National Fantasy Hockey League

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$93,650,000
Pro Players Total Average Salaries	$93,650,000
Farm Players Total Salaries	$2,769,125
Farm Players Total Average Salaries	$2,769,125
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$508,871
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$19,363
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$508,871
Pro Estimated Expenses	$94,650,006
Farm Remaining Season Days	174
Farm Expenses Per Days	$19,363
Farm Estimated Expenses	$3,369,162
Estimated Season Expenses	$98,019,168
Estimated Season Salary Cap	$98,019,168
Estimate Under Maximum Salary Cap of $100,000,000	$1,980,832
Estimate Over Minimum Salary Cap of $52,000,000	$46,019,168
Current Bank Account	$39,126,872
Projected Bank Account	($58,892,296)

Pro Players Salaries
Nikita Kucherov	$8,100,000 (3)
-Salary Remaining :	$8,100,000
-Salary Average :	$8,100,000
-Salary Average Remaining :	$8,100,000
Aaron Ekblad	$6,780,000 (3)
-Salary Remaining :	$6,780,000
-Salary Average :	$6,780,000
-Salary Average Remaining :	$6,780,000
David Pastrnak	$6,750,000 (1)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Sam Bennett	$5,900,000 (3)
-Salary Remaining :	$5,900,000
-Salary Average :	$5,900,000
-Salary Average Remaining :	$5,900,000
Bryan Rust	$5,700,000 (3)
-Salary Remaining :	$5,700,000
-Salary Average :	$5,700,000
-Salary Average Remaining :	$5,700,000
Mattias Ekholm	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Pavel Zacha	$5,250,000 (1)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Zach Hyman	$5,150,000 (1)
-Salary Remaining :	$5,150,000
-Salary Average :	$5,150,000
-Salary Average Remaining :	$5,150,000
Auston Matthews	$4,720,000 (4)
-Salary Remaining :	$4,720,000
-Salary Average :	$4,720,000
-Salary Average Remaining :	$4,720,000
Josh Manson	$4,600,000 (3)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Connor Hellebuyck	$4,450,000 (1)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Anthony Mantha	$3,800,000 (3)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
Shane Pinto	$3,600,000 (2)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Justin Faulk	$3,600,000 (2)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Phillip Danault	$3,400,000 (1)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Kiefer Sherwood	$2,600,000 (1)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Shayne Gostisbehere	$2,600,000 (1)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Martin Pospisil	$2,450,000 (3)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Daniil Tarasov	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Tomas Nosek (1 Way Contract)	$1,950,000 (1)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Justin Barron	$1,950,000 (2)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Jamie Oleksiak	$1,800,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Anthony DeAngelo	$850,000 (3)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Total Pro Players	23
Salary Commitment
Year 2026 : $93,650,000
Year 2027 : $59,700,000
Year 2028 : $48,400,000
Year 2029 : $4,720,000
Salary Average Commitment
Year 2026 : $93,650,000
Year 2027 : $59,700,000
Year 2028 : $48,400,000
Year 2029 : $4,720,000
Salary Cap with 1 Way Contract
Year 2026 : $93,650,000
Year 2027 : $59,700,000
Year 2028 : $48,400,000
Year 2029 : $4,720,000

Farm Players Salaries
Jonas Johansson	$180,000 (3)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Conor Geekie	$157,500 (2)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Adam Gajan	$155,000 (2)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Jonathan Lekkerimaki	$155,000 (4)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Daniil But	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Vincent Iorio	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Leo Sahlin Wallenius	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Matt Murray	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Travis Mitchell	$105,000 (3)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Alexander Suzdalev	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Mason Geertsen	$98,000 (3)
Salary Remaining :	$98,000
Salary Average :	$98,000
Salary Average Remaining :	$98,000
Xavier Parent	$98,000 (3)
Salary Remaining :	$98,000
Salary Average :	$98,000
Salary Average Remaining :	$98,000
Guillaume Brisebois	$91,000 (1)
Salary Remaining :	$91,000
Salary Average :	$91,000
Salary Average Remaining :	$91,000
Alex Barre-Boulet	$91,000 (1)
Salary Remaining :	$91,000
Salary Average :	$91,000
Salary Average Remaining :	$91,000
Matt Kiersted	$88,000 (3)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Justin Dowling	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Nolan Foote	$81,000 (2)
Salary Remaining :	$81,000
Salary Average :	$81,000
Salary Average Remaining :	$81,000
Cameron Crotty	$81,000 (2)
Salary Remaining :	$81,000
Salary Average :	$81,000
Salary Average Remaining :	$81,000
Mikus Vecvanags	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jaroslav Chmelar	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
T.J. Tynan	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Maxim Mayorov	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jared Woolley	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Vinni Lettieri	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Joona Koppanen	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Rodrigo Abols	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Stepan Zvyagin	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Kai Uchacz	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	28
Salary Commitment
Year 2026 : $2,769,125
Year 2027 : $2,070,875
Year 2028 : $724,000
Year 2029 : $155,000
Salary Average Commitment
Year 2026 : $2,769,125
Year 2027 : $2,070,875
Year 2028 : $724,000
Year 2029 : $155,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$75,705,000
Pro Players Total Average Salaries	$74,555,000
Farm Players Total Salaries	$3,561,538
Farm Players Total Average Salaries	$3,561,538
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$406,210
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$23,917
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$412,392
Pro Estimated Expenses	$76,704,912
Farm Remaining Season Days	174
Farm Expenses Per Days	$23,917
Farm Estimated Expenses	$4,161,558
Estimated Season Expenses	$80,866,470
Estimated Season Salary Cap	$79,716,618
Estimate Under Maximum Salary Cap of $100,000,000	$20,283,382
Estimate Over Minimum Salary Cap of $52,000,000	$27,716,618
Current Bank Account	$207,511,018
Projected Bank Account	$126,644,548

Pro Players Salaries
Kyle Connor	$8,700,000 (3)
-Salary Remaining :	$8,700,000
-Salary Average :	$8,700,000
-Salary Average Remaining :	$8,700,000
Filip Gustavsson	$6,900,000 (3)
-Salary Remaining :	$6,900,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Juraj Slafkovsky	$5,600,000 (4)
-Salary Remaining :	$5,600,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$5,600,000
Ukko-Pekka Luukkonen (1 Way Contract)	$5,340,000 (3)
-Salary Remaining :	$5,340,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Dylan Holloway	$5,250,000 (2)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Mikael Granlund	$4,900,000 (2)
-Salary Remaining :	$4,900,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,900,000
Morgan Frost	$4,500,000 (5)
-Salary Remaining :	$4,500,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Joel Farabee	$4,100,000 (4)
-Salary Remaining :	$4,100,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$4,100,000
Ryan Poehling	$3,500,000 (4)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jackson LaCombe	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
KAndre Miller	$2,800,000 (1)
-Salary Remaining :	$2,800,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Pavel Mintyukov	$2,400,000 (4)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Zachary Bolduc	$2,300,000 (4)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Cameron York	$2,200,000 (2)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Marc Gatcomb	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Dylan Coghlan	$1,905,000 (1)
-Salary Remaining :	$1,905,000
-Salary Average :	$1,905,000
-Salary Average Remaining :	$1,905,000
Nick Perbix	$1,560,000 (1)
-Salary Remaining :	$1,560,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Artyom Levshunov	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Hendrix Lapierre	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Gabriel Perreault	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Sam Rinzel	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
William Cuylle	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Oliver Kapanen	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Total Pro Players	23
Salary Commitment
Year 2026 : $75,705,000
Year 2027 : $63,210,000
Year 2028 : $38,360,000
Year 2029 : $21,050,000
Salary Average Commitment
Year 2026 : $74,555,000
Year 2027 : $65,950,000
Year 2028 : $40,550,000
Year 2029 : $21,650,000
Salary Cap with 1 Way Contract
Year 2026 : $74,555,000
Year 2027 : $65,950,000
Year 2028 : $40,550,000
Year 2029 : $21,650,000

Farm Players Salaries
Matt Villalta	$164,716 (1)
Salary Remaining :	$164,716
Salary Average :	$164,716
Salary Average Remaining :	$164,716
Angus Crookshank	$161,822 (2)
Salary Remaining :	$161,822
Salary Average :	$161,822
Salary Average Remaining :	$161,822
Zach Dean	$157,500 (2)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Ethan Czata	$155,000 (3)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Oliver Bonk	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Adam Sykora	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Joel Blomqvist	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Francesco Pinelli	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Ryan Chesley	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Etienne Morin	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Ryan Healey	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Michael Buchinger	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Aaron Huglen	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Cole Spicer	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Adam Jecho	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Mathieu Cataford	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Kalle Vaisanen	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Evan Vierling	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Domenick Fensore	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
William Nicholl	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Tyson Dyck	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Luca Pinelli	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Carter Sotheran	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Ethan Miedema	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Tyson Galloway	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Jaxon Fuder	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Nolan Lalonde	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Oscar Plandowski	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Dylan Hryckowian	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jake Furlong	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Owen Allard	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Emil Jarventie	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Adam Scheel	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Justin Janicke	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Hank Kempf	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	35
Salary Commitment
Year 2026 : $3,561,538
Year 2027 : $2,212,947
Year 2028 : $420,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,561,538
Year 2027 : $2,212,947
Year 2028 : $420,000
Year 2029 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,016,750
Pro Players Total Average Salaries	$58,016,750
Farm Players Total Salaries	$3,051,350
Farm Players Total Average Salaries	$3,051,350
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$317,294
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$20,985
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$317,294
Pro Estimated Expenses	$59,016,684
Farm Remaining Season Days	174
Farm Expenses Per Days	$20,985
Farm Estimated Expenses	$3,651,390
Estimated Season Expenses	$62,668,074
Estimated Season Salary Cap	$62,668,074
Estimate Under Maximum Salary Cap of $100,000,000	$37,331,926
Estimate Over Minimum Salary Cap of $52,000,000	$10,668,074
Current Bank Account	$72,298,253
Projected Bank Account	$9,630,179

Pro Players Salaries
Mark Stone	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Thatcher Demko	$6,583,000 (1)
-Salary Remaining :	$6,583,000
-Salary Average :	$6,583,000
-Salary Average Remaining :	$6,583,000
Michael Matheson (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Aleksander Barkov	$4,160,000 (1)
-Salary Remaining :	$4,160,000
-Salary Average :	$4,160,000
-Salary Average Remaining :	$4,160,000
Mats Zuccarello	$4,100,000 (2)
-Salary Remaining :	$4,100,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$4,100,000
Jordan Eberle	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Alex Vlasic	$3,100,000 (2)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Marco Rossi	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Mackie Samoskevich	$2,550,000 (4)
-Salary Remaining :	$2,550,000
-Salary Average :	$2,550,000
-Salary Average Remaining :	$2,550,000
Simon Edvinsson	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Ty Dellandrea (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Ty Emberson	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Anton Forsberg	$1,850,000 (1)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Derek Forbort	$1,800,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Jimmy Snuggerud	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Frank Nazar	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Jared Spurgeon	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Corey Perry	$1,300,000 (2)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Kaedan Korczak	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Justin Sourdif	$1,023,750 (1)
-Salary Remaining :	$1,023,750
-Salary Average :	$1,023,750
-Salary Average Remaining :	$1,023,750
Dryden Hunt	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Zachary Aston-Reese	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Total Pro Players	22
Salary Commitment
Year 2026 : $58,016,750
Year 2027 : $32,450,000
Year 2028 : $5,050,000
Year 2029 : $2,550,000
Salary Average Commitment
Year 2026 : $58,016,750
Year 2027 : $32,450,000
Year 2028 : $5,050,000
Year 2029 : $2,550,000
Salary Cap with 1 Way Contract
Year 2026 : $58,016,750
Year 2027 : $32,450,000
Year 2028 : $5,050,000
Year 2029 : $2,550,000

Farm Players Salaries
Jonathan Drouin	$425,000 (2)
Salary Remaining :	$425,000
Salary Average :	$425,000
Salary Average Remaining :	$425,000
Lenni Hameenaho	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Shai Buium	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Trevor Connelly	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Helge Grans	$137,813 (1)
Salary Remaining :	$137,813
Salary Average :	$137,813
Salary Average Remaining :	$137,813
Sasha Pastujov	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Felix Unger Sorum	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Jakub Vrana	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Niklas Kokko	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Hoyt Stanley	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Arttu Karki	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Uvis Balinskis	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Charlie Leddy	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Petr Mrazek	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Carson Latimer	$86,625 (2)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Alex Cotton	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Ryan Ufko	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Otto Salin	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Tuomas Uronen	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Tomas Suchanek	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Dominic Toninato	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Spencer Martin	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Noah Steen	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Connor Kurth	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Tyler Thorpe	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Kirill Gerasimyuk	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Samuel Bolduc	$71,663 (1)
Salary Remaining :	$71,663
Salary Average :	$71,663
Salary Average Remaining :	$71,663
Jonas Rondbjerg	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	28
Salary Commitment
Year 2026 : $3,051,350
Year 2027 : $1,774,000
Year 2028 : $190,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,051,350
Year 2027 : $1,774,000
Year 2028 : $190,000
Year 2029 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,880,000
Pro Players Total Average Salaries	$71,200,000
Farm Players Total Salaries	$3,126,613
Farm Players Total Average Salaries	$3,126,613
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$388,172
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$21,417
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$381,075
Pro Estimated Expenses	$70,879,950
Farm Remaining Season Days	174
Farm Expenses Per Days	$21,417
Farm Estimated Expenses	$3,726,558
Estimated Season Expenses	$74,606,508
Estimated Season Salary Cap	$75,926,550
Estimate Under Maximum Salary Cap of $100,000,000	$24,073,450
Estimate Over Minimum Salary Cap of $52,000,000	$23,926,550
Current Bank Account	$93,721,490
Projected Bank Account	$19,114,982

Pro Players Salaries
Jake Guentzel	$6,600,000 (3)
-Salary Remaining :	$6,600,000
-Salary Average :	$6,600,000
-Salary Average Remaining :	$6,600,000
Tomas Hertl	$6,600,000 (3)
-Salary Remaining :	$6,600,000
-Salary Average :	$6,600,000
-Salary Average Remaining :	$6,600,000
Zach Werenski	$6,250,000 (4)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Dylan Cozens	$4,400,000 (1)
-Salary Remaining :	$4,400,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,400,000
Mattias Samuelsson	$4,300,000 (1)
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Andrei Svechnikov	$4,242,000 (3)
-Salary Remaining :	$4,242,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Brandon Carlo	$3,750,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Casey Mittelstadt	$3,750,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
John Marino	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Claude Giroux	$3,200,000 (2)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Emil Heineman	$3,050,000 (2)
-Salary Remaining :	$3,050,000
-Salary Average :	$3,050,000
-Salary Average Remaining :	$3,050,000
Joonas Korpisalo	$2,688,000 (1)
-Salary Remaining :	$2,688,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Yegor Chinakhov	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Brett Howden (1 Way Contract)	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Josh Anderson	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Oskar Back	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Benjamin Kindel	$1,850,000 (3)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Justus Annunen	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Elias Pettersson.	$1,350,000 (3)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,350,000
Vittorio Mancini	$1,150,000 (3)
-Salary Remaining :	$1,150,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,150,000
Michael Bunting (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$1,100,000
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Joel Armia	$1,100,000 (2)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Logan OConnor (1 Way Contract)	$1,100,000 (3)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Total Pro Players	23
Salary Commitment
Year 2026 : $69,880,000
Year 2027 : $51,392,000
Year 2028 : $37,581,500
Year 2029 : $6,250,000
Salary Average Commitment
Year 2026 : $71,200,000
Year 2027 : $52,200,000
Year 2028 : $39,450,000
Year 2029 : $6,250,000
Salary Cap with 1 Way Contract
Year 2026 : $71,200,000
Year 2027 : $52,200,000
Year 2028 : $39,450,000
Year 2029 : $6,250,000

Farm Players Salaries
Kole Lind	$212,813 (1)
Salary Remaining :	$212,813
Salary Average :	$212,813
Salary Average Remaining :	$212,813
Colten Ellis	$200,000 (4)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Peyton Kettles	$155,000 (3)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Michael Hrabal	$155,000 (3)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Owen Pickering	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Michael Brandsegg-Nygard	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Nate Danielson	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
William Stromgren	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Tanner Howe	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Mikael Pyyhtia	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Hayden Hodgson	$120,500 (2)
Salary Remaining :	$120,500
Salary Average :	$120,500
Salary Average Remaining :	$120,500
Mason Appleton	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Nicolas Deslauriers	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Ville Ottavainen	$107,494 (2)
Salary Remaining :	$107,494
Salary Average :	$107,494
Salary Average Remaining :	$107,494
Samuel Knazko	$107,494 (2)
Salary Remaining :	$107,494
Salary Average :	$107,494
Salary Average Remaining :	$107,494
Mads Sogaard	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Reilly Smith	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Quinton Burns	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Rasmus Korhonen	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Arseni Koromyslov	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Keean Washkurak	$82,688 (1)
Salary Remaining :	$82,688
Salary Average :	$82,688
Salary Average Remaining :	$82,688
Alex Gagne	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Luke Mittelstadt	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ole Julian Bjorgvik-Holm	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Sergey Murashov	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Elliot Ekefjard	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Nikita Novikov	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Total Farm Players	27
Salary Commitment
Year 2026 : $3,126,612
Year 2027 : $1,967,988
Year 2028 : $660,000
Year 2029 : $200,000
Salary Average Commitment
Year 2026 : $3,126,612
Year 2027 : $1,967,988
Year 2028 : $660,000
Year 2029 : $200,000

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,200,000
Pro Players Total Average Salaries	$61,200,000
Farm Players Total Salaries	$3,774,800
Farm Players Total Average Salaries	$3,774,800
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$334,409
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$25,143
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$334,409
Pro Estimated Expenses	$62,200,074
Farm Remaining Season Days	174
Farm Expenses Per Days	$25,143
Farm Estimated Expenses	$4,374,882
Estimated Season Expenses	$66,574,956
Estimated Season Salary Cap	$66,574,956
Estimate Under Maximum Salary Cap of $100,000,000	$33,425,044
Estimate Over Minimum Salary Cap of $52,000,000	$14,574,956
Current Bank Account	$123,957,516
Projected Bank Account	$57,382,560

Pro Players Salaries
Jason Robertson	$5,350,000 (6)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Tyler Seguin	$4,800,000 (2)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Connor Murphy	$4,700,000 (3)
-Salary Remaining :	$4,700,000
-Salary Average :	$4,700,000
-Salary Average Remaining :	$4,700,000
Chris Kreider	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Matt Duchene	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Ryan Nugent-Hopkins	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Kyle Palmieri	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Esa Lindell	$3,850,000 (1)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Jordan Greenway	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Pavol Regenda	$3,050,000 (2)
-Salary Remaining :	$3,050,000
-Salary Average :	$3,050,000
-Salary Average Remaining :	$3,050,000
Simon Nemec	$2,700,000 (4)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Stuart Skinner	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jason Dickinson	$2,200,000 (3)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Niko Mikkola	$2,150,000 (1)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Marco Kasper	$2,100,000 (4)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Scott Mayfield	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Aatu Raty	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Steven Lorentz	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Alex Lyon	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Noah Laba	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Joel Edmundson	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
John Klingberg	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	22
Salary Commitment
Year 2026 : $61,200,000
Year 2027 : $47,450,000
Year 2028 : $32,050,000
Year 2029 : $10,150,000
Salary Average Commitment
Year 2026 : $61,200,000
Year 2027 : $47,450,000
Year 2028 : $32,050,000
Year 2029 : $10,150,000
Salary Cap with 1 Way Contract
Year 2026 : $61,200,000
Year 2027 : $47,450,000
Year 2028 : $32,050,000
Year 2029 : $10,150,000

Farm Players Salaries
Alexandar Georgiev	$658,300 (1)
Salary Remaining :	$658,300
Salary Average :	$658,300
Salary Average Remaining :	$658,300
Oliver Bjorkstrand	$350,000 (1)
Salary Remaining :	$350,000
Salary Average :	$350,000
Salary Average Remaining :	$350,000
Chase Stillman	$157,500 (1)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Keaton Middleton	$155,000 (1)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Eduard Sale	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Michael DiPietro	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Torey Krug	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Ozzy Wiesblatt	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Jakub Dvorak	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Topias Leinonen	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Juuso Parssinen	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Garret Brown	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Sawyer Mynio	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Noah Philp	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Ryan Graves	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jeremie Biakabutuka	$84,000 (2)
Salary Remaining :	$84,000
Salary Average :	$84,000
Salary Average Remaining :	$84,000
Sandis Vilmanis	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Aku Koskenvuo	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Tomas Cibulka	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ryder Rolston	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Marc-Andre Gaudet	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Carson Bantle	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matteo Costantini	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ryan Mast	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Lukas Svejkovsky	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Petr Hauser	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Kyle Capobianco	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Taylor Makar	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Scott Sabourin	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Joel Maatta	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	30
Salary Commitment
Year 2026 : $3,774,800
Year 2027 : $1,619,000
Year 2028 : $150,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,774,800
Year 2027 : $1,619,000
Year 2028 : $150,000
Year 2029 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,176,500
Pro Players Total Average Salaries	$73,760,000
Farm Players Total Salaries	$3,968,124
Farm Players Total Average Salaries	$3,919,124
Coaches Total Salaries	$1,650,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$401,935
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$26,259
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$404,175
Pro Estimated Expenses	$75,176,550
Farm Remaining Season Days	174
Farm Expenses Per Days	$26,541
Farm Estimated Expenses	$4,618,134
Estimated Season Expenses	$79,794,684
Estimated Season Salary Cap	$79,328,976
Estimate Under Maximum Salary Cap of $100,000,000	$20,671,024
Estimate Over Minimum Salary Cap of $52,000,000	$27,328,976
Current Bank Account	$96,320,869
Projected Bank Account	$16,526,185

Pro Players Salaries
Luke Hughes	$6,716,500 (7)
-Salary Remaining :	$6,716,500
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Brayden McNabb	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Jamie Benn	$5,350,000 (3)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Drake Batherson	$5,050,000 (3)
-Salary Remaining :	$5,050,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Alex DeBrincat	$5,050,000 (5)
-Salary Remaining :	$5,050,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Vince Dunn	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Nick Foligno	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Anze Kopitar	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Jacob Trouba	$4,250,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Kent Johnson	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Vince Hinostroza	$3,850,000 (1)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Nico Sturm	$3,750,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Kasperi Kapanen (1 Way Contract)	$3,110,000 (3)
-Salary Remaining :	$3,110,000
-Salary Average :	$3,110,000
-Salary Average Remaining :	$3,110,000
Drew OConnor	$2,650,000 (3)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Alexei Toropchenko	$2,300,000 (5)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Tyler Tucker	$2,100,000 (4)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Brayden Pachal	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
David Rittich (1 Way Contract)	$1,450,000 (1)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,450,000
Frank Vatrano	$1,200,000 (3)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Nick Capone	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Hugo Ollas	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Total Pro Players	21
Salary Commitment
Year 2026 : $74,176,500
Year 2027 : $58,669,500
Year 2028 : $46,069,500
Year 2029 : $14,399,000
Salary Average Commitment
Year 2026 : $73,760,000
Year 2027 : $57,710,000
Year 2028 : $45,110,000
Year 2029 : $14,500,000
Salary Cap with 1 Way Contract
Year 2026 : $73,760,000
Year 2027 : $57,710,000
Year 2028 : $45,110,000
Year 2029 : $14,500,000

Farm Players Salaries
Maxwell Crozier	$294,000 (4)
Salary Remaining :	$294,000
Salary Average :	$245,000
Salary Average Remaining :	$245,000
Reilly Walsh	$193,512 (2)
Salary Remaining :	$193,512
Salary Average :	$193,512
Salary Average Remaining :	$193,512
Lassi Thomson	$165,375 (1)
Salary Remaining :	$165,375
Salary Average :	$165,375
Salary Average Remaining :	$165,375
Victor Soderstrom	$157,500 (2)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Cole Hutson	$155,000 (3)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Victor Berglund	$154,008 (2)
Salary Remaining :	$154,008
Salary Average :	$154,008
Salary Average Remaining :	$154,008
Trey Fix-Wolansky	$154,008 (2)
Salary Remaining :	$154,008
Salary Average :	$154,008
Salary Average Remaining :	$154,008
John Leonard	$152,175 (1)
Salary Remaining :	$152,175
Salary Average :	$152,175
Salary Average Remaining :	$152,175
Jacob Kucharski	$152,175 (2)
Salary Remaining :	$152,175
Salary Average :	$152,175
Salary Average Remaining :	$152,175
Philip Kemp	$150,246 (2)
Salary Remaining :	$150,246
Salary Average :	$150,246
Salary Average Remaining :	$150,246
Ville Koivunen	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Ayrton Martino	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Jonathan Castagna	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Daimon Gardner	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Cameron ONeill	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jacob Battaglia	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Anthony Spellacy	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Landon Miller	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Sam Stange	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Roman Schmidt	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Matteus Ward	$84,000 (1)
Salary Remaining :	$84,000
Salary Average :	$84,000
Salary Average Remaining :	$84,000
Jake Schmaltz	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kieran Ruscheinski	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kyle Aucoin	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Simon Kjellberg	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Matias Mantykivi	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Jakub Vondras	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Graham Sward	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Damien Giroux	$70,875 (1)
Salary Remaining :	$70,875
Salary Average :	$70,875
Salary Average Remaining :	$70,875
Max McCue	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Robert Flinton	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Ellis Rickwood	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Joshua Eernisse	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jack Stockfish	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Xavier Simoneau	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Samuel Lipkin	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	36
Salary Commitment
Year 2026 : $3,968,124
Year 2027 : $2,405,449
Year 2028 : $561,000
Year 2029 : $196,000
Salary Average Commitment
Year 2026 : $3,919,124
Year 2027 : $2,356,449
Year 2028 : $610,000
Year 2029 : $245,000

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,646,250
Pro Players Total Average Salaries	$76,646,250
Farm Players Total Salaries	$2,794,794
Farm Players Total Average Salaries	$2,794,794
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$417,453
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$19,510
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$417,453
Pro Estimated Expenses	$77,646,258
Farm Remaining Season Days	174
Farm Expenses Per Days	$19,510
Farm Estimated Expenses	$3,394,740
Estimated Season Expenses	$81,040,998
Estimated Season Salary Cap	$81,040,998
Estimate Under Maximum Salary Cap of $100,000,000	$18,959,002
Estimate Over Minimum Salary Cap of $52,000,000	$29,040,998
Current Bank Account	$45,678,572
Projected Bank Account	($35,362,426)

Pro Players Salaries
Kirill Kaprizov	$7,062,500 (4)
-Salary Remaining :	$7,062,500
-Salary Average :	$7,062,500
-Salary Average Remaining :	$7,062,500
Erik Karlsson	$6,500,000 (1)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Martin Necas	$5,950,000 (3)
-Salary Remaining :	$5,950,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,950,000
Elias Lindholm	$5,650,000 (2)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Logan Cooley	$4,850,000 (3)
-Salary Remaining :	$4,850,000
-Salary Average :	$4,850,000
-Salary Average Remaining :	$4,850,000
Thomas Harley	$4,750,000 (1)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Alex Ovechkin	$4,410,000 (1)
-Salary Remaining :	$4,410,000
-Salary Average :	$4,410,000
-Salary Average Remaining :	$4,410,000
Barrett Hayton	$3,500,000 (6)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Martin Fehervary	$3,300,000 (7)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Vladimir Tarasenko	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Sergei Bobrovsky	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
John Peterka	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Jonas Siegenthaler	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Alexandre Carrier	$2,700,000 (1)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Ryan Strome	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Dmitri Orlov	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Beck Malenstyn	$2,450,000 (2)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Akira Schmid	$2,400,000 (1)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Michael Misa	$1,850,000 (3)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Oliver Moore	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Arvid Soderblom	$1,250,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Alexander Nikishin	$1,023,750 (1)
-Salary Remaining :	$1,023,750
-Salary Average :	$1,023,750
-Salary Average Remaining :	$1,023,750
A.J. Greer	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 2026 : $76,646,250
Year 2027 : $48,362,500
Year 2028 : $38,762,500
Year 2029 : $13,862,500
Salary Average Commitment
Year 2026 : $76,646,250
Year 2027 : $48,362,500
Year 2028 : $38,762,500
Year 2029 : $13,862,500
Salary Cap with 1 Way Contract
Year 2026 : $76,646,250
Year 2027 : $48,362,500
Year 2028 : $38,762,500
Year 2029 : $13,862,500

Farm Players Salaries
Sacha Boisvert	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Gabriel Eliasson	$155,000 (3)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Alexander Holtz	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Sam Colangelo	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Ivan Miroshnichenko	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Mikhail Gulyayev	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Ivan Ryabkin	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Kirill Zarubin	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
John Ludvig	$107,494 (1)
Salary Remaining :	$107,494
Salary Average :	$107,494
Salary Average Remaining :	$107,494
Artem Grushnikov	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Cole Huckins	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Gregor Biber	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Julian Lutz	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Max Graham	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Dylan Garand	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Alexander Rykov	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Dmitri Buchelnikov	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Artem Guryev	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Vadim Zherenko	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Connor Lockhart	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Maksymilian Szuber	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Amir Miftakhov	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Bogdan Trineyev	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Justin Schutz	$77,175 (1)
Salary Remaining :	$77,175
Salary Average :	$77,175
Salary Average Remaining :	$77,175
Philip Sinn	$75,000 (3)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Chaz Lucius	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Veit Oswald	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Norwin Panocha	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	28
Salary Commitment
Year 2026 : $2,794,794
Year 2027 : $1,937,375
Year 2028 : $755,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,794,794
Year 2027 : $1,937,375
Year 2028 : $755,000
Year 2029 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,475,000
Pro Players Total Average Salaries	$79,867,000
Farm Players Total Salaries	$2,890,593
Farm Players Total Average Salaries	$2,890,593
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$434,769
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$20,061
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$427,285
Pro Estimated Expenses	$79,475,010
Farm Remaining Season Days	174
Farm Expenses Per Days	$20,061
Farm Estimated Expenses	$3,490,614
Estimated Season Expenses	$82,965,624
Estimated Season Salary Cap	$84,357,648
Estimate Under Maximum Salary Cap of $100,000,000	$15,642,352
Estimate Over Minimum Salary Cap of $52,000,000	$32,357,648
Current Bank Account	$134,330,328
Projected Bank Account	$51,364,704

Pro Players Salaries
Robert Thomas	$6,667,000 (6)
-Salary Remaining :	$6,667,000
-Salary Average :	$6,667,000
-Salary Average Remaining :	$6,667,000
Rickard Rakell	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
MacKenzie Weegar	$6,300,000 (3)
-Salary Remaining :	$6,300,000
-Salary Average :	$6,300,000
-Salary Average Remaining :	$6,300,000
Brady Tkachuk	$6,000,000 (7)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Matthew Knies	$5,600,000 (3)
-Salary Remaining :	$5,600,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$5,600,000
Artem Zub	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Rasmus Ristolainen	$4,800,000 (1)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Wyatt Johnston	$4,600,000 (3)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Jake DeBrusk	$4,350,000 (1)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Pius Suter	$4,350,000 (1)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Vladislav Gavrikov	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Andrei Vasilevskiy	$3,248,000 (2)
-Salary Remaining :	$3,248,000
-Salary Average :	$4,640,000
-Salary Average Remaining :	$4,640,000
Ilya Lyubushkin	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
David Kampf	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
James Reimer	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Nathan Walker	$1,700,000 (3)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Mattias Janmark (1 Way Contract)	$1,650,000 (1)
-Salary Remaining :	$1,650,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,650,000
Justin Danforth	$1,600,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Lian Bichsel	$1,350,000 (4)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,350,000
Nick Jensen	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Andrej Sustr (1 Way Contract)	$910,000 (1)
-1 Way Contract Salary Cap :	$910,000
-Salary Remaining :	$910,000
-Salary Average :	$910,000
-Salary Average Remaining :	$910,000
Frederick Gaudreau	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	22
Salary Commitment
Year 2026 : $78,475,000
Year 2027 : $51,490,200
Year 2028 : $42,067,000
Year 2029 : $14,017,000
Salary Average Commitment
Year 2026 : $79,867,000
Year 2027 : $53,207,000
Year 2028 : $42,067,000
Year 2029 : $14,017,000
Salary Cap with 1 Way Contract
Year 2026 : $79,867,000
Year 2027 : $53,207,000
Year 2028 : $42,067,000
Year 2029 : $14,017,000

Farm Players Salaries
Anton Frondell	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Owen Beck	$157,500 (2)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Brayden Yager	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Benoit-Olivier Groulx	$144,703 (1)
Salary Remaining :	$144,703
Salary Average :	$144,703
Salary Average Remaining :	$144,703
Raphael Lavoie	$144,703 (1)
Salary Remaining :	$144,703
Salary Average :	$144,703
Salary Average Remaining :	$144,703
Yegor Zamula	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Danil Zhilkin	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Luca Del Bel Belluz	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Nico Myatovic	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Jordan Oesterle	$117,000 (1)
Salary Remaining :	$117,000
Salary Average :	$117,000
Salary Average Remaining :	$117,000
Jiri Felcman	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Miko Matikka	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Luca Marrelli	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Carter Gylander	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Jackson Hallum	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Jacob Melanson	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Jon-Randall Avon	$82,688 (1)
Salary Remaining :	$82,688
Salary Average :	$82,688
Salary Average Remaining :	$82,688
Anton Johansson	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Stephen Halliday	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Adam Engstrom	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Terrell Goldsmith	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Ryan McCleary	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ryan Tverberg	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Connor Clattenburg	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Vinny Duplessis	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Kristoffer Eberly	$67,000 (2)
Salary Remaining :	$67,000
Salary Average :	$67,000
Salary Average Remaining :	$67,000
Marshall Rifai	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Tyson Gross	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	28
Salary Commitment
Year 2026 : $2,890,594
Year 2027 : $1,444,500
Year 2028 : $285,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,890,594
Year 2027 : $1,444,500
Year 2028 : $285,000
Year 2029 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$80,369,000
Pro Players Total Average Salaries	$80,369,000
Farm Players Total Salaries	$3,655,558
Farm Players Total Average Salaries	$3,655,558
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$437,468
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$24,457
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$437,468
Pro Estimated Expenses	$81,369,048
Farm Remaining Season Days	174
Farm Expenses Per Days	$24,457
Farm Estimated Expenses	$4,255,518
Estimated Season Expenses	$85,624,566
Estimated Season Salary Cap	$85,624,566
Estimate Under Maximum Salary Cap of $100,000,000	$14,375,434
Estimate Over Minimum Salary Cap of $52,000,000	$33,624,566
Current Bank Account	$128,588,107
Projected Bank Account	$42,963,541

Pro Players Salaries
Mitchell Marner	$7,627,500 (4)
-Salary Remaining :	$7,627,500
-Salary Average :	$7,627,500
-Salary Average Remaining :	$7,627,500
Brandon Hagel	$6,696,500 (3)
-Salary Remaining :	$6,696,500
-Salary Average :	$6,696,500
-Salary Average Remaining :	$6,696,500
Adam Fox	$6,250,000 (6)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
John Gibson	$5,450,000 (2)
-Salary Remaining :	$5,450,000
-Salary Average :	$5,450,000
-Salary Average Remaining :	$5,450,000
Bo Horvat	$5,350,000 (1)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Anthony Stolarz	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Vincent Desharnais	$4,450,000 (3)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Nico Hischier	$4,410,000 (5)
-Salary Remaining :	$4,410,000
-Salary Average :	$4,410,000
-Salary Average Remaining :	$4,410,000
Morgan Geekie	$4,350,000 (3)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Brenden Dillon	$3,950,000 (2)
-Salary Remaining :	$3,950,000
-Salary Average :	$3,950,000
-Salary Average Remaining :	$3,950,000
Sean Durzi	$3,250,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Zach Whitecloud	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Luke Schenn	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Fraser Minten	$2,750,000 (4)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Alex Pietrangelo	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Nicolas Roy	$2,550,000 (2)
-Salary Remaining :	$2,550,000
-Salary Average :	$2,550,000
-Salary Average Remaining :	$2,550,000
Luke Evangelista	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Shakir Mukhamadullin	$1,950,000 (3)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Bobby McMann	$1,850,000 (2)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Will Smith	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Jack Drury	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Arseny Gritsyuk	$735,000 (1)
-Salary Remaining :	$735,000
-Salary Average :	$735,000
-Salary Average Remaining :	$735,000
Emmitt Finnie	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 2026 : $80,369,000
Year 2027 : $61,384,000
Year 2028 : $44,734,000
Year 2029 : $21,037,500
Salary Average Commitment
Year 2026 : $80,369,000
Year 2027 : $61,384,000
Year 2028 : $44,734,000
Year 2029 : $21,037,500
Salary Cap with 1 Way Contract
Year 2026 : $80,369,000
Year 2027 : $61,384,000
Year 2028 : $44,734,000
Year 2029 : $21,037,500

Farm Players Salaries
Nathan Bastian	$210,000 (2)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Jagger Firkus	$157,500 (2)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Corson Ceulemans	$157,500 (1)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Clay Stevenson	$152,175 (2)
Salary Remaining :	$152,175
Salary Average :	$152,175
Salary Average Remaining :	$152,175
Hunter Drew	$150,246 (1)
Salary Remaining :	$150,246
Salary Average :	$150,246
Salary Average Remaining :	$150,246
Terik Parascak	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Nathan Legare	$137,813 (1)
Salary Remaining :	$137,813
Salary Average :	$137,813
Salary Average Remaining :	$137,813
Harrison Brunicke	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Samu Salminen	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Drew Fortescue	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Michael Fisher	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Johnny Gruden	$112,869 (1)
Salary Remaining :	$112,869
Salary Average :	$112,869
Salary Average Remaining :	$112,869
Graeme Clarke	$107,494 (2)
Salary Remaining :	$107,494
Salary Average :	$107,494
Salary Average Remaining :	$107,494
Florian Xhekaj	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Hunter Brzustewicz	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Connor Ungar	$93,713 (2)
Salary Remaining :	$93,713
Salary Average :	$93,713
Salary Average Remaining :	$93,713
Ryan Miller	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Chase Wutzke	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Matt Davis	$89,250 (1)
Salary Remaining :	$89,250
Salary Average :	$89,250
Salary Average Remaining :	$89,250
Gabriel Szturc	$89,250 (1)
Salary Remaining :	$89,250
Salary Average :	$89,250
Salary Average Remaining :	$89,250
Tucker Robertson	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
James Malatesta	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Brandon Holt	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Evan Murr	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Johnny Hicks	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Kenny Connors	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
John Prokop	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ben Dexheimer	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Riley Mercer	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Hudson Thornton	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Shane Lachance	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Francesco Arcuri	$73,500 (1)
Salary Remaining :	$73,500
Salary Average :	$73,500
Salary Average Remaining :	$73,500
Devon Levi	$73,500 (1)
Salary Remaining :	$73,500
Salary Average :	$73,500
Salary Average Remaining :	$73,500
Dyllan Gill	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Andre Gasseau	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	35
Salary Commitment
Year 2026 : $3,655,558
Year 2027 : $1,990,882
Year 2028 : $300,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,655,558
Year 2027 : $1,990,882
Year 2028 : $300,000
Year 2029 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,876,438
Pro Players Total Average Salaries	$67,876,438
Farm Players Total Salaries	$2,609,313
Farm Players Total Average Salaries	$2,576,813
Coaches Total Salaries	$2,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$374,336
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$18,258
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$374,336
Pro Estimated Expenses	$69,626,496
Farm Remaining Season Days	174
Farm Expenses Per Days	$18,444
Farm Estimated Expenses	$3,209,256
Estimated Season Expenses	$72,835,752
Estimated Season Salary Cap	$72,803,388
Estimate Under Maximum Salary Cap of $100,000,000	$27,196,612
Estimate Over Minimum Salary Cap of $52,000,000	$20,803,388
Current Bank Account	$103,298,900
Projected Bank Account	$30,463,148

Pro Players Salaries
Brayden Schenn	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Ivan Barbashev	$5,100,000 (3)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Cam Fowler	$5,100,000 (2)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Adin Hill	$4,950,000 (1)
-Salary Remaining :	$4,950,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$4,950,000
Will Borgen	$4,100,000 (3)
-Salary Remaining :	$4,100,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$4,100,000
Tanner Jeannot	$3,900,000 (3)
-Salary Remaining :	$3,900,000
-Salary Average :	$3,900,000
-Salary Average Remaining :	$3,900,000
Yakov Trenin	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Steven Stamkos	$3,240,000 (3)
-Salary Remaining :	$3,240,000
-Salary Average :	$3,240,000
-Salary Average Remaining :	$3,240,000
Kaapo Kakko	$3,050,000 (1)
-Salary Remaining :	$3,050,000
-Salary Average :	$3,050,000
-Salary Average Remaining :	$3,050,000
Matthew Savoie	$2,750,000 (4)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Dawson Mercer	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Liam Foudy (1 Way Contract)	$2,486,438 (2)
-1 Way Contract Salary Cap :	$2,486,438
-Salary Remaining :	$2,486,438
-Salary Average :	$2,486,438
-Salary Average Remaining :	$2,486,438
Shane Wright	$2,300,000 (4)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Ryan Pulock	$2,275,000 (2)
-Salary Remaining :	$2,275,000
-Salary Average :	$2,275,000
-Salary Average Remaining :	$2,275,000
Adam Wilsby	$2,150,000 (1)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Charlie Lindgren	$1,950,000 (3)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Erik Brannstrom (1 Way Contract)	$1,950,000 (1)
-1 Way Contract Salary Cap :	$1,950,000
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Pierre-Olivier Joseph (1 Way Contract)	$1,750,000 (1)
-1 Way Contract Salary Cap :	$1,750,000
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Dominic James	$1,700,000 (3)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Alexei Protas	$1,350,000 (1)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,350,000
Alex Petrovic	$1,250,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
John St. Ivany	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Cale Fleury	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Justin Kirkland	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Joel Kiviranta	$675,000 (1)
-Salary Remaining :	$675,000
-Salary Average :	$675,000
-Salary Average Remaining :	$675,000
Total Pro Players	25
Salary Commitment
Year 2026 : $67,876,438
Year 2027 : $49,901,438
Year 2028 : $29,790,000
Year 2029 : $5,050,000
Salary Average Commitment
Year 2026 : $67,876,438
Year 2027 : $49,901,438
Year 2028 : $29,790,000
Year 2029 : $5,050,000
Salary Cap with 1 Way Contract
Year 2026 : $67,876,438
Year 2027 : $49,901,438
Year 2028 : $29,790,000
Year 2029 : $5,050,000

Farm Players Salaries
Victor Eklund	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Brad Lambert	$155,000 (4)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Isaak Phillips	$147,000 (1)
Salary Remaining :	$147,000
Salary Average :	$147,000
Salary Average Remaining :	$147,000
Ty Nelson	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Kim Saarinen	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Quinn Beauchesne	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jakub Brabenec	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Matej Blumel	$82,688 (1)
Salary Remaining :	$82,688
Salary Average :	$82,688
Salary Average Remaining :	$82,688
Brent Johnson	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Arthur Smith	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Colby Woogk	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Colin Grable	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Josh Mori	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Marshall Finnie	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Patrick Murphy	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Carson Birnie	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Domenic Divincentiis	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Julian Beaumont	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
David Breazeale	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Logan Wormald	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Nick Malik	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
T.J. Semptimphelter	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jared Davidson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Mark Sever	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
William Trudeau	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Jackson Dorrington	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Walker Duehr	$68,000 (1)
Salary Remaining :	$68,000
Salary Average :	$68,000
Salary Average Remaining :	$68,000
Finn Harding	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Parker Bell	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	29
Salary Commitment
Year 2026 : $2,609,312
Year 2027 : $1,763,750
Year 2028 : $1,070,000
Year 2029 : $155,000
Salary Average Commitment
Year 2026 : $2,576,812
Year 2027 : $1,731,250
Year 2028 : $1,070,000
Year 2029 : $155,000

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,968,055
Pro Players Total Average Salaries	$81,733,500
Farm Players Total Salaries	$2,591,250
Farm Players Total Average Salaries	$2,563,250
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$444,804
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$18,180
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$467,570
Pro Estimated Expenses	$86,968,020
Farm Remaining Season Days	174
Farm Expenses Per Days	$18,341
Farm Estimated Expenses	$3,191,334
Estimated Season Expenses	$90,159,354
Estimated Season Salary Cap	$85,896,864
Estimate Under Maximum Salary Cap of $100,000,000	$14,103,136
Estimate Over Minimum Salary Cap of $52,000,000	$33,896,864
Current Bank Account	$65,179,818
Projected Bank Account	($24,979,536)

Pro Players Salaries
Rasmus Dahlin	$11,948,060 (7)
-Salary Remaining :	$11,948,055
-Salary Average :	$8,983,500
-Salary Average Remaining :	$8,983,500
Nick Suzuki	$7,620,000 (5)
-Salary Remaining :	$7,620,000
-Salary Average :	$6,350,000
-Salary Average Remaining :	$6,350,000
Travis Konecny	$6,350,000 (1)
-Salary Remaining :	$6,350,000
-Salary Average :	$6,350,000
-Salary Average Remaining :	$6,350,000
Karel Vejmelka	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Rasmus Andersson	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Shea Theodore	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Roope Hintz	$5,350,000 (2)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Gabriel Vilardi	$5,050,000 (3)
-Salary Remaining :	$5,050,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Matt Roy (1 Way Contract)	$4,800,000 (2)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
William Eklund	$4,600,000 (2)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Brady Skjei	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Mavrik Bourque	$3,050,000 (2)
-Salary Remaining :	$3,050,000
-Salary Average :	$3,050,000
-Salary Average Remaining :	$3,050,000
Alexandre Texier	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Alex Iafallo	$1,975,000 (2)
-Salary Remaining :	$1,975,000
-Salary Average :	$1,975,000
-Salary Average Remaining :	$1,975,000
Christian Dvorak	$1,950,000 (1)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Matthew Schaefer	$1,850,000 (3)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Adam Fantilli	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Gavin Brindley	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Jacob Bernard-Docker	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Rasmus Kupari	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Vitek Vanecek	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Jakob Pelletier	$1,050,000 (1)
-Salary Remaining :	$1,050,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$1,050,000
Victor Olofsson	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Total Pro Players	23
Salary Commitment
Year 2026 : $85,968,055
Year 2027 : $56,386,365
Year 2028 : $23,686,365
Year 2029 : $14,137,830
Salary Average Commitment
Year 2026 : $81,733,500
Year 2027 : $54,933,500
Year 2028 : $22,233,500
Year 2029 : $15,333,500
Salary Cap with 1 Way Contract
Year 2026 : $81,733,500
Year 2027 : $54,933,500
Year 2028 : $22,233,500
Year 2029 : $15,333,500

Farm Players Salaries
Henry Thrun	$168,000 (1)
Salary Remaining :	$168,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Joakim Kemell	$157,500 (2)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Liam Greentree	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Aleksi Heimosalmi	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Tristan Luneau	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Andrew Gibson	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Aram Minnetian	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jordan Gustafson	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Isaiah George	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Gustav Nyquist	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jake Richard	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jack Matier	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Ronan Seeley	$82,688 (2)
Salary Remaining :	$82,688
Salary Average :	$82,688
Salary Average Remaining :	$82,688
Magnus Chrona	$82,688 (1)
Salary Remaining :	$82,688
Salary Average :	$82,688
Salary Average Remaining :	$82,688
Ludvig Jansson	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Matthew Seminoff	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ilya Nabokov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matteo Giampa	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Semyon Chystyakov	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Kaden Hammell	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Semyon Vyazovoi	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Albin Boija	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Joey Larson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Carter King	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Gleb Veremyev	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Isac Hedquist	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Jon Wiebusch	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Harrison Scott	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	28
Salary Commitment
Year 2026 : $2,591,250
Year 2027 : $1,141,438
Year 2028 : $100,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,563,250
Year 2027 : $1,141,438
Year 2028 : $100,000
Year 2029 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$50,202,500
Pro Players Total Average Salaries	$49,982,500
Farm Players Total Salaries	$3,097,402
Farm Players Total Average Salaries	$3,097,402
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$274,099
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$21,249
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$275,282
Pro Estimated Expenses	$51,202,452
Farm Remaining Season Days	174
Farm Expenses Per Days	$21,249
Farm Estimated Expenses	$3,697,326
Estimated Season Expenses	$54,899,778
Estimated Season Salary Cap	$54,679,740
Estimate Under Maximum Salary Cap of $100,000,000	$45,320,260
Estimate Over Minimum Salary Cap of $52,000,000	$2,679,740
Current Bank Account	$30,660,815
Projected Bank Account	($24,238,963)

Pro Players Salaries
Spencer Knight	$7,049,000 (7)
-Salary Remaining :	$7,049,000
-Salary Average :	$5,300,000
-Salary Average Remaining :	$5,300,000
Linus Ullmark	$5,800,000 (1)
-Salary Remaining :	$5,800,000
-Salary Average :	$5,800,000
-Salary Average Remaining :	$5,800,000
Teuvo Teravainen	$5,650,000 (1)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Conor Garland (1 Way Contract)	$4,131,000 (3)
-Salary Remaining :	$4,131,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Evgeni Malkin	$3,920,000 (1)
-Salary Remaining :	$3,920,000
-Salary Average :	$3,920,000
-Salary Average Remaining :	$3,920,000
Ilya Samsonov (1 Way Contract)	$3,200,000 (4)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Jonathan Marchessault	$2,800,000 (3)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Samuel Blais	$2,150,000 (1)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Eric Robinson	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Samuel Girard	$1,890,000 (1)
-Salary Remaining :	$1,890,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Drew Helleson	$1,700,000 (2)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Tom Willander	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Sam Dickinson	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Logan Mailloux	$1,312,500 (1)
-Salary Remaining :	$1,312,500
-Salary Average :	$1,312,500
-Salary Average Remaining :	$1,312,500
Brandon Tanev	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Elliot Desnoyers	$800,000 (2)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Philippe Myers	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Ryan Suter	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Mark Jankowski (1 Way Contract)	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Sean Walker	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Vladislav Namestnikov	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Riley Thompson	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	22
Salary Commitment
Year 2026 : $50,202,500
Year 2027 : $26,867,000
Year 2028 : $19,896,000
Year 2029 : $8,394,000
Salary Average Commitment
Year 2026 : $49,982,500
Year 2027 : $25,050,000
Year 2028 : $17,350,000
Year 2029 : $8,500,000
Salary Cap with 1 Way Contract
Year 2026 : $49,982,500
Year 2027 : $25,050,000
Year 2028 : $17,350,000
Year 2029 : $8,500,000

Farm Players Salaries
Ty Smith	$258,750 (2)
Salary Remaining :	$258,750
Salary Average :	$258,750
Salary Average Remaining :	$258,750
Chase Pearson	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Porter Martone	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Georgi Romanov	$146,663 (2)
Salary Remaining :	$146,663
Salary Average :	$146,663
Salary Average Remaining :	$146,663
Jack Finley	$115,000 (3)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Danil Gushchin	$90,956 (2)
Salary Remaining :	$90,956
Salary Average :	$90,956
Salary Average Remaining :	$90,956
Alexander Perevalov	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Albert Wikman	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Riley Patterson	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Olivier Rodrigue	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Kirill Dolzhenkov	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Samu Bau	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Christian Fitzgerald	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Atley Calvert	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Alexandre Doucet	$81,034 (2)
Salary Remaining :	$81,034
Salary Average :	$81,034
Salary Average Remaining :	$81,034
Lucas Olvestad	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jimi Suomi	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matthew Sop	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Israel Mianscum	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Hudson Schandor	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ludvig Lafton	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Luca Munzenberger	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Grant Hutton	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Santeri Huovila	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Ben Robertson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Erik Bargholtz	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Tristan Sarsland	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Billy Sweezey	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Lawton Zacher	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Viktor Hurtig	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Jeremy Wilmer	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Ethan Frisch	$65,000 (3)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Dalton Bancroft	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	33
Salary Commitment
Year 2026 : $3,097,402
Year 2027 : $2,642,402
Year 2028 : $885,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,097,402
Year 2027 : $2,642,402
Year 2028 : $885,000
Year 2029 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,435,000
Pro Players Total Average Salaries	$62,435,000
Farm Players Total Salaries	$3,940,124
Farm Players Total Average Salaries	$3,940,124
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$341,048
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$26,093
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$341,048
Pro Estimated Expenses	$63,434,928
Farm Remaining Season Days	174
Farm Expenses Per Days	$26,093
Farm Estimated Expenses	$4,540,182
Estimated Season Expenses	$67,975,110
Estimated Season Salary Cap	$69,975,110
Estimate Under Maximum Salary Cap of $100,000,000	$30,024,890
Estimate Over Minimum Salary Cap of $52,000,000	$17,975,110
Current Bank Account	$98,302,097
Projected Bank Account	$30,326,987

Pro Players Salaries
Mackenzie Blackwood	$5,500,000 (3)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Jonathan Huberdeau	$4,300,000 (3)
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Mikael Backlund	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Dustin Wolf	$3,700,000 (1)
-Salary Remaining :	$3,700,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Matthew Coronato	$3,650,000 (3)
-Salary Remaining :	$3,650,000
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,650,000
Josh Doan	$3,650,000 (3)
-Salary Remaining :	$3,650,000
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,650,000
Ben Chiarot	$3,600,000 (3)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Nic Dowd	$3,200,000 (2)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Ryan Shea	$2,800,000 (3)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Cody Glass (1 Way Contract)	$2,650,000 (1)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Filip Chytil	$2,550,000 (1)
-Salary Remaining :	$2,550,000
-Salary Average :	$2,550,000
-Salary Average Remaining :	$2,550,000
Marat Khusnutdinov	$2,550,000 (3)
-Salary Remaining :	$2,550,000
-Salary Average :	$2,550,000
-Salary Average Remaining :	$2,550,000
Tanner Pearson	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Michael Amadio	$2,450,000 (1)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Tyler Myers	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Alexander Romanov	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Berkly Catton	$1,850,000 (3)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Cole Smith	$1,600,000 (2)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Igor Chernyshov	$1,550,000 (3)
-Salary Remaining :	$1,550,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,550,000
Matthew Wood	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Tyler Johnson (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$1,100,000
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Michael Kesselring	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Ben Hutton	$960,000 (1)
-Salary Remaining :	$960,000
-Salary Average :	$960,000
-Salary Average Remaining :	$960,000
Kaapo Kahkonen (1 Way Contract)	$825,000 (3)
-1 Way Contract Salary Cap :	$825,000
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Charles-Alexis Legault	$750,000 (1)
-Salary Remaining :	$750,000
-Salary Average :	$750,000
-Salary Average Remaining :	$750,000
Total Pro Players	25
Salary Commitment
Year 2026 : $62,435,000
Year 2027 : $42,675,000
Year 2028 : $30,275,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $62,435,000
Year 2027 : $42,675,000
Year 2028 : $30,275,000
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $62,435,000
Year 2027 : $42,675,000
Year 2028 : $30,275,000
Year 2029 : $0

Farm Players Salaries
Jesper Boqvist	$245,000 (2)
Salary Remaining :	$245,000
Salary Average :	$245,000
Salary Average Remaining :	$245,000
Keegan Kolesar	$200,000 (1)
Salary Remaining :	$200,000
Salary Average :	$200,000
Salary Average Remaining :	$200,000
Brady Martin	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Jack Rathbone	$161,822 (2)
Salary Remaining :	$161,822
Salary Average :	$161,822
Salary Average Remaining :	$161,822
Cole Guttman	$156,034 (2)
Salary Remaining :	$156,034
Salary Average :	$156,034
Salary Average Remaining :	$156,034
Dylan James	$155,000 (2)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Marc Del Gaizo	$147,000 (1)
Salary Remaining :	$147,000
Salary Average :	$147,000
Salary Average Remaining :	$147,000
Drew Commesso	$137,813 (2)
Salary Remaining :	$137,813
Salary Average :	$137,813
Salary Average Remaining :	$137,813
Matthew Poitras	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Carson Rehkopf	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Reid Schaefer	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Declan Carlile	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Jorian Donovan	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Tyson Hinds	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Cole Schwindt	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Cole Knuble	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Noel Nordh	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Tanner Laczynski	$93,000 (3)
Salary Remaining :	$93,000
Salary Average :	$93,000
Salary Average Remaining :	$93,000
Gannon Laroque	$90,956 (1)
Salary Remaining :	$90,956
Salary Average :	$90,956
Salary Average Remaining :	$90,956
Lane Pederson	$87,500 (3)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Matthew Morden	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Nathan Aspinall	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Luke Krys	$84,000 (1)
Salary Remaining :	$84,000
Salary Average :	$84,000
Salary Average Remaining :	$84,000
Tristen Nielsen	$83,000 (3)
Salary Remaining :	$83,000
Salary Average :	$83,000
Salary Average Remaining :	$83,000
Benjamin Gaudreau	$81,000 (2)
Salary Remaining :	$81,000
Salary Average :	$81,000
Salary Average Remaining :	$81,000
Mitchell Chaffee	$81,000 (2)
Salary Remaining :	$81,000
Salary Average :	$81,000
Salary Average Remaining :	$81,000
Cameron Rowe	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Navrin Mutter	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Michael Eyssimont	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Dru Krebs	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Cameron Macdonald	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Aatu Jamsen	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ryan Fanti	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ben Hemmerling	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Bronson Ride	$73,500 (2)
Salary Remaining :	$73,500
Salary Average :	$73,500
Salary Average Remaining :	$73,500
Trevor Kuntar	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	36
Salary Commitment
Year 2026 : $3,940,124
Year 2027 : $2,408,293
Year 2028 : $533,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,940,124
Year 2027 : $2,408,293
Year 2028 : $533,500
Year 2029 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lenovo Center
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,735,041
Pro Players Total Average Salaries	$64,735,041
Farm Players Total Salaries	$3,837,056
Farm Players Total Average Salaries	$3,907,056
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$353,414
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$25,903
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$353,414
Pro Estimated Expenses	$65,735,004
Farm Remaining Season Days	174
Farm Expenses Per Days	$25,500
Farm Estimated Expenses	$4,437,000
Estimated Season Expenses	$70,172,004
Estimated Season Salary Cap	$70,242,126
Estimate Under Maximum Salary Cap of $100,000,000	$29,757,874
Estimate Over Minimum Salary Cap of $52,000,000	$18,242,126
Current Bank Account	$105,902,113
Projected Bank Account	$35,730,109

Pro Players Salaries
Jack Roslovic	$5,100,000 (3)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Philipp Kurashev	$5,050,000 (3)
-Salary Remaining :	$5,050,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
William Karlsson	$5,050,000 (1)
-Salary Remaining :	$5,050,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Justin Brazeau	$4,550,000 (3)
-Salary Remaining :	$4,550,000
-Salary Average :	$4,550,000
-Salary Average Remaining :	$4,550,000
Logan Stanley	$4,550,000 (3)
-Salary Remaining :	$4,550,000
-Salary Average :	$4,550,000
-Salary Average Remaining :	$4,550,000
Conor Timmins	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Darnell Nurse	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Anthony Beauvillier	$4,150,000 (3)
-Salary Remaining :	$4,150,000
-Salary Average :	$4,150,000
-Salary Average Remaining :	$4,150,000
Jake Walman	$4,100,000 (3)
-Salary Remaining :	$4,100,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$4,100,000
Jonathan Toews	$3,920,000 (1)
-Salary Remaining :	$3,920,000
-Salary Average :	$3,920,000
-Salary Average Remaining :	$3,920,000
Jack Quinn	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Bobby Brink	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Filip Hallander (1 Way Contract)	$1,950,000 (3)
-1 Way Contract Salary Cap :	$1,950,000
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Liam Ohgren	$1,700,000 (3)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Kevin Lankinen	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Calum Ritchie	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Zac Jones	$1,260,000 (1)
-Salary Remaining :	$1,260,000
-Salary Average :	$1,260,000
-Salary Average Remaining :	$1,260,000
Jayden Struble	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Nils Aman	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Eetu Makiniemi	$955,041 (1)
-Salary Remaining :	$955,041
-Salary Average :	$955,041
-Salary Average Remaining :	$955,041
Braeden Bowman	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Christian Fischer	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Brendan Gaunce	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Carl Grundstrom	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	24
Salary Commitment
Year 2026 : $64,735,041
Year 2027 : $43,350,000
Year 2028 : $38,150,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $64,735,041
Year 2027 : $43,350,000
Year 2028 : $38,150,000
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $64,735,041
Year 2027 : $43,350,000
Year 2028 : $38,150,000
Year 2029 : $0

Farm Players Salaries
Mathieu Joseph	$280,000 (2)
Salary Remaining :	$280,000
Salary Average :	$350,000
Salary Average Remaining :	$350,000
Dakota Joshua	$210,000 (1)
Salary Remaining :	$210,000
Salary Average :	$210,000
Salary Average Remaining :	$210,000
Braeden Cootes	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Carson Lambos	$165,375 (2)
Salary Remaining :	$165,375
Salary Average :	$165,375
Salary Average Remaining :	$165,375
Max Psenicka	$155,000 (3)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
David Edstrom	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Riley Heidt	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Roby Jarventie	$137,813 (2)
Salary Remaining :	$137,813
Salary Average :	$137,813
Salary Average Remaining :	$137,813
Simon Robertsson	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Carter George	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Mattias Havelid	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Andrew Basha	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Jesse Pulkkinen	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Tommy Lafreniere	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Michal Teply	$107,494 (1)
Salary Remaining :	$107,494
Salary Average :	$107,494
Salary Average Remaining :	$107,494
Topias Vilen	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Jeremy Langlois	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Gavin McCarthy	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Juraj Pekarcik	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Olof Lindbom	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Cedric Pare	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Xavier Bernard	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Beck Warm	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Wyatte Wylie	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Leo Loof	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Zack Hayes	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Marc McLaughlin	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Noah Ellis	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ethan Samson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Zakary Karpa	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
William McIsaac	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ben Zloty	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Henrik Tikkanen	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Mason Morelli	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	34
Salary Commitment
Year 2026 : $3,837,057
Year 2027 : $1,873,188
Year 2028 : $545,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,907,057
Year 2027 : $2,013,188
Year 2028 : $545,000
Year 2029 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,544,500
Pro Players Total Average Salaries	$74,682,500
Farm Players Total Salaries	$3,246,108
Farm Players Total Average Salaries	$3,246,108
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$406,895
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$22,104
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$395,401
Pro Estimated Expenses	$73,544,586
Farm Remaining Season Days	174
Farm Expenses Per Days	$22,104
Farm Estimated Expenses	$3,846,096
Estimated Season Expenses	$77,390,682
Estimated Season Salary Cap	$79,528,566
Estimate Under Maximum Salary Cap of $100,000,000	$20,471,434
Estimate Over Minimum Salary Cap of $52,000,000	$27,528,566
Current Bank Account	$65,832,775
Projected Bank Account	($11,557,907)

Pro Players Salaries
Quinn Hughes	$7,267,500 (7)
-Salary Remaining :	$7,267,500
-Salary Average :	$7,267,500
-Salary Average Remaining :	$7,267,500
Jordan Kyrou	$6,009,500 (5)
-Salary Remaining :	$6,009,500
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Boone Jenner	$5,800,000 (2)
-Salary Remaining :	$5,800,000
-Salary Average :	$5,800,000
-Salary Average Remaining :	$5,800,000
Adrian Kempe	$5,652,500 (3)
-Salary Remaining :	$5,652,500
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Joey Daccord	$5,550,000 (2)
-Salary Remaining :	$5,550,000
-Salary Average :	$5,550,000
-Salary Average Remaining :	$5,550,000
Blake Coleman	$4,950,000 (1)
-Salary Remaining :	$4,950,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$4,950,000
Seth Jarvis	$4,900,000 (2)
-Salary Remaining :	$4,900,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,900,000
Jake McCabe	$4,515,000 (3)
-Salary Remaining :	$4,515,000
-Salary Average :	$4,515,000
-Salary Average Remaining :	$4,515,000
Dylan Strome	$4,350,000 (1)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Bowen Byram	$4,300,000 (1)
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Alex Tuch	$3,570,000 (1)
-Salary Remaining :	$3,570,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,950,000
Sam Carrick	$2,400,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Kirby Dach	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Erik Cernak	$2,160,000 (1)
-Salary Remaining :	$2,160,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Jacob Middleton	$1,620,000 (1)
-Salary Remaining :	$1,620,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Viktor Arvidsson	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Parker Wotherspoon	$1,050,000 (2)
-Salary Remaining :	$1,050,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$1,050,000
Jeff Petry	$1,050,000 (1)
-Salary Remaining :	$1,050,000
-Salary Average :	$1,050,000
-Salary Average Remaining :	$1,050,000
Josh Dunne	$975,000 (2)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Ben Jones	$975,000 (2)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Steven Santini (1 Way Contract)	$650,000 (1)
-1 Way Contract Salary Cap :	$650,000
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Alexander Nylander (1 Way Contract)	$650,000 (1)
-1 Way Contract Salary Cap :	$650,000
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Philipp Grubauer	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 2026 : $72,544,500
Year 2027 : $44,034,000
Year 2028 : $22,342,000
Year 2029 : $11,509,500
Salary Average Commitment
Year 2026 : $74,682,500
Year 2027 : $43,232,500
Year 2028 : $21,582,500
Year 2029 : $12,317,500
Salary Cap with 1 Way Contract
Year 2026 : $74,682,500
Year 2027 : $43,232,500
Year 2028 : $21,582,500
Year 2029 : $12,317,500

Farm Players Salaries
Jake OBrien	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Nikita Chibrikov	$157,500 (1)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Jani Nyman	$155,000 (4)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Konsta Helenius	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
David Goyette	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Thomas Bordeleau	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Alfons Freij	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Arshdeep Bains	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Colin Miller	$105,000 (1)
Salary Remaining :	$105,000
Salary Average :	$105,000
Salary Average Remaining :	$105,000
Arno Tiefensee	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Jake Christiansen	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Simon Forsmark	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Kevin Rooney	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Bogdan Konyushkov	$93,713 (1)
Salary Remaining :	$93,713
Salary Average :	$93,713
Salary Average Remaining :	$93,713
Dmitri Gamzin	$92,925 (2)
Salary Remaining :	$92,925
Salary Average :	$92,925
Salary Average Remaining :	$92,925
Zac Funk	$89,250 (2)
Salary Remaining :	$89,250
Salary Average :	$89,250
Salary Average Remaining :	$89,250
Cameron Berg	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Marcus Hogberg	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Trent Miner	$82,688 (1)
Salary Remaining :	$82,688
Salary Average :	$82,688
Salary Average Remaining :	$82,688
Victor Stjernborg	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Taylor Gauthier	$81,034 (1)
Salary Remaining :	$81,034
Salary Average :	$81,034
Salary Average Remaining :	$81,034
Noa Vali	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Andrew Takacs	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Juha Jatkola	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Will Gilson	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Daniel Russell	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Liam Dower-Nilsson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Oscar Tellstrom	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Daniil Pylenkov	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Vladimir Grudinin	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jackson Edward	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Liam OBrien	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Brandon Saad	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	33
Salary Commitment
Year 2026 : $3,246,110
Year 2027 : $1,443,425
Year 2028 : $340,000
Year 2029 : $155,000
Salary Average Commitment
Year 2026 : $3,246,110
Year 2027 : $1,443,425
Year 2028 : $340,000
Year 2029 : $155,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canada Life Centre
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,872,050
Pro Players Total Average Salaries	$57,284,750
Farm Players Total Salaries	$3,343,081
Farm Players Total Average Salaries	$3,343,081
Coaches Total Salaries	$1,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$311,208
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$22,661
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$308,990
Pro Estimated Expenses	$57,472,140
Farm Remaining Season Days	174
Farm Expenses Per Days	$22,661
Farm Estimated Expenses	$3,943,014
Estimated Season Expenses	$61,415,154
Estimated Season Salary Cap	$61,827,702
Estimate Under Maximum Salary Cap of $100,000,000	$38,172,298
Estimate Over Minimum Salary Cap of $52,000,000	$9,827,702
Current Bank Account	$16,702,779
Projected Bank Account	($44,712,375)

Pro Players Salaries
Timo Meier	$5,243,000 (4)
-Salary Remaining :	$5,243,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Joel Eriksson Ek	$4,949,000 (4)
-Salary Remaining :	$4,949,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Tage Thompson (1 Way Contract)	$4,605,300 (5)
-Salary Remaining :	$4,605,300
-Salary Average :	$3,870,000
-Salary Average Remaining :	$3,870,000
Cole Caufield	$4,600,000 (2)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Matt Grzelcyk	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Dylan Samberg	$3,450,000 (4)
-Salary Remaining :	$3,450,000
-Salary Average :	$3,450,000
-Salary Average Remaining :	$3,450,000
Connor Dewar	$3,050,000 (4)
-Salary Remaining :	$3,050,000
-Salary Average :	$3,050,000
-Salary Average Remaining :	$3,050,000
Adam Pelech	$2,950,000 (2)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Trent Frederic	$2,850,000 (3)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Kirill Marchenko	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Peyton Krebs	$2,550,000 (1)
-Salary Remaining :	$2,550,000
-Salary Average :	$2,550,000
-Salary Average Remaining :	$2,550,000
Anton Lundell	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
J.J. Moser	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Jordan Spence	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Jesper Wallstedt	$1,575,000 (1)
-Salary Remaining :	$1,575,000
-Salary Average :	$1,575,000
-Salary Average Remaining :	$1,575,000
Jesperi Kotkaniemi	$1,550,000 (1)
-Salary Remaining :	$1,550,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,550,000
Erik Gudbranson	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Jeremy Lauzon (1 Way Contract)	$1,410,000 (1)
-Salary Remaining :	$1,410,000
-Salary Average :	$2,350,000
-Salary Average Remaining :	$2,350,000
Max Sasson	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Arturs Silovs	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Arttu Hyry	$834,750 (1)
-Salary Remaining :	$834,750
-Salary Average :	$834,750
-Salary Average Remaining :	$834,750
Max Domi	$705,000 (1)
-Salary Remaining :	$705,000
-Salary Average :	$705,000
-Salary Average Remaining :	$705,000
Zemgus Girgensons	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 2026 : $56,872,050
Year 2027 : $31,678,600
Year 2028 : $19,880,800
Year 2029 : $15,761,000
Salary Average Commitment
Year 2026 : $57,284,750
Year 2027 : $33,420,000
Year 2028 : $23,620,000
Year 2029 : $20,770,000
Salary Cap with 1 Way Contract
Year 2026 : $57,284,750
Year 2027 : $33,420,000
Year 2028 : $23,620,000
Year 2029 : $20,770,000

Farm Players Salaries
Cam Talbot	$326,000 (1)
Salary Remaining :	$326,000
Salary Average :	$326,000
Salary Average Remaining :	$326,000
Jiri Kulich	$255,000 (4)
Salary Remaining :	$255,000
Salary Average :	$255,000
Salary Average Remaining :	$255,000
Cole Eiserman	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Jack Berglund	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Andrew Cristall	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Stian Solberg	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Christian Kyrou	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Leon Muggli	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Marshall Warren	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Mike Benning	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Dylan Peterson	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Dylan Duke	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Ilya Fedotov	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Melvin Fernstrom	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Tristan Bertucci	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Tyce Thompson	$90,956 (1)
Salary Remaining :	$90,956
Salary Average :	$90,956
Salary Average Remaining :	$90,956
Artem Shlaine	$86,625 (2)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Ethan Cardwell	$86,625 (2)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Artem Duda	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Jiri Tichacek	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Isak Posch	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Antoine Keller	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Carl Lindbom	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Joey Muldowney	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Angus MacDonell	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jacob Quillan	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Theo Rochette	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Luke Haymes	$65,500 (1)
Salary Remaining :	$65,500
Salary Average :	$65,500
Salary Average Remaining :	$65,500
Noah Chadwick	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Abram Wiebe	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	30
Salary Commitment
Year 2026 : $3,343,081
Year 2027 : $1,966,750
Year 2028 : $625,000
Year 2029 : $255,000
Salary Average Commitment
Year 2026 : $3,343,081
Year 2027 : $1,966,750
Year 2028 : $625,000
Year 2029 : $255,000

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Crypto.com Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,253,125
Pro Players Total Average Salaries	$73,253,125
Farm Players Total Salaries	$3,086,522
Farm Players Total Average Salaries	$3,086,522
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$399,210
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$21,187
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$399,210
Pro Estimated Expenses	$74,253,060
Farm Remaining Season Days	174
Farm Expenses Per Days	$21,187
Farm Estimated Expenses	$3,686,538
Estimated Season Expenses	$77,939,598
Estimated Season Salary Cap	$77,939,598
Estimate Under Maximum Salary Cap of $100,000,000	$22,060,402
Estimate Over Minimum Salary Cap of $52,000,000	$25,939,598
Current Bank Account	$96,069,166
Projected Bank Account	$18,129,568

Pro Players Salaries
Artemi Panarin	$9,000,000 (3)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Charlie Coyle	$5,750,000 (1)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
William Nylander	$5,650,000 (3)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Lukas Dostal	$5,300,000 (7)
-Salary Remaining :	$5,300,000
-Salary Average :	$5,300,000
-Salary Average Remaining :	$5,300,000
Nikolaj Ehlers	$5,050,000 (2)
-Salary Remaining :	$5,050,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Jakob Chychrun	$4,250,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Yegor Sharangovich	$3,750,000 (3)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Rasmus Sandin	$3,450,000 (4)
-Salary Remaining :	$3,450,000
-Salary Average :	$3,450,000
-Salary Average Remaining :	$3,450,000
Thomas Novak	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Cody Ceci	$3,100,000 (2)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Trevor Zegras	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Trevor Moore	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Calvin Pickard	$2,450,000 (2)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Jordan Martinook (1 Way Contract)	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Brian Dumoulin	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Kaiden Guhle	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Noel Acciari	$1,950,000 (1)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Nico Daws	$1,575,000 (1)
-Salary Remaining :	$1,575,000
-Salary Average :	$1,575,000
-Salary Average Remaining :	$1,575,000
Beckett Sennecke	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Declan Chisholm	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Matthew Robertson	$1,378,125 (1)
-Salary Remaining :	$1,378,125
-Salary Average :	$1,378,125
-Salary Average Remaining :	$1,378,125
Adam Klapka	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Ryan Lomberg	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 2026 : $73,253,125
Year 2027 : $51,000,000
Year 2028 : $30,150,000
Year 2029 : $8,750,000
Salary Average Commitment
Year 2026 : $73,253,125
Year 2027 : $51,000,000
Year 2028 : $30,150,000
Year 2029 : $8,750,000
Salary Cap with 1 Way Contract
Year 2026 : $73,253,125
Year 2027 : $51,000,000
Year 2028 : $30,150,000
Year 2029 : $8,750,000

Farm Players Salaries
Akil Thomas	$180,000 (2)
Salary Remaining :	$180,000
Salary Average :	$180,000
Salary Average Remaining :	$180,000
Jan Jenik	$175,279 (2)
Salary Remaining :	$175,279
Salary Average :	$175,279
Salary Average Remaining :	$175,279
Filip Bystedt	$157,500 (2)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Egor Afanasyev	$137,813 (1)
Salary Remaining :	$137,813
Salary Average :	$137,813
Salary Average Remaining :	$137,813
Jeremie Poirier	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Matyas Sapovaliv	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Filip Mesar	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Lukas Fischer	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Spencer Gill	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Roni Hirvonen	$87,019 (1)
Salary Remaining :	$87,019
Salary Average :	$87,019
Salary Average Remaining :	$87,019
Patrick Thomas	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Jakub Stancl	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Tomas Lavoie	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Alxander Smolin	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Alex Worthington	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Maxence Guenette	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Wyatt Bongiovanni	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kirill Kudryavtsev	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Josh Fleming	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kent Anderson	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Brett Chorske	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Borya Valis	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Chase Pietila	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jacob Julien	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jakub Demek	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Rory Kerins	$73,500 (1)
Salary Remaining :	$73,500
Salary Average :	$73,500
Salary Average Remaining :	$73,500
Patrick Giles	$71,663 (1)
Salary Remaining :	$71,663
Salary Average :	$71,663
Salary Average Remaining :	$71,663
Grant Slukynsky	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Damien Carfagna	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Josh Samanski	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Blake Smith	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Yegor Sidorov	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Callum Tung	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	33
Salary Commitment
Year 2026 : $3,086,524
Year 2027 : $1,800,279
Year 2028 : $160,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,086,524
Year 2027 : $1,800,279
Year 2028 : $160,000
Year 2029 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$50,303,000
Pro Players Total Average Salaries	$49,850,000
Farm Players Total Salaries	$3,141,325
Farm Players Total Average Salaries	$3,141,325
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$273,387
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$21,502
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$275,823
Pro Estimated Expenses	$51,303,078
Farm Remaining Season Days	174
Farm Expenses Per Days	$21,502
Farm Estimated Expenses	$3,741,348
Estimated Season Expenses	$55,044,426
Estimated Season Salary Cap	$54,591,330
Estimate Under Maximum Salary Cap of $100,000,000	$45,408,670
Estimate Over Minimum Salary Cap of $52,000,000	$2,591,330
Current Bank Account	$75,920,913
Projected Bank Account	$20,876,487

Pro Players Salaries
Matty Beniers	$5,103,000 (6)
-Salary Remaining :	$5,103,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Noah Hanifin	$4,750,000 (1)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Gustav Forsling	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Lawson Crouse	$4,050,000 (1)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Morgan Rielly	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Jake Allen	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Tyler Bertuzzi	$3,800,000 (3)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
Jared McCann	$3,150,000 (3)
-Salary Remaining :	$3,150,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Patrick Kane	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Luke Glendening	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Christopher Tanev	$1,800,000 (2)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Colton Dach	$1,350,000 (2)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,350,000
Casey Cizikas	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Arber Xhekaj	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Calle Jarnkrok	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Jet Greaves	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Andre Burakovsky	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Jeff Skinner	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Colin Blackwell	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Trevor van Riemsdyk	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
James van Riemsdyk	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Darren Raddysh	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	22
Salary Commitment
Year 2026 : $50,303,000
Year 2027 : $28,169,500
Year 2028 : $12,631,500
Year 2029 : $3,402,000
Salary Average Commitment
Year 2026 : $49,850,000
Year 2027 : $28,000,000
Year 2028 : $14,100,000
Year 2029 : $4,050,000
Salary Cap with 1 Way Contract
Year 2026 : $49,850,000
Year 2027 : $28,000,000
Year 2028 : $14,100,000
Year 2029 : $4,050,000

Farm Players Salaries
Eddie Genborg	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Kevin Korchinski	$157,500 (2)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Rieger Lorenz	$155,000 (2)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Emil Hemming	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Colby Barlow	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Seamus Casey	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Nick Lardis	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Koehn Ziemmer	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Nicholas Moldenhauer	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Cruz Lucius	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
David Lewandowski	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Luca Cagnoni	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Aiden Fink	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Josh Filmon	$86,625 (2)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Dylan Silverstein	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jake Livanavage	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kaidan Mbereko	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Mikulas Hovorka	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kaleb Lawrence	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Chase Bradley	$72,450 (1)
Salary Remaining :	$72,450
Salary Average :	$72,450
Salary Average Remaining :	$72,450
Saige Weinstein	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jack Devine	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Maros Jedlicka	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Cameron Korpi	$67,000 (2)
Salary Remaining :	$67,000
Salary Average :	$67,000
Salary Average Remaining :	$67,000
Joshua Kotai	$67,000 (2)
Salary Remaining :	$67,000
Salary Average :	$67,000
Salary Average Remaining :	$67,000
Xavier Bourgault	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Jacob Bryson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
David Gucciardi	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Daniel Hauser	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Will Cranley	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Jack Hughes.	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Klavs Veinbergs	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Vincent Borgesi	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	33
Salary Commitment
Year 2026 : $3,141,325
Year 2027 : $2,173,125
Year 2028 : $305,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,141,325
Year 2027 : $2,173,125
Year 2028 : $305,000
Year 2029 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,199,000
Pro Players Total Average Salaries	$57,345,000
Farm Players Total Salaries	$2,826,066
Farm Players Total Average Salaries	$2,826,066
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$313,683
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$19,690
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$318,274
Pro Estimated Expenses	$59,198,964
Farm Remaining Season Days	174
Farm Expenses Per Days	$19,690
Farm Estimated Expenses	$3,426,060
Estimated Season Expenses	$62,625,024
Estimated Season Salary Cap	$61,771,098
Estimate Under Maximum Salary Cap of $100,000,000	$38,228,902
Estimate Over Minimum Salary Cap of $52,000,000	$9,771,098
Current Bank Account	$157,287,063
Projected Bank Account	$94,662,039

Pro Players Salaries
Noah Dobson	$6,716,500 (7)
-Salary Remaining :	$6,716,500
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Brandon Montour	$6,100,000 (3)
-Salary Remaining :	$6,100,000
-Salary Average :	$6,100,000
-Salary Average Remaining :	$6,100,000
Nick Schmaltz	$5,650,000 (1)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Brock Boeser	$5,350,000 (5)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Jeremy Swayman	$4,450,000 (4)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Dante Fabbro	$3,250,000 (3)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Jean-Gabriel Pageau	$2,800,000 (1)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Michael McCarron	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Timothy Liljegren (1 Way Contract)	$2,700,000 (2)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Ryan Donato	$2,650,000 (1)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Artturi Lehkonen	$2,437,500 (1)
-Salary Remaining :	$2,437,500
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Ben Meyers	$1,800,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Devin Cooley	$1,450,000 (2)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,450,000
Linus Karlsson	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Anthony Duclair	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Blake Lizotte	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Miles Wood	$1,170,000 (1)
-Salary Remaining :	$1,170,000
-Salary Average :	$1,170,000
-Salary Average Remaining :	$1,170,000
John Beecher	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Dennis Cholowski (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Nick Cousins	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Haydn Fleury (1 Way Contract)	$850,000 (3)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Angus Booth	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Curtis Lazar	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Total Pro Players	23
Salary Commitment
Year 2026 : $58,199,000
Year 2027 : $32,259,500
Year 2028 : $26,009,500
Year 2029 : $14,749,000
Salary Average Commitment
Year 2026 : $57,345,000
Year 2027 : $31,300,000
Year 2028 : $25,050,000
Year 2029 : $14,850,000
Salary Cap with 1 Way Contract
Year 2026 : $57,345,000
Year 2027 : $31,300,000
Year 2028 : $25,050,000
Year 2029 : $14,850,000

Farm Players Salaries
Ross Colton	$245,000 (1)
Salary Remaining :	$245,000
Salary Average :	$245,000
Salary Average Remaining :	$245,000
Reese Johnson	$190,500 (1)
Salary Remaining :	$190,500
Salary Average :	$190,500
Salary Average Remaining :	$190,500
Tyler Boucher	$165,375 (2)
Salary Remaining :	$165,375
Salary Average :	$165,375
Salary Average Remaining :	$165,375
Cayden Primeau	$164,250 (2)
Salary Remaining :	$164,250
Salary Average :	$164,250
Salary Average Remaining :	$164,250
Nicholas Abruzzese	$161,822 (2)
Salary Remaining :	$161,822
Salary Average :	$161,822
Salary Average Remaining :	$161,822
Dmitriy Simashev	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Cameron Lund	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Tristan Broz	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Maveric Lamoureux	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Ethan Gauthier	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Brett Harrison	$107,494 (1)
Salary Remaining :	$107,494
Salary Average :	$107,494
Salary Average Remaining :	$107,494
Rasmus Kumpulainen	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Kyle Chauvette	$96,075 (2)
Salary Remaining :	$96,075
Salary Average :	$96,075
Salary Average Remaining :	$96,075
Jaden Lipinski	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Antonio Stranges	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Alexander Tracy	$84,000 (2)
Salary Remaining :	$84,000
Salary Average :	$84,000
Salary Average Remaining :	$84,000
Chris Hedden	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Yaniv Perets	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Hunter McKown	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Gustav Stjernberg	$79,000 (1)
Salary Remaining :	$79,000
Salary Average :	$79,000
Salary Average Remaining :	$79,000
Andre Lee	$77,175 (1)
Salary Remaining :	$77,175
Salary Average :	$77,175
Salary Average Remaining :	$77,175
Hunter Mayo	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Grayden Siepmann	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Nate Tivey	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Aleksi Kivioja	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	25
Salary Commitment
Year 2026 : $2,826,066
Year 2027 : $1,382,772
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,826,066
Year 2027 : $1,382,772
Year 2028 : $0
Year 2029 : $0

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	EnergySolutions Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$50,232,500
Pro Players Total Average Salaries	$50,232,500
Farm Players Total Salaries	$2,998,768
Farm Players Total Average Salaries	$2,998,768
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$275,444
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$20,683
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$275,444
Pro Estimated Expenses	$51,232,584
Farm Remaining Season Days	174
Farm Expenses Per Days	$20,683
Farm Estimated Expenses	$3,598,842
Estimated Season Expenses	$54,831,426
Estimated Season Salary Cap	$54,831,426
Estimate Under Maximum Salary Cap of $100,000,000	$45,168,574
Estimate Over Minimum Salary Cap of $52,000,000	$2,831,426
Current Bank Account	$44,400,374
Projected Bank Account	($10,431,052)

Pro Players Salaries
Elias Pettersson	$5,050,000 (3)
-Salary Remaining :	$5,050,000
-Salary Average :	$5,050,000
-Salary Average Remaining :	$5,050,000
Jaccob Slavin	$4,750,000 (1)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Juuse Saros	$4,450,000 (2)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Brent Burns	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Mason McTavish	$3,300,000 (3)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Vasily Podkolzin	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Yan Kuznetsov	$2,550,000 (2)
-Salary Remaining :	$2,550,000
-Salary Average :	$2,550,000
-Salary Average Remaining :	$2,550,000
Isac Lundestrom	$2,400,000 (2)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Nick Seeler	$2,150,000 (1)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Ryker Evans	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Gage Goncalves	$1,700,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Frederik Andersen	$1,550,000 (1)
-Salary Remaining :	$1,550,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,550,000
Ryan Hartman	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Matvei Michkov	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Danila Yurov	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Zack Ostapchuk	$1,250,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Easton Cowan	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Spencer Stastney	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
David Perron	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Samuel Helenius	$1,150,000 (3)
-Salary Remaining :	$1,150,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,150,000
Nick DeSimone	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Anton Blidh (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$700,000
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Justin Hryckowian	$682,500 (1)
-Salary Remaining :	$682,500
-Salary Average :	$682,500
-Salary Average Remaining :	$682,500
Jalen Chatfield	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	24
Salary Commitment
Year 2026 : $50,232,500
Year 2027 : $22,900,000
Year 2028 : $10,750,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $50,232,500
Year 2027 : $22,900,000
Year 2028 : $10,750,000
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $50,232,500
Year 2027 : $22,900,000
Year 2028 : $10,750,000
Year 2029 : $0

Farm Players Salaries
Calen Addison	$183,750 (1)
Salary Remaining :	$183,750
Salary Average :	$183,750
Salary Average Remaining :	$183,750
Samuel Poulin	$173,644 (1)
Salary Remaining :	$173,644
Salary Average :	$173,644
Salary Average Remaining :	$173,644
Colin Ralph	$155,000 (3)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Adam Jiricek	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Carter Yakemchuk	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Danila Klimovich	$137,813 (2)
Salary Remaining :	$137,813
Salary Average :	$137,813
Salary Average Remaining :	$137,813
Brendan Brisson	$137,813 (1)
Salary Remaining :	$137,813
Salary Average :	$137,813
Salary Average Remaining :	$137,813
Leevi Merilainen	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Jack Ahcan	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Ben Danford	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Kalan Lind	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Adam Erne	$110,000 (2)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Wyatt Aamodt	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Herman Traff	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Alexander Alexeyev	$99,750 (1)
Salary Remaining :	$99,750
Salary Average :	$99,750
Salary Average Remaining :	$99,750
Martin Misiak	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Blake Montgomery	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Daniil Orlov	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Denver Barkey	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
John Hayden	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jakub Malek	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Andrew Agozzino	$78,500 (1)
Salary Remaining :	$78,500
Salary Average :	$78,500
Salary Average Remaining :	$78,500
Jack Musa	$72,500 (1)
Salary Remaining :	$72,500
Salary Average :	$72,500
Salary Average Remaining :	$72,500
Niilopekka Muhonen	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Max Lundgren	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
CJ Foley	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Matthew DiMarsico	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Nathaniel Day	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	28
Salary Commitment
Year 2026 : $2,998,768
Year 2027 : $1,767,812
Year 2028 : $345,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,998,768
Year 2027 : $1,767,812
Year 2028 : $345,000
Year 2029 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,714,525
Pro Players Total Average Salaries	$51,658,025
Farm Players Total Salaries	$2,957,976
Farm Players Total Average Salaries	$2,957,976
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$283,108
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$20,448
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$283,411
Pro Estimated Expenses	$52,714,446
Farm Remaining Season Days	174
Farm Expenses Per Days	$20,448
Farm Estimated Expenses	$3,557,952
Estimated Season Expenses	$56,272,398
Estimated Season Salary Cap	$56,216,040
Estimate Under Maximum Salary Cap of $100,000,000	$43,783,960
Estimate Over Minimum Salary Cap of $52,000,000	$4,216,040
Current Bank Account	$132,740,347
Projected Bank Account	$76,467,949

Pro Players Salaries
Carter Verhaeghe	$5,400,000 (1)
-Salary Remaining :	$5,400,000
-Salary Average :	$5,400,000
-Salary Average Remaining :	$5,400,000
Mikey Anderson	$4,389,000 (7)
-Salary Remaining :	$4,389,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Alex Newhook	$3,660,000 (2)
-Salary Remaining :	$3,660,000
-Salary Average :	$3,050,000
-Salary Average Remaining :	$3,050,000
Nino Niederreiter	$3,600,000 (1)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Neal Pionk	$3,187,500 (1)
-Salary Remaining :	$3,187,500
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Maxim Tsyplakov	$3,150,000 (2)
-Salary Remaining :	$3,150,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Connor Ingram	$2,920,000 (2)
-Salary Remaining :	$2,920,000
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,650,000
Alex Killorn	$2,600,000 (1)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Wyatt Kaiser	$2,400,000 (3)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Maxim Shabanov	$2,300,000 (1)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Pyotr Kochetkov	$2,220,000 (2)
-Salary Remaining :	$2,220,000
-Salary Average :	$2,220,000
-Salary Average Remaining :	$2,220,000
Nick Paul	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Olli Maatta	$1,700,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Zach Benson	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Rutger McGroarty	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Nils Lundkvist	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Ivan Demidov	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Emil Andrae	$1,450,000 (3)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,450,000
Nils Hoglander	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Landon Slaggert	$1,350,000 (2)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,350,000
Quinn Hutson	$995,000 (1)
-Salary Remaining :	$995,000
-Salary Average :	$995,000
-Salary Average Remaining :	$995,000
Georgii Merkulov	$893,025 (1)
-Salary Remaining :	$893,025
-Salary Average :	$893,025
-Salary Average Remaining :	$893,025
Total Pro Players	22
Salary Commitment
Year 2026 : $51,714,525
Year 2027 : $21,377,000
Year 2028 : $7,777,000
Year 2029 : $3,234,000
Salary Average Commitment
Year 2026 : $51,658,025
Year 2027 : $24,020,000
Year 2028 : $7,150,000
Year 2029 : $3,300,000
Salary Cap with 1 Way Contract
Year 2026 : $51,658,025
Year 2027 : $24,020,000
Year 2028 : $7,150,000
Year 2029 : $3,300,000

Farm Players Salaries
Roger McQueen	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Kasper Kulonummi	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Nikita Tolopilo	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Devin Kaplan	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Vasili Atanasov	$103,950 (1)
Salary Remaining :	$103,950
Salary Average :	$103,950
Salary Average Remaining :	$103,950
Zam Plante	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Eric Pohlkamp	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jack Williams	$99,500 (1)
Salary Remaining :	$99,500
Salary Average :	$99,500
Salary Average Remaining :	$99,500
Aydar Suniev	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Tyson Jugnauth	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Ben Steeves	$91,350 (1)
Salary Remaining :	$91,350
Salary Average :	$91,350
Salary Average Remaining :	$91,350
Erik Portillo	$82,688 (1)
Salary Remaining :	$82,688
Salary Average :	$82,688
Salary Average Remaining :	$82,688
Remi Poirier	$82,688 (1)
Salary Remaining :	$82,688
Salary Average :	$82,688
Salary Average Remaining :	$82,688
Gleb Trikozov	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Logan Morrison	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Boston Buckberger	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Leo Gruba	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Gabe Klassen	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Simon Zajicek	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Cooper Black	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ruslan Khazheyev	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Rodwin Dionicio	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Miroslav Holinka	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jan Spunar	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Viliam Kmec	$72,000 (1)
Salary Remaining :	$72,000
Salary Average :	$72,000
Salary Average Remaining :	$72,000
Nikita Prishchepov	$71,000 (1)
Salary Remaining :	$71,000
Salary Average :	$71,000
Salary Average Remaining :	$71,000
Nikita Novosyolov	$71,000 (2)
Salary Remaining :	$71,000
Salary Average :	$71,000
Salary Average Remaining :	$71,000
Oiva Keskinen	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
T. J. Hughes	$69,300 (1)
Salary Remaining :	$69,300
Salary Average :	$69,300
Salary Average Remaining :	$69,300
Ville Ruotsalainen	$67,000 (1)
Salary Remaining :	$67,000
Salary Average :	$67,000
Salary Average Remaining :	$67,000
Hugo Fransson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Yegor Vinogradov	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Alex Pelletier	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Ty Hanson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	34
Salary Commitment
Year 2026 : $2,957,976
Year 2027 : $1,206,000
Year 2028 : $185,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,957,976
Year 2027 : $1,206,000
Year 2028 : $185,000
Year 2029 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,296,000
Pro Players Total Average Salaries	$80,200,000
Farm Players Total Salaries	$3,523,307
Farm Players Total Average Salaries	$3,523,307
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$436,559
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$23,697
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$431,699
Pro Estimated Expenses	$80,296,014
Farm Remaining Season Days	174
Farm Expenses Per Days	$23,697
Farm Estimated Expenses	$4,123,278
Estimated Season Expenses	$84,419,292
Estimated Season Salary Cap	$85,323,252
Estimate Under Maximum Salary Cap of $100,000,000	$14,676,748
Estimate Over Minimum Salary Cap of $52,000,000	$33,323,252
Current Bank Account	$96,328,436
Projected Bank Account	$11,909,144

Pro Players Salaries
John Carlson	$8,700,000 (3)
-Salary Remaining :	$8,700,000
-Salary Average :	$8,700,000
-Salary Average Remaining :	$8,700,000
Jesper Bratt	$8,450,000 (2)
-Salary Remaining :	$8,450,000
-Salary Average :	$8,450,000
-Salary Average Remaining :	$8,450,000
Charlie McAvoy	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Mathew Barzal	$5,350,000 (1)
-Salary Remaining :	$5,350,000
-Salary Average :	$5,350,000
-Salary Average Remaining :	$5,350,000
Brock Nelson	$5,250,000 (1)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Jake Sanderson	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Brayden Point	$4,746,000 (3)
-Salary Remaining :	$4,746,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Anthony Cirelli	$4,050,000 (3)
-Salary Remaining :	$4,050,000
-Salary Average :	$4,050,000
-Salary Average Remaining :	$4,050,000
Jonas Brodin	$3,950,000 (1)
-Salary Remaining :	$3,950,000
-Salary Average :	$3,950,000
-Salary Average Remaining :	$3,950,000
Logan Thompson	$3,650,000 (2)
-Salary Remaining :	$3,650,000
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,650,000
Samuel Ersson	$3,150,000 (3)
-Salary Remaining :	$3,150,000
-Salary Average :	$3,150,000
-Salary Average Remaining :	$3,150,000
Jack McBain	$2,300,000 (1)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Collin Graf	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Logan Stankoven	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Jaden Schwartz	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Ridly Greig	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Sam Malinski	$1,950,000 (1)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Morgan Barron	$1,850,000 (1)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Tye Kartye	$1,700,000 (2)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Lane Hutson	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Ryan Leonard	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Ryan Greene	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Travis Hamonic	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Total Pro Players	23
Salary Commitment
Year 2026 : $79,296,000
Year 2027 : $47,655,000
Year 2028 : $19,459,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $80,200,000
Year 2027 : $49,350,000
Year 2028 : $21,550,000
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $80,200,000
Year 2027 : $49,350,000
Year 2028 : $21,550,000
Year 2029 : $0

Farm Players Salaries
Alex Steeves	$245,000 (3)
Salary Remaining :	$245,000
Salary Average :	$245,000
Salary Average Remaining :	$245,000
Ethan Del Mastro	$195,000 (2)
Salary Remaining :	$195,000
Salary Average :	$195,000
Salary Average Remaining :	$195,000
James Hagens	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Sebastian Cossa	$157,500 (1)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Bill Zonnon	$155,000 (3)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Bradly Nadeau	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Jordan Dumais	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Alec Regula	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Carey Terrance	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Beau Akey	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Jack Peart	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Sean Farrell	$107,494 (2)
Salary Remaining :	$107,494
Salary Average :	$107,494
Salary Average Remaining :	$107,494
Brett Berard	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Bryce McConnell-Barker	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Zach Metsa	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Cameron Whitehead	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Tyler Muszelik	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Ethan Edwards	$86,625 (2)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Chase Wheatcroft	$82,688 (2)
Salary Remaining :	$82,688
Salary Average :	$82,688
Salary Average Remaining :	$82,688
Ryan Kirwan	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Victor Ostman	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Karsen Dorwart	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kieron Walton	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jeremy Hanzel	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Tyler Dunbar	$68,000 (2)
Salary Remaining :	$68,000
Salary Average :	$68,000
Salary Average Remaining :	$68,000
Brandon Buhr	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Samuel Jonsson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Vitali Pinchuk	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Brian Nicholas	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Hayden Stavroff	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Tim Washe	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Isaiah Norlin	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Hank Cleaves	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Bennett Schimek	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	34
Salary Commitment
Year 2026 : $3,523,306
Year 2027 : $2,395,806
Year 2028 : $685,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,523,306
Year 2027 : $2,395,806
Year 2028 : $685,000
Year 2029 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amerant Bank Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$76,217,500
Pro Players Total Average Salaries	$75,202,500
Farm Players Total Salaries	$2,312,706
Farm Players Total Average Salaries	$2,312,706
Coaches Total Salaries	$1,800,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,037,500
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$410,766
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$16,740
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$416,223
Pro Estimated Expenses	$77,417,478
Farm Remaining Season Days	174
Farm Expenses Per Days	$16,740
Farm Estimated Expenses	$2,912,760
Estimated Season Expenses	$80,330,238
Estimated Season Salary Cap	$82,352,736
Estimate Under Maximum Salary Cap of $100,000,000	$17,647,264
Estimate Over Minimum Salary Cap of $52,000,000	$30,352,736
Current Bank Account	$130,100,596
Projected Bank Account	$49,770,358

Pro Players Salaries
Nathan MacKinnon	$8,640,000 (5)
-Salary Remaining :	$8,640,000
-Salary Average :	$7,200,000
-Salary Average Remaining :	$7,200,000
Miro Heiskanen	$6,545,000 (6)
-Salary Remaining :	$6,545,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Jordan Binnington	$5,815,000 (1)
-Salary Remaining :	$5,815,000
-Salary Average :	$5,815,000
-Salary Average Remaining :	$5,815,000
Gabriel Landeskog	$5,750,000 (2)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Taylor Hall	$5,120,000 (1)
-Salary Remaining :	$5,120,000
-Salary Average :	$5,120,000
-Salary Average Remaining :	$5,120,000
Dylan DeMelo	$5,100,000 (2)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Tyler Toffoli	$4,260,000 (2)
-Salary Remaining :	$4,260,000
-Salary Average :	$4,260,000
-Salary Average Remaining :	$4,260,000
Semyon Varlamov	$3,100,000 (1)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Jake Evans	$2,870,000 (1)
-Salary Remaining :	$2,870,000
-Salary Average :	$2,870,000
-Salary Average Remaining :	$2,870,000
Evan Rodrigues	$2,860,000 (2)
-Salary Remaining :	$2,860,000
-Salary Average :	$2,860,000
-Salary Average Remaining :	$2,860,000
Marcus Johansson	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Yanni Gourde	$2,550,000 (2)
-Salary Remaining :	$2,550,000
-Salary Average :	$2,550,000
-Salary Average Remaining :	$2,550,000
Marcus Foligno	$2,365,000 (1)
-Salary Remaining :	$2,365,000
-Salary Average :	$2,365,000
-Salary Average Remaining :	$2,365,000
Noah Gregor	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Johnny Kovacevic	$1,720,000 (2)
-Salary Remaining :	$1,720,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Olen Zellweger	$1,680,000 (3)
-Salary Remaining :	$1,680,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Elmer Soderblom	$1,520,000 (3)
-Salary Remaining :	$1,520,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Otto Stenberg	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Ethen Frank	$1,450,000 (3)
-Salary Remaining :	$1,450,000
-Salary Average :	$1,450,000
-Salary Average Remaining :	$1,450,000
Matthew Kessel	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Elias Salomonsson	$1,312,500 (1)
-Salary Remaining :	$1,312,500
-Salary Average :	$1,312,500
-Salary Average Remaining :	$1,312,500
Nick Bjugstad (1 Way Contract)	$1,310,000 (2)
-1 Way Contract Salary Cap :	$1,310,000
-Salary Remaining :	$1,310,000
-Salary Average :	$1,310,000
-Salary Average Remaining :	$1,310,000
Ross Johnston (1 Way Contract)	$1,260,000 (1)
-1 Way Contract Salary Cap :	$1,260,000
-Salary Remaining :	$1,260,000
-Salary Average :	$1,260,000
-Salary Average Remaining :	$1,260,000
Adam Edstrom	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Louis Crevier	$960,000 (3)
-Salary Remaining :	$960,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Zach Bogosian (1 Way Contract)	$700,000 (1)
-1 Way Contract Salary Cap :	$700,000
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Travis Boyd (1 Way Contract)	$680,000 (1)
-1 Way Contract Salary Cap :	$680,000
-Salary Remaining :	$680,000
-Salary Average :	$680,000
-Salary Average Remaining :	$680,000
Total Pro Players	27
Salary Commitment
Year 2026 : $76,217,500
Year 2027 : $44,697,000
Year 2028 : $19,992,000
Year 2029 : $10,668,000
Salary Average Commitment
Year 2026 : $75,202,500
Year 2027 : $43,330,000
Year 2028 : $19,350,000
Year 2029 : $12,700,000
Salary Cap with 1 Way Contract
Year 2026 : $75,202,500
Year 2027 : $43,330,000
Year 2028 : $19,350,000
Year 2029 : $12,700,000

Farm Players Salaries
Andreas Englund	$185,250 (1)
Salary Remaining :	$185,250
Salary Average :	$185,250
Salary Average Remaining :	$185,250
Tij Iginla	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Jack Studnicka	$145,000 (3)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Kasper Simontaival	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Jake Wise	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Julius Miettinen	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Lukas Dragicevic	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Viggo Gustafsson	$120,000 (3)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Talyn Boyko	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Caedan Bankier	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Jack Thompson	$90,956 (2)
Salary Remaining :	$90,956
Salary Average :	$90,956
Salary Average Remaining :	$90,956
Hiroki Gojsic	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Vilmer Alriksson	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Ashton Sautner	$81,000 (2)
Salary Remaining :	$81,000
Salary Average :	$81,000
Salary Average Remaining :	$81,000
Taylor Ward	$81,000 (1)
Salary Remaining :	$81,000
Salary Average :	$81,000
Salary Average Remaining :	$81,000
Luke Cavallin	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Sergei Ivanov	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Taige Harding	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Visa Vedenpaa	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Nathan Villeneuve	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Loke Johansson	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Connor Mackey	$69,000 (1)
Salary Remaining :	$69,000
Salary Average :	$69,000
Salary Average Remaining :	$69,000
Jack Malone	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Total Farm Players	23
Salary Commitment
Year 2026 : $2,312,706
Year 2027 : $1,344,331
Year 2028 : $265,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,312,706
Year 2027 : $1,344,331
Year 2028 : $265,000
Year 2029 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$94,231,500
Pro Players Total Average Salaries	$94,231,500
Farm Players Total Salaries	$3,623,367
Farm Players Total Average Salaries	$3,608,367
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$511,997
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$24,186
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$511,997
Pro Estimated Expenses	$95,231,442
Farm Remaining Season Days	174
Farm Expenses Per Days	$24,272
Farm Estimated Expenses	$4,223,328
Estimated Season Expenses	$99,454,770
Estimated Season Salary Cap	$99,439,806
Estimate Under Maximum Salary Cap of $100,000,000	$560,194
Estimate Over Minimum Salary Cap of $52,000,000	$47,439,806
Current Bank Account	$119,094,025
Projected Bank Account	$19,639,255

Pro Players Salaries
Filip Forsberg	$9,800,000 (3)
-Salary Remaining :	$9,800,000
-Salary Average :	$9,800,000
-Salary Average Remaining :	$9,800,000
Ryan OReilly	$8,900,000 (3)
-Salary Remaining :	$8,900,000
-Salary Average :	$8,900,000
-Salary Average Remaining :	$8,900,000
J.T. Miller	$8,900,000 (3)
-Salary Remaining :	$8,900,000
-Salary Average :	$8,900,000
-Salary Average Remaining :	$8,900,000
Sebastian Aho	$6,696,500 (5)
-Salary Remaining :	$6,696,500
-Salary Average :	$6,696,500
-Salary Average Remaining :	$6,696,500
Jack Hughes	$6,250,000 (1)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Thomas Chabot	$5,850,000 (2)
-Salary Remaining :	$5,850,000
-Salary Average :	$5,850,000
-Salary Average Remaining :	$5,850,000
Dougie Hamilton	$5,100,000 (3)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Jake Oettinger	$4,450,000 (6)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Kris Letang	$3,800,000 (2)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
Adam Lowry	$3,800,000 (3)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
Ian Cole	$3,700,000 (1)
-Salary Remaining :	$3,700,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Joseph Woll	$3,650,000 (2)
-Salary Remaining :	$3,650,000
-Salary Average :	$3,650,000
-Salary Average Remaining :	$3,650,000
Alexis Lafreniere	$3,600,000 (2)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Jason Zucker	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Sam Steel (1 Way Contract)	$2,650,000 (1)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Brandt Clarke	$1,950,000 (3)
-Salary Remaining :	$1,950,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Connor Brown	$1,905,000 (1)
-Salary Remaining :	$1,905,000
-Salary Average :	$1,905,000
-Salary Average Remaining :	$1,905,000
Alexander Kerfoot	$1,890,000 (1)
-Salary Remaining :	$1,890,000
-Salary Average :	$1,890,000
-Salary Average Remaining :	$1,890,000
Nikolas Matinpalo	$1,650,000 (1)
-Salary Remaining :	$1,650,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,650,000
Teddy Blueger	$1,600,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Noah Juulsen	$1,600,000 (2)
-Salary Remaining :	$1,600,000
-Salary Average :	$1,600,000
-Salary Average Remaining :	$1,600,000
Jansen Harkins (1 Way Contract)	$1,350,000 (1)
-1 Way Contract Salary Cap :	$1,350,000
-Salary Remaining :	$1,350,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,350,000
Jakub Dobes	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Taylor Raddysh	$890,000 (3)
-Salary Remaining :	$890,000
-Salary Average :	$890,000
-Salary Average Remaining :	$890,000
Total Pro Players	24
Salary Commitment
Year 2026 : $94,231,500
Year 2027 : $68,986,500
Year 2028 : $50,486,500
Year 2029 : $11,146,500
Salary Average Commitment
Year 2026 : $94,231,500
Year 2027 : $68,986,500
Year 2028 : $50,486,500
Year 2029 : $11,146,500
Salary Cap with 1 Way Contract
Year 2026 : $94,231,500
Year 2027 : $68,986,500
Year 2028 : $50,486,500
Year 2029 : $11,146,500

Farm Players Salaries
Josh Mahura	$171,000 (3)
Salary Remaining :	$171,000
Salary Average :	$171,000
Salary Average Remaining :	$171,000
Kailer Yamamoto	$160,000 (1)
Salary Remaining :	$160,000
Salary Average :	$160,000
Salary Average Remaining :	$160,000
Fabian Lysell	$157,500 (1)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Matvei Gridin	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Samuel Honzek	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Brian Halonen	$141,750 (1)
Salary Remaining :	$141,750
Salary Average :	$141,750
Salary Average Remaining :	$141,750
Jakub Lauko	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Ivan Ivan	$110,000 (1)
Salary Remaining :	$110,000
Salary Average :	$110,000
Salary Average Remaining :	$110,000
Donovan Sebrango	$107,494 (1)
Salary Remaining :	$107,494
Salary Average :	$107,494
Salary Average Remaining :	$107,494
Luke Prokop	$107,494 (2)
Salary Remaining :	$107,494
Salary Average :	$107,494
Salary Average Remaining :	$107,494
Aleksei Kolosov	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Gavin Hayes	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Tomas Hamara	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Jesse Kiiskinen	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jeff Malott	$97,000 (1)
Salary Remaining :	$97,000
Salary Average :	$97,000
Salary Average Remaining :	$97,000
Adam Beckman	$95,504 (1)
Salary Remaining :	$95,504
Salary Average :	$95,504
Salary Average Remaining :	$95,504
Atro Leppanen	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Mike Reilly	$89,000 (2)
Salary Remaining :	$89,000
Salary Average :	$89,000
Salary Average Remaining :	$89,000
Anton Johannesson	$89,000 (1)
Salary Remaining :	$89,000
Salary Average :	$89,000
Salary Average Remaining :	$89,000
Max Jones	$89,000 (3)
Salary Remaining :	$89,000
Salary Average :	$89,000
Salary Average Remaining :	$89,000
Kevin Labanc	$89,000 (2)
Salary Remaining :	$89,000
Salary Average :	$89,000
Salary Average Remaining :	$89,000
Matyas Melovsky	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Calvin Petersen	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Dans Locmelis	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Gabe Smith	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Ty Young	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Nikita Susuyev	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Christoffer Sedoff	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Viljami Marjala	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jack Beck	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
David Spacek	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matt Basgall	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Pheonix Copley	$77,000 (1)
Salary Remaining :	$77,000
Salary Average :	$77,000
Salary Average Remaining :	$77,000
Matthew Andonovski	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Cole OHara	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jack Anderson	$68,000 (1)
Salary Remaining :	$68,000
Salary Average :	$68,000
Salary Average Remaining :	$68,000
Total Farm Players	36
Salary Commitment
Year 2026 : $3,623,367
Year 2027 : $1,830,119
Year 2028 : $340,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,608,367
Year 2027 : $1,815,119
Year 2028 : $340,000
Year 2029 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$74,235,000
Pro Players Total Average Salaries	$74,235,000
Farm Players Total Salaries	$4,337,382
Farm Players Total Average Salaries	$4,337,382
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$404,489
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$28,376
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$404,489
Pro Estimated Expenses	$75,234,954
Farm Remaining Season Days	174
Farm Expenses Per Days	$28,376
Farm Estimated Expenses	$4,937,424
Estimated Season Expenses	$80,172,378
Estimated Season Salary Cap	$80,172,378
Estimate Under Maximum Salary Cap of $100,000,000	$19,827,622
Estimate Over Minimum Salary Cap of $52,000,000	$28,172,378
Current Bank Account	$31,626,691
Projected Bank Account	($48,545,687)

Pro Players Salaries
Brandon Bussi	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Owen Tippett (1 Way Contract)	$7,000,000 (3)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Mikko Rantanen	$6,400,000 (4)
-Salary Remaining :	$6,400,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$6,400,000
Anders Lee	$5,950,000 (1)
-Salary Remaining :	$5,950,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,950,000
Clayton Keller	$5,650,000 (5)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Valeri Nichushkin (1 Way Contract)	$5,160,000 (2)
-Salary Remaining :	$5,160,000
-Salary Average :	$5,160,000
-Salary Average Remaining :	$5,160,000
Devon Toews	$4,850,000 (3)
-Salary Remaining :	$4,850,000
-Salary Average :	$4,850,000
-Salary Average Remaining :	$4,850,000
Josh Norris	$4,750,000 (7)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Noah Cates	$4,100,000 (7)
-Salary Remaining :	$4,100,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$4,100,000
Mario Ferraro	$2,950,000 (1)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Andrew Peeke	$2,700,000 (1)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Mark Kastelic	$2,450,000 (3)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Henri Jokiharju	$2,150,000 (1)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Mathieu Olivier	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Michael Rasmussen (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Axel Sandin-Pellikka	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Macklin Celebrini	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Braden Schneider	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Ian Moore	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Scott Wedgewood (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Emil Martinsen Lilleberg	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Scott Laughton	$900,000 (1)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Jackson Blake	$825,000 (1)
-Salary Remaining :	$825,000
-Salary Average :	$825,000
-Salary Average Remaining :	$825,000
Total Pro Players	23
Salary Commitment
Year 2026 : $74,235,000
Year 2027 : $54,060,000
Year 2028 : $43,700,000
Year 2029 : $20,900,000
Salary Average Commitment
Year 2026 : $74,235,000
Year 2027 : $54,060,000
Year 2028 : $43,700,000
Year 2029 : $20,900,000
Salary Cap with 1 Way Contract
Year 2026 : $74,235,000
Year 2027 : $54,060,000
Year 2028 : $43,700,000
Year 2029 : $20,900,000

Farm Players Salaries
Andrey Kuzmenko	$475,000 (1)
Salary Remaining :	$475,000
Salary Average :	$475,000
Salary Average Remaining :	$475,000
Andrew Mangiapane	$375,000 (1)
Salary Remaining :	$375,000
Salary Average :	$375,000
Salary Average Remaining :	$375,000
Brendan Gallagher	$285,000 (2)
Salary Remaining :	$285,000
Salary Average :	$285,000
Salary Average Remaining :	$285,000
Pierre Engvall	$265,000 (1)
Salary Remaining :	$265,000
Salary Average :	$265,000
Salary Average Remaining :	$265,000
Dylan McIlrath	$185,000 (1)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Oliver Wahlstrom	$157,500 (1)
Salary Remaining :	$157,500
Salary Average :	$157,500
Salary Average Remaining :	$157,500
Jiri Patera	$151,938 (1)
Salary Remaining :	$151,938
Salary Average :	$151,938
Salary Average Remaining :	$151,938
Isaac Howard	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Pontus Holmberg	$140,000 (1)
Salary Remaining :	$140,000
Salary Average :	$140,000
Salary Average Remaining :	$140,000
Evan Nause	$137,813 (2)
Salary Remaining :	$137,813
Salary Average :	$137,813
Salary Average Remaining :	$137,813
Samu Tuomaala	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Calle Odelius	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
William Carrier	$128,000 (1)
Salary Remaining :	$128,000
Salary Average :	$128,000
Salary Average Remaining :	$128,000
Aleksanteri Kaskimaki	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Quinn Finley	$120,000 (2)
Salary Remaining :	$120,000
Salary Average :	$120,000
Salary Average Remaining :	$120,000
Curtis Douglas	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Tristan Lennox	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Vladislav Kolyachonok	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Evan Gardner	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Justin Ertel	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Adam Huska	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Judd Caulfield	$90,956 (1)
Salary Remaining :	$90,956
Salary Average :	$90,956
Salary Average Remaining :	$90,956
Cade Webber	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Ty Mueller	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Eriks Mateiko	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Ilya Solovyov	$77,175 (1)
Salary Remaining :	$77,175
Salary Average :	$77,175
Salary Average Remaining :	$77,175
Mikhail Ilyin	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Milo Roelens	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Jared Wright	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Hunter St. Martin	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Josh Davies	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	31
Salary Commitment
Year 2026 : $4,337,381
Year 2027 : $1,384,062
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $4,337,381
Year 2027 : $1,384,062
Year 2028 : $0
Year 2029 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,335,000
Pro Players Total Average Salaries	$69,675,000
Farm Players Total Salaries	$2,948,431
Farm Players Total Average Salaries	$2,948,431
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$379,973
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$20,393
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$383,522
Pro Estimated Expenses	$71,335,092
Farm Remaining Season Days	174
Farm Expenses Per Days	$20,393
Farm Estimated Expenses	$3,548,382
Estimated Season Expenses	$74,883,474
Estimated Season Salary Cap	$74,223,360
Estimate Under Maximum Salary Cap of $100,000,000	$25,776,640
Estimate Over Minimum Salary Cap of $52,000,000	$22,223,360
Current Bank Account	$99,988,965
Projected Bank Account	$25,105,491

Pro Players Salaries
Chandler Stephenson	$6,975,000 (1)
-Salary Remaining :	$6,975,000
-Salary Average :	$6,975,000
-Salary Average Remaining :	$6,975,000
Mason Marchment	$6,450,000 (3)
-Salary Remaining :	$6,450,000
-Salary Average :	$6,450,000
-Salary Average Remaining :	$6,450,000
Tim Stutzle	$5,600,000 (2)
-Salary Remaining :	$5,600,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$5,600,000
Pavel Buchnevich	$5,325,000 (1)
-Salary Remaining :	$5,325,000
-Salary Average :	$5,325,000
-Salary Average Remaining :	$5,325,000
Cale Makar	$5,200,000 (2)
-Salary Remaining :	$5,200,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Igor Shesterkin	$4,450,000 (3)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Brock Faber	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Quinton Byfield	$3,960,000 (2)
-Salary Remaining :	$3,960,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Kevin Bahl	$3,800,000 (4)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
Ryan Lindgren	$2,950,000 (4)
-Salary Remaining :	$2,950,000
-Salary Average :	$2,950,000
-Salary Average Remaining :	$2,950,000
Fabian Zetterlund	$2,850,000 (2)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Alex Laferriere	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Joseph Veleno	$2,650,000 (4)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Pavel Dorofeyev	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Fedor Svechkov	$1,700,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Noah Ostlund	$1,575,000 (1)
-Salary Remaining :	$1,575,000
-Salary Average :	$1,575,000
-Salary Average Remaining :	$1,575,000
Iaroslav Askarov	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Zeev Buium	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Tyler Kleven	$1,250,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Albert Johansson	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Tyson Kozak	$1,100,000 (3)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Collin Delia (1 Way Contract)	$800,000 (3)
-1 Way Contract Salary Cap :	$800,000
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Michael Carcone	$650,000 (2)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 2026 : $70,335,000
Year 2027 : $51,460,000
Year 2028 : $28,950,000
Year 2029 : $9,400,000
Salary Average Commitment
Year 2026 : $69,675,000
Year 2027 : $50,800,000
Year 2028 : $28,950,000
Year 2029 : $9,400,000
Salary Cap with 1 Way Contract
Year 2026 : $69,675,000
Year 2027 : $50,800,000
Year 2028 : $28,950,000
Year 2029 : $9,400,000

Farm Players Salaries
Daniil Prokhorov	$155,000 (3)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Brennan Othmann	$150,000 (3)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Sam OReilly	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Tanner Molendyk	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Ryan Suzuki	$137,813 (1)
Salary Remaining :	$137,813
Salary Average :	$137,813
Salary Average Remaining :	$137,813
Ryan Johnson.	$137,813 (2)
Salary Remaining :	$137,813
Salary Average :	$137,813
Salary Average Remaining :	$137,813
Noah Warren	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Quentin Musty	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Matthew Stienburg	$107,494 (1)
Salary Remaining :	$107,494
Salary Average :	$107,494
Salary Average Remaining :	$107,494
Oskar Pettersson	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Matt Rempe	$95,000 (3)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Brody Lamb	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Hunter Skinner	$82,688 (2)
Salary Remaining :	$82,688
Salary Average :	$82,688
Salary Average Remaining :	$82,688
Guillaume Richard	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Alexander Campbell	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Adam Ruzicka	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Alexander Green	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Adam Werner	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Riley Hughes	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Alexander Gordin	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Eetu Liukas	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Dylan Wendt	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ville Husso	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jonny Brodzinski	$75,500 (2)
Salary Remaining :	$75,500
Salary Average :	$75,500
Salary Average Remaining :	$75,500
Milton Oscarson	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Phil DiGiuseppe	$65,500 (1)
Salary Remaining :	$65,500
Salary Average :	$65,500
Salary Average Remaining :	$65,500
Jacob MacDonald	$65,500 (1)
Salary Remaining :	$65,500
Salary Average :	$65,500
Salary Average Remaining :	$65,500
Brandon Halverson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Stevie Leskovar	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Alex Belzile	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Erik Gustafsson	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	31
Salary Commitment
Year 2026 : $2,948,430
Year 2027 : $2,209,624
Year 2028 : $880,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,948,430
Year 2027 : $2,209,624
Year 2028 : $880,000
Year 2029 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,510,500
Pro Players Total Average Salaries	$70,350,000
Farm Players Total Salaries	$3,749,403
Farm Players Total Average Salaries	$3,749,403
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$385,215
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$25,571
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$396,831
Pro Estimated Expenses	$73,810,566
Farm Remaining Season Days	174
Farm Expenses Per Days	$25,571
Farm Estimated Expenses	$4,449,354
Estimated Season Expenses	$78,259,920
Estimated Season Salary Cap	$76,099,344
Estimate Under Maximum Salary Cap of $100,000,000	$23,900,656
Estimate Over Minimum Salary Cap of $52,000,000	$24,099,344
Current Bank Account	$19,464,570
Projected Bank Account	($58,795,350)

Pro Players Salaries
Victor Hedman	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Sam Reinhart	$5,650,000 (3)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Samuel Montembeault	$4,480,000 (1)
-Salary Remaining :	$4,480,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Pierre-Luc Dubois	$4,350,000 (2)
-Salary Remaining :	$4,350,000
-Salary Average :	$4,350,000
-Salary Average Remaining :	$4,350,000
Mikhail Sergachev	$4,250,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Laurent Brossoit	$3,860,000 (1)
-Salary Remaining :	$3,860,000
-Salary Average :	$3,860,000
-Salary Average Remaining :	$3,860,000
Colton Sissons	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jamie Drysdale	$3,350,000 (2)
-Salary Remaining :	$3,350,000
-Salary Average :	$3,350,000
-Salary Average Remaining :	$3,350,000
Luke Kunin	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Carter Hart	$3,200,000 (2)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Matias Maccelli	$3,050,000 (1)
-Salary Remaining :	$3,050,000
-Salary Average :	$3,050,000
-Salary Average Remaining :	$3,050,000
Parker Kelly	$2,850,000 (7)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Cole Sillinger	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Philip Tomasino	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Tyson Foerster	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Brett Leason	$2,664,000 (2)
-Salary Remaining :	$2,664,000
-Salary Average :	$2,220,000
-Salary Average Remaining :	$2,220,000
Damon Severson	$2,450,000 (1)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Jake Bean (1 Way Contract)	$2,371,500 (4)
-Salary Remaining :	$2,371,500
-Salary Average :	$2,325,000
-Salary Average Remaining :	$2,325,000
Adam Boqvist	$2,340,000 (4)
-Salary Remaining :	$2,340,000
-Salary Average :	$1,950,000
-Salary Average Remaining :	$1,950,000
Nicolas Hague	$2,150,000 (3)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Nicholas Robertson	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Alex Turcotte	$1,400,000 (1)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Urho Vaakanainen (1 Way Contract)	$995,000 (3)
-Salary Remaining :	$995,000
-Salary Average :	$995,000
-Salary Average Remaining :	$995,000
Total Pro Players	23
Salary Commitment
Year 2026 : $72,510,500
Year 2027 : $47,753,500
Year 2028 : $17,768,500
Year 2029 : $6,084,000
Salary Average Commitment
Year 2026 : $70,350,000
Year 2027 : $48,040,000
Year 2028 : $18,670,000
Year 2029 : $7,125,000
Salary Cap with 1 Way Contract
Year 2026 : $70,350,000
Year 2027 : $48,040,000
Year 2028 : $18,670,000
Year 2029 : $7,125,000

Farm Players Salaries
Ethan Bear	$325,000 (2)
Salary Remaining :	$325,000
Salary Average :	$325,000
Salary Average Remaining :	$325,000
Dakota Mermis	$250,000 (1)
Salary Remaining :	$250,000
Salary Average :	$250,000
Salary Average Remaining :	$250,000
Milton Gastrin	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Carter Bear	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Gabriel Chiarot	$155,000 (3)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
David Reinbacher	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Cole Beaudoin	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Aleksandr Kisakov	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Antti Tuomisto	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Paul Ludwinski	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Vasiliy Ponomarev	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Jarred Tinordi	$126,000 (1)
Salary Remaining :	$126,000
Salary Average :	$126,000
Salary Average Remaining :	$126,000
Carson Bjarnason	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Keith Petruzzelli	$112,869 (1)
Salary Remaining :	$112,869
Salary Average :	$112,869
Salary Average Remaining :	$112,869
Alex Ciernik	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Cam Squires	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Jakub Milota	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Michael Sgarbossa	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jake Chiasson	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Jesper Vikman	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Hunter McDonald	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Dalyn Wakely	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Mike Hardman	$81,034 (1)
Salary Remaining :	$81,034
Salary Average :	$81,034
Salary Average Remaining :	$81,034
Ben McCartney	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Santeri Sulku	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Vsevolod Komarov	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Alex Jefferies	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Dylan Roobroeck	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Trent Swick	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Fisher Scott	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Nick Leddy	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Daniel Laatsch	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	32
Salary Commitment
Year 2026 : $3,749,402
Year 2027 : $1,871,250
Year 2028 : $525,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,749,402
Year 2027 : $1,871,250
Year 2028 : $525,000
Year 2029 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,800,000
Pro Players Total Average Salaries	$59,600,000
Farm Players Total Salaries	$1,803,228
Farm Players Total Average Salaries	$1,823,703
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$325,806
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$13,929
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$326,882
Pro Estimated Expenses	$60,800,052
Farm Remaining Season Days	174
Farm Expenses Per Days	$13,812
Farm Estimated Expenses	$2,403,288
Estimated Season Expenses	$63,203,340
Estimated Season Salary Cap	$63,023,562
Estimate Under Maximum Salary Cap of $100,000,000	$36,976,438
Estimate Over Minimum Salary Cap of $52,000,000	$11,023,562
Current Bank Account	$23,846,930
Projected Bank Account	($39,356,410)

Pro Players Salaries
Sidney Crosby	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Mika Zibanejad	$6,900,000 (1)
-Salary Remaining :	$6,900,000
-Salary Average :	$6,900,000
-Salary Average Remaining :	$6,900,000
Matthew Tkachuk	$5,950,000 (5)
-Salary Remaining :	$5,950,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,950,000
Nikita Zadorov	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Brett Pesce	$3,850,000 (2)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
J.T. Compher	$3,200,000 (1)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Jonathan Quick	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Simon Benoit	$2,800,000 (3)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Kevin Stenlund (1 Way Contract)	$2,580,000 (1)
-Salary Remaining :	$2,580,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Alex Nedeljkovic	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Dmitry Kulikov (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Warren Foegele	$2,450,000 (2)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Dmitri Voronkov	$1,900,000 (2)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Klim Kostin (1 Way Contract)	$1,850,000 (1)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Isak Rosen	$1,575,000 (1)
-Salary Remaining :	$1,575,000
-Salary Average :	$1,575,000
-Salary Average Remaining :	$1,575,000
Robert Bortuzzo	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Jesse Puljujarvi (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Nikita Okhotyuk	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Ville Heinola	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Zakhar Bardakov	$920,000 (2)
-Salary Remaining :	$920,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,150,000
Lars Eller	$700,000 (2)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Oskar Sundqvist	$700,000 (1)
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Total Pro Players	22
Salary Commitment
Year 2026 : $59,800,000
Year 2027 : $30,530,000
Year 2028 : $8,750,000
Year 2029 : $5,950,000
Salary Average Commitment
Year 2026 : $59,600,000
Year 2027 : $30,300,000
Year 2028 : $8,750,000
Year 2029 : $5,950,000
Salary Cap with 1 Way Contract
Year 2026 : $59,600,000
Year 2027 : $30,300,000
Year 2028 : $8,750,000
Year 2029 : $5,950,000

Farm Players Salaries
Aidan Hreschuk	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Nikita Alexandrov	$115,500 (1)
Salary Remaining :	$115,500
Salary Average :	$115,500
Salary Average Remaining :	$115,500
Antti Saarela	$90,956 (2)
Salary Remaining :	$90,956
Salary Average :	$90,956
Salary Average Remaining :	$90,956
Maxim Groshev	$82,688 (2)
Salary Remaining :	$82,688
Salary Average :	$82,688
Salary Average Remaining :	$82,688
Henrik Rybinski	$82,688 (2)
Salary Remaining :	$82,688
Salary Average :	$82,688
Salary Average Remaining :	$82,688
Marcel Marcel	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Marek Alscher	$81,900 (2)
Salary Remaining :	$81,900
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Arsenii Sergeev	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Aku Raty	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Adam Zinka	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Hunter Jones	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Santeri Hatakka	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Dawson Barteaux	$75,246 (1)
Salary Remaining :	$75,246
Salary Average :	$75,246
Salary Average Remaining :	$75,246
Matvey Petrov	$73,500 (1)
Salary Remaining :	$73,500
Salary Average :	$73,500
Salary Average Remaining :	$73,500
Daniil Sobolev	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Parker Ford	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Tomas Machu	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Andrew Perrott	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Raivis Ansons	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Kyle McDonald	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Cole McWard	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Cameron Butler	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Matt Copponi	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	23
Salary Commitment
Year 2026 : $1,803,228
Year 2027 : $879,182
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,823,703
Year 2027 : $858,707
Year 2028 : $0
Year 2029 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$87,650,000
Pro Players Total Average Salaries	$87,650,000
Farm Players Total Salaries	$4,164,882
Farm Players Total Average Salaries	$4,164,882
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$476,613
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$27,384
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$476,613
Pro Estimated Expenses	$88,650,018
Farm Remaining Season Days	174
Farm Expenses Per Days	$27,384
Farm Estimated Expenses	$4,764,816
Estimated Season Expenses	$93,414,834
Estimated Season Salary Cap	$93,414,834
Estimate Under Maximum Salary Cap of $100,000,000	$6,585,166
Estimate Over Minimum Salary Cap of $52,000,000	$41,414,834
Current Bank Account	$26,175,828
Projected Bank Account	($67,239,006)

Pro Players Salaries
Vincent Trocheck	$8,700,000 (2)
-Salary Remaining :	$8,700,000
-Salary Average :	$8,700,000
-Salary Average Remaining :	$8,700,000
Mark Scheifele	$7,800,000 (3)
-Salary Remaining :	$7,800,000
-Salary Average :	$7,800,000
-Salary Average Remaining :	$7,800,000
Colton Parayko	$6,900,000 (1)
-Salary Remaining :	$6,900,000
-Salary Average :	$6,900,000
-Salary Average Remaining :	$6,900,000
Josh Morrissey	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Darcy Kuemper	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Troy Terry	$5,650,000 (2)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Kevin Fiala	$5,650,000 (2)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Matthew Boldy	$4,900,000 (1)
-Salary Remaining :	$4,900,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,900,000
Casey DeSmith	$4,100,000 (3)
-Salary Remaining :	$4,100,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$4,100,000
Dylan Guenther	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Travis Sanheim	$3,850,000 (1)
-Salary Remaining :	$3,850,000
-Salary Average :	$3,850,000
-Salary Average Remaining :	$3,850,000
Evander Kane	$2,800,000 (2)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Adam Henrique	$2,600,000 (2)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Jonatan Berggren	$2,550,000 (1)
-Salary Remaining :	$2,550,000
-Salary Average :	$2,550,000
-Salary Average Remaining :	$2,550,000
Connor Clifton	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Philip Broberg	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Mason Lohrei	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Adam Gaudette	$2,100,000 (2)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Arthur Kaliyev	$1,700,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Dalibor Dvorsky	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Cutter Gauthier	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Andrew Copp	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Jordan Harris	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Total Pro Players	23
Salary Commitment
Year 2026 : $87,650,000
Year 2027 : $45,550,000
Year 2028 : $15,900,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $87,650,000
Year 2027 : $45,550,000
Year 2028 : $15,900,000
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $87,650,000
Year 2027 : $45,550,000
Year 2028 : $15,900,000
Year 2029 : $0

Farm Players Salaries
Tristan Jarry	$252,000 (1)
Salary Remaining :	$252,000
Salary Average :	$252,000
Salary Average Remaining :	$252,000
Aidan McDonough	$172,241 (2)
Salary Remaining :	$172,241
Salary Average :	$172,241
Salary Average Remaining :	$172,241
Lukas Reichel	$170,000 (1)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Michael Callahan	$160,086 (2)
Salary Remaining :	$160,086
Salary Average :	$160,086
Salary Average Remaining :	$160,086
Maxim Strbak	$155,000 (3)
Salary Remaining :	$155,000
Salary Average :	$155,000
Salary Average Remaining :	$155,000
Marek Vanacker	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Zayne Parekh	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Scott Morrow	$145,000 (3)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Rafael Harvey-Pinard	$135,000 (1)
Salary Remaining :	$135,000
Salary Average :	$135,000
Salary Average Remaining :	$135,000
Theo Lindstein	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Dominik Badinka	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Nolan Allan	$125,000 (3)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Charlie Elick	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Carter Mazur	$115,000 (3)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Simon Lundmark	$112,869 (2)
Salary Remaining :	$112,869
Salary Average :	$112,869
Salary Average Remaining :	$112,869
Damian Clara	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Topi Ronni	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Kevin Reidler	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Tyson Jost	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Kevin Hayes	$88,000 (1)
Salary Remaining :	$88,000
Salary Average :	$88,000
Salary Average Remaining :	$88,000
Joshua Roy	$82,688 (2)
Salary Remaining :	$82,688
Salary Average :	$82,688
Salary Average Remaining :	$82,688
Frederic Brunet	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Konnor Smith	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Kyle MacLean	$82,000 (3)
Salary Remaining :	$82,000
Salary Average :	$82,000
Salary Average Remaining :	$82,000
Sam Lafferty	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Bradley Marek	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Joseph LaBate	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Gavin White	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kyle Masters	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Artur Cholach	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Dmitry Kuzmin	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Lucas Ciona	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Anson Thornton	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jesse Nurmi	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Andrei Loshko	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Joey Willis	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Philip Svedeback	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Alex Bump	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Lucas Condotta	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	39
Salary Commitment
Year 2026 : $4,164,882
Year 2027 : $2,432,382
Year 2028 : $792,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $4,164,882
Year 2027 : $2,432,382
Year 2028 : $792,000
Year 2029 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,494,250
Pro Players Total Average Salaries	$81,011,750
Farm Players Total Salaries	$3,024,315
Farm Players Total Average Salaries	$3,024,315
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$440,923
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$20,829
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$443,517
Pro Estimated Expenses	$82,494,162
Farm Remaining Season Days	174
Farm Expenses Per Days	$20,829
Farm Estimated Expenses	$3,624,246
Estimated Season Expenses	$86,118,408
Estimated Season Salary Cap	$85,635,924
Estimate Under Maximum Salary Cap of $100,000,000	$14,364,076
Estimate Over Minimum Salary Cap of $52,000,000	$33,635,924
Current Bank Account	$47,819,379
Projected Bank Account	($38,299,029)

Pro Players Salaries
Evan Bouchard	$9,704,250 (7)
-Salary Remaining :	$9,704,250
-Salary Average :	$9,704,250
-Salary Average Remaining :	$9,704,250
Tom Wilson	$7,900,000 (3)
-Salary Remaining :	$7,900,000
-Salary Average :	$7,900,000
-Salary Average Remaining :	$7,900,000
Sean Monahan	$6,400,000 (2)
-Salary Remaining :	$6,400,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$6,400,000
Filip Hronek	$5,652,500 (5)
-Salary Remaining :	$5,652,500
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Elvis Merzlikins	$5,400,000 (2)
-Salary Remaining :	$5,400,000
-Salary Average :	$5,400,000
-Salary Average Remaining :	$5,400,000
Ryan McLeod	$5,150,000 (7)
-Salary Remaining :	$5,150,000
-Salary Average :	$5,150,000
-Salary Average Remaining :	$5,150,000
Ivan Provorov	$4,800,000 (2)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Joel Hofer	$4,300,000 (4)
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Ilya Mikheyev	$3,800,000 (2)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
Connor McMichael	$3,300,000 (2)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Nazem Kadri	$2,900,000 (3)
-Salary Remaining :	$2,900,000
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,900,000
Juuso Valimaki (1 Way Contract)	$2,850,000 (3)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Denton Mateychuk	$2,700,000 (4)
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Paul Cotter	$2,450,000 (4)
-Salary Remaining :	$2,450,000
-Salary Average :	$2,450,000
-Salary Average Remaining :	$2,450,000
Nate Schmidt	$2,400,000 (3)
-Salary Remaining :	$2,400,000
-Salary Average :	$2,400,000
-Salary Average Remaining :	$2,400,000
Julien Gauthier (1 Way Contract)	$2,325,000 (2)
-1 Way Contract Salary Cap :	$2,325,000
-Salary Remaining :	$2,325,000
-Salary Average :	$2,325,000
-Salary Average Remaining :	$2,325,000
Radek Faksa	$2,200,000 (2)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Cole Perfetti	$1,680,000 (2)
-Salary Remaining :	$1,680,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Connor Bedard	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Zachary LHeureux	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
David Gustafsson	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Nikita Nesterenko	$682,500 (1)
-Salary Remaining :	$682,500
-Salary Average :	$682,500
-Salary Average Remaining :	$682,500
Troy Stecher	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	23
Salary Commitment
Year 2026 : $81,494,250
Year 2027 : $75,994,250
Year 2028 : $45,844,250
Year 2029 : $27,629,250
Salary Average Commitment
Year 2026 : $81,011,750
Year 2027 : $76,929,250
Year 2028 : $46,604,250
Year 2029 : $29,054,250
Salary Cap with 1 Way Contract
Year 2026 : $81,011,750
Year 2027 : $76,929,250
Year 2028 : $46,604,250
Year 2029 : $29,054,250

Farm Players Salaries
Henry Brzustewicz	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Arvid Holm	$146,663 (1)
Salary Remaining :	$146,663
Salary Average :	$146,663
Salary Average Remaining :	$146,663
John Farinacci	$137,813 (2)
Salary Remaining :	$137,813
Salary Average :	$137,813
Salary Average Remaining :	$137,813
Hunter Haight	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Noel Gunler	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Sean Behrens	$131,250 (2)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Gracyn Sawchyn	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Lukas Cormier	$107,494 (2)
Salary Remaining :	$107,494
Salary Average :	$107,494
Salary Average Remaining :	$107,494
Ryder Korczak	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Vinzenz Rohrer	$102,375 (2)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Ilya Protas	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Isaiah Saville	$90,956 (1)
Salary Remaining :	$90,956
Salary Average :	$90,956
Salary Average Remaining :	$90,956
Noah Powell	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Martin Chromiak	$86,625 (1)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Michael Milne	$86,625 (2)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Justin Robidas	$86,625 (2)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Trey Taylor	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Emmett Croteau	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Cameron Allen	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Riley Duran	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Connor Kelley	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Tyrel Bauer	$78,750 (1)
Salary Remaining :	$78,750
Salary Average :	$78,750
Salary Average Remaining :	$78,750
Hampton Slukynsky	$75,000 (2)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ty Gallagher	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Ales Stezka	$72,765 (4)
Salary Remaining :	$72,765
Salary Average :	$72,765
Salary Average Remaining :	$72,765
Ty Murchison	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Alex Gaffney	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Jason Polin	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Dylan Anhorn	$68,250 (1)
Salary Remaining :	$68,250
Salary Average :	$68,250
Salary Average Remaining :	$68,250
Nikita Grebenkin	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Mack Oliphant	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Harrison Meneghin	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	32
Salary Commitment
Year 2026 : $3,024,314
Year 2027 : $1,958,696
Year 2028 : $342,765
Year 2029 : $72,765
Salary Average Commitment
Year 2026 : $3,024,314
Year 2027 : $1,958,696
Year 2028 : $342,765
Year 2029 : $72,765

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,905,375
Pro Players Total Average Salaries	$71,305,375
Farm Players Total Salaries	$3,020,249
Farm Players Total Average Salaries	$3,020,249
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	($2,000,000)
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$388,739
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$20,806
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$386,588
Pro Estimated Expenses	$71,905,368
Farm Remaining Season Days	174
Farm Expenses Per Days	$20,806
Farm Estimated Expenses	$3,620,244
Estimated Season Expenses	$75,525,612
Estimated Season Salary Cap	$73,925,698
Estimate Under Maximum Salary Cap of $100,000,000	$26,074,302
Estimate Over Minimum Salary Cap of $52,000,000	$21,925,698
Current Bank Account	$45,355,818
Projected Bank Account	($30,169,794)

Pro Players Salaries
Leon Draisaitl	$9,080,000 (3)
-Salary Remaining :	$9,080,000
-Salary Average :	$9,080,000
-Salary Average Remaining :	$9,080,000
Jack Eichel	$5,625,000 (6)
-Salary Remaining :	$5,625,000
-Salary Average :	$5,625,000
-Salary Average Remaining :	$5,625,000
Ryan McDonagh	$4,950,000 (1)
-Salary Remaining :	$4,950,000
-Salary Average :	$4,950,000
-Salary Average Remaining :	$4,950,000
Hampus Lindholm	$4,850,000 (3)
-Salary Remaining :	$4,850,000
-Salary Average :	$4,850,000
-Salary Average Remaining :	$4,850,000
Sean Couturier	$4,850,000 (3)
-Salary Remaining :	$4,850,000
-Salary Average :	$4,850,000
-Salary Average Remaining :	$4,850,000
Drew Doughty	$4,400,000 (1)
-Salary Remaining :	$4,400,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,400,000
Brad Marchand	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Moritz Seider	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Garnet Hathaway	$3,175,000 (2)
-Salary Remaining :	$3,175,000
-Salary Average :	$3,175,000
-Salary Average Remaining :	$3,175,000
Owen Power	$3,100,000 (3)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Sean Kuraly	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Alexander Wennberg	$2,880,000 (1)
-Salary Remaining :	$2,880,000
-Salary Average :	$2,880,000
-Salary Average Remaining :	$2,880,000
Eetu Luostarinen	$2,850,000 (5)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Jake Neighbours	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jordan Staal	$2,250,000 (2)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Dan Vladar	$2,150,000 (2)
-Salary Remaining :	$2,150,000
-Salary Average :	$2,150,000
-Salary Average Remaining :	$2,150,000
Cole Koepke	$1,600,000 (3)
-Salary Remaining :	$1,600,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Jacob Fowler	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Ryan Winterton	$1,023,750 (1)
-Salary Remaining :	$1,023,750
-Salary Average :	$1,023,750
-Salary Average Remaining :	$1,023,750
Carson Soucy	$880,000 (3)
-Salary Remaining :	$880,000
-Salary Average :	$880,000
-Salary Average Remaining :	$880,000
Tobias Bjornfot	$716,625 (1)
-Salary Remaining :	$716,625
-Salary Average :	$716,625
-Salary Average Remaining :	$716,625
Felix Trudeau (1 Way Contract)	$700,000 (2)
-1 Way Contract Salary Cap :	$700,000
-Salary Remaining :	$700,000
-Salary Average :	$700,000
-Salary Average Remaining :	$700,000
Jonathan Aspirot	$675,000 (2)
-Salary Remaining :	$675,000
-Salary Average :	$675,000
-Salary Average Remaining :	$675,000
Charle-Edouard DAstous	$650,000 (1)
-Salary Remaining :	$650,000
-Salary Average :	$650,000
-Salary Average Remaining :	$650,000
Total Pro Players	24
Salary Commitment
Year 2026 : $70,905,375
Year 2027 : $46,335,000
Year 2028 : $33,635,000
Year 2029 : $8,475,000
Salary Average Commitment
Year 2026 : $71,305,375
Year 2027 : $45,935,000
Year 2028 : $33,235,000
Year 2029 : $8,475,000
Salary Cap with 1 Way Contract
Year 2026 : $71,305,375
Year 2027 : $45,935,000
Year 2028 : $33,235,000
Year 2029 : $8,475,000

Farm Players Salaries
Trey Augustine	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Radim Mrtka	$185,000 (3)
Salary Remaining :	$185,000
Salary Average :	$185,000
Salary Average Remaining :	$185,000
Jett Luchanko	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Lucas Pettersson	$150,000 (2)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Cross Hanas	$137,813 (1)
Salary Remaining :	$137,813
Salary Average :	$137,813
Salary Average Remaining :	$137,813
Adam Ginning	$137,813 (1)
Salary Remaining :	$137,813
Salary Average :	$137,813
Salary Average Remaining :	$137,813
Calle Clang	$131,250 (1)
Salary Remaining :	$131,250
Salary Average :	$131,250
Salary Average Remaining :	$131,250
Coulson Pitre	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Riley Kidney	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
William Villeneuve	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Owen Michaels	$97,500 (2)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Caden Price	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Avery Hayes	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Amadeus Lombardi	$86,625 (2)
Salary Remaining :	$86,625
Salary Average :	$86,625
Salary Average Remaining :	$86,625
Lucas Ellinas	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Aidan Thompson	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
George Fegaras	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Isaac Poulter	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Matthew Maggio	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Alexis Gendron	$80,000 (2)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Justin Gill	$75,000 (1)
Salary Remaining :	$75,000
Salary Average :	$75,000
Salary Average Remaining :	$75,000
Garin Bjorklund	$73,500 (1)
Salary Remaining :	$73,500
Salary Average :	$73,500
Salary Average Remaining :	$73,500
Philippe Daoust	$73,500 (1)
Salary Remaining :	$73,500
Salary Average :	$73,500
Salary Average Remaining :	$73,500
Landon Sim	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Tobias Normann	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Ryden Evers	$70,000 (2)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Lucas Wahlin	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Noah Beck	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Oskar Olausson	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Hayes Hundley	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Caleb MacDonald	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	31
Salary Commitment
Year 2026 : $3,020,249
Year 2027 : $1,544,125
Year 2028 : $450,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,020,249
Year 2027 : $1,544,125
Year 2028 : $450,000
Year 2029 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6250 - $105 - 0 - 0,00%
Level 2:	5250 - $58 - 0 - 0,00%
Level 3:	2600 - $30 - 0 - 0,00%
Level 4:	4200 - $15 - 0 - 0,00%
Luxury :	1200 - $210 - 0 - 0,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	3500 - $35 - 0 - 0,00%
Farm Level 2:	5000 - $15 - 0 - 0,00%
Farm Total Capacity :	8500
Team Popularity :	100,00%
Income
Home Games Left	42
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Farm
Home Games Left	39
Average Attendance - %	0 - 0,00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,467,500
Pro Players Total Average Salaries	$78,467,500
Farm Players Total Salaries	$3,521,475
Farm Players Total Average Salaries	$3,521,475
Coaches Total Salaries	$1,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap Per Days	$427,245
Pro Salary Cap To Date	$0
Farm Salary Cap Per Days	$23,687
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$0
Farm Estimated Season Revenue	$0
Pro Remaining Season Days	186
Pro Expenses Per Days	$427,245
Pro Estimated Expenses	$79,467,570
Farm Remaining Season Days	174
Farm Expenses Per Days	$23,687
Farm Estimated Expenses	$4,121,538
Estimated Season Expenses	$83,589,108
Estimated Season Salary Cap	$83,589,108
Estimate Under Maximum Salary Cap of $100,000,000	$16,410,892
Estimate Over Minimum Salary Cap of $52,000,000	$31,589,108
Current Bank Account	$143,274,808
Projected Bank Account	$59,685,700

Pro Players Salaries
Connor McDavid	$9,040,000 (4)
-Salary Remaining :	$9,040,000
-Salary Average :	$9,040,000
-Salary Average Remaining :	$9,040,000
Ilya Sorokin	$8,625,000 (3)
-Salary Remaining :	$8,625,000
-Salary Average :	$8,625,000
-Salary Average Remaining :	$8,625,000
Dylan Larkin	$5,950,000 (3)
-Salary Remaining :	$5,950,000
-Salary Average :	$5,950,000
-Salary Average Remaining :	$5,950,000
Seth Jones	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Roman Josi	$5,290,000 (2)
-Salary Remaining :	$5,290,000
-Salary Average :	$5,290,000
-Salary Average Remaining :	$5,290,000
Patrik Laine	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
John Tavares	$4,462,500 (2)
-Salary Remaining :	$4,462,500
-Salary Average :	$4,462,500
-Salary Average Remaining :	$4,462,500
Adam Larsson	$4,380,000 (2)
-Salary Remaining :	$4,380,000
-Salary Average :	$4,380,000
-Salary Average Remaining :	$4,380,000
Lucas Raymond	$4,300,000 (2)
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Jacob Markstrom	$3,600,000 (2)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Marcus Pettersson	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Eeli Tolvanen	$2,850,000 (1)
-Salary Remaining :	$2,850,000
-Salary Average :	$2,850,000
-Salary Average Remaining :	$2,850,000
Erik Haula	$2,600,000 (1)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Connor Zary	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Radko Gudas	$1,920,000 (1)
-Salary Remaining :	$1,920,000
-Salary Average :	$1,920,000
-Salary Average Remaining :	$1,920,000
Brandon Duhaime	$1,850,000 (2)
-Salary Remaining :	$1,850,000
-Salary Average :	$1,850,000
-Salary Average Remaining :	$1,850,000
Cole Reinhardt	$1,550,000 (1)
-Salary Remaining :	$1,550,000
-Salary Average :	$1,550,000
-Salary Average Remaining :	$1,550,000
Leo Carlsson	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Simon Holmstrom	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Barclay Goodrow	$985,000 (2)
-Salary Remaining :	$985,000
-Salary Average :	$985,000
-Salary Average Remaining :	$985,000
Oliver Ekman-Larsson	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Nick Blankenburg	$785,000 (2)
-Salary Remaining :	$785,000
-Salary Average :	$785,000
-Salary Average Remaining :	$785,000
Eric Comrie (1 Way Contract)	$680,000 (1)
-1 Way Contract Salary Cap :	$680,000
-Salary Remaining :	$680,000
-Salary Average :	$680,000
-Salary Average Remaining :	$680,000
Total Pro Players	23
Salary Commitment
Year 2026 : $78,467,500
Year 2027 : $56,267,500
Year 2028 : $23,615,000
Year 2029 : $9,040,000
Salary Average Commitment
Year 2026 : $78,467,500
Year 2027 : $56,267,500
Year 2028 : $23,615,000
Year 2029 : $9,040,000
Salary Cap with 1 Way Contract
Year 2026 : $78,467,500
Year 2027 : $56,267,500
Year 2028 : $23,615,000
Year 2029 : $9,040,000

Farm Players Salaries
Sam Morton	$178,425 (2)
Salary Remaining :	$178,425
Salary Average :	$178,425
Salary Average Remaining :	$178,425
Dennis Hildeby	$170,000 (2)
Salary Remaining :	$170,000
Salary Average :	$170,000
Salary Average Remaining :	$170,000
Kasper Halttunen	$150,000 (1)
Salary Remaining :	$150,000
Salary Average :	$150,000
Salary Average Remaining :	$150,000
Joel Nystrom	$145,000 (3)
Salary Remaining :	$145,000
Salary Average :	$145,000
Salary Average Remaining :	$145,000
Anton Wahlberg	$125,000 (1)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Ondrej Becher	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Daemon Hunt	$115,000 (2)
Salary Remaining :	$115,000
Salary Average :	$115,000
Salary Average Remaining :	$115,000
Olivier Nadeau	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Joni Jurmo	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Stanislav Svozil	$102,375 (1)
Salary Remaining :	$102,375
Salary Average :	$102,375
Salary Average Remaining :	$102,375
Axel Landen	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Caleb Jones	$99,500 (2)
Salary Remaining :	$99,500
Salary Average :	$99,500
Salary Average Remaining :	$99,500
Jacob Gaucher	$98,500 (2)
Salary Remaining :	$98,500
Salary Average :	$98,500
Salary Average Remaining :	$98,500
David Jiricek	$97,500 (4)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Scott Ratzlaff	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Oscar Fisker Molgaard	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Emil Pieniniemi	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Skyler BrindAmour	$92,925 (1)
Salary Remaining :	$92,925
Salary Average :	$92,925
Salary Average Remaining :	$92,925
Viktor Neuchev	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Dominik Shine	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Thomas Milic	$82,500 (1)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Kevin He	$82,500 (2)
Salary Remaining :	$82,500
Salary Average :	$82,500
Salary Average Remaining :	$82,500
Wilmer Skoog	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Daylan Kuefler	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
William Lagesson	$80,000 (3)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jaxson Stauber	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jan Bednar	$78,500 (1)
Salary Remaining :	$78,500
Salary Average :	$78,500
Salary Average Remaining :	$78,500
Jeffrey Viel	$78,500 (2)
Salary Remaining :	$78,500
Salary Average :	$78,500
Salary Average Remaining :	$78,500
Austin Roest	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Niko Huuhtanen	$70,000 (1)
Salary Remaining :	$70,000
Salary Average :	$70,000
Salary Average Remaining :	$70,000
Michal Postava	$67,500 (1)
Salary Remaining :	$67,500
Salary Average :	$67,500
Salary Average Remaining :	$67,500
Glenn Gawdin	$65,500 (1)
Salary Remaining :	$65,500
Salary Average :	$65,500
Salary Average Remaining :	$65,500
Joe Hicketts	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Brady Stonehouse	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Tristan Allard	$65,000 (1)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Viking Gustafsson Nyberg	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Nathan Gaucher	$65,000 (2)
Salary Remaining :	$65,000
Salary Average :	$65,000
Salary Average Remaining :	$65,000
Total Farm Players	37
Salary Commitment
Year 2026 : $3,521,475
Year 2027 : $1,829,925
Year 2028 : $687,500
Year 2029 : $97,500
Salary Average Commitment
Year 2026 : $3,521,475
Year 2027 : $1,829,925
Year 2028 : $687,500
Year 2029 : $97,500

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $100,000,000 Available Cap Space	Over Minimum of $52,000,000	Pro Players	Farm Players	Total Players
Avalanche	$39,126,872	$98,019,168	$1,980,832	$46,019,168	23	28	51
Blackhawks	$207,511,018	$79,716,618	$20,283,382	$27,716,618	23	35	58
Blue Jackets	$72,298,253	$62,668,074	$37,331,926	$10,668,074	22	28	50
Blues	$93,721,490	$75,926,550	$24,073,450	$23,926,550	23	27	50
Bruins	$123,957,516	$66,574,956	$33,425,044	$14,574,956	22	30	52
Canadiens	$96,320,869	$79,328,976	$20,671,024	$27,328,976	21	36	57
Canucks	$45,678,572	$81,040,998	$18,959,002	$29,040,998	23	28	51
Capitals	$134,330,328	$84,357,648	$15,642,352	$32,357,648	22	28	50
Devils	$128,588,107	$85,624,566	$14,375,434	$33,624,566	23	35	58
Ducks	$103,298,900	$72,803,388	$27,196,612	$20,803,388	25	29	54
Flames	$65,179,818	$85,896,864	$14,103,136	$33,896,864	23	28	51
Flyers	$30,660,815	$54,679,740	$45,320,260	$2,679,740	22	33	55
Golden Knights	$98,302,097	$69,975,110	$30,024,890	$17,975,110	25	36	61
Hurricanes	$105,902,113	$70,242,126	$29,757,874	$18,242,126	24	34	58
Islanders	$65,832,775	$79,528,566	$20,471,434	$27,528,566	23	33	56
Jets	$16,702,779	$61,827,702	$38,172,298	$9,827,702	23	30	53
Kings	$96,069,166	$77,939,598	$22,060,402	$25,939,598	23	33	56
Kraken	$75,920,913	$54,591,330	$45,408,670	$2,591,330	22	33	55
Lightning	$157,287,063	$61,771,098	$38,228,902	$9,771,098	23	25	48
Mammoth	$44,400,374	$54,831,426	$45,168,574	$2,831,426	24	28	52
Maple Leafs	$132,740,347	$56,216,040	$43,783,960	$4,216,040	22	34	56
Oilers	$96,328,436	$85,323,252	$14,676,748	$33,323,252	23	34	57
Panthers	$130,100,596	$82,352,736	$17,647,264	$30,352,736	27	23	50
Penguins	$119,094,025	$99,439,806	$560,194	$47,439,806	24	36	60
Predators	$31,626,691	$80,172,378	$19,827,622	$28,172,378	23	31	54
Rangers	$99,988,965	$74,223,360	$25,776,640	$22,223,360	23	31	54
Red Wings	$19,464,570	$76,099,344	$23,900,656	$24,099,344	23	32	55
Sabres	$23,846,930	$63,023,562	$36,976,438	$11,023,562	22	23	45
Senators	$26,175,828	$93,414,834	$6,585,166	$41,414,834	23	39	62
Sharks	$47,819,379	$85,635,924	$14,364,076	$33,635,924	23	32	55
Stars	$45,355,818	$73,925,698	$26,074,302	$21,925,698	24	31	55
Wild	$143,274,808	$83,589,108	$16,410,892	$31,589,108	23	37	60

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %