LSMH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7350 - $200 - 3 383 - 46,02%
Level 2:	6150 - $150 - 2 746 - 44,66%
Level 3:	2500 - $100 - 1 048 - 41,92%
Level 4:	4000 - $90 - 1 850 - 46,25%
Luxury :	1000 - $300 - 793 - 79,25%
Total Capacity :	21000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1 555 - 77,74%
Farm Level 2:	1000 - $20 - 762 - 76,22%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	9 820 - 46,76%
Average Income per Game	$2,380,374
Year to Date Revenue	$14,282,246
Farm
Home Games Left	35
Average Attendance - %	2 317 - 77,23%
Average Income per Game	$96,796
Year to Date Revenue	$580,775
Expense
Pro Players Total Salaries	$102,292,000
Farm Players Total Salaries	$1,370,905
Coaches Total Salaries	$2,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	($4,331,000)
Pro Year To Date Expenses	$14,869,233
Farm Year To Date Expenses	$330,626
Pro Salary Cap To Date	$14,581,809
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$85,693,476
Farm Estimated Season Revenue	$3,387,854
Pro Remaining Season Days	143
Pro Expenses Per Days	$624,503
Pro Estimated Expenses	$89,303,929
Farm Remaining Season Days	143
Farm Expenses Per Days	$13,598
Farm Estimated Expenses	$1,944,514
Estimated Season Expenses	$91,248,443
Season Salary Cap	$97,961,000
Estimate Under Maximum Salary Cap of $109,200,000	$11,239,000
Estimate Over Minimum Salary Cap of $80,700,000	$17,261,000
Current Bank Account	$81,653,106
Projected Bank Account	$79,485,993

Pro Players Salaries
Erik Karlsson	$11,500,000 (1)
-Salary Average :	$11,500,000
Sean Couturier	$7,500,000 (3)
-Salary Average :	$7,500,000
Steven Lorentz	$7,500,000 (4)
-Salary Average :	$7,500,000
Vince Dunn	$7,350,000 (5)
-Salary Average :	$7,350,000
Elvis Merzlikins	$7,000,000 (4)
-Salary Average :	$7,000,000
Dylan DeMelo	$6,500,000 (4)
-Salary Average :	$6,500,000
Valeri Nichushkin	$6,125,000 (5)
-Salary Average :	$6,125,000
Reilly Smith	$6,000,000 (3)
-Salary Average :	$6,000,000
Morgan Rielly	$6,000,000 (3)
-Salary Average :	$6,000,000
Tony DeAngelo	$5,500,000 (3)
-Salary Average :	$5,500,000
Jack Quinn	$4,877,000 (2)
-Salary Average :	$4,877,000
Alex Iafallo	$4,500,000 (2)
-Salary Average :	$4,500,000
Jean-Gabriel Pageau	$4,174,000 (2)
-Salary Average :	$4,174,000
Oliver Ekman-Larsson	$3,500,000 (1)
-Salary Average :	$3,500,000
Ilya Mikheyev	$3,000,000 (2)
-Salary Average :	$3,000,000
Joonas Korpisalo	$2,800,000 (1)
-Salary Average :	$650,000
Shane Wright	$2,617,000 (3)
-Salary Average :	$2,617,000
Dante Fabbro	$2,500,000 (2)
-Salary Average :	$2,500,000
Parker Kelly	$1,349,000 (1)
-Salary Average :	$1,349,000
Morgan Barron	$1,100,000 (2)
-Salary Average :	$1,100,000
Matthew Knies	$900,000 (1)
-Salary Average :	$650,000
Total Pro Players	21
Salary Commitment
Year 2026 : $102,292,000
Year 2027 : $83,114,000
Year 2028 : $62,963,000
Year 2029 : $35,346,000
Salary Average Commitment
Year 2026 : $99,892,000
Year 2027 : $82,243,000
Year 2028 : $62,092,000
Year 2029 : $34,475,000
Salary Cap with 1 Way Contract
Year 2026 : $102,292,000
Year 2027 : $82,243,000
Year 2028 : $62,092,000
Year 2029 : $34,475,000

Farm Players Salaries
Ethan Bear	$90,000 (1)
Salary Average :	$90,000
Alexander Holtz	$79,550 (3)
Salary Average :	$79,550
Bo Groulx	$70,000 (2)
Salary Average :	$70,000
Vladislav Kolyachonok	$59,250 (3)
Salary Average :	$59,250
Calvin Pickard	$57,500 (2)
Salary Average :	$57,500
Jack Finley	$56,100 (3)
Salary Average :	$56,100
Bokondji Imama	$55,000 (1)
Salary Average :	$32,500
Vitek Vanecek	$50,000 (4)
Salary Average :	$50,000
Kai Uchacz	$49,155 (2)
Salary Average :	$49,155
Taylor Makar	$48,750 (3)
Salary Average :	$48,750
Jake Wise	$45,000 (1)
Salary Average :	$32,500
Aidan McDonough	$45,000 (1)
Salary Average :	$32,500
Carson Bantle	$45,000 (2)
Salary Average :	$45,000
Christian Wolanin	$45,000 (1)
Salary Average :	$45,000
Cole McWard	$45,000 (1)
Salary Average :	$32,500
Joshua Roy	$45,000 (1)
Salary Average :	$32,500
Ian Moore	$45,000 (2)
Salary Average :	$45,000
Evan Vierling	$45,000 (3)
Salary Average :	$0
Kevin Rooney	$45,000 (3)
Salary Average :	$45,000
Nikita Novikov	$45,000 (1)
Salary Average :	$32,500
Ryder Rolston	$45,000 (1)
Salary Average :	$32,500
Noah Chadwick	$45,000 (3)
Salary Average :	$0
Sam Colangelo	$45,000 (2)
Salary Average :	$45,000
Vsevolod Komarov	$45,000 (2)
Salary Average :	$45,000
Alex Bump	$45,000 (3)
Salary Average :	$0
Zac Jones	$40,600 (1)
Salary Average :	$40,600
Jamieson Rees	$40,000 (3)
Salary Average :	$40,000
Total Farm Players	27
Salary Commitment
Year 2026 : $1,370,905
Year 2027 : $870,305
Year 2028 : $513,650
Year 2029 : $50,000
Salary Average Commitment
Year 2026 : $1,138,405
Year 2027 : $735,305
Year 2028 : $378,650
Year 2029 : $50,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6400 - $140 - 5 291 - 82,68%
Level 2:	5400 - $90 - 4 443 - 82,27%
Level 3:	2400 - $65 - 1 649 - 68,71%
Level 4:	4400 - $60 - 2 849 - 64,75%
Luxury :	1400 - $275 - 833 - 59,48%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1 520 - 75,99%
Farm Level 2:	1000 - $20 - 778 - 77,79%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	35
Average Attendance - %	15 065 - 75,33%
Average Income per Game	$2,455,185
Year to Date Revenue	$17,186,292
Farm
Home Games Left	34
Average Attendance - %	2 298 - 76,59%
Average Income per Game	$95,432
Year to Date Revenue	$668,025
Expense
Pro Players Total Salaries	$99,167,000
Farm Players Total Salaries	$1,007,250
Coaches Total Salaries	$1,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,356,928
Farm Year To Date Expenses	$219,794
Pro Salary Cap To Date	$14,213,216
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$85,931,460
Farm Estimated Season Revenue	$3,244,693
Pro Remaining Season Days	143
Pro Expenses Per Days	$599,802
Pro Estimated Expenses	$85,771,686
Farm Remaining Season Days	143
Farm Expenses Per Days	$9,025
Farm Estimated Expenses	$1,290,575
Estimated Season Expenses	$87,062,261
Season Salary Cap	$99,167,000
Estimate Under Maximum Salary Cap of $109,200,000	$10,033,000
Estimate Over Minimum Salary Cap of $80,700,000	$18,467,000
Current Bank Account	$104,910,808
Projected Bank Account	$107,024,700

Pro Players Salaries
Nick Suzuki	$10,700,000 (2)
-Salary Average :	$10,700,000
Rasmus Dahlin	$10,200,000 (2)
-Salary Average :	$10,200,000
Martin Necas	$9,412,000 (3)
-Salary Average :	$9,412,000
Mikko Rantanen	$9,250,000 (1)
-Salary Average :	$650,000
Wyatt Johnston	$8,800,000 (1)
-Salary Average :	$8,800,000
Roope Hintz	$8,450,000 (1)
-Salary Average :	$650,000
Elias Pettersson	$8,200,000 (3)
-Salary Average :	$8,200,000
Victor Hedman	$7,625,000 (3)
-Salary Average :	$7,625,000
Ryan O'Reilly	$6,160,000 (1)
-Salary Average :	$6,160,000
Jacob Markstrom	$6,000,000 (1)
-Salary Average :	$6,000,000
Elias Lindholm	$3,140,000 (1)
-Salary Average :	$3,140,000
Kaiden Guhle	$2,700,000 (1)
-Salary Average :	$2,700,000
Corey Perry	$1,000,000 (1)
-Salary Average :	$1,000,000
Darren Raddysh	$925,000 (2)
-Salary Average :	$925,000
Jonas Johansson	$900,000 (3)
-Salary Average :	$900,000
Parker Wotherspoon	$900,000 (2)
-Salary Average :	$900,000
Semyon Varlamov	$850,000 (4)
-Salary Average :	$850,000
Tommy Novak	$850,000 (4)
-Salary Average :	$850,000
Lars Eller	$800,000 (4)
-Salary Average :	$800,000
Tomas Nosek	$800,000 (4)
-Salary Average :	$800,000
Logan O'Connor	$755,000 (4)
-Salary Average :	$755,000
Erik Gustafsson	$750,000 (4)
-Salary Average :	$750,000
Total Pro Players	22
Salary Commitment
Year 2026 : $99,167,000
Year 2027 : $53,667,000
Year 2028 : $30,942,000
Year 2029 : $4,805,000
Salary Average Commitment
Year 2026 : $82,767,000
Year 2027 : $53,667,000
Year 2028 : $30,942,000
Year 2029 : $4,805,000
Salary Cap with 1 Way Contract
Year 2026 : $99,167,000
Year 2027 : $53,667,000
Year 2028 : $30,942,000
Year 2029 : $4,805,000

Farm Players Salaries
Travis Boyd	$50,000 (1)
Salary Average :	$50,000
Tyler Pitlick	$48,750 (3)
Salary Average :	$48,750
Trey Augustine	$45,000 (3)
Salary Average :	$0
Matt Tomkins	$45,000 (1)
Salary Average :	$32,500
Nikita Pavlychev	$45,000 (4)
Salary Average :	$45,000
Evgenii Dadonov	$45,000 (2)
Salary Average :	$45,000
Colton Huard	$45,000 (4)
Salary Average :	$45,000
Viktor Neuchev	$45,000 (1)
Salary Average :	$32,500
Dylan McIlrath	$45,000 (4)
Salary Average :	$45,000
Skyler Brind'Amour	$45,000 (1)
Salary Average :	$32,500
Daniel Carr	$45,000 (4)
Salary Average :	$45,000
Andrew Agozzino	$43,750 (1)
Salary Average :	$43,750
Andreas Englund	$42,500 (2)
Salary Average :	$42,500
Nick Leddy	$40,000 (4)
Salary Average :	$40,000
Mackenzie MacEachern	$39,750 (1)
Salary Average :	$39,750
Hunter St. Martin	$37,500 (4)
Salary Average :	$37,500
Matthew Peca	$37,500 (4)
Salary Average :	$37,500
Jacob Moverare	$37,500 (4)
Salary Average :	$37,500
Jimmy Schuldt	$37,500 (1)
Salary Average :	$37,500
Joona Koppanen	$37,500 (2)
Salary Average :	$37,500
Tanner Pearson	$37,500 (4)
Salary Average :	$37,500
William Lagesson	$37,500 (4)
Salary Average :	$37,500
Marc Del Gaizo	$37,500 (4)
Salary Average :	$37,500
Jonas Rondbjerg	$37,500 (4)
Salary Average :	$37,500
Total Farm Players	24
Salary Commitment
Year 2026 : $1,007,250
Year 2027 : $701,250
Year 2028 : $576,250
Year 2029 : $482,500
Salary Average Commitment
Year 2026 : $924,750
Year 2027 : $656,250
Year 2028 : $531,250
Year 2029 : $482,500

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6667 - $137 - 5 000 - 74,99%
Level 2:	5556 - $95 - 4 188 - 75,37%
Level 3:	2222 - $72 - 1 554 - 69,94%
Level 4:	4444 - $55 - 3 167 - 71,26%
Luxury :	1111 - $232 - 1 089 - 97,99%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1 513 - 75,67%
Farm Level 2:	1000 - $25 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	14 997 - 74,98%
Average Income per Game	$2,415,922
Year to Date Revenue	$14,495,531
Farm
Home Games Left	35
Average Attendance - %	2 263 - 75,44%
Average Income per Game	$99,105
Year to Date Revenue	$594,628
Expense
Pro Players Total Salaries	$102,506,000
Farm Players Total Salaries	$1,211,417
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,018,816
Farm Year To Date Expenses	$317,808
Pro Salary Cap To Date	$14,731,392
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$86,973,186
Farm Estimated Season Revenue	$3,468,663
Pro Remaining Season Days	143
Pro Expenses Per Days	$625,784
Pro Estimated Expenses	$89,487,112
Farm Remaining Season Days	143
Farm Expenses Per Days	$13,242
Farm Estimated Expenses	$1,893,606
Estimated Season Expenses	$91,380,718
Season Salary Cap	$102,506,000
Estimate Under Maximum Salary Cap of $109,200,000	$6,694,000
Estimate Over Minimum Salary Cap of $80,700,000	$21,806,000
Current Bank Account	$76,238,676
Projected Bank Account	$75,299,807

Pro Players Salaries
Nathan MacKinnon	$12,600,000 (1)
-Salary Average :	$12,600,000
William Nylander	$9,194,000 (4)
-Salary Average :	$9,194,000
Alex Tuch	$9,052,000 (4)
-Salary Average :	$9,052,000
Filip Forsberg	$8,681,000 (4)
-Salary Average :	$8,681,000
Noah Dobson	$8,578,000 (3)
-Salary Average :	$8,578,000
Nazem Kadri	$8,000,000 (4)
-Salary Average :	$8,000,000
Brock Boeser	$7,174,000 (3)
-Salary Average :	$7,174,000
Darnell Nurse	$6,510,000 (3)
-Salary Average :	$6,510,000
Brayden Schenn	$5,237,000 (2)
-Salary Average :	$5,237,000
Jakob Chychrun	$4,600,000 (2)
-Salary Average :	$4,600,000
Quinton Byfield	$4,449,000 (2)
-Salary Average :	$4,449,000
Andrew Peeke	$2,750,000 (1)
-Salary Average :	$650,000
Brenden Dillon	$2,685,000 (2)
-Salary Average :	$2,685,000
Casey Cizikas	$2,200,000 (1)
-Salary Average :	$2,200,000
Adin Hill	$2,175,000 (1)
-Salary Average :	$2,175,000
Olli Maatta	$1,700,000 (1)
-Salary Average :	$1,700,000
John Beecher	$1,248,000 (1)
-Salary Average :	$1,248,000
William Carrier	$1,169,000 (2)
-Salary Average :	$1,169,000
Joakim Kemell	$1,054,000 (3)
-Salary Average :	$1,054,000
James Reimer	$1,000,000 (2)
-Salary Average :	$1,000,000
Justus Annunen	$900,000 (1)
-Salary Average :	$900,000
Oliver Wahlstrom	$800,000 (4)
-Salary Average :	$800,000
Zach Bogosian	$750,000 (1)
-Salary Average :	$750,000
Total Pro Players	23
Salary Commitment
Year 2026 : $102,506,000
Year 2027 : $78,183,000
Year 2028 : $59,043,000
Year 2029 : $35,727,000
Salary Average Commitment
Year 2026 : $100,406,000
Year 2027 : $78,183,000
Year 2028 : $59,043,000
Year 2029 : $35,727,000
Salary Cap with 1 Way Contract
Year 2026 : $102,506,000
Year 2027 : $78,183,000
Year 2028 : $59,043,000
Year 2029 : $35,727,000

Farm Players Salaries
Eric Robinson	$99,750 (2)
Salary Average :	$99,750
Ozzy Wiesblatt	$77,500 (4)
Salary Average :	$77,500
Michael Pezzetta	$71,667 (4)
Salary Average :	$71,667
Blake Hillman	$50,000 (2)
Salary Average :	$50,000
Andrej Sustr	$50,000 (2)
Salary Average :	$50,000
Alexander Petrovic	$50,000 (2)
Salary Average :	$50,000
Brandon Baddock	$50,000 (2)
Salary Average :	$50,000
Callahan Burke	$50,000 (2)
Salary Average :	$50,000
Magnus Chrona	$45,000 (1)
Salary Average :	$32,500
Braeden Bowman	$45,000 (2)
Salary Average :	$45,000
Jack Peart	$45,000 (2)
Salary Average :	$45,000
Kasper Halttunen	$45,000 (3)
Salary Average :	$0
Michael Buchinger	$45,000 (2)
Salary Average :	$45,000
Matvei Gridin	$45,000 (3)
Salary Average :	$0
Riley Kidney	$45,000 (1)
Salary Average :	$32,500
Sam Rinzel	$45,000 (3)
Salary Average :	$0
Henrik Tikkanen	$45,000 (1)
Salary Average :	$32,500
Xavier Simoneau	$40,000 (4)
Salary Average :	$40,000
Jake Leschyshyn	$40,000 (1)
Salary Average :	$40,000
Ty Young	$40,000 (4)
Salary Average :	$40,000
Chase Wouters	$37,500 (1)
Salary Average :	$37,500
Sebastian D. Aho	$37,500 (3)
Salary Average :	$37,500
Ben McCartney	$37,500 (2)
Salary Average :	$37,500
Mike Hardman	$37,500 (3)
Salary Average :	$37,500
Reece Newkirk	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	25
Salary Commitment
Year 2026 : $1,211,417
Year 2027 : $961,417
Year 2028 : $439,167
Year 2029 : $229,167
Salary Average Commitment
Year 2026 : $1,038,917
Year 2027 : $826,417
Year 2028 : $304,167
Year 2029 : $229,167

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	8666 - $125 - 6 561 - 75,71%
Level 2:	7222 - $76 - 5 802 - 80,34%
Level 3:	2889 - $56 - 2 159 - 74,71%
Level 4:	5778 - $45 - 4 004 - 69,30%
Luxury :	1445 - $232 - 1 147 - 79,35%
Total Capacity :	26000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 941 - 97,06%
Farm Level 2:	1000 - $15 - 998 - 99,77%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	19 672 - 75,66%
Average Income per Game	$2,744,403
Year to Date Revenue	$16,466,415
Farm
Home Games Left	35
Average Attendance - %	2 939 - 97,96%
Average Income per Game	$103,632
Year to Date Revenue	$621,794
Expense
Pro Players Total Salaries	$106,760,810
Farm Players Total Salaries	$1,637,550
Coaches Total Salaries	$2,950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,509,136
Farm Year To Date Expenses	$371,869
Pro Salary Cap To Date	$15,221,712
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$98,798,490
Farm Estimated Season Revenue	$3,627,132
Pro Remaining Season Days	143
Pro Expenses Per Days	$651,262
Pro Estimated Expenses	$93,130,466
Farm Remaining Season Days	143
Farm Expenses Per Days	$15,494
Farm Estimated Expenses	$2,215,642
Estimated Season Expenses	$95,346,108
Season Salary Cap	$106,760,810
Estimate Under Maximum Salary Cap of $109,200,000	$2,439,190
Estimate Over Minimum Salary Cap of $80,700,000	$26,060,810
Current Bank Account	$70,544,172
Projected Bank Account	$77,623,686

Pro Players Salaries
Jack Eichel	$10,000,000 (5)
-Salary Average :	$10,000,000
Josh Morrissey	$9,800,000 (3)
-Salary Average :	$9,800,000
Sam Reinhart	$9,736,000 (4)
-Salary Average :	$9,736,000
Nick Schmaltz	$7,988,000 (4)
-Salary Average :	$7,988,000
Jesper Bratt	$7,875,000 (1)
-Salary Average :	$7,875,000
Gustav Forsling	$6,635,000 (4)
-Salary Average :	$6,635,000
Moritz Seider	$6,227,000 (1)
-Salary Average :	$6,227,000
Anthony Mantha	$6,100,000 (2)
-Salary Average :	$6,100,000
Jordan Binnington	$6,000,000 (1)
-Salary Average :	$6,000,000
Noah Hanifin	$4,950,000 (1)
-Salary Average :	$4,950,000
Scott Laughton	$4,200,000 (1)
-Salary Average :	$650,000
Pius Suter	$4,000,000 (2)
-Salary Average :	$4,000,000
Mavrik Bourque	$3,556,000 (2)
-Salary Average :	$3,556,000
Cole Sillinger	$3,423,000 (2)
-Salary Average :	$3,423,000
Cody Ceci	$3,250,000 (1)
-Salary Average :	$4,500,000
Tristan Jarry	$3,000,000 (3)
-Salary Average :	$3,000,000
Colton Sissons	$2,857,143 (1)
-Salary Average :	$650,000
Brendan Gallagher	$2,537,000 (1)
-Salary Average :	$2,537,000
Sam Montembeault	$1,860,000 (4)
-Salary Average :	$1,860,000
Nick Jensen	$1,100,000 (3)
-Salary Average :	$1,100,000
Jackson Blake	$900,000 (2)
-Salary Average :	$900,000
Johnathan Kovacevic	$766,667 (2)
-Salary Average :	$766,667
Total Pro Players	22
Salary Commitment
Year 2026 : $106,760,810
Year 2027 : $69,464,667
Year 2028 : $50,719,000
Year 2029 : $36,819,000
Salary Average Commitment
Year 2026 : $102,253,667
Year 2027 : $68,864,667
Year 2028 : $50,119,000
Year 2029 : $36,219,000
Salary Cap with 1 Way Contract
Year 2026 : $106,760,810
Year 2027 : $68,864,667
Year 2028 : $50,119,000
Year 2029 : $36,219,000

Farm Players Salaries
Spencer Stastney	$132,800 (4)
Salary Average :	$132,800
Alex Steeves	$60,850 (4)
Salary Average :	$60,850
Pavol Regenda	$59,050 (4)
Salary Average :	$59,050
Michael Callahan	$51,100 (4)
Salary Average :	$51,100
William Rousseau	$45,000 (2)
Salary Average :	$45,000
Luca Marrelli	$45,000 (3)
Salary Average :	$0
Andrew Cristall	$45,000 (3)
Salary Average :	$0
Filip Bystedt	$45,000 (2)
Salary Average :	$45,000
Lian Bichsel	$45,000 (1)
Salary Average :	$32,500
Jacob Truscott	$45,000 (3)
Salary Average :	$0
John Leonard	$45,000 (3)
Salary Average :	$45,000
Maximus Wanner	$45,000 (1)
Salary Average :	$32,500
Domenic DiVincentiis	$45,000 (2)
Salary Average :	$45,000
Nikita Nesterenko	$45,000 (1)
Salary Average :	$32,500
Mikael Pyyhtia	$45,000 (1)
Salary Average :	$32,500
Oskar Pettersson	$45,000 (1)
Salary Average :	$32,500
Sawyer Mynio	$45,000 (3)
Salary Average :	$0
Drew Commesso	$45,000 (1)
Salary Average :	$32,500
Artur Akhtyamov	$45,000 (2)
Salary Average :	$45,000
Aku Koskenvuo	$45,000 (3)
Salary Average :	$0
Theo Lindstein	$45,000 (3)
Salary Average :	$0
Alex Jefferies	$45,000 (1)
Salary Average :	$32,500
Samuel Johannesson	$45,000 (2)
Salary Average :	$45,000
Sam Lipkin	$45,000 (2)
Salary Average :	$45,000
Zack Bolduc	$45,000 (1)
Salary Average :	$32,500
Rory Kerins	$45,000 (1)
Salary Average :	$32,500
Jimmy Huntington	$38,750 (2)
Salary Average :	$38,750
Rem Pitlick	$38,750 (1)
Salary Average :	$38,750
Justin Dowling	$38,750 (1)
Salary Average :	$38,750
Casey Fitzgerald	$38,750 (1)
Salary Average :	$38,750
Joseph LaBate	$38,750 (1)
Salary Average :	$38,750
Logan Brown	$37,500 (4)
Salary Average :	$37,500
Jonathan Aspirot	$37,500 (3)
Salary Average :	$37,500
Kyle Capobianco	$37,500 (2)
Salary Average :	$37,500
Clay Stevenson	$37,500 (3)
Salary Average :	$37,500
Total Farm Players	35
Salary Commitment
Year 2026 : $1,637,550
Year 2027 : $1,077,550
Year 2028 : $731,300
Year 2029 : $341,300
Salary Average Commitment
Year 2026 : $1,255,050
Year 2027 : $807,550
Year 2028 : $461,300
Year 2029 : $341,300

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	8667 - $140 - 5 229 - 60,33%
Level 2:	7222 - $110 - 3 575 - 49,50%
Level 3:	2889 - $80 - 1 365 - 47,25%
Level 4:	5778 - $65 - 2 580 - 44,64%
Luxury :	1444 - $250 - 942 - 65,21%
Total Capacity :	26000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1 567 - 78,34%
Farm Level 2:	1000 - $20 - 770 - 76,97%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	13 690 - 52,65%
Average Income per Game	$2,439,946
Year to Date Revenue	$14,639,675
Farm
Home Games Left	35
Average Attendance - %	2 337 - 77,88%
Average Income per Game	$97,583
Year to Date Revenue	$585,500
Expense
Pro Players Total Salaries	$116,187,000
Farm Players Total Salaries	$1,668,972
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	($7,500,000)
Pro Year To Date Expenses	$16,857,423
Farm Year To Date Expenses	$465,701
Pro Salary Cap To Date	$16,713,711
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$87,838,050
Farm Estimated Season Revenue	$3,415,417
Pro Remaining Season Days	143
Pro Expenses Per Days	$701,719
Pro Estimated Expenses	$100,345,817
Farm Remaining Season Days	143
Farm Expenses Per Days	$18,976
Farm Estimated Expenses	$2,713,568
Estimated Season Expenses	$103,059,385
Season Salary Cap	$108,687,000
Estimate Under Maximum Salary Cap of $109,200,000	$513,000
Estimate Over Minimum Salary Cap of $80,700,000	$27,987,000
Current Bank Account	$33,901,290
Projected Bank Account	$22,095,372

Pro Players Salaries
Connor McDavid	$13,950,000 (4)
-Salary Average :	$13,950,000
Cale Makar	$13,310,000 (4)
-Salary Average :	$13,310,000
David Pastrnak	$12,560,000 (4)
-Salary Average :	$12,560,000
Vincent Trocheck	$8,281,000 (3)
-Salary Average :	$8,281,000
Charlie McAvoy	$7,894,000 (2)
-Salary Average :	$7,894,000
Jake Sanderson	$7,808,000 (2)
-Salary Average :	$7,808,000
Zach Werenski	$7,615,000 (2)
-Salary Average :	$7,615,000
Igor Shesterkin	$7,241,000 (4)
-Salary Average :	$7,241,000
Matt Boldy	$7,000,000 (2)
-Salary Average :	$7,000,000
Mark Stone	$6,403,000 (2)
-Salary Average :	$6,403,000
Brad Marchand	$6,125,000 (2)
-Salary Average :	$6,125,000
Kyle Palmieri	$4,250,000 (4)
-Salary Average :	$4,250,000
Ryan Shea	$3,350,000 (4)
-Salary Average :	$3,350,000
Jordan Staal	$2,900,000 (1)
-Salary Average :	$2,900,000
Adam Henrique	$2,250,000 (4)
-Salary Average :	$2,250,000
Alex Nedeljkovic	$1,400,000 (1)
-Salary Average :	$1,400,000
Nate Schmidt	$1,150,000 (3)
-Salary Average :	$1,150,000
Connor Brown	$900,000 (3)
-Salary Average :	$900,000
Collin Graf	$900,000 (2)
-Salary Average :	$900,000
Ryan Greene	$900,000 (3)
-Salary Average :	$0
Total Pro Players	20
Salary Commitment
Year 2026 : $116,187,000
Year 2027 : $111,887,000
Year 2028 : $68,142,000
Year 2029 : $56,911,000
Salary Average Commitment
Year 2026 : $115,287,000
Year 2027 : $110,987,000
Year 2028 : $67,242,000
Year 2029 : $56,911,000
Salary Cap with 1 Way Contract
Year 2026 : $116,187,000
Year 2027 : $111,887,000
Year 2028 : $68,142,000
Year 2029 : $56,911,000

Farm Players Salaries
Nikita Tolopilo	$100,000 (4)
Salary Average :	$100,000
Simon Zajicek	$70,000 (4)
Salary Average :	$70,000
Declan Carlile	$63,100 (4)
Salary Average :	$63,100
Matt D. Murray	$62,500 (3)
Salary Average :	$62,500
Juuso Parssinen	$55,550 (1)
Salary Average :	$55,550
Valtteri Puustinen (Out of Payroll)	$55,050 (3)
Salary Average :	$55,050
Victor Mancini	$54,400 (2)
Salary Average :	$54,400
Arshdeep Bains	$48,105 (1)
Salary Average :	$48,105
Kale Clague	$47,150 (2)
Salary Average :	$47,150
Alec Regula (Out of Payroll)	$45,000 (4)
Salary Average :	$45,000
Henri Jokiharju	$45,000 (4)
Salary Average :	$45,000
Dominik Badinka	$45,000 (3)
Salary Average :	$0
Dmitri Simashev	$45,000 (3)
Salary Average :	$0
Dmitry Kuzmin	$45,000 (1)
Salary Average :	$32,500
Danila Yurov	$45,000 (3)
Salary Average :	$0
Caden Price	$45,000 (3)
Salary Average :	$0
Easton Cowan	$45,000 (3)
Salary Average :	$45,000
Austin Roest	$45,000 (3)
Salary Average :	$0
Andrew Basha	$45,000 (3)
Salary Average :	$0
Ben Hemmerling	$45,000 (2)
Salary Average :	$45,000
Carter Mazur	$45,000 (1)
Salary Average :	$32,500
Leo Loof	$45,000 (1)
Salary Average :	$32,500
Gabe Perreault	$45,000 (3)
Salary Average :	$0
Luca Cagnoni	$45,000 (2)
Salary Average :	$45,000
Massimo Rizzo	$45,000 (1)
Salary Average :	$45,000
Matvey Petrov	$45,000 (1)
Salary Average :	$32,500
Nate Danielson	$45,000 (2)
Salary Average :	$45,000
Ludvig Jansson	$45,000 (3)
Salary Average :	$0
Noah Laba	$45,000 (2)
Salary Average :	$45,000
Tristan Luneau	$45,000 (1)
Salary Average :	$32,500
Samuel Honzek	$45,000 (2)
Salary Average :	$45,000
Scott Morrow	$45,000 (2)
Salary Average :	$45,000
Trey Fix-Wolansky	$45,000 (3)
Salary Average :	$45,000
Thomas Milic	$45,000 (1)
Salary Average :	$45,000
Aidan Thompson	$45,000 (3)
Salary Average :	$0
Ville Heinola	$43,167 (1)
Salary Average :	$43,167
Total Farm Players	36
Salary Commitment
Year 2026 : $1,769,022
Year 2027 : $1,307,200
Year 2028 : $935,650
Year 2029 : $323,100
Salary Average Commitment
Year 2026 : $1,301,522
Year 2027 : $902,200
Year 2028 : $530,650
Year 2029 : $323,100

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $135 - 5 532 - 92,21%
Level 2:	5000 - $85 - 4 509 - 90,19%
Level 3:	2000 - $55 - 1 961 - 98,03%
Level 4:	4000 - $45 - 3 952 - 98,80%
Luxury :	1000 - $285 - 827 - 82,65%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $28 - 1 963 - 98,17%
Farm Level 2:	1000 - $17 - 989 - 98,93%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	16 781 - 93,23%
Average Income per Game	$2,465,167
Year to Date Revenue	$14,790,999
Farm
Home Games Left	35
Average Attendance - %	2 953 - 98,42%
Average Income per Game	$89,740
Year to Date Revenue	$538,440
Expense
Pro Players Total Salaries	$102,279,000
Farm Players Total Salaries	$1,353,275
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,299,372
Farm Year To Date Expenses	$339,204
Pro Salary Cap To Date	$14,527,192
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$88,745,994
Farm Estimated Season Revenue	$3,140,900
Pro Remaining Season Days	143
Pro Expenses Per Days	$642,389
Pro Estimated Expenses	$91,861,627
Farm Remaining Season Days	143
Farm Expenses Per Days	$14,091
Farm Estimated Expenses	$2,015,013
Estimated Season Expenses	$93,876,640
Season Salary Cap	$102,279,000
Estimate Under Maximum Salary Cap of $109,200,000	$6,921,000
Estimate Over Minimum Salary Cap of $80,700,000	$21,579,000
Current Bank Account	$42,247,503
Projected Bank Account	$40,257,757

Pro Players Salaries
Claude Giroux	$8,500,000 (3)
-Salary Average :	$8,500,000
Devon Toews	$7,764,000 (4)
-Salary Average :	$7,764,000
Gabriel Landeskog	$7,000,000 (1)
-Salary Average :	$7,000,000
Evgeni Malkin	$6,848,000 (2)
-Salary Average :	$6,848,000
Mattias Samuelsson	$6,189,000 (4)
-Salary Average :	$6,189,000
Tyler Toffoli	$6,091,000 (2)
-Salary Average :	$6,091,000
David Perron	$5,800,000 (1)
-Salary Average :	$5,800,000
Jonas Brodin	$5,449,000 (3)
-Salary Average :	$5,449,000
Morgan Frost	$5,106,000 (3)
-Salary Average :	$5,106,000
J.T. Miller	$5,071,000 (1)
-Salary Average :	$5,071,000
Samuel Girard	$4,752,000 (2)
-Salary Average :	$4,752,000
Nikita Zadorov	$4,500,000 (3)
-Salary Average :	$4,500,000
Connor Murphy	$4,500,000 (2)
-Salary Average :	$4,500,000
Connor Clifton	$3,500,000 (2)
-Salary Average :	$3,500,000
Garnet Hathaway	$3,500,000 (3)
-Salary Average :	$3,500,000
Mackenzie Blackwood	$3,284,000 (2)
-Salary Average :	$3,284,000
Max Domi	$3,000,000 (1)
-Salary Average :	$3,000,000
Nicolas Roy	$3,000,000 (2)
-Salary Average :	$3,000,000
Gage Goncalves	$2,211,000 (1)
-Salary Average :	$2,211,000
Joey Daccord	$1,900,000 (1)
-Salary Average :	$650,000
Brett Howden	$1,791,000 (1)
-Salary Average :	$1,791,000
Justin Sourdif	$1,623,000 (1)
-Salary Average :	$1,623,000
Connor Bedard	$900,000 (1)
-Salary Average :	$650,000
Total Pro Players	23
Salary Commitment
Year 2026 : $102,279,000
Year 2027 : $72,983,000
Year 2028 : $41,008,000
Year 2029 : $13,953,000
Salary Average Commitment
Year 2026 : $100,779,000
Year 2027 : $72,983,000
Year 2028 : $41,008,000
Year 2029 : $13,953,000
Salary Cap with 1 Way Contract
Year 2026 : $102,279,000
Year 2027 : $72,983,000
Year 2028 : $41,008,000
Year 2029 : $13,953,000

Farm Players Salaries
Maxim Tsyplakov	$100,000 (3)
Salary Average :	$100,000
Brayden Pachal	$80,650 (1)
Salary Average :	$80,650
Andre Lee	$47,745 (1)
Salary Average :	$47,745
Arno Tiefensee	$47,500 (3)
Salary Average :	$47,500
Roby Jarventie	$47,500 (3)
Salary Average :	$47,500
Samuel Bolduc	$47,500 (3)
Salary Average :	$47,500
Adam Ginning	$45,955 (1)
Salary Average :	$45,955
Zachary L'Heureux	$45,000 (1)
Salary Average :	$32,500
David Spacek	$45,000 (1)
Salary Average :	$32,500
Blake Biondi	$45,000 (3)
Salary Average :	$0
Zayne Parekh	$45,000 (3)
Salary Average :	$0
Chase Stillman	$45,000 (1)
Salary Average :	$32,500
Christian Kyrou	$45,000 (1)
Salary Average :	$32,500
Calum Ritchie	$45,000 (3)
Salary Average :	$45,000
Cam Allen	$45,000 (3)
Salary Average :	$0
Cam Squires	$45,000 (3)
Salary Average :	$0
Carson Rehkopf	$45,000 (3)
Salary Average :	$0
Coulson Pitre	$45,000 (2)
Salary Average :	$45,000
Filip Mesar	$45,000 (2)
Salary Average :	$45,000
Isaac Belliveau	$45,000 (2)
Salary Average :	$45,000
Sean Behrens	$45,000 (3)
Salary Average :	$0
Mathieu Cataford	$45,000 (3)
Salary Average :	$0
Nolan Foote	$45,000 (2)
Salary Average :	$45,000
Jack Matier	$45,000 (1)
Salary Average :	$32,500
Benjamin Kraws	$44,750 (1)
Salary Average :	$44,750
Patrick Giles	$42,925 (1)
Salary Average :	$42,925
Connor Clattenburg (Out of Payroll)	$42,500 (3)
Salary Average :	$42,500
Landen Hookey	$42,500 (3)
Salary Average :	$42,500
Pierre-Olivier Joseph	$41,250 (1)
Salary Average :	$41,250
Total Farm Players	29
Salary Commitment
Year 2026 : $1,395,775
Year 2027 : $867,500
Year 2028 : $687,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,018,275
Year 2027 : $552,500
Year 2028 : $372,500
Year 2029 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6667 - $125 - 6 646 - 99,69%
Level 2:	5556 - $75 - 5 406 - 97,30%
Level 3:	2222 - $50 - 2 207 - 99,31%
Level 4:	4444 - $45 - 4 353 - 97,95%
Luxury :	1111 - $250 - 988 - 88,88%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 919 - 95,97%
Farm Level 2:	1000 - $15 - 990 - 98,98%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	19 599 - 98,00%
Average Income per Game	$2,666,059
Year to Date Revenue	$15,996,356
Farm
Home Games Left	35
Average Attendance - %	2 909 - 96,97%
Average Income per Game	$102,530
Year to Date Revenue	$615,181
Expense
Pro Players Total Salaries	$99,127,857
Farm Players Total Salaries	$1,526,300
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,052,060
Farm Year To Date Expenses	$361,423
Pro Salary Cap To Date	$14,764,636
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$95,978,136
Farm Estimated Season Revenue	$3,588,556
Pro Remaining Season Days	143
Pro Expenses Per Days	$605,556
Pro Estimated Expenses	$86,594,508
Farm Remaining Season Days	143
Farm Expenses Per Days	$15,128
Farm Estimated Expenses	$2,163,304
Estimated Season Expenses	$88,757,812
Season Salary Cap	$99,127,857
Estimate Under Maximum Salary Cap of $109,200,000	$10,072,143
Estimate Over Minimum Salary Cap of $80,700,000	$18,427,857
Current Bank Account	$90,006,614
Projected Bank Account	$100,815,494

Pro Players Salaries
Kevin Fiala	$7,875,000 (1)
-Salary Average :	$7,875,000
Alex DeBrincat (Out of Payroll)	$7,875,000 (1)
-Salary Average :	$7,875,000
Ryan Nugent-Hopkins	$7,369,000 (3)
-Salary Average :	$7,369,000
Kyle Connor	$7,142,857 (1)
-Salary Average :	$7,142,857
Travis Sanheim	$7,106,000 (4)
-Salary Average :	$7,106,000
Filip Hronek	$6,304,000 (2)
-Salary Average :	$6,304,000
Cam Fowler	$5,500,000 (4)
-Salary Average :	$5,500,000
J.J. Moser	$5,206,000 (4)
-Salary Average :	$5,206,000
Kiefer Sherwood	$5,100,000 (4)
-Salary Average :	$5,100,000
Drake Batherson	$4,975,000 (2)
-Salary Average :	$4,975,000
Dylan Holloway	$4,689,000 (2)
-Salary Average :	$4,689,000
Ukko-Pekka Luukkonen	$4,600,000 (1)
-Salary Average :	$4,600,000
Mikael Backlund	$4,289,000 (2)
-Salary Average :	$4,289,000
Erik Cernak	$4,214,000 (3)
-Salary Average :	$4,214,000
Brandon Bussi	$4,150,000 (4)
-Salary Average :	$4,150,000
Mario Ferraro	$3,554,000 (2)
-Salary Average :	$3,554,000
David Kampf	$2,950,000 (1)
-Salary Average :	$650,000
Alex Newhook	$2,900,000 (1)
-Salary Average :	$2,900,000
Jordan Greenway	$2,402,000 (2)
-Salary Average :	$2,402,000
Nic Dowd	$2,250,000 (4)
-Salary Average :	$2,250,000
John Klingberg	$2,100,000 (4)
-Salary Average :	$2,100,000
Ryan Poehling	$1,400,000 (1)
-Salary Average :	$1,400,000
Ty Dellandrea	$1,377,000 (1)
-Salary Average :	$1,377,000
Matvei Michkov	$900,000 (2)
-Salary Average :	$900,000
Adam Gaudette	$775,000 (1)
-Salary Average :	$15,000,000
Total Pro Players	25
Salary Commitment
Year 2026 : $107,002,857
Year 2027 : $70,108,000
Year 2028 : $42,995,000
Year 2029 : $31,412,000
Salary Average Commitment
Year 2026 : $118,927,857
Year 2027 : $70,108,000
Year 2028 : $42,995,000
Year 2029 : $31,412,000
Salary Cap with 1 Way Contract
Year 2026 : $107,002,857
Year 2027 : $70,108,000
Year 2028 : $42,995,000
Year 2029 : $31,412,000

Farm Players Salaries
Calen Addison	$110,000 (2)
Salary Average :	$110,000
Michael Bunting	$75,000 (4)
Salary Average :	$75,000
Jack Thompson	$75,000 (4)
Salary Average :	$75,000
Michael Amadio	$75,000 (4)
Salary Average :	$75,000
Laurent Brossoit	$65,000 (4)
Salary Average :	$65,000
Kole Lind	$65,000 (4)
Salary Average :	$65,000
Brett Chorske	$60,000 (4)
Salary Average :	$60,000
David Tomasek	$60,000 (4)
Salary Average :	$60,000
Boris Katchouk	$55,000 (4)
Salary Average :	$55,000
Brad Lambert	$54,900 (4)
Salary Average :	$54,900
Matt Kiersted	$50,000 (4)
Salary Average :	$50,000
Atro Leppanen	$50,000 (4)
Salary Average :	$50,000
Cal Petersen	$50,000 (1)
Salary Average :	$50,000
Bennett Schimek	$50,000 (4)
Salary Average :	$50,000
Calle Rosen	$50,000 (4)
Salary Average :	$50,000
Josh Dunne	$50,000 (4)
Salary Average :	$50,000
William Villeneuve	$46,400 (2)
Salary Average :	$46,400
Luke Toporowski	$45,000 (1)
Salary Average :	$32,500
Erik Portillo	$45,000 (1)
Salary Average :	$32,500
Fedor Svechkov	$45,000 (1)
Salary Average :	$32,500
William Wallinder	$45,000 (1)
Salary Average :	$32,500
Elias Salomonsson	$45,000 (2)
Salary Average :	$45,000
Felix Unger Sorum	$45,000 (2)
Salary Average :	$45,000
Oscar Fisker Molgaard	$45,000 (3)
Salary Average :	$0
Jordan Dumais	$45,000 (2)
Salary Average :	$45,000
Logan Morrison	$45,000 (1)
Salary Average :	$45,000
Danil Gushchin	$40,000 (2)
Salary Average :	$40,000
Ryan O'Rourke	$40,000 (2)
Salary Average :	$40,000
Total Farm Players	28
Salary Commitment
Year 2026 : $1,526,300
Year 2027 : $1,251,300
Year 2028 : $879,900
Year 2029 : $834,900
Salary Average Commitment
Year 2026 : $1,431,300
Year 2027 : $1,206,300
Year 2028 : $834,900
Year 2029 : $834,900

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7334 - $115 - 6 741 - 91,92%
Level 2:	6111 - $71 - 5 824 - 95,30%
Level 3:	2444 - $50 - 2 378 - 97,31%
Level 4:	4889 - $35 - 4 596 - 94,00%
Luxury :	1222 - $233 - 1 147 - 93,82%
Total Capacity :	22000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $30 - 1 966 - 98,29%
Farm Level 2:	1000 - $15 - 993 - 99,33%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	20 686 - 94,03%
Average Income per Game	$2,592,237
Year to Date Revenue	$15,553,419
Farm
Home Games Left	35
Average Attendance - %	2 959 - 98,64%
Average Income per Game	$92,344
Year to Date Revenue	$554,063
Expense
Pro Players Total Salaries	$99,971,000
Farm Players Total Salaries	$1,073,208
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,870,678
Farm Year To Date Expenses	$294,261
Pro Salary Cap To Date	$14,277,867
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$93,320,514
Farm Estimated Season Revenue	$3,232,034
Pro Remaining Season Days	143
Pro Expenses Per Days	$616,593
Pro Estimated Expenses	$88,172,799
Farm Remaining Season Days	143
Farm Expenses Per Days	$12,414
Farm Estimated Expenses	$1,775,202
Estimated Season Expenses	$89,948,001
Season Salary Cap	$99,971,000
Estimate Under Maximum Salary Cap of $109,200,000	$9,229,000
Estimate Over Minimum Salary Cap of $80,700,000	$19,271,000
Current Bank Account	$44,474,694
Projected Bank Account	$51,079,241

Pro Players Salaries
Clayton Keller	$10,430,000 (3)
-Salary Average :	$10,430,000
Andrei Vasilevskiy	$9,602,000 (3)
-Salary Average :	$9,602,000
Steven Stamkos	$8,000,000 (2)
-Salary Average :	$8,000,000
Mark Scheifele	$7,742,000 (2)
-Salary Average :	$7,742,000
Nikolaj Ehlers	$7,672,000 (4)
-Salary Average :	$7,672,000
Troy Terry	$7,321,000 (4)
-Salary Average :	$7,321,000
Taylor Hall	$6,550,000 (2)
-Salary Average :	$6,550,000
Tyler Seguin	$5,524,000 (3)
-Salary Average :	$5,524,000
Teuvo Teravainen	$5,400,000 (1)
-Salary Average :	$5,400,000
Rasmus Sandin	$5,073,000 (4)
-Salary Average :	$5,073,000
Josh Manson	$4,500,000 (4)
-Salary Average :	$4,500,000
Kaapo Kakko	$4,475,000 (3)
-Salary Average :	$4,475,000
Brandon Carlo	$3,789,000 (2)
-Salary Average :	$3,789,000
Simon Benoit	$3,071,000 (3)
-Salary Average :	$3,071,000
Vincent Desharnais	$2,800,000 (2)
-Salary Average :	$2,800,000
Alexey Toropchenko	$2,390,000 (2)
-Salary Average :	$2,390,000
Nico Sturm	$1,800,000 (2)
-Salary Average :	$1,800,000
Sean Durzi	$1,700,000 (1)
-Salary Average :	$1,700,000
Michael McCarron	$1,100,000 (2)
-Salary Average :	$1,100,000
Dustin Wolf	$1,032,000 (1)
-Salary Average :	$1,032,000
Total Pro Players	20
Salary Commitment
Year 2026 : $99,971,000
Year 2027 : $91,839,000
Year 2028 : $57,668,000
Year 2029 : $24,566,000
Salary Average Commitment
Year 2026 : $99,971,000
Year 2027 : $91,839,000
Year 2028 : $57,668,000
Year 2029 : $24,566,000
Salary Cap with 1 Way Contract
Year 2026 : $99,971,000
Year 2027 : $91,839,000
Year 2028 : $57,668,000
Year 2029 : $24,566,000

Farm Players Salaries
Nikita Quapp	$48,750 (3)
Salary Average :	$48,750
Connor Punnett	$48,750 (3)
Salary Average :	$48,750
Ben Steeves	$48,750 (2)
Salary Average :	$48,750
Gustav Stjernberg	$48,750 (3)
Salary Average :	$48,750
Hunter Shepard	$48,750 (3)
Salary Average :	$48,750
Kevin Lombardi	$48,750 (3)
Salary Average :	$48,750
Vinnie Hinostroza (Out of Payroll)	$48,750 (1)
Salary Average :	$48,750
Isaiah Saville	$48,750 (3)
Salary Average :	$48,750
Otto Salin	$45,000 (3)
Salary Average :	$0
Michael Misa	$45,000 (3)
Salary Average :	$0
Noah Warren	$45,000 (2)
Salary Average :	$45,000
Antti Tuomisto	$45,000 (1)
Salary Average :	$32,500
Josh Jacobs	$45,000 (2)
Salary Average :	$45,000
Andrei Loshko	$45,000 (3)
Salary Average :	$0
Connor Ungar	$45,000 (3)
Salary Average :	$0
Eriks Mateiko	$45,000 (3)
Salary Average :	$0
Isaiah George	$45,000 (2)
Salary Average :	$45,000
Gavin Hayes	$45,000 (2)
Salary Average :	$45,000
Nathan Walker	$40,000 (1)
Salary Average :	$40,000
Hunter McDonald	$40,000 (1)
Salary Average :	$40,000
Brendan Gaunce	$40,000 (1)
Salary Average :	$40,000
Navrin Mutter	$38,833 (1)
Salary Average :	$38,833
Lane Pederson	$38,750 (1)
Salary Average :	$38,750
A.J. Greer	$38,125 (1)
Salary Average :	$38,125
Yan Kuznetsov	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	25
Salary Commitment
Year 2026 : $1,113,208
Year 2027 : $746,250
Year 2028 : $517,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $875,708
Year 2027 : $521,250
Year 2028 : $292,500
Year 2029 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6667 - $110 - 6 606 - 99,09%
Level 2:	5556 - $75 - 5 555 - 99,98%
Level 3:	2222 - $55 - 2 213 - 99,59%
Level 4:	4444 - $35 - 4 444 - 100,00%
Luxury :	1111 - $200 - 1 098 - 98,83%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 972 - 98,58%
Farm Level 2:	1000 - $15 - 981 - 98,12%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	19 916 - 99,58%
Average Income per Game	$2,443,785
Year to Date Revenue	$14,662,711
Farm
Home Games Left	35
Average Attendance - %	2 953 - 98,43%
Average Income per Game	$104,658
Year to Date Revenue	$627,945
Expense
Pro Players Total Salaries	$102,214,000
Farm Players Total Salaries	$1,456,450
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,000,000
Pro Year To Date Expenses	$15,507,790
Farm Year To Date Expenses	$352,717
Pro Salary Cap To Date	$14,789,230
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$87,976,266
Farm Estimated Season Revenue	$3,663,012
Pro Remaining Season Days	143
Pro Expenses Per Days	$642,000
Pro Estimated Expenses	$91,806,000
Farm Remaining Season Days	143
Farm Expenses Per Days	$14,709
Farm Estimated Expenses	$2,103,387
Estimated Season Expenses	$93,909,387
Season Salary Cap	$103,214,000
Estimate Under Maximum Salary Cap of $109,200,000	$5,986,000
Estimate Over Minimum Salary Cap of $80,700,000	$22,514,000
Current Bank Account	$35,767,412
Projected Bank Account	$33,497,303

Pro Players Salaries
Brady Tkachuk	$9,397,000 (4)
-Salary Average :	$9,397,000
Mathew Barzal	$9,150,000 (1)
-Salary Average :	$9,150,000
Dylan Larkin	$8,700,000 (1)
-Salary Average :	$8,700,000
Carter Verhaeghe	$7,481,000 (3)
-Salary Average :	$7,481,000
Justin Faulk	$6,500,000 (2)
-Salary Average :	$6,500,000
Thomas Harley	$6,486,000 (2)
-Salary Average :	$6,486,000
Brayden McNabb	$5,450,000 (4)
-Salary Average :	$5,450,000
Jesper Wallstedt	$4,804,000 (3)
-Salary Average :	$4,804,000
Jamie Benn	$4,435,000 (1)
-Salary Average :	$4,435,000
Oliver Bjorkstrand	$4,327,000 (1)
-Salary Average :	$4,327,000
Drew O'Connor	$4,100,000 (3)
-Salary Average :	$4,100,000
Joel Eriksson Ek	$4,000,000 (5)
-Salary Average :	$4,000,000
Noah Cates	$3,891,000 (3)
-Salary Average :	$3,891,000
Alex Vlasic	$3,887,000 (3)
-Salary Average :	$3,887,000
K'Andre Miller (Out of Payroll)	$3,872,000 (2)
-Salary Average :	$3,872,000
Cole Perfetti	$3,453,000 (1)
-Salary Average :	$3,453,000
Jason Dickinson	$3,438,000 (3)
-Salary Average :	$3,438,000
Scott Wedgewood	$2,500,000 (1)
-Salary Average :	$650,000
Urho Vaakanainen	$2,421,000 (3)
-Salary Average :	$2,421,000
Filip Chytil	$1,824,000 (3)
-Salary Average :	$1,824,000
Brandon Duhaime	$1,100,000 (1)
-Salary Average :	$1,100,000
Nick Perbix	$1,100,000 (3)
-Salary Average :	$1,100,000
James van Riemsdyk	$1,000,000 (4)
-Salary Average :	$1,000,000
Haydn Fleury	$1,000,000 (4)
-Salary Average :	$1,000,000
Luke Hughes	$900,000 (1)
-Salary Average :	$650,000
Arturs Silovs	$870,000 (1)
-Salary Average :	$870,000
Total Pro Players	26
Salary Commitment
Year 2026 : $106,086,000
Year 2027 : $74,563,000
Year 2028 : $57,705,000
Year 2029 : $24,759,000
Salary Average Commitment
Year 2026 : $103,986,000
Year 2027 : $70,651,000
Year 2028 : $53,793,000
Year 2029 : $20,847,000
Salary Cap with 1 Way Contract
Year 2026 : $106,086,000
Year 2027 : $70,651,000
Year 2028 : $53,793,000
Year 2029 : $20,847,000

Farm Players Salaries
Lukas Reichel	$74,500 (2)
Salary Average :	$74,500
Matthew Kessel	$70,150 (4)
Salary Average :	$70,150
Cal Foote	$60,000 (4)
Salary Average :	$60,000
Matej Blumel	$56,150 (4)
Salary Average :	$56,150
Philippe Myers	$55,750 (4)
Salary Average :	$55,750
Jack Anderson	$55,000 (4)
Salary Average :	$55,000
Andrew Mangiapane	$50,000 (4)
Salary Average :	$50,000
Cole Guttman	$50,000 (4)
Salary Average :	$50,000
Victor Soderstrom	$50,000 (1)
Salary Average :	$50,000
Sammy Blais	$50,000 (4)
Salary Average :	$50,000
Samuel Helenius	$49,900 (2)
Salary Average :	$49,900
Adam Beckman	$45,000 (1)
Salary Average :	$45,000
Scott Ratzlaff	$45,000 (3)
Salary Average :	$0
Alexis Gendron	$45,000 (1)
Salary Average :	$32,500
Curtis Douglas	$45,000 (3)
Salary Average :	$45,000
Nathan Gaucher	$45,000 (1)
Salary Average :	$32,500
Nico Myatovic	$45,000 (1)
Salary Average :	$32,500
Parker Bell	$45,000 (3)
Salary Average :	$45,000
Zach Metsa	$45,000 (1)
Salary Average :	$32,500
Ivan Fedotov	$45,000 (1)
Salary Average :	$32,500
Isaac Ratcliffe	$42,500 (1)
Salary Average :	$42,500
Pontus Holmberg	$40,000 (1)
Salary Average :	$40,000
Raivis Ansons	$40,000 (2)
Salary Average :	$40,000
Zach Uens	$40,000 (1)
Salary Average :	$40,000
Hunter Jones	$40,000 (1)
Salary Average :	$40,000
Olivier Rodrigue	$40,000 (1)
Salary Average :	$40,000
Riley Stillman	$37,500 (3)
Salary Average :	$37,500
Jeff Malott	$37,500 (3)
Salary Average :	$37,500
Curtis McKenzie	$37,500 (3)
Salary Average :	$37,500
Troy Stecher	$37,500 (3)
Salary Average :	$37,500
Ben Meyers	$37,500 (3)
Salary Average :	$37,500
Total Farm Players	31
Salary Commitment
Year 2026 : $1,456,450
Year 2027 : $933,950
Year 2028 : $769,550
Year 2029 : $447,050
Salary Average Commitment
Year 2026 : $1,348,950
Year 2027 : $888,950
Year 2028 : $724,550
Year 2029 : $447,050

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6500 - $95 - 6 487 - 99,80%
Level 2:	5417 - $60 - 5 417 - 100,00%
Level 3:	2167 - $35 - 2 167 - 100,00%
Level 4:	4333 - $25 - 4 333 - 100,00%
Luxury :	1083 - $210 - 1 082 - 99,92%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 964 - 98,21%
Farm Level 2:	1000 - $15 - 980 - 98,01%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	35
Average Attendance - %	19 486 - 99,93%
Average Income per Game	$2,015,490
Year to Date Revenue	$14,108,431
Farm
Home Games Left	34
Average Attendance - %	2 944 - 98,15%
Average Income per Game	$104,315
Year to Date Revenue	$730,206
Expense
Pro Players Total Salaries	$88,669,999
Farm Players Total Salaries	$1,637,800
Coaches Total Salaries	$3,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,126,232
Farm Year To Date Expenses	$375,426
Pro Salary Cap To Date	$12,781,312
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$70,542,155
Farm Estimated Season Revenue	$3,546,715
Pro Remaining Season Days	143
Pro Expenses Per Days	$545,329
Pro Estimated Expenses	$77,982,047
Farm Remaining Season Days	143
Farm Expenses Per Days	$15,795
Farm Estimated Expenses	$2,258,685
Estimated Season Expenses	$80,240,732
Season Salary Cap	$88,669,999
Estimate Under Maximum Salary Cap of $109,200,000	$20,530,001
Estimate Over Minimum Salary Cap of $80,700,000	$7,969,999
Current Bank Account	$68,958,396
Projected Bank Account	$62,806,534

Pro Players Salaries
Drew Doughty	$11,000,000 (1)
-Salary Average :	$11,000,000
Stefan Noesen	$10,000,000 (1)
-Salary Average :	$10,000,000
Gustav Nyquist	$10,000,000 (1)
-Salary Average :	$10,000,000
Alex Killorn	$6,250,000 (1)
-Salary Average :	$6,250,000
Joel Farabee	$5,000,000 (1)
-Salary Average :	$5,000,000
Lawson Crouse	$4,300,000 (1)
-Salary Average :	$650,000
Dominic James	$3,550,000 (4)
-Salary Average :	$3,550,000
Nicolas Hague	$3,375,000 (3)
-Salary Average :	$3,375,000
Kasperi Kapanen	$3,200,000 (1)
-Salary Average :	$3,200,000
Ondrej Palat	$3,000,000 (1)
-Salary Average :	$3,000,000
Samuel Ersson	$2,870,000 (1)
-Salary Average :	$2,870,000
Zach Whitecloud	$2,750,000 (1)
-Salary Average :	$650,000
Michael Eyssimont	$2,572,000 (2)
-Salary Average :	$2,572,000
Cody Glass	$2,500,000 (1)
-Salary Average :	$2,500,000
Keegan Kolesar	$2,200,000 (1)
-Salary Average :	$650,000
Niko Mikkola	$2,100,000 (1)
-Salary Average :	$650,000
Philip Tomasino	$2,080,000 (1)
-Salary Average :	$2,080,000
Alex Lyon	$1,999,999 (1)
-Salary Average :	$650,000
Oskar Sundqvist	$1,700,000 (1)
-Salary Average :	$1,700,000
Pheonix Copley	$1,500,000 (1)
-Salary Average :	$1,500,000
Nils Lundkvist	$1,398,000 (2)
-Salary Average :	$1,398,000
Ilya Protas	$900,000 (3)
-Salary Average :	$0
Macklin Celebrini	$900,000 (2)
-Salary Average :	$900,000
Nicolas Aube-Kubel	$900,000 (2)
-Salary Average :	$900,000
Wyatt Kaiser	$900,000 (1)
-Salary Average :	$650,000
Jamie Drysdale	$900,000 (1)
-Salary Average :	$650,000
Joe Veleno	$825,000 (1)
-Salary Average :	$825,000
Total Pro Players	27
Salary Commitment
Year 2026 : $88,669,999
Year 2027 : $13,595,000
Year 2028 : $7,825,000
Year 2029 : $3,550,000
Salary Average Commitment
Year 2026 : $77,170,000
Year 2027 : $12,695,000
Year 2028 : $6,925,000
Year 2029 : $3,550,000
Salary Cap with 1 Way Contract
Year 2026 : $88,669,999
Year 2027 : $13,595,000
Year 2028 : $7,825,000
Year 2029 : $3,550,000

Farm Players Salaries
Tyson Jost	$100,000 (1)
Salary Average :	$100,000
Jacob Bryson	$85,000 (2)
Salary Average :	$85,000
Austin Watson	$80,000 (2)
Salary Average :	$80,000
Max Jones	$71,650 (1)
Salary Average :	$71,650
Curtis Lazar	$65,000 (1)
Salary Average :	$65,000
Ian Mitchell	$48,650 (1)
Salary Average :	$48,660
Sebastian Cossa	$46,250 (3)
Salary Average :	$46,250
Garin Bjorklund	$45,000 (2)
Salary Average :	$45,000
Angus Booth	$45,000 (2)
Salary Average :	$45,000
Andrew Gibson	$45,000 (3)
Salary Average :	$0
Ben King	$45,000 (1)
Salary Average :	$32,500
Brayden Yager	$45,000 (3)
Salary Average :	$0
Carey Terrance	$45,000 (3)
Salary Average :	$0
Dylan Duke	$45,000 (2)
Salary Average :	$45,000
Dylan Peterson	$45,000 (2)
Salary Average :	$45,000
Cole O'Hara	$45,000 (3)
Salary Average :	$45,000
Jake Bean	$45,000 (3)
Salary Average :	$45,000
Jorian Donovan	$45,000 (2)
Salary Average :	$45,000
Sean Farrell	$45,000 (1)
Salary Average :	$45,000
Stephen Halliday	$45,000 (1)
Salary Average :	$32,500
Rasmus Kumpulainen	$45,000 (3)
Salary Average :	$0
Shai Buium	$45,000 (2)
Salary Average :	$45,000
Ville Koivunen	$45,000 (2)
Salary Average :	$45,000
Sonny Milano	$45,000 (2)
Salary Average :	$45,000
Brandon Halverson	$45,000 (1)
Salary Average :	$32,500
Adam Erne	$45,000 (1)
Salary Average :	$45,000
Colin White	$42,500 (1)
Salary Average :	$42,500
Graham Slaggert	$42,500 (1)
Salary Average :	$42,500
Filip Larsson	$42,500 (1)
Salary Average :	$42,500
Ross Johnston	$41,250 (1)
Salary Average :	$41,250
Scott Sabourin	$41,250 (1)
Salary Average :	$41,250
Declan Chisholm	$38,750 (1)
Salary Average :	$38,750
Hunter Drew	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	33
Salary Commitment
Year 2026 : $1,637,800
Year 2027 : $841,250
Year 2028 : $316,250
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,420,310
Year 2027 : $661,250
Year 2028 : $136,250
Year 2029 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6500 - $160 - 4 586 - 70,55%
Level 2:	5417 - $90 - 4 418 - 81,55%
Level 3:	2167 - $70 - 1 560 - 71,98%
Level 4:	4333 - $55 - 3 135 - 72,36%
Luxury :	1083 - $280 - 814 - 75,19%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 991 - 99,57%
Farm Level 2:	1000 - $15 - 997 - 99,73%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	14 513 - 74,43%
Average Income per Game	$2,445,043
Year to Date Revenue	$14,670,257
Farm
Home Games Left	35
Average Attendance - %	2 989 - 99,62%
Average Income per Game	$105,821
Year to Date Revenue	$634,925
Expense
Pro Players Total Salaries	$87,869,000
Farm Players Total Salaries	$1,277,100
Coaches Total Salaries	$4,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,273,935
Farm Year To Date Expenses	$323,795
Pro Salary Cap To Date	$12,770,938
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$88,021,542
Farm Estimated Season Revenue	$3,703,729
Pro Remaining Season Days	143
Pro Expenses Per Days	$547,120
Pro Estimated Expenses	$78,238,160
Farm Remaining Season Days	143
Farm Expenses Per Days	$13,635
Farm Estimated Expenses	$1,949,805
Estimated Season Expenses	$80,187,965
Season Salary Cap	$87,869,000
Estimate Under Maximum Salary Cap of $109,200,000	$21,331,000
Estimate Over Minimum Salary Cap of $80,700,000	$7,169,000
Current Bank Account	$30,656,881
Projected Bank Account	$42,194,187

Pro Players Salaries
Mika Zibanejad	$8,500,000 (1)
-Salary Average :	$8,500,000
Juraj Slafkovsky	$8,137,000 (3)
-Salary Average :	$8,137,000
Jordan Kyrou	$8,125,000 (2)
-Salary Average :	$8,125,000
Filip Gustavsson	$7,708,000 (4)
-Salary Average :	$7,708,000
Dougie Hamilton	$6,021,000 (3)
-Salary Average :	$6,021,000
Mattias Ekholm	$6,000,000 (4)
-Salary Average :	$6,000,000
Owen Tippett	$5,793,000 (3)
-Salary Average :	$5,793,000
Marco Rossi	$5,262,000 (2)
-Salary Average :	$5,262,000
Morgan Geekie	$5,191,000 (3)
-Salary Average :	$5,191,000
Anton Lundell	$4,402,000 (1)
-Salary Average :	$4,402,000
John Marino	$4,400,000 (1)
-Salary Average :	$4,400,000
Connor McMichael	$2,572,000 (1)
-Salary Average :	$2,572,000
Anthony Beauvillier	$2,500,000 (1)
-Salary Average :	$2,500,000
Alexander Romanov	$2,500,000 (2)
-Salary Average :	$2,500,000
Peyton Krebs	$2,408,000 (1)
-Salary Average :	$2,408,000
Jordan Spence	$2,097,000 (1)
-Salary Average :	$2,097,000
Brett Leason	$1,603,000 (2)
-Salary Average :	$1,603,000
Matt Murray	$1,000,000 (1)
-Salary Average :	$1,000,000
Justin Bailey	$950,000 (1)
-Salary Average :	$950,000
Logan Cooley	$900,000 (1)
-Salary Average :	$650,000
Pavel Mintyukov	$900,000 (1)
-Salary Average :	$650,000
Denton Mateychuk	$900,000 (2)
-Salary Average :	$900,000
Total Pro Players	22
Salary Commitment
Year 2026 : $87,869,000
Year 2027 : $57,240,000
Year 2028 : $38,850,000
Year 2029 : $13,708,000
Salary Average Commitment
Year 2026 : $87,369,000
Year 2027 : $57,240,000
Year 2028 : $38,850,000
Year 2029 : $13,708,000
Salary Cap with 1 Way Contract
Year 2026 : $87,869,000
Year 2027 : $57,240,000
Year 2028 : $38,850,000
Year 2029 : $13,708,000

Farm Players Salaries
Matt Savoie	$115,200 (3)
Salary Average :	$115,200
Jakob Pelletier	$78,600 (1)
Salary Average :	$78,600
Helge Grans	$53,550 (2)
Salary Average :	$53,550
Aaron Huglen	$50,000 (2)
Salary Average :	$50,000
Cooper Marody	$50,000 (2)
Salary Average :	$50,000
Anthony Vincent	$50,000 (2)
Salary Average :	$50,000
Brendan Warren	$50,000 (2)
Salary Average :	$50,000
Chris Terry	$50,000 (2)
Salary Average :	$50,000
Dino Kambeitz	$50,000 (2)
Salary Average :	$50,000
Carter Wilkie	$50,000 (2)
Salary Average :	$50,000
James Hamblin	$48,750 (2)
Salary Average :	$48,750
Colin Miller	$48,750 (1)
Salary Average :	$48,750
Matt Villalta	$48,750 (2)
Salary Average :	$48,750
Derrick Pouliot	$48,750 (1)
Salary Average :	$48,750
Spencer Martin	$48,500 (1)
Salary Average :	$48,500
Ethan Cardwell	$45,000 (1)
Salary Average :	$32,500
Gustav Olofsson	$45,000 (1)
Salary Average :	$45,000
Danila Klimovich	$45,000 (3)
Salary Average :	$45,000
Jackson Hallum	$45,000 (3)
Salary Average :	$0
Kyle Jackson	$45,000 (3)
Salary Average :	$0
Luca Pinelli	$45,000 (3)
Salary Average :	$0
Ryan Reaves	$45,000 (1)
Salary Average :	$45,000
Jayson Megna	$45,000 (1)
Salary Average :	$45,000
Ben Gleason	$38,750 (2)
Salary Average :	$38,750
Alex Kannok-Leipert	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	25
Salary Commitment
Year 2026 : $1,277,100
Year 2027 : $835,000
Year 2028 : $295,200
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,129,600
Year 2027 : $700,000
Year 2028 : $160,200
Year 2029 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	7000 - $110 - 6 877 - 98,25%
Level 2:	5834 - $75 - 5 700 - 97,70%
Level 3:	2333 - $50 - 2 232 - 95,67%
Level 4:	4666 - $39 - 4 601 - 98,61%
Luxury :	1167 - $195 - 1 130 - 96,83%
Total Capacity :	21000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $45 - 1 500 - 75,00%
Farm Level 2:	1000 - $25 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	20 540 - 97,81%
Average Income per Game	$2,526,140
Year to Date Revenue	$15,156,837
Farm
Home Games Left	35
Average Attendance - %	2 250 - 75,00%
Average Income per Game	$107,812
Year to Date Revenue	$646,872
Expense
Pro Players Total Salaries	$82,741,000
Farm Players Total Salaries	$1,645,050
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,833,234
Farm Year To Date Expenses	$372,674
Pro Salary Cap To Date	$12,426,947
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$90,941,022
Farm Estimated Season Revenue	$3,773,420
Pro Remaining Season Days	143
Pro Expenses Per Days	$507,431
Pro Estimated Expenses	$72,562,633
Farm Remaining Season Days	143
Farm Expenses Per Days	$15,839
Farm Estimated Expenses	$2,264,977
Estimated Season Expenses	$74,827,610
Season Salary Cap	$82,741,000
Estimate Under Maximum Salary Cap of $109,200,000	$26,459,000
Estimate Over Minimum Salary Cap of $80,700,000	$2,041,000
Current Bank Account	$22,598,469
Projected Bank Account	$42,485,301

Pro Players Salaries
Andrei Svechnikov	$8,565,000 (4)
-Salary Average :	$8,565,000
Miro Heiskanen	$7,992,000 (2)
-Salary Average :	$7,992,000
Ryan McDonagh	$6,750,000 (1)
-Salary Average :	$6,750,000
Shane Pinto	$6,643,000 (4)
-Salary Average :	$6,643,000
Dylan Cozens (Out of Payroll)	$6,534,000 (3)
-Salary Average :	$6,534,000
Matty Beniers	$6,191,000 (3)
-Salary Average :	$6,191,000
Darcy Kuemper	$5,130,000 (3)
-Salary Average :	$5,130,000
Sam Steel	$5,000,000 (2)
-Salary Average :	$5,000,000
Connor Dewar	$5,000,000 (4)
-Salary Average :	$5,000,000
Artem Zub	$4,177,000 (2)
-Salary Average :	$4,177,000
Ross Colton	$4,000,000 (1)
-Salary Average :	$4,000,000
Kevin Stenlund	$4,000,000 (3)
-Salary Average :	$4,000,000
Rickard Rakell	$3,970,000 (1)
-Salary Average :	$3,970,000
Spencer Knight	$3,753,000 (1)
-Salary Average :	$3,753,000
Barclay Goodrow	$3,000,000 (3)
-Salary Average :	$3,000,000
Jordan Martinook	$2,000,000 (1)
-Salary Average :	$650,000
Blake Lizotte	$1,675,000 (1)
-Salary Average :	$650,000
Mark Kastelic	$1,295,000 (3)
-Salary Average :	$1,295,000
Mason Lohrei	$900,000 (1)
-Salary Average :	$650,000
Carter Yakemchuk	$900,000 (3)
-Salary Average :	$0
Sam Malinski	$900,000 (1)
-Salary Average :	$650,000
Ryan Leonard	$900,000 (2)
-Salary Average :	$900,000
Total Pro Players	22
Salary Commitment
Year 2026 : $89,275,000
Year 2027 : $65,327,000
Year 2028 : $47,258,000
Year 2029 : $20,208,000
Salary Average Commitment
Year 2026 : $85,500,000
Year 2027 : $64,427,000
Year 2028 : $46,358,000
Year 2029 : $20,208,000
Salary Cap with 1 Way Contract
Year 2026 : $89,275,000
Year 2027 : $65,327,000
Year 2028 : $47,258,000
Year 2029 : $20,208,000

Farm Players Salaries
Tyler Tucker	$89,000 (3)
Salary Average :	$89,000
Jacob Bernard-Docker	$80,950 (1)
Salary Average :	$80,950
Nicolas Deslauriers	$75,000 (3)
Salary Average :	$75,000
Vincent Iorio	$53,550 (2)
Salary Average :	$53,550
Matt Rempe	$50,000 (1)
Salary Average :	$32,500
Kalan Lind	$45,000 (3)
Salary Average :	$0
Kaleb Lawrence	$45,000 (3)
Salary Average :	$45,000
Jackson Kunz	$45,000 (3)
Salary Average :	$0
Joseph Arntsen	$45,000 (1)
Salary Average :	$45,000
Jon-Randall Avon	$45,000 (1)
Salary Average :	$32,500
Samuel Hlavaj	$45,000 (1)
Salary Average :	$45,000
Eddie Genborg	$45,000 (3)
Salary Average :	$0
Jason Polin	$45,000 (1)
Salary Average :	$32,500
Cole Clayton	$45,000 (1)
Salary Average :	$45,000
Ethan Keppen	$45,000 (1)
Salary Average :	$45,000
Braden Hache	$45,000 (1)
Salary Average :	$45,000
Koehn Ziemmer	$45,000 (3)
Salary Average :	$0
Alexandre Doucet	$45,000 (2)
Salary Average :	$45,000
Ryan McAllister	$45,000 (1)
Salary Average :	$32,500
Nikita Susuyev	$45,000 (3)
Salary Average :	$0
Trevor Kuntar	$45,000 (1)
Salary Average :	$32,500
Rhett Pitlick	$45,000 (3)
Salary Average :	$0
Melvin Fernstrom	$45,000 (3)
Salary Average :	$0
Tom Willander	$45,000 (3)
Salary Average :	$45,000
Tristan Bertucci	$45,000 (3)
Salary Average :	$0
Tuomas Uronen	$45,000 (3)
Salary Average :	$0
Cooper Black	$45,000 (3)
Salary Average :	$45,000
Jan Jenik	$41,550 (1)
Salary Average :	$41,550
Jakub Skarek	$38,750 (1)
Salary Average :	$38,750
Martin Pospisil	$38,750 (1)
Salary Average :	$38,750
Cameron Hebig	$37,500 (2)
Salary Average :	$37,500
Noah Philp	$37,500 (2)
Salary Average :	$37,500
Walker Duehr	$37,500 (2)
Salary Average :	$37,500
T.J. Tynan	$37,500 (2)
Salary Average :	$37,500
Jake Lucchini	$37,500 (2)
Salary Average :	$37,500
Total Farm Players	35
Salary Commitment
Year 2026 : $1,645,050
Year 2027 : $990,050
Year 2028 : $704,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,172,550
Year 2027 : $585,050
Year 2028 : $299,000
Year 2029 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $130 - 5 515 - 91,92%
Level 2:	5000 - $90 - 4 272 - 85,45%
Level 3:	2000 - $40 - 2 000 - 100,00%
Level 4:	4000 - $25 - 4 000 - 100,00%
Luxury :	1000 - $250 - 911 - 91,06%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $25 - 1 982 - 99,11%
Farm Level 2:	1000 - $15 - 991 - 99,13%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	35
Average Attendance - %	16 698 - 92,77%
Average Income per Game	$2,248,631
Year to Date Revenue	$15,740,420
Farm
Home Games Left	34
Average Attendance - %	2 974 - 99,12%
Average Income per Game	$80,533
Year to Date Revenue	$563,731
Expense
Pro Players Total Salaries	$93,885,857
Farm Players Total Salaries	$1,631,067
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,067,432
Farm Year To Date Expenses	$519,548
Pro Salary Cap To Date	$13,492,584
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$78,702,100
Farm Estimated Season Revenue	$2,738,122
Pro Remaining Season Days	143
Pro Expenses Per Days	$586,143
Pro Estimated Expenses	$83,818,449
Farm Remaining Season Days	143
Farm Expenses Per Days	$21,743
Farm Estimated Expenses	$3,109,249
Estimated Season Expenses	$86,927,698
Season Salary Cap	$93,885,857
Estimate Under Maximum Salary Cap of $109,200,000	$15,314,143
Estimate Over Minimum Salary Cap of $80,700,000	$13,185,857
Current Bank Account	$31,392,269
Projected Bank Account	$25,904,793

Pro Players Salaries
Kevin Hayes	$7,142,857 (1)
-Salary Average :	$7,142,857
Jonathan Marchessault	$7,000,000 (4)
-Salary Average :	$7,000,000
Sam Bennett	$5,922,000 (4)
-Salary Average :	$5,922,000
Barrett Hayton	$5,002,000 (4)
-Salary Average :	$5,002,000
Jake Walman	$4,900,000 (2)
-Salary Average :	$4,900,000
Tyson Foerster	$4,546,000 (2)
-Salary Average :	$4,546,000
Alex Kerfoot	$4,500,000 (3)
-Salary Average :	$4,500,000
Ilya Lyubushkin	$4,500,000 (3)
-Salary Average :	$4,500,000
Eeli Tolvanen	$4,493,000 (3)
-Salary Average :	$4,493,000
Ryan Donato	$4,440,000 (2)
-Salary Average :	$4,440,000
Victor Olofsson	$4,150,000 (2)
-Salary Average :	$4,150,000
Mathew Dumba	$4,000,000 (2)
-Salary Average :	$4,000,000
Dmitry Kulikov	$4,000,000 (2)
-Salary Average :	$4,000,000
Jonathan Quick	$4,000,000 (2)
-Salary Average :	$4,000,000
Matias Maccelli	$3,854,000 (2)
-Salary Average :	$3,854,000
Justin Barron	$3,556,000 (2)
-Salary Average :	$3,556,000
Nick Blankenburg	$3,500,000 (3)
-Salary Average :	$3,500,000
Jack Drury	$3,406,000 (3)
-Salary Average :	$3,406,000
Timothy Liljegren	$3,065,000 (1)
-Salary Average :	$3,065,000
Joel Hofer	$2,734,000 (1)
-Salary Average :	$2,734,000
Michael Carcone	$2,400,000 (1)
-Salary Average :	$650,000
Nick Cousins	$1,675,000 (1)
-Salary Average :	$650,000
Uvis Balinskis	$1,100,000 (2)
-Salary Average :	$1,100,000
Total Pro Players	23
Salary Commitment
Year 2026 : $93,885,857
Year 2027 : $76,869,000
Year 2028 : $38,323,000
Year 2029 : $17,924,000
Salary Average Commitment
Year 2026 : $91,110,857
Year 2027 : $76,869,000
Year 2028 : $38,323,000
Year 2029 : $17,924,000
Salary Cap with 1 Way Contract
Year 2026 : $93,885,857
Year 2027 : $76,869,000
Year 2028 : $38,323,000
Year 2029 : $17,924,000

Farm Players Salaries
Thatcher Demko	$190,650 (4)
Salary Average :	$190,650
Oasiz Wiesblatt	$87,500 (2)
Salary Average :	$87,500
Tyrel Bauer	$80,000 (1)
Salary Average :	$32,500
Garrett Pilon	$55,000 (1)
Salary Average :	$32,500
Brody Lamb	$48,750 (3)
Salary Average :	$48,750
Logan Terness	$48,750 (3)
Salary Average :	$48,750
Jared Wright	$48,750 (3)
Salary Average :	$48,750
Tanner Laczynski	$46,667 (1)
Salary Average :	$46,667
James Malatesta	$45,000 (1)
Salary Average :	$32,500
Jacob Quillan	$45,000 (2)
Salary Average :	$45,000
Jayden Struble	$45,000 (1)
Salary Average :	$32,500
Vyacheslav Peksa	$45,000 (2)
Salary Average :	$45,000
Daniil But	$45,000 (3)
Salary Average :	$0
Jakub Dvorak	$45,000 (2)
Salary Average :	$45,000
Ivan Ivan	$45,000 (1)
Salary Average :	$32,500
Francesco Pinelli	$45,000 (1)
Salary Average :	$32,500
Christoffer Sedoff	$45,000 (1)
Salary Average :	$32,500
Ethan Gauthier	$45,000 (3)
Salary Average :	$0
Lucas Ciona	$45,000 (1)
Salary Average :	$32,500
Jani Nyman	$45,000 (2)
Salary Average :	$45,000
Luca Del Bel Belluz	$45,000 (1)
Salary Average :	$32,500
Mason Millman	$45,000 (1)
Salary Average :	$32,500
Miko Matikka	$45,000 (2)
Salary Average :	$45,000
Leon Muggli	$45,000 (3)
Salary Average :	$0
Ryan Tverberg	$45,000 (1)
Salary Average :	$32,500
Zack Ostapchuk	$45,000 (1)
Salary Average :	$32,500
Sam Morton	$45,000 (2)
Salary Average :	$45,000
Tyler Thorpe	$45,000 (3)
Salary Average :	$0
Bogdan Trineyev	$45,000 (1)
Salary Average :	$32,500
William Trudeau	$40,000 (3)
Salary Average :	$40,000
Fabian Lysell	$40,000 (2)
Salary Average :	$40,000
Total Farm Players	31
Salary Commitment
Year 2026 : $1,631,067
Year 2027 : $954,400
Year 2028 : $556,900
Year 2029 : $190,650
Salary Average Commitment
Year 2026 : $1,243,567
Year 2027 : $774,400
Year 2028 : $376,900
Year 2029 : $190,650

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Barclays Center
Level 1:	6500 - $123 - 6 415 - 98,69%
Level 2:	5417 - $74 - 5 417 - 100,00%
Level 3:	2167 - $49 - 2 151 - 99,28%
Level 4:	4333 - $38 - 4 302 - 99,29%
Luxury :	1083 - $242 - 1 076 - 99,37%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $33 - 1 948 - 97,41%
Farm Level 2:	1000 - $15 - 989 - 98,85%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	19 362 - 99,29%
Average Income per Game	$2,561,688
Year to Date Revenue	$15,370,127
Farm
Home Games Left	35
Average Attendance - %	2 937 - 97,89%
Average Income per Game	$98,896
Year to Date Revenue	$593,377
Expense
Pro Players Total Salaries	$98,548,854
Farm Players Total Salaries	$1,927,600
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,536,574
Farm Year To Date Expenses	$428,627
Pro Salary Cap To Date	$15,249,150
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$92,220,762
Farm Estimated Season Revenue	$3,461,366
Pro Remaining Season Days	143
Pro Expenses Per Days	$602,089
Pro Estimated Expenses	$86,098,727
Farm Remaining Season Days	143
Farm Expenses Per Days	$17,531
Farm Estimated Expenses	$2,506,933
Estimated Season Expenses	$88,605,660
Season Salary Cap	$98,548,854
Estimate Under Maximum Salary Cap of $109,200,000	$10,651,146
Estimate Over Minimum Salary Cap of $80,700,000	$17,848,854
Current Bank Account	$20,316,972
Projected Bank Account	$27,393,440

Pro Players Salaries
Evan Bouchard (Out of Payroll)	$11,270,000 (2)
-Salary Average :	$11,270,000
Nico Hischier	$9,994,000 (3)
-Salary Average :	$9,994,000
Nikita Kucherov	$9,500,000 (1)
-Salary Average :	$650,000
Josh Norris	$7,950,000 (1)
-Salary Average :	$7,950,000
Jared McCann	$7,606,000 (4)
-Salary Average :	$7,606,000
Ilya Sorokin	$7,543,000 (4)
-Salary Average :	$7,543,000
Seth Jones	$7,187,000 (4)
-Salary Average :	$7,187,000
Tage Thompson	$7,142,857 (5)
-Salary Average :	$7,142,857
Ryan McLeod	$6,549,000 (4)
-Salary Average :	$6,549,000
Colton Parayko	$6,500,000 (1)
-Salary Average :	$6,500,000
Chris Kreider	$6,500,000 (2)
-Salary Average :	$6,500,000
Linus Ullmark	$5,000,000 (2)
-Salary Average :	$2,500,000
Dylan Samberg	$4,502,000 (3)
-Salary Average :	$4,502,000
Sean Walker	$2,250,000 (1)
-Salary Average :	$650,000
Warren Foegele	$1,999,999 (4)
-Salary Average :	$1,999,999
Erik Haula	$1,999,999 (3)
-Salary Average :	$1,999,999
Tim Washe	$1,999,999 (4)
-Salary Average :	$1,999,999
Joel Edmundson	$1,500,000 (1)
-Salary Average :	$1,500,000
Josh Brown	$1,000,000 (4)
-Salary Average :	$1,000,000
Ryan Carpenter	$925,000 (2)
-Salary Average :	$925,000
Colton Dach	$900,000 (1)
-Salary Average :	$650,000
Total Pro Players	21
Salary Commitment
Year 2026 : $109,818,854
Year 2027 : $83,687,997
Year 2028 : $59,992,997
Year 2029 : $43,496,998
Salary Average Commitment
Year 2026 : $96,618,854
Year 2027 : $78,718,854
Year 2028 : $57,523,854
Year 2029 : $41,027,855
Salary Cap with 1 Way Contract
Year 2026 : $109,818,854
Year 2027 : $81,218,854
Year 2028 : $57,523,854
Year 2029 : $41,027,855

Farm Players Salaries
Michal Postava	$100,000 (4)
Salary Average :	$100,000
Nils Aman	$100,000 (4)
Salary Average :	$100,000
Emil Andrae	$100,000 (4)
Salary Average :	$100,000
Cole Koepke	$100,000 (3)
Salary Average :	$100,000
Linus Karlsson	$100,000 (4)
Salary Average :	$100,000
Josh Samanski	$100,000 (4)
Salary Average :	$100,000
Ty Mueller	$100,000 (2)
Salary Average :	$32,500
Arvid Soderblom	$98,900 (2)
Salary Average :	$98,900
Mitchell Chaffee	$75,000 (4)
Salary Average :	$75,000
Emmitt Finnie	$75,000 (3)
Salary Average :	$75,000
Travis Hamonic	$75,000 (3)
Salary Average :	$75,000
Hendrix Lapierre	$52,950 (1)
Salary Average :	$52,950
Ben Jones	$50,000 (2)
Salary Average :	$50,000
Nikolas Matinpalo	$50,000 (2)
Salary Average :	$50,000
Julien Gauthier	$50,000 (3)
Salary Average :	$50,000
Antonio Stranges	$50,000 (4)
Salary Average :	$50,000
John Farinacci	$45,000 (1)
Salary Average :	$45,000
Dawson Barteaux	$45,000 (1)
Salary Average :	$32,500
Domenick Fensore	$45,000 (1)
Salary Average :	$32,500
Samuel Savoie	$45,000 (2)
Salary Average :	$45,000
Kirby Dach	$45,000 (2)
Salary Average :	$45,000
Michael Dipietro	$45,000 (1)
Salary Average :	$32,500
Marshall Warren	$45,000 (2)
Salary Average :	$45,000
Kenny Connors	$45,000 (3)
Salary Average :	$0
Maxwell Crozier	$45,000 (1)
Salary Average :	$32,500
Parker Ford	$45,000 (1)
Salary Average :	$32,500
Thomas Bordeleau	$43,250 (1)
Salary Average :	$43,250
Ryan Suzuki	$40,000 (1)
Salary Average :	$40,000
Brendan Brisson	$40,000 (2)
Salary Average :	$40,000
Keaton Middleton	$40,000 (2)
Salary Average :	$40,000
Mason Shaw	$37,500 (3)
Salary Average :	$37,500
Total Farm Players	31
Salary Commitment
Year 2026 : $1,927,600
Year 2027 : $1,521,400
Year 2028 : $1,007,500
Year 2029 : $625,000
Salary Average Commitment
Year 2026 : $1,752,600
Year 2027 : $1,408,900
Year 2028 : $962,500
Year 2029 : $625,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	8333 - $151 - 4 761 - 57,14%
Level 2:	6944 - $125 - 3 226 - 46,46%
Level 3:	2778 - $80 - 1 352 - 48,68%
Level 4:	5556 - $70 - 2 528 - 45,49%
Luxury :	1389 - $300 - 785 - 56,55%
Total Capacity :	25000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $30 - 1 975 - 98,74%
Farm Level 2:	1000 - $15 - 984 - 98,41%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	35
Average Attendance - %	12 653 - 50,61%
Average Income per Game	$2,448,074
Year to Date Revenue	$17,136,520
Farm
Home Games Left	34
Average Attendance - %	2 959 - 98,63%
Average Income per Game	$92,504
Year to Date Revenue	$647,531
Expense
Pro Players Total Salaries	$84,717,000
Farm Players Total Salaries	$2,091,645
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,300,636
Farm Year To Date Expenses	$436,184
Pro Salary Cap To Date	$12,156,924
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$85,682,600
Farm Estimated Season Revenue	$3,145,151
Pro Remaining Season Days	143
Pro Expenses Per Days	$513,275
Pro Estimated Expenses	$73,398,325
Farm Remaining Season Days	143
Farm Expenses Per Days	$18,513
Farm Estimated Expenses	$2,647,359
Estimated Season Expenses	$76,045,684
Season Salary Cap	$84,717,000
Estimate Under Maximum Salary Cap of $109,200,000	$24,483,000
Estimate Over Minimum Salary Cap of $80,700,000	$4,017,000
Current Bank Account	$19,058,412
Projected Bank Account	$31,840,479

Pro Players Salaries
Jeff Skinner	$9,000,000 (1)
-Salary Average :	$9,000,000
Timo Meier	$8,800,000 (1)
-Salary Average :	$8,800,000
Andrei Kuzmenko	$7,600,000 (3)
-Salary Average :	$7,600,000
Conor Garland	$7,000,000 (3)
-Salary Average :	$7,000,000
Blake Coleman	$7,000,000 (3)
-Salary Average :	$7,000,000
Brandon Montour	$5,893,000 (4)
-Salary Average :	$5,893,000
Petr Mrazek	$4,500,000 (3)
-Salary Average :	$4,500,000
Jake Allen	$4,000,000 (2)
-Salary Average :	$4,000,000
Jonas Siegenthaler	$3,820,000 (2)
-Salary Average :	$3,820,000
Brandon Saad	$3,600,000 (1)
-Salary Average :	$3,600,000
Jack McBain	$3,140,000 (3)
-Salary Average :	$3,140,000
Nick Bjugstad	$3,070,000 (4)
-Salary Average :	$3,070,000
Jonathan Toews	$3,000,000 (1)
-Salary Average :	$3,000,000
Tanner Jeannot	$2,665,000 (1)
-Salary Average :	$2,665,000
Mason Appleton	$2,510,000 (2)
-Salary Average :	$2,510,000
Dmitry Orlov	$2,500,000 (2)
-Salary Average :	$2,500,000
Michael Rasmussen	$2,000,000 (2)
-Salary Average :	$2,000,000
Alex Turcotte	$1,844,000 (2)
-Salary Average :	$1,844,000
Ben Hutton	$975,000 (1)
-Salary Average :	$975,000
Zeev Buium	$900,000 (3)
-Salary Average :	$0
Henry Thrun	$900,000 (1)
-Salary Average :	$650,000
Total Pro Players	21
Salary Commitment
Year 2026 : $84,717,000
Year 2027 : $55,777,000
Year 2028 : $39,103,000
Year 2029 : $8,963,000
Salary Average Commitment
Year 2026 : $83,567,000
Year 2027 : $54,877,000
Year 2028 : $38,203,000
Year 2029 : $8,963,000
Salary Cap with 1 Way Contract
Year 2026 : $84,717,000
Year 2027 : $55,777,000
Year 2028 : $39,103,000
Year 2029 : $8,963,000

Farm Players Salaries
Miles Wood	$200,000 (2)
Salary Average :	$200,000
Juuso Valimaki	$168,650 (3)
Salary Average :	$168,650
Kailer Yamamoto	$119,550 (1)
Salary Average :	$119,550
Sam Lafferty	$112,750 (2)
Salary Average :	$112,750
Elias D. Pettersson (Out of Payroll)	$77,250 (2)
Salary Average :	$77,250
Akira Schmid	$55,000 (1)
Salary Average :	$55,000
Adam Boqvist	$52,600 (1)
Salary Average :	$52,600
Steven Santini	$48,750 (1)
Salary Average :	$48,750
Georgii Merkulov	$48,045 (1)
Salary Average :	$48,045
Samuel Fagemo	$47,835 (1)
Salary Average :	$47,835
Arthur Kaliyev	$47,065 (1)
Salary Average :	$47,065
Owen Beck	$46,100 (1)
Salary Average :	$46,100
Jared Davidson	$45,000 (1)
Salary Average :	$32,500
Lleyton Moore	$45,000 (1)
Salary Average :	$32,500
Ethan Samson	$45,000 (1)
Salary Average :	$32,500
Jack Devine	$45,000 (3)
Salary Average :	$0
David Reinbacher	$45,000 (1)
Salary Average :	$32,500
Caedan Bankier	$45,000 (1)
Salary Average :	$32,500
Ivan Ryabkin	$45,000 (3)
Salary Average :	$0
Talyn Boyko	$45,000 (2)
Salary Average :	$45,000
Marcel Marcel	$45,000 (1)
Salary Average :	$32,500
Trent Miner	$45,000 (1)
Salary Average :	$32,500
Matthew Seminoff	$45,000 (1)
Salary Average :	$32,500
Luke Haymes	$45,000 (3)
Salary Average :	$0
Mattias Havelid	$45,000 (3)
Salary Average :	$0
Tucker Robertson	$45,000 (1)
Salary Average :	$32,500
Quinton Burns	$45,000 (3)
Salary Average :	$0
Riley Heidt	$45,000 (3)
Salary Average :	$0
Simon Robertsson	$45,000 (2)
Salary Average :	$45,000
Ty Nelson	$45,000 (2)
Salary Average :	$45,000
Amir Miftakhov	$45,000 (3)
Salary Average :	$0
Damian Clara	$45,000 (2)
Salary Average :	$45,000
Joel Nystrom	$45,000 (3)
Salary Average :	$0
Jaret Anderson-Dolan	$44,300 (1)
Salary Average :	$44,300
Hunter McKown	$40,000 (2)
Salary Average :	$40,000
Olle Lycksell	$38,750 (4)
Salary Average :	$38,750
Total Farm Players	36
Salary Commitment
Year 2026 : $2,091,645
Year 2027 : $1,177,400
Year 2028 : $567,400
Year 2029 : $38,750
Salary Average Commitment
Year 2026 : $1,619,145
Year 2027 : $817,400
Year 2028 : $207,400
Year 2029 : $38,750

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	8000 - $119 - 6 995 - 87,43%
Level 2:	6667 - $71 - 5 583 - 83,74%
Level 3:	2667 - $46 - 2 316 - 86,85%
Level 4:	5333 - $35 - 4 623 - 86,68%
Luxury :	1333 - $214 - 1 205 - 90,37%
Total Capacity :	24000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 950 - 97,48%
Farm Level 2:	1000 - $15 - 1 000 - 99,97%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	20 721 - 86,34%
Average Income per Game	$2,614,759
Year to Date Revenue	$15,688,556
Farm
Home Games Left	35
Average Attendance - %	2 949 - 98,31%
Average Income per Game	$104,034
Year to Date Revenue	$624,206
Expense
Pro Players Total Salaries	$109,182,000
Farm Players Total Salaries	$1,298,700
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,380,654
Farm Year To Date Expenses	$490,296
Pro Salary Cap To Date	$15,662,076
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$94,131,336
Farm Estimated Season Revenue	$3,641,202
Pro Remaining Season Days	143
Pro Expenses Per Days	$683,725
Pro Estimated Expenses	$97,772,675
Farm Remaining Season Days	143
Farm Expenses Per Days	$19,753
Farm Estimated Expenses	$2,824,679
Estimated Season Expenses	$100,597,354
Season Salary Cap	$109,182,000
Estimate Under Maximum Salary Cap of $109,200,000	$18,000
Estimate Over Minimum Salary Cap of $80,700,000	$28,482,000
Current Bank Account	$4,455,217
Projected Bank Account	$1,630,401

Pro Players Salaries
Auston Matthews	$13,250,000 (2)
-Salary Average :	$13,250,000
Connor Hellebuyck	$10,700,000 (3)
-Salary Average :	$10,700,000
Mitch Marner	$10,250,000 (2)
-Salary Average :	$10,250,000
John Carlson	$9,539,000 (4)
-Salary Average :	$9,539,000
Shea Theodore	$7,255,000 (4)
-Salary Average :	$7,255,000
Tom Wilson	$6,970,000 (4)
-Salary Average :	$6,970,000
MacKenzie Weegar	$6,250,000 (2)
-Salary Average :	$6,250,000
Pierre-Luc Dubois	$5,917,000 (2)
-Salary Average :	$5,917,000
Phillip Danault	$5,852,000 (3)
-Salary Average :	$5,852,000
Chandler Stephenson	$5,660,000 (2)
-Salary Average :	$5,660,000
Patrick Kane	$5,000,000 (1)
-Salary Average :	$5,000,000
Evander Kane	$4,935,000 (3)
-Salary Average :	$4,935,000
Eetu Luostarinen	$3,998,000 (3)
-Salary Average :	$3,998,000
Adam Lowry	$3,919,000 (3)
-Salary Average :	$3,919,000
Jamie Oleksiak	$3,162,000 (3)
-Salary Average :	$3,162,000
Jalen Chatfield	$2,000,000 (2)
-Salary Average :	$2,000,000
Daniil Miromanov	$1,100,000 (3)
-Salary Average :	$1,100,000
Anthony Stolarz	$950,000 (1)
-Salary Average :	$0
Tyler Kleven	$900,000 (1)
-Salary Average :	$650,000
Mathieu Olivier	$800,000 (1)
-Salary Average :	$650,000
Jonah Gadjovich	$775,000 (2)
-Salary Average :	$775,000
Total Pro Players	21
Salary Commitment
Year 2026 : $109,182,000
Year 2027 : $101,532,000
Year 2028 : $57,430,000
Year 2029 : $23,764,000
Salary Average Commitment
Year 2026 : $107,832,000
Year 2027 : $101,532,000
Year 2028 : $57,430,000
Year 2029 : $23,764,000
Salary Cap with 1 Way Contract
Year 2026 : $109,182,000
Year 2027 : $101,532,000
Year 2028 : $57,430,000
Year 2029 : $23,764,000

Farm Players Salaries
Callum Tung	$90,000 (3)
Salary Average :	$90,000
Jet Greaves	$80,000 (1)
Salary Average :	$32,500
Cameron Butler	$75,000 (1)
Salary Average :	$75,000
Marc Gatcomb	$73,600 (3)
Salary Average :	$73,600
Dennis Hildeby	$65,600 (2)
Salary Average :	$65,600
Mike Benning	$60,000 (2)
Salary Average :	$60,000
Ilya Solovyov (Out of Payroll)	$54,700 (2)
Salary Average :	$54,700
Jack Studnicka (Out of Payroll)	$52,900 (1)
Salary Average :	$52,900
Cameron Whitehead	$46,250 (3)
Salary Average :	$46,250
Carter Gylander	$46,250 (1)
Salary Average :	$46,250
Jalen Luypen	$45,500 (2)
Salary Average :	$45,500
Axel Sandin-Pellikka	$45,000 (3)
Salary Average :	$0
Danil Zhilkin	$45,000 (1)
Salary Average :	$32,500
Gavin White	$45,000 (2)
Salary Average :	$45,000
Jacob Melanson	$45,000 (1)
Salary Average :	$32,500
Mackie Samoskevich	$45,000 (1)
Salary Average :	$45,000
Max Shabanov	$45,000 (3)
Salary Average :	$0
Turner Ottenbreit	$45,000 (2)
Salary Average :	$45,000
Tye Felhaber	$45,000 (1)
Salary Average :	$32,500
Aidan Fulp	$43,500 (2)
Salary Average :	$43,500
Philip Kemp	$42,500 (2)
Salary Average :	$42,500
Riley McKay	$40,500 (2)
Salary Average :	$40,500
Daniel D'Amato	$40,000 (1)
Salary Average :	$32,500
Vincent Sevigny	$40,000 (1)
Salary Average :	$40,000
Isaak Phillips	$37,500 (2)
Salary Average :	$37,500
Philippe Daoust	$37,500 (1)
Salary Average :	$37,500
Jacob Gaucher	$37,500 (1)
Salary Average :	$37,500
Connor Mackey (Out of Payroll)	$37,500 (2)
Salary Average :	$37,500
Ryan Lomberg	$37,500 (2)
Salary Average :	$37,500
Total Farm Players	29
Salary Commitment
Year 2026 : $1,443,800
Year 2027 : $854,650
Year 2028 : $299,850
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,261,300
Year 2027 : $764,650
Year 2028 : $209,850
Year 2029 : $0

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	7000 - $120 - 6 691 - 95,58%
Level 2:	5834 - $70 - 5 678 - 97,33%
Level 3:	2333 - $50 - 2 274 - 97,45%
Level 4:	4666 - $40 - 4 560 - 97,73%
Luxury :	1167 - $225 - 1 135 - 97,29%
Total Capacity :	21000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1 537 - 76,86%
Farm Level 2:	1000 - $20 - 799 - 79,89%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	35
Average Attendance - %	20 338 - 96,85%
Average Income per Game	$2,610,306
Year to Date Revenue	$18,272,139
Farm
Home Games Left	34
Average Attendance - %	2 336 - 77,87%
Average Income per Game	$96,829
Year to Date Revenue	$677,800
Expense
Pro Players Total Salaries	$108,880,000
Farm Players Total Salaries	$1,506,450
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$16,264,188
Farm Year To Date Expenses	$359,153
Pro Salary Cap To Date	$15,545,628
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$91,360,695
Farm Estimated Season Revenue	$3,292,171
Pro Remaining Season Days	143
Pro Expenses Per Days	$681,916
Pro Estimated Expenses	$97,513,988
Farm Remaining Season Days	143
Farm Expenses Per Days	$15,009
Farm Estimated Expenses	$2,146,287
Estimated Season Expenses	$99,660,275
Season Salary Cap	$108,880,000
Estimate Under Maximum Salary Cap of $109,200,000	$320,000
Estimate Over Minimum Salary Cap of $80,700,000	$28,180,000
Current Bank Account	$73,202,125
Projected Bank Account	$68,194,716

Pro Players Salaries
Artemi Panarin	$10,795,000 (4)
-Salary Average :	$10,795,000
Robert Thomas	$9,953,000 (4)
-Salary Average :	$9,953,000
Roman Josi	$9,471,000 (2)
-Salary Average :	$9,471,000
Logan Thompson	$8,503,000 (4)
-Salary Average :	$8,503,000
Mikhail Sergachev	$8,500,000 (2)
-Salary Average :	$8,500,000
Brayden Point	$8,290,000 (4)
-Salary Average :	$8,290,000
Jake Guentzel	$6,000,000 (1)
-Salary Average :	$6,000,000
Adrian Kempe	$5,500,000 (1)
-Salary Average :	$5,500,000
Mason Marchment	$5,126,000 (3)
-Salary Average :	$5,126,000
Brett Pesce	$4,906,000 (3)
-Salary Average :	$4,906,000
Anthony Cirelli	$4,847,000 (2)
-Salary Average :	$4,847,000
Rasmus Andersson	$4,550,000 (2)
-Salary Average :	$4,550,000
Simon Nemec	$4,489,000 (3)
-Salary Average :	$4,489,000
Tyler Bertuzzi	$4,100,000 (3)
-Salary Average :	$4,100,000
Shayne Gostisbehere	$2,600,000 (3)
-Salary Average :	$650,000
Casey DeSmith	$2,100,000 (3)
-Salary Average :	$2,100,000
Frederick Gaudreau	$2,100,000 (1)
-Salary Average :	$2,100,000
Mattias Janmark	$1,550,000 (3)
-Salary Average :	$1,550,000
Bobby McMann	$1,300,000 (2)
-Salary Average :	$1,300,000
Matt Grzelcyk	$1,100,000 (4)
-Salary Average :	$1,100,000
Noah Juulsen	$1,100,000 (3)
-Salary Average :	$1,100,000
Joel Kiviranta	$1,100,000 (4)
-Salary Average :	$1,100,000
Ivan Demidov	$900,000 (3)
-Salary Average :	$0
Total Pro Players	23
Salary Commitment
Year 2026 : $108,880,000
Year 2027 : $95,280,000
Year 2028 : $66,612,000
Year 2029 : $39,741,000
Salary Average Commitment
Year 2026 : $106,030,000
Year 2027 : $92,430,000
Year 2028 : $63,762,000
Year 2029 : $39,741,000
Salary Cap with 1 Way Contract
Year 2026 : $108,880,000
Year 2027 : $95,280,000
Year 2028 : $66,612,000
Year 2029 : $39,741,000

Farm Players Salaries
Philipp Kurashev	$122,400 (2)
Salary Average :	$122,400
Sawyer Boulton	$55,000 (3)
Salary Average :	$55,000
Remi Poirier	$55,000 (1)
Salary Average :	$32,500
Jackson Parsons	$55,000 (4)
Salary Average :	$55,000
Isaac Poulter	$55,000 (1)
Salary Average :	$32,500
Matthew Strome	$55,000 (3)
Salary Average :	$55,000
Kevin Reidler	$55,000 (4)
Salary Average :	$55,000
Hudson Fasching	$55,000 (3)
Salary Average :	$55,000
Jarred Tinordi	$55,000 (4)
Salary Average :	$55,000
Cole Reinhardt	$52,800 (3)
Salary Average :	$52,800
Dennis Cholowski	$50,000 (3)
Salary Average :	$50,000
Zach Aston-Reese	$50,000 (3)
Salary Average :	$50,000
Spencer Smallman	$47,500 (3)
Salary Average :	$47,500
Mitchell Stephens	$47,500 (3)
Salary Average :	$47,500
Atley Calvert	$47,500 (3)
Salary Average :	$47,500
Montana Onyebuchi	$46,250 (3)
Salary Average :	$46,250
Jakub Rychlovsky	$45,000 (2)
Salary Average :	$45,000
Hunter Skinner	$45,000 (3)
Salary Average :	$45,000
Austin Strand	$45,000 (1)
Salary Average :	$32,500
Pierrick Dube	$45,000 (1)
Salary Average :	$32,500
Riley Duran	$45,000 (1)
Salary Average :	$32,500
Mikael Diotte	$45,000 (3)
Salary Average :	$0
Ryan Hofer	$45,000 (3)
Salary Average :	$0
Taige Harding	$45,000 (3)
Salary Average :	$0
Georgi Romanov	$45,000 (1)
Salary Average :	$32,500
Josiah Slavin	$40,000 (2)
Salary Average :	$40,000
Jett Jones	$40,000 (2)
Salary Average :	$40,000
Tristan Allard	$40,000 (2)
Salary Average :	$40,000
Daylan Kuefler	$40,000 (2)
Salary Average :	$40,000
Yaniv Perets	$37,500 (3)
Salary Average :	$37,500
Total Farm Players	30
Salary Commitment
Year 2026 : $1,506,450
Year 2027 : $1,216,450
Year 2028 : $889,050
Year 2029 : $165,000
Salary Average Commitment
Year 2026 : $1,276,450
Year 2027 : $1,081,450
Year 2028 : $754,050
Year 2029 : $165,000

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6667 - $90 - 6 654 - 99,80%
Level 2:	5556 - $70 - 5 525 - 99,45%
Level 3:	2222 - $50 - 2 198 - 98,91%
Level 4:	4444 - $36 - 4 409 - 99,21%
Luxury :	1111 - $210 - 1 111 - 99,95%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $38 - 1 546 - 77,30%
Farm Level 2:	1000 - $22 - 751 - 75,05%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	19 896 - 99,48%
Average Income per Game	$2,216,231
Year to Date Revenue	$13,297,383
Farm
Home Games Left	35
Average Attendance - %	2 297 - 76,55%
Average Income per Game	$94,074
Year to Date Revenue	$564,442
Expense
Pro Players Total Salaries	$100,231,000
Farm Players Total Salaries	$1,582,750
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,062,500
Pro Year To Date Expenses	$15,121,054
Farm Year To Date Expenses	$514,896
Pro Salary Cap To Date	$14,402,494
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$79,784,298
Farm Estimated Season Revenue	$3,292,578
Pro Remaining Season Days	143
Pro Expenses Per Days	$630,126
Pro Estimated Expenses	$90,108,018
Farm Remaining Season Days	143
Farm Expenses Per Days	$21,454
Farm Estimated Expenses	$3,067,922
Estimated Season Expenses	$93,175,940
Season Salary Cap	$103,293,500
Estimate Under Maximum Salary Cap of $109,200,000	$5,906,500
Estimate Over Minimum Salary Cap of $80,700,000	$22,593,500
Current Bank Account	$23,092,000
Projected Bank Account	$12,992,936

Pro Players Salaries
Pavel Zacha	$11,000,000 (4)
-Salary Average :	$11,000,000
Neal Pionk	$10,000,000 (4)
-Salary Average :	$10,000,000
Mikael Granlund	$10,000,000 (4)
-Salary Average :	$10,000,000
Karel Vejmelka	$9,500,000 (4)
-Salary Average :	$9,500,000
Marcus Pettersson	$8,500,000 (4)
-Salary Average :	$8,500,000
Jake McCabe	$8,000,000 (4)
-Salary Average :	$8,000,000
Luke Evangelista	$6,463,000 (3)
-Salary Average :	$6,463,000
Yegor Sharangovich	$6,000,000 (4)
-Salary Average :	$6,000,000
Casey Mittelstadt	$5,534,000 (3)
-Salary Average :	$5,534,000
Fabian Zetterlund	$5,013,000 (4)
-Salary Average :	$5,013,000
Ryan Lindgren	$4,900,000 (3)
-Salary Average :	$4,900,000
Tye Kartye	$2,928,000 (4)
-Salary Average :	$2,928,000
Jonatan Berggren	$1,919,000 (1)
-Salary Average :	$1,919,000
Adam Klapka	$1,561,000 (3)
-Salary Average :	$1,561,000
Colin Blackwell	$1,500,000 (4)
-Salary Average :	$1,500,000
Scott Perunovich	$1,484,000 (2)
-Salary Average :	$1,484,000
Marcus Johansson	$1,100,000 (1)
-Salary Average :	$650,000
Marc McLaughlin	$1,029,000 (2)
-Salary Average :	$1,029,000
Charlie Lindgren	$1,000,000 (4)
-Salary Average :	$1,000,000
Brandon Scanlin	$1,000,000 (1)
-Salary Average :	$1,000,000
Artem Grushnikov	$900,000 (1)
-Salary Average :	$650,000
Arttu Hyry	$900,000 (2)
-Salary Average :	$900,000
Total Pro Players	22
Salary Commitment
Year 2026 : $100,231,000
Year 2027 : $95,312,000
Year 2028 : $91,899,000
Year 2029 : $73,441,000
Salary Average Commitment
Year 2026 : $99,531,000
Year 2027 : $95,312,000
Year 2028 : $91,899,000
Year 2029 : $73,441,000
Salary Cap with 1 Way Contract
Year 2026 : $100,231,000
Year 2027 : $95,312,000
Year 2028 : $91,899,000
Year 2029 : $73,441,000

Farm Players Salaries
Wilmer Skoog	$67,500 (2)
Salary Average :	$67,500
Kyle McDonald	$59,000 (2)
Salary Average :	$59,000
Alex Gagne	$50,000 (4)
Salary Average :	$50,000
Tyson Kozak	$50,000 (1)
Salary Average :	$32,500
Nikita Chibrikov	$45,000 (1)
Salary Average :	$45,000
Ole Bjorgvik-Holm	$45,000 (2)
Salary Average :	$45,000
Gavin Brindley	$45,000 (2)
Salary Average :	$45,000
Hunter Brzustewicz	$45,000 (2)
Salary Average :	$45,000
Julian Lutz	$45,000 (2)
Salary Average :	$45,000
Jacob Julien	$45,000 (3)
Salary Average :	$0
Liam Ohgren	$45,000 (2)
Salary Average :	$45,000
Kalle Vaisanen	$45,000 (3)
Salary Average :	$0
Matthew Maggio	$45,000 (1)
Salary Average :	$45,000
Matyas Sapovaliv	$45,000 (2)
Salary Average :	$45,000
Kirill Gerasimyuk	$45,000 (3)
Salary Average :	$0
Stanislav Svozil	$45,000 (1)
Salary Average :	$32,500
Oscar Eklind	$45,000 (2)
Salary Average :	$45,000
Berkly Catton	$45,000 (3)
Salary Average :	$0
Tyler Boucher	$45,000 (1)
Salary Average :	$32,500
Owen Allard	$45,000 (3)
Salary Average :	$0
Rutger McGroarty	$45,000 (2)
Salary Average :	$45,000
Ty Gallagher	$45,000 (2)
Salary Average :	$45,000
Zac Funk	$45,000 (2)
Salary Average :	$45,000
Trevor Connelly	$45,000 (3)
Salary Average :	$0
Viliam Kmec	$45,000 (3)
Salary Average :	$45,000
Adam Sykora	$45,000 (1)
Salary Average :	$32,500
Jakub Malek	$45,000 (3)
Salary Average :	$0
Cameron Berg	$45,000 (3)
Salary Average :	$0
Artem Duda	$40,000 (3)
Salary Average :	$40,000
Albert Johansson	$40,000 (4)
Salary Average :	$40,000
Braden Doyle	$40,000 (1)
Salary Average :	$40,000
Wyatt Newpower	$40,000 (1)
Salary Average :	$40,000
Devon Levi	$40,000 (4)
Salary Average :	$40,000
Nikita Alexandrov	$38,750 (1)
Salary Average :	$38,750
Vyacheslav Buteyets	$37,500 (3)
Salary Average :	$37,500
Total Farm Players	35
Salary Commitment
Year 2026 : $1,582,750
Year 2027 : $1,189,000
Year 2028 : $612,500
Year 2029 : $130,000
Salary Average Commitment
Year 2026 : $1,167,750
Year 2027 : $829,000
Year 2028 : $252,500
Year 2029 : $130,000

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $125 - 6 000 - 100,00%
Level 2:	5000 - $88 - 4 600 - 91,99%
Level 3:	2000 - $63 - 1 655 - 82,74%
Level 4:	4000 - $51 - 3 367 - 84,18%
Luxury :	1000 - $220 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 928 - 96,40%
Farm Level 2:	1000 - $20 - 782 - 78,24%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	35
Average Attendance - %	16 622 - 92,34%
Average Income per Game	$2,459,636
Year to Date Revenue	$17,217,451
Farm
Home Games Left	34
Average Attendance - %	2 710 - 90,35%
Average Income per Game	$103,911
Year to Date Revenue	$727,375
Expense
Pro Players Total Salaries	$84,493,000
Farm Players Total Salaries	$1,777,800
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,281,626
Farm Year To Date Expenses	$401,439
Pro Salary Cap To Date	$12,137,914
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$86,087,255
Farm Estimated Season Revenue	$3,532,964
Pro Remaining Season Days	143
Pro Expenses Per Days	$511,934
Pro Estimated Expenses	$73,206,562
Farm Remaining Season Days	143
Farm Expenses Per Days	$16,634
Farm Estimated Expenses	$2,378,662
Estimated Season Expenses	$75,585,224
Season Salary Cap	$84,493,000
Estimate Under Maximum Salary Cap of $109,200,000	$24,707,000
Estimate Over Minimum Salary Cap of $80,700,000	$3,793,000
Current Bank Account	$17,974,346
Projected Bank Account	$32,009,341

Pro Players Salaries
William Eklund	$7,477,000 (3)
-Salary Average :	$7,477,000
Jake DeBrusk	$7,200,000 (4)
-Salary Average :	$7,200,000
Brent Burns	$6,200,000 (3)
-Salary Average :	$6,200,000
Dan Vladar	$6,058,000 (4)
-Salary Average :	$6,058,000
Ridly Greig	$5,103,000 (3)
-Salary Average :	$5,103,000
Simon Holmstrom	$4,928,000 (1)
-Salary Average :	$4,928,000
Simon Edvinsson	$4,839,000 (2)
-Salary Average :	$4,839,000
Carter Hart	$3,979,000 (1)
-Salary Average :	$3,979,000
Evan Rodrigues	$3,900,000 (2)
-Salary Average :	$3,900,000
Bowen Byram	$3,850,000 (2)
-Salary Average :	$3,850,000
Charle-Edouard D'Astous	$3,400,000 (4)
-Salary Average :	$3,400,000
Alex Nylander	$3,279,000 (2)
-Salary Average :	$3,279,000
Emil Lilleberg	$3,080,000 (2)
-Salary Average :	$3,080,000
Taylor Ward	$3,000,000 (2)
-Salary Average :	$3,000,000
Philip Broberg	$2,879,000 (1)
-Salary Average :	$2,879,000
Yegor Chinakhov	$2,753,000 (1)
-Salary Average :	$2,753,000
Daniil Tarasov	$1,964,000 (2)
-Salary Average :	$1,964,000
Jesperi Kotkaniemi	$1,704,000 (1)
-Salary Average :	$1,704,000
Adam Edstrom	$1,700,000 (1)
-Salary Average :	$1,700,000
Dmitri Voronkov	$900,000 (1)
-Salary Average :	$650,000
Arseny Gritsyuk	$900,000 (3)
-Salary Average :	$900,000
Alexandre Texier	$900,000 (1)
-Salary Average :	$650,000
Marco Kasper	$900,000 (1)
-Salary Average :	$650,000
Artyom Levshunov	$900,000 (2)
-Salary Average :	$900,000
Alexander Nikishin	$900,000 (3)
-Salary Average :	$0
Adam Fantilli	$900,000 (1)
-Salary Average :	$650,000
Jackson LaCombe	$900,000 (1)
-Salary Average :	$650,000
Total Pro Players	27
Salary Commitment
Year 2026 : $84,493,000
Year 2027 : $62,050,000
Year 2028 : $37,238,000
Year 2029 : $16,658,000
Salary Average Commitment
Year 2026 : $82,343,000
Year 2027 : $61,150,000
Year 2028 : $36,338,000
Year 2029 : $16,658,000
Salary Cap with 1 Way Contract
Year 2026 : $84,493,000
Year 2027 : $62,050,000
Year 2028 : $37,238,000
Year 2029 : $16,658,000

Farm Players Salaries
Adam Wilsby	$90,050 (1)
Salary Average :	$90,050
Leevi Merilainen	$71,500 (3)
Salary Average :	$71,500
Riley Mercer	$46,250 (3)
Salary Average :	$46,250
Tomas Suchanek	$46,250 (3)
Salary Average :	$46,250
Hampton Slukynsky	$45,000 (3)
Salary Average :	$0
Carl Lindbom	$45,000 (2)
Salary Average :	$45,000
Anton Wahlberg	$45,000 (2)
Salary Average :	$45,000
Amadeus Lombardi	$45,000 (1)
Salary Average :	$32,500
Dylan Roobroeck	$45,000 (2)
Salary Average :	$45,000
Frederic Brunet	$45,000 (1)
Salary Average :	$32,500
Ivan Miroshnichenko	$45,000 (1)
Salary Average :	$32,500
Dans Locmelis	$45,000 (3)
Salary Average :	$0
David Edstrom	$45,000 (3)
Salary Average :	$0
Jakub Brabenec	$45,000 (1)
Salary Average :	$32,500
Dylan Hryckowian	$45,000 (3)
Salary Average :	$0
Jesse Pulkkinen	$45,000 (2)
Salary Average :	$45,000
Gracyn Sawchyn	$45,000 (3)
Salary Average :	$0
Igor Chernyshov	$45,000 (3)
Salary Average :	$0
Isaac Howard	$45,000 (3)
Salary Average :	$0
Juraj Pekarcik	$45,000 (3)
Salary Average :	$0
Marek Alscher	$45,000 (2)
Salary Average :	$45,000
Max Sasson	$45,000 (1)
Salary Average :	$45,000
Topias Vilen	$45,000 (1)
Salary Average :	$32,500
Tyson Jugnauth	$45,000 (3)
Salary Average :	$45,000
Sandis Vilmanis	$45,000 (2)
Salary Average :	$45,000
Ryan Chesley	$45,000 (3)
Salary Average :	$0
William Stromgren	$45,000 (1)
Salary Average :	$32,500
Quinn Hutson	$45,000 (3)
Salary Average :	$0
Tyson Hinds	$45,000 (1)
Salary Average :	$32,500
Noah Powell	$45,000 (3)
Salary Average :	$0
Nikke Kokko	$45,000 (2)
Salary Average :	$45,000
Sasha Pastujov	$45,000 (1)
Salary Average :	$32,500
Otto Stenberg	$45,000 (2)
Salary Average :	$45,000
Ondrej Becher	$45,000 (2)
Salary Average :	$45,000
Marc-Andre Gaudet	$45,000 (3)
Salary Average :	$0
Lukas Dragicevic	$45,000 (3)
Salary Average :	$0
Nikita Prishchepov	$45,000 (3)
Salary Average :	$45,000
Lukas Cormier	$38,750 (2)
Salary Average :	$38,750
Total Farm Players	38
Salary Commitment
Year 2026 : $1,777,800
Year 2027 : $1,282,750
Year 2028 : $839,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,092,800
Year 2027 : $697,750
Year 2028 : $254,000
Year 2029 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	7000 - $123 - 6 724 - 96,06%
Level 2:	5834 - $71 - 5 500 - 94,28%
Level 3:	2333 - $47 - 2 269 - 97,24%
Level 4:	4666 - $30 - 4 577 - 98,10%
Luxury :	1167 - $212 - 1 137 - 97,44%
Total Capacity :	21000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $29 - 1 977 - 98,87%
Farm Level 2:	1000 - $13 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	35
Average Attendance - %	20 208 - 96,23%
Average Income per Game	$2,536,919
Year to Date Revenue	$17,758,430
Farm
Home Games Left	34
Average Attendance - %	2 977 - 99,25%
Average Income per Game	$87,932
Year to Date Revenue	$615,523
Expense
Pro Players Total Salaries	$77,873,000
Farm Players Total Salaries	$1,378,750
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,500,000
Pro Year To Date Expenses	$11,399,712
Farm Year To Date Expenses	$337,548
Pro Salary Cap To Date	$11,256,000
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$88,792,150
Farm Estimated Season Revenue	$2,989,683
Pro Remaining Season Days	143
Pro Expenses Per Days	$472,293
Pro Estimated Expenses	$67,537,899
Farm Remaining Season Days	143
Farm Expenses Per Days	$14,244
Farm Estimated Expenses	$2,036,892
Estimated Season Expenses	$69,574,791
Season Salary Cap	$84,373,000
Estimate Under Maximum Salary Cap of $109,200,000	$24,827,000
Estimate Over Minimum Salary Cap of $80,700,000	$3,673,000
Current Bank Account	$46,507,037
Projected Bank Account	$68,714,079

Pro Players Salaries
Anze Kopitar	$8,000,000 (1)
-Salary Average :	$8,000,000
Pavel Buchnevich	$7,825,000 (2)
-Salary Average :	$7,825,000
John Gibson	$6,400,000 (1)
-Salary Average :	$6,400,000
Nick Foligno	$5,275,000 (3)
-Salary Average :	$5,275,000
Marcus Foligno	$5,275,000 (3)
-Salary Average :	$5,275,000
Luke Schenn	$5,000,000 (1)
-Salary Average :	$5,000,000
Mats Zuccarello	$5,000,000 (3)
-Salary Average :	$5,000,000
Jacob Trouba	$4,997,000 (3)
-Salary Average :	$4,997,000
Will Cuylle	$4,478,000 (2)
-Salary Average :	$4,478,000
Ryan Hartman	$4,375,000 (3)
-Salary Average :	$4,375,000
Trevor Moore	$4,200,000 (1)
-Salary Average :	$4,200,000
Nino Niederreiter	$4,000,000 (1)
-Salary Average :	$4,000,000
Scott Mayfield	$3,500,000 (1)
-Salary Average :	$3,500,000
Braden Schneider	$3,248,000 (2)
-Salary Average :	$3,248,000
Cutter Gauthier	$900,000 (2)
-Salary Average :	$900,000
Jacob Fowler	$900,000 (2)
-Salary Average :	$900,000
Jimmy Snuggerud	$900,000 (3)
-Salary Average :	$0
Matt Coronato	$900,000 (1)
-Salary Average :	$650,000
Maveric Lamoureux	$900,000 (2)
-Salary Average :	$900,000
Matthew Schaefer	$900,000 (3)
-Salary Average :	$0
Beckett Sennecke	$900,000 (2)
-Salary Average :	$900,000
Total Pro Players	21
Salary Commitment
Year 2026 : $77,873,000
Year 2027 : $45,873,000
Year 2028 : $26,722,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $75,823,000
Year 2027 : $44,073,000
Year 2028 : $24,922,000
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $77,873,000
Year 2027 : $45,873,000
Year 2028 : $26,722,000
Year 2029 : $0

Farm Players Salaries
Taylor Raddysh	$100,000 (3)
Salary Average :	$100,000
Jonny Brodzinski	$60,000 (2)
Salary Average :	$60,000
Luke Cavallin	$46,250 (2)
Salary Average :	$46,250
Etienne Morin	$45,000 (3)
Salary Average :	$0
Cam Lund	$45,000 (2)
Salary Average :	$45,000
Ayrton Martino	$45,000 (3)
Salary Average :	$0
Ben Kindel	$45,000 (3)
Salary Average :	$0
Dalibor Dvorsky	$45,000 (2)
Salary Average :	$45,000
Brian Halonen	$45,000 (1)
Salary Average :	$45,000
Eetu Liukas	$45,000 (1)
Salary Average :	$32,500
Florian Xhekaj	$45,000 (2)
Salary Average :	$45,000
Gabriel Szturc	$45,000 (2)
Salary Average :	$45,000
Harrison Brunicke	$45,000 (2)
Salary Average :	$45,000
Ryan Fanti	$45,000 (2)
Salary Average :	$45,000
Luke Krys	$45,000 (2)
Salary Average :	$45,000
Liam McLinskey	$45,000 (3)
Salary Average :	$0
Michael Brandsegg-Nygard	$45,000 (3)
Salary Average :	$0
Reid Schaefer	$45,000 (1)
Salary Average :	$32,500
Oliver Bonk	$45,000 (3)
Salary Average :	$0
Reece Vitelli	$45,000 (2)
Salary Average :	$45,000
Ryan Ufko	$45,000 (2)
Salary Average :	$45,000
Sam Dickinson	$45,000 (3)
Salary Average :	$0
Bradly Nadeau	$45,000 (2)
Salary Average :	$45,000
Cooper Walker	$42,500 (2)
Salary Average :	$42,500
Dryden Hunt	$40,000 (2)
Salary Average :	$40,000
Chris Wagner	$40,000 (2)
Salary Average :	$40,000
Riley Bezeau	$37,500 (2)
Salary Average :	$37,500
Jeremie Poirier	$37,500 (2)
Salary Average :	$37,500
Samuel Bitten	$37,500 (2)
Salary Average :	$37,500
Owen Sillinger	$37,500 (1)
Salary Average :	$32,500
Total Farm Players	30
Salary Commitment
Year 2026 : $1,378,750
Year 2027 : $1,206,250
Year 2028 : $415,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,033,750
Year 2027 : $891,250
Year 2028 : $100,000
Year 2029 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6333 - $107 - 6 329 - 99,94%
Level 2:	5278 - $82 - 5 013 - 94,98%
Level 3:	2111 - $50 - 1 942 - 91,97%
Level 4:	4222 - $40 - 3 696 - 87,54%
Luxury :	1056 - $227 - 1 056 - 100,00%
Total Capacity :	19000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $30 - 1 955 - 97,74%
Farm Level 2:	1000 - $20 - 772 - 77,15%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	18 036 - 94,92%
Average Income per Game	$2,413,758
Year to Date Revenue	$14,482,550
Farm
Home Games Left	35
Average Attendance - %	2 726 - 90,88%
Average Income per Game	$98,754
Year to Date Revenue	$592,524
Expense
Pro Players Total Salaries	$99,392,000
Farm Players Total Salaries	$1,093,945
Coaches Total Salaries	$5,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,786,280
Farm Year To Date Expenses	$439,293
Pro Salary Cap To Date	$14,200,833
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$86,895,300
Farm Estimated Season Revenue	$3,456,390
Pro Remaining Season Days	143
Pro Expenses Per Days	$613,126
Pro Estimated Expenses	$87,677,018
Farm Remaining Season Days	143
Farm Expenses Per Days	$18,527
Farm Estimated Expenses	$2,649,361
Estimated Season Expenses	$90,326,379
Season Salary Cap	$99,392,000
Estimate Under Maximum Salary Cap of $109,200,000	$9,808,000
Estimate Over Minimum Salary Cap of $80,700,000	$18,692,000
Current Bank Account	$10,694,559
Projected Bank Account	$10,719,870

Pro Players Salaries
Sidney Crosby	$11,090,000 (3)
-Salary Average :	$11,090,000
Zach Hyman	$8,460,000 (3)
-Salary Average :	$8,460,000
Kris Letang	$7,500,000 (4)
-Salary Average :	$7,500,000
Matt Duchene	$7,250,000 (4)
-Salary Average :	$7,250,000
Artturi Lehkonen	$6,914,000 (2)
-Salary Average :	$6,914,000
Radko Gudas	$5,900,000 (2)
-Salary Average :	$5,900,000
Viktor Arvidsson	$5,400,000 (4)
-Salary Average :	$5,400,000
Sergei Bobrovsky	$5,376,000 (2)
-Salary Average :	$5,376,000
Jaccob Slavin	$5,300,000 (2)
-Salary Average :	$5,300,000
Boone Jenner	$5,154,000 (4)
-Salary Average :	$5,154,000
Adam Larsson	$4,950,000 (3)
-Salary Average :	$4,950,000
Brandon Tanev	$4,800,000 (4)
-Salary Average :	$4,800,000
Joel Armia	$3,750,000 (3)
-Salary Average :	$3,750,000
Louis Crevier	$3,213,000 (4)
-Salary Average :	$3,213,000
Matt Roy	$3,100,000 (4)
-Salary Average :	$3,100,000
Noel Acciari	$2,800,000 (1)
-Salary Average :	$650,000
Sean Kuraly	$2,800,000 (1)
-Salary Average :	$2,800,000
Sean Monahan	$1,985,000 (1)
-Salary Average :	$1,985,000
Luke Glendening	$1,800,000 (3)
-Salary Average :	$1,800,000
Eric Comrie	$1,000,000 (3)
-Salary Average :	$1,000,000
Carson Soucy	$850,000 (3)
-Salary Average :	$850,000
Total Pro Players	21
Salary Commitment
Year 2026 : $99,392,000
Year 2027 : $91,807,000
Year 2028 : $68,317,000
Year 2029 : $36,417,000
Salary Average Commitment
Year 2026 : $97,242,000
Year 2027 : $91,807,000
Year 2028 : $68,317,000
Year 2029 : $36,417,000
Salary Cap with 1 Way Contract
Year 2026 : $99,392,000
Year 2027 : $91,807,000
Year 2028 : $68,317,000
Year 2029 : $36,417,000

Farm Players Salaries
Dustin Tokarski	$52,500 (1)
Salary Average :	$52,500
Laurent Dauphin	$50,000 (3)
Salary Average :	$50,000
Anthony Richard	$50,000 (3)
Salary Average :	$50,000
C.J. Smith	$50,000 (2)
Salary Average :	$50,000
Brett Seney	$50,000 (2)
Salary Average :	$50,000
Bryan Yoon	$50,000 (2)
Salary Average :	$50,000
Dillon Dube	$50,000 (3)
Salary Average :	$50,000
Alex Belzile	$50,000 (1)
Salary Average :	$50,000
Logan Shaw	$50,000 (1)
Salary Average :	$32,500
Phillip Di Giuseppe	$50,000 (1)
Salary Average :	$50,000
Liam O'Brien	$49,750 (3)
Salary Average :	$49,750
Anthony Duclair	$49,500 (2)
Salary Average :	$49,500
Brendan Smith	$49,000 (3)
Salary Average :	$49,000
Colten Ellis	$47,500 (2)
Salary Average :	$47,500
Billy Sweezey	$47,500 (1)
Salary Average :	$32,500
Maxence Guenette	$47,500 (3)
Salary Average :	$47,500
Angus Crookshank	$46,945 (2)
Salary Average :	$46,945
Xavier Parent	$45,000 (1)
Salary Average :	$32,500
Brett Harrison	$45,000 (1)
Salary Average :	$32,500
Graeme Clarke	$45,000 (1)
Salary Average :	$45,000
Judd Caulfield	$43,750 (2)
Salary Average :	$43,750
Joe Fleming	$37,500 (3)
Salary Average :	$37,500
Zachary Hayes	$37,500 (3)
Salary Average :	$37,500
Total Farm Players	23
Salary Commitment
Year 2026 : $1,093,945
Year 2027 : $708,945
Year 2028 : $371,250
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,036,445
Year 2027 : $708,945
Year 2028 : $371,250
Year 2029 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	8694 - $110 - 6 707 - 77,14%
Level 2:	7213 - $86 - 4 462 - 61,86%
Level 3:	2883 - $57 - 2 308 - 80,06%
Level 4:	5768 - $49 - 3 471 - 60,17%
Luxury :	1442 - $220 - 1 155 - 80,12%
Total Capacity :	26000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 956 - 97,81%
Farm Level 2:	1000 - $15 - 998 - 99,77%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	18 103 - 69,63%
Average Income per Game	$2,499,137
Year to Date Revenue	$14,994,820
Farm
Home Games Left	35
Average Attendance - %	2 954 - 98,46%
Average Income per Game	$104,289
Year to Date Revenue	$625,732
Expense
Pro Players Total Salaries	$101,945,000
Farm Players Total Salaries	$1,317,500
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,746,794
Farm Year To Date Expenses	$360,180
Pro Salary Cap To Date	$14,507,691
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$89,968,920
Farm Estimated Season Revenue	$3,650,103
Pro Remaining Season Days	143
Pro Expenses Per Days	$616,437
Pro Estimated Expenses	$88,150,491
Farm Remaining Season Days	143
Farm Expenses Per Days	$15,075
Farm Estimated Expenses	$2,155,725
Estimated Season Expenses	$90,306,216
Season Salary Cap	$93,980,000
Estimate Under Maximum Salary Cap of $109,200,000	$15,220,000
Estimate Over Minimum Salary Cap of $80,700,000	$13,280,000
Current Bank Account	$24,699,261
Projected Bank Account	$28,012,068

Pro Players Salaries
Quinn Hughes	$13,530,000 (4)
-Salary Average :	$13,530,000
Brandon Hagel	$10,290,000 (3)
-Salary Average :	$10,290,000
Kirill Kaprizov	$9,000,000 (5)
-Salary Average :	$9,000,000
Jake Oettinger	$8,628,000 (3)
-Salary Average :	$8,628,000
Jack Hughes	$8,000,000 (1)
-Salary Average :	$8,000,000
Seth Jarvis (Out of Payroll)	$7,965,000 (2)
-Salary Average :	$7,965,000
Ivan Provorov	$6,750,000 (1)
-Salary Average :	$6,750,000
Owen Power	$6,421,000 (3)
-Salary Average :	$6,421,000
Kirill Marchenko	$6,406,000 (1)
-Salary Average :	$6,406,000
Frank Vatrano	$5,255,000 (3)
-Salary Average :	$5,255,000
Dylan Strome	$5,000,000 (4)
-Salary Average :	$5,000,000
Mike Matheson	$4,875,000 (1)
-Salary Average :	$4,875,000
Vladislav Namestnikov	$1,900,000 (3)
-Salary Average :	$1,900,000
Jiri Kulich	$1,527,000 (2)
-Salary Average :	$1,527,000
Leon Draisaitl	$1,198,000 (4)
-Salary Average :	$1,198,000
Joel Hanley	$900,000 (3)
-Salary Average :	$900,000
Cole Smith	$900,000 (3)
-Salary Average :	$900,000
Lane Hutson	$900,000 (2)
-Salary Average :	$900,000
Nick Seeler	$900,000 (3)
-Salary Average :	$900,000
Justin Holl	$800,000 (3)
-Salary Average :	$800,000
Cam Talbot	$800,000 (3)
-Salary Average :	$800,000
Total Pro Players	21
Salary Commitment
Year 2026 : $101,945,000
Year 2027 : $81,793,000
Year 2028 : $71,401,000
Year 2029 : $34,607,000
Salary Average Commitment
Year 2026 : $101,945,000
Year 2027 : $75,914,000
Year 2028 : $65,522,000
Year 2029 : $28,728,000
Salary Cap with 1 Way Contract
Year 2026 : $101,945,000
Year 2027 : $75,914,000
Year 2028 : $65,522,000
Year 2029 : $28,728,000

Farm Players Salaries
Connor Ingram	$97,500 (1)
Salary Average :	$97,500
Luke Prokop	$45,000 (2)
Salary Average :	$45,000
Juho Lammikko	$45,000 (3)
Salary Average :	$45,000
Jujhar Khaira	$45,000 (2)
Salary Average :	$45,000
Matthew Highmore	$45,000 (3)
Salary Average :	$45,000
Ethan Edwards	$45,000 (2)
Salary Average :	$45,000
Jack D. Hughes	$45,000 (3)
Salary Average :	$0
Nick DeSimone	$45,000 (2)
Salary Average :	$45,000
Brian Pinho	$45,000 (2)
Salary Average :	$45,000
Marcus Hogberg	$45,000 (3)
Salary Average :	$45,000
Justin Kirkland	$45,000 (3)
Salary Average :	$45,000
Dominik Shine	$45,000 (2)
Salary Average :	$45,000
Hayden Hodgson	$45,000 (1)
Salary Average :	$45,000
Seth Griffith	$45,000 (2)
Salary Average :	$45,000
Austin Poganski	$45,000 (2)
Salary Average :	$45,000
Philip Waugh	$45,000 (3)
Salary Average :	$45,000
Rodrigo Abols	$45,000 (2)
Salary Average :	$45,000
Patrick Brown	$45,000 (2)
Salary Average :	$45,000
Calle Clang	$45,000 (3)
Salary Average :	$45,000
Kenneth Appleby	$45,000 (3)
Salary Average :	$45,000
Garrett Wilson	$45,000 (2)
Salary Average :	$45,000
Glenn Gawdin	$40,000 (3)
Salary Average :	$40,000
Philipp Grubauer	$40,000 (3)
Salary Average :	$40,000
Eduards Tralmaks	$40,000 (3)
Salary Average :	$40,000
Nathan Bastian	$40,000 (3)
Salary Average :	$40,000
Jeffrey Viel	$40,000 (3)
Salary Average :	$40,000
Thomas Miller	$40,000 (1)
Salary Average :	$32,500
Jaycob Megna	$40,000 (3)
Salary Average :	$40,000
Jacob MacDonald	$40,000 (3)
Salary Average :	$40,000
Total Farm Players	29
Salary Commitment
Year 2026 : $1,317,500
Year 2027 : $1,135,000
Year 2028 : $640,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,265,000
Year 2027 : $1,090,000
Year 2028 : $595,000
Year 2029 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $125 - 6 000 - 100,00%
Level 2:	5000 - $75 - 5 000 - 100,00%
Level 3:	2000 - $50 - 2 000 - 100,00%
Level 4:	4000 - $45 - 4 000 - 100,00%
Luxury :	1000 - $250 - 922 - 92,23%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 953 - 97,63%
Farm Level 2:	1000 - $15 - 985 - 98,53%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	17 922 - 99,57%
Average Income per Game	$2,437,019
Year to Date Revenue	$14,622,116
Farm
Home Games Left	35
Average Attendance - %	2 938 - 97,93%
Average Income per Game	$103,897
Year to Date Revenue	$623,381
Expense
Pro Players Total Salaries	$102,509,000
Farm Players Total Salaries	$1,071,200
Coaches Total Salaries	$4,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,944,723
Farm Year To Date Expenses	$300,807
Pro Salary Cap To Date	$14,021,957
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$87,732,696
Farm Estimated Season Revenue	$3,636,389
Pro Remaining Season Days	143
Pro Expenses Per Days	$637,180
Pro Estimated Expenses	$91,116,740
Farm Remaining Season Days	143
Farm Expenses Per Days	$12,402
Farm Estimated Expenses	$1,773,486
Estimated Season Expenses	$92,890,226
Season Salary Cap	$102,509,000
Estimate Under Maximum Salary Cap of $109,200,000	$6,691,000
Estimate Over Minimum Salary Cap of $80,700,000	$21,809,000
Current Bank Account	$5,385,304
Projected Bank Account	$3,864,163

Pro Players Salaries
Matthew Tkachuk	$9,500,000 (2)
-Salary Average :	$9,500,000
Alex Ovechkin	$9,500,000 (1)
-Salary Average :	$9,500,000
Brock Faber	$8,459,000 (3)
-Salary Average :	$8,459,000
Dylan Guenther	$8,230,000 (3)
-Salary Average :	$8,230,000
Tim Stutzle	$8,100,000 (2)
-Salary Average :	$8,100,000
Thomas Chabot	$8,000,000 (1)
-Salary Average :	$8,000,000
John Tavares	$7,179,000 (2)
-Salary Average :	$7,179,000
Ryan Pulock	$7,000,000 (3)
-Salary Average :	$7,000,000
Charlie Coyle	$5,200,000 (2)
-Salary Average :	$5,200,000
Juuse Saros	$4,837,000 (1)
-Salary Average :	$4,837,000
Jeremy Lauzon	$4,500,000 (4)
-Salary Average :	$4,500,000
Esa Lindell	$4,160,000 (2)
-Salary Average :	$4,160,000
Radek Faksa	$3,075,000 (2)
-Salary Average :	$3,075,000
Conor Timmins	$2,886,000 (3)
-Salary Average :	$2,886,000
Beck Malenstyn	$2,600,000 (4)
-Salary Average :	$2,600,000
Aliaksei Protas	$1,992,000 (1)
-Salary Average :	$1,992,000
Cam York	$1,600,000 (1)
-Salary Average :	$1,600,000
Elmer Soderblom	$1,172,000 (2)
-Salary Average :	$1,172,000
Oliver Kapanen	$919,000 (1)
-Salary Average :	$650,000
Will Smith	$900,000 (2)
-Salary Average :	$900,000
Jakub Dobes	$900,000 (1)
-Salary Average :	$650,000
Alex Laferriere	$900,000 (1)
-Salary Average :	$650,000
Sergei Murashov	$900,000 (2)
-Salary Average :	$900,000
Total Pro Players	23
Salary Commitment
Year 2026 : $102,509,000
Year 2027 : $73,861,000
Year 2028 : $33,675,000
Year 2029 : $7,100,000
Salary Average Commitment
Year 2026 : $101,740,000
Year 2027 : $73,861,000
Year 2028 : $33,675,000
Year 2029 : $7,100,000
Salary Cap with 1 Way Contract
Year 2026 : $102,509,000
Year 2027 : $73,861,000
Year 2028 : $33,675,000
Year 2029 : $7,100,000

Farm Players Salaries
Cam Dineen	$50,000 (2)
Salary Average :	$50,000
Cavan Fitzgerald	$50,000 (2)
Salary Average :	$50,000
Cameron Crotty	$50,000 (2)
Salary Average :	$50,000
Conor Sheary	$47,500 (2)
Salary Average :	$47,500
Nico Daws	$45,000 (2)
Salary Average :	$45,000
Luke Tuch	$45,000 (2)
Salary Average :	$45,000
Fabian Wagner	$45,000 (2)
Salary Average :	$45,000
Guillaume Richard	$45,000 (3)
Salary Average :	$0
Kevin Gravel	$45,000 (2)
Salary Average :	$45,000
Topias Leinonen	$45,000 (3)
Salary Average :	$0
Josh Filmon	$45,000 (2)
Salary Average :	$45,000
Nikita Grebenkin	$45,000 (2)
Salary Average :	$45,000
Noel Gunler	$45,000 (2)
Salary Average :	$45,000
Ryan Johnson	$45,000 (1)
Salary Average :	$32,500
Yegor Sidorov	$45,000 (2)
Salary Average :	$45,000
Viljami Marjala	$45,000 (3)
Salary Average :	$0
Sam Poulin	$45,000 (3)
Salary Average :	$45,000
Cayden Primeau	$44,500 (1)
Salary Average :	$44,500
Jaxson Stauber	$44,200 (1)
Salary Average :	$44,200
Bryce McConnell-Barker	$42,500 (2)
Salary Average :	$42,500
Martin Chromiak	$40,000 (2)
Salary Average :	$40,000
Jan Mysak	$40,000 (2)
Salary Average :	$40,000
Tobias Bjornfot	$38,750 (1)
Salary Average :	$38,750
Jesper Boqvist	$38,750 (1)
Salary Average :	$38,750
Total Farm Players	24
Salary Commitment
Year 2026 : $1,071,200
Year 2027 : $860,000
Year 2028 : $180,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $923,700
Year 2027 : $725,000
Year 2028 : $45,000
Year 2029 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	8333 - $119 - 7 104 - 85,26%
Level 2:	6944 - $71 - 5 633 - 81,13%
Level 3:	2777 - $46 - 2 335 - 84,08%
Level 4:	5556 - $35 - 4 441 - 79,93%
Luxury :	1390 - $214 - 1 166 - 83,86%
Total Capacity :	25000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $50 - 1 500 - 75,00%
Farm Level 2:	1000 - $30 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	20 679 - 82,72%
Average Income per Game	$2,618,941
Year to Date Revenue	$15,713,643
Farm
Home Games Left	35
Average Attendance - %	2 250 - 75,00%
Average Income per Game	$121,875
Year to Date Revenue	$731,250
Expense
Pro Players Total Salaries	$81,517,000
Farm Players Total Salaries	$1,616,330
Coaches Total Salaries	$3,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,268,500
Pro Year To Date Expenses	$12,213,774
Farm Year To Date Expenses	$369,030
Pro Salary Cap To Date	$11,854,494
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$94,281,858
Farm Estimated Season Revenue	$4,265,625
Pro Remaining Season Days	143
Pro Expenses Per Days	$503,096
Pro Estimated Expenses	$71,942,728
Farm Remaining Season Days	143
Farm Expenses Per Days	$15,667
Farm Estimated Expenses	$2,240,381
Estimated Season Expenses	$74,183,109
Season Salary Cap	$82,785,500
Estimate Under Maximum Salary Cap of $109,200,000	$26,414,500
Estimate Over Minimum Salary Cap of $80,700,000	$2,085,500
Current Bank Account	$41,576,232
Projected Bank Account	$65,940,606

Pro Players Salaries
Jonathan Huberdeau	$10,500,000 (1)
-Salary Average :	$10,500,000
Jared Spurgeon	$7,575,000 (2)
-Salary Average :	$7,575,000
Anders Lee	$7,000,000 (1)
-Salary Average :	$7,000,000
Josh Doan	$5,128,000 (4)
-Salary Average :	$5,128,000
Ivan Barbashev	$4,779,000 (3)
-Salary Average :	$4,779,000
Jonathan Drouin	$4,726,000 (2)
-Salary Average :	$4,726,000
Alexander Wennberg	$4,500,000 (3)
-Salary Average :	$4,500,000
Kevin Lankinen	$4,135,000 (4)
-Salary Average :	$4,135,000
Nick Paul	$4,003,000 (2)
-Salary Average :	$4,003,000
Ben Chiarot	$3,800,000 (1)
-Salary Average :	$3,800,000
Dakota Joshua	$3,223,000 (4)
-Salary Average :	$3,223,000
Ryker Evans	$3,125,000 (3)
-Salary Average :	$3,125,000
Anton Forsberg	$2,750,000 (1)
-Salary Average :	$650,000
Oskar Back	$2,548,000 (4)
-Salary Average :	$2,548,000
Mark Jankowski	$2,270,000 (3)
-Salary Average :	$2,270,000
Trevor van Riemsdyk	$2,250,000 (2)
-Salary Average :	$2,250,000
Jack Rathbone	$2,200,000 (2)
-Salary Average :	$2,200,000
Drew Helleson	$1,619,000 (2)
-Salary Average :	$1,619,000
Calle Jarnkrok	$1,500,000 (3)
-Salary Average :	$1,500,000
Logan Stanley	$1,311,000 (1)
-Salary Average :	$1,311,000
Fraser Minten	$900,000 (2)
-Salary Average :	$900,000
Conor Geekie	$900,000 (2)
-Salary Average :	$900,000
Justin Brazeau	$775,000 (2)
-Salary Average :	$775,000
Total Pro Players	23
Salary Commitment
Year 2026 : $81,517,000
Year 2027 : $56,156,000
Year 2028 : $31,208,000
Year 2029 : $15,034,000
Salary Average Commitment
Year 2026 : $79,417,000
Year 2027 : $56,156,000
Year 2028 : $31,208,000
Year 2029 : $15,034,000
Salary Cap with 1 Way Contract
Year 2026 : $81,517,000
Year 2027 : $56,156,000
Year 2028 : $31,208,000
Year 2029 : $15,034,000

Farm Players Salaries
Connor Zary	$194,100 (2)
Salary Average :	$194,100
Arber Xhekaj	$97,500 (3)
Salary Average :	$97,500
Filip Hallander	$77,500 (4)
Salary Average :	$77,500
Owen Pickering	$63,250 (2)
Salary Average :	$63,250
Ethen Frank	$61,750 (3)
Salary Average :	$61,750
Kyle MacLean	$57,500 (2)
Salary Average :	$57,500
Jack St. Ivany	$49,850 (2)
Salary Average :	$49,850
Jean-Luc Foudy	$49,750 (1)
Salary Average :	$49,750
Mads Sogaard	$48,230 (1)
Salary Average :	$48,230
Liam Foudy	$47,850 (2)
Salary Average :	$47,850
Carson Meyer	$47,800 (2)
Salary Average :	$47,800
MacKenzie Entwistle	$47,500 (2)
Salary Average :	$47,500
Avery Hayes	$45,000 (1)
Salary Average :	$32,500
Aleksi Heimosalmi	$45,000 (2)
Salary Average :	$45,000
Cole Eiserman	$45,000 (3)
Salary Average :	$0
Eduard Sale	$45,000 (2)
Salary Average :	$45,000
Jake Livingstone	$45,000 (1)
Salary Average :	$32,500
Justin Hryckowian	$45,000 (1)
Salary Average :	$45,000
Kevin Korchinski	$45,000 (1)
Salary Average :	$32,500
Noah Ostlund	$45,000 (2)
Salary Average :	$45,000
Noel Nordh	$45,000 (3)
Salary Average :	$0
Quentin Musty	$45,000 (3)
Salary Average :	$0
Seamus Casey	$45,000 (2)
Salary Average :	$45,000
Aleksei Kolosov	$45,000 (1)
Salary Average :	$45,000
Jordan Oesterle	$40,000 (1)
Salary Average :	$32,500
Charles-Alexis Legault	$40,000 (3)
Salary Average :	$40,000
Jack Ahcan	$38,750 (1)
Salary Average :	$38,750
Devin Cooley	$38,750 (1)
Salary Average :	$38,750
Akil Thomas	$38,750 (1)
Salary Average :	$38,750
Victor Ostman	$37,500 (3)
Salary Average :	$37,500
Total Farm Players	30
Salary Commitment
Year 2026 : $1,616,330
Year 2027 : $1,137,100
Year 2028 : $449,250
Year 2029 : $77,500
Salary Average Commitment
Year 2026 : $1,436,330
Year 2027 : $1,002,100
Year 2028 : $314,250
Year 2029 : $77,500

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6433 - $135 - 5 149 - 80,05%
Level 2:	5378 - $105 - 3 782 - 70,32%
Level 3:	2211 - $88 - 1 228 - 55,55%
Level 4:	4322 - $77 - 2 204 - 51,00%
Luxury :	1156 - $289 - 848 - 73,37%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $45 - 1 500 - 75,00%
Farm Level 2:	1000 - $30 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	36
Average Attendance - %	13 212 - 67,75%
Average Income per Game	$2,406,633
Year to Date Revenue	$14,439,796
Farm
Home Games Left	35
Average Attendance - %	2 250 - 75,00%
Average Income per Game	$112,500
Year to Date Revenue	$675,000
Expense
Pro Players Total Salaries	$106,644,000
Farm Players Total Salaries	$1,278,900
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,020,765
Farm Year To Date Expenses	$340,248
Pro Salary Cap To Date	$14,293,822
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$86,638,776
Farm Estimated Season Revenue	$3,937,500
Pro Remaining Season Days	143
Pro Expenses Per Days	$656,551
Pro Estimated Expenses	$93,886,793
Farm Remaining Season Days	143
Farm Expenses Per Days	$13,646
Farm Estimated Expenses	$1,951,378
Estimated Season Expenses	$95,838,171
Season Salary Cap	$94,044,000
Estimate Under Maximum Salary Cap of $109,200,000	$15,156,000
Estimate Over Minimum Salary Cap of $80,700,000	$13,344,000
Current Bank Account	$7,688,213
Projected Bank Account	$2,426,318

Pro Players Salaries
Jason Robertson	$10,820,000 (3)
-Salary Average :	$10,820,000
Jack Roslovic	$9,575,000 (4)
-Salary Average :	$9,575,000
Cole Caufield	$7,850,000 (1)
-Salary Average :	$7,850,000
Lukas Dostal	$6,987,000 (4)
-Salary Average :	$6,987,000
Erik Gudbranson (Out of Payroll)	$6,800,000 (4)
-Salary Average :	$6,800,000
Jake Middleton	$6,500,000 (4)
-Salary Average :	$6,500,000
William Karlsson	$5,900,000 (1)
-Salary Average :	$5,900,000
Jason Zucker	$5,900,000 (2)
-Salary Average :	$5,900,000
Tyler Myers (Out of Payroll)	$5,800,000 (3)
-Salary Average :	$5,800,000
Hampus Lindholm	$5,671,000 (4)
-Salary Average :	$5,671,000
Jaden Schwartz	$5,485,000 (2)
-Salary Average :	$5,485,000
Adam Pelech	$4,803,000 (3)
-Salary Average :	$4,803,000
Martin Fehervary	$4,597,000 (4)
-Salary Average :	$4,597,000
Jake Evans	$3,358,000 (4)
-Salary Average :	$3,358,000
Ty Emberson	$3,138,000 (4)
-Salary Average :	$3,138,000
Danton Heinen	$2,850,000 (3)
-Salary Average :	$2,850,000
David Rittich	$1,800,000 (3)
-Salary Average :	$1,800,000
Pavel Dorofeyev	$1,730,000 (2)
-Salary Average :	$1,730,000
Ryan Graves	$1,500,000 (2)
-Salary Average :	$1,500,000
Matt Luff	$1,400,000 (4)
-Salary Average :	$1,400,000
Alexandar Georgiev	$1,150,000 (1)
-Salary Average :	$1,150,000
Sam Carrick	$1,150,000 (2)
-Salary Average :	$1,150,000
Sheldon Dries	$980,000 (2)
-Salary Average :	$980,000
Logan Stankoven	$900,000 (1)
-Salary Average :	$650,000
Total Pro Players	24
Salary Commitment
Year 2026 : $106,644,000
Year 2027 : $90,844,000
Year 2028 : $74,099,000
Year 2029 : $48,026,000
Salary Average Commitment
Year 2026 : $106,394,000
Year 2027 : $90,844,000
Year 2028 : $74,099,000
Year 2029 : $48,026,000
Salary Cap with 1 Way Contract
Year 2026 : $106,644,000
Year 2027 : $90,844,000
Year 2028 : $74,099,000
Year 2029 : $48,026,000

Farm Players Salaries
Dylan Garand	$100,000 (4)
Salary Average :	$100,000
Paul Cotter	$93,900 (3)
Salary Average :	$93,900
Corson Ceulemans	$75,000 (4)
Salary Average :	$75,000
Zakhar Bardakov	$49,000 (1)
Salary Average :	$49,000
Martin Frk	$49,000 (3)
Salary Average :	$49,000
Trey Taylor	$48,750 (1)
Salary Average :	$48,750
Benjamin Berard	$48,750 (3)
Salary Average :	$48,750
Brendan Hoffman	$48,500 (3)
Salary Average :	$48,500
Alex Alexeyev	$45,000 (4)
Salary Average :	$45,000
Noah Gregor	$45,000 (3)
Salary Average :	$45,000
Djibril Toure	$44,750 (3)
Salary Average :	$44,750
Dominic Toninato	$43,750 (3)
Salary Average :	$43,750
Jake Furlong	$42,250 (1)
Salary Average :	$42,250
Gabriel Carriere	$40,000 (1)
Salary Average :	$40,000
Cade Webber	$40,000 (3)
Salary Average :	$40,000
Cameron Hughes	$40,000 (3)
Salary Average :	$40,000
Aatu Jamsen	$40,000 (3)
Salary Average :	$40,000
Cooper Gay	$40,000 (2)
Salary Average :	$40,000
Givani Smith	$40,000 (2)
Salary Average :	$40,000
Zayde Wisdom	$40,000 (3)
Salary Average :	$40,000
Justin Ertel	$38,750 (2)
Salary Average :	$38,750
Vinni Lettieri	$38,750 (2)
Salary Average :	$38,750
Jaroslav Chmelar	$37,750 (3)
Salary Average :	$37,750
Gleb Veremyev	$37,500 (2)
Salary Average :	$37,500
Bradley Marek	$37,500 (2)
Salary Average :	$37,500
Ryan Mast	$37,500 (2)
Salary Average :	$37,500
Jack Millar	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	27
Salary Commitment
Year 2026 : $1,278,900
Year 2027 : $1,061,400
Year 2028 : $791,400
Year 2029 : $220,000
Salary Average Commitment
Year 2026 : $1,278,900
Year 2027 : $1,061,400
Year 2028 : $791,400
Year 2029 : $220,000

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	8728 - $180 - 4 021 - 46,07%
Level 2:	6363 - $90 - 4 560 - 71,66%
Level 3:	2545 - $58 - 1 962 - 77,09%
Level 4:	5091 - $45 - 4 294 - 84,34%
Luxury :	1273 - $500 - 509 - 39,98%
Total Capacity :	24000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1 553 - 77,64%
Farm Level 2:	1000 - $25 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	35
Average Attendance - %	15 346 - 63,94%
Average Income per Game	$2,526,628
Year to Date Revenue	$17,686,394
Farm
Home Games Left	34
Average Attendance - %	2 303 - 76,76%
Average Income per Game	$101,074
Year to Date Revenue	$707,516
Expense
Pro Players Total Salaries	$86,092,000
Farm Players Total Salaries	$1,936,600
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,374,539
Farm Year To Date Expenses	$425,588
Pro Salary Cap To Date	$13,158,960
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$88,431,970
Farm Estimated Season Revenue	$3,436,506
Pro Remaining Season Days	143
Pro Expenses Per Days	$524,503
Pro Estimated Expenses	$75,003,929
Farm Remaining Season Days	143
Farm Expenses Per Days	$17,584
Farm Estimated Expenses	$2,514,512
Estimated Season Expenses	$77,518,441
Season Salary Cap	$86,092,000
Estimate Under Maximum Salary Cap of $109,200,000	$23,108,000
Estimate Over Minimum Salary Cap of $80,700,000	$5,392,000
Current Bank Account	$8,422,470
Projected Bank Account	$22,772,505

Pro Players Salaries
Adam Fox	$9,239,000 (2)
-Salary Average :	$9,239,000
Brock Nelson	$7,200,000 (3)
-Salary Average :	$7,200,000
Bryan Rust (Out of Payroll)	$6,720,000 (3)
-Salary Average :	$6,720,000
Stuart Skinner	$6,469,000 (3)
-Salary Average :	$6,469,000
Vladislav Gavrikov	$6,314,000 (4)
-Salary Average :	$6,314,000
Damon Severson	$6,250,000 (1)
-Salary Average :	$6,250,000
Andrew Copp	$5,625,000 (1)
-Salary Average :	$5,625,000
Joseph Woll	$5,542,000 (3)
-Salary Average :	$5,542,000
Yanni Gourde	$5,160,000 (1)
-Salary Average :	$5,160,000
Dawson Mercer	$4,846,000 (2)
-Salary Average :	$4,846,000
Christian Dvorak	$4,450,000 (1)
-Salary Average :	$4,450,000
Kent Johnson	$4,066,000 (3)
-Salary Average :	$4,066,000
Emil Heineman	$2,999,000 (2)
-Salary Average :	$2,999,000
Luke Kunin	$2,748,000 (2)
-Salary Average :	$2,748,000
Will Borgen	$2,700,000 (1)
-Salary Average :	$2,700,000
Vasily Podkolzin	$2,166,000 (1)
-Salary Average :	$2,166,000
Brett Kulak	$2,100,000 (4)
-Salary Average :	$2,100,000
Yakov Trenin	$1,700,000 (1)
-Salary Average :	$1,700,000
Isac Lundestrom	$1,618,000 (3)
-Salary Average :	$1,618,000
Dylan Coghlan	$1,500,000 (4)
-Salary Average :	$1,500,000
Ryan Strome	$1,500,000 (4)
-Salary Average :	$1,500,000
Jake Christiansen (1 Way Contract)	$1,000,000 (4)
-1 Way Contract Salary Cap :	$1,000,000
-Salary Average :	$1,000,000
Cole Hutson	$900,000 (3)
-Salary Average :	$0
Total Pro Players	23
Salary Commitment
Year 2026 : $92,812,000
Year 2027 : $64,761,000
Year 2028 : $44,929,000
Year 2029 : $21,100,000
Salary Average Commitment
Year 2026 : $91,912,000
Year 2027 : $63,861,000
Year 2028 : $44,029,000
Year 2029 : $12,414,000
Salary Cap with 1 Way Contract
Year 2026 : $92,812,000
Year 2027 : $64,761,000
Year 2028 : $44,929,000
Year 2029 : $12,414,000

Farm Players Salaries
Matt Benning	$122,500 (1)
Salary Average :	$32,500
Shakir Mukhamadullin	$87,350 (2)
Salary Average :	$87,350
Jansen Harkins	$60,000 (1)
Salary Average :	$60,000
Kaapo Kahkonen	$57,500 (4)
Salary Average :	$57,500
Cole Schwindt	$57,150 (3)
Salary Average :	$57,150
Cale Fleury	$52,100 (2)
Salary Average :	$52,100
Dylan Gambrell	$50,000 (4)
Salary Average :	$50,000
Lucas Condotta	$50,000 (4)
Salary Average :	$50,000
Cedric Pare	$50,000 (4)
Salary Average :	$50,000
Matthew Phillips	$50,000 (4)
Salary Average :	$50,000
Shane Lachance	$50,000 (4)
Salary Average :	$50,000
Jon Gillies	$50,000 (4)
Salary Average :	$50,000
Josh Bloom	$45,000 (3)
Salary Average :	$0
David Goyette	$45,000 (2)
Salary Average :	$45,000
Bryce Montgomery	$45,000 (3)
Salary Average :	$0
Carson Lambos	$45,000 (1)
Salary Average :	$32,500
Gleb Trikozov	$45,000 (2)
Salary Average :	$45,000
Aydar Suniev	$45,000 (3)
Salary Average :	$0
Jagger Firkus	$45,000 (2)
Salary Average :	$45,000
Maksymilian Szuber	$45,000 (1)
Salary Average :	$32,500
Colby Barlow	$45,000 (3)
Salary Average :	$0
Adam Engstrom	$45,000 (2)
Salary Average :	$45,000
Justin Janicke	$45,000 (3)
Salary Average :	$0
Tristan Broz	$45,000 (2)
Salary Average :	$45,000
Arsenii Sergeev	$45,000 (3)
Salary Average :	$0
Simon Lundmark	$45,000 (2)
Salary Average :	$45,000
Ronnie Attard	$45,000 (2)
Salary Average :	$45,000
Tanner Molendyk	$45,000 (3)
Salary Average :	$0
Tanner Howe	$45,000 (3)
Salary Average :	$0
Roman Schmidt	$45,000 (2)
Salary Average :	$45,000
Ryan Winterton	$45,000 (1)
Salary Average :	$32,500
Matthew Wood	$45,000 (3)
Salary Average :	$0
Lenni Hameenaho	$45,000 (3)
Salary Average :	$0
Mikulas Hovorka	$45,000 (2)
Salary Average :	$45,000
Maxim Groshev	$45,000 (1)
Salary Average :	$32,500
Kirill Kirsanov	$45,000 (3)
Salary Average :	$0
Lucas Carlsson	$40,000 (2)
Salary Average :	$40,000
Raphael Lavoie	$40,000 (1)
Salary Average :	$32,500
Kevin Mandolese	$40,000 (1)
Salary Average :	$40,000
Total Farm Players	39
Salary Commitment
Year 2026 : $1,936,600
Year 2027 : $1,494,100
Year 2028 : $909,650
Year 2029 : $357,500
Salary Average Commitment
Year 2026 : $1,294,100
Year 2027 : $999,100
Year 2028 : $414,650
Year 2029 : $357,500

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6667 - $110 - 6 651 - 99,76%
Level 2:	5556 - $75 - 5 522 - 99,38%
Level 3:	2222 - $55 - 2 169 - 97,61%
Level 4:	4444 - $40 - 4 402 - 99,06%
Luxury :	1111 - $205 - 1 098 - 98,87%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 955 - 97,76%
Farm Level 2:	1000 - $15 - 993 - 99,27%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	35
Average Attendance - %	19 842 - 99,21%
Average Income per Game	$2,482,720
Year to Date Revenue	$17,379,040
Farm
Home Games Left	34
Average Attendance - %	2 948 - 98,26%
Average Income per Game	$104,151
Year to Date Revenue	$729,057
Expense
Pro Players Total Salaries	$80,893,500
Farm Players Total Salaries	$1,325,240
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$11,867,324
Farm Year To Date Expenses	$333,696
Pro Salary Cap To Date	$11,579,900
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$86,895,200
Farm Estimated Season Revenue	$3,541,134
Pro Remaining Season Days	143
Pro Expenses Per Days	$496,368
Pro Estimated Expenses	$70,980,624
Farm Remaining Season Days	143
Farm Expenses Per Days	$13,924
Farm Estimated Expenses	$1,991,132
Estimated Season Expenses	$72,971,756
Season Salary Cap	$80,893,500
Estimate Under Maximum Salary Cap of $109,200,000	$28,306,500
Estimate Over Minimum Salary Cap of $80,700,000	$193,500
Current Bank Account	$38,543,009
Projected Bank Account	$56,007,587

Pro Players Salaries
Sebastian Aho	$9,659,000 (2)
-Salary Average :	$9,659,000
Lucas Raymond	$7,434,000 (2)
-Salary Average :	$7,434,000
Josh Anderson	$6,000,000 (2)
-Salary Average :	$6,000,000
Brady Skjei	$5,755,000 (4)
-Salary Average :	$5,755,000
Trevor Zegras	$5,750,000 (1)
-Salary Average :	$5,750,000
Mason McTavish	$5,500,000 (3)
-Salary Average :	$5,500,000
Vladimir Tarasenko	$5,000,000 (1)
-Salary Average :	$5,000,000
Jake Neighbours	$4,750,000 (2)
-Salary Average :	$4,750,000
Mathieu Joseph	$3,800,000 (2)
-Salary Average :	$3,800,000
Andre Burakovsky	$3,695,000 (1)
-Salary Average :	$3,695,000
Brandt Clarke	$3,500,000 (3)
-Salary Average :	$3,500,000
Frederik Andersen	$3,200,000 (4)
-Salary Average :	$3,200,000
Ian Cole	$3,000,000 (4)
-Salary Average :	$3,000,000
Alexis Lafreniere	$2,325,000 (1)
-Salary Average :	$2,325,000
Trent Frederic	$2,300,000 (2)
-Salary Average :	$2,300,000
Brian Dumoulin	$2,150,000 (4)
-Salary Average :	$2,150,000
Yaroslav Askarov	$2,000,000 (2)
-Salary Average :	$2,000,000
Michael Kesselring	$1,300,000 (4)
-Salary Average :	$1,300,000
Jeff Petry	$1,000,000 (4)
-Salary Average :	$1,000,000
Riley Tufte	$975,500 (1)
-Salary Average :	$975,500
Olen Zellweger	$900,000 (1)
-Salary Average :	$650,000
Zach Benson	$900,000 (1)
-Salary Average :	$650,000
Total Pro Players	22
Salary Commitment
Year 2026 : $80,893,500
Year 2027 : $61,348,000
Year 2028 : $25,405,000
Year 2029 : $16,405,000
Salary Average Commitment
Year 2026 : $80,393,500
Year 2027 : $61,348,000
Year 2028 : $25,405,000
Year 2029 : $16,405,000
Salary Cap with 1 Way Contract
Year 2026 : $80,893,500
Year 2027 : $61,348,000
Year 2028 : $25,405,000
Year 2029 : $16,405,000

Farm Players Salaries
Ville Husso	$143,750 (1)
Salary Average :	$143,750
Josh Mahura	$92,100 (1)
Salary Average :	$92,100
Aatu Raty	$78,750 (4)
Salary Average :	$78,750
Robby Fabbri	$75,000 (4)
Salary Average :	$75,000
Alex Barre-Boulet	$55,000 (4)
Salary Average :	$55,000
Nils Hoglander	$50,000 (1)
Salary Average :	$50,000
Clark Bishop	$50,000 (2)
Salary Average :	$50,000
David Jiricek	$50,000 (4)
Salary Average :	$50,000
Carl Grundstrom	$50,000 (2)
Salary Average :	$50,000
Chris Harpur	$50,000 (2)
Salary Average :	$50,000
Colton White	$50,000 (2)
Salary Average :	$50,000
David Gagnon	$50,000 (2)
Salary Average :	$50,000
Egor Afanasyev	$50,000 (4)
Salary Average :	$50,000
Corey Schueneman	$50,000 (2)
Salary Average :	$50,000
Justin Robidas	$48,850 (2)
Salary Average :	$48,850
Carson Bjarnason	$45,000 (3)
Salary Average :	$0
Redmond Savage	$45,000 (3)
Salary Average :	$0
Brennan Othmann	$45,000 (1)
Salary Average :	$32,500
Anton Frondell	$45,000 (3)
Salary Average :	$0
Ville Ottavainen	$45,000 (1)
Salary Average :	$32,500
Nathan Legare	$41,165 (1)
Salary Average :	$41,165
Mike Reilly	$40,000 (1)
Salary Average :	$32,500
Dennis Gilbert	$38,125 (1)
Salary Average :	$38,125
Jake Chiasson	$37,500 (2)
Salary Average :	$37,500
Total Farm Players	24
Salary Commitment
Year 2026 : $1,325,240
Year 2027 : $830,100
Year 2028 : $443,750
Year 2029 : $308,750
Salary Average Commitment
Year 2026 : $1,157,740
Year 2027 : $695,100
Year 2028 : $308,750
Year 2029 : $308,750

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7667 - $125 - 6 787 - 88,53%
Level 2:	6388 - $75 - 5 792 - 90,67%
Level 3:	2556 - $50 - 2 346 - 91,78%
Level 4:	5111 - $45 - 4 507 - 88,19%
Luxury :	1278 - $250 - 940 - 73,56%
Total Capacity :	23000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 955 - 97,74%
Farm Level 2:	1000 - $15 - 978 - 97,79%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	35
Average Attendance - %	20 373 - 88,58%
Average Income per Game	$2,738,599
Year to Date Revenue	$19,170,192
Farm
Home Games Left	34
Average Attendance - %	2 933 - 97,75%
Average Income per Game	$103,853
Year to Date Revenue	$726,974
Expense
Pro Players Total Salaries	$93,718,000
Farm Players Total Salaries	$1,894,745
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$13,827,635
Farm Year To Date Expenses	$493,351
Pro Salary Cap To Date	$13,683,923
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$95,850,960
Farm Estimated Season Revenue	$3,531,017
Pro Remaining Season Days	143
Pro Expenses Per Days	$567,174
Pro Estimated Expenses	$81,105,882
Farm Remaining Season Days	143
Farm Expenses Per Days	$20,328
Farm Estimated Expenses	$2,906,904
Estimated Season Expenses	$84,012,786
Season Salary Cap	$93,718,000
Estimate Under Maximum Salary Cap of $109,200,000	$15,482,000
Estimate Over Minimum Salary Cap of $80,700,000	$13,018,000
Current Bank Account	$31,035,351
Projected Bank Account	$46,404,542

Pro Players Salaries
Bo Horvat	$8,500,000 (1)
-Salary Average :	$8,500,000
Tomas Hertl	$8,138,000 (1)
-Salary Average :	$8,138,000
Aaron Ekblad	$7,100,000 (3)
-Salary Average :	$7,100,000
Jeremy Swayman	$6,217,000 (2)
-Salary Average :	$6,217,000
JJ Peterka	$6,019,000 (2)
-Salary Average :	$6,019,000
Pyotr Kochetkov	$5,613,000 (3)
-Salary Average :	$5,613,000
Mikey Anderson	$5,560,000 (3)
-Salary Average :	$5,560,000
Jordan Eberle	$5,500,000 (1)
-Salary Average :	$650,000
Travis Konecny	$5,500,000 (1)
-Salary Average :	$5,500,000
Rasmus Ristolainen	$5,000,000 (3)
-Salary Average :	$5,000,000
J.T. Compher	$4,750,000 (3)
-Salary Average :	$4,750,000
Chris Tanev	$4,250,000 (1)
-Salary Average :	$4,250,000
Kevin Bahl	$4,229,000 (3)
-Salary Average :	$4,229,000
Alexandre Carrier	$3,732,000 (4)
-Salary Average :	$3,732,000
Gabriel Vilardi	$3,437,000 (2)
-Salary Average :	$3,437,000
Bobby Brink (Out of Payroll)	$3,352,000 (2)
-Salary Average :	$3,352,000
Teddy Blueger	$2,500,000 (2)
-Salary Average :	$2,500,000
Nicholas Robertson	$2,173,000 (1)
-Salary Average :	$2,173,000
Matthew Robertson	$1,000,000 (3)
-Salary Average :	$1,000,000
Frank Nazar	$925,000 (2)
-Salary Average :	$925,000
Joey Anderson	$900,000 (2)
-Salary Average :	$900,000
Marat Khusnutdinov	$900,000 (1)
-Salary Average :	$650,000
Leo Carlsson	$900,000 (1)
-Salary Average :	$650,000
Zemgus Girgensons	$875,000 (1)
-Salary Average :	$875,000
Total Pro Players	24
Salary Commitment
Year 2026 : $97,070,000
Year 2027 : $60,334,000
Year 2028 : $36,984,000
Year 2029 : $3,732,000
Salary Average Commitment
Year 2026 : $91,720,000
Year 2027 : $60,334,000
Year 2028 : $36,984,000
Year 2029 : $3,732,000
Salary Cap with 1 Way Contract
Year 2026 : $97,070,000
Year 2027 : $60,334,000
Year 2028 : $36,984,000
Year 2029 : $3,732,000

Farm Players Salaries
Jordan Harris	$66,900 (1)
Salary Average :	$66,900
Kaedan Korczak	$57,500 (1)
Salary Average :	$56,917
Egor Zamula	$52,750 (2)
Salary Average :	$52,750
Isak Rosen	$52,500 (2)
Salary Average :	$52,500
Xavier Bourgault	$48,960 (2)
Salary Average :	$48,960
Daemon Hunt	$48,890 (2)
Salary Average :	$48,890
Lassi Thomson	$48,565 (1)
Salary Average :	$48,565
Denver Barkey	$45,000 (3)
Salary Average :	$0
Landon Slaggert	$45,000 (1)
Salary Average :	$32,500
Jonathan Lekkerimaki	$45,000 (2)
Salary Average :	$45,000
Jakub Stancl	$45,000 (2)
Salary Average :	$45,000
Devin Kaplan	$45,000 (3)
Salary Average :	$0
Michael Hrabal	$45,000 (3)
Salary Average :	$0
Hunter Haight	$45,000 (2)
Salary Average :	$45,000
Kirill Kudryavtsev	$45,000 (2)
Salary Average :	$45,000
Ethan Del Mastro	$45,000 (1)
Salary Average :	$32,500
Beau Akey	$45,000 (3)
Salary Average :	$0
Brett Berard	$45,000 (1)
Salary Average :	$32,500
Calle Odelius	$45,000 (2)
Salary Average :	$45,000
Alexander Suzdalev	$45,000 (3)
Salary Average :	$0
Logan Mailloux	$45,000 (1)
Salary Average :	$32,500
Konsta Helenius	$45,000 (2)
Salary Average :	$45,000
John Hayden	$45,000 (1)
Salary Average :	$32,500
Joel Blomqvist	$45,000 (1)
Salary Average :	$32,500
Victor Eklund	$45,000 (3)
Salary Average :	$0
Tomas Hamara	$45,000 (3)
Salary Average :	$0
Stian Solberg	$45,000 (2)
Salary Average :	$45,000
Zach Dean	$45,000 (1)
Salary Average :	$32,500
Olivier Nadeau	$45,000 (3)
Salary Average :	$0
Oliver Moore	$45,000 (3)
Salary Average :	$0
Aleksanteri Kaskimaki	$45,000 (2)
Salary Average :	$45,000
Samu Tuomaala	$45,000 (1)
Salary Average :	$32,500
Nick Lardis	$45,000 (3)
Salary Average :	$0
Robert Mastrosimone	$45,000 (1)
Salary Average :	$32,500
Matyas Melovsky	$45,000 (3)
Salary Average :	$0
Martin Misiak	$45,000 (3)
Salary Average :	$0
Nolan Allan	$45,000 (1)
Salary Average :	$32,500
Matthew Poitras	$45,000 (1)
Salary Average :	$32,500
Donovan Sebrango	$43,680 (1)
Salary Average :	$43,680
David Gustafsson	$40,000 (1)
Salary Average :	$40,000
Jesper Vikman	$40,000 (2)
Salary Average :	$40,000
Total Farm Players	41
Salary Commitment
Year 2026 : $1,894,745
Year 2027 : $1,143,100
Year 2028 : $540,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,216,662
Year 2027 : $603,100
Year 2028 : $0
Year 2029 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $109,200,000 Available Cap Space	Over Minimum of $80,700,000	Pro Players	Farm Players	Total Players
Avalanche	$81,653,106	$97,961,000	$11,239,000	$17,261,000	21	27	48
Blackhawks	$104,910,808	$99,167,000	$10,033,000	$18,467,000	22	24	46
Blue Jackets	$76,238,676	$102,506,000	$6,694,000	$21,806,000	23	25	48
Blues	$70,544,172	$106,760,810	$2,439,190	$26,060,810	22	35	57
Bruins	$33,901,290	$108,687,000	$513,000	$27,987,000	20	36	56
Canadiens	$42,247,503	$102,279,000	$6,921,000	$21,579,000	23	29	52
Canucks	$90,006,614	$99,127,857	$10,072,143	$18,427,857	25	28	53
Devils	$44,474,694	$99,971,000	$9,229,000	$19,271,000	20	25	45
Ducks	$35,767,412	$103,214,000	$5,986,000	$22,514,000	26	31	57
Flames	$68,958,396	$88,669,999	$20,530,001	$7,969,999	27	33	60
Flyers	$30,656,881	$87,869,000	$21,331,000	$7,169,000	22	25	47
Golden Knights	$22,598,469	$82,741,000	$26,459,000	$2,041,000	22	35	57
Hurricanes	$31,392,269	$93,885,857	$15,314,143	$13,185,857	23	31	54
Islanders	$20,316,972	$98,548,854	$10,651,146	$17,848,854	21	31	52
Jets	$19,058,412	$84,717,000	$24,483,000	$4,017,000	21	36	57
Kraken	$4,455,217	$109,182,000	$18,000	$28,482,000	21	29	50
Mammoth	$73,202,125	$108,880,000	$320,000	$28,180,000	23	30	53
Maple Leafs	$23,092,000	$103,293,500	$5,906,500	$22,593,500	22	35	57
Oilers	$17,974,346	$84,493,000	$24,707,000	$3,793,000	27	38	65
Panthers	$46,507,037	$84,373,000	$24,827,000	$3,673,000	21	30	51
Penguins	$10,694,559	$99,392,000	$9,808,000	$18,692,000	21	23	44
Predators	$24,699,261	$93,980,000	$15,220,000	$13,280,000	21	29	50
Red Wings	$5,385,304	$102,509,000	$6,691,000	$21,809,000	23	24	47
Sabres	$41,576,232	$82,785,500	$26,414,500	$2,085,500	23	30	53
Senators	$7,688,213	$94,044,000	$15,156,000	$13,344,000	24	27	51
Sharks	$8,422,470	$86,092,000	$23,108,000	$5,392,000	23	39	62
Stars	$38,543,009	$80,893,500	$28,306,500	$193,500	22	24	46
Wild	$31,035,351	$93,718,000	$15,482,000	$13,018,000	24	41	65

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 - %