RHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	6000 - $140 - 0 - 0.00%
Level 2:	5000 - $90 - 0 - 0.00%
Level 3:	2000 - $65 - 0 - 0.00%
Level 4:	4000 - $42 - 0 - 0.00%
Luxury :	1000 - $300 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$57,352,000
Pro Players Total Average Salaries	$57,352,000
Farm Players Total Salaries	$2,907,500
Farm Players Total Average Salaries	$2,907,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	($3,120,776)
Projected Bank Account	($3,120,776)

Pro Players Salaries
Darnell Nurse (1 Way Contract)	$7,250,000 (2)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Filip Forsberg (1 Way Contract)	$6,250,000 (1)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Lucas Raymond (1 Way Contract)	$5,750,000 (3)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Jonathan Marchessault (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Anze Kopitar (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Sean Durzi (1 Way Contract)	$4,800,000 (6)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Dawson Mercer (1 Way Contract)	$4,600,000 (2)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Cole Sillinger (1 Way Contract)	$3,400,000 (1)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Colton Sissons (Out of Payroll)	$2,800,000 (2)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Samuel Ersson (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Jean-Gabriel Pageau (1 Way Contract)	$2,650,000 (2)
-Salary Remaining :	$2,650,000
-Salary Average :	$2,650,000
-Salary Average Remaining :	$2,650,000
Brandon Tanev (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Cam Dineen	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Collin Graf	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Owen Pickering	$875,000 (2)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Andreas Athanasiou (1 Way Contract)	$777,000 (2)
-Salary Remaining :	$777,000
-Salary Average :	$777,000
-Salary Average Remaining :	$777,000
Arturs Silovs	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Mitchell Marner (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Grzelcyk (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Adam Wilsby	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Philip Tomasino	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Martin Necas (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jonathan Quick (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 2026 : $57,352,000
Year 2027 : $38,502,000
Year 2028 : $14,050,000
Year 2029 : $4,800,000
Salary Average Commitment
Year 2026 : $57,352,000
Year 2027 : $38,502,000
Year 2028 : $14,050,000
Year 2029 : $4,800,000
Salary Cap with 1 Way Contract
Year 2026 : $57,352,000
Year 2027 : $38,502,000
Year 2028 : $14,050,000
Year 2029 : $4,800,000

Farm Players Salaries
Gabriel Landeskog	$900,000 (5)
Salary Remaining :	$900,000
Salary Average :	$900,000
Salary Average Remaining :	$900,000
Nikita Alexandrov	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Kale Clague	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Alex Limoges	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
John Leonard	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Dmitry Kuzmin	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Sam Poulin	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Tanner Howe	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Joey Willis	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brody Lamb	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ryan Chesley	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Sean Behrens	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matyas Melovsky	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Dominik Badinka	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jackson Edward	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ethan Edwards	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jaroslav Chmelar	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Matyas Sapovaliv	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Paul Ludwinski	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Braden Doyle	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Isaiah Saville	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jackson Kunz	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ty Young	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan C Johnson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan O'Rourke	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Riley Duran	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ole Bjorgvik Holm	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyrel Bauer	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cameron Butler	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Santeri Hatakka	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ivan Ivan	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jere Innala	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Schmelzer	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marcus Hogberg	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alex Jefferies	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	35
Salary Commitment
Year 2026 : $2,907,500
Year 2027 : $2,360,000
Year 2028 : $1,477,500
Year 2029 : $900,000
Salary Average Commitment
Year 2026 : $2,907,500
Year 2027 : $2,360,000
Year 2028 : $1,477,500
Year 2029 : $900,000

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $87 - 0 - 0.00%
Level 2:	5000 - $54 - 0 - 0.00%
Level 3:	2000 - $33 - 0 - 0.00%
Level 4:	4000 - $22 - 0 - 0.00%
Luxury :	1000 - $185 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,000,000
Pro Players Total Average Salaries	$61,000,000
Farm Players Total Salaries	$1,782,500
Farm Players Total Average Salaries	$1,782,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$24,342,523
Projected Bank Account	$24,342,523

Pro Players Salaries
Pavel Buchnevich (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Mattias Ekholm (1 Way Contract)	$6,200,000 (1)
-Salary Remaining :	$6,200,000
-Salary Average :	$6,200,000
-Salary Average Remaining :	$6,200,000
Adin Hill (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Ryan Lindgren (1 Way Contract)	$5,200,000 (5)
-Salary Remaining :	$5,200,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Anton Lundell (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Barrett Hayton (1 Way Contract)	$4,600,000 (1)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Ilya Lyubushkin (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Trent Frederic (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Frederick Gaudreau (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jason Dickinson (1 Way Contract)	$3,350,000 (2)
-Salary Remaining :	$3,350,000
-Salary Average :	$3,350,000
-Salary Average Remaining :	$3,350,000
Tristan Jarry (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Curtis Lazar (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Mattias Janmark (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Sam Lafferty (1 Way Contract)	$1,150,000 (3)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,150,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,150,000
Taylor Ward (1 Way Contract)	$1,100,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Anton Blidh (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Philippe Myers	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Corey Perry (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jonathan Drouin (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Martin (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Max Jones (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Spencer Stastney	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Evan Bouchard (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jake Walman (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Casey Cizikas (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Shane Wright	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Evander Kane (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	27
Salary Commitment
Year 2026 : $61,000,000
Year 2027 : $42,800,000
Year 2028 : $33,350,000
Year 2029 : $15,200,000
Salary Average Commitment
Year 2026 : $61,000,000
Year 2027 : $42,800,000
Year 2028 : $33,350,000
Year 2029 : $15,200,000
Salary Cap with 1 Way Contract
Year 2026 : $57,800,000
Year 2027 : $40,550,000
Year 2028 : $32,200,000
Year 2029 : $15,200,000

Farm Players Salaries
Filip Larsson	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
William Lagesson	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Alexander Nikishin	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Noah Philp	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Josh Brown	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Oliver Moore	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Samuel Bolduc	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Tyler Pitlick	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Filip Hallander	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Trevor Connelly	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Topias Leinonen	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Beau Akey	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Connor Clattenburg	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kaden Hammell	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Mattias Havelid	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tanner Molendyk	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Coulson Pitre	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Patrick Thomas	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Luke Reid	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gabriel Fortier	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dylan Garand	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mason Primeau	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kevin Connauton	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jake Leschyshyn	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Luke Henman	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Connor Mackey	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Devin Shore	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Ahcan	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Martin Chromiak	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Villalta	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 2026 : $1,782,500
Year 2027 : $920,000
Year 2028 : $647,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,782,500
Year 2027 : $920,000
Year 2028 : $647,500
Year 2029 : $0

Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $138 - 0 - 0.00%
Level 2:	5000 - $80 - 0 - 0.00%
Level 3:	2000 - $49 - 0 - 0.00%
Level 4:	4000 - $39 - 0 - 0.00%
Luxury :	1000 - $265 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$96,283,000
Pro Players Total Average Salaries	$96,283,000
Farm Players Total Salaries	$1,197,500
Farm Players Total Average Salaries	$1,197,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$2,021,769
Projected Bank Account	$2,021,769

Pro Players Salaries
Quinn Hughes (1 Way Contract)	$9,250,000 (5)
-Salary Remaining :	$9,250,000
-Salary Average :	$9,250,000
-Salary Average Remaining :	$9,250,000
Mika Zibanejad (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Tage Thompson (1 Way Contract)	$8,125,000 (5)
-Salary Remaining :	$8,125,000
-Salary Average :	$8,125,000
-Salary Average Remaining :	$8,125,000
Andrei Svechnikov (1 Way Contract)	$7,750,000 (4)
-Salary Remaining :	$7,750,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$7,750,000
Matty Beniers (1 Way Contract)	$7,283,000 (7)
-Salary Remaining :	$7,283,000
-Salary Average :	$7,283,000
-Salary Average Remaining :	$7,283,000
Rasmus Andersson (1 Way Contract)	$7,250,000 (6)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Alex Pietrangelo (1 Way Contract)	$6,750,000 (1)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Casey Mittelstadt (1 Way Contract)	$6,500,000 (5)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Mason Marchment (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Brandon Hagel (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Vincent Trocheck (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Jason Zucker (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Dustin Wolf (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Andrew Peeke (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Dylan DeMelo (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Noel Acciari (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Gustav Nyquist (1 Way Contract)	$1,800,000 (1)
-1 Way Contract Salary Cap :	$650,000
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Nico Sturm (1 Way Contract)	$1,750,000 (3)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Nick Seeler (Out of Payroll)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Nic Dowd (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Zach Benson	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Luke Glendening (1 Way Contract)	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Rem Pitlick (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Brett Leason (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Mark Kastelic (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jonas Brodin (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Pyotr Kochetkov (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	27
Salary Commitment
Year 2026 : $96,283,000
Year 2027 : $75,683,000
Year 2028 : $57,908,000
Year 2029 : $46,158,000
Salary Average Commitment
Year 2026 : $96,283,000
Year 2027 : $75,683,000
Year 2028 : $57,908,000
Year 2029 : $46,158,000
Salary Cap with 1 Way Contract
Year 2026 : $93,208,000
Year 2027 : $73,758,000
Year 2028 : $56,758,000
Year 2029 : $46,158,000

Farm Players Salaries
Arseny Gritsyuk	$300,000 (2)
Salary Remaining :	$300,000
Salary Average :	$300,000
Salary Average Remaining :	$300,000
Danila Yurov	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Joel Nystrom	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matthew Poitras	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Artem Shlaine	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Dans Locmelis	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Calle Odelius	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Rodwin Dionicio	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Dylan Peterson	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Tyler Brennan	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Logan Brown	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Bogdan Trineyev	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyce Thompson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Parker Ford	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Luke Krys	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Kiersted	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
James Hamblin	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dominic Toninato	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jamieson Rees	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jacob Moverare	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Philip Kemp	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Tucker	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Hlavaj	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Wyatt Kaiser	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vladislav Kolyachonok	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikita Tolopilo	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 2026 : $1,197,500
Year 2027 : $667,500
Year 2028 : $92,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,197,500
Year 2027 : $667,500
Year 2028 : $92,500
Year 2029 : $0

Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	6000 - $76 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $18 - 0 - 0.00%
Luxury :	1000 - $179 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,800,000
Pro Players Total Average Salaries	$54,800,000
Farm Players Total Salaries	$1,547,500
Farm Players Total Average Salaries	$1,547,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$22,349,644
Projected Bank Account	$22,349,644

Pro Players Salaries
Dylan Cozens (1 Way Contract)	$7,000,000 (6)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Philip Broberg (1 Way Contract)	$6,750,000 (7)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Ukko-Pekka Luukkonen (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Niko Mikkola (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Connor Brown (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Connor Clifton (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Martin Fehervary (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Lars Eller (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Calle Jarnkrok (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Colin Miller (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Noah Juulsen (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Calen Addison (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Adam Klapka (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Marc Del Gaizo (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Jacob Quillan	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Denton Mateychuk	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Alex Steeves (1 Way Contract)	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Tristan Broz	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Gavin Brindley	$875,000 (2)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Matthew Murray (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Zach Sanford (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Nate Schmidt (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Valtteri Puustinen	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Ville Husso (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Pat Maroon (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 2026 : $54,800,000
Year 2027 : $33,725,000
Year 2028 : $25,750,000
Year 2029 : $18,750,000
Salary Average Commitment
Year 2026 : $54,800,000
Year 2027 : $33,725,000
Year 2028 : $25,750,000
Year 2029 : $18,750,000
Salary Cap with 1 Way Contract
Year 2026 : $53,650,000
Year 2027 : $33,725,000
Year 2028 : $25,750,000
Year 2029 : $18,750,000

Farm Players Salaries
Ivan Demidov	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Will Smith	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Adam Fantilli	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Frank Nazar	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Matthew Knies	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Leo Carlsson	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Oscar Fisker Molgaard	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kirill Kirsanov	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Caden Price	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Andrei Loshko	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jack Devine	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Hunter Brzustewicz	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jonathan Lekkerimaki	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Matthew Seminoff	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Harrison Meneghin	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Aku Koskenvuo	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Francesco Arcuri	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Shakir Mukhamadullin	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jeremy Poirier	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
William Eklund	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Simon Lundmark	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Victor Ostman	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jackson Lacombe	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marat Khusnutdinov	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ethan Cardwell	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Phillips	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Rempe	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyson Kozak	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Magnus Chrona	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Garin Bjorklund	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Topi Niemela	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	31
Salary Commitment
Year 2026 : $1,547,500
Year 2027 : $1,002,500
Year 2028 : $470,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,547,500
Year 2027 : $1,002,500
Year 2028 : $470,000
Year 2029 : $0

Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $32 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $178 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$47,500,000
Pro Players Total Average Salaries	$47,500,000
Farm Players Total Salaries	$1,850,000
Farm Players Total Average Salaries	$1,850,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$50,755,924
Projected Bank Account	$50,755,924

Pro Players Salaries
Taylor Hall (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Lawson Crouse (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Kaapo Kahkonen (1 Way Contract)	$4,300,000 (1)
-1 Way Contract Salary Cap :	$3,150,000
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Nicolas Hague (1 Way Contract)	$3,800,000 (4)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
Dan Vladar (1 Way Contract)	$3,400,000 (2)
-Salary Remaining :	$3,400,000
-Salary Average :	$3,400,000
-Salary Average Remaining :	$3,400,000
Matias Maccelli (1 Way Contract)	$3,300,000 (1)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Kasperi Kapanen (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Henri Jokiharju (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Nathan Bastian (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Lukas Reichel (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
John Beecher (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Zac Jones (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Kieffer Bellows (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Pavel Mintyukov	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Zach Dean	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Fedor Svechkov	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Colten Ellis	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Nikita Nesterenko	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
David Savard (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Trevor Zegras (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Michael DiPietro	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Conor Timmins (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Eeli Tolvanen (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyler Kleven	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jakub Lauko (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Pheonix Copley (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Fabian Lysell	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	27
Salary Commitment
Year 2026 : $47,500,000
Year 2027 : $22,450,000
Year 2028 : $6,800,000
Year 2029 : $3,800,000
Salary Average Commitment
Year 2026 : $47,500,000
Year 2027 : $22,450,000
Year 2028 : $6,800,000
Year 2029 : $3,800,000
Salary Cap with 1 Way Contract
Year 2026 : $45,250,000
Year 2027 : $22,450,000
Year 2028 : $6,800,000
Year 2029 : $3,800,000

Farm Players Salaries
Calum Ritchie	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jimmy Snuggerud	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jonas Rondbjerg	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Rhett Pitlick	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Samuel Helenius	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ryan Greene	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Sam Rinzel	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Oliver Kapanen	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Alex Gagne	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Andrew Gibson	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jake Wise	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Xavier Parent	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jacob Gaucher	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Topias Vilen	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jakub Brabenec	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Oskar Pettersson	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jayden Grubbe	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jakub Demek	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Roby Jarventie	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Marc-Andre Gaudet	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brendan Brisson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Robert Mastrosimone	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gustav Lindstrom	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nolan Foote	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
James Hardie	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
William Trudeau	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Corson Ceulemans	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Trevor Kuntar	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lucas Johansen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Luke Prokop	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 2026 : $1,850,000
Year 2027 : $787,500
Year 2028 : $192,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,850,000
Year 2027 : $787,500
Year 2028 : $192,500
Year 2029 : $0

Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Centre Bell
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $33 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$69,675,000
Pro Players Total Average Salaries	$69,675,000
Farm Players Total Salaries	$1,363,500
Farm Players Total Average Salaries	$1,363,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$25,750,300
Projected Bank Account	$25,750,300

Pro Players Salaries
Dylan Guenther (1 Way Contract)	$7,500,000 (7)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Noah Hanifin (1 Way Contract)	$7,500,000 (6)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Elias Lindholm (1 Way Contract)	$7,200,000 (4)
-Salary Remaining :	$7,200,000
-Salary Average :	$7,200,000
-Salary Average Remaining :	$7,200,000
John Tavares (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Marco Rossi (1 Way Contract)	$6,500,000 (7)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Anthony Mantha (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Noah Dobson (1 Way Contract)	$5,625,000 (5)
-Salary Remaining :	$5,625,000
-Salary Average :	$5,625,000
-Salary Average Remaining :	$5,625,000
Jared McCann (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Kirby Dach (1 Way Contract)	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Michael Rasmussen (1 Way Contract)	$3,200,000 (3)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Jeff Skinner (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Cam Talbot (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jacob Bernard-Docker (1 Way Contract)	$2,200,000 (1)
-1 Way Contract Salary Cap :	$1,050,000
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Viktor Arvidsson (1 Way Contract)	$2,200,000 (3)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Spencer Knight (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Brett Kulak (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Scott Mayfield (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Andreas Englund	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Nieto (Out of Payroll)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Mark Jankowski	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Simon Nemec	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexis Lafreniere (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Nikita Zadorov (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 2026 : $69,675,000
Year 2027 : $49,725,000
Year 2028 : $42,725,000
Year 2029 : $34,325,000
Salary Average Commitment
Year 2026 : $69,675,000
Year 2027 : $49,725,000
Year 2028 : $42,725,000
Year 2029 : $34,325,000
Salary Cap with 1 Way Contract
Year 2026 : $68,525,000
Year 2027 : $49,725,000
Year 2028 : $42,725,000
Year 2029 : $34,325,000

Farm Players Salaries
John Ludvig	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Cameron Allen	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Michael Brandsegg-Nygard	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Noah Powell	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jaycob Megna	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jayson Megna	$88,500 (1)
Salary Remaining :	$88,500
Salary Average :	$88,500
Salary Average Remaining :	$88,500
Vsevolod Komarov	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Sam Stange	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Noah Warren	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Vincent Sevigny	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Hunter Skinner	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Brandon Gignac	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Hudson Fasching	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chris Wagner	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marc Johnstone	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack Beck	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hendrix Lapierre	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ozzy Wiesblatt	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Louis Domingue	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lukas Cormier	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jaret Anderson-Dolan	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Finley	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dylan Gambrell	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Wyatt McLeod	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joseph LaBate	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jakub Dobes	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Reese Johnson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ben Kraws	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 2026 : $1,363,500
Year 2027 : $452,500
Year 2028 : $277,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,363,500
Year 2027 : $452,500
Year 2028 : $277,500
Year 2029 : $0

Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $195 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$44,225,000
Pro Players Total Average Salaries	$44,225,000
Farm Players Total Salaries	$1,252,500
Farm Players Total Average Salaries	$1,252,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$2,500,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$38,258,714
Projected Bank Account	$38,258,714

Pro Players Salaries
Troy Terry (1 Way Contract)	$7,200,000 (4)
-Salary Remaining :	$7,200,000
-Salary Average :	$7,200,000
-Salary Average Remaining :	$7,200,000
Hampus Lindholm (1 Way Contract)	$5,750,000 (2)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Anders Lee (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Morgan Frost (1 Way Contract)	$4,600,000 (1)
-Salary Remaining :	$4,600,000
-Salary Average :	$4,600,000
-Salary Average Remaining :	$4,600,000
Robby Fabbri (1 Way Contract)	$4,250,000 (3)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Andre Burakovsky (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Braden Schneider (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Filip Chytil (1 Way Contract)	$2,800,000 (1)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Nick Bjugstad (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Ivan Fedotov	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Brayden Pachal (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Zachary Bolduc	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Fraser Minten	$875,000 (2)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Matthew Coronato	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Thomas Harley (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
David Perron (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Kevin Hayes (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Sebastian Cossa	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Mason Lohrei	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Ales Stezka	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Chad Ruhwedel (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyson Barrie (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Philipp Kurashev (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Mason Appleton (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jake Neighbours	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Adam Boqvist (Out of Payroll)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	26
Salary Commitment
Year 2026 : $44,225,000
Year 2027 : $22,075,000
Year 2028 : $11,450,000
Year 2029 : $7,200,000
Salary Average Commitment
Year 2026 : $44,225,000
Year 2027 : $22,075,000
Year 2028 : $11,450,000
Year 2029 : $7,200,000
Salary Cap with 1 Way Contract
Year 2026 : $44,225,000
Year 2027 : $22,075,000
Year 2028 : $11,450,000
Year 2029 : $7,200,000

Farm Players Salaries
Jared Wright	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Cole Eiserman	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Theo Lindstein	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Oliver Bonk	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Andrew Cristall	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Cole O'Hara	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Sandis Vilmanis	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Shai Buium	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Brett Harrison	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Reid Schaefer	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ben Hemmerling	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Filip Mesar	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Filip Bystedt	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Kalan Lind	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Noel Gunler	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Blade Jenkins	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ethan Prow	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dan Renouf	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Calle Clang	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
William Wallinder	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Aatu Raty	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cal Petersen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carter Savoie	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Karow	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Rhett Gardner	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Olivier Rodrigue	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Grigori Denisenko	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 2026 : $1,252,500
Year 2027 : $897,500
Year 2028 : $455,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,252,500
Year 2027 : $897,500
Year 2028 : $455,000
Year 2029 : $0

Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	6000 - $95 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $33 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $185 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$95,770,000
Pro Players Total Average Salaries	$95,770,000
Farm Players Total Salaries	$1,598,500
Farm Players Total Average Salaries	$1,598,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$6,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	($15,007,303)
Projected Bank Account	($15,007,303)

Pro Players Salaries
Teuvo Teravainen (1 Way Contract)	$8,250,000 (5)
-Salary Remaining :	$8,250,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$8,250,000
Jake Guentzel (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Jacob Markstrom (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Matt Roy (1 Way Contract)	$6,250,000 (5)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Christian Dvorak (1 Way Contract)	$5,750,000 (6)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Vitek Vanecek (1 Way Contract)	$5,500,000 (3)
-1 Way Contract Salary Cap :	$4,350,000
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Darcy Kuemper (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Maxim Tsyplakov (1 Way Contract)	$5,500,000 (6)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Artem Zub (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Alex Tuch (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Ryan Donato (1 Way Contract)	$4,750,000 (2)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Jalen Chatfield (1 Way Contract)	$4,450,000 (3)
-Salary Remaining :	$4,450,000
-Salary Average :	$4,450,000
-Salary Average Remaining :	$4,450,000
Rasmus Sandin (1 Way Contract)	$4,000,000 (3)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Will Cuylle (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Blake Lizotte (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Sebastian D Aho (Out of Payroll)	$2,700,000 (1)
-1 Way Contract Salary Cap :	$1,550,000
-Salary Remaining :	$2,700,000
-Salary Average :	$2,700,000
-Salary Average Remaining :	$2,700,000
Michael Eyssimont (1 Way Contract)	$2,500,000 (2)
-1 Way Contract Salary Cap :	$1,350,000
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Oliver Wahlstrom (1 Way Contract)	$2,145,000 (1)
-1 Way Contract Salary Cap :	$995,000
-Salary Remaining :	$2,145,000
-Salary Average :	$2,145,000
-Salary Average Remaining :	$2,145,000
Mitchell Chaffee (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Alexander Alexeyev (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Vitali Kravtsov (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Pierrick Dube (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Georgi Romanov	$975,000 (1)
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Connor Bedard	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Macklin Celebrini	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Jackson Blake	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Alexandre Carrier (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Lomberg (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Simon Holmstrom (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexey Toropchenko (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Klim Kostin (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Adam Erne (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Parker Kelly (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Erik Johnson (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	34
Salary Commitment
Year 2026 : $95,770,000
Year 2027 : $69,350,000
Year 2028 : $39,700,000
Year 2029 : $25,750,000
Salary Average Commitment
Year 2026 : $95,770,000
Year 2027 : $69,350,000
Year 2028 : $39,700,000
Year 2029 : $25,750,000
Salary Cap with 1 Way Contract
Year 2026 : $89,220,000
Year 2027 : $67,050,000
Year 2028 : $38,550,000
Year 2029 : $25,750,000

Farm Players Salaries
Carter Hart	$151,000 (3)
Salary Remaining :	$151,000
Salary Average :	$151,000
Salary Average Remaining :	$151,000
Ben Meyers	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matthew Schaefer	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Berkly Catton	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
David Jiricek	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Kevin Korchinski	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Ayrton Martino	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Taige Harding	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Sawyer Mynio	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Nikita Susuyev	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Samuel Lipkin	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Simon Robertsson	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jesse Pulkkinen	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Aidan Hreschuk	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Brent Johnson	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Talyn Boyko	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Mast	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeff Malott	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mason Morelli	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brandon Scanlin (Out of Payroll)	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Pezzetta	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Luff	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Riley Stillman	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Madden	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 2026 : $1,598,500
Year 2027 : $886,000
Year 2028 : $536,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,598,500
Year 2027 : $886,000
Year 2028 : $536,000
Year 2029 : $0

Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	6000 - $83 - 0 - 0.00%
Level 2:	5000 - $51 - 0 - 0.00%
Level 3:	2000 - $31 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $175 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$70,150,000
Pro Players Total Average Salaries	$70,150,000
Farm Players Total Salaries	$2,005,000
Farm Players Total Average Salaries	$2,005,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$2,914,251
Projected Bank Account	$2,914,251

Pro Players Salaries
Zach Werenski (1 Way Contract)	$11,000,000 (7)
-Salary Remaining :	$11,000,000
-Salary Average :	$11,000,000
-Salary Average Remaining :	$11,000,000
Aleksander Barkov (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Seth Jones (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Nikolaj Ehlers (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Sean Couturier (1 Way Contract)	$6,000,000 (6)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Victor Olofsson (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Yegor Sharangovich (1 Way Contract)	$4,500,000 (5)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Ondrej Palat (Out of Payroll)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Mathieu Olivier (1 Way Contract)	$2,800,000 (5)
-Salary Remaining :	$2,800,000
-Salary Average :	$2,800,000
-Salary Average Remaining :	$2,800,000
Alexandar Georgiev (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Vincent Desharnais (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Arthur Kaliyev (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Jakob Pelletier (1 Way Contract)	$1,150,000 (2)
-Salary Remaining :	$1,150,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,150,000
Akira Schmid	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
David Gustafsson (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Lane Hutson	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Domenick Fensore	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Emil Bemstrom (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jiri Kulich	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Ty Dellandrea (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Sam Steel (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Igor Shesterkin (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2026 : $70,150,000
Year 2027 : $59,450,000
Year 2028 : $56,300,000
Year 2029 : $51,300,000
Salary Average Commitment
Year 2026 : $70,150,000
Year 2027 : $59,450,000
Year 2028 : $56,300,000
Year 2029 : $51,300,000
Salary Cap with 1 Way Contract
Year 2026 : $69,150,000
Year 2027 : $59,450,000
Year 2028 : $56,300,000
Year 2029 : $51,300,000

Farm Players Salaries
Matvei Gridin	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Alexei Kolosov	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Rasmus Asplund	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Ethan Gauthier	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Noel Nordh	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Andrew Basha	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Devin Kaplan	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Eamon Powell	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ivan Ryabkin	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Akil Thomas	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Joe Snively	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jack Peart	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Aleksanteri Kaskimaki	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Eetu Liukas	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jakub Stancl	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jesse Nurmi	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Nathan Legare	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Tuomas Uronen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Djibril Toure	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Nathan Smith	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Evan Nause	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mats Lindgren	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mikko Kokkonen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack Malone	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mathias Emilio Pettersen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mads Sogaard	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ty Smith	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Johannesson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ross Johnston	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jan Jenik	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Thompson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tobias Bjornfot	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jeremie Biakabutuka	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Daniil Miromanov	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jan Bednar	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alex Doucet	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joe Vrbetic	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	37
Salary Commitment
Year 2026 : $2,005,000
Year 2027 : $995,000
Year 2028 : $555,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,005,000
Year 2027 : $995,000
Year 2028 : $555,000
Year 2029 : $0

Ducks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $110 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $53 - 0 - 0.00%
Level 4:	4000 - $28 - 0 - 0.00%
Luxury :	1000 - $215 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$109,725,000
Pro Players Total Average Salaries	$109,725,000
Farm Players Total Salaries	$2,812,500
Farm Players Total Average Salaries	$2,812,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	($7,550,203)
Projected Bank Account	($7,550,203)

Pro Players Salaries
Brock Faber	$9,500,000 (8)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Roman Josi (1 Way Contract)	$9,500,000 (2)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Alex DeBrincat (1 Way Contract)	$8,600,000 (7)
-Salary Remaining :	$8,600,000
-Salary Average :	$8,600,000
-Salary Average Remaining :	$8,600,000
Seth Jarvis (1 Way Contract)	$8,500,000 (3)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
John Carlson (1 Way Contract)	$8,500,000 (2)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Brad Marchand (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Jaccob Slavin (1 Way Contract)	$6,500,000 (4)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Boone Jenner (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Shane Pinto (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jonathan Huberdeau (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Patrik Laine (1 Way Contract)	$4,700,000 (3)
-Salary Remaining :	$4,700,000
-Salary Average :	$4,700,000
-Salary Average Remaining :	$4,700,000
Simon Edvinsson	$4,500,000 (2)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Mikael Backlund (1 Way Contract)	$4,250,000 (2)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Mikey Anderson (1 Way Contract)	$4,125,000 (5)
-Salary Remaining :	$4,125,000
-Salary Average :	$4,125,000
-Salary Average Remaining :	$4,125,000
Bryan Rust (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Joey Daccord (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Jordan Spence (1 Way Contract)	$2,000,000 (1)
-1 Way Contract Salary Cap :	$850,000
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Joonas Korpisalo (1 Way Contract)	$2,000,000 (3)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
James van Riemsdyk (1 Way Contract)	$1,750,000 (1)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Connor McMichael	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Isac Lundestrom (1 Way Contract)	$1,200,000 (2)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Juuso Valimaki	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Erik Portillo	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Urho Vaakanainen (1 Way Contract)	$850,000 (1)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Total Pro Players	24
Salary Commitment
Year 2026 : $109,725,000
Year 2027 : $91,375,000
Year 2028 : $49,925,000
Year 2029 : $28,725,000
Salary Average Commitment
Year 2026 : $109,725,000
Year 2027 : $91,375,000
Year 2028 : $49,925,000
Year 2029 : $28,725,000
Salary Cap with 1 Way Contract
Year 2026 : $108,575,000
Year 2027 : $91,375,000
Year 2028 : $49,925,000
Year 2029 : $28,725,000

Farm Players Salaries
Mavrik Bourque	$350,000 (2)
Salary Remaining :	$350,000
Salary Average :	$350,000
Salary Average Remaining :	$350,000
Daemon Hunt	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Cameron Berg	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Leon Muggli	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Luca Marrelli	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ludvig Jansson	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Mathieu Cataford	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Redmond Savage	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jean-Luc Foudy	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Matvei Petrov	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Artem Guryev	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Antti Tuomisto	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
John Farinacci	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Sasha Pastujov	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Michael Callahan	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Anton Wahlberg	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Graeme Clarke	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jett Woo	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Adam Beckman	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Antonio Stranges	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
William Dufour	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jett Luchanko	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Joni Jurmo	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Michael Buchinger	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Miko Matikka	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Loke Johansson	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ludwig Persson	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Jack Matier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Olivier Nadeau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brandon Biro (Out of Payroll)	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Curtis Hall	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cam Johnson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ethan Haider	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 2026 : $2,812,500
Year 2027 : $2,040,000
Year 2028 : $362,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,812,500
Year 2027 : $2,040,000
Year 2028 : $362,500
Year 2029 : $0

Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $77 - 0 - 0.00%
Level 2:	5000 - $52 - 0 - 0.00%
Level 3:	2000 - $32 - 0 - 0.00%
Level 4:	4000 - $22 - 0 - 0.00%
Luxury :	1000 - $195 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,575,000
Pro Players Total Average Salaries	$60,975,000
Farm Players Total Salaries	$2,122,500
Farm Players Total Average Salaries	$2,122,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$12,297,316
Projected Bank Account	$12,297,316

Pro Players Salaries
Timo Meier (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Filip Gustavsson (1 Way Contract)	$7,850,000 (7)
-Salary Remaining :	$7,850,000
-Salary Average :	$7,850,000
-Salary Average Remaining :	$7,850,000
Devon Toews (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Owen Tippett (1 Way Contract)	$6,750,000 (7)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Jake Evans (1 Way Contract)	$6,500,000 (6)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Kiefer Sherwood (1 Way Contract)	$5,000,000 (6)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Josh Manson (1 Way Contract)	$4,300,000 (2)
-Salary Remaining :	$4,300,000
-Salary Average :	$4,300,000
-Salary Average Remaining :	$4,300,000
Cole Perfetti (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Rasmus Ristolainen (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Joel Hofer (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Jake Bean (1 Way Contract)	$1,900,000 (2)
-1 Way Contract Salary Cap :	$750,000
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Arber Xhekaj (1 Way Contract)	$1,600,000 (1)
-Salary Remaining :	$1,600,000
-Salary Average :	$0
-Salary Average Remaining :	$0
Cole Koepke (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Cutter Gauthier	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Brennan Othmann	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Kent Johnson	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Mason McTavish	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Brendan Gallagher (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jack McBain	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Juraj Slafkovsky	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Ian Cole (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Emil Andrae	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Conor Sheary (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Kaiden Guhle	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 2026 : $62,575,000
Year 2027 : $47,800,000
Year 2028 : $41,600,000
Year 2029 : $41,600,000
Salary Average Commitment
Year 2026 : $60,975,000
Year 2027 : $47,800,000
Year 2028 : $41,600,000
Year 2029 : $41,600,000
Salary Cap with 1 Way Contract
Year 2026 : $58,725,000
Year 2027 : $46,650,000
Year 2028 : $41,600,000
Year 2029 : $41,600,000

Farm Players Salaries
Alex Barre-Boulet	$100,000 (2)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ryan Leonard	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Carey Terrance	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Eriks Mateiko	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Koehn Ziemmer	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Martin Misiak	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kasper Halttunen	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Riley Kidney	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Kirill Kudryavtsev	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ethan Del Mastro	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Luca Del Bel Belluz	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Alexis Gendron	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Maveric Lamoureux	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Aleksi Heimosalmi	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Anton Johansson	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Liam Ohgren	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Luke Tuch	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Dom DiVincentiis	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Christian Kyrou	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Dyllan Gill	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Max McCue	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Donovan Sebrango	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Tye Felhaber	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Liam O'Brien	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan Suzuki	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nils Aman	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Olle Lycksell	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Bryan Thomson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikolas Matinpalo	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Malcolm Subban	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 2026 : $2,122,500
Year 2027 : $1,187,500
Year 2028 : $562,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,122,500
Year 2027 : $1,187,500
Year 2028 : $562,500
Year 2029 : $0

Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $32 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $175 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$46,450,000
Pro Players Total Average Salaries	$46,450,000
Farm Players Total Salaries	$1,535,500
Farm Players Total Average Salaries	$1,535,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$7,659,574
Projected Bank Account	$7,659,574

Pro Players Salaries
Sebastian F Aho (1 Way Contract)	$9,750,000 (7)
-Salary Remaining :	$9,750,000
-Salary Average :	$9,750,000
-Salary Average Remaining :	$9,750,000
Drew Doughty (1 Way Contract)	$7,500,000 (2)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Tom Wilson (1 Way Contract)	$7,200,000 (5)
-Salary Remaining :	$7,200,000
-Salary Average :	$7,200,000
-Salary Average Remaining :	$7,200,000
Mike Matheson (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Frederik Andersen (1 Way Contract)	$4,100,000 (1)
-Salary Remaining :	$4,100,000
-Salary Average :	$4,100,000
-Salary Average Remaining :	$4,100,000
Ben Chiarot (1 Way Contract)	$3,250,000 (1)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Steven Lorentz (1 Way Contract)	$2,875,000 (2)
-Salary Remaining :	$2,875,000
-Salary Average :	$2,875,000
-Salary Average Remaining :	$2,875,000
Jayden Struble (1 Way Contract)	$1,650,000 (2)
-1 Way Contract Salary Cap :	$500,000
-Salary Remaining :	$1,650,000
-Salary Average :	$1,650,000
-Salary Average Remaining :	$1,650,000
Tyson Jost (1 Way Contract)	$1,250,000 (1)
-1 Way Contract Salary Cap :	$100,000
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Kyle MacLean (1 Way Contract)	$1,000,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Cole Guttman	$875,000 (2)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Scott Laughton (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Anthony Beauvillier (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Brock McGinn (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Clayton Keller (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Travis Hamonic (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Elvis Merzlikins (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Nick Suzuki (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Erik Haula (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Neal Pionk (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Nathan Walker (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Nicholas Paul (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Simon Benoit (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Matej Blumel	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Miles Wood (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Poehling (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	26
Salary Commitment
Year 2026 : $46,450,000
Year 2027 : $30,850,000
Year 2028 : $16,950,000
Year 2029 : $16,950,000
Salary Average Commitment
Year 2026 : $46,450,000
Year 2027 : $30,850,000
Year 2028 : $16,950,000
Year 2029 : $16,950,000
Salary Cap with 1 Way Contract
Year 2026 : $43,150,000
Year 2027 : $28,700,000
Year 2028 : $16,950,000
Year 2029 : $16,950,000

Farm Players Salaries
Trey Fix-Wolansky	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Anton Frondell	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Brian Halonen	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Cameron Hebig	$95,500 (1)
Salary Remaining :	$95,500
Salary Average :	$95,500
Salary Average Remaining :	$95,500
Josh Bloom	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jacob Julien	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Carson Rehkopf	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tyler Thorpe	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tristan Bertucci	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Owen Beck	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ryan Ufko	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Seamus Casey (Out of Payroll)	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Lian Bichsel	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Samuel Fagemo	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Trent Swick	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ethan Frisch	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Colby Ambrosio	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Pavel Cajan	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Anders Bjork	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Justin Hryckowian	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sean Farrell	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jared Davidson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nick DeSimone	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Wyatt Bongiovanni	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Keith Petruzzelli	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Connor Hughes	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Helge Grans	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Waltteri Ignatjew	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 2026 : $1,535,500
Year 2027 : $915,000
Year 2028 : $477,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,535,500
Year 2027 : $915,000
Year 2028 : $477,500
Year 2029 : $0

Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $47 - 0 - 0.00%
Level 3:	2000 - $25 - 0 - 0.00%
Level 4:	4000 - $16 - 0 - 0.00%
Luxury :	1000 - $173 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$79,565,000
Pro Players Total Average Salaries	$79,565,000
Farm Players Total Salaries	$1,267,500
Farm Players Total Average Salaries	$1,267,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$331,714
Projected Bank Account	$331,714

Pro Players Salaries
Jack Hughes (1 Way Contract)	$9,000,000 (4)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Kris Letang (1 Way Contract)	$8,750,000 (1)
-Salary Remaining :	$8,750,000
-Salary Average :	$8,750,000
-Salary Average Remaining :	$8,750,000
Jordan Kyrou (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Ivan Provorov (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Jaden Schwartz (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (1)
-Salary Remaining :	$5,400,000
-Salary Average :	$5,400,000
-Salary Average Remaining :	$5,400,000
Mats Zuccarello (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Shayne Gostisbehere (1 Way Contract)	$4,690,000 (3)
-Salary Remaining :	$4,690,000
-Salary Average :	$4,690,000
-Salary Average Remaining :	$4,690,000
Joel Farabee (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Artturi Lehkonen (1 Way Contract)	$4,500,000 (1)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Jordan Greenway (1 Way Contract)	$3,325,000 (5)
-Salary Remaining :	$3,325,000
-Salary Average :	$3,325,000
-Salary Average Remaining :	$3,325,000
Claude Giroux (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Rickard Rakell (1 Way Contract)	$2,750,000 (1)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Oliver Ekman-Larsson (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Brian Dumoulin (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Parker Wotherspoon (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Petr Mrazek (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jaxson Stauber	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Sam Gagner (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Keegan Kolesar (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Frank Vatrano (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Olli Maatta (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Warren Foegele (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Brandon Bussi (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Karel Vejmelka (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Colin White (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	26
Salary Commitment
Year 2026 : $79,565,000
Year 2027 : $44,265,000
Year 2028 : $31,015,000
Year 2029 : $26,325,000
Salary Average Commitment
Year 2026 : $79,565,000
Year 2027 : $44,265,000
Year 2028 : $31,015,000
Year 2029 : $26,325,000
Salary Cap with 1 Way Contract
Year 2026 : $79,565,000
Year 2027 : $44,265,000
Year 2028 : $31,015,000
Year 2029 : $26,325,000

Farm Players Salaries
Zeev Buium	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Keith Kinkaid	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Max Sasson	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Yaniv Perets	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Ethan Samson	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jackson Hallum	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Lucas Mercuri	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Henry Rybinski	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Gavin Hayes	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Dylan Roobroeck	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ben Meehan	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Owen Sillinger	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Milo Roelens	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Wilmer Skoog	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Connor G Murphy	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Christopher Merisier-Ortiz	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Zayde Wisdom	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Austin Strand (Out of Payroll)	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Benjamin Gleason	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Bear Hughes	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mac Hollowell	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Justin Bailey	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Liam Foudy	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jake Bischoff	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mikael Pyyhtia	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Judd Caulfield	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alex Cohen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sebastian Vidmar	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Elliot Desnoyers	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 2026 : $1,267,500
Year 2027 : $537,500
Year 2028 : $185,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,267,500
Year 2027 : $537,500
Year 2028 : $185,000
Year 2029 : $0

Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	6000 - $86 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $34 - 0 - 0.00%
Level 4:	4000 - $31 - 0 - 0.00%
Luxury :	1000 - $193 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$37,543,000
Pro Players Total Average Salaries	$37,543,000
Farm Players Total Salaries	$1,264,400
Farm Players Total Average Salaries	$1,264,400
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$29,576,369
Projected Bank Account	$29,576,369

Pro Players Salaries
Jake Middleton (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Nino Niederreiter (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Brandon Carlo (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Brandon Duhaime (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Connor Zary (1 Way Contract)	$4,400,000 (3)
-Salary Remaining :	$4,400,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,400,000
Charlie Lindgren (1 Way Contract)	$3,700,000 (1)
-Salary Remaining :	$3,700,000
-Salary Average :	$3,700,000
-Salary Average Remaining :	$3,700,000
Michael Carcone (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Pontus Holmberg (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Nikolai Kovalenko (1 Way Contract)	$1,800,000 (1)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Tye Kartye (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$50,000
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Jakub Vrana (1 Way Contract)	$1,193,000 (1)
-Salary Remaining :	$1,193,000
-Salary Average :	$1,193,000
-Salary Average Remaining :	$1,193,000
Kyle Capobianco (Out of Payroll)	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Tyler Motte (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Rafael Harvey-Pinard (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Dakota Mermis	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Nicolas Aube-Kubel (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jordan Martinook (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Anthony Stolarz (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Tanner Laczynski	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Martin Pospisil (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Samuel Girard (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Zach Whitecloud (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Adam Gaudette (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 2026 : $37,543,000
Year 2027 : $22,650,000
Year 2028 : $18,400,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $37,543,000
Year 2027 : $22,650,000
Year 2028 : $18,400,000
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $36,393,000
Year 2027 : $22,650,000
Year 2028 : $18,400,000
Year 2029 : $0

Farm Players Salaries
Victor Soderstrom	$125,000 (2)
Salary Remaining :	$125,000
Salary Average :	$125,000
Salary Average Remaining :	$125,000
Michael Misa	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jakub Malek	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tyler Angle	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Benjamin Jones	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Jujhar Khaira	$89,400 (1)
Salary Remaining :	$89,400
Salary Average :	$89,400
Salary Average Remaining :	$89,400
William Stromgren	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Fabian Wagner	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jake Furlong	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Otto Stenberg	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Julian Lutz	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Chase Wutzke	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Mitchell Weeks	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Sergey Murashov	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Oskar Olausson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jesper Wallstedt	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lucas Condotta	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Luke Philp	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brian Pinho	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Reece Newkirk	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Chase Priskie	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ronan Seeley (Out of Payroll)	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kyle Clifford	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cavan Fitzgerald	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joey Keane	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Henri Nikkanen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Tullio	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Egor Sokolov	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alex Kannok-Leipert	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alexander Campbell	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 2026 : $1,264,400
Year 2027 : $827,500
Year 2028 : $185,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,264,400
Year 2027 : $827,500
Year 2028 : $185,000
Year 2029 : $0

Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Veterans Memorial Coliseum
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,625,000
Pro Players Total Average Salaries	$53,625,000
Farm Players Total Salaries	$1,637,500
Farm Players Total Average Salaries	$1,637,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$3,000,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$38,491,519
Projected Bank Account	$38,491,519

Pro Players Salaries
JT Compher (1 Way Contract)	$12,000,000 (1)
-Salary Remaining :	$12,000,000
-Salary Average :	$12,000,000
-Salary Average Remaining :	$12,000,000
Dougie Hamilton (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Radko Gudas (1 Way Contract)	$7,000,000 (6)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Kyle Palmieri (1 Way Contract)	$6,500,000 (6)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Vladimir Tarasenko (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Timothy Liljegren (1 Way Contract)	$3,200,000 (1)
-Salary Remaining :	$3,200,000
-Salary Average :	$3,200,000
-Salary Average Remaining :	$3,200,000
Nils Lundkvist (1 Way Contract)	$2,300,000 (1)
-Salary Remaining :	$2,300,000
-Salary Average :	$2,300,000
-Salary Average Remaining :	$2,300,000
Erik Gustafsson (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Jonas Johansson (1 Way Contract)	$1,000,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Nick Blankenburg (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Mitchell Stephens	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Dylan Coghlan	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Jonah Gadjovich	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Sam Colangelo	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Joshua Roy	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Cale Fleury	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Riley Tufte	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Scott Perunovich (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Phillip Di Giuseppe (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Kevin Fiala (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Arvid Soderblom (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Justin Holl	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Tomas Nosek (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Kailer Yamamoto	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
TJ Tynan (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Anton Forsberg (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
AJ Greer (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	27
Salary Commitment
Year 2026 : $53,625,000
Year 2027 : $21,300,000
Year 2028 : $18,500,000
Year 2029 : $13,500,000
Salary Average Commitment
Year 2026 : $53,625,000
Year 2027 : $21,300,000
Year 2028 : $18,500,000
Year 2029 : $13,500,000
Salary Cap with 1 Way Contract
Year 2026 : $52,625,000
Year 2027 : $21,300,000
Year 2028 : $18,500,000
Year 2029 : $13,500,000

Farm Players Salaries
Matthew Wood	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jacob Perreault	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Easton Cowan	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Axel Sandin Pellikka	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ben Kindel	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Austin Roest	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Rasmus Kumpulainen	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Ilya Protas	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Cam Squires	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brad Lambert	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Chase Stillman	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Francesco Pinelli	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Roman Schmidt	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ondrej Becher	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ruslan Khazheyev	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Tucker Robertson	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Justin Ertel	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Tristan Lennox	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Roland McKeown	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carter Gylander	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gemel Smith	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Derrick Pouliot	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nathan Sucese	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Hofer	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nick Abruzzese	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
William Villeneuve	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Hunter Jones	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vincent Iorio	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 2026 : $1,637,500
Year 2027 : $945,000
Year 2028 : $677,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,637,500
Year 2027 : $945,000
Year 2028 : $677,500
Year 2029 : $0

Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	MTS Center
Level 1:	6000 - $92 - 0 - 0.00%
Level 2:	5000 - $54 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $31 - 0 - 0.00%
Luxury :	1000 - $185 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$85,710,000
Pro Players Total Average Salaries	$85,710,000
Farm Players Total Salaries	$1,232,500
Farm Players Total Average Salaries	$1,232,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$4,789,953
Projected Bank Account	$4,789,953

Pro Players Salaries
David Pastrnak (1 Way Contract)	$11,250,000 (5)
-Salary Remaining :	$11,250,000
-Salary Average :	$11,250,000
-Salary Average Remaining :	$11,250,000
Kyle Connor (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Brayden Point (1 Way Contract)	$9,000,000 (2)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Connor Hellebuyck (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
Nico Hischier (1 Way Contract)	$7,250,000 (3)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Ryan Pulock (1 Way Contract)	$6,150,000 (4)
-Salary Remaining :	$6,150,000
-Salary Average :	$6,150,000
-Salary Average Remaining :	$6,150,000
Erik Cernak (1 Way Contract)	$5,200,000 (5)
-Salary Remaining :	$5,200,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Morgan Geekie (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Brady Skjei (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Gabriel Vilardi (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Adam Lowry (1 Way Contract)	$3,600,000 (2)
-Salary Remaining :	$3,600,000
-Salary Average :	$3,600,000
-Salary Average Remaining :	$3,600,000
Sean Monahan (1 Way Contract)	$3,500,000 (3)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Kevin Bahl (1 Way Contract)	$2,200,000 (1)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Ilya Mikheyev (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Brett Howden (1 Way Contract)	$1,410,000 (2)
-Salary Remaining :	$1,410,000
-Salary Average :	$1,410,000
-Salary Average Remaining :	$1,410,000
Zach Aston-Reese (1 Way Contract)	$950,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Semyon Varlamov (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Jake Livingstone (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Brenden Dillon (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Casey DeSmith (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Luke Evangelista	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Colton Parayko (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Cayden Primeau (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Reilly Smith (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 2026 : $85,710,000
Year 2027 : $78,560,000
Year 2028 : $56,350,000
Year 2029 : $40,600,000
Salary Average Commitment
Year 2026 : $85,710,000
Year 2027 : $78,560,000
Year 2028 : $56,350,000
Year 2029 : $40,600,000
Salary Cap with 1 Way Contract
Year 2026 : $83,960,000
Year 2027 : $77,760,000
Year 2028 : $56,350,000
Year 2029 : $40,600,000

Farm Players Salaries
Dustin Tokarski	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Marc McLaughlin	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Matthew Highmore	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Connor Carrick	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Reilly Walsh	$90,000 (3)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Cooper Marody	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Gerald Mayhew	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ty Mueller	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Frederic Brunet	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Mike Reilly	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ryan T O'Reilly	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Damien Giroux	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chase Pietila	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Wyatte Wylie	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Steven Santini	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Callahan Burke	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kole Lind	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cameron Crotty	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jalen Luypen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Josiah Slavin	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nicolas Deslauriers	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Shane Bowers	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brett Murray	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Sheldon Dries	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Schwindt	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Keean Washkurak	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Daniil Misyul	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 2026 : $1,232,500
Year 2027 : $167,500
Year 2028 : $90,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,232,500
Year 2027 : $167,500
Year 2028 : $90,000
Year 2029 : $0

Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	STAPLES Center
Level 1:	6000 - $95 - 0 - 0.00%
Level 2:	5000 - $65 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $205 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,750,000
Pro Players Total Average Salaries	$58,750,000
Farm Players Total Salaries	$1,520,000
Farm Players Total Average Salaries	$1,520,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$7,419,177
Projected Bank Account	$7,419,177

Pro Players Salaries
Connor McDavid (1 Way Contract)	$12,500,000 (1)
-Salary Remaining :	$12,500,000
-Salary Average :	$12,500,000
-Salary Average Remaining :	$12,500,000
Adam Fox (1 Way Contract)	$9,500,000 (4)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Andrei Vasilevskiy (1 Way Contract)	$9,000,000 (3)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Moritz Seider (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Drake Batherson (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Alex Newhook (1 Way Contract)	$4,000,000 (2)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Patrick Kane (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Nils Hoglander (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Joel Edmundson (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Stefan Noesen (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Zach Bogosian (1 Way Contract)	$1,000,000 (2)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Luke Schenn (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Elias Pettersson (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jamie Benn (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Justus Annunen	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Leon Draisaitl (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Lukas Rousek (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Nicholas Robertson (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
K'Andre Miller (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jonatan Berggren	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	20
Salary Commitment
Year 2026 : $58,750,000
Year 2027 : $31,500,000
Year 2028 : $26,500,000
Year 2029 : $17,500,000
Salary Average Commitment
Year 2026 : $58,750,000
Year 2027 : $31,500,000
Year 2028 : $26,500,000
Year 2029 : $17,500,000
Salary Cap with 1 Way Contract
Year 2026 : $58,750,000
Year 2027 : $31,500,000
Year 2028 : $26,500,000
Year 2029 : $17,500,000

Farm Players Salaries
Cole Hutson	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Tom Willander	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Nick Lardis	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Tomas Suchanek	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Melvin Fernstrom	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Juraj Pekarcik	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Gleb Trikozov	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ty Gallagher	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Amadeus Lombardi	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Scott Morrow	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jordan Dumais	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Niko Huuhtanen	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Aatu Jamsen	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Isak Walther	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Justin Janicke	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Oliver Kylington	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Ryan Fanti	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Dennis Hildeby	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
TJ Brodie	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Julien Gauthier	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nikolas Brouillard	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Timothy Gettinger	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Francis	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Bryce Brodzinski	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ben King	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cooper Black	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kyle McClellan	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Emil Heineman	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Drake Caggiula	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Xavier Simoneau	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Elmer Soderblom	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Rathbone	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ronnie Attard	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 2026 : $1,520,000
Year 2027 : $927,500
Year 2028 : $485,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,520,000
Year 2027 : $927,500
Year 2028 : $485,000
Year 2029 : $0

Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $100 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $35 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,675,000
Pro Players Total Average Salaries	$55,675,000
Farm Players Total Salaries	$1,990,000
Farm Players Total Average Salaries	$1,990,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$6,676,000
Projected Bank Account	$6,676,000

Pro Players Salaries
William Nylander (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Victor Hedman (1 Way Contract)	$7,750,000 (4)
-Salary Remaining :	$7,750,000
-Salary Average :	$7,750,000
-Salary Average Remaining :	$7,750,000
Josh Norris (1 Way Contract)	$7,000,000 (7)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Chris Kreider (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Stuart Skinner (1 Way Contract)	$4,800,000 (1)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Dante Fabbro (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
JJ Moser (1 Way Contract)	$2,900,000 (1)
-Salary Remaining :	$2,900,000
-Salary Average :	$2,900,000
-Salary Average Remaining :	$2,900,000
Samuel Montembeault (1 Way Contract)	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Nicolas Roy (Out of Payroll)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
David Kampf (1 Way Contract)	$1,900,000 (3)
-Salary Remaining :	$1,900,000
-Salary Average :	$1,900,000
-Salary Average Remaining :	$1,900,000
Rasmus Kupari (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Austin Watson	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Alex Petrovic	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jesse Puljujarvi (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Haydn Fleury	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Zemgus Girgensons (1 Way Contract)	$1,000,000 (3)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Hardy Haman Aktell (1 Way Contract)	$900,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Pierre Engvall	$800,000 (1)
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Uvis Balinskis (1 Way Contract)	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Alex Laferriere	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Erik Brannstrom (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Fabian Zetterlund (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Daniil Tarasov (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Trevor van Riemsdyk	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Ty Emberson (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jack Drury (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Graves (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Brock Nelson (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	28
Salary Commitment
Year 2026 : $55,675,000
Year 2027 : $23,050,000
Year 2028 : $22,150,000
Year 2029 : $14,750,000
Salary Average Commitment
Year 2026 : $55,675,000
Year 2027 : $23,050,000
Year 2028 : $22,150,000
Year 2029 : $14,750,000
Salary Cap with 1 Way Contract
Year 2026 : $54,775,000
Year 2027 : $22,150,000
Year 2028 : $22,150,000
Year 2029 : $14,750,000

Farm Players Salaries
Denver Barkey	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Rodrigo Abols	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Noah Chadwick	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Alex Bump	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kirill Gerasimyuk	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Harrison Brunicke	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Danil Zhilkin	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ivan Miroshnichenko	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Nikita Grebenkin	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Lucas Ciona	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jani Nyman	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Nolan Allan	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jakub Dvorak	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Tyson Hinds	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Konnor Smith	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Travis Barron	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Cal Foote	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Braden Hache	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Chas Sharpe	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Graham Sward	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Zack MacEwen	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ryan McCleary	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jake Chiasson	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Curtis Douglas	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jimmy Vesey	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jeremy Brodeur	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Givani Smith	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Keaton Middleton	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Chris Driedger	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Noel Hoefenmayer	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	30
Salary Commitment
Year 2026 : $1,990,000
Year 2027 : $892,500
Year 2028 : $370,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,990,000
Year 2027 : $892,500
Year 2028 : $370,000
Year 2029 : $0

Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $26 - 0 - 0.00%
Level 4:	4000 - $19 - 0 - 0.00%
Luxury :	1000 - $184 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$53,250,000
Pro Players Total Average Salaries	$53,250,000
Farm Players Total Salaries	$1,315,000
Farm Players Total Average Salaries	$1,315,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$4,750,000
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$35,152,026
Projected Bank Account	$35,152,026

Pro Players Salaries
Filip Hronek (1 Way Contract)	$7,250,000 (6)
-Salary Remaining :	$7,250,000
-Salary Average :	$7,250,000
-Salary Average Remaining :	$7,250,000
Thatcher Demko (1 Way Contract)	$5,750,000 (1)
-Salary Remaining :	$5,750,000
-Salary Average :	$5,750,000
-Salary Average Remaining :	$5,750,000
Ryan Hartman (1 Way Contract)	$5,100,000 (1)
-Salary Remaining :	$5,100,000
-Salary Average :	$5,100,000
-Salary Average Remaining :	$5,100,000
Cody Ceci (1 Way Contract)	$5,000,000 (4)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Ryan Strome (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Conor Garland (1 Way Contract)	$4,900,000 (2)
-Salary Remaining :	$4,900,000
-Salary Average :	$4,900,000
-Salary Average Remaining :	$4,900,000
John Marino (1 Way Contract)	$4,400,000 (1)
-Salary Remaining :	$4,400,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,400,000
Johnathan Kovacevic (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Joel Armia (1 Way Contract)	$3,000,000 (3)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Jonny Brodzinski (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Beck Malenstyn (1 Way Contract)	$1,350,000 (1)
-Salary Remaining :	$1,350,000
-Salary Average :	$1,350,000
-Salary Average Remaining :	$1,350,000
Troy Stecher (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Sam Malinski (1 Way Contract)	$1,250,000 (2)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Caleb Jones (1 Way Contract)	$1,200,000 (1)
-1 Way Contract Salary Cap :	$50,000
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Matvei Michkov	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Joey Anderson	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Jason Polin (1 Way Contract)	$800,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$800,000
-Salary Average :	$800,000
-Salary Average Remaining :	$800,000
Will Borgen (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Anthony Duclair (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Paul Cotter (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Cam York (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Adam Edstrom	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Matt Murray (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Darren Raddysh	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
William Carrier (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 2026 : $53,250,000
Year 2027 : $29,150,000
Year 2028 : $18,350,000
Year 2029 : $12,250,000
Salary Average Commitment
Year 2026 : $53,250,000
Year 2027 : $29,150,000
Year 2028 : $18,350,000
Year 2029 : $12,250,000
Salary Cap with 1 Way Contract
Year 2026 : $51,300,000
Year 2027 : $28,350,000
Year 2028 : $18,350,000
Year 2029 : $12,250,000

Farm Players Salaries
Zayne Parekh	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Lleyton Roed	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Quentin Musty	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Igor Chernyshov	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
David Edstrom	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Dmitri Simashev	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Dalibor Dvorsky	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Nathan Gaucher	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jacob Melanson	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Nico Myatovic	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Colton Dach	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Corey Schueneman	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Jakub Skarek	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Kaleb Lawrence	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
John Hayden	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Gabriel Carriere	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Calle Rosen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kyle McDonald	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Hunter McKown	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Carter Mazur	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan McAllister	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mikulas Hovorka	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Devin Cooley	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joel Blomqvist	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	24
Salary Commitment
Year 2026 : $1,315,000
Year 2027 : $557,500
Year 2028 : $470,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,315,000
Year 2027 : $557,500
Year 2028 : $470,000
Year 2029 : $0

Mammoth

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $25 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,640,000
Pro Players Total Average Salaries	$55,640,000
Farm Players Total Salaries	$725,000
Farm Players Total Average Salaries	$725,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$28,088,543
Projected Bank Account	$28,088,543

Pro Players Salaries
Brett Pesce (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Matt Dumba (Out of Payroll)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Jordan Binnington (1 Way Contract)	$6,400,000 (2)
-Salary Remaining :	$6,400,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$6,400,000
Andrew Mangiapane (1 Way Contract)	$4,750,000 (1)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Danton Heinen (1 Way Contract)	$3,500,000 (2)
-1 Way Contract Salary Cap :	$2,350,000
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Radek Faksa (1 Way Contract)	$3,250,000 (2)
-Salary Remaining :	$3,250,000
-Salary Average :	$3,250,000
-Salary Average Remaining :	$3,250,000
Michael McCarron (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Garnet Hathaway (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Yegor Chinakhov (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Barclay Goodrow (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Dennis Gilbert (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Gage Goncalves (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Sean Kuraly (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Yakov Trenin (1 Way Contract)	$1,800,000 (1)
-1 Way Contract Salary Cap :	$650,000
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Sammy Blais (1 Way Contract)	$1,700,000 (1)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Declan Chisholm (1 Way Contract)	$1,700,000 (1)
-1 Way Contract Salary Cap :	$550,000
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Max Pacioretty (1 Way Contract)	$990,000 (3)
-Salary Remaining :	$990,000
-Salary Average :	$990,000
-Salary Average Remaining :	$990,000
Vittorio Mancini	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Christian Fischer (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Philipp Grubauer (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Kevin Labanc (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Eric Robinson (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Emil Martinsen Lilleberg	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Bobby McMann (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Pierre-Olivier Joseph (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Tanner Jeannot (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jeff Petry (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	27
Salary Commitment
Year 2026 : $55,640,000
Year 2027 : $35,140,000
Year 2028 : $7,990,000
Year 2029 : $7,000,000
Salary Average Commitment
Year 2026 : $55,640,000
Year 2027 : $35,140,000
Year 2028 : $7,990,000
Year 2029 : $7,000,000
Salary Cap with 1 Way Contract
Year 2026 : $52,190,000
Year 2027 : $33,990,000
Year 2028 : $7,990,000
Year 2029 : $7,000,000

Farm Players Salaries
Maxence Guenette	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Kevin Mandolese	$97,500 (1)
Salary Remaining :	$97,500
Salary Average :	$97,500
Salary Average Remaining :	$97,500
Isaiah George	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Jack F Hughes	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Marek Alscher	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Matthew Maggio	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ryder Korczak	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Carson Bantle	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Anthony Romano	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Roni Hirvonen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vasily Ponomaryov (Out of Payroll)	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Knazko	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Leevi Merilainen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Henrik Tikkanen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Stephen Halliday	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Daylan Kuefler	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tanner Dickinson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Reece Vitelli	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Remi Poirier	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brogan Rafferty	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	20
Salary Commitment
Year 2026 : $725,000
Year 2027 : $275,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $725,000
Year 2027 : $275,000
Year 2028 : $0
Year 2029 : $0

Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	6000 - $120 - 0 - 0.00%
Level 2:	5000 - $75 - 0 - 0.00%
Level 3:	2000 - $45 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $250 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,200,000
Pro Players Total Average Salaries	$64,200,000
Farm Players Total Salaries	$1,705,000
Farm Players Total Average Salaries	$1,705,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$17,467,091
Projected Bank Account	$17,467,091

Pro Players Salaries
Kirill Marchenko (1 Way Contract)	$8,600,000 (7)
-Salary Remaining :	$8,600,000
-Salary Average :	$8,600,000
-Salary Average Remaining :	$8,600,000
Gustav Forsling (1 Way Contract)	$6,250,000 (5)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Steven Stamkos (1 Way Contract)	$6,250,000 (2)
-Salary Remaining :	$6,250,000
-Salary Average :	$6,250,000
-Salary Average Remaining :	$6,250,000
Vladislav Gavrikov (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Travis Sanheim (1 Way Contract)	$6,000,000 (1)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Brayden Schenn (1 Way Contract)	$5,650,000 (6)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Nazem Kadri (1 Way Contract)	$5,650,000 (5)
-Salary Remaining :	$5,650,000
-Salary Average :	$5,650,000
-Salary Average Remaining :	$5,650,000
Valeri Nichushkin (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Logan Thompson (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Chandler Stephenson (1 Way Contract)	$2,750,000 (2)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Nick Foligno (1 Way Contract)	$2,000,000 (2)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Sam Carrick (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Ethen Frank (1 Way Contract)	$1,150,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,150,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,150,000
Marcus Johansson (1 Way Contract)	$1,150,000 (1)
-Salary Remaining :	$1,150,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,150,000
Cole Reinhardt (1 Way Contract)	$1,100,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Zach Metsa (1 Way Contract)	$875,000 (3)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
John St Ivany	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Ryan McDonagh (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Sam Reinhart (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Justin Kirkland	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan McLeod (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Sam Morton	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Brandt Clarke	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 2026 : $64,200,000
Year 2027 : $45,525,000
Year 2028 : $33,025,000
Year 2029 : $32,150,000
Salary Average Commitment
Year 2026 : $64,200,000
Year 2027 : $45,525,000
Year 2028 : $33,025,000
Year 2029 : $32,150,000
Salary Cap with 1 Way Contract
Year 2026 : $61,950,000
Year 2027 : $45,525,000
Year 2028 : $33,025,000
Year 2029 : $32,150,000

Farm Players Salaries
Justin Dowling	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Wyatt Aamodt	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Trey Taylor	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Gleb Veremyev	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Parker Berge	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Sloan Stanick	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Atley Calvert	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Arsenii Sergeev	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Jacob Fowler	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Yan Kuznetsov	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Thomas Milic	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Bradly Nadeau	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Nate Danielson	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Avery Hayes	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ville Ottavainen	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Sam Sedley	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Chad Nychuk	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Ben McCartney	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Isaac Poulter	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Lucas Carlsson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Seth Griffith	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Aidan McDonough	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Magnus Hellberg	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Logan Morrison	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Stienburg	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kaedan Korczak	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Rory Kerins	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jet Greaves	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 2026 : $1,705,000
Year 2027 : $455,000
Year 2028 : $92,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,705,000
Year 2027 : $455,000
Year 2028 : $92,500
Year 2029 : $0

Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $45 - 0 - 0.00%
Level 3:	2000 - $25 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $195 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,265,000
Pro Players Total Average Salaries	$58,265,000
Farm Players Total Salaries	$1,072,500
Farm Players Total Average Salaries	$1,072,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$12,063,751
Projected Bank Account	$12,063,751

Pro Players Salaries
Dylan Strome (1 Way Contract)	$8,000,000 (5)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
John Klingberg (Out of Payroll)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Juuse Saros (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Nick Schmaltz (1 Way Contract)	$5,850,000 (1)
-Salary Remaining :	$5,850,000
-Salary Average :	$5,850,000
-Salary Average Remaining :	$5,850,000
Tyler Bertuzzi (1 Way Contract)	$5,250,000 (6)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Damon Severson (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Tommy Novak (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Jonas Siegenthaler (1 Way Contract)	$3,100,000 (2)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Nick Jensen (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Brandon Saad (1 Way Contract)	$2,500,000 (2)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Bobby Brink (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Morgan Barron (1 Way Contract)	$1,690,000 (2)
-Salary Remaining :	$1,690,000
-Salary Average :	$1,690,000
-Salary Average Remaining :	$1,690,000
Travis Boyd (1 Way Contract)	$1,500,000 (1)
-1 Way Contract Salary Cap :	$350,000
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Kyle Burroughs (1 Way Contract)	$1,250,000 (2)
-1 Way Contract Salary Cap :	$100,000
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Mackie Samoskevich	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Logan Stankoven	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Olen Zellweger	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Evgenii Dadonov (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Ilya Solovyov	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Suter (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Andrew Copp (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Carter Verhaeghe (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Carl Grundstrom (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Dryden Hunt	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Nico Daws	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 2026 : $58,265,000
Year 2027 : $32,790,000
Year 2028 : $13,250,000
Year 2029 : $13,250,000
Salary Average Commitment
Year 2026 : $58,265,000
Year 2027 : $32,790,000
Year 2028 : $13,250,000
Year 2029 : $13,250,000
Salary Cap with 1 Way Contract
Year 2026 : $55,965,000
Year 2027 : $31,640,000
Year 2028 : $13,250,000
Year 2029 : $13,250,000

Farm Players Salaries
Alexander Suzdalev	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Lukas Dragicevic	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Riley Heidt	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Colby Barlow	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Felix Unger Sorum	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jagger Firkus	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Rutger McGroarty	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Yegor Sidorov	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Artyom Levshunov	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Luca Cagnoni	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Artem Duda	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Adam Sykora	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Gabriel Dumont	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kevin Gravel	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Vernon	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Collin Delia	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Grant Hutton	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Hunter Drew	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Arttu Hyry	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
James Schuldt	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Chase Wheatcroft	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jackson Berezowski	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mark Friedman	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Drew Commesso	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Nathan Clurman	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 2026 : $1,072,500
Year 2027 : $985,000
Year 2028 : $277,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,072,500
Year 2027 : $985,000
Year 2028 : $277,500
Year 2029 : $0

Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$90,050,000
Pro Players Total Average Salaries	$90,050,000
Farm Players Total Salaries	$1,347,500
Farm Players Total Average Salaries	$1,347,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	($6,352,403)
Projected Bank Account	($6,352,403)

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$11,900,000 (3)
-Salary Remaining :	$11,900,000
-Salary Average :	$11,900,000
-Salary Average Remaining :	$11,900,000
Artemi Panarin (1 Way Contract)	$10,500,000 (1)
-Salary Remaining :	$10,500,000
-Salary Average :	$10,500,000
-Salary Average Remaining :	$10,500,000
Cale Makar (1 Way Contract)	$10,000,000 (5)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Tim Stutzle (1 Way Contract)	$8,350,000 (6)
-Salary Remaining :	$8,350,000
-Salary Average :	$8,350,000
-Salary Average Remaining :	$8,350,000
Josh Morrissey (1 Way Contract)	$7,900,000 (2)
-Salary Remaining :	$7,900,000
-Salary Average :	$7,900,000
-Salary Average Remaining :	$7,900,000
Cole Caufield (1 Way Contract)	$7,850,000 (6)
-Salary Remaining :	$7,850,000
-Salary Average :	$7,850,000
-Salary Average Remaining :	$7,850,000
Mathew Barzal (1 Way Contract)	$6,650,000 (6)
-Salary Remaining :	$6,650,000
-Salary Average :	$6,650,000
-Salary Average Remaining :	$6,650,000
John Gibson (1 Way Contract)	$6,400,000 (2)
-Salary Remaining :	$6,400,000
-Salary Average :	$6,400,000
-Salary Average Remaining :	$6,400,000
Thomas Chabot (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Tyler Myers (1 Way Contract)	$5,000,000 (5)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jordan Eberle (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Josh Anderson (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Alex Lyon (1 Way Contract)	$1,500,000 (3)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Marcus Foligno (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Beckett Sennecke	$925,000 (2)
-Salary Remaining :	$925,000
-Salary Average :	$925,000
-Salary Average Remaining :	$925,000
Logan Stanley (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jordan Staal (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jamie Oleksiak (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	18
Salary Commitment
Year 2026 : $90,050,000
Year 2027 : $78,250,000
Year 2028 : $57,250,000
Year 2029 : $37,850,000
Salary Average Commitment
Year 2026 : $90,050,000
Year 2027 : $78,250,000
Year 2028 : $57,250,000
Year 2029 : $37,850,000
Salary Cap with 1 Way Contract
Year 2026 : $89,275,000
Year 2027 : $77,475,000
Year 2028 : $57,250,000
Year 2029 : $37,850,000

Farm Players Salaries
Anthony Richard	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Martin Frk	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Chris Terry	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Ryan Reaves	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Brandon Halverson	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Vilmer Alriksson	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Viljami Marjala	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kurtis MacDermid	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
David Reinbacher	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
MacKenzie Entwistle	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Tobie Bisson	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Patrick Brown	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
MacKenzie MacEachern	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Zach Sawchenko	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Dennis Cholowski	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Angus Crookshank	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Louis Crevier	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Rocco Grimaldi	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Spencer Martin	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dylan McIlrath	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Sgarbossa	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Bokondji Imama	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cameron Hughes	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Dominik Shine	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ville Heinola	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vinnie Hinostroza	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Max McCormick	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 2026 : $1,347,500
Year 2027 : $272,500
Year 2028 : $92,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,347,500
Year 2027 : $272,500
Year 2028 : $92,500
Year 2029 : $0

Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	6000 - $86 - 0 - 0.00%
Level 2:	5000 - $55 - 0 - 0.00%
Level 3:	2000 - $33 - 0 - 0.00%
Level 4:	4000 - $23 - 0 - 0.00%
Luxury :	1000 - $185 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,225,000
Pro Players Total Average Salaries	$61,225,000
Farm Players Total Salaries	$1,487,500
Farm Players Total Average Salaries	$1,487,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$36,313,273
Projected Bank Account	$36,313,273

Pro Players Salaries
Adrian Kempe (1 Way Contract)	$8,000,000 (6)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Mark Stone (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Linus Ullmark (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Cam Atkinson (1 Way Contract)	$5,600,000 (1)
-1 Way Contract Salary Cap :	$4,450,000
-Salary Remaining :	$5,600,000
-Salary Average :	$5,600,000
-Salary Average Remaining :	$5,600,000
Joel Eriksson Ek (1 Way Contract)	$5,500,000 (1)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Alex Iafallo (1 Way Contract)	$5,250,000 (3)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Jack Roslovic (1 Way Contract)	$4,750,000 (3)
-Salary Remaining :	$4,750,000
-Salary Average :	$4,750,000
-Salary Average Remaining :	$4,750,000
Jack Quinn (1 Way Contract)	$4,500,000 (3)
-Salary Remaining :	$4,500,000
-Salary Average :	$4,500,000
-Salary Average Remaining :	$4,500,000
Erik Gudbranson (1 Way Contract)	$3,000,000 (2)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Lukas Dostal (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Luke Kunin (1 Way Contract)	$1,800,000 (2)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Drew Helleson (1 Way Contract)	$1,400,000 (2)
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Marc-Edouard Vlasic (1 Way Contract)	$1,100,000 (1)
-Salary Remaining :	$1,100,000
-Salary Average :	$1,100,000
-Salary Average Remaining :	$1,100,000
Tristan Luneau	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Alec Martinez (1 Way Contract)	$900,000 (2)
-Salary Remaining :	$900,000
-Salary Average :	$900,000
-Salary Average Remaining :	$900,000
Matt Savoie	$875,000 (2)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Kaapo Kakko (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Daniel Sprong (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Kevin Stenlund (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Tomas Tatar (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jeremy Lauzon (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Brendan Smith (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Noah Gregor (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Derek Ryan (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Brayden McNabb (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Josh Mahura (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	26
Salary Commitment
Year 2026 : $61,225,000
Year 2027 : $30,475,000
Year 2028 : $22,500,000
Year 2029 : $8,000,000
Salary Average Commitment
Year 2026 : $61,225,000
Year 2027 : $30,475,000
Year 2028 : $22,500,000
Year 2029 : $8,000,000
Salary Cap with 1 Way Contract
Year 2026 : $60,075,000
Year 2027 : $30,475,000
Year 2028 : $22,500,000
Year 2029 : $8,000,000

Farm Players Salaries
Joona Koppanen	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Etienne Morin	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Stian Solberg	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Luca Pinelli	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Adam Engstrom	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Caedan Bankier	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Hunter Haight	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Gavin White	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Adam Ginning	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Riley Fiddler-Schultz	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Parker Bell	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jeremy Davies	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Emil Pieniniemi	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Egor Afanasyev	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Cameron Whitehead	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Isaak Phillips	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Josh Davies	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Alexander Kisakov	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Patrick Guay	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Scott Walford	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ken Appleby	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Quinn Olson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cade Webber	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Akito Hirose	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brett Seney	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vadim Zherenko	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mathias Laferriere	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	27
Salary Commitment
Year 2026 : $1,487,500
Year 2027 : $872,500
Year 2028 : $362,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,487,500
Year 2027 : $872,500
Year 2028 : $362,500
Year 2029 : $0

Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $35 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,675,000
Pro Players Total Average Salaries	$56,675,000
Farm Players Total Salaries	$1,962,500
Farm Players Total Average Salaries	$1,962,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$17,047,412
Projected Bank Account	$17,047,412

Pro Players Salaries
Bo Horvat (1 Way Contract)	$8,000,000 (2)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Jeremy Swayman (1 Way Contract)	$7,500,000 (5)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Anthony Cirelli (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Travis Konecny (1 Way Contract)	$5,500,000 (2)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Adam Pelech (1 Way Contract)	$5,400,000 (1)
-Salary Remaining :	$5,400,000
-Salary Average :	$5,400,000
-Salary Average Remaining :	$5,400,000
Dylan Holloway (1 Way Contract)	$5,000,000 (1)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Jake DeBrusk (1 Way Contract)	$5,000,000 (2)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Eetu Luostarinen (1 Way Contract)	$4,000,000 (5)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Marcus Pettersson (1 Way Contract)	$4,000,000 (1)
-Salary Remaining :	$4,000,000
-Salary Average :	$4,000,000
-Salary Average Remaining :	$4,000,000
Jamie Drysdale (1 Way Contract)	$3,000,000 (1)
-Salary Remaining :	$3,000,000
-Salary Average :	$3,000,000
-Salary Average Remaining :	$3,000,000
Drew O'Connor (1 Way Contract)	$2,500,000 (1)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Benoit-Olivier Groulx (1 Way Contract)	$775,000 (2)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Ryker Evans	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Albert Johansson (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Esa Lindell (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Josh Doan	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Egor Zamula (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Pavel Dorofeyev (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Bowen Byram (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Phillip Danault (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Aliaksei Protas (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	21
Salary Commitment
Year 2026 : $56,675,000
Year 2027 : $36,775,000
Year 2028 : $17,500,000
Year 2029 : $17,500,000
Salary Average Commitment
Year 2026 : $56,675,000
Year 2027 : $36,775,000
Year 2028 : $17,500,000
Year 2029 : $17,500,000
Salary Cap with 1 Way Contract
Year 2026 : $55,900,000
Year 2027 : $36,000,000
Year 2028 : $17,500,000
Year 2029 : $17,500,000

Farm Players Salaries
William Lockwood	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Jan Mysak	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Trent Miner	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Danila Klimovich	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Aidan Thompson	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Taylor Makar	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kenny Connors	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Kalle Vaisanen	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Elias D Pettersson	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Samuel Honzek	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ryan Winterton	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Zack Ostapchuk	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Nikita Chibrikov	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Samu Tuomaala	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Marcel Marcel	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Carson Lambos	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Samuel Savoie	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Angus Booth	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Max Graham	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Tyson Jugnauth	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Nikita Quapp	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Bogdans Hodass	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jack LaFontaine	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Aku Raty	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Arshdeep Bains	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole McWard	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brad Hunt	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Raphael Lavoie	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Maxim Groshev	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tristen Nielsen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Parker Gahagen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	31
Salary Commitment
Year 2026 : $1,962,500
Year 2027 : $790,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,962,500
Year 2027 : $790,000
Year 2028 : $0
Year 2029 : $0

Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $84 - 0 - 0.00%
Level 2:	5000 - $53 - 0 - 0.00%
Level 3:	2000 - $31 - 0 - 0.00%
Level 4:	4000 - $21 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$78,500,000
Pro Players Total Average Salaries	$78,500,000
Farm Players Total Salaries	$797,500
Farm Players Total Average Salaries	$797,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$19,428,171
Projected Bank Account	$19,428,171

Pro Players Salaries
JT Miller (1 Way Contract)	$9,000,000 (5)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Jason Robertson (1 Way Contract)	$9,000,000 (1)
-Salary Remaining :	$9,000,000
-Salary Average :	$9,000,000
-Salary Average Remaining :	$9,000,000
Vince Dunn (1 Way Contract)	$8,300,000 (5)
-Salary Remaining :	$8,300,000
-Salary Average :	$8,300,000
-Salary Average Remaining :	$8,300,000
Rasmus Dahlin (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Tomas Hertl (1 Way Contract)	$8,000,000 (1)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Roope Hintz (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Tyler Toffoli (1 Way Contract)	$6,000,000 (5)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Ross Colton (1 Way Contract)	$5,200,000 (4)
-Salary Remaining :	$5,200,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Nick Perbix (1 Way Contract)	$3,300,000 (3)
-Salary Remaining :	$3,300,000
-Salary Average :	$3,300,000
-Salary Average Remaining :	$3,300,000
Cody Glass (1 Way Contract)	$3,100,000 (3)
-Salary Remaining :	$3,100,000
-Salary Average :	$3,100,000
-Salary Average Remaining :	$3,100,000
Adam Henrique (1 Way Contract)	$2,750,000 (3)
-Salary Remaining :	$2,750,000
-Salary Average :	$2,750,000
-Salary Average Remaining :	$2,750,000
Taylor Raddysh (1 Way Contract)	$2,200,000 (2)
-Salary Remaining :	$2,200,000
-Salary Average :	$2,200,000
-Salary Average Remaining :	$2,200,000
Alexandre Texier (1 Way Contract)	$2,100,000 (1)
-Salary Remaining :	$2,100,000
-Salary Average :	$2,100,000
-Salary Average Remaining :	$2,100,000
Alexander Holtz (1 Way Contract)	$1,200,000 (1)
-Salary Remaining :	$1,200,000
-Salary Average :	$1,200,000
-Salary Average Remaining :	$1,200,000
Alex Nylander (1 Way Contract)	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Clark Bishop	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Jacob Bryson (1 Way Contract)	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Andrew Agozzino	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Sergei Bobrovsky (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Trevor Moore (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Laurent Dauphin (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Travis Dermott (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Nedeljkovic (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Calvin de Haan (Out of Payroll)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Evan Rodrigues (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jake Sanderson	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	26
Salary Commitment
Year 2026 : $78,500,000
Year 2027 : $54,350,000
Year 2028 : $45,650,000
Year 2029 : $36,500,000
Salary Average Commitment
Year 2026 : $78,500,000
Year 2027 : $54,350,000
Year 2028 : $45,650,000
Year 2029 : $36,500,000
Salary Cap with 1 Way Contract
Year 2026 : $78,500,000
Year 2027 : $54,350,000
Year 2028 : $45,650,000
Year 2029 : $36,500,000

Farm Players Salaries
Logan Shaw	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Charles Hudon	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Scott Sabourin	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Gage Quinney	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Josh Dunne	$90,000 (1)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Noah Laba	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jake Boltmann	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Angus Macdonell	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Alex Belzile (Out of Payroll)	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Samuel Walker	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tyler Inamoto	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Fredrik Karlstrom	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Guillaume Brisebois	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Garrett Pilon	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Peter Diliberatore	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mitchell Gibson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Felix Sandstrom	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Andrew Perrott	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ben Zloty	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mason Jobst	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cross Hanas	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Filip Roos	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Scheel	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jiri Patera	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gustav Olofsson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	25
Salary Commitment
Year 2026 : $797,500
Year 2027 : $172,500
Year 2028 : $85,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $797,500
Year 2027 : $172,500
Year 2028 : $85,000
Year 2029 : $0

Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	6000 - $85 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,750,000
Pro Players Total Average Salaries	$60,750,000
Farm Players Total Salaries	$2,022,500
Farm Players Total Average Salaries	$2,022,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$8,455,900
Projected Bank Account	$8,455,900

Pro Players Salaries
Robert Thomas (1 Way Contract)	$9,300,000 (1)
-Salary Remaining :	$9,300,000
-Salary Average :	$9,300,000
-Salary Average Remaining :	$9,300,000
Mark Scheifele (1 Way Contract)	$8,800,000 (3)
-Salary Remaining :	$8,800,000
-Salary Average :	$8,800,000
-Salary Average Remaining :	$8,800,000
Justin Faulk (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Cam Fowler (1 Way Contract)	$6,500,000 (1)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Dmitry Orlov (1 Way Contract)	$6,500,000 (3)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
JJ Peterka (1 Way Contract)	$5,250,000 (2)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Pavel Zacha (1 Way Contract)	$5,200,000 (1)
-Salary Remaining :	$5,200,000
-Salary Average :	$5,200,000
-Salary Average Remaining :	$5,200,000
Alex Vlasic (1 Way Contract)	$4,800,000 (5)
-Salary Remaining :	$4,800,000
-Salary Average :	$4,800,000
-Salary Average Remaining :	$4,800,000
Ivan Barbashev (1 Way Contract)	$3,900,000 (1)
-Salary Remaining :	$3,900,000
-Salary Average :	$3,900,000
-Salary Average Remaining :	$3,900,000
David Rittich (1 Way Contract)	$1,750,000 (2)
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Vinni Lettieri	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Joel Hanley	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Kevin Lankinen	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Colin Blackwell (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Charlie Coyle (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Ryan Shea	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Boris Katchouk (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Danil Gushchin	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Linus Karlsson	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Peyton Krebs (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Connor Murphy (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Alex Ovechkin (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	22
Salary Commitment
Year 2026 : $60,750,000
Year 2027 : $33,850,000
Year 2028 : $26,850,000
Year 2029 : $11,550,000
Salary Average Commitment
Year 2026 : $60,750,000
Year 2027 : $33,850,000
Year 2028 : $26,850,000
Year 2029 : $11,550,000
Salary Cap with 1 Way Contract
Year 2026 : $60,750,000
Year 2027 : $33,850,000
Year 2028 : $26,850,000
Year 2029 : $11,550,000

Farm Players Salaries
Ethan Bear	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Benjamin Gaudreau	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
William Rousseau	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Robert Flinton	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Tomas Hamara	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Blake Biondi	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Brayden Yager	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Carter Yakemchuk	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Lenni Hameenaho	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Owen Allard	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Quinton Burns	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Shane Lachance	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Justin Gill	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Elias Salomonsson	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Niklas Kokko	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Skyler Brind'Amour	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Zakary Karpa	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Maxim Barbashev	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Matias Rajaniemi	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Austin Poganski	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Carson Meyer	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Isaac Belliveau	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Shawn Element	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joakim Kemell	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Xavier Bourgault	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Oscar Back	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Andre Lee	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matt Tomkins	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryder Rolston	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Filip Kral	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jeffrey Truchon-Viel	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Christian Wolanin	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ian Mitchell	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 2026 : $2,022,500
Year 2027 : $992,500
Year 2028 : $740,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,022,500
Year 2027 : $992,500
Year 2028 : $740,000
Year 2029 : $0

Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	First Niagra Center
Level 1:	6000 - $80 - 0 - 0.00%
Level 2:	5000 - $50 - 0 - 0.00%
Level 3:	2000 - $30 - 0 - 0.00%
Level 4:	4000 - $20 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$62,382,000
Pro Players Total Average Salaries	$62,382,000
Farm Players Total Salaries	$1,182,500
Farm Players Total Average Salaries	$1,182,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$27,548,850
Projected Bank Account	$27,548,850

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Brady Tkachuk (1 Way Contract)	$8,200,000 (3)
-Salary Remaining :	$8,200,000
-Salary Average :	$8,200,000
-Salary Average Remaining :	$8,200,000
Sam Bennett (1 Way Contract)	$7,000,000 (4)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Jake Oettinger (1 Way Contract)	$6,550,000 (6)
-Salary Remaining :	$6,550,000
-Salary Average :	$6,550,000
-Salary Average Remaining :	$6,550,000
Jacob Trouba (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Miro Heiskanen (1 Way Contract)	$6,000,000 (4)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Dylan Samberg (1 Way Contract)	$5,500,000 (6)
-Salary Remaining :	$5,500,000
-Salary Average :	$5,500,000
-Salary Average Remaining :	$5,500,000
Pierre-Luc Dubois (1 Way Contract)	$3,800,000 (4)
-Salary Remaining :	$3,800,000
-Salary Average :	$3,800,000
-Salary Average Remaining :	$3,800,000
Alex Wennberg (1 Way Contract)	$3,500,000 (2)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Joel Kiviranta (1 Way Contract)	$2,107,000 (2)
-Salary Remaining :	$2,107,000
-Salary Average :	$2,107,000
-Salary Average Remaining :	$2,107,000
Logan Cooley	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Luke Hughes	$950,000 (1)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Calvin Pickard	$950,000 (2)
-Salary Remaining :	$950,000
-Salary Average :	$950,000
-Salary Average Remaining :	$950,000
Marco Kasper	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Trevor Lewis	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Connor Ingram (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Cole Smith (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Kerfoot (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Owen Power	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Adam Larsson (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Wyatt Johnston	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Matthew Benning (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Connor Dewar (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Noah Cates (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Shea Theodore (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Joseph Woll (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	26
Salary Commitment
Year 2026 : $62,382,000
Year 2027 : $49,607,000
Year 2028 : $37,050,000
Year 2029 : $28,850,000
Salary Average Commitment
Year 2026 : $62,382,000
Year 2027 : $49,607,000
Year 2028 : $37,050,000
Year 2029 : $28,850,000
Salary Cap with 1 Way Contract
Year 2026 : $62,382,000
Year 2027 : $49,607,000
Year 2028 : $37,050,000
Year 2029 : $28,850,000

Farm Players Salaries
Gabe Perreault	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Daniil But	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Konsta Helenius	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
David Goyette	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Massimo Rizzo	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jorian Donovan	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Scott Ratzlaff	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Samuel Mayer	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Casey Fitzgerald	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brett Brochu	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Josh Filmon	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Brendan Gaunce	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jonathan Aspirot	$77,500 (2)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Trevor Carrick	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Mason Millman	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Evan Vierling	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Alex Beaucage	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Kyle Criscuolo	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jonathan Lemieux	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Henry Thrun (Out of Payroll)	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Tristen Robins	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cedric Pare	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Gianni Fairbrother	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jarred Tinordi	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Chaz Lucius	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Riley Sutter	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Joseph Blandisi	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Sop	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Hugh McGing	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 2026 : $1,182,500
Year 2027 : $785,000
Year 2028 : $370,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,182,500
Year 2027 : $785,000
Year 2028 : $370,000
Year 2029 : $0

Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $73 - 0 - 0.00%
Level 2:	5000 - $49 - 0 - 0.00%
Level 3:	2000 - $29 - 0 - 0.00%
Level 4:	4000 - $22 - 0 - 0.00%
Luxury :	1000 - $187 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,485,000
Pro Players Total Average Salaries	$63,485,000
Farm Players Total Salaries	$1,565,000
Farm Players Total Average Salaries	$1,565,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$14,754,032
Projected Bank Account	$14,754,032

Pro Players Salaries
Brock Boeser (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Aaron Ekblad (Out of Payroll)	$6,960,000 (4)
-Salary Remaining :	$6,960,000
-Salary Average :	$6,960,000
-Salary Average Remaining :	$6,960,000
Quinton Byfield (1 Way Contract)	$6,750,000 (4)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Morgan Rielly (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Tyler Seguin (1 Way Contract)	$5,125,000 (2)
-Salary Remaining :	$5,125,000
-Salary Average :	$5,125,000
-Salary Average Remaining :	$5,125,000
Alex Killorn (1 Way Contract)	$4,875,000 (1)
-Salary Remaining :	$4,875,000
-Salary Average :	$4,875,000
-Salary Average Remaining :	$4,875,000
Jake McCabe (1 Way Contract)	$4,400,000 (2)
-Salary Remaining :	$4,400,000
-Salary Average :	$4,400,000
-Salary Average Remaining :	$4,400,000
Nick Leddy (1 Way Contract)	$3,750,000 (2)
-Salary Remaining :	$3,750,000
-Salary Average :	$3,750,000
-Salary Average Remaining :	$3,750,000
Jordan Harris (1 Way Contract)	$2,600,000 (1)
-Salary Remaining :	$2,600,000
-Salary Average :	$2,600,000
-Salary Average Remaining :	$2,600,000
Michael Amadio (1 Way Contract)	$1,875,000 (2)
-Salary Remaining :	$1,875,000
-Salary Average :	$1,875,000
-Salary Average Remaining :	$1,875,000
Justin Danforth (1 Way Contract)	$1,800,000 (3)
-Salary Remaining :	$1,800,000
-Salary Average :	$1,800,000
-Salary Average Remaining :	$1,800,000
Ilya Samsonov (1 Way Contract)	$1,750,000 (3)
-1 Way Contract Salary Cap :	$600,000
-Salary Remaining :	$1,750,000
-Salary Average :	$1,750,000
-Salary Average Remaining :	$1,750,000
Scott Wedgewood (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Oskar Sundqvist (1 Way Contract)	$1,375,000 (3)
-Salary Remaining :	$1,375,000
-Salary Average :	$1,375,000
-Salary Average Remaining :	$1,375,000
Alex Turcotte (1 Way Contract)	$1,300,000 (1)
-1 Way Contract Salary Cap :	$150,000
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Tanner Pearson (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Craig Smith	$1,000,000 (1)
-Salary Remaining :	$1,000,000
-Salary Average :	$1,000,000
-Salary Average Remaining :	$1,000,000
Jon-Randall Avon	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Jordan Oesterle	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Anson Thornton	$775,000 (1)
-Salary Remaining :	$775,000
-Salary Average :	$775,000
-Salary Average Remaining :	$775,000
Jansen Harkins	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jack Johnson	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Evgeni Malkin (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Matthew Kessel (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Max Domi (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	25
Salary Commitment
Year 2026 : $63,485,000
Year 2027 : $49,785,000
Year 2028 : $27,885,000
Year 2029 : $21,710,000
Salary Average Commitment
Year 2026 : $63,485,000
Year 2027 : $49,785,000
Year 2028 : $27,885,000
Year 2029 : $21,710,000
Salary Cap with 1 Way Contract
Year 2026 : $61,185,000
Year 2027 : $48,635,000
Year 2028 : $26,735,000
Year 2029 : $21,710,000

Farm Players Salaries
Conor Geekie	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Ben Steeves	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Gracyn Sawchyn	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Guillaume Richard	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Declan McDonnell	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Dysin Mayo	$90,000 (2)
Salary Remaining :	$90,000
Salary Average :	$90,000
Salary Average Remaining :	$90,000
Maximus Wanner	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Carl Lindbom	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ty Nelson	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ville Koivunen	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Ian Moore	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Nikita Novikov	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Emmitt Finnie	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Nathaniel Day	$85,000 (3)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Kai Uchacz	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Braeden Bowman	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Braeden Kressler	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Pavol Regenda	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jesper Vikman	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cole Clayton	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Studnicka	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Luke Cavallin	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Lane Pederson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jacob MacDonald	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Marshall Warren	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Walker Duehr	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Luke Toporowski	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Milos Kelemen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Adam Raska	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	29
Salary Commitment
Year 2026 : $1,565,000
Year 2027 : $722,500
Year 2028 : $177,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,565,000
Year 2027 : $722,500
Year 2028 : $177,500
Year 2029 : $0

Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center at San Jose
Level 1:	6000 - $90 - 0 - 0.00%
Level 2:	5000 - $60 - 0 - 0.00%
Level 3:	2000 - $40 - 0 - 0.00%
Level 4:	4000 - $30 - 0 - 0.00%
Luxury :	1000 - $200 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,900,000
Pro Players Total Average Salaries	$55,900,000
Farm Players Total Salaries	$1,542,500
Farm Players Total Average Salaries	$1,542,500
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	$55,146,391
Projected Bank Account	$55,146,391

Pro Players Salaries
Ryan Nugent-Hopkins (1 Way Contract)	$8,250,000 (1)
-Salary Remaining :	$8,250,000
-Salary Average :	$8,250,000
-Salary Average Remaining :	$8,250,000
Dylan Larkin (1 Way Contract)	$8,200,000 (1)
-Salary Remaining :	$8,200,000
-Salary Average :	$8,200,000
-Salary Average Remaining :	$8,200,000
Zach Hyman (1 Way Contract)	$6,750,000 (2)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Brandon Montour (1 Way Contract)	$6,500,000 (2)
-Salary Remaining :	$6,500,000
-Salary Average :	$6,500,000
-Salary Average Remaining :	$6,500,000
Jakob Chychrun (1 Way Contract)	$6,000,000 (6)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Ryan O'Reilly (1 Way Contract)	$6,000,000 (3)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Brent Burns (1 Way Contract)	$5,250,000 (1)
-Salary Remaining :	$5,250,000
-Salary Average :	$5,250,000
-Salary Average Remaining :	$5,250,000
Justin Barron (1 Way Contract)	$2,000,000 (2)
-1 Way Contract Salary Cap :	$850,000
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Clay Stevenson (1 Way Contract)	$1,400,000 (2)
-1 Way Contract Salary Cap :	$250,000
-Salary Remaining :	$1,400,000
-Salary Average :	$1,400,000
-Salary Average Remaining :	$1,400,000
Dakota Joshua (1 Way Contract)	$1,300,000 (1)
-Salary Remaining :	$1,300,000
-Salary Average :	$1,300,000
-Salary Average Remaining :	$1,300,000
Juuso Parssinen (1 Way Contract)	$1,250,000 (1)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Mackenzie Blackwood (1 Way Contract)	$1,150,000 (2)
-Salary Remaining :	$1,150,000
-Salary Average :	$1,150,000
-Salary Average Remaining :	$1,150,000
Jake Christiansen (1 Way Contract)	$975,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$975,000
-Salary Average :	$975,000
-Salary Average Remaining :	$975,000
Zachary L'Heureux	$875,000 (1)
-Salary Remaining :	$875,000
-Salary Average :	$875,000
-Salary Average Remaining :	$875,000
Matt Duchene (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Michael Kesselring (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Mario Ferraro (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Ridly Greig	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Mathieu Joseph (Out of Payroll)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Michael Bunting (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Mattias Samuelsson (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Marc Gatcomb	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
James Reimer	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Tyson Foerster	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	24
Salary Commitment
Year 2026 : $55,900,000
Year 2027 : $29,800,000
Year 2028 : $12,000,000
Year 2029 : $6,000,000
Salary Average Commitment
Year 2026 : $55,900,000
Year 2027 : $29,800,000
Year 2028 : $12,000,000
Year 2029 : $6,000,000
Salary Cap with 1 Way Contract
Year 2026 : $52,625,000
Year 2027 : $27,500,000
Year 2028 : $12,000,000
Year 2029 : $6,000,000

Farm Players Salaries
Cameron Lund	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Ty Murchison	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Isaac Howard	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Charles-Alexis Legault	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Artur Akhtyamov	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Artem Grushnikov	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
James Malatesta	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Dylan Duke	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Gabriel Szturc	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Bryce McConnell-Barker	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Tyler Boucher	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Jacob Truscott	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Connor Kurth	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Matthew Robertson	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Declan Carlile	$80,000 (1)
Salary Remaining :	$80,000
Salary Average :	$80,000
Salary Average Remaining :	$80,000
Kyle Masters	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hugo Ollas	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Justin Robidas	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Thomas Bordeleau	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Justin Sourdif	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Will Cranley	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Landon Slaggert	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Vyacheslav Peksa	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Robert Bortuzzo	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Leo Loof	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Georgi Merkulov	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Devon Levi	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Brett Berard	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	28
Salary Commitment
Year 2026 : $1,542,500
Year 2027 : $540,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,542,500
Year 2027 : $540,000
Year 2028 : $0
Year 2029 : $0

Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $79 - 0 - 0.00%
Level 2:	5000 - $49 - 0 - 0.00%
Level 3:	2000 - $29 - 0 - 0.00%
Level 4:	4000 - $19 - 0 - 0.00%
Luxury :	1000 - $179 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$81,475,005
Pro Players Total Average Salaries	$81,475,005
Farm Players Total Salaries	$2,150,000
Farm Players Total Average Salaries	$2,150,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	($4,086,453)
Projected Bank Account	($4,086,453)

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$11,500,000 (6)
-Salary Remaining :	$11,500,000
-Salary Average :	$11,500,000
-Salary Average Remaining :	$11,500,000
Jack Eichel (1 Way Contract)	$10,000,000 (1)
-Salary Remaining :	$10,000,000
-Salary Average :	$10,000,000
-Salary Average Remaining :	$10,000,000
Mikhail Sergachev (1 Way Contract)	$8,500,000 (5)
-Salary Remaining :	$8,500,000
-Salary Average :	$8,500,000
-Salary Average Remaining :	$8,500,000
MacKenzie Weegar (1 Way Contract)	$8,000,000 (4)
-Salary Remaining :	$8,000,000
-Salary Average :	$8,000,000
-Salary Average Remaining :	$8,000,000
Jesper Bratt (1 Way Contract)	$7,875,000 (5)
-Salary Remaining :	$7,875,000
-Salary Average :	$7,875,000
-Salary Average Remaining :	$7,875,000
Ilya Sorokin (1 Way Contract)	$6,750,000 (3)
-Salary Remaining :	$6,750,000
-Salary Average :	$6,750,000
-Salary Average Remaining :	$6,750,000
Mikael Granlund (1 Way Contract)	$6,000,000 (2)
-Salary Remaining :	$6,000,000
-Salary Average :	$6,000,000
-Salary Average Remaining :	$6,000,000
Sean Walker (1 Way Contract)	$5,000,000 (3)
-Salary Remaining :	$5,000,000
-Salary Average :	$5,000,000
-Salary Average Remaining :	$5,000,000
Dmitri Voronkov (1 Way Contract)	$3,500,000 (1)
-Salary Remaining :	$3,500,000
-Salary Average :	$3,500,000
-Salary Average Remaining :	$3,500,000
Dmitry Kulikov (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Logan O'Connor (Out of Payroll)	$2,250,000 (1)
-Salary Remaining :	$2,250,000
-Salary Average :	$2,250,000
-Salary Average Remaining :	$2,250,000
Teddy Blueger (1 Way Contract)	$2,000,005 (3)
-Salary Remaining :	$2,000,005
-Salary Average :	$2,000,005
-Salary Average Remaining :	$2,000,005
Pius Suter (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Derek Forbort (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Justin Brazeau (1 Way Contract)	$1,500,000 (2)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Eric Comrie (1 Way Contract)	$1,250,000 (3)
-Salary Remaining :	$1,250,000
-Salary Average :	$1,250,000
-Salary Average Remaining :	$1,250,000
Tony DeAngelo (1 Way Contract)	$850,000 (2)
-Salary Remaining :	$850,000
-Salary Average :	$850,000
-Salary Average Remaining :	$850,000
Jared Spurgeon (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
William Karlsson (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Andrew Poturalski	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Nikita Kucherov	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Yanni Gourde (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Chris Tanev (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 2026 : $81,475,005
Year 2027 : $61,725,005
Year 2028 : $53,375,005
Year 2029 : $35,875,000
Salary Average Commitment
Year 2026 : $81,475,005
Year 2027 : $61,725,005
Year 2028 : $53,375,005
Year 2029 : $35,875,000
Salary Cap with 1 Way Contract
Year 2026 : $81,475,005
Year 2027 : $61,725,005
Year 2028 : $53,375,005
Year 2029 : $35,875,000

Farm Players Salaries
Kevin Rooney	$100,000 (1)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Nikita Prishchepov	$95,000 (2)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Vyacheslav Buteyets	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Chase Bradley	$95,000 (1)
Salary Remaining :	$95,000
Salary Average :	$95,000
Salary Average Remaining :	$95,000
Otto Salin	$92,500 (2)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Matteo Costantini	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Finn Harding	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Dominic James	$92,500 (1)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Hunter St Martin	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Viktor Neuchev	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
James Stefan	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Stanislav Svozil	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Zac Funk	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Stevie Leskovar	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Philippe Daoust	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Owen McLaughlin	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Joe Hicketts	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Maxwell Crozier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jeremy Hanzel	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Taylor Gauthier	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Joe Fleming	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Juha Jaaska	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Marshall Rifai	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Connor Ungar	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Hunter Shepard	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Jacob Lucchini	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Hunter McDonald	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ben Hutton	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mason Shaw	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Patrick Giles	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Ryan Tverberg	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Milne	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Christoffer Sedoff	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	33
Salary Commitment
Year 2026 : $2,150,000
Year 2027 : $542,500
Year 2028 : $185,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,150,000
Year 2027 : $542,500
Year 2028 : $185,000
Year 2029 : $0

Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $84 - 0 - 0.00%
Level 2:	5000 - $53 - 0 - 0.00%
Level 3:	2000 - $32 - 0 - 0.00%
Level 4:	4000 - $22 - 0 - 0.00%
Luxury :	1000 - $180 - 0 - 0.00%
Total Capacity :	18000
Income
Home Games Left	0
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,310,000
Pro Players Total Average Salaries	$61,310,000
Farm Players Total Salaries	$1,055,000
Farm Players Total Average Salaries	$1,055,000
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$0
Pro Salary Per Days	$0
Pro Salary Cap To Date	$0
Farm Salary Per Days	$0
Farm Salary Cap To Date	$0
Estimate
Estimated Season Revenue	$0
Pro Remaining Season Days	0
Pro Expenses Per Days	$0
Pro Estimated Expenses	$0
Farm Remaining Season Days	0
Farm Expenses Per Days	$0
Farm Estimated Expenses	$0
Estimated Season Expenses	$0
Estimated Season Salary Cap	$0
Estimate Under Maximum Salary Cap of $95,500,000	$0
Estimate Over Minimum Salary Cap of $70,600,000	$0
Current Bank Account	($6,009,238)
Projected Bank Account	($6,009,238)

Pro Players Salaries
Erik Karlsson (1 Way Contract)	$9,800,000 (4)
-Salary Remaining :	$9,800,000
-Salary Average :	$9,800,000
-Salary Average Remaining :	$9,800,000
Matthew Tkachuk (1 Way Contract)	$9,500,000 (5)
-Salary Remaining :	$9,500,000
-Salary Average :	$9,500,000
-Salary Average Remaining :	$9,500,000
Matt Boldy (1 Way Contract)	$7,650,000 (2)
-Salary Remaining :	$7,650,000
-Salary Average :	$7,650,000
-Salary Average Remaining :	$7,650,000
Andrei Kuzmenko (1 Way Contract)	$7,500,000 (4)
-Salary Remaining :	$7,500,000
-Salary Average :	$7,500,000
-Salary Average Remaining :	$7,500,000
Sidney Crosby (1 Way Contract)	$7,000,000 (1)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Charlie McAvoy (1 Way Contract)	$7,000,000 (2)
-Salary Remaining :	$7,000,000
-Salary Average :	$7,000,000
-Salary Average Remaining :	$7,000,000
Blake Coleman (1 Way Contract)	$4,250,000 (1)
-Salary Remaining :	$4,250,000
-Salary Average :	$4,250,000
-Salary Average Remaining :	$4,250,000
Jake Allen (1 Way Contract)	$2,500,000 (3)
-Salary Remaining :	$2,500,000
-Salary Average :	$2,500,000
-Salary Average Remaining :	$2,500,000
Vasily Podkolzin (1 Way Contract)	$2,000,000 (1)
-Salary Remaining :	$2,000,000
-Salary Average :	$2,000,000
-Salary Average Remaining :	$2,000,000
Jesper Boqvist (1 Way Contract)	$1,700,000 (2)
-Salary Remaining :	$1,700,000
-Salary Average :	$1,700,000
-Salary Average Remaining :	$1,700,000
Vladislav Namestnikov (1 Way Contract)	$1,500,000 (1)
-Salary Remaining :	$1,500,000
-Salary Average :	$1,500,000
-Salary Average Remaining :	$1,500,000
Robert Hagg (1 Way Contract)	$910,000 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$910,000
-Salary Average :	$910,000
-Salary Average Remaining :	$910,000
Jon Merrill	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jesse Ylonen (1 Way Contract)	$0 (1)
-1 Way Contract Salary Cap :	$0
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Alexander Romanov (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Marc-Andre Fleury (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jesperi Kotkaniemi (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Dryden McKay	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Joe Veleno (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Carson Soucy (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Nick Cousins	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Jan Rutta (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Auston Matthews (1 Way Contract)	$0 (1)
-Salary Remaining :	$0
-Salary Average :	$0
-Salary Average Remaining :	$0
Total Pro Players	23
Salary Commitment
Year 2026 : $61,310,000
Year 2027 : $45,650,000
Year 2028 : $29,300,000
Year 2029 : $26,800,000
Salary Average Commitment
Year 2026 : $61,310,000
Year 2027 : $45,650,000
Year 2028 : $29,300,000
Year 2029 : $26,800,000
Salary Cap with 1 Way Contract
Year 2026 : $60,400,000
Year 2027 : $45,650,000
Year 2028 : $29,300,000
Year 2029 : $26,800,000

Farm Players Salaries
Sam Dickinson	$100,000 (3)
Salary Remaining :	$100,000
Salary Average :	$100,000
Salary Average Remaining :	$100,000
Aydar Suniev	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Carson Bjarnason	$92,500 (3)
Salary Remaining :	$92,500
Salary Average :	$92,500
Salary Average Remaining :	$92,500
Logan Mailloux	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Noah Ostlund	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Eduard Sale	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
David Spacek	$87,500 (1)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Florian Xhekaj	$87,500 (2)
Salary Remaining :	$87,500
Salary Average :	$87,500
Salary Average Remaining :	$87,500
Chase Yoder	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Alec Regula	$85,000 (1)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Samuel Jonsson	$85,000 (2)
Salary Remaining :	$85,000
Salary Average :	$85,000
Salary Average Remaining :	$85,000
Ryan Carpenter	$77,500 (1)
Salary Remaining :	$77,500
Salary Average :	$77,500
Salary Average Remaining :	$77,500
Daniel Torgersson	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Isak Rosen	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Samuel Houde	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Michael Benning	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Maksymilian Szuber	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Oscar Dansk	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Jack Campbell	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Glenn Gawdin	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Mike Hardman	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Maxime Lajoie	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Cal O'Reilly	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Matthew Peca	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Yaroslav Askarov	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Eemil Viro	$0 (1)
Salary Remaining :	$0
Salary Average :	$0
Salary Average Remaining :	$0
Total Farm Players	26
Salary Commitment
Year 2026 : $1,055,000
Year 2027 : $632,500
Year 2028 : $285,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,055,000
Year 2027 : $632,500
Year 2028 : $285,000
Year 2029 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $95,500,000 Available Cap Space	Over Minimum of $70,600,000	Pro Players	Farm Players	Total Players
Avalanche	($3,120,776)	$0	$95,500,000	-$70,600,000	23	35	58
Blackhawks	$24,342,523	$0	$95,500,000	-$70,600,000	27	30	57
Blue Jackets	$2,021,769	$0	$95,500,000	-$70,600,000	27	26	53
Blues	$22,349,644	$0	$95,500,000	-$70,600,000	25	31	56
Bruins	$50,755,924	$0	$95,500,000	-$70,600,000	27	30	57
Canadiens	$25,750,300	$0	$95,500,000	-$70,600,000	23	28	51
Canucks	$38,258,714	$2,500,000	$93,000,000	-$68,100,000	26	27	53
Capitals	($15,007,303)	$6,000,000	$89,500,000	-$64,600,000	34	24	58
Devils	$2,914,251	$0	$95,500,000	-$70,600,000	22	37	59
Ducks	($7,550,203)	$0	$95,500,000	-$70,600,000	24	33	57
Flames	$12,297,316	$0	$95,500,000	-$70,600,000	24	30	54
Flyers	$7,659,574	$0	$95,500,000	-$70,600,000	26	28	54
Golden Knights	$331,714	$0	$95,500,000	-$70,600,000	26	29	55
Hurricanes	$29,576,369	$0	$95,500,000	-$70,600,000	23	30	53
Islanders	$38,491,519	$3,000,000	$92,500,000	-$67,600,000	27	28	55
Jets	$4,789,953	$0	$95,500,000	-$70,600,000	24	27	51
Kings	$7,419,177	$0	$95,500,000	-$70,600,000	20	33	53
Kraken	$6,676,000	$0	$95,500,000	-$70,600,000	28	30	58
Lightning	$35,152,026	$4,750,000	$90,750,000	-$65,850,000	25	24	49
Mammoth	$28,088,543	$0	$95,500,000	-$70,600,000	27	20	47
Maple Leafs	$17,467,091	$0	$95,500,000	-$70,600,000	23	28	51
Oilers	$12,063,751	$0	$95,500,000	-$70,600,000	25	25	50
Panthers	($6,352,403)	$0	$95,500,000	-$70,600,000	18	27	45
Penguins	$36,313,273	$0	$95,500,000	-$70,600,000	26	27	53
Predators	$17,047,412	$0	$95,500,000	-$70,600,000	21	31	52
Rangers	$19,428,171	$0	$95,500,000	-$70,600,000	26	25	51
Red Wings	$8,455,900	$0	$95,500,000	-$70,600,000	22	33	55
Sabres	$27,548,850	$0	$95,500,000	-$70,600,000	26	29	55
Senators	$14,754,032	$0	$95,500,000	-$70,600,000	25	29	54
Sharks	$55,146,391	$0	$95,500,000	-$70,600,000	24	28	52
Stars	($4,086,453)	$0	$95,500,000	-$70,600,000	23	33	56
Wild	($6,009,238)	$0	$95,500,000	-$70,600,000	23	26	49

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 - %