Virtual Hockey League - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $89 - 0 - 0.00%
Level 2:	5000 - $54 - 0 - 0.00%
Level 3:	2000 - $28 - 0 - 0.00%
Level 4:	4000 - $21 - 0 - 0.00%
Luxury :	1000 - $186 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,062,500
Farm Players Total Salaries	$1,067,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,492,905
Farm Year To Date Expenses	$18,093
Pro Salary Cap To Date	$1,492,905
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$497,635
Pro Estimated Expenses	$90,569,570
Farm Remaining Season Days	174
Farm Expenses Per Days	$6,031
Farm Estimated Expenses	$1,049,394
Estimated Season Expenses	$91,618,964
Season Salary Cap	$92,062,500
Estimate Under Maximum Salary Cap of $100,000,000	$7,937,500
Estimate Over Minimum Salary Cap of $25,000,000	$67,062,500
Current Bank Account	$30,584,939
Projected Bank Account	($61,034,025)

Pro Players Salaries
Troy Terry	$17,000,000 (4)
-Salary Remaining :	$16,724,324
Steven Stamkos	$17,000,000 (3)
-Salary Remaining :	$16,724,324
ANA Cap Hit	$11,887,500 (3)
-Salary Remaining :	$11,694,730
Josh Norris	$10,100,000 (4)
-Salary Remaining :	$9,936,216
Victor Hedman	$10,000,000 (2)
-Salary Remaining :	$9,837,838
Brad Marchand	$9,000,000 (4)
-Salary Remaining :	$8,854,054
Mathew Dumba	$2,100,000 (1)
-Salary Remaining :	$2,065,946
Matt Villalta	$2,000,000 (1)
-Salary Remaining :	$1,967,568
Zach Metsa	$1,500,000 (4)
-Salary Remaining :	$1,475,676
Sam Carrick	$1,000,000 (4)
-Salary Remaining :	$983,784
Maxim Tsyplakov	$1,000,000 (2)
-Salary Remaining :	$983,784
Philipp Kurashev	$1,000,000 (4)
-Salary Remaining :	$983,784
James Reimer	$1,000,000 (1)
-Salary Remaining :	$983,784
Derek Forbort	$1,000,000 (1)
-Salary Remaining :	$983,784
Nicolas Deslauriers	$1,000,000 (2)
-Salary Remaining :	$983,784
Macklin Celebrini	$975,000 (2)
-Salary Remaining :	$959,189
Ryan Reaves	$950,000 (1)
-Salary Remaining :	$934,595
Beck Malenstyn	$950,000 (1)
-Salary Remaining :	$934,595
Isac Lundestrom	$900,000 (2)
-Salary Remaining :	$885,405
Elias Pettersson	$875,000 (2)
-Salary Remaining :	$860,811
Tyson Jugnauth	$825,000 (2)
-Salary Remaining :	$811,622
Total Pro Players	21
Salary Commitment
Year 2026 : $92,062,500
Year 2027 : $82,562,500
Year 2028 : $63,612,500
Year 2029 : $39,600,000
Salary Average Commitment
Year 2026 : $82,062,500
Year 2027 : $74,062,500
Year 2028 : $68,487,500
Year 2029 : $39,600,000
Salary Cap with 1 Way Contract
Year 2026 : $92,062,500
Year 2027 : $84,062,500
Year 2028 : $68,487,500
Year 2029 : $39,600,000

Farm Players Salaries
Jakub Vrana	$97,500 (1)
Salary Remaining :	$95,847
Ivan Prosvetov	$95,000 (1)
Salary Remaining :	$93,390
Travis Hamonic	$95,000 (1)
Salary Remaining :	$93,390
Beau Akey	$92,500 (3)
Salary Remaining :	$90,932
Nikita Chibrikov	$92,500 (1)
Salary Remaining :	$90,932
Adam Beckman	$90,000 (1)
Salary Remaining :	$88,475
Sawyer Mynio	$87,500 (3)
Salary Remaining :	$86,017
Connor Ungar	$75,000 (1)
Salary Remaining :	$73,729
Dru Krebs	$72,500 (1)
Salary Remaining :	$71,271
Connor Hughes	$67,500 (1)
Salary Remaining :	$66,356
Jakub Fibigr	$67,500 (2)
Salary Remaining :	$66,356
Chase Bradley	$67,500 (1)
Salary Remaining :	$66,356
Ole Bjorgvik-Holm	$67,500 (1)
Salary Remaining :	$66,356
Total Farm Players	13
Salary Commitment
Year 2026 : $1,067,500
Year 2027 : $247,500
Year 2028 : $180,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,067,500
Year 2027 : $247,500
Year 2028 : $180,000
Year 2029 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $80 - 5,360 - 89.33%
Level 2:	5000 - $55 - 4,576 - 91.52%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $17 - 3,783 - 94.58%
Luxury :	1000 - $180 - 924 - 92.40%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	16,643 - 92.46%
Average Income per Game	$981,111
Year to Date Revenue	$981,111
Expense
Pro Players Total Salaries	$92,739,812
Farm Players Total Salaries	$1,534,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,503,888
Farm Year To Date Expenses	$26,007
Pro Salary Cap To Date	$1,503,888
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,225,551
Pro Remaining Season Days	182
Pro Expenses Per Days	$501,296
Pro Estimated Expenses	$91,235,872
Farm Remaining Season Days	174
Farm Expenses Per Days	$8,669
Farm Estimated Expenses	$1,508,406
Estimated Season Expenses	$92,744,278
Season Salary Cap	$92,739,812
Estimate Under Maximum Salary Cap of $100,000,000	$7,260,188
Estimate Over Minimum Salary Cap of $25,000,000	$67,739,812
Current Bank Account	$34,518,863
Projected Bank Account	($17,999,864)

Pro Players Salaries
Robert Thomas	$9,175,000 (4)
-Salary Remaining :	$9,026,216
Jake Oettinger	$9,040,000 (4)
-Salary Remaining :	$8,893,405
Moritz Seider	$8,418,062 (3)
-Salary Remaining :	$8,281,553
David Pastrnak	$8,000,000 (2)
-Salary Remaining :	$7,870,270
Lucas Raymond	$7,661,125 (3)
-Salary Remaining :	$7,536,891
William Nylander	$7,500,000 (1)
-Salary Remaining :	$7,378,378
Martin Fehervary	$5,050,000 (1)
-Salary Remaining :	$4,968,108
Dylan Larkin	$5,000,000 (3)
-Salary Remaining :	$4,918,919
Nazem Kadri	$4,545,000 (3)
-Salary Remaining :	$4,471,297
Pavel Zacha	$4,500,000 (2)
-Salary Remaining :	$4,427,027
Patrick Kane	$4,000,000 (3)
-Salary Remaining :	$3,935,135
Jaden Schwartz	$3,500,000 (1)
-Salary Remaining :	$3,443,243
Justin Faulk	$3,000,000 (2)
-Salary Remaining :	$2,951,351
Erik Karlsson	$2,625,000 (2)
-Salary Remaining :	$2,582,432
Brendan Gallagher	$2,000,000 (1)
-Salary Remaining :	$1,967,568
Mattias Samuelsson	$1,605,625 (2)
-Salary Remaining :	$1,579,588
Rickard Rakell	$1,600,000 (2)
-Salary Remaining :	$1,574,054
Marcus Johansson	$1,600,000 (2)
-Salary Remaining :	$1,574,054
Yanni Gourde	$1,000,000 (2)
-Salary Remaining :	$983,784
Alex Lyon	$1,000,000 (1)
-Salary Remaining :	$983,784
Charle-Edouard D'Astous	$995,000 (1)
-Salary Remaining :	$978,865
Matthew Knies	$925,000 (1)
-Salary Remaining :	$910,000
Total Pro Players	22
Salary Commitment
Year 2026 : $92,739,812
Year 2027 : $71,769,812
Year 2028 : $47,839,187
Year 2029 : $18,215,000
Salary Average Commitment
Year 2026 : $92,739,812
Year 2027 : $71,769,812
Year 2028 : $47,839,187
Year 2029 : $18,215,000
Salary Cap with 1 Way Contract
Year 2026 : $92,739,812
Year 2027 : $71,769,812
Year 2028 : $47,839,187
Year 2029 : $18,215,000

Farm Players Salaries
Atro Leppanen	$99,500 (1)
Salary Remaining :	$97,814
Eduards Tralmaks	$95,000 (1)
Salary Remaining :	$93,390
Ben McCartney	$95,000 (2)
Salary Remaining :	$93,390
Philippe Daoust	$95,000 (2)
Salary Remaining :	$93,390
Luke Krys	$95,000 (2)
Salary Remaining :	$93,390
Francesco Pinelli	$92,500 (1)
Salary Remaining :	$90,932
Noel Gunler	$92,500 (1)
Salary Remaining :	$90,932
Alex Steeves	$90,000 (2)
Salary Remaining :	$88,475
Taige Harding	$87,500 (1)
Salary Remaining :	$86,017
Ty Smith	$82,500 (1)
Salary Remaining :	$81,102
Justin Gill	$77,500 (1)
Salary Remaining :	$76,186
Owen Say	$75,000 (1)
Salary Remaining :	$73,729
Kyle Jackson	$67,500 (1)
Salary Remaining :	$66,356
William Rousseau	$67,500 (1)
Salary Remaining :	$66,356
Owen McLaughlin	$67,500 (2)
Salary Remaining :	$66,356
Arsenii Sergeev	$67,500 (2)
Salary Remaining :	$66,356
Carter King	$62,500 (1)
Salary Remaining :	$61,441
Josh Samanski	$62,500 (1)
Salary Remaining :	$61,441
Damien Carfagna	$62,500 (1)
Salary Remaining :	$61,441
Total Farm Players	19
Salary Commitment
Year 2026 : $1,534,500
Year 2027 : $510,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,534,500
Year 2027 : $510,000
Year 2028 : $0
Year 2029 : $0

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	5 - $110 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	12005
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,697,500
Farm Players Total Salaries	$1,781,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,114,014
Farm Year To Date Expenses	$30,186
Pro Salary Cap To Date	$1,114,014
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$371,338
Pro Estimated Expenses	$67,583,516
Farm Remaining Season Days	174
Farm Expenses Per Days	$10,062
Farm Estimated Expenses	$1,750,788
Estimated Season Expenses	$69,334,304
Season Salary Cap	$68,697,500
Estimate Under Maximum Salary Cap of $100,000,000	$31,302,500
Estimate Over Minimum Salary Cap of $25,000,000	$43,697,500
Current Bank Account	$26,756,776
Projected Bank Account	($42,577,528)

Pro Players Salaries
BUF Cap Hit	$13,725,000 (2)
-Salary Remaining :	$13,502,432
Alex Ovechkin	$8,000,000 (2)
-Salary Remaining :	$7,870,270
Mikulas Hovorka	$8,000,000 (1)
-Salary Remaining :	$7,870,270
Tristan Jarry	$7,000,000 (1)
-Salary Remaining :	$6,886,486
Adam Larsson	$4,500,000 (4)
-Salary Remaining :	$4,427,027
Jacob Markstrom	$4,000,000 (3)
-Salary Remaining :	$3,935,135
Adam Boqvist	$3,250,000 (2)
-Salary Remaining :	$3,197,297
Max Domi	$3,000,000 (2)
-Salary Remaining :	$2,951,351
Chris Tanev	$2,000,000 (2)
-Salary Remaining :	$1,967,568
Kevin Hayes	$1,750,000 (1)
-Salary Remaining :	$1,721,622
Oskar Sundqvist	$1,200,000 (2)
-Salary Remaining :	$1,180,541
Spencer Stastney	$1,172,500 (1)
-Salary Remaining :	$1,153,486
Ryan Poehling	$1,100,000 (1)
-Salary Remaining :	$1,082,162
Jake Bean	$1,000,000 (2)
-Salary Remaining :	$983,784
Conor Sheary	$1,000,000 (1)
-Salary Remaining :	$983,784
Anthony Richard	$1,000,000 (1)
-Salary Remaining :	$983,784
Rafael Harvey-Pinard	$1,000,000 (1)
-Salary Remaining :	$983,784
Frederik Andersen	$1,000,000 (1)
-Salary Remaining :	$983,784
Frank Vatrano	$1,000,000 (2)
-Salary Remaining :	$983,784
Riley Tufte	$1,000,000 (2)
-Salary Remaining :	$983,784
Jonathan Aspirot	$1,000,000 (3)
-Salary Remaining :	$983,784
Nick Cousins	$1,000,000 (2)
-Salary Remaining :	$983,784
Ryan Lomberg	$1,000,000 (1)
-Salary Remaining :	$983,784
Total Pro Players	23
Salary Commitment
Year 2026 : $68,697,500
Year 2027 : $33,575,000
Year 2028 : $9,500,000
Year 2029 : $4,500,000
Salary Average Commitment
Year 2026 : $68,697,500
Year 2027 : $44,675,000
Year 2028 : $9,500,000
Year 2029 : $4,500,000
Salary Cap with 1 Way Contract
Year 2026 : $68,697,500
Year 2027 : $44,675,000
Year 2028 : $9,500,000
Year 2029 : $4,500,000

Farm Players Salaries
Dennis Cholowski	$95,000 (1)
Salary Remaining :	$93,390
Jacob MacDonald	$94,500 (1)
Salary Remaining :	$92,898
Alex Belzile	$94,500 (1)
Salary Remaining :	$92,898
Walker Duehr	$94,500 (1)
Salary Remaining :	$92,898
Eddie Genborg	$92,500 (3)
Salary Remaining :	$90,932
Dominik Badinka	$92,500 (2)
Salary Remaining :	$90,932
Max Shabanov	$90,000 (2)
Salary Remaining :	$88,475
Jakob Pelletier	$90,000 (1)
Salary Remaining :	$88,475
Tristan Lennox	$87,500 (1)
Salary Remaining :	$86,017
Sergei Murashov	$82,500 (2)
Salary Remaining :	$81,102
Gabriel Szturc	$82,500 (1)
Salary Remaining :	$81,102
Nathan Aspinall	$77,500 (2)
Salary Remaining :	$76,186
Alexander Kisakov	$75,000 (1)
Salary Remaining :	$73,729
Matias Mantykivi	$75,000 (1)
Salary Remaining :	$73,729
Lassi Thomson	$75,000 (1)
Salary Remaining :	$73,729
Hunter St. Martin	$72,500 (2)
Salary Remaining :	$71,271
Matyas Melovsky	$72,500 (2)
Salary Remaining :	$71,271
Nikita Novikov	$72,500 (1)
Salary Remaining :	$71,271
Dylan Roobroeck	$67,500 (1)
Salary Remaining :	$66,356
William Nicholl	$67,500 (3)
Salary Remaining :	$66,356
Finn Harding	$67,500 (2)
Salary Remaining :	$66,356
Zac Funk	$62,500 (1)
Salary Remaining :	$61,441
Total Farm Players	22
Salary Commitment
Year 2026 : $1,781,000
Year 2027 : $715,000
Year 2028 : $160,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,661,000
Year 2027 : $595,000
Year 2028 : $160,000
Year 2029 : $0

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Saddledome
Level 1:	6000 - $80 - 6,000 - 100.00%
Level 2:	5000 - $50 - 5,000 - 100.00%
Level 3:	2000 - $30 - 1,888 - 94.40%
Level 4:	4000 - $10 - 4,000 - 100.00%
Luxury :	1000 - $175 - 982 - 98.20%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	17,870 - 99.28%
Average Income per Game	$998,490
Year to Date Revenue	$998,490
Expense
Pro Players Total Salaries	$91,937,288
Farm Players Total Salaries	$1,322,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,490,874
Farm Year To Date Expenses	$22,416
Pro Salary Cap To Date	$1,490,874
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,938,090
Pro Remaining Season Days	182
Pro Expenses Per Days	$496,958
Pro Estimated Expenses	$90,446,356
Farm Remaining Season Days	174
Farm Expenses Per Days	$7,472
Farm Estimated Expenses	$1,300,128
Estimated Season Expenses	$91,746,484
Season Salary Cap	$91,937,288
Estimate Under Maximum Salary Cap of $100,000,000	$8,062,712
Estimate Over Minimum Salary Cap of $25,000,000	$66,937,288
Current Bank Account	$8,684,030
Projected Bank Account	($42,124,364)

Pro Players Salaries
Mitch Marner	$14,400,000 (3)
-Salary Remaining :	$14,166,486
Rasmus Dahlin	$10,825,000 (4)
-Salary Remaining :	$10,649,459
Carter Verhaeghe	$8,250,000 (2)
-Salary Remaining :	$8,116,216
Charlie McAvoy	$7,250,000 (3)
-Salary Remaining :	$7,132,432
Jaccob Slavin	$7,000,000 (2)
-Salary Remaining :	$6,886,486
Joey Daccord	$5,750,000 (3)
-Salary Remaining :	$5,656,757
Elias Pettersson	$5,594,500 (2)
-Salary Remaining :	$5,503,778
Brock Boeser	$4,000,000 (2)
-Salary Remaining :	$3,935,135
Kevin Bahl	$3,876,438 (4)
-Salary Remaining :	$3,813,577
Anthony Cirelli	$3,670,000 (1)
-Salary Remaining :	$3,610,486
Alex Nedeljkovic	$3,500,000 (4)
-Salary Remaining :	$3,443,243
CGY Cap Hit	$2,293,850 (1)
-Salary Remaining :	$2,256,652
Brandon Duhaime	$2,000,000 (3)
-Salary Remaining :	$1,967,568
Ryan Donato	$1,925,000 (3)
-Salary Remaining :	$1,893,784
Lars Eller	$1,500,000 (1)
-Salary Remaining :	$1,475,676
Nils Hoglander	$1,452,500 (1)
-Salary Remaining :	$1,428,946
Trevor Van Riemsdyk	$1,000,000 (4)
-Salary Remaining :	$983,784
James Van Riemsdyk	$1,000,000 (1)
-Salary Remaining :	$983,784
Sheldon Dries	$1,000,000 (1)
-Salary Remaining :	$983,784
Andrew Mangiapane	$1,000,000 (1)
-Salary Remaining :	$983,784
Jason Dickinson	$1,000,000 (1)
-Salary Remaining :	$983,784
Ben Hutton	$1,000,000 (1)
-Salary Remaining :	$983,784
Connor Bedard	$975,000 (1)
-Salary Remaining :	$959,189
Cutter Gauthier	$975,000 (2)
-Salary Remaining :	$959,189
Marcus Hogberg	$700,000 (1)
-Salary Remaining :	$688,649
Total Pro Players	25
Salary Commitment
Year 2026 : $91,937,288
Year 2027 : $76,345,938
Year 2028 : $50,526,438
Year 2029 : $19,201,438
Salary Average Commitment
Year 2026 : $84,937,288
Year 2027 : $69,345,938
Year 2028 : $50,526,438
Year 2029 : $19,201,438
Salary Cap with 1 Way Contract
Year 2026 : $91,937,288
Year 2027 : $76,345,938
Year 2028 : $50,526,438
Year 2029 : $19,201,438

Farm Players Salaries
Topias Leinonen	$92,500 (2)
Salary Remaining :	$90,932
Jack Finley	$92,500 (1)
Salary Remaining :	$90,932
Quinn Olson	$87,500 (1)
Salary Remaining :	$86,017
Nikita Alexandrov	$82,500 (2)
Salary Remaining :	$81,102
Andrei Loshko	$82,500 (3)
Salary Remaining :	$81,102
Jakub Stancl	$82,500 (3)
Salary Remaining :	$81,102
Drew Bavaro	$82,500 (1)
Salary Remaining :	$81,102
Martin Chromiak	$77,500 (1)
Salary Remaining :	$76,186
Thomas Milic	$77,500 (2)
Salary Remaining :	$76,186
Michael Milne	$75,000 (1)
Salary Remaining :	$73,729
Josh Maniscalco	$75,000 (1)
Salary Remaining :	$73,729
Dylan Wendt	$75,000 (1)
Salary Remaining :	$73,729
Sean Behrens	$75,000 (1)
Salary Remaining :	$73,729
Jeremy Hanzel	$72,500 (2)
Salary Remaining :	$71,271
Aiden Fink	$67,500 (3)
Salary Remaining :	$66,356
Gustav Stjernberg	$62,500 (2)
Salary Remaining :	$61,441
Ben Steeves	$62,500 (1)
Salary Remaining :	$61,441
Total Farm Players	17
Salary Commitment
Year 2026 : $1,322,500
Year 2027 : $620,000
Year 2028 : $232,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,322,500
Year 2027 : $620,000
Year 2028 : $232,500
Year 2029 : $0

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Center
Level 1:	6000 - $100 - 5,846 - 97.43%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 1,757 - 87.85%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 980 - 98.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	17,583 - 97.68%
Average Income per Game	$1,222,095
Year to Date Revenue	$1,222,095
Expense
Pro Players Total Salaries	$73,801,625
Farm Players Total Salaries	$2,187,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,167,054
Farm Year To Date Expenses	$40,183
Pro Salary Cap To Date	$1,167,054
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,105,895
Pro Remaining Season Days	182
Pro Expenses Per Days	$398,928
Pro Estimated Expenses	$72,604,896
Farm Remaining Season Days	174
Farm Expenses Per Days	$12,359
Farm Estimated Expenses	$2,150,466
Estimated Season Expenses	$74,755,362
Season Salary Cap	$73,801,625
Estimate Under Maximum Salary Cap of $100,000,000	$26,198,375
Estimate Over Minimum Salary Cap of $25,000,000	$48,801,625
Current Bank Account	$33,134,320
Projected Bank Account	$8,484,853

Pro Players Salaries
CAR Cap Hit	$6,500,000 (2)
-Salary Remaining :	$6,394,595
Andre Burakovsky	$5,750,000 (2)
-Salary Remaining :	$5,656,757
Ville Husso	$5,600,000 (1)
-Salary Remaining :	$5,509,189
Victor Olofsson	$5,300,000 (1)
-Salary Remaining :	$5,214,054
Connor McMichael	$5,050,000 (4)
-Salary Remaining :	$4,968,108
Devin Cooley	$5,016,000 (3)
-Salary Remaining :	$4,934,659
Luke Evangelista	$4,225,000 (5)
-Salary Remaining :	$4,156,486
Dante Fabbro	$4,000,000 (1)
-Salary Remaining :	$3,935,135
Nick Paul	$3,750,000 (3)
-Salary Remaining :	$3,689,189
Kaiden Guhle	$3,400,000 (5)
-Salary Remaining :	$3,344,865
Jack Quinn	$3,400,000 (5)
-Salary Remaining :	$3,344,865
Alexander Romanov	$3,250,000 (3)
-Salary Remaining :	$3,197,297
Kasperi Kapanen	$2,832,500 (2)
-Salary Remaining :	$2,786,568
Simon Holmstrom	$2,830,750 (1)
-Salary Remaining :	$2,784,846
Erik Gudbranson	$2,750,000 (2)
-Salary Remaining :	$2,705,405
Arber Xhekaj	$1,461,250 (3)
-Salary Remaining :	$1,437,554
Michael Rasmussen	$1,461,125 (2)
-Salary Remaining :	$1,437,431
Ben Meyers	$1,000,000 (2)
-Salary Remaining :	$983,784
Ross Johnston	$1,000,000 (2)
-Salary Remaining :	$983,784
Joel Hanley	$975,000 (1)
-Salary Remaining :	$959,189
Jiri Patera	$950,000 (2)
-Salary Remaining :	$934,595
Martin Pospisil	$900,000 (1)
-Salary Remaining :	$885,405
Laurent Brossoit	$900,000 (2)
-Salary Remaining :	$885,405
Jackson Blake	$825,000 (2)
-Salary Remaining :	$811,622
Tyson Kozak	$675,000 (1)
-Salary Remaining :	$664,054
Total Pro Players	25
Salary Commitment
Year 2026 : $73,801,625
Year 2027 : $53,020,875
Year 2028 : $29,552,250
Year 2029 : $16,075,000
Salary Average Commitment
Year 2026 : $62,901,625
Year 2027 : $53,520,875
Year 2028 : $29,552,250
Year 2029 : $16,075,000
Salary Cap with 1 Way Contract
Year 2026 : $73,801,625
Year 2027 : $53,520,875
Year 2028 : $29,552,250
Year 2029 : $16,075,000

Farm Players Salaries
Nate Danielson	$97,500 (3)
Salary Remaining :	$95,847
Matvei Gridin	$97,500 (3)
Salary Remaining :	$95,847
Michael Brandsegg-Nygard	$97,500 (3)
Salary Remaining :	$95,847
Brennan Othmann	$97,500 (1)
Salary Remaining :	$95,847
Zayne Parekh	$97,500 (3)
Salary Remaining :	$95,847
Maveric Lamoureux	$97,500 (2)
Salary Remaining :	$95,847
Carson Bjarnason	$92,500 (3)
Salary Remaining :	$90,932
Luca Del Bel Belluz	$92,500 (1)
Salary Remaining :	$90,932
Jack Peart	$92,500 (1)
Salary Remaining :	$90,932
Tristan Bertucci	$92,500 (3)
Salary Remaining :	$90,932
Tanner Howe	$92,500 (3)
Salary Remaining :	$90,932
Paul Ludwinski	$92,500 (1)
Salary Remaining :	$90,932
Jesse Pulkkinen	$92,500 (3)
Salary Remaining :	$90,932
Kasper Halttunen	$92,500 (3)
Salary Remaining :	$90,932
Landon Slaggert	$90,000 (1)
Salary Remaining :	$88,475
Nikita Nesterenko	$90,000 (1)
Salary Remaining :	$88,475
Hendrix Lapierre	$90,000 (1)
Salary Remaining :	$88,475
Jack St. Ivany	$90,000 (2)
Salary Remaining :	$88,475
Ozzy Wiesblatt	$90,000 (1)
Salary Remaining :	$88,475
Devin Kaplan	$87,500 (2)
Salary Remaining :	$86,017
Michael Buchinger	$87,500 (2)
Salary Remaining :	$86,017
Amadeus Lombardi	$82,500 (1)
Salary Remaining :	$81,102
Vsevolod Komarov	$77,500 (2)
Salary Remaining :	$76,186
Joshua Roy	$77,500 (1)
Salary Remaining :	$76,186
Total Farm Players	24
Salary Commitment
Year 2026 : $2,187,500
Year 2027 : $1,292,500
Year 2028 : $852,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,095,000
Year 2027 : $1,292,500
Year 2028 : $852,500
Year 2029 : $0

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $75 - 0 - 0.00%
Level 4:	4000 - $50 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,747,925
Farm Players Total Salaries	$2,145,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,436,183
Farm Year To Date Expenses	$29,887
Pro Salary Cap To Date	$1,436,183
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$458,097
Pro Estimated Expenses	$83,373,654
Farm Remaining Season Days	174
Farm Expenses Per Days	$12,119
Farm Estimated Expenses	$2,108,706
Estimated Season Expenses	$85,482,360
Season Salary Cap	$84,747,925
Estimate Under Maximum Salary Cap of $100,000,000	$15,252,075
Estimate Over Minimum Salary Cap of $25,000,000	$59,747,925
Current Bank Account	$20,364,711
Projected Bank Account	($65,117,649)

Pro Players Salaries
Noah Hanifin	$12,500,000 (4)
-Salary Remaining :	$12,297,297
Vladislav Gavrikov	$11,600,000 (4)
-Salary Remaining :	$11,411,892
Dylan Guenther	$9,175,000 (5)
-Salary Remaining :	$9,026,216
Jonathan Toews	$7,500,000 (1)
-Salary Remaining :	$7,378,378
Owen Power	$4,905,625 (3)
-Salary Remaining :	$4,826,074
Barrett Hayton	$4,225,000 (4)
-Salary Remaining :	$4,156,486
Jakub Dobes	$4,180,800 (1)
-Salary Remaining :	$4,113,003
CHI Cap Hit	$4,000,000 (2)
-Salary Remaining :	$3,935,135
Wyatt Kaiser	$3,527,875 (3)
-Salary Remaining :	$3,470,666
Dawson Mercer	$3,527,875 (2)
-Salary Remaining :	$3,470,666
Ryan Shea	$3,500,000 (4)
-Salary Remaining :	$3,443,243
Josh Anderson	$3,250,000 (3)
-Salary Remaining :	$3,197,297
Tanner Jeannot	$3,000,000 (2)
-Salary Remaining :	$2,951,351
Fraser Minten	$2,830,750 (1)
-Salary Remaining :	$2,784,846
Justin Barron	$2,575,000 (4)
-Salary Remaining :	$2,533,243
Logan Stanley	$1,250,000 (2)
-Salary Remaining :	$1,229,730
Connor Brown	$1,100,000 (1)
-Salary Remaining :	$1,082,162
Anthony Duclair	$1,100,000 (2)
-Salary Remaining :	$1,082,162
Liam O'Brien	$1,000,000 (1)
-Salary Remaining :	$983,784
Total Pro Players	19
Salary Commitment
Year 2026 : $84,747,925
Year 2027 : $68,136,375
Year 2028 : $55,258,500
Year 2029 : $43,575,000
Salary Average Commitment
Year 2026 : $84,747,925
Year 2027 : $68,136,375
Year 2028 : $55,258,500
Year 2029 : $43,575,000
Salary Cap with 1 Way Contract
Year 2026 : $84,747,925
Year 2027 : $68,136,375
Year 2028 : $55,258,500
Year 2029 : $43,575,000

Farm Players Salaries
Sebastian Cossa	$97,500 (1)
Salary Remaining :	$95,847
Bradly Nadeau	$97,500 (2)
Salary Remaining :	$95,847
Owen Pickering	$97,500 (2)
Salary Remaining :	$95,847
Adam Fantilli	$97,500 (1)
Salary Remaining :	$95,847
Logan Mailloux	$97,500 (1)
Salary Remaining :	$95,847
Nolan Allan	$97,500 (2)
Salary Remaining :	$95,847
Matt Coronato	$97,500 (1)
Salary Remaining :	$95,847
Zach Dean	$97,500 (1)
Salary Remaining :	$95,847
Matthew Wood	$97,500 (3)
Salary Remaining :	$95,847
Conor Geekie	$97,500 (2)
Salary Remaining :	$95,847
Ryan Greene	$92,500 (2)
Salary Remaining :	$90,932
Isaak Phillips	$90,000 (2)
Salary Remaining :	$88,475
Jonah Gadjovich	$90,000 (1)
Salary Remaining :	$88,475
Matthew Robertson	$90,000 (1)
Salary Remaining :	$88,475
Ben Jones	$90,000 (1)
Salary Remaining :	$88,475
Sean Farrell	$82,500 (1)
Salary Remaining :	$81,102
Filip Hallander	$82,500 (1)
Salary Remaining :	$81,102
Kevin Korchinski	$82,500 (2)
Salary Remaining :	$81,102
Tyler Tullio	$82,500 (1)
Salary Remaining :	$81,102
Jeremie Poirier	$82,500 (1)
Salary Remaining :	$81,102
William Villeneuve	$82,500 (1)
Salary Remaining :	$81,102
Samuel Knazko	$75,000 (2)
Salary Remaining :	$73,729
Mads Sogaard	$75,000 (1)
Salary Remaining :	$73,729
Matt Rempe	$72,500 (1)
Salary Remaining :	$71,271
Total Farm Players	24
Salary Commitment
Year 2026 : $2,145,000
Year 2027 : $827,500
Year 2028 : $97,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,145,000
Year 2027 : $827,500
Year 2028 : $97,500
Year 2029 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $92 - 5,394 - 89.90%
Level 2:	5000 - $60 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $23 - 3,907 - 97.68%
Luxury :	1000 - $180 - 952 - 95.20%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	17,253 - 95.85%
Average Income per Game	$1,127,469
Year to Date Revenue	$1,127,469
Expense
Pro Players Total Salaries	$81,027,874
Farm Players Total Salaries	$1,366,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,313,967
Farm Year To Date Expenses	$23,154
Pro Salary Cap To Date	$1,313,967
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,226,229
Pro Remaining Season Days	182
Pro Expenses Per Days	$437,989
Pro Estimated Expenses	$79,713,998
Farm Remaining Season Days	174
Farm Expenses Per Days	$7,718
Farm Estimated Expenses	$1,342,932
Estimated Season Expenses	$81,056,930
Season Salary Cap	$81,027,874
Estimate Under Maximum Salary Cap of $100,000,000	$18,972,126
Estimate Over Minimum Salary Cap of $25,000,000	$56,027,874
Current Bank Account	$7,054,781
Projected Bank Account	($27,775,920)

Pro Players Salaries
Ryan Nugent-Hopkins	$8,250,000 (1)
-Salary Remaining :	$8,116,216
COL Cap Hit	$8,000,000 (2)
-Salary Remaining :	$7,870,270
Pavel Buchnevich	$7,500,000 (2)
-Salary Remaining :	$7,378,378
Rasmus Ristolainen	$6,500,000 (1)
-Salary Remaining :	$6,394,595
Dustin Wolf	$5,680,000 (5)
-Salary Remaining :	$5,587,892
Stuart Skinner	$4,750,000 (2)
-Salary Remaining :	$4,672,973
Warren Foegele	$4,500,000 (3)
-Salary Remaining :	$4,427,027
Brandon Carlo	$4,225,000 (1)
-Salary Remaining :	$4,156,486
Morgan Frost	$4,000,000 (2)
-Salary Remaining :	$3,935,135
Jake Debrusk	$4,000,000 (2)
-Salary Remaining :	$3,935,135
Mason McTavish	$2,839,000 (3)
-Salary Remaining :	$2,792,962
Urho Vaakanainen	$2,575,000 (4)
-Salary Remaining :	$2,533,243
Bobby Brink	$2,362,562 (4)
-Salary Remaining :	$2,324,250
Nils Lundkvist	$2,362,562 (4)
-Salary Remaining :	$2,324,250
Nick Perbix	$2,250,000 (3)
-Salary Remaining :	$2,213,514
Joel Kiviranta	$2,000,000 (2)
-Salary Remaining :	$1,967,568
Mason Appleton	$1,500,000 (1)
-Salary Remaining :	$1,475,676
Albert Johansson	$1,461,250 (3)
-Salary Remaining :	$1,437,554
Robby Fabbri	$1,250,000 (2)
-Salary Remaining :	$1,229,730
Nicholas Robertson	$1,172,500 (1)
-Salary Remaining :	$1,153,486
Jonas Johansson	$1,000,000 (1)
-Salary Remaining :	$983,784
Kevin Labanc	$1,000,000 (1)
-Salary Remaining :	$983,784
Tyler Kleven	$925,000 (1)
-Salary Remaining :	$910,000
Lane Hutson	$925,000 (2)
-Salary Remaining :	$910,000
Total Pro Players	24
Salary Commitment
Year 2026 : $81,027,874
Year 2027 : $56,455,374
Year 2028 : $24,030,374
Year 2029 : $12,980,124
Salary Average Commitment
Year 2026 : $70,527,874
Year 2027 : $54,205,374
Year 2028 : $24,030,374
Year 2029 : $12,980,124
Salary Cap with 1 Way Contract
Year 2026 : $81,027,874
Year 2027 : $56,455,374
Year 2028 : $24,030,374
Year 2029 : $12,980,124

Farm Players Salaries
Jacob Moverare	$99,000 (1)
Salary Remaining :	$97,322
Dalibor Dvorsky	$97,500 (3)
Salary Remaining :	$95,847
Noah Ostlund	$97,500 (2)
Salary Remaining :	$95,847
Brandon Halverson	$95,000 (1)
Salary Remaining :	$93,390
Alex Nylander	$95,000 (1)
Salary Remaining :	$93,390
Ken Appleby	$94,500 (1)
Salary Remaining :	$92,898
Oliver Kapanen	$92,500 (2)
Salary Remaining :	$90,932
Shai Buium	$92,500 (1)
Salary Remaining :	$90,932
William Stromgren	$92,500 (1)
Salary Remaining :	$90,932
Raphael Lavoie	$90,000 (1)
Salary Remaining :	$88,475
Givani Smith	$90,000 (1)
Salary Remaining :	$88,475
Jan Bednar	$82,500 (1)
Salary Remaining :	$81,102
Evan Vierling	$82,500 (2)
Salary Remaining :	$81,102
Adam Ginning	$82,500 (2)
Salary Remaining :	$81,102
Vladislav Kolyachonok	$82,500 (2)
Salary Remaining :	$81,102
Total Farm Players	15
Salary Commitment
Year 2026 : $1,366,000
Year 2027 : $535,000
Year 2028 : $97,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,366,000
Year 2027 : $535,000
Year 2028 : $97,500
Year 2029 : $0

Columbus Blue Jackets

Columbus Blue Jackets is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $90 - 6,000 - 100.00%
Level 2:	5000 - $50 - 4,838 - 96.76%
Level 3:	2000 - $30 - 1,917 - 95.85%
Level 4:	4000 - $15 - 4,000 - 100.00%
Luxury :	1000 - $180 - 897 - 89.70%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	17,652 - 98.07%
Average Income per Game	$1,060,870
Year to Date Revenue	$1,060,870
Expense
Pro Players Total Salaries	$100,929,063
Farm Players Total Salaries	$1,405,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,576,147
Farm Year To Date Expenses	$30,142
Pro Salary Cap To Date	$1,576,147
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$43,495,670
Pro Remaining Season Days	182
Pro Expenses Per Days	$545,563
Pro Estimated Expenses	$99,292,466
Farm Remaining Season Days	174
Farm Expenses Per Days	$7,938
Farm Estimated Expenses	$1,381,212
Estimated Season Expenses	$100,673,678
Season Salary Cap	$100,929,063
Estimate Under Maximum Salary Cap of $100,000,000	-$929,063
Estimate Over Minimum Salary Cap of $25,000,000	$75,929,063
Current Bank Account	$5,123,255
Projected Bank Account	($52,054,753)

Pro Players Salaries
Connor McDavid	$14,500,000 (3)
-Salary Remaining :	$14,264,865
Auston Matthews	$11,250,000 (3)
-Salary Remaining :	$11,067,568
Drake Batherson	$10,092,500 (1)
-Salary Remaining :	$9,928,838
CBJ Cap Hit	$9,400,000 (1)
-Salary Remaining :	$9,247,568
William Eklund	$5,050,000 (5)
-Salary Remaining :	$4,968,108
Philip Broberg	$4,420,938 (1)
-Salary Remaining :	$4,349,247
Mikael Granlund	$4,000,000 (1)
-Salary Remaining :	$3,935,135
Sean Couturier	$4,000,000 (4)
-Salary Remaining :	$3,935,135
Brent Burns	$3,500,000 (2)
-Salary Remaining :	$3,443,243
Mathieu Olivier	$3,500,000 (3)
-Salary Remaining :	$3,443,243
Mattias Ekholm	$3,250,000 (3)
-Salary Remaining :	$3,197,297
Filip Hronek	$3,250,000 (3)
-Salary Remaining :	$3,197,297
Akira Schmid	$3,010,000 (2)
-Salary Remaining :	$2,961,189
Yegor Chinakhov	$2,575,000 (4)
-Salary Remaining :	$2,533,243
Cam York	$2,500,000 (3)
-Salary Remaining :	$2,459,459
Bobby McMann	$1,875,000 (2)
-Salary Remaining :	$1,844,595
Justin Hryckowian	$1,605,625 (4)
-Salary Remaining :	$1,579,588
Alexandre Carrier	$1,500,000 (4)
-Salary Remaining :	$1,475,676
Jordan Eberle	$1,500,000 (1)
-Salary Remaining :	$1,475,676
Connor Dewar	$1,250,000 (4)
-Salary Remaining :	$1,229,730
Jet Greaves	$1,200,000 (4)
-Salary Remaining :	$1,180,541
Pontus Holmberg	$1,100,000 (4)
-Salary Remaining :	$1,082,162
Tony DeAngelo	$1,000,000 (2)
-Salary Remaining :	$983,784
Michael Callahan	$950,000 (2)
-Salary Remaining :	$934,595
Alec Regula	$950,000 (2)
-Salary Remaining :	$934,595
Tomas Nosek	$950,000 (1)
-Salary Remaining :	$934,595
Joe Veleno	$950,000 (2)
-Salary Remaining :	$934,595
John Leonard	$900,000 (2)
-Salary Remaining :	$885,405
Kyle Keyser	$900,000 (2)
-Salary Remaining :	$885,405
Total Pro Players	29
Salary Commitment
Year 2026 : $100,929,063
Year 2027 : $70,565,625
Year 2028 : $56,530,625
Year 2029 : $18,280,625
Salary Average Commitment
Year 2026 : $86,491,563
Year 2027 : $56,065,625
Year 2028 : $42,030,625
Year 2029 : $18,280,625
Salary Cap with 1 Way Contract
Year 2026 : $100,929,063
Year 2027 : $70,565,625
Year 2028 : $56,530,625
Year 2029 : $18,280,625

Farm Players Salaries
Colten Ellis	$95,000 (1)
Salary Remaining :	$93,390
Trey Fix-Wolansky	$95,000 (1)
Salary Remaining :	$93,390
Dennis Gilbert	$95,000 (1)
Salary Remaining :	$93,390
Jake Christiansen	$95,000 (1)
Salary Remaining :	$93,390
Klim Kostin	$95,000 (1)
Salary Remaining :	$93,390
Evan Nause	$92,500 (2)
Salary Remaining :	$90,932
Graeme Clarke	$90,000 (1)
Salary Remaining :	$88,475
Cameron Hughes	$90,000 (2)
Salary Remaining :	$88,475
Aidan Thompson	$87,500 (1)
Salary Remaining :	$86,017
Aleksanteri Kaskimaki	$87,500 (2)
Salary Remaining :	$86,017
Cameron Whitehead	$82,500 (1)
Salary Remaining :	$81,102
Ludvig Jansson	$82,500 (2)
Salary Remaining :	$81,102
Kenny Connors	$82,500 (2)
Salary Remaining :	$81,102
Jonathan Gruden	$82,500 (2)
Salary Remaining :	$81,102
Matthew Maggio	$77,500 (1)
Salary Remaining :	$76,186
Filip Zadina	$75,000 (2)
Salary Remaining :	$73,729
Total Farm Players	16
Salary Commitment
Year 2026 : $1,405,000
Year 2027 : $592,500
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,405,000
Year 2027 : $592,500
Year 2028 : $0
Year 2029 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $80 - 0 - 0.00%
Level 3:	2000 - $60 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $120 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$93,132,750
Farm Players Total Salaries	$1,200,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,510,260
Farm Year To Date Expenses	$20,340
Pro Salary Cap To Date	$1,510,260
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$503,420
Pro Estimated Expenses	$91,622,440
Farm Remaining Season Days	174
Farm Expenses Per Days	$6,780
Farm Estimated Expenses	$1,179,720
Estimated Season Expenses	$92,802,160
Season Salary Cap	$93,132,750
Estimate Under Maximum Salary Cap of $100,000,000	$6,867,250
Estimate Over Minimum Salary Cap of $25,000,000	$68,132,750
Current Bank Account	$20,472,012
Projected Bank Account	($72,330,148)

Pro Players Salaries
Cale Makar	$10,000,000 (1)
-Salary Remaining :	$9,837,838
Jack Hughes	$9,750,000 (1)
-Salary Remaining :	$9,591,892
Nico Hischier	$9,185,000 (5)
-Salary Remaining :	$9,036,054
Jake Sanderson	$8,766,625 (2)
-Salary Remaining :	$8,624,464
Seth Jarvis	$8,350,000 (2)
-Salary Remaining :	$8,214,595
Wyatt Johnston	$7,661,125 (3)
-Salary Remaining :	$7,536,891
Trevor Zegras	$6,700,000 (5)
-Salary Remaining :	$6,591,351
Brock Nelson	$5,250,000 (2)
-Salary Remaining :	$5,164,865
Mark Scheifele	$5,000,000 (1)
-Salary Remaining :	$4,918,919
Travis Sanheim	$4,850,000 (2)
-Salary Remaining :	$4,771,351
Mika Zibanejad	$4,500,000 (3)
-Salary Remaining :	$4,427,027
Radko Gudas	$3,350,000 (4)
-Salary Remaining :	$3,295,676
Jeremy Lauzon	$1,600,000 (1)
-Salary Remaining :	$1,574,054
Marcus Foligno	$1,500,000 (2)
-Salary Remaining :	$1,475,676
Logan Thompson	$1,500,000 (2)
-Salary Remaining :	$1,475,676
Devon Levi	$1,200,000 (5)
-Salary Remaining :	$1,180,541
Mark Kastelic	$1,100,000 (2)
-Salary Remaining :	$1,082,162
Yakov Trenin	$1,000,000 (1)
-Salary Remaining :	$983,784
Barclay Goodrow	$995,000 (1)
-Salary Remaining :	$978,865
Alexander Nikishin	$875,000 (1)
-Salary Remaining :	$860,811
Total Pro Players	20
Salary Commitment
Year 2026 : $93,132,750
Year 2027 : $63,912,750
Year 2028 : $32,596,125
Year 2029 : $20,435,000
Salary Average Commitment
Year 2026 : $76,682,751
Year 2027 : $59,062,751
Year 2028 : $32,596,126
Year 2029 : $20,435,000
Salary Cap with 1 Way Contract
Year 2026 : $93,132,750
Year 2027 : $63,912,750
Year 2028 : $32,596,125
Year 2029 : $20,435,000

Farm Players Salaries
Theo Lindstein	$97,500 (3)
Salary Remaining :	$95,847
Lian Bichsel	$97,500 (2)
Salary Remaining :	$95,847
Joakim Kemell	$97,500 (2)
Salary Remaining :	$95,847
Lenni Hameenaho	$92,500 (3)
Salary Remaining :	$90,932
Seamus Casey	$92,500 (2)
Salary Remaining :	$90,932
Matthew Poitras	$92,500 (1)
Salary Remaining :	$90,932
Ville Koivunen	$92,500 (1)
Salary Remaining :	$90,932
Hunter Brzustewicz	$87,500 (3)
Salary Remaining :	$86,017
Viljami Marjala	$77,500 (2)
Salary Remaining :	$76,186
Eetu Liukas	$77,500 (1)
Salary Remaining :	$76,186
Topias Vilen	$77,500 (1)
Salary Remaining :	$76,186
Simon Zajicek	$75,000 (1)
Salary Remaining :	$73,729
Joel Blomqvist	$75,000 (1)
Salary Remaining :	$73,729
Kaleb Lawrence	$67,500 (1)
Salary Remaining :	$66,356
Total Farm Players	14
Salary Commitment
Year 2026 : $1,200,000
Year 2027 : $642,500
Year 2028 : $277,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,200,000
Year 2027 : $642,500
Year 2028 : $277,500
Year 2029 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Ceasers Arena
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $28 - 0 - 0.00%
Level 4:	4000 - $15 - 0 - 0.00%
Luxury :	1000 - $160 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,617,250
Farm Players Total Salaries	$1,837,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,415,821
Farm Year To Date Expenses	$31,666
Pro Salary Cap To Date	$1,415,821
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$473,607
Pro Estimated Expenses	$86,196,474
Farm Remaining Season Days	174
Farm Expenses Per Days	$10,381
Farm Estimated Expenses	$1,806,294
Estimated Season Expenses	$88,002,768
Season Salary Cap	$87,617,250
Estimate Under Maximum Salary Cap of $100,000,000	$12,382,750
Estimate Over Minimum Salary Cap of $25,000,000	$62,617,250
Current Bank Account	$24,485,455
Projected Bank Account	($63,517,313)

Pro Players Salaries
DET Cap Hit	$18,000,000 (3)
-Salary Remaining :	$17,708,108
Anthony Stolarz	$8,500,000 (3)
-Salary Remaining :	$8,362,162
Thatcher Demko	$7,000,000 (1)
-Salary Remaining :	$6,886,486
Morgan Rielly	$5,825,000 (3)
-Salary Remaining :	$5,730,541
Kirby Dach	$5,750,000 (1)
-Salary Remaining :	$5,656,757
Emil Andrae	$4,250,000 (2)
-Salary Remaining :	$4,181,081
Johnathan Kovacevic	$3,200,000 (3)
-Salary Remaining :	$3,148,108
Andrei Kuzmenko	$3,000,000 (3)
-Salary Remaining :	$2,951,351
Ridly Greig	$2,839,000 (3)
-Salary Remaining :	$2,792,962
Cole Perfetti	$2,839,000 (2)
-Salary Remaining :	$2,792,962
Connor Zary	$2,839,000 (2)
-Salary Remaining :	$2,792,962
Jack McBain	$2,575,000 (5)
-Salary Remaining :	$2,533,243
Ivan Fedotov	$2,500,000 (1)
-Salary Remaining :	$2,459,459
Erik Gustafsson	$2,300,000 (2)
-Salary Remaining :	$2,262,703
Nicolas Roy	$2,150,000 (4)
-Salary Remaining :	$2,115,135
Alex Turcotte	$1,750,000 (4)
-Salary Remaining :	$1,721,622
Tyler Tucker	$1,725,250 (1)
-Salary Remaining :	$1,697,273
Aleksei Kolosov	$1,000,000 (1)
-Salary Remaining :	$983,784
Jesper Boqvist	$1,000,000 (2)
-Salary Remaining :	$983,784
Sam Poulin	$1,000,000 (1)
-Salary Remaining :	$983,784
Bo Groulx	$1,000,000 (2)
-Salary Remaining :	$983,784
Mackie Samoskevich	$975,000 (1)
-Salary Remaining :	$959,189
Ryan Leonard	$975,000 (3)
-Salary Remaining :	$959,189
Caleb Jones	$950,000 (2)
-Salary Remaining :	$934,595
Dakota Mermis	$950,000 (2)
-Salary Remaining :	$934,595
Nathan Villeneuve	$925,000 (2)
-Salary Remaining :	$910,000
Scott Perunovich	$900,000 (1)
-Salary Remaining :	$885,405
Jesperi Kotkaniemi	$900,000 (2)
-Salary Remaining :	$885,405
Total Pro Players	28
Salary Commitment
Year 2026 : $87,617,250
Year 2027 : $57,017,000
Year 2028 : $33,064,000
Year 2029 : $6,475,000
Salary Average Commitment
Year 2026 : $80,617,250
Year 2027 : $66,767,000
Year 2028 : $48,814,000
Year 2029 : $6,475,000
Salary Cap with 1 Way Contract
Year 2026 : $87,617,250
Year 2027 : $66,767,000
Year 2028 : $48,814,000
Year 2029 : $6,475,000

Farm Players Salaries
Jiri Kulich	$97,500 (2)
Salary Remaining :	$95,847
Terik Parascak	$97,500 (2)
Salary Remaining :	$95,847
Ty Gallagher	$95,000 (2)
Salary Remaining :	$93,390
Kalan Lind	$92,500 (2)
Salary Remaining :	$90,932
Colton Dach	$92,500 (1)
Salary Remaining :	$90,932
Gleb Trikozov	$92,500 (2)
Salary Remaining :	$90,932
Viggo Gustafsson	$87,500 (3)
Salary Remaining :	$86,017
Tyson Hinds	$87,500 (1)
Salary Remaining :	$86,017
Curtis Douglas	$82,500 (1)
Salary Remaining :	$81,102
Joey Willis	$82,500 (3)
Salary Remaining :	$81,102
Patrick Thomas	$82,500 (3)
Salary Remaining :	$81,102
Jake Furlong	$77,500 (2)
Salary Remaining :	$76,186
Sandis Vilmanis	$77,500 (1)
Salary Remaining :	$76,186
Aku Raty	$77,500 (1)
Salary Remaining :	$76,186
Samuel Hlavaj	$75,000 (1)
Salary Remaining :	$73,729
Ben Hemmerling	$72,500 (2)
Salary Remaining :	$71,271
Will Cranley	$72,500 (1)
Salary Remaining :	$71,271
Ryan Mast	$72,500 (1)
Salary Remaining :	$71,271
Abram Wiebe	$67,500 (2)
Salary Remaining :	$66,356
Tristan Allard	$67,500 (1)
Salary Remaining :	$66,356
Blake Smith	$62,500 (2)
Salary Remaining :	$61,441
Quinn Hutson	$62,500 (1)
Salary Remaining :	$61,441
T.J. Hughes	$62,500 (1)
Salary Remaining :	$61,441
Total Farm Players	23
Salary Commitment
Year 2026 : $1,837,500
Year 2027 : $1,007,500
Year 2028 : $252,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,837,500
Year 2027 : $1,007,500
Year 2028 : $252,500
Year 2029 : $0

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $100 - 5,962 - 99.37%
Level 2:	5000 - $60 - 4,675 - 93.50%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $20 - 3,790 - 94.75%
Luxury :	1000 - $200 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	17,427 - 96.82%
Average Income per Game	$1,222,500
Year to Date Revenue	$1,222,500
Expense
Pro Players Total Salaries	$93,553,000
Farm Players Total Salaries	$1,789,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,527,346
Farm Year To Date Expenses	$29,256
Pro Salary Cap To Date	$1,527,346
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$50,122,500
Pro Remaining Season Days	182
Pro Expenses Per Days	$505,692
Pro Estimated Expenses	$92,035,944
Farm Remaining Season Days	174
Farm Expenses Per Days	$10,110
Farm Estimated Expenses	$1,759,140
Estimated Season Expenses	$93,795,084
Season Salary Cap	$93,553,000
Estimate Under Maximum Salary Cap of $100,000,000	$6,447,000
Estimate Over Minimum Salary Cap of $25,000,000	$68,553,000
Current Bank Account	$48,669,274
Projected Bank Account	$4,996,690

Pro Players Salaries
Esa Lindell	$9,175,000 (5)
-Salary Remaining :	$9,026,216
Ilya Sorokin	$8,800,000 (2)
-Salary Remaining :	$8,657,297
Travis Konecny	$8,750,000 (2)
-Salary Remaining :	$8,608,108
Matt Duchene	$8,000,000 (2)
-Salary Remaining :	$7,870,270
Alex Debrincat	$7,500,000 (1)
-Salary Remaining :	$7,378,378
Tyler Toffoli	$7,000,000 (2)
-Salary Remaining :	$6,886,486
Matt Roy	$5,875,000 (3)
-Salary Remaining :	$5,779,730
Anders Lee	$5,000,000 (3)
-Salary Remaining :	$4,918,919
Timo Meier	$4,000,000 (2)
-Salary Remaining :	$3,935,135
Mikael Backlund	$4,000,000 (2)
-Salary Remaining :	$3,935,135
Colton Parayko	$4,000,000 (1)
-Salary Remaining :	$3,935,135
Jamie Oleksiak	$3,750,000 (4)
-Salary Remaining :	$3,689,189
Trent Frederic	$3,500,000 (1)
-Salary Remaining :	$3,443,243
David Perron	$3,100,000 (1)
-Salary Remaining :	$3,049,730
Brenden Dillon	$3,000,000 (4)
-Salary Remaining :	$2,951,351
Matias Maccelli	$2,278,000 (1)
-Salary Remaining :	$2,241,059
Fabian Zetterlund	$1,725,000 (1)
-Salary Remaining :	$1,697,027
Kevin Stenlund	$1,500,000 (2)
-Salary Remaining :	$1,475,676
Bryan Rust	$1,000,000 (1)
-Salary Remaining :	$983,784
Connor Murphy	$1,000,000 (2)
-Salary Remaining :	$983,784
EDM Cap Hit	$600,000 (1)
-Salary Remaining :	$590,270
Total Pro Players	21
Salary Commitment
Year 2026 : $93,553,000
Year 2027 : $69,850,000
Year 2028 : $26,800,000
Year 2029 : $15,925,000
Salary Average Commitment
Year 2026 : $76,753,000
Year 2027 : $53,050,000
Year 2028 : $26,800,000
Year 2029 : $15,925,000
Salary Cap with 1 Way Contract
Year 2026 : $93,553,000
Year 2027 : $69,850,000
Year 2028 : $26,800,000
Year 2029 : $15,925,000

Farm Players Salaries
Victor Ostman	$95,000 (1)
Salary Remaining :	$93,390
Cooper Black	$95,000 (1)
Salary Remaining :	$93,390
Philippe Myers	$95,000 (2)
Salary Remaining :	$93,390
Gustav Nyquist	$95,000 (2)
Salary Remaining :	$93,390
Michael Pezzetta	$95,000 (1)
Salary Remaining :	$93,390
David Rittich	$95,000 (1)
Salary Remaining :	$93,390
Mattias Janmark	$94,500 (1)
Salary Remaining :	$92,898
Spencer Martin	$90,000 (2)
Salary Remaining :	$88,475
Marc McLaughlin	$90,000 (1)
Salary Remaining :	$88,475
Jacob Bryson	$90,000 (1)
Salary Remaining :	$88,475
Dmitry Kulikov	$90,000 (1)
Salary Remaining :	$88,475
Noah Gregor	$90,000 (2)
Salary Remaining :	$88,475
Dylan Peterson	$82,500 (2)
Salary Remaining :	$81,102
Parker Ford	$82,500 (1)
Salary Remaining :	$81,102
Matthew Seminoff	$72,500 (2)
Salary Remaining :	$71,271
Riley Thompson	$62,500 (2)
Salary Remaining :	$61,441
Vincent Borgesi	$62,500 (2)
Salary Remaining :	$61,441
Jacob Quillan	$62,500 (1)
Salary Remaining :	$61,441
Luke Haymes	$62,500 (1)
Salary Remaining :	$61,441
Borya Valis	$62,500 (2)
Salary Remaining :	$61,441
Caleb MacDonald	$62,500 (2)
Salary Remaining :	$61,441
Hayes Hundley	$62,500 (3)
Salary Remaining :	$61,441
Total Farm Players	22
Salary Commitment
Year 2026 : $1,789,500
Year 2027 : $837,500
Year 2028 : $62,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,709,500
Year 2027 : $837,500
Year 2028 : $62,500
Year 2029 : $0

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $35 - 0 - 0.00%
Level 3:	2000 - $20 - 0 - 0.00%
Level 4:	4000 - $10 - 0 - 0.00%
Luxury :	1000 - $125 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$84,322,500
Farm Players Total Salaries	$2,019,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,386,311
Farm Year To Date Expenses	$32,243
Pro Salary Cap To Date	$1,386,311
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$455,797
Pro Estimated Expenses	$82,955,054
Farm Remaining Season Days	174
Farm Expenses Per Days	$11,407
Farm Estimated Expenses	$1,984,818
Estimated Season Expenses	$84,939,872
Season Salary Cap	$84,322,500
Estimate Under Maximum Salary Cap of $100,000,000	$15,677,500
Estimate Over Minimum Salary Cap of $25,000,000	$59,322,500
Current Bank Account	$40,604,511
Projected Bank Account	($44,335,361)

Pro Players Salaries
FLA Cap Hit	$10,125,000 (2)
-Salary Remaining :	$9,960,811
Roman Josi	$9,000,000 (2)
-Salary Remaining :	$8,854,054
Joel Eriksson Ek	$8,277,500 (5)
-Salary Remaining :	$8,143,270
Karel Vejmelka	$6,750,000 (4)
-Salary Remaining :	$6,640,541
Jordan Kyrou	$6,500,000 (3)
-Salary Remaining :	$6,394,595
Aleksander Barkov	$6,000,000 (1)
-Salary Remaining :	$5,902,703
Jack Eichel	$5,000,000 (3)
-Salary Remaining :	$4,918,919
Ryan McDonagh	$4,500,000 (4)
-Salary Remaining :	$4,427,027
Sean Walker	$4,250,000 (2)
-Salary Remaining :	$4,181,081
Ukko-Pekka Luukkonen	$3,670,000 (3)
-Salary Remaining :	$3,610,486
Sam Steel	$3,000,000 (4)
-Salary Remaining :	$2,951,351
William Karlsson	$2,650,000 (2)
-Salary Remaining :	$2,607,027
Anthony Mantha	$2,625,000 (2)
-Salary Remaining :	$2,582,432
Scott Laughton	$2,500,000 (1)
-Salary Remaining :	$2,459,459
Christian Dvorak	$2,000,000 (3)
-Salary Remaining :	$1,967,568
Nate Schmidt	$2,000,000 (1)
-Salary Remaining :	$1,967,568
Ilya Mikheyev	$1,500,000 (1)
-Salary Remaining :	$1,475,676
Luke Schenn	$1,000,000 (1)
-Salary Remaining :	$983,784
Colton Sissons	$1,000,000 (3)
-Salary Remaining :	$983,784
Brett Kulak	$1,000,000 (4)
-Salary Remaining :	$983,784
Stefan Noesen	$975,000 (2)
-Salary Remaining :	$959,189
Total Pro Players	21
Salary Commitment
Year 2026 : $84,322,500
Year 2027 : $68,035,000
Year 2028 : $41,697,500
Year 2029 : $23,527,500
Salary Average Commitment
Year 2026 : $80,072,500
Year 2027 : $67,072,500
Year 2028 : $41,697,500
Year 2029 : $23,527,500
Salary Cap with 1 Way Contract
Year 2026 : $84,322,500
Year 2027 : $71,322,500
Year 2028 : $41,697,500
Year 2029 : $23,527,500

Farm Players Salaries
Erik Johnson	$99,500 (1)
Salary Remaining :	$97,814
Dysin Mayo	$99,500 (2)
Salary Remaining :	$97,814
Liam Ohgren	$97,500 (2)
Salary Remaining :	$95,847
Nikita Tolopilo	$95,000 (1)
Salary Remaining :	$93,390
Ronan Seeley	$90,000 (1)
Salary Remaining :	$88,475
Mason Shaw	$90,000 (1)
Salary Remaining :	$88,475
Jaret Anderson-Dolan	$90,000 (1)
Salary Remaining :	$88,475
Dmitri Ovchinnikov	$90,000 (2)
Salary Remaining :	$88,475
Joey Keane	$82,500 (1)
Salary Remaining :	$81,102
Luca Cagnoni	$82,500 (1)
Salary Remaining :	$81,102
Talyn Boyko	$82,500 (1)
Salary Remaining :	$81,102
Adam Raska	$82,500 (1)
Salary Remaining :	$81,102
Scott Reedy	$82,500 (1)
Salary Remaining :	$81,102
Arseny Gritsyuk	$77,500 (1)
Salary Remaining :	$76,186
Isaac Belliveau	$77,500 (1)
Salary Remaining :	$76,186
Nick Cicek	$75,000 (1)
Salary Remaining :	$73,729
Oskari Laaksonen	$75,000 (1)
Salary Remaining :	$73,729
Yevgeni Oksentyuk	$75,000 (1)
Salary Remaining :	$73,729
Santeri Hatakka	$75,000 (1)
Salary Remaining :	$73,729
Gannon Laroque	$75,000 (1)
Salary Remaining :	$73,729
Filip Lindberg	$75,000 (1)
Salary Remaining :	$73,729
Jack Anderson	$62,500 (2)
Salary Remaining :	$61,441
Dylan Hryckowian	$62,500 (2)
Salary Remaining :	$61,441
Felix Trudeau	$62,500 (2)
Salary Remaining :	$61,441
Joshua Kotai	$62,500 (2)
Salary Remaining :	$61,441
Total Farm Players	25
Salary Commitment
Year 2026 : $2,019,000
Year 2027 : $537,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,019,000
Year 2027 : $537,000
Year 2028 : $0
Year 2029 : $0

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,102,875
Farm Players Total Salaries	$2,245,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,520,722
Farm Year To Date Expenses	$38,602
Pro Salary Cap To Date	$1,520,722
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$508,664
Pro Estimated Expenses	$92,576,848
Farm Remaining Season Days	174
Farm Expenses Per Days	$12,684
Farm Estimated Expenses	$2,207,016
Estimated Season Expenses	$94,783,864
Season Salary Cap	$94,102,875
Estimate Under Maximum Salary Cap of $100,000,000	$5,897,125
Estimate Over Minimum Salary Cap of $25,000,000	$69,102,875
Current Bank Account	$4,611,556
Projected Bank Account	($90,172,308)

Pro Players Salaries
Tom Wilson	$10,825,000 (2)
-Salary Remaining :	$10,649,459
Filip Forsberg	$10,000,000 (3)
-Salary Remaining :	$9,837,838
Josh Morrissey	$9,000,000 (4)
-Salary Remaining :	$8,854,054
Neal Pionk	$8,200,000 (4)
-Salary Remaining :	$8,067,027
Darcy Kuemper	$8,000,000 (3)
-Salary Remaining :	$7,870,270
Mathew Barzal	$8,000,000 (3)
-Salary Remaining :	$7,870,270
Teuvo Teravainen	$7,500,000 (2)
-Salary Remaining :	$7,378,378
Dylan Samberg	$6,147,250 (3)
-Salary Remaining :	$6,047,565
Jake Middleton	$4,500,000 (3)
-Salary Remaining :	$4,427,027
Ryker Evans	$3,400,000 (5)
-Salary Remaining :	$3,344,865
Jake Walman	$3,100,000 (1)
-Salary Remaining :	$3,049,730
Jordan Staal	$3,000,000 (1)
-Salary Remaining :	$2,951,351
Cole Smith	$1,800,000 (4)
-Salary Remaining :	$1,770,811
Drew Helleson	$1,605,625 (3)
-Salary Remaining :	$1,579,588
Casey DeSmith	$1,600,000 (1)
-Salary Remaining :	$1,574,054
Alex Iafallo	$1,600,000 (2)
-Salary Remaining :	$1,574,054
Zemgus Girgensons	$1,000,000 (2)
-Salary Remaining :	$983,784
Joel Armia	$1,000,000 (2)
-Salary Remaining :	$983,784
Shane Wright	$975,000 (1)
-Salary Remaining :	$959,189
Will Smith	$975,000 (2)
-Salary Remaining :	$959,189
Cole Koepke	$975,000 (1)
-Salary Remaining :	$959,189
Kent Johnson	$900,000 (1)
-Salary Remaining :	$885,405
Total Pro Players	22
Salary Commitment
Year 2026 : $94,102,875
Year 2027 : $83,552,875
Year 2028 : $60,652,875
Year 2029 : $22,400,000
Salary Average Commitment
Year 2026 : $86,102,875
Year 2027 : $75,552,875
Year 2028 : $52,652,875
Year 2029 : $22,400,000
Salary Cap with 1 Way Contract
Year 2026 : $94,102,875
Year 2027 : $83,552,875
Year 2028 : $60,652,875
Year 2029 : $22,400,000

Farm Players Salaries
Carl Grundstrom	$97,500 (1)
Salary Remaining :	$95,847
Artyom Levshunov	$97,500 (2)
Salary Remaining :	$95,847
Corson Ceulemans	$97,500 (1)
Salary Remaining :	$95,847
Brad Lambert	$97,500 (1)
Salary Remaining :	$95,847
Ivan Miroshnichenko	$97,500 (1)
Salary Remaining :	$95,847
Carson Lambos	$97,500 (1)
Salary Remaining :	$95,847
Samuel Honzek	$97,500 (2)
Salary Remaining :	$95,847
Filip Mesar	$97,500 (2)
Salary Remaining :	$95,847
Michael Eyssimont	$97,500 (1)
Salary Remaining :	$95,847
Oliver Bonk	$97,500 (3)
Salary Remaining :	$95,847
Josh Mahura	$95,000 (1)
Salary Remaining :	$93,390
Brendan Gaunce	$95,000 (1)
Salary Remaining :	$93,390
Lane Pederson	$95,000 (1)
Salary Remaining :	$93,390
Nick Desimone	$95,000 (1)
Salary Remaining :	$93,390
Xavier Bourgault	$90,000 (2)
Salary Remaining :	$88,475
Liam Foudy	$90,000 (1)
Salary Remaining :	$88,475
Nico Daws	$85,000 (1)
Salary Remaining :	$83,559
Jansen Harkins	$85,000 (1)
Salary Remaining :	$83,559
Dominic Toninato	$85,000 (1)
Salary Remaining :	$83,559
Maxence Guenette	$82,500 (1)
Salary Remaining :	$81,102
Mitch Gibson	$82,500 (1)
Salary Remaining :	$81,102
Jacob Julien	$77,500 (3)
Salary Remaining :	$76,186
Ethan Samson	$72,500 (1)
Salary Remaining :	$71,271
Alex Gagne	$72,500 (2)
Salary Remaining :	$71,271
Stanislav Berezhnoy	$67,500 (2)
Salary Remaining :	$66,356
Total Farm Players	25
Salary Commitment
Year 2026 : $2,245,000
Year 2027 : $697,500
Year 2028 : $175,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,245,000
Year 2027 : $697,500
Year 2028 : $175,000
Year 2029 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $105 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $37 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $210 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$93,144,000
Farm Players Total Salaries	$1,432,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,510,443
Farm Year To Date Expenses	$24,279
Pro Salary Cap To Date	$1,510,443
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$503,481
Pro Estimated Expenses	$91,633,542
Farm Remaining Season Days	174
Farm Expenses Per Days	$8,093
Farm Estimated Expenses	$1,408,182
Estimated Season Expenses	$93,041,724
Season Salary Cap	$93,144,000
Estimate Under Maximum Salary Cap of $100,000,000	$6,856,000
Estimate Over Minimum Salary Cap of $25,000,000	$68,144,000
Current Bank Account	$27,086,114
Projected Bank Account	($65,955,610)

Pro Players Salaries
Nikita Kucherov	$12,000,000 (1)
-Salary Remaining :	$11,805,405
Kyle Connor	$12,000,000 (4)
-Salary Remaining :	$11,805,405
J.T. Miller	$8,350,000 (4)
-Salary Remaining :	$8,214,595
Valeri Nichushkin	$7,500,000 (2)
-Salary Remaining :	$7,378,378
Adam Pelech	$7,000,000 (4)
-Salary Remaining :	$6,886,486
Anze Kopitar	$6,000,000 (1)
-Salary Remaining :	$5,902,703
Andrew Copp	$5,500,000 (1)
-Salary Remaining :	$5,410,811
Andrei Vasilevskiy	$4,400,000 (2)
-Salary Remaining :	$4,328,649
Ryan Pulock	$4,350,000 (2)
-Salary Remaining :	$4,279,459
Jared Spurgeon	$4,000,000 (2)
-Salary Remaining :	$3,935,135
Jakob Chychrun	$4,000,000 (3)
-Salary Remaining :	$3,935,135
Alexis Lafreniere	$3,670,000 (2)
-Salary Remaining :	$3,610,486
Tyler Seguin	$2,750,000 (1)
-Salary Remaining :	$2,705,405
John Tavares	$2,437,500 (1)
-Salary Remaining :	$2,397,973
Louis Crevier	$1,725,250 (1)
-Salary Remaining :	$1,697,273
Parker Kelly	$1,461,250 (2)
-Salary Remaining :	$1,437,554
Vincent Desharnais	$1,000,000 (1)
-Salary Remaining :	$983,784
Cam Talbot	$1,000,000 (2)
-Salary Remaining :	$983,784
Joel Edmundson	$1,000,000 (3)
-Salary Remaining :	$983,784
Radek Faksa	$1,000,000 (3)
-Salary Remaining :	$983,784
Teddy Blueger	$1,000,000 (1)
-Salary Remaining :	$983,784
Darren Raddysh	$1,000,000 (2)
-Salary Remaining :	$983,784
Total Pro Players	22
Salary Commitment
Year 2026 : $93,144,000
Year 2027 : $60,731,250
Year 2028 : $33,350,000
Year 2029 : $27,350,000
Salary Average Commitment
Year 2026 : $63,794,000
Year 2027 : $48,881,250
Year 2028 : $33,350,000
Year 2029 : $27,350,000
Salary Cap with 1 Way Contract
Year 2026 : $93,144,000
Year 2027 : $60,731,250
Year 2028 : $33,350,000
Year 2029 : $27,350,000

Farm Players Salaries
Evgeny Kuznetsov	$95,000 (1)
Salary Remaining :	$93,390
Filip Larsson	$95,000 (1)
Salary Remaining :	$93,390
Arttu Hyry	$90,000 (1)
Salary Remaining :	$88,475
Nils Aman	$90,000 (1)
Salary Remaining :	$88,475
Adam Klapka	$90,000 (1)
Salary Remaining :	$88,475
Josh Bloom	$87,500 (1)
Salary Remaining :	$86,017
Ayrton Martino	$87,500 (1)
Salary Remaining :	$86,017
Jamieson Rees	$82,500 (1)
Salary Remaining :	$81,102
Ethan Del Mastro	$82,500 (2)
Salary Remaining :	$81,102
Jacob Melanson	$77,500 (1)
Salary Remaining :	$76,186
Rodwin Dionicio	$77,500 (2)
Salary Remaining :	$76,186
Jorian Donovan	$77,500 (1)
Salary Remaining :	$76,186
Noah Chadwick	$72,500 (2)
Salary Remaining :	$71,271
Josh Filmon	$72,500 (1)
Salary Remaining :	$71,271
Nikita Prishchepov	$67,500 (1)
Salary Remaining :	$66,356
Jon-Randall Avon	$62,500 (1)
Salary Remaining :	$61,441
Tomas Suchanek	$62,500 (1)
Salary Remaining :	$61,441
Andreas Englund	$62,500 (1)
Salary Remaining :	$61,441
Henrik Tikkanen	$0 (0)
Salary Remaining :	$0
Maxim Groshev	$0 (0)
Salary Remaining :	$0
Isaac Poulter	$0 (0)
Salary Remaining :	$0
Ryan Tverberg	$0 (0)
Salary Remaining :	$0
Total Farm Players	22
Salary Commitment
Year 2026 : $1,432,500
Year 2027 : $232,500
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,432,500
Year 2027 : $232,500
Year 2028 : $0
Year 2029 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$82,728,125
Farm Players Total Salaries	$1,331,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,341,537
Farm Year To Date Expenses	$22,569
Pro Salary Cap To Date	$1,341,537
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$447,179
Pro Estimated Expenses	$81,386,578
Farm Remaining Season Days	174
Farm Expenses Per Days	$7,523
Farm Estimated Expenses	$1,309,002
Estimated Season Expenses	$82,695,580
Season Salary Cap	$82,728,125
Estimate Under Maximum Salary Cap of $100,000,000	$17,271,875
Estimate Over Minimum Salary Cap of $25,000,000	$57,728,125
Current Bank Account	$12,575,978
Projected Bank Account	($70,119,602)

Pro Players Salaries
Nathan MacKinnon	$15,000,000 (4)
-Salary Remaining :	$14,756,757
John Marino	$9,000,000 (4)
-Salary Remaining :	$8,854,054
MTL Cap Hit	$7,893,750 (1)
-Salary Remaining :	$7,765,743
Joel Hofer	$6,380,000 (2)
-Salary Remaining :	$6,276,541
Tomas Hertl	$5,875,000 (2)
-Salary Remaining :	$5,779,730
Vladimir Tarasenko	$5,500,000 (4)
-Salary Remaining :	$5,410,811
Taylor Hall	$5,500,000 (1)
-Salary Remaining :	$5,410,811
Jacob Trouba	$5,000,000 (1)
-Salary Remaining :	$4,918,919
Nino Niederreiter	$3,000,000 (2)
-Salary Remaining :	$2,951,351
Kaapo Kakko	$2,981,875 (1)
-Salary Remaining :	$2,933,520
Tommy Novak	$2,500,000 (1)
-Salary Remaining :	$2,459,459
Nick Jensen	$2,000,000 (4)
-Salary Remaining :	$1,967,568
Kailer Yamamoto	$1,925,000 (2)
-Salary Remaining :	$1,893,784
Simon Benoit	$1,461,250 (1)
-Salary Remaining :	$1,437,554
Morgan Barron	$1,461,250 (2)
-Salary Remaining :	$1,437,554
Vladislav Namestnikov	$1,250,000 (4)
-Salary Remaining :	$1,229,730
Elvis Merzlikins	$1,000,000 (3)
-Salary Remaining :	$983,784
Ilya Lyubushkin	$1,000,000 (3)
-Salary Remaining :	$983,784
Uvis Balinskis	$1,000,000 (2)
-Salary Remaining :	$983,784
Zach Bogosian	$1,000,000 (1)
-Salary Remaining :	$983,784
Justin Brazeau	$1,000,000 (1)
-Salary Remaining :	$983,784
Kyle MacLean	$1,000,000 (3)
-Salary Remaining :	$983,784
Total Pro Players	22
Salary Commitment
Year 2026 : $82,728,125
Year 2027 : $55,391,250
Year 2028 : $35,750,000
Year 2029 : $32,750,000
Salary Average Commitment
Year 2026 : $85,071,875
Year 2027 : $55,391,250
Year 2028 : $35,750,000
Year 2029 : $32,750,000
Salary Cap with 1 Way Contract
Year 2026 : $82,728,125
Year 2027 : $55,391,250
Year 2028 : $35,750,000
Year 2029 : $32,750,000

Farm Players Salaries
Nick Leddy	$99,000 (1)
Salary Remaining :	$97,322
Axel Sandin-Pellikka	$97,500 (3)
Salary Remaining :	$95,847
Curtis Lazar	$97,500 (2)
Salary Remaining :	$95,847
Tristan Luneau	$92,500 (1)
Salary Remaining :	$90,932
Pavol Regenda	$90,000 (2)
Salary Remaining :	$88,475
Cole Schwindt	$90,000 (2)
Salary Remaining :	$88,475
Gavin Hayes	$87,500 (2)
Salary Remaining :	$86,017
Samuel Savoie	$87,500 (3)
Salary Remaining :	$86,017
Jakub Malek	$82,500 (1)
Salary Remaining :	$81,102
Jake Chiasson	$82,500 (2)
Salary Remaining :	$81,102
Frederic Brunet	$77,500 (2)
Salary Remaining :	$76,186
Matej Pekar	$75,000 (1)
Salary Remaining :	$73,729
Damien Giroux	$75,000 (2)
Salary Remaining :	$73,729
Zakhar Bardakov	$67,500 (1)
Salary Remaining :	$66,356
Taylor Makar	$67,500 (1)
Salary Remaining :	$66,356
Jackson Parsons	$62,500 (2)
Salary Remaining :	$61,441
Total Farm Players	16
Salary Commitment
Year 2026 : $1,331,500
Year 2027 : $847,500
Year 2028 : $185,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,331,500
Year 2027 : $847,500
Year 2028 : $185,000
Year 2029 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $100 - 5,416 - 90.27%
Level 2:	5000 - $60 - 4,685 - 93.70%
Level 3:	2000 - $35 - 1,861 - 93.05%
Level 4:	4000 - $25 - 3,371 - 84.28%
Luxury :	1000 - $200 - 917 - 91.70%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	16,250 - 90.28%
Average Income per Game	$1,155,510
Year to Date Revenue	$1,155,510
Expense
Pro Players Total Salaries	$89,331,625
Farm Players Total Salaries	$1,265,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,458,352
Farm Year To Date Expenses	$20,423
Pro Salary Cap To Date	$1,458,352
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,375,910
Pro Remaining Season Days	182
Pro Expenses Per Days	$482,874
Pro Estimated Expenses	$87,883,068
Farm Remaining Season Days	174
Farm Expenses Per Days	$7,147
Farm Estimated Expenses	$1,243,578
Estimated Season Expenses	$89,126,646
Season Salary Cap	$89,331,625
Estimate Under Maximum Salary Cap of $100,000,000	$10,668,375
Estimate Over Minimum Salary Cap of $25,000,000	$64,331,625
Current Bank Account	$32,723,457
Projected Bank Account	($9,027,279)

Pro Players Salaries
Roope Hintz	$9,185,000 (4)
-Salary Remaining :	$9,036,054
Tage Thompson	$8,750,000 (2)
-Salary Remaining :	$8,608,108
Andrei Svechnikov	$8,500,000 (1)
-Salary Remaining :	$8,362,162
Kevin Fiala	$8,000,000 (2)
-Salary Remaining :	$7,870,270
Quinton Byfield	$6,904,188 (3)
-Salary Remaining :	$6,792,228
Juraj Slafkovsky	$6,904,187 (4)
-Salary Remaining :	$6,792,227
Alex Vlasic	$6,700,000 (4)
-Salary Remaining :	$6,591,351
Shea Theodore	$6,000,000 (1)
-Salary Remaining :	$5,902,703
K'Andre Miller	$5,875,000 (4)
-Salary Remaining :	$5,779,730
Drew Doughty	$3,762,500 (3)
-Salary Remaining :	$3,701,486
Mikhail Sergachev	$3,670,000 (2)
-Salary Remaining :	$3,610,486
Dmitri Voronkov	$2,830,750 (1)
-Salary Remaining :	$2,784,846
Nicolas Hague	$2,500,000 (2)
-Salary Remaining :	$2,459,459
Joseph Woll	$2,250,000 (3)
-Salary Remaining :	$2,213,514
Chris Kreider	$2,000,000 (1)
-Salary Remaining :	$1,967,568
Anton Forsberg	$1,500,000 (2)
-Salary Remaining :	$1,475,676
Alexey Toropchenko	$1,000,000 (3)
-Salary Remaining :	$983,784
Steven Lorentz	$1,000,000 (1)
-Salary Remaining :	$983,784
Max Crozier	$1,000,000 (1)
-Salary Remaining :	$983,784
Kiefer Sherwood	$1,000,000 (1)
-Salary Remaining :	$983,784
Total Pro Players	20
Salary Commitment
Year 2026 : $89,331,625
Year 2027 : $67,000,875
Year 2028 : $42,580,875
Year 2029 : $28,664,187
Salary Average Commitment
Year 2026 : $66,831,625
Year 2027 : $59,000,875
Year 2028 : $42,580,875
Year 2029 : $28,664,187
Salary Cap with 1 Way Contract
Year 2026 : $89,331,625
Year 2027 : $67,000,875
Year 2028 : $42,580,875
Year 2029 : $28,664,187

Farm Players Salaries
Dennis Hildeby	$95,000 (2)
Salary Remaining :	$93,390
Petr Mrazek	$95,000 (2)
Salary Remaining :	$93,390
Anton Wahlberg	$92,500 (2)
Salary Remaining :	$90,932
Daemon Hunt	$90,000 (2)
Salary Remaining :	$88,475
Oskar Back	$90,000 (2)
Salary Remaining :	$88,475
Quinton Burns	$87,500 (3)
Salary Remaining :	$86,017
Alexander Suzdalev	$87,500 (2)
Salary Remaining :	$86,017
Jakub Dvorak	$87,500 (3)
Salary Remaining :	$86,017
Terrell Goldsmith	$82,500 (3)
Salary Remaining :	$81,102
Alex Ciernik	$82,500 (2)
Salary Remaining :	$81,102
Antonio Stranges	$82,500 (1)
Salary Remaining :	$81,102
Owen Allard	$77,500 (2)
Salary Remaining :	$76,186
Justin Robidas	$77,500 (1)
Salary Remaining :	$76,186
Artyom Grushnikov	$75,000 (1)
Salary Remaining :	$73,729
Chas Sharpe	$62,500 (2)
Salary Remaining :	$61,441
Total Farm Players	15
Salary Commitment
Year 2026 : $1,265,000
Year 2027 : $1,030,000
Year 2028 : $257,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,265,000
Year 2027 : $1,030,000
Year 2028 : $257,500
Year 2029 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $100 - 5,740 - 95.67%
Level 2:	5000 - $60 - 4,429 - 88.58%
Level 3:	2000 - $40 - 1,600 - 80.00%
Level 4:	4000 - $20 - 3,839 - 95.98%
Luxury :	1000 - $180 - 926 - 92.60%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	16,534 - 91.86%
Average Income per Game	$1,147,200
Year to Date Revenue	$1,147,200
Expense
Pro Players Total Salaries	$87,400,000
Farm Players Total Salaries	$720,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,424,594
Farm Year To Date Expenses	$11,440
Pro Salary Cap To Date	$1,424,594
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,035,200
Pro Remaining Season Days	182
Pro Expenses Per Days	$472,432
Pro Estimated Expenses	$85,982,624
Farm Remaining Season Days	174
Farm Expenses Per Days	$4,068
Farm Estimated Expenses	$707,832
Estimated Season Expenses	$86,690,456
Season Salary Cap	$87,400,000
Estimate Under Maximum Salary Cap of $100,000,000	$12,600,000
Estimate Over Minimum Salary Cap of $25,000,000	$62,400,000
Current Bank Account	$13,859,934
Projected Bank Account	($25,795,322)

Pro Players Salaries
Mikko Rantanen	$10,500,000 (2)
-Salary Remaining :	$10,329,730
Miro Heiskanen	$9,000,000 (1)
-Salary Remaining :	$8,854,054
John Carlson	$7,700,000 (2)
-Salary Remaining :	$7,575,135
Jake McCabe	$6,750,000 (4)
-Salary Remaining :	$6,640,541
Linus Ullmark	$6,250,000 (2)
-Salary Remaining :	$6,148,649
Dylan Strome	$6,000,000 (3)
-Salary Remaining :	$5,902,703
Nick Schmaltz	$6,000,000 (1)
-Salary Remaining :	$5,902,703
Blake Coleman	$5,900,000 (4)
-Salary Remaining :	$5,804,324
Lawson Crouse	$3,500,000 (1)
-Salary Remaining :	$3,443,243
Jean-Gabriel Pageau	$3,500,000 (2)
-Salary Remaining :	$3,443,243
Mats Zuccarello	$3,000,000 (2)
-Salary Remaining :	$2,951,351
Anthony Beauvillier	$2,750,000 (2)
-Salary Remaining :	$2,705,405
Josh Manson	$2,000,000 (3)
-Salary Remaining :	$1,967,568
Sergei Bobrovsky	$2,000,000 (3)
-Salary Remaining :	$1,967,568
Brayden McNabb	$2,000,000 (1)
-Salary Remaining :	$1,967,568
Keegan Kolesar	$1,950,000 (2)
-Salary Remaining :	$1,918,378
Ross Colton	$1,925,000 (5)
-Salary Remaining :	$1,893,784
Alexandre Texier	$1,750,000 (3)
-Salary Remaining :	$1,721,622
Jake Evans	$1,750,000 (1)
-Salary Remaining :	$1,721,622
Calvin Pickard	$1,250,000 (1)
-Salary Remaining :	$1,229,730
Connor Clifton	$1,000,000 (1)
-Salary Remaining :	$983,784
Jonny Brodzinski	$925,000 (2)
-Salary Remaining :	$910,000
NJ Cap Hit	$0 (0)
Total Pro Players	23
Salary Commitment
Year 2026 : $87,400,000
Year 2027 : $62,900,000
Year 2028 : $26,325,000
Year 2029 : $14,575,000
Salary Average Commitment
Year 2026 : $66,400,000
Year 2027 : $56,900,000
Year 2028 : $20,325,000
Year 2029 : $14,575,000
Salary Cap with 1 Way Contract
Year 2026 : $87,400,000
Year 2027 : $62,900,000
Year 2028 : $26,325,000
Year 2029 : $14,575,000

Farm Players Salaries
Dylan McIlrath	$95,000 (2)
Salary Remaining :	$93,390
Kirill Kirsanov	$87,500 (1)
Salary Remaining :	$86,017
Erik Portillo	$85,000 (1)
Salary Remaining :	$83,559
Chase Pietila	$82,500 (2)
Salary Remaining :	$81,102
Simon Lundmark	$82,500 (1)
Salary Remaining :	$81,102
Zach Sawchenko	$80,000 (1)
Salary Remaining :	$78,644
Ty Young	$77,500 (3)
Salary Remaining :	$76,186
Joel Nystrom	$67,500 (1)
Salary Remaining :	$66,356
Joey Larson	$62,500 (1)
Salary Remaining :	$61,441
Total Farm Players	9
Salary Commitment
Year 2026 : $720,000
Year 2027 : $255,000
Year 2028 : $77,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $720,000
Year 2027 : $255,000
Year 2028 : $77,500
Year 2029 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$92,625,000
Farm Players Total Salaries	$2,260,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,505,676
Farm Year To Date Expenses	$37,923
Pro Salary Cap To Date	$1,505,676
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$500,676
Pro Estimated Expenses	$91,123,032
Farm Remaining Season Days	174
Farm Expenses Per Days	$12,768
Farm Estimated Expenses	$2,221,632
Estimated Season Expenses	$93,344,664
Season Salary Cap	$92,625,000
Estimate Under Maximum Salary Cap of $100,000,000	$7,375,000
Estimate Over Minimum Salary Cap of $25,000,000	$67,625,000
Current Bank Account	$43,562,216
Projected Bank Account	($49,782,448)

Pro Players Salaries
Brandon Montour	$8,000,000 (2)
-Salary Remaining :	$7,870,270
Mario Ferraro	$7,000,000 (4)
-Salary Remaining :	$6,886,486
Noah Cates	$6,750,000 (4)
-Salary Remaining :	$6,640,541
Adin Hill	$6,500,000 (4)
-Salary Remaining :	$6,394,595
Boone Jenner	$6,500,000 (4)
-Salary Remaining :	$6,394,595
Jonathan Drouin	$6,000,000 (2)
-Salary Remaining :	$5,902,703
Ryan McLeod	$5,875,000 (5)
-Salary Remaining :	$5,779,730
J.T. Compher	$5,350,000 (2)
-Salary Remaining :	$5,263,243
Samuel Girard	$4,850,000 (3)
-Salary Remaining :	$4,771,351
Filip Chytil	$4,225,000 (4)
-Salary Remaining :	$4,156,486
Scott Mayfield	$4,225,000 (4)
-Salary Remaining :	$4,156,486
Mathieu Joseph	$3,100,000 (2)
-Salary Remaining :	$3,049,730
Jordan Greenway	$3,000,000 (2)
-Salary Remaining :	$2,951,351
Nick Seeler	$3,000,000 (2)
-Salary Remaining :	$2,951,351
Adam Henrique	$3,000,000 (2)
-Salary Remaining :	$2,951,351
Jordan Martinook	$3,000,000 (4)
-Salary Remaining :	$2,951,351
Evan Rodrigues	$2,000,000 (3)
-Salary Remaining :	$1,967,568
Parker Wotherspoon	$2,000,000 (3)
-Salary Remaining :	$1,967,568
Ryan Strome	$1,750,000 (3)
-Salary Remaining :	$1,721,622
Jani Hakanpaa	$1,500,000 (2)
-Salary Remaining :	$1,475,676
Colin Blackwell	$1,250,000 (1)
-Salary Remaining :	$1,229,730
Calle Jarnkrok	$1,250,000 (1)
-Salary Remaining :	$1,229,730
Jalen Chatfield	$1,000,000 (2)
-Salary Remaining :	$983,784
Nikita Zaitsev	$1,000,000 (2)
-Salary Remaining :	$983,784
NYI Cap Hit	$500,000 (1)
-Salary Remaining :	$491,892
Total Pro Players	25
Salary Commitment
Year 2026 : $92,625,000
Year 2027 : $89,625,000
Year 2028 : $54,675,000
Year 2029 : $44,075,000
Salary Average Commitment
Year 2026 : $92,625,000
Year 2027 : $89,625,000
Year 2028 : $54,675,000
Year 2029 : $44,075,000
Salary Cap with 1 Way Contract
Year 2026 : $92,625,000
Year 2027 : $89,625,000
Year 2028 : $54,675,000
Year 2029 : $44,075,000

Farm Players Salaries
Cole Eiserman	$97,500 (3)
Salary Remaining :	$95,847
Radim Mrtka	$97,500 (3)
Salary Remaining :	$95,847
David Edstrom	$97,500 (3)
Salary Remaining :	$95,847
Sam Dickinson	$97,500 (3)
Salary Remaining :	$95,847
Olen Zellweger	$92,500 (1)
Salary Remaining :	$90,932
Charlie Elick	$92,500 (2)
Salary Remaining :	$90,932
Cole Hutson	$92,500 (3)
Salary Remaining :	$90,932
Carson Rehkopf	$92,500 (2)
Salary Remaining :	$90,932
Marat Khusnutdinov	$92,500 (1)
Salary Remaining :	$90,932
Samuel Bolduc	$90,000 (1)
Salary Remaining :	$88,475
Jonatan Berggren	$90,000 (1)
Salary Remaining :	$88,475
Paul Cotter	$90,000 (2)
Salary Remaining :	$88,475
Tyson Jost	$90,000 (2)
Salary Remaining :	$88,475
Egor Afanasyev	$90,000 (1)
Salary Remaining :	$88,475
Justin Sourdif	$90,000 (1)
Salary Remaining :	$88,475
Marshall Warren	$90,000 (2)
Salary Remaining :	$88,475
Aydar Suniev	$87,500 (2)
Salary Remaining :	$86,017
Magnus Chrona	$85,000 (1)
Salary Remaining :	$83,559
Jack Thompson	$82,500 (2)
Salary Remaining :	$81,102
Lukas Reichel	$82,500 (1)
Salary Remaining :	$81,102
Cam Dineen	$82,500 (1)
Salary Remaining :	$81,102
James Malatesta	$77,500 (1)
Salary Remaining :	$76,186
Adam Scheel	$75,000 (1)
Salary Remaining :	$73,729
Olle Eriksson Ek	$75,000 (1)
Salary Remaining :	$73,729
Carl Lindbom	$67,500 (1)
Salary Remaining :	$66,356
Djibril Toure	$62,500 (1)
Salary Remaining :	$61,441
Total Farm Players	26
Salary Commitment
Year 2026 : $2,260,000
Year 2027 : $1,107,500
Year 2028 : $482,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,260,000
Year 2027 : $1,107,500
Year 2028 : $482,500
Year 2029 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $90 - 5,412 - 90.20%
Level 2:	5000 - $58 - 5,000 - 100.00%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $17 - 4,000 - 100.00%
Luxury :	1000 - $175 - 910 - 91.00%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	17,322 - 96.23%
Average Income per Game	$1,074,330
Year to Date Revenue	$1,074,330
Expense
Pro Players Total Salaries	$84,214,125
Farm Players Total Salaries	$1,684,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,398,337
Farm Year To Date Expenses	$25,133
Pro Salary Cap To Date	$1,398,337
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,047,530
Pro Remaining Season Days	182
Pro Expenses Per Days	$455,211
Pro Estimated Expenses	$82,848,402
Farm Remaining Season Days	174
Farm Expenses Per Days	$9,517
Farm Estimated Expenses	$1,655,958
Estimated Season Expenses	$84,504,360
Season Salary Cap	$84,214,125
Estimate Under Maximum Salary Cap of $100,000,000	$15,785,875
Estimate Over Minimum Salary Cap of $25,000,000	$59,214,125
Current Bank Account	$7,699,481
Projected Bank Account	($32,757,349)

Pro Players Salaries
Jason Robertson	$9,750,000 (2)
-Salary Remaining :	$9,591,892
Quinn Hughes	$9,000,000 (1)
-Salary Remaining :	$8,854,054
Dylan Cozens	$7,661,000 (4)
-Salary Remaining :	$7,536,768
Kirill Marchenko	$6,283,375 (1)
-Salary Remaining :	$6,181,482
Lukas Dostal	$5,678,000 (2)
-Salary Remaining :	$5,585,924
Rasmus Andersson	$5,500,000 (1)
-Salary Remaining :	$5,410,811
Vince Dunn	$5,000,000 (2)
-Salary Remaining :	$4,918,919
Evan Bouchard	$5,000,000 (2)
-Salary Remaining :	$4,918,919
Matty Beniers	$4,633,375 (3)
-Salary Remaining :	$4,558,239
Pavel Dorofeyev	$4,633,375 (3)
-Salary Remaining :	$4,558,239
Brett Howden	$4,450,000 (3)
-Salary Remaining :	$4,377,838
Martin Necas	$4,000,000 (3)
-Salary Remaining :	$3,935,135
Jonas Siegenthaler	$3,250,000 (3)
-Salary Remaining :	$3,197,297
NYR CAP HIT	$2,750,000 (3)
-Salary Remaining :	$2,705,405
Viktor Arvidsson	$2,000,000 (2)
-Salary Remaining :	$1,967,568
Sam Malinski	$1,750,000 (4)
-Salary Remaining :	$1,721,622
Samuel Ersson	$1,000,000 (3)
-Salary Remaining :	$983,784
Marco Kasper	$975,000 (2)
-Salary Remaining :	$959,189
John Beecher	$900,000 (1)
-Salary Remaining :	$885,405
Total Pro Players	19
Salary Commitment
Year 2026 : $84,214,125
Year 2027 : $62,530,750
Year 2028 : $33,877,750
Year 2029 : $9,411,000
Salary Average Commitment
Year 2026 : $79,464,125
Year 2027 : $63,280,750
Year 2028 : $34,877,750
Year 2029 : $9,411,000
Salary Cap with 1 Way Contract
Year 2026 : $84,214,125
Year 2027 : $62,530,750
Year 2028 : $34,127,750
Year 2029 : $9,411,000

Farm Players Salaries
Jonathan Quick	$99,500 (1)
Salary Remaining :	$97,814
Sam Colangelo	$92,500 (1)
Salary Remaining :	$90,932
Nolan Foote	$90,000 (1)
Salary Remaining :	$88,475
Donovan Sebrango	$90,000 (1)
Salary Remaining :	$88,475
Jack Drury	$90,000 (1)
Salary Remaining :	$88,475
Matthew Kessel	$90,000 (2)
Salary Remaining :	$88,475
Bryce McConnell-Barker	$87,500 (2)
Salary Remaining :	$86,017
Maksymilian Szuber	$82,500 (1)
Salary Remaining :	$81,102
Declan Carlile	$82,500 (1)
Salary Remaining :	$81,102
Zac Jones	$82,500 (2)
Salary Remaining :	$81,102
Viktor Neuchev	$82,500 (1)
Salary Remaining :	$81,102
Olivier Nadeau	$82,500 (1)
Salary Remaining :	$81,102
Marc-Andre Gaudet	$77,500 (1)
Salary Remaining :	$76,186
Scott Ratzlaff	$77,500 (3)
Salary Remaining :	$76,186
Luca Marrelli	$75,000 (1)
Salary Remaining :	$73,729
Kevin Mandolese	$75,000 (1)
Salary Remaining :	$73,729
Connor Kurth	$72,500 (2)
Salary Remaining :	$71,271
Emmitt Finnie	$67,500 (1)
Salary Remaining :	$66,356
Matt Murray	$62,500 (1)
Salary Remaining :	$61,441
Viliam Kmec	$62,500 (2)
Salary Remaining :	$61,441
Jake Livanavage	$62,500 (2)
Salary Remaining :	$61,441
Total Farm Players	21
Salary Commitment
Year 2026 : $1,684,500
Year 2027 : $535,000
Year 2028 : $77,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,684,500
Year 2027 : $535,000
Year 2028 : $77,500
Year 2029 : $0

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Center
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $70 - 0 - 0.00%
Level 3:	2000 - $48 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $160 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$97,064,125
Farm Players Total Salaries	$2,062,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,587,662
Farm Year To Date Expenses	$33,531
Pro Salary Cap To Date	$1,587,662
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$524,671
Pro Estimated Expenses	$95,490,122
Farm Remaining Season Days	174
Farm Expenses Per Days	$11,653
Farm Estimated Expenses	$2,027,622
Estimated Season Expenses	$97,517,744
Season Salary Cap	$97,064,125
Estimate Under Maximum Salary Cap of $100,000,000	$2,935,875
Estimate Over Minimum Salary Cap of $25,000,000	$72,064,125
Current Bank Account	$36,836,274
Projected Bank Account	($60,681,470)

Pro Players Salaries
OTT Cap Hit	$9,425,000 (2)
-Salary Remaining :	$9,272,162
Dylan Holloway	$7,661,125 (3)
-Salary Remaining :	$7,536,891
Alexander Wennberg	$7,370,000 (1)
-Salary Remaining :	$7,250,486
Kyle Palmieri	$6,000,000 (2)
-Salary Remaining :	$5,902,703
Thomas Chabot	$5,963,750 (1)
-Salary Remaining :	$5,867,041
Marcus Pettersson	$5,875,000 (5)
-Salary Remaining :	$5,779,730
Morgan Geekie	$5,594,500 (2)
-Salary Remaining :	$5,503,778
Kevin Lankinen	$5,500,000 (3)
-Salary Remaining :	$5,410,811
Charlie Lindgren	$5,500,000 (2)
-Salary Remaining :	$5,410,811
Joel Farabee	$4,225,000 (5)
-Salary Remaining :	$4,156,486
Taylor Raddysh	$4,000,000 (3)
-Salary Remaining :	$3,935,135
Vitali Kravtsov	$4,000,000 (3)
-Salary Remaining :	$3,935,135
Anton Lundell	$3,800,125 (1)
-Salary Remaining :	$3,738,501
Eeli Tolvanen	$3,250,000 (2)
-Salary Remaining :	$3,197,297
Emil Lilleberg	$2,830,750 (1)
-Salary Remaining :	$2,784,846
Mikey Anderson	$2,293,875 (1)
-Salary Remaining :	$2,256,677
Blake Lizotte	$2,250,000 (4)
-Salary Remaining :	$2,213,514
Cody Ceci	$2,000,000 (2)
-Salary Remaining :	$1,967,568
Shayne Gostisbehere	$2,000,000 (1)
-Salary Remaining :	$1,967,568
Conor Timmins	$1,700,000 (3)
-Salary Remaining :	$1,672,432
Frederick Gaudreau	$1,500,000 (1)
-Salary Remaining :	$1,475,676
Easton Cowan	$975,000 (3)
-Salary Remaining :	$959,189
Benoit Olivier-Groulx	$900,000 (1)
-Salary Remaining :	$885,405
Mike Benning	$900,000 (2)
-Salary Remaining :	$885,405
Luke Glendening	$775,000 (1)
-Salary Remaining :	$762,432
Adam Erne	$775,000 (1)
-Salary Remaining :	$762,432
Total Pro Players	26
Salary Commitment
Year 2026 : $97,064,125
Year 2027 : $65,430,625
Year 2028 : $36,186,125
Year 2029 : $12,350,000
Salary Average Commitment
Year 2026 : $97,064,125
Year 2027 : $68,855,625
Year 2028 : $36,186,125
Year 2029 : $12,350,000
Salary Cap with 1 Way Contract
Year 2026 : $97,064,125
Year 2027 : $68,855,625
Year 2028 : $36,186,125
Year 2029 : $12,350,000

Farm Players Salaries
Isaac Howard	$97,500 (2)
Salary Remaining :	$95,847
Jani Nyman	$92,500 (1)
Salary Remaining :	$90,932
Carter George	$92,500 (2)
Salary Remaining :	$90,932
Mattias Havelid	$92,500 (2)
Salary Remaining :	$90,932
Owen Beck	$92,500 (2)
Salary Remaining :	$90,932
Aleksi Heimosalmi	$92,500 (1)
Salary Remaining :	$90,932
Felix Unger Sorum	$92,500 (2)
Salary Remaining :	$90,932
Tristan Broz	$92,500 (1)
Salary Remaining :	$90,932
Valtteri Puustinen	$90,000 (1)
Salary Remaining :	$88,475
Samuel Helenius	$90,000 (1)
Salary Remaining :	$88,475
Jacob Bernard-Docker	$90,000 (1)
Salary Remaining :	$88,475
Ty Nelson	$87,500 (2)
Salary Remaining :	$86,017
Simon Robertsson	$87,500 (1)
Salary Remaining :	$86,017
Caden Price	$87,500 (3)
Salary Remaining :	$86,017
Jacob Fowler	$87,500 (2)
Salary Remaining :	$86,017
Mikael Pyyhtia	$82,500 (1)
Salary Remaining :	$81,102
John Farinacci	$82,500 (2)
Salary Remaining :	$81,102
Ty Voit	$77,500 (1)
Salary Remaining :	$76,186
Brett Berard	$77,500 (1)
Salary Remaining :	$76,186
Patrick Brown	$77,500 (1)
Salary Remaining :	$76,186
Max Wanner	$75,000 (2)
Salary Remaining :	$73,729
Jett Woo	$75,000 (1)
Salary Remaining :	$73,729
Dylan Garand	$75,000 (1)
Salary Remaining :	$73,729
Samu Tuomaala	$75,000 (2)
Salary Remaining :	$73,729
Total Farm Players	24
Salary Commitment
Year 2026 : $2,062,500
Year 2027 : $962,500
Year 2028 : $87,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,062,500
Year 2027 : $962,500
Year 2028 : $87,500
Year 2029 : $0

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $100 - 5,365 - 89.42%
Level 2:	5000 - $60 - 4,779 - 95.58%
Level 3:	2000 - $35 - 1,764 - 88.20%
Level 4:	4000 - $20 - 4,000 - 100.00%
Luxury :	1000 - $200 - 892 - 89.20%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	16,800 - 93.33%
Average Income per Game	$1,143,380
Year to Date Revenue	$1,143,380
Expense
Pro Players Total Salaries	$81,744,125
Farm Players Total Salaries	$790,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,316,661
Farm Year To Date Expenses	$14,321
Pro Salary Cap To Date	$1,316,661
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,878,580
Pro Remaining Season Days	182
Pro Expenses Per Days	$441,860
Pro Estimated Expenses	$80,418,520
Farm Remaining Season Days	174
Farm Expenses Per Days	$4,463
Farm Estimated Expenses	$776,562
Estimated Season Expenses	$81,195,082
Season Salary Cap	$81,744,125
Estimate Under Maximum Salary Cap of $100,000,000	$18,255,875
Estimate Over Minimum Salary Cap of $25,000,000	$56,744,125
Current Bank Account	$12,738,709
Projected Bank Account	($21,577,793)

Pro Players Salaries
Sidney Crosby	$11,000,000 (1)
-Salary Remaining :	$10,821,622
Matthew Tkachuk	$7,250,000 (3)
-Salary Remaining :	$7,132,432
Nikita Zadorov	$6,700,000 (3)
-Salary Remaining :	$6,591,351
Tim Stutzle	$5,963,750 (2)
-Salary Remaining :	$5,867,041
Matt Boldy	$5,427,500 (1)
-Salary Remaining :	$5,339,486
Claude Giroux	$5,287,500 (2)
-Salary Remaining :	$5,201,757
Josh Doan	$5,050,000 (5)
-Salary Remaining :	$4,968,108
Aaron Ekblad	$5,000,000 (2)
-Salary Remaining :	$4,918,919
Ivan Provorov	$5,000,000 (1)
-Salary Remaining :	$4,918,919
Tyler Myers	$4,600,000 (3)
-Salary Remaining :	$4,525,405
Sam Reinhart	$4,500,000 (1)
-Salary Remaining :	$4,427,027
Cole Sillinger	$3,527,875 (2)
-Salary Remaining :	$3,470,666
Tyson Foerster	$2,981,875 (2)
-Salary Remaining :	$2,933,520
Jamie Benn	$2,500,000 (2)
-Salary Remaining :	$2,459,459
Dan Vladar	$1,750,000 (3)
-Salary Remaining :	$1,721,622
Connor Ingram	$1,605,625 (1)
-Salary Remaining :	$1,579,588
Simon Edvinsson	$975,000 (1)
-Salary Remaining :	$959,189
Matvei Michkov	$975,000 (2)
-Salary Remaining :	$959,189
Denver Barkey	$875,000 (3)
-Salary Remaining :	$860,811
David Spacek	$775,000 (1)
-Salary Remaining :	$762,432
Total Pro Players	20
Salary Commitment
Year 2026 : $81,744,125
Year 2027 : $52,461,000
Year 2028 : $26,225,000
Year 2029 : $5,050,000
Salary Average Commitment
Year 2026 : $76,744,125
Year 2027 : $52,461,000
Year 2028 : $26,225,000
Year 2029 : $5,050,000
Salary Cap with 1 Way Contract
Year 2026 : $81,744,125
Year 2027 : $52,461,000
Year 2028 : $26,225,000
Year 2029 : $5,050,000

Farm Players Salaries
Rodrigo Abols	$95,000 (1)
Salary Remaining :	$93,390
Justin Holl	$95,000 (1)
Salary Remaining :	$93,390
Jaxson Stauber	$85,000 (1)
Salary Remaining :	$83,559
Hunter McDonald	$82,500 (1)
Salary Remaining :	$81,102
Noah Powell	$77,500 (3)
Salary Remaining :	$76,186
Ryder Rolston	$77,500 (1)
Salary Remaining :	$76,186
Carter Gylander	$75,000 (1)
Salary Remaining :	$73,729
Niko Huuhtanen	$67,500 (1)
Salary Remaining :	$66,356
Sam Lipkin	$67,500 (2)
Salary Remaining :	$66,356
Alexis Gendron	$67,500 (2)
Salary Remaining :	$66,356
Total Farm Players	10
Salary Commitment
Year 2026 : $790,000
Year 2027 : $212,500
Year 2028 : $77,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $790,000
Year 2027 : $212,500
Year 2028 : $77,500
Year 2029 : $0

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $500 - 0 - 0.00%
Level 2:	5000 - $149 - 0 - 0.00%
Level 3:	2000 - $148 - 0 - 0.00%
Level 4:	4000 - $147 - 0 - 0.00%
Luxury :	1000 - $999 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,063,687
Farm Players Total Salaries	$2,062,300
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,509,329
Farm Year To Date Expenses	$36,629
Pro Salary Cap To Date	$1,509,329
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$508,452
Pro Estimated Expenses	$92,538,264
Farm Remaining Season Days	174
Farm Expenses Per Days	$11,651
Farm Estimated Expenses	$2,027,274
Estimated Season Expenses	$94,565,538
Season Salary Cap	$94,063,687
Estimate Under Maximum Salary Cap of $100,000,000	$5,936,313
Estimate Over Minimum Salary Cap of $25,000,000	$69,063,687
Current Bank Account	$74,627,624
Projected Bank Account	($19,937,914)

Pro Players Salaries
Leon Draisaitl	$12,500,000 (2)
-Salary Remaining :	$12,297,297
Artemi Panarin	$10,500,000 (2)
-Salary Remaining :	$10,329,730
Zach Hyman	$9,175,000 (2)
-Salary Remaining :	$9,026,216
Seth Jones	$8,350,000 (2)
-Salary Remaining :	$8,214,595
Jonathan Marchessault	$7,000,000 (2)
-Salary Remaining :	$6,886,486
Thomas Harley	$6,972,250 (2)
-Salary Remaining :	$6,859,186
Gabriel Vilardi	$6,904,187 (4)
-Salary Remaining :	$6,792,227
Cam Fowler	$6,000,000 (2)
-Salary Remaining :	$5,902,703
Brett Pesce	$6,000,000 (1)
-Salary Remaining :	$5,902,703
Vincent Trocheck	$5,500,000 (1)
-Salary Remaining :	$5,410,811
Cody Glass	$2,575,000 (1)
-Salary Remaining :	$2,533,243
John Gibson	$2,300,000 (2)
-Salary Remaining :	$2,262,703
J.J. Moser	$1,750,000 (3)
-Salary Remaining :	$1,721,622
Carson Soucy	$1,400,000 (1)
-Salary Remaining :	$1,377,297
Jayden Struble	$1,172,250 (1)
-Salary Remaining :	$1,153,241
Brandon Saad	$1,000,000 (3)
-Salary Remaining :	$983,784
Alex Kerfoot	$1,000,000 (4)
-Salary Remaining :	$983,784
Reilly Smith	$1,000,000 (1)
-Salary Remaining :	$983,784
Sean Kuraly	$995,000 (1)
-Salary Remaining :	$978,865
Philipp Grubauer	$995,000 (1)
-Salary Remaining :	$978,865
Danila Yurov	$975,000 (3)
-Salary Remaining :	$959,189
Total Pro Players	21
Salary Commitment
Year 2026 : $94,063,687
Year 2027 : $74,426,437
Year 2028 : $11,629,187
Year 2029 : $7,904,187
Salary Average Commitment
Year 2026 : $53,563,687
Year 2027 : $45,426,437
Year 2028 : $11,629,187
Year 2029 : $7,904,187
Salary Cap with 1 Way Contract
Year 2026 : $94,063,687
Year 2027 : $74,426,437
Year 2028 : $11,629,187
Year 2029 : $7,904,187

Farm Players Salaries
Vitek Vanecek	$99,500 (2)
Salary Remaining :	$97,814
Tyler Boucher	$97,500 (1)
Salary Remaining :	$95,847
Zachary L'Heureux	$97,500 (2)
Salary Remaining :	$95,847
Berkly Catton	$97,500 (3)
Salary Remaining :	$95,847
Niklas Kokko	$92,500 (2)
Salary Remaining :	$90,932
Gavin Brindley	$92,500 (3)
Salary Remaining :	$90,932
Zack Ostapchuk	$92,500 (1)
Salary Remaining :	$90,932
Michael Dipietro	$90,300 (1)
Salary Remaining :	$88,769
Boris Katchouk	$90,000 (1)
Salary Remaining :	$88,475
Isak Rosen	$90,000 (1)
Salary Remaining :	$88,475
Avery Hayes	$90,000 (1)
Salary Remaining :	$88,475
Vinnie Hinostroza	$90,000 (2)
Salary Remaining :	$88,475
Max Jones	$90,000 (2)
Salary Remaining :	$88,475
Ty Dellandrea	$90,000 (1)
Salary Remaining :	$88,475
Ryan Johnson	$90,000 (1)
Salary Remaining :	$88,475
Alexander Alexeyev	$82,500 (1)
Salary Remaining :	$81,102
Mats Lindgren	$82,500 (2)
Salary Remaining :	$81,102
Luca Pinelli	$82,500 (3)
Salary Remaining :	$81,102
Jakub Skarek	$75,000 (1)
Salary Remaining :	$73,729
Jacob Perreault	$75,000 (2)
Salary Remaining :	$73,729
Gabriel Fortier	$75,000 (2)
Salary Remaining :	$73,729
Stanislav Svozil	$75,000 (2)
Salary Remaining :	$73,729
Mikael Diotte	$62,500 (2)
Salary Remaining :	$61,441
Logan Morrison	$62,500 (1)
Salary Remaining :	$61,441
Total Farm Players	24
Salary Commitment
Year 2026 : $2,062,300
Year 2027 : $1,112,000
Year 2028 : $272,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,062,300
Year 2027 : $1,112,000
Year 2028 : $272,500
Year 2029 : $0

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 5,597 - 93.28%
Level 2:	5000 - $60 - 4,489 - 89.78%
Level 3:	2000 - $35 - 1,942 - 97.10%
Level 4:	4000 - $20 - 3,655 - 91.38%
Luxury :	1000 - $200 - 986 - 98.60%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	16,669 - 92.61%
Average Income per Game	$1,167,310
Year to Date Revenue	$1,167,310
Expense
Pro Players Total Salaries	$92,277,074
Farm Players Total Salaries	$2,417,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,505,845
Farm Year To Date Expenses	$39,986
Pro Salary Cap To Date	$1,505,845
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$47,859,710
Pro Remaining Season Days	182
Pro Expenses Per Days	$498,795
Pro Estimated Expenses	$90,780,690
Farm Remaining Season Days	174
Farm Expenses Per Days	$13,658
Farm Estimated Expenses	$2,376,492
Estimated Season Expenses	$93,157,182
Season Salary Cap	$92,277,074
Estimate Under Maximum Salary Cap of $100,000,000	$7,722,926
Estimate Over Minimum Salary Cap of $25,000,000	$67,277,074
Current Bank Account	$51,674,813
Projected Bank Account	$6,377,341

Pro Players Salaries
SJ Cap Hit	$15,500,000 (3)
-Salary Remaining :	$15,248,649
Jared McCann	$13,000,000 (4)
-Salary Remaining :	$12,789,189
Charlie Coyle	$8,000,000 (4)
-Salary Remaining :	$7,870,270
Casey Mittelstadt	$8,000,000 (4)
-Salary Remaining :	$7,870,270
Brayden Schenn	$7,500,000 (4)
-Salary Remaining :	$7,378,378
Conor Garland	$5,500,000 (1)
-Salary Remaining :	$5,410,811
Rasmus Sandin	$5,390,312 (4)
-Salary Remaining :	$5,302,902
Pyotr Kochetkov	$3,750,000 (3)
-Salary Remaining :	$3,689,189
Andrew Peeke	$3,740,000 (4)
-Salary Remaining :	$3,679,351
Ryan Lindgren	$3,250,000 (2)
-Salary Remaining :	$3,197,297
Justus Annunen	$3,156,200 (3)
-Salary Remaining :	$3,105,018
Henri Jokiharju	$3,100,000 (1)
-Salary Remaining :	$3,049,730
Yegor Zamula	$2,575,000 (4)
-Salary Remaining :	$2,533,243
Vasily Podkolzin	$2,362,562 (3)
-Salary Remaining :	$2,324,250
Brett Leason	$1,750,000 (4)
-Salary Remaining :	$1,721,622
Mason Lohrei	$1,461,125 (3)
-Salary Remaining :	$1,437,431
Linus Karlsson	$1,316,875 (2)
-Salary Remaining :	$1,295,520
Miles Wood	$1,300,000 (1)
-Salary Remaining :	$1,278,919
Tanner Laczynski	$1,000,000 (4)
-Salary Remaining :	$983,784
Collin Graf	$625,000 (1)
-Salary Remaining :	$614,865
Total Pro Players	20
Salary Commitment
Year 2026 : $92,277,074
Year 2027 : $77,752,074
Year 2028 : $62,835,199
Year 2029 : $50,955,312
Salary Average Commitment
Year 2026 : $86,777,074
Year 2027 : $81,752,074
Year 2028 : $77,185,199
Year 2029 : $50,955,312
Salary Cap with 1 Way Contract
Year 2026 : $92,277,074
Year 2027 : $81,752,074
Year 2028 : $77,185,199
Year 2029 : $50,955,312

Farm Players Salaries
Reid Schaefer	$97,500 (1)
Salary Remaining :	$95,847
Nathan Gaucher	$97,500 (1)
Salary Remaining :	$95,847
Trevor Connelly	$97,500 (2)
Salary Remaining :	$95,847
David Jiricek	$97,500 (1)
Salary Remaining :	$95,847
Pierre-Olivier Joseph	$95,000 (2)
Salary Remaining :	$93,390
Sammy Blais	$95,000 (2)
Salary Remaining :	$93,390
Matyas Sapovaliv	$92,500 (2)
Salary Remaining :	$90,932
Cam Lund	$92,500 (1)
Salary Remaining :	$90,932
Artyom Duda	$92,500 (2)
Salary Remaining :	$90,932
Adam Edstrom	$90,000 (1)
Salary Remaining :	$88,475
Juuso Parssinen	$90,000 (1)
Salary Remaining :	$88,475
Tobias Bjornfot	$90,000 (1)
Salary Remaining :	$88,475
Miko Matikka	$87,500 (1)
Salary Remaining :	$86,017
Ondrej Becher	$87,500 (1)
Salary Remaining :	$86,017
Ilya Protas	$87,500 (2)
Salary Remaining :	$86,017
Callum Tung	$87,500 (1)
Salary Remaining :	$86,017
Drew Fortescue	$87,500 (2)
Salary Remaining :	$86,017
Yaniv Perets	$82,500 (1)
Salary Remaining :	$81,102
Skyler Brind'Amour	$82,500 (1)
Salary Remaining :	$81,102
Dans Locmelis	$82,500 (2)
Salary Remaining :	$81,102
Cole McWard	$82,500 (1)
Salary Remaining :	$81,102
Stephen Halliday	$82,500 (1)
Salary Remaining :	$81,102
Jaden Lipinski	$82,500 (1)
Salary Remaining :	$81,102
Christian Kyrou	$82,500 (2)
Salary Remaining :	$81,102
Jaroslav Chmelar	$77,500 (1)
Salary Remaining :	$76,186
Shane Lachance	$72,500 (2)
Salary Remaining :	$71,271
Tyson Gross	$62,500 (1)
Salary Remaining :	$61,441
Tim Washe	$62,500 (1)
Salary Remaining :	$61,441
Total Farm Players	28
Salary Commitment
Year 2026 : $2,417,500
Year 2027 : $885,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,112,500
Year 2027 : $730,000
Year 2028 : $0
Year 2029 : $0

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,310,188
Farm Players Total Salaries	$905,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,040,706
Farm Year To Date Expenses	$12,175
Pro Salary Cap To Date	$1,040,706
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$336,812
Pro Estimated Expenses	$61,299,784
Farm Remaining Season Days	174
Farm Expenses Per Days	$5,113
Farm Estimated Expenses	$889,662
Estimated Season Expenses	$62,189,446
Season Salary Cap	$62,310,188
Estimate Under Maximum Salary Cap of $100,000,000	$37,689,812
Estimate Over Minimum Salary Cap of $25,000,000	$37,310,188
Current Bank Account	$4,915,452
Projected Bank Account	($57,273,994)

Pro Players Salaries
SEA Cap Hit	$17,600,000 (3)
-Salary Remaining :	$17,314,595
Patrik Laine	$8,000,000 (1)
-Salary Remaining :	$7,870,270
Juuse Saros	$8,000,000 (1)
-Salary Remaining :	$7,870,270
Jordan Binnington	$5,500,000 (2)
-Salary Remaining :	$5,410,811
Samuel Montembeault	$4,000,000 (3)
-Salary Remaining :	$3,935,135
Erik Haula	$3,250,000 (2)
-Salary Remaining :	$3,197,297
Nico Sturm	$2,100,000 (1)
-Salary Remaining :	$2,065,946
Noel Acciari	$2,000,000 (2)
-Salary Remaining :	$1,967,568
Brayden Pachal	$1,937,688 (2)
-Salary Remaining :	$1,906,266
Troy Stecher	$1,000,000 (1)
-Salary Remaining :	$983,784
Nick Blankenburg	$1,000,000 (3)
-Salary Remaining :	$983,784
Garnet Hathaway	$1,000,000 (1)
-Salary Remaining :	$983,784
Sonny Milano	$990,000 (1)
-Salary Remaining :	$973,946
Alex Barre-Boulet	$950,000 (2)
-Salary Remaining :	$934,595
Logan O'Connor	$907,500 (2)
-Salary Remaining :	$892,784
Jakub Brabenec	$825,000 (2)
-Salary Remaining :	$811,622
Ryan Ufko	$825,000 (1)
-Salary Remaining :	$811,622
Marc Del Gaizo	$825,000 (1)
-Salary Remaining :	$811,622
Jeff Skinner	$800,000 (1)
-Salary Remaining :	$787,027
Hunter Shepard	$800,000 (1)
-Salary Remaining :	$787,027
Total Pro Players	20
Salary Commitment
Year 2026 : $62,310,188
Year 2027 : $31,220,188
Year 2028 : $9,500,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $54,310,188
Year 2027 : $37,970,188
Year 2028 : $22,600,000
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $62,310,188
Year 2027 : $37,970,188
Year 2028 : $22,600,000
Year 2029 : $0

Farm Players Salaries
Gabe Perreault	$97,500 (3)
Salary Remaining :	$95,847
Scott Morrow	$92,500 (1)
Salary Remaining :	$90,932
Cross Hanas	$92,500 (1)
Salary Remaining :	$90,932
Antti Tuomisto	$90,000 (1)
Salary Remaining :	$88,475
Guillaume Richard	$82,500 (1)
Salary Remaining :	$81,102
Domenick Fensore	$82,500 (1)
Salary Remaining :	$81,102
Aatu Jamsen	$82,500 (2)
Salary Remaining :	$81,102
Victor Soderstrom	$82,500 (2)
Salary Remaining :	$81,102
Ty Murchison	$77,500 (2)
Salary Remaining :	$76,186
Karsen Dorwart	$62,500 (2)
Salary Remaining :	$61,441
Ilya Safonov	$62,500 (1)
Salary Remaining :	$61,441
Total Farm Players	11
Salary Commitment
Year 2026 : $905,000
Year 2027 : $402,500
Year 2028 : $97,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $905,000
Year 2027 : $402,500
Year 2028 : $97,500
Year 2029 : $0

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $76 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$93,480,000
Farm Players Total Salaries	$973,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,515,891
Farm Year To Date Expenses	$16,500
Pro Salary Cap To Date	$1,515,891
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$505,297
Pro Estimated Expenses	$91,964,054
Farm Remaining Season Days	174
Farm Expenses Per Days	$5,500
Farm Estimated Expenses	$957,000
Estimated Season Expenses	$92,921,054
Season Salary Cap	$93,480,000
Estimate Under Maximum Salary Cap of $100,000,000	$6,520,000
Estimate Over Minimum Salary Cap of $25,000,000	$68,480,000
Current Bank Account	$41,876,626
Projected Bank Account	($51,044,428)

Pro Players Salaries
Nikolaj Ehlers	$9,000,000 (4)
-Salary Remaining :	$8,854,054
Adam Fox	$8,000,000 (2)
-Salary Remaining :	$7,870,270
Dmitry Orlov	$7,500,000 (4)
-Salary Remaining :	$7,378,378
Chandler Stephenson	$7,000,000 (2)
-Salary Remaining :	$6,886,486
Mason Marchment	$5,875,000 (4)
-Salary Remaining :	$5,779,730
Jordan Spence	$5,875,000 (5)
-Salary Remaining :	$5,779,730
Jack Roslovic	$5,555,000 (3)
-Salary Remaining :	$5,464,919
Cole Caufield	$5,000,000 (3)
-Salary Remaining :	$4,918,919
Trevor Moore	$5,000,000 (4)
-Salary Remaining :	$4,918,919
Joonas Korpisalo	$4,750,000 (1)
-Salary Remaining :	$4,672,973
Oliver Ekman-Larsson	$4,375,000 (3)
-Salary Remaining :	$4,304,054
Sam Bennett	$4,300,000 (2)
-Salary Remaining :	$4,230,270
Yegor Sharangovich	$4,175,000 (1)
-Salary Remaining :	$4,107,297
Eetu Luostarinen	$4,000,000 (2)
-Salary Remaining :	$3,935,135
Ryan O'Reilly	$3,500,000 (2)
-Salary Remaining :	$3,443,243
Brian Dumoulin	$2,250,000 (3)
-Salary Remaining :	$2,213,514
Eric Robinson	$1,500,000 (3)
-Salary Remaining :	$1,475,676
Tanner Pearson	$1,000,000 (1)
-Salary Remaining :	$983,784
Zach Aston-Reese	$975,000 (1)
-Salary Remaining :	$959,189
Matthew Schaefer	$975,000 (3)
-Salary Remaining :	$959,189
Calum Ritchie	$975,000 (3)
-Salary Remaining :	$959,189
A.J. Greer	$950,000 (1)
-Salary Remaining :	$934,595
Brandon Bussi	$950,000 (1)
-Salary Remaining :	$934,595
Total Pro Players	23
Salary Commitment
Year 2026 : $93,480,000
Year 2027 : $80,680,000
Year 2028 : $53,880,000
Year 2029 : $33,250,000
Salary Average Commitment
Year 2026 : $86,480,000
Year 2027 : $73,680,000
Year 2028 : $53,880,000
Year 2029 : $33,250,000
Salary Cap with 1 Way Contract
Year 2026 : $93,480,000
Year 2027 : $80,680,000
Year 2028 : $53,880,000
Year 2029 : $33,250,000

Farm Players Salaries
Nikolas Matinpalo	$99,500 (1)
Salary Remaining :	$97,814
Justin Danforth	$99,000 (1)
Salary Remaining :	$97,322
Kyle Capobianco	$95,000 (2)
Salary Remaining :	$93,390
Jordan Oesterle	$95,000 (1)
Salary Remaining :	$93,390
Martin Misiak	$92,500 (1)
Salary Remaining :	$90,932
Cal Petersen	$90,000 (2)
Salary Remaining :	$88,475
Leevi Merilainen	$87,500 (1)
Salary Remaining :	$86,017
Angus Booth	$82,500 (2)
Salary Remaining :	$81,102
Luke Tuch	$82,500 (2)
Salary Remaining :	$81,102
David Tendeck	$75,000 (1)
Salary Remaining :	$73,729
David Goyette	$75,000 (1)
Salary Remaining :	$73,729
Total Farm Players	11
Salary Commitment
Year 2026 : $973,500
Year 2027 : $350,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $973,500
Year 2027 : $350,000
Year 2028 : $0
Year 2029 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$86,387,500
Farm Players Total Salaries	$2,405,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,432,499
Farm Year To Date Expenses	$37,458
Pro Salary Cap To Date	$1,432,499
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$466,959
Pro Estimated Expenses	$84,986,538
Farm Remaining Season Days	174
Farm Expenses Per Days	$13,588
Farm Estimated Expenses	$2,364,312
Estimated Season Expenses	$87,350,850
Season Salary Cap	$86,387,500
Estimate Under Maximum Salary Cap of $100,000,000	$13,612,500
Estimate Over Minimum Salary Cap of $25,000,000	$61,387,500
Current Bank Account	$16,791,626
Projected Bank Account	($70,559,224)

Pro Players Salaries
Mark Stone	$13,300,000 (2)
-Salary Remaining :	$13,084,324
Brady Tkachuk	$10,825,000 (5)
-Salary Remaining :	$10,649,459
Jesper Bratt	$8,375,000 (4)
-Salary Remaining :	$8,239,189
Sebastian Aho	$8,000,000 (3)
-Salary Remaining :	$7,870,270
Jake Guentzel	$8,000,000 (2)
-Salary Remaining :	$7,870,270
Brandon Hagel	$6,500,000 (2)
-Salary Remaining :	$6,394,595
Zach Werenski	$5,963,750 (2)
-Salary Remaining :	$5,867,041
Alex Tuch	$5,250,000 (1)
-Salary Remaining :	$5,164,865
Elias Lindholm	$5,050,000 (3)
-Salary Remaining :	$4,968,108
Brandt Clarke	$3,936,250 (1)
-Salary Remaining :	$3,872,419
Hampus Lindholm	$2,687,500 (1)
-Salary Remaining :	$2,643,919
Bowen Byram	$2,500,000 (3)
-Salary Remaining :	$2,459,459
Scott Wedgewood	$1,250,000 (1)
-Salary Remaining :	$1,229,730
Luke Hughes	$975,000 (1)
-Salary Remaining :	$959,189
Ian Cole	$975,000 (1)
-Salary Remaining :	$959,189
Michael Carcone	$950,000 (1)
-Salary Remaining :	$934,595
Brock Faber	$925,000 (1)
-Salary Remaining :	$910,000
Logan Stankoven	$925,000 (1)
-Salary Remaining :	$910,000
Total Pro Players	18
Salary Commitment
Year 2026 : $86,387,500
Year 2027 : $68,513,750
Year 2028 : $34,750,000
Year 2029 : $19,200,000
Salary Average Commitment
Year 2026 : $86,387,500
Year 2027 : $68,513,750
Year 2028 : $34,750,000
Year 2029 : $19,200,000
Salary Cap with 1 Way Contract
Year 2026 : $86,387,500
Year 2027 : $68,513,750
Year 2028 : $34,750,000
Year 2029 : $19,200,000

Farm Players Salaries
Josh Dunne	$97,500 (2)
Salary Remaining :	$95,847
Rutger McGroarty	$97,500 (3)
Salary Remaining :	$95,847
Alex Petrovic	$97,500 (2)
Salary Remaining :	$95,847
Jimmy Snuggerud	$97,500 (3)
Salary Remaining :	$95,847
Daniil But	$97,500 (3)
Salary Remaining :	$95,847
Ben Kindel	$97,500 (3)
Salary Remaining :	$95,847
Jesper Wallstedt	$97,500 (1)
Salary Remaining :	$95,847
Oliver Moore	$97,500 (3)
Salary Remaining :	$95,847
Cayden Primeau	$95,000 (2)
Salary Remaining :	$93,390
Elias Salomonsson	$92,500 (2)
Salary Remaining :	$90,932
Leon Muggli	$92,500 (2)
Salary Remaining :	$90,932
Artur Akhtyamov	$90,000 (2)
Salary Remaining :	$88,475
Sasha Pastujov	$90,000 (1)
Salary Remaining :	$88,475
Adam Sykora	$90,000 (1)
Salary Remaining :	$88,475
Rory Kerins	$90,000 (2)
Salary Remaining :	$88,475
Adam Engstrom	$87,500 (1)
Salary Remaining :	$86,017
Jordan Dumais	$87,500 (1)
Salary Remaining :	$86,017
Remi Poirier	$85,000 (1)
Salary Remaining :	$83,559
Lukas Cormier	$82,500 (2)
Salary Remaining :	$81,102
Danila Klimovich	$82,500 (1)
Salary Remaining :	$81,102
Victor Mancini	$82,500 (2)
Salary Remaining :	$81,102
Alex Bump	$77,500 (2)
Salary Remaining :	$76,186
Kieron Walton	$72,500 (2)
Salary Remaining :	$71,271
Domenic Divincentiis	$67,500 (2)
Salary Remaining :	$66,356
Noah Steen	$67,500 (2)
Salary Remaining :	$66,356
Jack Devine	$67,500 (2)
Salary Remaining :	$66,356
Brandon Buhr	$62,500 (1)
Salary Remaining :	$61,441
Matthew Dimarsico	$62,500 (1)
Salary Remaining :	$61,441
Total Farm Players	28
Salary Commitment
Year 2026 : $2,405,000
Year 2027 : $1,660,000
Year 2028 : $487,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,242,500
Year 2027 : $1,602,500
Year 2028 : $487,500
Year 2029 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - $68 - 5,740 - 95.66%
Level 2:	5000 - $55 - 4,857 - 97.14%
Level 3:	2000 - $31 - 1,860 - 93.00%
Level 4:	4000 - $22 - 3,816 - 95.39%
Luxury :	1000 - $135 - 1,000 - 100.00%
Total Capacity :	18000
Income
Home Games Left	40
Average Attendance - %	17,272 - 95.96%
Average Income per Game	$934,022
Year to Date Revenue	$1,868,044
Expense
Pro Players Total Salaries	$90,791,875
Farm Players Total Salaries	$1,144,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,396,489
Farm Year To Date Expenses	$27,322
Pro Salary Cap To Date	$1,396,489
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,360,880
Pro Remaining Season Days	182
Pro Expenses Per Days	$490,767
Pro Estimated Expenses	$89,319,594
Farm Remaining Season Days	174
Farm Expenses Per Days	$6,466
Farm Estimated Expenses	$1,125,084
Estimated Season Expenses	$90,444,678
Season Salary Cap	$90,791,875
Estimate Under Maximum Salary Cap of $100,000,000	$9,208,125
Estimate Over Minimum Salary Cap of $25,000,000	$65,791,875
Current Bank Account	$22,565,031
Projected Bank Account	($30,518,767)

Pro Players Salaries
Nick Suzuki	$11,650,000 (5)
-Salary Remaining :	$11,461,081
Kirill Kaprizov	$10,500,000 (2)
-Salary Remaining :	$10,329,730
Brayden Point	$10,500,000 (3)
-Salary Remaining :	$10,329,730
Jackson Lacombe	$7,661,125 (4)
-Salary Remaining :	$7,536,891
Noah Dobson	$7,525,000 (4)
-Salary Remaining :	$7,402,973
Gustav Forsling	$7,500,000 (4)
-Salary Remaining :	$7,378,378
Artturi Lehkonen	$4,500,000 (1)
-Salary Remaining :	$4,427,027
Clayton Keller	$4,375,000 (1)
-Salary Remaining :	$4,304,054
Dylan Demelo	$3,000,000 (3)
-Salary Remaining :	$2,951,351
Mackenzie Blackwood	$3,000,000 (2)
-Salary Remaining :	$2,951,351
Jeremy Swayman	$2,875,000 (2)
-Salary Remaining :	$2,828,378
Jake Neighbours	$2,830,750 (1)
-Salary Remaining :	$2,784,846
Ryan Hartman	$1,500,000 (3)
-Salary Remaining :	$1,475,676
Nick Foligno	$1,000,000 (1)
-Salary Remaining :	$983,784
Michael Amadio	$1,000,000 (1)
-Salary Remaining :	$983,784
Jeffrey Viel	$1,000,000 (3)
-Salary Remaining :	$983,784
Pius Suter	$1,000,000 (1)
-Salary Remaining :	$983,784
Clay Stevenson	$975,000 (2)
-Salary Remaining :	$959,189
Riley Stillman	$975,000 (2)
-Salary Remaining :	$959,189
Matt Tomkins	$975,000 (2)
-Salary Remaining :	$959,189
Ilya Samsonov	$975,000 (2)
-Salary Remaining :	$959,189
Nathan Walker	$975,000 (1)
-Salary Remaining :	$959,189
Nathan Bastian	$900,000 (2)
-Salary Remaining :	$885,405
Jeff Petry	$900,000 (1)
-Salary Remaining :	$885,405
Steven Santini	$900,000 (2)
-Salary Remaining :	$885,405
Ben Chiarot	$900,000 (1)
-Salary Remaining :	$885,405
Jeff Malott	$900,000 (2)
-Salary Remaining :	$885,405
Total Pro Players	27
Salary Commitment
Year 2026 : $90,791,875
Year 2027 : $73,311,125
Year 2028 : $50,336,125
Year 2029 : $34,336,125
Salary Average Commitment
Year 2026 : $80,291,875
Year 2027 : $62,811,125
Year 2028 : $39,836,125
Year 2029 : $34,336,125
Salary Cap with 1 Way Contract
Year 2026 : $90,791,875
Year 2027 : $73,311,125
Year 2028 : $50,336,125
Year 2029 : $34,336,125

Farm Players Salaries
Dylan Coghlan	$99,500 (1)
Salary Remaining :	$97,814
Keaton Middleton	$97,500 (1)
Salary Remaining :	$95,847
Tristen Nielsen	$97,500 (2)
Salary Remaining :	$95,847
Mitchell Chaffee	$97,500 (1)
Salary Remaining :	$95,847
Nico Myatovic	$92,500 (2)
Salary Remaining :	$90,932
Roman Schmidt	$87,500 (2)
Salary Remaining :	$86,017
Oskar Pettersson	$87,500 (2)
Salary Remaining :	$86,017
Caedan Bankier	$87,500 (1)
Salary Remaining :	$86,017
Dylan Duke	$82,500 (2)
Salary Remaining :	$81,102
Alex Jefferies	$82,500 (1)
Salary Remaining :	$81,102
Ville Ottavainen	$82,500 (1)
Salary Remaining :	$81,102
Jared Davidson	$77,500 (1)
Salary Remaining :	$76,186
Riley Duran	$72,500 (1)
Salary Remaining :	$71,271
Total Farm Players	13
Salary Commitment
Year 2026 : $1,144,500
Year 2027 : $447,500
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,144,500
Year 2027 : $447,500
Year 2028 : $0
Year 2029 : $0

Utah Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $87 - 5,476 - 91.27%
Level 2:	5000 - $58 - 4,599 - 91.98%
Level 3:	2000 - $35 - 1,967 - 98.35%
Level 4:	4000 - $20 - 3,747 - 93.68%
Luxury :	1000 - $185 - 955 - 95.50%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	16,744 - 93.02%
Average Income per Game	$1,063,614
Year to Date Revenue	$1,063,614
Expense
Pro Players Total Salaries	$76,952,929
Farm Players Total Salaries	$1,870,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,290,048
Farm Year To Date Expenses	$27,289
Pro Salary Cap To Date	$1,290,048
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$43,608,174
Pro Remaining Season Days	182
Pro Expenses Per Days	$415,962
Pro Estimated Expenses	$75,705,084
Farm Remaining Season Days	174
Farm Expenses Per Days	$10,565
Farm Estimated Expenses	$1,838,310
Estimated Season Expenses	$77,543,394
Season Salary Cap	$76,952,929
Estimate Under Maximum Salary Cap of $100,000,000	$23,047,071
Estimate Over Minimum Salary Cap of $25,000,000	$51,952,929
Current Bank Account	$20,957,763
Projected Bank Account	($12,977,457)

Pro Players Salaries
Evgeni Malkin	$19,100,000 (2)
-Salary Remaining :	$18,790,270
UTA Cap Hit	$8,000,000 (3)
-Salary Remaining :	$7,870,270
Dakota Joshua	$6,000,000 (2)
-Salary Remaining :	$5,902,703
Niko Mikkola	$6,000,000 (4)
-Salary Remaining :	$5,902,703
Gabriel Landeskog	$5,875,000 (2)
-Salary Remaining :	$5,779,730
Erik Cernak	$5,000,000 (3)
-Salary Remaining :	$4,918,919
Spencer Knight	$4,931,200 (1)
-Salary Remaining :	$4,851,235
Sean Durzi	$3,528,292 (3)
-Salary Remaining :	$3,471,076
Timothy Liljegren	$2,713,750 (1)
-Salary Remaining :	$2,669,743
Danton Heinen	$2,500,000 (1)
-Salary Remaining :	$2,459,459
Yan Kuznetsov	$2,362,562 (4)
-Salary Remaining :	$2,324,250
Nic Dowd	$2,000,000 (2)
-Salary Remaining :	$1,967,568
Adam Wilsby	$1,725,250 (1)
-Salary Remaining :	$1,697,273
Peyton Krebs	$1,316,875 (1)
-Salary Remaining :	$1,295,520
Kaapo Kahkonen	$1,000,000 (1)
-Salary Remaining :	$983,784
Matt Grzelcyk	$1,000,000 (1)
-Salary Remaining :	$983,784
Michael McCarron	$1,000,000 (2)
-Salary Remaining :	$983,784
Zach Benson	$975,000 (1)
-Salary Remaining :	$959,189
Frank Nazar	$975,000 (1)
-Salary Remaining :	$959,189
Arvid Soderblom	$950,000 (1)
-Salary Remaining :	$934,595
Total Pro Players	20
Salary Commitment
Year 2026 : $76,952,929
Year 2027 : $58,865,854
Year 2028 : $19,390,854
Year 2029 : $8,362,562
Salary Average Commitment
Year 2026 : $77,002,929
Year 2027 : $59,890,854
Year 2028 : $25,915,854
Year 2029 : $8,362,562
Salary Cap with 1 Way Contract
Year 2026 : $76,952,929
Year 2027 : $58,865,854
Year 2028 : $24,890,854
Year 2029 : $8,362,562

Farm Players Salaries
Beckett Sennecke	$97,500 (3)
Salary Remaining :	$95,847
Tom Willander	$97,500 (3)
Salary Remaining :	$95,847
Anton Frondell	$97,500 (3)
Salary Remaining :	$95,847
Michael Misa	$97,500 (3)
Salary Remaining :	$95,847
Otto Stenberg	$97,500 (2)
Salary Remaining :	$95,847
Filip Bystedt	$97,500 (1)
Salary Remaining :	$95,847
Fedor Svechkov	$97,500 (1)
Salary Remaining :	$95,847
Calle Odelius	$92,500 (2)
Salary Remaining :	$90,932
Ryan Chesley	$92,500 (2)
Salary Remaining :	$90,932
Julian Lutz	$92,500 (2)
Salary Remaining :	$90,932
Matej Blumel	$90,000 (2)
Salary Remaining :	$88,475
Ilya Solovyov	$90,000 (1)
Salary Remaining :	$88,475
Ryan Winterton	$87,500 (1)
Salary Remaining :	$86,017
Juraj Pekarcik	$87,500 (3)
Salary Remaining :	$86,017
Calle Clang	$85,000 (1)
Salary Remaining :	$83,559
Drew Commesso	$85,000 (1)
Salary Remaining :	$83,559
Helge Grans	$82,500 (2)
Salary Remaining :	$81,102
David Gustafsson	$82,500 (1)
Salary Remaining :	$81,102
Henry Thrun	$82,500 (1)
Salary Remaining :	$81,102
Ryan O'Rourke	$75,000 (2)
Salary Remaining :	$73,729
Jack Williams	$62,500 (1)
Salary Remaining :	$61,441
Total Farm Players	21
Salary Commitment
Year 2026 : $1,870,000
Year 2027 : $1,100,000
Year 2028 : $477,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,865,000
Year 2027 : $1,100,000
Year 2028 : $477,500
Year 2029 : $0

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $86 - 6,000 - 100.00%
Level 2:	5000 - $56 - 4,606 - 92.12%
Level 3:	2000 - $32 - 1,873 - 93.65%
Level 4:	4000 - $19 - 3,972 - 99.30%
Luxury :	1000 - $182 - 976 - 97.60%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	17,427 - 96.82%
Average Income per Game	$1,086,972
Year to Date Revenue	$1,086,972
Expense
Pro Players Total Salaries	$94,563,375
Farm Players Total Salaries	$2,185,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,519,135
Farm Year To Date Expenses	$38,531
Pro Salary Cap To Date	$1,519,135
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$44,565,852
Pro Remaining Season Days	182
Pro Expenses Per Days	$511,153
Pro Estimated Expenses	$93,029,846
Farm Remaining Season Days	174
Farm Expenses Per Days	$12,345
Farm Estimated Expenses	$2,148,030
Estimated Season Expenses	$95,177,876
Season Salary Cap	$94,563,375
Estimate Under Maximum Salary Cap of $100,000,000	$5,436,625
Estimate Over Minimum Salary Cap of $25,000,000	$69,563,375
Current Bank Account	$27,118,158
Projected Bank Account	($23,493,866)

Pro Players Salaries
Alex Killorn	$16,000,000 (1)
-Salary Remaining :	$15,740,541
Dougie Hamilton	$9,500,000 (4)
-Salary Remaining :	$9,345,946
Owen Tippett	$9,185,000 (5)
-Salary Remaining :	$9,036,054
Igor Shesterkin	$8,500,000 (2)
-Salary Remaining :	$8,362,162
VAN Cap Hit	$7,896,875 (2)
-Salary Remaining :	$7,768,818
Kris Letang	$6,500,000 (2)
-Salary Remaining :	$6,394,595
Aliaksei Protas	$6,283,375 (1)
-Salary Remaining :	$6,181,482
Oliver Bjorkstrand	$6,000,000 (1)
-Salary Remaining :	$5,902,703
Phillip Danault	$4,500,000 (1)
-Salary Remaining :	$4,427,027
Drew O'Connor	$3,000,000 (3)
-Salary Remaining :	$2,951,351
Yaroslav Askarov	$2,880,000 (5)
-Salary Remaining :	$2,833,297
Gage Goncalves	$2,575,000 (5)
-Salary Remaining :	$2,533,243
Alex Newhook	$2,087,500 (1)
-Salary Remaining :	$2,053,649
Luke Kunin	$1,605,625 (1)
-Salary Remaining :	$1,579,588
Colton White	$950,000 (2)
-Salary Remaining :	$934,595
Matthew Murray	$950,000 (2)
-Salary Remaining :	$934,595
Vincent Iorio	$900,000 (1)
-Salary Remaining :	$885,405
Jordan Harris	$900,000 (1)
-Salary Remaining :	$885,405
Sam Morton	$900,000 (1)
-Salary Remaining :	$885,405
Michael Kesselring	$900,000 (2)
-Salary Remaining :	$885,405
Colin Miller	$900,000 (1)
-Salary Remaining :	$885,405
Oliver Wahlstrom	$825,000 (1)
-Salary Remaining :	$811,622
Ryan Suzuki	$825,000 (2)
-Salary Remaining :	$811,622
Total Pro Players	23
Salary Commitment
Year 2026 : $94,563,375
Year 2027 : $46,911,875
Year 2028 : $27,140,000
Year 2029 : $24,140,000
Salary Average Commitment
Year 2026 : $76,577,646
Year 2027 : $41,676,146
Year 2028 : $27,140,000
Year 2029 : $24,140,000
Salary Cap with 1 Way Contract
Year 2026 : $94,563,375
Year 2027 : $53,661,875
Year 2028 : $27,140,000
Year 2029 : $24,140,000

Farm Players Salaries
Pavel Mintyukov	$97,500 (1)
Salary Remaining :	$95,847
Dmitri Simashev	$97,500 (3)
Salary Remaining :	$95,847
Zeev Buium	$97,500 (3)
Salary Remaining :	$95,847
Eduard Sale	$97,500 (2)
Salary Remaining :	$95,847
Leo Carlsson	$97,500 (1)
Salary Remaining :	$95,847
Denton Mateychuk	$97,500 (2)
Salary Remaining :	$95,847
Jonathan Lekkerimaki	$97,500 (2)
Salary Remaining :	$95,847
Sam Rinzel	$97,500 (3)
Salary Remaining :	$95,847
Chase Stillman	$97,500 (1)
Salary Remaining :	$95,847
Logan Cooley	$97,500 (1)
Salary Remaining :	$95,847
Noah Juulsen	$95,000 (1)
Salary Remaining :	$93,390
Vadim Zherenko	$95,000 (2)
Salary Remaining :	$93,390
Gracyn Sawchyn	$92,500 (3)
Salary Remaining :	$90,932
Tye Kartye	$90,000 (1)
Salary Remaining :	$88,475
Elmer Soderblom	$90,000 (1)
Salary Remaining :	$88,475
Bogdan Trineyev	$90,000 (1)
Salary Remaining :	$88,475
Nick Lardis	$87,500 (1)
Salary Remaining :	$86,017
Koehn Ziemmer	$87,500 (3)
Salary Remaining :	$86,017
Ryder Korczak	$82,500 (1)
Salary Remaining :	$81,102
Tucker Robertson	$82,500 (1)
Salary Remaining :	$81,102
Oskar Olausson	$82,500 (1)
Salary Remaining :	$81,102
Brett Harrison	$82,500 (2)
Salary Remaining :	$81,102
Nikita Grebenkin	$77,500 (1)
Salary Remaining :	$76,186
Arturs Silovs	$75,000 (1)
Salary Remaining :	$73,729
Total Farm Players	24
Salary Commitment
Year 2026 : $2,185,000
Year 2027 : $942,500
Year 2028 : $472,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,185,000
Year 2027 : $942,500
Year 2028 : $472,500
Year 2029 : $0

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $100 - 5,382 - 89.70%
Level 2:	5000 - $60 - 4,517 - 90.34%
Level 3:	2000 - $35 - 2,000 - 100.00%
Level 4:	4000 - $25 - 3,404 - 85.10%
Luxury :	1000 - $200 - 864 - 86.40%
Total Capacity :	18000
Income
Home Games Left	41
Average Attendance - %	16,167 - 89.82%
Average Income per Game	$1,137,120
Year to Date Revenue	$1,137,120
Expense
Pro Players Total Salaries	$92,994,500
Farm Players Total Salaries	$1,580,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,508,019
Farm Year To Date Expenses	$26,781
Pro Salary Cap To Date	$1,508,019
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$46,621,920
Pro Remaining Season Days	182
Pro Expenses Per Days	$502,673
Pro Estimated Expenses	$91,486,486
Farm Remaining Season Days	174
Farm Expenses Per Days	$8,927
Farm Estimated Expenses	$1,553,298
Estimated Season Expenses	$93,039,784
Season Salary Cap	$92,994,500
Estimate Under Maximum Salary Cap of $100,000,000	$7,005,500
Estimate Over Minimum Salary Cap of $25,000,000	$67,994,500
Current Bank Account	$22,953,182
Projected Bank Account	($23,464,682)

Pro Players Salaries
Adrian Kempe	$11,000,000 (5)
-Salary Remaining :	$10,821,622
Bo Horvat	$8,500,000 (2)
-Salary Remaining :	$8,362,162
Connor Hellebuyck	$8,500,000 (3)
-Salary Remaining :	$8,362,162
Jonas Brodin	$6,700,000 (3)
-Salary Remaining :	$6,591,351
Pierre-Luc Dubois	$6,500,000 (2)
-Salary Remaining :	$6,394,595
Darnell Nurse	$6,000,000 (4)
-Salary Remaining :	$5,902,703
Brady Skjei	$6,000,000 (2)
-Salary Remaining :	$5,902,703
Jason Zucker	$5,600,000 (4)
-Salary Remaining :	$5,509,189
J.J. Peterka	$5,594,500 (2)
-Salary Remaining :	$5,503,778
Michael Bunting	$4,500,000 (3)
-Salary Remaining :	$4,427,027
Devon Toews	$4,000,000 (1)
-Salary Remaining :	$3,935,135
VGK Cap Hit	$3,875,000 (1)
-Salary Remaining :	$3,812,162
Nick Bjugstad	$3,500,000 (2)
-Salary Remaining :	$3,443,243
Ethen Frank	$2,200,000 (3)
-Salary Remaining :	$2,164,324
Brandon Tanev	$2,000,000 (2)
-Salary Remaining :	$1,967,568
Corey Perry	$1,350,000 (2)
-Salary Remaining :	$1,328,108
Jake Allen	$1,200,000 (1)
-Salary Remaining :	$1,180,541
Haydn Fleury	$1,000,000 (2)
-Salary Remaining :	$983,784
Mark Jankowski	$1,000,000 (3)
-Salary Remaining :	$983,784
Cale Fleury	$1,000,000 (1)
-Salary Remaining :	$983,784
David Kampf	$1,000,000 (1)
-Salary Remaining :	$983,784
Ondrej Palat	$1,000,000 (1)
-Salary Remaining :	$983,784
Simon Nemec	$975,000 (1)
-Salary Remaining :	$959,189
Total Pro Players	23
Salary Commitment
Year 2026 : $92,994,500
Year 2027 : $79,944,500
Year 2028 : $45,500,000
Year 2029 : $22,600,000
Salary Average Commitment
Year 2026 : $66,494,500
Year 2027 : $52,444,500
Year 2028 : $32,500,000
Year 2029 : $22,600,000
Salary Cap with 1 Way Contract
Year 2026 : $92,994,500
Year 2027 : $79,944,500
Year 2028 : $45,500,000
Year 2029 : $22,600,000

Farm Players Salaries
Ryan Graves	$95,000 (2)
Salary Remaining :	$93,390
Jack Ahcan	$95,000 (2)
Salary Remaining :	$93,390
Travis Mitchell	$95,000 (2)
Salary Remaining :	$93,390
Luke Cavallin	$90,000 (2)
Salary Remaining :	$88,475
Arthur Kaliyev	$90,000 (1)
Salary Remaining :	$88,475
Jiri Felcman	$87,500 (3)
Salary Remaining :	$86,017
Eriks Mateiko	$87,500 (3)
Salary Remaining :	$86,017
Danny Zhilkin	$87,500 (2)
Salary Remaining :	$86,017
Ty Mueller	$82,500 (2)
Salary Remaining :	$81,102
Jakub Demek	$82,500 (2)
Salary Remaining :	$81,102
Cade Webber	$82,500 (1)
Salary Remaining :	$81,102
Vilmer Alriksson	$82,500 (3)
Salary Remaining :	$81,102
Hoyt Stanley	$82,500 (3)
Salary Remaining :	$81,102
Kirill Gerasimyuk	$77,500 (2)
Salary Remaining :	$76,186
Connor Clattenburg	$77,500 (3)
Salary Remaining :	$76,186
Kevin Reidler	$77,500 (3)
Salary Remaining :	$76,186
Austin Roest	$72,500 (2)
Salary Remaining :	$71,271
Matvey Petrov	$72,500 (1)
Salary Remaining :	$71,271
Kai Uchacz	$62,500 (2)
Salary Remaining :	$61,441
Total Farm Players	19
Salary Commitment
Year 2026 : $1,580,000
Year 2027 : $1,335,000
Year 2028 : $495,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,542,500
Year 2027 : $1,335,000
Year 2028 : $495,000
Year 2029 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $83 - 0 - 0.00%
Level 2:	5000 - $51 - 0 - 0.00%
Level 3:	2000 - $26 - 0 - 0.00%
Level 4:	4000 - $16 - 0 - 0.00%
Luxury :	1000 - $170 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,413,688
Farm Players Total Salaries	$1,390,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,174,275
Farm Year To Date Expenses	$23,559
Pro Salary Cap To Date	$1,174,275
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$391,425
Pro Estimated Expenses	$71,239,350
Farm Remaining Season Days	174
Farm Expenses Per Days	$7,853
Farm Estimated Expenses	$1,366,422
Estimated Season Expenses	$72,605,772
Season Salary Cap	$72,413,688
Estimate Under Maximum Salary Cap of $100,000,000	$27,586,312
Estimate Over Minimum Salary Cap of $25,000,000	$47,413,688
Current Bank Account	($662,696)
Projected Bank Account	($73,268,468)

Pro Players Salaries
WSH Cap Hit	$13,525,130 (2)
-Salary Remaining :	$13,305,799
Carter Hart	$5,750,000 (1)
-Salary Remaining :	$5,656,757
Damon Severson	$5,500,000 (3)
-Salary Remaining :	$5,410,811
Alex Laferriere	$5,041,750 (2)
-Salary Remaining :	$4,959,992
Jonathan Huberdeau	$5,000,000 (4)
-Salary Remaining :	$4,918,919
Will Cuylle	$4,420,938 (2)
-Salary Remaining :	$4,349,247
Mavrik Bourque	$4,225,000 (5)
-Salary Remaining :	$4,156,486
Evander Kane	$4,000,000 (2)
-Salary Remaining :	$3,935,135
Jamie Drysdale	$3,936,250 (1)
-Salary Remaining :	$3,872,419
Zach Whitecloud	$3,670,000 (1)
-Salary Remaining :	$3,610,486
Will Borgen	$3,000,000 (2)
-Salary Remaining :	$2,951,351
Braden Schneider	$2,839,000 (2)
-Salary Remaining :	$2,792,962
Kaedan Korczak	$1,605,625 (3)
-Salary Remaining :	$1,579,588
Pheonix Copley	$1,500,000 (1)
-Salary Remaining :	$1,475,676
Marc Gatcomb	$1,000,000 (2)
-Salary Remaining :	$983,784
Jesper Fast	$1,000,000 (2)
-Salary Remaining :	$983,784
David Tomasek	$1,000,000 (1)
-Salary Remaining :	$983,784
Zachary Bolduc	$975,000 (1)
-Salary Remaining :	$959,189
Matt Savoie	$975,000 (2)
-Salary Remaining :	$959,189
Emil Heineman	$925,000 (1)
-Salary Remaining :	$910,000
Ian Moore	$875,000 (1)
-Salary Remaining :	$860,811
Noah Laba	$825,000 (2)
-Salary Remaining :	$811,622
Philip Tomasino	$825,000 (1)
-Salary Remaining :	$811,622
Total Pro Players	23
Salary Commitment
Year 2026 : $72,413,688
Year 2027 : $44,982,438
Year 2028 : $16,330,625
Year 2029 : $9,225,000
Salary Average Commitment
Year 2026 : $72,413,688
Year 2027 : $52,957,438
Year 2028 : $16,330,625
Year 2029 : $9,225,000
Salary Cap with 1 Way Contract
Year 2026 : $72,413,688
Year 2027 : $52,957,438
Year 2028 : $16,330,625
Year 2029 : $9,225,000

Farm Players Salaries
Adam Gajan	$92,500 (2)
Salary Remaining :	$90,932
Lucas Pettersson	$92,500 (3)
Salary Remaining :	$90,932
Jesse Kiiskinen	$87,500 (3)
Salary Remaining :	$86,017
Carter Mazur	$87,500 (1)
Salary Remaining :	$86,017
Yegor Sidorov	$87,500 (2)
Salary Remaining :	$86,017
Cole O'Hara	$82,500 (1)
Salary Remaining :	$81,102
Jackson Kunz	$82,500 (2)
Salary Remaining :	$81,102
Isaiah George	$82,500 (2)
Salary Remaining :	$81,102
Konnor Smith	$82,500 (3)
Salary Remaining :	$81,102
Jan Mysak	$82,500 (2)
Salary Remaining :	$81,102
Filip Kral	$82,500 (1)
Salary Remaining :	$81,102
Akil Thomas	$82,500 (1)
Salary Remaining :	$81,102
Elliot Desnoyers	$77,500 (1)
Salary Remaining :	$76,186
Keith Petruzzelli	$75,000 (1)
Salary Remaining :	$73,729
Olivier Rodrigue	$75,000 (2)
Salary Remaining :	$73,729
Jan Jenik	$75,000 (1)
Salary Remaining :	$73,729
Anri Ravinskis	$62,500 (2)
Salary Remaining :	$61,441
Total Farm Players	17
Salary Commitment
Year 2026 : $1,390,000
Year 2027 : $827,500
Year 2028 : $262,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,390,000
Year 2027 : $827,500
Year 2028 : $262,500
Year 2029 : $0

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $75 - 0 - 0.00%
Level 2:	5000 - $51 - 0 - 0.00%
Level 3:	2000 - $1 - 0 - 0.00%
Level 4:	4000 - $16 - 0 - 0.00%
Luxury :	1000 - $174 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	42
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$89,049,186
Farm Players Total Salaries	$1,912,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$1,444,041
Farm Year To Date Expenses	$32,415
Pro Salary Cap To Date	$1,444,041
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Pro Remaining Season Days	182
Pro Expenses Per Days	$481,347
Pro Estimated Expenses	$87,605,154
Farm Remaining Season Days	174
Farm Expenses Per Days	$10,805
Farm Estimated Expenses	$1,880,070
Estimated Season Expenses	$89,485,224
Season Salary Cap	$89,049,186
Estimate Under Maximum Salary Cap of $100,000,000	$10,950,814
Estimate Over Minimum Salary Cap of $25,000,000	$64,049,186
Current Bank Account	$40,271,683
Projected Bank Account	($49,213,541)

Pro Players Salaries
WPG Cap Hit	$15,950,000 (3)
-Salary Remaining :	$15,691,351
Tyler Bertuzzi	$7,525,000 (3)
-Salary Remaining :	$7,402,973
Filip Gustavsson	$6,800,000 (4)
-Salary Remaining :	$6,689,730
Artem Zub	$6,750,000 (4)
-Salary Remaining :	$6,640,541
Mackenzie Weegar	$6,000,000 (1)
-Salary Remaining :	$5,902,703
Ivan Barbashev	$4,500,000 (2)
-Salary Remaining :	$4,427,027
Shane Pinto	$4,420,937 (1)
-Salary Remaining :	$4,349,246
Mike Matheson	$4,250,000 (1)
-Salary Remaining :	$4,181,081
Olli Maatta	$4,000,000 (1)
-Salary Remaining :	$3,935,135
Marco Rossi	$3,179,312 (2)
-Salary Remaining :	$3,127,756
Adam Gaudette	$3,000,000 (3)
-Salary Remaining :	$2,951,351
Sean Monahan	$3,000,000 (1)
-Salary Remaining :	$2,951,351
Adam Lowry	$2,600,000 (1)
-Salary Remaining :	$2,557,838
Ty Emberson	$2,500,000 (1)
-Salary Remaining :	$2,459,459
Casey Cizikas	$2,000,000 (2)
-Salary Remaining :	$1,967,568
Shakir Mukhamadullin	$1,937,687 (2)
-Salary Remaining :	$1,906,265
Daniil Tarasov	$1,750,000 (3)
-Salary Remaining :	$1,721,622
William Carrier	$1,600,000 (1)
-Salary Remaining :	$1,574,054
John Klingberg	$1,500,000 (1)
-Salary Remaining :	$1,475,676
Max Sasson	$1,461,250 (3)
-Salary Remaining :	$1,437,554
Eric Comrie	$1,000,000 (1)
-Salary Remaining :	$983,784
Mike Reilly	$1,000,000 (1)
-Salary Remaining :	$983,784
Ivan Demidov	$975,000 (3)
-Salary Remaining :	$959,189
Dominic James	$725,000 (1)
-Salary Remaining :	$713,243
Braeden Bowman	$625,000 (1)
-Salary Remaining :	$614,865
Total Pro Players	25
Salary Commitment
Year 2026 : $89,049,186
Year 2027 : $49,128,249
Year 2028 : $33,261,250
Year 2029 : $13,550,000
Salary Average Commitment
Year 2026 : $85,049,186
Year 2027 : $55,828,249
Year 2028 : $44,211,250
Year 2029 : $13,550,000
Salary Cap with 1 Way Contract
Year 2026 : $89,049,186
Year 2027 : $55,828,249
Year 2028 : $44,211,250
Year 2029 : $13,550,000

Farm Players Salaries
Trent Miner	$95,000 (1)
Salary Remaining :	$93,390
Hunter Haight	$92,500 (1)
Salary Remaining :	$90,932
Igor Chernyshov	$92,500 (3)
Salary Remaining :	$90,932
Riley Kidney	$92,500 (1)
Salary Remaining :	$90,932
Alexander Holtz	$90,000 (1)
Salary Remaining :	$88,475
Declan Chisholm	$90,000 (2)
Salary Remaining :	$88,475
Aatu Raty	$90,000 (2)
Salary Remaining :	$88,475
Cole Reinhardt	$90,000 (2)
Salary Remaining :	$88,475
Georgi Romanov	$85,000 (1)
Salary Remaining :	$83,559
Aidan McDonough	$82,500 (1)
Salary Remaining :	$81,102
Fabian Lysell	$82,500 (1)
Salary Remaining :	$81,102
Ville Heinola	$82,500 (1)
Salary Remaining :	$81,102
Aleksi Heponiemi	$82,500 (1)
Salary Remaining :	$81,102
Ivan Ivan	$82,500 (1)
Salary Remaining :	$81,102
Gavin White	$82,500 (1)
Salary Remaining :	$81,102
Ethan Cardwell	$82,500 (1)
Salary Remaining :	$81,102
Tyler Thorpe	$77,500 (2)
Salary Remaining :	$76,186
Artem Shlaine	$77,500 (1)
Salary Remaining :	$76,186
Declan McDonnell	$75,000 (2)
Salary Remaining :	$73,729
Albin Grewe	$75,000 (2)
Salary Remaining :	$73,729
Arshdeep Bains	$75,000 (1)
Salary Remaining :	$73,729
Jordan Frasca	$75,000 (2)
Salary Remaining :	$73,729
Isak Posch	$62,500 (1)
Salary Remaining :	$61,441
Total Farm Players	23
Salary Commitment
Year 2026 : $1,912,500
Year 2027 : $665,000
Year 2028 : $92,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,912,500
Year 2027 : $665,000
Year 2028 : $92,500
Year 2029 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $100,000,000 Available Cap Space	Over Minimum of $25,000,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$30,584,939	$92,062,500	$7,937,500	$67,062,500	21	13	34
Boston Bruins	$34,518,863	$92,739,812	$7,260,188	$67,739,812	22	19	41
Buffalo Sabres	$26,756,776	$68,697,500	$31,302,500	$43,697,500	23	22	45
Calgary Flames	$8,684,030	$91,937,288	$8,062,712	$66,937,288	25	17	42
Carolina Hurricanes	$33,134,320	$73,801,625	$26,198,375	$48,801,625	25	24	49
Chicago Blackhawks	$20,364,711	$84,747,925	$15,252,075	$59,747,925	19	24	43
Colorado Avalanche	$7,054,781	$81,027,874	$18,972,126	$56,027,874	24	15	39
Columbus Blue Jackets	$5,123,255	$100,929,063	-$929,063	$75,929,063	29	16	45
Dallas Stars	$20,472,012	$93,132,750	$6,867,250	$68,132,750	20	14	34
Detroit Red Wings	$24,485,455	$87,617,250	$12,382,750	$62,617,250	28	23	51
Edmonton Oilers	$48,669,274	$93,553,000	$6,447,000	$68,553,000	21	22	43
Florida Panthers	$40,604,511	$84,322,500	$15,677,500	$59,322,500	21	25	46
Los Angeles Kings	$4,611,556	$94,102,875	$5,897,125	$69,102,875	22	25	47
Minnesota Wild	$27,086,114	$93,144,000	$6,856,000	$68,144,000	22	22	44
Montreal Canadiens	$12,575,978	$82,728,125	$17,271,875	$57,728,125	22	16	38
Nashville Predators	$32,723,457	$89,331,625	$10,668,375	$64,331,625	20	15	35
New Jersey Devils	$13,859,934	$87,400,000	$12,600,000	$62,400,000	23	9	32
New York Islanders	$43,562,216	$92,625,000	$7,375,000	$67,625,000	25	26	51
New York Rangers	$7,699,481	$84,214,125	$15,785,875	$59,214,125	19	21	40
Ottawa Senators	$36,836,274	$97,064,125	$2,935,875	$72,064,125	26	24	50
Philadelphia Flyers	$12,738,709	$81,744,125	$18,255,875	$56,744,125	20	10	30
Pittsburgh Penguins	$74,627,624	$94,063,687	$5,936,313	$69,063,687	21	24	45
San Jose Sharks	$51,674,813	$92,277,074	$7,722,926	$67,277,074	20	28	48
Seattle Kraken	$4,915,452	$62,310,188	$37,689,812	$37,310,188	20	11	31
St. Louis Blues	$41,876,626	$93,480,000	$6,520,000	$68,480,000	23	11	34
Tampa Bay Lightning	$16,791,626	$86,387,500	$13,612,500	$61,387,500	18	28	46
Toronto Maple Leafs	$22,565,031	$90,791,875	$9,208,125	$65,791,875	27	13	40
Utah Mammoth	$20,957,763	$76,952,929	$23,047,071	$51,952,929	20	21	41
Vancouver Canucks	$27,118,158	$94,563,375	$5,436,625	$69,563,375	23	24	47
Vegas Golden Knights	$22,953,182	$92,994,500	$7,005,500	$67,994,500	23	19	42
Washington Capitals	($662,696)	$72,413,688	$27,586,312	$47,413,688	23	17	40
Winnipeg Jets	$40,271,683	$89,049,186	$10,950,814	$64,049,186	25	23	48

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Columbus Blue Jackets 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 - %

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 - %