LSMH - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7350 - $200 - 3 493 - 47,52%
Level 2:	6150 - $150 - 2 785 - 45,29%
Level 3:	2500 - $100 - 1 047 - 41,88%
Level 4:	4000 - $90 - 1 952 - 48,79%
Luxury :	1000 - $300 - 791 - 79,10%
Total Capacity :	21000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1 542 - 77,10%
Farm Level 2:	1000 - $20 - 764 - 76,43%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	10 068 - 47,94%
Average Income per Game	$2,434,635
Year to Date Revenue	$7,303,906
Farm
Home Games Left	38
Average Attendance - %	2 306 - 76,88%
Average Income per Game	$96,208
Year to Date Revenue	$288,625
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	$7,350,981
Farm Year To Date Expenses	$169,198
Pro Salary Cap To Date	$7,207,269
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$94,950,778
Farm Estimated Season Revenue	$3,655,917
Pro Remaining Season Days	155
Pro Expenses Per Days	$624,503
Pro Estimated Expenses	$96,797,965
Farm Remaining Season Days	155
Farm Expenses Per Days	$13,598
Farm Estimated Expenses	$2,107,690
Estimated Season Expenses	$98,905,655
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	$82,062,296
Projected Bank Account	$81,763,336

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 - 5 325 - 83,21%
Level 2:	5400 - $90 - 4 688 - 86,81%
Level 3:	2400 - $65 - 1 637 - 68,21%
Level 4:	4400 - $60 - 2 805 - 63,76%
Luxury :	1400 - $275 - 813 - 58,05%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1 500 - 75,00%
Farm Level 2:	1000 - $20 - 801 - 80,07%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	15 268 - 76,34%
Average Income per Game	$2,481,856
Year to Date Revenue	$7,445,567
Farm
Home Games Left	38
Average Attendance - %	2 301 - 76,69%
Average Income per Game	$95,017
Year to Date Revenue	$285,050
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	$7,183,254
Farm Year To Date Expenses	$110,774
Pro Salary Cap To Date	$7,111,398
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$96,792,371
Farm Estimated Season Revenue	$3,610,633
Pro Remaining Season Days	155
Pro Expenses Per Days	$599,802
Pro Estimated Expenses	$92,969,310
Farm Remaining Season Days	155
Farm Expenses Per Days	$9,025
Farm Estimated Expenses	$1,398,875
Estimated Season Expenses	$94,368,185
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	$102,069,802
Projected Bank Account	$108,104,621

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
Tommy Novak	$850,000 (4)
-Salary Average :	$850,000
Semyon Varlamov	$850,000 (4)
-Salary Average :	$850,000
Tomas Nosek	$800,000 (4)
-Salary Average :	$800,000
Nick Leddy	$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
Lars Eller	$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
Jonas Rondbjerg	$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
Matthew Peca	$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 - 5 082 - 76,23%
Level 2:	5556 - $95 - 4 134 - 74,41%
Level 3:	2222 - $72 - 1 566 - 70,46%
Level 4:	4444 - $55 - 3 243 - 72,98%
Luxury :	1111 - $232 - 1 094 - 98,44%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1 527 - 76,33%
Farm Level 2:	1000 - $25 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	15 119 - 75,60%
Average Income per Game	$2,434,418
Year to Date Revenue	$7,303,254
Farm
Home Games Left	38
Average Attendance - %	2 277 - 75,89%
Average Income per Game	$99,771
Year to Date Revenue	$299,314
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	$7,509,408
Farm Year To Date Expenses	$158,904
Pro Salary Cap To Date	$7,365,696
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$94,942,302
Farm Estimated Season Revenue	$3,791,311
Pro Remaining Season Days	155
Pro Expenses Per Days	$625,784
Pro Estimated Expenses	$96,996,520
Farm Remaining Season Days	155
Farm Expenses Per Days	$13,242
Farm Estimated Expenses	$2,052,510
Estimated Season Expenses	$99,049,030
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	$76,419,397
Projected Bank Account	$76,103,980

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 - 6 444 - 74,36%
Level 2:	7222 - $76 - 5 925 - 82,05%
Level 3:	2889 - $56 - 2 092 - 72,40%
Level 4:	5778 - $45 - 3 833 - 66,34%
Luxury :	1445 - $231 - 1 190 - 82,33%
Total Capacity :	26000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 982 - 99,12%
Farm Level 2:	1000 - $15 - 995 - 99,53%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	19 484 - 74,94%
Average Income per Game	$2,764,914
Year to Date Revenue	$8,294,743
Farm
Home Games Left	38
Average Attendance - %	2 978 - 99,26%
Average Income per Game	$105,390
Year to Date Revenue	$316,169
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	$7,693,992
Farm Year To Date Expenses	$185,941
Pro Salary Cap To Date	$7,550,280
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$107,831,659
Farm Estimated Season Revenue	$4,004,807
Pro Remaining Season Days	155
Pro Expenses Per Days	$651,262
Pro Estimated Expenses	$100,945,610
Farm Remaining Season Days	155
Farm Expenses Per Days	$15,494
Farm Estimated Expenses	$2,401,570
Estimated Season Expenses	$103,347,180
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	$70,067,947
Projected Bank Account	$78,557,233

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 - 5 218 - 60,20%
Level 2:	7222 - $110 - 3 442 - 47,66%
Level 3:	2889 - $80 - 1 360 - 47,06%
Level 4:	5778 - $65 - 2 547 - 44,08%
Luxury :	1444 - $250 - 937 - 64,91%
Total Capacity :	26000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1 581 - 79,03%
Farm Level 2:	1000 - $20 - 765 - 76,53%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	13 504 - 51,94%
Average Income per Game	$2,410,477
Year to Date Revenue	$7,231,432
Farm
Home Games Left	38
Average Attendance - %	2 346 - 78,20%
Average Income per Game	$98,167
Year to Date Revenue	$294,500
Expense
Pro Players Total Salaries	$116,187,000
Farm Players Total Salaries	$1,769,022
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	($7,500,000)
Pro Year To Date Expenses	$8,420,628
Farm Year To Date Expenses	$234,900
Pro Salary Cap To Date	$8,348,772
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$94,008,616
Farm Estimated Season Revenue	$3,730,333
Pro Remaining Season Days	155
Pro Expenses Per Days	$701,719
Pro Estimated Expenses	$108,766,445
Farm Remaining Season Days	155
Farm Expenses Per Days	$19,575
Farm Estimated Expenses	$3,034,125
Estimated Season Expenses	$111,800,570
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	$34,869,643
Projected Bank Account	$20,808,022

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	$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	$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 - 5 516 - 91,93%
Level 2:	5000 - $85 - 4 178 - 83,56%
Level 3:	2000 - $55 - 1 921 - 96,07%
Level 4:	4000 - $45 - 3 904 - 97,59%
Luxury :	1000 - $285 - 796 - 79,57%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $28 - 1 965 - 98,25%
Farm Level 2:	1000 - $17 - 986 - 98,63%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	16 314 - 90,64%
Average Income per Game	$2,404,915
Year to Date Revenue	$7,214,744
Farm
Home Games Left	38
Average Attendance - %	2 951 - 98,38%
Average Income per Game	$89,735
Year to Date Revenue	$269,204
Expense
Pro Players Total Salaries	$100,488,000
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	$7,655,048
Farm Year To Date Expenses	$170,112
Pro Salary Cap To Date	$7,295,768
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$93,791,672
Farm Estimated Season Revenue	$3,409,917
Pro Remaining Season Days	155
Pro Expenses Per Days	$631,665
Pro Estimated Expenses	$97,908,075
Farm Remaining Season Days	155
Farm Expenses Per Days	$14,091
Farm Estimated Expenses	$2,184,105
Estimated Season Expenses	$100,092,180
Season Salary Cap	$100,488,000
Estimate Under Maximum Salary Cap of $109,200,000	$8,712,000
Estimate Over Minimum Salary Cap of $80,700,000	$19,788,000
Current Bank Account	$42,215,428
Projected Bank Account	$39,324,837

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 (Out of Payroll)	$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 - 6 625 - 99,38%
Level 2:	5556 - $75 - 5 360 - 96,48%
Level 3:	2222 - $50 - 2 201 - 99,07%
Level 4:	4444 - $45 - 4 370 - 98,34%
Luxury :	1111 - $250 - 1 018 - 91,66%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 885 - 94,27%
Farm Level 2:	1000 - $15 - 980 - 97,97%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	19 576 - 97,88%
Average Income per Game	$2,669,345
Year to Date Revenue	$8,008,035
Farm
Home Games Left	38
Average Attendance - %	2 865 - 95,50%
Average Income per Game	$100,852
Year to Date Revenue	$302,556
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	$7,785,388
Farm Year To Date Expenses	$179,887
Pro Salary Cap To Date	$7,641,676
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$104,104,455
Farm Estimated Season Revenue	$3,832,376
Pro Remaining Season Days	155
Pro Expenses Per Days	$605,556
Pro Estimated Expenses	$93,861,180
Farm Remaining Season Days	155
Farm Expenses Per Days	$15,128
Farm Estimated Expenses	$2,344,840
Estimated Season Expenses	$96,206,020
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	$89,153,876
Projected Bank Account	$100,884,687

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 - 6 730 - 91,76%
Level 2:	6111 - $71 - 5 844 - 95,63%
Level 3:	2444 - $46 - 2 434 - 99,58%
Level 4:	4889 - $38 - 4 539 - 92,85%
Luxury :	1222 - $235 - 1 151 - 94,17%
Total Capacity :	22000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $30 - 1 949 - 97,44%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	20 698 - 94,08%
Average Income per Game	$2,598,163
Year to Date Revenue	$10,392,651
Farm
Home Games Left	37
Average Attendance - %	2 949 - 98,29%
Average Income per Game	$91,828
Year to Date Revenue	$367,313
Expense
Pro Players Total Salaries	$96,121,000
Farm Players Total Salaries	$1,035,708
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,433,243
Farm Year To Date Expenses	$148,520
Pro Salary Cap To Date	$7,217,675
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$98,730,184
Farm Estimated Season Revenue	$3,397,645
Pro Remaining Season Days	155
Pro Expenses Per Days	$593,539
Pro Estimated Expenses	$91,998,545
Farm Remaining Season Days	155
Farm Expenses Per Days	$12,190
Farm Estimated Expenses	$1,889,450
Estimated Season Expenses	$93,887,995
Season Salary Cap	$96,121,000
Estimate Under Maximum Salary Cap of $109,200,000	$13,079,000
Estimate Over Minimum Salary Cap of $80,700,000	$15,421,000
Current Bank Account	$46,710,352
Projected Bank Account	$54,950,186

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 (Out of Payroll)	$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
Brendan Gaunce	$800,000 (1)
-Salary Average :	$800,000
Yan Kuznetsov	$750,000 (1)
-Salary Average :	$750,000
Total Pro Players	22
Salary Commitment
Year 2026 : $101,521,000
Year 2027 : $91,839,000
Year 2028 : $57,668,000
Year 2029 : $24,566,000
Salary Average Commitment
Year 2026 : $101,521,000
Year 2027 : $91,839,000
Year 2028 : $57,668,000
Year 2029 : $24,566,000
Salary Cap with 1 Way Contract
Year 2026 : $101,521,000
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
Gustav Stjernberg	$48,750 (3)
Salary Average :	$48,750
Isaiah Saville	$48,750 (3)
Salary Average :	$48,750
Connor Punnett	$48,750 (3)
Salary Average :	$48,750
Vinnie Hinostroza	$48,750 (1)
Salary Average :	$48,750
Kevin Lombardi	$48,750 (3)
Salary Average :	$48,750
Ben Steeves	$48,750 (2)
Salary Average :	$48,750
Hunter Shepard	$48,750 (3)
Salary Average :	$48,750
Gavin Hayes	$45,000 (2)
Salary Average :	$45,000
Isaiah George	$45,000 (2)
Salary Average :	$45,000
Andrei Loshko	$45,000 (3)
Salary Average :	$0
Eriks Mateiko	$45,000 (3)
Salary Average :	$0
Josh Jacobs	$45,000 (2)
Salary Average :	$45,000
Noah Warren	$45,000 (2)
Salary Average :	$45,000
Michael Misa	$45,000 (3)
Salary Average :	$0
Otto Salin	$45,000 (3)
Salary Average :	$0
Connor Ungar	$45,000 (3)
Salary Average :	$0
Antti Tuomisto	$45,000 (1)
Salary Average :	$32,500
Nathan Walker	$40,000 (1)
Salary Average :	$40,000
Hunter McDonald	$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
Total Farm Players	23
Salary Commitment
Year 2026 : $1,035,708
Year 2027 : $746,250
Year 2028 : $517,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $798,208
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 - 6 667 - 100,00%
Level 2:	5556 - $75 - 5 556 - 100,00%
Level 3:	2222 - $55 - 2 222 - 100,00%
Level 4:	4444 - $35 - 4 444 - 100,00%
Luxury :	1111 - $200 - 1 104 - 99,37%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 943 - 97,17%
Farm Level 2:	1000 - $15 - 978 - 97,80%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	19 993 - 99,97%
Average Income per Game	$2,456,444
Year to Date Revenue	$7,369,332
Farm
Home Games Left	38
Average Attendance - %	2 921 - 97,38%
Average Income per Game	$103,359
Year to Date Revenue	$310,076
Expense
Pro Players Total Salaries	$106,086,000
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	$7,548,744
Farm Year To Date Expenses	$176,209
Pro Salary Cap To Date	$7,189,464
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$95,801,316
Farm Estimated Season Revenue	$3,927,629
Pro Remaining Season Days	155
Pro Expenses Per Days	$665,186
Pro Estimated Expenses	$103,103,830
Farm Remaining Season Days	155
Farm Expenses Per Days	$14,709
Farm Estimated Expenses	$2,279,895
Estimated Season Expenses	$105,383,725
Season Salary Cap	$107,086,000
Estimate Under Maximum Salary Cap of $109,200,000	$2,114,000
Estimate Over Minimum Salary Cap of $80,700,000	$26,386,000
Current Bank Account	$36,291,718
Projected Bank Account	$30,636,938

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	$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 - 6 500 - 100,00%
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 - 1 083 - 100,00%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 959 - 97,93%
Farm Level 2:	1000 - $15 - 988 - 98,83%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	19 500 - 100,00%
Average Income per Game	$2,017,639
Year to Date Revenue	$8,070,556
Farm
Home Games Left	37
Average Attendance - %	2 947 - 98,23%
Average Income per Game	$104,214
Year to Date Revenue	$416,856
Expense
Pro Players Total Salaries	$89,069,999
Farm Players Total Salaries	$1,580,300
Coaches Total Salaries	$3,400,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,572,700
Farm Year To Date Expenses	$187,876
Pro Salary Cap To Date	$6,400,236
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$76,670,282
Farm Estimated Season Revenue	$3,855,918
Pro Remaining Season Days	155
Pro Expenses Per Days	$547,725
Pro Estimated Expenses	$84,897,375
Farm Remaining Season Days	155
Farm Expenses Per Days	$15,451
Farm Estimated Expenses	$2,394,905
Estimated Season Expenses	$87,292,280
Season Salary Cap	$89,069,999
Estimate Under Maximum Salary Cap of $109,200,000	$20,130,001
Estimate Over Minimum Salary Cap of $80,700,000	$8,369,999
Current Bank Account	$69,348,253
Projected Bank Account	$62,582,173

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
Curtis Lazar	$1,300,000 (1)
-Salary Average :	$1,300,000
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 : $89,069,999
Year 2027 : $12,695,000
Year 2028 : $6,925,000
Year 2029 : $3,550,000
Salary Average Commitment
Year 2026 : $78,470,000
Year 2027 : $12,695,000
Year 2028 : $6,925,000
Year 2029 : $3,550,000
Salary Cap with 1 Way Contract
Year 2026 : $89,069,999
Year 2027 : $12,695,000
Year 2028 : $6,925,000
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
Ian Mitchell	$48,650 (1)
Salary Average :	$48,660
Sebastian Cossa	$46,250 (3)
Salary Average :	$46,250
Ville Koivunen	$45,000 (2)
Salary Average :	$45,000
Brandon Halverson	$45,000 (1)
Salary Average :	$32,500
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
Shai Buium	$45,000 (2)
Salary Average :	$45,000
Adam Erne	$45,000 (1)
Salary Average :	$45,000
Jake Bean	$45,000 (3)
Salary Average :	$45,000
Garin Bjorklund	$45,000 (2)
Salary Average :	$45,000
Sonny Milano	$45,000 (2)
Salary Average :	$45,000
Ilya Protas	$45,000 (3)
Salary Average :	$0
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
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 (Out of Payroll)	$37,500 (1)
Salary Average :	$37,500
Total Farm Players	33
Salary Commitment
Year 2026 : $1,617,800
Year 2027 : $886,250
Year 2028 : $361,250
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,355,310
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 - 4 582 - 70,49%
Level 2:	5417 - $90 - 4 456 - 82,26%
Level 3:	2167 - $70 - 1 616 - 74,55%
Level 4:	4333 - $55 - 3 183 - 73,46%
Luxury :	1083 - $280 - 842 - 77,77%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	14 679 - 75,27%
Average Income per Game	$2,470,569
Year to Date Revenue	$9,882,276
Farm
Home Games Left	37
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$106,250
Year to Date Revenue	$425,000
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	$6,708,495
Farm Year To Date Expenses	$160,175
Pro Salary Cap To Date	$6,456,994
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$93,881,622
Farm Estimated Season Revenue	$3,931,250
Pro Remaining Season Days	155
Pro Expenses Per Days	$547,120
Pro Estimated Expenses	$84,803,600
Farm Remaining Season Days	155
Farm Expenses Per Days	$13,635
Farm Estimated Expenses	$2,113,425
Estimated Season Expenses	$86,917,025
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	$32,388,035
Projected Bank Account	$43,283,882

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 - 6 818 - 97,40%
Level 2:	5834 - $75 - 5 834 - 100,00%
Level 3:	2333 - $50 - 2 255 - 96,67%
Level 4:	4666 - $39 - 4 666 - 100,00%
Luxury :	1167 - $195 - 1 134 - 97,17%
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	39
Average Attendance - %	20 707 - 98,60%
Average Income per Game	$2,538,012
Year to Date Revenue	$7,614,037
Farm
Home Games Left	38
Average Attendance - %	2 250 - 75,00%
Average Income per Game	$107,812
Year to Date Revenue	$323,436
Expense
Pro Players Total Salaries	$87,085,000
Farm Players Total Salaries	$1,556,050
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,543,954
Farm Year To Date Expenses	$183,672
Pro Salary Cap To Date	$6,400,242
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$98,982,481
Farm Estimated Season Revenue	$4,096,856
Pro Remaining Season Days	155
Pro Expenses Per Days	$533,443
Pro Estimated Expenses	$82,683,665
Farm Remaining Season Days	155
Farm Expenses Per Days	$15,306
Farm Estimated Expenses	$2,372,430
Estimated Season Expenses	$85,056,095
Season Salary Cap	$87,085,000
Estimate Under Maximum Salary Cap of $109,200,000	$22,115,000
Estimate Over Minimum Salary Cap of $80,700,000	$6,385,000
Current Bank Account	$21,210,515
Projected Bank Account	$39,233,757

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	$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
Kevin Stenlund	$4,000,000 (3)
-Salary Average :	$4,000,000
Ross Colton	$4,000,000 (1)
-Salary Average :	$4,000,000
Rickard Rakell (Out of Payroll)	$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
Tyler Tucker	$1,780,000 (3)
-Salary Average :	$1,780,000
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	23
Salary Commitment
Year 2026 : $91,055,000
Year 2027 : $67,107,000
Year 2028 : $49,038,000
Year 2029 : $20,208,000
Salary Average Commitment
Year 2026 : $87,280,000
Year 2027 : $66,207,000
Year 2028 : $48,138,000
Year 2029 : $20,208,000
Salary Cap with 1 Way Contract
Year 2026 : $91,055,000
Year 2027 : $67,107,000
Year 2028 : $49,038,000
Year 2029 : $20,208,000

Farm Players Salaries
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
Alexandre Doucet	$45,000 (2)
Salary Average :	$45,000
Braden Hache	$45,000 (1)
Salary Average :	$45,000
Ethan Keppen	$45,000 (1)
Salary Average :	$45,000
Cole Clayton	$45,000 (1)
Salary Average :	$45,000
Jason Polin	$45,000 (1)
Salary Average :	$32,500
Eddie Genborg	$45,000 (3)
Salary Average :	$0
Jon-Randall Avon	$45,000 (1)
Salary Average :	$32,500
Joseph Arntsen	$45,000 (1)
Salary Average :	$45,000
Jackson Kunz	$45,000 (3)
Salary Average :	$0
Kaleb Lawrence	$45,000 (3)
Salary Average :	$45,000
Kalan Lind	$45,000 (3)
Salary Average :	$0
Samuel Hlavaj	$45,000 (1)
Salary Average :	$45,000
Koehn Ziemmer	$45,000 (3)
Salary Average :	$0
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	34
Salary Commitment
Year 2026 : $1,556,050
Year 2027 : $901,050
Year 2028 : $615,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,083,550
Year 2027 : $496,050
Year 2028 : $210,000
Year 2029 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $130 - 5 327 - 88,78%
Level 2:	5000 - $90 - 4 377 - 87,55%
Level 3:	2000 - $40 - 2 000 - 100,00%
Level 4:	4000 - $25 - 4 000 - 100,00%
Luxury :	1000 - $250 - 909 - 90,93%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $25 - 2 000 - 100,00%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	16 613 - 92,30%
Average Income per Game	$2,225,702
Year to Date Revenue	$6,677,107
Farm
Home Games Left	38
Average Attendance - %	3 000 - 100,00%
Average Income per Game	$81,250
Year to Date Revenue	$243,750
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	$7,033,716
Farm Year To Date Expenses	$258,632
Pro Salary Cap To Date	$6,746,292
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$86,802,391
Farm Estimated Season Revenue	$3,087,500
Pro Remaining Season Days	155
Pro Expenses Per Days	$586,143
Pro Estimated Expenses	$90,852,165
Farm Remaining Season Days	155
Farm Expenses Per Days	$21,743
Farm Estimated Expenses	$3,370,165
Estimated Season Expenses	$94,222,330
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	$29,303,607
Projected Bank Account	$24,971,168

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 - 6 386 - 98,24%
Level 2:	5417 - $74 - 5 417 - 100,00%
Level 3:	2167 - $49 - 2 155 - 99,46%
Level 4:	4333 - $38 - 4 271 - 98,58%
Luxury :	1083 - $242 - 1 073 - 99,08%
Total Capacity :	19500
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $33 - 1 948 - 97,40%
Farm Level 2:	1000 - $15 - 977 - 97,70%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	19 302 - 98,99%
Average Income per Game	$2,553,686
Year to Date Revenue	$7,661,057
Farm
Home Games Left	38
Average Attendance - %	2 925 - 97,50%
Average Income per Game	$98,674
Year to Date Revenue	$296,021
Expense
Pro Players Total Salaries	$108,818,854
Farm Players Total Salaries	$2,071,500
Coaches Total Salaries	$3,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,027,973
Farm Year To Date Expenses	$215,002
Pro Salary Cap To Date	$7,884,261
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$99,593,741
Farm Estimated Season Revenue	$3,749,599
Pro Remaining Season Days	155
Pro Expenses Per Days	$663,586
Pro Estimated Expenses	$102,855,830
Farm Remaining Season Days	155
Farm Expenses Per Days	$18,392
Farm Estimated Expenses	$2,850,760
Estimated Season Expenses	$105,706,590
Season Salary Cap	$108,818,854
Estimate Under Maximum Salary Cap of $109,200,000	$381,146
Estimate Over Minimum Salary Cap of $80,700,000	$28,118,854
Current Bank Account	$20,032,772
Projected Bank Account	$17,669,522

Pro Players Salaries
Evan Bouchard	$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
Ryan Carpenter	$925,000 (2)
-Salary Average :	$925,000
Colton Dach	$900,000 (1)
-Salary Average :	$650,000
Total Pro Players	20
Salary Commitment
Year 2026 : $108,818,854
Year 2027 : $82,687,997
Year 2028 : $58,992,997
Year 2029 : $42,496,998
Salary Average Commitment
Year 2026 : $95,618,854
Year 2027 : $77,718,854
Year 2028 : $56,523,854
Year 2029 : $40,027,855
Salary Cap with 1 Way Contract
Year 2026 : $108,818,854
Year 2027 : $80,218,854
Year 2028 : $56,523,854
Year 2029 : $40,027,855

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
Paul Cotter	$93,900 (3)
Salary Average :	$93,900
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
Josh Brown	$50,000 (4)
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	33
Salary Commitment
Year 2026 : $2,071,500
Year 2027 : $1,665,300
Year 2028 : $1,151,400
Year 2029 : $675,000
Salary Average Commitment
Year 2026 : $1,896,500
Year 2027 : $1,552,800
Year 2028 : $1,106,400
Year 2029 : $675,000

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	8333 - $151 - 4 661 - 55,93%
Level 2:	6944 - $125 - 3 194 - 46,00%
Level 3:	2778 - $80 - 1 372 - 49,40%
Level 4:	5556 - $70 - 2 539 - 45,69%
Luxury :	1389 - $300 - 779 - 56,10%
Total Capacity :	25000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $30 - 1 964 - 98,19%
Farm Level 2:	1000 - $15 - 980 - 98,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	12 545 - 50,18%
Average Income per Game	$2,420,137
Year to Date Revenue	$9,680,548
Farm
Home Games Left	37
Average Attendance - %	2 944 - 98,13%
Average Income per Game	$92,016
Year to Date Revenue	$368,062
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	$6,141,336
Farm Year To Date Expenses	$216,343
Pro Salary Cap To Date	$6,069,480
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$91,965,206
Farm Estimated Season Revenue	$3,404,574
Pro Remaining Season Days	155
Pro Expenses Per Days	$513,275
Pro Estimated Expenses	$79,557,625
Farm Remaining Season Days	155
Farm Expenses Per Days	$18,513
Farm Estimated Expenses	$2,869,515
Estimated Season Expenses	$82,427,140
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	$17,702,112
Projected Bank Account	$30,644,752

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	$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 - 6 805 - 85,07%
Level 2:	6667 - $71 - 5 401 - 81,02%
Level 3:	2667 - $46 - 2 326 - 87,23%
Level 4:	5333 - $35 - 4 826 - 90,49%
Luxury :	1333 - $214 - 1 215 - 91,15%
Total Capacity :	24000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 992 - 99,58%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	20 574 - 85,73%
Average Income per Game	$2,576,598
Year to Date Revenue	$7,729,795
Farm
Home Games Left	38
Average Attendance - %	2 992 - 99,72%
Average Income per Game	$105,885
Year to Date Revenue	$317,656
Expense
Pro Players Total Salaries	$108,382,000
Farm Players Total Salaries	$1,443,800
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$8,190,327
Farm Year To Date Expenses	$247,464
Pro Salary Cap To Date	$7,831,038
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$100,487,335
Farm Estimated Season Revenue	$4,023,643
Pro Remaining Season Days	155
Pro Expenses Per Days	$678,934
Pro Estimated Expenses	$105,234,770
Farm Remaining Season Days	155
Farm Expenses Per Days	$20,622
Farm Estimated Expenses	$3,196,410
Estimated Season Expenses	$108,431,180
Season Salary Cap	$108,382,000
Estimate Under Maximum Salary Cap of $109,200,000	$818,000
Estimate Over Minimum Salary Cap of $80,700,000	$27,682,000
Current Bank Account	$4,623,065
Projected Bank Account	$702,863

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	$54,700 (2)
Salary Average :	$54,700
Jack Studnicka	$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	$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 - 6 945 - 99,22%
Level 2:	5834 - $70 - 5 719 - 98,03%
Level 3:	2333 - $50 - 2 273 - 97,41%
Level 4:	4666 - $40 - 4 611 - 98,81%
Luxury :	1167 - $225 - 1 151 - 98,63%
Total Capacity :	21000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1 538 - 76,90%
Farm Level 2:	1000 - $20 - 786 - 78,63%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	20 699 - 98,57%
Average Income per Game	$2,668,334
Year to Date Revenue	$8,005,003
Farm
Home Games Left	38
Average Attendance - %	2 324 - 77,48%
Average Income per Game	$96,558
Year to Date Revenue	$289,675
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	$8,182,992
Farm Year To Date Expenses	$179,045
Pro Salary Cap To Date	$7,823,712
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$104,065,039
Farm Estimated Season Revenue	$3,669,217
Pro Remaining Season Days	155
Pro Expenses Per Days	$681,916
Pro Estimated Expenses	$105,696,980
Farm Remaining Season Days	155
Farm Expenses Per Days	$15,009
Farm Estimated Expenses	$2,326,395
Estimated Season Expenses	$108,023,375
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	$70,808,168
Projected Bank Account	$70,519,049

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 - 6 640 - 99,60%
Level 2:	5556 - $70 - 5 556 - 100,00%
Level 3:	2222 - $50 - 2 174 - 97,82%
Level 4:	4444 - $36 - 4 374 - 98,42%
Luxury :	1111 - $210 - 1 111 - 100,00%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $38 - 1 585 - 79,25%
Farm Level 2:	1000 - $22 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	19 854 - 99,27%
Average Income per Game	$2,214,088
Year to Date Revenue	$6,642,265
Farm
Home Games Left	38
Average Attendance - %	2 335 - 77,83%
Average Income per Game	$95,912
Year to Date Revenue	$287,737
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	$7,559,542
Farm Year To Date Expenses	$257,448
Pro Salary Cap To Date	$7,200,262
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$86,349,445
Farm Estimated Season Revenue	$3,644,669
Pro Remaining Season Days	155
Pro Expenses Per Days	$630,126
Pro Estimated Expenses	$97,669,530
Farm Remaining Season Days	155
Farm Expenses Per Days	$21,454
Farm Estimated Expenses	$3,325,370
Estimated Season Expenses	$100,994,900
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	$23,979,137
Projected Bank Account	$12,978,351

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 - 4 382 - 87,65%
Level 3:	2000 - $63 - 1 698 - 84,90%
Level 4:	4000 - $51 - 3 463 - 86,58%
Luxury :	1000 - $220 - 1 000 - 100,00%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 905 - 95,23%
Farm Level 2:	1000 - $20 - 779 - 77,93%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	16 544 - 91,91%
Average Income per Game	$2,442,481
Year to Date Revenue	$7,327,444
Farm
Home Games Left	38
Average Attendance - %	2 684 - 89,47%
Average Income per Game	$102,813
Year to Date Revenue	$308,438
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	$6,138,418
Farm Year To Date Expenses	$201,831
Pro Salary Cap To Date	$6,066,562
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$95,256,772
Farm Estimated Season Revenue	$3,906,881
Pro Remaining Season Days	155
Pro Expenses Per Days	$511,934
Pro Estimated Expenses	$79,349,770
Farm Remaining Season Days	155
Farm Expenses Per Days	$16,634
Farm Estimated Expenses	$2,578,270
Estimated Season Expenses	$81,928,040
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	$14,008,218
Projected Bank Account	$31,243,831

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 - 6 764 - 96,63%
Level 2:	5834 - $71 - 5 575 - 95,56%
Level 3:	2333 - $47 - 2 260 - 96,86%
Level 4:	4666 - $30 - 4 596 - 98,51%
Luxury :	1167 - $212 - 1 135 - 97,29%
Total Capacity :	21000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $29 - 1 947 - 97,37%
Farm Level 2:	1000 - $13 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	20 331 - 96,81%
Average Income per Game	$2,551,808
Year to Date Revenue	$7,655,425
Farm
Home Games Left	38
Average Attendance - %	2 947 - 98,24%
Average Income per Game	$86,841
Year to Date Revenue	$260,523
Expense
Pro Players Total Salaries	$78,773,000
Farm Players Total Salaries	$1,333,750
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$6,500,000
Pro Year To Date Expenses	$5,732,196
Farm Year To Date Expenses	$166,620
Pro Salary Cap To Date	$5,660,340
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$99,520,525
Farm Estimated Season Revenue	$3,299,958
Pro Remaining Season Days	155
Pro Expenses Per Days	$477,683
Pro Estimated Expenses	$74,040,865
Farm Remaining Season Days	155
Farm Expenses Per Days	$13,975
Farm Estimated Expenses	$2,166,125
Estimated Season Expenses	$76,206,990
Season Salary Cap	$85,273,000
Estimate Under Maximum Salary Cap of $109,200,000	$23,927,000
Estimate Over Minimum Salary Cap of $80,700,000	$4,573,000
Current Bank Account	$41,887,476
Projected Bank Account	$68,500,969

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
Ryan Ufko	$900,000 (2)
-Salary Average :	$900,000
Beckett Sennecke	$900,000 (2)
-Salary Average :	$900,000
Total Pro Players	22
Salary Commitment
Year 2026 : $78,773,000
Year 2027 : $46,773,000
Year 2028 : $26,722,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $76,723,000
Year 2027 : $44,973,000
Year 2028 : $24,922,000
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $78,773,000
Year 2027 : $46,773,000
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
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	29
Salary Commitment
Year 2026 : $1,333,750
Year 2027 : $1,161,250
Year 2028 : $415,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $988,750
Year 2027 : $846,250
Year 2028 : $100,000
Year 2029 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6333 - $107 - 6 333 - 100,00%
Level 2:	5278 - $82 - 4 748 - 89,96%
Level 3:	2111 - $50 - 1 772 - 83,96%
Level 4:	4222 - $40 - 3 181 - 75,35%
Luxury :	1056 - $227 - 1 056 - 100,00%
Total Capacity :	19000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $30 - 1 971 - 98,57%
Farm Level 2:	1000 - $20 - 761 - 76,10%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	17 091 - 89,95%
Average Income per Game	$2,408,884
Year to Date Revenue	$7,226,653
Farm
Home Games Left	38
Average Attendance - %	2 732 - 91,08%
Average Income per Game	$105,271
Year to Date Revenue	$315,812
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	$7,428,768
Farm Year To Date Expenses	$217,869
Pro Salary Cap To Date	$7,058,889
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$93,946,489
Farm Estimated Season Revenue	$4,000,285
Pro Remaining Season Days	155
Pro Expenses Per Days	$613,126
Pro Estimated Expenses	$95,034,530
Farm Remaining Season Days	155
Farm Expenses Per Days	$18,527
Farm Estimated Expenses	$2,871,685
Estimated Season Expenses	$97,906,215
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	$10,740,886
Projected Bank Account	$10,781,445

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 - 6 731 - 77,42%
Level 2:	7213 - $86 - 4 669 - 64,73%
Level 3:	2883 - $57 - 2 283 - 79,19%
Level 4:	5768 - $49 - 3 413 - 59,17%
Luxury :	1442 - $220 - 1 151 - 79,82%
Total Capacity :	26000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 963 - 98,15%
Farm Level 2:	1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	18 247 - 70,18%
Average Income per Game	$2,521,836
Year to Date Revenue	$7,565,509
Farm
Home Games Left	38
Average Attendance - %	2 963 - 98,77%
Average Income per Game	$104,631
Year to Date Revenue	$313,894
Expense
Pro Players Total Salaries	$101,945,000
Farm Players Total Salaries	$1,272,500
Coaches Total Salaries	$2,200,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,397,244
Farm Year To Date Expenses	$179,820
Pro Salary Cap To Date	$7,325,388
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$98,351,617
Farm Estimated Season Revenue	$3,975,991
Pro Remaining Season Days	155
Pro Expenses Per Days	$616,437
Pro Estimated Expenses	$95,547,735
Farm Remaining Season Days	155
Farm Expenses Per Days	$14,805
Farm Estimated Expenses	$2,294,775
Estimated Season Expenses	$97,842,510
Season Salary Cap	$101,945,000
Estimate Under Maximum Salary Cap of $109,200,000	$7,255,000
Estimate Over Minimum Salary Cap of $80,700,000	$21,245,000
Current Bank Account	$24,488,022
Projected Bank Account	$28,973,120

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	$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 (Out of Payroll)	$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 - 92,17%
Total Capacity :	18000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 937 - 96,85%
Farm Level 2:	1000 - $15 - 971 - 97,07%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	17 922 - 99,56%
Average Income per Game	$2,436,771
Year to Date Revenue	$7,310,312
Farm
Home Games Left	38
Average Attendance - %	2 908 - 96,92%
Average Income per Game	$102,944
Year to Date Revenue	$308,831
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	$7,298,563
Farm Year To Date Expenses	$151,983
Pro Salary Cap To Date	$6,857,841
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$95,034,056
Farm Estimated Season Revenue	$3,911,859
Pro Remaining Season Days	155
Pro Expenses Per Days	$637,180
Pro Estimated Expenses	$98,762,900
Farm Remaining Season Days	155
Farm Expenses Per Days	$12,402
Farm Estimated Expenses	$1,922,310
Estimated Season Expenses	$100,685,210
Season Salary Cap	$90,409,000
Estimate Under Maximum Salary Cap of $109,200,000	$18,791,000
Estimate Over Minimum Salary Cap of $80,700,000	$9,709,000
Current Bank Account	$5,553,934
Projected Bank Account	$3,814,639

Pro Players Salaries
Matthew Tkachuk	$9,500,000 (2)
-Salary Average :	$9,500,000
Alex Ovechkin (Out of Payroll)	$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 (Out of Payroll)	$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 - 7 166 - 85,99%
Level 2:	6944 - $71 - 5 779 - 83,22%
Level 3:	2777 - $46 - 2 437 - 87,74%
Level 4:	5556 - $35 - 4 487 - 80,76%
Luxury :	1390 - $214 - 1 191 - 85,68%
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	38
Average Attendance - %	21 059 - 84,24%
Average Income per Game	$2,662,632
Year to Date Revenue	$10,650,529
Farm
Home Games Left	37
Average Attendance - %	2 250 - 75,00%
Average Income per Game	$121,875
Year to Date Revenue	$487,500
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	$6,176,622
Farm Year To Date Expenses	$181,026
Pro Salary Cap To Date	$5,996,982
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$101,180,026
Farm Estimated Season Revenue	$4,509,375
Pro Remaining Season Days	155
Pro Expenses Per Days	$503,096
Pro Estimated Expenses	$77,979,880
Farm Remaining Season Days	155
Farm Expenses Per Days	$15,667
Farm Estimated Expenses	$2,428,385
Estimated Season Expenses	$80,408,265
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	$42,494,524
Projected Bank Account	$67,775,660

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 - 5 016 - 77,97%
Level 2:	5378 - $105 - 3 727 - 69,30%
Level 3:	2211 - $88 - 1 232 - 55,71%
Level 4:	4322 - $77 - 2 088 - 48,30%
Luxury :	1156 - $289 - 828 - 71,60%
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	39
Average Attendance - %	12 890 - 66,10%
Average Income per Game	$2,349,406
Year to Date Revenue	$7,048,219
Farm
Home Games Left	38
Average Attendance - %	2 250 - 75,00%
Average Income per Game	$112,500
Year to Date Revenue	$337,500
Expense
Pro Players Total Salaries	$97,706,000
Farm Players Total Salaries	$1,341,900
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$7,770,525
Farm Year To Date Expenses	$176,119
Pro Salary Cap To Date	$7,554,957
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$91,626,847
Farm Estimated Season Revenue	$4,275,000
Pro Remaining Season Days	155
Pro Expenses Per Days	$603,030
Pro Estimated Expenses	$93,469,650
Farm Remaining Season Days	155
Farm Expenses Per Days	$14,023
Farm Estimated Expenses	$2,173,565
Estimated Season Expenses	$95,643,215
Season Salary Cap	$97,706,000
Estimate Under Maximum Salary Cap of $109,200,000	$11,494,000
Estimate Over Minimum Salary Cap of $80,700,000	$17,006,000
Current Bank Account	$7,373,505
Projected Bank Account	$7,632,137

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	$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
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	23
Salary Commitment
Year 2026 : $103,506,000
Year 2027 : $87,706,000
Year 2028 : $70,961,000
Year 2029 : $44,888,000
Salary Average Commitment
Year 2026 : $103,256,000
Year 2027 : $87,706,000
Year 2028 : $70,961,000
Year 2029 : $44,888,000
Salary Cap with 1 Way Contract
Year 2026 : $103,506,000
Year 2027 : $87,706,000
Year 2028 : $70,961,000
Year 2029 : $44,888,000

Farm Players Salaries
Ty Emberson	$156,900 (4)
Salary Average :	$156,900
Dylan Garand	$100,000 (4)
Salary Average :	$100,000
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 : $1,341,900
Year 2027 : $1,124,400
Year 2028 : $854,400
Year 2029 : $376,900
Salary Average Commitment
Year 2026 : $1,341,900
Year 2027 : $1,124,400
Year 2028 : $854,400
Year 2029 : $376,900

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	8728 - $180 - 4 004 - 45,88%
Level 2:	6363 - $90 - 4 558 - 71,63%
Level 3:	2545 - $58 - 2 049 - 80,51%
Level 4:	5091 - $45 - 4 472 - 87,83%
Luxury :	1273 - $500 - 509 - 39,98%
Total Capacity :	24000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $40 - 1 559 - 77,96%
Farm Level 2:	1000 - $25 - 750 - 75,00%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	38
Average Attendance - %	15 591 - 64,96%
Average Income per Game	$2,541,194
Year to Date Revenue	$10,164,776
Farm
Home Games Left	37
Average Attendance - %	2 309 - 76,98%
Average Income per Game	$101,401
Year to Date Revenue	$405,602
Expense
Pro Players Total Salaries	$92,812,000
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	$6,678,103
Farm Year To Date Expenses	$214,580
Pro Salary Cap To Date	$6,570,318
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$96,565,372
Farm Estimated Season Revenue	$3,751,818
Pro Remaining Season Days	155
Pro Expenses Per Days	$564,743
Pro Estimated Expenses	$87,535,165
Farm Remaining Season Days	155
Farm Expenses Per Days	$17,584
Farm Estimated Expenses	$2,725,520
Estimated Season Expenses	$90,260,685
Season Salary Cap	$92,812,000
Estimate Under Maximum Salary Cap of $109,200,000	$16,388,000
Estimate Over Minimum Salary Cap of $80,700,000	$12,112,000
Current Bank Account	$7,506,382
Projected Bank Account	$17,562,887

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	$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 - 6 667 - 100,00%
Level 2:	5556 - $75 - 5 476 - 98,55%
Level 3:	2222 - $55 - 2 169 - 97,61%
Level 4:	4444 - $40 - 4 414 - 99,33%
Luxury :	1111 - $205 - 1 082 - 97,36%
Total Capacity :	20000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 985 - 99,23%
Farm Level 2:	1000 - $15 - 983 - 98,30%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	19 808 - 99,04%
Average Income per Game	$2,475,866
Year to Date Revenue	$7,427,598
Farm
Home Games Left	38
Average Attendance - %	2 968 - 98,92%
Average Income per Game	$105,261
Year to Date Revenue	$315,782
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	$5,910,908
Farm Year To Date Expenses	$167,088
Pro Salary Cap To Date	$5,767,196
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$96,558,774
Farm Estimated Season Revenue	$3,999,905
Pro Remaining Season Days	155
Pro Expenses Per Days	$496,368
Pro Estimated Expenses	$76,937,040
Farm Remaining Season Days	155
Farm Expenses Per Days	$13,924
Farm Estimated Expenses	$2,158,220
Estimated Season Expenses	$79,095,260
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	$34,301,316
Projected Bank Account	$55,764,735

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 - 6 759 - 88,15%
Level 2:	6388 - $75 - 5 781 - 90,49%
Level 3:	2556 - $50 - 2 370 - 92,72%
Level 4:	5111 - $45 - 4 654 - 91,05%
Luxury :	1278 - $250 - 915 - 71,57%
Total Capacity :	23000
Team Popularity :	100,00%
Farm
Farm Level 1:	2000 - $35 - 1 986 - 99,32%
Farm Level 2:	1000 - $15 - 981 - 98,13%
Farm Total Capacity :	3000
Team Popularity :	100,00%
Income
Home Games Left	39
Average Attendance - %	20 478 - 89,03%
Average Income per Game	$2,734,098
Year to Date Revenue	$8,202,294
Farm
Home Games Left	38
Average Attendance - %	2 968 - 98,92%
Average Income per Game	$105,302
Year to Date Revenue	$315,906
Expense
Pro Players Total Salaries	$96,070,000
Farm Players Total Salaries	$1,944,745
Coaches Total Salaries	$2,500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$6,975,084
Farm Year To Date Expenses	$246,724
Pro Salary Cap To Date	$6,903,228
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$106,629,822
Farm Estimated Season Revenue	$4,001,476
Pro Remaining Season Days	155
Pro Expenses Per Days	$581,257
Pro Estimated Expenses	$90,094,835
Farm Remaining Season Days	155
Farm Expenses Per Days	$20,627
Farm Estimated Expenses	$3,197,185
Estimated Season Expenses	$93,292,020
Season Salary Cap	$96,070,000
Estimate Under Maximum Salary Cap of $109,200,000	$13,130,000
Estimate Over Minimum Salary Cap of $80,700,000	$15,370,000
Current Bank Account	$26,755,563
Projected Bank Account	$44,094,841

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	$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
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	23
Salary Commitment
Year 2026 : $96,070,000
Year 2027 : $59,334,000
Year 2028 : $35,984,000
Year 2029 : $3,732,000
Salary Average Commitment
Year 2026 : $90,720,000
Year 2027 : $59,334,000
Year 2028 : $35,984,000
Year 2029 : $3,732,000
Salary Cap with 1 Way Contract
Year 2026 : $96,070,000
Year 2027 : $59,334,000
Year 2028 : $35,984,000
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
Matthew Robertson	$50,000 (3)
Salary Average :	$50,000
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	42
Salary Commitment
Year 2026 : $1,944,745
Year 2027 : $1,193,100
Year 2028 : $590,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,266,662
Year 2027 : $653,100
Year 2028 : $50,000
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	$82,062,296	$97,961,000	$11,239,000	$17,261,000	21	27	48
Blackhawks	$102,069,802	$99,167,000	$10,033,000	$18,467,000	22	24	46
Blue Jackets	$76,419,397	$102,506,000	$6,694,000	$21,806,000	23	25	48
Blues	$70,067,947	$106,760,810	$2,439,190	$26,060,810	22	35	57
Bruins	$34,869,643	$108,687,000	$513,000	$27,987,000	20	36	56
Canadiens	$42,215,428	$100,488,000	$8,712,000	$19,788,000	23	29	52
Canucks	$89,153,876	$99,127,857	$10,072,143	$18,427,857	25	28	53
Devils	$46,710,352	$96,121,000	$13,079,000	$15,421,000	22	23	45
Ducks	$36,291,718	$107,086,000	$2,114,000	$26,386,000	26	31	57
Flames	$69,348,253	$89,069,999	$20,130,001	$8,369,999	27	33	60
Flyers	$32,388,035	$87,869,000	$21,331,000	$7,169,000	22	25	47
Golden Knights	$21,210,515	$87,085,000	$22,115,000	$6,385,000	23	34	57
Hurricanes	$29,303,607	$93,885,857	$15,314,143	$13,185,857	23	31	54
Islanders	$20,032,772	$108,818,854	$381,146	$28,118,854	20	33	53
Jets	$17,702,112	$84,717,000	$24,483,000	$4,017,000	21	36	57
Kraken	$4,623,065	$108,382,000	$818,000	$27,682,000	21	29	50
Mammoth	$70,808,168	$108,880,000	$320,000	$28,180,000	23	30	53
Maple Leafs	$23,979,137	$103,293,500	$5,906,500	$22,593,500	22	35	57
Oilers	$14,008,218	$84,493,000	$24,707,000	$3,793,000	27	38	65
Panthers	$41,887,476	$85,273,000	$23,927,000	$4,573,000	22	29	51
Penguins	$10,740,886	$99,392,000	$9,808,000	$18,692,000	21	23	44
Predators	$24,488,022	$101,945,000	$7,255,000	$21,245,000	21	29	50
Red Wings	$5,553,934	$90,409,000	$18,791,000	$9,709,000	23	24	47
Sabres	$42,494,524	$82,785,500	$26,414,500	$2,085,500	23	30	53
Senators	$7,373,505	$97,706,000	$11,494,000	$17,006,000	23	27	50
Sharks	$7,506,382	$92,812,000	$16,388,000	$12,112,000	23	39	62
Stars	$34,301,316	$80,893,500	$28,306,500	$193,500	22	24	46
Wild	$26,755,563	$96,070,000	$13,130,000	$15,370,000	23	42	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 - %