Anaheim Mighty DucksGM: Bruce · Team OV: 74

Total Payroll

$58,823,788

Bank Balance

$31,625,092

Projected Balance

$31,625,092

Committed NSHL26

$22.45M

Arena Fill

Salary Commitment Outlook

62% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

DOlli Maatta$7.25M

RWPhil Di Giuseppe$7M

CJohn Tavares$3.8M

CSean Couturier$3.8M

LWConor Sheary$3.5M

LWTeuvo Teravainen$3.01M

RWEvan Rodrigues$3M

GLaurent Brossoit$2.5M

Contracts Expiring

$36.37M2529 exp

$16.87M2616 exp

$4.33M276 exp

$1.25M281 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$3,883,726

Season-Ticket Sold40%

Arena Revenue & Utilization

Anaheim Mighty DucksNSHL

TierTicketFillGate

Lower Bowl

$92

$1.62M

Middle Bowl

$51

$737K

Upper Bowl

$30

$178K

Club Level

$23

$259K

Luxury Suites

$186

$703K

San Diego Gulls (ANA)MSHL

TierTicketFillGate

Lower Bowl

$31

$111K

Upper Bowl

$11

$21K

Pro Roster23 players$52,284,888

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
D	Olli Maatta	6'2"	209	30	1	–	–	$2,416,667$2.42M	$7,250,000$7.25M	–	–	–
RW	Phil Di Giuseppe	6'0"	193	31	2	–	–	$2,333,333$2.33M	$7,000,000$7M	$7,000,000	–	–
C	John Tavares	6'1"	212	34	1	–	–	$1,266,667$1.27M	$3,800,000$3.8M	–	–	–
C	Sean Couturier	6'4"	212	32	2	–	–	$1,266,667$1.27M	$3,800,000$3.8M	$3,800,000	–	–
LW	Conor Sheary	5'8"	176	33	1	–	–	$1,166,667$1.17M	$3,500,000$3.5M	–	–	–
LW	Teuvo Teravainen	5'11"	192	30	1	–	–	$1,001,667$1M	$3,005,000$3.01M	–	–	–
RW	Evan Rodrigues	5'11"	183	31	1	–	–	$1,000,000$1M	$3,000,000$3M	–	–	–
D	Nick Blankenburg	5'9"	176	27	1	–	–	$666,667$667K	$2,000,000$2M	–	–	–
C	Cody Glass	6'3"	206	26	1	–	–	$583,333$583K	$1,750,000$1.75M	–	–	–
LW	Oliver Wahlstrom	6'2"	205	25	1	–	–	$583,333$583K	$1,750,000$1.75M	–	–	–
D	Sean Durzi	6'0"	194	26	3	–	–	$583,333$583K	$1,750,000$1.75M	$1,750,000	$1,750,000	–
LW	Marcus Johansson	5'11"	205	34	1	–	–	$533,333$533K	$1,600,000$1.6M	–	–	–
C	Joe Veleno	6'1"	205	25	2	–	–	$500,000$500K	$1,500,000$1.5M	$1,500,000	–	–
D	Josh Mahura	6'0"	190	27	2	–	–	$462,963$463K	$1,388,889$1.39M	$1,388,889	–	–
RW	Jakub Vrana	6'0"	196	29	4	–	–	$416,667$417K	$1,250,000$1.25M	$1,250,000	$1,250,000	$1,250,000
D	Jake Christiansen	6'0"	185	25	2	–	–	$333,333$333K	$1,000,000$1M	$1,000,000	–	–
D	Christian Djoos	6'0"	180	30	3	–	–	$300,333$300K	$901,000$901K	$901,000	$901,000	–
RW	Adam Ruzicka	6'4"	216	26	1	–	–	$300,000$300K	$900,000$900K	–	–	–
C	Devin Shore	6'1"	205	30	3	–	–	$250,000$250K	$750,000$750K	$750,000	$750,000	–
D	Egor Zamula	6'3"	176	25	3	–	–	$216,667$217K	$650,000$650K	$650,000	$650,000	–
G	Kaapo Kahkonen	6'2"	216	28	1	–	–	$583,333$583K	$1,750,000$1.75M	–	–	–
G	Philipp Grubauer	6'1"	187	33	2	–	–	$455,000$455K	$1,365,000$1.37M	$1,365,000	–	–
G	Karel Vejmelka	6'4"	203	29	1	–	–	$208,333$208K	$624,999$625K	–	–	–
								Committed	$52,284,888$52.28M	$21,354,889$21.35M	$5,301,000$5.3M	$1,250,000$1.25M

Farm Roster - San Diego Gulls29 players$6,538,900

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
RW	Anton Slepyshev	6'2"	221	31	2	–	–	$60,000$60K	$180,000$180K	$180,000	–	–
LW	Nico Sturm	6'3"	209	30	3	–	–	$52,500$53K	$157,500$158K	$157,500	$157,500	–
C	Josh Jooris	6'1"	197	34	1	–	–	$51,967$52K	$155,900$156K	–	–	–
LW	Pontus Aberg	5'11"	194	31	2	–	–	$51,833$52K	$155,500$156K	$155,500	–	–
D	Madison Bowey	6'2"	202	30	3	–	–	$41,667$42K	$125,000$125K	$125,000	$125,000	–
D	Michal Jordan	6'1"	207	34	1	–	–	$37,167$37K	$111,500$112K	–	–	–
RW	Richard Panik	6'1"	203	34	1	–	–	$37,167$37K	$111,500$112K	–	–	–
C	Ryan Carpenter	6'0"	201	34	1	–	–	$28,333$28K	$85,000$85K	–	–	–
C	Justin Dowling	5'10"	180	34	1	–	–	$25,833$26K	$77,500$78K	–	–	–
C	Kyle Rau	5'9"	171	32	2	–	–	$21,833$22K	$65,500$66K	$65,500	–	–
LW	Daniel Carr	6'0"	186	33	2	–	–	$20,500$21K	$61,500$62K	$61,500	–	–
RW	Garnet Hathaway	6'3"	207	33	2	–	–	$19,167$19K	$57,500$58K	$57,500	–	–
LW	Jiri Smejkal	6'4"	223	28	1	–	–	$19,167$19K	$57,500$58K	–	–	–
RW	Jordan Weal	5'10"	181	33	2	–	–	$19,167$19K	$57,500$58K	$57,500	–	–
LW	Josh Leivo	6'2"	192	32	2	–	–	$19,167$19K	$57,500$58K	$57,500	–	–
RW	Kevin Roy	5'9"	170	32	2	–	–	$19,167$19K	$57,500$58K	$57,500	–	–
D	Casey Fitzgerald	5'11"	188	28	1	–	–	$18,333$18K	$55,000$55K	–	–	–
D	Kevin Czuczman	6'3"	206	34	1	–	–	$18,333$18K	$55,000$55K	–	–	–
D	Martin Marincin	6'5"	217	33	2	–	–	$18,333$18K	$55,000$55K	$55,000	–	–
D	Seth Helgeson	6'4"	210	34	1	–	–	$18,333$18K	$55,000$55K	–	–	–
D	DAVID QUENNEVILLE	5'8"	190	27	1	–	Y	$166,667$167K	$500,000$500K	–	–	–
D	JOEY LALEGGIA	5'10"	185	33	1	–	Y	$166,667$167K	$500,000$500K	–	–	–
D	Nick Cicek	6'3"	201	25	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	VALTTERI OJANTAKANEN	6'0"	176	24	1	–	Y	$105,000$105K	$315,000$315K	–	–	–
D	ALEX PETERS	6'4"	220	28	1	–	Y	$93,333$93K	$280,000$280K	–	–	–
C	KASPERI OJANTAKANEN	5'11"	174	30	1	–	Y	$85,000$85K	$255,000$255K	–	–	–
G	Laurent Brossoit	6'3"	203	32	1	–	–	$833,333$833K	$2,500,000$2.5M	–	–	–
G	Christopher Gibson	6'1"	188	32	2	–	–	$21,667$22K	$65,000$65K	$65,000	–	–
G	NIKO HOVINEN	6'7"	225	37	1	–	Y	$93,333$93K	$280,000$280K	–	–	–
								Committed	$6,538,900$6.54M	$1,095,000$1.1M	$282,500$283K	$0$0

Boston BruinsGM: Joe · Team OV: 75

Total Payroll

$102,789,800

Bank Balance

$40,027,893

Projected Balance

$40,027,893

Committed NSHL26

$43.45M

Arena Fill

17%

Salary Commitment Outlook

58% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

CRyan O'Reilly$8.75M

RWDavid Pastrnak$8M

DErik Gudbranson$7.53M

DEsa Lindell$6.9M

RWMarko Dano$6.1M

CElias Lindholm$5.25M

DAdam Larsson$5M

LWJason Zucker$4.9M

Contracts Expiring

$59.34M2529 exp

$23.24M2615 exp

$10.82M277 exp

$9.4M282 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$9,033,125

Season-Ticket Sold48%

Arena Revenue & Utilization

Boston BruinsNSHL

TierTicketFillGate

Lower Bowl

$91

18%

$3.78M

Middle Bowl

$51

17%

$1.73M

Upper Bowl

$30

18%

$416K

Club Level

$22

17%

$609K

Luxury Suites

$185

17%

$1.63M

Providence Bruins (BOS)MSHL

TierTicketFillGate

Lower Bowl

$32

$231K

Upper Bowl

$12

$44K

Pro Roster24 players$88,199,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Ryan O'Reilly	6'1"	216	34	1	–	–	$2,916,667$2.92M	$8,750,000$8.75M	–	–	–
RW	David Pastrnak	6'0"	194	29	4	Y	–	$2,666,667$2.67M	$8,000,000$8M	$8,000,000	$8,000,000	$8,000,000
D	Erik Gudbranson	6'5"	223	33	2	–	–	$2,508,333$2.51M	$7,525,000$7.53M	$7,525,000	–	–
D	Esa Lindell	6'3"	220	31	1	–	–	$2,300,000$2.3M	$6,900,000$6.9M	–	–	–
RW	Marko Dano	5'11"	201	30	2	–	–	$2,033,333$2.03M	$6,100,000$6.1M	$6,100,000	–	–
C	Elias Lindholm	6'0"	194	30	1	–	–	$1,750,000$1.75M	$5,250,000$5.25M	–	–	–
D	Adam Larsson	6'3"	209	32	1	–	–	$1,666,667$1.67M	$5,000,000$5M	–	–	–
LW	Jason Zucker	5'11"	187	33	1	–	–	$1,633,333$1.63M	$4,900,000$4.9M	–	–	–
C	Mark Scheifele	6'3"	207	32	1	–	–	$1,500,000$1.5M	$4,500,000$4.5M	–	–	–
D	Charlie McAvoy	6'1"	209	27	2	Y	–	$1,450,000$1.45M	$4,350,000$4.35M	$4,350,000	–	–
LW	Kirill Kaprizov	5'10"	203	28	1	–	–	$1,200,000$1.2M	$3,600,000$3.6M	–	–	–
D	Klas Dahlbeck	6'3"	207	33	2	–	–	$1,100,000$1.1M	$3,300,000$3.3M	$3,300,000	–	–
D	Connor Clifton	5'11"	190	30	3	–	–	$1,033,333$1.03M	$3,100,000$3.1M	$3,100,000	$3,100,000	–
RW	J.T. Miller	6'1"	218	32	3	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	$3,000,000	–
LW	Jamie Benn	6'2"	209	35	1	–	–	$933,333$933K	$2,800,000$2.8M	–	–	–
C	Colton Sissons	6'1"	201	31	3	–	–	$466,667$467K	$1,400,000$1.4M	$1,400,000	$1,400,000	–
RW	David Perron	6'1"	203	37	1	–	–	$400,000$400K	$1,200,000$1.2M	–	–	–
LW	Jordan Staal	6'4"	220	36	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
LW	Mitchell Chaffee	6'1"	201	27	2	–	–	$250,000$250K	$750,000$750K	$750,000	–	–
D	Joe Hicketts	5'8"	180	29	1	–	–	$208,000$208K	$624,000$624K	–	–	–
RW	Trent Frederic	6'3"	214	27	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
G	Jake Oettinger	6'5"	220	26	3	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	$3,000,000	–
G	Filip Gustavsson	6'2"	183	27	4	–	–	$466,667$467K	$1,400,000$1.4M	$1,400,000	$1,400,000	$1,400,000
G	Cam Talbot	6'4"	196	37	1	–	–	$416,667$417K	$1,250,000$1.25M	–	–	–
								Committed	$88,199,000$88.2M	$42,425,000$42.43M	$19,900,000$19.9M	$9,400,000$9.4M

Farm Roster - Providence Bruins29 players$14,590,800

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
RW	Tobias Rieder	5'11"	189	32	1	–	–	$1,333,333$1.33M	$4,000,000$4M	–	–	–
RW	Magnus Paajarvi	6'3"	205	34	1	–	–	$1,000,000$1M	$3,000,000$3M	–	–	–
LW	Lucas Lessio	6'1"	213	32	1	–	–	$53,000$53K	$159,000$159K	–	–	–
D	Carson Soucy	6'5"	212	30	3	–	–	$50,000$50K	$150,000$150K	$150,000	$150,000	–
C	Patrick Brown	6'1"	209	33	2	–	–	$45,500$46K	$136,500$137K	$136,500	–	–
LW	Nick Foligno	6'0"	209	37	1	–	–	$441,667$442K	$1,325,000$1.33M	–	–	–
D	Lucas Johansen	6'2"	182	27	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
D	Andrej Sustr	6'7"	217	34	1	–	–	$32,667$33K	$98,000$98K	–	–	–
C	Brock Nelson	6'4"	212	33	2	–	–	$31,667$32K	$95,000$95K	$95,000	–	–
C	Mikael Backlund	6'0"	207	36	1	–	–	$316,667$317K	$950,000$950K	–	–	–
C	Par Lindholm	6'0"	183	33	2	–	–	$31,667$32K	$95,000$95K	$95,000	–	–
D	Scott Morrow	6'2"	195	22	3	–	–	$30,000$30K	$90,000$90K	$90,000	$90,000	–
D	Jack Johnson	6'1"	227	38	1	–	–	$283,333$283K	$850,000$850K	–	–	–
RW	Laurent Dauphin	6'0"	186	30	3	–	–	$25,000$25K	$75,000$75K	$75,000	$75,000	–
D	Dylan Demelo	6'1"	194	32	1	–	–	$24,000$24K	$72,000$72K	–	–	–
RW	Vladimir Sobotka	5'10"	182	37	1	–	–	$235,000$235K	$705,000$705K	–	–	–
D	Brad Hunt	5'9"	177	36	1	–	–	$226,667$227K	$680,000$680K	–	–	–
D	T.J. Brennan	6'1"	213	36	1	–	–	$213,333$213K	$640,000$640K	–	–	–
RW	Spencer Foo	6'0"	189	31	2	–	–	$20,833$21K	$62,500$63K	$62,500	–	–
C	Pierre-Edouard Bellemare	6'0"	196	40	1	–	–	$196,667$197K	$590,000$590K	–	–	–
C	Aidan McDonough	6'3"	190	25	1	–	–	$18,900$19K	$56,700$57K	–	–	–
LW	Grigori Denisenko	5'11"	185	25	1	–	–	$18,900$19K	$56,700$57K	–	–	–
LW	A.J. Greer	6'3"	207	28	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Brendan Leipsic	5'10"	180	31	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
D	Daniil Miromanov	6'4"	200	27	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
RW	Sampo Ranta	6'2"	195	25	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
G	Niklas Svedberg	6'0"	176	35	2	–	–	$25,000$25K	$75,000$75K	$75,000	–	–
G	Hunter Miska	6'1"	175	29	1	–	–	$20,800$21K	$62,400$62K	–	–	–
G	JUHA METSOLA	5'10"	152	36	1	–	Y	$89,000$89K	$267,000$267K	–	–	–
								Committed	$14,590,800$14.59M	$1,029,000$1.03M	$315,000$315K	$0$0

California Golden SealsGM: Rip · Team OV: 75

Total Payroll

$56,988,861

Bank Balance

$29,873,473

Projected Balance

$29,873,473

Committed NSHL26

$43.52M

Arena Fill

Salary Commitment Outlook

24% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

LWNils Hoglander$5.15M

DJamie Drysdale$4.1M

DK'Andre Miller$4.1M

DNicolas Hague$4.1M

CBarrett Hayton$3.6M

LWDawson Mercer$3.6M

CIsac Lundestrom$3.6M

CPavel Buchnevich$3M

Contracts Expiring

$13.47M2528 exp

$14.21M2612 exp

$13.6M276 exp

$15.71M286 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold36%

Arena Revenue & Utilization

California Golden SealsNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$23

Luxury Suites

$186

Abbotsford Canucks (CAL)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster23 players$48,594,564

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
LW	Nils Hoglander	5'9"	185	24	3	–	–	$1,716,667$1.72M	$5,150,000$5.15M	$5,150,000	$5,150,000	–
D	Jamie Drysdale	5'11"	185	23	4	–	–	$1,366,667$1.37M	$4,100,000$4.1M	$4,100,000	$4,100,000	$4,100,000
D	K'Andre Miller	6'5"	216	25	3	–	–	$1,366,667$1.37M	$4,100,000$4.1M	$4,100,000	$4,100,000	–
D	Nicolas Hague	6'6"	240	26	3	–	–	$1,366,667$1.37M	$4,100,000$4.1M	$4,100,000	$4,100,000	–
C	Barrett Hayton	6'1"	207	25	4	–	–	$1,200,000$1.2M	$3,600,000$3.6M	$3,600,000	$3,600,000	$3,600,000
LW	Dawson Mercer	6'0"	181	23	4	–	–	$1,200,000$1.2M	$3,600,000$3.6M	$3,600,000	$3,600,000	$3,600,000
C	Isac Lundestrom	6'0"	192	25	4	–	–	$1,200,000$1.2M	$3,600,000$3.6M	$3,600,000	$3,600,000	$3,600,000
C	Pavel Buchnevich	6'1"	196	30	2	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	–	–
RW	Ryan Hartman	6'0"	196	30	2	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	–	–
RW	Luke Kunin	6'0"	196	27	2	–	–	$633,333$633K	$1,900,000$1.9M	$1,900,000	–	–
D	Jake Sanderson	6'2"	185	22	2	–	–	$500,000$500K	$1,500,000$1.5M	$1,500,000	–	–
RW	Rafael Harvey-Pinard	5'9"	183	26	1	–	–	$416,667$417K	$1,250,000$1.25M	–	–	–
D	Christian Folin	6'3"	187	34	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
RW	Benoit-Olivier Groulx	6'2"	200	25	2	–	–	$300,000$300K	$900,000$900K	$900,000	–	–
RW	Marian Studenic	6'1"	181	26	1	Y	–	$289,855$290K	$869,565$870K	–	–	–
D	Mikey Anderson	6'0"	196	26	1	–	–	$266,667$267K	$800,000$800K	–	–	–
D	Artem Zub	6'2"	203	29	4	–	–	$250,000$250K	$750,000$750K	$750,000	$750,000	$750,000
LW	Jake Virtanen	6'1"	226	28	1	–	–	$250,000$250K	$750,000$750K	–	–	–
D	Jacob Larsson	6'2"	193	28	2	–	–	$208,333$208K	$624,999$625K	$624,999	–	–
C	Nick Shore	6'1"	198	32	1	–	–	$166,667$167K	$500,000$500K	–	–	–
G	Anders Lindback	6'6"	215	37	2	–	–	$733,333$733K	$2,200,000$2.2M	$2,200,000	–	–
G	Ukko-Pekka Luukkonen	6'5"	216	26	2	–	–	$266,667$267K	$800,000$800K	$800,000	–	–
G	Felix Sandstrom	6'2"	192	28	1	–	–	$166,667$167K	$500,000$500K	–	–	–
								Committed	$48,594,564$48.59M	$42,924,999$42.92M	$29,000,000$29M	$15,650,000$15.65M

Farm Roster - Abbotsford Canucks29 players$8,394,297

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
RW	Arthur Kaliyev	6'2"	209	24	1	–	–	$41,667$42K	$125,000$125K	–	–	–
D	Mark Katic	5'10"	191	36	1	–	–	$410,000$410K	$1,229,999$1.23M	–	–	–
D	Ryan Stanton	6'2"	196	35	1	–	–	$410,000$410K	$1,229,999$1.23M	–	–	–
D	TJ Brodie	6'1"	179	35	1	–	–	$410,000$410K	$1,229,999$1.23M	–	–	–
D	Nikita Okhotyuk	6'1"	194	24	2	–	–	$30,000$30K	$90,000$90K	$90,000	–	–
RW	James van Riemsdyk	6'3"	207	36	1	–	–	$258,333$258K	$775,000$775K	–	–	–
C	Ethen Frank	5'11"	185	27	2	–	–	$25,033$25K	$75,100$75K	$75,100	–	–
C	Jacob Lucchini	6'0"	181	30	3	–	–	$25,033$25K	$75,100$75K	$75,100	$75,100	–
D	Petter Granberg	6'3"	205	32	3	–	–	$23,500$24K	$70,500$71K	$70,500	$70,500	–
LW	Michael Raffl	6'1"	205	36	1	–	–	$233,667$234K	$701,000$701K	–	–	–
LW	Taylor Beck	6'2"	216	34	1	–	–	$23,367$23K	$70,100$70K	–	–	–
LW	Teemu Hartikainen	6'1"	233	35	1	–	–	$233,667$234K	$701,000$701K	–	–	–
C	Henrik Borgstrom	6'3"	199	27	1	–	–	$21,667$22K	$65,000$65K	–	–	–
D	Keegan Lowe	6'2"	194	32	1	–	–	$20,833$21K	$62,500$63K	–	–	–
RW	Hayden Hodgson	6'2"	208	29	1	–	–	$20,800$21K	$62,400$62K	–	–	–
C	J.C. Beaudin	6'1"	196	28	2	–	–	$20,800$21K	$62,400$62K	$62,400	–	–
D	Jake Livingstone	6'3"	205	26	4	–	–	$20,800$21K	$62,400$62K	$62,400	$62,400	$62,400
D	Jake Middleton	6'3"	219	29	1	–	–	$20,800$21K	$62,400$62K	–	–	–
RW	Mathieu Olivier	6'2"	209	28	2	–	–	$20,800$21K	$62,400$62K	$62,400	–	–
D	Jordan Gross	5'10"	190	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	Max Willman	6'0"	183	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	Michal Repik	5'10"	191	36	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	JENS LOOKE	6'1"	189	28	1	–	Y	$100,333$100K	$301,000$301K	–	–	–
RW	JESSE KIISKINEN	6'1"	190	19	1	–	Y	$100,333$100K	$301,000$301K	–	–	–
LW	ANTON WEDIN	5'11"	194	32	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
RW	REID GARDINER	5'11"	190	29	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	Antoine Bibeau	6'3"	213	31	1	–	–	$40,000$40K	$120,000$120K	–	–	–
G	Matt Tomkins	6'3"	194	31	1	–	–	$36,667$37K	$110,000$110K	–	–	–
G	Marcus Hogberg	6'5"	222	30	3	–	–	$33,333$33K	$100,000$100K	$100,000	$100,000	–
								Committed	$8,394,297$8.39M	$597,900$598K	$308,000$308K	$62,400$62K

Carolina HurricanesGM: Dwayne · Team OV: 74

Total Payroll

$59,887,000

Bank Balance

$67,797,350

Projected Balance

$67,797,350

Committed NSHL26

$40.66M

Arena Fill

Salary Commitment Outlook

32% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

CMartin Necas$7.31M

DRasmus Dahlin$6.3M

GSergei Bobrovsky$5M

LWNikolaj Ehlers$4M

GStuart Skinner$3.5M

RWJanne Kuokkanen$3.25M

CScott Laughton$3M

RWTravis Konecny$3M

Contracts Expiring

$19.23M2515 exp

$20.99M2617 exp

$4.66M2711 exp

$15.02M287 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold39%

Arena Revenue & Utilization

Carolina HurricanesNSHL

TierTicketFillGate

Lower Bowl

$112

Middle Bowl

$62

Upper Bowl

$38

Club Level

$30

Luxury Suites

$226

Greenville Swamp Rabbits (CAR)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster23 players$57,280,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Martin Necas	6'2"	198	26	4	–	–	$2,436,667$2.44M	$7,310,000$7.31M	$7,310,000	$7,310,000	$7,310,000
D	Rasmus Dahlin	6'3"	203	25	2	–	–	$2,100,000$2.1M	$6,300,000$6.3M	$6,300,000	–	–
LW	Nikolaj Ehlers	6'0"	172	29	4	–	–	$1,333,333$1.33M	$4,000,000$4M	$4,000,000	$4,000,000	$4,000,000
RW	Janne Kuokkanen	6'1"	193	27	2	–	–	$1,083,333$1.08M	$3,250,000$3.25M	$3,250,000	–	–
C	Scott Laughton	6'1"	190	31	2	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	–	–
RW	Travis Konecny	5'10"	174	28	1	–	–	$1,000,000$1M	$3,000,000$3M	–	–	–
D	Philippe Myers	6'6"	219	28	1	–	–	$900,000$900K	$2,700,000$2.7M	–	–	–
D	Jaccob Slavin	6'3"	207	31	2	–	–	$700,000$700K	$2,100,000$2.1M	$2,100,000	–	–
D	Dakota Mermis	6'0"	194	31	1	–	–	$666,667$667K	$2,000,000$2M	–	–	–
LW	Ryan Dzingel	6'0"	190	33	2	–	–	$666,667$667K	$2,000,000$2M	$2,000,000	–	–
LW	Blake Coleman	5'11"	207	33	1	–	–	$566,667$567K	$1,700,000$1.7M	–	–	–
C	Tomas Hertl	6'3"	214	31	2	–	–	$556,667$557K	$1,670,000$1.67M	$1,670,000	–	–
RW	Jakob Silfverberg	6'1"	207	34	1	–	–	$533,333$533K	$1,600,000$1.6M	–	–	–
LW	Alex Newhook	5'10"	190	24	2	–	–	$500,000$500K	$1,500,000$1.5M	$1,500,000	–	–
D	Philip Broberg	6'3"	199	24	3	–	–	$500,000$500K	$1,500,000$1.5M	$1,500,000	$1,500,000	–
RW	Yakov Trenin	6'2"	201	28	1	–	–	$466,667$467K	$1,400,000$1.4M	–	–	–
LW	Dylan Holloway	6'1"	203	23	3	–	–	$416,667$417K	$1,250,000$1.25M	$1,250,000	$1,250,000	–
D	Drew Helleson	6'3"	190	24	3	–	–	$266,667$267K	$800,000$800K	$800,000	$800,000	–
D	Brock Faber	6'1"	201	22	2	–	–	$233,333$233K	$700,000$700K	$700,000	–	–
RW	Carl Grundstrom	6'0"	194	27	3	–	–	$166,667$167K	$500,000$500K	$500,000	$500,000	–
G	Sergei Bobrovsky	6'2"	183	36	1	–	–	$1,666,667$1.67M	$5,000,000$5M	–	–	–
G	Stuart Skinner	6'4"	205	26	4	Y	–	$1,166,667$1.17M	$3,500,000$3.5M	$3,500,000	$3,500,000	$3,500,000
G	Sam Montembeault	6'3"	198	28	1	–	–	$166,667$167K	$500,000$500K	–	–	–
								Committed	$57,280,000$57.28M	$39,380,000$39.38M	$18,860,000$18.86M	$14,810,000$14.81M

Farm Roster - Greenville Swamp Rabbits27 players$2,607,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
D	Torey Krug	5'9"	185	34	1	–	–	$66,667$67K	$200,000$200K	–	–	–
C	Alex Turcotte	5'11"	185	24	3	–	–	$58,333$58K	$175,000$175K	$175,000	$175,000	–
D	Ty Smith	5'11"	180	25	3	–	–	$33,333$33K	$100,000$100K	$100,000	$100,000	–
D	Kaedan Korczak	6'3"	202	24	3	–	–	$26,667$27K	$80,000$80K	$80,000	$80,000	–
LW	Samuel Fagemo	6'0"	201	25	3	–	–	$26,667$27K	$80,000$80K	$80,000	$80,000	–
D	Vladislav Kolyachonok	6'1"	193	24	3	–	–	$23,333$23K	$70,000$70K	$70,000	$70,000	–
LW	Joona Luoto	6'3"	210	27	2	–	–	$21,667$22K	$65,000$65K	$65,000	–	–
D	Jack Ahcan	5'9"	180	28	4	–	–	$20,000$20K	$60,000$60K	$60,000	$60,000	$60,000
D	Robin Salo	6'2"	190	26	1	–	–	$20,000$20K	$60,000$60K	–	–	–
LW	Brett Murray	6'4"	228	26	4	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	$50,000
LW	Brett Seney	5'9"	156	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
C	Dakota Joshua	6'3"	205	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
D	Jakub Galvas	5'11"	161	26	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
D	Jalen Chatfield	6'1"	187	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
C	Josh Dunne	6'4"	211	26	4	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	$50,000
C	Lias Andersson	6'1"	185	26	4	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	$50,000
LW	Mikhail Maltsev	6'3"	198	27	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
C	Nic Petan	5'9"	174	30	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
RW	Nikita Scherbak	6'2"	174	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
RW	Peter Cehlarik	6'2"	201	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
D	Roland McKeown	6'1"	195	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
C	Rourke Chartier	5'11"	190	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
C	Taro Hirose	5'10"	162	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	RYAN LASCH	5'7"	157	38	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	NOA VALI	6'1"	159	20	1	–	Y	$89,000$89K	$267,000$267K	–	–	–
G	BRANDON BUSSI	6'4"	218	27	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	JOHN LETHEMON	6'3"	190	28	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
								Committed	$2,607,000$2.61M	$1,280,000$1.28M	$815,000$815K	$210,000$210K

Chicago BlackhawksGM: Darryl · Team OV: 76

Total Payroll

$64,393,400

Bank Balance

$62,942,315

Projected Balance

$62,942,315

Committed NSHL26

$37.91M

Arena Fill

Salary Commitment Outlook

41% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

CBrayden Point$8.53M

RWNick Schmaltz$5M

CSteven Stamkos$4.75M

RWMitch Marner$4.6M

CMikael Granlund$3.75M

GJordan Binnington$3.6M

LWWilliam Karlsson$3.45M

DIvan Provorov$3.4M

Contracts Expiring

$26.49M2523 exp

$14.88M2611 exp

$4.31M276 exp

$18.73M289 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$5,057,946

Season-Ticket Sold43%

Arena Revenue & Utilization

Chicago BlackhawksNSHL

TierTicketFillGate

Lower Bowl

$94

$2.08M

Middle Bowl

$54

$949K

Upper Bowl

$34

$234K

Club Level

$24

$353K

Luxury Suites

$186

10%

$937K

Rockford IceHogs (CHI)MSHL

TierTicketFillGate

Lower Bowl

$35

$166K

Upper Bowl

$15

$33K

Pro Roster21 players$55,607,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Brayden Point	5'10"	183	29	4	–	–	$2,842,333$2.84M	$8,527,000$8.53M	$8,527,000	$8,527,000	$8,527,000
RW	Nick Schmaltz	6'0"	181	29	4	–	–	$1,666,667$1.67M	$5,000,000$5M	$5,000,000	$5,000,000	$5,000,000
C	Steven Stamkos	6'1"	194	35	2	–	–	$1,583,333$1.58M	$4,750,000$4.75M	$4,750,000	–	–
RW	Mitch Marner	6'0"	172	28	1	–	–	$1,533,333$1.53M	$4,600,000$4.6M	–	–	–
C	Mikael Granlund	5'10"	185	33	2	–	–	$1,250,000$1.25M	$3,750,000$3.75M	$3,750,000	–	–
LW	William Karlsson	6'0"	194	32	1	–	–	$1,150,000$1.15M	$3,450,000$3.45M	–	–	–
D	Ivan Provorov	6'1"	201	28	4	–	–	$1,133,333$1.13M	$3,400,000$3.4M	$3,400,000	$3,400,000	$3,400,000
D	Rasmus Ristolainen	6'4"	220	30	1	Y	–	$1,083,333$1.08M	$3,250,000$3.25M	–	–	–
D	Jacob Trouba	6'3"	203	31	2	–	–	$1,050,000$1.05M	$3,150,000$3.15M	$3,150,000	–	–
D	Steve Santini	6'2"	205	30	3	Y	–	$833,333$833K	$2,500,000$2.5M	$2,500,000	$2,500,000	–
LW	Jonathan Marchessault	5'9"	185	34	1	–	–	$500,000$500K	$1,500,000$1.5M	–	–	–
D	Vince Dunn	6'0"	203	28	4	–	–	$500,000$500K	$1,500,000$1.5M	$1,500,000	$1,500,000	$1,500,000
C	Connor Zary	6'0"	179	23	2	–	–	$333,333$333K	$1,000,000$1M	$1,000,000	–	–
RW	JJ Peterka	6'0"	190	23	2	–	–	$333,333$333K	$1,000,000$1M	$1,000,000	–	–
D	Alex Vlasic	6'6"	216	24	1	–	–	$300,000$300K	$900,000$900K	–	–	–
C	Tyson Jost	5'11"	187	27	2	–	–	$233,333$233K	$700,000$700K	$700,000	–	–
D	Urho Vaakanainen	6'2"	201	26	3	–	–	$200,000$200K	$600,000$600K	$600,000	$600,000	–
RW	Isaac Ratcliffe	6'6"	200	26	3	–	–	$166,667$167K	$500,000$500K	$500,000	$500,000	–
LW	Noah Cates	6'1"	165	26	3	–	–	$166,667$167K	$500,000$500K	$500,000	$500,000	–
G	Jordan Binnington	6'2"	172	31	1	–	–	$1,200,000$1.2M	$3,600,000$3.6M	–	–	–
G	Logan Thompson	6'3"	205	28	1	–	–	$476,667$477K	$1,430,000$1.43M	–	–	–
								Committed	$55,607,000$55.61M	$36,877,000$36.88M	$22,527,000$22.53M	$18,427,000$18.43M

Farm Roster - Rockford IceHogs28 players$8,786,400

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	DAVID TOMASEK	6'2"	187	29	1	–	Y	$666,667$667K	$2,000,000$2M	–	–	–
LW	Brandon Tanev	6'0"	181	33	2	–	–	$51,667$52K	$155,000$155K	$155,000	–	–
C	Aleksi Heponiemi	5'10"	155	26	3	–	–	$50,000$50K	$150,000$150K	$150,000	$150,000	–
D	Jacob MacDonald	6'0"	205	32	1	–	–	$50,000$50K	$150,000$150K	–	–	–
D	Victor Soderstrom	5'11"	184	24	2	–	–	$50,000$50K	$150,000$150K	$150,000	–	–
D	Ben Gleason	6'1"	180	27	1	–	–	$35,567$36K	$106,700$107K	–	–	–
D	Chad Billins	5'10"	174	36	1	–	–	$355,667$356K	$1,067,000$1.07M	–	–	–
D	Nicolas Beaudin	5'11"	168	25	1	–	–	$35,567$36K	$106,700$107K	–	–	–
D	Max Lajoie	6'1"	196	27	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
LW	Emil Bemstrom	5'10"	194	26	1	–	–	$26,667$27K	$80,000$80K	–	–	–
RW	Andy Miele	5'9"	175	37	1	–	–	$250,000$250K	$750,000$750K	–	–	–
C	Arttu Ruotsalainen	5'8"	187	27	1	–	–	$23,333$23K	$70,000$70K	–	–	–
C	Cedric Paquette	6'0"	205	31	1	–	–	$22,500$23K	$67,500$68K	–	–	–
RW	Joel Kiviranta	5'11"	185	29	4	–	–	$21,667$22K	$65,000$65K	$65,000	$65,000	$65,000
LW	Michael Carcone	5'9"	170	29	4	–	–	$21,667$22K	$65,000$65K	$65,000	$65,000	$65,000
LW	Tyler Motte	5'10"	192	30	2	–	–	$21,667$22K	$65,000$65K	$65,000	–	–
RW	LENNI HAMEENAHO	6'1"	185	20	1	–	Y	$200,000$200K	$600,000$600K	–	–	–
LW	Sonny Milano	6'0"	194	29	3	–	–	$19,167$19K	$57,500$58K	$57,500	$57,500	–
RW	Brandon Duhaime	6'2"	201	28	4	–	–	$18,667$19K	$56,000$56K	$56,000	$56,000	$56,000
LW	Evgeny Svechnikov	6'3"	208	28	4	–	–	$18,667$19K	$56,000$56K	$56,000	$56,000	$56,000
C	Nick Merkley	5'10"	195	28	4	–	–	$18,667$19K	$56,000$56K	$56,000	$56,000	$56,000
D	Kale Clague	6'0"	190	27	2	–	–	$18,333$18K	$55,000$55K	$55,000	–	–
D	Alex Grant	6'3"	202	36	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Connor Carrick	5'10"	192	31	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	LUKAS KANAK	5'9"	172	28	1	–	Y	$86,000$86K	$258,000$258K	–	–	–
G	Tomas Popperle	6'1"	187	39	1	–	–	$433,333$433K	$1,300,000$1.3M	–	–	–
G	MATTEUS WARD	6'1"	176	23	1	–	Y	$200,000$200K	$600,000$600K	–	–	–
G	JESPER MYRENBERG	6'2"	187	25	1	–	Y	$166,667$167K	$500,000$500K	–	–	–
								Committed	$8,786,400$8.79M	$1,030,500$1.03M	$505,500$506K	$298,000$298K

Colorado AvalancheGM: Sean · Team OV: 74

Total Payroll

$79,941,000

Bank Balance

$54,595,653

Projected Balance

$54,595,653

Committed NSHL26

$57.91M

Arena Fill

15%

Salary Commitment Outlook

28% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

LWDanton Heinen$8M

CAlex Wennberg$7M

LWJason Robertson$6M

RWNathan MacKinnon$5.8M

DAdam Fox$5M

CRobert Thomas$5M

RWAnton Lundell$4.68M

DShea Theodore$4.3M

Contracts Expiring

$22.03M2512 exp

$29.44M2616 exp

$11.82M2714 exp

$16.65M285 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$7,807,817

Season-Ticket Sold45%

Arena Revenue & Utilization

Colorado AvalancheNSHL

TierTicketFillGate

Lower Bowl

$82

15%

$2.91M

Middle Bowl

$41

15%

$1.2M

Upper Bowl

$20

15%

$238K

Club Level

$13

14%

$297K

Luxury Suites

$150

15%

$1.13M

Colorado Eagles (COL)MSHL

TierTicketFillGate

Lower Bowl

$31

13%

$330K

Upper Bowl

$11

15%

$66K

Pro Roster24 players$71,600,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
LW	Danton Heinen	6'1"	187	29	1	–	–	$2,666,667$2.67M	$8,000,000$8M	–	–	–
C	Alex Wennberg	6'2"	197	30	2	Y	–	$2,333,333$2.33M	$7,000,000$7M	$7,000,000	–	–
LW	Jason Robertson	6'3"	201	25	3	Y	–	$2,000,000$2M	$6,000,000$6M	$6,000,000	$6,000,000	–
RW	Nathan MacKinnon	6'0"	201	29	4	–	–	$1,933,333$1.93M	$5,800,000$5.8M	$5,800,000	$5,800,000	$5,800,000
D	Adam Fox	5'11"	183	27	2	–	–	$1,666,667$1.67M	$5,000,000$5M	$5,000,000	–	–
C	Robert Thomas	6'0"	187	25	4	–	–	$1,666,667$1.67M	$5,000,000$5M	$5,000,000	$5,000,000	$5,000,000
D	Shea Theodore	6'2"	196	29	1	–	–	$1,433,333$1.43M	$4,300,000$4.3M	–	–	–
D	Tony DeAngelo	5'11"	181	29	1	–	–	$1,433,333$1.43M	$4,300,000$4.3M	–	–	–
RW	Max Domi	5'10"	207	30	3	–	–	$1,083,333$1.08M	$3,250,000$3.25M	$3,250,000	$3,250,000	–
D	Trevor Carrick	6'2"	196	30	2	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	–	–
C	William Nylander	5'11"	196	29	4	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	$3,000,000	$3,000,000
LW	Brett Howden	6'2"	201	27	4	–	–	$933,333$933K	$2,800,000$2.8M	$2,800,000	$2,800,000	$2,800,000
RW	Logan O'Connor	6'0"	174	28	1	–	–	$766,667$767K	$2,300,000$2.3M	–	–	–
D	Troy Stecher	5'10"	185	31	2	–	–	$466,667$467K	$1,400,000$1.4M	$1,400,000	–	–
C	Pavel Zacha	6'3"	209	28	3	–	–	$333,333$333K	$1,000,000$1M	$1,000,000	$1,000,000	–
RW	William Lockwood	5'11"	185	27	1	–	–	$250,000$250K	$750,000$750K	–	–	–
D	Ronnie Attard	6'3"	207	26	1	–	–	$233,333$233K	$700,000$700K	–	–	–
LW	Boris Katchouk	6'2"	205	27	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
D	Brennan Menell	5'11"	177	28	1	–	–	$166,667$167K	$500,000$500K	–	–	–
C	Colin White	6'1"	194	28	1	–	–	$166,667$167K	$500,000$500K	–	–	–
D	Trevor Murphy	5'10"	180	29	1	–	–	$166,667$167K	$500,000$500K	–	–	–
G	John Gibson	6'2"	209	31	2	Y	–	$1,066,667$1.07M	$3,200,000$3.2M	$3,200,000	–	–
G	Alex Lyon	6'1"	201	32	2	–	–	$733,333$733K	$2,200,000$2.2M	$2,200,000	–	–
G	Jiri Patera	6'2"	209	26	3	–	–	$200,000$200K	$600,000$600K	$600,000	$600,000	–
								Committed	$71,600,000$71.6M	$49,750,000$49.75M	$27,450,000$27.45M	$16,600,000$16.6M

Farm Roster - Colorado Eagles23 players$8,341,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
RW	Anton Lundell	6'1"	185	23	2	–	–	$1,560,000$1.56M	$4,680,000$4.68M	$4,680,000	–	–
C	Oscar Lindberg	6'1"	202	33	2	–	–	$600,000$600K	$1,800,000$1.8M	$1,800,000	–	–
D	Brandt Clarke	6'2"	185	22	3	–	–	$58,333$58K	$175,000$175K	$175,000	$175,000	–
C	Cole Perfetti	5'11"	184	23	3	–	–	$58,333$58K	$175,000$175K	$175,000	$175,000	–
C	Luca Del Bel Belluz	6'1"	184	21	3	–	–	$33,333$33K	$100,000$100K	$100,000	$100,000	–
C	Rasmus Kupari	6'2"	201	25	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
D	Ryker Evans	5'11"	189	23	3	–	–	$33,333$33K	$100,000$100K	$100,000	$100,000	–
C	Shane Pinto	6'2"	192	24	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
C	David Gustafsson	6'2"	212	25	3	–	–	$30,000$30K	$90,000$90K	$90,000	$90,000	–
LW	Joona Koppanen	6'5"	216	27	1	–	–	$26,667$27K	$80,000$80K	–	–	–
LW	Anders Bjork	6'0"	190	28	3	–	–	$25,000$25K	$75,000$75K	$75,000	$75,000	–
D	Dean Kukan	6'2"	190	31	2	–	–	$25,000$25K	$75,000$75K	$75,000	–	–
D	Nikita Tryamkin	6'7"	253	30	3	–	–	$25,000$25K	$75,000$75K	$75,000	$75,000	–
C	Jakub Lauko	6'0"	196	25	2	–	–	$23,333$23K	$70,000$70K	$70,000	–	–
C	Andrew Poturalski	5'10"	183	31	2	–	–	$21,000$21K	$63,000$63K	$63,000	–	–
D	Gavin Bayreuther	6'1"	196	31	2	–	–	$21,000$21K	$63,000$63K	$63,000	–	–
RW	Nick Caamano	6'2"	200	26	3	–	–	$20,000$20K	$60,000$60K	$60,000	$60,000	–
D	Blake Hillman	6'1"	180	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Danick Martel	5'8"	176	30	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
RW	Jasper Weatherby	6'4"	222	27	4	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	$50,000
D	Lawrence Pilut	5'11"	194	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
G	Zach Fucale	6'2"	189	30	2	–	–	$63,333$63K	$190,000$190K	$190,000	–	–
G	Leevi Merilainen	6'2"	158	22	3	–	–	$23,333$23K	$70,000$70K	$70,000	$70,000	–
								Committed	$8,341,000$8.34M	$8,161,000$8.16M	$1,020,000$1.02M	$50,000$50K

Columbus Blue JacketsGM: Josh · Team OV: 77

Total Payroll

$76,023,810

Bank Balance

$84,676,733

Projected Balance

$84,676,733

Committed NSHL26

$60.4M

Arena Fill

15%

Salary Commitment Outlook

21% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

CChris Tierney$7M

CSean Monahan$5.55M

RWAnthony Beauvillier$5.17M

LWCarter Verhaeghe$4.5M

LWDominik Kubalik$4.5M

RWValeri Nichushkin$4.2M

RWBryan Rust$4M

CVincent Trocheck$4M

Contracts Expiring

$15.63M2514 exp

$29.69M2618 exp

$17.04M2714 exp

$13.67M284 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$7,593,198

Season-Ticket Sold45%

Arena Revenue & Utilization

Columbus Blue JacketsNSHL

TierTicketFillGate

Lower Bowl

$91

15%

$3.24M

Middle Bowl

$47

15%

$1.37M

Upper Bowl

$29

15%

$345K

Club Level

$21

15%

$499K

Luxury Suites

$183

15%

$1.38M

Cleveland Monsters (CBJ)MSHL

TierTicketFillGate

Lower Bowl

$26

$156K

Upper Bowl

$12

$31K

Pro Roster20 players$71,633,667

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Chris Tierney	6'1"	191	31	2	–	–	$2,333,333$2.33M	$7,000,000$7M	$7,000,000	–	–
C	Sean Monahan	6'1"	201	30	2	–	–	$1,850,000$1.85M	$5,550,000$5.55M	$5,550,000	–	–
RW	Anthony Beauvillier	5'11"	181	28	1	–	–	$1,722,222$1.72M	$5,166,667$5.17M	–	–	–
LW	Carter Verhaeghe	6'2"	181	29	4	–	–	$1,500,000$1.5M	$4,500,000$4.5M	$4,500,000	$4,500,000	$4,500,000
LW	Dominik Kubalik	6'2"	190	29	4	–	–	$1,500,000$1.5M	$4,500,000$4.5M	$4,500,000	$4,500,000	$4,500,000
RW	Valeri Nichushkin	6'4"	209	30	3	–	–	$1,400,000$1.4M	$4,200,000$4.2M	$4,200,000	$4,200,000	–
RW	Bryan Rust	5'11"	192	33	3	–	–	$1,333,333$1.33M	$4,000,000$4M	$4,000,000	$4,000,000	–
C	Vincent Trocheck	5'11"	183	31	2	–	–	$1,333,333$1.33M	$4,000,000$4M	$4,000,000	–	–
RW	Nino Niederreiter	6'2"	218	32	1	–	–	$1,200,000$1.2M	$3,600,000$3.6M	–	–	–
D	Hampus Lindholm	6'2"	216	31	2	Y	–	$1,166,667$1.17M	$3,500,000$3.5M	$3,500,000	–	–
D	Matt Dumba	6'0"	181	30	3	–	–	$1,083,333$1.08M	$3,250,000$3.25M	$3,250,000	$3,250,000	–
D	John Carlson	6'3"	216	35	1	–	–	$1,022,333$1.02M	$3,067,000$3.07M	–	–	–
C	Curtis Lazar	6'0"	203	30	3	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	$3,000,000	–
D	J.J. Moser	6'1"	187	25	4	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	$3,000,000	$3,000,000
D	Zach Werenski	6'2"	214	27	2	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	–	–
LW	Conor Garland	5'8"	181	29	4	–	–	$556,667$557K	$1,670,000$1.67M	$1,670,000	$1,670,000	$1,670,000
LW	Jonathan Drouin	6'0"	203	30	3	–	–	$556,667$557K	$1,670,000$1.67M	$1,670,000	$1,670,000	–
D	Riley Stillman	6'1"	196	27	2	–	–	$483,333$483K	$1,450,000$1.45M	$1,450,000	–	–
G	Mackenzie Blackwood	6'4"	225	28	1	Y	–	$920,000$920K	$2,760,000$2.76M	–	–	–
G	Semyon Varlamov	6'2"	209	37	2	–	–	$916,667$917K	$2,750,000$2.75M	$2,750,000	–	–
								Committed	$71,633,667$71.63M	$57,040,000$57.04M	$29,790,000$29.79M	$13,670,000$13.67M

Farm Roster - Cleveland Monsters30 players$4,390,143

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
RW	Filip Zadina	6'0"	196	25	2	–	–	$58,333$58K	$175,000$175K	$175,000	–	–
C	Frank Nazar	5'9"	175	21	3	–	–	$58,333$58K	$175,000$175K	$175,000	$175,000	–
C	Mark Arcobello	5'8"	172	36	2	–	–	$500,000$500K	$1,500,000$1.5M	$1,500,000	–	–
C	Lars Eller	6'1"	207	36	2	–	–	$50,000$50K	$150,000$150K	$150,000	–	–
RW	Vasily Podkolzin	6'1"	190	24	3	–	–	$50,000$50K	$150,000$150K	$150,000	$150,000	–
RW	Brett Leason	6'5"	218	26	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
LW	Jakob Pelletier	5'9"	170	24	3	–	–	$33,333$33K	$100,000$100K	$100,000	$100,000	–
D	Olen Zellweger	5'9"	175	21	3	–	–	$33,333$33K	$100,000$100K	$100,000	$100,000	–
LW	Adam Beckman	6'2"	183	24	3	–	–	$30,000$30K	$90,000$90K	$90,000	$90,000	–
RW	Sam Colangelo	6'2"	205	23	3	–	–	$30,000$30K	$90,000$90K	$90,000	$90,000	–
LW	Will Cuylle	6'3"	211	23	3	–	–	$26,667$27K	$80,000$80K	$80,000	$80,000	–
D	Tim Heed	6'0"	180	34	2	–	–	$25,000$25K	$75,000$75K	$75,000	–	–
D	Xavier Ouellet	6'1"	196	31	3	–	–	$25,000$25K	$75,000$75K	$75,000	$75,000	–
LW	Brock McGinn	6'0"	187	31	2	–	–	$22,167$22K	$66,500$67K	$66,500	–	–
RW	Mackenzie MacEachern	6'2"	194	31	2	–	–	$22,167$22K	$66,500$67K	$66,500	–	–
D	Nick Seeler	6'2"	201	32	1	–	–	$20,833$21K	$62,500$63K	–	–	–
C	Sean Kuraly	6'2"	205	32	1	–	–	$20,833$21K	$62,500$63K	–	–	–
D	Calle Rosen	6'0"	176	31	1	–	–	$20,000$20K	$60,000$60K	–	–	–
C	Chris Kreider	6'3"	229	34	1	–	–	$20,000$20K	$60,000$60K	–	–	–
D	Dan Renouf	6'2"	200	31	2	–	–	$20,000$20K	$60,000$60K	$60,000	–	–
LW	Eric Robinson	6'2"	201	30	3	–	–	$20,000$20K	$60,000$60K	$60,000	$60,000	–
D	Jaycob Megna	6'6"	220	32	1	–	–	$20,000$20K	$60,000$60K	–	–	–
D	Jon Merrill	6'3"	205	33	1	–	–	$20,000$20K	$60,000$60K	–	–	–
C	Matthew Peca	5'8"	181	32	1	–	–	$20,000$20K	$60,000$60K	–	–	–
D	Mikko Lehtonen	6'0"	196	31	2	–	–	$20,000$20K	$60,000$60K	$60,000	–	–
LW	Chris Wagner	6'0"	198	34	1	–	–	$16,667$17K	$50,000$50K	–	–	–
G	Collin Delia	6'2"	208	31	2	–	–	$35,714$36K	$107,143$107K	$107,143	–	–
G	Roman Will	6'1"	195	33	2	–	–	$25,000$25K	$75,000$75K	$75,000	–	–
G	Matt O'Connor	6'6"	205	33	1	–	–	$20,000$20K	$60,000$60K	–	–	–
G	Jeremy Smith	6'0"	170	36	1	–	–	$166,667$167K	$500,000$500K	–	–	–
								Committed	$4,390,143$4.39M	$3,355,143$3.36M	$920,000$920K	$0$0

Detroit Red WingsGM: Eric G · Team OV: 73

Total Payroll

$47,660,498

Bank Balance

$49,107,858

Projected Balance

$49,107,858

Committed NSHL26

$28.23M

Arena Fill

Salary Commitment Outlook

41% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

CMatt Duchene$5.5M

DJohn Marino$3.87M

DMikhail Sergachev$3.87M

DMoritz Seider$3.69M

RWAliaksei Protas$3.6M

DBrent Burns$3.6M

CAndrew Copp$2.6M

LWDmitrij Jaskin$2.18M

Contracts Expiring

$19.43M2524 exp

$19.82M2614 exp

$3.19M277 exp

$5.23M285 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$3,859,830

Season-Ticket Sold40%

Arena Revenue & Utilization

Detroit Red WingsNSHL

TierTicketFillGate

Lower Bowl

$92

$1.6M

Middle Bowl

$51

$744K

Upper Bowl

$30

$178K

Club Level

$23

$250K

Luxury Suites

$186

$703K

Grand Rapids Griffins (DET)MSHL

TierTicketFillGate

Lower Bowl

$31

$166K

Upper Bowl

$11

$33K

Pro Roster21 players$39,492,998

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Matt Duchene	5'11"	194	34	2	–	–	$1,833,333$1.83M	$5,500,000$5.5M	$5,500,000	–	–
D	John Marino	6'1"	181	28	1	–	–	$1,290,000$1.29M	$3,870,000$3.87M	–	–	–
D	Mikhail Sergachev	6'3"	216	27	2	–	–	$1,290,000$1.29M	$3,870,000$3.87M	$3,870,000	–	–
RW	Aliaksei Protas	6'6"	225	24	4	–	–	$1,200,000$1.2M	$3,600,000$3.6M	$3,600,000	$3,600,000	$3,600,000
D	Brent Burns	6'5"	229	40	1	–	–	$1,200,000$1.2M	$3,600,000$3.6M	–	–	–
C	Andrew Copp	6'1"	205	30	3	–	–	$866,667$867K	$2,600,000$2.6M	$2,600,000	$2,600,000	–
LW	Dmitrij Jaskin	6'2"	216	32	2	–	–	$728,000$728K	$2,183,999$2.18M	$2,183,999	–	–
C	Zach Aston-Reese	6'1"	205	30	2	–	–	$728,000$728K	$2,183,999$2.18M	$2,183,999	–	–
D	Morgan Rielly	6'1"	225	31	2	–	–	$666,667$667K	$2,000,000$2M	$2,000,000	–	–
D	Jyrki Jokipakka	6'3"	198	33	2	–	–	$500,000$500K	$1,500,000$1.5M	$1,500,000	–	–
RW	Matt Nieto	5'11"	201	32	1	–	–	$353,333$353K	$1,060,000$1.06M	–	–	–
C	Blake Lizotte	5'9"	170	27	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
LW	Morgan Barron	6'4"	220	26	1	–	–	$266,667$267K	$800,000$800K	–	–	–
LW	Shane Gersich	5'11"	180	28	4	–	–	$250,000$250K	$750,000$750K	$750,000	$750,000	$750,000
D	Travis Sanheim	6'3"	181	29	4	–	–	$250,000$250K	$750,000$750K	$750,000	$750,000	$750,000
C	Vladislav Kamenev	6'2"	194	28	1	–	–	$233,333$233K	$700,000$700K	–	–	–
D	Matt Grzelcyk	5'11"	174	31	2	–	–	$208,333$208K	$625,000$625K	$625,000	–	–
LW	Valtteri Puustinen	5'9"	183	26	2	–	–	$200,000$200K	$600,000$600K	$600,000	–	–
LW	Lawson Crouse	6'4"	216	28	1	–	–	$166,667$167K	$500,000$500K	–	–	–
G	Pyotr Kochetkov	6'2"	179	26	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
G	Lukas Dostal	6'2"	174	25	2	–	–	$266,667$267K	$800,000$800K	$800,000	–	–
								Committed	$39,492,998$39.49M	$26,962,998$26.96M	$7,700,000$7.7M	$5,100,000$5.1M

Farm Roster - Grand Rapids Griffins29 players$8,167,500

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
D	Moritz Seider	6'4"	205	24	1	–	–	$1,230,000$1.23M	$3,690,000$3.69M	–	–	–
C	Matty Beniers	6'2"	174	22	1	–	–	$66,667$67K	$200,000$200K	–	–	–
LW	Quinton Byfield	6'5"	216	22	2	–	–	$66,667$67K	$200,000$200K	$200,000	–	–
LW	William Eklund	5'11"	181	22	3	–	–	$66,667$67K	$200,000$200K	$200,000	$200,000	–
RW	Lucas Raymond	5'10"	183	23	2	–	–	$58,333$58K	$175,000$175K	$175,000	–	–
D	Simon Edvinsson	6'6"	209	22	3	–	–	$58,333$58K	$175,000$175K	$175,000	$175,000	–
D	Calvin de Haan	6'1"	194	34	1	–	–	$42,500$43K	$127,500$128K	–	–	–
D	Mattias Ekholm	6'4"	216	35	1	–	–	$42,500$43K	$127,500$128K	–	–	–
D	Darren Raddysh	6'1"	200	29	1	–	–	$33,333$33K	$100,000$100K	–	–	–
D	Jordan Harris	5'11"	190	24	1	–	–	$26,667$27K	$80,000$80K	–	–	–
C	Brendan Gaunce	6'3"	214	31	1	–	–	$23,333$23K	$70,000$70K	–	–	–
D	Zac Jones	5'10"	179	24	2	–	–	$23,333$23K	$70,000$70K	$70,000	–	–
C	Clark Bishop	6'0"	199	29	4	–	–	$20,833$21K	$62,500$63K	$62,500	$62,500	$62,500
RW	Radim Zohorna	6'6"	229	29	4	–	–	$20,833$21K	$62,500$63K	$62,500	$62,500	$62,500
RW	Tyler Graovac	6'5"	208	32	1	–	–	$20,833$21K	$62,500$63K	–	–	–
RW	Alex Laferriere	6'0"	173	23	3	–	–	$20,000$20K	$60,000$60K	$60,000	$60,000	–
C	Dmitri Voronkov	6'5"	240	24	2	–	–	$20,000$20K	$60,000$60K	$60,000	–	–
D	Petteri Lindbohm	6'3"	198	31	3	–	–	$18,333$18K	$55,000$55K	$55,000	$55,000	–
LW	Anton Blidh	6'1"	197	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	Austin Wagner	6'1"	195	28	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
LW	Mason Appleton	6'3"	196	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
C	ANTTI KALAPUDAS	6'0"	187	28	1	–	Y	$91,667$92K	$275,000$275K	–	–	–
G	ARVID HOLM	6'5"	205	26	1	–	Y	$166,667$167K	$500,000$500K	–	–	–
G	Josef Korenar	6'1"	185	27	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
G	OSKARI SALMINEN	6'4"	201	25	1	–	Y	$166,667$167K	$500,000$500K	–	–	–
G	JAKUB MALEK	6'4"	190	23	1	–	Y	$116,667$117K	$350,000$350K	–	–	–
G	MATT VILLALTA	6'4"	190	26	1	–	Y	$88,333$88K	$265,000$265K	–	–	–
G	ADAM AHMAN	6'0"	163	25	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	MASI HARKONEN	5'10"	154	18	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
								Committed	$8,167,500$8.17M	$1,270,000$1.27M	$715,000$715K	$125,000$125K

Edmonton OilersGM: Ray K · Team OV: 76

Total Payroll

$82,944,883

Bank Balance

$73,176,393

Projected Balance

$73,176,393

Committed NSHL26

$54.18M

Arena Fill

Salary Commitment Outlook

35% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

RWTimo Meier$10.43M

RWNico Hischier$7.69M

LWBrady Tkachuk$7.45M

CPierre-Luc Dubois$7.32M

CAdam Gaudette$5.5M

RWBoone Jenner$5.13M

GAlexandar Georgiev$5.13M

DSamuel Girard$3.5M

Contracts Expiring

$28.76M2527 exp

$26.66M2618 exp

$17.88M275 exp

$9.65M282 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$3,854,452

Season-Ticket Sold41%

Arena Revenue & Utilization

Edmonton OilersNSHL

TierTicketFillGate

Lower Bowl

$91

$1.61M

Middle Bowl

$50

$723K

Upper Bowl

$30

$178K

Club Level

$22

$261K

Luxury Suites

$184

$696K

Bakersfield Condors (EDM)MSHL

TierTicketFillGate

Lower Bowl

$36

12%

$354K

Upper Bowl

$15

11%

$69K

Pro Roster21 players$73,128,783

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
RW	Timo Meier	6'0"	216	28	1	Y	–	$3,478,261$3.48M	$10,434,783$10.43M	–	–	–
RW	Nico Hischier	6'1"	174	26	3	Y	–	$2,561,667$2.56M	$7,685,000$7.69M	$7,685,000	$7,685,000	–
LW	Brady Tkachuk	6'4"	212	25	4	Y	–	$2,483,333$2.48M	$7,450,000$7.45M	$7,450,000	$7,450,000	$7,450,000
C	Pierre-Luc Dubois	6'3"	218	27	2	Y	–	$2,438,333$2.44M	$7,315,000$7.32M	$7,315,000	–	–
C	Adam Gaudette	6'1"	175	28	2	–	–	$1,833,333$1.83M	$5,500,000$5.5M	$5,500,000	–	–
RW	Boone Jenner	6'2"	205	32	2	Y	–	$1,708,333$1.71M	$5,125,000$5.13M	$5,125,000	–	–
D	Samuel Girard	5'10"	170	27	1	–	–	$1,166,667$1.17M	$3,500,000$3.5M	–	–	–
C	Teddy Blueger	6'0"	185	30	2	Y	–	$995,000$995K	$2,985,000$2.99M	$2,985,000	–	–
LW	Troy Terry	6'0"	185	27	2	Y	–	$988,333$988K	$2,965,000$2.97M	$2,965,000	–	–
C	Phillip Danault	6'1"	201	32	1	Y	–	$899,667$900K	$2,699,000$2.7M	–	–	–
D	Marcus Pettersson	6'4"	176	29	3	Y	–	$865,000$865K	$2,595,000$2.6M	$2,595,000	$2,595,000	–
RW	Noah Gregor	6'0"	190	26	3	Y	–	$801,667$802K	$2,405,000$2.41M	$2,405,000	$2,405,000	–
D	Neal Pionk	6'0"	190	29	4	–	–	$731,667$732K	$2,195,000$2.2M	$2,195,000	$2,195,000	$2,195,000
D	Alexander Romanov	6'1"	209	25	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
D	Michael Kesselring	6'5"	220	25	2	–	–	$333,333$333K	$1,000,000$1M	$1,000,000	–	–
D	Noah Dobson	6'4"	194	25	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
LW	Philipp Kurashev	6'0"	190	25	2	–	–	$200,000$200K	$600,000$600K	$600,000	–	–
LW	Maxim Mamin	6'2"	206	30	1	–	–	$183,333$183K	$550,000$550K	–	–	–
LW	Jujhar Khaira	6'4"	212	30	1	–	–	$166,667$167K	$500,000$500K	–	–	–
G	Alexandar Georgiev	6'1"	179	29	3	Y	–	$1,708,333$1.71M	$5,125,000$5.13M	$5,125,000	$5,125,000	–
G	Samuel Ersson	6'2"	176	25	1	–	–	$166,667$167K	$500,000$500K	–	–	–
								Committed	$73,128,783$73.13M	$52,945,000$52.95M	$27,455,000$27.46M	$9,645,000$9.65M

Farm Roster - Bakersfield Condors31 players$9,816,100

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
RW	Tomas Jurco	6'2"	197	32	1	–	–	$73,167$73K	$219,500$220K	–	–	–
RW	MICHAL KOVARCIK	6'0"	176	28	1	–	Y	$663,000$663K	$1,989,000$1.99M	–	–	–
C	Jordan Martinook	6'0"	196	32	1	–	–	$66,167$66K	$198,500$199K	–	–	–
RW	Joel Armia	6'4"	218	32	1	–	–	$61,700$62K	$185,100$185K	–	–	–
RW	Kirby Dach	6'4"	212	24	1	–	–	$58,333$58K	$175,000$175K	–	–	–
C	Michael McCarron	6'6"	231	30	2	–	–	$56,500$57K	$169,500$170K	$169,500	–	–
C	Eric O'Dell	6'0"	197	35	1	–	–	$519,667$520K	$1,559,000$1.56M	–	–	–
LW	Noel Acciari	5'10"	209	33	1	–	–	$49,967$50K	$149,900$150K	–	–	–
D	Scott Harrington	6'2"	204	32	2	–	–	$49,967$50K	$149,900$150K	$149,900	–	–
D	Brandon Davidson	6'2"	209	33	2	–	–	$39,967$40K	$119,900$120K	$119,900	–	–
D	Josh Brown	6'5"	220	31	1	–	–	$35,100$35K	$105,300$105K	–	–	–
C	Wyatt Johnston	6'1"	185	22	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
LW	Antti Suomela	6'0"	180	31	2	–	–	$33,267$33K	$99,800$100K	$99,800	–	–
D	Carl Dahlstrom	6'5"	229	30	2	–	–	$33,267$33K	$99,800$100K	$99,800	–	–
C	Luke Johnson	5'11"	174	30	2	–	–	$33,267$33K	$99,800$100K	$99,800	–	–
LW	Kevin Rooney	6'2"	201	32	1	–	–	$30,833$31K	$92,500$93K	–	–	–
D	Scott Mayfield	6'5"	220	32	1	–	–	$30,833$31K	$92,500$93K	–	–	–
D	Nate Schmidt	6'0"	192	33	2	–	–	$29,967$30K	$89,900$90K	$89,900	–	–
LW	Spencer Machacek	6'1"	202	36	1	–	–	$268,333$268K	$805,000$805K	–	–	–
D	Andy Welinski	6'1"	201	32	2	–	–	$25,900$26K	$77,700$78K	$77,700	–	–
RW	Nicolas Deslauriers	6'1"	220	34	1	–	–	$25,833$26K	$77,500$78K	–	–	–
D	Emil Lilleberg	6'2"	192	24	3	–	–	$23,333$23K	$70,000$70K	$70,000	$70,000	–
RW	Waltteri Merela	6'2"	196	26	2	–	–	$23,167$23K	$69,500$70K	$69,500	–	–
C	Scott Reedy	6'2"	205	26	1	–	–	$20,000$20K	$60,000$60K	–	–	–
D	Grant Hutton	6'4"	207	29	1	–	–	$16,833$17K	$50,500$51K	–	–	–
D	MAX LINDROTH	6'1"	198	28	1	–	Y	$98,333$98K	$295,000$295K	–	–	–
LW	MATIAS MANTYKIVI	6'0"	172	24	1	–	Y	$88,333$88K	$265,000$265K	–	–	–
RW	TEEMU TURUNEN	5'10"	185	29	1	–	Y	$88,333$88K	$265,000$265K	–	–	–
G	Antti Raanta	6'0"	194	36	1	–	–	$332,667$333K	$998,000$998K	–	–	–
G	Troy Grosenick	6'1"	185	35	1	–	–	$332,667$333K	$998,000$998K	–	–	–
G	Joel Hofer	6'5"	179	24	2	–	–	$30,000$30K	$90,000$90K	$90,000	–	–
								Committed	$9,816,100$9.82M	$1,235,800$1.24M	$70,000$70K	$0$0

Florida PanthersGM: Eric E · Team OV: 75

Total Payroll

$49,932,999

Bank Balance

$49,869,403

Projected Balance

$49,869,403

Committed NSHL26

$32.57M

Arena Fill

Salary Commitment Outlook

35% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

CRoope Hintz$4.81M

LWAnthony Duclair$4.2M

RWJake Debrusk$3.94M

DBrandon Montour$3M

LWTanner Pearson$3M

CJared McCann$2.65M

LWAlex Tuch$2.5M

DRobert Hagg$2.3M

Contracts Expiring

$17.37M2525 exp

$7.75M264 exp

$8.75M2710 exp

$16.07M288 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold38%

Arena Revenue & Utilization

Florida PanthersNSHL

TierTicketFillGate

Lower Bowl

$105

Middle Bowl

$55

Upper Bowl

$35

Club Level

$30

Luxury Suites

$200

Athens Rock Lobsters (FLA)MSHL

TierTicketFillGate

Lower Bowl

$25

$150K

Upper Bowl

$12

$32K

Pro Roster21 players$41,475,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Roope Hintz	6'3"	216	28	4	–	–	$1,603,333$1.6M	$4,810,000$4.81M	$4,810,000	$4,810,000	$4,810,000
LW	Anthony Duclair	5'11"	196	29	4	–	–	$1,400,000$1.4M	$4,200,000$4.2M	$4,200,000	$4,200,000	$4,200,000
RW	Jake Debrusk	6'0"	196	28	1	–	–	$1,313,333$1.31M	$3,940,000$3.94M	–	–	–
D	Brandon Montour	6'0"	194	31	2	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	–	–
C	Jared McCann	6'1"	185	29	4	–	–	$883,333$883K	$2,650,000$2.65M	$2,650,000	$2,650,000	$2,650,000
LW	Alex Tuch	6'4"	218	29	4	–	–	$833,333$833K	$2,500,000$2.5M	$2,500,000	$2,500,000	$2,500,000
D	Robert Hagg	6'2"	210	30	2	–	–	$766,667$767K	$2,300,000$2.3M	$2,300,000	–	–
D	Alex Pietrangelo	6'3"	214	35	2	–	–	$750,000$750K	$2,250,000$2.25M	$2,250,000	–	–
D	Bowen Byram	6'1"	190	24	1	–	–	$666,667$667K	$2,000,000$2M	–	–	–
C	Morgan Geekie	6'3"	201	26	3	Y	–	$666,667$667K	$2,000,000$2M	$2,000,000	$2,000,000	–
RW	Andreas Athanasiou	6'2"	190	30	3	–	–	$500,000$500K	$1,500,000$1.5M	$1,500,000	$1,500,000	–
D	Devon Toews	6'1"	192	31	3	–	–	$333,333$333K	$1,000,000$1M	$1,000,000	$1,000,000	–
D	Jeremy Lauzon	6'3"	225	28	1	Y	–	$333,333$333K	$1,000,000$1M	–	–	–
RW	Reese Johnson	6'1"	192	26	1	Y	–	$333,333$333K	$1,000,000$1M	–	–	–
LW	MacKenzie Entwistle	6'3"	205	25	1	–	–	$266,667$267K	$800,000$800K	–	–	–
RW	Mathieu Joseph	6'1"	190	28	1	–	–	$266,667$267K	$800,000$800K	–	–	–
LW	Mike Hardman	6'2"	205	26	3	–	–	$250,000$250K	$750,000$750K	$750,000	$750,000	–
D	Dylan Samberg	6'4"	216	26	3	–	–	$233,333$233K	$700,000$700K	$700,000	$700,000	–
C	Ryan Poehling	6'2"	196	26	3	–	–	$191,667$192K	$575,000$575K	$575,000	$575,000	–
G	Jeremy Swayman	6'3"	194	26	3	–	–	$666,667$667K	$2,000,000$2M	$2,000,000	$2,000,000	–
G	Alex Nedeljkovic	6'0"	203	29	4	–	–	$566,667$567K	$1,700,000$1.7M	$1,700,000	$1,700,000	$1,700,000
								Committed	$41,475,000$41.48M	$31,935,000$31.94M	$24,385,000$24.39M	$15,860,000$15.86M

Farm Roster - Athens Rock Lobsters26 players$8,457,999

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
LW	Tanner Pearson	6'1"	201	32	1	–	–	$1,000,000$1M	$3,000,000$3M	–	–	–
C	William Carrier	6'2"	220	30	1	–	–	$72,800$73K	$218,400$218K	–	–	–
RW	Josh Anderson	6'3"	220	31	1	–	–	$72,667$73K	$218,000$218K	–	–	–
D	Owen Power	6'6"	218	22	2	–	–	$66,667$67K	$200,000$200K	$200,000	–	–
C	Nic Dowd	6'2"	196	35	1	–	–	$520,000$520K	$1,559,999$1.56M	–	–	–
LW	Ryan Spooner	5'10"	189	33	1	–	–	$52,000$52K	$156,000$156K	–	–	–
RW	Scott Wilson	5'11"	177	33	1	–	–	$52,000$52K	$156,000$156K	–	–	–
D	Kaiden Guhle	6'2"	205	23	3	–	–	$41,667$42K	$125,000$125K	$125,000	$125,000	–
D	Dennis Gilbert	6'2"	216	28	1	–	–	$40,000$40K	$120,000$120K	–	–	–
C	Barclay Goodrow	6'2"	205	32	1	–	–	$36,667$37K	$110,000$110K	–	–	–
C	Byron Froese	6'1"	203	34	1	–	–	$25,000$25K	$75,000$75K	–	–	–
LW	Marc Gatcomb	6'2"	195	25	4	–	–	$25,000$25K	$75,000$75K	$75,000	$75,000	$75,000
RW	Alexander True	6'5"	200	27	1	–	–	$23,333$23K	$70,000$70K	–	–	–
LW	Pavol Regenda	6'4"	212	25	4	–	–	$21,667$22K	$65,000$65K	$65,000	$65,000	$65,000
D	Vincent Desharnais	6'6"	216	29	4	–	–	$21,667$22K	$65,000$65K	$65,000	$65,000	$65,000
RW	Brendan Lemieux	6'1"	214	29	1	–	–	$20,833$21K	$62,500$63K	–	–	–
D	Ryan Suter	6'1"	205	40	1	–	–	$167,000$167K	$501,000$501K	–	–	–
D	Andrew Bodnarchuk	5'11"	196	36	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Carson Meyer	5'11"	183	27	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Marc Del Gaizo	5'11"	188	25	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
D	Sam Malinski	5'11"	190	26	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
RW	ALEXANDER STEEVES	6'0"	196	25	1	–	Y	$85,033$85K	$255,100$255K	–	–	–
LW	PATRIK KARLKVIST	6'1"	216	33	1	–	Y	$83,667$84K	$251,000$251K	–	–	–
G	Jacob Markstrom	6'6"	205	35	1	–	–	$41,667$42K	$125,000$125K	–	–	–
G	Jhonas Enroth	5'10"	172	37	1	–	–	$200,000$200K	$600,000$600K	–	–	–
G	MIROSLAV SVOBODA	6'3"	176	30	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
								Committed	$8,457,999$8.46M	$630,000$630K	$430,000$430K	$205,000$205K

Hamilton MustangsGM: Terry · Team OV: 76

Total Payroll

$85,998,389

Bank Balance

$59,581,803

Projected Balance

$59,581,803

Committed NSHL26

$63.8M

Arena Fill

12%

Salary Commitment Outlook

26% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

CAuston Matthews$7.84M

DDougie Hamilton$7M

DMiro Heiskanen$6M

DQuinn Hughes$6M

RWSebastian Aho$5.75M

GMatt Murray$5.75M

CChristian Dvorak$5M

DCam Fowler$4.5M

Contracts Expiring

$22.2M2519 exp

$35.23M2613 exp

$6.95M279 exp

$21.62M286 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$6,530,956

Season-Ticket Sold43%

Arena Revenue & Utilization

Hamilton MustangsNSHL

TierTicketFillGate

Lower Bowl

$92

13%

$2.73M

Middle Bowl

$51

13%

$1.24M

Upper Bowl

$30

12%

$295K

Club Level

$23

12%

$445K

Luxury Suites

$186

13%

$1.17M

Wheeling Nailers (HAM)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster22 players$81,074,033

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Auston Matthews	6'3"	216	27	2	–	–	$2,612,344$2.61M	$7,837,033$7.84M	$7,837,033	–	–
D	Dougie Hamilton	6'6"	229	32	2	–	–	$2,333,333$2.33M	$7,000,000$7M	$7,000,000	–	–
D	Miro Heiskanen	6'1"	194	25	4	–	–	$2,000,000$2M	$6,000,000$6M	$6,000,000	$6,000,000	$6,000,000
D	Quinn Hughes	5'10"	181	25	4	–	–	$2,000,000$2M	$6,000,000$6M	$6,000,000	$6,000,000	$6,000,000
RW	Sebastian Aho	6'0"	176	27	2	–	–	$1,916,667$1.92M	$5,750,000$5.75M	$5,750,000	–	–
C	Christian Dvorak	6'1"	201	29	4	–	–	$1,666,667$1.67M	$5,000,000$5M	$5,000,000	$5,000,000	$5,000,000
D	Cam Fowler	6'2"	214	33	2	Y	–	$1,500,000$1.5M	$4,500,000$4.5M	$4,500,000	–	–
LW	Joel Farabee	6'0"	183	25	4	–	–	$1,500,000$1.5M	$4,500,000$4.5M	$4,500,000	$4,500,000	$4,500,000
LW	Kevin Fiala	5'10"	205	28	1	–	–	$1,333,333$1.33M	$4,000,000$4M	–	–	–
LW	Jack Roslovic	6'1"	194	28	1	–	–	$1,250,000$1.25M	$3,750,000$3.75M	–	–	–
C	Casey Mittelstadt	6'1"	196	26	3	–	–	$1,033,333$1.03M	$3,100,000$3.1M	$3,100,000	$3,100,000	–
D	Daniel Brickley	6'3"	203	30	1	Y	–	$916,667$917K	$2,750,000$2.75M	–	–	–
D	Luke Schenn	6'2"	225	35	2	–	–	$750,000$750K	$2,250,000$2.25M	$2,250,000	–	–
LW	Nick Cousins	5'11"	192	31	3	–	–	$665,000$665K	$1,995,000$2M	$1,995,000	$1,995,000	–
RW	Jordan Eberle	5'11"	190	35	1	–	–	$633,333$633K	$1,900,000$1.9M	–	–	–
D	Jonathon Blum	6'1"	194	36	1	–	–	$422,333$422K	$1,267,000$1.27M	–	–	–
RW	Ryan Donato	6'0"	190	29	1	–	–	$400,000$400K	$1,200,000$1.2M	–	–	–
C	Jordan Schroeder	5'9"	174	34	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
RW	Matthew Knies	6'2"	210	22	3	–	–	$300,000$300K	$900,000$900K	$900,000	$900,000	–
C	David Kampf	6'2"	190	30	3	–	–	$208,333$208K	$625,000$625K	$625,000	$625,000	–
G	Matt Murray	6'5"	203	31	2	–	–	$1,916,667$1.92M	$5,750,000$5.75M	$5,750,000	–	–
G	Frederik Andersen	6'4"	229	35	1	–	–	$1,333,333$1.33M	$4,000,000$4M	–	–	–
								Committed	$81,074,033$81.07M	$61,207,033$61.21M	$28,120,000$28.12M	$21,500,000$21.5M

Farm Roster - Wheeling Nailers25 players$4,924,356

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
RW	Joe Snively	5'9"	176	29	1	–	–	$75,000$75K	$225,000$225K	–	–	–
C	Oskar Steen	5'10"	194	27	2	–	–	$75,000$75K	$225,000$225K	$225,000	–	–
LW	Beck Malenstyn	6'2"	194	27	2	–	–	$73,333$73K	$220,000$220K	$220,000	–	–
LW	Denis Malgin	5'9"	182	28	2	–	–	$73,333$73K	$220,000$220K	$220,000	–	–
D	Luke Hughes	6'2"	183	21	2	–	–	$58,333$58K	$175,000$175K	$175,000	–	–
C	Gabriel Dumont	5'10"	190	34	1	–	–	$50,000$50K	$150,000$150K	–	–	–
D	Tyler Myers	6'8"	229	35	1	–	–	$408,333$408K	$1,225,000$1.23M	–	–	–
D	David Rundblad	6'2"	187	34	1	–	–	$40,667$41K	$122,000$122K	–	–	–
D	Lane Hutson	5'9"	158	21	3	–	–	$33,333$33K	$100,000$100K	$100,000	$100,000	–
RW	Joey Anderson	6'0"	207	27	1	–	–	$26,667$27K	$80,000$80K	–	–	–
RW	Mattias Janmark	6'1"	205	32	1	–	–	$24,000$24K	$72,000$72K	–	–	–
D	Filip Roos	6'4"	190	26	4	–	–	$20,800$21K	$62,400$62K	$62,400	$62,400	$62,400
LW	Otto Koivula	6'5"	225	26	4	–	–	$20,800$21K	$62,400$62K	$62,400	$62,400	$62,400
D	Mark Friedman	5'11"	185	29	2	–	–	$18,519$19K	$55,556$56K	$55,556	–	–
D	Libor Hajek	6'2"	209	27	3	–	–	$18,333$18K	$55,000$55K	$55,000	$55,000	–
RW	Alex Iafallo	6'0"	201	31	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Brandon Biro	5'11"	170	27	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	Bryce Kindopp	6'1"	185	26	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Christoffer Ehn	6'3"	181	29	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
LW	Fredrik Olofsson	6'2"	196	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
LW	Juha Jaaska	6'0"	196	27	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	Nikolai Kovalenko	5'10"	180	25	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
G	Michael Hutchinson	6'3"	201	35	2	–	–	$400,000$400K	$1,200,000$1.2M	$1,200,000	–	–
G	Dustin Wolf	6'0"	166	24	3	–	–	$23,333$23K	$70,000$70K	$70,000	$70,000	–
G	JONAS ARNTZEN	6'3"	190	27	1	–	Y	$85,000$85K	$255,000$255K	–	–	–
								Committed	$4,924,356$4.92M	$2,595,356$2.6M	$449,800$450K	$124,800$125K

Los Angeles KingsGM: Nick · Team OV: 77

Total Payroll

$99,238,334

Bank Balance

$167,903,789

Projected Balance

$167,903,789

Committed NSHL26

$58.35M

Arena Fill

10%

Salary Commitment Outlook

41% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

LWBrandon Saad$10.5M

RWCharlie Coyle$10M

LWNikita Kucherov$10M

CTyler Seguin$10M

CBrayden Schenn$8.8M

DColton Parayko$5.01M

DJustin Faulk$5.01M

CLucas Wallmark$5M

Contracts Expiring

$40.89M2517 exp

$37.51M2618 exp

$18.9M278 exp

$1.94M283 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$5,142,337

Season-Ticket Sold46%

Arena Revenue & Utilization

Los Angeles KingsNSHL

TierTicketFillGate

Lower Bowl

$95

10%

$2.24M

Middle Bowl

$50

10%

$972K

Upper Bowl

$33

10%

$260K

Club Level

$25

10%

$391K

Luxury Suites

$192

10%

$968K

Reading Royals (LAK)MSHL

TierTicketFillGate

Lower Bowl

$26

Upper Bowl

$12

Pro Roster22 players$96,798,899

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
LW	Brandon Saad	6'1"	205	32	1	–	–	$3,500,000$3.5M	$10,500,000$10.5M	–	–	–
RW	Charlie Coyle	6'3"	223	33	1	Y	–	$3,333,333$3.33M	$10,000,000$10M	–	–	–
LW	Nikita Kucherov	5'11"	183	32	3	–	–	$3,333,333$3.33M	$10,000,000$10M	$10,000,000	$10,000,000	–
C	Tyler Seguin	6'1"	205	33	2	Y	–	$3,333,333$3.33M	$10,000,000$10M	$10,000,000	–	–
C	Brayden Schenn	6'1"	201	33	2	–	–	$2,933,333$2.93M	$8,800,000$8.8M	$8,800,000	–	–
D	Colton Parayko	6'6"	229	32	1	–	–	$1,668,333$1.67M	$5,005,000$5.01M	–	–	–
D	Justin Faulk	6'0"	216	33	1	–	–	$1,668,333$1.67M	$5,005,000$5.01M	–	–	–
C	Lucas Wallmark	6'0"	178	29	3	Y	–	$1,666,667$1.67M	$5,000,000$5M	$5,000,000	$5,000,000	–
D	Oliver Ekman-Larsson	6'2"	201	33	1	–	–	$1,666,667$1.67M	$5,000,000$5M	–	–	–
D	Filip Hronek	6'0"	187	27	2	–	–	$1,556,667$1.56M	$4,670,000$4.67M	$4,670,000	–	–
C	Zemgus Girgensons	6'2"	201	31	2	–	–	$1,182,833$1.18M	$3,548,500$3.55M	$3,548,500	–	–
RW	Drake Batherson	6'3"	205	27	2	Y	–	$1,100,000$1.1M	$3,300,000$3.3M	$3,300,000	–	–
D	John Ramage	6'0"	201	34	1	–	–	$666,667$667K	$2,000,000$2M	–	–	–
LW	Andreas Johnsson	5'10"	195	30	3	–	–	$603,333$603K	$1,810,000$1.81M	$1,810,000	$1,810,000	–
RW	Andrei Kuzmenko	5'11"	194	29	4	–	–	$603,333$603K	$1,810,000$1.81M	$1,810,000	$1,810,000	$1,810,000
D	Will Butcher	5'10"	190	30	3	–	–	$603,333$603K	$1,810,000$1.81M	$1,810,000	$1,810,000	–
LW	Dylan Guenther	6'2"	174	22	2	–	–	$583,333$583K	$1,750,000$1.75M	$1,750,000	–	–
D	Drew Doughty	6'1"	209	35	1	–	–	$336,667$337K	$1,010,000$1.01M	–	–	–
RW	Drake Caggiula	5'10"	176	31	2	–	–	$208,333$208K	$625,000$625K	$625,000	–	–
C	Corban Knight	6'2"	191	34	2	–	–	$185,000$185K	$555,000$555K	$555,000	–	–
G	Joonas Korpisalo	6'3"	192	31	2	Y	–	$1,078,467$1.08M	$3,235,400$3.24M	$3,235,400	–	–
G	Jonathan Quick	6'1"	220	39	1	–	–	$455,000$455K	$1,364,999$1.36M	–	–	–
								Committed	$96,798,899$96.8M	$56,913,900$56.91M	$20,430,000$20.43M	$1,810,000$1.81M

Farm Roster - Reading Royals24 players$2,439,435

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Joakim Nordstrom	6'1"	194	33	2	–	–	$73,267$73K	$219,800$220K	$219,800	–	–
RW	Austin Watson	6'4"	205	33	2	–	–	$73,200$73K	$219,600$220K	$219,600	–	–
D	Jake Dotchin	6'3"	212	31	2	–	–	$59,467$59K	$178,400$178K	$178,400	–	–
D	Joel Hanley	5'11"	190	34	1	–	–	$59,467$59K	$178,400$178K	–	–	–
LW	Tomas Tatar	5'10"	172	34	1	–	–	$52,333$52K	$157,000$157K	–	–	–
D	Dylan McIlrath	6'5"	232	33	2	–	–	$33,667$34K	$101,000$101K	$101,000	–	–
D	Joel Edmundson	6'5"	225	32	3	–	–	$33,667$34K	$101,000$101K	$101,000	$101,000	–
D	Dennis Cholowski	6'2"	197	27	1	–	–	$33,333$33K	$100,000$100K	–	–	–
D	Jake Bischoff	6'1"	194	30	3	–	–	$25,000$25K	$75,000$75K	$75,000	$75,000	–
RW	Keegan Kolesar	6'2"	214	28	1	–	–	$22,833$23K	$68,500$69K	–	–	–
C	Rhett Gardner	6'3"	210	29	4	–	–	$21,000$21K	$63,000$63K	$63,000	$63,000	$63,000
C	Jean-Sebastien Dea	5'11"	168	31	2	–	–	$20,833$21K	$62,500$63K	$62,500	–	–
LW	Nikolay Goldobin	5'11"	176	29	4	–	–	$20,833$21K	$62,500$63K	$62,500	$62,500	$62,500
D	Arber Xhekaj	6'4"	238	24	2	–	–	$20,000$20K	$60,000$60K	$60,000	–	–
C	Sergey Kalinin	6'3"	200	34	1	–	–	$18,833$19K	$56,500$57K	–	–	–
RW	Sam Lafferty	6'2"	205	30	3	–	–	$18,667$19K	$56,000$56K	$56,000	$56,000	–
LW	Mason Morelli	6'1"	201	29	2	–	–	$18,519$19K	$55,556$56K	$55,556	–	–
D	Hardy Haman Aktell	6'4"	198	26	1	–	–	$16,833$17K	$50,500$51K	–	–	–
D	Andreas Englund	6'3"	201	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Givani Smith	6'2"	214	27	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
RW	Michael Eyssimont	6'0"	180	28	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
G	Ivan Fedotov	6'6"	188	28	1	–	–	$81,893$82K	$245,679$246K	–	–	–
G	Georgi Romanov	6'5"	207	25	1	–	–	$33,667$34K	$101,000$101K	–	–	–
G	Magnus Hellberg	6'6"	220	34	2	–	–	$25,833$26K	$77,500$78K	$77,500	–	–
								Committed	$2,439,435$2.44M	$1,431,856$1.43M	$407,500$408K	$125,500$126K

Montreal CanadiensGM: Jesse · Team OV: 72

Total Payroll

$46,471,789

Bank Balance

$55,369,294

Projected Balance

$55,369,294

Committed NSHL26

$41.31M

Arena Fill

Salary Commitment Outlook

11% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

CJosh Norris$6.78M

LWAndrei Svechnikov$6.29M

DLouie Belpedio$5M

RWJesper Boqvist$4M

GKevin Lankinen$3.1M

DBrett Lernout$2.55M

GSpencer Martin$1.91M

LWLinden Vey$1.85M

Contracts Expiring

$5.16M2518 exp

$12.66M2617 exp

$21.76M2711 exp

$6.89M282 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold39%

Arena Revenue & Utilization

Montreal CanadiensNSHL

TierTicketFillGate

Lower Bowl

$87

Middle Bowl

$46

Upper Bowl

$25

Club Level

$18

Luxury Suites

$181

Trois Rivieres Lions (MTL)MSHL

TierTicketFillGate

Lower Bowl

$26

Upper Bowl

Pro Roster23 players$43,651,689

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Josh Norris	6'1"	198	26	3	–	–	$2,258,333$2.26M	$6,775,000$6.78M	$6,775,000	$6,775,000	–
LW	Andrei Svechnikov	6'2"	194	25	4	–	–	$2,097,230$2.1M	$6,291,689$6.29M	$6,291,689	$6,291,689	$6,291,689
D	Louie Belpedio	5'11"	191	29	3	–	–	$1,666,667$1.67M	$5,000,000$5M	$5,000,000	$5,000,000	–
RW	Jesper Boqvist	6'0"	181	26	3	Y	–	$1,333,333$1.33M	$4,000,000$4M	$4,000,000	$4,000,000	–
D	Brett Lernout	6'4"	214	29	2	–	–	$850,000$850K	$2,550,000$2.55M	$2,550,000	–	–
LW	Linden Vey	6'0"	189	33	2	–	–	$616,667$617K	$1,850,000$1.85M	$1,850,000	–	–
C	Casey Cizikas	5'11"	194	34	2	–	–	$550,000$550K	$1,650,000$1.65M	$1,650,000	–	–
C	Travis Boyd	6'0"	190	31	2	–	–	$500,000$500K	$1,500,000$1.5M	$1,500,000	–	–
LW	Filip Hallander	6'1"	190	25	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
D	Jarred Tinordi	6'6"	229	33	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
LW	Jonas Rondbjerg	6'2"	194	26	2	–	–	$266,667$267K	$800,000$800K	$800,000	–	–
D	Nick Perbix	6'2"	192	27	2	–	–	$233,333$233K	$700,000$700K	$700,000	–	–
RW	Justin Brazeau	6'5"	220	27	2	–	–	$216,667$217K	$650,000$650K	$650,000	–	–
D	Henri Jokiharju	6'0"	201	26	3	–	–	$200,000$200K	$600,000$600K	$600,000	$600,000	–
D	Jack St. Ivany	6'3"	201	25	2	–	–	$200,000$200K	$600,000$600K	$600,000	–	–
RW	Nicolas Aube-Kubel	5'11"	187	29	4	–	–	$200,000$200K	$600,000$600K	$600,000	$600,000	$600,000
C	Connor Bunnaman	6'1"	207	27	2	–	–	$191,667$192K	$575,000$575K	$575,000	–	–
LW	Carsen Twarynski	6'2"	198	27	2	–	–	$183,333$183K	$550,000$550K	$550,000	–	–
C	Juho Lammikko	6'2"	191	29	1	–	–	$183,333$183K	$550,000$550K	–	–	–
RW	Jordan Greenway	6'6"	231	28	1	–	–	$166,667$167K	$500,000$500K	–	–	–
G	Kevin Lankinen	6'2"	185	30	3	–	–	$1,033,333$1.03M	$3,100,000$3.1M	$3,100,000	$3,100,000	–
G	Spencer Martin	6'3"	192	30	3	–	–	$636,667$637K	$1,910,000$1.91M	$1,910,000	$1,910,000	–
G	Justus Annunen	6'4"	209	25	2	–	–	$300,000$300K	$900,000$900K	$900,000	–	–
								Committed	$43,651,689$43.65M	$40,601,689$40.6M	$28,276,689$28.28M	$6,891,689$6.89M

Farm Roster - Trois Rivieres Lions25 players$2,820,100

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
LW	Matt Puempel	6'1"	201	32	3	–	–	$41,667$42K	$125,000$125K	$125,000	$125,000	–
D	Isaiah George	6'1"	196	21	3	–	–	$30,000$30K	$90,000$90K	$90,000	$90,000	–
LW	Julien Gauthier	6'4"	227	27	1	–	–	$28,333$28K	$85,000$85K	–	–	–
LW	Andrej Nestrasil	6'3"	211	34	1	–	–	$22,500$23K	$67,500$68K	–	–	–
D	Austin Strand	6'3"	215	28	1	–	–	$21,667$22K	$65,000$65K	–	–	–
C	James Hamblin	5'9"	176	26	2	–	–	$21,667$22K	$65,000$65K	$65,000	–	–
RW	CJ Suess	5'11"	190	31	2	–	–	$20,833$21K	$62,500$63K	$62,500	–	–
C	Mike Vecchione	5'10"	193	32	1	–	–	$20,833$21K	$62,500$63K	–	–	–
RW	Justin Bailey	6'4"	214	30	3	–	–	$19,167$19K	$57,500$58K	$57,500	$57,500	–
LW	Cameron Hillis	5'9"	175	25	1	–	–	$18,900$19K	$56,700$57K	–	–	–
RW	Egor Sokolov	6'3"	222	25	1	–	–	$18,900$19K	$56,700$57K	–	–	–
RW	Jason Polin	6'0"	198	26	1	–	–	$18,900$19K	$56,700$57K	–	–	–
D	Christian Wolanin	6'2"	190	30	3	–	–	$18,333$18K	$55,000$55K	$55,000	$55,000	–
D	Nicolas Meloche	6'3"	211	27	2	–	–	$18,333$18K	$55,000$55K	$55,000	–	–
LW	Drew O'Connor	6'3"	190	27	1	–	–	$16,667$17K	$50,000$50K	–	–	–
C	Gabriel Fortier	5'10"	173	25	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
D	Ian McCoshen	6'3"	210	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
D	Joey Keane	6'0"	187	25	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
C	Jonah Gadjovich	6'2"	209	26	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Nelson Nogier	6'2"	191	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Zachary Hayes	6'3"	219	26	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
RW	JACK MALONE	6'1"	196	18	1	–	Y	$83,667$84K	$251,000$251K	–	–	–
G	GUSTAF LINDVALL	6'0"	176	34	1	–	Y	$166,667$167K	$500,000$500K	–	–	–
G	TOBIAS NORMANN	6'1"	187	23	1	–	Y	$166,667$167K	$500,000$500K	–	–	–
G	JACOB JOHANSSON	6'2"	194	31	1	–	Y	$86,333$86K	$259,000$259K	–	–	–
								Committed	$2,820,100$2.82M	$710,000$710K	$377,500$378K	$0$0

New Jersey DevilsGM: Rocco · Team OV: 74

Total Payroll

$72,314,697

Bank Balance

$42,463,878

Projected Balance

$42,463,878

Committed NSHL26

$43.18M

Arena Fill

12%

Salary Commitment Outlook

40% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

CAnthony Cirelli$9M

CNick Suzuki$6.5M

DErik Cernak$6M

CKevin Hayes$5M

RWTyler Toffoli$5M

RWAndrew Mangiapane$3.55M

RWArtemi Panarin$3.5M

LWMason Marchment$3.5M

Contracts Expiring

$29.13M2533 exp

$29.93M2617 exp

$3.25M271 exp

$10M282 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$6,518,018

Season-Ticket Sold39%

Arena Revenue & Utilization

New Jersey DevilsNSHL

TierTicketFillGate

Lower Bowl

$92

12%

$2.73M

Middle Bowl

$51

12%

$1.23M

Upper Bowl

$30

13%

$297K

Club Level

$23

12%

$442K

Luxury Suites

$186

13%

$1.17M

Utica Devils (NJD)MSHL

TierTicketFillGate

Lower Bowl

$31

$179K

Upper Bowl

$11

$33K

Pro Roster23 players$66,098,997

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Anthony Cirelli	6'0"	192	27	2	–	–	$3,000,000$3M	$9,000,000$9M	$9,000,000	–	–
C	Nick Suzuki	5'11"	205	25	4	–	–	$2,166,667$2.17M	$6,500,000$6.5M	$6,500,000	$6,500,000	$6,500,000
D	Erik Cernak	6'4"	225	28	1	–	–	$2,000,000$2M	$6,000,000$6M	–	–	–
C	Kevin Hayes	6'5"	216	33	2	–	–	$1,666,667$1.67M	$5,000,000$5M	$5,000,000	–	–
RW	Tyler Toffoli	6'0"	196	33	2	–	–	$1,666,667$1.67M	$5,000,000$5M	$5,000,000	–	–
RW	Andrew Mangiapane	5'10"	183	29	1	–	–	$1,183,333$1.18M	$3,550,000$3.55M	–	–	–
RW	Artemi Panarin	5'11"	174	33	1	–	–	$1,166,667$1.17M	$3,500,000$3.5M	–	–	–
LW	Mason Marchment	6'4"	209	30	2	–	–	$1,166,667$1.17M	$3,500,000$3.5M	$3,500,000	–	–
C	Sam Bennett	6'1"	194	29	4	–	–	$1,166,667$1.17M	$3,500,000$3.5M	$3,500,000	$3,500,000	$3,500,000
D	Nikita Nesterov	5'11"	191	32	1	–	–	$1,041,667$1.04M	$3,125,000$3.13M	–	–	–
D	Jamie Oleksiak	6'7"	256	32	1	–	–	$566,667$567K	$1,700,000$1.7M	–	–	–
LW	Cory Conacher	5'8"	185	35	1	–	–	$564,666$565K	$1,693,999$1.69M	–	–	–
D	Ryan Lindgren	6'0"	190	27	2	–	–	$476,667$477K	$1,430,000$1.43M	$1,430,000	–	–
D	Eric Gelinas	6'4"	216	34	1	–	–	$425,000$425K	$1,274,999$1.27M	–	–	–
LW	Rudolfs Balcers	5'11"	182	28	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
LW	Tyler Bertuzzi	6'2"	201	30	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
D	Gustav Lindstrom	6'2"	183	26	2	–	–	$300,000$300K	$900,000$900K	$900,000	–	–
D	Caleb Jones	6'1"	194	28	2	–	–	$208,333$208K	$624,999$625K	$624,999	–	–
RW	Miles Wood	6'2"	194	29	2	–	–	$183,333$183K	$550,000$550K	$550,000	–	–
RW	Alex Ovechkin	6'2"	236	39	1	–	–	$166,667$167K	$500,000$500K	–	–	–
LW	Oskar Lindblom	6'1"	191	28	1	–	–	$166,667$167K	$500,000$500K	–	–	–
G	Juuse Saros	5'10"	179	30	3	–	–	$1,083,333$1.08M	$3,250,000$3.25M	$3,250,000	$3,250,000	–
G	Andrei Vasilevskiy	6'4"	225	30	2	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	–	–
								Committed	$66,098,997$66.1M	$42,254,999$42.25M	$13,250,000$13.25M	$10,000,000$10M

Farm Roster - Utica Devils30 players$6,215,700

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
D	Philip Larsen	6'1"	185	35	1	–	–	$63,333$63K	$190,000$190K	–	–	–
D	Oscar Fantenberg	6'0"	206	33	2	–	–	$26,667$27K	$80,000$80K	$80,000	–	–
LW	Alex Barre-Boulet	5'10"	181	28	2	–	–	$23,333$23K	$70,000$70K	$70,000	–	–
RW	Mikael Pyyhtia	6'0"	154	23	2	–	–	$23,333$23K	$70,000$70K	$70,000	–	–
LW	Ryan Lomberg	5'9"	187	30	2	–	–	$18,533$19K	$55,600$56K	$55,600	–	–
RW	Logan Brown	6'6"	218	27	1	–	–	$18,367$18K	$55,100$55K	–	–	–
D	Andreas Borgman	6'0"	205	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Brad Marchand	5'9"	176	37	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
LW	Brandon Baddock	6'3"	218	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
C	Cal O'Reilly	6'0"	186	38	1	–	–	$166,667$167K	$500,000$500K	–	–	–
D	Christian Jaros	6'3"	222	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
C	Frederik Gauthier	6'5"	239	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	Hudson Fasching	6'3"	204	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
D	Jake Walman	6'2"	216	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
D	Jeff Petry	6'3"	207	37	1	–	–	$166,667$167K	$500,000$500K	–	–	–
RW	Jesper Froden	5'10"	179	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
C	Johan Larsson	5'11"	206	32	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Korbinian Holzer	6'3"	187	37	1	–	–	$166,667$167K	$500,000$500K	–	–	–
RW	Leo Komarov	5'11"	205	38	1	–	–	$166,667$167K	$500,000$500K	–	–	–
RW	Linus Omark	5'10"	180	38	1	–	–	$166,667$167K	$500,000$500K	–	–	–
RW	Mats Zuccarello	5'8"	181	37	1	–	–	$166,667$167K	$500,000$500K	–	–	–
LW	Milan Lucic	6'3"	240	37	1	–	–	$166,667$167K	$500,000$500K	–	–	–
D	Mitch Reinke	5'11"	181	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Ryan Reaves	6'2"	225	38	1	–	–	$166,667$167K	$500,000$500K	–	–	–
C	Vinni Lettieri	5'11"	185	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	William Lagesson	6'2"	207	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
G	Garret Sparks	6'3"	220	32	1	–	–	$31,667$32K	$95,000$95K	–	–	–
G	Dustin Tokarski	6'0"	198	35	1	–	–	$16,667$17K	$50,000$50K	–	–	–
G	NIKLAS RUBIN	6'0"	203	29	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	TOMI KARHUNEN	5'11"	174	35	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
								Committed	$6,215,700$6.22M	$925,600$926K	$0$0	$0$0

New York IslandersGM: Tim · Team OV: 76

Total Payroll

$87,429,398

Bank Balance

$50,454,420

Projected Balance

$50,454,420

Committed NSHL26

$52.39M

Arena Fill

Salary Commitment Outlook

40% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

CMathew Barzal$13.07M

RWFilip Forsberg$8M

CJack Eichel$7M

DSeth Jones$6.85M

LWMatthew Tkachuk$5.75M

RWNazem Kadri$5.75M

DRasmus Sandin$4M

GIgor Shesterkin$4M

Contracts Expiring

$35.04M2516 exp

$28.79M2615 exp

$14.17M2710 exp

$9.43M286 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold45%

Arena Revenue & Utilization

New York IslandersNSHL

TierTicketFillGate

Lower Bowl

$93

Middle Bowl

$55

Upper Bowl

$33

Club Level

$22

Luxury Suites

$175

Bridgeport Islanders (NYI)MSHL

TierTicketFillGate

Lower Bowl

$35

$168K

Upper Bowl

$15

$31K

Pro Roster24 players$80,926,998

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Mathew Barzal	6'1"	187	28	1	–	–	$4,355,667$4.36M	$13,067,000$13.07M	–	–	–
RW	Filip Forsberg	6'2"	205	30	2	–	–	$2,666,667$2.67M	$8,000,000$8M	$8,000,000	–	–
C	Jack Eichel	6'2"	203	28	1	Y	–	$2,333,333$2.33M	$7,000,000$7M	–	–	–
D	Seth Jones	6'4"	209	30	3	–	–	$2,283,333$2.28M	$6,850,000$6.85M	$6,850,000	$6,850,000	–
LW	Matthew Tkachuk	6'2"	201	27	2	–	–	$1,916,667$1.92M	$5,750,000$5.75M	$5,750,000	–	–
RW	Nazem Kadri	6'0"	192	34	2	Y	–	$1,916,667$1.92M	$5,750,000$5.75M	$5,750,000	–	–
D	Rasmus Sandin	5'11"	179	25	4	–	–	$1,333,333$1.33M	$4,000,000$4M	$4,000,000	$4,000,000	$4,000,000
D	Adam Boqvist	6'0"	190	24	1	–	–	$1,275,000$1.28M	$3,825,000$3.83M	–	–	–
C	Ryan Johansen	6'3"	218	32	1	–	–	$1,200,000$1.2M	$3,600,000$3.6M	–	–	–
RW	Jesse Puljujarvi	6'4"	201	27	2	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	–	–
RW	Jonathan Huberdeau	6'1"	203	32	2	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	–	–
D	Gustav Forsling	6'0"	198	29	4	–	–	$583,333$583K	$1,750,000$1.75M	$1,750,000	$1,750,000	$1,750,000
LW	Kent Johnson	6'0"	175	22	3	–	–	$583,333$583K	$1,750,000$1.75M	$1,750,000	$1,750,000	–
D	Sami Vatanen	5'10"	185	34	1	–	–	$425,000$425K	$1,274,999$1.27M	–	–	–
RW	Yegor Chinakhov	6'1"	190	24	2	–	–	$333,333$333K	$1,000,000$1M	$1,000,000	–	–
LW	Parker Kelly	6'0"	187	26	3	–	–	$250,000$250K	$750,000$750K	$750,000	$750,000	–
D	Zach Whitecloud	6'2"	218	28	1	–	–	$250,000$250K	$750,000$750K	–	–	–
D	Noah Juulsen	6'2"	201	28	2	–	–	$208,333$208K	$624,999$625K	$624,999	–	–
LW	Fabian Zetterlund	5'11"	220	25	2	–	–	$200,000$200K	$600,000$600K	$600,000	–	–
C	Nick Paul	6'4"	225	30	2	–	–	$186,667$187K	$560,000$560K	$560,000	–	–
C	Mitchell Stephens	5'11"	190	28	1	–	–	$175,000$175K	$525,000$525K	–	–	–
RW	Artturi Lehkonen	5'11"	179	29	3	–	–	$166,667$167K	$500,000$500K	$500,000	$500,000	–
G	Igor Shesterkin	6'1"	190	29	3	–	–	$1,333,333$1.33M	$4,000,000$4M	$4,000,000	$4,000,000	–
G	Darcy Kuemper	6'5"	216	35	1	–	–	$1,000,000$1M	$3,000,000$3M	–	–	–
								Committed	$80,926,998$80.93M	$47,884,999$47.88M	$19,600,000$19.6M	$5,750,000$5.75M

Farm Roster - Bridgeport Islanders23 players$6,502,400

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
D	Pavel Mintyukov	6'1"	192	21	2	–	–	$50,000$50K	$150,000$150K	$150,000	–	–
C	Mavrik Bourque	5'10"	185	23	3	–	–	$33,333$33K	$100,000$100K	$100,000	$100,000	–
LW	Nick Robertson	5'10"	183	23	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
D	Ilya Lyubushkin	6'2"	201	31	2	–	–	$31,667$32K	$95,000$95K	$95,000	–	–
LW	Jake Neighbours	6'0"	201	23	1	–	–	$30,000$30K	$90,000$90K	–	–	–
D	Victor Antipin	5'11"	175	32	1	–	–	$23,300$23K	$69,900$70K	–	–	–
D	Tim Berni	6'0"	192	25	4	–	–	$22,500$23K	$67,500$68K	$67,500	$67,500	$67,500
C	Liam Foudy	6'2"	187	25	4	–	–	$20,333$20K	$61,000$61K	$61,000	$61,000	$61,000
RW	Justin Kloos	5'9"	175	31	2	–	–	$18,333$18K	$55,000$55K	$55,000	–	–
C	Cole Guttman	5'9"	167	26	3	–	–	$17,500$18K	$52,500$53K	$52,500	$52,500	–
LW	Justin Florek	6'4"	205	35	1	–	–	$175,000$175K	$525,000$525K	–	–	–
LW	Milos Kelemen	6'2"	212	25	4	–	–	$17,500$18K	$52,500$53K	$52,500	$52,500	$52,500
RW	Matt Luff	6'2"	196	28	1	–	–	$17,333$17K	$52,000$52K	–	–	–
D	Olli Juolevi	6'2"	182	27	2	–	–	$17,000$17K	$51,000$51K	$51,000	–	–
D	Akito Hirose	6'0"	170	26	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
D	Keaton Middleton	6'6"	240	27	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
C	Luke Adam	6'2"	206	35	1	–	–	$166,667$167K	$500,000$500K	–	–	–
D	Mirco Mueller	6'3"	176	30	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
C	MIKKEL AAGAARD	6'0"	179	29	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
RW	PATRIK PUISTOLA	6'0"	181	24	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	Nico Daws	6'4"	205	24	4	–	–	$1,166,667$1.17M	$3,500,000$3.5M	$3,500,000	$3,500,000	$3,500,000
G	Jakub Dobes	6'4"	205	24	3	–	–	$23,333$23K	$70,000$70K	$70,000	$70,000	–
G	NICLAS WESTERHOLM	6'4"	198	27	1	–	Y	$87,000$87K	$261,000$261K	–	–	–
								Committed	$6,502,400$6.5M	$4,504,500$4.5M	$4,003,500$4M	$3,681,000$3.68M

New York RangersGM: Corey · Team OV: 76

Total Payroll

$86,536,366

Bank Balance

$120,833,808

Projected Balance

$120,833,808

Committed NSHL26

$54.18M

Arena Fill

Salary Commitment Outlook

37% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

CMika Zibanejad$13M

RWPatrik Laine$10M

LWClayton Keller$7.37M

LWFilip Chytil$5.91M

CGabriel Vilardi$5.91M

LWMikko Rantanen$5.91M

GMartin Jones$5M

CDylan Strome$4.9M

Contracts Expiring

$32.36M2531 exp

$28.82M268 exp

$13.53M277 exp

$11.82M282 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$2,513,508

Season-Ticket Sold43%

Arena Revenue & Utilization

New York RangersNSHL

TierTicketFillGate

Lower Bowl

$112

$1.16M

Middle Bowl

$62

$529K

Upper Bowl

$38

$131K

Club Level

$30

$191K

Luxury Suites

$226

$520K

Iowa Heartlanders (NYR)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster21 players$84,440,666

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Mika Zibanejad	6'2"	201	32	2	Y	–	$4,333,333$4.33M	$13,000,000$13M	$13,000,000	–	–
RW	Patrik Laine	6'5"	216	27	2	–	–	$3,333,333$3.33M	$10,000,000$10M	$10,000,000	–	–
LW	Clayton Keller	5'10"	179	26	3	–	–	$2,455,556$2.46M	$7,366,667$7.37M	$7,366,667	$7,366,667	–
LW	Filip Chytil	6'3"	209	25	4	–	–	$1,970,000$1.97M	$5,910,000$5.91M	$5,910,000	$5,910,000	$5,910,000
C	Gabriel Vilardi	6'3"	216	25	4	–	–	$1,970,000$1.97M	$5,910,000$5.91M	$5,910,000	$5,910,000	$5,910,000
LW	Mikko Rantanen	6'4"	216	28	1	–	–	$1,970,000$1.97M	$5,910,000$5.91M	–	–	–
C	Dylan Strome	6'3"	201	28	1	–	–	$1,633,333$1.63M	$4,900,000$4.9M	–	–	–
D	Sami Niku	6'1"	176	28	1	–	–	$1,633,333$1.63M	$4,900,000$4.9M	–	–	–
D	Evan Bouchard	6'3"	194	25	1	–	–	$1,275,000$1.28M	$3,825,000$3.83M	–	–	–
D	Brady Skjei	6'3"	209	31	2	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	–	–
D	Brian Dumoulin	6'4"	207	33	1	–	–	$1,000,000$1M	$3,000,000$3M	–	–	–
RW	Alexis Lafreniere	6'1"	195	23	3	–	–	$666,667$667K	$2,000,000$2M	$2,000,000	$2,000,000	–
RW	Matvei Michkov	5'10"	172	20	3	–	–	$666,667$667K	$2,000,000$2M	$2,000,000	$2,000,000	–
D	Nikita Zadorov	6'6"	236	30	3	Y	–	$666,667$667K	$2,000,000$2M	$2,000,000	$2,000,000	–
D	Derrick Pouliot	6'0"	196	31	2	–	–	$533,333$533K	$1,600,000$1.6M	$1,600,000	–	–
C	Anton Lander	6'0"	184	34	1	–	–	$523,333$523K	$1,569,999$1.57M	–	–	–
LW	Jimmy Vesey	6'3"	203	32	1	–	–	$208,333$208K	$625,000$625K	–	–	–
RW	Rem Pitlick	5'11"	196	28	2	–	–	$208,000$208K	$624,000$624K	$624,000	–	–
D	Victor Mete	5'9"	187	27	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
G	Martin Jones	6'5"	203	35	1	–	–	$1,666,667$1.67M	$5,000,000$5M	–	–	–
G	Joseph Woll	6'3"	203	26	1	–	–	$266,667$267K	$800,000$800K	–	–	–
								Committed	$84,440,666$84.44M	$53,910,667$53.91M	$25,186,667$25.19M	$11,820,000$11.82M

Farm Roster - Iowa Heartlanders27 players$2,095,700

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
D	Ben Hutton	6'3"	201	32	1	–	–	$20,833$21K	$62,500$63K	–	–	–
LW	Daniel Catenacci	5'10"	193	32	1	–	–	$20,833$21K	$62,500$63K	–	–	–
D	Radim Simek	6'0"	204	32	1	–	–	$20,833$21K	$62,500$63K	–	–	–
D	Ryan Sproul	6'4"	205	32	1	–	–	$20,833$21K	$62,500$63K	–	–	–
RW	Seth Griffith	5'9"	190	32	1	–	–	$20,833$21K	$62,500$63K	–	–	–
D	Brady Keeper	6'2"	194	29	1	–	–	$20,800$21K	$62,400$62K	–	–	–
LW	Joel L'Esperance	6'2"	215	29	1	–	–	$20,800$21K	$62,400$62K	–	–	–
C	Oskar Back	6'3"	210	25	3	–	–	$20,000$20K	$60,000$60K	$60,000	$60,000	–
LW	Angus Crookshank	5'10"	181	25	1	–	–	$18,900$19K	$56,700$57K	–	–	–
RW	Patrick Giles	6'4"	203	25	1	–	–	$18,900$19K	$56,700$57K	–	–	–
RW	Viktor Lodin	6'2"	185	26	3	–	–	$18,500$19K	$55,500$56K	$55,500	$55,500	–
D	Andrei Mironov	6'3"	194	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
C	Ben Jones	6'0"	187	26	1	–	–	$16,667$17K	$50,000$50K	–	–	–
C	Ben Meyers	5'11"	194	26	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Gustav Olofsson	6'3"	199	30	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
D	Jimmy Schuldt	6'1"	203	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	Joachim Blichfeld	6'2"	180	26	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	Joseph Cramarossa	6'1"	190	32	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
LW	Nicholas Abruzzese	5'10"	174	26	1	–	–	$16,667$17K	$50,000$50K	–	–	–
C	Noah Philp	6'3"	198	26	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Tye Felhaber	5'11"	185	26	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Tyler Lewington	6'2"	200	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Uvis Balinskis	6'0"	196	28	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
G	Andrey Makarov	6'1"	194	32	1	–	–	$20,833$21K	$62,500$63K	–	–	–
G	HUNTER SHEPARD	6'1"	218	29	1	–	Y	$86,333$86K	$259,000$259K	–	–	–
G	JOEL LASSINANTTI	5'9"	176	32	1	–	Y	$86,000$86K	$258,000$258K	–	–	–
G	JUHA JATKOLA	6'1"	176	22	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
								Committed	$2,095,700$2.1M	$265,500$266K	$165,500$166K	$0$0

Ottawa SenatorsGM: Whitty · Team OV: 75

Total Payroll

$70,953,950

Bank Balance

$44,274,962

Projected Balance

$44,274,962

Committed NSHL26

$53.92M

Arena Fill

12%

Salary Commitment Outlook

24% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

DAdam Pelech$6.25M

RWRobby Fabbri$5.75M

LWMarcus Foligno$5.5M

LWViktor Arvidsson$5.01M

RWMark Stone$5M

RWJesper Bratt$4M

CNick Bjugstad$3.6M

CJ.T. Compher$3M

Contracts Expiring

$17.04M2514 exp

$35.63M2620 exp

$5.47M2717 exp

$12.82M284 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$6,291,654

Season-Ticket Sold40%

Arena Revenue & Utilization

Ottawa SenatorsNSHL

TierTicketFillGate

Lower Bowl

$92

12%

$2.72M

Middle Bowl

$47

12%

$1.14M

Upper Bowl

$32

12%

$300K

Club Level

$22

12%

$435K

Luxury Suites

$195

12%

$1.13M

Greensboro Gargoyles (OTT)MSHL

TierTicketFillGate

Lower Bowl

$32

14%

$349K

Upper Bowl

$12

14%

$69K

Pro Roster23 players$62,741,200

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
D	Adam Pelech	6'3"	205	30	2	–	–	$2,083,333$2.08M	$6,250,000$6.25M	$6,250,000	–	–
RW	Robby Fabbri	5'11"	185	29	4	–	–	$1,916,667$1.92M	$5,750,000$5.75M	$5,750,000	$5,750,000	$5,750,000
LW	Marcus Foligno	6'3"	227	33	2	–	–	$1,833,333$1.83M	$5,500,000$5.5M	$5,500,000	–	–
LW	Viktor Arvidsson	5'10"	185	32	1	–	–	$1,668,333$1.67M	$5,005,000$5.01M	–	–	–
RW	Mark Stone	6'4"	212	33	2	–	–	$1,666,667$1.67M	$5,000,000$5M	$5,000,000	–	–
RW	Jesper Bratt	5'10"	174	26	4	–	–	$1,333,333$1.33M	$4,000,000$4M	$4,000,000	$4,000,000	$4,000,000
C	Nick Bjugstad	6'6"	209	32	1	–	–	$1,200,000$1.2M	$3,600,000$3.6M	–	–	–
C	J.T. Compher	6'0"	190	30	1	–	–	$1,000,000$1M	$3,000,000$3M	–	–	–
C	Mark Jankowski	6'4"	212	30	2	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	–	–
D	Mattias Samuelsson	6'4"	231	25	4	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	$3,000,000	$3,000,000
LW	Evander Kane	6'2"	209	33	2	–	–	$925,000$925K	$2,775,000$2.78M	$2,775,000	–	–
D	Brett Pesce	6'3"	205	30	2	–	–	$883,333$883K	$2,650,000$2.65M	$2,650,000	–	–
LW	Warren Foegele	6'2"	198	29	2	–	–	$583,333$583K	$1,750,000$1.75M	$1,750,000	–	–
LW	Connor Brown	6'0"	181	31	2	–	–	$500,000$500K	$1,500,000$1.5M	$1,500,000	–	–
D	Will Borgen	6'3"	205	28	1	–	–	$500,000$500K	$1,500,000$1.5M	–	–	–
D	Matt Roy	6'1"	205	30	2	–	–	$383,333$383K	$1,150,000$1.15M	$1,150,000	–	–
C	Daniel Sprong	6'0"	194	28	1	Y	–	$374,333$374K	$1,123,000$1.12M	–	–	–
D	Simon Despres	6'4"	218	33	1	–	–	$291,067$291K	$873,200$873K	–	–	–
RW	Jan Jenik	6'1"	185	24	3	–	–	$188,333$188K	$565,000$565K	$565,000	$565,000	–
D	Mattias Norlinder	6'0"	185	25	3	–	–	$166,667$167K	$500,000$500K	$500,000	$500,000	–
D	Travis Dermott	6'0"	203	28	1	–	–	$166,667$167K	$500,000$500K	–	–	–
G	Chris Driedger	6'4"	208	31	2	–	–	$833,333$833K	$2,500,000$2.5M	$2,500,000	–	–
G	Jonas Johansson	6'5"	220	29	2	–	–	$416,667$417K	$1,250,000$1.25M	$1,250,000	–	–
								Committed	$62,741,200$62.74M	$47,140,000$47.14M	$13,815,000$13.82M	$12,750,000$12.75M

Farm Roster - Greensboro Gargoyles32 players$8,212,750

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
LW	Anders Lee	6'3"	236	34	2	–	–	$550,000$550K	$1,650,000$1.65M	$1,650,000	–	–
LW	Kenny Agostino	6'0"	204	33	3	–	–	$533,333$533K	$1,600,000$1.6M	$1,600,000	$1,600,000	–
D	Mike Matheson	6'2"	187	31	2	–	–	$42,233$42K	$126,700$127K	$126,700	–	–
LW	Nathan Walker	5'8"	185	31	3	–	–	$41,667$42K	$125,000$125K	$125,000	$125,000	–
D	Brayden McNabb	6'4"	214	34	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
RW	Matthew Phillips	5'7"	161	27	2	–	–	$30,000$30K	$90,000$90K	$90,000	–	–
RW	Sammy Blais	6'2"	209	29	4	–	–	$21,667$22K	$65,000$65K	$65,000	$65,000	$65,000
D	Adam Ginning	6'4"	205	25	3	–	–	$20,000$20K	$60,000$60K	$60,000	$60,000	–
D	Josh Manson	6'3"	218	33	1	–	–	$20,000$20K	$60,000$60K	–	–	–
C	Tyce Thompson	6'1"	175	25	3	–	–	$20,000$20K	$60,000$60K	$60,000	$60,000	–
C	Jake Evans	6'0"	185	29	2	–	–	$19,167$19K	$57,500$58K	$57,500	–	–
RW	Matej Blumel	6'0"	200	25	1	–	–	$18,900$19K	$56,700$57K	–	–	–
D	Brogan Rafferty	6'0"	195	30	3	–	–	$17,167$17K	$51,500$52K	$51,500	$51,500	–
C	Rodrigo Abols	6'4"	187	29	3	–	–	$17,167$17K	$51,500$52K	$51,500	$51,500	–
D	Brady Austin	6'4"	230	32	3	–	–	$17,033$17K	$51,100$51K	$51,100	$51,100	–
LW	Jakob Lilja	6'1"	196	31	3	–	–	$17,033$17K	$51,100$51K	$51,100	$51,100	–
D	Jani Hakanpaa	6'7"	225	33	3	–	–	$16,833$17K	$50,500$51K	$50,500	$50,500	–
LW	Lukas Sedlak	6'0"	205	32	3	–	–	$16,833$17K	$50,500$51K	$50,500	$50,500	–
RW	Patrick Russell	6'1"	203	32	3	–	–	$16,833$17K	$50,500$51K	$50,500	$50,500	–
RW	Iiro Pakarinen	6'1"	209	33	3	–	–	$16,717$17K	$50,150$50K	$50,150	$50,150	–
D	Dmitri Samorukov	6'3"	188	26	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
RW	Dominic Turgeon	6'2"	200	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
D	Hunter Drew	6'2"	191	26	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
D	Nikolas Matinpalo	6'3"	207	26	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
C	Shane Bowers	6'2"	185	25	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
C	JAMI KRANNILA	5'10"	163	24	1	–	Y	$84,000$84K	$252,000$252K	–	–	–
LW	RICKARD HUGG	5'10"	190	26	1	–	Y	$84,000$84K	$252,000$252K	–	–	–
D	VIGGO GUSTAFSSON	6'2"	194	18	1	–	Y	$83,667$84K	$251,000$251K	–	–	–
G	Anton Forsberg	6'2"	192	32	3	–	–	$683,333$683K	$2,050,000$2.05M	$2,050,000	$2,050,000	–
G	Adin Hill	6'6"	214	29	2	–	–	$45,000$45K	$135,000$135K	$135,000	–	–
G	PATRIK BARTOSAK	6'1"	205	32	1	–	Y	$105,000$105K	$315,000$315K	–	–	–
G	ROOPE TAPONEN	6'0"	176	24	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
								Committed	$8,212,750$8.21M	$6,776,050$6.78M	$4,466,850$4.47M	$65,000$65K

Philadelphia FlyersGM: Brad · Team OV: 74

Total Payroll

$60,730,433

Bank Balance

$127,644,037

Projected Balance

$127,644,037

Committed NSHL26

$33M

Arena Fill

Salary Commitment Outlook

46% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

LWElias Pettersson$6.65M

CConnor McDavid$5.33M

RWJeff Skinner$4.1M

GVille Husso$4M

RWEvgenii Dadonov$3.65M

DDmitry Kulikov$3.01M

LWVinnie Hinostroza$2.9M

DColin Miller$2.5M

Contracts Expiring

$27.73M2526 exp

$17.54M2614 exp

$14.6M276 exp

$862K282 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold43%

Arena Revenue & Utilization

Philadelphia FlyersNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$24

Luxury Suites

$189

Lehigh Valley Phantoms (PHI)MSHL

TierTicketFillGate

Lower Bowl

$30

Upper Bowl

$13

Pro Roster22 players$52,615,833

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
LW	Elias Pettersson	6'2"	185	26	3	Y	–	$2,216,667$2.22M	$6,650,000$6.65M	$6,650,000	$6,650,000	–
C	Connor McDavid	6'1"	194	28	1	–	–	$1,777,778$1.78M	$5,333,333$5.33M	–	–	–
RW	Jeff Skinner	5'11"	196	33	2	–	–	$1,366,667$1.37M	$4,100,000$4.1M	$4,100,000	–	–
RW	Evgenii Dadonov	5'11"	185	36	1	–	–	$1,216,833$1.22M	$3,650,500$3.65M	–	–	–
D	Dmitry Kulikov	6'1"	198	34	1	–	–	$1,001,667$1M	$3,005,000$3.01M	–	–	–
LW	Vinnie Hinostroza	5'10"	176	31	1	–	–	$966,667$967K	$2,900,000$2.9M	–	–	–
D	Colin Miller	6'1"	201	32	1	–	–	$833,333$833K	$2,500,000$2.5M	–	–	–
D	Jake Bean	6'1"	176	27	3	–	–	$666,667$667K	$2,000,000$2M	$2,000,000	$2,000,000	–
D	Haydn Fleury	6'3"	207	28	2	–	–	$650,000$650K	$1,950,000$1.95M	$1,950,000	–	–
D	Jakub Zboril	6'1"	201	28	2	–	–	$645,000$645K	$1,935,000$1.94M	$1,935,000	–	–
C	Michael Rasmussen	6'6"	212	26	3	–	–	$616,667$617K	$1,850,000$1.85M	$1,850,000	$1,850,000	–
D	Nick Leddy	6'0"	205	34	2	–	–	$616,667$617K	$1,850,000$1.85M	$1,850,000	–	–
C	Andrei Loktionov	5'10"	180	35	2	–	–	$600,000$600K	$1,800,000$1.8M	$1,800,000	–	–
D	Nikita Zaitsev	6'2"	192	33	2	–	–	$583,333$583K	$1,750,000$1.75M	$1,750,000	–	–
RW	Filip Chlapik	6'1"	194	28	1	–	–	$516,667$517K	$1,550,000$1.55M	–	–	–
LW	Kristian Reichel	6'0"	168	27	2	–	–	$416,667$417K	$1,250,000$1.25M	$1,250,000	–	–
LW	Brett Connolly	6'3"	198	33	1	–	–	$366,667$367K	$1,100,000$1.1M	–	–	–
RW	Nicklas Backstrom	6'0"	203	37	1	–	–	$291,667$292K	$875,000$875K	–	–	–
C	Jake Leschyshyn	5'11"	195	26	4	–	–	$266,667$267K	$800,000$800K	$800,000	$800,000	$800,000
LW	Michael Frolik	6'1"	186	37	1	–	–	$166,667$167K	$500,000$500K	–	–	–
G	Ville Husso	6'3"	209	30	3	–	–	$1,333,333$1.33M	$4,000,000$4M	$4,000,000	$4,000,000	–
G	Charlie Lindgren	6'1"	183	31	2	–	–	$422,333$422K	$1,267,000$1.27M	$1,267,000	–	–
								Committed	$52,615,833$52.62M	$31,202,000$31.2M	$15,300,000$15.3M	$800,000$800K

Farm Roster - Lehigh Valley Phantoms26 players$8,114,600

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
D	Connor Mackey	6'2"	197	28	1	–	–	$55,567$56K	$166,700$167K	–	–	–
RW	Lance Bouma	6'2"	207	35	1	–	–	$383,333$383K	$1,150,000$1.15M	–	–	–
D	Raphael Diaz	5'11"	197	39	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
C	Stephane Da Costa	5'11"	178	35	1	–	–	$318,333$318K	$955,000$955K	–	–	–
D	Justin Holl	6'4"	194	33	1	–	–	$31,667$32K	$95,000$95K	–	–	–
LW	Michael Pezzetta	6'1"	216	27	2	–	–	$31,667$32K	$95,000$95K	$95,000	–	–
RW	Yanni Gourde	5'9"	172	33	1	–	–	$30,000$30K	$90,000$90K	–	–	–
LW	Gaetan Haas	6'0"	181	33	2	–	–	$28,333$28K	$85,000$85K	$85,000	–	–
C	Ryan Winterton	6'2"	190	21	2	–	–	$26,667$27K	$80,000$80K	$80,000	–	–
D	Cale Fleury	6'1"	204	26	4	–	–	$20,800$21K	$62,400$62K	$62,400	$62,400	$62,400
RW	Nathan Bastian	6'4"	205	27	1	–	–	$20,000$20K	$60,000$60K	–	–	–
D	Samuel Bolduc	6'4"	220	24	1	–	–	$20,000$20K	$60,000$60K	–	–	–
RW	Tim Gettinger	6'6"	220	27	2	–	–	$20,000$20K	$60,000$60K	$60,000	–	–
D	ATRO LEPPANEN	6'0"	183	26	1	–	Y	$170,000$170K	$510,000$510K	–	–	–
C	JAAKKO RISSANEN	6'0"	187	35	1	–	Y	$166,833$167K	$500,500$501K	–	–	–
D	Guillaume Brisebois	6'2"	175	27	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
D	Isaak Phillips	6'3"	205	23	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Riley Tufte	6'6"	220	27	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
LW	LUKAS ELVENES	6'1"	172	25	1	–	Y	$116,667$117K	$350,000$350K	–	–	–
RW	JONATHAN ANG	5'11"	165	27	1	–	Y	$100,000$100K	$300,000$300K	–	–	–
LW	VILJAMI MARJALA	6'1"	176	22	1	–	Y	$91,667$92K	$275,000$275K	–	–	–
C	BRIAN O'NEILL	5'9"	172	37	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
D	LINUS HULTSTROM	5'10"	196	32	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	Keith Kinkaid	6'2"	191	35	2	–	–	$416,667$417K	$1,250,000$1.25M	$1,250,000	–	–
G	Jet Greaves	6'0"	179	24	2	–	–	$23,333$23K	$70,000$70K	$70,000	–	–
G	CLAY STEVENSON	6'4"	194	26	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
								Committed	$8,114,600$8.11M	$1,802,400$1.8M	$162,400$162K	$62,400$62K

Pittsburgh PenguinsGM: Jeff · Team OV: 76

Total Payroll

$70,564,215

Bank Balance

$122,065,078

Projected Balance

$122,065,078

Committed NSHL26

$24.71M

Arena Fill

10%

Salary Commitment Outlook

65% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

RWJordan Kyrou$7.5M

CKasperi Kapanen$7.5M

GConnor Hellebuyck$7M

LWJake Guentzel$5.25M

LWMatt Boldy$4.68M

RWSeth Jarvis$4.68M

LWJack Hughes$4.68M

DJosh Morrissey$4.29M

Contracts Expiring

$45.86M2529 exp

$12.31M2613 exp

$12.4M278 exp

$0280 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$5,188,908

Season-Ticket Sold43%

Arena Revenue & Utilization

Pittsburgh PenguinsNSHL

TierTicketFillGate

Lower Bowl

$92

10%

$2.17M

Middle Bowl

$51

10%

$991K

Upper Bowl

$30

10%

$236K

Club Level

$23

10%

$350K

Luxury Suites

$186

10%

$925K

Rochester Americans (PIT)MSHL

TierTicketFillGate

Lower Bowl

$31

16%

$404K

Upper Bowl

$11

17%

$76K

Pro Roster22 players$67,455,715

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
RW	Jordan Kyrou	6'0"	174	27	1	–	–	$2,500,000$2.5M	$7,500,000$7.5M	–	–	–
C	Kasperi Kapanen	6'1"	194	28	1	–	–	$2,500,000$2.5M	$7,500,000$7.5M	–	–	–
LW	Jake Guentzel	5'11"	181	30	1	–	–	$1,750,000$1.75M	$5,250,000$5.25M	–	–	–
LW	Matt Boldy	6'2"	201	24	1	–	–	$1,560,000$1.56M	$4,680,000$4.68M	–	–	–
RW	Seth Jarvis	5'10"	174	23	2	–	–	$1,560,000$1.56M	$4,680,000$4.68M	$4,680,000	–	–
LW	Jack Hughes	5'11"	176	24	1	–	–	$1,560,000$1.56M	$4,680,000$4.68M	–	–	–
D	Josh Morrissey	6'0"	194	30	3	–	–	$1,428,572$1.43M	$4,285,715$4.29M	$4,285,715	$4,285,715	–
C	Ryan Nugent-Hopkins	6'0"	194	32	1	–	–	$1,200,000$1.2M	$3,600,000$3.6M	–	–	–
D	Martin Fehervary	6'2"	203	25	1	Y	–	$1,160,000$1.16M	$3,480,000$3.48M	–	–	–
D	Brandon Carlo	6'5"	216	28	1	–	–	$1,000,000$1M	$3,000,000$3M	–	–	–
C	Joel Eriksson Ek	6'2"	207	28	2	–	–	$450,000$450K	$1,350,000$1.35M	$1,350,000	–	–
D	Vladislav Gavrikov	6'3"	214	29	1	–	–	$450,000$450K	$1,350,000$1.35M	–	–	–
D	Jonas Siegenthaler	6'2"	218	28	1	–	–	$400,000$400K	$1,200,000$1.2M	–	–	–
LW	Tom Kuhnhackl	6'2"	196	33	1	–	–	$283,333$283K	$850,000$850K	–	–	–
D	Calen Addison	5'11"	172	25	1	–	–	$233,333$233K	$700,000$700K	–	–	–
C	Tomas Nosek	6'3"	205	32	2	–	–	$233,333$233K	$700,000$700K	$700,000	–	–
RW	Nick Ritchie	6'3"	236	29	2	–	–	$183,333$183K	$550,000$550K	$550,000	–	–
C	Dominic Toninato	6'2"	201	31	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
D	Juuso Valimaki	6'2"	212	26	3	–	–	$166,667$167K	$500,000$500K	$500,000	$500,000	–
RW	Rasmus Asplund	5'11"	185	27	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
G	Connor Hellebuyck	6'4"	207	32	3	–	–	$2,333,333$2.33M	$7,000,000$7M	$7,000,000	$7,000,000	–
G	Petr Mrazek	6'2"	187	33	2	–	–	$1,200,000$1.2M	$3,600,000$3.6M	$3,600,000	–	–
								Committed	$67,455,715$67.46M	$23,665,715$23.67M	$11,785,715$11.79M	$0$0

Farm Roster - Rochester Americans28 players$3,108,500

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Marco Rossi	5'9"	182	23	3	–	–	$58,333$58K	$175,000$175K	$175,000	$175,000	–
RW	Matt Coronato	5'10"	183	22	3	–	–	$50,000$50K	$150,000$150K	$150,000	$150,000	–
C	Jiri Kulich	5'11"	172	21	3	–	–	$41,667$42K	$125,000$125K	$125,000	$125,000	–
LW	Bobby Brink	5'8"	165	23	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
C	Ridly Greig	6'0"	181	22	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
D	Joe Morrow	6'0"	207	32	1	–	–	$31,667$32K	$95,000$95K	–	–	–
LW	Axel Jonsson-Fjallby	6'0"	190	27	1	–	–	$26,667$27K	$80,000$80K	–	–	–
RW	Kirill Marchenko	6'3"	197	24	3	–	–	$26,667$27K	$80,000$80K	$80,000	$80,000	–
D	Nick DeSimone	6'2"	194	30	3	–	–	$26,667$27K	$80,000$80K	$80,000	$80,000	–
C	Dennis Rasmussen	6'3"	205	34	1	–	–	$25,000$25K	$75,000$75K	–	–	–
LW	Jack Studnicka	6'2"	194	26	2	–	–	$23,333$23K	$70,000$70K	$70,000	–	–
RW	Martin Frk	6'1"	205	31	1	–	–	$23,333$23K	$70,000$70K	–	–	–
RW	Kyle Criscuolo	5'9"	175	33	1	–	–	$22,500$23K	$67,500$68K	–	–	–
D	Ashton Sautner	6'1"	195	31	1	–	–	$21,667$22K	$65,000$65K	–	–	–
D	Ethan Prow	5'11"	182	32	1	–	–	$21,667$22K	$65,000$65K	–	–	–
D	Kris Letang	6'0"	201	38	1	–	–	$21,667$22K	$65,000$65K	–	–	–
D	Paul LaDue	6'2"	200	32	1	–	–	$21,667$22K	$65,000$65K	–	–	–
D	Jack Rathbone	5'10"	177	26	1	–	–	$20,000$20K	$60,000$60K	–	–	–
RW	Trey Fix-Wolansky	5'7"	179	26	2	–	–	$20,000$20K	$60,000$60K	$60,000	–	–
LW	Dominik Simon	5'11"	190	30	1	–	–	$18,667$19K	$56,000$56K	–	–	–
C	Greg McKegg	6'0"	195	33	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Juuso Riikola	6'0"	189	31	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
LW	Oskar Sundqvist	6'3"	220	31	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
D	EETU PELTOLA	6'4"	207	25	1	–	Y	$91,667$92K	$275,000$275K	–	–	–
D	NICLAS ALMARI	6'2"	190	27	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	Reto Berra	6'4"	210	38	1	–	–	$35,000$35K	$105,000$105K	–	–	–
G	TIM JUEL	6'0"	194	30	1	–	Y	$116,667$117K	$350,000$350K	–	–	–
G	STEFANOS LEKKAS	6'0"	181	29	1	–	Y	$91,667$92K	$275,000$275K	–	–	–
								Committed	$3,108,500$3.11M	$1,040,000$1.04M	$610,000$610K	$0$0

Quebec NordiquesGM: Frank · Team OV: 70

Total Payroll

$26,125,674

Bank Balance

$190,845,742

Projected Balance

$190,845,742

Committed NSHL26

$11.32M

Arena Fill

Salary Commitment Outlook

57% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

RWGabriel Landeskog$7.22M

CMarco Kasper$1.75M

GThatcher Demko$1.65M

DBrenden Dillon$1.27M

DJoakim Ryan$1.07M

RWStefan Noesen$1M

GCal Petersen$1M

RWAlexander Radulov$750K

Contracts Expiring

$14.8M2523 exp

$6.71M2619 exp

$4.06M2710 exp

$551K282 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold37%

Arena Revenue & Utilization

Quebec NordiquesNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$23

Luxury Suites

$186

Laval Rocket (QUE)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster23 players$23,801,674

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
RW	Gabriel Landeskog	6'1"	215	32	1	–	–	$2,406,915$2.41M	$7,220,746$7.22M	–	–	–
C	Marco Kasper	6'1"	183	21	3	–	–	$583,333$583K	$1,750,000$1.75M	$1,750,000	$1,750,000	–
D	Brenden Dillon	6'4"	225	34	1	–	–	$425,000$425K	$1,274,999$1.27M	–	–	–
D	Joakim Ryan	5'11"	185	32	1	–	–	$357,142$357K	$1,071,427$1.07M	–	–	–
RW	Stefan Noesen	6'1"	205	32	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
RW	Alexander Radulov	6'1"	200	38	2	Y	–	$250,000$250K	$750,000$750K	$750,000	–	–
C	Luke Glendening	5'11"	190	36	2	Y	–	$250,000$250K	$750,000$750K	$750,000	–	–
D	Pierre-Olivier Joseph	6'2"	185	26	2	–	–	$216,667$217K	$650,000$650K	$650,000	–	–
LW	Jayce Hawryluk	5'11"	196	29	1	–	–	$208,000$208K	$624,000$624K	–	–	–
RW	John Hayden	6'3"	223	30	2	–	–	$186,667$187K	$560,000$560K	$560,000	–	–
LW	John Leonard	5'11"	196	26	2	–	–	$166,833$167K	$500,500$501K	$500,500	–	–
LW	Max Comtois	6'2"	210	26	3	–	–	$166,667$167K	$500,001$500K	$500,001	$500,001	–
LW	Nathan Smith	6'0"	177	26	3	–	–	$166,667$167K	$500,001$500K	$500,001	$500,001	–
D	Billy Sweezey	6'1"	206	29	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
D	Kevin Connauton	6'2"	205	35	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
C	Mike Amadio	6'1"	205	29	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
D	Nikolai Knyzhov	6'3"	223	27	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
D	Radko Gudas	6'0"	207	35	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
LW	Roman Cervenka	5'11"	185	39	2	Y	–	$166,667$167K	$500,000$500K	$500,000	–	–
RW	Sammy Walker	5'10"	180	26	4	–	–	$166,667$167K	$500,000$500K	$500,000	$500,000	$500,000
C	Zach Sill	6'0"	202	37	1	–	–	$166,667$167K	$500,000$500K	–	–	–
G	Thatcher Demko	6'4"	192	29	1	–	–	$550,000$550K	$1,650,000$1.65M	–	–	–
G	Cal Petersen	6'2"	185	30	3	–	–	$333,333$333K	$1,000,000$1M	$1,000,000	$1,000,000	–
								Committed	$23,801,674$23.8M	$10,460,502$10.46M	$4,250,002$4.25M	$500,000$500K

Farm Roster - Laval Rocket31 players$2,324,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Mason Shaw	5'10"	183	26	2	–	–	$20,000$20K	$60,000$60K	$60,000	–	–
RW	Dylan Sikura	5'11"	170	30	2	–	–	$18,667$19K	$56,000$56K	$56,000	–	–
D	Mason Geertsen	6'4"	227	30	1	–	–	$18,333$18K	$55,000$55K	–	–	–
D	Sebastian Aho	5'11"	183	29	1	–	–	$18,333$18K	$55,000$55K	–	–	–
RW	Olle Lycksell	5'10"	163	25	4	–	–	$16,833$17K	$50,500$51K	$50,500	$50,500	$50,500
LW	Josiah Slavin	6'3"	189	26	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
RW	Kole Lind	6'1"	178	26	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
LW	Kristian Vesalainen	6'3"	207	26	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
C	Anthony Richard	5'11"	183	28	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
RW	Austin Poganski	6'1"	198	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	C.J. Smith	5'11"	181	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Chase Priskie	6'0"	185	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Dillon Heatherington	6'4"	215	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Giovanni Fiore	6'1"	193	28	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
C	Hunter Shinkaruk	5'10"	180	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Jeremy Davies	5'11"	180	28	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
LW	Josh Ho-Sang	6'0"	187	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Josh Jacobs	6'2"	200	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
C	Justin Kirkland	6'3"	183	28	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
RW	Max Veronneau	6'0"	194	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	Nicholas Baptiste	6'1"	205	29	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
D	Otto Leskinen	5'11"	187	28	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
LW	Ryan Kuffner	6'0"	186	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
C	Sean Malone	6'0"	190	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	Sheldon Rempal	5'10"	165	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Vladimir Tkachev	5'9"	170	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Wyatt Kalynuk	6'1"	180	28	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
G	Louis Domingue	6'3"	208	33	2	–	–	$45,333$45K	$136,000$136K	$136,000	–	–
G	Kasimir Kaskisuo	6'3"	203	31	3	–	–	$20,500$21K	$61,500$62K	$61,500	$61,500	–
G	LASSI LEHTINEN	6'0"	176	26	1	–	Y	$166,667$167K	$500,000$500K	–	–	–
G	EMIL LARMI	6'0"	185	28	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
								Committed	$2,324,000$2.32M	$864,000$864K	$362,000$362K	$50,500$51K

San Jose SharksGM: Jaryn · Team OV: 70

Total Payroll

$28,112,899

Bank Balance

$70,334,966

Projected Balance

$70,334,966

Committed NSHL26

$7.72M

Arena Fill

Salary Commitment Outlook

73% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

RWOndrej Palat$5.07M

CRickard Rakell$2M

LWKyle Palmieri$1.69M

CAdam Henrique$1.5M

GLinus Ullmark$1.27M

DTravis Hamonic$1.22M

DNoah Hanifin$1.07M

CNicolas Roy$1M

Contracts Expiring

$20.39M2530 exp

$6.77M2616 exp

$891K275 exp

$63K281 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold40%

Arena Revenue & Utilization

San Jose SharksNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$23

Luxury Suites

$186

Milwaukee Admirals (SJS)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster22 players$23,089,999

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
RW	Ondrej Palat	6'0"	194	34	1	–	–	$1,689,000$1.69M	$5,067,000$5.07M	–	–	–
C	Rickard Rakell	6'1"	203	32	1	–	–	$666,667$667K	$2,000,000$2M	–	–	–
LW	Kyle Palmieri	5'11"	185	34	1	–	–	$564,666$565K	$1,693,999$1.69M	–	–	–
C	Adam Henrique	6'0"	194	35	1	–	–	$500,000$500K	$1,500,000$1.5M	–	–	–
D	Travis Hamonic	6'2"	205	34	1	–	–	$406,667$407K	$1,220,000$1.22M	–	–	–
D	Noah Hanifin	6'3"	216	28	1	–	–	$355,667$356K	$1,067,000$1.07M	–	–	–
C	Nicolas Roy	6'4"	201	28	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
C	Ryan McLeod	6'2"	207	25	2	–	–	$300,000$300K	$900,000$900K	$900,000	–	–
D	Alexander Alexeyev	6'4"	214	25	1	–	–	$266,667$267K	$800,000$800K	–	–	–
D	John Gilmour	6'0"	207	32	1	–	–	$208,333$208K	$625,000$625K	–	–	–
D	Conor Timmins	6'2"	205	26	2	–	–	$200,000$200K	$600,000$600K	$600,000	–	–
LW	Michael Dal Colle	6'3"	195	29	2	–	–	$183,333$183K	$550,000$550K	$550,000	–	–
RW	Alex Belzile	6'0"	196	33	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
LW	Alex Killorn	6'1"	194	35	1	–	–	$166,667$167K	$500,000$500K	–	–	–
D	Ben Chiarot	6'3"	234	34	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
RW	Bobby McMann	6'2"	207	29	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
D	Brett Kulak	6'1"	196	31	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
RW	Corey Perry	6'3"	208	40	1	–	–	$166,667$167K	$500,000$500K	–	–	–
LW	Frank Vatrano	5'10"	201	31	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
G	Linus Ullmark	6'4"	214	31	2	–	–	$422,333$422K	$1,267,000$1.27M	$1,267,000	–	–
G	Daniil Tarasov	6'5"	196	26	1	–	–	$266,667$267K	$800,000$800K	–	–	–
G	Ivan Prosvetov	6'5"	190	26	3	–	–	$166,667$167K	$500,000$500K	$500,000	$500,000	–
								Committed	$23,089,999$23.09M	$6,317,000$6.32M	$500,000$500K	$0$0

Farm Roster - Milwaukee Admirals30 players$5,022,900

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
RW	Kiefer Sherwood	6'0"	194	30	3	–	–	$72,800$73K	$218,400$218K	$218,400	$218,400	–
RW	Reilly Smith	6'0"	185	34	1	–	–	$56,667$57K	$170,000$170K	–	–	–
D	Parker Wotherspoon	6'1"	190	27	2	–	–	$50,833$51K	$152,500$153K	$152,500	–	–
RW	Tyler Pitlick	6'2"	201	33	1	–	–	$50,000$50K	$150,000$150K	–	–	–
C	Anze Kopitar	6'4"	225	37	1	–	–	$316,667$317K	$950,000$950K	–	–	–
C	Mark Kastelic	6'4"	209	26	2	–	–	$26,667$27K	$80,000$80K	$80,000	–	–
LW	Cole Bardreau	5'10"	185	31	2	–	–	$22,167$22K	$66,500$67K	$66,500	–	–
D	Damon Severson	6'2"	205	30	3	–	–	$21,000$21K	$63,000$63K	$63,000	$63,000	–
D	Julius Honka	5'11"	180	29	4	–	–	$20,833$21K	$62,500$63K	$62,500	$62,500	$62,500
LW	Trevor Moore	5'10"	194	30	3	–	–	$20,000$20K	$60,000$60K	$60,000	$60,000	–
D	Anton Lindholm	5'11"	191	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Ben Thomas	6'1"	187	29	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Cole Smith	6'3"	194	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
C	Garrett Pilon	6'0"	192	27	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Ian Cole	6'1"	225	36	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
RW	Jere Innala	5'9"	183	27	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Jonathan Gruden	6'0"	172	25	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Michael Kapla	6'0"	201	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Mike Reilly	6'1"	196	31	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
LW	Pontus Holmberg	6'0"	187	26	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Trevor van Riemsdyk	6'3"	192	33	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
RW	Walker Duehr	6'2"	209	27	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
C	EMIL PETTERSSON	6'2"	176	31	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
D	LASSE LAPPALAINEN	6'2"	198	36	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
C	MARKUS LJUNGH	5'9"	181	34	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
LW	PER ASLUND	6'2"	183	38	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
D	VILLE LAJUNEN	6'1"	194	37	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	KARI PIIROINEN	6'1"	176	24	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	MARKUS RUUSU	6'2"	176	27	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	SAMI RAJANIEMI	6'0"	183	32	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
								Committed	$5,022,900$5.02M	$1,402,900$1.4M	$453,900$454K	$62,500$63K

Seattle KrakenGM: Ray Z · Team OV: 76

Total Payroll

$78,047,567

Bank Balance

$29,432,518

Projected Balance

$29,432,518

Committed NSHL26

$42.32M

Arena Fill

Salary Commitment Outlook

46% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

DAlexandre Carrier$8.5M

RWPhilip Tomasino$7M

CLeon Draisaitl$6.2M

LWAlex DeBrincat$6M

CEvgeny Kuznetsov$5.5M

DThomas Chabot$4.5M

LWOliver Bjorkstrand$4.2M

LWAlexandre Texier$4M

Contracts Expiring

$35.73M2523 exp

$21.06M2615 exp

$8.52M278 exp

$12.74M286 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold41%

Arena Revenue & Utilization

Seattle KrakenNSHL

TierTicketFillGate

Lower Bowl

$89

Middle Bowl

$50

Upper Bowl

$30

Club Level

$20

Luxury Suites

$180

Coachella Valley Firebirds (SEA)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster22 players$67,960,067

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
D	Alexandre Carrier	5'11"	174	28	1	Y	–	$2,833,333$2.83M	$8,500,000$8.5M	–	–	–
C	Leon Draisaitl	6'2"	207	29	4	–	–	$2,066,667$2.07M	$6,200,000$6.2M	$6,200,000	$6,200,000	$6,200,000
LW	Alex DeBrincat	5'7"	165	27	2	–	–	$2,000,022$2M	$6,000,067$6M	$6,000,067	–	–
C	Evgeny Kuznetsov	6'1"	205	33	2	Y	–	$1,833,333$1.83M	$5,500,000$5.5M	$5,500,000	–	–
D	Thomas Chabot	6'2"	196	28	1	Y	–	$1,500,000$1.5M	$4,500,000$4.5M	–	–	–
LW	Oliver Bjorkstrand	6'0"	176	30	3	–	–	$1,400,000$1.4M	$4,200,000$4.2M	$4,200,000	$4,200,000	–
LW	Alexandre Texier	6'1"	194	25	4	–	–	$1,333,333$1.33M	$4,000,000$4M	$4,000,000	$4,000,000	$4,000,000
RW	Mikhail Grigorenko	6'3"	206	31	1	–	–	$833,333$833K	$2,500,000$2.5M	–	–	–
C	Calle Jarnkrok	5'11"	185	33	1	–	–	$716,667$717K	$2,150,000$2.15M	–	–	–
LW	Cole Koepke	6'1"	196	27	1	–	–	$666,667$667K	$2,000,000$2M	–	–	–
D	Darnell Nurse	6'4"	220	30	3	–	–	$666,667$667K	$2,000,000$2M	$2,000,000	$2,000,000	–
RW	Tim Stutzle	6'0"	190	23	1	–	–	$666,667$667K	$2,000,000$2M	–	–	–
C	Dylan Cozens	6'3"	194	24	1	–	–	$583,333$583K	$1,750,000$1.75M	–	–	–
D	Kevin Bahl	6'6"	229	25	4	–	–	$583,333$583K	$1,750,000$1.75M	$1,750,000	$1,750,000	$1,750,000
D	Mario Ferraro	5'11"	185	26	3	–	–	$583,333$583K	$1,750,000$1.75M	$1,750,000	$1,750,000	–
D	Andrew Peeke	6'3"	216	27	2	–	–	$500,000$500K	$1,500,000$1.5M	$1,500,000	–	–
D	Dante Fabbro	6'0"	190	27	2	–	–	$500,000$500K	$1,500,000$1.5M	$1,500,000	–	–
RW	Justin Danforth	5'9"	181	32	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
RW	Dryden Hunt	6'0"	192	29	4	–	–	$220,000$220K	$660,000$660K	$660,000	$660,000	$660,000
G	Elvis Merzlikins	6'3"	183	31	2	Y	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	–	–
G	Calvin Pickard	6'1"	205	33	2	Y	–	$916,667$917K	$2,750,000$2.75M	$2,750,000	–	–
G	James Reimer	6'3"	205	37	1	Y	–	$916,667$917K	$2,750,000$2.75M	–	–	–
								Committed	$67,960,067$67.96M	$40,810,067$40.81M	$20,560,000$20.56M	$12,610,000$12.61M

Farm Roster - Coachella Valley Firebirds30 players$10,087,500

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
RW	Philip Tomasino	6'1"	198	23	1	–	–	$2,333,333$2.33M	$7,000,000$7M	–	–	–
RW	Maxim Tsyplakov	6'3"	210	26	1	–	–	$66,667$67K	$200,000$200K	–	–	–
C	Cole Sillinger	6'1"	201	22	3	–	–	$58,333$58K	$175,000$175K	$175,000	$175,000	–
LW	Juraj Slafkovsky	6'3"	238	21	3	–	–	$58,333$58K	$175,000$175K	$175,000	$175,000	–
LW	Sven Andrighetto	5'10"	187	32	2	–	–	$50,000$50K	$150,000$150K	$150,000	–	–
D	Alexey Marchenko	6'3"	210	33	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
D	Jordan Oesterle	6'0"	187	33	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
LW	Mathias Brome	6'0"	183	30	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
D	Albert Johansson	6'0"	168	24	3	–	–	$26,667$27K	$80,000$80K	$80,000	$80,000	–
D	Jayden Struble	6'0"	194	23	2	–	–	$26,667$27K	$80,000$80K	$80,000	–	–
C	Juuso Parssinen	6'3"	212	24	1	–	–	$26,667$27K	$80,000$80K	–	–	–
LW	Andrew Agozzino	5'10"	187	34	1	–	–	$25,000$25K	$75,000$75K	–	–	–
D	Kevin Gravel	6'4"	205	33	2	–	–	$25,000$25K	$75,000$75K	$75,000	–	–
D	Henry Thrun	6'2"	190	24	2	–	–	$23,333$23K	$70,000$70K	$70,000	–	–
D	Jordan Spence	5'10"	181	24	2	–	–	$23,333$23K	$70,000$70K	$70,000	–	–
LW	Matias Maccelli	5'11"	176	24	1	–	–	$23,333$23K	$70,000$70K	–	–	–
RW	Jacob De La Rose	6'3"	215	30	3	–	–	$20,833$21K	$62,500$63K	$62,500	$62,500	–
D	Niko Mikkola	6'4"	185	29	4	–	–	$20,833$21K	$62,500$63K	$62,500	$62,500	$62,500
C	Sheldon Dries	5'9"	180	31	2	–	–	$20,833$21K	$62,500$63K	$62,500	–	–
C	Steven Lorentz	6'4"	205	29	4	–	–	$20,833$21K	$62,500$63K	$62,500	$62,500	$62,500
RW	Ty Rattie	5'11"	194	32	1	–	–	$20,833$21K	$62,500$63K	–	–	–
RW	Blake Speers	5'11"	185	28	1	–	–	$16,667$17K	$50,000$50K	–	–	–
C	Jansen Harkins	6'1"	182	28	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Markus Niemelainen	6'6"	190	27	1	–	–	$16,667$17K	$50,000$50K	–	–	–
C	Tommy Novak	6'1"	179	28	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	JOEL NYSTROM	6'2"	174	23	1	–	Y	$91,667$92K	$275,000$275K	–	–	–
LW	LARS BRYGGMAN	6'4"	203	32	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	David Rittich	6'3"	205	32	1	–	–	$61,667$62K	$185,000$185K	–	–	–
G	Scott Wedgewood	6'2"	205	32	1	–	–	$61,667$62K	$185,000$185K	–	–	–
G	Joel Blomqvist	6'2"	183	23	3	–	–	$26,667$27K	$80,000$80K	$80,000	$80,000	–
								Committed	$10,087,500$10.09M	$1,505,000$1.51M	$697,500$698K	$125,000$125K

St Louis BluesGM: Eren · Team OV: 74

Total Payroll

$64,587,906

Bank Balance

$37,065,480

Projected Balance

$37,065,480

Committed NSHL26

$43.66M

Arena Fill

Salary Commitment Outlook

32% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

LWKyle Connor$13.07M

RWTaylor Hall$7.81M

CBo Horvat$5.55M

LWVladimir Tarasenko$4.3M

CSidney Crosby$3.8M

GJake Allen$3.5M

DRasmus Andersson$3.03M

DDmitry Orlov$2.8M

Contracts Expiring

$20.93M2521 exp

$29.23M2618 exp

$7.89M279 exp

$6.53M284 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold38%

Arena Revenue & Utilization

St Louis BluesNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$23

Luxury Suites

$186

Macon Whoopee (STL)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster22 players$61,872,161

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
LW	Kyle Connor	6'2"	179	28	1	–	–	$4,355,667$4.36M	$13,067,000$13.07M	–	–	–
RW	Taylor Hall	6'1"	209	33	2	–	–	$2,601,791$2.6M	$7,805,372$7.81M	$7,805,372	–	–
C	Bo Horvat	6'0"	216	30	2	–	–	$1,850,000$1.85M	$5,550,000$5.55M	$5,550,000	–	–
LW	Vladimir Tarasenko	6'0"	225	33	2	–	–	$1,433,333$1.43M	$4,300,000$4.3M	$4,300,000	–	–
C	Sidney Crosby	5'11"	201	37	1	–	–	$1,266,667$1.27M	$3,800,000$3.8M	–	–	–
D	Rasmus Andersson	6'0"	214	28	4	–	–	$1,010,333$1.01M	$3,031,000$3.03M	$3,031,000	$3,031,000	$3,031,000
D	Dmitry Orlov	5'11"	214	33	2	–	–	$933,333$933K	$2,800,000$2.8M	$2,800,000	–	–
D	MacKenzie Weegar	6'0"	201	31	3	–	–	$933,333$933K	$2,800,000$2.8M	$2,800,000	$2,800,000	–
D	Braden Schneider	6'3"	209	23	4	–	–	$901,000$901K	$2,703,000$2.7M	$2,703,000	$2,703,000	$2,703,000
C	Eetu Luostarinen	6'3"	190	26	3	–	–	$833,333$833K	$2,500,000$2.5M	$2,500,000	$2,500,000	–
RW	Brett Bulmer	6'2"	212	33	2	–	–	$516,667$517K	$1,550,000$1.55M	$1,550,000	–	–
C	Marcus Kruger	6'0"	186	35	2	–	–	$485,596$486K	$1,456,789$1.46M	$1,456,789	–	–
C	Kevin Stenlund	6'4"	216	28	1	–	–	$333,333$333K	$1,000,000$1M	–	–	–
D	Jackson LaCombe	6'2"	201	24	3	–	–	$266,667$267K	$800,000$800K	$800,000	$800,000	–
RW	Owen Tippett	6'1"	207	26	4	–	–	$250,000$250K	$750,000$750K	$750,000	$750,000	$750,000
D	Linus Hogberg	6'1"	176	26	3	–	–	$233,333$233K	$700,000$700K	$700,000	$700,000	–
D	Simon Benoit	6'3"	203	26	3	–	–	$233,333$233K	$700,000$700K	$700,000	$700,000	–
LW	Austin Czarnik	5'9"	170	32	1	–	–	$208,333$208K	$625,000$625K	–	–	–
C	Jonny Brodzinski	6'0"	205	32	1	–	–	$183,333$183K	$550,000$550K	–	–	–
RW	Carson McMillan	6'1"	196	36	1	–	–	$173,333$173K	$520,000$520K	–	–	–
G	Jake Allen	6'2"	198	34	2	–	–	$1,166,667$1.17M	$3,500,000$3.5M	$3,500,000	–	–
G	Casey DeSmith	6'0"	181	33	2	–	–	$454,667$455K	$1,364,000$1.36M	$1,364,000	–	–
								Committed	$61,872,161$61.87M	$42,310,161$42.31M	$13,984,000$13.98M	$6,484,000$6.48M

Farm Roster - Macon Whoopee30 players$2,715,745

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Mason McTavish	6'0"	214	22	2	–	–	$58,333$58K	$175,000$175K	$175,000	–	–
RW	Jack Quinn	6'1"	185	23	3	–	–	$41,667$42K	$125,000$125K	$125,000	$125,000	–
LW	Zack Bolduc	6'0"	187	22	3	–	–	$41,667$42K	$125,000$125K	$125,000	$125,000	–
D	Justin Barron	6'2"	201	23	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
D	Lassi Thomson	6'0"	190	24	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
LW	Pavel Dorofeyev	6'1"	194	24	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
RW	Simon Holmstrom	6'1"	203	24	1	–	–	$33,333$33K	$100,000$100K	–	–	–
RW	Zack MacEwen	6'3"	205	28	1	–	–	$33,333$33K	$100,000$100K	–	–	–
LW	Nolan Foote	6'3"	196	24	3	–	–	$30,000$30K	$90,000$90K	$90,000	$90,000	–
D	Ryan Johnson	6'1"	194	23	2	–	–	$30,000$30K	$90,000$90K	$90,000	–	–
D	Zach Bogosian	6'2"	223	34	1	–	–	$25,405$25K	$76,215$76K	–	–	–
LW	Valentin Zykov	6'1"	220	30	1	–	–	$24,667$25K	$74,000$74K	–	–	–
D	Jan Rutta	6'3"	201	34	2	–	–	$23,333$23K	$70,000$70K	$70,000	–	–
D	Igor Ozhiganov	6'2"	207	32	1	–	–	$20,833$21K	$62,500$63K	–	–	–
D	Artemi Kniazev	5'11"	178	24	2	–	–	$20,000$20K	$60,000$60K	$60,000	–	–
C	David Kase	5'11"	169	28	1	–	–	$17,500$18K	$52,500$53K	–	–	–
LW	Liam O'Brien	6'1"	214	30	2	–	–	$17,333$17K	$52,000$52K	$52,000	–	–
RW	Danny O'Regan	5'10"	180	31	1	–	–	$17,000$17K	$51,000$51K	–	–	–
C	Aleksi Saarela	5'11"	200	28	1	–	–	$16,833$17K	$50,500$51K	–	–	–
RW	Brett Ritchie	6'4"	215	32	1	–	–	$16,670$17K	$50,010$50K	–	–	–
LW	Marcus Sorensen	5'11"	175	33	1	–	–	$16,670$17K	$50,010$50K	–	–	–
D	Matt Tennyson	6'2"	205	35	1	–	–	$16,670$17K	$50,010$50K	–	–	–
D	Ben Harpur	6'6"	231	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
C	Lane Pederson	6'0"	192	27	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	Lean Bergmann	6'2"	205	26	4	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	$50,000
C	Lukas Rousek	5'11"	192	26	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
LW	PATRICK CURRY	5'10"	185	29	1	–	Y	$166,667$167K	$500,000$500K	–	–	–
G	Mads Sogaard	6'7"	198	24	2	–	–	$30,000$30K	$90,000$90K	$90,000	–	–
G	Devin Cooley	6'5"	192	28	2	–	–	$23,333$23K	$70,000$70K	$70,000	–	–
G	Maxime Lagace	6'2"	190	32	1	–	–	$17,333$17K	$52,000$52K	–	–	–
								Committed	$2,715,745$2.72M	$1,347,000$1.35M	$440,000$440K	$50,000$50K

Tampa Bay LightningGM: JJ · Team OV: 77

Total Payroll

$90,908,811

Bank Balance

$69,897,232

Projected Balance

$69,897,232

Committed NSHL26

$48.63M

Arena Fill

10%

Salary Commitment Outlook

47% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

LWBrandon Hagel$6.67M

CAlex Galchenyuk$6M

RWNail Yakupov$6M

CDylan Larkin$5.94M

LWSam Reinhart$5.75M

DAaron Ekblad$5.5M

RWAdrian Kempe$4.75M

CJesperi Kotkaniemi$4.71M

Contracts Expiring

$42.28M2522 exp

$5.77M269 exp

$18.61M2713 exp

$24.25M286 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$5,150,515

Season-Ticket Sold44%

Arena Revenue & Utilization

Tampa Bay LightningNSHL

TierTicketFillGate

Lower Bowl

$91

10%

$2.17M

Middle Bowl

$48

10%

$938K

Upper Bowl

$29

10%

$237K

Club Level

$22

10%

$352K

Luxury Suites

$178

10%

$945K

Orlando Solar Bears (TBL)MSHL

TierTicketFillGate

Lower Bowl

$34

19%

$530K

Upper Bowl

$14

17%

$97K

Pro Roster22 players$83,040,111

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
LW	Brandon Hagel	5'11"	174	26	3	–	–	$2,222,222$2.22M	$6,666,667$6.67M	$6,666,667	$6,666,667	–
C	Alex Galchenyuk	6'1"	194	31	1	–	–	$2,000,000$2M	$6,000,000$6M	–	–	–
RW	Nail Yakupov	5'11"	196	31	1	–	–	$2,000,000$2M	$6,000,000$6M	–	–	–
C	Dylan Larkin	6'1"	198	28	1	–	–	$1,981,481$1.98M	$5,944,444$5.94M	–	–	–
LW	Sam Reinhart	6'2"	194	29	4	–	–	$1,916,667$1.92M	$5,750,000$5.75M	$5,750,000	$5,750,000	$5,750,000
D	Aaron Ekblad	6'4"	216	29	4	–	–	$1,833,333$1.83M	$5,500,000$5.5M	$5,500,000	$5,500,000	$5,500,000
RW	Adrian Kempe	6'2"	201	28	4	–	–	$1,583,333$1.58M	$4,750,000$4.75M	$4,750,000	$4,750,000	$4,750,000
C	Jesperi Kotkaniemi	6'2"	201	24	1	–	–	$1,570,000$1.57M	$4,710,000$4.71M	–	–	–
C	Markus Granlund	6'0"	180	32	1	–	–	$1,523,000$1.52M	$4,569,000$4.57M	–	–	–
D	John Klingberg	6'1"	185	32	1	Y	–	$1,500,000$1.5M	$4,500,000$4.5M	–	–	–
D	Timothy Liljegren	6'0"	192	26	3	Y	–	$1,400,000$1.4M	$4,200,000$4.2M	$4,200,000	$4,200,000	–
LW	Zach Hyman	6'1"	212	33	1	–	–	$1,166,667$1.17M	$3,500,000$3.5M	–	–	–
RW	Denis Gurianov	6'3"	205	28	1	Y	–	$1,000,000$1M	$3,000,000$3M	–	–	–
D	Jonas Brodin	6'1"	196	31	2	–	–	$1,000,000$1M	$3,000,000$3M	$3,000,000	–	–
RW	Ondrej Kase	6'0"	187	29	4	–	–	$666,667$667K	$2,000,000$2M	$2,000,000	$2,000,000	$2,000,000
LW	Andre Burakovsky	6'2"	209	30	3	–	–	$583,333$583K	$1,750,000$1.75M	$1,750,000	$1,750,000	–
D	Cody Ceci	6'2"	209	31	1	–	–	$566,667$567K	$1,700,000$1.7M	–	–	–
D	Matt Kessel	6'3"	203	25	2	–	–	$416,667$417K	$1,250,000$1.25M	$1,250,000	–	–
D	Lucas Carlsson	6'0"	189	27	2	–	–	$266,667$267K	$800,000$800K	$800,000	–	–
D	Ty Emberson	6'1"	195	25	3	–	–	$200,000$200K	$600,000$600K	$600,000	$600,000	–
G	Ilya Sorokin	6'3"	190	29	3	Y	–	$1,533,333$1.53M	$4,600,000$4.6M	$4,600,000	$4,600,000	–
G	Eric Comrie	6'1"	183	29	4	–	–	$750,000$750K	$2,250,000$2.25M	$2,250,000	$2,250,000	$2,250,000
								Committed	$83,040,111$83.04M	$43,116,667$43.12M	$38,066,667$38.07M	$20,250,000$20.25M

Farm Roster - Orlando Solar Bears28 players$7,868,700

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Nikolai Prokhorkin	6'3"	200	31	3	–	–	$58,333$58K	$175,000$175K	$175,000	$175,000	–
C	Colin Blackwell	5'9"	190	32	2	–	–	$53,333$53K	$160,000$160K	$160,000	–	–
D	Sean Walker	5'11"	196	30	3	–	–	$53,333$53K	$160,000$160K	$160,000	$160,000	–
C	Tanner Kero	6'0"	185	32	2	–	–	$53,333$53K	$160,000$160K	$160,000	–	–
C	Erik Haula	6'0"	192	34	2	–	–	$50,000$50K	$150,000$150K	$150,000	–	–
D	Roman Josi	6'2"	201	35	1	–	–	$50,000$50K	$150,000$150K	–	–	–
RW	Saku Maenalanen	6'4"	214	31	3	–	–	$50,000$50K	$150,000$150K	$150,000	$150,000	–
LW	Mike Zalewski	6'2"	205	32	1	–	–	$43,333$43K	$130,000$130K	–	–	–
D	Fredrik Claesson	6'1"	196	32	1	–	–	$36,667$37K	$110,000$110K	–	–	–
D	Mark Pysyk	6'1"	198	33	2	–	–	$36,667$37K	$110,000$110K	$110,000	–	–
RW	Charles Hudon	5'10"	190	31	1	–	–	$30,000$30K	$90,000$90K	–	–	–
D	Josh Teves	6'0"	170	30	3	–	–	$26,667$27K	$80,000$80K	$80,000	$80,000	–
D	Julian Melchiori	6'5"	211	33	2	–	–	$26,667$27K	$80,000$80K	$80,000	–	–
RW	Kevin Labanc	5'11"	185	29	3	–	–	$26,667$27K	$80,000$80K	$80,000	$80,000	–
D	Matt Benning	6'1"	203	31	1	–	–	$26,667$27K	$80,000$80K	–	–	–
D	Colton White	6'1"	187	28	1	–	–	$20,400$20K	$61,200$61K	–	–	–
RW	Alexey Toropchenko	6'6"	222	26	1	–	–	$20,000$20K	$60,000$60K	–	–	–
LW	Kyle MacLean	6'1"	190	26	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
RW	Victor Ejdsell	6'5"	214	30	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
D	CHARLES-EDOUARD D'ASTOUS	6'2"	187	27	1	–	Y	$101,667$102K	$305,000$305K	–	–	–
LW	SIMON HJALMARSSON	6'0"	179	36	1	–	Y	$100,000$100K	$300,000$300K	–	–	–
C	ANTON LEVTCHI	6'1"	205	29	1	–	Y	$93,333$93K	$280,000$280K	–	–	–
LW	MATYAS KANTNER	6'4"	201	27	1	–	Y	$93,333$93K	$280,000$280K	–	–	–
D	DANIEL GAZDA	6'1"	207	27	1	–	Y	$86,667$87K	$260,000$260K	–	–	–
D	FREDERIC ALLARD	6'1"	185	27	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	Spencer Knight	6'3"	192	24	4	–	–	$1,333,333$1.33M	$4,000,000$4M	$4,000,000	$4,000,000	$4,000,000
G	Marek Langhamer	6'2"	194	30	2	–	–	$19,167$19K	$57,500$58K	$57,500	–	–
G	Joey Daccord	6'3"	209	28	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
								Committed	$7,868,700$7.87M	$5,512,500$5.51M	$4,795,000$4.8M	$4,000,000$4M

Toronto Maple LeafsGM: Jay - Commissioner · Team OV: 73

Total Payroll

$74,612,578

Bank Balance

$38,438,351

Projected Balance

$38,438,351

Committed NSHL26

$40.59M

Arena Fill

Salary Commitment Outlook

46% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

DCale Makar$9M

LWBrock Boeser$8.28M

DShayne Gostisbehere$6.5M

CAleksander Barkov$6.49M

LWTage Thompson$5.91M

DVictor Hedman$5.55M

DThomas Harley$4.75M

CEvgeni Malkin$4.5M

Contracts Expiring

$34.03M2525 exp

$13.9M2612 exp

$15.38M278 exp

$11.31M283 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$3,867,301

Season-Ticket Sold39%

Arena Revenue & Utilization

Toronto Maple LeafsNSHL

TierTicketFillGate

Lower Bowl

$92

$1.61M

Middle Bowl

$51

$735K

Upper Bowl

$30

$178K

Club Level

$23

$256K

Luxury Suites

$186

$703K

Savannah Ghost Pirates (TOR)MSHL

TierTicketFillGate

Lower Bowl

$31

15%

$367K

Upper Bowl

$11

15%

$66K

Pro Roster20 players$62,851,778

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
D	Cale Makar	5'11"	187	26	3	–	–	$3,000,000$3M	$9,000,000$9M	$9,000,000	$9,000,000	–
LW	Brock Boeser	6'1"	207	28	1	–	–	$2,760,111$2.76M	$8,280,333$8.28M	–	–	–
D	Shayne Gostisbehere	5'11"	181	32	1	–	–	$2,166,667$2.17M	$6,500,000$6.5M	–	–	–
C	Aleksander Barkov	6'3"	214	29	4	–	–	$2,164,815$2.16M	$6,494,445$6.49M	$6,494,445	$6,494,445	$6,494,445
LW	Tage Thompson	6'6"	220	27	2	–	–	$1,970,000$1.97M	$5,910,000$5.91M	$5,910,000	–	–
D	Victor Hedman	6'6"	245	34	1	–	–	$1,850,000$1.85M	$5,550,000$5.55M	–	–	–
C	Evgeni Malkin	6'4"	194	38	2	–	–	$1,500,000$1.5M	$4,500,000$4.5M	$4,500,000	–	–
D	Jakob Chychrun	6'2"	209	27	1	–	–	$1,166,667$1.17M	$3,500,000$3.5M	–	–	–
RW	Eeli Tolvanen	5'10"	192	26	3	–	–	$916,667$917K	$2,750,000$2.75M	$2,750,000	$2,750,000	–
RW	Cole Caufield	5'7"	174	24	1	–	–	$583,333$583K	$1,750,000$1.75M	–	–	–
LW	Tyler Benson	6'0"	190	27	1	–	–	$300,000$300K	$900,000$900K	–	–	–
C	Dylan Gambrell	5'11"	185	28	1	–	–	$266,667$267K	$800,000$800K	–	–	–
RW	Max Sasson	6'1"	181	24	3	–	–	$233,333$233K	$700,000$700K	$700,000	$700,000	–
C	Nils Aman	6'2"	179	25	2	–	–	$233,333$233K	$700,000$700K	$700,000	–	–
LW	Wade Allison	6'2"	205	27	2	–	–	$200,000$200K	$600,000$600K	$600,000	–	–
C	Cole Reinhardt	6'0"	200	25	1	–	–	$189,000$189K	$567,000$567K	–	–	–
RW	Adam Brooks	6'0"	179	29	1	–	–	$166,667$167K	$500,000$500K	–	–	–
D	Kyle Burroughs	6'0"	194	29	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
G	Anthony Stolarz	6'6"	240	31	3	–	–	$850,000$850K	$2,550,000$2.55M	$2,550,000	$2,550,000	–
G	Arvid Soderblom	6'3"	179	25	1	–	–	$266,667$267K	$800,000$800K	–	–	–
								Committed	$62,851,778$62.85M	$33,704,445$33.7M	$21,494,445$21.49M	$6,494,445$6.49M

Farm Roster - Savannah Ghost Pirates28 players$11,760,800

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
D	Thomas Harley	6'3"	205	23	4	–	–	$1,583,333$1.58M	$4,750,000$4.75M	$4,750,000	$4,750,000	$4,750,000
C	Logan Cooley	5'10"	174	21	3	–	–	$66,667$67K	$200,000$200K	$200,000	$200,000	–
D	Philip Samuelsson	6'2"	194	33	1	–	–	$53,333$53K	$160,000$160K	–	–	–
D	Chris Tanev	6'2"	196	35	2	–	–	$448,333$448K	$1,345,000$1.35M	$1,345,000	–	–
LW	Patrick Kane	5'10"	176	36	1	–	–	$433,333$433K	$1,300,000$1.3M	–	–	–
LW	Ivan Barbashev	6'0"	198	29	1	–	–	$350,000$350K	$1,050,000$1.05M	–	–	–
D	Jacob Bernard-Docker	6'0"	190	25	3	–	–	$26,667$27K	$80,000$80K	$80,000	$80,000	–
LW	Taylor Raddysh	6'3"	198	27	2	–	–	$24,967$25K	$74,900$75K	$74,900	–	–
RW	Connor Dewar	5'10"	183	26	1	–	–	$23,333$23K	$70,000$70K	–	–	–
C	Chandler Stephenson	6'0"	209	31	2	–	–	$20,833$21K	$62,500$63K	$62,500	–	–
C	Michael Bunting	6'0"	185	29	4	–	–	$20,833$21K	$62,500$63K	$62,500	$62,500	$62,500
RW	Remi Elie	6'1"	215	30	2	–	–	$18,667$19K	$56,000$56K	$56,000	–	–
D	Corey Schueneman	5'11"	197	29	2	–	–	$16,833$17K	$50,500$51K	$50,500	–	–
C	Adam Erne	6'1"	212	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	Matthew Highmore	5'11"	187	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
D	Max Crozier	6'2"	185	25	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
RW	Ronalds Kenins	6'0"	201	34	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Sasha Chmelevski	6'0"	188	26	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
D	HENRIK TOMMERNES	6'1"	185	34	1	–	Y	$101,667$102K	$305,000$305K	–	–	–
C	ALEKSI KLEMETTI	5'7"	158	18	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
LW	BOBBY TRIVIGNO	5'8"	161	26	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
LW	BRENDAN SHINNIMIN	5'10"	163	34	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
D	JONATHAN PUDAS	5'10"	174	32	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
D	KALLE LOPONEN	5'11"	187	24	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
D	NIKITA NOVIKOV	6'3"	196	21	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	Marek Mazanec	6'4"	189	33	1	–	–	$45,467$45K	$136,400$136K	–	–	–
G	Magnus Chrona	6'6"	216	24	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
G	PETTERI RIMPINEN	6'3"	190	28	1	–	Y	$86,000$86K	$258,000$258K	–	–	–
								Committed	$11,760,800$11.76M	$6,881,400$6.88M	$5,192,500$5.19M	$4,812,500$4.81M

Vancouver CanucksGM: Vish · Team OV: 73

Total Payroll

$30,785,200

Bank Balance

$60,881,024

Projected Balance

$60,881,024

Committed NSHL26

$17.45M

Arena Fill

Salary Commitment Outlook

43% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

CAlex Kerfoot$3.1M

RWDillon Dube$2.33M

DJake McCabe$2M

GTristan Jarry$1.88M

RWBrendan Perlini$1.67M

CPius Suter$1.67M

CRyan Strome$1.67M

DAlex Petrovic$1.22M

Contracts Expiring

$13.34M2536 exp

$8.71M268 exp

$5.4M275 exp

$3.34M282 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold40%

Arena Revenue & Utilization

Vancouver CanucksNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$23

Luxury Suites

$186

Bloomington Bison (VAN)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster23 players$26,578,200

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Alex Kerfoot	5'10"	185	30	3	–	–	$1,033,333$1.03M	$3,100,000$3.1M	$3,100,000	$3,100,000	–
RW	Dillon Dube	5'11"	185	26	2	Y	–	$776,667$777K	$2,330,000$2.33M	$2,330,000	–	–
D	Jake McCabe	6'1"	205	31	1	–	–	$666,667$667K	$2,000,000$2M	–	–	–
RW	Brendan Perlini	6'3"	211	29	4	–	–	$556,667$557K	$1,670,000$1.67M	$1,670,000	$1,670,000	$1,670,000
C	Pius Suter	5'11"	174	29	4	–	–	$556,667$557K	$1,670,000$1.67M	$1,670,000	$1,670,000	$1,670,000
C	Ryan Strome	6'1"	192	31	2	–	–	$556,667$557K	$1,670,000$1.67M	$1,670,000	–	–
D	Alex Petrovic	6'4"	216	33	1	–	–	$406,667$407K	$1,220,000$1.22M	–	–	–
D	Logan Stanley	6'7"	231	27	2	–	–	$400,000$400K	$1,200,000$1.2M	$1,200,000	–	–
D	Ian Mitchell	5'11"	174	26	1	Y	–	$391,000$391K	$1,173,000$1.17M	–	–	–
LW	Joseph Blandisi	6'0"	184	30	3	–	–	$333,333$333K	$1,000,000$1M	$1,000,000	$1,000,000	–
D	Gabriel Carlsson	6'5"	195	28	1	–	–	$303,067$303K	$909,200$909K	–	–	–
C	Jack Drury	5'11"	174	25	2	–	–	$300,000$300K	$900,000$900K	$900,000	–	–
RW	Jesse Ylonen	6'1"	190	25	1	–	–	$266,667$267K	$800,000$800K	–	–	–
RW	Anthony Mantha	6'5"	234	30	3	–	–	$250,000$250K	$750,000$750K	$750,000	$750,000	–
LW	Paul Cotter	6'2"	212	25	1	–	–	$200,000$200K	$600,000$600K	–	–	–
LW	Tom Wilson	6'4"	220	31	2	–	–	$195,000$195K	$585,000$585K	$585,000	–	–
LW	Roman Lyubimov	6'2"	218	33	1	–	–	$167,000$167K	$501,000$501K	–	–	–
D	Derek Forbort	6'4"	207	33	1	–	–	$166,667$167K	$500,000$500K	–	–	–
D	Ryan McDonagh	6'1"	214	36	1	–	–	$166,667$167K	$500,000$500K	–	–	–
LW	Tanner Jeannot	6'2"	207	28	1	Y	–	$166,667$167K	$500,000$500K	–	–	–
G	Tristan Jarry	6'2"	194	30	2	–	–	$625,000$625K	$1,875,000$1.88M	$1,875,000	–	–
G	Zane McIntyre	6'2"	231	32	1	–	–	$208,333$208K	$625,000$625K	–	–	–
G	Jaxson Stauber	6'3"	174	26	3	–	–	$166,667$167K	$500,000$500K	$500,000	$500,000	–
								Committed	$26,578,200$26.58M	$17,250,000$17.25M	$8,690,000$8.69M	$3,340,000$3.34M

Farm Roster - Bloomington Bison28 players$4,207,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
LW	Tye Kartye	6'1"	198	24	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
RW	Jacob Peterson	6'1"	180	25	1	–	–	$26,667$27K	$80,000$80K	–	–	–
LW	Akil Thomas	6'0"	171	25	1	–	–	$23,333$23K	$70,000$70K	–	–	–
D	Andrew MacWilliam	6'2"	214	35	1	–	–	$200,333$200K	$601,000$601K	–	–	–
D	Kurtis MacDermid	6'5"	234	31	1	–	–	$20,033$20K	$60,100$60K	–	–	–
C	Joel Kellman	5'11"	192	31	1	–	–	$18,367$18K	$55,100$55K	–	–	–
C	Logan Shaw	6'3"	208	32	1	–	–	$18,367$18K	$55,100$55K	–	–	–
D	Michael Callahan	6'2"	200	25	1	–	–	$18,367$18K	$55,100$55K	–	–	–
RW	Rocco Grimaldi	5'6"	180	32	1	–	–	$18,367$18K	$55,100$55K	–	–	–
LW	Curtis McKenzie	6'2"	205	34	1	–	–	$16,700$17K	$50,100$50K	–	–	–
RW	Zack Mitchell	6'1"	185	32	1	–	–	$16,700$17K	$50,100$50K	–	–	–
D	Brayden Pachal	6'2"	203	25	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
C	Claude Giroux	5'11"	185	37	1	–	–	$166,667$167K	$500,000$500K	–	–	–
C	Jack McBain	6'4"	212	25	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
D	Johnathan Kovacevic	6'5"	218	27	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Ryan Graves	6'5"	220	30	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Ryan Shea	6'2"	190	28	1	–	–	$16,667$17K	$50,000$50K	–	–	–
C	Trevor Lewis	6'1"	203	38	1	–	–	$166,667$167K	$500,000$500K	–	–	–
D	Tyler Tucker	6'1"	204	25	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	EEMELI SUOMI	5'10"	183	29	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
C	JAN-MIKAEL JARVINEN	5'9"	176	37	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
D	PER SVENSSON	6'4"	194	36	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
LW	ROBIN KOVACS	6'0"	185	28	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
RW	SEBASTIAN REPO	6'3"	212	29	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
G	Oscar Dansk	6'3"	195	31	1	–	–	$21,700$22K	$65,100$65K	–	–	–
G	Edward Pasquale	6'2"	215	34	1	–	–	$20,033$20K	$60,100$60K	–	–	–
G	Pheonix Copley	6'4"	201	33	1	–	–	$16,700$17K	$50,100$50K	–	–	–
G	LARS JOHANSSON	6'1"	198	37	1	–	Y	$83,333$83K	$250,000$250K	–	–	–
								Committed	$4,207,000$4.21M	$200,000$200K	$50,000$50K	$0$0

Vegas Golden KnightsGM: Pete · Team OV: 72

Total Payroll

$48,680,374

Bank Balance

$147,221,885

Projected Balance

$147,221,885

Committed NSHL26

$27.12M

Arena Fill

Salary Commitment Outlook

44% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

CTrevor Zegras$9M

DRyan Pulock$8M

RWKailer Yamamoto$6M

DConnor Murphy$3M

CJaret Anderson-Dolan$2.75M

GConnor Ingram$2.38M

GIlya Samsonov$2.23M

RWVitali Kravtsov$1.5M

Contracts Expiring

$21.56M2523 exp

$8.79M2618 exp

$16.55M278 exp

$1.78M284 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold38%

Arena Revenue & Utilization

Vegas Golden KnightsNSHL

TierTicketFillGate

Lower Bowl

$100

Middle Bowl

$55

Upper Bowl

$30

Club Level

$25

Luxury Suites

$215

Henderson Silver Knights (VGK)MSHL

TierTicketFillGate

Lower Bowl

$34

$209K

Upper Bowl

$12

$38K

Pro Roster23 players$44,936,818

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Trevor Zegras	6'0"	185	24	1	–	–	$3,000,000$3M	$9,000,000$9M	–	–	–
D	Ryan Pulock	6'2"	216	30	3	Y	–	$2,666,667$2.67M	$8,000,000$8M	$8,000,000	$8,000,000	–
RW	Kailer Yamamoto	5'8"	152	26	3	–	–	$2,000,000$2M	$6,000,000$6M	$6,000,000	$6,000,000	–
D	Connor Murphy	6'4"	212	32	1	Y	–	$1,000,000$1M	$3,000,000$3M	–	–	–
C	Jaret Anderson-Dolan	5'11"	201	25	1	Y	–	$916,667$917K	$2,750,000$2.75M	–	–	–
RW	Vitali Kravtsov	6'3"	186	25	1	–	–	$500,000$500K	$1,500,000$1.5M	–	–	–
D	Tim Erixon	6'2"	198	34	2	–	–	$400,000$400K	$1,200,000$1.2M	$1,200,000	–	–
LW	Riley Damiani	5'10"	170	25	2	–	–	$333,333$333K	$1,000,000$1M	$1,000,000	–	–
D	Oliver Kylington	6'0"	183	28	4	Y	–	$333,333$333K	$1,000,000$1M	$1,000,000	$1,000,000	$1,000,000
D	Dysin Mayo	6'2"	183	28	1	–	–	$250,000$250K	$750,000$750K	–	–	–
LW	Jonathan Dahlen	5'11"	180	27	2	–	–	$227,273$227K	$681,818$682K	$681,818	–	–
C	Jason Dickinson	6'2"	201	29	4	–	–	$210,000$210K	$630,000$630K	$630,000	$630,000	$630,000
D	Mac Hollowell	5'9"	170	26	1	–	–	$200,000$200K	$600,000$600K	–	–	–
D	Scott Perunovich	5'10"	174	26	2	–	–	$200,000$200K	$600,000$600K	$600,000	–	–
LW	Alexander Volkov	6'1"	195	27	2	–	–	$191,667$192K	$575,000$575K	$575,000	–	–
LW	Cooper Marody	6'0"	184	28	1	–	–	$166,667$167K	$500,000$500K	–	–	–
LW	Mikey Eyssimont	6'0"	190	28	1	–	–	$166,667$167K	$500,000$500K	–	–	–
C	Morgan Frost	5'11"	170	26	1	–	–	$166,667$167K	$500,000$500K	–	–	–
RW	Tanner Laczynski	6'1"	190	28	1	–	–	$166,667$167K	$500,000$500K	–	–	–
RW	Zach Sanford	6'4"	207	30	1	Y	–	$166,667$167K	$500,000$500K	–	–	–
G	Connor Ingram	6'2"	196	28	2	–	–	$791,667$792K	$2,375,000$2.38M	$2,375,000	–	–
G	Ilya Samsonov	6'3"	205	28	3	–	–	$741,667$742K	$2,225,000$2.23M	$2,225,000	$2,225,000	–
G	Erik Kallgren	6'3"	200	28	2	–	–	$183,333$183K	$550,000$550K	$550,000	–	–
								Committed	$44,936,818$44.94M	$24,836,818$24.84M	$17,855,000$17.86M	$1,630,000$1.63M

Farm Roster - Henderson Silver Knights30 players$3,743,556

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
LW	Miikka Salomaki	5'11"	203	32	1	–	–	$66,667$67K	$200,000$200K	–	–	–
LW	Ross Johnston	6'5"	231	31	1	–	–	$58,333$58K	$175,000$175K	–	–	–
D	Cameron Gaunce	6'2"	196	35	2	–	–	$355,667$356K	$1,067,000$1.07M	$1,067,000	–	–
RW	Collin Graf	6'1"	194	22	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
RW	Luke Evangelista	6'0"	183	23	2	–	–	$33,333$33K	$100,000$100K	$100,000	–	–
LW	Martin Kaut	6'2"	190	25	1	–	–	$33,333$33K	$100,000$100K	–	–	–
C	Nikita Alexandrov	6'1"	176	24	1	–	–	$30,000$30K	$90,000$90K	–	–	–
D	Nils Lundkvist	5'10"	190	24	1	–	–	$26,667$27K	$80,000$80K	–	–	–
RW	Alex Nylander	6'1"	192	27	1	–	–	$24,667$25K	$74,000$74K	–	–	–
LW	Gage Goncalves	6'0"	181	24	3	–	–	$23,333$23K	$70,000$70K	$70,000	$70,000	–
C	Brandon Gignac	5'11"	185	27	2	–	–	$21,833$22K	$65,500$66K	$65,500	–	–
LW	Alexander Barabanov	5'10"	195	31	2	–	–	$20,833$21K	$62,500$63K	$62,500	–	–
D	Patrick Sieloff	6'1"	205	31	2	–	–	$20,833$21K	$62,500$63K	$62,500	–	–
C	Martin Pospisil	6'2"	173	25	3	–	–	$20,000$20K	$60,000$60K	$60,000	$60,000	–
D	Spencer Stastney	6'0"	183	25	2	–	–	$20,000$20K	$60,000$60K	$60,000	–	–
D	Ethan Bear	5'11"	196	28	3	–	–	$18,519$19K	$55,556$56K	$55,556	$55,556	–
C	Max Jones	6'3"	216	27	2	–	–	$18,333$18K	$55,000$55K	$55,000	–	–
LW	Bokondji Imama	6'1"	221	28	1	–	–	$16,667$17K	$50,000$50K	–	–	–
LW	Dmytro Timashov	5'10"	198	28	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Dylan Coghlan	6'2"	208	27	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
C	Glenn Gawdin	6'1"	191	28	1	–	–	$16,667$17K	$50,000$50K	–	–	–
D	Jacob Moverare	6'3"	209	26	4	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	$50,000
LW	Jeffrey Viel	6'2"	205	28	1	–	–	$16,667$17K	$50,000$50K	–	–	–
RW	Kaspars Daugavins	5'11"	213	37	1	–	–	$166,667$167K	$500,000$500K	–	–	–
D	Matt Kiersted	6'0"	181	27	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
RW	Pierre Engvall	6'5"	216	29	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
RW	Karson Kuhlman	5'10"	184	29	1	–	–	$13,333$13K	$40,000$40K	–	–	–
G	Jack Campbell	6'3"	207	33	2	–	–	$45,500$46K	$136,500$137K	$136,500	–	–
G	Dan Vladar	6'5"	185	27	4	–	–	$33,333$33K	$100,000$100K	$100,000	$100,000	$100,000
G	Cayden Primeau	6'2"	199	25	3	–	–	$30,000$30K	$90,000$90K	$90,000	$90,000	–
								Committed	$3,743,556$3.74M	$2,284,556$2.28M	$475,556$476K	$150,000$150K

Winnipeg JetsGM: Darren · Team OV: 74

Total Payroll

$56,762,615

Bank Balance

$35,434,350

Projected Balance

$35,434,350

Committed NSHL26

$24.87M

Arena Fill

Salary Commitment Outlook

56% of this year’s payroll comes off the books after NSHL25.

Payroll by Position

Top Earners

DErik Karlsson$8.07M

CRadek Faksa$4.25M

DRyan Murray$4M

CJaden Schwartz$3.54M

RWVictor Olofsson$3.5M

CJean-Gabriel Pageau$2.98M

LWBrendan Gallagher$2.95M

RWVladislav Namestnikov$2.6M

Contracts Expiring

$31.89M2527 exp

$17.04M2619 exp

$5.53M278 exp

$2.3M282 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$2,400,674

Season-Ticket Sold36%

Arena Revenue & Utilization

Winnipeg JetsNSHL

TierTicketFillGate

Lower Bowl

$96

$1M

Middle Bowl

$54

$447K

Upper Bowl

$32

$103K

Club Level

$20

$158K

Luxury Suites

$179

$451K

Pee Dee Pride (WPG)MSHL

TierTicketFillGate

Lower Bowl

$36

13%

$366K

Upper Bowl

$12

13%

$61K

Pro Roster21 players$50,111,760

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
D	Erik Karlsson	6'0"	190	35	1	–	–	$2,689,000$2.69M	$8,067,000$8.07M	–	–	–
C	Radek Faksa	6'3"	220	31	2	Y	–	$1,417,800$1.42M	$4,253,400$4.25M	$4,253,400	–	–
D	Ryan Murray	6'1"	206	31	2	–	–	$1,333,333$1.33M	$4,000,000$4M	$4,000,000	–	–
C	Jaden Schwartz	5'10"	190	33	1	–	–	$1,178,333$1.18M	$3,535,000$3.54M	–	–	–
RW	Victor Olofsson	5'11"	183	29	1	–	–	$1,166,667$1.17M	$3,500,000$3.5M	–	–	–
C	Jean-Gabriel Pageau	5'11"	181	32	2	Y	–	$994,000$994K	$2,982,000$2.98M	$2,982,000	–	–
LW	Brendan Gallagher	5'9"	183	33	1	–	–	$983,333$983K	$2,950,000$2.95M	–	–	–
RW	Vladislav Namestnikov	6'0"	181	32	1	–	–	$866,667$867K	$2,600,000$2.6M	–	–	–
RW	Yegor Sharangovich	6'2"	196	27	3	–	–	$783,333$783K	$2,350,000$2.35M	$2,350,000	$2,350,000	–
C	Sam Steel	5'11"	183	27	1	Y	–	$725,000$725K	$2,175,000$2.18M	–	–	–
LW	Frederick Gaudreau	6'0"	183	32	3	–	–	$500,000$500K	$1,500,000$1.5M	$1,500,000	$1,500,000	–
D	Erik Brannstrom	5'10"	185	25	4	–	–	$433,333$433K	$1,300,000$1.3M	$1,300,000	$1,300,000	$1,300,000
C	Ilya Mikheyev	6'2"	192	30	2	–	–	$416,667$417K	$1,250,000$1.25M	$1,250,000	–	–
RW	Nikita Gusev	5'9"	163	32	3	–	–	$416,667$417K	$1,250,000$1.25M	$1,250,000	$1,250,000	–
LW	Dominik Kahun	5'11"	175	29	4	–	–	$333,333$333K	$1,000,000$1M	$1,000,000	$1,000,000	$1,000,000
D	Erik Gustafsson	6'0"	196	33	1	–	–	$319,787$320K	$959,360$959K	–	–	–
RW	Ross Colton	6'0"	194	28	1	–	–	$316,667$317K	$950,000$950K	–	–	–
D	Jacob Bryson	5'9"	176	27	2	–	–	$180,000$180K	$540,000$540K	$540,000	–	–
G	Vitek Vanecek	6'2"	183	29	1	–	–	$750,000$750K	$2,250,000$2.25M	–	–	–
G	Malcolm Subban	6'2"	215	31	2	–	–	$666,667$667K	$2,000,000$2M	$2,000,000	–	–
G	Akira Schmid	6'5"	205	25	1	–	–	$233,333$233K	$700,000$700K	–	–	–
								Committed	$50,111,760$50.11M	$22,425,400$22.43M	$7,400,000$7.4M	$2,300,000$2.3M

Farm Roster - Pee Dee Pride35 players$6,650,855

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	25	26	27	28
C	Adam Lowry	6'5"	209	32	1	–	–	$66,667$67K	$200,000$200K	–	–	–
LW	Klim Kostin	6'4"	212	26	2	–	–	$58,333$58K	$175,000$175K	$175,000	–	–
D	Tyler Wotherspoon	6'2"	207	32	1	–	–	$57,397$57K	$172,190$172K	–	–	–
RW	Danil Yurtaykin	5'11"	165	28	1	–	–	$43,000$43K	$129,000$129K	–	–	–
D	Cam York	5'11"	194	24	2	–	–	$41,667$42K	$125,000$125K	$125,000	–	–
LW	Gustav Nyquist	5'11"	176	35	1	–	–	$41,667$42K	$125,000$125K	–	–	–
C	Michael Sgarbossa	6'0"	185	32	1	–	–	$41,667$42K	$125,000$125K	–	–	–
LW	Mike Hoffman	6'0"	183	35	1	–	–	$41,667$42K	$125,000$125K	–	–	–
D	Jared Spurgeon	5'9"	165	35	1	–	–	$411,500$412K	$1,234,500$1.23M	–	–	–
D	Nick Jensen	6'1"	205	34	1	–	–	$41,000$41K	$123,000$123K	–	–	–
D	Patrik Nemeth	6'4"	230	33	2	–	–	$37,167$37K	$111,500$112K	$111,500	–	–
C	Victor Rask	6'2"	199	32	1	–	–	$35,714$36K	$107,143$107K	–	–	–
RW	Nikita Soshnikov	5'11"	182	31	3	–	–	$31,658$32K	$94,975$95K	$94,975	$94,975	–
D	Kyle Capobianco	6'2"	201	27	2	–	–	$30,333$30K	$91,000$91K	$91,000	–	–
D	Marcus Bjork	6'4"	211	27	2	–	–	$27,067$27K	$81,200$81K	$81,200	–	–
D	Alec Regula	6'4"	208	24	3	–	–	$23,333$23K	$70,000$70K	$70,000	$70,000	–
LW	Kieffer Bellows	6'1"	195	27	2	–	–	$22,733$23K	$68,200$68K	$68,200	–	–
D	Cam Dineen	5'11"	188	27	2	–	–	$22,727$23K	$68,182$68K	$68,182	–	–
RW	Zach Senyshyn	6'1"	205	28	1	–	–	$22,500$23K	$67,500$68K	–	–	–
LW	Lukas Vejdemo	6'1"	198	29	2	–	–	$21,030$21K	$63,090$63K	$63,090	–	–
D	Declan Chisholm	6'1"	190	25	2	–	–	$20,000$20K	$60,000$60K	$60,000	–	–
RW	Linus Karlsson	6'1"	178	25	3	–	–	$20,000$20K	$60,000$60K	$60,000	$60,000	–
C	Mark Olver	5'10"	180	37	2	–	–	$189,000$189K	$567,000$567K	$567,000	–	–
RW	Alexandre Fortin	6'0"	184	28	1	–	–	$18,500$19K	$55,500$56K	–	–	–
RW	Zach Boychuk	5'10"	185	35	1	–	–	$18,333$18K	$55,000$55K	–	–	–
LW	LUKAS WERNBLOM	5'9"	172	24	1	–	Y	$167,333$167K	$502,000$502K	–	–	–
LW	SANTERI HUOVILA	6'0"	172	20	1	–	Y	$167,333$167K	$502,000$502K	–	–	–
C	Marc McLaughlin	6'0"	203	25	3	–	–	$16,667$17K	$50,000$50K	$50,000	$50,000	–
C	Mikhail Vorobyov	6'2"	194	28	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
D	Slava Voynov	6'0"	200	35	2	–	–	$166,667$167K	$500,000$500K	$500,000	–	–
D	JAKOB STENQVIST	6'2"	179	27	1	–	Y	$106,667$107K	$320,000$320K	–	–	–
G	Kristers Gudlevskis	6'3"	223	32	3	–	–	$52,697$53K	$158,090$158K	$158,090	$158,090	–
G	Joni Ortio	6'1"	190	34	1	–	–	$35,000$35K	$105,000$105K	–	–	–
G	Kevin Mandolese	6'4"	180	24	2	–	–	$16,667$17K	$50,000$50K	$50,000	–	–
G	DOMINIK PAVLAT	6'2"	176	25	1	–	Y	$86,595$87K	$259,785$260K	–	–	–
								Committed	$6,650,855$6.65M	$2,443,237$2.44M	$433,065$433K	$0$0