National sim Hockey League

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $35 - 0 - 0.00%
Level 3:	2000 - $20 - 0 - 0.00%
Level 4:	3174 - $15 - 0 - 0.00%
Luxury :	1000 - $150 - 0 - 0.00%
Total Capacity :	17174
Team Popularity :	116.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,635,000
Farm Players Total Salaries	$2,039,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$19,903,792
Projected Bank Account	$19,903,792

Pro Players Salaries
Adrian Kempe	$6,000,000 (6)
Artemi Panarin	$6,000,000 (2)
Shea Theodore	$5,750,000 (4)
Mathew Barzal	$5,000,000 (1)
Nazem Kadri	$5,000,000 (1)
Teuvo Teravainen	$5,000,000 (3)
Mattias Ekholm	$5,000,000 (1)
Pavel Buchnevich	$4,750,000 (4)
Olli Maatta	$4,000,000 (1)
Jake Walman	$3,750,000 (5)
Vitek Vanecek	$3,750,000 (3)
Mats Zuccarello	$3,750,000 (1)
Brett Pesce	$3,250,000 (3)
Vasily Podkolzin	$2,600,000 (1)
Colton Sissons	$2,000,000 (2)
Philipp Kurashev	$1,750,000 (4)
Rasmus Asplund	$1,100,000 (2)
Tristan Luneau	$900,000 (1)
Arseny Gritsyuk (1 Way Contract)	$650,000 (1)
Jakub Dobes	$635,000 (1)
Total Pro Players	20
Salary Commitment
Year 2026 : $70,635,000
Year 2027 : $44,850,000
Year 2028 : $36,550,000
Year 2029 : $24,300,000
Salary Average Commitment
Year 2026 : $70,635,000
Year 2027 : $43,100,000
Year 2028 : $34,000,000
Year 2029 : $22,000,000
Salary Cap with 1 Way Contract
Year 2026 : $70,635,000
Year 2027 : $43,100,000
Year 2028 : $34,000,000
Year 2029 : $22,000,000

Farm Players Salaries
Devin Cooley	$125,000 (2)
Benoit-Olivier Groulx	$100,000 (1)
Isak Rosen	$99,500 (3)
Phil Di Giuseppe	$99,000 (2)
Vinni Lettieri	$99,000 (2)
Albert Johansson	$99,000 (3)
MacKenzie MacEachern	$97,500 (1)
Denton Mateychuk	$97,500 (2)
Jack Ahcan	$95,000 (3)
Colten Ellis	$93,500 (3)
Donovan Sebrango	$90,000 (2)
Trevor Carrick	$87,500 (1)
Dominik Shine	$87,500 (1)
Roby Jarventie	$85,000 (1)
Tanner Howe	$85,000 (3)
Kyle Burroughs	$75,000 (1)
Jackson Cates	$75,000 (3)
Roni Hirvonen	$74,000 (1)
Jake Wise	$67,500 (3)
Isaiah Saville	$65,000 (3)
Judd Caulfield	$62,500 (3)
Olivier Nadeau	$60,000 (2)
Ayrton Martino	$60,000 (2)
Ronan Seeley	$60,000 (3)
Total Farm Players	24
Salary Commitment
Year 2026 : $2,039,000
Year 2027 : $1,448,500
Year 2028 : $838,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,039,000
Year 2027 : $1,432,500
Year 2028 : $802,000
Year 2029 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $76 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	3565 - $10 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	17565
Team Popularity :	118.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,750,000
Farm Players Total Salaries	$1,637,500
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$22,998,365
Projected Bank Account	$22,998,365

Pro Players Salaries
Matthew Tkachuk	$6,500,000 (5)
Quinn Hughes	$6,200,000 (4)
Chris Kreider	$5,850,000 (2)
Darnell Nurse	$5,500,000 (4)
Ivan Barbashev	$5,450,000 (4)
Boone Jenner	$4,850,000 (2)
Tim Stutzle	$4,550,000 (4)
Nino Niederreiter	$3,850,000 (2)
Jalen Chatfield	$3,500,000 (3)
Mason Marchment	$3,000,000 (4)
Matthew Boldy	$3,000,000 (6)
Connor Ingram	$2,750,000 (3)
Logan Thompson	$2,450,000 (4)
Samuel Blais	$2,125,000 (1)
Ryan McLeod	$2,000,000 (4)
Yakov Trenin	$1,850,000 (2)
Pierre-Olivier Joseph	$1,800,000 (3)
Lars Eller	$1,800,000 (1)
Dylan DeMelo	$1,750,000 (4)
Nico Sturm	$975,000 (1)
Total Pro Players	20
Salary Commitment
Year 2026 : $69,750,000
Year 2027 : $66,400,000
Year 2028 : $51,150,000
Year 2029 : $44,200,000
Salary Average Commitment
Year 2026 : $69,750,000
Year 2027 : $64,850,000
Year 2028 : $48,450,000
Year 2029 : $40,400,000
Salary Cap with 1 Way Contract
Year 2026 : $69,750,000
Year 2027 : $64,850,000
Year 2028 : $48,450,000
Year 2029 : $40,400,000

Farm Players Salaries
Mads Sogaard	$140,000 (2)
Justin Holl	$120,000 (2)
Michael Amadio	$119,000 (4)
Alexander Alexeyev	$109,000 (3)
Matthew Schaefer	$100,000 (3)
Brett Leason	$97,500 (3)
Kole Lind	$97,500 (3)
Matthew Poitras	$95,000 (2)
Connor Mackey	$95,000 (2)
Lucas Johansen	$95,000 (2)
Mike Hardman	$89,500 (2)
Declan Carlile	$85,000 (1)
Ludwig Persson	$80,000 (2)
Luca Pinelli	$70,000 (3)
Keean Washkurak	$65,000 (1)
James Malatesta	$65,000 (1)
Eetu Liukas	$65,000 (1)
Vyacheslav Buteyets	$50,000 (1)
Total Farm Players	18
Salary Commitment
Year 2026 : $1,637,500
Year 2027 : $1,343,500
Year 2028 : $619,000
Year 2029 : $145,000
Salary Average Commitment
Year 2026 : $1,637,500
Year 2027 : $1,307,500
Year 2028 : $593,000
Year 2029 : $119,000

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	6000 - $62 - 0 - 0.00%
Level 2:	5000 - $35 - 0 - 0.00%
Level 3:	2500 - $16 - 0 - 0.00%
Level 4:	4000 - $13 - 0 - 0.00%
Luxury :	1190 - $215 - 0 - 0.00%
Total Capacity :	18690
Team Popularity :	114.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,780,000
Farm Players Total Salaries	$1,862,580
Coaches Total Salaries	$3,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	($6,635,853)
Projected Bank Account	($6,635,853)

Pro Players Salaries
Brayden Point	$6,800,000 (1)
Mikko Rantanen	$6,500,000 (6)
Kyle Connor	$6,250,000 (2)
Chandler Stephenson	$5,500,000 (1)
Victor Hedman	$5,250,000 (2)
Connor Hellebuyck	$5,250,000 (4)
Kevin Fiala	$5,000,000 (4)
Charlie McAvoy	$5,000,000 (8)
Carter Verhaeghe	$4,250,000 (3)
Matt Roy	$3,250,000 (3)
Sean Walker	$2,250,000 (2)
Cam York	$2,250,000 (8)
Tyler Motte	$1,900,000 (2)
Eetu Luostarinen	$1,750,000 (5)
Shane Pinto	$1,500,000 (5)
Simon Benoit	$1,350,000 (1)
Cal Petersen	$1,250,000 (1)
A.J. Greer	$1,000,000 (2)
Cooper Marody	$800,000 (1)
Jackson Blake	$680,000 (2)
Total Pro Players	20
Salary Commitment
Year 2026 : $67,780,000
Year 2027 : $53,680,000
Year 2028 : $36,600,000
Year 2029 : $28,200,000
Salary Average Commitment
Year 2026 : $67,780,000
Year 2027 : $52,080,000
Year 2028 : $34,750,000
Year 2029 : $27,250,000
Salary Cap with 1 Way Contract
Year 2026 : $67,780,000
Year 2027 : $52,080,000
Year 2028 : $34,750,000
Year 2029 : $27,250,000

Farm Players Salaries
Georgi Romanov	$150,000 (1)
Josh Mahura	$115,000 (2)
Alec Regula	$106,480 (1)
Emil Andrae	$92,500 (1)
Walker Duehr	$90,000 (1)
Jeffrey Truchon-Viel	$85,000 (2)
Landon Slaggert	$77,500 (1)
Lleyton Roed	$75,000 (2)
Ben Kraws	$75,000 (1)
Shawn Element	$72,600 (1)
Luke Toporowski	$72,500 (1)
Case McCarthy	$70,000 (1)
Jackson Kunz	$70,000 (2)
Aidan McDonough	$66,000 (1)
Thomas Miller	$65,000 (1)
Ryan McAllister	$65,000 (2)
Nick Cicek	$65,000 (1)
Jacob Truscott	$65,000 (2)
Jaroslav Chmelar	$65,000 (2)
Matteo Costantini	$65,000 (2)
Henrik Tikkanen	$60,000 (2)
Dru Krebs	$50,000 (2)
Jack Beck	$50,000 (2)
Kaleb Lawrence	$47,500 (2)
Jack Devine	$47,500 (2)
Total Farm Players	25
Salary Commitment
Year 2026 : $1,862,580
Year 2027 : $875,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,862,580
Year 2027 : $860,000
Year 2028 : $0
Year 2029 : $0

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2200 - $15 - 0 - 0.00%
Level 4:	5000 - $6 - 0 - 0.00%
Luxury :	1089 - $128 - 0 - 0.00%
Total Capacity :	19289
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$48,870,000
Farm Players Total Salaries	$1,875,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$35,964,900
Projected Bank Account	$35,964,900

Pro Players Salaries
Charlie Coyle	$6,000,000 (4)
Semyon Varlamov	$5,000,000 (1)
Dylan Cozens	$4,250,000 (3)
Dante Fabbro	$4,000,000 (1)
Robby Fabbri	$4,000,000 (1)
Alexandre Carrier	$3,000,000 (1)
Timothy Liljegren	$2,750,000 (4)
Braden Schneider	$2,750,000 (4)
Karel Vejmelka	$2,670,000 (3)
Ridly Greig	$2,500,000 (6)
Will Cuylle	$2,500,000 (8)
Alex Laferriere	$2,500,000 (8)
Kaapo Kakko	$2,250,000 (8)
Lukas Reichel	$1,500,000 (3)
Nicolas Deslauriers	$1,100,000 (2)
Joshua Brown	$1,100,000 (2)
Connor Bedard	$1,000,000 (1)
Total Pro Players	17
Salary Commitment
Year 2026 : $48,870,000
Year 2027 : $34,620,000
Year 2028 : $34,670,000
Year 2029 : $27,250,000
Salary Average Commitment
Year 2026 : $48,870,000
Year 2027 : $31,870,000
Year 2028 : $29,670,000
Year 2029 : $21,250,000
Salary Cap with 1 Way Contract
Year 2026 : $48,870,000
Year 2027 : $31,870,000
Year 2028 : $29,670,000
Year 2029 : $21,250,000

Farm Players Salaries
Nikita Alexandrov	$145,000 (1)
Jonathan Gruden	$110,000 (2)
Cole Schwindt	$100,000 (3)
Gabe Perreault	$100,000 (3)
Zayne Parekh	$100,000 (3)
Liam Ohgren	$100,000 (2)
Kevin Korchinski	$100,000 (1)
Owen Pickering	$100,000 (2)
Emil Lilleberg	$90,000 (5)
Joel Blomqvist	$90,000 (1)
Braeden Bowman	$87,500 (2)
William Stromgren	$87,500 (2)
Felix Unger Sorum	$85,000 (3)
Hunter Brzustewicz	$80,000 (2)
Leo Loof	$72,500 (1)
Alex Jefferies	$70,000 (1)
Olle Lycksell	$70,000 (1)
Ben King	$70,000 (1)
Andre Lee	$60,000 (1)
Sam Morton	$60,000 (1)
Dylan Roobroeck	$50,000 (2)
Trent Miner	$47,500 (1)
Carter Yakemchuk	$0 (0)
Matthew Wood	$0 (0)
Evan Vierling	$0 (0)
Bryce Brodzinski	$0 (0)
Sebastian Cossa	$0 (0)
Isaac Howard	$0 (0)
Total Farm Players	28
Salary Commitment
Year 2026 : $1,875,000
Year 2027 : $1,127,500
Year 2028 : $565,000
Year 2029 : $250,000
Salary Average Commitment
Year 2026 : $1,875,000
Year 2027 : $1,090,000
Year 2028 : $475,000
Year 2029 : $90,000

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $60 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2000 - $20 - 0 - 0.00%
Level 4:	4580 - $10 - 0 - 0.00%
Luxury :	1100 - $160 - 0 - 0.00%
Total Capacity :	18680
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$40,800,000
Farm Players Total Salaries	$2,600,000
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$55,117,408
Projected Bank Account	$55,117,408

Pro Players Salaries
Noah Dobson	$6,000,000 (8)
Carter Hart	$4,000,000 (4)
Robert Thomas	$4,000,000 (3)
Jake Virtanen	$4,000,000 (1)
Marcus Johansson	$4,000,000 (1)
Jake Allen	$3,750,000 (1)
Will Butcher	$3,300,000 (1)
Kasperi Kapanen	$3,000,000 (1)
Jared Spurgeon	$3,000,000 (1)
Simon Edvinsson	$2,500,000 (4)
Connor Brown	$1,250,000 (1)
David Kampf	$1,000,000 (2)
Dylan Guenther	$1,000,000 (1)
Total Pro Players	13
Salary Commitment
Year 2026 : $40,800,000
Year 2027 : $18,000,000
Year 2028 : $17,000,000
Year 2029 : $12,500,000
Salary Average Commitment
Year 2026 : $40,800,000
Year 2027 : $17,500,000
Year 2028 : $16,500,000
Year 2029 : $12,500,000
Salary Cap with 1 Way Contract
Year 2026 : $40,800,000
Year 2027 : $17,500,000
Year 2028 : $16,500,000
Year 2029 : $12,500,000

Farm Players Salaries
Collin Graf	$150,000 (1)
Ben Meyers	$130,000 (1)
Thomas Bordeleau	$125,000 (2)
Brendan Brisson	$110,000 (3)
Berkly Catton	$100,000 (3)
Tom Willander	$100,000 (3)
Hendrix Lapierre	$100,000 (1)
Liam Foudy	$100,000 (1)
Dalibor Dvorsky	$100,000 (3)
Easton Cowan	$97,500 (3)
Jakub Dvorak	$95,000 (2)
Colton Dach	$95,000 (1)
Cole Hutson	$95,000 (3)
Cross Hanas	$95,000 (1)
Oliver Kapanen	$95,000 (2)
Jack Peart	$95,000 (2)
Jakob Pelletier	$92,500 (2)
Trevor Connelly	$90,000 (3)
Elliot Desnoyers	$85,000 (3)
Elias D. Pettersson	$80,000 (2)
Viktor Neuchev	$80,000 (2)
Cole Guttman	$75,000 (3)
Valtteri Puustinen	$75,000 (1)
William Trudeau	$70,000 (1)
Ethan Edwards	$70,000 (1)
Marek Alscher	$70,000 (3)
Alex Bump	$65,000 (2)
Ruslan Khazheyev	$65,000 (2)
Total Farm Players	28
Salary Commitment
Year 2026 : $2,600,000
Year 2027 : $1,715,000
Year 2028 : $922,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,600,000
Year 2027 : $1,715,000
Year 2028 : $922,500
Year 2029 : $0

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $74 - 0 - 0.00%
Level 2:	5400 - $41 - 0 - 0.00%
Level 3:	3000 - $17 - 0 - 0.00%
Level 4:	5000 - $14 - 0 - 0.00%
Luxury :	1100 - $195 - 0 - 0.00%
Total Capacity :	20500
Team Popularity :	112.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,450,000
Farm Players Total Salaries	$1,436,250
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$14,298,694
Projected Bank Account	$14,298,694

Pro Players Salaries
Roman Josi	$6,500,000 (2)
Sean Couturier	$6,000,000 (3)
Jack Hughes	$6,000,000 (7)
Jesper Bratt	$5,500,000 (3)
Brandon Hagel	$5,500,000 (3)
Linus Ullmark	$5,000,000 (2)
Anthony DeAngelo	$4,250,000 (2)
Devon Toews	$4,000,000 (1)
Jake McCabe	$4,000,000 (2)
Casey Mittelstadt	$3,750,000 (2)
Evan Rodrigues	$3,250,000 (2)
Cole Sillinger	$2,800,000 (3)
Nils Hoglander	$2,750,000 (1)
Brandon Tanev	$2,500,000 (1)
Kevin Lankinen	$2,250,000 (2)
Conor Timmins	$1,400,000 (1)
Hudson Fasching	$1,000,000 (1)
Total Pro Players	17
Salary Commitment
Year 2026 : $66,450,000
Year 2027 : $56,900,000
Year 2028 : $28,350,000
Year 2029 : $7,000,000
Salary Average Commitment
Year 2026 : $66,450,000
Year 2027 : $54,800,000
Year 2028 : $25,800,000
Year 2029 : $6,000,000
Salary Cap with 1 Way Contract
Year 2026 : $66,450,000
Year 2027 : $54,800,000
Year 2028 : $25,800,000
Year 2029 : $6,000,000

Farm Players Salaries
Jonathan Aspirot	$121,000 (1)
Andreas Englund	$120,000 (1)
Olivier Rodrigue	$115,000 (1)
Beckett Sennecke	$100,000 (3)
Mason Shaw	$100,000 (1)
Arshdeep Bains	$96,250 (1)
Noah Ostlund	$95,000 (3)
Michael Eyssimont	$95,000 (2)
Zachary Uens	$88,000 (1)
Trevor Kuntar	$82,500 (1)
Frederic Brunet	$65,000 (2)
Tyson Hinds	$65,000 (2)
Artem Shlaine	$55,000 (2)
Miko Matikka	$45,000 (2)
Ben Hemmerling	$45,000 (2)
Tanner Dickinson	$40,000 (1)
Luke Loheit	$38,500 (1)
Tyler Brennan	$35,000 (2)
Jaydon Dureau	$35,000 (1)
Braden Doyle	$0 (0)
Max Graham	$0 (0)
Gavin Hayes	$0 (0)
Total Farm Players	22
Salary Commitment
Year 2026 : $1,436,250
Year 2027 : $600,000
Year 2028 : $195,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,436,250
Year 2027 : $600,000
Year 2028 : $195,000
Year 2029 : $0

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $32 - 0 - 0.00%
Level 3:	2000 - $19 - 0 - 0.00%
Level 4:	4000 - $10 - 0 - 0.00%
Luxury :	1007 - $163 - 0 - 0.00%
Total Capacity :	18007
Team Popularity :	120.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,150,000
Farm Players Total Salaries	$1,302,500
Coaches Total Salaries	$900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$39,202,948
Projected Bank Account	$39,202,948

Pro Players Salaries
J.T. Miller	$7,000,000 (3)
Timo Meier	$6,800,000 (1)
Jack Eichel	$6,000,000 (7)
Jacob Markstrom	$5,000,000 (2)
Adam Fox	$4,800,000 (5)
Andrei Svechnikov	$4,800,000 (4)
Rasmus Dahlin	$4,750,000 (8)
Hampus Lindholm	$4,000,000 (3)
Claude Giroux	$3,950,000 (1)
Jeremy Swayman	$3,000,000 (4)
Morgan Geekie	$3,000,000 (3)
Justin Faulk	$2,800,000 (1)
Yanni Gourde	$2,750,000 (2)
Kailer Yamamoto	$2,750,000 (4)
Michael McCarron	$2,250,000 (2)
Philip Tomasino	$2,000,000 (1)
Sean Kuraly	$1,550,000 (1)
Lane Hutson	$950,000 (1)
Total Pro Players	18
Salary Commitment
Year 2026 : $68,150,000
Year 2027 : $51,500,000
Year 2028 : $43,750,000
Year 2029 : $30,700,000
Salary Average Commitment
Year 2026 : $68,150,000
Year 2027 : $50,100,000
Year 2028 : $40,100,000
Year 2029 : $26,100,000
Salary Cap with 1 Way Contract
Year 2026 : $68,150,000
Year 2027 : $50,100,000
Year 2028 : $40,100,000
Year 2029 : $26,100,000

Farm Players Salaries
Gage Goncalves	$130,000 (1)
Ivan Miroshnichenko	$100,000 (1)
Luke Prokop	$95,000 (3)
Fedor Svechkov	$95,000 (1)
Jason Polin	$85,000 (3)
Raphael Lavoie	$85,000 (2)
Dmitry Kuzmin	$80,000 (2)
Aydar Suniev	$80,000 (3)
Aleksei Kolosov	$80,000 (2)
James Stefan	$70,000 (1)
Cameron Wright	$65,000 (1)
Tyler Benson	$65,000 (1)
Jonas Rondbjerg	$60,000 (1)
Aidan Fulp	$60,000 (1)
Pavel Cajan	$55,000 (1)
Matvey Petrov	$50,000 (1)
Zakhar Bardakov	$47,500 (1)
Sam Rinzel	$0 (0)
Total Farm Players	18
Salary Commitment
Year 2026 : $1,302,500
Year 2027 : $505,000
Year 2028 : $260,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,302,500
Year 2027 : $505,000
Year 2028 : $260,000
Year 2029 : $0

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $55 - 0 - 0.00%
Level 2:	5000 - $31 - 0 - 0.00%
Level 3:	2000 - $18 - 0 - 0.00%
Level 4:	4000 - $10 - 0 - 0.00%
Luxury :	1144 - $136 - 0 - 0.00%
Total Capacity :	18144
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,950,000
Farm Players Total Salaries	$726,500
Coaches Total Salaries	$2,850,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$2,567,610
Projected Bank Account	$2,567,610

Pro Players Salaries
Nathan MacKinnon	$7,000,000 (9)
Josh Morrissey	$6,000,000 (3)
Morgan Rielly	$6,000,000 (4)
Alexander Ovechkin	$5,500,000 (1)
Anton Lundell	$5,000,000 (4)
Jonathan Huberdeau	$5,000,000 (2)
Jakob Chychrun	$5,000,000 (1)
Jacob Trouba	$4,600,000 (3)
William Karlsson	$4,500,000 (3)
Blake Coleman (1 Way Contract)	$4,000,000 (1)
Tanner Jeannot	$3,500,000 (3)
Jamie Drysdale	$2,500,000 (2)
Spencer Knight	$2,500,000 (2)
Matias Maccelli	$1,600,000 (1)
Zach Aston-Reese	$1,500,000 (2)
Martin Pospisil (1 Way Contract)	$1,400,000 (3)
Marat Khusnutdinov	$950,000 (4)
Paul Ludwinski	$900,000 (2)
Matt Rempe	$500,000 (1)
Cayden Primeau	$0 (0)
Total Pro Players	20
Salary Commitment
Year 2026 : $67,950,000
Year 2027 : $51,050,000
Year 2028 : $37,900,000
Year 2029 : $19,500,000
Salary Average Commitment
Year 2026 : $67,950,000
Year 2027 : $51,350,000
Year 2028 : $38,950,000
Year 2029 : $18,950,000
Salary Cap with 1 Way Contract
Year 2026 : $67,950,000
Year 2027 : $51,350,000
Year 2028 : $38,950,000
Year 2029 : $18,950,000

Farm Players Salaries
Derek Forbort	$125,000 (1)
Lian Bichsel	$100,000 (2)
William Lockwood	$89,000 (1)
Riley Bezeau	$85,000 (1)
Alex Kannok-Leipert	$75,000 (2)
Akito Hirose	$75,000 (1)
William Villeneuve	$70,000 (1)
Jacob Graves	$60,000 (1)
Jalen Luypen	$47,500 (1)
Dennis Hildeby	$0 (0)
Jesper Wallstedt	$0 (0)
Tommy Miller	$0 (0)
Brayden Pachal	$0 (0)
Total Farm Players	13
Salary Commitment
Year 2026 : $726,500
Year 2027 : $175,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $726,500
Year 2027 : $175,000
Year 2028 : $0
Year 2029 : $0

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2300 - $18 - 0 - 0.00%
Level 4:	4000 - $10 - 0 - 0.00%
Luxury :	1232 - $147 - 0 - 0.00%
Total Capacity :	18532
Team Popularity :	114.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$68,075,000
Farm Players Total Salaries	$1,391,500
Coaches Total Salaries	$3,350,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$597,513
Projected Bank Account	$597,513

Pro Players Salaries
Leon Draisaitl	$6,750,000 (7)
David Pastrnak	$6,500,000 (5)
Ryan Nugent-Hopkins	$6,000,000 (4)
Miro Heiskanen	$5,250,000 (4)
Thomas Chabot	$5,125,000 (4)
Jordan Binnington	$5,000,000 (2)
Mika Zibanejad	$4,750,000 (3)
Lucas Raymond	$4,750,000 (7)
Phillip Danault	$4,500,000 (1)
Noah Hanifin	$4,250,000 (5)
Colton Parayko	$3,500,000 (3)
Pavel Zacha	$3,500,000 (2)
Bobby Brink	$1,850,000 (3)
Alex Newhook	$1,750,000 (1)
Jonas Siegenthaler	$1,750,000 (3)
Frederick Gaudreau	$1,750,000 (1)
Michael DiPietro	$1,100,000 (1)
Dmitri Voronkov	$0 (0)
Total Pro Players	18
Salary Commitment
Year 2026 : $68,075,000
Year 2027 : $59,375,000
Year 2028 : $50,875,000
Year 2029 : $36,875,000
Salary Average Commitment
Year 2026 : $68,075,000
Year 2027 : $58,975,000
Year 2028 : $50,475,000
Year 2029 : $38,625,000
Salary Cap with 1 Way Contract
Year 2026 : $68,075,000
Year 2027 : $58,975,000
Year 2028 : $50,475,000
Year 2029 : $38,625,000

Farm Players Salaries
Danila Yurov	$100,000 (2)
Jack Thompson	$95,000 (2)
Matt Villalta	$95,000 (2)
Adam Sykora	$91,500 (1)
Maxim Groshev	$90,000 (2)
Dylan Coghlan	$90,000 (1)
Simon Lundmark	$85,000 (1)
Matthew Seminoff	$82,500 (2)
Gabe Klassen	$77,500 (2)
Milo Roelens	$75,000 (2)
Jakub Brabenec	$70,000 (2)
Chris Ortiz	$70,000 (1)
Zac Funk	$70,000 (2)
Atley Calvert	$70,000 (2)
Wilmer Skoog	$65,000 (1)
Isaac Belliveau	$60,000 (1)
Dawson Barteaux	$60,000 (1)
Braden Hache	$45,000 (2)
Luke Cavallin	$0 (0)
Total Farm Players	19
Salary Commitment
Year 2026 : $1,391,500
Year 2027 : $870,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,391,500
Year 2027 : $870,000
Year 2028 : $0
Year 2029 : $0

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $57 - 0 - 0.00%
Level 2:	5000 - $37 - 0 - 0.00%
Level 3:	3000 - $20 - 0 - 0.00%
Level 4:	5000 - $16 - 0 - 0.00%
Luxury :	1066 - $100 - 0 - 0.00%
Total Capacity :	20066
Team Popularity :	118.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,350,000
Farm Players Total Salaries	$1,027,500
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$9,048,757
Projected Bank Account	$9,048,757

Pro Players Salaries
Mark Scheifele	$6,250,000 (3)
Brock Boeser	$6,250,000 (3)
Max Domi	$6,000,000 (2)
Evan Bouchard	$5,900,000 (4)
Bo Horvat	$5,500,000 (1)
Travis Konecny	$5,000,000 (2)
Brendan Smith	$3,500,000 (1)
Sean Durzi	$3,500,000 (3)
Cody Ceci	$3,250,000 (2)
Thatcher Demko	$3,250,000 (4)
Cody Glass	$3,000,000 (3)
Trevor Zegras	$3,000,000 (2)
Zach Sanford	$2,750,000 (1)
Haydn Fleury	$2,500,000 (2)
Alexis Lafreniere	$2,500,000 (1)
Ryker Evans	$2,250,000 (3)
Emil Heineman	$2,000,000 (2)
Cam Talbot	$2,000,000 (2)
Marco Kasper	$950,000 (2)
Total Pro Players	19
Salary Commitment
Year 2026 : $69,350,000
Year 2027 : $55,350,000
Year 2028 : $31,150,000
Year 2029 : $10,150,000
Salary Average Commitment
Year 2026 : $69,350,000
Year 2027 : $55,100,000
Year 2028 : $30,400,000
Year 2029 : $9,150,000
Salary Cap with 1 Way Contract
Year 2026 : $69,350,000
Year 2027 : $55,100,000
Year 2028 : $30,400,000
Year 2029 : $9,150,000

Farm Players Salaries
Dennis Cholowski	$90,000 (3)
Cameron Johnson	$80,000 (1)
Hunter Haight	$80,000 (2)
Luca Del Bel Belluz	$80,000 (2)
Matthew Robertson	$80,000 (2)
Jett Woo	$80,000 (3)
Dillon Heatherington	$80,000 (1)
Mitch McLain	$75,000 (1)
Ryan Jones	$70,000 (3)
Lucas Vanroboys	$67,500 (2)
Dominic Toninato	$65,000 (1)
Jayden Grubbe	$65,000 (1)
Marco Costantini	$60,000 (3)
Joe Carroll	$55,000 (1)
Riley Sutter	$0 (0)
Total Farm Players	15
Salary Commitment
Year 2026 : $1,027,500
Year 2027 : $607,500
Year 2028 : $300,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,027,500
Year 2027 : $607,500
Year 2028 : $300,000
Year 2029 : $0

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $67 - 0 - 0.00%
Level 2:	4839 - $38 - 0 - 0.00%
Level 3:	2000 - $25 - 0 - 0.00%
Level 4:	3000 - $17 - 0 - 0.00%
Luxury :	1000 - $158 - 0 - 0.00%
Total Capacity :	16839
Team Popularity :	120.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$65,010,000
Farm Players Total Salaries	$1,875,000
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$30,052,395
Projected Bank Account	$30,052,395

Pro Players Salaries
Connor McDavid	$10,000,000 (7)
Cale Makar	$6,500,000 (5)
Jaccob Slavin	$6,000,000 (3)
Alex DeBrincat	$5,700,000 (1)
Tom Wilson	$5,250,000 (4)
Tyler Seguin	$4,750,000 (3)
Lawson Crouse	$3,550,000 (2)
Anthony Stolarz	$3,500,000 (2)
Philippe Myers	$3,000,000 (1)
Tyson Jost	$2,750,000 (3)
Jason Dickinson	$2,500,000 (1)
Chris Tanev	$2,500,000 (1)
Dakota Joshua	$2,000,000 (2)
Michael Kesselring	$1,500,000 (1)
Joey Anderson	$1,460,000 (1)
Alex Steeves	$1,250,000 (1)
Logan Cooley	$1,000,000 (1)
Cole Koepke	$1,000,000 (2)
Devon Levi	$800,000 (1)
Total Pro Players	19
Salary Commitment
Year 2026 : $65,010,000
Year 2027 : $45,600,000
Year 2028 : $35,000,000
Year 2029 : $21,750,000
Salary Average Commitment
Year 2026 : $65,010,000
Year 2027 : $45,300,000
Year 2028 : $35,250,000
Year 2029 : $21,750,000
Salary Cap with 1 Way Contract
Year 2026 : $65,010,000
Year 2027 : $45,300,000
Year 2028 : $35,250,000
Year 2029 : $21,750,000

Farm Players Salaries
Alex Turcotte	$125,000 (2)
Xavier Bourgault	$120,000 (2)
John Hayden	$100,000 (1)
Samuel Poulin	$100,000 (2)
Kyle Criscuolo	$100,000 (1)
Colin Blackwell	$100,000 (1)
Joe Hicketts	$100,000 (1)
Nathan Bastian	$92,500 (2)
John Farinacci	$90,000 (3)
Spencer Stastney	$90,000 (2)
Angus Crookshank	$85,000 (1)
Matt Kiersted	$85,000 (1)
Brett Harrison	$80,000 (1)
Hunter Skinner	$80,000 (2)
Michael Milne	$80,000 (1)
Ben Steeves	$75,000 (2)
Graham Slaggert	$72,500 (1)
Ethan Del Mastro	$70,000 (1)
Ty Young	$65,000 (2)
Parker Bell	$65,000 (2)
Ryan Mast	$50,000 (1)
Rory Kerins	$50,000 (1)
Total Farm Players	22
Salary Commitment
Year 2026 : $1,875,000
Year 2027 : $902,500
Year 2028 : $90,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,875,000
Year 2027 : $902,500
Year 2028 : $90,000
Year 2029 : $0

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $59 - 0 - 0.00%
Level 2:	5000 - $32 - 0 - 0.00%
Level 3:	2000 - $19 - 0 - 0.00%
Level 4:	5000 - $7 - 0 - 0.00%
Luxury :	1250 - $124 - 0 - 0.00%
Total Capacity :	19250
Team Popularity :	106.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,700,000
Farm Players Total Salaries	$2,190,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$14,489,433
Projected Bank Account	$14,489,433

Pro Players Salaries
Evgeni Malkin	$6,000,000 (1)
Andrei Kuzmenko	$6,000,000 (6)
Philipp Grubauer	$5,000,000 (2)
Jackson LaCombe	$5,000,000 (6)
Kyle Palmieri	$5,000,000 (1)
Juuso Valimaki	$5,000,000 (5)
Noah Cates	$4,500,000 (3)
Nick Paul	$4,000,000 (3)
Victor Soderstrom	$3,000,000 (6)
William Borgen	$3,000,000 (4)
Mikey Anderson	$2,500,000 (2)
Jake Neighbours	$2,500,000 (1)
Brandt Clarke	$2,000,000 (3)
Mathieu Joseph	$2,000,000 (2)
Jonah Gadjovich	$1,200,000 (1)
Matvei Michkov	$1,000,000 (2)
Total Pro Players	16
Salary Commitment
Year 2026 : $57,700,000
Year 2027 : $44,750,000
Year 2028 : $35,000,000
Year 2029 : $23,500,000
Salary Average Commitment
Year 2026 : $57,700,000
Year 2027 : $43,000,000
Year 2028 : $32,500,000
Year 2029 : $22,000,000
Salary Cap with 1 Way Contract
Year 2026 : $57,700,000
Year 2027 : $43,000,000
Year 2028 : $32,500,000
Year 2029 : $22,000,000

Farm Players Salaries
Arturs Silovs	$250,000 (4)
Tyler Kleven	$120,000 (3)
Max Willman	$120,000 (1)
Jacob Bryson	$120,000 (2)
David Jiricek	$110,000 (3)
Sam Colangelo	$105,000 (3)
Ryan Schmelzer	$100,000 (1)
Austin Strand	$100,000 (1)
Nathan Smith	$100,000 (1)
Linus Karlsson	$100,000 (2)
Adam Beckman	$100,000 (2)
Jaycob Megna	$100,000 (1)
Cameron Crotty	$100,000 (1)
Rafael Harvey-Pinard	$100,000 (2)
Cameron Hebig	$100,000 (1)
Ryan Fanti	$100,000 (2)
Michael Pezzetta	$95,000 (1)
Kyle McDonald	$90,000 (1)
Jaxon Nelson	$90,000 (2)
Matthew Sop	$90,000 (2)
Total Farm Players	20
Salary Commitment
Year 2026 : $2,190,000
Year 2027 : $1,302,500
Year 2028 : $620,000
Year 2029 : $250,000
Salary Average Commitment
Year 2026 : $2,190,000
Year 2027 : $1,285,000
Year 2028 : $585,000
Year 2029 : $250,000

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $63 - 0 - 0.00%
Level 2:	5000 - $33 - 0 - 0.00%
Level 3:	2000 - $19 - 0 - 0.00%
Level 4:	4000 - $11 - 0 - 0.00%
Luxury :	1118 - $132 - 0 - 0.00%
Total Capacity :	18118
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,800,000
Farm Players Total Salaries	$2,243,500
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$39,441,318
Projected Bank Account	$39,441,318

Pro Players Salaries
Dylan Larkin	$6,000,000 (4)
Zach Werenski	$5,000,000 (2)
Jaret Anderson-Dolan	$4,250,000 (3)
Ryan Lindgren	$4,250,000 (3)
Oliver Bjorkstrand	$4,000,000 (1)
Gabriel Vilardi	$3,500,000 (2)
K'Andre Miller	$3,350,000 (5)
Pyotr Kochetkov	$3,250,000 (3)
Filip Hronek	$3,250,000 (1)
Yegor Chinakhov	$3,000,000 (3)
Pavel Dorofeyev	$2,600,000 (4)
Jack Quinn	$2,250,000 (6)
Ville Heinola	$2,100,000 (2)
Mavrik Bourque	$1,750,000 (3)
Kaapo Kahkonen	$1,750,000 (2)
Jack Drury	$1,400,000 (1)
Fabian Zetterlund	$1,100,000 (1)
Calum Ritchie	$1,000,000 (3)
Marco Rossi	$1,000,000 (1)
Pavel Mintyukov	$1,000,000 (1)
Total Pro Players	20
Salary Commitment
Year 2026 : $55,800,000
Year 2027 : $48,300,000
Year 2028 : $37,250,000
Year 2029 : $18,050,000
Salary Average Commitment
Year 2026 : $55,800,000
Year 2027 : $44,050,000
Year 2028 : $31,700,000
Year 2029 : $14,200,000
Salary Cap with 1 Way Contract
Year 2026 : $55,800,000
Year 2027 : $44,050,000
Year 2028 : $31,700,000
Year 2029 : $14,200,000

Farm Players Salaries
Isaak Phillips	$150,000 (1)
John Beecher	$117,500 (2)
Akil Thomas	$110,000 (1)
Juha Jaaska	$110,000 (1)
Jacob Moverare	$108,000 (2)
Adam Ginning	$105,000 (1)
Matyas Sapovaliv	$95,000 (2)
John Leonard	$87,500 (1)
Jiri Patera	$86,500 (2)
Avery Hayes	$85,000 (2)
Bogdan Trineyev	$80,000 (1)
Eriks Mateiko	$80,000 (3)
Alexander Suzdalev	$80,000 (2)
William Dufour	$75,000 (2)
Henrik Rybinski	$74,000 (2)
Kenny Connors	$70,000 (2)
Eamon Powell	$70,000 (1)
Luca Cagnoni	$70,000 (2)
Cole O'Hara	$70,000 (1)
Remi Poirier	$67,500 (2)
Viljami Marjala	$65,000 (2)
Jack Bar	$65,000 (2)
Sean Behrens	$65,000 (2)
Pavel Novak	$55,000 (1)
Justin Robidas	$55,000 (1)
Luke Reid	$50,000 (1)
Patrick Moynihan	$50,000 (1)
Ty Gallagher	$47,500 (2)
Total Farm Players	28
Salary Commitment
Year 2026 : $2,243,500
Year 2027 : $1,251,000
Year 2028 : $80,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,243,500
Year 2027 : $1,251,000
Year 2028 : $80,000
Year 2029 : $0

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $60 - 0 - 0.00%
Level 2:	5000 - $34 - 0 - 0.00%
Level 3:	2000 - $24 - 0 - 0.00%
Level 4:	4400 - $12 - 0 - 0.00%
Luxury :	1168 - $145 - 0 - 0.00%
Total Capacity :	18568
Team Popularity :	112.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,900,000
Farm Players Total Salaries	$949,500
Coaches Total Salaries	$3,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$15,660,691
Projected Bank Account	$15,660,691

Pro Players Salaries
Nikita Kucherov	$9,000,000 (1)
Taylor Hall	$7,500,000 (1)
William Nylander	$4,700,000 (1)
Christian Dvorak	$4,000,000 (3)
Chris Tierney	$4,000,000 (2)
Sam Steel	$3,500,000 (4)
Carson Soucy	$3,000,000 (2)
Rasmus Andersson	$2,750,000 (3)
Mathew Dumba	$2,750,000 (1)
Trevor Moore	$2,700,000 (2)
Denis Malgin	$2,100,000 (1)
Lukas Dostal	$900,000 (1)
Henri Jokiharju	$0 (0)
Ty Dellandrea	$0 (0)
Total Pro Players	14
Salary Commitment
Year 2026 : $46,900,000
Year 2027 : $20,450,000
Year 2028 : $11,500,000
Year 2029 : $4,750,000
Salary Average Commitment
Year 2026 : $46,900,000
Year 2027 : $19,950,000
Year 2028 : $10,250,000
Year 2029 : $3,500,000
Salary Cap with 1 Way Contract
Year 2026 : $46,900,000
Year 2027 : $19,950,000
Year 2028 : $10,250,000
Year 2029 : $3,500,000

Farm Players Salaries
Egor Afanasyev	$125,000 (2)
Nolan Valleau	$110,000 (1)
Mark Kastelic	$100,000 (1)
Nolan Allan	$100,000 (1)
Ville Koivunen	$95,000 (1)
Jan Mysak	$95,000 (1)
Alexander Holtz	$95,000 (2)
Christian Wolanin	$94,500 (2)
Jake Chiasson	$70,000 (1)
Keaton Middleton	$65,000 (2)
Akira Schmid	$0 (0)
Total Farm Players	11
Salary Commitment
Year 2026 : $949,500
Year 2027 : $379,500
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $949,500
Year 2027 : $379,500
Year 2028 : $0
Year 2029 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $59 - 0 - 0.00%
Level 2:	5000 - $35 - 0 - 0.00%
Level 3:	4000 - $19 - 0 - 0.00%
Level 4:	5000 - $11 - 0 - 0.00%
Luxury :	1273 - $159 - 0 - 0.00%
Total Capacity :	21273
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,300,000
Farm Players Total Salaries	$2,050,000
Coaches Total Salaries	$3,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$6,500,769
Projected Bank Account	$6,500,769

Pro Players Salaries
Moritz Seider	$6,250,000 (8)
Mikhail Sergachev	$6,000,000 (5)
Joonas Korpisalo	$5,000,000 (4)
Brock Faber	$4,750,000 (8)
Warren Foegele	$4,250,000 (2)
Jeff Skinner	$4,000,000 (3)
Owen Tippett	$3,800,000 (6)
Reilly Smith	$3,750,000 (1)
Yegor Sharangovich	$3,600,000 (7)
Kaiden Guhle	$3,500,000 (3)
Jake Evans	$3,450,000 (2)
Jesperi Kotkaniemi	$3,250,000 (1)
Johnathan Kovacevic	$3,000,000 (7)
Jordan Martinook	$2,750,000 (1)
Josh Doan	$2,750,000 (2)
Mattias Janmark	$2,650,000 (1)
Joe Veleno	$1,750,000 (2)
Casey DeSmith (1 Way Contract)	$1,500,000 (3)
Rem Pitlick	$1,400,000 (1)
Ryan Leonard	$1,000,000 (3)
Samuel Bolduc	$1,000,000 (1)
Zachary L'Heureux	$900,000 (1)
Total Pro Players	22
Salary Commitment
Year 2026 : $70,300,000
Year 2027 : $55,550,000
Year 2028 : $42,350,000
Year 2029 : $33,600,000
Salary Average Commitment
Year 2026 : $70,300,000
Year 2027 : $54,600,000
Year 2028 : $42,400,000
Year 2029 : $32,400,000
Salary Cap with 1 Way Contract
Year 2026 : $70,300,000
Year 2027 : $54,600,000
Year 2028 : $42,400,000
Year 2029 : $32,400,000

Farm Players Salaries
Dennis Gilbert	$125,000 (2)
Ryan Suzuki	$115,000 (3)
Trey Fix-Wolansky	$110,000 (2)
Josh Jacobs	$100,000 (2)
Brad Lambert	$100,000 (1)
Hunter Drew	$90,000 (2)
Samuel Helenius	$90,000 (2)
Hunter Jones	$90,000 (3)
Robbie Russo	$85,000 (2)
Jakub Rychlovsky	$85,000 (3)
Brian Halonen	$82,500 (2)
Wyatte Wylie	$80,000 (2)
Antti Tuomisto	$80,000 (3)
Joshua Roy	$77,500 (1)
Keith Petruzzelli	$77,500 (2)
Riley Kidney	$75,000 (1)
Jacob Perreault	$75,000 (1)
Gleb Trikozov	$75,000 (2)
Yegor Sidorov	$75,000 (2)
Cameron Butler	$75,000 (1)
Zach Metsa	$75,000 (2)
Ethan Cardwell	$72,500 (1)
Zach Dean	$70,000 (1)
Florian Xhekaj	$70,000 (2)
Total Farm Players	24
Salary Commitment
Year 2026 : $2,050,000
Year 2027 : $1,505,000
Year 2028 : $370,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,050,000
Year 2027 : $1,505,000
Year 2028 : $370,000
Year 2029 : $0

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6350 - $66 - 0 - 0.00%
Level 2:	5292 - $38 - 0 - 0.00%
Level 3:	2117 - $27 - 0 - 0.00%
Level 4:	3175 - $19 - 0 - 0.00%
Luxury :	1179 - $147 - 0 - 0.00%
Total Capacity :	18113
Team Popularity :	122.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,780,000
Farm Players Total Salaries	$1,375,000
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 To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$28,334,062
Projected Bank Account	$28,334,062

Pro Players Salaries
Viktor Arvidsson	$6,380,000 (4)
Jake Guentzel	$6,000,000 (5)
Filip Forsberg	$5,750,000 (2)
Brandon Montour	$5,500,000 (4)
Cam Fowler	$5,250,000 (2)
Ville Husso	$4,500,000 (2)
Anders Lee	$4,000,000 (2)
Jonas Brodin	$3,750,000 (1)
Matty Beniers	$3,000,000 (6)
Erik Haula	$3,000,000 (4)
Kiefer Sherwood	$2,250,000 (3)
Urho Vaakanainen	$2,250,000 (2)
Nick Blankenburg	$2,000,000 (3)
Ilya Lyubushkin	$2,000,000 (3)
Tyler Pitlick	$1,500,000 (2)
Arvid Soderblom	$1,350,000 (2)
James Van Riemsdyk	$1,250,000 (1)
Jonatan Berggren	$1,050,000 (2)
Jayden Struble	$0 (0)
Total Pro Players	19
Salary Commitment
Year 2026 : $60,780,000
Year 2027 : $56,950,000
Year 2028 : $32,000,000
Year 2029 : $24,250,000
Salary Average Commitment
Year 2026 : $60,780,000
Year 2027 : $55,780,000
Year 2028 : $30,130,000
Year 2029 : $23,880,000
Salary Cap with 1 Way Contract
Year 2026 : $60,780,000
Year 2027 : $55,780,000
Year 2028 : $30,130,000
Year 2029 : $23,880,000

Farm Players Salaries
Seth Griffith	$250,000 (1)
Cole Smith	$120,000 (3)
Jonas Johansson	$100,000 (1)
Jordan Harris	$100,000 (1)
Joakim Kemell	$100,000 (1)
Kevin Gravel	$95,000 (1)
Ozzy Wiesblatt	$90,000 (1)
James Hamblin	$90,000 (2)
Marc Johnstone	$80,000 (2)
Anthony Angello	$80,000 (1)
Jack Matier	$70,000 (1)
Nathan Staios	$65,000 (1)
Louka Henault	$50,000 (1)
Alexandre Doucet	$50,000 (1)
Aleksanteri Kaskimaki	$35,000 (1)
Tucker Robertson	$0 (0)
Jackson Dorrington	$0 (0)
Vsevolod Komarov	$0 (0)
Noah Chadwick	$0 (0)
Total Farm Players	19
Salary Commitment
Year 2026 : $1,375,000
Year 2027 : $320,000
Year 2028 : $150,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,375,000
Year 2027 : $290,000
Year 2028 : $120,000
Year 2029 : $0

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $62 - 0 - 0.00%
Level 2:	5000 - $36 - 0 - 0.00%
Level 3:	2000 - $22 - 0 - 0.00%
Level 4:	3000 - $14 - 0 - 0.00%
Luxury :	1625 - $150 - 0 - 0.00%
Total Capacity :	17625
Team Popularity :	106.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$73,875,000
Farm Players Total Salaries	$913,000
Coaches Total Salaries	$4,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	($4,745,507)
Projected Bank Account	($4,745,507)

Pro Players Salaries
Ivan Provorov	$7,200,000 (8)
Nico Hischier	$7,100,000 (3)
Jason Robertson	$6,000,000 (5)
Jakub Vrana	$5,800,000 (3)
Drew Doughty	$5,750,000 (1)
Joel Eriksson Ek	$5,500,000 (2)
Jared McCann	$5,000,000 (4)
Nikita Zadorov	$5,000,000 (3)
Sebastian F. Aho	$4,000,000 (5)
Jake DeBrusk (1 Way Contract)	$4,000,000 (2)
Ilya Sorokin	$4,000,000 (2)
Thomas Harley	$3,500,000 (2)
Stefan Noesen (1 Way Contract)	$3,000,000 (2)
Alex Vlasic	$2,000,000 (8)
Darren Raddysh	$2,000,000 (2)
Alexandre Texier (1 Way Contract)	$1,400,000 (1)
Nicholas Robertson	$1,200,000 (2)
Luke Evangelista	$950,000 (1)
Dustin Wolf	$475,000 (1)
Total Pro Players	19
Salary Commitment
Year 2026 : $73,875,000
Year 2027 : $68,950,000
Year 2028 : $47,750,000
Year 2029 : $26,950,000
Salary Average Commitment
Year 2026 : $73,875,000
Year 2027 : $65,300,000
Year 2028 : $42,100,000
Year 2029 : $24,200,000
Salary Cap with 1 Way Contract
Year 2026 : $73,875,000
Year 2027 : $65,300,000
Year 2028 : $42,100,000
Year 2029 : $24,200,000

Farm Players Salaries
Filip Hallander	$110,000 (1)
Parker Ford	$110,000 (1)
Valtteri Pulli	$100,000 (1)
Jacob Gaucher	$100,000 (1)
Simon Nemec	$100,000 (1)
Erik Portillo	$88,000 (1)
Rhett Pitlick	$65,000 (1)
Carson Bantle	$65,000 (1)
Brett Berard	$65,000 (1)
Graham Sward	$62,500 (2)
Kirill Kudryavtsev	$47,500 (2)
Ryan Johnson	$0 (0)
Ivan Demidov	$0 (0)
Total Farm Players	13
Salary Commitment
Year 2026 : $913,000
Year 2027 : $110,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $913,000
Year 2027 : $110,000
Year 2028 : $0
Year 2029 : $0

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	UBS Arena
Level 1:	6000 - $63 - 0 - 0.00%
Level 2:	5000 - $34 - 0 - 0.00%
Level 3:	2100 - $24 - 0 - 0.00%
Level 4:	3013 - $17 - 0 - 0.00%
Luxury :	1000 - $205 - 0 - 0.00%
Total Capacity :	17113
Team Popularity :	112.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,260,000
Farm Players Total Salaries	$663,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$7,614,760
Projected Bank Account	$7,614,760

Pro Players Salaries
Damon Severson	$5,750,000 (2)
Aaron Ekblad	$5,500,000 (4)
John Tavares	$5,200,000 (2)
Neal Pionk	$5,100,000 (4)
Anthony Cirelli	$5,000,000 (5)
Tyler Toffoli	$5,000,000 (1)
Anthony Mantha	$5,000,000 (3)
Jean-Gabriel Pageau	$5,000,000 (2)
Ilya Mikheyev	$4,000,000 (3)
MacKenzie Blackwood	$4,000,000 (3)
Ross Colton	$3,750,000 (2)
Michael Bunting	$2,900,000 (1)
Jeremy Lauzon	$2,500,000 (1)
Justin Danforth	$2,500,000 (1)
Ethan Bear	$2,200,000 (1)
Mason Appleton	$1,700,000 (1)
Shane Bowers	$1,210,000 (1)
Matthew Knies	$950,000 (1)
Total Pro Players	18
Salary Commitment
Year 2026 : $67,260,000
Year 2027 : $47,900,000
Year 2028 : $28,500,000
Year 2029 : $15,250,000
Salary Average Commitment
Year 2026 : $67,260,000
Year 2027 : $48,300,000
Year 2028 : $28,600,000
Year 2029 : $15,600,000
Salary Cap with 1 Way Contract
Year 2026 : $67,260,000
Year 2027 : $48,300,000
Year 2028 : $28,600,000
Year 2029 : $15,600,000

Farm Players Salaries
Lane Pederson	$97,500 (1)
Kyle Marino	$92,500 (1)
Colin White	$82,500 (1)
Anthony Richard	$80,000 (1)
Jeff Malott	$77,500 (1)
Samuel Ersson	$66,000 (1)
Wyatt Aamodt	$62,500 (2)
Jorian Donovan	$57,500 (2)
Carl Lindbom	$47,500 (2)
Bradley Marek	$0 (0)
Jacob Julien	$0 (0)
Noah Beck	$0 (0)
Aidan Hreschuk	$0 (0)
Kevin Wall	$0 (0)
Total Farm Players	14
Salary Commitment
Year 2026 : $663,500
Year 2027 : $167,500
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $663,500
Year 2027 : $167,500
Year 2028 : $0
Year 2029 : $0

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $55 - 0 - 0.00%
Level 2:	5000 - $27 - 0 - 0.00%
Level 3:	2200 - $18 - 0 - 0.00%
Level 4:	4000 - $9 - 0 - 0.00%
Luxury :	1000 - $155 - 0 - 0.00%
Total Capacity :	18200
Team Popularity :	112.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$72,500,000
Farm Players Total Salaries	$1,842,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$25,218,140
Projected Bank Account	$25,218,140

Pro Players Salaries
Nikolaj Ehlers	$8,000,000 (6)
Niko Mikkola	$6,500,000 (6)
Ryan Strome	$5,000,000 (1)
Brayden Schenn	$5,000,000 (3)
Morgan Frost	$4,750,000 (5)
Alex Tuch	$4,500,000 (1)
Ilya Samsonov	$4,000,000 (2)
Evander Kane	$4,000,000 (2)
Nils Lundkvist	$3,500,000 (2)
Dylan Holloway	$3,000,000 (7)
Conor Sheary	$3,000,000 (1)
Brian Dumoulin	$3,000,000 (2)
Martin Fehervary	$3,000,000 (7)
Conor Garland	$2,750,000 (1)
Noel Acciari	$2,750,000 (1)
J.J. Moser	$2,500,000 (7)
JJ Peterka	$2,000,000 (7)
Alex Lyon	$2,000,000 (2)
Peyton Krebs	$1,750,000 (2)
Nicolas Beaudin	$1,500,000 (2)
Total Pro Players	20
Salary Commitment
Year 2026 : $72,500,000
Year 2027 : $60,500,000
Year 2028 : $42,000,000
Year 2029 : $38,500,000
Salary Average Commitment
Year 2026 : $72,500,000
Year 2027 : $54,500,000
Year 2028 : $34,750,000
Year 2029 : $29,750,000
Salary Cap with 1 Way Contract
Year 2026 : $72,500,000
Year 2027 : $54,500,000
Year 2028 : $34,750,000
Year 2029 : $29,750,000

Farm Players Salaries
Nikita Tolopilo	$150,000 (1)
Nolan Foote	$120,000 (1)
Jean-Luc Foudy	$110,000 (2)
Tyler Angle	$100,000 (1)
Caleb Jones	$100,000 (3)
Matthew Savoie	$100,000 (2)
Ben Kindel	$100,000 (3)
Helge Grans	$92,500 (1)
Jujhar Khaira	$80,000 (2)
Lucas Carlsson	$75,000 (2)
Mason Primeau	$75,000 (1)
Pontus Holmberg	$75,000 (1)
Ville Ottavainen	$75,000 (1)
Austin Watson	$75,000 (1)
Bryan Thomson	$75,000 (1)
Joseph Labate	$65,000 (1)
Hayden Hodgson	$65,000 (1)
Riley McCourt	$60,000 (2)
Daniel D'Amato	$55,000 (1)
Lleyton Moore	$55,000 (1)
Vadim Zherenko	$55,000 (3)
Kyle Jackson	$45,000 (1)
Xavier Parent	$40,000 (1)
Total Farm Players	23
Salary Commitment
Year 2026 : $1,842,500
Year 2027 : $735,000
Year 2028 : $290,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,842,500
Year 2027 : $680,000
Year 2028 : $255,000
Year 2029 : $0

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	6000 - $77 - 0 - 0.00%
Level 2:	5000 - $46 - 0 - 0.00%
Level 3:	2153 - $31 - 0 - 0.00%
Level 4:	5000 - $13 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	19153
Team Popularity :	112.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,775,000
Farm Players Total Salaries	$2,042,500
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$22,362,777
Projected Bank Account	$22,362,777

Pro Players Salaries
Brock Nelson	$6,500,000 (4)
John Gibson	$6,000,000 (2)
Gabriel Landeskog	$6,000,000 (5)
Shayne Gostisbehere	$5,000,000 (1)
Roope Hintz	$5,000,000 (1)
Nick Suzuki	$4,750,000 (2)
MacKenzie Weegar	$4,250,000 (2)
Troy Terry	$4,000,000 (2)
Artturi Lehkonen	$4,000,000 (2)
Curtis Lazar	$3,875,000 (3)
Adam Lowry	$3,000,000 (2)
Rasmus Sandin	$3,000,000 (3)
Zach Whitecloud	$2,500,000 (3)
Jimmy Vesey	$2,000,000 (1)
Kevin Bahl	$1,800,000 (2)
Radek Faksa	$1,100,000 (2)
Total Pro Players	16
Salary Commitment
Year 2026 : $62,775,000
Year 2027 : $49,975,000
Year 2028 : $19,375,000
Year 2029 : $10,000,000
Salary Average Commitment
Year 2026 : $62,775,000
Year 2027 : $50,775,000
Year 2028 : $21,875,000
Year 2029 : $12,500,000
Salary Cap with 1 Way Contract
Year 2026 : $62,775,000
Year 2027 : $50,775,000
Year 2028 : $21,875,000
Year 2029 : $12,500,000

Farm Players Salaries
Parker Kelly	$200,000 (4)
Zachary Sawchenko	$165,000 (1)
Pavol Regenda	$120,000 (2)
Georgii Merkulov	$115,000 (3)
Boris Katchouk	$112,500 (2)
Zemgus Girgensons	$110,000 (2)
Sam Malinski	$100,000 (1)
Dryden Hunt	$100,000 (1)
Ryan Lomberg	$100,000 (2)
Dylan McIlrath	$100,000 (2)
Ben Chiarot	$100,000 (1)
Louis Crevier	$90,000 (3)
Dakota Mermis	$90,000 (2)
Jagger Firkus	$90,000 (2)
Francesco Pinelli	$90,000 (2)
Joel Hanley	$90,000 (1)
Maxence Guenette	$70,000 (3)
Jakub Stancl	$70,000 (3)
Ryder Rolston	$65,000 (1)
Raivis Ansons	$65,000 (1)
Lucas Mercuri	$0 (0)
Lucas Ciona	$0 (0)
Max McCue	$0 (0)
Total Farm Players	23
Salary Commitment
Year 2026 : $2,042,500
Year 2027 : $1,382,500
Year 2028 : $595,000
Year 2029 : $275,000
Salary Average Commitment
Year 2026 : $2,042,500
Year 2027 : $1,357,500
Year 2028 : $545,000
Year 2029 : $200,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	6000 - $66 - 0 - 0.00%
Level 2:	5000 - $36 - 0 - 0.00%
Level 3:	2319 - $24 - 0 - 0.00%
Level 4:	5200 - $14 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	19519
Team Popularity :	120.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,275,000
Farm Players Total Salaries	$1,083,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$41,555,902
Projected Bank Account	$41,555,902

Pro Players Salaries
Patrik Laine	$6,250,000 (5)
Sean Monahan	$6,000,000 (2)
Vince Dunn	$5,125,000 (4)
Oliver Ekman-Larsson	$5,000,000 (1)
Andrew Copp	$5,000,000 (2)
Bryan Rust	$5,000,000 (1)
Ryan O'Reilly	$5,000,000 (3)
Matt Duchene	$5,000,000 (3)
Sergei Bobrovsky	$4,900,000 (2)
Nate Schmidt	$4,000,000 (1)
Erik Gudbranson	$4,000,000 (1)
Pierre Engvall	$3,800,000 (3)
John Marino	$2,700,000 (1)
Matt Murray	$2,500,000 (1)
Simon Holmstrom	$1,750,000 (6)
Riley Stillman	$1,400,000 (3)
Cutter Gauthier	$1,000,000 (2)
Glenn Gawdin	$850,000 (3)
Total Pro Players	18
Salary Commitment
Year 2026 : $69,275,000
Year 2027 : $46,575,000
Year 2028 : $30,925,000
Year 2029 : $15,375,000
Salary Average Commitment
Year 2026 : $69,275,000
Year 2027 : $46,075,000
Year 2028 : $29,175,000
Year 2029 : $13,125,000
Salary Cap with 1 Way Contract
Year 2026 : $69,275,000
Year 2027 : $46,075,000
Year 2028 : $29,175,000
Year 2029 : $13,125,000

Farm Players Salaries
Tomas Nosek	$100,000 (1)
Vincent Desharnais	$90,000 (3)
Nick Abruzzese	$83,500 (3)
Daemon Hunt	$80,000 (1)
Domenick Fensore	$80,000 (1)
Carter Mazur	$80,000 (1)
Jakub Skarek	$77,500 (1)
Zayde Wisdom	$72,500 (1)
Victor Mancini	$65,000 (1)
Robert Mastrosimone	$65,000 (1)
Hugh McGing	$62,500 (1)
Cedric Pare	$60,000 (1)
Tyler Tullio	$60,000 (1)
Cole McWard	$60,000 (1)
Chase Bradley	$47,500 (1)
Nikita Nesterenko	$0 (0)
Marc Del Gaizo	$0 (0)
Dylan Garand	$0 (0)
Total Farm Players	18
Salary Commitment
Year 2026 : $1,083,500
Year 2027 : $173,500
Year 2028 : $173,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,083,500
Year 2027 : $173,500
Year 2028 : $173,500
Year 2029 : $0

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	Consol Energy Center
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	1600 - $21 - 0 - 0.00%
Level 4:	3732 - $10 - 0 - 0.00%
Luxury :	800 - $168 - 0 - 0.00%
Total Capacity :	17132
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,650,000
Farm Players Total Salaries	$2,412,500
Coaches Total Salaries	$3,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$5,458,168
Projected Bank Account	$5,458,168

Pro Players Salaries
Sidney Crosby	$7,000,000 (1)
Jake Sanderson	$6,250,000 (8)
Vincent Trocheck	$6,000,000 (4)
Tyler Myers	$5,750,000 (2)
Seth Jones	$5,500,000 (2)
Elias Lindholm	$5,500,000 (3)
Oliver Kylington	$4,000,000 (3)
Alexander Wennberg	$4,000,000 (3)
Frank Vatrano	$3,600,000 (2)
Brett Kulak	$3,250,000 (1)
Stuart Skinner	$3,000,000 (4)
Tyson Foerster	$2,800,000 (3)
Dawson Mercer	$2,500,000 (1)
Drew Helleson (1 Way Contract)	$2,250,000 (4)
Joel Farabee	$2,000,000 (1)
Filip Gustavsson	$2,000,000 (2)
Isac Lundestrom	$1,750,000 (3)
Adam Klapka (1 Way Contract)	$1,250,000 (3)
Paul Cotter	$1,250,000 (3)
Macklin Celebrini	$1,000,000 (2)
Total Pro Players	20
Salary Commitment
Year 2026 : $70,650,000
Year 2027 : $56,050,000
Year 2028 : $40,500,000
Year 2029 : $17,750,000
Salary Average Commitment
Year 2026 : $70,650,000
Year 2027 : $55,900,000
Year 2028 : $38,050,000
Year 2029 : $17,500,000
Salary Cap with 1 Way Contract
Year 2026 : $70,650,000
Year 2027 : $55,900,000
Year 2028 : $38,050,000
Year 2029 : $17,500,000

Farm Players Salaries
Daniil Miromanov	$150,000 (1)
Jake Christiansen	$130,000 (3)
Oskar Back	$125,000 (4)
Matthew Murray	$125,000 (2)
Jacob Bernard-Docker	$125,000 (3)
Alexei Toropchenko	$125,000 (2)
Brendan Lemieux	$115,000 (1)
Max Sasson	$110,000 (1)
Zack MacEwen	$100,000 (1)
Vinnie Hinostroza	$100,000 (1)
Uvis Balinskis	$100,000 (1)
Jack Finley	$95,000 (1)
Cole Reinhardt	$92,500 (3)
Curtis Douglas	$91,500 (3)
Hunter McKown	$91,000 (2)
Samuel Walker	$90,000 (3)
Nils Aman	$87,500 (2)
Marc McLaughlin	$87,500 (3)
Gabriel Szturc	$85,000 (2)
Bokondji Imama	$82,500 (2)
Markus Niemelainen	$77,500 (1)
Thomas Milic	$65,000 (2)
Nikita Grebenkin	$65,000 (2)
Nikita Novikov	$50,000 (1)
Maximus Wanner	$47,500 (1)
Total Farm Players	25
Salary Commitment
Year 2026 : $2,412,500
Year 2027 : $1,467,500
Year 2028 : $741,500
Year 2029 : $125,000
Salary Average Commitment
Year 2026 : $2,412,500
Year 2027 : $1,467,500
Year 2028 : $741,500
Year 2029 : $125,000

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $65 - 0 - 0.00%
Level 2:	5000 - $37 - 0 - 0.00%
Level 3:	2000 - $25 - 0 - 0.00%
Level 4:	3396 - $20 - 0 - 0.00%
Luxury :	1100 - $255 - 0 - 0.00%
Total Capacity :	17496
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,550,000
Farm Players Total Salaries	$1,950,000
Coaches Total Salaries	$2,750,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$9,530,803
Projected Bank Account	$9,530,803

Pro Players Salaries
Aleksander Barkov	$8,000,000 (4)
John Klingberg	$6,250,000 (2)
Ryan McDonagh	$6,200,000 (1)
Mike Matheson	$5,000,000 (3)
Ryan Hartman	$5,000,000 (2)
Jake Oettinger	$4,500,000 (1)
Andreas Athanasiou	$4,500,000 (1)
Martin Necas	$4,500,000 (2)
Jordan Staal	$4,000,000 (2)
Drake Batherson	$4,000,000 (2)
Scott Mayfield	$3,750,000 (1)
Mario Ferraro	$3,750,000 (3)
Cole Caufield	$3,000,000 (2)
Josh Norris	$2,850,000 (2)
Cole Perfetti	$1,300,000 (2)
Quinton Byfield	$1,000,000 (1)
William Eklund	$1,000,000 (1)
Aatu Raty	$950,000 (1)
Total Pro Players	18
Salary Commitment
Year 2026 : $69,550,000
Year 2027 : $48,350,000
Year 2028 : $16,750,000
Year 2029 : $8,000,000
Salary Average Commitment
Year 2026 : $69,550,000
Year 2027 : $47,650,000
Year 2028 : $16,750,000
Year 2029 : $8,000,000
Salary Cap with 1 Way Contract
Year 2026 : $69,550,000
Year 2027 : $47,650,000
Year 2028 : $16,750,000
Year 2029 : $8,000,000

Farm Players Salaries
Connor Dewar	$150,000 (3)
Alexander Nylander	$140,000 (3)
Arthur Kaliyev	$120,000 (3)
David Gustafsson	$110,000 (2)
Casey Fitzgerald	$110,000 (2)
Yaroslav Askarov	$100,000 (1)
Fabian Lysell	$100,000 (1)
Nico Daws	$100,000 (2)
Shakir Mukhamadullin	$95,000 (1)
Cam Lund	$90,000 (2)
Elias Salomonsson	$90,000 (2)
Artem Duda	$90,000 (2)
Alex Belzile	$90,000 (1)
William Lagesson	$90,000 (2)
Scott Reedy	$90,000 (1)
Dillon Hamaliuk	$90,000 (2)
Riley Tufte	$85,000 (1)
Matthew Phillips	$75,000 (1)
Talyn Boyko	$70,000 (1)
David Spacek	$65,000 (1)
Total Farm Players	20
Salary Commitment
Year 2026 : $1,950,000
Year 2027 : $1,180,000
Year 2028 : $410,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,950,000
Year 2027 : $1,180,000
Year 2028 : $410,000
Year 2029 : $0

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $55 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2000 - $18 - 0 - 0.00%
Level 4:	4000 - $9 - 0 - 0.00%
Luxury :	1000 - $145 - 0 - 0.00%
Total Capacity :	18000
Team Popularity :	100.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$49,200,000
Farm Players Total Salaries	$1,932,500
Coaches Total Salaries	$2,600,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$13,007,753
Projected Bank Account	$13,007,753

Pro Players Salaries
Erik Cernak	$9,000,000 (6)
Juraj Slafkovsky	$5,250,000 (7)
Kirill Marchenko	$4,000,000 (7)
Adin Hill	$3,600,000 (1)
Luke Kunin	$3,500,000 (3)
Taylor Raddysh	$3,000,000 (1)
Michael Rasmussen	$3,000,000 (2)
Jet Greaves	$2,500,000 (7)
Logan O'Connor	$2,500,000 (3)
Arber Xhekaj	$2,500,000 (7)
Sebastian D. Aho	$2,250,000 (2)
Ryan Poehling	$2,000,000 (5)
Egor Zamula	$1,600,000 (4)
Ryan Donato	$1,500,000 (1)
Zach Benson	$1,000,000 (1)
Leo Carlsson	$1,000,000 (1)
Artyom Levshunov	$1,000,000 (2)
Total Pro Players	17
Salary Commitment
Year 2026 : $49,200,000
Year 2027 : $39,800,000
Year 2028 : $36,750,000
Year 2029 : $30,700,000
Salary Average Commitment
Year 2026 : $49,200,000
Year 2027 : $39,100,000
Year 2028 : $32,850,000
Year 2029 : $26,850,000
Salary Cap with 1 Way Contract
Year 2026 : $49,200,000
Year 2027 : $39,100,000
Year 2028 : $32,850,000
Year 2029 : $26,850,000

Farm Players Salaries
Logan Brown	$165,000 (3)
Roland McKeown	$140,000 (2)
Zachary Jones	$135,000 (1)
Jiri Kulich	$125,000 (2)
Tye Kartye	$120,000 (3)
Arttu Hyry	$100,000 (1)
Will Smith	$100,000 (2)
Kyle MacLean	$100,000 (2)
Rodrigo Abols	$100,000 (2)
Owen Beck	$95,000 (2)
Danila Klimovich	$92,500 (2)
Logan Mailloux	$90,000 (1)
Niklas Kokko	$87,500 (2)
Samu Tuomaala	$87,500 (1)
Leevi Merilainen	$80,000 (1)
Ryan Ufko	$70,000 (2)
Sean Farrell	$70,000 (1)
Angus Booth	$65,000 (2)
Sandis Vilmanis	$60,000 (2)
Marshall Warren	$50,000 (1)
Total Farm Players	20
Salary Commitment
Year 2026 : $1,932,500
Year 2027 : $1,320,000
Year 2028 : $285,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,932,500
Year 2027 : $1,320,000
Year 2028 : $285,000
Year 2029 : $0

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $54 - 0 - 0.00%
Level 2:	5000 - $29 - 0 - 0.00%
Level 3:	2100 - $15 - 0 - 0.00%
Level 4:	5000 - $6 - 0 - 0.00%
Luxury :	1150 - $119 - 0 - 0.00%
Total Capacity :	19250
Team Popularity :	112.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,425,000
Farm Players Total Salaries	$977,500
Coaches Total Salaries	$2,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$7,438,214
Projected Bank Account	$7,438,214

Pro Players Salaries
Juuse Saros	$5,500,000 (3)
Esa Lindell	$5,500,000 (4)
Ondrej Palat	$4,600,000 (1)
Victor Olofsson	$4,400,000 (3)
Brenden Dillon	$4,000,000 (1)
Thomas Novak	$3,750,000 (3)
Seth Jarvis	$3,000,000 (5)
Gustav Forsling	$2,500,000 (1)
Eeli Tolvanen	$2,500,000 (1)
Klim Kostin	$2,500,000 (1)
Drew O'Connor	$2,500,000 (1)
Parker Wotherspoon (1 Way Contract)	$2,250,000 (1)
Bobby McMann	$1,450,000 (3)
Zack Bolduc	$1,000,000 (2)
Daniil Tarasov	$975,000 (1)
Kirby Dach	$0 (0)
Juuso Parssinen	$0 (0)
Total Pro Players	17
Salary Commitment
Year 2026 : $46,425,000
Year 2027 : $26,650,000
Year 2028 : $26,000,000
Year 2029 : $12,500,000
Salary Average Commitment
Year 2026 : $46,425,000
Year 2027 : $24,600,000
Year 2028 : $23,600,000
Year 2029 : $8,500,000
Salary Cap with 1 Way Contract
Year 2026 : $46,425,000
Year 2027 : $24,600,000
Year 2028 : $23,600,000
Year 2029 : $8,500,000

Farm Players Salaries
Adam Scheel	$165,000 (1)
Jordy Bellerive	$140,000 (1)
Spencer Martin	$100,000 (1)
Felix Robert	$100,000 (1)
Francesco Arcuri	$87,500 (1)
Tristan Allard	$85,000 (1)
Anders Bjork	$85,000 (1)
Denis Smirnov	$80,000 (1)
Michael Karow	$75,000 (2)
Nikita Pavlychev	$60,000 (1)
Jack St. Ivany	$0 (0)
Matthew Kessel	$0 (0)
Jan Jenik	$0 (0)
Total Farm Players	13
Salary Commitment
Year 2026 : $977,500
Year 2027 : $75,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $977,500
Year 2027 : $75,000
Year 2028 : $0
Year 2029 : $0

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. PeteTimes Forum
Level 1:	6000 - $57 - 0 - 0.00%
Level 2:	5000 - $32 - 0 - 0.00%
Level 3:	2000 - $16 - 0 - 0.00%
Level 4:	5200 - $7 - 0 - 0.00%
Luxury :	1300 - $120 - 0 - 0.00%
Total Capacity :	19500
Team Popularity :	108.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,150,000
Farm Players Total Salaries	$1,512,500
Coaches Total Salaries	$2,250,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$32,458,496
Projected Bank Account	$32,458,496

Pro Players Salaries
Brady Tkachuk	$6,000,000 (5)
Andrei Vasilevskiy	$5,750,000 (2)
Rickard Rakell	$5,000,000 (2)
Andre Burakovsky	$4,750,000 (2)
Valeri Nichushkin	$4,500,000 (3)
Andrew Mangiapane	$4,000,000 (1)
Elias Pettersson	$4,000,000 (2)
Tanner Pearson	$3,750,000 (1)
Mason McTavish	$3,500,000 (5)
J.T. Compher	$3,250,000 (3)
Ryan Graves	$3,000,000 (1)
Owen Power	$3,000,000 (6)
Ukko-Pekka Luukkonen	$2,750,000 (3)
Andrew Peeke	$2,000,000 (1)
William Carrier	$1,000,000 (1)
Tobias Bjornfot	$1,000,000 (1)
Luke Hughes	$1,000,000 (1)
Olen Zellweger	$950,000 (1)
Logan Stankoven	$950,000 (1)
Total Pro Players	19
Salary Commitment
Year 2026 : $60,150,000
Year 2027 : $43,500,000
Year 2028 : $24,000,000
Year 2029 : $13,250,000
Salary Average Commitment
Year 2026 : $60,150,000
Year 2027 : $42,500,000
Year 2028 : $23,000,000
Year 2029 : $12,500,000
Salary Cap with 1 Way Contract
Year 2026 : $60,150,000
Year 2027 : $42,500,000
Year 2028 : $23,000,000
Year 2029 : $12,500,000

Farm Players Salaries
Connor Zary	$150,000 (3)
Brandon Duhaime	$125,000 (2)
Kaedan Korczak	$100,000 (3)
Bradly Nadeau	$100,000 (2)
Ian Mitchell	$100,000 (3)
Seamus Casey	$95,000 (2)
Chase Stillman	$90,000 (1)
Vincent Iorio	$87,500 (2)
Justus Annunen	$85,000 (1)
Dylan Gambrell	$85,000 (2)
Stanislav Svozil	$80,000 (2)
Michael Callahan	$70,000 (1)
Dylan Duke	$70,000 (2)
Stephen Halliday	$70,000 (1)
Ty Mueller	$70,000 (2)
Drew Commesso	$70,000 (1)
Josh Lopina	$65,000 (2)
Total Farm Players	17
Salary Commitment
Year 2026 : $1,512,500
Year 2027 : $1,207,500
Year 2028 : $500,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,512,500
Year 2027 : $1,127,500
Year 2028 : $350,000
Year 2029 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	6000 - $69 - 0 - 0.00%
Level 2:	5000 - $42 - 0 - 0.00%
Level 3:	2000 - $26 - 0 - 0.00%
Level 4:	4400 - $13 - 0 - 0.00%
Luxury :	1419 - $125 - 0 - 0.00%
Total Capacity :	18819
Team Popularity :	118.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,825,000
Farm Players Total Salaries	$1,528,500
Coaches Total Salaries	$3,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$6,915,447
Projected Bank Account	$6,915,447

Pro Players Salaries
Auston Matthews	$7,500,000 (4)
John Carlson	$6,350,000 (1)
Igor Shesterkin	$6,225,000 (1)
Brad Marchand	$5,850,000 (1)
Travis Sanheim	$5,250,000 (1)
Mark Stone	$4,500,000 (2)
Tyler Bertuzzi	$4,150,000 (1)
Anthony Beauvillier	$4,000,000 (2)
Josh Anderson	$3,550,000 (2)
Scott Laughton	$3,250,000 (2)
Jordan Greenway	$3,000,000 (3)
Brett Howden	$2,850,000 (3)
Nicolas Hague	$2,250,000 (2)
Connor Clifton	$2,250,000 (2)
Blake Lizotte	$1,700,000 (1)
Travis Boyd	$1,150,000 (2)
Total Pro Players	16
Salary Commitment
Year 2026 : $63,825,000
Year 2027 : $33,550,000
Year 2028 : $12,850,000
Year 2029 : $7,000,000
Salary Average Commitment
Year 2026 : $63,825,000
Year 2027 : $34,300,000
Year 2028 : $13,350,000
Year 2029 : $7,500,000
Salary Cap with 1 Way Contract
Year 2026 : $63,825,000
Year 2027 : $34,300,000
Year 2028 : $13,350,000
Year 2029 : $7,500,000

Farm Players Salaries
Dan Vladar	$125,000 (2)
Vladislav Kolyachonok	$125,000 (3)
Mason Lohrei	$100,000 (2)
Brennan Othmann	$100,000 (1)
Julien Gauthier	$99,500 (1)
Matej Blumel	$97,500 (2)
Nathan Gaucher	$92,500 (1)
Ivan Prosvetov	$90,000 (3)
Justin Bailey	$86,000 (1)
Chris Wagner	$80,000 (1)
Corey Schueneman	$78,500 (3)
Roman Ahcan	$75,000 (2)
Jimmy Schuldt	$72,500 (2)
Mitchell Weeks	$65,000 (1)
Brandon Hawkins	$61,000 (2)
Nikolas Brouillard	$60,500 (2)
Daniel Walcott	$60,500 (2)
Luka Profaca	$60,000 (1)
Dino Kambeitz	$0 (0)
Total Farm Players	19
Salary Commitment
Year 2026 : $1,528,500
Year 2027 : $970,500
Year 2028 : $293,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,528,500
Year 2027 : $945,500
Year 2028 : $293,500
Year 2029 : $0

Utah Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $56 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2000 - $17 - 0 - 0.00%
Level 4:	3799 - $10 - 0 - 0.00%
Luxury :	1000 - $140 - 0 - 0.00%
Total Capacity :	17799
Team Popularity :	106.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,750,000
Farm Players Total Salaries	$2,005,000
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$3,785,888
Projected Bank Account	$3,785,888

Pro Players Salaries
Tage Thompson	$7,000,000 (6)
Samuel Girard	$7,000,000 (7)
Oliver Wahlstrom	$4,750,000 (3)
Petr Mrazek	$4,000,000 (1)
Ben Gleason	$3,500,000 (1)
Barrett Hayton	$3,500,000 (2)
Jamie Oleksiak	$3,250,000 (2)
Dmitry Orlov	$3,250,000 (2)
Philip Broberg (1 Way Contract)	$3,000,000 (8)
Elvis Merzlikins	$2,950,000 (1)
Vladislav Namestnikov	$2,850,000 (1)
Jacob Middleton	$2,750,000 (3)
Mark Jankowski	$2,500,000 (1)
Mathieu Olivier	$2,450,000 (5)
Adam Fantilli	$1,000,000 (9)
Matt Coronato	$1,000,000 (8)
Shane Wright	$1,000,000 (5)
Total Pro Players	17
Salary Commitment
Year 2026 : $55,750,000
Year 2027 : $48,200,000
Year 2028 : $36,700,000
Year 2029 : $32,450,000
Salary Average Commitment
Year 2026 : $55,750,000
Year 2027 : $39,950,000
Year 2028 : $29,950,000
Year 2029 : $22,450,000
Salary Cap with 1 Way Contract
Year 2026 : $55,750,000
Year 2027 : $39,950,000
Year 2028 : $29,950,000
Year 2029 : $22,450,000

Farm Players Salaries
Ivan Ivan	$200,000 (1)
Brandon Bussi	$120,000 (6)
Wyatt Bongiovanni	$100,000 (2)
Carson Lambos	$100,000 (2)
Igor Chernyshov	$95,000 (3)
Jani Nyman	$95,000 (2)
Gavin Brindley	$95,000 (3)
Blake Hillman	$90,000 (1)
Philip Kemp	$90,000 (1)
Ryan McGregor	$90,000 (2)
Riley Fiddler-Schultz	$90,000 (1)
Jagger Joshua	$90,000 (1)
Mikael Pyyhtia	$90,000 (3)
Maxwell Crozier	$90,000 (3)
Oskar Olausson	$85,000 (1)
Caedan Bankier	$80,000 (1)
Ryan F. O'Reilly	$80,000 (1)
Ben McCartney	$70,000 (1)
Matthew Stienburg	$70,000 (1)
Kyle Masters	$70,000 (1)
Ryan Francis	$65,000 (1)
Jared Wright	$50,000 (2)
Zakary Karpa	$0 (0)
Will Cranley	$0 (0)
Garin Bjorklund	$0 (0)
Total Farm Players	25
Salary Commitment
Year 2026 : $2,005,000
Year 2027 : $1,175,000
Year 2028 : $740,000
Year 2029 : $400,000
Salary Average Commitment
Year 2026 : $2,005,000
Year 2027 : $925,000
Year 2028 : $490,000
Year 2029 : $120,000

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	GM Place
Level 1:	6000 - $55 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2000 - $20 - 0 - 0.00%
Level 4:	4600 - $10 - 0 - 0.00%
Luxury :	1030 - $140 - 0 - 0.00%
Total Capacity :	18630
Team Popularity :	116.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,450,000
Farm Players Total Salaries	$1,142,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$17,794,710
Projected Bank Account	$17,794,710

Pro Players Salaries
Kirill Kaprizov	$6,250,000 (2)
Anthony Duclair	$5,000,000 (1)
Jonathan Marchessault	$4,900,000 (1)
Tristan Jarry	$4,000,000 (1)
Dillon Dube	$4,000,000 (1)
Vladimir Tarasenko	$4,000,000 (1)
Connor Murphy	$3,750,000 (1)
Jack Roslovic	$3,500,000 (1)
Alex Iafallo	$3,250,000 (1)
Alexander Romanov	$3,000,000 (6)
Jake Bean	$2,750,000 (2)
Alexander Kerfoot	$2,600,000 (1)
Artem Zub	$2,500,000 (1)
Dylan Samberg	$2,450,000 (2)
Jack McBain	$2,000,000 (3)
Eric Robinson	$1,500,000 (1)
Total Pro Players	16
Salary Commitment
Year 2026 : $55,450,000
Year 2027 : $17,125,000
Year 2028 : $6,250,000
Year 2029 : $3,750,000
Salary Average Commitment
Year 2026 : $55,450,000
Year 2027 : $16,450,000
Year 2028 : $5,000,000
Year 2029 : $3,000,000
Salary Cap with 1 Way Contract
Year 2026 : $55,450,000
Year 2027 : $16,450,000
Year 2028 : $5,000,000
Year 2029 : $3,000,000

Farm Players Salaries
Jamieson Rees	$150,000 (2)
Scott Wedgewood	$142,500 (1)
Michael Bullion	$125,000 (1)
Brad Arvanitis	$125,000 (1)
Patrick Brown	$125,000 (1)
Tobie Bisson	$125,000 (1)
Cam Dineen	$125,000 (1)
Drew Callin	$75,000 (1)
Ben Berard	$75,000 (1)
Mason Millman	$75,000 (1)
Total Farm Players	10
Salary Commitment
Year 2026 : $1,142,500
Year 2027 : $150,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,142,500
Year 2027 : $150,000
Year 2028 : $0
Year 2029 : $0

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $59 - 0 - 0.00%
Level 2:	5000 - $32 - 0 - 0.00%
Level 3:	2000 - $22 - 0 - 0.00%
Level 4:	3500 - $12 - 0 - 0.00%
Luxury :	1000 - $140 - 0 - 0.00%
Total Capacity :	17500
Team Popularity :	110.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,350,000
Farm Players Total Salaries	$1,335,000
Coaches Total Salaries	$1,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$10,270,084
Projected Bank Account	$10,270,084

Pro Players Salaries
Frederik Andersen	$6,750,000 (1)
Wyatt Johnston	$5,750,000 (7)
Dougie Hamilton	$5,500,000 (2)
Ryan Pulock (1 Way Contract)	$5,500,000 (3)
Jonathan Drouin	$5,000,000 (3)
David Rittich	$4,000,000 (1)
Brady Skjei	$4,000,000 (2)
Josh Manson	$4,000,000 (1)
Aliaksei Protas	$3,500,000 (3)
Logan Stanley	$3,000,000 (1)
Filip Chytil	$2,850,000 (1)
Justin Barron	$2,600,000 (1)
Marcus Foligno	$2,400,000 (1)
Ethen Frank	$1,500,000 (3)
Morgan Barron (1 Way Contract)	$1,200,000 (1)
Declan Chisholm	$1,000,000 (2)
Conor Geekie	$1,000,000 (2)
Wyatt Kaiser	$800,000 (1)
Total Pro Players	18
Salary Commitment
Year 2026 : $60,350,000
Year 2027 : $32,500,000
Year 2028 : $21,000,000
Year 2029 : $6,250,000
Salary Average Commitment
Year 2026 : $60,350,000
Year 2027 : $32,750,000
Year 2028 : $21,250,000
Year 2029 : $5,750,000
Salary Cap with 1 Way Contract
Year 2026 : $60,350,000
Year 2027 : $32,750,000
Year 2028 : $21,250,000
Year 2029 : $5,750,000

Farm Players Salaries
Calen Addison	$165,000 (1)
Joseph Woll	$150,000 (1)
Alex Barre-Boulet	$135,000 (1)
Louis Belpedio	$125,000 (1)
Nathan Walker	$110,000 (1)
Justin Brazeau	$97,500 (1)
Julian Lutz	$95,000 (2)
Aleksi Heimosalmi	$95,000 (2)
Patrick Giles	$82,500 (1)
Henry Thrun	$75,000 (1)
Jakub Demek	$70,000 (2)
Mike Benning	$70,000 (1)
Jesper Vikman	$65,000 (1)
Corson Ceulemans	$0 (0)
Tyrel Bauer	$0 (0)
Hunter McDonald	$0 (0)
Ilya Protas	$0 (0)
Sergey Murashov	$0 (0)
Matvei Gridin	$0 (0)
Philippe Daoust	$0 (0)
Aaron Huglen	$0 (0)
Kalan Lind	$0 (0)
Justin Sourdif	$0 (0)
Anton Frondell	$0 (0)
Total Farm Players	24
Salary Commitment
Year 2026 : $1,335,000
Year 2027 : $260,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,335,000
Year 2027 : $260,000
Year 2028 : $0
Year 2029 : $0

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $59 - 0 - 0.00%
Level 2:	5000 - $30 - 0 - 0.00%
Level 3:	2000 - $19 - 0 - 0.00%
Level 4:	4000 - $10 - 0 - 0.00%
Luxury :	1277 - $300 - 0 - 0.00%
Total Capacity :	18277
Team Popularity :	116.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,692,500
Farm Players Total Salaries	$1,439,970
Coaches Total Salaries	$2,500,033
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$12,570,773
Projected Bank Account	$12,570,773

Pro Players Salaries
Steven Stamkos	$7,750,000 (3)
Mitch Marner	$7,125,000 (10)
Erik Karlsson	$6,350,000 (3)
Clayton Keller	$6,000,000 (6)
Darcy Kuemper	$5,000,000 (2)
Adam Larsson	$5,000,000 (2)
Nick Schmaltz	$4,450,000 (2)
Sam Bennett	$4,000,000 (1)
Pierre-Luc Dubois	$4,000,000 (2)
Jamie Benn	$4,000,000 (1)
Bowen Byram	$3,500,000 (6)
Marcus Pettersson	$3,300,000 (3)
Connor McMichael (1 Way Contract)	$2,250,000 (1)
Jordan Spence	$2,100,000 (1)
Samuel Montembeault	$1,850,000 (3)
MacKenzie Entwistle	$1,017,500 (1)
Total Pro Players	16
Salary Commitment
Year 2026 : $67,692,500
Year 2027 : $57,175,000
Year 2028 : $39,975,000
Year 2029 : $21,500,000
Salary Average Commitment
Year 2026 : $67,692,500
Year 2027 : $54,325,000
Year 2028 : $35,875,000
Year 2029 : $16,625,000
Salary Cap with 1 Way Contract
Year 2026 : $67,692,500
Year 2027 : $54,325,000
Year 2028 : $35,875,000
Year 2029 : $16,625,000

Farm Players Salaries
Jacob MacDonald	$133,300 (1)
Mackie Samoskevich	$100,000 (1)
Grant Hutton	$100,000 (1)
Laurent Dauphin	$91,000 (1)
Isaac Ratcliffe	$87,500 (1)
Chase Wouters	$85,470 (1)
Brian Pinho	$85,000 (1)
Carson Meyer	$82,500 (2)
Ryan Winterton	$80,000 (2)
Brendan Gaunce	$80,000 (2)
Tanner Laczynski	$77,700 (2)
Nolan Burke	$67,500 (1)
Max Andreev	$67,500 (1)
Brett Brochu	$65,000 (1)
Brendan Furry	$65,000 (1)
Gerald Mayhew	$62,500 (1)
Jackson Edward	$60,000 (2)
Maksymilian Szuber	$50,000 (1)
Vincent Sevigny	$0 (0)
Jaxson Stauber	$0 (0)
Total Farm Players	20
Salary Commitment
Year 2026 : $1,439,970
Year 2027 : $380,200
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,439,970
Year 2027 : $380,200
Year 2028 : $0
Year 2029 : $0

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Centre
Level 1:	6000 - $58 - 0 - 0.00%
Level 2:	4000 - $35 - 0 - 0.00%
Level 3:	2915 - $11 - 0 - 0.00%
Level 4:	1000 - $10 - 0 - 0.00%
Luxury :	1100 - $121 - 0 - 0.00%
Total Capacity :	15015
Team Popularity :	106.00%
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,625,000
Farm Players Total Salaries	$1,275,000
Coaches Total Salaries	$2,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Cap To Date	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $72,500,000	$0
Estimate Over Minimum Salary Cap of $47,000,000	$0
Current Bank Account	$39,949,692
Projected Bank Account	$39,949,692

Pro Players Salaries
Sam Reinhart	$7,500,000 (7)
Rasmus Ristolainen	$5,150,000 (6)
Dylan Strome	$5,000,000 (4)
Jordan Kyrou	$4,000,000 (9)
Nicolas Roy	$4,000,000 (5)
Brandon Carlo	$4,000,000 (2)
Charlie Lindgren	$3,500,000 (3)
Mikael Backlund	$2,750,000 (2)
Kent Johnson	$2,500,000 (5)
Adam Pelech	$2,375,000 (1)
Nick Perbix	$2,250,000 (6)
Joel Hofer	$2,000,000 (7)
Beck Malenstyn	$1,850,000 (5)
Jack Studnicka	$1,750,000 (2)
Mattias Samuelsson	$1,750,000 (7)
Trent Frederic	$1,500,000 (5)
Justin Hryckowian	$1,000,000 (1)
Sam Dickinson	$1,000,000 (3)
Jimmy Snuggerud	$1,000,000 (3)
Elmer Soderblom	$750,000 (3)
Total Pro Players	20
Salary Commitment
Year 2026 : $55,625,000
Year 2027 : $56,600,000
Year 2028 : $51,100,000
Year 2029 : $46,100,000
Salary Average Commitment
Year 2026 : $55,625,000
Year 2027 : $52,250,000
Year 2028 : $43,750,000
Year 2029 : $37,500,000
Salary Cap with 1 Way Contract
Year 2026 : $55,625,000
Year 2027 : $52,250,000
Year 2028 : $43,750,000
Year 2029 : $37,500,000

Farm Players Salaries
Ty Emberson	$125,000 (3)
Jacob Quillan	$100,000 (2)
Logan Morrison	$100,000 (2)
Tristen Nielsen	$100,000 (2)
Ken Appleby	$100,000 (2)
Michael Brandsegg-Nygard	$97,500 (3)
Kai Uchacz	$95,000 (2)
Clay Stevenson	$95,000 (2)
Anson Thornton	$75,000 (2)
Matt Luff	$75,000 (1)
Joey Willis	$72,500 (3)
Michael Buchinger	$70,000 (2)
Jake Furlong	$65,000 (2)
Marc Gatcomb	$60,000 (1)
Chandler Romeo	$45,000 (2)
Mitchell Gibson	$0 (0)
Anthony Costantini	$0 (0)
Total Farm Players	17
Salary Commitment
Year 2026 : $1,275,000
Year 2027 : $1,165,000
Year 2028 : $370,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,815,000
Year 2027 : $1,140,000
Year 2028 : $295,000
Year 2029 : $0

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 - %