WCHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	7000 - $100 - 5,042 - 72.03%
Level 2:	6000 - $60 - 5,708 - 95.13%
Level 3:	2500 - $35 - 2,393 - 95.73%
Level 4:	4500 - $25 - 4,172 - 92.71%
Luxury :	1500 - $200 - 992 - 66.15%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,505 - 75.23%
Farm Level 2:	1000 - $15 - 731 - 73.12%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	18,307 - 85.15%
Average Income per Game	$1,837,386
Year to Date Revenue	$49,609,421
Farm
Home Games Left	15
Average Attendance - %	2,236 - 74.52%
Average Income per Game	$63,628
Year to Date Revenue	$1,654,315
Expense
Pro Players Total Salaries	$81,379,000
Farm Players Total Salaries	$2,074,014
Coaches Total Salaries	$8,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,975,825
Farm Year To Date Expenses	$1,385,993
Pro Salary Cap To Date	$51,773,904
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,723,403
Farm Estimated Season Revenue	$954,412
Pro Remaining Season Days	37
Pro Expenses Per Days	$782,490
Pro Estimated Expenses	$28,952,130
Farm Remaining Season Days	42
Farm Expenses Per Days	$19,028
Farm Estimated Expenses	$799,176
Estimated Season Expenses	$29,751,306
Season Salary Cap	$81,379,000
Estimate Under Maximum Salary Cap of $85,462,500	$4,083,500
Estimate Over Minimum Salary Cap of $58,800,000	$22,579,000
Current Bank Account	$186,608,553
Projected Bank Account	$183,535,062

Pro Players Salaries
Logan Couture	$9,120,000 (5)
Victor Hedman	$7,875,000 (2)
Patrice Bergeron	$7,000,000 (5)
Derek Stepan	$6,600,000 (4)
Patric Hornqvist	$6,000,000 (5)
Jonathan Drouin	$5,500,000 (5)
Sami Vatanen	$4,875,000 (1)
Mikael Backlund	$4,720,000 (4)
Brian Elliot	$4,500,000 (1)
Jake Muzzin	$4,000,000 (4)
Petr Mrazek	$3,800,000 (5)
Sven Baertschi	$3,367,000 (5)
Richard Panik	$2,800,000 (2)
Thomas Hickey	$2,710,000 (5)
John Moore	$1,667,000 (1)
Anthony Duclair	$1,200,000 (1)
Pavel Zacha	$1,000,000 (2)
Anton Lindholm	$1,000,000 (4)
Tom Kuhnhackl	$1,000,000 (2)
Chris VandeVelde	$1,000,000 (2)
Ben Harpur	$995,000 (4)
Dennis Everberg	$650,000 (1)
Total Pro Players	22
Salary Commitment
Year 2026 : $81,379,000
Year 2027 : $68,487,000
Year 2028 : $54,812,000
Year 2029 : $54,812,000
Salary Average Commitment
Year 2026 : $26,546,073
Year 2027 : $19,485,358
Year 2028 : $15,773,750
Year 2029 : $15,773,750
Salary Cap with 1 Way Contract
Year 2026 : $81,379,000
Year 2027 : $68,487,000
Year 2028 : $54,812,000
Year 2029 : $54,812,000

Farm Players Salaries
Shea Theodore	$375,000 (2)
Curtis Lazar	$140,000 (2)
Henrik Samuelsson	$110,700 (2)
Nic Kerdiles	$110,000 (5)
Zachary Fucale	$100,000 (3)
Stefan Matteau (Out of Payroll)	$100,000 (5)
Tommy Vannelli	$100,000 (3)
Remi Elie	$96,938 (5)
Theodor Blueger	$96,938 (5)
Kieffer Bellows	$92,500 (3)
Dylan Labbe (Out of Payroll)	$90,000 (3)
Jordan Subban	$90,000 (3)
Daniel Sprong	$88,125 (1)
Jimmy Lodge	$83,750 (2)
Troy Vance	$82,500 (1)
Ryan Graves	$79,375 (2)
Kyle Schempp	$76,688 (5)
Wiley Sherman	$75,000 (2)
Ryan Demelo	$75,000 (3)
Greg Chase	$71,500 (5)
Matt Abt	$65,000 (1)
John McCarthy	$65,000 (2)
Total Farm Players	22
Salary Commitment
Year 2026 : $2,264,014
Year 2027 : $2,028,388
Year 2028 : $1,099,564
Year 2029 : $552,064
Salary Average Commitment
Year 2026 : $1,786,161
Year 2027 : $1,558,036
Year 2028 : $977,411
Year 2029 : $492,411

Arizona Coyotes

Arena Capacity - Ticket Price Attendance - %
Arena Name	ACME Centre
Level 1:	7000 - $90 - 6,498 - 92.83%
Level 2:	6000 - $65 - 4,351 - 72.52%
Level 3:	2500 - $50 - 1,573 - 62.93%
Level 4:	4500 - $30 - 3,002 - 66.71%
Luxury :	1500 - $175 - 1,124 - 74.91%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $25 - 1,504 - 75.19%
Farm Level 2:	1000 - $15 - 763 - 76.28%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	16,548 - 76.97%
Average Income per Game	$1,837,198
Year to Date Revenue	$49,604,359
Farm
Home Games Left	15
Average Attendance - %	2,267 - 75.56%
Average Income per Game	$49,040
Year to Date Revenue	$1,275,035
Expense
Pro Players Total Salaries	$77,950,000
Farm Players Total Salaries	$1,922,875
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,662,111
Farm Year To Date Expenses	$1,281,402
Pro Salary Cap To Date	$46,961,394
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,720,779
Farm Estimated Season Revenue	$735,597
Pro Remaining Season Days	37
Pro Expenses Per Days	$749,519
Pro Estimated Expenses	$27,732,203
Farm Remaining Season Days	42
Farm Expenses Per Days	$17,641
Farm Estimated Expenses	$740,922
Estimated Season Expenses	$28,473,125
Season Salary Cap	$72,325,000
Estimate Under Maximum Salary Cap of $85,462,500	$13,137,500
Estimate Over Minimum Salary Cap of $58,800,000	$13,525,000
Current Bank Account	$127,580,717
Projected Bank Account	$125,563,968

Pro Players Salaries
David Backes	$7,500,000 (1)
Daniel Girardi	$7,000,000 (2)
Tomas Hertl (Out of Payroll)	$5,625,000 (5)
James Reimer	$5,500,000 (2)
Tomas Plekanec	$5,000,000 (2)
Tyler Johnson	$5,000,000 (3)
Justin Abdelkader	$4,750,000 (5)
Brendan Smith	$4,350,000 (4)
Mathieu Perreault	$4,125,000 (2)
Nick Bjugstad	$4,100,000 (3)
Kevin Bieksa	$3,750,000 (1)
Jonathan Ericsson	$3,500,000 (4)
Trevor Lewis	$2,500,000 (3)
Tobias Rieder	$2,225,000 (2)
Mike Cammalleri	$2,000,000 (3)
Dennis Seidenberg	$2,000,000 (2)
Michael Ferland	$1,900,000 (2)
Ryan Murphy	$1,700,000 (3)
Sven Andrighetto	$1,400,000 (2)
Calvin Pickard	$1,350,000 (1)
Daniel Carr	$1,000,000 (2)
Jan Rutta	$925,000 (3)
Cal O'Reilly	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $77,950,000
Year 2027 : $64,600,000
Year 2028 : $34,450,000
Year 2029 : $18,225,000
Salary Average Commitment
Year 2026 : $46,697,145
Year 2027 : $41,329,287
Year 2028 : $17,325,000
Year 2029 : $9,175,000
Salary Cap with 1 Way Contract
Year 2026 : $77,950,000
Year 2027 : $64,600,000
Year 2028 : $34,450,000
Year 2029 : $18,225,000

Farm Players Salaries
John Quenneville	$100,000 (3)
Andrew Welinski	$95,500 (2)
Aaron Luchuk	$92,500 (3)
Connor Chatham	$92,500 (1)
Alexandar Georgiev	$92,500 (2)
Keaton Thompson	$92,000 (2)
Johnathan MacLeod	$88,125 (2)
Jens Looke	$83,750 (1)
Olivier Leblanc	$80,500 (2)
Adam Musil	$79,375 (3)
J.J. Piccinich	$79,375 (2)
Colby Williams	$78,000 (2)
Matt Bradley	$75,000 (3)
Christian Jaros	$75,000 (2)
David Drake	$66,250 (2)
Judd Peterson	$66,250 (1)
Calvin Thurkauf	$66,250 (3)
Jake Horton	$65,000 (1)
Brett Sutter	$65,000 (1)
Austin Lotz	$65,000 (1)
Matthew Ford	$65,000 (1)
Alex Belzile	$65,000 (1)
Jeff Kubiak	$65,000 (1)
Logan Day	$65,000 (1)
Joel Lowry	$65,000 (1)
Total Farm Players	25
Salary Commitment
Year 2026 : $1,922,875
Year 2027 : $1,160,375
Year 2028 : $413,125
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,865,000
Year 2027 : $1,111,250
Year 2028 : $405,625
Year 2029 : $0

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Harvard Square
Level 1:	7000 - $150 - 3,272 - 46.74%
Level 2:	6000 - $110 - 2,608 - 43.47%
Level 3:	2500 - $100 - 1,000 - 40.00%
Level 4:	4500 - $90 - 1,800 - 40.00%
Luxury :	1500 - $200 - 1,003 - 66.87%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $50 - 1,473 - 73.66%
Farm Level 2:	1000 - $30 - 740 - 74.03%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	9,684 - 45.04%
Average Income per Game	$1,848,117
Year to Date Revenue	$49,899,158
Farm
Home Games Left	15
Average Attendance - %	2,214 - 73.78%
Average Income per Game	$95,870
Year to Date Revenue	$2,492,620
Expense
Pro Players Total Salaries	$79,112,500
Farm Players Total Salaries	$1,653,062
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$50,985,378
Farm Year To Date Expenses	$989,723
Pro Salary Cap To Date	$50,812,302
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,873,637
Farm Estimated Season Revenue	$1,438,050
Pro Remaining Season Days	37
Pro Expenses Per Days	$760,697
Pro Estimated Expenses	$28,145,789
Farm Remaining Season Days	42
Farm Expenses Per Days	$15,166
Farm Estimated Expenses	$636,972
Estimated Season Expenses	$28,782,761
Season Salary Cap	$79,112,500
Estimate Under Maximum Salary Cap of $85,462,500	$6,350,000
Estimate Over Minimum Salary Cap of $58,800,000	$20,312,500
Current Bank Account	$160,167,889
Projected Bank Account	$158,696,815

Pro Players Salaries
Marc Staal	$6,500,000 (5)
Cam Talbot	$6,500,000 (1)
Kyle Turris	$6,000,000 (5)
Tyler Bozak	$6,000,000 (5)
Justin Schultz	$5,500,000 (3)
Anton Stralman	$5,350,000 (2)
Tyler Toffoli	$4,600,000 (3)
Nazem Kadri	$4,500,000 (6)
Victor Rask	$4,000,000 (3)
Robin Lehner	$4,000,000 (2)
Luca Sbisa	$3,960,000 (2)
Zack Smith	$3,750,000 (2)
Chris Kunitz	$2,250,000 (2)
Matt Hunwick	$2,000,000 (3)
Scottie Upshall	$2,000,000 (1)
Markus Hannikainen	$1,750,000 (2)
Jordan Weal	$1,750,000 (2)
Mark Barberio	$1,450,000 (4)
Colin Miller	$1,350,000 (6)
Marcus Sorensen	$1,000,000 (2)
Connor Brickley	$1,000,000 (2)
Sam Anas	$1,000,000 (4)
Rocco Grimaldi	$1,000,000 (2)
Jared Coreau	$995,000 (2)
Lukas Sedlak	$907,500 (2)
Total Pro Players	25
Salary Commitment
Year 2026 : $79,112,500
Year 2027 : $73,142,500
Year 2028 : $45,425,000
Year 2029 : $29,325,000
Salary Average Commitment
Year 2026 : $48,391,968
Year 2027 : $39,891,968
Year 2028 : $21,532,145
Year 2029 : $17,246,429
Salary Cap with 1 Way Contract
Year 2026 : $79,112,500
Year 2027 : $70,612,500
Year 2028 : $42,900,000
Year 2029 : $26,800,000

Farm Players Salaries
Gavin Bayreuther	$200,000 (2)
Clayton Stoner	$150,000 (3)
Ryan Stanton	$140,000 (3)
Corban Knight	$125,000 (1)
Kevin Czuczman	$102,000 (1)
Matt Bartkowski	$100,000 (2)
Korbinian Holzer	$100,000 (2)
Haydn Fleury	$100,000 (2)
Viktor Svedberg	$95,000 (2)
Dominik Kahun	$92,500 (3)
Brent Moran	$87,313 (1)
Alexandre Grenier	$85,000 (1)
Hunter Fejes	$70,625 (1)
James de Haas	$70,625 (1)
Jamie McBain	$70,000 (1)
Ivan Kulbakov	$65,000 (1)
Total Farm Players	16
Salary Commitment
Year 2026 : $1,653,062
Year 2027 : $977,500
Year 2028 : $382,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,482,768
Year 2027 : $915,000
Year 2028 : $382,500
Year 2029 : $0

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tampax Centre
Level 1:	7000 - $90 - 6,676 - 95.37%
Level 2:	6000 - $55 - 5,615 - 93.59%
Level 3:	2500 - $36 - 2,405 - 96.20%
Level 4:	4500 - $21 - 4,324 - 96.09%
Luxury :	1500 - $150 - 1,439 - 95.93%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,492 - 74.58%
Farm Level 2:	1000 - $15 - 744 - 74.38%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	20,460 - 95.16%
Average Income per Game	$1,941,360
Year to Date Revenue	$52,416,728
Farm
Home Games Left	15
Average Attendance - %	2,235 - 74.51%
Average Income per Game	$63,363
Year to Date Revenue	$1,647,440
Expense
Pro Players Total Salaries	$72,358,333
Farm Players Total Salaries	$1,876,045
Coaches Total Salaries	$800,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,142,802
Farm Year To Date Expenses	$1,102,465
Pro Salary Cap To Date	$46,997,525
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,179,044
Farm Estimated Season Revenue	$950,446
Pro Remaining Season Days	37
Pro Expenses Per Days	$695,753
Pro Estimated Expenses	$25,742,861
Farm Remaining Season Days	42
Farm Expenses Per Days	$17,211
Farm Estimated Expenses	$722,862
Estimated Season Expenses	$26,465,723
Season Salary Cap	$72,358,333
Estimate Under Maximum Salary Cap of $85,462,500	$13,104,167
Estimate Over Minimum Salary Cap of $58,800,000	$13,558,333
Current Bank Account	$66,719,049
Projected Bank Account	$68,382,816

Pro Players Salaries
Joe Pavelski	$7,350,000 (1)
Marc-Andre Fleury	$7,000,000 (2)
James van Riemsdyk	$7,000,000 (5)
Jack Johnson	$6,300,000 (3)
Zach Bogosian	$5,150,000 (4)
Dmitry Orlov	$5,100,000 (4)
Gustav Nyquist	$5,000,000 (4)
Carl Hagelin	$4,450,000 (4)
Jordie Benn	$3,500,000 (4)
Marcus Kruger	$3,083,333 (2)
David Schlemko	$2,500,000 (4)
Oscar Lindberg	$1,700,000 (2)
Brett Connolly	$1,600,000 (2)
Peter Holland	$1,500,000 (2)
David Rittich	$1,500,000 (4)
Andreas Martinsen	$1,400,000 (2)
Gabriel Bourque	$1,050,000 (3)
Michael Chaput	$1,000,000 (3)
Justin Holl	$1,000,000 (4)
Yannick Weber	$950,000 (2)
Jonny Brodzinski	$925,000 (2)
Nick Seeler	$900,000 (4)
Steven Kampfer	$850,000 (4)
Wade Megan	$800,000 (1)
Connor Clifton	$750,000 (2)
Total Pro Players	25
Salary Commitment
Year 2026 : $72,358,333
Year 2027 : $64,208,333
Year 2028 : $45,300,000
Year 2029 : $36,950,000
Salary Average Commitment
Year 2026 : $42,746,431
Year 2027 : $42,096,431
Year 2028 : $28,578,573
Year 2029 : $20,467,858
Salary Cap with 1 Way Contract
Year 2026 : $72,358,333
Year 2027 : $64,208,333
Year 2028 : $45,300,000
Year 2029 : $36,950,000

Farm Players Salaries
Evan Tironese	$225,000 (1)
Mark Fayne	$200,000 (1)
Nick Schmaltz	$150,000 (4)
Colin White	$120,000 (5)
Phil Di Giuseppe	$100,000 (2)
Roland McKeown	$97,000 (2)
Michael Garteig	$93,170 (1)
Tage Thompson	$92,500 (3)
Pierre-Luc Dubois	$92,500 (2)
Lawrence Pilut	$92,500 (3)
Ryan Mantha	$90,000 (4)
Doyle Somerby	$85,000 (4)
Ashton Sautner	$82,000 (4)
Linus Soderstrom	$79,375 (2)
Brian Cooper	$75,500 (2)
Etienne Marcoux	$71,500 (1)
Jan Mandat	$65,000 (1)
Alex Kile	$65,000 (2)
Total Farm Players	18
Salary Commitment
Year 2026 : $1,876,045
Year 2027 : $1,221,375
Year 2028 : $712,000
Year 2029 : $527,000
Salary Average Commitment
Year 2026 : $1,675,000
Year 2027 : $1,062,500
Year 2028 : $584,375
Year 2029 : $399,375

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Stinky Pinky Forum
Level 1:	7000 - $80 - 6,738 - 96.26%
Level 2:	6000 - $55 - 5,745 - 95.75%
Level 3:	2500 - $35 - 2,434 - 97.37%
Level 4:	4500 - $20 - 4,416 - 98.13%
Luxury :	1500 - $130 - 1,466 - 97.72%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 1,478 - 73.89%
Farm Level 2:	1000 - $20 - 760 - 76.00%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	20,800 - 96.74%
Average Income per Game	$1,816,496
Year to Date Revenue	$50,861,896
Farm
Home Games Left	15
Average Attendance - %	2,238 - 74.59%
Average Income per Game	$74,310
Year to Date Revenue	$1,932,060
Expense
Pro Players Total Salaries	$79,202,332
Farm Players Total Salaries	$2,017,917
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$50,871,165
Farm Year To Date Expenses	$1,196,808
Pro Salary Cap To Date	$50,823,089
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,614,452
Farm Estimated Season Revenue	$1,114,650
Pro Remaining Season Days	37
Pro Expenses Per Days	$761,561
Pro Estimated Expenses	$28,177,757
Farm Remaining Season Days	42
Farm Expenses Per Days	$18,513
Farm Estimated Expenses	$777,546
Estimated Season Expenses	$28,955,303
Season Salary Cap	$79,202,332
Estimate Under Maximum Salary Cap of $85,462,500	$6,260,168
Estimate Over Minimum Salary Cap of $58,800,000	$20,402,332
Current Bank Account	$138,344,028
Projected Bank Account	$134,117,827

Pro Players Salaries
Jamie Benn	$9,500,000 (3)
Oliver Ekman-Larsson	$6,219,000 (1)
Connor Hellebuyck	$6,166,666 (5)
Dylan Larkin	$6,100,000 (5)
Alexander Edler	$5,500,000 (5)
Ondrej Palat	$5,300,000 (4)
Wayne Simmonds	$4,600,000 (2)
Dustin Brown	$4,500,000 (2)
Shayne Gostisbehere	$4,500,000 (3)
Nikita Zaitsev	$4,500,000 (3)
Sean Couturier	$4,333,333 (6)
Jonas Brodin	$4,166,666 (4)
Nate Schmidt	$2,300,000 (3)
Paul Byron	$1,800,000 (5)
Kyle Brodziak	$1,550,000 (5)
Tom Pyatt	$1,250,000 (1)
Aaron Dell	$1,250,000 (5)
Joakim Nordstrom	$1,150,000 (4)
Thomas Greiss	$1,000,000 (3)
Dominic Moore	$1,000,000 (5)
Riley Nash	$925,000 (1)
Auston Matthews	$925,000 (2)
Frederick Gaudreau	$666,667 (1)
Rob O'Gara	$0 (0)
Steven Fogarty	$0 (0)
Total Pro Players	25
Salary Commitment
Year 2026 : $79,202,332
Year 2027 : $70,141,665
Year 2028 : $60,116,665
Year 2029 : $38,316,665
Salary Average Commitment
Year 2026 : $27,705,358
Year 2027 : $25,305,358
Year 2028 : $19,330,358
Year 2029 : $16,017,858
Salary Cap with 1 Way Contract
Year 2026 : $79,202,332
Year 2027 : $70,141,665
Year 2028 : $60,116,665
Year 2029 : $38,316,665

Farm Players Salaries
Troy Stecher	$232,500 (4)
Vinnie Hinostroza	$150,000 (4)
Steven Santini	$141,667 (5)
Pavel Buchnevich	$92,500 (1)
Lawson Crouse	$92,500 (1)
Robby Fabbri	$92,500 (1)
Tyler Motte	$92,500 (2)
J.T. Compher	$92,500 (1)
Vince Dunn	$88,125 (1)
Nic Petan	$88,125 (1)
Christian Fischer	$88,125 (1)
Gustav Forsling	$87,500 (1)
Mike Amadio	$83,750 (1)
Jamie Phillips	$82,500 (1)
Adam Erne	$80,000 (1)
William Lagesson	$79,375 (2)
Oskar Lindblom	$75,000 (2)
Dominik Simon	$75,000 (1)
Taylor Leier	$72,000 (2)
Miroslav Svoboda	$66,250 (2)
Colby Cave	$65,500 (1)
Total Farm Players	21
Salary Commitment
Year 2026 : $2,017,917
Year 2027 : $909,292
Year 2028 : $524,167
Year 2029 : $524,167
Salary Average Commitment
Year 2026 : $1,660,000
Year 2027 : $593,125
Year 2028 : $213,750
Year 2029 : $213,750

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	7000 - $80 - 6,778 - 96.83%
Level 2:	6000 - $60 - 5,579 - 92.98%
Level 3:	2500 - $40 - 2,277 - 91.07%
Level 4:	4500 - $20 - 4,420 - 98.23%
Luxury :	1500 - $160 - 1,461 - 97.38%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $25 - 1,545 - 77.24%
Farm Level 2:	1000 - $20 - 775 - 77.52%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	20,514 - 95.42%
Average Income per Game	$1,922,003
Year to Date Revenue	$53,816,086
Farm
Home Games Left	15
Average Attendance - %	2,320 - 77.33%
Average Income per Game	$54,123
Year to Date Revenue	$1,407,195
Expense
Pro Players Total Salaries	$80,795,000
Farm Players Total Salaries	$2,072,425
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,163,225
Farm Year To Date Expenses	$1,262,496
Pro Salary Cap To Date	$51,107,217
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,986,040
Farm Estimated Season Revenue	$811,843
Pro Remaining Season Days	37
Pro Expenses Per Days	$776,875
Pro Estimated Expenses	$28,744,375
Farm Remaining Season Days	42
Farm Expenses Per Days	$19,013
Farm Estimated Expenses	$798,546
Estimated Season Expenses	$29,542,921
Season Salary Cap	$80,795,000
Estimate Under Maximum Salary Cap of $85,462,500	$4,667,500
Estimate Over Minimum Salary Cap of $58,800,000	$21,995,000
Current Bank Account	$91,546,595
Projected Bank Account	$87,801,557

Pro Players Salaries
Patrick Kane	$10,500,000 (4)
Carey Price	$10,500,000 (2)
Erik Karlsson	$7,500,000 (2)
Max Pacioretty	$7,000,000 (4)
Ryan Nugent-Hopkins	$6,000,000 (2)
Matt Duchene	$6,000,000 (2)
Danny DeKeyser	$5,500,000 (3)
Adam Henrique	$4,000,000 (1)
Jakob Silfverberg	$3,750,000 (2)
Radko Gudas	$3,350,000 (1)
Roberto Luongo	$3,000,000 (2)
Andreas Athanasiou	$3,000,000 (4)
Jamie Oleksiak	$2,250,000 (5)
Luke Glendening	$1,750,000 (2)
Nick Jensen	$1,250,000 (4)
Evan Rodrigues	$1,000,000 (2)
Luke Witkowski	$1,000,000 (5)
Nathan Walker	$995,000 (4)
Brian Lashoff	$900,000 (4)
Matt Hendricks	$800,000 (1)
Ryan Reaves	$750,000 (2)
Total Pro Players	21
Salary Commitment
Year 2026 : $80,795,000
Year 2027 : $74,745,000
Year 2028 : $32,995,000
Year 2029 : $27,495,000
Salary Average Commitment
Year 2026 : $22,788,144
Year 2027 : $17,227,429
Year 2028 : $11,427,429
Year 2029 : $11,427,429
Salary Cap with 1 Way Contract
Year 2026 : $80,795,000
Year 2027 : $72,645,000
Year 2028 : $32,395,000
Year 2029 : $26,895,000

Farm Players Salaries
Drake Caggiula (Out of Payroll)	$150,000 (3)
Zach Whitecloud	$130,000 (4)
Jake Paterson	$100,000 (2)
Ethan Prow	$100,000 (2)
Griffin Molino (Out of Payroll)	$99,500 (3)
John Ramage	$99,500 (2)
Blake Heinrich	$90,000 (2)
Jake Chelios	$90,000 (4)
Givani Smith	$88,125 (3)
Cameron Johnson	$85,000 (3)
Ryan Horvat	$85,000 (1)
Pavel Jenys	$80,300 (3)
Christoffer Ehn	$79,375 (2)
Liam O'Brien	$77,000 (2)
Tanner Eberle	$75,000 (3)
Colin Greening	$75,000 (3)
Sergei Boikov	$70,625 (1)
Luke Esposito	$70,000 (2)
Stephen Harper	$70,000 (3)
Tyler Soy	$66,250 (2)
Vasili Glotov	$66,250 (3)
Marcus Crawford	$65,000 (2)
Matthew Register	$65,000 (1)
Scott Eansor	$65,000 (1)
Tyler Wong	$65,000 (4)
Stefan Leblanc	$65,000 (1)
Total Farm Players	26
Salary Commitment
Year 2026 : $2,171,925
Year 2027 : $1,862,800
Year 2028 : $1,115,675
Year 2029 : $326,500
Salary Average Commitment
Year 2026 : $1,799,875
Year 2027 : $1,479,250
Year 2028 : $869,875
Year 2029 : $270,000

Chicago Blackhawks

Chicago Blackhawks is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Chicago Stadium
Level 1:	7000 - $100 - 4,979 - 71.12%
Level 2:	6000 - $60 - 5,578 - 92.97%
Level 3:	2500 - $43 - 1,816 - 72.65%
Level 4:	4500 - $23 - 4,243 - 94.28%
Luxury :	1500 - $160 - 1,393 - 92.87%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $33 - 1,501 - 75.05%
Farm Level 2:	1000 - $15 - 736 - 73.62%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	18,008 - 83.76%
Average Income per Game	$1,834,346
Year to Date Revenue	$49,527,331
Farm
Home Games Left	15
Average Attendance - %	2,237 - 74.57%
Average Income per Game	$60,574
Year to Date Revenue	$1,574,925
Expense
Pro Players Total Salaries	$58,300,000
Farm Players Total Salaries	$2,464,144
Coaches Total Salaries	$2,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$43,353,304
Farm Year To Date Expenses	$1,354,230
Pro Salary Cap To Date	$42,428,208
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,680,838
Farm Estimated Season Revenue	$908,611
Pro Remaining Season Days	37
Pro Expenses Per Days	$560,577
Pro Estimated Expenses	$20,741,349
Farm Remaining Season Days	42
Farm Expenses Per Days	$22,607
Farm Estimated Expenses	$949,494
Estimated Season Expenses	$21,690,843
Season Salary Cap	$58,300,000
Estimate Under Maximum Salary Cap of $85,462,500	$27,162,500
Estimate Over Minimum Salary Cap of $58,800,000	-$500,000
Current Bank Account	$100,801,272
Projected Bank Account	$105,699,878

Pro Players Salaries
Jeff Carter (Out of Payroll)	$8,000,000 (5)
Ben Bishop	$6,500,000 (3)
Zach Werenski	$6,000,000 (5)
Johnny Boychuk (Out of Payroll)	$5,000,000 (2)
Marian Gaborik	$4,900,000 (3)
Viktor Arvidsson	$4,250,000 (3)
Carl Gunnarsson	$3,750,000 (4)
Riley Sheahan	$3,500,000 (2)
Patrik Nemeth	$3,500,000 (2)
Jean-Gabriel Pageau	$3,100,000 (4)
Matt Martin	$2,500,000 (2)
Eric Gryba	$2,450,000 (3)
Nathan Beaulieu	$2,400,000 (1)
Sam Bennett	$1,950,000 (2)
Tim Heed	$1,800,000 (2)
Carter Rowney	$1,800,000 (4)
Jordan Murray	$1,500,000 (3)
William Carrier	$1,400,000 (4)
Justin Woods	$1,300,000 (1)
Frankie Vatrano	$1,250,000 (2)
Ryan Sproul	$1,250,000 (2)
Alex Lyon	$900,000 (2)
Eric Tangradi	$900,000 (3)
Tanner Kero	$750,000 (2)
Al Montoya	$650,000 (3)
Total Pro Players	25
Salary Commitment
Year 2026 : $71,300,000
Year 2027 : $67,600,000
Year 2028 : $45,200,000
Year 2029 : $24,050,000
Salary Average Commitment
Year 2026 : $52,521,430
Year 2027 : $50,946,430
Year 2028 : $35,553,572
Year 2029 : $14,259,822
Salary Cap with 1 Way Contract
Year 2026 : $71,300,000
Year 2027 : $67,600,000
Year 2028 : $45,200,000
Year 2029 : $24,050,000

Farm Players Salaries
Jimmy Hayes	$230,000 (2)
Justin Scott	$200,000 (1)
Trevor Murphy	$200,000 (1)
Dillon Heatherington	$145,000 (4)
Brady Ferguson	$130,000 (3)
Matthew Highmore	$130,000 (3)
Stefan Noesen	$100,000 (1)
Adam Carlson	$100,000 (1)
Jean Dupuy	$92,500 (4)
Evan Cowley	$87,313 (1)
Henrik Haapala	$86,500 (1)
Sam Jardine	$85,456 (1)
Zack Stortini	$85,000 (1)
Josh Brown	$85,000 (3)
Taylor Cammarata	$83,750 (2)
Tanner Kaspick	$79,375 (3)
Nolan Valleau (Out of Payroll)	$78,500 (1)
Josh Archibald	$78,000 (2)
Philippe Hudon	$75,000 (1)
Matt Ustaski (Out of Payroll)	$66,250 (1)
Kurtis MacDermid	$65,000 (1)
Niki Petti	$65,000 (1)
Hayden Hodgson	$65,000 (1)
Charlie O'Connor	$65,000 (1)
Tanner MacMaster	$65,000 (2)
Total Farm Players	25
Salary Commitment
Year 2026 : $2,542,643
Year 2027 : $1,118,625
Year 2028 : $661,875
Year 2029 : $237,500
Salary Average Commitment
Year 2026 : $2,157,750
Year 2027 : $830,000
Year 2028 : $555,625
Year 2029 : $145,625

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - $100 - 4,934 - 70.49%
Level 2:	6000 - $60 - 5,682 - 94.70%
Level 3:	2500 - $35 - 2,405 - 96.20%
Level 4:	4500 - $20 - 4,387 - 97.49%
Luxury :	1500 - $200 - 991 - 66.06%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,515 - 75.75%
Farm Level 2:	1000 - $15 - 758 - 75.77%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	18,399 - 85.58%
Average Income per Game	$1,794,605
Year to Date Revenue	$48,454,322
Farm
Home Games Left	15
Average Attendance - %	2,273 - 75.76%
Average Income per Game	$64,392
Year to Date Revenue	$1,674,200
Expense
Pro Players Total Salaries	$83,330,000
Farm Players Total Salaries	$2,330,050
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$52,413,558
Farm Year To Date Expenses	$1,513,086
Pro Salary Cap To Date	$52,272,210
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,124,463
Farm Estimated Season Revenue	$965,885
Pro Remaining Season Days	37
Pro Expenses Per Days	$801,250
Pro Estimated Expenses	$29,646,250
Farm Remaining Season Days	42
Farm Expenses Per Days	$21,377
Farm Estimated Expenses	$897,834
Estimated Season Expenses	$30,544,084
Season Salary Cap	$83,330,000
Estimate Under Maximum Salary Cap of $85,462,500	$2,132,500
Estimate Over Minimum Salary Cap of $58,800,000	$24,530,000
Current Bank Account	$159,146,025
Projected Bank Account	$154,692,289

Pro Players Salaries
John Carlson	$8,000,000 (5)
Mike Smith	$7,100,000 (2)
Nicklas Backstrom	$7,000,000 (1)
David Pastrnak	$6,670,000 (4)
Jordan Staal	$6,100,000 (4)
Jason Zucker	$5,500,000 (5)
David Krejci	$5,500,000 (3)
Jacob Trouba	$5,500,000 (2)
Jaden Schwartz	$5,350,000 (1)
Hampus Lindholm	$5,250,000 (2)
Michael Stone	$3,500,000 (4)
Teuvo Teravainen	$2,860,000 (2)
Roman Polak	$2,750,000 (2)
Andre Burakovsky	$2,250,000 (1)
Radek Faksa	$2,200,000 (3)
Curtis McElhinney	$1,800,000 (1)
Adam Pelech	$1,600,000 (2)
Clayton Keller	$925,000 (2)
Charlie McAvoy	$925,000 (2)
Brock Boeser	$925,000 (1)
Derek MacKenzie	$900,000 (4)
Noel Acciari	$725,000 (2)
Total Pro Players	22
Salary Commitment
Year 2026 : $83,330,000
Year 2027 : $66,005,000
Year 2028 : $38,370,000
Year 2029 : $30,670,000
Salary Average Commitment
Year 2026 : $32,905,358
Year 2027 : $29,255,358
Year 2028 : $16,142,858
Year 2029 : $9,717,858
Salary Cap with 1 Way Contract
Year 2026 : $83,330,000
Year 2027 : $66,005,000
Year 2028 : $38,370,000
Year 2029 : $30,670,000

Farm Players Salaries
Matt Murray	$375,000 (4)
Matt Grzelcyk	$140,000 (2)
Cavan Fitzgerald	$130,000 (4)
Kiefer Sherwood	$130,000 (4)
Daniel Brickley	$130,000 (4)
Cal Petersen	$130,000 (4)
Matiss Kivlenieks	$130,000 (4)
Landon Bow	$130,000 (4)
Kerby Rychel	$121,300 (1)
Andrew Poturalski	$100,000 (4)
Wayne Simpson	$100,000 (4)
Charlie Lindgren	$100,000 (4)
Nick Schneider	$92,500 (3)
Will Butcher	$92,500 (2)
Sonny Milano	$92,500 (1)
Nikita Scherbak	$92,500 (1)
Nick Baptiste	$83,750 (2)
Matt Beleskey	$82,500 (2)
Grayson Downing	$77,500 (1)
Total Farm Players	19
Salary Commitment
Year 2026 : $2,330,050
Year 2027 : $1,946,250
Year 2028 : $1,547,500
Year 2029 : $1,455,000
Salary Average Commitment
Year 2026 : $1,783,750
Year 2027 : $1,451,250
Year 2028 : $1,126,250
Year 2029 : $1,033,750

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Arena Name
Level 1:	7000 - $100 - 5,055 - 72.22%
Level 2:	6000 - $60 - 5,632 - 93.87%
Level 3:	2500 - $35 - 2,391 - 95.65%
Level 4:	4500 - $20 - 4,335 - 96.34%
Luxury :	1500 - $200 - 1,004 - 66.94%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,522 - 76.12%
Farm Level 2:	1000 - $15 - 755 - 75.45%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	18,418 - 85.67%
Average Income per Game	$1,809,885
Year to Date Revenue	$50,676,771
Farm
Home Games Left	15
Average Attendance - %	2,277 - 75.90%
Average Income per Game	$64,601
Year to Date Revenue	$1,679,625
Expense
Pro Players Total Salaries	$66,763,000
Farm Players Total Salaries	$2,022,150
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$39,437,721
Farm Year To Date Expenses	$1,417,505
Pro Salary Cap To Date	$39,063,448
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,528,501
Farm Estimated Season Revenue	$969,014
Pro Remaining Season Days	37
Pro Expenses Per Days	$641,952
Pro Estimated Expenses	$23,752,224
Farm Remaining Season Days	42
Farm Expenses Per Days	$18,552
Farm Estimated Expenses	$779,184
Estimated Season Expenses	$24,531,408
Season Salary Cap	$62,680,000
Estimate Under Maximum Salary Cap of $85,462,500	$22,782,500
Estimate Over Minimum Salary Cap of $58,800,000	$3,880,000
Current Bank Account	$99,808,571
Projected Bank Account	$99,774,678

Pro Players Salaries
Alec Martinez	$6,500,000 (3)
Semyon Varlamov	$5,900,000 (2)
Frans Nielsen	$5,750,000 (2)
Tomas Tatar	$5,300,000 (3)
Brandon Sutter	$4,750,000 (3)
Olli Maatta (Out of Payroll)	$4,083,000 (6)
Martin Hanzal	$4,000,000 (2)
Jacob Markstrom	$3,700,000 (1)
Brenden Dillon	$3,400,000 (4)
Conor Sheary	$3,000,000 (3)
Cody Ceci	$2,500,000 (2)
Connor Brown	$2,100,000 (3)
Sergei Shumakov	$2,000,000 (5)
T.J. Brennan	$1,800,000 (2)
Kyle Clifford	$1,600,000 (2)
Brandon Davidson	$1,425,000 (2)
Jordan Schroeder	$1,200,000 (2)
Scott Wedgewood	$1,100,000 (2)
Anthony Bitetto	$1,000,000 (2)
Ryan Carpenter	$1,000,000 (2)
David Warsofsky	$1,000,000 (1)
Chris Wideman	$1,000,000 (2)
Cory Conacher	$935,000 (2)
Tucker Poolman	$935,000 (2)
Alan Quine	$785,000 (2)
Total Pro Players	25
Salary Commitment
Year 2026 : $66,763,000
Year 2027 : $63,863,000
Year 2028 : $31,133,000
Year 2029 : $9,483,000
Salary Average Commitment
Year 2026 : $45,201,865
Year 2027 : $43,901,865
Year 2028 : $24,131,250
Year 2029 : $6,325,000
Salary Cap with 1 Way Contract
Year 2026 : $66,763,000
Year 2027 : $62,063,000
Year 2028 : $31,133,000
Year 2029 : $9,483,000

Farm Players Salaries
Corey Tropp	$180,000 (2)
Tyler Gaudet	$110,000 (1)
Morgan Klimchuk	$101,750 (1)
Max Reinhart	$100,000 (4)
Frank Corrado	$100,000 (3)
Aaron Ness	$100,000 (2)
Jordan Maletta	$100,000 (2)
Sam Warning	$100,000 (4)
Michael Paliotta	$100,000 (1)
Kevin Boyle	$100,000 (4)
Adam Johnson	$92,500 (3)
Erik Cernak	$88,125 (3)
Ben Betker	$88,000 (2)
Brian Flynn	$82,500 (1)
Dane Birks	$80,000 (2)
Ryan Lomberg	$78,650 (2)
Eric Roy	$75,000 (1)
Clark Bishop	$75,000 (2)
Anthony Louis	$70,625 (2)
Dominik Shine	$70,000 (2)
Carter Bancks	$65,000 (1)
C.J. Motte	$65,000 (1)
Total Farm Players	22
Salary Commitment
Year 2026 : $2,022,150
Year 2027 : $1,432,250
Year 2028 : $580,625
Year 2029 : $300,000
Salary Average Commitment
Year 2026 : $1,698,750
Year 2027 : $1,217,679
Year 2028 : $449,018
Year 2029 : $198,750

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	Southwest Airlines Center
Level 1:	7000 - $80 - 6,672 - 95.31%
Level 2:	6000 - $61 - 4,652 - 77.53%
Level 3:	2500 - $40 - 2,319 - 92.75%
Level 4:	4500 - $25 - 4,218 - 93.74%
Luxury :	1500 - $150 - 1,418 - 94.52%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $30 - 1,508 - 75.38%
Farm Level 2:	1000 - $15 - 737 - 73.67%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	19,279 - 89.67%
Average Income per Game	$1,830,308
Year to Date Revenue	$51,248,611
Farm
Home Games Left	15
Average Attendance - %	2,244 - 74.81%
Average Income per Game	$56,282
Year to Date Revenue	$1,463,325
Expense
Pro Players Total Salaries	$78,503,393
Farm Players Total Salaries	$1,664,615
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$50,431,855
Farm Year To Date Expenses	$977,873
Pro Salary Cap To Date	$50,214,610
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,793,998
Farm Estimated Season Revenue	$844,226
Pro Remaining Season Days	37
Pro Expenses Per Days	$754,840
Pro Estimated Expenses	$27,929,080
Farm Remaining Season Days	42
Farm Expenses Per Days	$15,272
Farm Estimated Expenses	$641,424
Estimated Season Expenses	$28,570,504
Season Salary Cap	$78,503,393
Estimate Under Maximum Salary Cap of $85,462,500	$6,959,107
Estimate Over Minimum Salary Cap of $58,800,000	$19,703,393
Current Bank Account	$112,571,251
Projected Bank Account	$108,638,971

Pro Players Salaries
Ryan Getzlaf	$9,000,000 (6)
Aaron Ekblad	$7,500,000 (3)
Kevin Shattenkirk	$6,650,000 (6)
Nick Foligno	$6,400,000 (3)
Brandon Saad	$6,000,000 (4)
Travis Zajac	$5,850,000 (6)
Jimmy Howard	$5,740,000 (1)
Ian Cole	$4,250,000 (5)
Travis Hamonic	$3,857,143 (2)
Boone Jenner	$3,750,000 (5)
Mark Letestu	$3,200,000 (4)
Marcus Foligno	$2,875,000 (4)
Martin Marincin	$1,600,000 (2)
Dalton Prout	$1,575,000 (2)
Robert Bortuzzo	$1,250,000 (2)
Dmitrij Jaskin	$1,100,000 (2)
Jack Campbell	$1,000,000 (4)
Nick Deslauriers	$1,000,000 (4)
Jordan Nolan	$1,000,000 (2)
Andy Andreoff	$950,000 (2)
Garnet Hathaway	$925,000 (2)
Oscar Dansk	$881,250 (4)
Anthony Peluso	$750,000 (3)
Erik Burgdoerfer	$750,000 (2)
Alex Biega	$650,000 (4)
Total Pro Players	25
Salary Commitment
Year 2026 : $78,503,393
Year 2027 : $72,932,143
Year 2028 : $59,850,000
Year 2029 : $45,200,000
Salary Average Commitment
Year 2026 : $34,680,540
Year 2027 : $29,320,540
Year 2028 : $25,116,967
Year 2029 : $23,552,681
Salary Cap with 1 Way Contract
Year 2026 : $78,503,393
Year 2027 : $72,763,393
Year 2028 : $59,756,250
Year 2029 : $45,106,250

Farm Players Salaries
T.J. Tynan	$165,000 (2)
Mitch Reinke	$130,000 (4)
Travis Morin	$100,000 (2)
Dylan McIlrath	$100,000 (1)
Jimmy Oligny	$100,000 (1)
Cristoval "Boo" Nieves	$96,400 (2)
Lukas Sutter	$95,465 (1)
Tyler Ganly	$90,000 (3)
Michael Carcone	$90,000 (3)
Pat Sieloff	$88,125 (1)
Ryan MacInnis	$88,125 (2)
Jake Bischoff	$83,400 (3)
Jeff Glass	$80,000 (1)
Dillon Donnelly	$75,000 (3)
Mike McKenna	$75,000 (2)
Matt DeBlouw	$73,100 (2)
John Muse	$70,000 (1)
Harry Zolnierczyk (Out of Payroll)	$65,000 (1)
Total Farm Players	18
Salary Commitment
Year 2026 : $1,664,615
Year 2027 : $1,069,625
Year 2028 : $468,400
Year 2029 : $130,000
Salary Average Commitment
Year 2026 : $1,465,090
Year 2027 : $917,679
Year 2028 : $416,429
Year 2029 : $130,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - $75 - 6,757 - 96.53%
Level 2:	6000 - $40 - 5,868 - 97.80%
Level 3:	2500 - $28 - 2,455 - 98.20%
Level 4:	4500 - $17 - 4,427 - 98.37%
Luxury :	1500 - $113 - 1,480 - 98.63%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $65 - 1,499 - 74.97%
Farm Level 2:	1000 - $30 - 764 - 76.35%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	20,986 - 97.61%
Average Income per Game	$1,568,506
Year to Date Revenue	$42,349,668
Farm
Home Games Left	15
Average Attendance - %	2,263 - 75.43%
Average Income per Game	$120,368
Year to Date Revenue	$3,129,555
Expense
Pro Players Total Salaries	$66,970,000
Farm Players Total Salaries	$1,692,500
Coaches Total Salaries	$4,400,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$44,735,772
Farm Year To Date Expenses	$1,056,439
Pro Salary Cap To Date	$44,516,832
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,959,087
Farm Estimated Season Revenue	$1,805,512
Pro Remaining Season Days	37
Pro Expenses Per Days	$643,942
Pro Estimated Expenses	$23,825,854
Farm Remaining Season Days	42
Farm Expenses Per Days	$15,528
Farm Estimated Expenses	$652,176
Estimated Season Expenses	$24,478,030
Season Salary Cap	$66,970,000
Estimate Under Maximum Salary Cap of $85,462,500	$18,492,500
Estimate Over Minimum Salary Cap of $58,800,000	$8,170,000
Current Bank Account	$169,524,120
Projected Bank Account	$168,810,689

Pro Players Salaries
John Tavares	$12,000,000 (5)
Dustin Byfuglien	$7,600,000 (2)
Jeff Petry (Out of Payroll)	$6,000,000 (2)
Martin Jones	$5,750,000 (5)
Reilly Smith	$5,000,000 (3)
Dmitry Kulikov	$4,750,000 (2)
Kyle Palmieri	$4,650,000 (1)
Cody Eakin	$3,850,000 (1)
Matthew Peca	$3,810,000 (3)
Loui Eriksson	$2,800,000 (5)
Blake Comeau	$2,300,000 (3)
Cal Clutterbuck	$2,100,000 (3)
Nikita Zadorov	$2,000,000 (4)
Darcy Kuemper	$2,000,000 (4)
Jonathan Audy-Marchessault	$1,500,000 (2)
Zach Trotman	$1,500,000 (5)
Adam Lowry	$1,250,000 (1)
Anton Khudobin	$1,200,000 (1)
Joe Morrow (Out of Payroll)	$1,000,000 (1)
Colton Sceviour	$1,000,000 (1)
Stephen Johns	$990,000 (1)
Brayden Point	$920,000 (3)
Jacob MacDonald (Out of Payroll)	$750,000 (4)
Total Pro Players	23
Salary Commitment
Year 2026 : $74,720,000
Year 2027 : $60,780,000
Year 2028 : $40,930,000
Year 2029 : $26,800,000
Salary Average Commitment
Year 2026 : $20,579,645
Year 2027 : $16,022,500
Year 2028 : $16,022,500
Year 2029 : $6,975,000
Salary Cap with 1 Way Contract
Year 2026 : $74,720,000
Year 2027 : $60,780,000
Year 2028 : $40,930,000
Year 2029 : $26,800,000

Farm Players Salaries
Timo Meier	$132,500 (2)
Miles Wood	$125,000 (4)
Justin Kloos (Out of Payroll)	$90,000 (2)
Shane Conacher	$82,500 (2)
Willie Raskob	$82,500 (4)
Shane Hanna	$82,500 (2)
Luke Johnson	$75,000 (2)
Atte Tolvanen	$72,500 (2)
Frank Hora	$65,000 (2)
Joey Ratelle	$65,000 (1)
Alex Breton	$65,000 (3)
Kevin Davis	$65,000 (3)
Phelix Martineau	$65,000 (2)
Olivier Galipeau	$65,000 (3)
Lane Bauer	$65,000 (2)
Evan Polei	$65,000 (1)
Marc-Olivier Crevier-Morin	$65,000 (1)
Jeremy Brodeur	$65,000 (2)
Alexis D'Aoust	$65,000 (2)
Braylon Shmyr	$65,000 (3)
Alexandre Goulet	$65,000 (1)
Daniel Muzito-Bagenda	$65,000 (2)
Kyle Hayton	$65,000 (1)
Bobby MacIntyre	$65,000 (1)
Total Farm Players	24
Salary Commitment
Year 2026 : $1,782,500
Year 2027 : $1,392,500
Year 2028 : $467,500
Year 2029 : $207,500
Salary Average Commitment
Year 2026 : $1,586,875
Year 2027 : $1,206,875
Year 2028 : $404,375
Year 2029 : $144,375

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Centre
Level 1:	7000 - $85 - 6,666 - 95.23%
Level 2:	6000 - $59 - 5,601 - 93.35%
Level 3:	2500 - $37 - 2,299 - 91.98%
Level 4:	4500 - $24 - 4,033 - 89.62%
Luxury :	1500 - $166 - 1,419 - 94.63%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $12 - 1,486 - 74.29%
Farm Level 2:	1000 - $6 - 772 - 77.22%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	20,019 - 93.11%
Average Income per Game	$1,968,545
Year to Date Revenue	$55,119,263
Farm
Home Games Left	15
Average Attendance - %	2,258 - 75.27%
Average Income per Game	$22,464
Year to Date Revenue	$584,064
Expense
Pro Players Total Salaries	$66,870,000
Farm Players Total Salaries	$2,019,700
Coaches Total Salaries	$3,100,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$40,651,325
Farm Year To Date Expenses	$1,363,711
Pro Salary Cap To Date	$40,018,143
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,591,086
Farm Estimated Season Revenue	$336,960
Pro Remaining Season Days	37
Pro Expenses Per Days	$642,981
Pro Estimated Expenses	$23,790,297
Farm Remaining Season Days	42
Farm Expenses Per Days	$18,529
Farm Estimated Expenses	$778,218
Estimated Season Expenses	$24,568,515
Season Salary Cap	$66,870,000
Estimate Under Maximum Salary Cap of $85,462,500	$18,592,500
Estimate Over Minimum Salary Cap of $58,800,000	$8,070,000
Current Bank Account	$256,914,737
Projected Bank Account	$258,274,268

Pro Players Salaries
Ryan Johansen	$8,000,000 (5)
Jason Spezza	$6,900,000 (3)
Andrew Ladd	$6,000,000 (4)
Darren Helm	$5,100,000 (1)
Sam Gagner	$5,000,000 (3)
Noah Hanifin	$4,950,000 (5)
Craig Smith	$4,250,000 (4)
Scott Darling	$4,150,000 (3)
Kevan Miller	$2,500,000 (1)
John Gibson	$2,300,000 (2)
Mike Condon	$2,200,000 (3)
Mike Matheson	$1,800,000 (6)
Deryk Engelland	$1,650,000 (3)
Jason Garrison	$1,650,000 (4)
Matt Puempel	$1,350,000 (2)
Mike Reilly	$1,200,000 (2)
Dylan DeMelo	$1,000,000 (4)
Byron Froese	$1,000,000 (2)
Greg Carey	$1,000,000 (2)
John Gilmour	$1,000,000 (2)
Matt Lorito	$995,000 (2)
Jordan Szwarz	$990,000 (3)
Michael Bournival	$960,000 (2)
Jake DeBrusk	$925,000 (4)
Total Pro Players	24
Salary Commitment
Year 2026 : $66,870,000
Year 2027 : $66,520,000
Year 2028 : $52,615,000
Year 2029 : $31,725,000
Salary Average Commitment
Year 2026 : $26,085,718
Year 2027 : $20,985,718
Year 2028 : $15,167,858
Year 2029 : $11,064,286
Salary Cap with 1 Way Contract
Year 2026 : $66,870,000
Year 2027 : $59,270,000
Year 2028 : $49,465,000
Year 2029 : $28,575,000

Farm Players Salaries
Jordan Gross	$130,000 (5)
Andy Sturtz	$130,000 (4)
Sheldon Rempal	$130,000 (4)
Julian Melchiori	$100,000 (2)
Jason Dickinson	$100,000 (2)
Andrew D'Agostini	$99,000 (1)
Tyler Brown	$99,000 (4)
Gustav Olofsson	$97,000 (2)
Kevin Lynch	$95,700 (4)
Carter Verhaeghe (Out of Payroll)	$92,500 (2)
Vinny Lettieri	$90,000 (2)
MacKenzie Weegar	$90,000 (2)
Jack Dougherty	$88,125 (2)
Justin Kirkland	$83,750 (2)
Dennis Yan	$83,750 (3)
Thomas Schemitsch	$83,750 (2)
Charles Hudon	$82,500 (2)
Adam Brooks	$79,375 (2)
Dylan Wells	$75,000 (3)
Joel Daccord	$73,000 (4)
Cameron Darcy	$72,875 (4)
Cooper Marody	$70,625 (3)
Gustav Bouramman	$66,250 (3)
Total Farm Players	23
Salary Commitment
Year 2026 : $2,112,200
Year 2027 : $2,013,200
Year 2028 : $1,026,200
Year 2029 : $730,575
Salary Average Commitment
Year 2026 : $1,939,108
Year 2027 : $1,874,108
Year 2028 : $962,411
Year 2029 : $666,786

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Fortress
Level 1:	7000 - $95 - 5,272 - 75.32%
Level 2:	6000 - $55 - 5,751 - 95.85%
Level 3:	2500 - $45 - 1,800 - 72.02%
Level 4:	4500 - $20 - 4,392 - 97.59%
Luxury :	1500 - $180 - 1,093 - 72.84%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,515 - 75.73%
Farm Level 2:	1000 - $15 - 750 - 74.98%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	18,308 - 85.15%
Average Income per Game	$1,762,208
Year to Date Revenue	$49,341,834
Farm
Home Games Left	15
Average Attendance - %	2,264 - 75.48%
Average Income per Game	$64,257
Year to Date Revenue	$1,670,690
Expense
Pro Players Total Salaries	$82,381,250
Farm Players Total Salaries	$1,996,475
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,099,082
Farm Year To Date Expenses	$1,157,757
Pro Salary Cap To Date	$49,745,054
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,908,709
Farm Estimated Season Revenue	$963,860
Pro Remaining Season Days	37
Pro Expenses Per Days	$792,127
Pro Estimated Expenses	$29,308,699
Farm Remaining Season Days	42
Farm Expenses Per Days	$18,316
Farm Estimated Expenses	$769,272
Estimated Season Expenses	$30,077,971
Season Salary Cap	$82,381,250
Estimate Under Maximum Salary Cap of $85,462,500	$3,081,250
Estimate Over Minimum Salary Cap of $58,800,000	$23,581,250
Current Bank Account	$79,254,801
Projected Bank Account	$73,049,399

Pro Players Salaries
Keith Yandle	$11,500,000 (1)
Evgeni Malkin	$9,500,000 (3)
Zdeno Chara	$6,950,000 (1)
Nathan MacKinnon	$6,300,000 (1)
Jeff Skinner	$5,750,000 (1)
Tyler Myers	$5,750,000 (3)
James Neal	$5,500,000 (2)
Carl Soderberg	$4,750,000 (1)
Marco Scandella	$4,000,000 (1)
Frederik Andersen	$4,000,000 (2)
William Nylander	$2,750,000 (1)
Esa Lindell	$2,200,000 (3)
Brandon Montour	$2,000,000 (3)
Nate Thompson	$1,900,000 (5)
Josh Anderson	$1,850,000 (4)
Antti Niemi	$1,800,000 (2)
Luke Schenn	$1,250,000 (1)
Yanni Gourde	$1,000,000 (2)
Matthew Tkachuk	$925,000 (2)
Kyle Connor	$925,000 (2)
Brett Kulak	$900,000 (2)
Alex DeBrincat	$881,250 (2)
Total Pro Players	22
Salary Commitment
Year 2026 : $82,381,250
Year 2027 : $39,131,250
Year 2028 : $23,200,000
Year 2029 : $3,750,000
Salary Average Commitment
Year 2026 : $35,672,322
Year 2027 : $15,747,322
Year 2028 : $4,372,322
Year 2029 : $2,653,572
Salary Cap with 1 Way Contract
Year 2026 : $82,381,250
Year 2027 : $39,131,250
Year 2028 : $23,200,000
Year 2029 : $3,750,000

Farm Players Salaries
Dylan Blujus	$106,600 (3)
Laurent Dauphin	$100,000 (2)
Scott Kosmachuk	$97,500 (1)
Tyson Jost	$92,500 (2)
Dennis Cholowski	$92,500 (3)
Michael Bunting	$92,500 (4)
Ilya Samsonov	$92,500 (3)
Spencer Martin	$92,500 (4)
Mackenzie MacEachern	$92,500 (4)
Ryan Kujawinski	$92,500 (2)
Chris Calnan	$92,125 (1)
Nicolas Meloche	$88,125 (2)
Gemel Smith	$87,200 (1)
Jesse Graham	$85,500 (3)
Kyle Capobianco	$83,750 (2)
Jean-Christophe Beaudin	$83,750 (1)
Vitaly Abramov	$83,750 (2)
Dan Vladar	$83,750 (3)
Jake Dotchin	$81,300 (3)
Alexandre Carrier	$79,375 (2)
Nikita Korostelev	$66,250 (3)
Kevin Lohan	$65,000 (1)
Ryan Rupert	$65,000 (1)
Total Farm Players	23
Salary Commitment
Year 2026 : $1,996,475
Year 2027 : $1,505,900
Year 2028 : $885,900
Year 2029 : $277,500
Salary Average Commitment
Year 2026 : $1,871,250
Year 2027 : $1,410,625
Year 2028 : $811,250
Year 2029 : $246,875

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Thunderdome
Level 1:	7000 - $75 - 6,703 - 95.76%
Level 2:	6000 - $60 - 5,608 - 93.46%
Level 3:	2500 - $35 - 2,437 - 97.49%
Level 4:	4500 - $20 - 4,303 - 95.63%
Luxury :	1500 - $200 - 977 - 65.13%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 1,438 - 71.91%
Farm Level 2:	1000 - $15 - 714 - 71.43%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	20,029 - 93.16%
Average Income per Game	$1,796,934
Year to Date Revenue	$50,314,140
Farm
Home Games Left	15
Average Attendance - %	2,152 - 71.75%
Average Income per Game	$68,240
Year to Date Revenue	$1,774,235
Expense
Pro Players Total Salaries	$63,282,500
Farm Players Total Salaries	$924,100
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$41,890,654
Farm Year To Date Expenses	$523,040
Pro Salary Cap To Date	$41,727,194
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,360,136
Farm Estimated Season Revenue	$1,023,597
Pro Remaining Season Days	37
Pro Expenses Per Days	$608,486
Pro Estimated Expenses	$22,513,982
Farm Remaining Season Days	42
Farm Expenses Per Days	$8,478
Farm Estimated Expenses	$356,076
Estimated Season Expenses	$22,870,058
Season Salary Cap	$63,282,500
Estimate Under Maximum Salary Cap of $85,462,500	$22,180,000
Estimate Over Minimum Salary Cap of $58,800,000	$4,482,500
Current Bank Account	$110,831,613
Projected Bank Account	$112,345,288

Pro Players Salaries
Eric Staal	$8,250,000 (2)
Tuukka Rask	$7,500,000 (2)
Jason Demers	$4,500,000 (1)
Jussi Jokinen	$4,500,000 (1)
David Savard	$4,250,000 (1)
Brian Dumoulin	$4,100,000 (3)
Joel Ward	$3,500,000 (1)
Casey Cizikas	$3,350,000 (1)
Calvin de Haan	$3,300,000 (1)
Charlie Coyle	$3,200,000 (2)
Michal Neuvirth	$2,500,000 (2)
Michael Vecchione	$1,800,000 (2)
Magnus Paajarvi	$1,600,000 (2)
J.T. Brown	$1,350,000 (3)
Xavier Ouellet	$1,250,000 (2)
Evan McEneny	$1,200,000 (1)
Jonathon Martin	$1,100,000 (2)
Darren Raddysh	$1,100,000 (2)
Chad Ruhwedel	$1,100,000 (1)
Tomas Jurco	$1,000,000 (1)
Tyler Wotherspoon	$1,000,000 (3)
Robbie Russo	$990,000 (2)
Nick Lappin	$842,500 (1)
Landon Ferraro	$0 (0)
Louis Domingue	$0 (0)
Jayson Megna	$0 (0)
Michael Kapla	$0 (0)
Total Pro Players	27
Salary Commitment
Year 2026 : $63,282,500
Year 2027 : $35,740,000
Year 2028 : $6,450,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $27,091,966
Year 2027 : $10,474,108
Year 2028 : $1,749,108
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $63,282,500
Year 2027 : $35,740,000
Year 2028 : $6,450,000
Year 2029 : $0

Farm Players Salaries
Jesse Lees	$150,000 (1)
Vince Pedrie	$130,000 (4)
Sebastian Vidmar	$90,000 (2)
Mitch Callahan	$85,100 (1)
Jordon Cooke	$85,000 (1)
Sam Carrick	$82,500 (1)
Dakota Mermis	$80,000 (2)
Will Merchant	$75,000 (1)
Matt Berry	$75,000 (1)
Colton Phinney	$71,500 (1)
Daniel Ciampini	$0 (0)
Total Farm Players	11
Salary Commitment
Year 2026 : $924,100
Year 2027 : $300,000
Year 2028 : $130,000
Year 2029 : $130,000
Salary Average Commitment
Year 2026 : $798,929
Year 2027 : $275,000
Year 2028 : $130,000
Year 2029 : $130,000

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Asylum
Level 1:	7000 - $90 - 6,717 - 95.95%
Level 2:	6000 - $60 - 5,691 - 94.85%
Level 3:	2500 - $50 - 1,670 - 66.81%
Level 4:	4500 - $20 - 4,381 - 97.36%
Luxury :	1500 - $170 - 1,201 - 80.05%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,505 - 75.23%
Farm Level 2:	1000 - $15 - 739 - 73.87%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	19,660 - 91.44%
Average Income per Game	$1,968,621
Year to Date Revenue	$55,121,388
Farm
Home Games Left	15
Average Attendance - %	2,243 - 74.78%
Average Income per Game	$63,741
Year to Date Revenue	$1,657,275
Expense
Pro Players Total Salaries	$65,140,000
Farm Players Total Salaries	$1,531,500
Coaches Total Salaries	$6,600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$38,854,134
Farm Year To Date Expenses	$920,029
Pro Salary Cap To Date	$38,704,133
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,592,073
Farm Estimated Season Revenue	$956,120
Pro Remaining Season Days	37
Pro Expenses Per Days	$626,346
Pro Estimated Expenses	$23,174,802
Farm Remaining Season Days	42
Farm Expenses Per Days	$14,050
Farm Estimated Expenses	$590,100
Estimated Season Expenses	$23,764,902
Season Salary Cap	$59,140,000
Estimate Under Maximum Salary Cap of $85,462,500	$26,322,500
Estimate Over Minimum Salary Cap of $58,800,000	$340,000
Current Bank Account	$78,012,416
Projected Bank Account	$80,795,707

Pro Players Salaries
Alex Ovechkin	$14,300,000 (2)
Corey Perry	$9,000,000 (3)
Ryan Kesler (Out of Payroll)	$6,000,000 (1)
Jonathan Bernier	$5,000,000 (1)
Andrej Sekera	$4,500,000 (1)
Michael Raffl	$2,350,000 (1)
Tim Erixon	$1,800,000 (1)
Ryan White	$1,800,000 (2)
Connor Carrick	$1,500,000 (3)
Dan DeSalvo	$1,300,000 (1)
Nathan Gerbe	$1,300,000 (1)
Eric Robinson	$1,300,000 (1)
Brett Gallant	$1,300,000 (1)
Dillon Simpson	$1,300,000 (1)
Jonah Imoo	$1,300,000 (1)
Mark Borowiecki	$1,300,000 (1)
Turner Elson	$1,300,000 (1)
Duncan Siemens	$1,200,000 (1)
Paul Martin	$1,200,000 (3)
Brandon Tanev	$1,150,000 (2)
A.J. Greer	$1,000,000 (3)
Seth Helgeson	$1,000,000 (1)
Reid Boucher	$1,000,000 (1)
Anthony Stolarz	$1,000,000 (2)
Adam Tambellini	$940,000 (1)
Total Pro Players	25
Salary Commitment
Year 2026 : $65,140,000
Year 2027 : $30,950,000
Year 2028 : $12,700,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $55,815,181
Year 2027 : $29,320,537
Year 2028 : $11,777,679
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $65,140,000
Year 2027 : $30,950,000
Year 2028 : $12,700,000
Year 2029 : $0

Farm Players Salaries
Steven Hodges	$90,000 (1)
Garrett Meurs	$90,000 (1)
Brian Strait	$90,000 (3)
Michael Young	$90,000 (3)
Josiah Didier	$90,000 (1)
Paul Thompson	$85,000 (3)
Logan Nelson	$80,000 (2)
Andrew Agozzino	$80,000 (1)
Kyle Criscuolo	$80,000 (2)
Brandon Baddock	$80,000 (3)
Billy Seligman	$80,000 (1)
Jason Shaw	$80,000 (1)
Josh Currie	$80,000 (3)
Eric Knodel	$80,000 (1)
Matias Cleland	$75,000 (1)
Tommy Cross	$75,000 (3)
Anthony Brodeur	$71,500 (1)
Tyler Shiplo	$70,000 (1)
Carl Gelinas	$65,000 (1)
Total Farm Players	19
Salary Commitment
Year 2026 : $1,531,500
Year 2027 : $660,000
Year 2028 : $500,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,390,715
Year 2027 : $615,625
Year 2028 : $475,625
Year 2029 : $0

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Phil McGroin Centre
Level 1:	7000 - $76 - 6,750 - 96.42%
Level 2:	6000 - $53 - 5,823 - 97.05%
Level 3:	2500 - $35 - 2,427 - 97.06%
Level 4:	4500 - $21 - 4,350 - 96.66%
Luxury :	1500 - $151 - 1,462 - 97.47%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 1,512 - 75.62%
Farm Level 2:	1000 - $20 - 757 - 75.75%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	20,811 - 96.79%
Average Income per Game	$1,815,753
Year to Date Revenue	$50,841,091
Farm
Home Games Left	15
Average Attendance - %	2,270 - 75.66%
Average Income per Game	$75,646
Year to Date Revenue	$1,966,800
Expense
Pro Players Total Salaries	$77,163,000
Farm Players Total Salaries	$2,459,000
Coaches Total Salaries	$6,750,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,455,570
Farm Year To Date Expenses	$1,715,026
Pro Salary Cap To Date	$51,110,837
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,604,792
Farm Estimated Season Revenue	$1,134,692
Pro Remaining Season Days	37
Pro Expenses Per Days	$741,952
Pro Estimated Expenses	$27,452,224
Farm Remaining Season Days	42
Farm Expenses Per Days	$22,560
Farm Estimated Expenses	$947,520
Estimated Season Expenses	$28,399,744
Season Salary Cap	$73,163,000
Estimate Under Maximum Salary Cap of $85,462,500	$12,299,500
Estimate Over Minimum Salary Cap of $58,800,000	$14,363,000
Current Bank Account	$124,267,354
Projected Bank Account	$120,607,094

Pro Players Salaries
Kyle Okposo	$6,250,000 (2)
Milan Lucic	$6,000,000 (1)
Jonathan Quick	$5,800,000 (4)
Dougie Hamilton	$5,750,000 (4)
Jason Pominville	$5,400,000 (1)
Brady Skjei	$5,250,000 (5)
Josh Bailey	$5,000,000 (5)
TJ Brodie (Out of Payroll)	$4,650,000 (4)
Patrik Berglund	$4,500,000 (3)
Josh Manson	$4,100,000 (5)
Erik Gudbranson (Out of Payroll)	$4,000,000 (5)
Colin Wilson	$3,938,000 (2)
Brendan Gallagher	$3,750,000 (4)
J.T. Miller	$3,000,000 (6)
Ben Hutton	$2,800,000 (2)
Zack Kassian	$1,950,000 (3)
Blake Coleman	$1,800,000 (5)
Keith Kinkaid	$1,250,000 (2)
Austin Czarnik	$1,250,000 (4)
Mikko Rantanen	$1,000,000 (2)
Adam Clendening	$1,000,000 (4)
Anton Forsberg	$1,000,000 (2)
Travis Boyd	$870,000 (3)
Laurent Brossoit	$855,000 (2)
Matt Irwin	$650,000 (1)
Total Pro Players	25
Salary Commitment
Year 2026 : $81,813,000
Year 2027 : $72,013,000
Year 2028 : $54,920,000
Year 2029 : $47,600,000
Salary Average Commitment
Year 2026 : $16,722,323
Year 2027 : $16,122,323
Year 2028 : $12,637,501
Year 2029 : $7,431,251
Salary Cap with 1 Way Contract
Year 2026 : $81,813,000
Year 2027 : $69,763,000
Year 2028 : $52,670,000
Year 2029 : $45,350,000

Farm Players Salaries
Ondrej Kase	$260,000 (5)
Neal Pionk (Out of Payroll)	$180,000 (2)
Jakub Jerabek	$180,000 (2)
Josh Healey	$180,000 (2)
Hunter Miska	$180,000 (2)
Jared McCann	$125,000 (4)
Keegan Lowe	$125,000 (1)
Jarred Tinordi	$118,000 (1)
Joe Cannata	$110,000 (1)
Hudson Fasching	$100,000 (2)
Travis Konecny	$100,000 (2)
Kurtis Gabriel	$100,000 (2)
Mathias Bau	$98,500 (2)
Dominik Masin	$97,000 (2)
Artturi Lehkonen	$96,500 (2)
Luke Kunin	$92,500 (3)
Dominic Toninato	$92,500 (2)
Justin Auger	$90,000 (1)
Janne Kuokkanen	$88,125 (3)
Juho Lammikko	$83,750 (2)
Parker Gahagen	$71,500 (1)
Samuel Blais	$70,625 (2)
Scott Savage (Out of Payroll)	$65,000 (1)
Total Farm Players	23
Salary Commitment
Year 2026 : $2,704,000
Year 2027 : $2,131,875
Year 2028 : $565,625
Year 2029 : $385,000
Salary Average Commitment
Year 2026 : $2,229,823
Year 2027 : $1,782,946
Year 2028 : $339,375
Year 2029 : $158,750

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Centre of the Universe
Level 1:	7000 - $80 - 6,687 - 95.53%
Level 2:	6000 - $55 - 5,779 - 96.31%
Level 3:	2500 - $35 - 2,443 - 97.72%
Level 4:	4500 - $20 - 4,348 - 96.61%
Luxury :	1500 - $130 - 1,469 - 97.92%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 1,490 - 74.51%
Farm Level 2:	1000 - $20 - 759 - 75.94%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	20,725 - 96.40%
Average Income per Game	$1,812,126
Year to Date Revenue	$48,927,393
Farm
Home Games Left	15
Average Attendance - %	2,250 - 74.99%
Average Income per Game	$74,795
Year to Date Revenue	$1,944,680
Expense
Pro Players Total Salaries	$81,679,999
Farm Players Total Salaries	$2,039,375
Coaches Total Salaries	$6,700,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,932,117
Farm Year To Date Expenses	$1,471,211
Pro Salary Cap To Date	$51,853,751
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,369,759
Farm Estimated Season Revenue	$1,121,931
Pro Remaining Season Days	37
Pro Expenses Per Days	$785,385
Pro Estimated Expenses	$29,059,245
Farm Remaining Season Days	42
Farm Expenses Per Days	$18,710
Farm Estimated Expenses	$785,820
Estimated Season Expenses	$29,845,065
Season Salary Cap	$77,429,999
Estimate Under Maximum Salary Cap of $85,462,500	$8,032,501
Estimate Over Minimum Salary Cap of $58,800,000	$18,629,999
Current Bank Account	$95,755,052
Projected Bank Account	$92,401,677

Pro Players Salaries
Ilya Kovalchuk	$8,500,000 (5)
Evgeny Kuznetsov	$7,800,000 (3)
Artemi Panarin	$6,500,000 (3)
Mikael Granlund	$5,750,000 (4)
Tom Wilson	$5,166,666 (5)
Derick Brassard	$5,000,000 (2)
Cam Atkinson	$4,950,000 (4)
Karl Alzner	$4,650,000 (3)
Michael Frolik	$4,300,000 (3)
Anders Lee (Out of Payroll)	$4,250,000 (4)
John Klingberg	$4,250,000 (4)
Jaroslav Halak	$4,000,000 (2)
Phillip Danault	$3,083,333 (5)
Brock Nelson	$3,000,000 (2)
Michael Del Zotto	$3,000,000 (2)
Trevor van Riemsdyk	$1,750,000 (4)
Zemgus Girgensons	$1,650,000 (1)
Derrick Pouliot	$1,200,000 (3)
Antoine Bibeau	$880,000 (1)
Radim Simek	$700,000 (1)
Steven Whitney	$650,000 (1)
Will O'Neill	$650,000 (1)
Total Pro Players	22
Salary Commitment
Year 2026 : $81,679,999
Year 2027 : $77,149,999
Year 2028 : $62,149,999
Year 2029 : $37,699,999
Salary Average Commitment
Year 2026 : $35,663,394
Year 2027 : $31,007,144
Year 2028 : $25,532,144
Year 2029 : $13,907,144
Salary Cap with 1 Way Contract
Year 2026 : $81,679,999
Year 2027 : $77,149,999
Year 2028 : $62,149,999
Year 2029 : $37,699,999

Farm Players Salaries
Jujhar Khaira	$125,000 (2)
David Kampf	$100,000 (2)
Mark Friedman	$100,000 (1)
Mitchell Stephens	$100,000 (1)
Eamon McAdam	$95,000 (1)
Colin Stevens	$95,000 (2)
Sam Vigneault	$92,500 (3)
Michael McNiven	$92,500 (3)
Niklas Hansson	$92,125 (1)
Ken Agostino	$90,000 (2)
Fredrik Olofsson	$90,000 (1)
Zach Pochiro	$90,000 (1)
Austin Wagner	$90,000 (1)
Ben Thomson	$90,000 (1)
Troy Bourke	$90,000 (1)
Philippe Desrosiers	$88,125 (5)
Travis Brown	$82,500 (1)
Stephen Gionta	$80,000 (2)
Frederik Tiffels	$78,000 (1)
Ben Storm	$78,000 (3)
Adam Ollas-Mattsson	$70,625 (1)
Zach Tolkinen	$65,000 (1)
Kelly Zajac	$65,000 (1)
Total Farm Players	23
Salary Commitment
Year 2026 : $2,039,375
Year 2027 : $841,125
Year 2028 : $351,125
Year 2029 : $88,125
Salary Average Commitment
Year 2026 : $1,821,672
Year 2027 : $734,822
Year 2028 : $343,750
Year 2029 : $88,125

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Rock
Level 1:	7000 - $90 - 6,515 - 93.07%
Level 2:	6000 - $58 - 5,654 - 94.23%
Level 3:	2500 - $35 - 2,374 - 94.96%
Level 4:	4500 - $20 - 4,335 - 96.33%
Luxury :	1500 - $180 - 1,106 - 73.73%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,503 - 75.13%
Farm Level 2:	1000 - $15 - 746 - 74.56%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	19,983 - 92.95%
Average Income per Game	$1,911,806
Year to Date Revenue	$51,618,772
Farm
Home Games Left	15
Average Attendance - %	2,248 - 74.94%
Average Income per Game	$63,776
Year to Date Revenue	$1,658,170
Expense
Pro Players Total Salaries	$63,071,250
Farm Players Total Salaries	$2,619,350
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$39,651,514
Farm Year To Date Expenses	$1,417,856
Pro Salary Cap To Date	$39,327,477
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,765,289
Farm Estimated Season Revenue	$956,637
Pro Remaining Season Days	37
Pro Expenses Per Days	$606,454
Pro Estimated Expenses	$22,438,798
Farm Remaining Season Days	42
Farm Expenses Per Days	$24,031
Farm Estimated Expenses	$1,009,302
Estimated Season Expenses	$23,448,100
Season Salary Cap	$63,071,250
Estimate Under Maximum Salary Cap of $85,462,500	$22,391,250
Estimate Over Minimum Salary Cap of $58,800,000	$4,271,250
Current Bank Account	$163,160,183
Projected Bank Account	$167,434,009

Pro Players Salaries
Filip Forsberg	$6,000,000 (4)
Tyson Barrie	$5,500,000 (5)
Brayden Schenn	$5,125,000 (3)
Mikkel Boedker	$4,000,000 (1)
Vladislav Namestnikov	$4,000,000 (4)
Steve Mason	$4,000,000 (2)
Vladimir Sobotka	$4,000,000 (2)
Andrew Shaw	$3,900,000 (4)
Brandon Dubinsky	$3,500,000 (4)
Ryan Strome	$3,100,000 (2)
Andy Greene	$2,500,000 (4)
Michael Hutchinson	$2,000,000 (2)
Andrej Sustr	$1,950,000 (2)
Zachary Aston-Reese	$1,800,000 (2)
Mitch Hults	$1,800,000 (2)
Ross Johnston	$1,710,000 (1)
Nick Cousins	$1,100,000 (3)
Casey Nelson	$1,100,000 (2)
Scott Harrington	$1,000,000 (2)
Kevin Gravel	$1,000,000 (5)
Greg McKegg	$921,250 (1)
Alex Stalock	$800,000 (1)
Barclay Goodrow	$765,000 (2)
Tyler Graovac	$750,000 (2)
Chris Butler	$750,000 (3)
Total Pro Players	25
Salary Commitment
Year 2026 : $63,071,250
Year 2027 : $55,875,000
Year 2028 : $33,525,000
Year 2029 : $26,550,000
Salary Average Commitment
Year 2026 : $30,502,502
Year 2027 : $28,215,002
Year 2028 : $11,458,929
Year 2029 : $9,296,429
Salary Cap with 1 Way Contract
Year 2026 : $63,071,250
Year 2027 : $55,640,000
Year 2028 : $33,375,000
Year 2029 : $26,400,000

Farm Players Salaries
Damon Severson	$416,600 (4)
Calle Rosen	$130,000 (4)
Brock McGinn	$105,000 (2)
Jacob de La Rose	$100,000 (4)
Dryden Hunt	$100,000 (4)
Trevor Moore	$100,000 (2)
Paul Bittner	$99,500 (5)
Alex Lintuniemi	$99,500 (3)
Mikhail Sergachev	$92,500 (2)
Jalen Chatfield	$92,500 (3)
Zach Sanford	$92,500 (4)
Jesse Puljujarvi	$92,500 (2)
Kevin Stenlund	$88,125 (2)
Maxim Letunov	$88,125 (2)
Brad Malone	$85,000 (2)
Carl Neill	$82,500 (3)
Victor Mete	$79,375 (2)
Callum Booth	$79,375 (2)
Austin Poganski	$79,375 (2)
Lucas Wallmark	$79,375 (4)
Zack MacEwen	$77,500 (1)
Colton Point	$75,000 (3)
Terrance Amorosa	$75,000 (1)
Manuel Wiederer	$75,000 (3)
Chris Summers	$70,000 (1)
Chris Nell	$65,000 (1)
Total Farm Players	26
Salary Commitment
Year 2026 : $2,619,350
Year 2027 : $2,355,475
Year 2028 : $1,466,100
Year 2029 : $1,034,100
Salary Average Commitment
Year 2026 : $2,180,983
Year 2027 : $1,893,483
Year 2028 : $1,057,322
Year 2029 : $651,697

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nasseau Colisieum
Level 1:	7000 - $85 - 6,625 - 94.64%
Level 2:	6000 - $52 - 5,847 - 97.44%
Level 3:	2500 - $34 - 2,456 - 98.24%
Level 4:	4500 - $18 - 4,453 - 98.96%
Luxury :	1500 - $165 - 1,428 - 95.19%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,480 - 74.02%
Farm Level 2:	1000 - $15 - 743 - 74.28%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	20,809 - 96.78%
Average Income per Game	$1,886,905
Year to Date Revenue	$50,946,438
Farm
Home Games Left	15
Average Attendance - %	2,223 - 74.11%
Average Income per Game	$62,957
Year to Date Revenue	$1,636,880
Expense
Pro Players Total Salaries	$77,186,391
Farm Players Total Salaries	$1,781,500
Coaches Total Salaries	$6,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$49,687,395
Farm Year To Date Expenses	$1,178,829
Pro Salary Cap To Date	$49,687,395
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,416,672
Farm Estimated Season Revenue	$944,354
Pro Remaining Season Days	37
Pro Expenses Per Days	$742,177
Pro Estimated Expenses	$27,460,549
Farm Remaining Season Days	42
Farm Expenses Per Days	$16,344
Farm Estimated Expenses	$686,448
Estimated Season Expenses	$28,146,997
Season Salary Cap	$77,186,391
Estimate Under Maximum Salary Cap of $85,462,500	$8,276,109
Estimate Over Minimum Salary Cap of $58,800,000	$18,386,391
Current Bank Account	$176,282,840
Projected Bank Account	$175,496,869

Pro Players Salaries
Ryan O'Reilly	$7,500,000 (1)
Corey Crawford	$6,700,000 (2)
Taylor Hall	$6,127,000 (2)
Brad Marchand	$6,125,000 (1)
Erik Johnson	$6,000,000 (1)
William Karlsson	$5,250,000 (2)
Kevin Hayes	$5,175,000 (2)
Ryan McDonagh	$4,700,000 (1)
Mattias Ekholm	$3,750,000 (1)
Ryan Ellis	$3,364,391 (2)
Niklas Kronwall	$3,000,000 (1)
Sam Reinhart	$2,750,000 (2)
Kari Lehtonen	$2,500,000 (2)
Calle Jarnkrok	$2,000,000 (2)
Derek Forbort	$1,750,000 (1)
Sebastian Aho	$1,500,000 (3)
Kevin Fiala	$1,500,000 (4)
Johan Larsson	$1,475,000 (2)
Austin Watson	$1,250,000 (1)
Jordan Oesterle	$1,000,000 (1)
Tyler Pitlick	$1,000,000 (2)
Justin Falk	$1,000,000 (1)
Kalle Kossila	$1,000,000 (2)
Cain Franson	$770,000 (1)
Total Pro Players	24
Salary Commitment
Year 2026 : $77,186,391
Year 2027 : $40,341,391
Year 2028 : $3,000,000
Year 2029 : $1,500,000
Salary Average Commitment
Year 2026 : $19,706,254
Year 2027 : $10,777,682
Year 2028 : $1,806,250
Year 2029 : $925,000
Salary Cap with 1 Way Contract
Year 2026 : $77,186,391
Year 2027 : $40,341,391
Year 2028 : $3,000,000
Year 2029 : $1,500,000

Farm Players Salaries
Marko Dano	$175,000 (1)
Kasperi Kapanen (Out of Payroll)	$125,000 (4)
Christian Djoos	$100,000 (3)
Adrian Kempe	$100,000 (2)
Reece Willcox	$100,000 (3)
Anthony DeAngelo (Out of Payroll)	$100,000 (3)
Joshua Ho-Sang	$100,000 (3)
Blake Siebenaler (Out of Payroll)	$100,000 (3)
Michael Leighton	$100,000 (2)
Ryan Hartman	$100,000 (3)
Julius Honka	$100,000 (3)
Ty Reichenbach (Out of Payroll)	$99,000 (1)
Justin Bailey	$97,500 (3)
Frederik Gauthier	$92,500 (3)
Michael McCarron	$92,500 (3)
Dominic Turgeon	$90,000 (3)
John Hayden	$90,000 (3)
Oskar Sundqvist	$90,000 (2)
Chandler Stephenson	$90,000 (2)
Luke Siemens	$65,000 (3)
Total Farm Players	20
Salary Commitment
Year 2026 : $2,006,500
Year 2027 : $1,732,500
Year 2028 : $1,352,500
Year 2029 : $125,000
Salary Average Commitment
Year 2026 : $1,697,768
Year 2027 : $1,540,268
Year 2028 : $1,180,268
Year 2029 : $92,500

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	GWC Gardens
Level 1:	7000 - $80 - 6,754 - 96.48%
Level 2:	6000 - $55 - 5,739 - 95.64%
Level 3:	2500 - $35 - 2,421 - 96.84%
Level 4:	4500 - $20 - 4,402 - 97.82%
Luxury :	1500 - $130 - 1,464 - 97.59%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $40 - 1,518 - 75.88%
Farm Level 2:	1000 - $20 - 770 - 77.05%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	20,779 - 96.65%
Average Income per Game	$1,816,304
Year to Date Revenue	$50,856,499
Farm
Home Games Left	15
Average Attendance - %	2,288 - 76.27%
Average Income per Game	$76,115
Year to Date Revenue	$1,979,000
Expense
Pro Players Total Salaries	$84,011,701
Farm Players Total Salaries	$2,073,813
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$52,062,783
Farm Year To Date Expenses	$1,342,051
Pro Salary Cap To Date	$51,727,747
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,611,946
Farm Estimated Season Revenue	$1,141,731
Pro Remaining Season Days	37
Pro Expenses Per Days	$807,805
Pro Estimated Expenses	$29,888,785
Farm Remaining Season Days	42
Farm Expenses Per Days	$19,026
Farm Estimated Expenses	$799,092
Estimated Season Expenses	$30,687,877
Season Salary Cap	$84,011,701
Estimate Under Maximum Salary Cap of $85,462,500	$1,450,799
Estimate Over Minimum Salary Cap of $58,800,000	$25,211,701
Current Bank Account	$208,926,061
Projected Bank Account	$202,991,861

Pro Players Salaries
Anze Kopitar	$11,000,000 (4)
Henrik Lundqvist	$8,500,000 (5)
Jakub Voracek	$8,250,000 (1)
Alex Pietrangelo	$6,850,000 (5)
Mark Scheifele	$6,125,000 (2)
Cam Fowler	$6,000,000 (5)
Matt Dumba	$6,000,000 (5)
Gabriel Landeskog	$5,571,429 (2)
Rasmus Ristolainen	$5,400,000 (6)
Trevor Daley	$4,000,000 (1)
Leo Komarov	$3,500,000 (5)
Matt Calvert	$2,800,000 (1)
Erik Haula	$2,750,000 (4)
Troy Brouwer	$1,800,000 (3)
Jake Guentzel	$1,515,272 (3)
Patrik Laine	$925,000 (2)
Ben Street	$800,000 (4)
Brad Hunt	$800,000 (2)
Chris Terry	$750,000 (2)
Eddie Lack	$675,000 (1)
Total Pro Players	20
Salary Commitment
Year 2026 : $84,011,701
Year 2027 : $68,336,701
Year 2028 : $54,115,272
Year 2029 : $50,800,000
Salary Average Commitment
Year 2026 : $16,062,500
Year 2027 : $10,812,500
Year 2028 : $6,487,500
Year 2029 : $3,850,000
Salary Cap with 1 Way Contract
Year 2026 : $84,011,701
Year 2027 : $68,286,701
Year 2028 : $54,115,272
Year 2029 : $50,800,000

Farm Players Salaries
Devin Shore	$120,000 (2)
Juuse Saros	$110,000 (3)
Chris Mueller	$100,000 (4)
Alex Tuch	$100,000 (3)
Ivan Barbashev	$100,000 (4)
Jakob Forsbacka-Karlsson	$96,938 (3)
Kyle Wood	$95,000 (3)
Olli Juolevi	$92,500 (3)
Jack Roslovic	$92,500 (2)
Dylan Strome	$92,500 (3)
Samuel Girard	$88,125 (2)
Louie Belpedio	$83,750 (2)
Aleksi Saarela	$83,750 (3)
Connor Hobbs	$82,500 (5)
Zach Redmond	$80,000 (2)
Tanner Jaillet	$70,000 (2)
Dmitry Sokolov	$66,250 (3)
Devin Williams	$65,000 (1)
Peter Stoykewych	$65,000 (2)
Kyle Bauman	$65,000 (2)
David Makowski	$65,000 (2)
Ben Duffy	$65,000 (1)
Gerry Fitzgerald	$65,000 (1)
Marcus Power (Out of Payroll)	$65,000 (2)
Erik Condra	$65,000 (1)
Total Farm Players	25
Salary Commitment
Year 2026 : $2,073,813
Year 2027 : $1,890,813
Year 2028 : $1,026,938
Year 2029 : $282,500
Salary Average Commitment
Year 2026 : $1,959,375
Year 2027 : $1,699,375
Year 2028 : $941,875
Year 2029 : $263,125

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	7000 - $85 - 6,656 - 95.08%
Level 2:	6000 - $50 - 5,828 - 97.14%
Level 3:	2500 - $31 - 2,463 - 98.53%
Level 4:	4500 - $22 - 4,373 - 97.18%
Luxury :	1500 - $170 - 1,146 - 76.39%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,513 - 75.63%
Farm Level 2:	1000 - $15 - 759 - 75.87%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	20,466 - 95.19%
Average Income per Game	$1,824,535
Year to Date Revenue	$51,086,974
Farm
Home Games Left	15
Average Attendance - %	2,271 - 75.71%
Average Income per Game	$64,324
Year to Date Revenue	$1,672,420
Expense
Pro Players Total Salaries	$80,334,333
Farm Players Total Salaries	$1,184,350
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$50,617,627
Farm Year To Date Expenses	$739,350
Pro Salary Cap To Date	$50,197,434
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$23,718,952
Farm Estimated Season Revenue	$964,858
Pro Remaining Season Days	37
Pro Expenses Per Days	$772,446
Pro Estimated Expenses	$28,580,502
Farm Remaining Season Days	42
Farm Expenses Per Days	$10,866
Farm Estimated Expenses	$456,372
Estimated Season Expenses	$29,036,874
Season Salary Cap	$76,434,333
Estimate Under Maximum Salary Cap of $85,462,500	$9,028,167
Estimate Over Minimum Salary Cap of $58,800,000	$17,634,333
Current Bank Account	$85,200,027
Projected Bank Account	$80,846,963

Pro Players Salaries
Connor McDavid	$12,500,000 (5)
Leon Draisaitl	$8,500,000 (3)
Matt Niskanen	$5,750,000 (1)
T.J. Oshie	$5,250,000 (2)
Mike Hoffman	$5,187,500 (1)
Jared Spurgeon	$5,187,500 (5)
Jake Allen	$4,350,000 (1)
Antoine Vermette (Out of Payroll)	$3,900,000 (1)
Brooks Orpik	$3,750,000 (1)
Ben Lovejoy	$3,000,000 (1)
Patrick Maroon	$2,800,000 (1)
Adam McQuaid	$2,750,000 (2)
Mark Pysyk	$2,733,333 (3)
Thomas Vanek	$2,600,000 (2)
Benoit Pouliot	$2,500,000 (5)
Brett Ritchie	$2,000,000 (3)
Melker Karlsson	$2,000,000 (3)
Chris Bigras	$1,000,000 (2)
Jordan Binnington	$1,000,000 (3)
Miikka Salomaki	$1,000,000 (2)
Jayden Halbgewachs	$925,000 (3)
Mathew Barzal	$925,000 (1)
Casey DeSmith	$726,000 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $80,334,333
Year 2027 : $49,945,833
Year 2028 : $37,345,833
Year 2029 : $20,187,500
Salary Average Commitment
Year 2026 : $27,518,753
Year 2027 : $13,354,466
Year 2028 : $8,455,358
Year 2029 : $3,425,000
Salary Cap with 1 Way Contract
Year 2026 : $80,334,333
Year 2027 : $49,945,833
Year 2028 : $37,345,833
Year 2029 : $20,187,500

Farm Players Salaries
Stuart Percy	$100,000 (2)
Christopher Gibson	$100,000 (5)
Michael Houser	$86,350 (1)
Dylan Sikura	$80,000 (1)
Arvin Atwal	$79,000 (2)
Tate Olson	$75,000 (3)
Dave Gust	$72,500 (2)
Hunter Garlent	$71,500 (2)
Evan Weinger	$65,000 (3)
Shawn St. Amant	$65,000 (3)
Mathieu Olivier	$65,000 (3)
Joel Messner	$65,000 (1)
Trevor Hamilton	$65,000 (2)
Jeffrey Truchon-Viel	$65,000 (3)
James Phelan	$65,000 (3)
Kevin Klima	$65,000 (3)
Total Farm Players	16
Salary Commitment
Year 2026 : $1,184,350
Year 2027 : $953,000
Year 2028 : $565,000
Year 2029 : $100,000
Salary Average Commitment
Year 2026 : $1,097,500
Year 2027 : $896,875
Year 2028 : $544,375
Year 2029 : $88,125

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	7000 - $75 - 6,690 - 95.58%
Level 2:	6000 - $50 - 5,815 - 96.92%
Level 3:	2500 - $35 - 2,457 - 98.27%
Level 4:	4500 - $20 - 4,368 - 97.06%
Luxury :	1500 - $185 - 1,071 - 71.40%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,521 - 76.07%
Farm Level 2:	1000 - $15 - 742 - 74.23%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	20,401 - 94.89%
Average Income per Game	$1,734,400
Year to Date Revenue	$46,828,801
Farm
Home Games Left	15
Average Attendance - %	2,264 - 75.45%
Average Income per Game	$64,380
Year to Date Revenue	$1,673,890
Expense
Pro Players Total Salaries	$80,520,000
Farm Players Total Salaries	$1,629,872
Coaches Total Salaries	$7,200,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$50,092,111
Farm Year To Date Expenses	$1,042,889
Pro Salary Cap To Date	$49,914,706
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,281,601
Farm Estimated Season Revenue	$965,706
Pro Remaining Season Days	37
Pro Expenses Per Days	$774,231
Pro Estimated Expenses	$28,646,547
Farm Remaining Season Days	42
Farm Expenses Per Days	$14,953
Farm Estimated Expenses	$628,026
Estimated Season Expenses	$29,274,573
Season Salary Cap	$80,520,000
Estimate Under Maximum Salary Cap of $85,462,500	$4,942,500
Estimate Over Minimum Salary Cap of $58,800,000	$21,720,000
Current Bank Account	$172,512,599
Projected Bank Account	$168,485,333

Pro Players Salaries
Antti Raanta	$8,000,000 (5)
Zach Parise	$8,000,000 (3)
Mark Stone	$7,350,000 (2)
Brent Seabrook	$6,875,000 (4)
Nick Holden	$5,750,000 (3)
Niklas Hjalmarsson	$5,500,000 (6)
Bo Horvat	$5,500,000 (5)
Alex Galchenyuk	$4,900,000 (3)
Jake Gardiner	$4,050,000 (2)
Andrew MacDonald	$3,750,000 (3)
Tanner Pearson	$3,750,000 (6)
Antoine Roussel	$3,000,000 (3)
Jay Beagle	$2,500,000 (3)
Alex Petrovic	$2,300,000 (2)
Philipp Grubauer	$1,500,000 (6)
Markus Granlund	$1,475,000 (2)
Brendan Gaunce	$1,000,000 (2)
Ty Rattie	$1,000,000 (2)
Brendan Perlini	$1,000,000 (2)
Christian Dvorak	$970,000 (2)
Josh Leivo	$900,000 (2)
Drew Brevig	$800,000 (5)
Alex Chiasson	$650,000 (2)
Total Pro Players	23
Salary Commitment
Year 2026 : $80,520,000
Year 2027 : $82,503,000
Year 2028 : $61,658,000
Year 2029 : $33,758,000
Salary Average Commitment
Year 2026 : $54,115,182
Year 2027 : $54,115,182
Year 2028 : $46,653,572
Year 2029 : $25,178,572
Salary Cap with 1 Way Contract
Year 2026 : $80,520,000
Year 2027 : $80,520,000
Year 2028 : $59,825,000
Year 2029 : $31,925,000

Farm Players Salaries
Gus Young	$96,997 (1)
Martin Ouellette	$93,500 (6)
Samuel Noreau	$92,500 (5)
Maxim Lamarche	$85,000 (5)
Tyler Steel	$85,000 (1)
Nathan Pancel	$82,500 (1)
Dalton MacAfee	$80,000 (1)
Robbie Baillargeon (Out of Payroll)	$80,000 (1)
Jesse Gabrielle	$79,375 (1)
Nick Sorkin	$75,000 (4)
Riley Bourbonnais	$75,000 (4)
Zac Lynch	$75,000 (4)
Chris Leblanc	$75,000 (4)
Graham Black	$75,000 (4)
Derek Army (Out of Payroll)	$75,000 (4)
Matt Rupert	$75,000 (1)
Adam Marsh	$70,000 (5)
Michael Joly (Out of Payroll)	$70,000 (5)
James Melindy	$65,000 (1)
Kristian Pospisil	$65,000 (2)
Sam Babintsev	$65,000 (1)
Ross McMullan	$65,000 (4)
Total Farm Players	22
Salary Commitment
Year 2026 : $1,699,872
Year 2027 : $1,007,500
Year 2028 : $942,500
Year 2029 : $942,500
Salary Average Commitment
Year 2026 : $1,413,393
Year 2027 : $840,625
Year 2028 : $775,625
Year 2029 : $775,625

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Igloo
Level 1:	7000 - $64 - 6,935 - 99.07%
Level 2:	6000 - $42 - 5,967 - 99.45%
Level 3:	2500 - $32 - 2,439 - 97.55%
Level 4:	4500 - $22 - 4,157 - 92.38%
Luxury :	1500 - $120 - 1,477 - 98.44%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $15 - 1,546 - 77.31%
Farm Level 2:	1000 - $12 - 766 - 76.58%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	20,975 - 97.56%
Average Income per Game	$1,581,859
Year to Date Revenue	$42,710,192
Farm
Home Games Left	16
Average Attendance - %	2,312 - 77.06%
Average Income per Game	$33,237
Year to Date Revenue	$830,935
Expense
Pro Players Total Salaries	$79,494,000
Farm Players Total Salaries	$3,124,375
Coaches Total Salaries	$5,500,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,202,582
Farm Year To Date Expenses	$1,828,033
Pro Salary Cap To Date	$50,911,716
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$22,146,025
Farm Estimated Season Revenue	$531,798
Pro Remaining Season Days	37
Pro Expenses Per Days	$764,365
Pro Estimated Expenses	$28,281,505
Farm Remaining Season Days	42
Farm Expenses Per Days	$28,664
Farm Estimated Expenses	$1,203,888
Estimated Season Expenses	$29,485,393
Season Salary Cap	$79,494,000
Estimate Under Maximum Salary Cap of $85,462,500	$5,968,500
Estimate Over Minimum Salary Cap of $58,800,000	$20,694,000
Current Bank Account	$194,811,188
Projected Bank Account	$188,003,618

Pro Players Salaries
Sidney Crosby	$8,700,000 (4)
Pekka Rinne	$7,500,000 (5)
Drew Doughty	$7,000,000 (2)
Johnny Gaudreau	$6,750,000 (6)
Aleksander Barkov	$5,900,000 (6)
Blake Wheeler	$5,750,000 (2)
Seth Jones	$5,400,000 (5)
Patrick Marleau	$5,000,000 (3)
Nikita Kucherov	$4,767,000 (2)
Vincent Trocheck	$4,750,000 (6)
Roman Josi	$4,000,000 (5)
Joel Edmundson	$3,000,000 (2)
Ron Hainsey	$3,000,000 (3)
Justin Williams	$2,500,000 (1)
Ales Hemsky	$1,100,000 (2)
Matt Cullen	$1,000,000 (1)
Colton Sissons	$1,000,000 (3)
Johnny Oduya	$927,000 (4)
Linus Ullmark	$750,000 (2)
Eric Fehr	$700,000 (2)
Total Pro Players	20
Salary Commitment
Year 2026 : $79,494,000
Year 2027 : $75,994,000
Year 2028 : $52,927,000
Year 2029 : $43,927,000
Salary Average Commitment
Year 2026 : $26,477,895
Year 2027 : $22,977,895
Year 2028 : $18,722,537
Year 2029 : $9,341,287
Salary Cap with 1 Way Contract
Year 2026 : $79,494,000
Year 2027 : $75,994,000
Year 2028 : $52,927,000
Year 2029 : $43,927,000

Farm Players Salaries
Jaccob Slavin	$530,000 (5)
Andrei Vasilevskiy	$350,000 (5)
Oliver Bjorkstrand	$250,000 (5)
Darnell Nurse	$110,000 (5)
Chris Tierney	$100,000 (3)
Danton Heinen	$100,000 (5)
Madison Bowey	$99,500 (5)
Ian McCoshen	$95,000 (4)
Travis Sanheim	$92,500 (6)
Thomas Chabot	$92,500 (6)
Noah Juulsen	$92,500 (3)
Brandon Carlo	$92,500 (5)
Jacob Larsson	$92,500 (3)
Tyler Bertuzzi	$92,500 (5)
Jordan Greenway	$88,125 (3)
Ryan Donato	$88,125 (2)
Brendan Lemieux	$88,125 (2)
Valentin Zykov	$88,125 (2)
Denis Malgin	$85,000 (4)
Adam Gaudette	$75,000 (2)
Anders Bjork	$75,000 (5)
Maxime Lajoie	$75,000 (3)
Kevin Labanc	$71,750 (3)
Jesper Bratt	$70,625 (2)
Mike Sislo	$65,000 (2)
Malcolm Subban	$65,000 (2)
Total Farm Players	26
Salary Commitment
Year 2026 : $3,124,375
Year 2027 : $3,204,375
Year 2028 : $2,664,375
Year 2029 : $2,144,500
Salary Average Commitment
Year 2026 : $2,191,036
Year 2027 : $2,191,036
Year 2028 : $1,624,911
Year 2029 : $1,119,375

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	EA Sports Shark Tank
Level 1:	7000 - $150 - 3,365 - 48.07%
Level 2:	6000 - $100 - 2,893 - 48.21%
Level 3:	2500 - $45 - 1,827 - 73.09%
Level 4:	4500 - $40 - 2,272 - 50.49%
Luxury :	1500 - $150 - 1,465 - 97.69%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,508 - 75.40%
Farm Level 2:	1000 - $15 - 772 - 77.23%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	11,822 - 54.98%
Average Income per Game	$1,768,405
Year to Date Revenue	$47,746,948
Farm
Home Games Left	16
Average Attendance - %	2,280 - 76.01%
Average Income per Game	$64,361
Year to Date Revenue	$1,609,035
Expense
Pro Players Total Salaries	$80,091,950
Farm Players Total Salaries	$1,739,250
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$50,232,840
Farm Year To Date Expenses	$1,173,164
Pro Salary Cap To Date	$49,741,494
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,757,677
Farm Estimated Season Revenue	$1,029,782
Pro Remaining Season Days	37
Pro Expenses Per Days	$770,115
Pro Estimated Expenses	$28,494,255
Farm Remaining Season Days	42
Farm Expenses Per Days	$15,956
Farm Estimated Expenses	$670,152
Estimated Season Expenses	$29,164,407
Season Salary Cap	$80,091,950
Estimate Under Maximum Salary Cap of $85,462,500	$5,370,550
Estimate Over Minimum Salary Cap of $58,800,000	$21,291,950
Current Bank Account	$85,029,366
Projected Bank Account	$81,652,418

Pro Players Salaries
Jonathan Toews	$11,500,000 (4)
Tyler Seguin	$9,850,000 (5)
Sergei Bobrovsky	$8,500,000 (2)
Jonathan Huberdeau	$5,900,000 (3)
Torey Krug	$5,250,000 (2)
Adam Larsson	$5,000,000 (2)
Dion Phaneuf	$5,000,000 (1)
Artem Anisimov	$5,000,000 (1)
Justin Faulk	$4,833,000 (2)
Anders Nilsson	$2,500,000 (2)
Jimmy Vesey	$2,275,000 (3)
Joonas Donskoi	$1,900,000 (2)
Joel Armia	$1,850,000 (2)
Jordan Martinook	$1,800,000 (1)
Anthony Beauvillier	$1,339,575 (2)
Robert Hagg	$1,150,000 (3)
Josh Jooris	$1,000,000 (2)
Andrew Copp	$1,000,000 (2)
Scott Mayfield	$1,000,000 (1)
Thatcher Demko	$969,375 (1)
Joel Eriksson Ek	$925,000 (6)
Shawn Matthias	$800,000 (1)
Ethan Bear	$750,000 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $80,091,950
Year 2027 : $65,097,575
Year 2028 : $31,925,000
Year 2029 : $22,600,000
Salary Average Commitment
Year 2026 : $31,112,205
Year 2027 : $17,931,847
Year 2028 : $4,205,358
Year 2029 : $1,575,000
Salary Cap with 1 Way Contract
Year 2026 : $80,091,950
Year 2027 : $64,772,575
Year 2028 : $31,600,000
Year 2029 : $22,275,000

Farm Players Salaries
Matthew Benning	$140,000 (2)
Joonas Korpisalo	$120,000 (1)
Nikolay Goldobin	$110,000 (2)
Dawson Leedahl	$110,000 (2)
Jakub Vrana	$110,000 (2)
Daniel O'Regan	$100,000 (2)
Austen Brassard	$99,800 (3)
Parker Wotherspoon (Out of Payroll)	$90,000 (3)
Filip Chlapik	$88,125 (3)
Taylor Raddysh	$88,125 (3)
Keegan Kolesar	$83,750 (4)
Blake Speers	$83,750 (5)
Luke Green	$83,750 (2)
Michael Brodzinski	$78,000 (1)
Quentin Shore	$77,700 (4)
Andreas Johnsson	$75,000 (1)
Spencer Smallman	$75,000 (2)
Tyler Lewington	$75,000 (1)
Conor Garland	$75,000 (5)
Matteo Gennaro	$66,250 (3)
Total Farm Players	20
Salary Commitment
Year 2026 : $1,829,250
Year 2027 : $1,532,625
Year 2028 : $803,875
Year 2029 : $362,700
Salary Average Commitment
Year 2026 : $1,600,625
Year 2027 : $1,309,375
Year 2028 : $710,000
Year 2029 : $313,125

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Saavis Center
Level 1:	7000 - $85 - 6,662 - 95.17%
Level 2:	6000 - $60 - 5,796 - 96.60%
Level 3:	2500 - $44 - 1,816 - 72.66%
Level 4:	4500 - $27 - 3,396 - 75.46%
Luxury :	1500 - $225 - 882 - 58.79%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,500 - 74.99%
Farm Level 2:	1000 - $15 - 757 - 75.66%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	18,552 - 86.29%
Average Income per Game	$1,913,221
Year to Date Revenue	$51,656,976
Farm
Home Games Left	15
Average Attendance - %	2,256 - 75.22%
Average Income per Game	$63,844
Year to Date Revenue	$1,659,940
Expense
Pro Players Total Salaries	$80,195,000
Farm Players Total Salaries	$1,950,375
Coaches Total Salaries	$12,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$50,352,311
Farm Year To Date Expenses	$1,226,745
Pro Salary Cap To Date	$49,633,078
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,785,099
Farm Estimated Season Revenue	$957,658
Pro Remaining Season Days	37
Pro Expenses Per Days	$771,106
Pro Estimated Expenses	$28,530,922
Farm Remaining Season Days	42
Farm Expenses Per Days	$17,893
Farm Estimated Expenses	$751,506
Estimated Season Expenses	$29,282,428
Season Salary Cap	$80,195,000
Estimate Under Maximum Salary Cap of $85,462,500	$5,267,500
Estimate Over Minimum Salary Cap of $58,800,000	$21,395,000
Current Bank Account	$142,840,429
Projected Bank Account	$141,300,758

Pro Players Salaries
Kris Letang	$8,000,000 (1)
Mark Giordano	$7,250,000 (4)
Cory Schneider	$6,600,000 (3)
Bobby Ryan	$6,500,000 (2)
Jordan Eberle	$6,000,000 (2)
Mika Zibanejad	$5,350,000 (3)
Chris Kreider	$4,625,000 (1)
Christopher Tanev	$4,550,000 (3)
Kris Russell	$4,000,000 (2)
Michael Grabner	$3,600,000 (2)
Lars Eller	$3,500,000 (3)
Michal Kempny	$2,500,000 (4)
Brandon Manning	$2,250,000 (4)
Jesper Fast	$1,850,000 (3)
Alex Iafallo	$1,800,000 (3)
Ryan Dzingel	$1,800,000 (2)
Michal Rozsival	$1,600,000 (1)
Christian Folin	$1,350,000 (3)
Devante Smith-Pelly	$1,300,000 (2)
Oscar Fantenberg	$1,100,000 (2)
Kevin Roy	$1,020,000 (2)
Jake Virtanen	$1,000,000 (1)
Cedric Paquette	$1,000,000 (2)
Dean Kukan	$950,000 (4)
Brad Thiessen	$700,000 (2)
Total Pro Players	25
Salary Commitment
Year 2026 : $80,195,000
Year 2027 : $64,970,000
Year 2028 : $37,950,000
Year 2029 : $12,950,000
Salary Average Commitment
Year 2026 : $30,789,287
Year 2027 : $20,864,287
Year 2028 : $7,000,000
Year 2029 : $3,175,000
Salary Cap with 1 Way Contract
Year 2026 : $80,195,000
Year 2027 : $64,970,000
Year 2028 : $37,950,000
Year 2029 : $12,950,000

Farm Players Salaries
Spencer Foo	$225,000 (1)
Giovanni Fiore	$180,000 (3)
Martin Frk	$150,000 (2)
Devon Toews	$105,000 (4)
Alex Barre-Boulet	$92,500 (3)
Brennan Menell	$92,500 (3)
Michael Bitzer	$92,400 (1)
Pontus Aberg	$88,125 (2)
Jonathan Dahlen	$88,125 (2)
Michael Spacek	$87,500 (2)
Matt Roy	$83,400 (1)
Karlis Cukste	$82,500 (3)
Dakota Joshua	$82,500 (1)
Tony Cameranesi	$80,000 (2)
Mason Appleton	$77,700 (2)
Nolan Stevens	$75,000 (2)
Joseph Masonius	$70,625 (3)
Sami Niku	$66,250 (1)
Otto Somppi	$66,250 (2)
Parker Milner	$65,000 (1)
Total Farm Players	20
Salary Commitment
Year 2026 : $1,950,375
Year 2027 : $1,335,825
Year 2028 : $623,125
Year 2029 : $105,000
Salary Average Commitment
Year 2026 : $1,766,429
Year 2027 : $1,213,929
Year 2028 : $590,000
Year 2029 : $79,375

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Electric Storm Centre
Level 1:	7000 - $85 - 6,761 - 96.58%
Level 2:	6000 - $60 - 5,751 - 95.85%
Level 3:	2500 - $44 - 1,875 - 74.99%
Level 4:	4500 - $27 - 3,451 - 76.69%
Luxury :	1500 - $225 - 904 - 60.28%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,513 - 75.63%
Farm Level 2:	1000 - $15 - 761 - 76.12%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	18,742 - 87.17%
Average Income per Game	$1,935,284
Year to Date Revenue	$52,252,661
Farm
Home Games Left	15
Average Attendance - %	2,274 - 75.79%
Average Income per Game	$64,358
Year to Date Revenue	$1,673,295
Expense
Pro Players Total Salaries	$82,082,500
Farm Players Total Salaries	$2,238,016
Coaches Total Salaries	$7,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$51,111,569
Farm Year To Date Expenses	$1,287,816
Pro Salary Cap To Date	$50,861,571
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,093,972
Farm Estimated Season Revenue	$965,362
Pro Remaining Season Days	37
Pro Expenses Per Days	$789,255
Pro Estimated Expenses	$29,202,435
Farm Remaining Season Days	42
Farm Expenses Per Days	$20,532
Farm Estimated Expenses	$862,344
Estimated Season Expenses	$30,064,779
Season Salary Cap	$82,082,500
Estimate Under Maximum Salary Cap of $85,462,500	$3,380,000
Estimate Over Minimum Salary Cap of $58,800,000	$23,282,500
Current Bank Account	$148,934,589
Projected Bank Account	$146,929,144

Pro Players Salaries
Duncan Keith	$10,500,000 (2)
Phil Kessel	$8,000,000 (4)
Jay Bouwmeester	$7,100,000 (1)
Paul Stastny	$6,500,000 (1)
Sean Monahan	$6,375,000 (6)
Marc-Edouard Vlasic	$5,500,000 (6)
Nino Niederreiter	$5,250,000 (3)
Justin Braun	$4,500,000 (2)
Alex Killorn	$4,450,000 (2)
Evgeny Dadonov	$4,000,000 (3)
Brian Boyle	$3,100,000 (2)
Carter Hutton	$2,000,000 (6)
Alexander Wennberg	$2,000,000 (1)
Brandon Pirri	$1,900,000 (2)
Ben Chiarot	$1,800,000 (4)
Peter Budaj	$1,750,000 (1)
Jason Chimera	$1,500,000 (1)
Pierre-Edouard Bellemare	$1,450,000 (4)
Josh Gorges	$1,000,000 (2)
Matt Moulson	$995,000 (4)
Alexander Kerfoot	$925,000 (3)
Sean Kuraly	$825,000 (6)
Jaycob Megna	$662,500 (2)
Total Pro Players	23
Salary Commitment
Year 2026 : $82,082,500
Year 2027 : $66,805,000
Year 2028 : $40,620,000
Year 2029 : $30,445,000
Salary Average Commitment
Year 2026 : $41,334,287
Year 2027 : $30,409,287
Year 2028 : $8,278,929
Year 2029 : $6,745,000
Salary Cap with 1 Way Contract
Year 2026 : $82,082,500
Year 2027 : $63,232,500
Year 2028 : $37,120,000
Year 2029 : $26,945,000

Farm Players Salaries
Joe Hicketts	$125,000 (5)
Ryan Pulock	$120,000 (2)
Matt Taormina	$100,000 (2)
Buddy Robinson (Out of Payroll)	$100,000 (2)
Elgin Pearce	$100,000 (2)
Matteson Iacopelli	$93,500 (3)
Tyrell Goulbourne	$92,500 (2)
Evgeny Svechnikov	$92,500 (3)
Filip Gustavsson	$88,125 (3)
Andreas Englund	$88,125 (2)
Jayce Hawryluk	$88,125 (2)
Ville Husso	$87,400 (3)
Mark McNeill	$86,700 (2)
Dysin Mayo	$85,000 (4)
Jason Binkley	$84,216 (1)
Samuel Montembeault	$83,750 (4)
Zach Palmquist	$80,000 (3)
Will Borgen (Out of Payroll)	$79,375 (3)
Josh Wesley	$79,375 (1)
Gage Quinney	$79,000 (2)
Tyler Moy	$77,700 (2)
Cole Ully	$75,000 (2)
Louick Marcotte	$71,500 (2)
Macoy Erkamps	$65,500 (2)
Chris Conner	$65,000 (1)
Jimmy Mullin	$65,000 (1)
Colin McDonald	$65,000 (4)
Total Farm Players	27
Salary Commitment
Year 2026 : $2,317,391
Year 2027 : $2,047,550
Year 2028 : $903,400
Year 2029 : $375,000
Salary Average Commitment
Year 2026 : $2,107,950
Year 2027 : $1,819,200
Year 2028 : $841,875
Year 2029 : $348,750

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Centre
Level 1:	7000 - $90 - 6,615 - 94.50%
Level 2:	6000 - $55 - 5,707 - 95.12%
Level 3:	2500 - $40 - 2,366 - 94.64%
Level 4:	4500 - $30 - 2,983 - 66.29%
Luxury :	1500 - $135 - 1,439 - 95.95%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $22 - 1,486 - 74.32%
Farm Level 2:	1000 - $17 - 753 - 75.28%
Farm Total Capacity :	3000
Income
Home Games Left	15
Average Attendance - %	19,111 - 88.89%
Average Income per Game	$1,918,662
Year to Date Revenue	$49,885,214
Farm
Home Games Left	15
Average Attendance - %	2,239 - 74.64%
Average Income per Game	$45,496
Year to Date Revenue	$1,182,892
Expense
Pro Players Total Salaries	$77,138,315
Farm Players Total Salaries	$2,041,856
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Pro Year To Date Expenses	$47,108,617
Farm Year To Date Expenses	$1,224,285
Pro Salary Cap To Date	$46,072,327
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,779,931
Farm Estimated Season Revenue	$682,438
Pro Remaining Season Days	37
Pro Expenses Per Days	$741,715
Pro Estimated Expenses	$27,443,455
Farm Remaining Season Days	42
Farm Expenses Per Days	$18,733
Farm Estimated Expenses	$786,786
Estimated Season Expenses	$28,230,241
Season Salary Cap	$77,138,315
Estimate Under Maximum Salary Cap of $85,462,500	$8,324,185
Estimate Over Minimum Salary Cap of $58,800,000	$18,338,315
Current Bank Account	$102,381,758
Projected Bank Account	$103,613,886

Pro Players Salaries
Jack Eichel	$10,000,000 (5)
P.K. Subban	$9,000,000 (2)
Claude Giroux	$8,850,000 (2)
Morgan Rielly	$7,305,315 (4)
Braden Holtby	$6,250,000 (3)
Nick Leddy	$5,500,000 (1)
Marcus Johansson	$4,583,000 (1)
Brett Pesce	$4,025,000 (2)
Ryan Spooner	$4,000,000 (4)
Anthony Mantha	$3,300,000 (2)
Josh Morrissey	$2,500,000 (1)
Matthew Nieto	$1,975,000 (4)
Chris Wagner	$1,250,000 (3)
Derek Ryan	$1,100,000 (1)
Mitchell Marner	$1,000,000 (2)
Garret Sparks	$1,000,000 (1)
Ivan Provorov	$1,000,000 (2)
Jakob Chychrun	$925,000 (2)
Anthony Cirelli	$900,000 (4)
Michael Sgarbossa	$725,000 (1)
Ben Holmstrom	$650,000 (1)
Emerson Clark	$650,000 (1)
Nicholas Schilkey	$650,000 (1)
Total Pro Players	23
Salary Commitment
Year 2026 : $77,138,315
Year 2027 : $59,780,315
Year 2028 : $31,680,315
Year 2029 : $24,180,315
Salary Average Commitment
Year 2026 : $16,067,859
Year 2027 : $10,285,716
Year 2028 : $5,748,216
Year 2029 : $4,423,216
Salary Cap with 1 Way Contract
Year 2026 : $77,138,315
Year 2027 : $59,780,315
Year 2028 : $31,680,315
Year 2029 : $24,180,315

Farm Players Salaries
Nikolaj Ehlers	$600,000 (5)
Max Domi	$510,000 (4)
Jakub Zboril	$100,000 (2)
Nick Merkley	$100,000 (2)
Joshua Jacobs	$100,000 (2)
Frankie Simonelli	$100,000 (1)
Joseph Blandisi	$94,002 (1)
Brandon Hope	$92,604 (1)
Mark Jankowski	$92,500 (1)
Jonas Johansson	$92,125 (1)
Brett Pollock	$88,125 (2)
Sean Walker	$72,500 (1)
Total Farm Players	12
Salary Commitment
Year 2026 : $2,041,856
Year 2027 : $1,498,125
Year 2028 : $1,110,000
Year 2029 : $1,110,000
Salary Average Commitment
Year 2026 : $988,125
Year 2027 : $546,250
Year 2028 : $185,000
Year 2029 : $185,000

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Beer Gardens
Level 1:	7000 - $120 - 4,070 - 58.14%
Level 2:	6000 - $80 - 3,414 - 56.91%
Level 3:	2500 - $55 - 1,403 - 56.11%
Level 4:	4500 - $35 - 2,541 - 56.48%
Luxury :	1500 - $200 - 981 - 65.39%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $35 - 1,462 - 73.11%
Farm Level 2:	1000 - $15 - 725 - 72.46%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	12,409 - 57.72%
Average Income per Game	$1,674,431
Year to Date Revenue	$46,884,072
Farm
Home Games Left	15
Average Attendance - %	2,187 - 72.89%
Average Income per Game	$62,045
Year to Date Revenue	$1,613,180
Expense
Pro Players Total Salaries	$60,658,000
Farm Players Total Salaries	$2,226,375
Coaches Total Salaries	$12,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$40,666,854
Farm Year To Date Expenses	$1,253,608
Pro Salary Cap To Date	$40,411,332
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$21,767,605
Farm Estimated Season Revenue	$930,681
Pro Remaining Season Days	37
Pro Expenses Per Days	$583,250
Pro Estimated Expenses	$21,580,250
Farm Remaining Season Days	42
Farm Expenses Per Days	$20,425
Farm Estimated Expenses	$857,850
Estimated Season Expenses	$22,438,100
Season Salary Cap	$59,800,000
Estimate Under Maximum Salary Cap of $85,462,500	$25,662,500
Estimate Over Minimum Salary Cap of $58,800,000	$1,000,000
Current Bank Account	$63,964,643
Projected Bank Account	$64,224,829

Pro Players Salaries
Evander Kane	$7,000,000 (5)
David Perron	$6,000,000 (5)
Devan Dubnyk	$6,000,000 (5)
Colton Parayko	$5,500,000 (3)
Connor Murphy (1 Way Contract)	$4,750,000 (5)
Alex Goligoski	$4,500,000 (4)
Andrew Cogliano	$4,000,000 (5)
Bryan Rust	$3,500,000 (5)
Ryan Murray	$2,825,000 (4)
Dale Weise	$2,350,000 (4)
Chad Johnson	$2,000,000 (3)
Chris Thorburn (1 Way Contract)	$1,800,000 (2)
Matt Tennyson	$1,200,000 (2)
Cole Schneider	$1,030,000 (3)
Tomas Nosek	$1,000,000 (2)
Pheonix Copley	$1,000,000 (3)
Paul Ladue	$1,000,000 (3)
Matt Read	$1,000,000 (5)
Brady Austin	$995,000 (3)
Tomas Hyka (Out of Payroll)	$858,000 (2)
Phil Varone (Out of Payroll)	$825,000 (2)
Jori Lehtera	$800,000 (2)
Jean-Sebastien Dea	$800,000 (2)
Joakim Ryan	$750,000 (3)
Total Pro Players	24
Salary Commitment
Year 2026 : $61,483,000
Year 2027 : $61,268,000
Year 2028 : $54,200,000
Year 2029 : $41,925,000
Salary Average Commitment
Year 2026 : $40,046,072
Year 2027 : $40,046,072
Year 2028 : $34,243,393
Year 2029 : $27,850,000
Salary Cap with 1 Way Contract
Year 2026 : $61,483,000
Year 2027 : $61,483,000
Year 2028 : $54,200,000
Year 2029 : $41,925,000

Farm Players Salaries
Mirco Mueller	$100,000 (3)
Seth Griffith	$100,000 (3)
Zac Dalpe	$100,000 (3)
Lee Stempniak	$100,000 (1)
Maxime Lagace	$100,000 (2)
Joey LaLeggia	$100,000 (4)
Zach Nastasiuk	$97,000 (2)
Jake Bean	$92,500 (2)
Victor Ejdsell	$92,500 (3)
Lucas Johansen	$92,500 (3)
Slater Koekkoek	$92,500 (2)
Joel Hanley	$88,800 (2)
Hampus Gustafsson	$88,375 (1)
Travis Dermott	$88,125 (1)
Carl Dahlstrom	$88,125 (2)
Brendan Leipsic	$85,000 (3)
Joe Faust	$85,000 (2)
Jack Rodewald	$84,600 (2)
Stefan Fournier	$84,600 (3)
Guillaume Brisebois	$83,750 (3)
Alex Broadhurst	$80,000 (2)
Alexandre Belanger	$77,500 (2)
Gabriel Dumont	$75,500 (1)
Tom Parisi	$75,000 (4)
Colin Campbell	$75,000 (3)
Total Farm Players	25
Salary Commitment
Year 2026 : $2,226,375
Year 2027 : $1,883,575
Year 2028 : $988,350
Year 2029 : $175,000
Salary Average Commitment
Year 2026 : $1,915,625
Year 2027 : $1,612,500
Year 2028 : $849,643
Year 2029 : $140,000

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Alpine Center
Level 1:	7000 - $95 - 5,383 - 76.91%
Level 2:	6000 - $65 - 4,314 - 71.89%
Level 3:	2500 - $45 - 1,796 - 71.82%
Level 4:	4500 - $25 - 4,212 - 93.60%
Luxury :	1500 - $175 - 1,120 - 74.65%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $37 - 1,505 - 75.26%
Farm Level 2:	1000 - $20 - 747 - 74.74%
Farm Total Capacity :	3000
Income
Home Games Left	14
Average Attendance - %	16,824 - 78.25%
Average Income per Game	$1,749,069
Year to Date Revenue	$47,224,866
Farm
Home Games Left	15
Average Attendance - %	2,253 - 75.09%
Average Income per Game	$70,643
Year to Date Revenue	$1,836,709
Expense
Pro Players Total Salaries	$79,782,000
Farm Players Total Salaries	$2,585,100
Coaches Total Salaries	$8,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$49,110,125
Farm Year To Date Expenses	$1,499,591
Pro Salary Cap To Date	$47,989,517
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,486,968
Farm Estimated Season Revenue	$1,059,640
Pro Remaining Season Days	37
Pro Expenses Per Days	$767,135
Pro Estimated Expenses	$28,383,995
Farm Remaining Season Days	42
Farm Expenses Per Days	$23,717
Farm Estimated Expenses	$996,114
Estimated Season Expenses	$29,380,109
Season Salary Cap	$79,782,000
Estimate Under Maximum Salary Cap of $85,462,500	$5,680,500
Estimate Over Minimum Salary Cap of $58,800,000	$20,982,000
Current Bank Account	$106,359,652
Projected Bank Account	$102,526,151

Pro Players Salaries
Shea Weber	$9,900,000 (3)
Brent Burns	$9,690,000 (3)
Steven Stamkos	$8,500,000 (6)
Vladimir Tarasenko	$7,500,000 (4)
Mikko Koivu	$5,500,000 (5)
Alexander Radulov	$5,000,000 (1)
Oscar Klefbom	$4,167,000 (6)
Rickard Rakell	$4,000,000 (6)
Valtteri Filppula	$3,000,000 (4)
Dan Hamhuis	$2,750,000 (4)
Zach Hyman	$2,500,000 (5)
Nick Bonino	$2,000,000 (4)
Drew Stafford	$2,000,000 (1)
Cam Ward	$1,950,000 (4)
Jamie McGinn	$1,500,000 (4)
Kevin Connauton	$1,375,000 (4)
Mattias Janmark	$1,350,000 (2)
Craig Anderson	$1,150,000 (5)
Tim Schaller	$1,000,000 (1)
Erik Gustafsson (1 Way Contract)	$925,000 (4)
Greg Pateryn	$900,000 (1)
Harri Sateri	$900,000 (5)
Paul Carey	$850,000 (3)
Fredrik Claesson	$725,000 (2)
Derek Grant	$650,000 (2)
Total Pro Players	25
Salary Commitment
Year 2026 : $79,782,000
Year 2027 : $71,157,000
Year 2028 : $68,432,000
Year 2029 : $47,992,000
Salary Average Commitment
Year 2026 : $44,601,788
Year 2027 : $36,501,788
Year 2028 : $34,214,287
Year 2029 : $23,464,287
Salary Cap with 1 Way Contract
Year 2026 : $79,782,000
Year 2027 : $70,882,000
Year 2028 : $68,157,000
Year 2029 : $47,717,000

Farm Players Salaries
Nikita Soshnikov	$300,000 (1)
C.J. Smith	$180,000 (3)
Scott Laughton	$162,000 (2)
Jake McCabe	$160,000 (3)
Griffin Reinhart	$120,000 (3)
Freddie Hamilton	$100,000 (3)
Nick Ritchie	$100,000 (6)
Carter Camper	$100,000 (5)
Christophe Lalancette	$99,500 (2)
Ken Appleby	$92,600 (3)
Rinat Valiev	$90,000 (4)
Josh McFadden	$90,000 (2)
Yakov Trenin	$88,125 (3)
Ryan Collins	$88,125 (4)
Rasmus Andersson	$88,125 (3)
Vitek Vanecek	$88,125 (1)
Matt Mahalak	$88,000 (1)
Nick Paul	$87,500 (3)
Adam Helewka	$87,500 (2)
Brett Lernout	$83,750 (2)
Anthony Richard	$79,375 (3)
Christian Wolanin	$79,375 (2)
David Booth (Out of Payroll)	$70,000 (1)
Danick Martel	$68,000 (3)
Ryan Hitchcock	$65,000 (2)
Total Farm Players	25
Salary Commitment
Year 2026 : $2,655,100
Year 2027 : $2,213,587
Year 2028 : $1,546,462
Year 2029 : $450,938
Salary Average Commitment
Year 2026 : $2,500,625
Year 2027 : $1,777,500
Year 2028 : $1,244,643
Year 2029 : $364,375

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	The MTS Centre
Level 1:	7000 - $88 - 6,700 - 95.71%
Level 2:	6000 - $50 - 5,888 - 98.14%
Level 3:	2500 - $30 - 2,446 - 97.85%
Level 4:	4500 - $20 - 4,354 - 96.76%
Luxury :	1500 - $150 - 1,442 - 96.12%
Total Capacity :	21500
Farm
Farm Level 1:	2000 - $25 - 1,485 - 74.23%
Farm Level 2:	1000 - $10 - 735 - 73.53%
Farm Total Capacity :	3000
Income
Home Games Left	13
Average Attendance - %	20,830 - 96.89%
Average Income per Game	$1,878,529
Year to Date Revenue	$52,598,814
Farm
Home Games Left	15
Average Attendance - %	2,220 - 74.00%
Average Income per Game	$44,470
Year to Date Revenue	$1,156,230
Expense
Pro Players Total Salaries	$75,675,000
Farm Players Total Salaries	$1,453,363
Coaches Total Salaries	$4,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$49,341,455
Farm Year To Date Expenses	$836,047
Pro Salary Cap To Date	$49,341,455
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,420,878
Farm Estimated Season Revenue	$667,056
Pro Remaining Season Days	37
Pro Expenses Per Days	$727,644
Pro Estimated Expenses	$26,922,828
Farm Remaining Season Days	42
Farm Expenses Per Days	$13,334
Farm Estimated Expenses	$560,028
Estimated Season Expenses	$27,482,856
Season Salary Cap	$75,675,000
Estimate Under Maximum Salary Cap of $85,462,500	$9,787,500
Estimate Over Minimum Salary Cap of $58,800,000	$16,875,000
Current Bank Account	$101,366,764
Projected Bank Account	$98,971,842

Pro Players Salaries
Ryan Suter	$9,000,000 (4)
Rick Nash	$7,000,000 (2)
Joe Thornton	$6,300,000 (2)
Alexander Steen	$6,000,000 (2)
Bryan Little (Out of Payroll)	$5,500,000 (4)
Mike Green	$5,500,000 (2)
Mats Zuccarello-Aasen	$5,000,000 (2)
Elias Lindholm	$4,850,000 (5)
Marc Methot	$4,750,000 (2)
Ryan Miller	$4,200,000 (1)
Braydon Coburn	$3,000,000 (1)
Brad Richardson	$2,750,000 (2)
Brayden McNabb	$2,500,000 (5)
Patrick Eaves	$2,100,000 (1)
Ryan Callahan	$2,000,000 (3)
Jon Merrill	$1,750,000 (2)
Markus Nutivaara	$1,200,000 (1)
Scott Wilson	$1,050,000 (4)
Steve Bernier	$1,000,000 (4)
Zane McIntyre	$1,000,000 (1)
Filip Hronek	$881,250 (3)
Dmytro Timashov	$825,000 (1)
Max McCormick	$800,000 (3)
Nicolas Roy	$793,750 (2)
Tanner Fritz	$770,000 (2)
John McInnis	$655,000 (2)
Total Pro Players	26
Salary Commitment
Year 2026 : $81,175,000
Year 2027 : $68,950,000
Year 2028 : $27,581,250
Year 2029 : $23,900,000
Salary Average Commitment
Year 2026 : $50,828,215
Year 2027 : $39,465,715
Year 2028 : $19,779,465
Year 2029 : $16,348,215
Salary Cap with 1 Way Contract
Year 2026 : $81,175,000
Year 2027 : $68,850,000
Year 2028 : $27,581,250
Year 2029 : $23,900,000

Farm Players Salaries
Philippe Myers	$130,000 (2)
Brett Howden	$92,500 (2)
Connor Jones	$92,500 (2)
Daniel Audette	$90,750 (1)
Ryan Tesink	$90,000 (2)
Dillon Dube	$88,125 (2)
Mikhail Vorobyov	$87,313 (1)
Cam Dineen	$83,750 (2)
Vili Saarijarvi	$83,750 (1)
Mitchell Vande Sompel	$83,750 (1)
Julien Nantel	$80,300 (1)
Dwyer Tschantz	$80,000 (1)
Kaapo Kahkonen	$79,375 (2)
Sam Brittain	$75,000 (1)
Reece Scarlett	$75,000 (1)
Conner Bleackley	$75,000 (1)
Ty Ronning	$66,250 (2)
Total Farm Players	17
Salary Commitment
Year 2026 : $1,453,363
Year 2027 : $725,000
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,355,000
Year 2027 : $675,625
Year 2028 : $0
Year 2029 : $0

Team	Current Fund	Season Salary Cap	Under Maximum of $85,462,500 Available Cap Space	Over Minimum of $58,800,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$186,608,553	$81,379,000	$4,083,500	$22,579,000	22	22	44
Arizona Coyotes	$127,580,717	$72,325,000	$13,137,500	$13,525,000	23	25	48
Boston Bruins	$160,167,889	$79,112,500	$6,350,000	$20,312,500	25	16	41
Buffalo Sabres	$66,719,049	$72,358,333	$13,104,167	$13,558,333	25	18	43
Calgary Flames	$138,344,028	$79,202,332	$6,260,168	$20,402,332	25	21	46
Carolina Hurricanes	$91,546,595	$80,795,000	$4,667,500	$21,995,000	21	26	47
Chicago Blackhawks	$100,801,272	$58,300,000	$27,162,500	-$500,000	25	25	50
Colorado Avalanche	$159,146,025	$83,330,000	$2,132,500	$24,530,000	22	19	41
Columbus Blue Jackets	$99,808,571	$62,680,000	$22,782,500	$3,880,000	25	22	47
Dallas Stars	$112,571,251	$78,503,393	$6,959,107	$19,703,393	25	18	43
Detroit Red Wings	$169,524,120	$66,970,000	$18,492,500	$8,170,000	23	24	47
Edmonton Oilers	$256,914,737	$66,870,000	$18,592,500	$8,070,000	24	23	47
Florida Panthers	$79,254,801	$82,381,250	$3,081,250	$23,581,250	22	23	45
Los Angeles Kings	$110,831,613	$63,282,500	$22,180,000	$4,482,500	27	11	38
Minnesota Wild	$78,012,416	$59,140,000	$26,322,500	$340,000	25	19	44
Montreal Canadiens	$124,267,354	$73,163,000	$12,299,500	$14,363,000	25	23	48
Nashville Predators	$95,755,052	$77,429,999	$8,032,501	$18,629,999	22	23	45
New Jersey Devils	$163,160,183	$63,071,250	$22,391,250	$4,271,250	25	26	51
New York Islanders	$176,282,840	$77,186,391	$8,276,109	$18,386,391	24	20	44
New York Rangers	$208,926,061	$84,011,701	$1,450,799	$25,211,701	20	25	45
Ottawa Senators	$85,200,027	$76,434,333	$9,028,167	$17,634,333	23	16	39
Philadelphia Flyers	$172,512,599	$80,520,000	$4,942,500	$21,720,000	23	22	45
Pittsburgh Penguins	$194,811,188	$79,494,000	$5,968,500	$20,694,000	20	26	46
San Jose Sharks	$85,029,366	$80,091,950	$5,370,550	$21,291,950	23	20	43
St. Louis Blues	$142,840,429	$80,195,000	$5,267,500	$21,395,000	25	20	45
Tampa Bay Lightning	$148,934,589	$82,082,500	$3,380,000	$23,282,500	23	27	50
Toronto Maple Leafs	$102,381,758	$77,138,315	$8,324,185	$18,338,315	23	12	35
Vancouver Canucks	$63,964,643	$59,800,000	$25,662,500	$1,000,000	24	25	49
Washington Capitals	$106,359,652	$79,782,000	$5,680,500	$20,982,000	25	25	50
Winnipeg Jets	$101,366,764	$75,675,000	$9,787,500	$16,875,000	26	17	43

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

Chicago Blackhawks is over or under the salary cap!

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 - %

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 - %