LHSM - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bordello of Blood
Level 1:	7000 - $87 - 6,795 - 97.07%
Level 2:	6000 - $60 - 5,659 - 94.31%
Level 3:	3000 - $42 - 2,028 - 67.61%
Level 4:	5000 - $28 - 3,616 - 72.33%
Luxury :	2000 - $170 - 1,873 - 93.66%
Total Capacity :	23000
Income
Home Games Left	40
Average Attendance - %	19,972 - 86.83%
Average Income per Game	$2,139,002
Year to Date Revenue	$10,695,008
Expense
Pro Players Total Salaries	$131,276,171
Farm Players Total Salaries	$2,761,300
Coaches Total Salaries	$900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,327,219
Farm Year To Date Expenses	$324,493
Pro Salary Cap To Date	$15,327,219
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$85,560,064
Pro Remaining Season Days	159
Pro Expenses Per Days	$729,312
Pro Estimated Expenses	$115,960,608
Farm Remaining Season Days	159
Farm Expenses Per Days	$15,341
Farm Estimated Expenses	$2,439,219
Estimated Season Expenses	$118,399,827
Estimated Season Salary Cap	$131,287,827
Estimate Under Maximum Salary Cap of $132,500,000	$1,212,173
Estimate Over Minimum Salary Cap of $97,900,000	$33,387,827
Current Bank Account	$176,266,730
Projected Bank Account	$143,426,967

Pro Players Salaries
Nikita Kucherov	$11,400,000 (2)
-Salary Remaining :	$10,070,000
Brayden Point	$11,400,000 (3)
-Salary Remaining :	$10,070,000
Sam Reinhart	$10,350,000 (4)
-Salary Remaining :	$9,142,500
Kevin Fiala	$9,450,000 (3)
-Salary Remaining :	$8,347,500
Tim Stutzle	$8,350,000 (4)
-Salary Remaining :	$7,375,833
Thomas Chabot	$8,000,000 (5)
-Salary Remaining :	$7,066,667
Vince Dunn	$7,350,000 (3)
-Salary Remaining :	$6,492,500
Kyle Connor	$7,142,857 (5)
-Salary Remaining :	$6,309,524
Matty Beniers	$7,142,857 (5)
-Salary Remaining :	$6,309,524
Ivan Provorov	$6,750,000 (3)
-Salary Remaining :	$5,962,500
Joey Daccord	$6,000,000 (3)
-Salary Remaining :	$5,300,000
Juuse Saros	$5,000,000 (1)
-Salary Remaining :	$4,416,667
Rasmus Andersson	$4,550,000 (3)
-Salary Remaining :	$4,019,167
Alex Laferriere	$4,100,000 (4)
-Salary Remaining :	$3,621,667
Dawson Mercer	$4,000,000 (4)
-Salary Remaining :	$3,533,333
Alexander Romanov	$4,000,000 (2)
-Salary Remaining :	$3,533,333
Eeli Tolvanen	$3,475,000 (3)
-Salary Remaining :	$3,069,583
J.J. Moser	$3,375,000 (3)
-Salary Remaining :	$2,981,250
Ridly Greig	$3,250,000 (2)
-Salary Remaining :	$2,870,833
Alex Newhook	$2,900,000 (2)
-Salary Remaining :	$2,561,667
Dylan Holloway	$2,290,457 (3)
-Salary Remaining :	$2,023,237
Shakir Mukhamadullin	$1,000,000 (2)
-Salary Remaining :	$883,333
Total Pro Players	22
Salary Commitment
Year 2026 : $131,276,171
Year 2027 : $126,276,171
Year 2028 : $103,726,171
Year 2029 : $49,085,714
Salary Average Commitment
Year 2026 : $131,276,171
Year 2027 : $126,276,171
Year 2028 : $103,726,171
Year 2029 : $49,085,714
Salary Cap with 1 Way Contract
Year 2026 : $131,276,171
Year 2027 : $126,276,171
Year 2028 : $103,726,171
Year 2029 : $49,085,714

Farm Players Salaries
James Hagens	$165,000 (2)
Salary Remaining :	$145,750
Liam Ohgren	$137,833 (1)
Salary Remaining :	$121,753
Colby Barlow	$117,000 (2)
Salary Remaining :	$103,350
Oliver Bonk	$114,000 (2)
Salary Remaining :	$100,700
Owen Pickering	$113,667 (1)
Salary Remaining :	$100,406
Filip Bystedt	$100,167 (1)
Salary Remaining :	$88,480
Egor Zamula	$100,000 (2)
Salary Remaining :	$88,333
Martin Misiak	$95,000 (2)
Salary Remaining :	$83,917
Topias Leinonen	$95,000 (2)
Salary Remaining :	$83,917
Matvei Gridin	$94,300 (2)
Salary Remaining :	$83,298
Eriks Mateiko	$94,300 (2)
Salary Remaining :	$83,298
Ilya Protas	$94,300 (2)
Salary Remaining :	$83,298
Roni Hirvonen	$94,233 (2)
Salary Remaining :	$83,240
Carson Lambos	$93,417 (2)
Salary Remaining :	$82,518
Emil Andrae	$92,500 (2)
Salary Remaining :	$81,708
Isaiah George	$91,833 (1)
Salary Remaining :	$81,119
Tristan Bertucci	$91,800 (2)
Salary Remaining :	$81,090
Ethan Gauthier	$88,700 (2)
Salary Remaining :	$78,352
Tristen Robins	$86,333 (1)
Salary Remaining :	$76,261
Joni Jurmo	$85,000 (1)
Salary Remaining :	$75,083
Dustin Wolf	$85,000 (2)
Salary Remaining :	$75,083
Daniil Chayka	$84,417 (2)
Salary Remaining :	$74,568
Brendan Warren	$82,500 (2)
Salary Remaining :	$72,875
Dennis Cholowski	$77,500 (2)
Salary Remaining :	$68,458
Mac Hollowell	$77,500 (1)
Salary Remaining :	$68,458
Matthew Villalta	$77,500 (1)
Salary Remaining :	$68,458
Mackie Samoskevich	$77,500 (2)
Salary Remaining :	$68,458
Logan Brown	$77,500 (2)
Salary Remaining :	$68,458
Ben Jones	$77,500 (2)
Salary Remaining :	$68,458
Total Farm Players	29
Salary Commitment
Year 2026 : $2,761,300
Year 2027 : $1,991,467
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,761,300
Year 2027 : $1,991,467
Year 2028 : $0
Year 2029 : $0

Casse-Pied

Arena Capacity - Ticket Price Attendance - %
Arena Name	Arena de Villeray
Level 1:	7000 - $89 - 6,763 - 96.61%
Level 2:	6000 - $58 - 5,630 - 93.83%
Level 3:	3000 - $29 - 2,944 - 98.12%
Level 4:	5000 - $19 - 5,000 - 100.00%
Luxury :	2000 - $181 - 1,905 - 95.23%
Total Capacity :	23000
Income
Home Games Left	39
Average Attendance - %	22,241 - 96.70%
Average Income per Game	$2,165,691
Year to Date Revenue	$12,994,148
Expense
Pro Players Total Salaries	$123,846,166
Farm Players Total Salaries	$1,828,192
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,367,954
Farm Year To Date Expenses	$221,370
Pro Salary Cap To Date	$14,367,954
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$84,461,962
Pro Remaining Season Days	159
Pro Expenses Per Days	$688,034
Pro Estimated Expenses	$109,397,406
Farm Remaining Season Days	159
Farm Expenses Per Days	$10,157
Farm Estimated Expenses	$1,614,963
Estimated Season Expenses	$111,012,369
Estimated Season Salary Cap	$123,765,360
Estimate Under Maximum Salary Cap of $132,500,000	$8,734,640
Estimate Over Minimum Salary Cap of $97,900,000	$25,865,360
Current Bank Account	$178,877,666
Projected Bank Account	$152,327,259

Pro Players Salaries
Leon Draisaitl	$16,800,000 (5)
-Salary Remaining :	$14,840,000
Aleksander Barkov	$10,000,000 (4)
-Salary Remaining :	$8,833,333
Tomas Hertl	$9,765,000 (4)
-Salary Remaining :	$8,625,750
Devon Toews	$8,700,000 (4)
-Salary Remaining :	$7,685,000
Brady Skjei	$8,400,000 (2)
-Salary Remaining :	$7,420,000
Zach Hyman	$7,920,000 (4)
-Salary Remaining :	$6,996,000
Elias Pettersson	$7,350,000 (3)
-Salary Remaining :	$6,492,500
Jordan Binnington	$7,200,000 (4)
-Salary Remaining :	$6,360,000
Charlie Coyle	$6,768,000 (3)
-Salary Remaining :	$5,978,400
Rickard Rakell	$6,744,000 (3)
-Salary Remaining :	$5,957,200
Josh Morrissey	$6,250,000 (2)
-Salary Remaining :	$5,520,833
Bryan Rust	$6,150,000 (3)
-Salary Remaining :	$5,432,500
Pierre-Luc Dubois	$6,000,000 (2)
-Salary Remaining :	$5,300,000
Mike Matheson	$4,875,000 (1)
-Salary Remaining :	$4,306,250
Alexandre Carrier	$3,750,000 (2)
-Salary Remaining :	$3,312,500
Tony DeAngelo	$2,100,000 (2)
-Salary Remaining :	$1,855,000
Frank Nazar	$1,550,000 (2)
-Salary Remaining :	$1,369,167
Vasily Podkolzin	$1,000,000 (2)
-Salary Remaining :	$883,333
Jiri Kulich	$886,666 (2)
-Salary Remaining :	$783,222
Kaedan Korczak	$825,000 (2)
-Salary Remaining :	$728,750
Lukas Dostal	$812,500 (1)
-Salary Remaining :	$717,708
Total Pro Players	21
Salary Commitment
Year 2026 : $123,846,166
Year 2027 : $118,158,666
Year 2028 : $87,397,000
Year 2029 : $60,385,000
Salary Average Commitment
Year 2026 : $123,846,166
Year 2027 : $118,158,666
Year 2028 : $87,397,000
Year 2029 : $60,385,000
Salary Cap with 1 Way Contract
Year 2026 : $123,846,166
Year 2027 : $118,158,666
Year 2028 : $87,397,000
Year 2029 : $60,385,000

Farm Players Salaries
Arseny Gritsyuk	$143,000 (2)
Salary Remaining :	$126,317
Arsenii Sergeev	$142,500 (2)
Salary Remaining :	$125,875
Sam Rinzel	$136,667 (1)
Salary Remaining :	$120,722
Albert Johansson	$112,500 (2)
Salary Remaining :	$99,375
Eddie Genborg	$99,750 (2)
Salary Remaining :	$88,113
Topi Niemela	$94,233 (2)
Salary Remaining :	$83,240
Marat Khusnutdinov	$92,500 (2)
Salary Remaining :	$81,708
Dylan Duke	$92,500 (1)
Salary Remaining :	$81,708
Kirill Kirsanov	$92,500 (2)
Salary Remaining :	$81,708
Yegor Sidorov	$90,000 (1)
Salary Remaining :	$79,500
Felix Unger Sorum	$86,667 (1)
Salary Remaining :	$76,556
Zach Dean	$86,333 (2)
Salary Remaining :	$76,261
Frederic Brunet	$86,000 (2)
Salary Remaining :	$75,967
Dennis Hildeby	$84,167 (2)
Salary Remaining :	$74,347
Marshall Warren	$82,500 (1)
Salary Remaining :	$72,875
Cole Schwindt	$82,500 (2)
Salary Remaining :	$72,875
Antti Tuomisto	$81,375 (2)
Salary Remaining :	$71,881
Remi Poirier	$77,500 (2)
Salary Remaining :	$68,458
Eamon Powell	$65,000 (1)
Salary Remaining :	$57,417
Total Farm Players	19
Salary Commitment
Year 2026 : $1,828,192
Year 2027 : $1,274,858
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,828,192
Year 2027 : $1,274,858
Year 2028 : $0
Year 2029 : $0

Cousin

Arena Capacity - Ticket Price Attendance - %
Arena Name	LPGaucher
Level 1:	7000 - $100 - 5,305 - 75.78%
Level 2:	6000 - $60 - 5,682 - 94.70%
Level 3:	3000 - $35 - 2,809 - 93.63%
Level 4:	5000 - $25 - 4,556 - 91.13%
Luxury :	2000 - $200 - 1,543 - 77.14%
Total Capacity :	23000
Income
Home Games Left	38
Average Attendance - %	19,895 - 86.50%
Average Income per Game	$2,074,317
Year to Date Revenue	$14,520,220
Expense
Pro Players Total Salaries	$122,330,800
Farm Players Total Salaries	$4,699,516
Coaches Total Salaries	$1,300,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,301,250
Pro Year To Date Expenses	$13,968,594
Farm Year To Date Expenses	$548,268
Pro Salary Cap To Date	$13,851,924
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$78,824,051
Pro Remaining Season Days	159
Pro Expenses Per Days	$679,616
Pro Estimated Expenses	$108,058,944
Farm Remaining Season Days	159
Farm Expenses Per Days	$26,108
Farm Estimated Expenses	$4,151,172
Estimated Season Expenses	$112,210,116
Estimated Season Salary Cap	$121,502,012
Estimate Under Maximum Salary Cap of $132,500,000	$10,997,988
Estimate Over Minimum Salary Cap of $97,900,000	$23,602,012
Current Bank Account	$204,822,005
Projected Bank Account	$171,435,940

Pro Players Salaries
Ryan O'Reilly	$11,500,000 (2)
-Salary Remaining :	$10,158,333
Owen Tippett	$8,900,000 (1)
-Salary Remaining :	$7,861,667
Darnell Nurse	$8,500,000 (1)
-Salary Remaining :	$7,508,333
Juraj Slafkovsky	$7,600,000 (4)
-Salary Remaining :	$6,713,333
Clayton Keller	$7,150,000 (3)
-Salary Remaining :	$6,315,833
Brandon Hagel	$6,500,000 (5)
-Salary Remaining :	$5,741,667
Brayden McNabb	$6,220,800 (1)
-Salary Remaining :	$5,495,040
Tom Wilson	$6,200,000 (1)
-Salary Remaining :	$5,476,667
Karel Vejmelka	$5,700,000 (3)
-Salary Remaining :	$5,035,000
Erik Cernak	$5,200,000 (1)
-Salary Remaining :	$4,593,333
Evgeni Malkin	$5,000,000 (1)
-Salary Remaining :	$4,416,667
Anders Lee	$4,900,000 (2)
-Salary Remaining :	$4,328,333
Barrett Hayton	$4,500,000 (1)
-Salary Remaining :	$3,975,000
Brayden Schenn	$4,500,000 (1)
-Salary Remaining :	$3,975,000
Leo Carlsson (Out of Payroll)	$4,200,000 (4)
-Salary Remaining :	$3,710,000
Brandon Carlo	$4,100,000 (1)
-Salary Remaining :	$3,621,667
Chris Kreider	$3,850,000 (1)
-Salary Remaining :	$3,400,833
Mario Ferraro	$3,250,000 (1)
-Salary Remaining :	$2,870,833
Yegor Sharangovich	$3,150,000 (1)
-Salary Remaining :	$2,782,500
Nicolas Roy	$3,000,000 (1)
-Salary Remaining :	$2,650,000
Jaden Schwartz	$2,500,000 (1)
-Salary Remaining :	$2,208,333
Pavel Dorofeyev	$1,835,000 (2)
-Salary Remaining :	$1,620,917
Adam Pelech	$1,800,000 (2)
-Salary Remaining :	$1,590,000
Nikita Zadorov	$1,500,000 (2)
-Salary Remaining :	$1,325,000
Jake Allen	$775,000 (1)
-Salary Remaining :	$684,583
Fabian Zetterlund	$0 (0)
Total Pro Players	26
Salary Commitment
Year 2026 : $122,330,800
Year 2027 : $52,685,000
Year 2028 : $31,150,000
Year 2029 : $18,300,000
Salary Average Commitment
Year 2026 : $122,330,800
Year 2027 : $52,685,000
Year 2028 : $31,150,000
Year 2029 : $18,300,000
Salary Cap with 1 Way Contract
Year 2026 : $122,330,800
Year 2027 : $52,685,000
Year 2028 : $31,150,000
Year 2029 : $18,300,000

Farm Players Salaries
Michael Misa	$423,000 (2)
Salary Remaining :	$373,650
Egor Chinakhov	$210,000 (3)
Salary Remaining :	$185,500
David Reinbacher	$205,333 (3)
Salary Remaining :	$181,378
Dalibor Dvorsky	$170,167 (1)
Salary Remaining :	$150,314
Tyler Kleven	$160,000 (2)
Salary Remaining :	$141,333
Konsta Helenius	$157,500 (1)
Salary Remaining :	$139,125
Jimmy Snuggerud	$155,000 (1)
Salary Remaining :	$136,917
Lian Bichsel	$141,833 (2)
Salary Remaining :	$125,286
Oliver Moore	$135,000 (2)
Salary Remaining :	$119,250
Seamus Casey	$135,000 (1)
Salary Remaining :	$119,250
Arber Xhekaj	$130,000 (1)
Salary Remaining :	$114,833
Matthew Wood	$128,000 (2)
Salary Remaining :	$113,067
Trevor Connelly	$123,000 (2)
Salary Remaining :	$108,650
Drew Commesso	$120,833 (2)
Salary Remaining :	$106,736
Stian Solberg	$97,500 (1)
Salary Remaining :	$86,125
Nico Myatovic	$95,000 (2)
Salary Remaining :	$83,917
Otto Stenberg	$95,000 (1)
Salary Remaining :	$83,917
Mattias Havelid	$95,000 (2)
Salary Remaining :	$83,917
Kasper Halttunen	$91,833 (1)
Salary Remaining :	$81,119
Noah Warren	$91,833 (1)
Salary Remaining :	$81,119
Bradly Nadeau	$91,833 (1)
Salary Remaining :	$81,119
David Goyette	$91,833 (1)
Salary Remaining :	$81,119
Anton Wahlberg	$91,833 (1)
Salary Remaining :	$81,119
Rasmus Kumpulainen	$91,800 (2)
Salary Remaining :	$81,090
Oscar Fisker Molgaard	$91,800 (2)
Salary Remaining :	$81,090
Carson Rehkopf	$91,800 (2)
Salary Remaining :	$81,090
Gracyn Sawchyn	$91,800 (2)
Salary Remaining :	$81,090
Louis Crevier	$90,000 (2)
Salary Remaining :	$79,500
Ty Nelson	$89,417 (1)
Salary Remaining :	$78,985
Carson Bjarnason	$88,700 (2)
Salary Remaining :	$78,352
Maveric Lamoureux	$88,667 (1)
Salary Remaining :	$78,322
Dominik Badinka	$87,500 (2)
Salary Remaining :	$77,292
Harrison Brunicke	$87,500 (1)
Salary Remaining :	$77,292
Akira Schmid	$87,500 (2)
Salary Remaining :	$77,292
Jakub Dvorak	$87,000 (1)
Salary Remaining :	$76,850
Noel Nordh	$87,000 (2)
Salary Remaining :	$76,850
Luke Evangelista	$82,500 (1)
Salary Remaining :	$72,875
Mathieu Cataford	$80,200 (2)
Salary Remaining :	$70,843
Andre Burakovsky	$75,000 (1)
Salary Remaining :	$66,250
Tommy Lafreniere	$65,000 (2)
Salary Remaining :	$57,417
Total Farm Players	40
Salary Commitment
Year 2026 : $4,699,515
Year 2027 : $2,790,099
Year 2028 : $415,333
Year 2029 : $0
Salary Average Commitment
Year 2026 : $4,699,515
Year 2027 : $2,790,099
Year 2028 : $415,333
Year 2029 : $0

Emperors

Arena Capacity - Ticket Price Attendance - %
Arena Name	Lotus
Level 1:	7000 - $100 - 5,362 - 76.60%
Level 2:	6000 - $60 - 5,766 - 96.11%
Level 3:	3000 - $35 - 2,821 - 94.05%
Level 4:	5000 - $25 - 4,724 - 94.48%
Luxury :	2000 - $200 - 1,596 - 79.82%
Total Capacity :	23000
Income
Home Games Left	40
Average Attendance - %	20,271 - 88.13%
Average Income per Game	$2,113,323
Year to Date Revenue	$10,566,617
Expense
Pro Players Total Salaries	$129,281,595
Farm Players Total Salaries	$3,611,750
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,082,851
Farm Year To Date Expenses	$421,365
Pro Salary Cap To Date	$15,082,851
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$84,532,936
Pro Remaining Season Days	159
Pro Expenses Per Days	$718,231
Pro Estimated Expenses	$114,198,729
Farm Remaining Season Days	159
Farm Expenses Per Days	$20,065
Farm Estimated Expenses	$3,190,335
Estimated Season Expenses	$117,389,064
Estimated Season Salary Cap	$129,281,580
Estimate Under Maximum Salary Cap of $132,500,000	$3,218,420
Estimate Over Minimum Salary Cap of $97,900,000	$31,381,580
Current Bank Account	$107,796,121
Projected Bank Account	$74,939,993

Pro Players Salaries
Colton Parayko	$9,360,000 (3)
-Salary Remaining :	$8,268,000
Jacob Markstrom	$8,640,000 (2)
-Salary Remaining :	$7,632,000
John Gibson	$7,680,000 (5)
-Salary Remaining :	$6,784,000
Noah Hanifin	$7,350,000 (4)
-Salary Remaining :	$6,492,500
Nikolaj Ehlers	$6,000,000 (2)
-Salary Remaining :	$5,300,000
Ivan Barbashev	$6,000,000 (4)
-Salary Remaining :	$5,300,000
Jean-Gabriel Pageau	$6,000,000 (1)
-Salary Remaining :	$5,300,000
Frank Vatrano	$5,485,427 (2)
-Salary Remaining :	$4,845,461
Brandon Saad	$5,400,000 (1)
-Salary Remaining :	$4,770,000
Cam York	$5,150,000 (4)
-Salary Remaining :	$4,549,167
Joel Farabee	$5,000,000 (2)
-Salary Remaining :	$4,416,667
Anton Lundell	$5,000,000 (4)
-Salary Remaining :	$4,416,667
Matthew Schaefer	$4,480,000 (2)
-Salary Remaining :	$3,957,333
Filip Hronek	$4,400,000 (1)
-Salary Remaining :	$3,886,667
Lawson Crouse	$4,300,000 (1)
-Salary Remaining :	$3,798,333
Reilly Smith	$4,032,000 (1)
-Salary Remaining :	$3,561,600
Jake DeBrusk	$4,000,000 (2)
-Salary Remaining :	$3,533,333
Jake Neighbours	$3,750,000 (2)
-Salary Remaining :	$3,312,500
Brett Pesce	$3,620,000 (1)
-Salary Remaining :	$3,197,667
Evan Rodrigues	$3,600,000 (2)
-Salary Remaining :	$3,180,000
Mason McTavish	$3,394,167 (2)
-Salary Remaining :	$2,998,181
Chandler Stephenson	$3,300,000 (1)
-Salary Remaining :	$2,915,000
Andrew Peeke	$2,750,000 (1)
-Salary Remaining :	$2,429,167
Tanner Jeannot	$2,665,000 (2)
-Salary Remaining :	$2,354,083
Connor McMichael	$2,100,000 (2)
-Salary Remaining :	$1,855,000
Jeremy Lauzon	$2,000,000 (2)
-Salary Remaining :	$1,766,667
Matt Coronato	$1,491,667 (1)
-Salary Remaining :	$1,317,639
Kaiden Guhle	$1,283,334 (1)
-Salary Remaining :	$1,133,612
Kevin Bahl	$1,050,000 (1)
-Salary Remaining :	$927,500
Total Pro Players	29
Salary Commitment
Year 2026 : $129,281,595
Year 2027 : $91,654,594
Year 2028 : $40,540,000
Year 2029 : $31,180,000
Salary Average Commitment
Year 2026 : $129,281,595
Year 2027 : $91,654,594
Year 2028 : $40,540,000
Year 2029 : $31,180,000
Salary Cap with 1 Way Contract
Year 2026 : $129,281,595
Year 2027 : $91,654,594
Year 2028 : $40,540,000
Year 2029 : $31,180,000

Farm Players Salaries
Ryan Leonard	$221,000 (2)
Salary Remaining :	$195,217
Dmitri Simashev	$195,000 (2)
Salary Remaining :	$172,250
Carter Yakemchuk	$194,000 (2)
Salary Remaining :	$171,367
Marco Kasper	$188,667 (2)
Salary Remaining :	$166,655
Sam Dickinson	$173,000 (2)
Salary Remaining :	$152,817
Pavel Mintyukov	$170,167 (2)
Salary Remaining :	$150,314
Denton Mateychuk	$163,667 (1)
Salary Remaining :	$144,572
Michael Brandsegg-Nygard	$144,000 (2)
Salary Remaining :	$127,200
Brayden Yager	$142,000 (2)
Salary Remaining :	$125,433
Zachary Bolduc	$127,583 (2)
Salary Remaining :	$112,699
Oliver Kapanen	$120,833 (1)
Salary Remaining :	$106,736
Jacob Fowler	$115,000 (1)
Salary Remaining :	$101,583
Nathan Gaucher	$112,917 (1)
Salary Remaining :	$99,743
Daniil Tarasov	$105,000 (2)
Salary Remaining :	$92,750
Alexandre Texier	$100,000 (1)
Salary Remaining :	$88,333
Julian Lutz	$95,000 (1)
Salary Remaining :	$83,917
Mavrik Bourque	$95,000 (2)
Salary Remaining :	$83,917
Andrew Basha	$94,300 (2)
Salary Remaining :	$83,298
Josh Doan	$92,500 (2)
Salary Remaining :	$81,708
Corson Ceulemans	$92,500 (1)
Salary Remaining :	$81,708
Jack Peart	$92,500 (1)
Salary Remaining :	$81,708
Jagger Firkus	$91,833 (1)
Salary Remaining :	$81,119
Nick Lardis	$91,800 (2)
Salary Remaining :	$81,090
Kalan Lind	$88,700 (2)
Salary Remaining :	$78,352
Beau Akey	$88,700 (2)
Salary Remaining :	$78,352
Reid Schaefer	$88,667 (1)
Salary Remaining :	$78,322
Owen Beck	$88,000 (1)
Salary Remaining :	$77,733
Sasha Pastujov	$84,417 (1)
Salary Remaining :	$74,568
Ozzy Wiesblatt	$77,500 (2)
Salary Remaining :	$68,458
Oasiz Wiesblatt	$77,500 (2)
Salary Remaining :	$68,458
Total Farm Players	30
Salary Commitment
Year 2026 : $3,611,751
Year 2027 : $2,366,417
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,611,751
Year 2027 : $2,366,417
Year 2028 : $0
Year 2029 : $0

Expos

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - $91 - 6,694 - 95.63%
Level 2:	6000 - $55 - 5,775 - 96.25%
Level 3:	3000 - $33 - 2,926 - 97.54%
Level 4:	5000 - $23 - 4,823 - 96.46%
Luxury :	2000 - $191 - 1,864 - 93.22%
Total Capacity :	23000
Income
Home Games Left	40
Average Attendance - %	22,083 - 96.01%
Average Income per Game	$2,220,652
Year to Date Revenue	$11,103,260
Expense
Pro Players Total Salaries	$131,355,003
Farm Players Total Salaries	$4,973,912
Coaches Total Salaries	$1,150,000
Luxury Taxe Total	$0
Special Salary Cap Value	($1,900,000)
Pro Year To Date Expenses	$15,313,639
Farm Year To Date Expenses	$581,404
Pro Salary Cap To Date	$15,313,639
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$88,826,080
Pro Remaining Season Days	159
Pro Expenses Per Days	$729,750
Pro Estimated Expenses	$116,030,250
Farm Remaining Season Days	159
Farm Expenses Per Days	$27,633
Farm Estimated Expenses	$4,393,647
Estimated Season Expenses	$120,423,897
Estimated Season Salary Cap	$129,443,889
Estimate Under Maximum Salary Cap of $132,500,000	$3,056,111
Estimate Over Minimum Salary Cap of $97,900,000	$31,543,889
Current Bank Account	$256,409,877
Projected Bank Account	$224,812,060

Pro Players Salaries
Luke Hughes	$9,000,000 (7)
-Salary Remaining :	$7,950,000
Jeremy Swayman	$8,250,000 (4)
-Salary Remaining :	$7,287,500
Robert Thomas	$8,125,000 (6)
-Salary Remaining :	$7,177,083
Jake Sanderson	$8,050,000 (4)
-Salary Remaining :	$7,110,833
Jack Hughes	$8,000,000 (3)
-Salary Remaining :	$7,066,667
Nick Suzuki	$7,875,000 (3)
-Salary Remaining :	$6,956,250
Quinn Hughes	$7,850,000 (2)
-Salary Remaining :	$6,934,167
Seth Jarvis	$7,420,087 (7)
-Salary Remaining :	$6,554,410
Matt Boldy	$7,000,000 (4)
-Salary Remaining :	$6,183,333
Rasmus Dahlin	$6,000,000 (3)
-Salary Remaining :	$5,300,000
Trevor Zegras	$5,750,000 (1)
-Salary Remaining :	$5,079,167
Spencer Knight	$4,500,000 (3)
-Salary Remaining :	$3,975,000
Logan Cooley	$4,450,000 (4)
-Salary Remaining :	$3,930,833
Simon Nemec	$4,168,333 (1)
-Salary Remaining :	$3,682,027
Shane Wright	$3,949,166 (1)
-Salary Remaining :	$3,488,430
K'Andre Miller	$3,872,000 (2)
-Salary Remaining :	$3,420,267
Kirill Marchenko	$3,850,000 (1)
-Salary Remaining :	$3,400,833
Quinton Byfield	$3,544,167 (1)
-Salary Remaining :	$3,130,681
Jake Walman	$3,400,000 (1)
-Salary Remaining :	$3,003,333
Kirby Dach	$3,362,500 (1)
-Salary Remaining :	$2,970,208
Danila Yurov	$2,970,000 (2)
-Salary Remaining :	$2,623,500
Alexander Nikishin	$2,943,750 (3)
-Salary Remaining :	$2,600,313
Carter Hart	$2,000,000 (2)
-Salary Remaining :	$1,766,667
Cutter Gauthier	$1,900,000 (2)
-Salary Remaining :	$1,678,333
Nick Seeler	$1,200,000 (1)
-Salary Remaining :	$1,060,000
Phillip Danault	$1,150,000 (1)
-Salary Remaining :	$1,015,833
Kevin Lankinen	$775,000 (1)
-Salary Remaining :	$684,583
Total Pro Players	27
Salary Commitment
Year 2026 : $131,355,003
Year 2027 : $100,205,837
Year 2028 : $81,613,837
Year 2029 : $52,295,087
Salary Average Commitment
Year 2026 : $123,805,003
Year 2027 : $92,655,837
Year 2028 : $74,063,837
Year 2029 : $52,295,087
Salary Cap with 1 Way Contract
Year 2026 : $131,355,003
Year 2027 : $100,205,837
Year 2028 : $81,613,837
Year 2029 : $52,295,087

Farm Players Salaries
Matvei Michkov	$425,000 (1)
Salary Remaining :	$375,417
Ivan Demidov	$263,417 (1)
Salary Remaining :	$232,685
Porter Martone	$253,000 (2)
Salary Remaining :	$223,483
Cole Hutson	$224,000 (2)
Salary Remaining :	$197,867
Jesper Wallstedt	$220,000 (1)
Salary Remaining :	$194,333
Yaroslav Askarov	$200,000 (1)
Salary Remaining :	$176,667
Berkly Catton	$194,000 (2)
Salary Remaining :	$171,367
David Jiricek	$191,833 (1)
Salary Remaining :	$169,453
Daniil But	$186,667 (2)
Salary Remaining :	$164,889
Zeev Buium	$165,000 (2)
Salary Remaining :	$145,750
Ryan Strome	$160,000 (1)
Salary Remaining :	$141,333
Nick Foligno	$160,000 (1)
Salary Remaining :	$141,333
Tyson Jugnauth	$136,667 (2)
Salary Remaining :	$120,722
Callum Tung	$97,500 (1)
Salary Remaining :	$86,125
Artem Duda	$95,000 (1)
Salary Remaining :	$83,917
Aydar Suniev	$95,000 (1)
Salary Remaining :	$83,917
Aiden Fink	$95,000 (2)
Salary Remaining :	$83,917
Luca Cagnoni	$95,000 (1)
Salary Remaining :	$83,917
Igor Chernyshov	$94,300 (2)
Salary Remaining :	$83,298
Jackson Blake	$92,500 (2)
Salary Remaining :	$81,708
Brett Berard	$92,500 (2)
Salary Remaining :	$81,708
Joel Blomqvist	$92,500 (2)
Salary Remaining :	$81,708
Elias Petterssen	$91,833 (1)
Salary Remaining :	$81,119
Denver Barkey	$91,800 (2)
Salary Remaining :	$81,090
Tanner Molendyk	$88,700 (2)
Salary Remaining :	$78,352
Jordan Dumais	$88,667 (1)
Salary Remaining :	$78,322
Logan Stankoven	$88,000 (2)
Salary Remaining :	$77,733
Sergei Murashov	$86,111 (1)
Salary Remaining :	$76,065
Vyacheslav Buteyets	$85,250 (1)
Salary Remaining :	$75,304
Artur Akhtyamov	$85,167 (1)
Salary Remaining :	$75,231
Arturs Silovs	$85,000 (1)
Salary Remaining :	$75,083
Justin Sourdif	$82,500 (1)
Salary Remaining :	$72,875
Leevi Merilainen	$82,000 (1)
Salary Remaining :	$72,433
Philipp Kurashev	$65,000 (1)
Salary Remaining :	$57,417
Jack Malone	$65,000 (1)
Salary Remaining :	$57,417
Andrew Mangiapane	$65,000 (1)
Salary Remaining :	$57,417
Devin Cooley	$65,000 (1)
Salary Remaining :	$57,417
Mikhail Ilyin	$65,000 (2)
Salary Remaining :	$57,417
William Rousseau	$65,000 (1)
Salary Remaining :	$57,417
Total Farm Players	39
Salary Commitment
Year 2026 : $4,973,912
Year 2027 : $1,959,634
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $4,973,912
Year 2027 : $1,959,634
Year 2028 : $0
Year 2029 : $0

Goblins

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Reunion Air American Cente
Level 1:	7000 - $95 - 6,591 - 94.16%
Level 2:	6000 - $56 - 5,653 - 94.22%
Level 3:	3000 - $31 - 2,833 - 94.44%
Level 4:	5000 - $24 - 4,649 - 92.98%
Luxury :	2000 - $195 - 1,605 - 80.25%
Total Capacity :	23000
Income
Home Games Left	40
Average Attendance - %	21,332 - 92.75%
Average Income per Game	$2,168,113
Year to Date Revenue	$10,840,564
Expense
Pro Players Total Salaries	$128,475,000
Farm Players Total Salaries	$3,965,767
Coaches Total Salaries	$1,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,775,926
Pro Year To Date Expenses	$14,953,749
Farm Year To Date Expenses	$462,672
Pro Salary Cap To Date	$14,953,749
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$86,724,512
Pro Remaining Season Days	159
Pro Expenses Per Days	$713,750
Pro Estimated Expenses	$113,486,250
Farm Remaining Season Days	159
Farm Expenses Per Days	$22,032
Farm Estimated Expenses	$3,503,088
Estimated Season Expenses	$116,989,338
Estimated Season Salary Cap	$131,215,925
Estimate Under Maximum Salary Cap of $132,500,000	$1,284,075
Estimate Over Minimum Salary Cap of $97,900,000	$33,315,925
Current Bank Account	$128,989,190
Projected Bank Account	$98,724,364

Pro Players Salaries
John Tavares	$15,840,000 (2)
-Salary Remaining :	$13,992,000
John Carlson	$12,500,000 (2)
-Salary Remaining :	$11,041,667
Mikko Rantanen	$12,000,000 (4)
-Salary Remaining :	$10,600,000
Connor Hellebuyck	$10,200,000 (3)
-Salary Remaining :	$9,010,000
Miro Heiskanen	$8,450,000 (3)
-Salary Remaining :	$7,464,167
Roope Hintz	$8,450,000 (3)
-Salary Remaining :	$7,464,167
Wyatt Johnston	$8,400,000 (4)
-Salary Remaining :	$7,420,000
Matt Duchene	$5,500,000 (2)
-Salary Remaining :	$4,858,333
Joel Eriksson Ek	$5,250,000 (1)
-Salary Remaining :	$4,637,500
Tyler Toffoli	$5,100,000 (1)
-Salary Remaining :	$4,505,000
Jake Oettinger	$4,000,000 (1)
-Salary Remaining :	$3,533,333
Thomas Harley	$4,000,000 (4)
-Salary Remaining :	$3,533,333
Jamie Benn	$3,880,000 (1)
-Salary Remaining :	$3,427,333
Aliaksei Protas	$3,375,000 (3)
-Salary Remaining :	$2,981,250
Thatcher Demko	$3,000,000 (2)
-Salary Remaining :	$2,650,000
Cam Fowler	$2,740,000 (1)
-Salary Remaining :	$2,420,333
Brett Howden	$2,500,000 (2)
-Salary Remaining :	$2,208,333
Ryan Donato	$2,400,000 (2)
-Salary Remaining :	$2,120,000
Sam Steel	$2,100,000 (2)
-Salary Remaining :	$1,855,000
Kiefer Sherwood	$1,800,000 (2)
-Salary Remaining :	$1,590,000
Blake Coleman	$1,650,000 (1)
-Salary Remaining :	$1,457,500
Sean Walker	$940,000 (1)
-Salary Remaining :	$830,333
Jackson LaCombe	$925,000 (2)
-Salary Remaining :	$817,083
Charle-Edouard D'Astous	$875,000 (2)
-Salary Remaining :	$772,917
Boone Jenner	$650,000 (1)
-Salary Remaining :	$574,167
Viktor Arvidsson	$650,000 (1)
-Salary Remaining :	$574,167
Simon Holmstrom	$650,000 (1)
-Salary Remaining :	$574,167
Sam Malinski	$650,000 (1)
-Salary Remaining :	$574,167
Total Pro Players	28
Salary Commitment
Year 2026 : $128,475,000
Year 2027 : $102,315,000
Year 2028 : $54,875,000
Year 2029 : $24,400,000
Salary Average Commitment
Year 2026 : $125,862,500
Year 2027 : $102,315,000
Year 2028 : $54,875,000
Year 2029 : $24,400,000
Salary Cap with 1 Way Contract
Year 2026 : $128,475,000
Year 2027 : $102,315,000
Year 2028 : $54,875,000
Year 2029 : $24,400,000

Farm Players Salaries
Sean Durzi	$230,000 (2)
Salary Remaining :	$203,167
Nicolas Hague	$229,415 (1)
Salary Remaining :	$202,650
Devon Levi	$156,667 (1)
Salary Remaining :	$138,389
Cole Eiserman	$155,000 (2)
Salary Remaining :	$136,917
Ryan Shea	$135,000 (2)
Salary Remaining :	$119,250
Nils Lundkvist	$125,000 (2)
Salary Remaining :	$110,417
Justin Barron	$115,000 (2)
Salary Remaining :	$101,583
Fedor Svechkov	$106,667 (2)
Salary Remaining :	$94,222
Dylan Hryckowian	$105,000 (2)
Salary Remaining :	$92,750
Henry Thrun	$100,000 (2)
Salary Remaining :	$88,333
Brendan Brisson	$99,785 (2)
Salary Remaining :	$88,144
Jesse Pulkkinen	$97,500 (1)
Salary Remaining :	$86,125
Gavin Brindley	$95,000 (2)
Salary Remaining :	$83,917
Justin Hryckowian	$95,000 (1)
Salary Remaining :	$83,917
Damian Clara	$95,000 (1)
Salary Remaining :	$83,917
Leon Muggli	$94,300 (2)
Salary Remaining :	$83,298
Ryan Ufko	$92,500 (1)
Salary Remaining :	$81,708
Luca Pinelli	$91,800 (2)
Salary Remaining :	$81,090
Andrew Gibson	$91,800 (2)
Salary Remaining :	$81,090
Oskar Olausson	$86,333 (1)
Salary Remaining :	$76,261
Sam Colangelo	$85,000 (2)
Salary Remaining :	$75,083
Carl Lindbom	$84,000 (1)
Salary Remaining :	$74,200
Justus Annunen	$83,750 (1)
Salary Remaining :	$73,979
Jet Greaves	$81,250 (1)
Salary Remaining :	$71,771
Mark Kastelic	$80,000 (2)
Salary Remaining :	$70,667
Daemon Hunt	$77,500 (2)
Salary Remaining :	$68,458
Matej Blumel	$77,500 (1)
Salary Remaining :	$68,458
Linus Karlsson	$77,500 (2)
Salary Remaining :	$68,458
Mike Benning	$77,500 (2)
Salary Remaining :	$68,458
Freddy Gaudreau	$65,000 (1)
Salary Remaining :	$57,417
Marcus Johansson	$65,000 (1)
Salary Remaining :	$57,417
Jordan Martinook	$65,000 (2)
Salary Remaining :	$57,417
Michael McCarron	$65,000 (2)
Salary Remaining :	$57,417
Anthony Beauvillier	$65,000 (2)
Salary Remaining :	$57,417
Nikita Grebenkin	$65,000 (1)
Salary Remaining :	$57,417
Benoit-Olivier Groulx	$65,000 (1)
Salary Remaining :	$57,417
Tyler Myers	$65,000 (2)
Salary Remaining :	$57,417
Zach Whitecloud	$65,000 (2)
Salary Remaining :	$57,417
Arttu Hyry	$65,000 (1)
Salary Remaining :	$57,417
Matt Grzelcyk	$65,000 (1)
Salary Remaining :	$57,417
Oskar Back	$65,000 (2)
Salary Remaining :	$57,417
Jake Middleton	$65,000 (2)
Salary Remaining :	$57,417
Total Farm Players	42
Salary Commitment
Year 2026 : $3,965,767
Year 2027 : $2,396,852
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,965,767
Year 2027 : $2,396,852
Year 2028 : $0
Year 2029 : $0

Hellpepitos

Arena Capacity - Ticket Price Attendance - %
Arena Name	Limbes field
Level 1:	7000 - $95 - 6,655 - 95.07%
Level 2:	6000 - $57 - 5,825 - 97.08%
Level 3:	3000 - $32 - 2,856 - 95.19%
Level 4:	5000 - $23 - 4,833 - 96.66%
Luxury :	2000 - $193 - 1,982 - 99.09%
Total Capacity :	23000
Income
Home Games Left	40
Average Attendance - %	22,150 - 96.30%
Average Income per Game	$2,308,357
Year to Date Revenue	$11,541,786
Expense
Pro Players Total Salaries	$126,845,857
Farm Players Total Salaries	$783,167
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,798,679
Farm Year To Date Expenses	$91,371
Pro Salary Cap To Date	$14,798,679
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$92,334,288
Pro Remaining Season Days	159
Pro Expenses Per Days	$704,699
Pro Estimated Expenses	$112,047,141
Farm Remaining Season Days	159
Farm Expenses Per Days	$4,351
Farm Estimated Expenses	$691,809
Estimated Season Expenses	$112,738,950
Estimated Season Salary Cap	$126,845,820
Estimate Under Maximum Salary Cap of $132,500,000	$5,654,180
Estimate Over Minimum Salary Cap of $97,900,000	$28,945,820
Current Bank Account	$193,905,838
Projected Bank Account	$173,501,176

Pro Players Salaries
Mitch Marner	$10,903,000 (3)
-Salary Remaining :	$9,630,983
Nazem Kadri	$10,080,000 (3)
-Salary Remaining :	$8,904,000
Matthew Tkachuk	$9,500,000 (5)
-Salary Remaining :	$8,391,667
Jakob Chychrun	$9,000,000 (4)
-Salary Remaining :	$7,950,000
Linus Ullmark	$8,520,000 (1)
-Salary Remaining :	$7,526,000
Justin Faulk	$7,800,000 (1)
-Salary Remaining :	$6,890,000
Travis Sanheim	$7,500,000 (3)
-Salary Remaining :	$6,625,000
Tage Thompson	$7,142,857 (2)
-Salary Remaining :	$6,309,524
Troy Terry	$7,000,000 (2)
-Salary Remaining :	$6,183,333
Alexander Wennberg	$6,700,000 (2)
-Salary Remaining :	$5,918,333
Mikael Granlund	$6,000,000 (2)
-Salary Remaining :	$5,300,000
Nick Schmaltz	$5,850,000 (2)
-Salary Remaining :	$5,167,500
Tyson Foerster	$5,600,000 (1)
-Salary Remaining :	$4,946,667
Artturi Lehkonen	$5,400,000 (4)
-Salary Remaining :	$4,770,000
Shea Theodore	$5,200,000 (1)
-Salary Remaining :	$4,593,333
Jonathan Marchessault	$3,600,000 (1)
-Salary Remaining :	$3,180,000
Sean Couturier	$3,100,000 (2)
-Salary Remaining :	$2,738,333
Cole Sillinger	$2,250,000 (2)
-Salary Remaining :	$1,987,500
Kaapo Kakko	$2,100,000 (1)
-Salary Remaining :	$1,855,000
Ben Chiarot	$1,000,000 (1)
-Salary Remaining :	$883,333
Scott Wedgewood	$650,000 (1)
-Salary Remaining :	$574,167
Joel Edmundson	$650,000 (1)
-Salary Remaining :	$574,167
Colton Sissons	$650,000 (1)
-Salary Remaining :	$574,167
Connor Murphy	$650,000 (1)
-Salary Remaining :	$574,167
Total Pro Players	24
Salary Commitment
Year 2026 : $126,845,857
Year 2027 : $90,425,857
Year 2028 : $52,383,000
Year 2029 : $23,900,000
Salary Average Commitment
Year 2026 : $126,845,857
Year 2027 : $90,425,857
Year 2028 : $52,383,000
Year 2029 : $23,900,000
Salary Cap with 1 Way Contract
Year 2026 : $126,845,857
Year 2027 : $90,425,857
Year 2028 : $52,383,000
Year 2029 : $23,900,000

Farm Players Salaries
Fabian Lysell	$103,417 (2)
Salary Remaining :	$91,351
Ayrton Martino	$92,500 (2)
Salary Remaining :	$81,708
Francesco Pinelli	$89,417 (2)
Salary Remaining :	$78,985
Ville Koivunen	$88,000 (1)
Salary Remaining :	$77,733
Stanislav Svozil	$88,000 (2)
Salary Remaining :	$77,733
Aleksi Heimosalmi	$88,000 (1)
Salary Remaining :	$77,733
Samuel Helenius	$86,333 (2)
Salary Remaining :	$76,261
Jordan Harris	$82,500 (2)
Salary Remaining :	$72,875
Jack Bar	$65,000 (2)
Salary Remaining :	$57,417
Total Farm Players	9
Salary Commitment
Year 2026 : $783,167
Year 2027 : $607,167
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $783,167
Year 2027 : $607,167
Year 2028 : $0
Year 2029 : $0

Hoodlums

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Godfathers arena
Level 1:	7000 - $100 - 5,395 - 77.07%
Level 2:	6000 - $60 - 5,749 - 95.81%
Level 3:	3000 - $35 - 2,832 - 94.38%
Level 4:	5000 - $25 - 4,515 - 90.31%
Luxury :	2000 - $200 - 1,561 - 78.05%
Total Capacity :	23000
Income
Home Games Left	41
Average Attendance - %	20,052 - 87.18%
Average Income per Game	$2,098,827
Year to Date Revenue	$8,395,308
Expense
Pro Players Total Salaries	$131,747,221
Farm Players Total Salaries	$2,232,967
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,214,678
Farm Year To Date Expenses	$276,088
Pro Salary Cap To Date	$15,214,678
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$86,051,907
Pro Remaining Season Days	159
Pro Expenses Per Days	$731,929
Pro Estimated Expenses	$116,376,711
Farm Remaining Season Days	159
Farm Expenses Per Days	$12,405
Farm Estimated Expenses	$1,972,395
Estimated Season Expenses	$118,349,106
Estimated Season Salary Cap	$131,591,389
Estimate Under Maximum Salary Cap of $132,500,000	$908,611
Estimate Over Minimum Salary Cap of $97,900,000	$33,691,389
Current Bank Account	$132,721,211
Projected Bank Account	$100,424,012

Pro Players Salaries
William Nylander	$13,800,000 (4)
-Salary Remaining :	$12,190,000
Roman Josi	$13,044,960 (2)
-Salary Remaining :	$11,523,048
David Pastrnak	$11,250,000 (3)
-Salary Remaining :	$9,937,500
Filip Forsberg	$10,200,000 (3)
-Salary Remaining :	$9,010,000
Zach Werenski	$9,583,333 (3)
-Salary Remaining :	$8,465,277
Andrei Vasilevskiy	$9,500,000 (2)
-Salary Remaining :	$8,391,667
Brandon Montour	$8,571,428 (3)
-Salary Remaining :	$7,571,428
Brock Nelson	$8,500,000 (3)
-Salary Remaining :	$7,508,333
Adrian Kempe	$5,500,000 (1)
-Salary Remaining :	$4,858,333
Ryan Nugent-Hopkins	$5,125,000 (1)
-Salary Remaining :	$4,527,083
Pavel Zacha	$4,750,000 (3)
-Salary Remaining :	$4,195,833
Mikey Anderson	$4,125,000 (1)
-Salary Remaining :	$3,643,750
Drew Doughty	$4,050,000 (2)
-Salary Remaining :	$3,577,500
Jamie Oleksiak	$3,510,000 (2)
-Salary Remaining :	$3,100,500
Gabriel Vilardi	$3,437,500 (1)
-Salary Remaining :	$3,036,458
Joonas Korpisalo	$3,250,000 (2)
-Salary Remaining :	$2,870,833
Adam Henrique	$2,450,000 (1)
-Salary Remaining :	$2,164,167
Cody Ceci	$2,350,000 (1)
-Salary Remaining :	$2,075,833
Oliver Ekman-Larsson	$2,150,000 (2)
-Salary Remaining :	$1,899,167
Connor Brown	$1,550,000 (2)
-Salary Remaining :	$1,369,167
Alex Killorn	$1,550,000 (2)
-Salary Remaining :	$1,369,167
Michael Amadio	$1,000,000 (2)
-Salary Remaining :	$883,333
Corey Perry	$1,000,000 (2)
-Salary Remaining :	$883,333
Parker Wotherspoon	$850,000 (2)
-Salary Remaining :	$750,833
Erik Gustafsson	$650,000 (2)
-Salary Remaining :	$574,167
Total Pro Players	25
Salary Commitment
Year 2026 : $131,747,221
Year 2027 : $108,759,721
Year 2028 : $66,654,761
Year 2029 : $13,800,000
Salary Average Commitment
Year 2026 : $131,747,221
Year 2027 : $108,759,721
Year 2028 : $66,654,761
Year 2029 : $13,800,000
Salary Cap with 1 Way Contract
Year 2026 : $131,747,221
Year 2027 : $108,759,721
Year 2028 : $66,654,761
Year 2029 : $13,800,000

Farm Players Salaries
Jack McBain	$425,000 (2)
Salary Remaining :	$375,417
David Rittich	$185,000 (2)
Salary Remaining :	$163,417
Samuel Honzek	$138,667 (1)
Salary Remaining :	$122,489
Simon Benoit	$135,000 (2)
Salary Remaining :	$119,250
Jake Christiansen	$97,500 (1)
Salary Remaining :	$86,125
Hunter Brzustewicz	$95,000 (1)
Salary Remaining :	$83,917
Christian Kyrou	$95,000 (1)
Salary Remaining :	$83,917
Amadeus Lombardi	$91,833 (1)
Salary Remaining :	$81,119
Luca Del Bel Belluz	$88,667 (1)
Salary Remaining :	$78,322
Jacob Bernard-Docker	$88,000 (2)
Salary Remaining :	$77,733
Caden Price	$87,800 (2)
Salary Remaining :	$77,557
Gleb Trikozov	$87,500 (1)
Salary Remaining :	$77,292
Jonathan Aspirot	$78,000 (2)
Salary Remaining :	$68,900
Arshdeep Bains	$77,500 (1)
Salary Remaining :	$68,458
Aku Raty	$77,500 (1)
Salary Remaining :	$68,458
Alex Turcotte	$77,500 (1)
Salary Remaining :	$68,458
Georgii Merkulov	$77,500 (1)
Salary Remaining :	$68,458
Martin Chromiak	$77,500 (1)
Salary Remaining :	$68,458
Rory Kerins	$77,500 (1)
Salary Remaining :	$68,458
Charlie Lindgren	$75,000 (2)
Salary Remaining :	$66,250
Total Farm Players	20
Salary Commitment
Year 2026 : $2,232,967
Year 2027 : $1,073,800
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,232,967
Year 2027 : $1,073,800
Year 2028 : $0
Year 2029 : $0

Icefield

Arena Capacity - Ticket Price Attendance - %
Arena Name	Alcatraz Garden
Level 1:	7000 - $97 - 6,405 - 91.50%
Level 2:	6000 - $57 - 5,837 - 97.28%
Level 3:	3000 - $32 - 2,772 - 92.40%
Level 4:	5000 - $22 - 4,803 - 96.05%
Luxury :	2000 - $197 - 1,539 - 76.95%
Total Capacity :	23000
Income
Home Games Left	41
Average Attendance - %	21,355 - 92.85%
Average Income per Game	$2,162,710
Year to Date Revenue	$8,650,840
Expense
Pro Players Total Salaries	$125,622,885
Farm Players Total Salaries	$4,571,700
Coaches Total Salaries	$500,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,540,000
Pro Year To Date Expenses	$14,656,005
Farm Year To Date Expenses	$533,358
Pro Salary Cap To Date	$14,656,005
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$88,671,110
Pro Remaining Season Days	159
Pro Expenses Per Days	$697,905
Pro Estimated Expenses	$110,966,895
Farm Remaining Season Days	159
Farm Expenses Per Days	$25,398
Farm Estimated Expenses	$4,038,282
Estimated Season Expenses	$115,005,177
Estimated Season Salary Cap	$129,162,900
Estimate Under Maximum Salary Cap of $132,500,000	$3,337,100
Estimate Over Minimum Salary Cap of $97,900,000	$31,262,900
Current Bank Account	$246,881,033
Projected Bank Account	$220,546,966

Pro Players Salaries
Nathan MacKinnon	$15,120,000 (3)
-Salary Remaining :	$13,356,000
Alex Ovechkin	$13,735,390 (1)
-Salary Remaining :	$12,132,923
Jake Guentzel	$10,800,000 (3)
-Salary Remaining :	$9,540,000
Mark Scheifele	$10,200,000 (3)
-Salary Remaining :	$9,010,000
Cole Caufield (1 Way Contract)	$7,850,000 (4)
-Salary Remaining :	$6,934,167
Esa Lindell	$6,960,000 (2)
-Salary Remaining :	$6,148,000
Brock Boeser	$6,650,000 (4)
-Salary Remaining :	$5,874,167
Hampus Lindholm	$6,500,000 (1)
-Salary Remaining :	$5,741,667
Jaccob Slavin	$6,500,000 (2)
-Salary Remaining :	$5,741,667
Logan Thompson	$5,850,000 (3)
-Salary Remaining :	$5,167,500
Mason Marchment	$5,400,000 (2)
-Salary Remaining :	$4,770,000
Shayne Gostisbehere	$5,400,000 (1)
-Salary Remaining :	$4,770,000
Alex Vlasic	$4,600,000 (3)
-Salary Remaining :	$4,063,333
Sean Monahan	$4,500,000 (2)
-Salary Remaining :	$3,975,000
Jordan Staal	$3,480,000 (2)
-Salary Remaining :	$3,074,000
Dan Vladar	$2,200,000 (1)
-Salary Remaining :	$1,943,333
Ryan Poehling	$1,900,000 (2)
-Salary Remaining :	$1,678,333
Simon Edvinsson	$1,744,167 (1)
-Salary Remaining :	$1,540,681
Dylan Samberg	$1,400,000 (1)
-Salary Remaining :	$1,236,667
Lane Hutson	$1,333,333 (2)
-Salary Remaining :	$1,177,777
Samuel Montembeault	$1,200,000 (2)
-Salary Remaining :	$1,060,000
Taylor Hall	$1,000,000 (1)
-Salary Remaining :	$883,333
Jordan Eberle	$650,000 (1)
-Salary Remaining :	$574,167
Mattias Samuelsson	$650,000 (1)
-Salary Remaining :	$574,167
Total Pro Players	24
Salary Commitment
Year 2026 : $125,622,885
Year 2027 : $92,343,333
Year 2028 : $61,070,000
Year 2029 : $14,500,000
Salary Average Commitment
Year 2026 : $125,622,885
Year 2027 : $92,343,333
Year 2028 : $61,070,000
Year 2029 : $14,500,000
Salary Cap with 1 Way Contract
Year 2026 : $125,622,885
Year 2027 : $92,343,333
Year 2028 : $61,070,000
Year 2029 : $14,500,000

Farm Players Salaries
Gabriel Landeskog	$700,000 (2)
Salary Remaining :	$618,333
Nils Hoglander	$300,000 (2)
Salary Remaining :	$265,000
Connor Ingram	$195,000 (2)
Salary Remaining :	$172,250
Isaac Howard	$162,000 (2)
Salary Remaining :	$143,100
Bobby Brink	$150,000 (2)
Salary Remaining :	$132,500
Michael Eyssimont	$145,000 (2)
Salary Remaining :	$128,083
Isak Rosen	$141,917 (2)
Salary Remaining :	$125,360
Jayden Struble	$141,250 (2)
Salary Remaining :	$124,771
Sacha Boisvert	$139,000 (2)
Salary Remaining :	$122,783
Joakim Kemell	$138,667 (2)
Salary Remaining :	$122,489
Emil Heineman	$110,000 (2)
Salary Remaining :	$97,167
Connor Dewar	$110,000 (2)
Salary Remaining :	$97,167
William Stromgren	$92,500 (2)
Salary Remaining :	$81,708
Simon Robertsson	$92,500 (1)
Salary Remaining :	$81,708
Shai Buium	$92,500 (1)
Salary Remaining :	$81,708
Eduard Sale	$91,833 (1)
Salary Remaining :	$81,119
Hunter Haight	$91,833 (1)
Salary Remaining :	$81,119
Paul Ludwinski	$91,833 (1)
Salary Remaining :	$81,119
Aatu Raty	$90,250 (1)
Salary Remaining :	$79,721
Ethan Del Mastro	$90,250 (2)
Salary Remaining :	$79,721
Logan Mailloux	$89,417 (2)
Salary Remaining :	$78,985
Cayden Primeau	$89,000 (1)
Salary Remaining :	$78,617
Cale Fleury	$89,000 (2)
Salary Remaining :	$78,617
Colton Dach	$88,000 (2)
Salary Remaining :	$77,733
Zack Ostapchuk	$88,000 (2)
Salary Remaining :	$77,733
Riley Kidney	$87,500 (2)
Salary Remaining :	$77,292
David Spacek	$87,500 (2)
Salary Remaining :	$77,292
Danny Zhilkin	$85,667 (2)
Salary Remaining :	$75,672
Joshua Roy	$85,417 (2)
Salary Remaining :	$75,451
Koehn Ziemmer	$81,700 (2)
Salary Remaining :	$72,168
Fraser Minten	$81,667 (1)
Salary Remaining :	$72,139
Ryan Johnson	$77,500 (2)
Salary Remaining :	$68,458
Jan Mysak	$77,500 (2)
Salary Remaining :	$68,458
Mads Sogaard	$77,500 (2)
Salary Remaining :	$68,458
Xavier Bourgault	$77,500 (2)
Salary Remaining :	$68,458
Olivier Rodrigue	$77,500 (2)
Salary Remaining :	$68,458
Cam Lund	$65,000 (1)
Salary Remaining :	$57,417
Total Farm Players	37
Salary Commitment
Year 2026 : $4,571,701
Year 2027 : $3,785,285
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $4,571,701
Year 2027 : $3,785,285
Year 2028 : $0
Year 2029 : $0

Jokers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Tavershack Arena
Level 1:	7000 - $125 - 4,261 - 60.87%
Level 2:	6000 - $80 - 3,683 - 61.39%
Level 3:	3000 - $55 - 1,557 - 51.89%
Level 4:	5000 - $35 - 2,993 - 59.86%
Luxury :	2000 - $225 - 1,342 - 67.08%
Total Capacity :	23000
Income
Home Games Left	39
Average Attendance - %	13,836 - 60.15%
Average Income per Game	$1,966,017
Year to Date Revenue	$11,796,099
Expense
Pro Players Total Salaries	$121,976,166
Farm Players Total Salaries	$2,126,766
Coaches Total Salaries	$1,100,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$14,230,545
Farm Year To Date Expenses	$248,115
Pro Salary Cap To Date	$14,230,545
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$76,674,644
Pro Remaining Season Days	159
Pro Expenses Per Days	$677,645
Pro Estimated Expenses	$107,745,555
Farm Remaining Season Days	159
Farm Expenses Per Days	$11,815
Farm Estimated Expenses	$1,878,585
Estimated Season Expenses	$109,624,140
Estimated Season Salary Cap	$121,976,100
Estimate Under Maximum Salary Cap of $132,500,000	$10,523,900
Estimate Over Minimum Salary Cap of $97,900,000	$24,076,100
Current Bank Account	$144,942,117
Projected Bank Account	$111,992,621

Pro Players Salaries
Alex Pietrangelo	$12,672,000 (1)
-Salary Remaining :	$11,193,600
Jacob Trouba	$9,600,000 (3)
-Salary Remaining :	$8,480,000
Brad Marchand	$8,820,000 (2)
-Salary Remaining :	$7,791,000
Owen Power	$8,350,000 (3)
-Salary Remaining :	$7,375,833
Jesper Bratt	$7,875,000 (5)
-Salary Remaining :	$6,956,250
Nico Hischier	$7,250,000 (2)
-Salary Remaining :	$6,404,167
Gustav Forsling	$6,900,000 (4)
-Salary Remaining :	$6,095,000
Andrew Copp	$6,750,000 (3)
-Salary Remaining :	$5,962,500
Bowen Byram	$6,250,000 (5)
-Salary Remaining :	$5,520,833
Dylan DeMelo	$5,880,000 (3)
-Salary Remaining :	$5,194,000
Carter Verhaeghe	$5,000,000 (2)
-Salary Remaining :	$4,416,667
Dylan Strome	$5,000,000 (2)
-Salary Remaining :	$4,416,667
Claude Giroux	$4,700,000 (1)
-Salary Remaining :	$4,151,667
Sam Bennett	$4,425,000 (2)
-Salary Remaining :	$3,908,750
Ilya Sorokin	$4,000,000 (1)
-Salary Remaining :	$3,533,333
Eetu Luostarinen	$3,000,000 (1)
-Salary Remaining :	$2,650,000
Jonathan Drouin	$3,000,000 (2)
-Salary Remaining :	$2,650,000
Anton Forsberg	$2,759,999 (1)
-Salary Remaining :	$2,437,999
Martin Fehervary	$2,675,000 (1)
-Salary Remaining :	$2,362,917
Marcus Pettersson	$2,500,000 (1)
-Salary Remaining :	$2,208,333
Connor Clifton	$1,500,000 (1)
-Salary Remaining :	$1,325,000
J.J. Peterka	$894,167 (1)
-Salary Remaining :	$789,848
Nicholas Robertson (1 Way Contract)	$875,000 (1)
-1 Way Contract Salary Cap :	$875,000
-Salary Remaining :	$772,917
Kyle Palmieri	$650,000 (1)
-Salary Remaining :	$574,167
Parker Kelly	$650,000 (1)
-Salary Remaining :	$574,167
Total Pro Players	25
Salary Commitment
Year 2026 : $121,976,166
Year 2027 : $85,100,000
Year 2028 : $51,605,000
Year 2029 : $21,025,000
Salary Average Commitment
Year 2026 : $121,976,166
Year 2027 : $85,100,000
Year 2028 : $51,605,000
Year 2029 : $21,025,000
Salary Cap with 1 Way Contract
Year 2026 : $121,976,166
Year 2027 : $85,100,000
Year 2028 : $51,605,000
Year 2029 : $21,025,000

Farm Players Salaries
Kevin Korchinski	$191,833 (2)
Salary Remaining :	$169,453
Dmitry Kulikov	$172,800 (1)
Salary Remaining :	$152,640
Brandt Clarke	$171,333 (2)
Salary Remaining :	$151,345
Juuso Parssinen	$125,000 (1)
Salary Remaining :	$110,417
Jakub Dobes	$96,500 (2)
Salary Remaining :	$85,242
Adam Engstrom	$95,000 (1)
Salary Remaining :	$83,917
Matthew Poitras	$95,000 (2)
Salary Remaining :	$83,917
Luke Tuch	$92,500 (1)
Salary Remaining :	$81,708
Sean Behrens	$92,500 (2)
Salary Remaining :	$81,708
Nikita Chibrikov	$92,500 (2)
Salary Remaining :	$81,708
Florian Xhekaj	$92,000 (1)
Salary Remaining :	$81,267
Gavin Hayes	$91,833 (1)
Salary Remaining :	$81,119
Quinton Burns	$91,800 (2)
Salary Remaining :	$81,090
Elias Salomonsson	$89,500 (1)
Salary Remaining :	$79,058
Filip Mesar	$88,667 (1)
Salary Remaining :	$78,322
Jared Davidson	$88,000 (1)
Salary Remaining :	$77,733
Noel Gunler	$87,500 (1)
Salary Remaining :	$77,292
Trent Miner	$77,500 (1)
Salary Remaining :	$68,458
Drew O'Connor	$65,000 (1)
Salary Remaining :	$57,417
Erik Haula	$65,000 (1)
Salary Remaining :	$57,417
Cody Glass	$65,000 (1)
Salary Remaining :	$57,417
Total Farm Players	21
Salary Commitment
Year 2026 : $2,126,766
Year 2027 : $831,466
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,126,766
Year 2027 : $831,466
Year 2028 : $0
Year 2029 : $0

Lycans

Arena Capacity - Ticket Price Attendance - %
Arena Name	Junky Arena
Level 1:	7000 - $89 - 6,547 - 93.52%
Level 2:	6000 - $53 - 5,538 - 92.29%
Level 3:	3000 - $28 - 2,885 - 96.17%
Level 4:	5000 - $21 - 4,801 - 96.02%
Luxury :	2000 - $174 - 1,911 - 95.53%
Total Capacity :	23000
Income
Home Games Left	39
Average Attendance - %	21,681 - 94.26%
Average Income per Game	$2,071,386
Year to Date Revenue	$12,428,316
Expense
Pro Players Total Salaries	$131,073,417
Farm Players Total Salaries	$5,397,212
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,291,906
Farm Year To Date Expenses	$629,685
Pro Salary Cap To Date	$15,291,906
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$80,784,054
Pro Remaining Season Days	159
Pro Expenses Per Days	$728,186
Pro Estimated Expenses	$115,781,574
Farm Remaining Season Days	159
Farm Expenses Per Days	$29,985
Farm Estimated Expenses	$4,767,615
Estimated Season Expenses	$120,549,189
Estimated Season Salary Cap	$131,073,480
Estimate Under Maximum Salary Cap of $132,500,000	$1,426,520
Estimate Over Minimum Salary Cap of $97,900,000	$33,173,480
Current Bank Account	$126,266,606
Projected Bank Account	$86,501,471

Pro Players Salaries
Steven Stamkos	$12,240,000 (2)
-Salary Remaining :	$10,812,000
William Eklund	$10,700,000 (1)
-Salary Remaining :	$9,451,667
Tyler Seguin	$9,850,000 (2)
-Salary Remaining :	$8,700,833
Mathew Barzal	$9,150,000 (5)
-Salary Remaining :	$8,082,500
Cale Makar	$9,000,000 (3)
-Salary Remaining :	$7,950,000
Jonas Brodin	$7,200,000 (2)
-Salary Remaining :	$6,360,000
Aaron Ekblad	$6,100,000 (2)
-Salary Remaining :	$5,388,333
Adam Larsson	$6,100,000 (2)
-Salary Remaining :	$5,388,333
Conor Garland	$5,940,000 (3)
-Salary Remaining :	$5,247,000
Teuvo Teravainen	$5,800,000 (1)
-Salary Remaining :	$5,123,333
Elias Lindholm	$5,200,000 (1)
-Salary Remaining :	$4,593,333
Pius Suter	$4,950,000 (3)
-Salary Remaining :	$4,372,500
Darcy Kuemper	$4,900,000 (2)
-Salary Remaining :	$4,328,333
Philip Broberg	$4,580,917 (4)
-Salary Remaining :	$4,046,477
Macklin Celebrini	$4,475,000 (1)
-Salary Remaining :	$3,952,917
Connor Bedard	$4,450,000 (4)
-Salary Remaining :	$3,930,833
Filip Chytil	$4,437,500 (2)
-Salary Remaining :	$3,919,792
Jack Quinn	$3,375,000 (3)
-Salary Remaining :	$2,981,250
Cam Talbot	$3,000,000 (1)
-Salary Remaining :	$2,650,000
Noah Cates	$2,625,000 (2)
-Salary Remaining :	$2,318,750
Wyatt Kaiser	$1,700,000 (2)
-Salary Remaining :	$1,501,667
Jason Zucker	$1,400,000 (2)
-Salary Remaining :	$1,236,667
Ian Cole	$1,100,000 (2)
-Salary Remaining :	$971,667
Vladimir Tarasenko	$1,100,000 (1)
-Salary Remaining :	$971,667
Alex Nedeljkovic	$950,000 (1)
-Salary Remaining :	$839,167
Ilya Lyubushkin	$750,000 (1)
-Salary Remaining :	$662,500
Total Pro Players	26
Salary Commitment
Year 2026 : $131,073,417
Year 2027 : $99,098,417
Year 2028 : $41,445,917
Year 2029 : $18,180,917
Salary Average Commitment
Year 2026 : $131,073,417
Year 2027 : $99,098,417
Year 2028 : $41,445,917
Year 2029 : $18,180,917
Salary Cap with 1 Way Contract
Year 2026 : $131,073,417
Year 2027 : $99,098,417
Year 2028 : $41,445,917
Year 2029 : $18,180,917

Farm Players Salaries
Artyom Levshunov	$422,500 (1)
Salary Remaining :	$373,208
Will Smith	$415,000 (1)
Salary Remaining :	$366,583
Anton Frondell	$414,000 (2)
Salary Remaining :	$365,700
Beckett Sennecke	$404,000 (2)
Salary Remaining :	$356,867
Juuso Valimaki	$200,000 (2)
Salary Remaining :	$176,667
Zayne Parekh	$194,000 (2)
Salary Remaining :	$171,367
Nate Danielson	$191,833 (1)
Salary Remaining :	$169,453
Kent Johnson	$180,000 (1)
Salary Remaining :	$159,000
Tom Willander	$177,000 (2)
Salary Remaining :	$156,350
Zach Benson	$160,000 (2)
Salary Remaining :	$141,333
Alex Bump	$145,000 (2)
Salary Remaining :	$128,083
Ty Dellandrea	$130,000 (1)
Salary Remaining :	$114,833
Collin Graf	$128,333 (2)
Salary Remaining :	$113,361
Aleksandr Kisakov	$101,750 (1)
Salary Remaining :	$89,879
Melvin Fernström	$97,500 (2)
Salary Remaining :	$86,125
Charles-Alexis Legault	$95,000 (2)
Salary Remaining :	$83,917
Logan Morrison	$95,000 (2)
Salary Remaining :	$83,917
Ryan Chesley	$95,000 (2)
Salary Remaining :	$83,917
Nikolai Kovalenko	$92,500 (1)
Salary Remaining :	$81,708
Jani Nyman	$91,833 (1)
Salary Remaining :	$81,119
Michael Buchinger	$91,833 (1)
Salary Remaining :	$81,119
Riley Heidt	$91,800 (2)
Salary Remaining :	$81,090
Andrew Cristall	$91,800 (2)
Salary Remaining :	$81,090
Lukas Dragicevic	$91,800 (2)
Salary Remaining :	$81,090
Etienne Morin	$91,800 (2)
Salary Remaining :	$81,090
David Edstrom	$91,800 (2)
Salary Remaining :	$81,090
Theo Lindstein	$91,800 (2)
Salary Remaining :	$81,090
Thomas Bordeleau	$87,413 (1)
Salary Remaining :	$77,214
Joey Willis	$86,000 (2)
Salary Remaining :	$75,967
Kirill Kudryavtsev	$82,500 (2)
Salary Remaining :	$72,875
Michael DiPietro	$81,250 (2)
Salary Remaining :	$71,771
Jack Thompson	$80,000 (2)
Salary Remaining :	$70,667
Jorian Donovan	$79,667 (2)
Salary Remaining :	$70,372
Ryan Fanti	$77,500 (2)
Salary Remaining :	$68,458
Ben McCartney	$77,500 (2)
Salary Remaining :	$68,458
Magnus Chrona	$77,500 (2)
Salary Remaining :	$68,458
Quinn Hutson	$65,000 (1)
Salary Remaining :	$57,417
Ty Gallagher	$65,000 (1)
Salary Remaining :	$57,417
Aaron Ness	$65,000 (1)
Salary Remaining :	$57,417
Total Farm Players	39
Salary Commitment
Year 2026 : $5,397,211
Year 2027 : $3,397,550
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $5,397,211
Year 2027 : $3,397,550
Year 2028 : $0
Year 2029 : $0

Moose

Arena Capacity - Ticket Price Attendance - %
Arena Name	Molson Centre
Level 1:	7000 - $100 - 5,809 - 82.98%
Level 2:	6000 - $72 - 4,001 - 66.69%
Level 3:	3000 - $41 - 2,111 - 70.35%
Level 4:	5000 - $28 - 3,398 - 67.96%
Luxury :	2000 - $199 - 1,664 - 83.22%
Total Capacity :	23000
Income
Home Games Left	40
Average Attendance - %	16,983 - 73.84%
Average Income per Game	$2,059,002
Year to Date Revenue	$10,295,011
Expense
Pro Players Total Salaries	$130,410,714
Farm Players Total Salaries	$2,010,778
Coaches Total Salaries	$450,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,214,584
Farm Year To Date Expenses	$234,591
Pro Salary Cap To Date	$15,214,584
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$82,360,088
Pro Remaining Season Days	159
Pro Expenses Per Days	$724,504
Pro Estimated Expenses	$115,196,136
Farm Remaining Season Days	159
Farm Expenses Per Days	$11,171
Farm Estimated Expenses	$1,776,189
Estimated Season Expenses	$116,972,325
Estimated Season Salary Cap	$130,410,720
Estimate Under Maximum Salary Cap of $132,500,000	$2,089,280
Estimate Over Minimum Salary Cap of $97,900,000	$32,510,720
Current Bank Account	$36,495,775
Projected Bank Account	$1,883,538

Pro Players Salaries
Sidney Crosby	$10,440,000 (1)
-Salary Remaining :	$9,222,000
Dylan Larkin	$10,440,000 (4)
-Salary Remaining :	$9,222,000
Bo Horvat	$10,200,000 (2)
-Salary Remaining :	$9,010,000
Moritz Seider	$8,550,000 (5)
-Salary Remaining :	$7,552,500
Mikhail Sergachev	$8,500,000 (4)
-Salary Remaining :	$7,508,333
Brady Tkachuk	$8,205,714 (3)
-Salary Remaining :	$7,248,381
Jordan Kyrou	$8,125,000 (4)
-Salary Remaining :	$7,177,083
Matthew Knies	$7,750,000 (5)
-Salary Remaining :	$6,845,833
Morgan Rielly	$7,500,000 (4)
-Salary Remaining :	$6,625,000
MacKenzie Weegar	$7,500,000 (4)
-Salary Remaining :	$6,625,000
Mackenzie Blackwood	$6,300,000 (2)
-Salary Remaining :	$5,565,000
Jared McCann	$6,000,000 (3)
-Salary Remaining :	$5,300,000
Adin Hill	$4,900,000 (2)
-Salary Remaining :	$4,328,333
Alex Tuch	$4,750,000 (2)
-Salary Remaining :	$4,195,833
Rasmus Sandin	$4,600,000 (4)
-Salary Remaining :	$4,063,333
Cole Perfetti	$3,250,000 (3)
-Salary Remaining :	$2,870,833
Mikael Backlund	$3,000,000 (2)
-Salary Remaining :	$2,650,000
Neal Pionk	$2,600,000 (2)
-Salary Remaining :	$2,296,667
Adam Lowry	$2,200,000 (2)
-Salary Remaining :	$1,943,333
Jared Spurgeon	$2,000,000 (2)
-Salary Remaining :	$1,766,667
Jake Evans	$1,650,000 (2)
-Salary Remaining :	$1,457,500
Rasmus Ristolainen	$650,000 (2)
-Salary Remaining :	$574,167
Brendan Gallagher	$650,000 (1)
-Salary Remaining :	$574,167
Frederik Andersen	$650,000 (2)
-Salary Remaining :	$574,167
Total Pro Players	24
Salary Commitment
Year 2026 : $130,410,714
Year 2027 : $119,320,714
Year 2028 : $80,420,714
Year 2029 : $62,965,000
Salary Average Commitment
Year 2026 : $123,804,881
Year 2027 : $112,714,881
Year 2028 : $73,814,881
Year 2029 : $56,359,167
Salary Cap with 1 Way Contract
Year 2026 : $130,410,714
Year 2027 : $119,320,714
Year 2028 : $80,420,714
Year 2029 : $62,965,000

Farm Players Salaries
Henri Jokiharju	$300,000 (2)
Salary Remaining :	$265,000
Alexey Toropchenko	$170,000 (1)
Salary Remaining :	$150,167
Conor Geekie	$165,333 (1)
Salary Remaining :	$146,044
Axel Sandin-Pellikka	$141,833 (2)
Salary Remaining :	$125,286
Ty Emberson	$130,000 (2)
Salary Remaining :	$114,833
Tyler Thorpe	$93,667 (2)
Salary Remaining :	$82,739
Elmer Soderblom	$92,500 (1)
Salary Remaining :	$81,708
Tuomas Uronen	$85,250 (2)
Salary Remaining :	$75,304
Braeden Bowman	$83,750 (2)
Salary Remaining :	$73,979
Fabian Wagner	$83,056 (1)
Salary Remaining :	$73,366
Hunter St. Martin	$82,889 (2)
Salary Remaining :	$73,219
William Trudeau	$77,500 (2)
Salary Remaining :	$68,458
Jeffrey Viel	$77,500 (2)
Salary Remaining :	$68,458
Danil Gushchin	$77,500 (2)
Salary Remaining :	$68,458
Pavol Regenda	$77,500 (2)
Salary Remaining :	$68,458
Lukas Cormier	$77,500 (2)
Salary Remaining :	$68,458
Trent Frederic	$65,000 (1)
Salary Remaining :	$57,417
Lassi Thomson	$65,000 (2)
Salary Remaining :	$57,417
Ilya Mikheyev	$65,000 (1)
Salary Remaining :	$57,417
Total Farm Players	19
Salary Commitment
Year 2026 : $2,010,778
Year 2027 : $1,369,889
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $2,010,778
Year 2027 : $1,369,889
Year 2028 : $0
Year 2029 : $0

Patriots

Arena Capacity - Ticket Price Attendance - %
Arena Name	la Marmite
Level 1:	7000 - $120 - 4,655 - 66.50%
Level 2:	6000 - $70 - 4,105 - 68.42%
Level 3:	3000 - $45 - 1,834 - 61.13%
Level 4:	5000 - $35 - 2,882 - 57.64%
Luxury :	2000 - $190 - 1,844 - 92.21%
Total Capacity :	23000
Income
Home Games Left	40
Average Attendance - %	15,320 - 66.61%
Average Income per Game	$2,055,820
Year to Date Revenue	$10,279,100
Expense
Pro Players Total Salaries	$107,689,333
Farm Players Total Salaries	$3,715,850
Coaches Total Salaries	$900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,563,754
Farm Year To Date Expenses	$433,524
Pro Salary Cap To Date	$12,563,754
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$82,232,800
Pro Remaining Season Days	159
Pro Expenses Per Days	$598,274
Pro Estimated Expenses	$95,125,566
Farm Remaining Season Days	159
Farm Expenses Per Days	$20,644
Farm Estimated Expenses	$3,282,396
Estimated Season Expenses	$98,407,962
Estimated Season Salary Cap	$107,689,320
Estimate Under Maximum Salary Cap of $132,500,000	$24,810,680
Estimate Over Minimum Salary Cap of $97,900,000	$9,789,320
Current Bank Account	$156,828,527
Projected Bank Account	$140,653,365

Pro Players Salaries
Mark Stone	$9,500,000 (2)
-Salary Remaining :	$8,391,667
Patrick Kane	$8,400,000 (3)
-Salary Remaining :	$7,420,000
Josh Norris	$7,950,000 (4)
-Salary Remaining :	$7,022,500
Matt Roy	$6,900,000 (2)
-Salary Remaining :	$6,095,000
Tyler Bertuzzi	$6,600,000 (1)
-Salary Remaining :	$5,830,000
Ryan Pulock	$6,150,000 (2)
-Salary Remaining :	$5,432,500
Artem Zub	$5,520,000 (3)
-Salary Remaining :	$4,876,000
Samuel Girard	$5,000,000 (2)
-Salary Remaining :	$4,416,667
Marco Rossi	$5,000,000 (4)
-Salary Remaining :	$4,416,667
Drake Batherson	$4,975,000 (1)
-Salary Remaining :	$4,394,583
John Marino	$4,400,000 (2)
-Salary Remaining :	$3,886,667
Anthony Duclair	$4,200,000 (2)
-Salary Remaining :	$3,710,000
Dmitri Voronkov	$4,175,000 (4)
-Salary Remaining :	$3,687,917
Damon Severson	$4,166,666 (1)
-Salary Remaining :	$3,680,555
Miles Wood	$3,840,000 (1)
-Salary Remaining :	$3,392,000
Joseph Woll	$3,666,667 (3)
-Salary Remaining :	$3,238,889
Scott Laughton	$3,600,000 (2)
-Salary Remaining :	$3,180,000
Anthony Stolarz	$3,000,000 (2)
-Salary Remaining :	$2,650,000
Dmitry Orlov	$3,000,000 (2)
-Salary Remaining :	$2,650,000
Casey Mittelstadt	$2,500,000 (1)
-Salary Remaining :	$2,208,333
Morgan Geekie	$2,000,000 (2)
-Salary Remaining :	$1,766,667
Bobby McMann	$1,620,000 (2)
-Salary Remaining :	$1,431,000
Brandon Bussi	$775,000 (2)
-Salary Remaining :	$684,583
Alexander Kerfoot	$751,000 (1)
-Salary Remaining :	$663,383
Total Pro Players	24
Salary Commitment
Year 2026 : $107,689,333
Year 2027 : $84,856,667
Year 2028 : $34,711,667
Year 2029 : $17,125,000
Salary Average Commitment
Year 2026 : $101,989,333
Year 2027 : $79,156,667
Year 2028 : $34,711,667
Year 2029 : $17,125,000
Salary Cap with 1 Way Contract
Year 2026 : $107,689,333
Year 2027 : $84,856,667
Year 2028 : $34,711,667
Year 2029 : $17,125,000

Farm Players Salaries
Connor Zary	$377,500 (3)
Salary Remaining :	$333,458
Mason Lohrei	$320,000 (3)
Salary Remaining :	$282,667
Timothy Liljegren	$300,000 (2)
Salary Remaining :	$265,000
Jordan Spence	$150,000 (2)
Salary Remaining :	$132,500
Ben Kindel	$147,500 (2)
Salary Remaining :	$130,292
Samuel Ersson	$145,000 (1)
Salary Remaining :	$128,083
Peyton Krebs	$145,000 (2)
Salary Remaining :	$128,083
Gage Goncalves	$120,000 (2)
Salary Remaining :	$106,000
Quentin Musty	$97,000 (2)
Salary Remaining :	$85,683
Brogan Rafferty	$93,000 (1)
Salary Remaining :	$82,150
Tristan Broz	$92,500 (1)
Salary Remaining :	$81,708
Drew Helleson	$92,500 (1)
Salary Remaining :	$81,708
Tristan Luneau	$91,833 (1)
Salary Remaining :	$81,119
Otto Salin	$88,300 (2)
Salary Remaining :	$77,998
Artem Grushnikov	$88,000 (2)
Salary Remaining :	$77,733
Vincent Iorio	$86,333 (1)
Salary Remaining :	$76,261
Zach L'Heureux	$86,333 (2)
Salary Remaining :	$76,261
Justin Robidas	$85,167 (1)
Salary Remaining :	$75,231
Hendrix Lapierre	$85,000 (2)
Salary Remaining :	$75,083
Ryan Winterton	$82,833 (2)
Salary Remaining :	$73,169
Walker Duehr	$82,500 (1)
Salary Remaining :	$72,875
Tomas Hamara	$80,800 (2)
Salary Remaining :	$71,373
Joey Anderson	$80,000 (1)
Salary Remaining :	$70,667
Adam Ginning	$78,750 (1)
Salary Remaining :	$69,563
Nick Abruzzese	$77,500 (1)
Salary Remaining :	$68,458
Domenick Fensore	$77,500 (2)
Salary Remaining :	$68,458
Filip Hallander	$77,500 (2)
Salary Remaining :	$68,458
John Farinacci	$77,500 (2)
Salary Remaining :	$68,458
Kailer Yamamoto	$77,500 (2)
Salary Remaining :	$68,458
William Villeneuve	$77,500 (2)
Salary Remaining :	$68,458
Colton White	$77,500 (1)
Salary Remaining :	$68,458
Liam Foudy	$77,500 (1)
Salary Remaining :	$68,458
Total Farm Players	32
Salary Commitment
Year 2026 : $3,715,849
Year 2027 : $2,555,766
Year 2028 : $697,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,715,849
Year 2027 : $2,555,766
Year 2028 : $697,500
Year 2029 : $0

Piranhas

Arena Capacity - Ticket Price Attendance - %
Arena Name	The Swamp
Level 1:	7000 - $100 - 5,461 - 78.01%
Level 2:	6000 - $60 - 5,905 - 98.42%
Level 3:	3000 - $35 - 2,896 - 96.55%
Level 4:	5000 - $25 - 4,749 - 94.99%
Luxury :	2000 - $200 - 1,532 - 76.58%
Total Capacity :	23000
Income
Home Games Left	40
Average Attendance - %	20,544 - 89.32%
Average Income per Game	$2,125,981
Year to Date Revenue	$10,629,906
Expense
Pro Players Total Salaries	$118,087,030
Farm Players Total Salaries	$4,383,712
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,954,167
Pro Year To Date Expenses	$14,551,827
Farm Year To Date Expenses	$511,434
Pro Salary Cap To Date	$14,551,827
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$85,039,248
Pro Remaining Season Days	159
Pro Expenses Per Days	$656,039
Pro Estimated Expenses	$104,310,201
Farm Remaining Season Days	159
Farm Expenses Per Days	$24,354
Farm Estimated Expenses	$3,872,286
Estimated Season Expenses	$108,182,487
Estimated Season Salary Cap	$123,816,195
Estimate Under Maximum Salary Cap of $132,500,000	$8,683,805
Estimate Over Minimum Salary Cap of $97,900,000	$25,916,195
Current Bank Account	$111,828,508
Projected Bank Account	$88,685,269

Pro Players Salaries
Auston Matthews	$13,250,000 (4)
-Salary Remaining :	$11,704,167
Connor McDavid	$12,500,000 (5)
-Salary Remaining :	$11,041,667
Erik Karlsson	$11,255,000 (2)
-Salary Remaining :	$9,941,917
Sebastian Aho	$9,750,000 (4)
-Salary Remaining :	$8,612,500
Victor Hedman	$9,450,000 (2)
-Salary Remaining :	$8,347,500
Travis Konecny	$8,750,000 (4)
-Salary Remaining :	$7,729,167
Brock Faber	$8,500,000 (5)
-Salary Remaining :	$7,508,333
Sergei Bobrovsky	$8,000,000 (1)
-Salary Remaining :	$7,066,667
Jason Robertson (Out of Payroll)	$7,750,000 (3)
-Salary Remaining :	$6,845,833
Mattias Ekholm	$7,500,000 (1)
-Salary Remaining :	$6,625,000
Alex DeBrincat	$6,400,000 (1)
-Salary Remaining :	$5,653,333
Anthony Cirelli	$6,250,000 (3)
-Salary Remaining :	$5,520,833
Shane Pinto	$3,750,000 (2)
-Salary Remaining :	$3,312,500
Lucas Raymond	$3,425,000 (1)
-Salary Remaining :	$3,025,417
Dante Fabbro	$1,970,000 (2)
-Salary Remaining :	$1,740,167
Darren Raddysh	$1,170,000 (2)
-Salary Remaining :	$1,033,500
Jonathan Huberdeau	$900,030 (2)
-Salary Remaining :	$795,027
Joel Hofer	$700,000 (1)
-Salary Remaining :	$618,333
Anthony Mantha	$660,000 (1)
-Salary Remaining :	$583,000
Christian Dvorak	$655,000 (1)
-Salary Remaining :	$578,583
Jack Roslovic	$652,000 (2)
-Salary Remaining :	$575,933
Jake McCabe	$650,000 (1)
-Salary Remaining :	$574,167
Ryan Hartman	$650,000 (1)
-Salary Remaining :	$574,167
Ryan McDonagh	$650,000 (1)
-Salary Remaining :	$574,167
Joel Armia	$650,000 (1)
-Salary Remaining :	$574,167
Total Pro Players	25
Salary Commitment
Year 2026 : $125,837,030
Year 2027 : $95,897,030
Year 2028 : $66,750,000
Year 2029 : $52,750,000
Salary Average Commitment
Year 2026 : $125,837,030
Year 2027 : $95,897,030
Year 2028 : $66,750,000
Year 2029 : $52,750,000
Salary Cap with 1 Way Contract
Year 2026 : $125,837,030
Year 2027 : $95,897,030
Year 2028 : $66,750,000
Year 2029 : $52,750,000

Farm Players Salaries
Max Shabanov	$447,500 (2)
Salary Remaining :	$395,292
Matias Maccelli	$342,500 (1)
Salary Remaining :	$302,542
Ryker Evans	$205,000 (1)
Salary Remaining :	$181,083
Ryan Greene	$145,000 (1)
Salary Remaining :	$128,083
Rutger McGroarty	$145,000 (1)
Salary Remaining :	$128,083
Michael Kesselring	$140,000 (1)
Salary Remaining :	$123,667
Jonathan Lekkerimäki	$139,333 (1)
Salary Remaining :	$123,078
Lenni Hameenaho	$126,000 (2)
Salary Remaining :	$111,300
Stephen Halliday	$120,000 (2)
Salary Remaining :	$106,000
Calum Ritchie	$116,000 (2)
Salary Remaining :	$102,467
Brad Lambert	$113,667 (1)
Salary Remaining :	$100,405
Dominic James	$97,500 (2)
Salary Remaining :	$86,125
Luca Marrelli	$92,600 (2)
Salary Remaining :	$81,797
Carter Mazur	$92,500 (2)
Salary Remaining :	$81,708
Cam Allen	$91,833 (2)
Salary Remaining :	$81,119
Ondrej Becher	$90,000 (1)
Salary Remaining :	$79,500
Calle Odelius	$89,500 (1)
Salary Remaining :	$79,058
Josh Manson	$88,889 (2)
Salary Remaining :	$78,518
Easton Cowan	$87,400 (2)
Salary Remaining :	$77,203
Olen Zellweger	$86,333 (1)
Salary Remaining :	$76,261
Dans Locmelis	$86,000 (1)
Salary Remaining :	$75,967
Sandis Vilmanis	$85,500 (2)
Salary Remaining :	$75,525
Tanner Howe	$84,600 (2)
Salary Remaining :	$74,730
Thomas Milic	$84,167 (1)
Salary Remaining :	$74,347
Tyson Hinds	$82,944 (1)
Salary Remaining :	$73,268
Jonatan Berggren	$82,500 (1)
Salary Remaining :	$72,875
Emmitt Finnie	$82,167 (2)
Salary Remaining :	$72,581
Emil Lilleberg	$80,000 (1)
Salary Remaining :	$70,667
Andrei Kuzmenko	$77,778 (2)
Salary Remaining :	$68,704
Jesperi Kotkaniemi	$65,600 (2)
Salary Remaining :	$57,947
Patrik Laine	$65,600 (2)
Salary Remaining :	$57,947
Nick Jensen	$65,300 (1)
Salary Remaining :	$57,682
Alexander Holtz	$65,000 (1)
Salary Remaining :	$57,417
Michael Rasmussen	$65,000 (1)
Salary Remaining :	$57,417
Alex Lyon	$65,000 (1)
Salary Remaining :	$57,417
Nick Paul	$65,000 (2)
Salary Remaining :	$57,417
Jason Dickinson	$65,000 (2)
Salary Remaining :	$57,417
Michael Bunting	$65,000 (1)
Salary Remaining :	$57,417
Thomas Novak	$65,000 (1)
Salary Remaining :	$57,417
Tristan Jarry	$65,000 (1)
Salary Remaining :	$57,417
Ross Colton	$65,000 (1)
Salary Remaining :	$57,417
Total Farm Players	41
Salary Commitment
Year 2026 : $4,383,711
Year 2027 : $1,951,467
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $4,383,711
Year 2027 : $1,951,467
Year 2028 : $0
Year 2029 : $0

Truites

Arena Capacity - Ticket Price Attendance - %
Arena Name	Monosodium Glutamate
Level 1:	7000 - $94 - 6,521 - 93.16%
Level 2:	6000 - $56 - 5,448 - 90.79%
Level 3:	3000 - $30 - 2,906 - 96.87%
Level 4:	5000 - $24 - 4,749 - 94.99%
Luxury :	2000 - $193 - 1,763 - 88.17%
Total Capacity :	23000
Income
Home Games Left	41
Average Attendance - %	21,387 - 92.99%
Average Income per Game	$2,174,701
Year to Date Revenue	$6,524,103
Expense
Pro Players Total Salaries	$131,500,000
Farm Players Total Salaries	$5,130,142
Coaches Total Salaries	$900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$15,341,676
Farm Year To Date Expenses	$598,521
Pro Salary Cap To Date	$15,341,676
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$89,162,741
Pro Remaining Season Days	159
Pro Expenses Per Days	$730,556
Pro Estimated Expenses	$116,158,404
Farm Remaining Season Days	159
Farm Expenses Per Days	$28,501
Farm Estimated Expenses	$4,531,659
Estimated Season Expenses	$120,690,063
Estimated Season Salary Cap	$131,500,080
Estimate Under Maximum Salary Cap of $132,500,000	$999,920
Estimate Over Minimum Salary Cap of $97,900,000	$33,600,080
Current Bank Account	$180,069,599
Projected Bank Account	$148,542,277

Pro Players Salaries
Artemi Panarin	$13,971,430 (2)
-Salary Remaining :	$12,341,428
Igor Shesterkin	$13,881,430 (5)
-Salary Remaining :	$12,261,928
Mika Zibanejad	$10,200,000 (3)
-Salary Remaining :	$9,010,000
J.T. Miller	$9,600,000 (3)
-Salary Remaining :	$8,480,000
Adam Fox	$9,500,000 (3)
-Salary Remaining :	$8,391,667
Mats Zuccarello	$8,640,000 (2)
-Salary Remaining :	$7,632,000
Alexis Lafreniere	$7,450,000 (5)
-Salary Remaining :	$6,580,833
Valeri Nichushkin	$7,350,000 (3)
-Salary Remaining :	$6,492,500
Pavel Buchnevich	$6,960,000 (2)
-Salary Remaining :	$6,148,000
Vincent Trocheck	$6,750,000 (1)
-Salary Remaining :	$5,962,500
Oliver Bjorkstrand	$6,480,000 (2)
-Salary Remaining :	$5,724,000
Vladislav Gavrikov	$6,114,644 (2)
-Salary Remaining :	$5,401,269
Trevor Moore	$5,040,000 (2)
-Salary Remaining :	$4,452,000
Ukko-Pekka Luukkonen	$4,750,000 (3)
-Salary Remaining :	$4,195,833
Ryan Lindgren	$4,500,000 (4)
-Salary Remaining :	$3,975,000
Will Borgen	$4,100,000 (2)
-Salary Remaining :	$3,621,667
Braden Schneider	$2,200,000 (3)
-Salary Remaining :	$1,943,333
Ryan McLeod	$2,100,000 (2)
-Salary Remaining :	$1,855,000
Carson Soucy	$1,010,000 (1)
-Salary Remaining :	$892,167
Will Cuylle	$902,500 (1)
-Salary Remaining :	$797,208
Total Pro Players	20
Salary Commitment
Year 2026 : $131,500,000
Year 2027 : $122,837,500
Year 2028 : $69,431,428
Year 2029 : $25,831,428
Salary Average Commitment
Year 2026 : $131,499,999
Year 2027 : $122,837,499
Year 2028 : $69,431,428
Year 2029 : $25,831,428
Salary Cap with 1 Way Contract
Year 2026 : $131,500,000
Year 2027 : $122,837,500
Year 2028 : $69,431,428
Year 2029 : $25,831,428

Farm Players Salaries
Joseph Veleno	$227,500 (1)
Salary Remaining :	$200,958
Daniel Sprong	$200,000 (1)
Salary Remaining :	$176,667
Klim Kostin	$200,000 (2)
Salary Remaining :	$176,667
Morgan Barron	$185,000 (2)
Salary Remaining :	$163,417
Urho Vaakanainen	$155,000 (2)
Salary Remaining :	$136,917
Taylor Raddysh	$150,000 (2)
Salary Remaining :	$132,500
Joel Kiviranta	$150,000 (2)
Salary Remaining :	$132,500
Noah Ostlund	$136,167 (1)
Salary Remaining :	$120,280
Jonny Brodzinski	$131,760 (2)
Salary Remaining :	$116,388
Brennan Othmann	$131,333 (2)
Salary Remaining :	$116,011
Tye Kartye	$125,000 (2)
Salary Remaining :	$110,417
Gabe Perreault	$123,333 (2)
Salary Remaining :	$108,944
Scott Morrow	$115,833 (2)
Salary Remaining :	$102,319
Haydn Fleury	$114,000 (2)
Salary Remaining :	$100,700
Vinni Lettieri	$111,600 (2)
Salary Remaining :	$98,580
Carey Terrance	$103,000 (2)
Salary Remaining :	$90,983
Ryder Korczak	$101,750 (2)
Salary Remaining :	$89,879
Sam Carrick	$100,000 (1)
Salary Remaining :	$88,333
Adam Edstrom	$97,500 (2)
Salary Remaining :	$86,125
Viktor Neuchev	$95,000 (2)
Salary Remaining :	$83,917
Lucas Edmonds	$95,000 (1)
Salary Remaining :	$83,917
Noah Laba	$95,000 (1)
Salary Remaining :	$83,917
Jack Devine	$95,000 (2)
Salary Remaining :	$83,917
Drew Fortescue	$95,000 (2)
Salary Remaining :	$83,917
Jaroslav Chmelar	$92,500 (1)
Salary Remaining :	$81,708
Bryce McConnell-Barker	$91,833 (1)
Salary Remaining :	$81,119
Adam Sykora	$88,667 (2)
Salary Remaining :	$78,322
Scott Reedy	$85,250 (2)
Salary Remaining :	$75,304
Jackson Dorrington	$85,167 (1)
Salary Remaining :	$75,231
Talyn Boyko	$85,033 (1)
Salary Remaining :	$75,113
Dylan Roobroeck	$85,000 (1)
Salary Remaining :	$75,083
Matyas Sapovaliv	$83,167 (1)
Salary Remaining :	$73,464
Jordan Gustafson	$83,000 (2)
Salary Remaining :	$73,317
Jack LaFontaine	$82,500 (2)
Salary Remaining :	$72,875
Blade Jenkins	$82,500 (2)
Salary Remaining :	$72,875
Zac Jones	$81,250 (1)
Salary Remaining :	$71,771
Marc Del Gaizo	$78,000 (2)
Salary Remaining :	$68,900
Henrik Rybinski	$77,500 (2)
Salary Remaining :	$68,458
Matthew Robertson	$77,500 (2)
Salary Remaining :	$68,458
Rafael Harvey-Pinard	$77,500 (2)
Salary Remaining :	$68,458
Graeme Clarke	$77,500 (2)
Salary Remaining :	$68,458
Tye Felhaber	$77,500 (2)
Salary Remaining :	$68,458
Julien Gauthier	$77,500 (2)
Salary Remaining :	$68,458
Alec Regula	$77,500 (1)
Salary Remaining :	$68,458
Dylan Garand	$77,500 (2)
Salary Remaining :	$68,458
Mason Shaw	$77,500 (2)
Salary Remaining :	$68,458
Mats Lindgren	$65,000 (1)
Salary Remaining :	$57,417
Aleksanteri Kaskimäki	$65,000 (1)
Salary Remaining :	$57,417
Philipp Grubauer	$65,000 (1)
Salary Remaining :	$57,417
Total Farm Players	49
Salary Commitment
Year 2026 : $5,130,143
Year 2027 : $3,400,026
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $5,130,143
Year 2027 : $3,400,026
Year 2028 : $0
Year 2029 : $0

Warpath

Arena Capacity - Ticket Price Attendance - %
Arena Name	Six Feet Under
Level 1:	7000 - $105 - 5,256 - 75.08%
Level 2:	6000 - $65 - 4,509 - 75.15%
Level 3:	3000 - $40 - 2,127 - 70.90%
Level 4:	5000 - $30 - 3,436 - 68.72%
Luxury :	2000 - $205 - 1,497 - 74.85%
Total Capacity :	23000
Income
Home Games Left	38
Average Attendance - %	16,824 - 73.15%
Average Income per Game	$1,996,528
Year to Date Revenue	$13,975,693
Expense
Pro Players Total Salaries	$109,161,323
Farm Players Total Salaries	$3,095,382
Coaches Total Salaries	$0
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$12,648,828
Farm Year To Date Expenses	$361,137
Pro Salary Cap To Date	$12,648,828
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$75,868,048
Pro Remaining Season Days	159
Pro Expenses Per Days	$606,452
Pro Estimated Expenses	$96,425,868
Farm Remaining Season Days	159
Farm Expenses Per Days	$17,197
Farm Estimated Expenses	$2,734,323
Estimated Season Expenses	$99,160,191
Estimated Season Salary Cap	$109,074,696
Estimate Under Maximum Salary Cap of $132,500,000	$23,425,304
Estimate Over Minimum Salary Cap of $97,900,000	$11,174,696
Current Bank Account	$224,500,905
Projected Bank Account	$201,208,762

Pro Players Salaries
Jack Eichel	$10,000,000 (5)
-Salary Remaining :	$8,833,333
Charlie McAvoy	$9,500,000 (4)
-Salary Remaining :	$8,391,667
Seth Jones	$9,500,000 (1)
-Salary Remaining :	$8,391,667
Kirill Kaprizov	$9,000,000 (2)
-Salary Remaining :	$7,950,000
Timo Meier	$8,800,000 (3)
-Salary Remaining :	$7,773,333
Andrei Svechnikov	$7,750,000 (2)
-Salary Remaining :	$6,845,833
Dylan Cozens	$7,100,000 (4)
-Salary Remaining :	$6,271,667
Martin Necas	$6,500,000 (5)
-Salary Remaining :	$5,741,667
Adam Fantilli	$4,150,000 (4)
-Salary Remaining :	$3,665,833
Noah Dobson	$4,000,000 (2)
-Salary Remaining :	$3,533,333
Evan Bouchard	$3,900,000 (2)
-Salary Remaining :	$3,445,000
Filip Gustavsson	$3,750,000 (2)
-Salary Remaining :	$3,312,500
Brent Burns	$3,303,303 (2)
-Salary Remaining :	$2,917,918
Kris Letang	$3,101,101 (2)
-Salary Remaining :	$2,739,306
Jack Drury	$2,751,751 (2)
-Salary Remaining :	$2,430,713
Stuart Skinner	$2,600,000 (3)
-Salary Remaining :	$2,296,667
Dougie Hamilton	$2,510,000 (1)
-Salary Remaining :	$2,217,167
Jamie Drysdale	$2,300,000 (2)
-Salary Remaining :	$2,031,667
Morgan Frost	$2,100,000 (2)
-Salary Remaining :	$1,855,000
Pyotr Kochetkov	$2,000,000 (1)
-Salary Remaining :	$1,766,667
Dylan Guenther	$1,744,167 (1)
-Salary Remaining :	$1,540,681
Alex Iafallo	$751,000 (1)
-Salary Remaining :	$663,383
Noel Acciari	$750,001 (2)
-Salary Remaining :	$662,501
Josh Anderson	$650,000 (2)
-Salary Remaining :	$574,167
William Karlsson	$650,000 (2)
-Salary Remaining :	$574,167
Total Pro Players	25
Salary Commitment
Year 2026 : $109,161,323
Year 2027 : $92,656,156
Year 2028 : $48,650,000
Year 2029 : $37,250,000
Salary Average Commitment
Year 2026 : $109,161,323
Year 2027 : $92,656,156
Year 2028 : $48,650,000
Year 2029 : $37,250,000
Salary Cap with 1 Way Contract
Year 2026 : $109,161,323
Year 2027 : $92,656,156
Year 2028 : $48,650,000
Year 2029 : $37,250,000

Farm Players Salaries
Maksim Tsyplakov	$195,000 (1)
Salary Remaining :	$172,250
Matt Savoie	$188,667 (1)
Salary Remaining :	$166,655
Sebastian Cossa	$171,333 (2)
Salary Remaining :	$151,345
Ivan Miroshnichenko	$170,000 (1)
Salary Remaining :	$150,167
Jonas Johansson	$150,000 (1)
Salary Remaining :	$132,500
Lukas Reichel	$120,000 (1)
Salary Remaining :	$106,000
Harrison Meneghin	$97,500 (2)
Salary Remaining :	$86,125
Michal Postava	$97,500 (2)
Salary Remaining :	$86,125
Matt Rempe	$97,500 (1)
Salary Remaining :	$86,125
Simon Zajicek	$97,000 (2)
Salary Remaining :	$85,683
Devin Kaplan	$95,000 (1)
Salary Remaining :	$83,917
Aleksei Kolosov	$92,500 (1)
Salary Remaining :	$81,708
Josh Filmon	$91,833 (1)
Salary Remaining :	$81,119
Ivan Ryabkin	$91,800 (2)
Salary Remaining :	$81,090
Nikke Kokko	$89,167 (1)
Salary Remaining :	$78,764
Jesse Puljujarvi	$85,250 (1)
Salary Remaining :	$75,304
Adam Boqvist	$85,000 (2)
Salary Remaining :	$75,083
Alex Steeves	$85,000 (2)
Salary Remaining :	$75,083
Ruslan Khazheyev	$84,500 (1)
Salary Remaining :	$74,642
Nico Daws	$81,250 (2)
Salary Remaining :	$71,771
Helge Grans	$78,750 (2)
Salary Remaining :	$69,563
Erik Portillo	$78,333 (1)
Salary Remaining :	$69,194
Ethen Frank	$77,500 (2)
Salary Remaining :	$68,458
John Leonard	$77,500 (1)
Salary Remaining :	$68,458
Vadim Zherenko	$77,500 (2)
Salary Remaining :	$68,458
Nick Blankenburg	$77,500 (2)
Salary Remaining :	$68,458
Pierre-Olivier Joseph	$77,500 (1)
Salary Remaining :	$68,458
Ty Smith	$77,500 (1)
Salary Remaining :	$68,458
Calle Clang	$77,500 (2)
Salary Remaining :	$68,458
Marcus Hogberg	$65,000 (1)
Salary Remaining :	$57,417
Jakob Pelletier	$65,000 (1)
Salary Remaining :	$57,417
Total Farm Players	31
Salary Commitment
Year 2026 : $3,095,383
Year 2027 : $1,195,133
Year 2028 : $0
Year 2029 : $0
Salary Average Commitment
Year 2026 : $3,095,383
Year 2027 : $1,195,133
Year 2028 : $0
Year 2029 : $0

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $132,500,000 Available Cap Space	Over Minimum of $97,900,000	Pro Players	Farm Players	Total Players
Brewers	$176,266,730	$131,287,827	$1,212,173	$33,387,827	22	29	51
Casse-Pied	$178,877,666	$123,765,360	$8,734,640	$25,865,360	21	19	40
Cousin	$204,822,005	$121,502,012	$10,997,988	$23,602,012	26	40	66
Emperors	$107,796,121	$129,281,580	$3,218,420	$31,381,580	29	30	59
Expos	$256,409,877	$129,443,889	$3,056,111	$31,543,889	27	39	66
Goblins	$128,989,190	$131,215,925	$1,284,075	$33,315,925	28	42	70
Hellpepitos	$193,905,838	$126,845,820	$5,654,180	$28,945,820	24	9	33
Hoodlums	$132,721,211	$131,591,389	$908,611	$33,691,389	25	20	45
Icefield	$246,881,033	$129,162,900	$3,337,100	$31,262,900	24	37	61
Jokers	$144,942,117	$121,976,100	$10,523,900	$24,076,100	25	21	46
Lycans	$126,266,606	$131,073,480	$1,426,520	$33,173,480	26	39	65
Moose	$36,495,775	$130,410,720	$2,089,280	$32,510,720	24	19	43
Patriots	$156,828,527	$107,689,320	$24,810,680	$9,789,320	24	32	56
Piranhas	$111,828,508	$123,816,195	$8,683,805	$25,916,195	25	41	66
Truites	$180,069,599	$131,500,080	$999,920	$33,600,080	20	49	69
Warpath	$224,500,905	$109,074,696	$23,425,304	$11,174,696	25	31	56

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Under Maximum of $132,500,000
Available Cap Space

Over Minimum of
$97,900,000