LAAHS - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $100 - 5 816 - 96,93%
Level 2:	5000 - $70 - 3 680 - 73,60%
Level 3:	2000 - $47 - 1 336 - 66,82%
Level 4:	4000 - $35 - 2 230 - 55,76%
Luxury :	1000 - $160 - 976 - 97,60%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 537 - 76,87%
Farm Level 2:	1000 - $15 - 925 - 92,47%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	14 039 - 77,99%
Average Income per Game	$1,692,982
Year to Date Revenue	$5,078,945
Farm
Home Games Left	39
Average Attendance - %	2 462 - 82,07%
Average Income per Game	$100,838
Year to Date Revenue	$302,514
Expense
Pro Players Total Salaries	$87,184,166
Farm Players Total Salaries	$2,328,083
Coaches Total Salaries	$735,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,130,464
Farm Year To Date Expenses	$151,624
Pro Salary Cap To Date	$5,130,464
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,026,285
Farm Estimated Season Revenue	$3,932,682
Pro Remaining Season Days	129
Pro Expenses Per Days	$641,308
Pro Estimated Expenses	$82,728,732
Farm Remaining Season Days	118
Farm Expenses Per Days	$18,953
Farm Estimated Expenses	$2,236,454
Estimated Season Expenses	$84,965,186
Season Salary Cap	$87,919,166
Estimate Under Maximum Salary Cap of $105,000,000	$17,080,834
Estimate Over Minimum Salary Cap of $76,900,000	$11,019,166
Current Bank Account	$36,363,165
Projected Bank Account	$21,356,946

Pro Players Salaries
Juuse Saros	$7,740,000 (3)
Vladislav Gavrikov	$7,000,000 (3)
Quinton Byfield	$6,250,000 (3)
Sean Durzi	$6,000,000 (2)
Matt Roy	$5,750,000 (2)
Gustav Forsling	$5,750,000 (3)
Morgan Geekie	$5,500,000 (4)
Jonathan Marchessault	$5,500,000 (2)
Ivan Barbashev	$5,000,000 (1)
Fabian Zetterlund	$4,275,000 (2)
Dmitri Voronkov	$4,175,000 (1)
Ryan McDonagh	$4,100,000 (3)
Jason Dickinson	$4,000,000 (4)
Will Cuylle	$3,900,000 (1)
Alex Iafallo	$3,666,666 (2)
Arseny Gritsyuk	$3,250,000 (3)
Justin Brazeau	$1,500,000 (1)
Max Sasson	$1,000,000 (2)
Vitek Vanecek	$1,000,000 (1)
Cole Hutson	$940,833 (3)
Liam Ohgren	$886,667 (2)
Total Pro Players	21
Salary Commitment
Year 2026 : $87,184,166
Year 2027 : $71,609,166
Year 2028 : $44,530,833
Year 2029 : $9,500,000
Salary Average Commitment
Year 2026 : $81,170,278
Year 2027 : $65,595,278
Year 2028 : $44,016,945
Year 2029 : $9,500,000
Salary Cap with 1 Way Contract
Year 2026 : $87,184,166
Year 2027 : $71,609,166
Year 2028 : $44,530,833
Year 2029 : $9,500,000

Farm Players Salaries
Juuso Parssinen	$125,000 (1)
Joel Nystrom	$122,500 (4)
Elmer Soderblom	$112,500 (1)
Adam Edstrom	$97,500 (1)
Trey Taylor	$97,500 (1)
Rutger McGroarty	$95,000 (2)
Aleksei Kolosov	$92,500 (2)
Carson Rehkopf	$89,167 (3)
Oscar Fisker Molgaard	$89,167 (3)
Brad Lambert	$88,667 (1)
Jakub Dvorak	$87,000 (2)
Tyler Thorpe	$86,833 (3)
Kaden Hammell	$86,583 (3)
Gleb Trikozov	$86,250 (2)
Nikita Susuyev	$85,500 (3)
Cam Allen	$85,500 (3)
Xavier Parent	$85,000 (2)
Vincent Iorio	$85,000 (1)
Jake Chiasson	$84,333 (2)
Matvey Petrov	$80,333 (2)
Helge Grans	$78,750 (1)
Remi Poirier	$77,500 (1)
Alex Suzdalev	$77,500 (1)
Bennett Schimek	$77,500 (1)
Colten Ellis	$77,500 (1)
Montana Onyebuchi	$77,500 (1)
Josh Davies	$0 (0)
Ryder Rolston	$0 (0)
Eetu Liukas	$0 (0)
Jalen Luypen	$0 (0)
Andrew Perrott	$0 (0)
Zakhar Bardakov	$0 (0)
Total Farm Players	32
Salary Commitment
Year 2026 : $2,328,083
Year 2027 : $1,255,666
Year 2028 : $645,250
Year 2029 : $122,500
Salary Average Commitment
Year 2026 : $2,203,527
Year 2027 : $1,255,666
Year 2028 : $645,250
Year 2029 : $122,500

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 5 773 - 96,21%
Level 2:	5000 - $60 - 4 648 - 92,96%
Level 3:	2000 - $35 - 1 844 - 92,18%
Level 4:	4000 - $20 - 3 855 - 96,38%
Luxury :	1000 - $200 - 946 - 94,57%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 516 - 75,82%
Farm Level 2:	1000 - $15 - 943 - 94,30%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 065 - 94,81%
Average Income per Game	$1,768,494
Year to Date Revenue	$5,305,481
Farm
Home Games Left	39
Average Attendance - %	2 459 - 81,98%
Average Income per Game	$100,153
Year to Date Revenue	$300,458
Expense
Pro Players Total Salaries	$103,538,833
Farm Players Total Salaries	$2,291,500
Coaches Total Salaries	$1,397,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,123,784
Farm Year To Date Expenses	$149,680
Pro Salary Cap To Date	$6,123,784
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$68,971,253
Farm Estimated Season Revenue	$3,905,954
Pro Remaining Season Days	129
Pro Expenses Per Days	$765,473
Pro Estimated Expenses	$98,746,017
Farm Remaining Season Days	118
Farm Expenses Per Days	$18,710
Farm Estimated Expenses	$2,207,780
Estimated Season Expenses	$100,953,797
Season Salary Cap	$104,935,833
Estimate Under Maximum Salary Cap of $105,000,000	$64,167
Estimate Over Minimum Salary Cap of $76,900,000	$28,035,833
Current Bank Account	$64,241,651
Projected Bank Account	$36,165,061

Pro Players Salaries
Elias Pettersson	$11,600,000 (3)
Adrian Kempe	$10,625,000 (5)
Mark Stone	$9,234,000 (1)
Roman Josi	$9,059,000 (2)
Moritz Seider	$8,550,000 (3)
Pavel Mintyukov	$7,200,000 (5)
Filip Gustavsson	$6,800,000 (4)
Matt Coronato	$6,500,000 (3)
Tyler Bertuzzi	$5,500,000 (2)
Niko Mikkola	$5,000,000 (4)
Yakov Trenin	$3,500,000 (2)
Carson Soucy	$3,250,000 (1)
Mikael Backlund	$3,250,000 (2)
Michael Amadio	$2,600,000 (1)
Yanni Gourde	$2,333,333 (3)
James van Riemsdyk	$2,000,000 (1)
Akira Schmid	$2,000,000 (2)
David Rittich	$1,000,000 (1)
Ryan Greene	$950,000 (1)
Jonathan Aspirot	$887,500 (2)
Riley Tufte	$850,000 (1)
Jack St. Ivany	$850,000 (1)
Total Pro Players	22
Salary Commitment
Year 2026 : $103,538,833
Year 2027 : $82,804,833
Year 2028 : $58,608,333
Year 2029 : $29,625,000
Salary Average Commitment
Year 2026 : $94,479,833
Year 2027 : $73,745,833
Year 2028 : $58,608,333
Year 2029 : $29,625,000
Salary Cap with 1 Way Contract
Year 2026 : $103,538,833
Year 2027 : $82,804,833
Year 2028 : $58,608,333
Year 2029 : $29,625,000

Farm Players Salaries
Curtis Douglas	$125,000 (2)
Alex Bump	$97,250 (2)
Daniil But	$97,250 (2)
Arno Tiefensee	$95,000 (1)
Luke Kunin	$95,000 (1)
Theo Lindstein	$94,083 (2)
Jagger Firkus	$89,167 (2)
Henrik Tikkanen	$87,500 (1)
Seth Griffith	$87,500 (1)
Matthew Benning	$87,500 (1)
Phillip Di Giuseppe	$87,500 (1)
Ben King	$85,000 (1)
Marcel Marcel	$85,000 (1)
Jake Lucchini	$85,000 (1)
Danil Gushchin	$85,000 (1)
Case McCarthy	$85,000 (1)
Simon Lundmark	$85,000 (1)
Austin Strand	$85,000 (1)
Matthew Peca	$85,000 (1)
Samuel Fagemo	$85,000 (1)
William Lagesson	$85,000 (1)
Dominic Toninato	$85,000 (1)
Michael Pezzetta	$81,250 (1)
Alex Nylander	$77,500 (1)
Dakota Mermis	$77,500 (1)
Daniel Laatsch	$77,500 (1)
Total Farm Players	26
Salary Commitment
Year 2026 : $2,291,500
Year 2027 : $502,750
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,156,500
Year 2027 : $502,750
Year 2028 : $0
Year 2029 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	6000 - $200 - 2 474 - 41,23%
Level 2:	5000 - $100 - 2 721 - 54,42%
Level 3:	2000 - $55 - 1 176 - 58,78%
Level 4:	4000 - $34 - 2 403 - 60,08%
Luxury :	1000 - $300 - 565 - 56,47%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 593 - 79,63%
Farm Level 2:	1000 - $22 - 588 - 58,75%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	9 339 - 51,88%
Average Income per Game	$1,613,186
Year to Date Revenue	$4,839,558
Farm
Home Games Left	40
Average Attendance - %	2 180 - 72,67%
Average Income per Game	$102,307
Year to Date Revenue	$204,614
Expense
Pro Players Total Salaries	$103,474,991
Farm Players Total Salaries	$1,957,084
Coaches Total Salaries	$1,315,840
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,113,872
Farm Year To Date Expenses	$130,024
Pro Salary Cap To Date	$6,113,872
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,914,254
Farm Estimated Season Revenue	$4,092,280
Pro Remaining Season Days	129
Pro Expenses Per Days	$764,234
Pro Estimated Expenses	$98,586,186
Farm Remaining Season Days	118
Farm Expenses Per Days	$16,253
Farm Estimated Expenses	$1,917,854
Estimated Season Expenses	$100,504,040
Season Salary Cap	$104,790,831
Estimate Under Maximum Salary Cap of $105,000,000	$209,169
Estimate Over Minimum Salary Cap of $76,900,000	$27,890,831
Current Bank Account	$84,854
Projected Bank Account	($33,412,652)

Pro Players Salaries
Connor McDavid	$12,500,000 (2)
Tyler Seguin	$9,850,000 (1)
Nikita Kucherov	$9,200,000 (1)
Luke Hughes	$9,000,000 (5)
Frank Nazar	$6,599,991 (4)
Tom Wilson	$6,500,000 (2)
Troy Terry	$6,000,000 (1)
Logan Thompson	$5,850,000 (4)
Zach Hyman	$5,500,000 (2)
Erik Cernak	$5,200,000 (1)
Sam Malinski	$4,750,000 (4)
Brenden Dillon	$4,000,000 (1)
Josh Manson	$3,950,000 (2)
Jalen Chatfield	$3,025,000 (1)
Vladislav Namestnikov	$3,000,000 (1)
Charlie Lindgren	$3,000,000 (2)
Reilly Smith	$2,000,000 (1)
Dominic James	$975,000 (1)
Brandon Saad	$950,000 (1)
Lars Eller	$850,000 (1)
Matvei Michkov	$775,000 (1)
Total Pro Players	21
Salary Commitment
Year 2026 : $103,474,991
Year 2027 : $57,649,991
Year 2028 : $26,199,991
Year 2029 : $26,199,991
Salary Average Commitment
Year 2026 : $95,322,490
Year 2027 : $56,987,490
Year 2028 : $25,354,157
Year 2029 : $25,354,157
Salary Cap with 1 Way Contract
Year 2026 : $103,474,991
Year 2027 : $57,649,991
Year 2028 : $26,199,991
Year 2029 : $26,199,991

Farm Players Salaries
Atro Leppanen	$97,500 (1)
Nicolas Aube-Kubel	$95,000 (1)
Michael Brandsegg-Nygard	$94,250 (3)
Nikita Grebenkin	$87,500 (2)
Nathan Bastian	$87,500 (1)
Gabriel Szturc	$87,000 (2)
Victor Mancini	$87,000 (1)
Marek Alscher	$86,500 (2)
Sandis Vilmanis	$85,500 (2)
Artur Akhtyamov	$85,167 (2)
Matthew Maggio	$85,000 (1)
Carson Golder	$85,000 (1)
Tyler Boucher	$85,000 (1)
Raivis Ansons	$85,000 (1)
Aaron Ness	$85,000 (1)
Liam Foudy	$85,000 (1)
Noel Nordh	$83,500 (3)
Felix Unger Sorum	$83,167 (2)
Jack Anderson	$77,500 (1)
Brendan Hoffmann	$77,500 (1)
Cal Foote	$77,500 (1)
Nolan Foote	$77,500 (1)
Dillon Dube	$77,500 (1)
Jack Millar	$0 (0)
Tucker Robertson	$0 (0)
Total Farm Players	25
Salary Commitment
Year 2026 : $1,957,084
Year 2027 : $692,584
Year 2028 : $177,750
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,822,084
Year 2027 : $692,584
Year 2028 : $177,750
Year 2029 : $0

Blues

Blues is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	St.Louis Garden
Level 1:	6000 - $100 - 5 895 - 98,25%
Level 2:	5000 - $60 - 4 971 - 99,42%
Level 3:	2000 - $40 - 1 908 - 95,42%
Level 4:	4000 - $30 - 2 553 - 63,83%
Luxury :	1000 - $200 - 951 - 95,10%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 508 - 75,38%
Farm Level 2:	1000 - $15 - 918 - 91,80%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	16 279 - 90,44%
Average Income per Game	$1,834,031
Year to Date Revenue	$5,502,093
Farm
Home Games Left	40
Average Attendance - %	2 426 - 80,85%
Average Income per Game	$99,133
Year to Date Revenue	$198,266
Expense
Pro Players Total Salaries	$66,282,500
Farm Players Total Salaries	$3,004,252
Coaches Total Salaries	$660,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,250,000
Pro Year To Date Expenses	$4,257,152
Farm Year To Date Expenses	$193,729
Pro Salary Cap To Date	$4,257,152
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,527,209
Farm Estimated Season Revenue	$3,965,320
Pro Remaining Season Days	129
Pro Expenses Per Days	$488,193
Pro Estimated Expenses	$62,976,897
Farm Remaining Season Days	118
Farm Expenses Per Days	$24,319
Farm Estimated Expenses	$2,869,642
Estimated Season Expenses	$65,846,539
Season Salary Cap	$71,192,500
Estimate Under Maximum Salary Cap of $105,000,000	$33,807,500
Estimate Over Minimum Salary Cap of $76,900,000	-$5,707,500
Current Bank Account	$50,962,246
Projected Bank Account	$60,608,236

Pro Players Salaries
Evan Bouchard (Out of Payroll)	$10,400,000 (3)
Morgan Rielly	$7,500,000 (1)
Casey Mittelstadt	$5,575,000 (1)
Andre Burakovsky	$5,500,000 (1)
Marcus Johansson	$5,400,000 (1)
Jesperi Kotkaniemi	$4,820,000 (4)
Filip Chytil	$4,437,500 (1)
Dante Fabbro	$4,125,000 (3)
Jonathan Drouin	$4,000,000 (1)
Anthony Stolarz	$3,750,000 (4)
Jack Quinn	$3,375,000 (1)
Mathieu Olivier	$3,000,000 (3)
Beck Malenstyn	$2,916,667 (4)
Michael Bunting	$2,750,000 (1)
Pontus Holmberg	$1,550,000 (1)
Brayden Pachal	$1,187,500 (1)
Ethan Del Mastro	$950,000 (2)
Tyson Jost	$950,000 (1)
Beckett Sennecke (Out of Payroll)	$942,500 (2)
Ivan Demidov	$940,833 (1)
Dalibor Dvorsky	$918,333 (2)
Nikolas Matinpalo	$875,000 (1)
Riley Mercer	$819,167 (3)
Total Pro Players	23
Salary Commitment
Year 2026 : $76,682,500
Year 2027 : $32,641,667
Year 2028 : $29,830,834
Year 2029 : $11,486,667
Salary Average Commitment
Year 2026 : $66,007,500
Year 2027 : $32,641,667
Year 2028 : $29,830,834
Year 2029 : $11,486,667
Salary Cap with 1 Way Contract
Year 2026 : $76,682,500
Year 2027 : $32,641,667
Year 2028 : $29,830,834
Year 2029 : $11,486,667

Farm Players Salaries
Trent Frederic	$385,000 (3)
Logan O'Connor (Out of Payroll)	$250,000 (4)
Berkly Catton	$94,250 (2)
Taylor Makar	$92,500 (1)
Devin Kaplan	$92,167 (2)
Nico Myatovic	$89,667 (1)
David Edstrom	$88,667 (3)
Reid Schaefer	$88,667 (1)
Taige Harding	$88,000 (2)
Cam Dineen	$87,500 (2)
Joona Koppanen	$87,500 (1)
Samuel Helenius	$87,500 (2)
Dylan Garand	$87,500 (2)
Callum Tung	$87,250 (2)
Etienne Morin	$87,167 (3)
Tuomas Uronen	$85,250 (3)
Ashton Sautner	$85,000 (1)
Owen Sillinger	$85,000 (1)
Hudson Fasching	$85,000 (1)
William Stromgren	$85,000 (1)
Vadim Zherenko	$85,000 (1)
Kalan Lind	$80,667 (3)
Georgii Merkulov	$77,500 (1)
Lucas Condotta	$77,500 (1)
Artem Shlaine	$77,500 (1)
Matyas Melovsky	$77,500 (1)
Sonny Milano	$77,500 (1)
Bryce Montgomery	$77,500 (1)
Jake Boltmann	$77,500 (1)
Braden Doyle	$77,500 (1)
Hunter Drew	$0 (0)
Chris Ortiz	$0 (0)
Total Farm Players	32
Salary Commitment
Year 2026 : $3,004,252
Year 2027 : $1,600,918
Year 2028 : $976,751
Year 2029 : $250,000
Salary Average Commitment
Year 2026 : $2,666,752
Year 2027 : $1,600,918
Year 2028 : $976,751
Year 2029 : $250,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Boston Garden
Level 1:	6000 - $100 - 5 720 - 95,33%
Level 2:	5000 - $60 - 4 835 - 96,70%
Level 3:	2000 - $35 - 1 962 - 98,08%
Level 4:	4000 - $20 - 3 895 - 97,37%
Luxury :	1000 - $200 - 938 - 93,80%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 554 - 77,70%
Farm Level 2:	1000 - $15 - 989 - 98,90%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 349 - 96,39%
Average Income per Game	$1,782,415
Year to Date Revenue	$5,347,245
Farm
Home Games Left	39
Average Attendance - %	2 543 - 84,77%
Average Income per Game	$103,145
Year to Date Revenue	$309,436
Expense
Pro Players Total Salaries	$103,201,277
Farm Players Total Salaries	$2,512,599
Coaches Total Salaries	$720,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,073,408
Farm Year To Date Expenses	$160,231
Pro Salary Cap To Date	$6,073,408
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,514,185
Farm Estimated Season Revenue	$4,022,668
Pro Remaining Season Days	129
Pro Expenses Per Days	$758,112
Pro Estimated Expenses	$97,796,448
Farm Remaining Season Days	118
Farm Expenses Per Days	$20,417
Farm Estimated Expenses	$2,409,206
Estimated Season Expenses	$100,205,654
Season Salary Cap	$103,921,277
Estimate Under Maximum Salary Cap of $105,000,000	$1,078,723
Estimate Over Minimum Salary Cap of $76,900,000	$27,021,277
Current Bank Account	$21,049,158
Projected Bank Account	($5,619,643)

Pro Players Salaries
David Pastrnak	$11,250,000 (2)
Seth Jones	$9,500,000 (1)
Bo Horvat	$8,500,000 (2)
Jared Spurgeon	$7,575,000 (1)
Alexis Lafreniere	$7,450,000 (4)
Nico Hischier	$7,250,000 (1)
Tage Thompson	$7,142,857 (1)
Mackenzie Blackwood	$5,250,000 (4)
Anthony Mantha	$4,750,000 (2)
Alex Vlasic	$4,600,000 (3)
Kaapo Kakko	$4,525,000 (2)
John Tavares	$4,388,420 (3)
Zachary Bolduc	$4,200,000 (4)
Dawson Mercer	$4,000,000 (1)
Ryan Poehling	$3,750,000 (4)
Semyon Varlamov	$2,750,000 (1)
Jacob Bernard-Docker	$1,600,000 (2)
Adam Klapka	$1,250,000 (1)
Matthew Schaefer	$975,000 (2)
Emil Lilleberg	$870,000 (1)
Yan Kuznetsov	$812,500 (1)
Tim Washe	$812,500 (2)
Total Pro Players	22
Salary Commitment
Year 2026 : $103,201,277
Year 2027 : $62,050,920
Year 2028 : $29,638,420
Year 2029 : $20,650,000
Salary Average Commitment
Year 2026 : $89,019,372
Year 2027 : $57,817,586
Year 2028 : $29,155,086
Year 2029 : $20,166,666
Salary Cap with 1 Way Contract
Year 2026 : $103,201,277
Year 2027 : $62,050,920
Year 2028 : $29,638,420
Year 2029 : $20,650,000

Farm Players Salaries
Pyotr Kochetkov	$200,000 (1)
Hendrix Lapierre	$130,000 (2)
Colton Dach	$120,000 (2)
Nathan Gaucher	$112,917 (1)
Julian Lutz	$92,333 (2)
Luke Tuch	$91,250 (1)
Nolan Allan	$87,500 (2)
Easton Cowan	$87,350 (2)
Guillaume Richard	$86,750 (2)
Justin Ertel	$86,750 (2)
Eriks Mateiko	$85,667 (3)
Jacob Gaucher	$85,000 (1)
Joshua Roy	$85,000 (1)
Carson Lambos	$85,000 (1)
David Spacek	$85,000 (1)
Ivan Ivan	$85,000 (1)
Maxence Guenette	$85,000 (1)
Olivier Rodrigue	$85,000 (1)
Juraj Pekarcik	$83,833 (3)
Quinton Burns	$83,833 (3)
Alexander Holtz	$83,750 (1)
Olivier Nadeau	$83,667 (1)
Ethan Gauthier	$83,333 (3)
Emil Pieniniemi	$82,500 (4)
Matyas Sapovaliv	$80,333 (2)
Erik Portillo	$78,333 (1)
Samuel Blais	$77,500 (1)
Gabriel Seger	$0 (0)
Isaac Belliveau	$0 (0)
Cam Thiesing	$0 (0)
Nathan Legare	$0 (0)
Total Farm Players	31
Salary Commitment
Year 2026 : $2,512,599
Year 2027 : $1,190,182
Year 2028 : $419,166
Year 2029 : $82,500
Salary Average Commitment
Year 2026 : $2,434,266
Year 2027 : $1,190,182
Year 2028 : $419,166
Year 2029 : $82,500

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centurions Coliseum
Level 1:	6000 - $165 - 3 132 - 52,19%
Level 2:	5000 - $99 - 2 580 - 51,59%
Level 3:	2000 - $79 - 864 - 43,22%
Level 4:	4000 - $39 - 2 088 - 52,20%
Luxury :	1000 - $224 - 690 - 68,97%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $45 - 1 198 - 59,90%
Farm Level 2:	1000 - $25 - 467 - 46,70%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	9 353 - 51,96%
Average Income per Game	$1,603,704
Year to Date Revenue	$4,811,113
Farm
Home Games Left	39
Average Attendance - %	1 665 - 55,50%
Average Income per Game	$97,722
Year to Date Revenue	$293,166
Expense
Pro Players Total Salaries	$95,417,501
Farm Players Total Salaries	$2,260,084
Coaches Total Salaries	$970,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,476,912
Farm Year To Date Expenses	$168,345
Pro Salary Cap To Date	$5,476,912
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,544,469
Farm Estimated Season Revenue	$3,811,158
Pro Remaining Season Days	129
Pro Expenses Per Days	$703,120
Pro Estimated Expenses	$90,702,480
Farm Remaining Season Days	118
Farm Expenses Per Days	$18,413
Farm Estimated Expenses	$2,172,734
Estimated Season Expenses	$92,875,214
Season Salary Cap	$96,387,501
Estimate Under Maximum Salary Cap of $105,000,000	$8,612,499
Estimate Over Minimum Salary Cap of $76,900,000	$19,487,501
Current Bank Account	$3,701,658
Projected Bank Account	($22,817,929)

Pro Players Salaries
Cutter Gauthier	$10,000,000 (1)
Mathew Barzal	$9,150,000 (3)
Trevor Zegras	$9,125,000 (4)
Jordan Kyrou	$8,125,000 (1)
Brandt Clarke	$7,400,000 (4)
Egor Chinakhov	$6,250,000 (3)
Marcus Pettersson	$5,500,000 (4)
Joey Daccord	$5,000,000 (3)
Morgan Frost	$4,375,000 (1)
Jake Middleton	$4,350,000 (3)
Will Borgen	$4,100,000 (3)
Jonas Siegenthaler	$3,400,000 (1)
Luke Evangelista	$3,000,000 (1)
Nick Blankenburg	$2,750,000 (1)
Carter Hart	$2,000,000 (1)
Kent Johnson	$1,800,000 (1)
Alexey Toropchenko	$1,700,000 (1)
Mark Kastelic	$1,566,667 (2)
Eeli Tolvanen	$1,500,000 (1)
Jonathan Quick	$1,500,000 (1)
Danila Yurov	$950,000 (2)
Gabe Perreault	$941,667 (2)
Igor Chernyshov	$934,167 (3)
Total Pro Players	23
Salary Commitment
Year 2026 : $95,417,501
Year 2027 : $55,267,501
Year 2028 : $51,809,167
Year 2029 : $22,025,000
Salary Average Commitment
Year 2026 : $87,659,584
Year 2027 : $55,084,584
Year 2028 : $51,809,167
Year 2029 : $22,025,000
Salary Cap with 1 Way Contract
Year 2026 : $95,417,501
Year 2027 : $55,267,501
Year 2028 : $51,809,167
Year 2029 : $22,025,000

Farm Players Salaries
Ville Koivunen	$400,000 (4)
David Tomasek	$120,000 (1)
Danton Heinen	$100,000 (1)
Max Shabanov	$97,500 (1)
Patrick Brown	$95,000 (1)
Jack Devine	$95,000 (3)
Hunter Brzustewicz	$95,000 (2)
Shane Lachance	$92,500 (2)
Calle Rosen (Out of Payroll)	$87,500 (2)
Corey Schueneman	$87,500 (2)
Ryan Reaves	$87,500 (1)
Cole McWard	$87,500 (2)
Simon Zajicek	$87,250 (1)
Joakim Kemell	$86,667 (1)
Cole Clayton	$85,000 (1)
Brett Berard	$85,000 (1)
Joel Blomqvist	$85,000 (2)
Ty Nelson	$83,667 (2)
Noah Chadwick	$80,000 (3)
Aatu Raty	$77,500 (1)
Walker Duehr	$77,500 (1)
Austin Brimmer	$77,500 (1)
Derrick Pouliot	$77,500 (1)
Jake Wise	$0 (0)
Maros Jedlicka	$0 (0)
Joe Arntsen	$0 (0)
Total Farm Players	26
Salary Commitment
Year 2026 : $2,347,584
Year 2027 : $1,193,667
Year 2028 : $575,000
Year 2029 : $400,000
Salary Average Commitment
Year 2026 : $2,280,084
Year 2027 : $1,193,667
Year 2028 : $575,000
Year 2029 : $400,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Green men Ice Stadium
Level 1:	6000 - $95 - 5 736 - 95,61%
Level 2:	5000 - $55 - 4 781 - 95,62%
Level 3:	2000 - $30 - 1 917 - 95,87%
Level 4:	4000 - $20 - 3 737 - 93,43%
Luxury :	1000 - $175 - 964 - 96,43%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 566 - 78,32%
Farm Level 2:	1000 - $15 - 946 - 94,60%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 136 - 95,20%
Average Income per Game	$1,652,298
Year to Date Revenue	$4,956,895
Farm
Home Games Left	39
Average Attendance - %	2 512 - 83,74%
Average Income per Game	$102,827
Year to Date Revenue	$308,482
Expense
Pro Players Total Salaries	$100,818,333
Farm Players Total Salaries	$2,332,278
Coaches Total Salaries	$666,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,922,240
Farm Year To Date Expenses	$152,272
Pro Salary Cap To Date	$5,922,240
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,439,635
Farm Estimated Season Revenue	$4,010,266
Pro Remaining Season Days	129
Pro Expenses Per Days	$740,280
Pro Estimated Expenses	$95,496,120
Farm Remaining Season Days	118
Farm Expenses Per Days	$19,034
Farm Estimated Expenses	$2,246,012
Estimated Season Expenses	$97,742,132
Season Salary Cap	$101,484,333
Estimate Under Maximum Salary Cap of $105,000,000	$3,515,667
Estimate Over Minimum Salary Cap of $76,900,000	$24,584,333
Current Bank Account	$34,014,989
Projected Bank Account	$4,722,758

Pro Players Salaries
Alex Tuch	$10,500,000 (4)
Charlie McAvoy	$9,500,000 (1)
Darnell Nurse	$9,250,000 (1)
Mika Zibanejad	$8,500,000 (1)
Quinn Hughes	$7,850,000 (1)
Jake Walman	$7,000,000 (4)
Alex Killorn	$6,250,000 (1)
Frank Vatrano	$6,000,000 (2)
Andrei Kuzmenko	$5,000,000 (1)
Ryan McLeod	$5,000,000 (3)
Cole Sillinger	$4,625,000 (3)
Stuart Skinner	$3,750,000 (2)
Jordan Martinook	$3,075,000 (1)
Eetu Luostarinen	$3,000,000 (1)
Luke Schenn	$2,250,000 (1)
Luke Glendening	$2,000,000 (1)
Justin Barron	$1,575,000 (1)
Cole Koepke	$1,450,000 (2)
Justus Annunen	$1,250,000 (2)
Albert Johansson	$1,125,000 (1)
Justin Hryckowian	$950,000 (2)
Calum Ritchie	$918,333 (2)
Total Pro Players	22
Salary Commitment
Year 2026 : $100,818,333
Year 2027 : $41,443,333
Year 2028 : $27,125,000
Year 2029 : $17,500,000
Salary Average Commitment
Year 2026 : $100,818,333
Year 2027 : $41,443,333
Year 2028 : $27,125,000
Year 2029 : $17,500,000
Salary Cap with 1 Way Contract
Year 2026 : $100,818,333
Year 2027 : $41,443,333
Year 2028 : $27,125,000
Year 2029 : $17,500,000

Farm Players Salaries
Zack Ostapchuk	$235,000 (4)
Urho Vaakanainen	$155,000 (1)
Nick DeSimone	$100,000 (2)
Sergei Murashov	$93,611 (1)
Isak Rosen	$92,500 (2)
Landon Slaggert	$90,000 (1)
Luke Haymes	$87,500 (2)
James Hamblin	$87,500 (2)
Maveric Lamoureux	$86,667 (1)
Ty Murchison	$86,000 (2)
Carter King	$85,000 (1)
Dylan Anhorn	$85,000 (1)
Viktor Neuchev	$85,000 (1)
Ethan Samson	$85,000 (1)
Michael Callahan	$85,000 (1)
Matthew Poitras	$85,000 (1)
Vsevolod Komarov	$83,500 (2)
Justin Robidas	$82,500 (2)
Landon Sim	$77,500 (1)
Amir Miftakhov	$77,500 (1)
Jacob Truscott	$77,500 (1)
Kasper Halttunen	$77,500 (1)
Blake Biondi	$77,500 (1)
Cam Berg	$77,500 (1)
Josh Bloom	$77,500 (1)
Carter Gylander	$0 (0)
Total Farm Players	26
Salary Commitment
Year 2026 : $2,332,278
Year 2027 : $854,500
Year 2028 : $235,000
Year 2029 : $235,000
Salary Average Commitment
Year 2026 : $1,994,778
Year 2027 : $854,500
Year 2028 : $235,000
Year 2029 : $235,000

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Washington Arena
Level 1:	6000 - $100 - 5 874 - 97,91%
Level 2:	5000 - $70 - 3 797 - 75,95%
Level 3:	2000 - $42 - 1 841 - 92,03%
Level 4:	4000 - $25 - 3 803 - 95,08%
Luxury :	1000 - $195 - 950 - 95,03%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 573 - 78,67%
Farm Level 2:	1000 - $15 - 913 - 91,30%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	16 266 - 90,37%
Average Income per Game	$1,804,320
Year to Date Revenue	$5,412,959
Farm
Home Games Left	39
Average Attendance - %	2 486 - 82,88%
Average Income per Game	$102,455
Year to Date Revenue	$307,364
Expense
Pro Players Total Salaries	$102,363,333
Farm Players Total Salaries	$2,688,833
Coaches Total Salaries	$960,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,024,319
Farm Year To Date Expenses	$179,868
Pro Salary Cap To Date	$6,024,319
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$70,368,467
Farm Estimated Season Revenue	$3,995,732
Pro Remaining Season Days	129
Pro Expenses Per Days	$753,747
Pro Estimated Expenses	$97,233,363
Farm Remaining Season Days	118
Farm Expenses Per Days	$21,816
Farm Estimated Expenses	$2,574,288
Estimated Season Expenses	$99,807,651
Season Salary Cap	$103,323,333
Estimate Under Maximum Salary Cap of $105,000,000	$1,676,667
Estimate Over Minimum Salary Cap of $76,900,000	$26,423,333
Current Bank Account	$38,277,395
Projected Bank Account	$12,833,943

Pro Players Salaries
Kirill Kaprizov	$17,000,000 (4)
Adam Fantilli	$9,000,000 (1)
Jake Guentzel	$9,000,000 (3)
Simon Nemec	$7,250,000 (5)
Damon Severson	$6,250,000 (2)
Kris Letang	$6,100,000 (1)
Joel Eriksson Ek	$5,250,000 (3)
Cam York	$5,150,000 (4)
Adam Lowry	$5,000,000 (4)
Kyle Palmieri	$4,750,000 (1)
Jake Neighbours	$3,750,000 (1)
Simon Holmstrom	$3,625,000 (1)
Oliver Ekman-Larsson	$3,500,000 (2)
Samuel Montembeault	$3,150,000 (1)
Arturs Silovs	$2,800,000 (1)
Joel Armia	$2,500,000 (1)
Brandon Bussi	$1,900,000 (3)
Zach Bogosian	$1,350,000 (1)
Isac Lundestrom	$1,300,000 (1)
Gage Goncalves	$1,200,000 (1)
Lian Bichsel	$918,333 (1)
Emmitt Finnie	$845,000 (2)
Pierre-Olivier Joseph	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $102,363,333
Year 2027 : $61,145,000
Year 2028 : $50,550,000
Year 2029 : $34,400,000
Salary Average Commitment
Year 2026 : $96,888,333
Year 2027 : $55,670,000
Year 2028 : $50,550,000
Year 2029 : $34,400,000
Salary Cap with 1 Way Contract
Year 2026 : $102,363,333
Year 2027 : $61,145,000
Year 2028 : $50,550,000
Year 2029 : $34,400,000

Farm Players Salaries
Michael Rasmussen	$320,000 (2)
Brennan Othmann	$97,500 (1)
Gavin Brindley	$95,000 (2)
Artem Duda	$95,000 (2)
Leon Muggli	$90,833 (3)
Luca Cagnoni	$89,500 (2)
Andrei Loshko	$87,000 (3)
Arttu Hyry	$87,000 (1)
Andrew Gibson	$86,500 (3)
Martin Chromiak	$85,000 (1)
Ville Heinola	$85,000 (1)
Scott Perunovich	$85,000 (1)
Aatu Jamsen	$85,000 (1)
Boris Katchouk	$85,000 (1)
Julien Gauthier	$85,000 (1)
Mitchell Chaffee	$85,000 (1)
Brendan Brisson	$85,000 (1)
Carl Lindbom	$84,000 (2)
Luca Marrelli	$83,917 (3)
Josh Filmon	$83,833 (2)
Jackson Kunz	$82,500 (4)
Michael DiPietro	$81,250 (1)
Aidan McDonough	$80,000 (1)
Filip Larsson	$77,500 (1)
Skyler Brind'Amour	$77,500 (1)
Jaxson Stauber	$77,500 (1)
Chris Wagner	$77,500 (1)
John Hayden	$77,500 (1)
Ryan Johnson	$77,500 (2)
Total Farm Players	29
Salary Commitment
Year 2026 : $2,688,833
Year 2027 : $1,275,583
Year 2028 : $430,750
Year 2029 : $82,500
Salary Average Commitment
Year 2026 : $2,688,833
Year 2027 : $1,275,583
Year 2028 : $430,750
Year 2029 : $82,500

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ghost Rider Center
Level 1:	6000 - $100 - 5 881 - 98,01%
Level 2:	5000 - $60 - 4 775 - 95,51%
Level 3:	2000 - $35 - 2 000 - 100,00%
Level 4:	4000 - $20 - 3 789 - 94,73%
Luxury :	1000 - $200 - 928 - 92,80%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 608 - 80,40%
Farm Level 2:	1000 - $15 - 980 - 98,00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 373 - 96,52%
Average Income per Game	$1,796,890
Year to Date Revenue	$5,390,671
Farm
Home Games Left	39
Average Attendance - %	2 588 - 86,27%
Average Income per Game	$105,761
Year to Date Revenue	$317,282
Expense
Pro Players Total Salaries	$99,220,833
Farm Players Total Salaries	$2,044,583
Coaches Total Salaries	$1,026,306
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,850,344
Farm Year To Date Expenses	$130,964
Pro Salary Cap To Date	$5,850,344
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$70,078,723
Farm Estimated Season Revenue	$4,124,666
Pro Remaining Season Days	129
Pro Expenses Per Days	$731,293
Pro Estimated Expenses	$94,336,797
Farm Remaining Season Days	118
Farm Expenses Per Days	$16,703
Farm Estimated Expenses	$1,970,954
Estimated Season Expenses	$96,307,751
Season Salary Cap	$100,247,139
Estimate Under Maximum Salary Cap of $105,000,000	$4,752,861
Estimate Over Minimum Salary Cap of $76,900,000	$23,347,139
Current Bank Account	$98,353,067
Projected Bank Account	$76,248,705

Pro Players Salaries
Drew Doughty	$11,000,000 (1)
Zach Werenski	$9,583,333 (2)
Juraj Slafkovsky	$7,600,000 (4)
Sergei Bobrovsky	$7,000,000 (3)
Carter Verhaeghe	$7,000,000 (2)
Cole Perfetti	$6,000,000 (5)
Kiefer Sherwood	$5,750,000 (5)
Jordan Spence	$5,000,000 (4)
Pavel Zacha	$4,750,000 (1)
Ryan Donato	$4,000,000 (3)
Jeremy Lauzon	$4,000,000 (5)
Connor Zary	$3,775,000 (2)
Timothy Liljegren	$3,250,000 (2)
Evan Rodrigues	$3,000,000 (1)
Cole Smith	$3,000,000 (3)
Nick Seeler	$2,700,000 (2)
Brandon Duhaime	$2,600,000 (3)
Teddy Blueger	$2,500,000 (2)
Blake Lizotte	$2,250,000 (3)
Alex Lyon	$1,500,000 (1)
Noah Juulsen	$1,100,000 (2)
Will Smith	$950,000 (1)
Braeden Bowman	$912,500 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $99,220,833
Year 2027 : $77,108,333
Year 2028 : $47,200,000
Year 2029 : $28,350,000
Salary Average Commitment
Year 2026 : $97,262,750
Year 2027 : $76,400,250
Year 2028 : $47,200,000
Year 2029 : $28,350,000
Salary Cap with 1 Way Contract
Year 2026 : $99,220,833
Year 2027 : $77,108,333
Year 2028 : $47,200,000
Year 2029 : $28,350,000

Farm Players Salaries
Erik Gustafsson	$100,000 (1)
Karsen Dorwart	$97,500 (1)
Stian Solberg	$97,500 (2)
Caleb Jones (Out of Payroll)	$90,000 (1)
Bogdan Trineyev	$90,000 (2)
Cameron Whitehead	$87,500 (1)
Dominik Shine	$87,500 (2)
Marc Del Gaizo	$87,500 (2)
Cooper Flinton	$86,750 (2)
Carson Bjarnason	$85,000 (3)
Olle Lycksell	$85,000 (1)
Anton Blidh	$85,000 (1)
Samuel Bolduc	$85,000 (1)
Cameron Hughes	$85,000 (1)
Jeremie Poirier	$85,000 (1)
Topias Vilen	$85,000 (1)
Jamie Engelbert	$85,000 (1)
Nikita Tolopilo	$85,000 (1)
Danil Zhilkin	$80,333 (2)
Aku Koskenvuo	$77,500 (1)
Ryan Hofer	$77,500 (1)
Tyler Pitlick	$77,500 (1)
Michael Eyssimont	$77,500 (1)
Red Savage	$77,500 (1)
Victor Soderstrom	$77,500 (1)
Wyatt Newpower	$0 (0)
Shane Bowers	$0 (0)
Ty Tullio	$0 (0)
Brandon Scanlin	$0 (0)
Total Farm Players	29
Salary Commitment
Year 2026 : $2,134,583
Year 2027 : $614,583
Year 2028 : $85,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,067,083
Year 2027 : $614,583
Year 2028 : $85,000
Year 2029 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Spectrum
Level 1:	6000 - $95 - 5 819 - 96,98%
Level 2:	5000 - $54 - 4 981 - 99,62%
Level 3:	2000 - $33 - 1 854 - 92,68%
Level 4:	4000 - $22 - 3 524 - 88,09%
Luxury :	1000 - $165 - 949 - 94,85%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 614 - 80,72%
Farm Level 2:	1000 - $15 - 922 - 92,23%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	17 126 - 95,14%
Average Income per Game	$1,664,277
Year to Date Revenue	$3,328,553
Farm
Home Games Left	39
Average Attendance - %	2 537 - 84,56%
Average Income per Game	$104,801
Year to Date Revenue	$314,404
Expense
Pro Players Total Salaries	$102,784,190
Farm Players Total Salaries	$2,022,910
Coaches Total Salaries	$885,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,050,168
Farm Year To Date Expenses	$132,248
Pro Salary Cap To Date	$6,050,168
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$66,571,060
Farm Estimated Season Revenue	$4,087,252
Pro Remaining Season Days	129
Pro Expenses Per Days	$756,271
Pro Estimated Expenses	$97,558,959
Farm Remaining Season Days	118
Farm Expenses Per Days	$16,531
Farm Estimated Expenses	$1,950,658
Estimated Season Expenses	$99,509,617
Season Salary Cap	$103,669,190
Estimate Under Maximum Salary Cap of $105,000,000	$1,330,810
Estimate Over Minimum Salary Cap of $76,900,000	$26,769,190
Current Bank Account	$9,588,387
Projected Bank Account	($19,262,918)

Pro Players Salaries
Leon Draisaitl	$14,000,000 (3)
Jackson LaCombe	$9,000,000 (5)
Brock Faber	$8,500,000 (3)
Wyatt Johnston	$8,400,000 (3)
Dylan Holloway	$7,750,000 (4)
JJ Peterka	$7,700,000 (3)
Dylan Guenther	$7,142,857 (3)
Dylan Cozens	$6,950,000 (1)
MacKenzie Weegar	$5,500,000 (1)
Kaiden Guhle	$5,500,000 (3)
John Marino	$4,400,000 (1)
Scott Laughton	$3,500,000 (3)
Anthony Beauvillier	$2,750,000 (1)
Drew O'Connor	$2,500,000 (1)
Paul Cotter	$2,150,000 (1)
Emil Andrae	$1,550,000 (2)
Casey DeSmith	$1,000,000 (1)
Calle Jarnkrok	$950,000 (1)
Jacob Fowler	$923,000 (2)
Denton Mateychuk	$886,667 (2)
Marco Kasper	$866,666 (1)
Nick Lardis	$865,000 (3)
Total Pro Players	22
Salary Commitment
Year 2026 : $102,784,190
Year 2027 : $75,717,524
Year 2028 : $72,357,857
Year 2029 : $16,750,000
Salary Average Commitment
Year 2026 : $101,917,524
Year 2027 : $75,717,524
Year 2028 : $72,357,857
Year 2029 : $16,750,000
Salary Cap with 1 Way Contract
Year 2026 : $102,784,190
Year 2027 : $75,717,524
Year 2028 : $72,357,857
Year 2029 : $16,750,000

Farm Players Salaries
Robby Fabbri	$150,000 (1)
Stanislav Berezhnoy	$97,500 (2)
Filip Bystedt	$91,833 (2)
Jonathan Lekkerimaki	$91,833 (2)
Bradly Nadeau	$91,833 (2)
Dennis Cholowski	$87,500 (2)
Cole Schwindt (Out of Payroll)	$87,500 (2)
Adam Ginning	$87,500 (2)
Pierrick Dube	$87,000 (1)
Ondrej Becher	$86,750 (2)
Max McCue	$85,833 (2)
Cayden Primeau	$85,000 (1)
Zayde Wisdom	$85,000 (1)
Ronnie Attard	$85,000 (1)
Jiri Patera	$85,000 (1)
Sam Colangelo	$85,000 (1)
Dominik Badinka	$83,828 (3)
Cameron Hebig	$82,500 (1)
Dryden Hunt	$82,500 (1)
Calle Odelius	$81,500 (2)
Kenta Isogai	$77,500 (1)
Alec Regula	$77,500 (1)
Jan Mysak	$77,500 (1)
Wojciech Stachowiak	$77,500 (1)
Givani Smith	$0 (0)
Total Farm Players	25
Salary Commitment
Year 2026 : $2,110,410
Year 2027 : $973,410
Year 2028 : $83,828
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,042,910
Year 2027 : $973,410
Year 2028 : $83,828
Year 2029 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile arena
Level 1:	6000 - $75 - 5 905 - 98,41%
Level 2:	5000 - $65 - 4 682 - 93,63%
Level 3:	2000 - $45 - 1 448 - 72,42%
Level 4:	4000 - $35 - 2 162 - 54,06%
Luxury :	1000 - $125 - 1 000 - 100,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $40 - 1 330 - 66,48%
Farm Level 2:	1000 - $20 - 626 - 62,63%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	15 197 - 84,43%
Average Income per Game	$1,509,392
Year to Date Revenue	$4,528,177
Farm
Home Games Left	39
Average Attendance - %	1 956 - 65,20%
Average Income per Game	$97,913
Year to Date Revenue	$293,739
Expense
Pro Players Total Salaries	$81,929,166
Farm Players Total Salaries	$2,016,834
Coaches Total Salaries	$935,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$4,759,746
Farm Year To Date Expenses	$121,544
Pro Salary Cap To Date	$4,759,746
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$58,866,301
Farm Estimated Season Revenue	$3,818,607
Pro Remaining Season Days	129
Pro Expenses Per Days	$604,366
Pro Estimated Expenses	$77,963,214
Farm Remaining Season Days	118
Farm Expenses Per Days	$16,530
Farm Estimated Expenses	$1,950,540
Estimated Season Expenses	$79,913,754
Season Salary Cap	$82,864,166
Estimate Under Maximum Salary Cap of $105,000,000	$22,135,834
Estimate Over Minimum Salary Cap of $76,900,000	$5,964,166
Current Bank Account	$19,958,848
Projected Bank Account	$2,730,002

Pro Players Salaries
Connor Hellebuyck	$8,500,000 (2)
Brock Boeser	$7,250,000 (4)
Matt Boldy	$7,000,000 (4)
Lukas Dostal	$6,500,000 (4)
Ryan Pulock	$6,150,000 (4)
Ondrej Palat	$6,000,000 (1)
Evgeni Malkin	$5,500,000 (1)
Blake Coleman	$4,900,000 (1)
Jean-Gabriel Pageau	$4,750,000 (3)
Tony DeAngelo	$4,500,000 (2)
Johnathan Kovacevic	$4,000,000 (4)
Nic Dowd	$3,000,000 (1)
Jake Evans	$2,850,000 (3)
Conor Timmins	$2,200,000 (1)
Travis Hamonic	$2,000,000 (1)
Nick Leddy	$1,750,000 (1)
Jayden Struble	$1,412,500 (1)
Joel Kiviranta	$1,000,000 (1)
Matthew Wood	$950,000 (1)
Matt Savoie	$866,666 (1)
Jonny Brodzinski	$850,000 (1)
Total Pro Players	21
Salary Commitment
Year 2026 : $81,929,166
Year 2027 : $51,500,000
Year 2028 : $38,500,000
Year 2029 : $30,900,000
Salary Average Commitment
Year 2026 : $81,929,166
Year 2027 : $51,500,000
Year 2028 : $38,500,000
Year 2029 : $30,900,000
Salary Cap with 1 Way Contract
Year 2026 : $81,929,166
Year 2027 : $51,500,000
Year 2028 : $38,500,000
Year 2029 : $30,900,000

Farm Players Salaries
Riley Fiddler-Schultz	$94,000 (2)
Hunter McDonald	$91,250 (1)
Adam Boqvist	$87,500 (1)
Colton White	$87,500 (2)
Dylan Peterson	$86,750 (1)
Anton Wahlberg	$86,500 (2)
Zach Dean (Out of Payroll)	$85,250 (1)
Sam Lipkin	$85,167 (2)
Talyn Boyko	$85,083 (2)
Hunter McKown	$85,000 (1)
Marc McLaughlin	$85,000 (1)
Colin White	$85,000 (1)
Lucas Carlsson	$85,000 (1)
Chase Wouters	$85,000 (1)
Jacob Bryson	$85,000 (1)
Garin Bjorklund	$85,000 (1)
Samuel Savoie	$84,667 (2)
Tristan Bertucci	$84,667 (3)
Devon Levi	$81,250 (1)
Jaycob Megna	$80,000 (1)
Wyatt Aamodt	$77,500 (1)
Jimmy Huntington	$77,500 (1)
Mackenzie MacEachern	$77,500 (1)
Brody Lamb	$77,500 (1)
J.R. Avon	$77,500 (1)
Total Farm Players	25
Salary Commitment
Year 2026 : $2,102,084
Year 2027 : $607,584
Year 2028 : $84,667
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,967,084
Year 2027 : $607,584
Year 2028 : $84,667
Year 2029 : $0

Golden Seals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Sideburns Coliseum
Level 1:	6000 - $60 - 6 000 - 100,00%
Level 2:	5000 - $35 - 5 000 - 100,00%
Level 3:	2000 - $16 - 2 000 - 100,00%
Level 4:	4000 - $10 - 4 000 - 100,00%
Luxury :	1000 - $100 - 1 000 - 100,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $30 - 1 897 - 94,83%
Farm Level 2:	1000 - $10 - 981 - 98,07%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	18 000 - 100,00%
Average Income per Game	$1,053,430
Year to Date Revenue	$2,106,860
Farm
Home Games Left	39
Average Attendance - %	2 877 - 95,91%
Average Income per Game	$99,393
Year to Date Revenue	$298,179
Expense
Pro Players Total Salaries	$97,708,102
Farm Players Total Salaries	$2,258,750
Coaches Total Salaries	$660,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,613,792
Farm Year To Date Expenses	$147,224
Pro Salary Cap To Date	$5,613,792
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,137,200
Farm Estimated Season Revenue	$3,876,327
Pro Remaining Season Days	129
Pro Expenses Per Days	$717,577
Pro Estimated Expenses	$92,567,433
Farm Remaining Season Days	118
Farm Expenses Per Days	$18,403
Farm Estimated Expenses	$2,171,554
Estimated Season Expenses	$94,738,987
Season Salary Cap	$98,368,102
Estimate Under Maximum Salary Cap of $105,000,000	$6,631,898
Estimate Over Minimum Salary Cap of $76,900,000	$21,468,102
Current Bank Account	($24,604,087)
Projected Bank Account	($73,329,547)

Pro Players Salaries
Jason Robertson	$12,000,000 (1)
Thomas Harley	$10,587,000 (5)
Andrei Vasilevskiy	$9,500,000 (2)
Nick Suzuki	$7,875,000 (1)
Colton Parayko	$6,358,000 (4)
Tyler Toffoli	$6,000,000 (2)
William Karlsson	$5,900,000 (1)
Mavrik Bourque	$5,500,000 (4)
Jake McCabe	$4,513,102 (3)
Cody Ceci	$4,500,000 (3)
Max Domi	$3,750,000 (2)
Evander Kane	$3,500,000 (1)
Jaden Schwartz	$3,250,000 (3)
Bobby Brink	$2,750,000 (1)
Daniil Tarasov	$2,000,000 (1)
Jonatan Berggren	$2,000,000 (1)
Ethen Frank	$2,000,000 (2)
Kurtis MacDermid (1 Way Contract)	$1,150,000 (1)
-1 Way Contract Salary Cap :	$1,150,000
Dmitry Kulikov	$1,150,000 (2)
Tyler Tucker	$925,000 (1)
Nick Foligno	$900,000 (1)
Nick Cousins	$825,000 (1)
Matthew Robertson	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $97,708,102
Year 2027 : $57,108,102
Year 2028 : $34,708,102
Year 2029 : $22,445,000
Salary Average Commitment
Year 2026 : $90,533,102
Year 2027 : $57,108,102
Year 2028 : $34,708,102
Year 2029 : $22,445,000
Salary Cap with 1 Way Contract
Year 2026 : $97,708,102
Year 2027 : $57,108,102
Year 2028 : $34,708,102
Year 2029 : $22,445,000

Farm Players Salaries
Riley Heidt	$91,833 (3)
Jani Nyman	$89,167 (2)
Jacob Quillan	$87,500 (1)
Zachary L'Heureux	$87,500 (2)
Owen Say	$87,250 (1)
Melvin Fernstrom	$87,250 (3)
Dylan Wendt	$87,000 (1)
Aleksanteri Kaskimaki	$87,000 (2)
Damien Carfagna	$86,250 (2)
Sasha Pastujov	$85,000 (1)
Jackson Dorrington	$85,000 (1)
Carson Bantle	$85,000 (1)
Pheonix Copley	$85,000 (1)
Brandon Baddock	$85,000 (1)
Nikita Novikov	$85,000 (1)
Matt Rempe	$85,000 (1)
Dysin Mayo	$85,000 (1)
Andrew Cristall	$84,167 (3)
Cam Squires	$83,833 (3)
Ryan Suzuki	$77,500 (1)
Jimmy Schuldt	$77,500 (1)
Evan Vierling	$77,500 (1)
Mitchell Vande Sompel	$77,500 (1)
Marshall Rifai	$77,500 (1)
Ronan Seeley	$77,500 (1)
Jake Livingstone	$77,500 (1)
Joe Hicketts	$77,500 (1)
Total Farm Players	27
Salary Commitment
Year 2026 : $2,258,750
Year 2027 : $697,000
Year 2028 : $347,083
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,191,250
Year 2027 : $697,000
Year 2028 : $347,083
Year 2029 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Long Island Arena
Level 1:	6000 - $100 - 5 567 - 92,79%
Level 2:	5000 - $60 - 4 583 - 91,67%
Level 3:	2000 - $35 - 1 900 - 94,98%
Level 4:	4000 - $20 - 3 957 - 98,92%
Luxury :	1000 - $200 - 948 - 94,83%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 571 - 78,53%
Farm Level 2:	1000 - $15 - 975 - 97,50%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	16 955 - 94,20%
Average Income per Game	$1,738,862
Year to Date Revenue	$5,216,587
Farm
Home Games Left	40
Average Attendance - %	2 546 - 84,85%
Average Income per Game	$103,693
Year to Date Revenue	$207,385
Expense
Pro Players Total Salaries	$90,749,502
Farm Players Total Salaries	$2,062,001
Coaches Total Salaries	$660,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,700,000
Pro Year To Date Expenses	$5,265,102
Farm Year To Date Expenses	$138,778
Pro Salary Cap To Date	$5,265,102
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$67,815,631
Farm Estimated Season Revenue	$4,147,700
Pro Remaining Season Days	129
Pro Expenses Per Days	$666,785
Pro Estimated Expenses	$86,015,265
Farm Remaining Season Days	118
Farm Expenses Per Days	$16,841
Farm Estimated Expenses	$1,987,238
Estimated Season Expenses	$88,002,503
Season Salary Cap	$96,109,502
Estimate Under Maximum Salary Cap of $105,000,000	$8,890,498
Estimate Over Minimum Salary Cap of $76,900,000	$19,209,502
Current Bank Account	$85,875,101
Projected Bank Account	$69,835,929

Pro Players Salaries
Brayden Point	$9,500,000 (1)
Jeff Skinner	$9,000,000 (1)
Elias Lindholm	$7,750,000 (3)
Neal Pionk	$7,000,000 (3)
Brendan Gallagher	$6,500,000 (1)
Nicolas Hague	$5,500,000 (3)
Jackson Blake	$5,117,002 (5)
J.T. Compher	$5,100,000 (2)
Chris Tanev	$4,500,000 (3)
Jack Roslovic	$4,000,000 (2)
Joonas Korpisalo	$4,000,000 (1)
Andrew Mangiapane	$3,600,000 (1)
Thomas Novak	$3,500,000 (1)
Joel Hofer	$3,400,000 (1)
Nicolas Roy	$3,000,000 (1)
Henri Jokiharju	$3,000,000 (2)
Tyler Kleven	$1,600,000 (1)
Ryan Carpenter	$1,000,000 (1)
Jimmy Snuggerud	$950,000 (1)
Tomas Nosek	$950,000 (1)
Josh Mahura	$907,500 (1)
Alexander Petrovic	$875,000 (2)
Total Pro Players	22
Salary Commitment
Year 2026 : $90,749,502
Year 2027 : $42,842,002
Year 2028 : $29,867,002
Year 2029 : $5,117,002
Salary Average Commitment
Year 2026 : $81,749,502
Year 2027 : $42,842,002
Year 2028 : $29,867,002
Year 2029 : $5,117,002
Salary Cap with 1 Way Contract
Year 2026 : $90,749,502
Year 2027 : $42,842,002
Year 2028 : $29,867,002
Year 2029 : $5,117,002

Farm Players Salaries
Nico Daws	$110,000 (2)
Konsta Helenius	$97,500 (2)
Justin Bailey	$90,000 (1)
Philip Tomasino	$90,000 (1)
Trey Fix-Wolansky	$90,000 (1)
Dylan Coghlan	$87,500 (2)
Travis Boyd	$87,500 (1)
Victor Ostman	$87,000 (1)
Conor Geekie	$86,667 (1)
Brett Seney	$85,000 (1)
Ethan Bear	$85,000 (1)
Matt Luff	$85,000 (1)
Mason Shaw	$85,000 (1)
Matthew Kessel (Out of Payroll)	$85,000 (1)
Tristen Nielsen	$85,000 (1)
Jacob MacDonald	$85,000 (1)
Robbie Russo	$85,000 (1)
Stanislav Svozil	$85,000 (1)
Scott Ratzlaff	$83,500 (3)
Koehn Ziemmer	$81,667 (3)
Sawyer Mynio	$80,667 (3)
Oasiz Wiesblatt	$77,500 (1)
Andre Lee	$77,500 (1)
Christian Wolanin	$77,500 (1)
Sam Stange	$77,500 (1)
Total Farm Players	25
Salary Commitment
Year 2026 : $2,147,001
Year 2027 : $540,834
Year 2028 : $245,834
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,012,001
Year 2027 : $540,834
Year 2028 : $245,834
Year 2029 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	No Name Arena
Level 1:	6000 - $95 - 5 256 - 87,60%
Level 2:	5000 - $60 - 4 711 - 94,21%
Level 3:	2000 - $45 - 1 563 - 78,15%
Level 4:	4000 - $27 - 3 087 - 77,16%
Luxury :	1000 - $210 - 773 - 77,25%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $24 - 1 958 - 97,88%
Farm Level 2:	1000 - $10 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	15 389 - 85,49%
Average Income per Game	$1,635,790
Year to Date Revenue	$3,271,580
Farm
Home Games Left	39
Average Attendance - %	2 958 - 98,59%
Average Income per Game	$84,906
Year to Date Revenue	$254,718
Expense
Pro Players Total Salaries	$82,808,330
Farm Players Total Salaries	$1,931,793
Coaches Total Salaries	$660,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,000,000
Pro Year To Date Expenses	$4,736,618
Farm Year To Date Expenses	$126,464
Pro Salary Cap To Date	$4,736,618
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,431,600
Farm Estimated Season Revenue	$3,311,334
Pro Remaining Season Days	129
Pro Expenses Per Days	$608,820
Pro Estimated Expenses	$78,537,780
Farm Remaining Season Days	118
Farm Expenses Per Days	$15,808
Farm Estimated Expenses	$1,865,344
Estimated Season Expenses	$80,403,124
Season Salary Cap	$86,468,330
Estimate Under Maximum Salary Cap of $105,000,000	$18,531,670
Estimate Over Minimum Salary Cap of $76,900,000	$9,568,330
Current Bank Account	$33,311,490
Projected Bank Account	$21,651,300

Pro Players Salaries
Lane Hutson	$8,885,000 (6)
Sean Couturier	$7,750,000 (2)
Vince Dunn	$7,350,000 (1)
Noah Hanifin (Out of Payroll)	$7,350,000 (3)
Bowen Byram	$6,250,000 (1)
Philipp Grubauer	$5,900,000 (1)
Jake DeBrusk (Out of Payroll)	$5,500,000 (3)
Viktor Arvidsson	$5,000,000 (2)
Noah Cates	$4,000,000 (3)
Ilya Mikheyev	$3,850,000 (4)
Warren Foegele	$3,500,000 (1)
Nate Schmidt	$3,500,000 (2)
Dakota Joshua	$3,250,000 (2)
Ryker Evans	$2,050,000 (1)
Victor Olofsson	$1,638,330 (1)
Ian Moore	$1,150,000 (2)
Brayden Yager	$918,333 (3)
Zach Aston-Reese	$875,000 (1)
Scott Sabourin	$850,000 (1)
Jack Thompson	$850,000 (1)
Thomas Milic	$841,667 (1)
Rhett Pitlick	$775,000 (1)
Jakov Novak	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $82,808,330
Year 2027 : $51,153,333
Year 2028 : $30,503,333
Year 2029 : $12,735,000
Salary Average Commitment
Year 2026 : $73,899,997
Year 2027 : $44,178,333
Year 2028 : $30,503,333
Year 2029 : $12,735,000
Salary Cap with 1 Way Contract
Year 2026 : $82,808,330
Year 2027 : $51,153,333
Year 2028 : $30,503,333
Year 2029 : $12,735,000

Farm Players Salaries
Nils Lundkvist	$175,000 (2)
Mikulas Hovorka	$95,000 (1)
Lucas Mercuri	$89,625 (2)
Quentin Musty	$88,667 (3)
Brian Halonen	$87,500 (2)
Owen Allard	$86,917 (2)
Noah Warren	$86,500 (1)
Noah Gregor	$85,000 (1)
Steven Santini	$85,000 (1)
Ben Jones	$85,000 (1)
Alex Belzile	$85,000 (1)
Brandon Halverson	$85,000 (1)
Tanner Howe	$84,583 (3)
James Malatesta	$84,167 (1)
Jackson Edward	$83,167 (2)
Adam Sykora	$80,667 (1)
Isaiah Saville	$77,500 (1)
Jack Finley	$77,500 (2)
Alex Turcotte	$77,500 (2)
Brett Chorske	$77,500 (1)
Mattias Havelid	$77,500 (1)
Cooper Moore	$77,500 (1)
Will Dineen	$0 (0)
Mikael Pyyhtia	$0 (0)
Jamieson Rees	$0 (0)
Reese Johnson	$0 (0)
Jakub Brabenec	$0 (0)
Total Farm Players	27
Salary Commitment
Year 2026 : $1,931,793
Year 2027 : $850,459
Year 2028 : $173,250
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,729,293
Year 2027 : $850,459
Year 2028 : $173,250
Year 2029 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hollywood Garden
Level 1:	6000 - $90 - 5 767 - 96,11%
Level 2:	5000 - $50 - 5 000 - 100,00%
Level 3:	2000 - $30 - 2 000 - 100,00%
Level 4:	4000 - $10 - 4 000 - 100,00%
Luxury :	1000 - $160 - 981 - 98,13%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 621 - 81,03%
Farm Level 2:	1000 - $15 - 946 - 94,55%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 748 - 98,60%
Average Income per Game	$1,528,760
Year to Date Revenue	$4,586,280
Farm
Home Games Left	40
Average Attendance - %	2 566 - 85,53%
Average Income per Game	$105,641
Year to Date Revenue	$211,282
Expense
Pro Players Total Salaries	$101,637,500
Farm Players Total Salaries	$1,836,666
Coaches Total Salaries	$775,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,976,792
Farm Year To Date Expenses	$119,749
Pro Salary Cap To Date	$5,976,792
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$59,621,640
Farm Estimated Season Revenue	$4,225,640
Pro Remaining Season Days	129
Pro Expenses Per Days	$747,099
Pro Estimated Expenses	$96,375,771
Farm Remaining Season Days	118
Farm Expenses Per Days	$15,053
Farm Estimated Expenses	$1,776,254
Estimated Season Expenses	$98,152,025
Season Salary Cap	$102,412,500
Estimate Under Maximum Salary Cap of $105,000,000	$2,587,500
Estimate Over Minimum Salary Cap of $76,900,000	$25,512,500
Current Bank Account	$15,837,257
Projected Bank Account	($18,467,488)

Pro Players Salaries
Artemi Panarin	$11,000,000 (2)
Alex Ovechkin	$9,000,000 (1)
Sidney Crosby	$8,700,000 (1)
Tomas Hertl	$8,137,500 (1)
Mats Zuccarello	$6,500,000 (1)
Adin Hill	$6,250,000 (4)
Jonas Brodin	$6,000,000 (2)
Sean Monahan	$5,500,000 (3)
Jordan Eberle	$5,500,000 (2)
Esa Lindell	$5,250,000 (4)
John Gibson	$4,300,000 (1)
Trevor van Riemsdyk	$4,000,000 (1)
Joel Edmundson	$3,850,000 (2)
Ben Chiarot	$3,850,000 (3)
Olli Maatta	$3,500,000 (2)
Jeffrey Viel	$2,500,000 (5)
Sean Kuraly	$1,850,000 (1)
Joel Hanley	$1,750,000 (1)
Parker Kelly	$1,700,000 (4)
Jesper Boqvist	$1,500,000 (1)
Jayson Megna	$1,000,000 (1)
Total Pro Players	21
Salary Commitment
Year 2026 : $101,637,500
Year 2027 : $54,900,000
Year 2028 : $25,050,000
Year 2029 : $15,700,000
Salary Average Commitment
Year 2026 : $97,408,333
Year 2027 : $53,975,000
Year 2028 : $24,250,000
Year 2029 : $14,900,000
Salary Cap with 1 Way Contract
Year 2026 : $101,637,500
Year 2027 : $54,900,000
Year 2028 : $25,050,000
Year 2029 : $15,700,000

Farm Players Salaries
Mikael Diotte	$95,000 (2)
Anthony Richard	$87,500 (1)
Nikita Chibrikov	$87,500 (2)
Borya Valis	$87,250 (3)
Kalle Vaisanen	$86,333 (2)
Gabriel Carriere	$85,000 (1)
Mitch Gibson	$85,000 (1)
Kevin Gravel	$85,000 (1)
Christoffer Sedoff	$85,000 (1)
Ryan Sandelin	$85,000 (1)
Mark Senden	$85,000 (1)
Brendan Furry	$85,000 (1)
Nate Smith	$85,000 (1)
Hayden Hodgson	$85,000 (1)
Ole Julian Bjorgvik-Holm	$82,500 (2)
Aleksi Heimosalmi	$80,583 (2)
Robert Mastrosimone	$77,500 (1)
John Prokop	$77,500 (1)
Egor Afanasyev	$77,500 (1)
Josh Brown	$77,500 (1)
Liam McLinskey	$77,500 (1)
Ivan Prosvetov	$77,500 (1)
Total Farm Players	22
Salary Commitment
Year 2026 : $1,836,666
Year 2027 : $519,166
Year 2028 : $87,250
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,769,166
Year 2027 : $519,166
Year 2028 : $87,250
Year 2029 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Hellgates Center
Level 1:	6000 - $100 - 5 541 - 92,35%
Level 2:	5000 - $60 - 4 711 - 94,21%
Level 3:	2000 - $35 - 1 976 - 98,80%
Level 4:	4000 - $20 - 3 938 - 98,45%
Luxury :	1000 - $200 - 971 - 97,13%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 596 - 79,82%
Farm Level 2:	1000 - $15 - 990 - 98,97%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 137 - 95,21%
Average Income per Game	$1,756,601
Year to Date Revenue	$5,269,802
Farm
Home Games Left	39
Average Attendance - %	2 586 - 86,20%
Average Income per Game	$105,368
Year to Date Revenue	$316,104
Expense
Pro Players Total Salaries	$101,926,667
Farm Players Total Salaries	$2,506,584
Coaches Total Salaries	$1,030,975
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$5,966,230
Farm Year To Date Expenses	$163,186
Pro Salary Cap To Date	$5,966,230
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$68,507,426
Farm Estimated Season Revenue	$4,109,352
Pro Remaining Season Days	129
Pro Expenses Per Days	$751,034
Pro Estimated Expenses	$96,883,386
Farm Remaining Season Days	118
Farm Expenses Per Days	$20,417
Farm Estimated Expenses	$2,409,206
Estimated Season Expenses	$99,292,592
Season Salary Cap	$104,957,642
Estimate Under Maximum Salary Cap of $105,000,000	$42,358
Estimate Over Minimum Salary Cap of $76,900,000	$28,057,642
Current Bank Account	$42,618,169
Projected Bank Account	$15,942,355

Pro Players Salaries
Darren Raddysh	$8,500,000 (4)
Patrick Kane	$8,000,000 (2)
Alex DeBrincat	$7,875,000 (1)
Cole Caufield	$7,850,000 (1)
Brady Skjei	$7,000,000 (3)
Nazem Kadri	$7,000,000 (3)
Mason Marchment (1 Way Contract)	$6,750,000 (4)
Brayden Schenn	$6,500,000 (2)
Anthony Cirelli	$6,250,000 (3)
Martin Fehervary	$6,000,000 (5)
Jared McCann	$5,000,000 (1)
Kevin Lankinen	$4,500,000 (3)
Brandon Carlo	$4,100,000 (1)
Alexandre Carrier	$3,750,000 (1)
Gabriel Landeskog	$3,500,000 (3)
Jesper Wallstedt	$2,200,000 (1)
Jeff Petry	$2,000,000 (1)
Ben Meyers	$1,000,000 (2)
Denver Barkey	$881,667 (3)
Noah Laba	$870,000 (1)
Matt Murray	$850,000 (1)
Adam Wilsby	$775,000 (1)
Patrik Laine	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $101,926,667
Year 2027 : $65,881,667
Year 2028 : $50,381,667
Year 2029 : $21,250,000
Salary Average Commitment
Year 2026 : $101,551,667
Year 2027 : $65,506,667
Year 2028 : $50,381,667
Year 2029 : $21,250,000
Salary Cap with 1 Way Contract
Year 2026 : $101,926,667
Year 2027 : $65,881,667
Year 2028 : $50,381,667
Year 2029 : $21,250,000

Farm Players Salaries
Egor Zamula	$170,000 (1)
Spencer Martin	$120,000 (2)
Calvin Pickard	$100,000 (1)
Oliver Moore	$94,167 (1)
Kai Uchacz	$92,000 (1)
Adam Engstrom	$89,667 (2)
Jack Ahcan	$87,500 (2)
Calen Addison	$87,500 (1)
Kyle Capobianco	$87,500 (2)
Kirill Gerasimyuk	$87,500 (2)
Dylan Gambrell	$87,500 (1)
Jaret Anderson-Dolan	$87,500 (1)
Jordan Dumais	$86,000 (2)
David Gucciardi	$85,500 (2)
Owen Beck	$85,333 (2)
Thomas Bordeleau	$85,000 (1)
Matt Kiersted	$85,000 (1)
Ethan Cardwell	$85,000 (1)
Nick Abruzzese	$85,000 (1)
Zach Sawchenko	$85,000 (1)
Nikolai Knyzhov	$85,000 (1)
Artem Grushnikov	$81,417 (2)
Jack Rathbone	$80,000 (1)
Ozzy Wiesblatt	$77,500 (1)
Matthew Phillips	$77,500 (1)
Ethan Frisch	$77,500 (1)
Gabe Klassen	$77,500 (1)
Tobias Bjornfot	$77,500 (1)
Cross Hanas	$0 (0)
Total Farm Players	29
Salary Commitment
Year 2026 : $2,506,584
Year 2027 : $810,417
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,439,084
Year 2027 : $810,417
Year 2028 : $0
Year 2029 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampa Baseball Stadium
Level 1:	6000 - $85 - 5 790 - 96,50%
Level 2:	5000 - $75 - 3 516 - 70,31%
Level 3:	2000 - $55 - 1 206 - 60,30%
Level 4:	4000 - $40 - 1 911 - 47,77%
Luxury :	1000 - $150 - 963 - 96,33%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 566 - 78,32%
Farm Level 2:	1000 - $15 - 938 - 93,80%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	13 386 - 74,36%
Average Income per Game	$1,554,192
Year to Date Revenue	$4,662,575
Farm
Home Games Left	39
Average Attendance - %	2 504 - 83,48%
Average Income per Game	$102,648
Year to Date Revenue	$307,945
Expense
Pro Players Total Salaries	$102,136,964
Farm Players Total Salaries	$1,415,000
Coaches Total Salaries	$660,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,012,196
Farm Year To Date Expenses	$92,240
Pro Salary Cap To Date	$5,895,405
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$60,613,475
Farm Estimated Season Revenue	$4,003,285
Pro Remaining Season Days	129
Pro Expenses Per Days	$749,905
Pro Estimated Expenses	$96,737,745
Farm Remaining Season Days	118
Farm Expenses Per Days	$11,706
Farm Estimated Expenses	$1,381,308
Estimated Season Expenses	$98,119,053
Season Salary Cap	$100,796,964
Estimate Under Maximum Salary Cap of $105,000,000	$4,203,036
Estimate Over Minimum Salary Cap of $76,900,000	$23,896,964
Current Bank Account	$28,505,619
Projected Bank Account	($4,996,674)

Pro Players Salaries
Leo Carlsson	$18,000,000 (5)
Martin Necas	$11,500,000 (5)
Miro Heiskanen	$8,450,000 (3)
Brady Tkachuk	$8,205,714 (1)
Jake Sanderson	$8,050,000 (3)
Darcy Kuemper	$5,250,000 (1)
Nikita Zadorov	$5,000,000 (3)
Ryan O'Reilly	$4,500,000 (1)
Lawson Crouse	$4,300,000 (1)
Filip Forsberg	$4,250,000 (1)
Brian Dumoulin	$4,000,000 (2)
Valeri Nichushkin	$3,062,500 (1)
Jordan Staal	$2,918,750 (1)
Zach Whitecloud	$2,750,000 (1)
Anton Forsberg	$2,250,000 (1)
Freddy Gaudreau	$2,100,000 (3)
William Carrier	$2,050,000 (3)
Jamie Benn (Out of Payroll)	$2,000,000 (1)
Parker Wotherspoon	$1,000,000 (1)
Nicolas Deslauriers	$875,000 (2)
Jansen Harkins	$850,000 (1)
Cal Petersen (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$775,000
Total Pro Players	22
Salary Commitment
Year 2026 : $102,136,964
Year 2027 : $60,025,000
Year 2028 : $55,150,000
Year 2029 : $29,500,000
Salary Average Commitment
Year 2026 : $98,611,964
Year 2027 : $58,550,000
Year 2028 : $53,675,000
Year 2029 : $29,500,000
Salary Cap with 1 Way Contract
Year 2026 : $102,136,964
Year 2027 : $60,025,000
Year 2028 : $55,150,000
Year 2029 : $29,500,000

Farm Players Salaries
Liam O'Brien	$100,000 (1)
Noah Beck	$97,500 (1)
Maxim Groshev	$87,500 (2)
Sammy Walker	$85,000 (1)
Jack Becker	$85,000 (1)
Ryan McAllister	$85,000 (1)
Ryan Tverberg	$85,000 (1)
William Villeneuve	$85,000 (1)
William Trudeau	$85,000 (1)
Louie Belpedio	$77,500 (1)
Riley Stillman	$77,500 (1)
Shawn Element	$77,500 (1)
Adam Erne	$77,500 (1)
Owen Flores	$77,500 (1)
Connor MurphyG	$77,500 (1)
Kyle Jackson	$77,500 (1)
Caedan Bankier	$77,500 (1)
Donovan Sebrango	$0 (0)
Total Farm Players	18
Salary Commitment
Year 2026 : $1,415,000
Year 2027 : $87,500
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,347,500
Year 2027 : $87,500
Year 2028 : $0
Year 2029 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - $110 - 4 484 - 74,74%
Level 2:	5000 - $65 - 4 785 - 95,71%
Level 3:	2000 - $45 - 1 521 - 76,07%
Level 4:	4000 - $22 - 3 872 - 96,79%
Luxury :	1000 - $225 - 704 - 70,37%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $25 - 1 978 - 98,88%
Farm Level 2:	1000 - $12 - 945 - 94,50%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	15 366 - 85,37%
Average Income per Game	$1,663,265
Year to Date Revenue	$4,989,794
Farm
Home Games Left	40
Average Attendance - %	2 923 - 97,42%
Average Income per Game	$90,559
Year to Date Revenue	$181,117
Expense
Pro Players Total Salaries	$90,050,833
Farm Players Total Salaries	$2,821,500
Coaches Total Salaries	$900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,724,501
Farm Year To Date Expenses	$181,941
Pro Salary Cap To Date	$5,724,501
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$64,867,322
Farm Estimated Season Revenue	$3,622,340
Pro Remaining Season Days	129
Pro Expenses Per Days	$663,327
Pro Estimated Expenses	$85,569,183
Farm Remaining Season Days	118
Farm Expenses Per Days	$22,988
Farm Estimated Expenses	$2,712,584
Estimated Season Expenses	$88,281,767
Season Salary Cap	$90,950,833
Estimate Under Maximum Salary Cap of $105,000,000	$14,049,167
Estimate Over Minimum Salary Cap of $76,900,000	$14,050,833
Current Bank Account	$33,885,722
Projected Bank Account	$14,093,617

Pro Players Salaries
Connor Bedard	$15,000,000 (5)
Mikhail Sergachev	$8,500,000 (2)
Nikolaj Ehlers	$8,500,000 (4)
Nick Schmaltz	$8,000,000 (5)
Jesper Bratt	$7,875,000 (2)
Andrei Svechnikov (Out of Payroll)	$7,750,000 (3)
Hampus Lindholm	$6,500,000 (1)
Cam Fowler	$6,100,000 (3)
Jordan Binnington	$6,000,000 (1)
Braden Schneider	$5,500,000 (1)
A.J. Greer	$4,250,000 (4)
Michael McCarron	$3,333,333 (6)
Nico Sturm	$2,000,000 (1)
Yaroslav Askarov	$2,000,000 (1)
Spencer Stastney	$1,525,000 (1)
Ty Emberson	$1,300,000 (1)
Drew Helleson	$1,100,000 (1)
Sam Dickinson	$942,500 (2)
Zemgus Girgensons	$850,000 (1)
Linus Karlsson	$775,000 (2)
Total Pro Players	20
Salary Commitment
Year 2026 : $97,800,833
Year 2027 : $71,025,833
Year 2028 : $52,933,333
Year 2029 : $39,083,333
Salary Average Commitment
Year 2026 : $77,175,833
Year 2027 : $56,200,833
Year 2028 : $52,933,333
Year 2029 : $39,083,333
Salary Cap with 1 Way Contract
Year 2026 : $97,800,833
Year 2027 : $71,025,833
Year 2028 : $52,933,333
Year 2029 : $39,083,333

Farm Players Salaries
Colton Sissons	$425,000 (2)
Mattias Janmark (Out of Payroll)	$145,000 (1)
Ben Hutton	$100,000 (1)
Akil Thomas	$90,000 (1)
Nathan Walker	$88,750 (2)
Oliver Bonk	$88,667 (3)
Martin Misiak	$87,833 (2)
Matthew Highmore	$87,500 (1)
Cade Webber	$87,500 (1)
Patrick Giles	$87,500 (2)
Amadeus Lombardi	$87,500 (2)
Logan Morrison	$87,000 (1)
Jakub Malek	$86,750 (1)
Gavin Hayes	$86,500 (2)
Cole O'Hara	$86,000 (2)
Lucas Ciona	$85,000 (1)
Curtis McKenzie	$85,000 (1)
Max Szuber	$85,000 (1)
Trevor Carrick	$85,000 (1)
Ville Ottavainen	$85,000 (1)
Brian Pinho	$85,000 (1)
Cavan Fitzgerald	$85,000 (1)
Jonas Rondbjerg	$85,000 (1)
Josiah Didier	$85,000 (1)
Brandon Hickey	$85,000 (1)
Jesper Vikman	$85,000 (1)
Lassi Thomson	$77,500 (1)
Justin Dowling (Out of Payroll)	$77,500 (1)
Jake Schmaltz	$77,500 (1)
Will Cranley	$77,500 (1)
Roby Jarventie	$77,500 (1)
Total Farm Players	31
Salary Commitment
Year 2026 : $3,044,000
Year 2027 : $1,037,750
Year 2028 : $88,667
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,976,500
Year 2027 : $1,037,750
Year 2028 : $88,667
Year 2029 : $0

Maroons

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arena de Verdun
Level 1:	6000 - $100 - 5 848 - 97,47%
Level 2:	5000 - $60 - 4 808 - 96,17%
Level 3:	2000 - $35 - 1 931 - 96,55%
Level 4:	4000 - $20 - 3 736 - 93,40%
Luxury :	1000 - $200 - 937 - 93,70%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 560 - 78,00%
Farm Level 2:	1000 - $15 - 871 - 87,13%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 260 - 95,89%
Average Income per Game	$1,792,477
Year to Date Revenue	$5,377,432
Farm
Home Games Left	39
Average Attendance - %	2 431 - 81,04%
Average Income per Game	$100,828
Year to Date Revenue	$302,484
Expense
Pro Players Total Salaries	$93,501,667
Farm Players Total Salaries	$1,220,083
Coaches Total Salaries	$660,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,427,103
Farm Year To Date Expenses	$72,980
Pro Salary Cap To Date	$5,427,103
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,906,616
Farm Estimated Season Revenue	$3,932,292
Pro Remaining Season Days	129
Pro Expenses Per Days	$686,873
Pro Estimated Expenses	$88,606,617
Farm Remaining Season Days	118
Farm Expenses Per Days	$10,159
Farm Estimated Expenses	$1,198,762
Estimated Season Expenses	$89,805,379
Season Salary Cap	$94,161,667
Estimate Under Maximum Salary Cap of $105,000,000	$10,838,333
Estimate Over Minimum Salary Cap of $76,900,000	$17,261,667
Current Bank Account	$15,283,181
Projected Bank Account	($683,290)

Pro Players Salaries
Rasmus Dahlin	$11,000,000 (3)
Matthew Tkachuk	$9,500,000 (1)
Noah Dobson	$9,500,000 (4)
Pierre-Luc Dubois	$8,500,000 (1)
Jacob Trouba	$8,250,000 (4)
Jack Hughes	$8,000,000 (2)
Dustin Wolf	$7,500,000 (5)
Logan Stankoven	$6,000,000 (5)
Joel Farabee	$5,000,000 (1)
Trevor Moore	$4,200,000 (1)
Kaedan Korczak	$3,250,000 (4)
Samuel Girard	$2,500,000 (1)
Keegan Kolesar	$2,500,000 (2)
Morgan Barron	$1,850,000 (1)
Arber Xhekaj	$1,500,000 (1)
Carl Grundstrom	$1,000,000 (1)
Macklin Celebrini	$975,000 (2)
Vyacheslav Peksa	$851,667 (2)
John Leonard	$850,000 (1)
Jakob Pelletier	$775,000 (2)
Ian Mitchell	$0 (0)
Jacob Moverare	$0 (0)
Total Pro Players	22
Salary Commitment
Year 2026 : $93,501,667
Year 2027 : $58,601,667
Year 2028 : $45,500,000
Year 2029 : $34,500,000
Salary Average Commitment
Year 2026 : $79,576,667
Year 2027 : $51,301,667
Year 2028 : $45,500,000
Year 2029 : $34,500,000
Salary Cap with 1 Way Contract
Year 2026 : $93,501,667
Year 2027 : $58,601,667
Year 2028 : $45,500,000
Year 2029 : $34,500,000

Farm Players Salaries
Jonas Johansson	$125,000 (1)
Aidan Thompson	$89,500 (2)
Colby Barlow	$88,667 (3)
Daylan Kuefler	$87,500 (2)
Miko Matikka	$87,000 (2)
Ayrton Martino	$86,750 (2)
Rasmus Kumpulainen	$86,583 (3)
Chase Pietila	$86,000 (3)
Francesco Pinelli	$85,000 (1)
Domenick Fensore	$85,000 (2)
Roman Schmidt	$80,583 (2)
Arshdeep Bains	$77,500 (1)
Noel Gunler	$77,500 (1)
Jack Hughes2	$77,500 (1)
Nikita Alexandrov	$0 (0)
Kale Clague	$0 (0)
Cameron Crotty	$0 (0)
Jett Woo	$0 (0)
William Wallinder	$0 (0)
Oskar Olausson	$0 (0)
Jacob Melanson	$0 (0)
Sean Farrell	$0 (0)
Zac Funk	$0 (0)
Ben McCartney	$0 (0)
Total Farm Players	24
Salary Commitment
Year 2026 : $1,220,083
Year 2027 : $777,583
Year 2028 : $261,250
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,152,583
Year 2027 : $777,583
Year 2028 : $261,250
Year 2029 : $0

Nordiques

Arena Capacity - Ticket Price Attendance - %
Arena Name	Colisee
Level 1:	6000 - $80 - 5 790 - 96,49%
Level 2:	5000 - $50 - 5 000 - 100,00%
Level 3:	2000 - $25 - 2 000 - 100,00%
Level 4:	4000 - $10 - 4 000 - 100,00%
Luxury :	1000 - $160 - 985 - 98,50%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $25 - 1 927 - 96,37%
Farm Level 2:	1000 - $10 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 775 - 98,75%
Average Income per Game	$1,431,552
Year to Date Revenue	$4,294,657
Farm
Home Games Left	39
Average Attendance - %	2 927 - 97,58%
Average Income per Game	$86,693
Year to Date Revenue	$260,080
Expense
Pro Players Total Salaries	$98,263,333
Farm Players Total Salaries	$2,464,833
Coaches Total Salaries	$726,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,731,835
Farm Year To Date Expenses	$159,575
Pro Salary Cap To Date	$5,731,835
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$55,830,541
Farm Estimated Season Revenue	$3,381,040
Pro Remaining Season Days	129
Pro Expenses Per Days	$722,068
Pro Estimated Expenses	$93,146,772
Farm Remaining Season Days	118
Farm Expenses Per Days	$20,086
Farm Estimated Expenses	$2,370,148
Estimated Season Expenses	$95,516,920
Season Salary Cap	$98,989,333
Estimate Under Maximum Salary Cap of $105,000,000	$6,010,667
Estimate Over Minimum Salary Cap of $76,900,000	$22,089,333
Current Bank Account	($3,938,812)
Projected Bank Account	($40,244,151)

Pro Players Salaries
Sebastian Aho	$9,750,000 (3)
Adam Fox	$9,500,000 (1)
Lucas Raymond	$8,075,000 (3)
Chris Kreider	$6,500,000 (1)
Travis Sanheim	$6,250,000 (1)
Alexander Wennberg	$6,000,000 (3)
Erik Karlsson	$5,750,000 (1)
Marco Rossi	$5,000,000 (2)
Peyton Krebs	$4,500,000 (4)
Pius Suter	$4,125,000 (1)
Mattias Ekholm	$4,000,000 (3)
Tyson Foerster	$3,750,000 (1)
Kirby Dach	$3,600,000 (1)
Dan Vladar	$3,350,000 (1)
Shayne Gostisbehere	$3,200,000 (1)
Brent Burns	$3,000,000 (1)
Vasily Podkolzin	$2,950,000 (3)
Alex Newhook	$2,900,000 (1)
Adam Henrique	$2,000,000 (1)
Devin Cooley	$1,350,000 (2)
Pavol Regenda	$1,000,000 (1)
Alex Barre-Boulet	$875,000 (1)
Elias PetterssonD	$838,333 (2)
Total Pro Players	23
Salary Commitment
Year 2026 : $98,263,333
Year 2027 : $42,463,333
Year 2028 : $35,275,000
Year 2029 : $4,500,000
Salary Average Commitment
Year 2026 : $96,688,333
Year 2027 : $42,463,333
Year 2028 : $35,275,000
Year 2029 : $4,500,000
Salary Cap with 1 Way Contract
Year 2026 : $98,263,333
Year 2027 : $42,463,333
Year 2028 : $35,275,000
Year 2029 : $4,500,000

Farm Players Salaries
Nils Hoglander	$300,000 (2)
Sebastian Cossa	$200,000 (2)
Josh Samanski	$97,500 (2)
Ben Steeves	$95,000 (1)
Seamus Casey (Out of Payroll)	$95,000 (2)
Kirill Kirsanov	$92,500 (2)
Ryan Chesley	$92,333 (3)
David Reinbacher	$91,833 (1)
Lukas Dragicevic	$89,167 (3)
Mitchell Stephens	$87,500 (1)
Drew Commesso	$87,500 (2)
Dans Locmelis	$86,000 (3)
Wilmer Skoog	$85,000 (1)
Jackson Cates	$85,000 (1)
Valtteri Puustinen	$85,000 (1)
Kyle Criscuolo	$85,000 (1)
Laurent Brossoit	$85,000 (1)
Gerry Mayhew	$85,000 (1)
Joe Fleming	$85,000 (1)
Djibril Toure	$80,500 (2)
Sawyer Boulton	$80,000 (1)
Ryan Gagnier	$80,000 (1)
Kyle Keyser	$77,500 (1)
Vitali Kravtsov	$77,500 (1)
Chas Sharpe	$77,500 (1)
Jordan Harris	$77,500 (1)
Total Farm Players	26
Salary Commitment
Year 2026 : $2,559,833
Year 2027 : $1,220,500
Year 2028 : $267,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,492,333
Year 2027 : $1,220,500
Year 2028 : $267,500
Year 2029 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Edmonton Coliseum
Level 1:	6000 - $105 - 4 764 - 79,40%
Level 2:	5000 - $65 - 4 453 - 89,05%
Level 3:	2000 - $38 - 1 886 - 94,28%
Level 4:	4000 - $23 - 3 821 - 95,52%
Luxury :	1000 - $190 - 961 - 96,10%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 538 - 76,90%
Farm Level 2:	1000 - $15 - 936 - 93,55%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	15 884 - 88,24%
Average Income per Game	$1,686,328
Year to Date Revenue	$5,058,985
Farm
Home Games Left	40
Average Attendance - %	2 474 - 82,45%
Average Income per Game	$101,116
Year to Date Revenue	$202,231
Expense
Pro Players Total Salaries	$97,426,666
Farm Players Total Salaries	$1,975,375
Coaches Total Salaries	$836,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,500,000
Pro Year To Date Expenses	$5,734,112
Farm Year To Date Expenses	$129,608
Pro Salary Cap To Date	$5,734,112
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,766,805
Farm Estimated Season Revenue	$4,044,620
Pro Remaining Season Days	129
Pro Expenses Per Days	$716,764
Pro Estimated Expenses	$92,462,556
Farm Remaining Season Days	118
Farm Expenses Per Days	$16,201
Farm Estimated Expenses	$1,911,718
Estimated Season Expenses	$94,374,274
Season Salary Cap	$99,762,666
Estimate Under Maximum Salary Cap of $105,000,000	$5,237,334
Estimate Over Minimum Salary Cap of $76,900,000	$22,862,666
Current Bank Account	$27,363,216
Projected Bank Account	$2,800,367

Pro Players Salaries
Nathan MacKinnon	$12,600,000 (2)
John Carlson	$8,500,000 (2)
Mark Scheifele	$8,500,000 (3)
Tim Stutzle	$8,290,000 (2)
Mike Matheson	$6,000,000 (4)
Adam Larsson	$5,250,000 (2)
Christian Dvorak	$5,150,000 (4)
Rasmus Ristolainen	$5,100,000 (1)
Anton Lundell	$5,000,000 (2)
Drake Batherson	$4,975,000 (1)
Oliver Bjorkstrand	$4,500,000 (1)
Ilya Lyubushkin	$3,250,000 (1)
Alex Nedeljkovic	$3,000,000 (2)
Connor Brown	$3,000,000 (3)
Rickard Rakell	$3,000,000 (1)
Brett Howden	$2,500,000 (4)
Scott Wedgewood	$2,500,000 (1)
Eric Robinson	$1,700,000 (3)
Wyatt Kaiser	$1,500,000 (1)
Steven Lorentz	$1,350,000 (2)
Jiri Kulich	$886,666 (1)
Uvis Balinskis	$875,000 (2)
Total Pro Players	22
Salary Commitment
Year 2026 : $97,426,666
Year 2027 : $71,715,000
Year 2028 : $26,850,000
Year 2029 : $13,650,000
Salary Average Commitment
Year 2026 : $83,426,666
Year 2027 : $55,715,000
Year 2028 : $23,450,000
Year 2029 : $13,550,000
Salary Cap with 1 Way Contract
Year 2026 : $97,426,666
Year 2027 : $71,715,000
Year 2028 : $26,850,000
Year 2029 : $13,650,000

Farm Players Salaries
Shai Buium	$92,500 (2)
Jack Williams	$92,375 (1)
Nate Danielson	$91,833 (2)
Graham Slaggert	$90,000 (1)
Austin Poganski	$90,000 (1)
Tanner Molendyk	$88,667 (3)
Jack Studnicka	$87,500 (2)
Lane Pederson	$87,500 (2)
Bokondji Imama	$85,000 (1)
Dennis Gilbert	$85,000 (1)
Jake Leschyshyn	$85,000 (1)
Roman Ahcan	$85,000 (1)
Nils Aman	$85,000 (1)
Luke Cavallin	$85,000 (1)
Chris Terry	$85,000 (1)
Nikita Pavlychev	$85,000 (1)
Hunter Skinner	$85,000 (1)
Leo Loof	$85,000 (1)
Oscar Eklind	$85,000 (1)
Ryan O'Rourke	$85,000 (1)
Dylan McIlrath	$80,000 (1)
Matthew Villalta	$77,500 (1)
Landen Hookey	$77,500 (1)
Total Farm Players	23
Salary Commitment
Year 2026 : $1,975,375
Year 2027 : $448,000
Year 2028 : $88,667
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,907,875
Year 2027 : $448,000
Year 2028 : $88,667
Year 2029 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Sunrise Arena
Level 1:	6000 - $100 - 5 551 - 92,52%
Level 2:	5000 - $60 - 4 796 - 95,91%
Level 3:	2000 - $35 - 1 938 - 96,88%
Level 4:	4000 - $20 - 3 970 - 99,24%
Luxury :	1000 - $200 - 919 - 91,87%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 538 - 76,90%
Farm Level 2:	1000 - $15 - 994 - 99,37%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 173 - 95,41%
Average Income per Game	$1,748,989
Year to Date Revenue	$5,246,968
Farm
Home Games Left	39
Average Attendance - %	2 532 - 84,39%
Average Income per Game	$102,415
Year to Date Revenue	$307,245
Expense
Pro Players Total Salaries	$103,825,834
Farm Players Total Salaries	$1,862,000
Coaches Total Salaries	$1,028,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,078,286
Farm Year To Date Expenses	$122,032
Pro Salary Cap To Date	$6,078,286
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$68,210,584
Farm Estimated Season Revenue	$3,994,185
Pro Remaining Season Days	129
Pro Expenses Per Days	$764,918
Pro Estimated Expenses	$98,674,422
Farm Remaining Season Days	118
Farm Expenses Per Days	$15,254
Farm Estimated Expenses	$1,799,972
Estimated Season Expenses	$100,474,394
Season Salary Cap	$104,853,834
Estimate Under Maximum Salary Cap of $105,000,000	$146,166
Estimate Over Minimum Salary Cap of $76,900,000	$27,953,834
Current Bank Account	$58,907,762
Projected Bank Account	$30,638,137

Pro Players Salaries
Logan Cooley	$10,000,000 (6)
Linus Ullmark	$8,250,000 (3)
Philip Broberg	$8,000,000 (6)
Kevin Fiala	$7,875,000 (4)
Gabriel Vilardi	$7,500,000 (3)
J.J. Moser	$6,750,000 (6)
Jamie Drysdale	$6,500,000 (4)
Aaron Ekblad	$6,100,000 (3)
Vincent Trocheck	$5,625,000 (1)
Teuvo Teravainen	$5,400,000 (1)
Jamie Oleksiak	$5,000,000 (2)
Ross Colton	$4,000,000 (1)
Marcus Foligno	$4,000,000 (2)
Jason Zucker	$3,750,000 (1)
Taylor Hall	$3,166,667 (2)
Elvis Merzlikins	$2,700,000 (1)
Garnet Hathaway	$2,400,000 (1)
Ville Husso	$2,200,000 (1)
Andrew Peeke	$1,000,000 (1)
Tom Willander	$950,000 (2)
Matvei Gridin	$942,500 (3)
Raphael Lavoie	$900,000 (1)
Fraser Minten	$816,667 (2)
Joey Anderson	$0 (0)
Total Pro Players	24
Salary Commitment
Year 2026 : $103,825,834
Year 2027 : $75,850,834
Year 2028 : $61,917,500
Year 2029 : $39,125,000
Salary Average Commitment
Year 2026 : $103,825,834
Year 2027 : $75,850,834
Year 2028 : $61,917,500
Year 2029 : $39,125,000
Salary Cap with 1 Way Contract
Year 2026 : $103,825,834
Year 2027 : $75,850,834
Year 2028 : $61,917,500
Year 2029 : $39,125,000

Farm Players Salaries
Michal Postava	$97,500 (2)
Stephen Halliday	$95,000 (1)
Ivan Ryabkin	$91,833 (3)
Ty Mueller	$87,000 (2)
Jakub Stancl	$86,667 (2)
Reilly Webb	$85,000 (1)
Tim Rego	$85,000 (1)
Tye Felhaber	$85,000 (1)
Fabian Lysell	$85,000 (1)
Jared Davidson	$85,000 (1)
Sam Morton	$85,000 (1)
Charlie Wright	$85,000 (1)
Max Wanner	$85,000 (1)
Alex Steeves	$85,000 (1)
Austin Roest	$84,500 (2)
Bryce McConnell-Barker	$83,833 (2)
Vilmer Alriksson	$83,167 (3)
Parker Gahagen	$77,500 (1)
David Breazeale	$77,500 (1)
Hunter St. Martin	$77,500 (1)
Samuel Poulin	$77,500 (1)
Ilya Solovyov	$77,500 (1)
Luke Toporowski	$0 (0)
Hugh McGing	$0 (0)
Jonathan Gruden	$0 (0)
Total Farm Players	25
Salary Commitment
Year 2026 : $1,862,000
Year 2027 : $614,500
Year 2028 : $175,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,727,000
Year 2027 : $614,500
Year 2028 : $175,000
Year 2029 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $85 - 5 946 - 99,09%
Level 2:	5000 - $60 - 4 698 - 93,96%
Level 3:	2000 - $35 - 1 892 - 94,60%
Level 4:	4000 - $20 - 3 868 - 96,69%
Luxury :	1000 - $180 - 969 - 96,90%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 597 - 79,83%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	17 372 - 96,51%
Average Income per Game	$1,646,804
Year to Date Revenue	$3,293,608
Farm
Home Games Left	40
Average Attendance - %	2 597 - 86,55%
Average Income per Game	$105,608
Year to Date Revenue	$211,215
Expense
Pro Players Total Salaries	$94,627,024
Farm Players Total Salaries	$1,141,250
Coaches Total Salaries	$810,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,441,725
Farm Year To Date Expenses	$61,997
Pro Salary Cap To Date	$5,362,893
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$65,872,160
Farm Estimated Season Revenue	$4,224,300
Pro Remaining Season Days	129
Pro Expenses Per Days	$696,183
Pro Estimated Expenses	$89,807,607
Farm Remaining Season Days	118
Farm Expenses Per Days	$9,534
Farm Estimated Expenses	$1,125,012
Estimated Season Expenses	$90,932,619
Season Salary Cap	$94,087,024
Estimate Under Maximum Salary Cap of $105,000,000	$10,912,976
Estimate Over Minimum Salary Cap of $76,900,000	$17,187,024
Current Bank Account	$19,511,312
Projected Bank Account	($1,324,847)

Pro Players Salaries
Auston Matthews	$13,250,000 (2)
Cale Makar	$9,000,000 (1)
Josh Norris	$7,950,000 (5)
Matty Beniers	$7,142,857 (5)
Mikael Granlund	$7,000,000 (2)
Dmitry Orlov	$6,500,000 (2)
Charlie Coyle	$6,000,000 (4)
Bryan Rust	$5,125,000 (2)
Karel Vejmelka	$4,750,000 (4)
Artturi Lehkonen	$4,500,000 (1)
Vincent Desharnais	$4,200,000 (4)
Joseph Woll	$3,666,667 (2)
Logan Stanley	$3,500,000 (1)
Stefan Noesen	$2,750,000 (1)
Miles Wood	$2,500,000 (1)
Erik Gudbranson	$1,750,000 (1)
Troy Stecher (Out of Payroll)	$1,350,000 (2)
Sam Carrick	$1,000,000 (1)
Artyom Levshunov	$975,000 (2)
Jared Wright	$867,500 (2)
Marc Gatcomb	$850,000 (2)
Total Pro Players	21
Salary Commitment
Year 2026 : $94,627,024
Year 2027 : $69,627,024
Year 2028 : $30,042,857
Year 2029 : $30,042,857
Salary Average Commitment
Year 2026 : $94,289,524
Year 2027 : $69,289,524
Year 2028 : $29,705,357
Year 2029 : $29,705,357
Salary Cap with 1 Way Contract
Year 2026 : $94,627,024
Year 2027 : $69,627,024
Year 2028 : $30,042,857
Year 2029 : $30,042,857

Farm Players Salaries
Ivan Fedotov	$327,500 (1)
Tyson Jugnauth	$95,000 (3)
Dmitri Simashev	$95,000 (3)
Cooper Gay	$94,750 (1)
Jackson Hallum	$92,500 (2)
Alex Gagne	$91,000 (2)
Jacob Julien	$89,500 (3)
Connor Ungar	$86,000 (1)
Vladislav Kolyachonok	$85,000 (1)
Connor Mylymok	$85,000 (1)
Bradley Marek	$0 (0)
Jett Jones	$0 (0)
Cooper Walker	$0 (0)
Jack Malone	$0 (0)
Graeme Clarke	$0 (0)
Michael Karow	$0 (0)
Josh Lopina	$0 (0)
Total Farm Players	17
Salary Commitment
Year 2026 : $1,141,250
Year 2027 : $463,000
Year 2028 : $279,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,141,250
Year 2027 : $463,000
Year 2028 : $279,500
Year 2029 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone arena
Level 1:	6000 - $95 - 5 925 - 98,76%
Level 2:	5000 - $65 - 4 777 - 95,53%
Level 3:	2000 - $40 - 1 913 - 95,65%
Level 4:	4000 - $25 - 3 750 - 93,75%
Luxury :	1000 - $195 - 952 - 95,23%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $30 - 1 878 - 93,88%
Farm Level 2:	1000 - $12 - 1 000 - 100,00%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 317 - 96,21%
Average Income per Game	$1,831,754
Year to Date Revenue	$5,495,262
Farm
Home Games Left	40
Average Attendance - %	2 878 - 95,92%
Average Income per Game	$101,804
Year to Date Revenue	$203,608
Expense
Pro Players Total Salaries	$90,889,464
Farm Players Total Salaries	$2,495,668
Coaches Total Salaries	$800,250
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,349,808
Farm Year To Date Expenses	$162,434
Pro Salary Cap To Date	$5,349,808
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,438,406
Farm Estimated Season Revenue	$4,072,160
Pro Remaining Season Days	129
Pro Expenses Per Days	$668,726
Pro Estimated Expenses	$86,265,654
Farm Remaining Season Days	118
Farm Expenses Per Days	$20,396
Farm Estimated Expenses	$2,406,728
Estimated Season Expenses	$88,672,382
Season Salary Cap	$91,689,714
Estimate Under Maximum Salary Cap of $105,000,000	$13,310,286
Estimate Over Minimum Salary Cap of $76,900,000	$14,789,714
Current Bank Account	$15,586,513
Projected Bank Account	$2,424,697

Pro Players Salaries
Aleksander Barkov	$10,000,000 (1)
Jeremy Swayman	$8,250,000 (4)
Sam Bennett	$8,000,000 (4)
Connor McMichael	$6,750,000 (4)
Brandon Hagel	$6,480,000 (3)
Jaccob Slavin	$6,461,250 (3)
Yegor Sharangovich	$5,750,000 (3)
William Eklund	$5,600,000 (3)
Kevin Bahl	$5,350,000 (3)
Mattias Samuelsson	$4,285,714 (2)
Jordan Greenway	$4,000,000 (1)
Anthony Duclair	$3,500,000 (2)
Tanner Jeannot	$3,400,000 (3)
Alexandre Texier	$2,500,000 (2)
Connor Ingram	$2,250,000 (1)
Radek Faksa	$2,000,000 (2)
Mathieu Joseph	$1,000,000 (1)
Charles Alexis Legault	$975,000 (1)
Daniil Miromanov	$900,000 (1)
Jake Bean	$900,000 (1)
Tanner Laczynski	$900,000 (3)
Justin Sourdif	$825,000 (1)
Cole Reinhardt	$812,500 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $90,889,464
Year 2027 : $69,226,964
Year 2028 : $56,941,250
Year 2029 : $23,000,000
Salary Average Commitment
Year 2026 : $90,016,012
Year 2027 : $68,686,845
Year 2028 : $56,961,250
Year 2029 : $23,000,000
Salary Cap with 1 Way Contract
Year 2026 : $90,889,464
Year 2027 : $69,226,964
Year 2028 : $56,941,250
Year 2029 : $23,000,000

Farm Players Salaries
Martin Pospisil	$250,000 (3)
Eddie Genborg	$99,750 (3)
Jake Christiansen	$97,500 (1)
Joey Willis	$96,000 (2)
Cam Lund	$94,167 (2)
Gracyn Sawchyn	$93,417 (2)
Ivan Miroshnichenko	$92,500 (2)
Daemon Hunt	$90,000 (1)
Filip Mesar	$88,667 (2)
Adam Beckman	$87,500 (2)
Frederic Brunet	$87,500 (2)
Matthew Seminoff	$87,500 (2)
Cooper Black	$87,500 (2)
Samuel Johannesson	$87,000 (1)
Luca Del Bel Belluz	$86,667 (1)
David Gustafsson	$85,000 (1)
Max Jones	$85,000 (1)
Henry Thrun	$85,000 (1)
Rory Kerins	$85,000 (1)
Kirill Kudryavtsev	$82,500 (2)
Matt Copponi	$82,500 (4)
Ryan Fanti	$77,500 (1)
Matthew Murray	$77,500 (1)
Angus Crookshank	$77,500 (1)
Cole Guttman	$77,500 (1)
Tomas Suchanek	$77,500 (1)
Clay Stevenson	$77,500 (1)
Jakub Skarek	$0 (0)
Mason Millman	$0 (0)
Magnus Chrona	$0 (0)
Elliot Desnoyers	$0 (0)
Total Farm Players	31
Salary Commitment
Year 2026 : $2,495,668
Year 2027 : $1,329,501
Year 2028 : $432,250
Year 2029 : $82,500
Salary Average Commitment
Year 2026 : $2,418,168
Year 2027 : $1,329,501
Year 2028 : $432,250
Year 2029 : $82,500

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Blue Shirt Stadium
Level 1:	6000 - $100 - 6 000 - 100,00%
Level 2:	5000 - $60 - 5 000 - 100,00%
Level 3:	2000 - $35 - 1 922 - 96,08%
Level 4:	4000 - $20 - 3 825 - 95,63%
Luxury :	1000 - $200 - 967 - 96,67%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 569 - 78,45%
Farm Level 2:	1000 - $15 - 947 - 94,67%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 713 - 98,41%
Average Income per Game	$1,843,267
Year to Date Revenue	$5,529,800
Farm
Home Games Left	39
Average Attendance - %	2 516 - 83,86%
Average Income per Game	$102,982
Year to Date Revenue	$308,945
Expense
Pro Players Total Salaries	$102,190,417
Farm Players Total Salaries	$1,902,056
Coaches Total Salaries	$1,330,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,041,488
Farm Year To Date Expenses	$124,576
Pro Salary Cap To Date	$6,041,488
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$71,887,400
Farm Estimated Season Revenue	$4,016,285
Pro Remaining Season Days	129
Pro Expenses Per Days	$755,186
Pro Estimated Expenses	$97,418,994
Farm Remaining Season Days	118
Farm Expenses Per Days	$15,572
Farm Estimated Expenses	$1,837,496
Estimated Season Expenses	$99,256,490
Season Salary Cap	$103,520,417
Estimate Under Maximum Salary Cap of $105,000,000	$1,479,583
Estimate Over Minimum Salary Cap of $76,900,000	$26,620,417
Current Bank Account	$44,959,741
Projected Bank Account	$21,606,936

Pro Players Salaries
Kyle Connor	$12,000,000 (5)
Sam Reinhart	$8,625,000 (3)
Rasmus Andersson	$8,500,000 (5)
Roope Hintz	$8,450,000 (1)
Travis Konecny	$6,750,000 (4)
Chandler Stephenson	$6,250,000 (3)
Jakob Chychrun	$6,000,000 (3)
Josh Morrissey	$5,750,000 (1)
Claude Giroux	$5,000,000 (1)
Jet Greaves	$5,000,000 (3)
Ryan Shea	$4,000,000 (4)
Erik Haula	$3,600,000 (2)
Nicholas Robertson	$3,250,000 (2)
Andrew Copp	$2,812,500 (1)
Frederik Andersen	$2,800,000 (1)
Cody Glass	$2,500,000 (1)
Connor Clifton	$2,250,000 (2)
Nick Jensen	$2,250,000 (2)
Mark Jankowski	$1,850,000 (2)
Jeff Malott	$1,850,000 (3)
Ben Kindel	$986,250 (2)
Sam Rinzel	$941,667 (1)
Charle-Edouard D'Astous	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $102,190,417
Year 2027 : $73,161,250
Year 2028 : $58,975,000
Year 2029 : $31,250,000
Salary Average Commitment
Year 2026 : $96,890,417
Year 2027 : $73,161,250
Year 2028 : $58,975,000
Year 2029 : $31,250,000
Salary Cap with 1 Way Contract
Year 2026 : $102,190,417
Year 2027 : $73,161,250
Year 2028 : $58,975,000
Year 2029 : $31,250,000

Farm Players Salaries
Declan Chisholm	$160,000 (1)
Ryan Winterton	$112,500 (2)
Jordan Oesterle	$95,000 (1)
Atley Calvert	$93,000 (2)
Aydar Suniev	$92,333 (2)
Caleb MacDonald	$92,250 (2)
Sheldon Dries	$87,500 (2)
Zac Jones	$87,500 (2)
Jaroslav Chmelar	$86,750 (2)
Kenny Connors	$86,750 (2)
Yegor Sidorov	$86,500 (2)
Brett Harrison	$85,000 (1)
Jason Polin	$85,000 (1)
Gustav Olofsson	$85,000 (1)
Luca Pinelli	$84,667 (3)
Michael Buchinger	$83,833 (2)
Domenic DiVincentiis	$83,056 (2)
Jackson Parsons	$82,917 (3)
Ethan Keppen	$77,500 (1)
Trent Miner	$77,500 (1)
Filip Hallander	$77,500 (1)
Donavan Houle	$0 (0)
Tyler Inamoto	$0 (0)
Reece Newkirk	$0 (0)
Total Farm Players	24
Salary Commitment
Year 2026 : $1,902,056
Year 2027 : $1,159,556
Year 2028 : $167,584
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,902,056
Year 2027 : $1,159,556
Year 2028 : $167,584
Year 2029 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Octopus Arena
Level 1:	6000 - $130 - 3 731 - 62,18%
Level 2:	5000 - $85 - 3 143 - 62,86%
Level 3:	2000 - $50 - 1 417 - 70,85%
Level 4:	4000 - $25 - 3 728 - 93,20%
Luxury :	1000 - $250 - 649 - 64,87%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 578 - 78,90%
Farm Level 2:	1000 - $15 - 930 - 93,03%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	12 668 - 70,38%
Average Income per Game	$1,606,819
Year to Date Revenue	$4,820,456
Farm
Home Games Left	39
Average Attendance - %	2 508 - 83,61%
Average Income per Game	$103,086
Year to Date Revenue	$309,257
Expense
Pro Players Total Salaries	$84,328,333
Farm Players Total Salaries	$3,303,583
Coaches Total Salaries	$940,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,750,000
Pro Year To Date Expenses	$4,963,932
Farm Year To Date Expenses	$219,701
Pro Salary Cap To Date	$4,963,932
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,665,928
Farm Estimated Season Revenue	$4,020,341
Pro Remaining Season Days	129
Pro Expenses Per Days	$621,959
Pro Estimated Expenses	$80,232,711
Farm Remaining Season Days	118
Farm Expenses Per Days	$26,695
Farm Estimated Expenses	$3,150,010
Estimated Season Expenses	$83,382,721
Season Salary Cap	$91,018,333
Estimate Under Maximum Salary Cap of $105,000,000	$13,981,667
Estimate Over Minimum Salary Cap of $76,900,000	$14,118,333
Current Bank Account	$9,884,405
Projected Bank Account	($6,812,047)

Pro Players Salaries
Mitch Marner	$12,000,000 (4)
Thatcher Demko	$8,500,000 (3)
Alexander Romanov	$6,250,000 (4)
Owen Tippett	$6,150,000 (3)
Dylan Samberg	$5,750,000 (2)
Brett Pesce	$5,500,000 (3)
Tristan Jarry	$5,375,000 (2)
Dylan DeMelo	$4,900,000 (2)
Jack Drury	$4,500,000 (2)
Nino Niederreiter	$4,000,000 (1)
Mason Lohrei	$3,200,000 (1)
Nick Perbix	$2,750,000 (1)
Matias Maccelli	$2,250,000 (1)
Nick Bjugstad	$1,750,000 (1)
Kailer Yamamoto	$1,750,000 (2)
Mathew Dumba	$1,750,000 (1)
Taylor Raddysh	$1,500,000 (1)
Arthur Kaliyev	$1,500,000 (1)
Fedor Svechkov	$1,250,000 (2)
Emil Heineman	$1,100,000 (1)
Axel Sandin-Pellikka	$940,833 (2)
Brett Leason	$850,000 (1)
Bo Groulx	$812,500 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $84,328,333
Year 2027 : $62,865,833
Year 2028 : $38,400,000
Year 2029 : $18,250,000
Salary Average Commitment
Year 2026 : $84,328,333
Year 2027 : $62,865,833
Year 2028 : $38,400,000
Year 2029 : $18,250,000
Salary Cap with 1 Way Contract
Year 2026 : $84,328,333
Year 2027 : $62,865,833
Year 2028 : $38,400,000
Year 2029 : $18,250,000

Farm Players Salaries
Michael Kesselring	$450,000 (3)
Ross Johnston	$200,000 (1)
Gustav Nyquist	$100,000 (1)
Gleb Veremyev	$93,500 (1)
Tristan Broz	$92,500 (2)
Samuel Honzek	$91,833 (2)
Justin Holl	$90,000 (1)
Nikke Kokko	$89,167 (1)
Owen Pickering	$88,667 (2)
Topias Leinonen	$88,667 (3)
Kevin Korchinski	$87,500 (1)
Anri Ravinskis	$87,250 (2)
Dylan Duke	$86,750 (2)
Andrew Basha	$86,500 (4)
Coulson Pitre	$86,000 (2)
Konnor Smith	$85,500 (3)
Kaleb Lawrence	$85,250 (2)
Juuso Valimaki	$85,000 (1)
Kaapo Kahkonen	$85,000 (1)
William Dufour	$85,000 (1)
Henrik Rybinski	$85,000 (1)
Chase Stillman	$85,000 (1)
Antti Tuomisto	$85,000 (1)
Maksim Tsyplakov	$85,000 (1)
Jake Furlong	$84,167 (2)
Oskar Pettersson	$83,500 (1)
Benoit-Olivier Groulx	$81,250 (1)
Parker Ford	$81,250 (1)
Luke Prokop	$79,333 (2)
Nate Clurman	$77,500 (1)
Kyle MacLean	$77,500 (1)
Alex Alexeyev	$77,500 (1)
Matt Dumba	$77,500 (1)
Dino Kambeitz	$0 (0)
Isaac Ratcliffe	$0 (0)
Total Farm Players	35
Salary Commitment
Year 2026 : $3,303,584
Year 2027 : $1,492,417
Year 2028 : $710,667
Year 2029 : $86,500
Salary Average Commitment
Year 2026 : $3,303,584
Year 2027 : $1,492,417
Year 2028 : $710,667
Year 2029 : $86,500

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagara Center
Level 1:	6000 - $100 - 5 449 - 90,81%
Level 2:	5000 - $62 - 4 888 - 97,75%
Level 3:	2000 - $50 - 1 344 - 67,18%
Level 4:	4000 - $25 - 3 617 - 90,43%
Luxury :	1000 - $186 - 938 - 93,80%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $30 - 1 946 - 97,28%
Farm Level 2:	1000 - $13 - 942 - 94,23%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	16 235 - 90,19%
Average Income per Game	$1,758,115
Year to Date Revenue	$3,516,230
Farm
Home Games Left	39
Average Attendance - %	2 888 - 96,27%
Average Income per Game	$105,224
Year to Date Revenue	$315,673
Expense
Pro Players Total Salaries	$93,325,921
Farm Players Total Salaries	$2,302,055
Coaches Total Salaries	$1,452,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,541,573
Farm Year To Date Expenses	$153,467
Pro Salary Cap To Date	$5,541,573
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$70,324,600
Farm Estimated Season Revenue	$4,103,749
Pro Remaining Season Days	129
Pro Expenses Per Days	$691,328
Pro Estimated Expenses	$89,181,312
Farm Remaining Season Days	118
Farm Expenses Per Days	$18,794
Farm Estimated Expenses	$2,217,692
Estimated Season Expenses	$91,399,004
Season Salary Cap	$94,777,921
Estimate Under Maximum Salary Cap of $105,000,000	$10,222,079
Estimate Over Minimum Salary Cap of $76,900,000	$17,877,921
Current Bank Account	($5,475,168)
Projected Bank Account	($22,445,823)

Pro Players Salaries
Igor Shesterkin	$11,500,000 (3)
Ivan Provorov	$8,500,000 (3)
Seth Jarvis	$7,420,087 (4)
Filip Hronek	$7,250,000 (2)
Clayton Keller	$7,150,000 (2)
Anze Kopitar	$7,000,000 (1)
Bobby McMann	$5,750,000 (4)
Phillip Danault	$5,500,000 (1)
Rasmus Sandin	$4,600,000 (2)
Matt Duchene	$4,500,000 (3)
Connor Murphy	$4,100,000 (4)
Aliaksei Protas	$3,375,000 (3)
Olen Zellweger	$3,100,000 (3)
Arvid Soderblom	$2,750,000 (1)
Connor Dewar	$2,250,000 (2)
Sam Steel	$2,100,000 (1)
Shakir Mukhamadullin	$1,750,000 (2)
David Kampf	$1,250,000 (1)
Cam Talbot	$950,000 (1)
Shane Wright	$886,667 (1)
Ilya Protas	$856,667 (3)
Nikita Nesterenko	$787,500 (1)
Total Pro Players	22
Salary Commitment
Year 2026 : $93,325,921
Year 2027 : $72,101,754
Year 2028 : $49,101,754
Year 2029 : $17,270,087
Salary Average Commitment
Year 2026 : $93,325,921
Year 2027 : $72,101,754
Year 2028 : $49,101,754
Year 2029 : $17,270,087
Salary Cap with 1 Way Contract
Year 2026 : $93,325,921
Year 2027 : $72,101,754
Year 2028 : $49,101,754
Year 2029 : $17,270,087

Farm Players Salaries
Declan Carlile	$150,000 (1)
Milo Roelens	$97,500 (1)
Tyler Kopff	$97,500 (1)
Jack Peart	$92,500 (2)
Eduard Sale	$91,833 (2)
Brady Stonehouse	$89,667 (1)
Jesse Pulkkinen	$88,083 (2)
Otto Salin	$87,500 (3)
Quinn Hutson	$87,500 (1)
Kai Schwindt	$87,333 (1)
Hunter Haight	$86,583 (2)
Tristan Luneau	$86,500 (2)
Finn Harding	$85,500 (3)
Josiah Slavin	$85,000 (1)
Billy Sweezey	$85,000 (1)
Alexis Gendron	$85,000 (1)
Dylan Roobroeck	$85,000 (2)
Georgi Romanov	$85,000 (2)
Alex Doucet	$85,000 (1)
Mads Sogaard	$85,000 (1)
Isaiah George	$83,833 (2)
Ryan Mast	$83,056 (2)
Jorian Donovan	$79,667 (2)
Tomas Hamara	$77,500 (1)
Eamon Powell	$77,500 (1)
MacKenzie Entwistle (Out of Payroll)	$77,500 (1)
Artur Cholach	$77,500 (1)
Total Farm Players	27
Salary Commitment
Year 2026 : $2,379,555
Year 2027 : $1,035,055
Year 2028 : $173,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,177,055
Year 2027 : $1,035,055
Year 2028 : $173,000
Year 2029 : $0

Senateurs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Place Banque Scottia
Level 1:	6000 - $90 - 5 753 - 95,88%
Level 2:	5000 - $55 - 4 687 - 93,75%
Level 3:	2000 - $33 - 1 971 - 98,53%
Level 4:	4000 - $18 - 3 994 - 99,84%
Luxury :	1000 - $180 - 940 - 94,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 504 - 75,20%
Farm Level 2:	1000 - $15 - 942 - 94,17%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 345 - 96,36%
Average Income per Game	$1,611,720
Year to Date Revenue	$4,835,160
Farm
Home Games Left	39
Average Attendance - %	2 446 - 81,52%
Average Income per Game	$99,480
Year to Date Revenue	$298,439
Expense
Pro Players Total Salaries	$94,453,334
Farm Players Total Salaries	$2,239,792
Coaches Total Salaries	$1,680,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,608,952
Farm Year To Date Expenses	$154,232
Pro Salary Cap To Date	$5,608,952
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$62,857,080
Farm Estimated Season Revenue	$3,879,707
Pro Remaining Season Days	129
Pro Expenses Per Days	$701,119
Pro Estimated Expenses	$90,444,351
Farm Remaining Season Days	118
Farm Expenses Per Days	$18,411
Farm Estimated Expenses	$2,172,498
Estimated Season Expenses	$92,616,849
Season Salary Cap	$96,133,334
Estimate Under Maximum Salary Cap of $105,000,000	$8,866,666
Estimate Over Minimum Salary Cap of $76,900,000	$19,233,334
Current Bank Account	$131,997
Projected Bank Account	($25,748,065)

Pro Players Salaries
Dougie Hamilton	$9,000,000 (2)
Ilya Sorokin	$8,250,000 (3)
Steven Stamkos	$8,000,000 (2)
Brock Nelson	$7,500,000 (2)
Simon Edvinsson	$6,500,000 (1)
Brad Marchand	$5,250,000 (3)
Barrett Hayton	$4,775,000 (1)
Ian Cole	$4,750,000 (1)
Ryan Lindgren	$4,500,000 (3)
Artem Zub	$4,400,000 (1)
Mikey Anderson	$4,125,000 (2)
Pavel Buchnevich	$4,000,000 (3)
Ryan Hartman	$4,000,000 (1)
Alexander Kerfoot	$3,500,000 (2)
Nick Paul	$3,150,000 (3)
Philipp Kurashev	$2,750,000 (1)
Josh Anderson	$2,750,000 (1)
Casey Cizikas	$2,500,000 (1)
Tye Kartye	$1,250,000 (1)
Haydn Fleury	$950,000 (1)
Noah Ostlund	$886,667 (2)
Dennis Hildeby	$841,667 (2)
Oskar Back	$825,000 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $94,453,334
Year 2027 : $59,003,334
Year 2028 : $25,150,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $94,453,334
Year 2027 : $59,003,334
Year 2028 : $25,150,000
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $94,453,334
Year 2027 : $59,003,334
Year 2028 : $25,150,000
Year 2029 : $0

Farm Players Salaries
Logan Shaw	$100,000 (1)
Tanner Pearson	$100,000 (1)
Isaac Howard	$97,250 (2)
Isak Posch	$94,750 (1)
Jonah Gadjovich	$90,500 (2)
Kevin Rooney	$87,500 (1)
Rodrigo Abols	$87,500 (1)
Arsenii Sergeev	$86,625 (2)
Ludvig Jansson	$85,500 (3)
Xavier Bourgault	$85,000 (1)
Justin Kirkland	$85,000 (1)
Roland McKeown	$85,000 (1)
Danila Klimovich	$85,000 (1)
Keean Washkurak	$85,000 (1)
Wyatt Bongiovanni	$85,000 (1)
Jack Matier	$85,000 (1)
Aidan Fulp	$85,000 (1)
Scott Morrow	$85,000 (1)
Phil Kemp	$85,000 (1)
Vinni Lettieri	$85,000 (1)
Fabian Wagner	$83,056 (2)
Ben Hemmerling	$82,111 (2)
Nick Cicek	$77,500 (1)
Connor Punnett	$77,500 (1)
Tyler Angle	$77,500 (1)
Gustav Stjernberg	$77,500 (1)
Total Farm Players	26
Salary Commitment
Year 2026 : $2,239,792
Year 2027 : $525,042
Year 2028 : $85,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,104,792
Year 2027 : $525,042
Year 2028 : $85,500
Year 2029 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wananiche
Level 1:	6000 - $100 - 5 741 - 95,69%
Level 2:	5000 - $60 - 4 929 - 98,59%
Level 3:	2000 - $35 - 1 870 - 93,48%
Level 4:	4000 - $20 - 3 989 - 99,72%
Luxury :	1000 - $200 - 945 - 94,53%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 562 - 78,12%
Farm Level 2:	1000 - $15 - 968 - 96,80%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 474 - 97,08%
Average Income per Game	$1,794,216
Year to Date Revenue	$5,382,648
Farm
Home Games Left	39
Average Attendance - %	2 530 - 84,34%
Average Income per Game	$103,110
Year to Date Revenue	$309,331
Expense
Pro Players Total Salaries	$88,292,857
Farm Players Total Salaries	$2,396,876
Coaches Total Salaries	$847,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,166,080
Farm Year To Date Expenses	$157,072
Pro Salary Cap To Date	$5,166,080
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,974,424
Farm Estimated Season Revenue	$4,021,303
Pro Remaining Season Days	129
Pro Expenses Per Days	$650,094
Pro Estimated Expenses	$83,862,126
Farm Remaining Season Days	118
Farm Expenses Per Days	$19,634
Farm Estimated Expenses	$2,316,812
Estimated Season Expenses	$86,178,938
Season Salary Cap	$89,139,857
Estimate Under Maximum Salary Cap of $105,000,000	$15,860,143
Estimate Over Minimum Salary Cap of $76,900,000	$12,239,857
Current Bank Account	$59,835,181
Projected Bank Account	$47,651,970

Pro Players Salaries
Jonathan Huberdeau	$10,500,000 (1)
Robert Thomas	$7,950,000 (1)
Zach Benson	$7,500,000 (5)
K'Andre Miller	$7,500,000 (3)
Shea Theodore	$7,425,000 (3)
Brandon Montour	$7,142,857 (2)
Mason McTavish	$7,000,000 (4)
Boone Jenner	$5,750,000 (4)
Ukko-Pekka Luukkonen	$4,750,000 (2)
Brett Kulak	$4,500,000 (4)
Ridly Greig	$3,250,000 (3)
Kasperi Kapanen	$2,600,000 (1)
Brandon Tanev	$2,500,000 (2)
Oliver Kapanen	$1,208,333 (2)
Joseph Veleno	$1,200,000 (1)
Eric Comrie	$1,150,000 (2)
Petr Mrazek	$1,100,000 (1)
Zeev Buium	$966,667 (1)
Oliver Wahlstrom	$950,000 (1)
Brendan Gaunce	$875,000 (2)
Philippe Myers	$850,000 (1)
Conor Sheary	$850,000 (1)
Barclay Goodrow	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $88,292,857
Year 2027 : $60,551,190
Year 2028 : $42,925,000
Year 2029 : $24,750,000
Salary Average Commitment
Year 2026 : $88,467,857
Year 2027 : $60,551,190
Year 2028 : $42,925,000
Year 2029 : $24,750,000
Salary Cap with 1 Way Contract
Year 2026 : $88,292,857
Year 2027 : $60,551,190
Year 2028 : $42,925,000
Year 2029 : $24,750,000

Farm Players Salaries
Leevi Merilainen	$110,000 (1)
Lukas Reichel	$95,000 (1)
Carter Yakemchuk	$94,250 (3)
Riley Bezeau	$94,000 (1)
Andreas Englund	$90,000 (1)
Carey Terrance	$88,667 (3)
Taylor Ward	$87,500 (2)
Matej Blumel	$87,500 (1)
Judd Caulfield	$87,500 (2)
Samuel Hlavaj	$87,500 (1)
Viljami Marjala	$87,250 (2)
Lleyton Roed	$87,000 (1)
Travis Mitchell	$85,000 (1)
Riese Gaber	$85,000 (1)
Garrett Pilon	$85,000 (1)
Jean-Luc Foudy	$85,000 (1)
Lukas Cormier	$85,000 (1)
Corson Ceulemans	$85,000 (1)
Loke Johansson	$83,167 (3)
Angus Booth	$82,667 (2)
Joey Larson	$82,375 (1)
Zakary Karpa	$77,500 (1)
Vincent Sevigny	$77,500 (1)
Carter Berger	$77,500 (1)
Carson Meyer	$77,500 (1)
Cole Eiserman	$77,500 (1)
Jeremy Davies	$77,500 (1)
Zach Metsa	$77,500 (1)
Total Farm Players	28
Salary Commitment
Year 2026 : $2,396,876
Year 2027 : $611,001
Year 2028 : $266,084
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,194,376
Year 2027 : $611,001
Year 2028 : $266,084
Year 2029 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Dallas Arena
Level 1:	6000 - $115 - 4 343 - 72,38%
Level 2:	5000 - $75 - 3 466 - 69,31%
Level 3:	2000 - $45 - 1 481 - 74,05%
Level 4:	4000 - $30 - 2 751 - 68,78%
Luxury :	1000 - $220 - 718 - 71,75%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 525 - 76,27%
Farm Level 2:	1000 - $15 - 957 - 95,67%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	12 758 - 70,88%
Average Income per Game	$1,588,910
Year to Date Revenue	$3,177,820
Farm
Home Games Left	39
Average Attendance - %	2 482 - 82,73%
Average Income per Game	$100,928
Year to Date Revenue	$302,783
Expense
Pro Players Total Salaries	$75,680,000
Farm Players Total Salaries	$1,661,500
Coaches Total Salaries	$1,710,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$4,227,664
Farm Year To Date Expenses	$113,588
Pro Salary Cap To Date	$4,227,664
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$63,556,400
Farm Estimated Season Revenue	$3,936,179
Pro Remaining Season Days	129
Pro Expenses Per Days	$564,453
Pro Estimated Expenses	$72,814,437
Farm Remaining Season Days	118
Farm Expenses Per Days	$13,663
Farm Estimated Expenses	$1,612,234
Estimated Season Expenses	$74,426,671
Season Salary Cap	$77,390,000
Estimate Under Maximum Salary Cap of $105,000,000	$27,610,000
Estimate Over Minimum Salary Cap of $76,900,000	$490,000
Current Bank Account	($2,525,521)
Projected Bank Account	($9,459,613)

Pro Players Salaries
Mikko Rantanen	$12,000,000 (4)
Thomas Chabot	$8,000,000 (2)
J.T. Miller	$8,000,000 (4)
Jacob Markstrom	$6,000,000 (2)
Anders Lee (1 Way Contract)	$5,400,000 (3)
Ryan Strome	$5,000,000 (1)
Dylan Strome	$5,000,000 (2)
Ryan Graves	$4,500,000 (2)
John Klingberg	$3,250,000 (1)
Tyler Myers (1 Way Contract)	$3,000,000 (1)
Mason Appleton	$2,900,000 (1)
Matt Grzelcyk	$2,000,000 (1)
Michael Carcone	$1,750,000 (2)
Corey Perry	$1,000,000 (1)
Michael Misa	$975,000 (3)
Jakub Dobes	$965,000 (1)
Curtis Lazar	$900,000 (1)
Louis Crevier	$900,000 (1)
Cale Fleury	$890,000 (1)
Logan Mailloux	$850,000 (1)
Colin Blackwell	$850,000 (1)
Vinnie Hinostroza	$775,000 (1)
Max Crozier	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $75,680,000
Year 2027 : $51,625,000
Year 2028 : $26,375,000
Year 2029 : $20,000,000
Salary Average Commitment
Year 2026 : $75,221,667
Year 2027 : $51,166,667
Year 2028 : $25,916,667
Year 2029 : $19,541,667
Salary Cap with 1 Way Contract
Year 2026 : $75,680,000
Year 2027 : $51,625,000
Year 2028 : $26,375,000
Year 2029 : $20,000,000

Farm Players Salaries
Harrison Scott	$97,500 (1)
Glenn Gawdin	$87,500 (2)
Chase Bradley	$87,250 (1)
Jakub Rychlovsky	$87,000 (1)
Florian Xhekaj	$86,667 (2)
Rafael Harvey-Pinard	$85,000 (1)
Sam Lafferty	$85,000 (1)
Mike Reilly (Out of Payroll)	$85,000 (1)
Kyle McDonald	$85,000 (1)
Calle Clang	$85,000 (1)
Matt Strome	$85,000 (1)
Braden Hache	$85,000 (1)
Connor Clattenburg	$82,833 (3)
Marc-Andre Gaudet	$80,250 (2)
Matthew Barbolini	$77,500 (1)
Chase Yoder	$77,500 (1)
Spencer Smallman	$77,500 (1)
Dylan Hryckowian	$77,500 (1)
James Reimer	$77,500 (1)
Hunter Shepard	$77,500 (1)
Jeremy Smith	$77,500 (1)
Jagger Joshua	$0 (0)
Luke Krys	$0 (0)
Lleyton Moore	$0 (0)
Tyson Hinds	$0 (0)
Xavier Simoneau	$0 (0)
Cedric Pare	$0 (0)
Total Farm Players	27
Salary Commitment
Year 2026 : $1,746,500
Year 2027 : $337,250
Year 2028 : $82,833
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,611,500
Year 2027 : $337,250
Year 2028 : $82,833
Year 2029 : $0

Whalers

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Pound
Level 1:	6000 - $150 - 3 209 - 53,48%
Level 2:	5000 - $125 - 2 196 - 43,91%
Level 3:	2000 - $120 - 800 - 40,00%
Level 4:	4000 - $80 - 1 600 - 40,00%
Luxury :	1000 - $500 - 400 - 40,00%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $50 - 1 101 - 55,05%
Farm Level 2:	1000 - $30 - 383 - 38,30%
Farm Total Capacity :	3000
Income
Home Games Left	40
Average Attendance - %	8 205 - 45,58%
Average Income per Game	$1,757,883
Year to Date Revenue	$3,515,766
Farm
Home Games Left	40
Average Attendance - %	1 484 - 49,47%
Average Income per Game	$99,145
Year to Date Revenue	$198,289
Expense
Pro Players Total Salaries	$94,923,333
Farm Players Total Salaries	$2,168,139
Coaches Total Salaries	$2,465,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,390,000
Pro Year To Date Expenses	$5,683,112
Farm Year To Date Expenses	$146,831
Pro Salary Cap To Date	$5,683,112
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$70,315,320
Farm Estimated Season Revenue	$3,965,780
Pro Remaining Season Days	129
Pro Expenses Per Days	$710,389
Pro Estimated Expenses	$91,640,181
Farm Remaining Season Days	118
Farm Expenses Per Days	$17,723
Farm Estimated Expenses	$2,091,314
Estimated Season Expenses	$93,731,495
Season Salary Cap	$101,778,333
Estimate Under Maximum Salary Cap of $105,000,000	$3,221,667
Estimate Over Minimum Salary Cap of $76,900,000	$24,878,333
Current Bank Account	$46,600,401
Projected Bank Account	$27,150,006

Pro Players Salaries
Pavel Dorofeyev	$11,000,000 (6)
Owen Power	$8,350,000 (4)
Shane Pinto	$7,500,000 (4)
Josh Doan	$6,950,000 (6)
Justin Faulk	$6,500,000 (1)
Conor Garland	$6,000,000 (4)
Spencer Knight	$5,833,333 (3)
Adam Pelech	$5,750,000 (2)
Vladimir Tarasenko	$5,400,000 (1)
Collin Graf	$4,250,000 (3)
Jack McBain	$4,250,000 (4)
Mackie Samoskevich	$3,850,000 (3)
Sean Walker (1 Way Contract)	$3,615,000 (3)
Scott Mayfield	$3,500,000 (2)
David Perron	$2,000,000 (1)
Adam Gaudette	$2,000,000 (1)
Jake Allen	$1,800,000 (4)
Ty Dellandrea	$1,625,000 (2)
Simon Benoit	$1,150,000 (1)
Anton Frondell	$975,000 (3)
Marat Khusnutdinov	$925,000 (1)
Oskar Sundqvist	$850,000 (1)
John Beecher	$850,000 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $94,923,333
Year 2027 : $75,248,333
Year 2028 : $64,373,333
Year 2029 : $45,850,000
Salary Average Commitment
Year 2026 : $94,923,333
Year 2027 : $75,248,333
Year 2028 : $64,373,333
Year 2029 : $45,850,000
Salary Cap with 1 Way Contract
Year 2026 : $94,923,333
Year 2027 : $75,248,333
Year 2028 : $64,373,333
Year 2029 : $45,850,000

Farm Players Salaries
Ryan Lomberg	$130,000 (2)
Lenni Hameenaho	$95,000 (3)
Zayne Parekh	$94,250 (3)
Ryan Ufko	$92,500 (2)
Ty Young	$90,000 (1)
Tyson Kozak	$87,500 (2)
Trevor Kuntar	$87,500 (2)
Cameron Butler	$85,833 (1)
Parker Bell	$85,750 (2)
Gavin White	$85,000 (1)
Tyrel Bauer	$85,000 (1)
Michael Milne	$85,000 (1)
Kyle Burroughs	$85,000 (1)
Alex Kannok Leipert	$85,000 (1)
Lucas Johansen	$85,000 (1)
Mike Hardman	$85,000 (1)
Caden Price	$83,583 (3)
Viliam Kmec	$83,333 (2)
Beau Akey	$83,167 (3)
Sloan Stanick	$82,500 (4)
Mathieu Cataford	$80,167 (3)
Dmitry Kuzmin	$79,556 (2)
Marcus Hogberg	$77,500 (1)
Matteo Costantini	$77,500 (1)
Noah Powell	$77,500 (1)
Total Farm Players	25
Salary Commitment
Year 2026 : $2,168,139
Year 2027 : $1,164,806
Year 2028 : $518,667
Year 2029 : $82,500
Salary Average Commitment
Year 2026 : $2,033,139
Year 2027 : $1,164,806
Year 2028 : $518,667
Year 2029 : $82,500

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Enery Center
Level 1:	6000 - $100 - 5 703 - 95,06%
Level 2:	5000 - $60 - 4 858 - 97,15%
Level 3:	2000 - $35 - 1 918 - 95,88%
Level 4:	4000 - $20 - 3 771 - 94,28%
Luxury :	1000 - $200 - 971 - 97,10%
Total Capacity :	18000
Farm
Farm Level 1:	2000 - $35 - 1 543 - 77,15%
Farm Level 2:	1000 - $15 - 991 - 99,13%
Farm Total Capacity :	3000
Income
Home Games Left	39
Average Attendance - %	17 221 - 95,67%
Average Income per Game	$1,785,812
Year to Date Revenue	$5,357,436
Farm
Home Games Left	39
Average Attendance - %	2 534 - 84,48%
Average Income per Game	$102,624
Year to Date Revenue	$307,871
Expense
Pro Players Total Salaries	$104,085,000
Farm Players Total Salaries	$2,359,167
Coaches Total Salaries	$786,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$5,892,977
Farm Year To Date Expenses	$156,890
Pro Salary Cap To Date	$5,382,614
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$69,646,668
Farm Estimated Season Revenue	$4,002,323
Pro Remaining Season Days	129
Pro Expenses Per Days	$765,044
Pro Estimated Expenses	$98,690,676
Farm Remaining Season Days	118
Farm Expenses Per Days	$19,200
Farm Estimated Expenses	$2,265,600
Estimated Season Expenses	$100,956,276
Season Salary Cap	$96,131,000
Estimate Under Maximum Salary Cap of $105,000,000	$8,869,000
Estimate Over Minimum Salary Cap of $76,900,000	$19,231,000
Current Bank Account	$12,257,882
Projected Bank Account	($15,049,403)

Pro Players Salaries
Jack Eichel	$13,500,000 (6)
William Nylander	$11,500,000 (3)
Jake Oettinger	$8,250,000 (4)
Victor Hedman	$8,000,000 (3)
Matthew Knies	$7,750,000 (5)
Devon Toews	$7,250,000 (3)
Ryan Nugent-Hopkins	$5,125,000 (3)
Alexander Nikishin	$5,000,000 (1)
Timo Meier (Out of Payroll)	$4,390,000 (2)
Dylan Larkin (Out of Payroll)	$4,350,000 (1)
Alex Laferriere	$4,100,000 (2)
Mario Ferraro	$4,000,000 (3)
Brayden McNabb	$3,650,000 (1)
Kirill Marchenko	$3,650,000 (1)
Noel Acciari	$2,800,000 (2)
Kevin Stenlund	$2,750,000 (1)
Samuel Ersson	$2,200,000 (2)
Radko Gudas	$1,500,000 (6)
Otto Stenberg	$950,000 (2)
Ryan Leonard	$950,000 (1)
Avery Hayes	$830,000 (1)
Elias Salomonsson	$815,000 (2)
Mike Benning	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $104,085,000
Year 2027 : $82,130,000
Year 2028 : $66,875,000
Year 2029 : $31,000,000
Salary Average Commitment
Year 2026 : $103,328,728
Year 2027 : $81,373,728
Year 2028 : $66,118,728
Year 2029 : $31,000,000
Salary Cap with 1 Way Contract
Year 2026 : $104,085,000
Year 2027 : $82,130,000
Year 2028 : $66,875,000
Year 2029 : $31,000,000

Farm Players Salaries
David Jiricek	$150,000 (2)
Trevor Connelly	$97,500 (3)
Ethan Edwards	$94,250 (2)
Sean Behrens	$90,583 (2)
David Goyette	$89,167 (2)
Blake Smith	$87,500 (3)
Tristan Allard	$87,250 (1)
Riley Duran	$86,750 (1)
Simon Robertsson	$86,750 (2)
Jacob Perreault	$85,000 (1)
Ryan McGregor	$85,000 (1)
Kole Lind	$85,000 (1)
Antonio Stranges	$85,000 (1)
Navrin Mutter	$85,000 (1)
Carter Mazur	$85,000 (2)
William Rousseau	$85,000 (1)
John Farinacci	$85,000 (1)
Alex Jefferies	$85,000 (1)
Ty Gallagher	$85,000 (1)
Jan Jenik	$85,000 (1)
Marshall Warren	$82,500 (1)
Isaak Phillips	$81,250 (1)
Nikita Prishchepov	$80,667 (2)
Jack LaFontaine	$77,500 (1)
Keaton Middleton	$77,500 (1)
Justin Janicke	$77,500 (1)
Matt Tomkins	$77,500 (1)
Total Farm Players	27
Salary Commitment
Year 2026 : $2,359,167
Year 2027 : $861,417
Year 2028 : $185,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,291,667
Year 2027 : $861,417
Year 2028 : $185,000
Year 2029 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $105,000,000 Available Cap Space	Over Minimum of $76,900,000	Pro Players	Farm Players	Total Players
Avalanche	$36,363,165	$87,919,166	$17,080,834	$11,019,166	21	32	53
Blackhawks	$64,241,651	$104,935,833	$64,167	$28,035,833	22	26	48
Blue Jackets	$84,854	$104,790,831	$209,169	$27,890,831	21	25	46
Blues	$50,962,246	$71,192,500	$33,807,500	-$5,707,500	23	32	55
Bruins	$21,049,158	$103,921,277	$1,078,723	$27,021,277	22	31	53
Canadiens	$3,701,658	$96,387,501	$8,612,499	$19,487,501	23	26	49
Canucks	$34,014,989	$101,484,333	$3,515,667	$24,584,333	22	26	48
Capitals	$38,277,395	$103,323,333	$1,676,667	$26,423,333	23	29	52
Flames	$98,353,067	$100,247,139	$4,752,861	$23,347,139	23	29	52
Flyers	$9,588,387	$103,669,190	$1,330,810	$26,769,190	22	25	47
Golden Knights	$19,958,848	$82,864,166	$22,135,834	$5,964,166	21	25	46
Golden Seals	($24,604,087)	$98,368,102	$6,631,898	$21,468,102	23	27	50
Islanders	$85,875,101	$96,109,502	$8,890,498	$19,209,502	22	25	47
Jets	$33,311,490	$86,468,330	$18,531,670	$9,568,330	23	27	50
Kings	$15,837,257	$102,412,500	$2,587,500	$25,512,500	21	22	43
Kraken	$42,618,169	$104,957,642	$42,358	$28,057,642	23	29	52
Lightning	$28,505,619	$100,796,964	$4,203,036	$23,896,964	22	18	40
Maple Leafs	$33,885,722	$90,950,833	$14,049,167	$14,050,833	20	31	51
Maroons	$15,283,181	$94,161,667	$10,838,333	$17,261,667	22	24	46
Nordiques	($3,938,812)	$98,989,333	$6,010,667	$22,089,333	23	26	49
Oilers	$27,363,216	$99,762,666	$5,237,334	$22,862,666	22	23	45
Panthers	$58,907,762	$104,853,834	$146,166	$27,953,834	24	25	49
Penguins	$19,511,312	$94,087,024	$10,912,976	$17,187,024	21	17	38
Predators	$15,586,513	$91,689,714	$13,310,286	$14,789,714	23	31	54
Rangers	$44,959,741	$103,520,417	$1,479,583	$26,620,417	23	24	47
Red Wings	$9,884,405	$91,018,333	$13,981,667	$14,118,333	23	35	58
Sabres	($5,475,168)	$94,777,921	$10,222,079	$17,877,921	22	27	49
Senateurs	$131,997	$96,133,334	$8,866,666	$19,233,334	23	26	49
Sharks	$59,835,181	$89,139,857	$15,860,143	$12,239,857	23	28	51
Stars	($2,525,521)	$77,390,000	$27,610,000	$490,000	23	27	50
Whalers	$46,600,401	$101,778,333	$3,221,667	$24,878,333	23	25	48
Wild	$12,257,882	$96,131,000	$8,869,000	$19,231,000	23	27	50

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

Blues is over or under the salary cap!

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 - %

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 - %