Salary Remaining :	$56,500
Dylan Coghlan	$75,000 (5)
Salary Remaining :	$56,500
Sammy Walker	$75,000 (1)
Salary Remaining :	$56,500
Oscar Eklind	$75,000 (1)
Salary Remaining :	$56,500
Jacob Perreault	$75,000 (1)
Salary Remaining :	$56,500
Ryan Ufko	$75,000 (2)
Salary Remaining :	$56,500
Cal Foote	$75,000 (1)
Salary Remaining :	$56,500
Oliver Wahlstrom	$75,000 (1)
Salary Remaining :	$56,500
Sasha Pastujov	$70,000 (1)
Salary Remaining :	$52,733
Ethan Del Mastro	$65,000 (1)
Salary Remaining :	$48,967
Total Farm Players	32
Salary Commitment
Year 2026 : $3,206,250
Year 2027 : $1,946,250
Year 2028 : $1,016,250
Year 2029 : $571,250
Salary Average Commitment
Year 2026 : $3,206,250
Year 2027 : $1,946,250
Year 2028 : $1,016,250
Year 2029 : $571,250

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$8,344,000
Expense
Pro Players Total Salaries	$45,925,125
Farm Players Total Salaries	$3,847,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$9,185,028
Farm Year To Date Expenses	$949,124
Pro Salary Cap To Date	$9,185,028
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,462,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$248,244
Pro Estimated Expenses	$36,740,112
Farm Remaining Season Days	113
Farm Expenses Per Days	$25,652
Farm Estimated Expenses	$2,898,676
Estimated Season Expenses	$39,638,788
Estimated Season Salary Cap	$45,925,140
Estimate Under Maximum Salary Cap of $95,500,000	$49,574,860
Estimate Over Minimum Salary Cap of $0	$45,925,140
Current Bank Account	$28,323,585
Projected Bank Account	$24,146,797

Pro Players Salaries
Shane Pinto (1 Way Contract)	$6,425,000 (1)
-Salary Remaining :	$5,140,000
Kirill Marchenko (1 Way Contract)	$4,620,000 (5)
-Salary Remaining :	$3,696,000
Noah Cates (1 Way Contract)	$3,600,000 (1)
-Salary Remaining :	$2,880,000
Cole Perfetti (1 Way Contract)	$3,575,000 (4)
-Salary Remaining :	$2,860,000
Luke Evangelista (1 Way Contract)	$3,300,000 (4)
-Salary Remaining :	$2,640,000
Alex Newhook (1 Way Contract)	$3,190,000 (3)
-Salary Remaining :	$2,552,000
Sean Monahan (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,000,000
Egor Chinakhov (1 Way Contract)	$2,079,000 (3)
-Salary Remaining :	$1,663,200
Cam York (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,600,000
Jackson Blake (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,200,000
Vladimir Tarasenko	$1,400,000 (2)
-Salary Remaining :	$1,120,000
Darren Raddysh	$1,365,000 (2)
-Salary Remaining :	$1,092,000
Jackson LaCombe	$1,250,000 (1)
-Salary Remaining :	$1,000,000
Philipp Kurashev	$1,200,000 (2)
-Salary Remaining :	$960,000
Shakir Mukhamadullin	$1,100,000 (4)
-Salary Remaining :	$880,000
Kevin Bahl	$1,039,500 (2)
-Salary Remaining :	$831,600
Louis Crevier	$990,000 (3)
-Salary Remaining :	$792,000
Dustin Wolf	$962,500 (3)
-Salary Remaining :	$770,000
Jiri Kulich	$950,000 (1)
-Salary Remaining :	$760,000
Ukko-Pekka Luukkonen	$829,125 (1)
-Salary Remaining :	$663,300
Emmitt Finnie	$750,000 (2)
-Salary Remaining :	$600,000
Tyler Kleven	$650,000 (1)
-Salary Remaining :	$520,000
Alex Laferriere	$650,000 (1)
-Salary Remaining :	$520,000
Total Pro Players	23
Salary Commitment
Year 2026 : $45,925,125
Year 2027 : $31,571,000
Year 2028 : $21,816,500
Year 2029 : $12,595,000
Salary Average Commitment
Year 2026 : $45,925,125
Year 2027 : $31,571,000
Year 2028 : $21,816,500
Year 2029 : $12,595,000
Salary Cap with 1 Way Contract
Year 2026 : $45,925,125
Year 2027 : $31,571,000
Year 2028 : $21,816,500
Year 2029 : $12,595,000

Farm Players Salaries
Erik Gustafsson	$130,000 (1)
Salary Remaining :	$97,933
Ethan Bear	$130,000 (1)
Salary Remaining :	$97,933
Dominik Shine	$130,000 (1)
Salary Remaining :	$97,933
Jeff Petry	$130,000 (1)
Salary Remaining :	$97,933
Dryden Hunt	$130,000 (1)
Salary Remaining :	$97,933
Noah Ostlund	$115,000 (2)
Salary Remaining :	$86,633
Ryan Johnson	$100,000 (1)
Salary Remaining :	$75,333
Ivan Miroshnichenko	$100,000 (1)
Salary Remaining :	$75,333
Matvei Gridin	$97,500 (3)
Salary Remaining :	$73,450
Theo Lindstein	$97,500 (3)
Salary Remaining :	$73,450
Oliver Bonk	$97,500 (3)
Salary Remaining :	$73,450
Tanner Molendyk	$97,500 (3)
Salary Remaining :	$73,450
David Edstrom	$97,500 (3)
Salary Remaining :	$73,450
Isak Rosen	$92,500 (3)
Salary Remaining :	$69,683
Tristan Luneau	$90,000 (2)
Salary Remaining :	$67,800
Matyas Sapovaliv	$90,000 (2)
Salary Remaining :	$67,800
Elias Salomonsson	$90,000 (2)
Salary Remaining :	$67,800
Andrew Gibson	$90,000 (3)
Salary Remaining :	$67,800
Owen Beck	$90,000 (2)
Salary Remaining :	$67,800
Cole Reinhardt	$85,250 (1)
Salary Remaining :	$64,222
Danila Klimovich	$85,000 (3)
Salary Remaining :	$64,033
Bryce McConnell-Barker	$82,500 (2)
Salary Remaining :	$62,150
Aleksanteri Kaskimaki	$82,500 (2)
Salary Remaining :	$62,150
Coulson Pitre	$82,500 (2)
Salary Remaining :	$62,150
Nick DeSimone	$80,000 (5)
Salary Remaining :	$60,267
Aydar Suniev	$80,000 (3)
Salary Remaining :	$60,267
Alex Gagne	$80,000 (5)
Salary Remaining :	$60,267
Juraj Pekarcik	$80,000 (3)
Salary Remaining :	$60,267
Zach Dean	$80,000 (1)
Salary Remaining :	$60,267
Ben McCartney	$77,500 (2)
Salary Remaining :	$58,383
Jaxson Stauber	$77,500 (1)
Salary Remaining :	$58,383
Tim Washe	$75,000 (3)
Salary Remaining :	$56,500
Jakub Stancl	$75,000 (2)
Salary Remaining :	$56,500
Dylan Hryckowian	$75,000 (3)
Salary Remaining :	$56,500
Carl Lindbom	$75,000 (2)
Salary Remaining :	$56,500
Josh Filmon	$75,000 (2)
Salary Remaining :	$56,500
Cole O'Hara	$75,000 (3)
Salary Remaining :	$56,500
Tyson Jugnauth	$75,000 (3)
Salary Remaining :	$56,500
Tomas Suchanek	$75,000 (2)
Salary Remaining :	$56,500
Cam Squires	$75,000 (3)
Salary Remaining :	$56,500
Dans Locmelis	$75,000 (3)
Salary Remaining :	$56,500
Stanislav Svozil	$70,000 (1)
Salary Remaining :	$52,733
Georgi Romanov	$60,000 (1)
Salary Remaining :	$45,200
Total Farm Players	43
Salary Commitment
Year 2026 : $3,847,750
Year 2027 : $2,625,000
Year 2028 : $1,525,000
Year 2029 : $160,000
Salary Average Commitment
Year 2026 : $3,838,500
Year 2027 : $2,615,750
Year 2028 : $1,515,750
Year 2029 : $160,000

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	32
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$10,430,000
Expense
Pro Players Total Salaries	$98,773,917
Farm Players Total Salaries	$2,050,137
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,741,069
Farm Year To Date Expenses	$492,798
Pro Salary Cap To Date	$19,060,004
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,376,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$533,913
Pro Estimated Expenses	$79,019,124
Farm Remaining Season Days	113
Farm Expenses Per Days	$13,668
Farm Estimated Expenses	$1,544,484
Estimated Season Expenses	$80,563,608
Estimated Season Salary Cap	$95,199,196
Estimate Under Maximum Salary Cap of $95,500,000	$300,804
Estimate Over Minimum Salary Cap of $0	$95,199,196
Current Bank Account	($9,452,842)
Projected Bank Account	($56,640,450)

Pro Players Salaries
Zach Werenski (1 Way Contract)	$14,375,000 (5)
-Salary Remaining :	$11,500,000
Ilya Sorokin (1 Way Contract)	$12,375,000 (3)
-Salary Remaining :	$9,900,000
Alex Ovechkin (1 Way Contract)	$12,000,000 (1)
-Salary Remaining :	$9,600,000
Moritz Seider (1 Way Contract)	$9,405,000 (3)
-Salary Remaining :	$7,524,000
William Karlsson (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$7,200,000
Travis Sanheim (1 Way Contract)	$7,875,000 (2)
-Salary Remaining :	$6,300,000
Johnathan Kovacevic (1 Way Contract)	$5,600,000 (4)
-Salary Remaining :	$4,480,000
Matt Duchene (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,600,000
Rickard Rakell (1 Way Contract)	$4,262,500 (1)
-Salary Remaining :	$3,410,000
Jonathan Drouin (1 Way Contract)	$3,600,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,880,000
Matias Maccelli (1 Way Contract)	$3,253,750 (1)
-Salary Remaining :	$2,603,000
Morgan Frost (1 Way Contract)	$2,310,000 (1)
-Salary Remaining :	$1,848,000
Nick Bjugstad	$1,400,000 (2)
-Salary Remaining :	$1,120,000
Liam Foudy	$1,300,000 (1)
-Salary Remaining :	$1,040,000
Jonathan Aspirot	$1,200,000 (1)
-Salary Remaining :	$960,000
Dylan Gambrell	$1,112,667 (1)
-Salary Remaining :	$890,134
Jack LaFontaine	$950,000 (2)
-Salary Remaining :	$760,000
Justin Kirkland	$930,000 (1)
-Salary Remaining :	$744,000
Joseph Veleno	$900,000 (2)
-Salary Remaining :	$720,000
Ronan Seeley	$850,000 (1)
-Salary Remaining :	$680,000
Oskar Back	$825,000 (2)
-Salary Remaining :	$660,000
Alex Bump	$750,000 (3)
-Salary Remaining :	$600,000
Total Pro Players	22
Salary Commitment
Year 2026 : $98,773,917
Year 2027 : $67,055,000
Year 2028 : $42,505,000
Year 2029 : $19,975,000
Salary Average Commitment
Year 2026 : $98,773,917
Year 2027 : $67,055,000
Year 2028 : $42,505,000
Year 2029 : $19,975,000
Salary Cap with 1 Way Contract
Year 2026 : $95,173,917
Year 2027 : $63,455,000
Year 2028 : $42,505,000
Year 2029 : $19,975,000

Farm Players Salaries
Chase Yoder	$140,000 (3)
Salary Remaining :	$105,467
Adam Klapka	$135,000 (1)
Salary Remaining :	$101,700
Jeremy Smith	$125,000 (1)
Salary Remaining :	$94,167
Matt Rempe	$107,250 (4)
Salary Remaining :	$80,795
Jansen Harkins	$106,313 (4)
Salary Remaining :	$80,089
Bokondji Imama	$104,625 (4)
Salary Remaining :	$78,818
David Breazeale	$97,500 (4)
Salary Remaining :	$73,450
Tobie Bisson	$95,000 (5)
Salary Remaining :	$71,567
David Gucciardi	$89,200 (3)
Salary Remaining :	$67,197
Matthew Villalta	$85,250 (1)
Salary Remaining :	$64,222
Philippe Daoust	$85,000 (2)
Salary Remaining :	$64,033
Ville Heinola	$85,000 (2)
Salary Remaining :	$64,033
Jake Schmaltz	$75,000 (2)
Salary Remaining :	$56,500
Farm Player120	$75,000 (1)
Salary Remaining :	$56,500
Ronnie Attard	$75,000 (1)
Salary Remaining :	$56,500
Kai Schwindt	$75,000 (4)
Salary Remaining :	$56,500
Noah Laaouan	$75,000 (2)
Salary Remaining :	$56,500
Joe Dunlap	$75,000 (2)
Salary Remaining :	$56,500
Carson Bantle	$75,000 (2)
Salary Remaining :	$56,500
Farm Goalie4	$75,000 (1)
Salary Remaining :	$56,500
Farm Player12	$75,000 (1)
Salary Remaining :	$56,500
Alexis Gendron	$60,000 (1)
Salary Remaining :	$45,200
Mason Millman	$60,000 (1)
Salary Remaining :	$45,200
Total Farm Players	23
Salary Commitment
Year 2026 : $2,050,137
Year 2027 : $1,284,887
Year 2028 : $814,887
Year 2029 : $585,687
Salary Average Commitment
Year 2026 : $2,050,137
Year 2027 : $1,284,887
Year 2028 : $814,887
Year 2029 : $585,687

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	33
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$9,387,000
Expense
Pro Players Total Salaries	$67,996,589
Farm Players Total Salaries	$2,889,817
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,593,400
Farm Year To Date Expenses	$706,055
Pro Salary Cap To Date	$13,593,400
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,419,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$367,549
Pro Estimated Expenses	$54,397,252
Farm Remaining Season Days	113
Farm Expenses Per Days	$19,265
Farm Estimated Expenses	$2,176,945
Estimated Season Expenses	$56,574,197
Estimated Season Salary Cap	$67,990,652
Estimate Under Maximum Salary Cap of $95,500,000	$27,509,348
Estimate Over Minimum Salary Cap of $0	$67,990,652
Current Bank Account	$14,619,561
Projected Bank Account	($7,535,636)

Pro Players Salaries
Connor Hellebuyck (1 Way Contract)	$11,000,000 (2)
-Salary Remaining :	$8,800,000
Evgeni Malkin (1 Way Contract)	$10,000,000 (2)
-Salary Remaining :	$8,000,000
Chris Kreider (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$4,800,000
Matty Beniers (1 Way Contract)	$5,785,714 (1)
-Salary Remaining :	$4,628,571
Kaiden Guhle (1 Way Contract)	$5,445,000 (4)
-Salary Remaining :	$4,356,000
Jonas Siegenthaler (1 Way Contract)	$5,100,000 (4)
-Salary Remaining :	$4,080,000
Bowen Byram (1 Way Contract)	$3,811,500 (2)
-Salary Remaining :	$3,049,200
Braden Schneider (1 Way Contract)	$2,530,000 (3)
-Salary Remaining :	$2,024,000
Beckett Sennecke (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,000,000
Oliver Ekman-Larsson (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,600,000
Adam Fantilli (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,600,000
Yaroslav Askarov (1 Way Contract)	$1,980,000 (4)
-Salary Remaining :	$1,584,000
Tye Kartye	$1,125,000 (2)
-Salary Remaining :	$900,000
Joona Koppanen	$1,085,000 (4)
-Salary Remaining :	$868,000
Zachary Bolduc	$1,000,000 (1)
-Salary Remaining :	$800,000
Marco Kasper	$1,000,000 (1)
-Salary Remaining :	$800,000
Avery Hayes	$905,000 (1)
-Salary Remaining :	$724,000
Adam Engstrom	$825,000 (2)
-Salary Remaining :	$660,000
Jet Greaves	$804,375 (3)
-Salary Remaining :	$643,500
Nick Lardis	$800,000 (3)
-Salary Remaining :	$640,000
Logan Mailloux	$800,000 (1)
-Salary Remaining :	$640,000
Stephen Halliday	$750,000 (2)
-Salary Remaining :	$600,000
Tanner Pearson	$750,000 (3)
-Salary Remaining :	$600,000
Simon Edvinsson	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2026 : $67,996,589
Year 2027 : $56,505,875
Year 2028 : $22,994,375
Year 2029 : $13,610,000
Salary Average Commitment
Year 2026 : $67,996,589
Year 2027 : $56,505,875
Year 2028 : $22,994,375
Year 2029 : $13,610,000
Salary Cap with 1 Way Contract
Year 2026 : $67,996,589
Year 2027 : $56,505,875
Year 2028 : $22,994,375
Year 2029 : $13,610,000

Farm Players Salaries
Louis Domingue	$140,000 (4)
Salary Remaining :	$105,467
Samuel Bolduc	$100,000 (3)
Salary Remaining :	$75,333
Gabriel Seger	$100,000 (4)
Salary Remaining :	$75,333
Daniil But	$97,500 (3)
Salary Remaining :	$73,450
Otto Stenberg	$97,500 (2)
Salary Remaining :	$73,450
Josh Lopina	$96,617 (4)
Salary Remaining :	$72,785
Luke Toporowski	$95,700 (2)
Salary Remaining :	$72,094
Nikke Kokko	$90,000 (2)
Salary Remaining :	$67,800
Andrew Basha	$90,000 (3)
Salary Remaining :	$67,800
Kasper Halttunen	$90,000 (3)
Salary Remaining :	$67,800
Fabian Lysell	$85,000 (3)
Salary Remaining :	$64,033
Corson Ceulemans	$85,000 (3)
Salary Remaining :	$64,033
Yegor Sidorov	$82,500 (2)
Salary Remaining :	$62,150
Devin Kaplan	$80,000 (3)
Salary Remaining :	$60,267
Carson Lambos	$80,000 (1)
Salary Remaining :	$60,267
David Reinbacher	$80,000 (1)
Salary Remaining :	$60,267
Brennan Othmann	$80,000 (1)
Salary Remaining :	$60,267
Jackson Hallum	$75,000 (1)
Salary Remaining :	$56,500
Riley Bezeau	$75,000 (2)
Salary Remaining :	$56,500
Farm Player103	$75,000 (1)
Salary Remaining :	$56,500
William Stromgren	$75,000 (1)
Salary Remaining :	$56,500
Farm Player101	$75,000 (1)
Salary Remaining :	$56,500
Joey Willis	$75,000 (3)
Salary Remaining :	$56,500
Kyle McDonald	$75,000 (2)
Salary Remaining :	$56,500
Nikita Prishchepov	$75,000 (2)
Salary Remaining :	$56,500
Kaleb Lawrence	$75,000 (2)
Salary Remaining :	$56,500
Jaroslav Chmelar	$75,000 (3)
Salary Remaining :	$56,500
Tag Bertuzzi	$75,000 (1)
Salary Remaining :	$56,500
Landon Sim	$75,000 (3)
Salary Remaining :	$56,500
Jakub Rychlovsky	$75,000 (2)
Salary Remaining :	$56,500
Jake Chiasson	$75,000 (2)
Salary Remaining :	$56,500
Farm Goalie30	$75,000 (1)
Salary Remaining :	$56,500
Ben King	$65,000 (1)
Salary Remaining :	$48,967
Alex Jefferies	$65,000 (1)
Salary Remaining :	$48,967
Ethan Cardwell	$65,000 (1)
Salary Remaining :	$48,967
Total Farm Players	35
Salary Commitment
Year 2026 : $2,889,817
Year 2027 : $2,004,817
Year 2028 : $1,189,117
Year 2029 : $336,617
Salary Average Commitment
Year 2026 : $2,889,817
Year 2027 : $2,004,817
Year 2028 : $1,189,117
Year 2029 : $336,617

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$7,301,000
Expense
Pro Players Total Salaries	$55,771,250
Farm Players Total Salaries	$2,562,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$7,359,525
Pro Year To Date Expenses	$11,154,242
Farm Year To Date Expenses	$622,460
Pro Salary Cap To Date	$11,154,242
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,505,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$301,466
Pro Estimated Expenses	$44,616,968
Farm Remaining Season Days	113
Farm Expenses Per Days	$17,080
Farm Estimated Expenses	$1,930,040
Estimated Season Expenses	$46,547,008
Estimated Season Salary Cap	$63,130,735
Estimate Under Maximum Salary Cap of $95,500,000	$32,369,265
Estimate Over Minimum Salary Cap of $0	$63,130,735
Current Bank Account	($1,588,786)
Projected Bank Account	($11,630,794)

Pro Players Salaries
Mattias Ekholm (1 Way Contract)	$9,500,000 (1)
-Salary Remaining :	$7,600,000
Andrew Mangiapane (1 Way Contract)	$7,800,000 (3)
-Salary Remaining :	$6,240,000
Elvis Merzlikins (1 Way Contract)	$5,450,000 (1)
-Salary Remaining :	$4,360,000
Max Domi (1 Way Contract)	$4,050,000 (2)
-Salary Remaining :	$3,240,000
Anthony Duclair (1 Way Contract)	$3,510,000 (1)
-Salary Remaining :	$2,808,000
Adam Boqvist (1 Way Contract)	$2,925,000 (2)
-Salary Remaining :	$2,340,000
Nino Niederreiter (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,000,000
Alexandre Texier (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$1,840,000
Vitek Vanecek (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,600,000
Zayne Parekh (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,400,000
Christoffer Sedoff	$1,400,000 (3)
-Salary Remaining :	$1,120,000
Gabe Klassen	$1,400,000 (5)
-Salary Remaining :	$1,120,000
Brendan Furry	$1,400,000 (1)
-Salary Remaining :	$1,120,000
Eric Robinson	$1,365,000 (1)
-Salary Remaining :	$1,092,000
Justin Holl	$1,250,000 (4)
-Salary Remaining :	$1,000,000
Elmer Soderblom	$1,237,500 (3)
-Salary Remaining :	$990,000
Leevi Merilainen	$1,181,250 (5)
-Salary Remaining :	$945,000
Ivan Ryabkin	$900,000 (3)
-Salary Remaining :	$720,000
Declan Chisholm	$852,500 (1)
-Salary Remaining :	$682,000
Ian Moore	$800,000 (3)
-Salary Remaining :	$640,000
Tyson Kozak	$750,000 (1)
-Salary Remaining :	$600,000
Ben Berard	$750,000 (1)
-Salary Remaining :	$600,000
Nikita Nesterenko	$700,000 (1)
-Salary Remaining :	$560,000
Total Pro Players	23
Salary Commitment
Year 2026 : $55,771,250
Year 2027 : $26,693,750
Year 2028 : $19,718,750
Year 2029 : $5,831,250
Salary Average Commitment
Year 2026 : $48,296,250
Year 2027 : $26,693,750
Year 2028 : $19,718,750
Year 2029 : $5,831,250
Salary Cap with 1 Way Contract
Year 2026 : $55,771,250
Year 2027 : $26,693,750
Year 2028 : $19,718,750
Year 2029 : $5,831,250

Farm Players Salaries
Mathieu De St. Phalle	$140,000 (5)
Salary Remaining :	$105,467
Bryce Montgomery	$140,000 (4)
Salary Remaining :	$105,467
Justin Janicke	$140,000 (5)
Salary Remaining :	$105,467
Artur Cholach	$140,000 (5)
Salary Remaining :	$105,467
Caleb MacDonald	$140,000 (5)
Salary Remaining :	$105,467
Brayden Hislop	$140,000 (5)
Salary Remaining :	$105,467
Anri Ravinskis	$140,000 (5)
Salary Remaining :	$105,467
Ethan Frisch	$140,000 (3)
Salary Remaining :	$105,467
Charlie Wright	$100,000 (4)
Salary Remaining :	$75,333
Joe Fleming	$100,000 (4)
Salary Remaining :	$75,333
Djibril Toure	$100,000 (4)
Salary Remaining :	$75,333
Braden Hache	$100,000 (4)
Salary Remaining :	$75,333
Ryan Gagnier	$100,000 (4)
Salary Remaining :	$75,333
Dylan Wendt	$100,000 (3)
Salary Remaining :	$75,333
Alex Doucet	$100,000 (4)
Salary Remaining :	$75,333
Carey Terrance	$90,000 (3)
Salary Remaining :	$67,800
Kaapo Kahkonen	$87,000 (1)
Salary Remaining :	$65,540
Justin Pearson	$75,000 (5)
Salary Remaining :	$56,500
Matthew Brown	$75,000 (1)
Salary Remaining :	$56,500
Olivier Nadeau	$75,000 (1)
Salary Remaining :	$56,500
Luke Cavallin	$75,000 (2)
Salary Remaining :	$56,500
Ian McKinnon	$75,000 (5)
Salary Remaining :	$56,500
Farm Player102	$75,000 (1)
Salary Remaining :	$56,500
Jacob Melanson	$60,000 (1)
Salary Remaining :	$45,200
Wyatt Bongiovanni	$55,000 (2)
Salary Remaining :	$41,433
Total Farm Players	25
Salary Commitment
Year 2026 : $2,562,000
Year 2027 : $2,190,000
Year 2028 : $2,060,000
Year 2029 : $1,730,000
Salary Average Commitment
Year 2026 : $2,562,000
Year 2027 : $2,190,000
Year 2028 : $2,060,000
Year 2029 : $1,730,000

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$7,301,000
Expense
Pro Players Total Salaries	$94,174,132
Farm Players Total Salaries	$2,152,225
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,840,894
Farm Year To Date Expenses	$528,376
Pro Salary Cap To Date	$18,840,894
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,505,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$509,049
Pro Estimated Expenses	$75,339,252
Farm Remaining Season Days	113
Farm Expenses Per Days	$14,348
Farm Estimated Expenses	$1,621,324
Estimated Season Expenses	$76,960,576
Estimated Season Salary Cap	$94,180,146
Estimate Under Maximum Salary Cap of $95,500,000	$1,319,854
Estimate Over Minimum Salary Cap of $0	$94,180,146
Current Bank Account	($7,025,581)
Projected Bank Account	($47,481,157)

Pro Players Salaries
Andrei Vasilevskiy (1 Way Contract)	$12,825,000 (2)
-Salary Remaining :	$10,260,000
Matthew Tkachuk (1 Way Contract)	$12,825,000 (5)
-Salary Remaining :	$10,260,000
Charlie McAvoy (1 Way Contract)	$12,825,000 (5)
-Salary Remaining :	$10,260,000
Kyle Connor (1 Way Contract)	$9,642,857 (4)
-Salary Remaining :	$7,714,286
Ryan Pulock (1 Way Contract)	$7,749,000 (1)
-Salary Remaining :	$6,199,200
Brandon Carlo (1 Way Contract)	$5,535,000 (4)
-Salary Remaining :	$4,428,000
Alex Vlasic (1 Way Contract)	$4,554,000 (3)
-Salary Remaining :	$3,643,200
Michael Bunting (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$3,600,000
Will Cuylle (1 Way Contract)	$3,861,000 (4)
-Salary Remaining :	$3,088,800
Lawson Crouse (1 Way Contract)	$3,800,000 (4)
-Salary Remaining :	$3,040,000
Jordan Staal (1 Way Contract)	$2,600,000 (3)
-Salary Remaining :	$2,080,000
Brayden McNabb (1 Way Contract)	$2,000,000 (5)
-Salary Remaining :	$1,600,000
Barrett Hayton (1 Way Contract)	$1,968,650 (2)
-Salary Remaining :	$1,574,920
Eeli Tolvanen (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,200,000
Danton Heinen	$1,162,500 (3)
-Salary Remaining :	$930,000
Tanner Laczynski	$1,007,500 (2)
-Salary Remaining :	$806,000
Noah Juulsen	$930,000 (1)
-Salary Remaining :	$744,000
Calvin Pickard	$900,000 (2)
-Salary Remaining :	$720,000
Ryan Greene	$900,000 (3)
-Salary Remaining :	$720,000
Tobias Bjornfot	$871,875 (2)
-Salary Remaining :	$697,500
Jonatan Berggren	$816,750 (2)
-Salary Remaining :	$653,400
Mason Shaw	$750,000 (1)
-Salary Remaining :	$600,000
Logan Morrison	$650,000 (1)
-Salary Remaining :	$520,000
Total Pro Players	23
Salary Commitment
Year 2026 : $94,174,132
Year 2027 : $82,595,132
Year 2028 : $64,205,357
Year 2029 : $50,488,857
Salary Average Commitment
Year 2026 : $94,174,132
Year 2027 : $82,595,132
Year 2028 : $64,205,357
Year 2029 : $50,488,857
Salary Cap with 1 Way Contract
Year 2026 : $94,174,132
Year 2027 : $82,595,132
Year 2028 : $64,205,357
Year 2029 : $50,488,857

Farm Players Salaries
Nathan Walker	$112,500 (1)
Salary Remaining :	$84,750
Cameron Hughes	$100,750 (2)
Salary Remaining :	$75,898
Glenn Gawdin	$100,750 (2)
Salary Remaining :	$75,898
Gabriel Carriere	$97,500 (4)
Salary Remaining :	$73,450
Eduard Sale	$97,500 (2)
Salary Remaining :	$73,450
Isaac Howard	$97,500 (3)
Salary Remaining :	$73,450
Noel Gunler	$90,675 (2)
Salary Remaining :	$68,309
Cal Burke	$90,675 (2)
Salary Remaining :	$68,309
Brandon Halverson	$90,000 (3)
Salary Remaining :	$67,800
Jayson Megna	$90,000 (1)
Salary Remaining :	$67,800
Matteo Pietroniro	$90,000 (3)
Salary Remaining :	$67,800
Ryan McGregor	$90,000 (3)
Salary Remaining :	$67,800
Ryan Chesley	$90,000 (3)
Salary Remaining :	$67,800
Helge Grans	$89,375 (4)
Salary Remaining :	$67,329
Roman Schmidt	$82,500 (2)
Salary Remaining :	$62,150
Ben Hutton	$80,000 (4)
Salary Remaining :	$60,267
Ben Jones	$77,500 (1)
Salary Remaining :	$58,383
Cam Thiesing	$75,000 (2)
Salary Remaining :	$56,500
Erik Portillo	$75,000 (1)
Salary Remaining :	$56,500
Anton Lundmark	$75,000 (3)
Salary Remaining :	$56,500
Justin Ertel	$75,000 (2)
Salary Remaining :	$56,500
Connor Punnett	$75,000 (5)
Salary Remaining :	$56,500
Daniel Laatsch	$75,000 (3)
Salary Remaining :	$56,500
Chris Ortiz	$75,000 (2)
Salary Remaining :	$56,500
Andrew Agozzino	$60,000 (1)
Salary Remaining :	$45,200
Total Farm Players	25
Salary Commitment
Year 2026 : $2,152,225
Year 2027 : $1,737,225
Year 2028 : $949,375
Year 2029 : $341,875
Salary Average Commitment
Year 2026 : $2,152,225
Year 2027 : $1,737,225
Year 2028 : $949,375
Year 2029 : $341,875

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$7,301,000
Expense
Pro Players Total Salaries	$93,110,950
Farm Players Total Salaries	$3,428,142
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,622,174
Farm Year To Date Expenses	$820,843
Pro Salary Cap To Date	$18,201,003
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,505,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$503,302
Pro Estimated Expenses	$74,488,696
Farm Remaining Season Days	113
Farm Expenses Per Days	$22,854
Farm Estimated Expenses	$2,582,502
Estimated Season Expenses	$77,071,198
Estimated Season Salary Cap	$91,005,015
Estimate Under Maximum Salary Cap of $95,500,000	$4,494,985
Estimate Over Minimum Salary Cap of $0	$91,005,015
Current Bank Account	($8,498,057)
Projected Bank Account	($49,064,255)

Pro Players Salaries
Jack Eichel (1 Way Contract)	$13,500,000 (4)
-Salary Remaining :	$10,800,000
Anthony Cirelli (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$6,800,000
Brayden Schenn (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$5,400,000
Dylan Cozens (1 Way Contract)	$6,390,000 (1)
-Salary Remaining :	$5,112,000
Zach Hyman (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$4,600,000
Aaron Ekblad (1 Way Contract)	$4,950,000 (3)
-Salary Remaining :	$3,960,000
Ryan McDonagh (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$3,840,000
Ilya Mikheyev (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$3,800,000
Boone Jenner (1 Way Contract)	$4,600,000 (3)
-Salary Remaining :	$3,680,000
Spencer Knight (1 Way Contract)	$4,455,000 (2)
-Salary Remaining :	$3,564,000
Thomas Harley (1 Way Contract)	$4,140,000 (3)
-Salary Remaining :	$3,312,000
Philip Broberg (1 Way Contract)	$4,122,825 (1)
-Salary Remaining :	$3,298,260
Jaden Schwartz (1 Way Contract)	$3,800,000 (2)
-Salary Remaining :	$3,040,000
Jimmy Snuggerud (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$1,800,000
Carl Grundstrom (1 Way Contract)	$2,106,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,684,800
Kent Johnson (1 Way Contract)	$2,025,000 (5)
-Salary Remaining :	$1,620,000
Zeev Buium (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,600,000
Logan Cooley (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,600,000
Will Smith (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,400,000
Emil Heineman	$1,210,000 (4)
-Salary Remaining :	$968,000
Kaedan Korczak	$928,125 (3)
-Salary Remaining :	$742,500
Lian Bichsel	$800,000 (1)
-Salary Remaining :	$640,000
Aatu Raty	$775,000 (3)
-Salary Remaining :	$620,000
Joseph Woll	$759,000 (1)
-Salary Remaining :	$607,200
Total Pro Players	24
Salary Commitment
Year 2026 : $93,110,950
Year 2027 : $63,739,125
Year 2028 : $46,984,125
Year 2029 : $25,235,000
Salary Average Commitment
Year 2026 : $93,110,950
Year 2027 : $63,739,125
Year 2028 : $46,984,125
Year 2029 : $25,235,000
Salary Cap with 1 Way Contract
Year 2026 : $91,004,950
Year 2027 : $61,633,125
Year 2028 : $44,878,125
Year 2029 : $25,235,000

Farm Players Salaries
Sam Lafferty	$145,000 (3)
Salary Remaining :	$109,233
Sam Rinzel	$97,500 (3)
Salary Remaining :	$73,450
Maveric Lamoureux	$97,500 (2)
Salary Remaining :	$73,450
Cross Hanas	$95,000 (2)
Salary Remaining :	$71,567
Kyle MacLean	$93,000 (3)
Salary Remaining :	$70,060
Anton Wahlberg	$90,000 (2)
Salary Remaining :	$67,800
Igor Chernyshov	$90,000 (3)
Salary Remaining :	$67,800
Samuel Helenius	$90,000 (2)
Salary Remaining :	$67,800
Lukas Dragicevic	$90,000 (3)
Salary Remaining :	$67,800
Lukas Cormier	$85,250 (3)
Salary Remaining :	$64,222
Samuel Poulin	$85,250 (2)
Salary Remaining :	$64,222
Tyrel Bauer	$85,250 (3)
Salary Remaining :	$64,222
Artur Akhtyamov	$85,167 (2)
Salary Remaining :	$64,159
Samuel Savoie	$82,500 (2)
Salary Remaining :	$62,150
Ole Julian Bjorgvik-Holm	$82,500 (2)
Salary Remaining :	$62,150
Marek Alscher	$82,500 (2)
Salary Remaining :	$62,150
Tyler Boucher	$80,000 (1)
Salary Remaining :	$60,267
Aidan Thompson	$80,000 (3)
Salary Remaining :	$60,267
Caden Price	$80,000 (3)
Salary Remaining :	$60,267
Zach L'Heureux	$80,000 (1)
Salary Remaining :	$60,267
Mathieu Cataford	$80,000 (3)
Salary Remaining :	$60,267
Brett Leason	$76,725 (2)
Salary Remaining :	$57,800
Luke Haymes	$75,000 (3)
Salary Remaining :	$56,500
Borya Valis	$75,000 (3)
Salary Remaining :	$56,500
Tyler Thorpe	$75,000 (3)
Salary Remaining :	$56,500
Noah Chadwick	$75,000 (3)
Salary Remaining :	$56,500
Artem Shlaine	$75,000 (3)
Salary Remaining :	$56,500
Blake Smith	$75,000 (3)
Salary Remaining :	$56,500
Vyacheslav Peksa	$75,000 (2)
Salary Remaining :	$56,500
Dylan Roobroeck	$75,000 (2)
Salary Remaining :	$56,500
Samuel Hlavaj	$75,000 (2)
Salary Remaining :	$56,500
Kaden Hammell	$75,000 (3)
Salary Remaining :	$56,500
Chase Bradley	$75,000 (2)
Salary Remaining :	$56,500
Jacob Julien	$75,000 (3)
Salary Remaining :	$56,500
Vsevolod Komarov	$75,000 (2)
Salary Remaining :	$56,500
Jackson Edward	$75,000 (2)
Salary Remaining :	$56,500
Trevor Kuntar	$70,000 (1)
Salary Remaining :	$52,733
Oskar Pettersson	$70,000 (1)
Salary Remaining :	$52,733
Ville Ottavainen	$65,000 (1)
Salary Remaining :	$48,967
Ryan Tverberg	$60,000 (1)
Salary Remaining :	$45,200
Ryan McAllister	$60,000 (1)
Salary Remaining :	$45,200
Marc Gatcomb	$50,000 (2)
Salary Remaining :	$37,667
Daniel D'Amato	$50,000 (2)
Salary Remaining :	$37,667
Total Farm Players	43
Salary Commitment
Year 2026 : $3,428,142
Year 2027 : $2,943,142
Year 2028 : $1,526,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,428,142
Year 2027 : $2,943,142
Year 2028 : $1,526,000
Year 2029 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	36
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$6,258,000
Expense
Pro Players Total Salaries	$93,092,455
Farm Players Total Salaries	$3,518,028
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,557,502
Farm Year To Date Expenses	$855,298
Pro Salary Cap To Date	$18,557,502
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,548,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$503,202
Pro Estimated Expenses	$74,473,896
Farm Remaining Season Days	113
Farm Expenses Per Days	$23,454
Farm Estimated Expenses	$2,650,302
Estimated Season Expenses	$77,124,198
Estimated Season Salary Cap	$93,031,398
Estimate Under Maximum Salary Cap of $95,500,000	$2,468,602
Estimate Over Minimum Salary Cap of $0	$93,031,398
Current Bank Account	($10,783,636)
Projected Bank Account	($50,359,834)

Pro Players Salaries
Leon Draisaitl (1 Way Contract)	$11,500,000 (3)
-Salary Remaining :	$9,200,000
Tage Thompson (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$7,200,000
Travis Konecny (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$6,000,000
Erik Karlsson (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$6,000,000
Mitch Marner (1 Way Contract)	$7,359,525 (4)
-Salary Remaining :	$5,887,620
Thomas Chabot (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$5,200,000
Joey Daccord (1 Way Contract)	$6,300,000 (3)
-Salary Remaining :	$5,040,000
Sean Couturier (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$3,800,000
Dan Vladar (1 Way Contract)	$4,522,500 (5)
-Salary Remaining :	$3,618,000
Neal Pionk (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$3,600,000
Josh Manson (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$2,880,000
Vladislav Gavrikov (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,800,000
Teuvo Teravainen (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,000,000
Connor Bedard (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,000,000
Bobby McMann (1 Way Contract)	$2,025,000 (3)
-Salary Remaining :	$1,620,000
Kiefer Sherwood (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,400,000
Max Shabanov (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,200,000
Daniil Tarasov	$1,365,000 (5)
-Salary Remaining :	$1,092,000
Sean Kuraly	$1,250,000 (4)
-Salary Remaining :	$1,000,000
Haydn Fleury	$1,197,000 (3)
-Salary Remaining :	$957,600
Ryan McLeod	$825,930 (1)
-Salary Remaining :	$660,744
Parker Kelly	$825,000 (1)
-Salary Remaining :	$660,000
Simon Benoit	$822,500 (1)
-Salary Remaining :	$658,000
Total Pro Players	23
Salary Commitment
Year 2026 : $93,092,455
Year 2027 : $95,478,550
Year 2028 : $77,128,550
Year 2029 : $44,856,550
Salary Average Commitment
Year 2026 : $93,092,455
Year 2027 : $88,119,025
Year 2028 : $69,769,025
Year 2029 : $37,497,025
Salary Cap with 1 Way Contract
Year 2026 : $93,092,455
Year 2027 : $88,119,025
Year 2028 : $69,769,025
Year 2029 : $37,497,025

Farm Players Salaries
Oasiz Wiesblatt	$150,000 (4)
Salary Remaining :	$113,000
David Rittich	$125,000 (4)
Salary Remaining :	$94,167
Sheldon Dries	$120,000 (1)
Salary Remaining :	$90,400
Ryan Lomberg	$120,000 (2)
Salary Remaining :	$90,400
Konsta Helenius	$115,000 (2)
Salary Remaining :	$86,633
Matthew Wood	$97,500 (3)
Salary Remaining :	$73,450
Andrej Sustr	$95,000 (2)
Salary Remaining :	$71,567
Gavin Brindley	$90,000 (2)
Salary Remaining :	$67,800
Lenni Hameenaho	$90,000 (3)
Salary Remaining :	$67,800
Oscar Fisker-Molgaard	$90,000 (3)
Salary Remaining :	$67,800
Kalan Lind	$90,000 (3)
Salary Remaining :	$67,800
Nolan Foote	$85,250 (4)
Salary Remaining :	$64,222
Noel Nordh	$80,000 (3)
Salary Remaining :	$60,267
Billy Sweezey	$77,778 (3)
Salary Remaining :	$58,593
Walker Duehr	$77,500 (1)
Salary Remaining :	$58,383
Tyson Feist	$75,000 (1)
Salary Remaining :	$56,500
Marc Johnstone	$75,000 (5)
Salary Remaining :	$56,500
Xavier Simoneau	$75,000 (1)
Salary Remaining :	$56,500
Mike Hardman	$75,000 (1)
Salary Remaining :	$56,500
Farm Goalie27	$75,000 (1)
Salary Remaining :	$56,500
Jackson Cates	$75,000 (5)
Salary Remaining :	$56,500
Tyler Inamoto	$75,000 (1)
Salary Remaining :	$56,500
Scott Harrington	$75,000 (4)
Salary Remaining :	$56,500
Garrett Wilson	$75,000 (5)
Salary Remaining :	$56,500
Jack Williams	$75,000 (3)
Salary Remaining :	$56,500
Noah Beck	$75,000 (1)
Salary Remaining :	$56,500
Nate Clurman	$75,000 (5)
Salary Remaining :	$56,500
Simon Zajicek	$75,000 (3)
Salary Remaining :	$56,500
Kyle Looft	$75,000 (5)
Salary Remaining :	$56,500
Simon Lundmark	$75,000 (1)
Salary Remaining :	$56,500
Anthony Vincent	$75,000 (5)
Salary Remaining :	$56,500
Ashton Sautner	$75,000 (4)
Salary Remaining :	$56,500
Jeremy Davies	$75,000 (1)
Salary Remaining :	$56,500
Blake Hillman	$75,000 (4)
Salary Remaining :	$56,500
Dillon Dube	$75,000 (1)
Salary Remaining :	$56,500
Andrei Loshko	$75,000 (3)
Salary Remaining :	$56,500
Vincent Arseneau	$70,000 (2)
Salary Remaining :	$52,733
Brett Harrison	$70,000 (1)
Salary Remaining :	$52,733
Daniel Walcott	$50,000 (2)
Salary Remaining :	$37,667
Mason Geertsen	$50,000 (2)
Salary Remaining :	$37,667
Parker Gahagen	$50,000 (3)
Salary Remaining :	$37,667
Joey Abate	$50,000 (2)
Salary Remaining :	$37,667
Marshall Rifai	$50,000 (2)
Salary Remaining :	$37,667
Josiah Didier	$50,000 (3)
Salary Remaining :	$37,667
Total Farm Players	44
Salary Commitment
Year 2026 : $3,518,028
Year 2027 : $2,575,528
Year 2028 : $1,885,528
Year 2029 : $1,035,250
Salary Average Commitment
Year 2026 : $3,518,028
Year 2027 : $2,575,528
Year 2028 : $1,885,528
Year 2029 : $1,035,250

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$7,301,000
Expense
Pro Players Total Salaries	$92,430,539
Farm Players Total Salaries	$3,021,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,477,003
Farm Year To Date Expenses	$732,180
Pro Salary Cap To Date	$18,287,473
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,505,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$499,625
Pro Estimated Expenses	$73,944,500
Farm Remaining Season Days	113
Farm Expenses Per Days	$20,140
Farm Estimated Expenses	$2,275,820
Estimated Season Expenses	$76,220,320
Estimated Season Salary Cap	$92,231,973
Estimate Under Maximum Salary Cap of $95,500,000	$3,268,027
Estimate Over Minimum Salary Cap of $0	$92,231,973
Current Bank Account	($6,266,772)
Projected Bank Account	($45,982,092)

Pro Players Salaries
Brad Marchand (1 Way Contract)	$11,360,000 (2)
-Salary Remaining :	$9,088,000
Ryan O'Reilly (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$6,000,000
Miro Heiskanen (1 Way Contract)	$7,224,750 (1)
-Salary Remaining :	$5,779,800
Brady Tkachuk (1 Way Contract)	$7,019,550 (1)
-Salary Remaining :	$5,615,640
Jack Hughes (1 Way Contract)	$6,840,000 (1)
-Salary Remaining :	$5,472,000
Rasmus Dahlin (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$5,400,000
Tyler Bertuzzi (1 Way Contract)	$5,300,000 (2)
-Salary Remaining :	$4,240,000
Mikey Anderson (1 Way Contract)	$4,832,100 (4)
-Salary Remaining :	$3,865,680
Bryan Rust (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,600,000
Roman Josi (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,400,000
Karel Vejmelka (1 Way Contract)	$3,300,000 (3)
-Salary Remaining :	$2,640,000
Anthony Mantha (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$2,600,000
Dylan Holloway (1 Way Contract)	$2,576,764 (4)
-Salary Remaining :	$2,061,411
Ivan Demidov (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,000,000
Jake Evans (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$1,840,000
Jamie Drysdale (1 Way Contract)	$2,277,000 (4)
-Salary Remaining :	$1,821,600
Alexander Nikishin (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$1,800,000
Blake Lizotte (1 Way Contract)	$2,010,000 (2)
-Salary Remaining :	$1,608,000
David Jiricek (1 Way Contract)	$1,687,500 (5)
-Salary Remaining :	$1,350,000
Danila Yurov (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,200,000
Ryan Shea (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,200,000
Joel Hofer	$871,875 (3)
-Salary Remaining :	$697,500
Mark Kastelic	$831,000 (2)
-Salary Remaining :	$664,800
Total Pro Players	23
Salary Commitment
Year 2026 : $92,430,539
Year 2027 : $59,346,239
Year 2028 : $25,595,239
Year 2029 : $12,873,364
Salary Average Commitment
Year 2026 : $92,430,539
Year 2027 : $59,346,239
Year 2028 : $25,595,239
Year 2029 : $12,873,364
Salary Cap with 1 Way Contract
Year 2026 : $92,430,539
Year 2027 : $59,346,239
Year 2028 : $25,595,239
Year 2029 : $12,873,364

Farm Players Salaries
Brady Stonehouse	$149,000 (5)
Salary Remaining :	$112,247
Logan Brown	$130,000 (1)
Salary Remaining :	$97,933
Alec Regula	$130,000 (1)
Salary Remaining :	$97,933
Gustav Olofsson	$105,000 (1)
Salary Remaining :	$79,100
Sebastian Cossa	$100,000 (1)
Salary Remaining :	$75,333
Filip Bystedt	$97,500 (2)
Salary Remaining :	$73,450
Viljami Marjala	$94,750 (3)
Salary Remaining :	$71,378
Navrin Mutter	$90,000 (2)
Salary Remaining :	$67,800
Marc-Andre Gaudet	$87,750 (3)
Salary Remaining :	$66,105
Remi Poirier	$85,250 (3)
Salary Remaining :	$64,222
Andre Lee	$85,250 (3)
Salary Remaining :	$64,222
Samuel Fagemo	$85,250 (2)
Salary Remaining :	$64,222
Stefan Noesen	$80,000 (2)
Salary Remaining :	$60,267
Koehn Ziemmer	$80,000 (3)
Salary Remaining :	$60,267
Adam Ginning	$78,750 (2)
Salary Remaining :	$59,325
William Trudeau	$77,500 (3)
Salary Remaining :	$58,383
Olle Lycksell	$77,500 (2)
Salary Remaining :	$58,383
Jake Wise	$77,500 (2)
Salary Remaining :	$58,383
Talyn Boyko	$75,000 (2)
Salary Remaining :	$56,500
Michal Kunc	$75,000 (5)
Salary Remaining :	$56,500
Farm Player105	$75,000 (1)
Salary Remaining :	$56,500
Hudson Fasching	$75,000 (5)
Salary Remaining :	$56,500
Kirill Gerasimyuk	$75,000 (3)
Salary Remaining :	$56,500
Zack Ostapchuk	$75,000 (1)
Salary Remaining :	$56,500
Max Wanner	$75,000 (2)
Salary Remaining :	$56,500
Jackson Berezowski	$75,000 (5)
Salary Remaining :	$56,500
Connor Clattenburg	$75,000 (3)
Salary Remaining :	$56,500
Liam McLinskey	$75,000 (3)
Salary Remaining :	$56,500
Carter Wilkie	$75,000 (5)
Salary Remaining :	$56,500
Matt Copponi	$75,000 (3)
Salary Remaining :	$56,500
Harrison Israels	$75,000 (5)
Salary Remaining :	$56,500
Arno Tiefensee	$75,000 (3)
Salary Remaining :	$56,500
Nolan Renwick	$75,000 (5)
Salary Remaining :	$56,500
Mikael Pyyhtia	$65,000 (1)
Salary Remaining :	$48,967
Adam Edstrom	$60,000 (1)
Salary Remaining :	$45,200
Judd Caulfield	$60,000 (1)
Salary Remaining :	$45,200
Ryan Hofer	$0 (0)
Salary Remaining :	$0
Total Farm Players	37
Salary Commitment
Year 2026 : $3,021,000
Year 2027 : $2,221,000
Year 2028 : $1,484,500
Year 2029 : $599,000
Salary Average Commitment
Year 2026 : $3,021,000
Year 2027 : $2,221,000
Year 2028 : $1,484,500
Year 2029 : $599,000

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$7,301,000
Expense
Pro Players Total Salaries	$89,515,000
Farm Players Total Salaries	$2,402,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,825,000
Pro Year To Date Expenses	$17,804,513
Farm Year To Date Expenses	$588,392
Pro Salary Cap To Date	$17,804,513
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,505,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$483,865
Pro Estimated Expenses	$71,612,020
Farm Remaining Season Days	113
Farm Expenses Per Days	$16,017
Farm Estimated Expenses	$1,809,921
Estimated Season Expenses	$73,421,941
Estimated Season Salary Cap	$94,241,533
Estimate Under Maximum Salary Cap of $95,500,000	$1,258,467
Estimate Over Minimum Salary Cap of $0	$94,241,533
Current Bank Account	($10,608,336)
Projected Bank Account	($47,525,277)

Pro Players Salaries
Jake Sanderson (1 Way Contract)	$9,700,000 (5)
-Salary Remaining :	$7,760,000
Owen Power (1 Way Contract)	$9,700,000 (5)
-Salary Remaining :	$7,760,000
Kevin Fiala (1 Way Contract)	$7,400,000 (4)
-Salary Remaining :	$5,920,000
Juraj Slafkovsky (1 Way Contract)	$6,840,000 (3)
-Salary Remaining :	$5,472,000
Dylan Strome (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$5,400,000
Ryan Nugent-Hopkins (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$5,400,000
Mackenzie Blackwood (1 Way Contract)	$6,625,000 (3)
-Salary Remaining :	$5,300,000
Brock Boeser (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$4,800,000
Marcus Pettersson (1 Way Contract)	$5,500,000 (3)
-Salary Remaining :	$4,400,000
Nikolaj Ehlers (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,000,000
Andrew Peeke (1 Way Contract)	$3,850,000 (4)
-Salary Remaining :	$3,080,000
Connor Murphy (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,000,000
Brock Faber (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,600,000
Evan Rodrigues (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,600,000
James Reimer (1 Way Contract)	$1,800,000 (3)
-Salary Remaining :	$1,440,000
Noel Acciari (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,400,000
Jack Drury (1 Way Contract)	$1,725,000 (2)
-Salary Remaining :	$1,380,000
Ben Meyers	$1,000,000 (1)
-Salary Remaining :	$800,000
Simon Holmstrom	$975,000 (3)
-Salary Remaining :	$780,000
Declan Carlile	$900,000 (1)
-Salary Remaining :	$720,000
Adam Sykora	$750,000 (1)
-Salary Remaining :	$600,000
Total Pro Players	21
Salary Commitment
Year 2026 : $89,515,000
Year 2027 : $82,865,000
Year 2028 : $79,390,000
Year 2029 : $50,150,000
Salary Average Commitment
Year 2026 : $89,515,000
Year 2027 : $82,865,000
Year 2028 : $79,390,000
Year 2029 : $50,150,000
Salary Cap with 1 Way Contract
Year 2026 : $89,515,000
Year 2027 : $82,865,000
Year 2028 : $79,390,000
Year 2029 : $50,150,000

Farm Players Salaries
Brendan Hoffmann	$145,000 (1)
Salary Remaining :	$109,233
Nicolas Aube-Kubel	$145,000 (1)
Salary Remaining :	$109,233
Sloan Stanick	$145,000 (5)
Salary Remaining :	$109,233
Keegan Kolesar	$140,000 (4)
Salary Remaining :	$105,467
Max Jones	$130,000 (3)
Salary Remaining :	$97,933
Keaton Middleton	$100,000 (3)
Salary Remaining :	$75,333
Luke Kunin	$100,000 (1)
Salary Remaining :	$75,333
Colin White	$100,000 (2)
Salary Remaining :	$75,333
Austin Poganski	$95,000 (4)
Salary Remaining :	$71,567
Jake Bean	$95,000 (1)
Salary Remaining :	$71,567
Riley Fiddler-Schultz	$90,000 (4)
Salary Remaining :	$67,800
Felix Unger Sorum	$90,000 (2)
Salary Remaining :	$67,800
Calle Odelius	$90,000 (2)
Salary Remaining :	$67,800
Artem Duda	$90,000 (2)
Salary Remaining :	$67,800
Scott Morrow	$90,000 (2)
Salary Remaining :	$67,800
Xavier Bourgault	$85,000 (4)
Salary Remaining :	$64,033
Jiri Patera	$85,000 (1)
Salary Remaining :	$64,033
Jakub Skarek	$77,500 (2)
Salary Remaining :	$58,383
Trevor Carrick	$75,000 (3)
Salary Remaining :	$56,500
Cooper Marody	$75,000 (3)
Salary Remaining :	$56,500
Andrew Perrott	$75,000 (2)
Salary Remaining :	$56,500
Christopher Douglas	$75,000 (3)
Salary Remaining :	$56,500
David Tomasek	$75,000 (2)
Salary Remaining :	$56,500
Farm Goalie29	$75,000 (1)
Salary Remaining :	$56,500
Magnus Chrona	$60,000 (1)
Salary Remaining :	$45,200
Zayde Wisdom	$0 (0)
Salary Remaining :	$0
Elliot Desnoyers	$0 (0)
Salary Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 2026 : $2,402,500
Year 2027 : $1,697,500
Year 2028 : $1,010,000
Year 2029 : $555,000
Salary Average Commitment
Year 2026 : $2,402,500
Year 2027 : $1,697,500
Year 2028 : $1,010,000
Year 2029 : $555,000

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	36
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$6,258,000
Expense
Pro Players Total Salaries	$89,180,614
Farm Players Total Salaries	$2,023,725
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$17,845,434
Farm Year To Date Expenses	$508,518
Pro Salary Cap To Date	$17,845,434
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,548,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$482,057
Pro Estimated Expenses	$71,344,436
Farm Remaining Season Days	113
Farm Expenses Per Days	$13,492
Farm Estimated Expenses	$1,524,596
Estimated Season Expenses	$72,869,032
Estimated Season Salary Cap	$89,189,870
Estimate Under Maximum Salary Cap of $95,500,000	$6,310,130
Estimate Over Minimum Salary Cap of $0	$89,189,870
Current Bank Account	($10,529,082)
Projected Bank Account	($45,850,114)

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$16,500,000 (2)
-Salary Remaining :	$13,200,000
Kirill Kaprizov (1 Way Contract)	$12,150,000 (4)
-Salary Remaining :	$9,720,000
Nick Suzuki (1 Way Contract)	$8,150,625 (1)
-Salary Remaining :	$6,520,500
Mason McTavish (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$5,600,000
Connor Brown (1 Way Contract)	$4,860,000 (1)
-Salary Remaining :	$3,888,000
Radko Gudas (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,600,000
Jason Zucker (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$3,400,000
K'Andre Miller (1 Way Contract)	$3,833,280 (2)
-Salary Remaining :	$3,066,624
Nikita Zadorov (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,800,000
Mats Zuccarello (1 Way Contract)	$3,350,000 (4)
-Salary Remaining :	$2,680,000
Carter Hart (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$2,400,000
Ben Chiarot (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,000,000
Alexis Lafreniere (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,000,000
Nicolas Hague (1 Way Contract)	$2,271,209 (1)
-Salary Remaining :	$1,816,967
Ryker Evans (1 Way Contract)	$2,255,000 (3)
-Salary Remaining :	$1,804,000
Dominic James (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,200,000
Peyton Krebs	$1,435,500 (3)
-Salary Remaining :	$1,148,400
Tanner Jeannot	$1,400,000 (2)
-Salary Remaining :	$1,120,000
Frank Nazar	$1,150,000 (2)
-Salary Remaining :	$920,000
Tomas Nosek	$1,100,000 (1)
-Salary Remaining :	$880,000
Michael McCarron	$1,000,000 (2)
-Salary Remaining :	$800,000
Axel Sandin-Pellikka	$975,000 (3)
-Salary Remaining :	$780,000
Total Pro Players	22
Salary Commitment
Year 2026 : $89,180,614
Year 2027 : $61,548,780
Year 2028 : $38,515,500
Year 2029 : $21,850,000
Salary Average Commitment
Year 2026 : $89,180,614
Year 2027 : $61,548,780
Year 2028 : $35,165,500
Year 2029 : $18,500,000
Salary Cap with 1 Way Contract
Year 2026 : $89,180,614
Year 2027 : $61,548,780
Year 2028 : $35,165,500
Year 2029 : $18,500,000

Farm Players Salaries
Nate Danielson	$125,000 (2)
Salary Remaining :	$94,167
Petr Mrazek	$120,000 (1)
Salary Remaining :	$90,400
Jeff Malott	$100,750 (2)
Salary Remaining :	$75,898
Ryan Graves	$100,000 (5)
Salary Remaining :	$75,333
Topias Leinonen	$90,000 (3)
Salary Remaining :	$67,800
Mattias Janmark	$90,000 (1)
Salary Remaining :	$67,800
Damien Carfagna	$90,000 (5)
Salary Remaining :	$67,800
Jack Ahcan	$85,250 (1)
Salary Remaining :	$64,222
Ozzy Wiesblatt	$85,250 (4)
Salary Remaining :	$64,222
Connor Mylymok	$80,750 (1)
Salary Remaining :	$60,832
Martin Frk	$80,000 (4)
Salary Remaining :	$60,267
Joel Hanley	$80,000 (3)
Salary Remaining :	$60,267
Samuel Blais	$80,000 (4)
Salary Remaining :	$60,267
Egor Zamula	$76,725 (2)
Salary Remaining :	$57,800
Connor Ungar	$75,000 (3)
Salary Remaining :	$56,500
Sam Stange	$75,000 (5)
Salary Remaining :	$56,500
Ludvig Jansson	$75,000 (3)
Salary Remaining :	$56,500
Max Szuber	$75,000 (2)
Salary Remaining :	$56,500
Ryan Mast	$75,000 (2)
Salary Remaining :	$56,500
Curtis Lazar	$70,000 (3)
Salary Remaining :	$52,733
Gavin White	$65,000 (1)
Salary Remaining :	$48,967
Matthew Maggio	$60,000 (1)
Salary Remaining :	$45,200
Daylan Kuefler	$60,000 (1)
Salary Remaining :	$45,200
Jakub Brabenec	$60,000 (1)
Salary Remaining :	$45,200
Roman Ahcan	$50,000 (1)
Salary Remaining :	$37,667
Total Farm Players	25
Salary Commitment
Year 2026 : $2,023,725
Year 2027 : $1,352,725
Year 2028 : $900,250
Year 2029 : $510,250
Salary Average Commitment
Year 2026 : $2,023,725
Year 2027 : $1,352,725
Year 2028 : $900,250
Year 2029 : $510,250

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	33
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$9,387,000
Expense
Pro Players Total Salaries	$91,038,149
Farm Players Total Salaries	$1,861,958
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,245,597
Farm Year To Date Expenses	$454,598
Pro Salary Cap To Date	$17,057,209
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,419,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$492,098
Pro Estimated Expenses	$72,830,504
Farm Remaining Season Days	113
Farm Expenses Per Days	$12,413
Farm Estimated Expenses	$1,402,669
Estimated Season Expenses	$74,233,173
Estimated Season Salary Cap	$85,002,085
Estimate Under Maximum Salary Cap of $95,500,000	$10,497,915
Estimate Over Minimum Salary Cap of $0	$85,002,085
Current Bank Account	($7,187,692)
Projected Bank Account	($47,001,865)

Pro Players Salaries
Quinn Hughes (1 Way Contract)	$9,184,500 (5)
-Salary Remaining :	$7,347,600
Filip Hronek (1 Way Contract)	$9,135,000 (4)
-Salary Remaining :	$7,308,000
John Gibson (1 Way Contract)	$8,640,000 (1)
-Salary Remaining :	$6,912,000
Anze Kopitar (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$5,200,000
Taylor Hall (1 Way Contract)	$5,700,000 (1)
-Salary Remaining :	$4,560,000
Pierre-Luc Dubois (1 Way Contract)	$4,950,000 (1)
-Salary Remaining :	$3,960,000
Samuel Girard (1 Way Contract)	$4,950,000 (1)
-Salary Remaining :	$3,960,000
John Marino (1 Way Contract)	$4,752,000 (1)
-Salary Remaining :	$3,801,600
Ryan Strome (1 Way Contract)	$4,200,000 (2)
-Salary Remaining :	$3,360,000
Oliver Bjorkstrand (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,200,000
Kasperi Kapanen (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$3,200,000
Adam Larsson (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$3,200,000
Brandon Tanev (1 Way Contract)	$3,307,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,645,600
Yakov Trenin (1 Way Contract)	$3,000,000 (5)
-Salary Remaining :	$2,400,000
Nick Jensen (1 Way Contract)	$2,800,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,240,000
Mathieu Olivier (1 Way Contract)	$2,500,000 (4)
-Salary Remaining :	$2,000,000
Matthew Knies (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,400,000
Jordan Spence	$1,485,000 (2)
-Salary Remaining :	$1,188,000
Cam Talbot	$1,000,000 (2)
-Salary Remaining :	$800,000
Shane Wright	$1,000,000 (1)
-Salary Remaining :	$800,000
Joakim Kemell	$997,499 (5)
-Salary Remaining :	$797,999
Thomas Novak	$936,000 (2)
-Salary Remaining :	$748,800
Brett Howden	$876,150 (1)
-Salary Remaining :	$700,920
Matthew Robertson	$775,000 (1)
-Salary Remaining :	$620,000
Jakub Dobes	$600,000 (1)
-Salary Remaining :	$480,000
Total Pro Players	25
Salary Commitment
Year 2026 : $91,038,149
Year 2027 : $43,744,999
Year 2028 : $28,123,999
Year 2029 : $24,816,999
Salary Average Commitment
Year 2026 : $82,653,149
Year 2027 : $35,359,999
Year 2028 : $19,738,999
Year 2029 : $16,431,999
Salary Cap with 1 Way Contract
Year 2026 : $84,931,149
Year 2027 : $40,437,999
Year 2028 : $24,816,999
Year 2029 : $24,816,999

Farm Players Salaries
William Carrier	$100,000 (2)
Salary Remaining :	$75,333
Brad Lambert	$97,500 (3)
Salary Remaining :	$73,450
Filip Mesar	$97,500 (2)
Salary Remaining :	$73,450
Owen Pickering	$97,500 (2)
Salary Remaining :	$73,450
Cedric Pare	$93,000 (3)
Salary Remaining :	$70,060
Riley Tufte	$93,000 (2)
Salary Remaining :	$70,060
Carson Rehkopf	$90,000 (3)
Salary Remaining :	$67,800
Ethan Gauthier	$90,000 (3)
Salary Remaining :	$67,800
Seamus Casey	$90,000 (2)
Salary Remaining :	$67,800
Carson Bjarnason	$90,000 (3)
Salary Remaining :	$67,800
Pierre-Olivier Joseph	$85,250 (3)
Salary Remaining :	$64,222
Jake Leschyshyn	$84,333 (2)
Salary Remaining :	$63,531
Kyle Capobianco	$83,875 (1)
Salary Remaining :	$63,186
Jake Boltmann	$80,000 (3)
Salary Remaining :	$60,267
Olivier Rodrigue	$77,500 (1)
Salary Remaining :	$58,383
Michael Milne	$77,500 (3)
Salary Remaining :	$58,383
Simon Robertsson	$75,000 (2)
Salary Remaining :	$56,500
Roland McKeown	$75,000 (2)
Salary Remaining :	$56,500
Josh Jacobs	$75,000 (1)
Salary Remaining :	$56,500
Evan Vierling	$75,000 (3)
Salary Remaining :	$56,500
Nico Myatovic	$75,000 (1)
Salary Remaining :	$56,500
Jesper Vikman	$60,000 (1)
Salary Remaining :	$45,200
Total Farm Players	22
Salary Commitment
Year 2026 : $1,861,958
Year 2027 : $1,490,583
Year 2028 : $778,250
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,861,958
Year 2027 : $1,490,583
Year 2028 : $778,250
Year 2029 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$8,344,000
Expense
Pro Players Total Salaries	$94,119,625
Farm Players Total Salaries	$2,582,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,836,297
Farm Year To Date Expenses	$621,209
Pro Salary Cap To Date	$18,836,297
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,462,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$508,755
Pro Estimated Expenses	$75,295,740
Farm Remaining Season Days	113
Farm Expenses Per Days	$17,217
Farm Estimated Expenses	$1,945,521
Estimated Season Expenses	$77,241,261
Estimated Season Salary Cap	$94,132,037
Estimate Under Maximum Salary Cap of $95,500,000	$1,367,963
Estimate Over Minimum Salary Cap of $0	$94,132,037
Current Bank Account	$4,906,727
Projected Bank Account	($36,872,534)

Pro Players Salaries
Connor McDavid (1 Way Contract)	$16,875,000 (4)
-Salary Remaining :	$13,500,000
Auston Matthews (1 Way Contract)	$14,000,000 (5)
-Salary Remaining :	$11,200,000
Sam Reinhart (1 Way Contract)	$8,775,000 (3)
-Salary Remaining :	$7,020,000
Mikhail Sergachev (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$6,000,000
Timo Meier (1 Way Contract)	$7,020,000 (2)
-Salary Remaining :	$5,616,000
Rasmus Andersson (1 Way Contract)	$6,142,500 (4)
-Salary Remaining :	$4,914,000
Esa Lindell (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,600,000
Mark Stone (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$3,600,000
Tomas Hertl (1 Way Contract)	$3,796,875 (1)
-Salary Remaining :	$3,037,500
Jared Spurgeon (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,800,000
Matt Roy (1 Way Contract)	$3,300,000 (2)
-Salary Remaining :	$2,640,000
Sam Steel (1 Way Contract)	$2,835,000 (5)
-Salary Remaining :	$2,268,000
Brian Dumoulin (1 Way Contract)	$2,000,000 (4)
-Salary Remaining :	$1,600,000
Sean Durzi (1 Way Contract)	$1,870,000 (2)
-Salary Remaining :	$1,496,000
Owen Tippett	$1,485,000 (1)
-Salary Remaining :	$1,188,000
Steven Lorentz	$1,230,000 (5)
-Salary Remaining :	$984,000
Mason Marchment	$1,100,000 (1)
-Salary Remaining :	$880,000
Lukas Dostal	$893,750 (2)
-Salary Remaining :	$715,000
Mathieu Joseph	$796,500 (1)
-Salary Remaining :	$637,200
Bo Groulx	$750,000 (1)
-Salary Remaining :	$600,000
Jonathan Quick	$750,000 (4)
-Salary Remaining :	$600,000
David Kampf	$500,000 (3)
-Salary Remaining :	$400,000
Total Pro Players	22
Salary Commitment
Year 2026 : $94,119,625
Year 2027 : $77,191,250
Year 2028 : $60,607,500
Year 2029 : $51,332,500
Salary Average Commitment
Year 2026 : $94,119,625
Year 2027 : $77,191,250
Year 2028 : $60,607,500
Year 2029 : $51,332,500
Salary Cap with 1 Way Contract
Year 2026 : $94,119,625
Year 2027 : $77,191,250
Year 2028 : $60,607,500
Year 2029 : $51,332,500

Farm Players Salaries
Jack Studnicka	$120,000 (1)
Salary Remaining :	$90,400
Hunter Shepard	$108,500 (2)
Salary Remaining :	$81,737
John Beecher	$99,000 (3)
Salary Remaining :	$74,580
Zach Bogosian	$95,000 (1)
Salary Remaining :	$71,567
Josh Brown	$85,000 (4)
Salary Remaining :	$64,033
Will Zmolek	$75,000 (4)
Salary Remaining :	$56,500
Kyler Kupka	$75,000 (4)
Salary Remaining :	$56,500
Christian Wolanin	$75,000 (5)
Salary Remaining :	$56,500
Derrick Pouliot	$75,000 (5)
Salary Remaining :	$56,500
Dylan McIlrath	$75,000 (5)
Salary Remaining :	$56,500
Scooter Brickey	$75,000 (4)
Salary Remaining :	$56,500
Jamie Engelbert	$75,000 (5)
Salary Remaining :	$56,500
Brett Chorske	$75,000 (5)
Salary Remaining :	$56,500
Will Butcher	$75,000 (5)
Salary Remaining :	$56,500
Rem Pitlick	$75,000 (5)
Salary Remaining :	$56,500
Wojciech Stachowiak	$75,000 (5)
Salary Remaining :	$56,500
Austin Watson	$75,000 (4)
Salary Remaining :	$56,500
Jakov Novak	$75,000 (5)
Salary Remaining :	$56,500
Jack Ricketts	$75,000 (5)
Salary Remaining :	$56,500
Tristen Nielsen	$75,000 (1)
Salary Remaining :	$56,500
Donavan Houle	$75,000 (4)
Salary Remaining :	$56,500
Farm Goalie28	$75,000 (1)
Salary Remaining :	$56,500
Ross Johnston	$75,000 (4)
Salary Remaining :	$56,500
Matt Strome	$75,000 (1)
Salary Remaining :	$56,500
Brandon Hickey	$75,000 (4)
Salary Remaining :	$56,500
David Silye	$75,000 (4)
Salary Remaining :	$56,500
Cooper Gay	$75,000 (5)
Salary Remaining :	$56,500
Vitali Kravtsov	$75,000 (5)
Salary Remaining :	$56,500
Spencer Smallman	$75,000 (5)
Salary Remaining :	$56,500
Phil Kemp	$75,000 (4)
Salary Remaining :	$56,500
Bryan Yoon	$50,000 (3)
Salary Remaining :	$37,667
Alex Belzile	$50,000 (1)
Salary Remaining :	$37,667
Matt Tomkins	$50,000 (3)
Salary Remaining :	$37,667
Aidan Fulp	$50,000 (3)
Salary Remaining :	$37,667
Total Farm Players	34
Salary Commitment
Year 2026 : $2,582,500
Year 2027 : $2,092,500
Year 2028 : $1,984,000
Year 2029 : $1,735,000
Salary Average Commitment
Year 2026 : $2,582,500
Year 2027 : $2,092,500
Year 2028 : $1,984,000
Year 2029 : $1,735,000

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amerant Bank Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	36
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$6,258,000
Expense
Pro Players Total Salaries	$94,144,375
Farm Players Total Salaries	$2,976,167
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,796,875
Pro Year To Date Expenses	$18,895,106
Farm Year To Date Expenses	$725,948
Pro Salary Cap To Date	$17,395,089
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,548,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$508,889
Pro Estimated Expenses	$75,315,572
Farm Remaining Season Days	113
Farm Expenses Per Days	$19,841
Farm Estimated Expenses	$2,242,033
Estimated Season Expenses	$77,557,605
Estimated Season Salary Cap	$93,507,468
Estimate Under Maximum Salary Cap of $95,500,000	$1,992,532
Estimate Over Minimum Salary Cap of $0	$93,507,468
Current Bank Account	($6,879,303)
Projected Bank Account	($46,888,908)

Pro Players Salaries
Josh Morrissey (1 Way Contract)	$10,000,000 (4)
-Salary Remaining :	$8,000,000
Pavel Buchnevich (1 Way Contract)	$8,117,500 (1)
-Salary Remaining :	$6,494,000
Wyatt Johnston (1 Way Contract)	$7,980,000 (2)
-Salary Remaining :	$6,384,000
Frank Vatrano (1 Way Contract)	$7,500,000 (4)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$6,000,000
Lucas Raymond (1 Way Contract)	$6,904,125 (1)
-Salary Remaining :	$5,523,300
Adin Hill (1 Way Contract)	$6,857,500 (2)
-Salary Remaining :	$5,486,000
Juuse Saros (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$5,400,000
Phillip Danault (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$5,200,000
Mikael Granlund (1 Way Contract)	$6,450,000 (3)
-Salary Remaining :	$5,160,000
Dylan Samberg (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$4,600,000
Jamie Oleksiak (1 Way Contract)	$5,309,000 (3)
-Salary Remaining :	$4,247,200
Sean Walker (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$3,200,000
Cole Sillinger (1 Way Contract)	$1,822,500 (1)
-Salary Remaining :	$1,458,000
Arseny Gritsyuk (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,400,000
Marcus Foligno (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,200,000
Colin Blackwell	$1,480,000 (1)
-Salary Remaining :	$1,184,000
Freddy Gaudreau	$1,370,000 (1)
-Salary Remaining :	$1,096,000
Matt Coronato	$1,250,000 (1)
-Salary Remaining :	$1,000,000
Albert Johansson	$1,130,000 (2)
-Salary Remaining :	$904,000
Pavel Dorofeyev	$948,750 (2)
-Salary Remaining :	$759,000
Adam Wilsby	$775,000 (2)
-Salary Remaining :	$620,000
Total Pro Players	21
Salary Commitment
Year 2026 : $94,144,375
Year 2027 : $59,450,250
Year 2028 : $35,009,000
Year 2029 : $17,500,000
Salary Average Commitment
Year 2026 : $90,897,375
Year 2027 : $59,450,250
Year 2028 : $35,009,000
Year 2029 : $17,500,000
Salary Cap with 1 Way Contract
Year 2026 : $86,644,375
Year 2027 : $51,950,250
Year 2028 : $27,509,000
Year 2029 : $10,000,000

Farm Players Salaries
Jared Wright	$94,250 (2)
Salary Remaining :	$71,002
Gleb Veremyev	$93,500 (3)
Salary Remaining :	$70,437
Sean Behrens	$90,000 (3)
Salary Remaining :	$67,800
Callum Tung	$87,250 (2)
Salary Remaining :	$65,728
Samuel Johannesson	$87,000 (1)
Salary Remaining :	$65,540
Donovan Sebrango	$82,500 (2)
Salary Remaining :	$62,150
Artem Grushnikov	$81,417 (2)
Salary Remaining :	$61,334
Hunter McKown	$80,750 (2)
Salary Remaining :	$60,832
Vincent Iorio	$80,750 (2)
Salary Remaining :	$60,832
Christian Felton	$80,000 (4)
Salary Remaining :	$60,267
William Lagesson	$80,000 (4)
Salary Remaining :	$60,267
Kirill Kirsanov	$80,000 (3)
Salary Remaining :	$60,267
Henrik Rybinski	$78,750 (2)
Salary Remaining :	$59,325
Cam Berg	$77,500 (3)
Salary Remaining :	$58,383
Dmitry Kuzmin	$77,500 (3)
Salary Remaining :	$58,383
Angus Booth	$75,000 (2)
Salary Remaining :	$56,500
Zakhar Bardakov	$75,000 (3)
Salary Remaining :	$56,500
Josh Samanski	$75,000 (3)
Salary Remaining :	$56,500
Aku Koskenvuo	$75,000 (3)
Salary Remaining :	$56,500
Quinn Hutson	$75,000 (3)
Salary Remaining :	$56,500
Kenny Connors	$75,000 (3)
Salary Remaining :	$56,500
Viliam Kmec	$75,000 (3)
Salary Remaining :	$56,500
Arsenii Sergeev	$75,000 (3)
Salary Remaining :	$56,500
Austin Roest	$75,000 (3)
Salary Remaining :	$56,500
Cooper Flinton	$75,000 (3)
Salary Remaining :	$56,500
Hunter St. Martin	$75,000 (3)
Salary Remaining :	$56,500
Scott Ratzlaff	$75,000 (3)
Salary Remaining :	$56,500
Riley Duran	$75,000 (2)
Salary Remaining :	$56,500
Aatu Jamsen	$75,000 (2)
Salary Remaining :	$56,500
Red Savage	$75,000 (3)
Salary Remaining :	$56,500
Gabriel Szturc	$75,000 (2)
Salary Remaining :	$56,500
Noah Warren	$75,000 (2)
Salary Remaining :	$56,500
Jacob Gaucher	$70,000 (2)
Salary Remaining :	$52,733
Domenick Fensore	$70,000 (1)
Salary Remaining :	$52,733
Jack Matier	$65,000 (1)
Salary Remaining :	$48,967
Zach Aston-Reese	$65,000 (3)
Salary Remaining :	$48,967
Nikita Novikov	$60,000 (1)
Salary Remaining :	$45,200
Topias Vilen	$60,000 (1)
Salary Remaining :	$45,200
James Malatesta	$60,000 (1)
Salary Remaining :	$45,200
Total Farm Players	39
Salary Commitment
Year 2026 : $2,976,167
Year 2027 : $2,574,167
Year 2028 : $1,543,500
Year 2029 : $160,000
Salary Average Commitment
Year 2026 : $2,976,167
Year 2027 : $2,574,167
Year 2028 : $1,543,500
Year 2029 : $160,000

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$7,301,000
Expense
Pro Players Total Salaries	$96,225,250
Farm Players Total Salaries	$1,991,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$19,177,472
Farm Year To Date Expenses	$498,005
Pro Salary Cap To Date	$18,867,476
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,505,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$520,136
Pro Estimated Expenses	$76,980,128
Farm Remaining Season Days	113
Farm Expenses Per Days	$13,275
Farm Estimated Expenses	$1,500,075
Estimated Season Expenses	$78,480,203
Estimated Season Salary Cap	$94,607,660
Estimate Under Maximum Salary Cap of $95,500,000	$892,340
Estimate Over Minimum Salary Cap of $0	$94,607,660
Current Bank Account	($7,322,205)
Projected Bank Account	($49,297,408)

Pro Players Salaries
Adam Fox (1 Way Contract)	$12,350,000 (3)
-Salary Remaining :	$9,880,000
Nico Hischier (1 Way Contract)	$9,425,000 (4)
-Salary Remaining :	$7,540,000
Ryan Donato (1 Way Contract)	$8,850,000 (2)
-Salary Remaining :	$7,080,000
Quinton Byfield (1 Way Contract)	$7,800,000 (3)
-Salary Remaining :	$6,240,000
Sidney Crosby (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$6,000,000
Jake Middleton (1 Way Contract)	$5,875,000 (4)
-Salary Remaining :	$4,700,000
Kris Letang (1 Way Contract)	$5,270,000 (1)
-Salary Remaining :	$4,216,000
Nick Schmaltz (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$4,000,000
J.J. Moser (1 Way Contract)	$3,712,500 (2)
-Salary Remaining :	$2,970,000
Bo Horvat (1 Way Contract)	$3,712,500 (2)
-Salary Remaining :	$2,970,000
Tyler Seguin (1 Way Contract)	$3,625,000 (1)
-Salary Remaining :	$2,900,000
Vladislav Namestnikov (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,800,000
Conor Garland (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$2,800,000
Jeremy Swayman	$3,440,250 (1)
-Salary Remaining :	$2,752,200
Jaccob Slavin (1 Way Contract)	$3,245,000 (1)
-Salary Remaining :	$2,596,000
Justus Annunen (1 Way Contract)	$1,625,000 (5)
-Salary Remaining :	$1,300,000
Jarred Tinordi (1 Way Contract)	$1,550,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,240,000
Logan Stanley (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,200,000
Evgenii Dadonov	$1,495,000 (1)
-Salary Remaining :	$1,196,000
Dalibor Dvorsky	$1,250,000 (2)
-Salary Remaining :	$1,000,000
Artyom Levshunov	$1,250,000 (2)
-Salary Remaining :	$1,000,000
Francesco Pinelli	$750,000 (1)
-Salary Remaining :	$600,000
Total Pro Players	22
Salary Commitment
Year 2026 : $96,225,250
Year 2027 : $80,562,500
Year 2028 : $45,575,000
Year 2029 : $16,925,000
Salary Average Commitment
Year 2026 : $96,225,250
Year 2027 : $76,850,000
Year 2028 : $45,575,000
Year 2029 : $16,925,000
Salary Cap with 1 Way Contract
Year 2026 : $94,675,250
Year 2027 : $76,850,000
Year 2028 : $45,575,000
Year 2029 : $16,925,000

Farm Players Salaries
Tony DeAngelo	$149,500 (3)
Salary Remaining :	$112,623
Eduards Tralmaks	$140,000 (5)
Salary Remaining :	$105,467
Joey Larson	$140,000 (5)
Salary Remaining :	$105,467
Sean Chisholm	$100,000 (5)
Salary Remaining :	$75,333
Juuso Valimaki	$99,000 (1)
Salary Remaining :	$74,580
Quentin Musty	$97,500 (3)
Salary Remaining :	$73,450
Tristan Bertucci	$90,000 (3)
Salary Remaining :	$67,800
Dominik Badinka	$90,000 (3)
Salary Remaining :	$67,800
Vladislav Kolyachonok	$85,250 (3)
Salary Remaining :	$64,222
Taige Harding	$85,000 (3)
Salary Remaining :	$64,033
Hayden Hodgson	$75,000 (5)
Salary Remaining :	$56,500
Brendan Warren	$75,000 (5)
Salary Remaining :	$56,500
Owen Allard	$75,000 (3)
Salary Remaining :	$56,500
Domenic DiVincentiis	$75,000 (2)
Salary Remaining :	$56,500
Kevin Lombardi	$75,000 (5)
Salary Remaining :	$56,500
Fabian Wagner	$75,000 (2)
Salary Remaining :	$56,500
Austin Brimmer	$75,000 (5)
Salary Remaining :	$56,500
Chase Dafoe	$75,000 (5)
Salary Remaining :	$56,500
Mitchell Weeks	$75,000 (3)
Salary Remaining :	$56,500
Thomas Milic	$65,000 (1)
Salary Remaining :	$48,967
Tyson Hinds	$65,000 (1)
Salary Remaining :	$48,967
Marcel Marcel	$60,000 (1)
Salary Remaining :	$45,200
Kurtis MacDermid	$50,000 (1)
Salary Remaining :	$37,667
Total Farm Players	23
Salary Commitment
Year 2026 : $1,991,250
Year 2027 : $1,652,250
Year 2028 : $1,502,250
Year 2029 : $755,000
Salary Average Commitment
Year 2026 : $2,666,250
Year 2027 : $2,327,250
Year 2028 : $2,177,250
Year 2029 : $1,430,000

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	32
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$10,430,000
Expense
Pro Players Total Salaries	$92,783,193
Farm Players Total Salaries	$2,060,331
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,556,647
Farm Year To Date Expenses	$508,232
Pro Salary Cap To Date	$18,556,647
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$33,376,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$501,531
Pro Estimated Expenses	$74,226,588
Farm Remaining Season Days	113
Farm Expenses Per Days	$13,736
Farm Estimated Expenses	$1,552,168
Estimated Season Expenses	$75,778,756
Estimated Season Salary Cap	$92,783,235
Estimate Under Maximum Salary Cap of $95,500,000	$2,716,765
Estimate Over Minimum Salary Cap of $0	$92,783,235
Current Bank Account	$3,188,568
Projected Bank Account	($39,214,188)

Pro Players Salaries
Jakob Chychrun (1 Way Contract)	$11,340,000 (4)
-Salary Remaining :	$9,072,000
Filip Gustavsson (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$7,200,000
Ivan Barbashev (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$6,800,000
John Carlson (1 Way Contract)	$8,200,028 (1)
-Salary Remaining :	$6,560,022
Elias Pettersson (1 Way Contract)	$7,276,500 (1)
-Salary Remaining :	$5,821,200
Clayton Keller (1 Way Contract)	$6,435,000 (1)
-Salary Remaining :	$5,148,000
Dougie Hamilton (1 Way Contract)	$5,700,000 (4)
-Salary Remaining :	$4,560,000
Colton Parayko (1 Way Contract)	$5,300,000 (4)
-Salary Remaining :	$4,240,000
Anton Lundell (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$3,800,000
Mikael Backlund (1 Way Contract)	$4,666,666 (1)
-Salary Remaining :	$3,733,333
Martin Necas (1 Way Contract)	$3,750,000 (1)
-Salary Remaining :	$3,000,000
Andre Burakovsky (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$2,600,000
Nick Foligno (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,200,000
Will Borgen (1 Way Contract)	$2,460,000 (1)
-Salary Remaining :	$1,968,000
Alex Killorn (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$1,440,000
Charlie Lindgren	$1,499,999 (5)
-Salary Remaining :	$1,199,999
Brandt Clarke	$1,400,000 (1)
-Salary Remaining :	$1,120,000
Cole Koepke	$1,350,000 (5)
-Salary Remaining :	$1,080,000
Morgan Barron	$1,350,000 (1)
-Salary Remaining :	$1,080,000
Ty Dellandrea	$1,125,000 (3)
-Salary Remaining :	$900,000
Tyler Tucker	$880,000 (2)
-Salary Remaining :	$704,000
Total Pro Players	21
Salary Commitment
Year 2026 : $92,783,193
Year 2027 : $49,744,999
Year 2028 : $35,314,999
Year 2029 : $34,189,999
Salary Average Commitment
Year 2026 : $92,783,193
Year 2027 : $49,744,999
Year 2028 : $35,314,999
Year 2029 : $34,189,999
Salary Cap with 1 Way Contract
Year 2026 : $92,783,193
Year 2027 : $49,744,999
Year 2028 : $35,314,999
Year 2029 : $34,189,999

Farm Players Salaries
Louie Belpedio	$140,000 (4)
Salary Remaining :	$105,467
Taylor Ward	$113,750 (3)
Salary Remaining :	$85,692
Michael Pezzetta	$105,625 (3)
Salary Remaining :	$79,571
Lane Pederson	$100,750 (3)
Salary Remaining :	$75,898
Boris Katchouk	$100,750 (3)
Salary Remaining :	$75,898
Martin Misiak	$90,000 (3)
Salary Remaining :	$67,800
Nolan Allan	$80,000 (1)
Salary Remaining :	$60,267
Michael Karow	$80,000 (1)
Salary Remaining :	$60,267
Mitch Gibson	$80,000 (1)
Salary Remaining :	$60,267
Jimmy Schuldt	$75,000 (2)
Salary Remaining :	$56,500
Gavin Bayreuther	$75,000 (3)
Salary Remaining :	$56,500
Matthew Murray	$75,000 (1)
Salary Remaining :	$56,500
William Wallinder	$75,000 (1)
Salary Remaining :	$56,500
Trey Fix-Wolansky	$75,000 (1)
Salary Remaining :	$56,500
Michael Callahan	$75,000 (1)
Salary Remaining :	$56,500
Garrett Pilon	$75,000 (5)
Salary Remaining :	$56,500
Kyle Jackson	$75,000 (1)
Salary Remaining :	$56,500
Farm Goalie25	$75,000 (1)
Salary Remaining :	$56,500
Nick Cicek	$75,000 (1)
Salary Remaining :	$56,500
Jimmy Huntington	$75,000 (1)
Salary Remaining :	$56,500
Juho Lammikko	$75,000 (5)
Salary Remaining :	$56,500
Jonathan Gruden	$75,000 (1)
Salary Remaining :	$56,500
Clark Bishop	$74,456 (3)
Salary Remaining :	$56,090
Landon Slaggert	$70,000 (1)
Salary Remaining :	$52,733
Robbie Russo	$50,000 (2)
Salary Remaining :	$37,667
Total Farm Players	25
Salary Commitment
Year 2026 : $2,060,331
Year 2027 : $1,075,331
Year 2028 : $950,331
Year 2029 : $290,000
Salary Average Commitment
Year 2026 : $2,060,331
Year 2027 : $1,075,331
Year 2028 : $950,331
Year 2029 : $290,000

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	33
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$9,387,000
Expense
Pro Players Total Salaries	$68,011,691
Farm Players Total Salaries	$2,239,712
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$20,000
Pro Year To Date Expenses	$13,841,369
Farm Year To Date Expenses	$535,621
Pro Salary Cap To Date	$13,041,365
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,419,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$367,631
Pro Estimated Expenses	$54,409,388
Farm Remaining Season Days	113
Farm Expenses Per Days	$14,931
Farm Estimated Expenses	$1,687,203
Estimated Season Expenses	$56,096,591
Estimated Season Salary Cap	$64,270,697
Estimate Under Maximum Salary Cap of $95,500,000	$31,229,303
Estimate Over Minimum Salary Cap of $0	$64,270,697
Current Bank Account	$32,287,059
Projected Bank Account	$10,609,468

Pro Players Salaries
Noah Hanifin (1 Way Contract)	$9,922,500 (4)
-Salary Remaining :	$7,938,000
Cale Makar (1 Way Contract)	$8,100,000 (1)
-Salary Remaining :	$6,480,000
Mavrik Bourque (1 Way Contract)	$5,445,000 (3)
-Salary Remaining :	$4,356,000
Alexander Romanov (1 Way Contract)	$5,343,750 (1)
-Salary Remaining :	$4,275,000
Jack Roslovic (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$4,000,000
Marco Rossi (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$3,600,000
Nick Leddy (1 Way Contract)	$4,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,200,000
Jesper Wallstedt (1 Way Contract)	$3,744,000 (4)
-Salary Remaining :	$2,995,200
Michael Rasmussen (1 Way Contract)	$3,744,000 (4)
-Salary Remaining :	$2,995,200
Connor Zary (1 Way Contract)	$3,397,500 (2)
-Salary Remaining :	$2,718,000
Reilly Smith (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,000,000
Mason Appleton	$1,495,000 (4)
-Salary Remaining :	$1,196,000
Samuel Ersson	$1,305,000 (1)
-Salary Remaining :	$1,044,000
Drew Helleson	$1,210,000 (2)
-Salary Remaining :	$968,000
Jonah Gadjovich	$1,200,000 (1)
-Salary Remaining :	$960,000
Devon Levi	$1,000,000 (1)
-Salary Remaining :	$800,000
Isac Lundestrom	$983,391 (1)
-Salary Remaining :	$786,713
Josh Mahura	$930,000 (2)
-Salary Remaining :	$744,000
Jeffrey Viel	$900,000 (4)
-Salary Remaining :	$720,000
Emil Andrae	$894,300 (3)
-Salary Remaining :	$715,440
Ty Emberson	$855,000 (1)
-Salary Remaining :	$684,000
David Gustafsson	$775,000 (1)
-Salary Remaining :	$620,000
John Leonard	$767,250 (2)
-Salary Remaining :	$613,800
Total Pro Players	23
Salary Commitment
Year 2026 : $68,011,691
Year 2027 : $44,449,550
Year 2028 : $31,144,800
Year 2029 : $24,805,500
Salary Average Commitment
Year 2026 : $68,011,691
Year 2027 : $44,449,550
Year 2028 : $31,144,800
Year 2029 : $24,805,500
Salary Cap with 1 Way Contract
Year 2026 : $64,011,691
Year 2027 : $44,449,550
Year 2028 : $31,144,800
Year 2029 : $24,805,500

Farm Players Salaries
Ivan Fedotov	$149,900 (4)
Salary Remaining :	$112,925
Matthew Benning	$135,000 (1)
Salary Remaining :	$101,700
Skyler Brind'Amour	$135,000 (3)
Salary Remaining :	$101,700
Colton White	$100,750 (2)
Salary Remaining :	$75,898
Conor Sheary	$100,000 (2)
Salary Remaining :	$75,333
James van Riemsdyk	$100,000 (2)
Salary Remaining :	$75,333
Colby Barlow	$97,500 (3)
Salary Remaining :	$73,450
MacKenzie Entwistle	$95,063 (5)
Salary Remaining :	$71,614
Zach Sawchenko	$93,000 (2)
Salary Remaining :	$70,060
Matt Kiersted	$93,000 (2)
Salary Remaining :	$70,060
Matthew Phillips	$93,000 (2)
Salary Remaining :	$70,060
Cam Lund	$90,000 (2)
Salary Remaining :	$67,800
Jacob MacDonald	$90,000 (2)
Salary Remaining :	$67,800
Angus Crookshank	$77,500 (2)
Salary Remaining :	$58,383
Luca Cagnoni	$75,000 (2)
Salary Remaining :	$56,500
Vinnie Hinostroza	$75,000 (2)
Salary Remaining :	$56,500
Cameron Whitehead	$75,000 (2)
Salary Remaining :	$56,500
Laurent Dauphin	$75,000 (2)
Salary Remaining :	$56,500
Arnaud Durandeau	$75,000 (1)
Salary Remaining :	$56,500
Mikulas Hovorka	$75,000 (2)
Salary Remaining :	$56,500
Patrick Brown	$75,000 (2)
Salary Remaining :	$56,500
Jack Millar	$75,000 (2)
Salary Remaining :	$56,500
Montana Onyebuchi	$70,000 (1)
Salary Remaining :	$52,733
Sam Morton	$60,000 (1)
Salary Remaining :	$45,200
Lucas Ciona	$60,000 (1)
Salary Remaining :	$45,200
Total Farm Players	25
Salary Commitment
Year 2026 : $2,239,712
Year 2027 : $1,839,712
Year 2028 : $477,462
Year 2029 : $244,962
Salary Average Commitment
Year 2026 : $2,239,712
Year 2027 : $1,839,712
Year 2028 : $477,462
Year 2029 : $244,962

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	33
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$9,387,000
Expense
Pro Players Total Salaries	$42,346,248
Farm Players Total Salaries	$2,922,738
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$8,750,000
Pro Year To Date Expenses	$8,270,614
Farm Year To Date Expenses	$733,357
Pro Salary Cap To Date	$8,270,614
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,419,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$228,899
Pro Estimated Expenses	$33,877,052
Farm Remaining Season Days	113
Farm Expenses Per Days	$19,485
Farm Estimated Expenses	$2,201,805
Estimated Season Expenses	$36,078,857
Estimated Season Salary Cap	$50,897,666
Estimate Under Maximum Salary Cap of $95,500,000	$44,602,334
Estimate Over Minimum Salary Cap of $0	$50,897,666
Current Bank Account	$20,434,831
Projected Bank Account	$18,774,974

Pro Players Salaries
Mike Matheson (1 Way Contract)	$6,999,999 (5)
-Salary Remaining :	$5,599,999
Jacob Trouba (1 Way Contract)	$6,950,000 (5)
-Salary Remaining :	$5,560,000
Kirby Dach (1 Way Contract)	$3,698,750 (3)
-Salary Remaining :	$2,959,000
Ryan Leonard (1 Way Contract)	$2,250,000 (3)
-Salary Remaining :	$1,800,000
Easton Cowan (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,400,000
Calum Ritchie (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,400,000
Berkly Catton (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,200,000
Sam Dickinson (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,200,000
Tom Willander (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,200,000
Michael Misa (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,200,000
Braden Doyle	$1,499,999 (5)
-Salary Remaining :	$1,199,999
Nicholas Robertson	$990,000 (4)
-Salary Remaining :	$792,000
Tyson Empey	$965,000 (3)
-Salary Remaining :	$772,000
Hendrix Lapierre	$935,000 (4)
-Salary Remaining :	$748,000
Justin Sourdif	$907,500 (4)
-Salary Remaining :	$726,000
Alex Gallant	$900,000 (2)
-Salary Remaining :	$720,000
Garin Bjorklund	$750,000 (2)
-Salary Remaining :	$600,000
Owen Say	$750,000 (2)
-Salary Remaining :	$600,000
D.J. King	$750,000 (1)
-Salary Remaining :	$600,000
Samuel Laberge	$750,000 (1)
-Salary Remaining :	$600,000
Mark Liwiski	$750,000 (4)
-Salary Remaining :	$600,000
Jett Woo	$750,000 (1)
-Salary Remaining :	$600,000
Sawyer Boulton	$750,000 (4)
-Salary Remaining :	$600,000
Yanick Turcotte	$750,000 (1)
-Salary Remaining :	$600,000
Cavan Fitzgerald	$750,000 (2)
-Salary Remaining :	$600,000
Total Pro Players	25
Salary Commitment
Year 2026 : $42,346,248
Year 2027 : $39,346,248
Year 2028 : $36,196,248
Year 2029 : $19,782,498
Salary Average Commitment
Year 2026 : $42,346,248
Year 2027 : $39,346,248
Year 2028 : $36,196,248
Year 2029 : $19,782,498
Salary Cap with 1 Way Contract
Year 2026 : $42,346,248
Year 2027 : $39,346,248
Year 2028 : $36,196,248
Year 2029 : $19,782,498

Farm Players Salaries
Stanislav Berezhnoy	$150,000 (5)
Salary Remaining :	$113,000
Finn Harding	$150,000 (5)
Salary Remaining :	$113,000
Shane Lachance	$150,000 (5)
Salary Remaining :	$113,000
Laurent Brossoit	$150,000 (5)
Salary Remaining :	$113,000
Jack Anderson	$150,000 (2)
Salary Remaining :	$113,000
Fedor Svechkov	$149,500 (5)
Salary Remaining :	$112,623
Rutger McGroarty	$115,000 (2)
Salary Remaining :	$86,633
Michael Brandsegg-Nygard	$97,500 (3)
Salary Remaining :	$73,450
Stian Solberg	$97,500 (2)
Salary Remaining :	$73,450
Reilly Webb	$91,000 (5)
Salary Remaining :	$68,553
Dmitry Osipov	$91,000 (5)
Salary Remaining :	$68,553
Eddie Genborg	$90,000 (3)
Salary Remaining :	$67,800
Joshua Roy	$90,000 (1)
Salary Remaining :	$67,800
Marc McLaughlin	$85,250 (2)
Salary Remaining :	$64,222
Turner Ottenbreit	$82,500 (1)
Salary Remaining :	$62,150
Keean Washkurak	$81,938 (1)
Salary Remaining :	$61,726
Ilya Protas	$80,000 (3)
Salary Remaining :	$60,267
Atley Calvert	$79,050 (1)
Salary Remaining :	$59,551
Jake Livingstone	$77,500 (1)
Salary Remaining :	$58,383
Joe Hicketts	$75,000 (1)
Salary Remaining :	$56,500
Guillaume Richard	$75,000 (3)
Salary Remaining :	$56,500
Braeden Bowman	$75,000 (3)
Salary Remaining :	$56,500
Jacob Quillan	$75,000 (2)
Salary Remaining :	$56,500
Riley McKay	$75,000 (1)
Salary Remaining :	$56,500
Cooper Moore	$75,000 (1)
Salary Remaining :	$56,500
Nolan Moyle	$75,000 (5)
Salary Remaining :	$56,500
Spencer Kersten	$75,000 (1)
Salary Remaining :	$56,500
Isaac Belliveau	$75,000 (2)
Salary Remaining :	$56,500
Jack Finley	$75,000 (1)
Salary Remaining :	$56,500
Brett Berard	$65,000 (1)
Salary Remaining :	$48,967
Tate Singleton	$50,000 (3)
Salary Remaining :	$37,667
Total Farm Players	31
Salary Commitment
Year 2026 : $2,922,738
Year 2027 : $2,071,750
Year 2028 : $1,474,000
Year 2029 : $1,006,500
Salary Average Commitment
Year 2026 : $2,922,738
Year 2027 : $2,071,750
Year 2028 : $1,474,000
Year 2029 : $1,006,500

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$7,301,000
Expense
Pro Players Total Salaries	$72,936,999
Farm Players Total Salaries	$2,768,575
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,837,130
Farm Year To Date Expenses	$652,102
Pro Salary Cap To Date	$14,447,934
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,505,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$394,254
Pro Estimated Expenses	$58,349,592
Farm Remaining Season Days	113
Farm Expenses Per Days	$18,457
Farm Estimated Expenses	$2,085,641
Estimated Season Expenses	$60,435,233
Estimated Season Salary Cap	$71,197,498
Estimate Under Maximum Salary Cap of $95,500,000	$24,302,502
Estimate Over Minimum Salary Cap of $0	$71,197,498
Current Bank Account	$5,513,474
Projected Bank Account	($18,416,759)

Pro Players Salaries
Dylan Larkin (1 Way Contract)	$7,137,000 (2)
-Salary Remaining :	$5,709,600
Trevor Moore (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$5,600,000
Damon Severson (1 Way Contract)	$5,625,000 (2)
-Salary Remaining :	$4,500,000
Pavel Zacha (1 Way Contract)	$5,557,500 (2)
-Salary Remaining :	$4,446,000
Josh Anderson (1 Way Contract)	$4,600,000 (2)
-Salary Remaining :	$3,680,000
Evan Bouchard (1 Way Contract)	$3,860,000 (1)
-Salary Remaining :	$3,088,000
Nicolas Roy (1 Way Contract)	$3,780,000 (3)
-Salary Remaining :	$3,024,000
Jack McBain (1 Way Contract)	$3,633,750 (1)
-Salary Remaining :	$2,907,000
Casey Mittelstadt (1 Way Contract)	$3,499,999 (1)
-Salary Remaining :	$2,799,999
Dawson Mercer (1 Way Contract)	$3,420,000 (1)
-Salary Remaining :	$2,736,000
Drew O'Connor (1 Way Contract)	$3,375,000 (5)
-Salary Remaining :	$2,700,000
Dmitry Orlov (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$2,560,000
Ridly Greig (1 Way Contract)	$2,925,000 (3)
-Salary Remaining :	$2,340,000
Jake McCabe (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,240,000
Philipp Grubauer (1 Way Contract)	$2,500,000 (5)
-Salary Remaining :	$2,000,000
Alex Lyon	$2,000,000 (5)
-Salary Remaining :	$1,600,000
Travis Hamonic (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,600,000
Shayne Gostisbehere (1 Way Contract)	$1,750,000 (3)
-Salary Remaining :	$1,400,000
Trevor van Riemsdyk	$1,300,000 (1)
-Salary Remaining :	$1,040,000
Logan Stankoven	$1,250,000 (1)
-Salary Remaining :	$1,000,000
Gabriel Vilardi	$948,750 (1)
-Salary Remaining :	$759,000
Alex Turcotte	$775,000 (1)
-Salary Remaining :	$620,000
Total Pro Players	22
Salary Commitment
Year 2026 : $72,936,999
Year 2027 : $48,249,500
Year 2028 : $23,330,000
Year 2029 : $7,875,000
Salary Average Commitment
Year 2026 : $72,936,999
Year 2027 : $48,249,500
Year 2028 : $23,330,000
Year 2029 : $7,875,000
Salary Cap with 1 Way Contract
Year 2026 : $70,936,999
Year 2027 : $46,249,500
Year 2028 : $23,330,000
Year 2029 : $7,875,000

Farm Players Salaries
Ville Husso	$150,000 (1)
Salary Remaining :	$113,000
Alex Steeves	$150,000 (1)
Salary Remaining :	$113,000
Ivan Ivan	$150,000 (3)
Salary Remaining :	$113,000
Xavier Parent	$148,500 (2)
Salary Remaining :	$111,870
Max McCue	$137,500 (4)
Salary Remaining :	$103,583
Liam Ohgren	$115,000 (2)
Salary Remaining :	$86,633
Jamieson Rees	$110,000 (1)
Salary Remaining :	$82,867
Josiah Slavin	$110,000 (1)
Salary Remaining :	$82,867
Henry Thrun	$100,000 (1)
Salary Remaining :	$75,333
Sonny Milano	$99,000 (2)
Salary Remaining :	$74,580
Dennis Cholowski	$97,650 (4)
Salary Remaining :	$73,563
Matthew Kessel	$96,000 (4)
Salary Remaining :	$72,320
Jason Polin	$93,000 (3)
Salary Remaining :	$70,060
Liam O'Brien	$90,050 (3)
Salary Remaining :	$67,838
Martin Chromiak	$89,125 (4)
Salary Remaining :	$67,141
Ian Mitchell	$85,250 (2)
Salary Remaining :	$64,222
Zakary Karpa	$85,000 (5)
Salary Remaining :	$64,033
Jack Thompson	$80,000 (2)
Salary Remaining :	$60,267
Trent Miner	$77,500 (1)
Salary Remaining :	$58,383
Riley Mercer	$75,000 (3)
Salary Remaining :	$56,500
Ethan Keppen	$75,000 (1)
Salary Remaining :	$56,500
Cam Allen	$75,000 (3)
Salary Remaining :	$56,500
Zach Gallant	$75,000 (4)
Salary Remaining :	$56,500
Jorian Donovan	$75,000 (2)
Salary Remaining :	$56,500
Robert Mastrosimone	$75,000 (1)
Salary Remaining :	$56,500
Carter Mazur	$70,000 (1)
Salary Remaining :	$52,733
Amadeus Lombardi	$65,000 (1)
Salary Remaining :	$48,967
David Spacek	$60,000 (1)
Salary Remaining :	$45,200
Travis Mitchell	$60,000 (1)
Salary Remaining :	$45,200
Total Farm Players	29
Salary Commitment
Year 2026 : $2,768,575
Year 2027 : $1,666,075
Year 2028 : $1,063,325
Year 2029 : $580,275
Salary Average Commitment
Year 2026 : $2,768,575
Year 2027 : $1,666,075
Year 2028 : $1,063,325
Year 2029 : $580,275

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	35
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$7,301,000
Expense
Pro Players Total Salaries	$55,010,750
Farm Players Total Salaries	$2,974,067
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$11,975,000
Pro Year To Date Expenses	$10,831,405
Farm Year To Date Expenses	$752,655
Pro Salary Cap To Date	$10,129,404
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$36,505,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$297,355
Pro Estimated Expenses	$44,008,540
Farm Remaining Season Days	113
Farm Expenses Per Days	$19,827
Farm Estimated Expenses	$2,240,451
Estimated Season Expenses	$46,248,991
Estimated Season Salary Cap	$63,304,940
Estimate Under Maximum Salary Cap of $95,500,000	$32,195,060
Estimate Over Minimum Salary Cap of $0	$63,304,940
Current Bank Account	$1,171,742
Projected Bank Account	($8,572,249)

Pro Players Salaries
Christian Dvorak (1 Way Contract)	$11,000,000 (2)
-Salary Remaining :	$8,800,000
Jonathan Marchessault (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$4,800,000
Samuel Montembeault	$4,252,500 (4)
-Salary Remaining :	$3,402,000
Nate Schmidt (1 Way Contract)	$3,850,000 (1)
-Salary Remaining :	$3,080,000
Jordan Greenway (1 Way Contract)	$3,510,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$2,808,000
Nick Seeler (1 Way Contract)	$2,300,000 (3)
-Salary Remaining :	$1,840,000
Matthew Schaefer (1 Way Contract)	$2,150,000 (3)
-Salary Remaining :	$1,720,000
Cole Hutson (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,600,000
Matvei Michkov (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$1,600,000
Pyotr Kochetkov (1 Way Contract)	$1,900,000 (1)
-Salary Remaining :	$1,520,000
Kevin Korchinski (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,200,000
Anthony Beauvillier	$1,499,917 (2)
-Salary Remaining :	$1,199,934
Michael Kesselring	$1,498,333 (2)
-Salary Remaining :	$1,198,666
Dmitry Kulikov	$1,450,000 (1)
-Salary Remaining :	$1,160,000
Brandon Saad	$1,450,000 (1)
-Salary Remaining :	$1,160,000
Justin Barron	$1,265,000 (3)
-Salary Remaining :	$1,012,000
Anthony Richard	$1,007,500 (2)
-Salary Remaining :	$806,000
Justin Bailey	$925,000 (4)
-Salary Remaining :	$740,000
Graeme Clarke	$852,500 (4)
-Salary Remaining :	$682,000
C.J. Smith	$850,000 (4)
-Salary Remaining :	$680,000
Matthew Peca	$750,000 (3)
-Salary Remaining :	$600,000
Gerry Mayhew	$750,000 (4)
-Salary Remaining :	$600,000
Ryan Carpenter	$750,000 (1)
-Salary Remaining :	$600,000
Joel Blomqvist	$750,000 (1)
-Salary Remaining :	$600,000
Maksim Tsyplakov	$750,000 (1)
-Salary Remaining :	$600,000
Total Pro Players	25
Salary Commitment
Year 2026 : $55,010,750
Year 2027 : $42,610,750
Year 2028 : $22,095,000
Year 2029 : $7,630,000
Salary Average Commitment
Year 2026 : $55,010,750
Year 2027 : $42,610,750
Year 2028 : $22,095,000
Year 2029 : $7,630,000
Salary Cap with 1 Way Contract
Year 2026 : $51,500,750
Year 2027 : $39,100,750
Year 2028 : $22,095,000
Year 2029 : $7,630,000

Farm Players Salaries
Jonathan Toews	$150,000 (5)
Salary Remaining :	$113,000
Brayden Pachal	$130,625 (3)
Salary Remaining :	$98,404
Lassi Thomson	$130,000 (1)
Salary Remaining :	$97,933
Michael Eyssimont	$112,000 (3)
Salary Remaining :	$84,373
Kole Lind	$100,524 (1)
Salary Remaining :	$75,728
Zac Jones	$98,667 (2)
Salary Remaining :	$74,329
Bradly Nadeau	$97,500 (2)
Salary Remaining :	$73,450
Cole Eiserman	$97,500 (3)
Salary Remaining :	$73,450
Mike Benning	$96,875 (5)
Salary Remaining :	$72,979
William Villeneuve	$96,875 (5)
Salary Remaining :	$72,979
Cameron Hebig	$93,000 (2)
Salary Remaining :	$70,060
Alex Barre-Boulet	$93,000 (2)
Salary Remaining :	$70,060
Aleksei Kolosov	$92,500 (1)
Salary Remaining :	$69,683
Leon Muggli	$90,000 (3)
Salary Remaining :	$67,800
Jani Nyman	$90,000 (2)
Salary Remaining :	$67,800
Jagger Firkus	$90,000 (2)
Salary Remaining :	$67,800
Riley Heidt	$90,000 (3)
Salary Remaining :	$67,800
Jordan Dumais	$82,500 (2)
Salary Remaining :	$62,150
Luca Marrelli	$80,000 (3)
Salary Remaining :	$60,267
Denver Barkey	$80,000 (3)
Salary Remaining :	$60,267
Tye Felhaber	$77,500 (2)
Salary Remaining :	$58,383
Riley Stillman	$77,500 (1)
Salary Remaining :	$58,383
Givani Smith	$77,500 (1)
Salary Remaining :	$58,383
Luca Pinelli	$75,000 (3)
Salary Remaining :	$56,500
Mathew Dumba	$75,000 (1)
Salary Remaining :	$56,500
Jakub Malek	$75,000 (3)
Salary Remaining :	$56,500
Jake Lucchini	$75,000 (4)
Salary Remaining :	$56,500
Vinni Lettieri	$75,000 (1)
Salary Remaining :	$56,500
Corey Schueneman	$75,000 (4)
Salary Remaining :	$56,500
Seth Griffith	$75,000 (3)
Salary Remaining :	$56,500
Maros Jedlicka	$75,000 (2)
Salary Remaining :	$56,500
Michael Buchinger	$75,000 (2)
Salary Remaining :	$56,500
Calle Rosen	$75,000 (4)
Salary Remaining :	$56,500
Farm Player1	$0 (0)
Salary Remaining :	$0
Total Farm Players	34
Salary Commitment
Year 2026 : $2,974,066
Year 2027 : $2,346,042
Year 2028 : $1,473,875
Year 2029 : $568,750
Salary Average Commitment
Year 2026 : $2,974,066
Year 2027 : $2,346,042
Year 2028 : $1,473,875
Year 2029 : $568,750

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	34
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$8,344,000
Expense
Pro Players Total Salaries	$83,075,000
Farm Players Total Salaries	$2,164,683
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$14,037,500
Pro Year To Date Expenses	$16,614,998
Farm Year To Date Expenses	$532,397
Pro Salary Cap To Date	$15,732,992
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,462,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$449,054
Pro Estimated Expenses	$66,459,992
Farm Remaining Season Days	113
Farm Expenses Per Days	$14,431
Farm Estimated Expenses	$1,630,703
Estimated Season Expenses	$68,090,695
Estimated Season Salary Cap	$92,702,460
Estimate Under Maximum Salary Cap of $95,500,000	$2,797,540
Estimate Over Minimum Salary Cap of $0	$92,702,460
Current Bank Account	($403,395)
Projected Bank Account	($33,032,090)

Pro Players Salaries
Mark Scheifele (1 Way Contract)	$15,000,000 (3)
-Salary Remaining :	$12,000,000
J.T. Miller (1 Way Contract)	$10,589,170 (3)
-Salary Remaining :	$8,471,334
Seth Jones (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$7,600,000
Brayden Point (1 Way Contract)	$8,000,000 (3)
-Salary Remaining :	$6,400,000
William Eklund (1 Way Contract)	$5,040,000 (3)
-Salary Remaining :	$4,032,000
Tristan Jarry (1 Way Contract)	$4,410,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,528,000
Erik Cernak (1 Way Contract)	$4,000,000 (4)
-Salary Remaining :	$3,200,000
Drew Doughty (1 Way Contract)	$3,850,000 (3)
-Salary Remaining :	$3,080,000
Jordan Kyrou (1 Way Contract)	$3,499,999 (1)
-Salary Remaining :	$2,799,999
Akira Schmid (1 Way Contract)	$2,499,000 (1)
-Salary Remaining :	$1,999,200
Beck Malenstyn (1 Way Contract)	$2,000,000 (5)
-Salary Remaining :	$1,600,000
Jacob Bernard-Docker (1 Way Contract)	$1,872,000 (5)
-Salary Remaining :	$1,497,600
Michael Carcone (1 Way Contract)	$1,800,000 (3)
-Salary Remaining :	$1,440,000
Garnet Hathaway (1 Way Contract)	$1,655,000 (2)
-Salary Remaining :	$1,324,000
Brandon Duhaime (1 Way Contract)	$1,500,000 (4)
-Salary Remaining :	$1,200,000
Miles Wood (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,200,000
Devin Cooley	$1,150,000 (4)
-Salary Remaining :	$920,000
Conor Timmins	$1,089,000 (1)
-Salary Remaining :	$871,200
Paul Cotter	$930,000 (4)
-Salary Remaining :	$744,000
Brendan Brisson	$852,500 (3)
-Salary Remaining :	$682,000
Elias PetterssonD	$838,333 (2)
-Salary Remaining :	$670,666
Zemgus Girgensons	$800,000 (2)
-Salary Remaining :	$640,000
Scott Sabourin	$700,000 (3)
-Salary Remaining :	$560,000
Total Pro Players	23
Salary Commitment
Year 2026 : $83,075,000
Year 2027 : $76,402,001
Year 2028 : $73,108,668
Year 2029 : $20,952,000
Salary Average Commitment
Year 2026 : $83,075,000
Year 2027 : $71,577,001
Year 2028 : $68,283,668
Year 2029 : $20,952,000
Salary Cap with 1 Way Contract
Year 2026 : $78,665,000
Year 2027 : $71,577,001
Year 2028 : $68,283,668
Year 2029 : $20,952,000

Farm Players Salaries
Matt Grzelcyk	$148,000 (2)
Salary Remaining :	$111,493
Tyson Jost	$116,250 (5)
Salary Remaining :	$87,575
Philippe Myers	$107,100 (3)
Salary Remaining :	$80,682
Ben Gleason	$104,000 (3)
Salary Remaining :	$78,347
Julian Lutz	$90,000 (2)
Salary Remaining :	$67,800
Rasmus Kumpulainen	$90,000 (3)
Salary Remaining :	$67,800
Oskar Olausson	$85,000 (1)
Salary Remaining :	$64,033
Nikolas Brouillard	$85,000 (5)
Salary Remaining :	$64,033
Jonas Rondbjerg	$84,333 (1)
Salary Remaining :	$63,531
Nathan Gaucher	$80,000 (1)
Salary Remaining :	$60,267
Connor MurphyG	$80,000 (3)
Salary Remaining :	$60,267
Melvin Fernstrom	$80,000 (3)
Salary Remaining :	$60,267
Kyle Burroughs	$75,000 (5)
Salary Remaining :	$56,500
Ty Young	$75,000 (2)
Salary Remaining :	$56,500
Parker Bell	$75,000 (2)
Salary Remaining :	$56,500
Vilmer Alriksson	$75,000 (3)
Salary Remaining :	$56,500
Phip Waugh	$75,000 (1)
Salary Remaining :	$56,500
Shane Bowers	$75,000 (1)
Salary Remaining :	$56,500
Noah Powell	$75,000 (3)
Salary Remaining :	$56,500
Kevin Connauton	$75,000 (1)
Salary Remaining :	$56,500
Carter Berger	$75,000 (1)
Salary Remaining :	$56,500
Konnor Smith	$75,000 (3)
Salary Remaining :	$56,500
Nikita Grebenkin	$75,000 (2)
Salary Remaining :	$56,500
Sam Carrick	$70,000 (1)
Salary Remaining :	$52,733
J.R. Avon	$60,000 (1)
Salary Remaining :	$45,200
Kyle Criscuolo	$60,000 (1)
Salary Remaining :	$45,200
Total Farm Players	26
Salary Commitment
Year 2026 : $2,164,683
Year 2027 : $1,425,350
Year 2028 : $962,350
Year 2029 : $276,250
Salary Average Commitment
Year 2026 : $2,164,683
Year 2027 : $1,425,350
Year 2028 : $962,350
Year 2029 : $276,250

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	33
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$9,387,000
Expense
Pro Players Total Salaries	$94,774,749
Farm Players Total Salaries	$2,192,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$18,955,493
Farm Year To Date Expenses	$533,033
Pro Salary Cap To Date	$18,955,493
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,419,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$512,296
Pro Estimated Expenses	$75,819,808
Farm Remaining Season Days	113
Farm Expenses Per Days	$14,618
Farm Estimated Expenses	$1,651,834
Estimated Season Expenses	$77,471,642
Estimated Season Salary Cap	$94,775,301
Estimate Under Maximum Salary Cap of $95,500,000	$724,699
Estimate Over Minimum Salary Cap of $0	$94,775,301
Current Bank Account	($2,843,943)
Projected Bank Account	($45,896,585)

Pro Players Salaries
Steven Stamkos (1 Way Contract)	$12,000,000 (1)
-Salary Remaining :	$9,600,000
William Nylander (1 Way Contract)	$8,950,000 (3)
-Salary Remaining :	$7,160,000
Igor Shesterkin (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$6,800,000
Jordan Eberle (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$6,400,000
Artemi Panarin (1 Way Contract)	$7,500,000 (1)
-Salary Remaining :	$6,000,000
Hampus Lindholm (1 Way Contract)	$6,559,001 (1)
-Salary Remaining :	$5,247,201
Elias Lindholm (1 Way Contract)	$6,547,500 (2)
-Salary Remaining :	$5,238,000
Brett Pesce (1 Way Contract)	$5,433,750 (2)
-Salary Remaining :	$4,347,000
Kyle Palmieri (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$4,000,000
Brent Burns (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$2,800,000
Alexandre Carrier (1 Way Contract)	$3,499,999 (4)
-Salary Remaining :	$2,799,999
Scott Laughton (1 Way Contract)	$3,250,000 (3)
-Salary Remaining :	$2,600,000
Jesper Bratt (1 Way Contract)	$3,093,750 (1)
-Salary Remaining :	$2,475,000
Brendan Smith (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$1,600,000
Nick Paul (1 Way Contract)	$1,701,000 (1)
-Salary Remaining :	$1,360,800
Filip Chytil (1 Way Contract)	$1,700,000 (1)
-Salary Remaining :	$1,360,000
Ian Cole	$1,499,999 (1)
-Salary Remaining :	$1,199,999
Nikita Tolopilo	$1,300,000 (2)
-Salary Remaining :	$1,040,000
Cale Fleury	$1,246,000 (5)
-Salary Remaining :	$996,800
Michael Amadio	$1,143,750 (3)
-Salary Remaining :	$915,000
T.J. Tynan	$800,000 (5)
-Salary Remaining :	$640,000
Joey Anderson	$800,000 (5)
-Salary Remaining :	$640,000
Nils Aman	$750,000 (1)
-Salary Remaining :	$600,000
Total Pro Players	23
Salary Commitment
Year 2026 : $94,774,749
Year 2027 : $57,970,999
Year 2028 : $28,189,749
Year 2029 : $6,345,999
Salary Average Commitment
Year 2026 : $94,965,748
Year 2027 : $57,970,999
Year 2028 : $28,189,749
Year 2029 : $6,345,999
Salary Cap with 1 Way Contract
Year 2026 : $94,774,749
Year 2027 : $57,970,999
Year 2028 : $28,189,749
Year 2029 : $6,345,999

Farm Players Salaries
Bradley Marek	$120,000 (1)
Salary Remaining :	$90,400
Carson Golder	$120,000 (1)
Salary Remaining :	$90,400
Colton Huard	$100,000 (3)
Salary Remaining :	$75,333
Landen Hookey	$100,000 (5)
Salary Remaining :	$75,333
Isaiah Saville	$97,500 (1)
Salary Remaining :	$73,450
Cole Clayton	$90,000 (1)
Salary Remaining :	$67,800
Tristan Allard	$90,000 (3)
Salary Remaining :	$67,800
Nathan Legare	$85,250 (2)
Salary Remaining :	$64,222
Tim Rego	$80,000 (3)
Salary Remaining :	$60,267
Nate Smith	$80,000 (4)
Salary Remaining :	$60,267
Tommy Bergsland	$80,000 (3)
Salary Remaining :	$60,267
Farm Player17	$75,000 (1)
Salary Remaining :	$56,500
Farm Player22	$75,000 (1)
Salary Remaining :	$56,500
Farm Player106	$75,000 (1)
Salary Remaining :	$56,500
Case McCarthy	$75,000 (2)
Salary Remaining :	$56,500
Ty Tullio	$75,000 (1)
Salary Remaining :	$56,500
Wyatt Newpower	$75,000 (5)
Salary Remaining :	$56,500
Blake Biondi	$75,000 (1)
Salary Remaining :	$56,500
Farm Goalie34	$75,000 (1)
Salary Remaining :	$56,500
Zach Uens	$75,000 (1)
Salary Remaining :	$56,500
Travis Howe	$70,000 (3)
Salary Remaining :	$52,733
Jaycob Megna	$70,000 (2)
Salary Remaining :	$52,733
Chris Harpur	$65,000 (3)
Salary Remaining :	$48,967
Jalen Luypen	$60,000 (1)
Salary Remaining :	$45,200
Frederic Brunet	$60,000 (1)
Salary Remaining :	$45,200
Shawn Element	$50,000 (1)
Salary Remaining :	$37,667
Grant Cruikshank	$50,000 (1)
Salary Remaining :	$37,667
Roman Kinal	$50,000 (1)
Salary Remaining :	$37,667
Total Farm Players	28
Salary Commitment
Year 2026 : $2,192,750
Year 2027 : $970,250
Year 2028 : $740,000
Year 2029 : $255,000
Salary Average Commitment
Year 2026 : $2,192,750
Year 2027 : $970,250
Year 2028 : $740,000
Year 2029 : $255,000

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Arena
Level 1:	2000 - $50 - 2,000 - 100.00%
Level 2:	5000 - $40 - 5,000 - 100.00%
Level 3:	6000 - $30 - 6,000 - 100.00%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	1000 - $120 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	37
Average Attendance - %	18,000 - 100.00%
Average Income per Game	$1,043,000
Year to Date Revenue	$5,215,000
Expense
Pro Players Total Salaries	$65,045,000
Farm Players Total Salaries	$3,259,825
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,250,000
Pro Year To Date Expenses	$12,636,573
Farm Year To Date Expenses	$850,026
Pro Salary Cap To Date	$11,816,568
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,591,000
Pro Remaining Season Days	148
Pro Expenses Per Days	$351,595
Pro Estimated Expenses	$52,036,060
Farm Remaining Season Days	113
Farm Expenses Per Days	$21,732
Farm Estimated Expenses	$2,455,716
Estimated Season Expenses	$54,491,776
Estimated Season Salary Cap	$62,822,504
Estimate Under Maximum Salary Cap of $95,500,000	$32,677,496
Estimate Over Minimum Salary Cap of $0	$62,822,504
Current Bank Account	($3,231,049)
Projected Bank Account	($19,131,825)

Pro Players Salaries
Jonathan Huberdeau (1 Way Contract)	$6,800,000 (3)
-Salary Remaining :	$5,440,000
Viktor Arvidsson (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$4,800,000
Chris Tanev (1 Way Contract)	$5,850,000 (3)
-Salary Remaining :	$4,680,000
Jordan Binnington (1 Way Contract)	$5,650,000 (1)
-Salary Remaining :	$4,520,000
Ross Colton (1 Way Contract)	$4,950,000 (5)
-Salary Remaining :	$3,960,000
Joonas Korpisalo (1 Way Contract)	$4,100,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$3,280,000
Adam Lowry (1 Way Contract)	$3,850,000 (3)
-Salary Remaining :	$3,080,000
Anthony Stolarz (1 Way Contract)	$3,200,000 (4)
-Salary Remaining :	$2,560,000
Jason Dickinson (1 Way Contract)	$2,850,000 (5)
-Salary Remaining :	$2,280,000
Ondrej Palat (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,000,000
Alex Iafallo (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,000,000
Brenden Dillon (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$1,600,000
Adam Gaudette (1 Way Contract)	$1,950,000 (5)
-Salary Remaining :	$1,560,000
Gustav Nyquist (1 Way Contract)	$1,930,000 (2)
-Salary Remaining :	$1,544,000
Anton Frondell (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,200,000
Brett Kulak	$1,450,000 (5)
-Salary Remaining :	$1,160,000
Kevin Gravel	$1,300,000 (1)
-Salary Remaining :	$1,040,000
Jujhar Khaira	$1,250,000 (2)
-Salary Remaining :	$1,000,000
David Perron	$1,200,000 (2)
-Salary Remaining :	$960,000
Gabe Perreault	$975,000 (3)
-Salary Remaining :	$780,000
Sebastian AhoD	$865,000 (4)
-Salary Remaining :	$692,000
Ty Nelson	$825,000 (2)
-Salary Remaining :	$660,000
Alexander Petrovic	$800,000 (4)
-Salary Remaining :	$640,000
Dakota Mermis	$750,000 (3)
-Salary Remaining :	$600,000
Total Pro Players	24
Salary Commitment
Year 2026 : $65,045,000
Year 2027 : $52,095,000
Year 2028 : $46,890,000
Year 2029 : $16,065,000
Salary Average Commitment
Year 2026 : $65,045,000
Year 2027 : $52,095,000
Year 2028 : $46,890,000
Year 2029 : $16,065,000
Salary Cap with 1 Way Contract
Year 2026 : $60,945,000
Year 2027 : $47,995,000
Year 2028 : $42,790,000
Year 2029 : $16,065,000

Farm Players Salaries
Ivan Prosvetov	$145,000 (1)
Salary Remaining :	$109,233
Ryan Schmelzer	$130,000 (1)
Salary Remaining :	$97,933
Mitchell Vande Sompel	$125,000 (1)
Salary Remaining :	$94,167
Spencer Martin	$114,375 (2)
Salary Remaining :	$86,163
Trevor Connelly	$97,500 (3)
Salary Remaining :	$73,450
Brett Seney	$97,500 (1)
Salary Remaining :	$73,450
Brayden Yager	$97,500 (3)
Salary Remaining :	$73,450
Dominic Toninato	$95,000 (1)
Salary Remaining :	$71,567
Tanner Howe	$90,000 (3)
Salary Remaining :	$67,800
Aleksi Heimosalmi	$90,000 (2)
Salary Remaining :	$67,800
Andrew Cristall	$90,000 (3)
Salary Remaining :	$67,800
Jack Peart	$90,000 (2)
Salary Remaining :	$67,800
Vadim Zherenko	$85,250 (3)
Salary Remaining :	$64,222
Akil Thomas	$85,200 (1)
Salary Remaining :	$64,184
Curtis Douglas	$77,500 (1)
Salary Remaining :	$58,383
Isaac Ratcliffe	$75,000 (1)
Salary Remaining :	$56,500
Rhett Pitlick	$75,000 (1)
Salary Remaining :	$56,500
Jack Devine	$75,000 (3)
Salary Remaining :	$56,500
Tyler Angle	$75,000 (1)
Salary Remaining :	$56,500
Raivis Ansons	$75,000 (1)
Salary Remaining :	$56,500
Luca Del Bel Belluz	$75,000 (1)
Salary Remaining :	$56,500
Matej Blumel	$75,000 (1)
Salary Remaining :	$56,500
Hunter Drew	$75,000 (1)
Salary Remaining :	$56,500
Matvey Petrov	$75,000 (1)
Salary Remaining :	$56,500
Reese Johnson	$75,000 (1)
Salary Remaining :	$56,500
Simon Mack	$75,000 (5)
Salary Remaining :	$56,500
Eamon Powell	$75,000 (3)
Salary Remaining :	$56,500
Sandis Vilmanis	$75,000 (2)
Salary Remaining :	$56,500
Hugh McGing	$75,000 (1)
Salary Remaining :	$56,500
Hunter Skinner	$75,000 (1)
Salary Remaining :	$56,500
Alex Kannok Leipert	$75,000 (1)
Salary Remaining :	$56,500
Jaxon Nelson	$75,000 (2)
Salary Remaining :	$56,500
Trey Taylor	$75,000 (1)
Salary Remaining :	$56,500
Ryan O'Rourke	$75,000 (1)
Salary Remaining :	$56,500
Maxim Groshev	$70,000 (1)
Salary Remaining :	$52,733
Viktor Neuchev	$70,000 (1)
Salary Remaining :	$52,733
Mark Senden	$62,500 (3)
Salary Remaining :	$47,083
Jack Becker	$62,500 (2)
Salary Remaining :	$47,083
Anton Blidh	$60,000 (1)
Salary Remaining :	$45,200
Total Farm Players	39
Salary Commitment
Year 2026 : $3,259,825
Year 2027 : $1,254,625
Year 2028 : $747,750
Year 2029 : $75,000
Salary Average Commitment
Year 2026 : $3,259,825
Year 2027 : $1,254,625
Year 2028 : $747,750
Year 2029 : $75,000

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $95,500,000 Available Cap Space	Over Minimum of $0	Pro Players	Farm Players	Total Players
Avalanche	$12,953,947	$93,714,061	$1,785,939	$93,714,061	21	26	47
Blackhawks	$1,533,411	$95,454,289	$45,711	$95,454,289	22	34	56
BlueJackets	$22,062,643	$54,043,680	$41,456,320	$54,043,680	26	26	52
Blues	($5,925,058)	$92,765,845	$2,734,155	$92,765,845	23	28	51
Bruins	$5,169,916	$95,442,806	$57,194	$95,442,806	22	24	46
Canadiens	$2,137,620	$55,332,232	$40,167,768	$55,332,232	26	32	58
Canucks	$5,400,454	$73,935,435	$21,564,565	$73,935,435	23	26	49
Capitals	$31,657,872	$81,404,736	$14,095,264	$81,404,736	23	39	62
Devils	($4,621,269)	$84,829,342	$10,670,658	$84,829,342	23	27	50
Ducks	($6,165,016)	$93,810,395	$1,689,605	$93,810,395	23	32	55
Flames	$28,323,585	$45,925,140	$49,574,860	$45,925,140	23	43	66
Flyers	($9,452,842)	$95,199,196	$300,804	$95,199,196	22	23	45
Golden Knights	$14,619,561	$67,990,652	$27,509,348	$67,990,652	24	35	59
Hurricanes	($1,588,786)	$63,130,735	$32,369,265	$63,130,735	23	25	48
Islanders	($7,025,581)	$94,180,146	$1,319,854	$94,180,146	23	25	48
Jets	($8,498,057)	$91,005,015	$4,494,985	$91,005,015	24	43	67
Kings	($10,783,636)	$93,031,398	$2,468,602	$93,031,398	23	44	67
Kraken	($6,266,772)	$92,231,973	$3,268,027	$92,231,973	23	37	60
Lightning	($10,608,336)	$94,241,533	$1,258,467	$94,241,533	21	27	48
Mammoth	($10,529,082)	$89,189,870	$6,310,130	$89,189,870	22	25	47
MapleLeafs	($7,187,692)	$85,002,085	$10,497,915	$85,002,085	25	22	47
Oilers	$4,906,727	$94,132,037	$1,367,963	$94,132,037	22	34	56
Panthers	($6,879,303)	$93,507,468	$1,992,532	$93,507,468	21	39	60
Penguins	($7,322,205)	$94,607,660	$892,340	$94,607,660	22	23	45
Predators	$3,188,568	$92,783,235	$2,716,765	$92,783,235	21	25	46
Rangers	$32,287,059	$64,270,697	$31,229,303	$64,270,697	23	25	48
Red Wings	$20,434,831	$50,897,666	$44,602,334	$50,897,666	25	31	56
Sabres	$5,513,474	$71,197,498	$24,302,502	$71,197,498	22	29	51
Senators	$1,171,742	$63,304,940	$32,195,060	$63,304,940	25	34	59
Sharks	($403,395)	$92,702,460	$2,797,540	$92,702,460	23	26	49
Stars	($2,843,943)	$94,775,301	$724,699	$94,775,301	23	28	51
Wild	($3,231,049)	$62,822,504	$32,677,496	$62,822,504	24	39	63

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 - %