Anaheim Mighty DucksGM: Bruce · Team OV: 71

Total Payroll

$42,706,889

Bank Balance

$86,430,932

Projected Balance

$86,430,932

Committed NSHL27

$24.13M

Arena Fill

Salary Commitment Outlook

44% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

LWTeuvo Teravainen$8M

RWAndrew Mangiapane$4.5M

CSean Couturier$3.8M

GBrandon Bussi$3M

RWAnton Slepyshev$1.8M

DSean Durzi$1.75M

LWNico Sturm$1.58M

LWPontus Aberg$1.56M

Contracts Expiring

$18.58M2617 exp

$19.88M279 exp

$1.25M281 exp

$3M291 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

Anaheim Mighty DucksNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$23

Luxury Suites

$186

San Diego Gulls (ANA)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster28 players$42,706,889

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
LW	Teuvo Teravainen	5'11"	191	31	2	–	–	$8,000,000$8M	$8,000,000$8M	$8,000,000	–	–
RW	Andrew Mangiapane	5'10"	180	30	2	–	–	$4,500,000$4.5M	$4,500,000$4.5M	$4,500,000	–	–
C	Sean Couturier	6'4"	210	33	1	–	–	$3,800,000$3.8M	$3,800,000$3.8M	–	–	–
RW	Anton Slepyshev	6'2"	221	32	1	–	–	$1,800,000$1.8M	$1,800,000$1.8M	–	–	–
D	Sean Durzi	6'1"	196	27	2	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	–	–
LW	Nico Sturm	6'3"	209	31	2	–	–	$1,575,000$1.58M	$1,575,000$1.58M	$1,575,000	–	–
LW	Pontus Aberg	6'0"	194	32	1	–	–	$1,555,000$1.56M	$1,555,000$1.56M	–	–	–
C	Joe Veleno	6'1"	201	26	1	–	–	$1,500,000$1.5M	$1,500,000$1.5M	–	–	–
D	Josh Mahura	6'0"	193	28	1	–	–	$1,388,889$1.39M	$1,388,889$1.39M	–	–	–
D	Mike Matheson	6'2"	196	32	1	–	–	$1,267,000$1.27M	$1,267,000$1.27M	–	–	–
RW	Jakub Vrana	6'0"	196	30	3	–	–	$1,250,000$1.25M	$1,250,000$1.25M	$1,250,000	$1,250,000	–
D	Madison Bowey	6'2"	203	31	2	–	–	$1,250,000$1.25M	$1,250,000$1.25M	$1,250,000	–	–
D	Brayden McNabb	6'4"	215	35	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
D	Jake Christiansen	6'0"	199	26	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
D	Christian Djoos	5'11"	181	31	2	–	–	$901,000$901K	$901,000$901K	$901,000	–	–
C	Devin Shore	6'1"	205	31	2	–	–	$750,000$750K	$750,000$750K	$750,000	–	–
C	Kyle Rau	5'9"	171	33	1	–	–	$655,000$655K	$655,000$655K	–	–	–
D	Egor Zamula	6'3"	177	26	2	–	–	$650,000$650K	$650,000$650K	$650,000	–	–
LW	Daniel Carr	6'0"	186	34	1	–	–	$615,000$615K	$615,000$615K	–	–	–
RW	Garnet Hathaway	6'2"	212	34	1	–	–	$575,000$575K	$575,000$575K	–	–	–
RW	Jordan Weal	5'9"	183	34	1	–	–	$575,000$575K	$575,000$575K	–	–	–
LW	Josh Leivo	6'2"	192	33	1	–	–	$575,000$575K	$575,000$575K	–	–	–
RW	Kevin Roy	5'9"	170	33	1	–	–	$575,000$575K	$575,000$575K	–	–	–
D	Martin Marincin	6'5"	217	34	1	–	–	$550,000$550K	$550,000$550K	–	–	–
D	Dmitri Samorukov	6'3"	188	27	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Hunter Drew	6'2"	213	27	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
G	Brandon Bussi	6'4"	218	28	4	–	–	$3,000,000$3M	$3,000,000$3M	$3,000,000	$3,000,000	$3,000,000
G	Christopher Gibson	6'1"	188	33	1	–	–	$650,000$650K	$650,000$650K	–	–	–
								Committed	$42,706,889$42.71M	$24,126,000$24.13M	$4,250,000$4.25M	$3,000,000$3M

Farm Roster - San Diego Gulls0 players$0

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
								Committed	$0$0	$0$0	$0$0	$0$0

Boston BruinsGM: Joe · Team OV: 72

Total Payroll

$63,615,000

Bank Balance

$68,783,487

Projected Balance

$68,783,487

Committed NSHL27

$32.25M

Arena Fill

Salary Commitment Outlook

49% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

RWDavid Pastrnak$8M

DErik Gudbranson$7.53M

RWMarko Dano$6.1M

DAdam Larsson$4.7M

DCharlie McAvoy$4.35M

DKlas Dahlbeck$3.3M

DConnor Clifton$3.1M

RWJ.T. Miller$3M

Contracts Expiring

$31.37M2620 exp

$18.35M278 exp

$13.9M284 exp

$0290 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold48%

Arena Revenue & Utilization

Boston BruinsNSHL

TierTicketFillGate

Lower Bowl

$91

Middle Bowl

$51

Upper Bowl

$30

Club Level

$22

Luxury Suites

$185

Providence Bruins (BOS)MSHL

TierTicketFillGate

Lower Bowl

$32

Upper Bowl

$12

Pro Roster27 players$61,915,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
RW	David Pastrnak	6'0"	199	30	3	Y	–	$8,000,000$8M	$8,000,000$8M	$8,000,000	$8,000,000	–
D	Erik Gudbranson	6'5"	222	34	1	–	–	$7,525,000$7.53M	$7,525,000$7.53M	–	–	–
RW	Marko Dano	6'0"	212	31	1	–	–	$6,100,000$6.1M	$6,100,000$6.1M	–	–	–
D	Adam Larsson	6'3"	207	33	2	–	–	$4,700,000$4.7M	$4,700,000$4.7M	$4,700,000	–	–
D	Charlie McAvoy	6'1"	211	28	1	Y	–	$4,350,000$4.35M	$4,350,000$4.35M	–	–	–
D	Klas Dahlbeck	6'3"	209	34	1	–	–	$3,300,000$3.3M	$3,300,000$3.3M	–	–	–
D	Connor Clifton	6'0"	198	31	2	–	–	$3,100,000$3.1M	$3,100,000$3.1M	$3,100,000	–	–
RW	J.T. Miller	6'0"	211	33	2	–	–	$3,000,000$3M	$3,000,000$3M	$3,000,000	–	–
D	Esa Lindell	6'3"	217	32	3	–	–	$2,500,000$2.5M	$2,500,000$2.5M	$2,500,000	$2,500,000	–
C	Connor Bedard	5'10"	190	20	3	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	$2,000,000	–
D	Carson Soucy	6'4"	211	31	2	–	–	$1,500,000$1.5M	$1,500,000$1.5M	$1,500,000	–	–
C	Colton Sissons	6'1"	200	32	2	–	–	$1,400,000$1.4M	$1,400,000$1.4M	$1,400,000	–	–
C	Patrick Brown	6'1"	218	34	1	–	–	$1,365,000$1.37M	$1,365,000$1.37M	–	–	–
D	Lucas Johansen	6'2"	182	28	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
C	Brock Nelson	6'4"	205	34	1	–	–	$950,000$950K	$950,000$950K	–	–	–
C	Par Lindholm	6'0"	198	34	1	–	–	$950,000$950K	$950,000$950K	–	–	–
D	Scott Morrow	6'2"	195	23	2	–	–	$900,000$900K	$900,000$900K	$900,000	–	–
RW	Laurent Dauphin	6'0"	185	31	2	–	–	$750,000$750K	$750,000$750K	$750,000	–	–
LW	Mitchell Chaffee	6'1"	197	28	1	–	–	$750,000$750K	$750,000$750K	–	–	–
RW	Spencer Foo	6'0"	190	32	1	–	–	$625,000$625K	$625,000$625K	–	–	–
LW	Brendan Leipsic	5'10"	180	32	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Daniil Miromanov	6'4"	200	28	1	–	–	$500,000$500K	$500,000$500K	–	–	–
RW	Sampo Ranta	6'2"	194	26	1	–	–	$500,000$500K	$500,000$500K	–	–	–
RW	Trent Frederic	6'3"	221	28	1	–	–	$500,000$500K	$500,000$500K	–	–	–
G	Jake Oettinger	6'6"	225	27	2	–	–	$3,000,000$3M	$3,000,000$3M	$3,000,000	–	–
G	Filip Gustavsson	6'2"	184	28	3	–	–	$1,400,000$1.4M	$1,400,000$1.4M	$1,400,000	$1,400,000	–
G	Niklas Svedberg	6'0"	176	36	1	–	–	$750,000$750K	$750,000$750K	–	–	–
								Committed	$61,915,000$61.92M	$32,250,000$32.25M	$13,900,000$13.9M	$0$0

Farm Roster - Providence Bruins5 players$1,700,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
LW	RICKARD HUGG	5'10"	183	27	1	–	Y	$525,000$525K	$525,000$525K	–	–	–
C	OTTO KIVENMAKI	5'9"	172	26	1	–	Y	$350,000$350K	$350,000$350K	–	–	–
C	EMIL PETTERSSON	6'2"	176	32	1	–	Y	$275,000$275K	$275,000$275K	–	–	–
RW	JENS LOOKE	6'1"	185	29	1	–	Y	$275,000$275K	$275,000$275K	–	–	–
LW	PER ASLUND	6'2"	183	39	1	–	Y	$275,000$275K	$275,000$275K	–	–	–
								Committed	$1,700,000$1.7M	$0$0	$0$0	$0$0

Buffalo SabresGM: Daniel · Team OV: 69

Total Payroll

$15,846,000

Bank Balance

$75,194,966

Projected Balance

$75,194,966

Committed NSHL27

$5.04M

Arena Fill

Salary Commitment Outlook

68% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

RWKiefer Sherwood$2.18M

DParker Wotherspoon$1.53M

GLinus Ullmark$1.27M

CRyan McLeod$900K

CMark Kastelic$800K

LWCole Bardreau$665K

DDamon Severson$630K

DJulius Honka$625K

Contracts Expiring

$10.81M2616 exp

$4.41M275 exp

$625K281 exp

$0290 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

Buffalo SabresNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$23

Luxury Suites

$186

Buffalo Farm (BUF)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster22 players$15,846,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
RW	Kiefer Sherwood	6'0"	194	31	2	–	–	$2,184,000$2.18M	$2,184,000$2.18M	$2,184,000	–	–
D	Parker Wotherspoon	6'1"	190	28	1	–	–	$1,525,000$1.53M	$1,525,000$1.53M	–	–	–
C	Ryan McLeod	6'3"	204	26	1	–	–	$900,000$900K	$900,000$900K	–	–	–
C	Mark Kastelic	6'4"	234	27	1	–	–	$800,000$800K	$800,000$800K	–	–	–
LW	Cole Bardreau	5'10"	185	32	1	–	–	$665,000$665K	$665,000$665K	–	–	–
D	Damon Severson	6'2"	204	31	2	–	–	$630,000$630K	$630,000$630K	$630,000	–	–
D	Julius Honka	5'11"	180	30	3	–	–	$625,000$625K	$625,000$625K	$625,000	$625,000	–
D	Conor Timmins	6'3"	213	27	1	–	–	$600,000$600K	$600,000$600K	–	–	–
LW	Trevor Moore	5'11"	195	31	2	–	–	$600,000$600K	$600,000$600K	$600,000	–	–
LW	Michael Dal Colle	6'3"	195	30	1	–	–	$550,000$550K	$550,000$550K	–	–	–
RW	Alex Belzile	6'0"	196	34	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Ben Chiarot	6'3"	222	35	1	–	–	$500,000$500K	$500,000$500K	–	–	–
RW	Bobby McMann	6'2"	217	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Brett Kulak	6'1"	192	32	1	–	–	$500,000$500K	$500,000$500K	–	–	–
LW	Cole Smith	6'3"	195	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
LW	Frank Vatrano	5'11"	203	32	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Ian Cole	6'1"	237	37	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Mike Reilly	6'2"	191	32	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
D	Trevor van Riemsdyk	6'3"	210	34	1	–	–	$500,000$500K	$500,000$500K	–	–	–
RW	Walker Duehr	6'2"	210	28	1	–	–	$500,000$500K	$500,000$500K	–	–	–
G	Linus Ullmark	6'4"	223	32	1	–	–	$1,267,000$1.27M	$1,267,000$1.27M	–	–	–
G	Ivan Prosvetov	6'5"	205	27	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
								Committed	$15,846,000$15.85M	$5,039,000$5.04M	$625,000$625K	$0$0

Farm Roster - Buffalo Farm0 players$0

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
								Committed	$0$0	$0$0	$0$0	$0$0

California Golden SealsGM: Rip · Team OV: 73

Total Payroll

$56,303,999

Bank Balance

$37,414,926

Projected Balance

$37,414,926

Committed NSHL27

$39.48M

Arena Fill

Salary Commitment Outlook

30% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

LWNils Hoglander$5.15M

DJamie Drysdale$4.1M

DNicolas Hague$4.1M

CBarrett Hayton$3.6M

LWDawson Mercer$3.6M

CIsac Lundestrom$3.6M

CJuuso Parssinen$3.6M

RWRafael Harvey-Pinard$3.6M

Contracts Expiring

$16.82M2612 exp

$18.11M277 exp

$17.77M287 exp

$3.6M291 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 Roster27 players$56,303,999

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
LW	Nils Hoglander	5'9"	185	25	2	–	–	$5,150,000$5.15M	$5,150,000$5.15M	$5,150,000	–	–
D	Jamie Drysdale	5'11"	185	24	3	–	–	$4,100,000$4.1M	$4,100,000$4.1M	$4,100,000	$4,100,000	–
D	Nicolas Hague	6'6"	245	27	2	–	–	$4,100,000$4.1M	$4,100,000$4.1M	$4,100,000	–	–
C	Barrett Hayton	6'1"	200	26	3	–	–	$3,600,000$3.6M	$3,600,000$3.6M	$3,600,000	$3,600,000	–
LW	Dawson Mercer	6'0"	180	24	3	–	–	$3,600,000$3.6M	$3,600,000$3.6M	$3,600,000	$3,600,000	–
C	Isac Lundestrom	6'1"	192	26	3	–	–	$3,600,000$3.6M	$3,600,000$3.6M	$3,600,000	$3,600,000	–
C	Juuso Parssinen	6'3"	211	25	4	–	–	$3,600,000$3.6M	$3,600,000$3.6M	$3,600,000	$3,600,000	$3,600,000
RW	Rafael Harvey-Pinard	5'9"	173	27	2	–	–	$3,600,000$3.6M	$3,600,000$3.6M	$3,600,000	–	–
C	Pavel Buchnevich	6'1"	196	31	1	–	–	$3,000,000$3M	$3,000,000$3M	–	–	–
RW	Ryan Hartman	6'0"	197	31	1	–	–	$3,000,000$3M	$3,000,000$3M	–	–	–
D	Mikey Anderson	6'0"	195	27	2	–	–	$2,800,000$2.8M	$2,800,000$2.8M	$2,800,000	–	–
RW	Luke Kunin	6'0"	195	28	1	–	–	$1,900,000$1.9M	$1,900,000$1.9M	–	–	–
D	Jake Sanderson	6'2"	202	23	1	–	–	$1,500,000$1.5M	$1,500,000$1.5M	–	–	–
RW	Benoit-Olivier Groulx	6'2"	204	26	1	–	–	$900,000$900K	$900,000$900K	–	–	–
D	Nikita Okhotyuk	6'1"	181	25	1	–	–	$900,000$900K	$900,000$900K	–	–	–
C	Ethen Frank	5'11"	195	28	1	–	–	$751,000$751K	$751,000$751K	–	–	–
C	Jacob Lucchini	6'0"	181	31	2	–	–	$751,000$751K	$751,000$751K	$751,000	–	–
D	Artem Zub	6'3"	201	30	3	–	–	$750,000$750K	$750,000$750K	$750,000	$750,000	–
D	Petter Granberg	6'3"	205	33	2	–	–	$705,000$705K	$705,000$705K	$705,000	–	–
D	Jacob Larsson	6'2"	190	29	1	–	–	$624,999$625K	$624,999$625K	–	–	–
C	J.C. Beaudin	6'2"	192	29	1	–	–	$624,000$624K	$624,000$624K	–	–	–
D	Jake Livingstone	6'4"	213	27	3	–	–	$624,000$624K	$624,000$624K	$624,000	$624,000	–
RW	Mathieu Olivier	6'1"	232	29	1	–	–	$624,000$624K	$624,000$624K	–	–	–
G	Anders Lindback B	6'6"	220	38	1	–	–	$2,200,000$2.2M	$2,200,000$2.2M	–	–	–
G	Jesper Wallstedt	6'3"	214	23	3	–	–	$1,500,000$1.5M	$1,500,000$1.5M	$1,500,000	$1,500,000	–
G	Marcus Hogberg	6'5"	217	31	2	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	–	–
G	Ukko-Pekka Luukkonen	6'5"	217	27	1	–	–	$800,000$800K	$800,000$800K	–	–	–
								Committed	$56,303,999$56.3M	$39,480,000$39.48M	$21,374,000$21.37M	$3,600,000$3.6M

Farm Roster - Abbotsford Canucks0 players$0

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
								Committed	$0$0	$0$0	$0$0	$0$0

Carolina HurricanesGM: Dwayne · Team OV: 71

Total Payroll

$56,505,069

Bank Balance

$86,825,950

Projected Balance

$86,825,950

Committed NSHL27

$27.61M

Arena Fill

Salary Commitment Outlook

51% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

CMartin Necas$7.31M

DRasmus Dahlin$6.3M

RWMark Stone$5M

LWNikolaj Ehlers$4M

GStuart Skinner$3.5M

RWJanne Kuokkanen$3.25M

CScott Laughton$3M

LWRyan Dzingel$2M

Contracts Expiring

$28.9M2619 exp

$10.1M2711 exp

$17.51M288 exp

$0290 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 Roster36 players$55,680,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	Martin Necas	6'3"	195	27	3	–	–	$7,310,000$7.31M	$7,310,000$7.31M	$7,310,000	$7,310,000	–
D	Rasmus Dahlin	6'3"	204	26	1	–	–	$6,300,000$6.3M	$6,300,000$6.3M	–	–	–
RW	Mark Stone	6'3"	203	34	1	–	–	$5,000,000$5M	$5,000,000$5M	–	–	–
LW	Nikolaj Ehlers	6'0"	168	30	3	–	–	$4,000,000$4M	$4,000,000$4M	$4,000,000	$4,000,000	–
RW	Janne Kuokkanen	6'1"	194	28	1	–	–	$3,250,000$3.25M	$3,250,000$3.25M	–	–	–
C	Scott Laughton	6'1"	190	32	1	–	–	$3,000,000$3M	$3,000,000$3M	–	–	–
LW	Ryan Dzingel	6'0"	190	34	1	–	–	$2,000,000$2M	$2,000,000$2M	–	–	–
C	Alex Turcotte	5'11"	195	25	2	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	–	–
C	Tomas Hertl	6'3"	220	32	1	–	–	$1,670,000$1.67M	$1,670,000$1.67M	–	–	–
LW	Alex Newhook	5'11"	200	25	1	–	–	$1,500,000$1.5M	$1,500,000$1.5M	–	–	–
D	Philip Broberg	6'4"	210	25	2	–	–	$1,500,000$1.5M	$1,500,000$1.5M	$1,500,000	–	–
LW	Dylan Holloway	6'1"	207	24	2	–	–	$1,250,000$1.25M	$1,250,000$1.25M	$1,250,000	–	–
D	Ty Smith	5'11"	179	26	2	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	–	–
D	Drew Helleson	6'3"	208	25	2	–	–	$800,000$800K	$800,000$800K	$800,000	–	–
D	Kaedan Korczak	6'3"	206	25	2	–	–	$800,000$800K	$800,000$800K	$800,000	–	–
LW	Samuel Fagemo	5'11"	201	26	2	–	–	$800,000$800K	$800,000$800K	$800,000	–	–
D	Brock Faber	6'1"	200	23	1	–	–	$700,000$700K	$700,000$700K	–	–	–
D	Vladislav Kolyachonok	6'2"	195	25	2	–	–	$700,000$700K	$700,000$700K	$700,000	–	–
LW	Joona Luoto	6'3"	201	28	1	–	–	$650,000$650K	$650,000$650K	–	–	–
D	Jack Ahcan	5'7"	183	29	3	–	–	$600,000$600K	$600,000$600K	$600,000	$600,000	–
D	Mason Lohrei	6'5"	218	25	3	–	–	$600,000$600K	$600,000$600K	$600,000	$600,000	–
LW	Brett Murray	6'5"	227	27	3	–	–	$500,000$500K	$500,000$500K	$500,000	$500,000	–
LW	Brett Seney	5'9"	167	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
RW	Carl Grundstrom	6'0"	200	28	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
C	Dakota Joshua	6'3"	218	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Jakub Galvas	5'11"	185	27	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
D	Jalen Chatfield	6'1"	209	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
C	Josh Dunne	6'4"	211	27	3	–	–	$500,000$500K	$500,000$500K	$500,000	$500,000	–
C	Lias Andersson	6'1"	185	27	3	–	–	$500,000$500K	$500,000$500K	$500,000	$500,000	–
LW	Mikhail Maltsev	6'3"	198	28	1	–	–	$500,000$500K	$500,000$500K	–	–	–
C	Nic Petan	5'9"	174	31	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
RW	Nikita Scherbak	6'2"	174	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
RW	Peter Cehlarik	6'2"	201	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Roland McKeown	6'1"	194	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
C	Rourke Chartier	5'11"	190	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
G	Stuart Skinner	6'4"	215	27	3	Y	–	$3,500,000$3.5M	$3,500,000$3.5M	$3,500,000	$3,500,000	–
								Committed	$55,680,000$55.68M	$27,610,000$27.61M	$17,510,000$17.51M	$0$0

Farm Roster - Greenville Swamp Rabbits2 players$825,069

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
D	JOHANNES KINNVALL	6'0"	187	28	1	–	Y	$525,000$525K	$525,000$525K	–	–	–
G	LARS JOHANSSON	6'1"	198	38	1	–	Y	$300,069$300K	$300,069$300K	–	–	–
								Committed	$825,069$825K	$0$0	$0$0	$0$0

Chicago BlackhawksGM: Darryl · Team OV: 72

Total Payroll

$60,082,000

Bank Balance

$121,294,127

Projected Balance

$121,294,127

Committed NSHL27

$38.73M

Arena Fill

Salary Commitment Outlook

36% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

CBrayden Point$8.53M

RWMitch Marner$5.5M

RWNick Schmaltz$5M

CSteven Stamkos$4.75M

CMikael Granlund$3.75M

DIvan Provorov$3.4M

DJacob Trouba$3.15M

DSteve Santini$2.5M

Contracts Expiring

$21.35M2614 exp

$6.18M276 exp

$27.06M2815 exp

$5.5M291 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

Chicago BlackhawksNSHL

TierTicketFillGate

Lower Bowl

$94

Middle Bowl

$54

Upper Bowl

$34

Club Level

$24

Luxury Suites

$186

Rockford IceHogs (CHI)MSHL

TierTicketFillGate

Lower Bowl

$35

Upper Bowl

$15

Pro Roster33 players$58,332,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	Brayden Point	5'11"	177	30	3	–	–	$8,527,000$8.53M	$8,527,000$8.53M	$8,527,000	$8,527,000	–
RW	Mitch Marner	6'0"	180	29	4	Y	–	$5,500,000$5.5M	$5,500,000$5.5M	$5,500,000	$5,500,000	$5,500,000
RW	Nick Schmaltz	6'0"	184	30	3	–	–	$5,000,000$5M	$5,000,000$5M	$5,000,000	$5,000,000	–
C	Steven Stamkos	6'1"	193	36	1	–	–	$4,750,000$4.75M	$4,750,000$4.75M	–	–	–
C	Mikael Granlund	5'10"	193	34	1	–	–	$3,750,000$3.75M	$3,750,000$3.75M	–	–	–
D	Ivan Provorov	6'1"	224	29	3	–	–	$3,400,000$3.4M	$3,400,000$3.4M	$3,400,000	$3,400,000	–
D	Jacob Trouba	6'3"	212	32	1	–	–	$3,150,000$3.15M	$3,150,000$3.15M	–	–	–
D	Steve Santini	6'3"	214	31	2	Y	–	$2,500,000$2.5M	$2,500,000$2.5M	$2,500,000	–	–
LW	Brandon Tanev	6'0"	189	34	1	–	–	$1,550,000$1.55M	$1,550,000$1.55M	–	–	–
C	Aleksi Heponiemi	5'10"	154	27	2	–	–	$1,500,000$1.5M	$1,500,000$1.5M	$1,500,000	–	–
D	Victor Soderstrom	6'0"	189	25	1	–	–	$1,500,000$1.5M	$1,500,000$1.5M	–	–	–
D	Vince Dunn	6'0"	200	29	3	–	–	$1,500,000$1.5M	$1,500,000$1.5M	$1,500,000	$1,500,000	–
RW	Jimmy Snuggerud	6'1"	193	22	3	–	–	$1,250,000$1.25M	$1,250,000$1.25M	$1,250,000	$1,250,000	–
C	Connor McMichael	6'0"	180	25	3	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	$1,000,000	–
C	Connor Zary	6'0"	178	24	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
RW	JJ Peterka	6'0"	190	24	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
RW	Josh Doan	6'2"	198	24	3	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	$1,000,000	–
D	Max Lajoie	6'1"	196	28	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
C	Cole Schwindt	6'3"	210	25	3	–	–	$800,000$800K	$800,000$800K	$800,000	$800,000	–
C	Tyson Jost	5'11"	187	28	1	–	–	$700,000$700K	$700,000$700K	–	–	–
RW	Joel Kiviranta	5'11"	185	30	3	–	–	$650,000$650K	$650,000$650K	$650,000	$650,000	–
LW	Michael Carcone	5'9"	182	30	3	–	–	$650,000$650K	$650,000$650K	$650,000	$650,000	–
LW	Tyler Motte	5'10"	194	31	1	–	–	$650,000$650K	$650,000$650K	–	–	–
D	Urho Vaakanainen	6'2"	202	27	2	–	–	$600,000$600K	$600,000$600K	$600,000	–	–
LW	Sonny Milano	6'0"	205	30	2	–	–	$575,000$575K	$575,000$575K	$575,000	–	–
RW	Brandon Duhaime	6'2"	210	29	3	–	–	$560,000$560K	$560,000$560K	$560,000	$560,000	–
LW	Evgeny Svechnikov	6'3"	208	29	3	–	–	$560,000$560K	$560,000$560K	$560,000	$560,000	–
C	Nick Merkley	5'10"	195	29	3	–	–	$560,000$560K	$560,000$560K	$560,000	$560,000	–
D	Kale Clague	6'0"	190	28	1	–	–	$550,000$550K	$550,000$550K	–	–	–
RW	Isaac Ratcliffe	6'6"	201	27	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
LW	Noah Cates	6'2"	194	27	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
G	Dennis Hildeby	6'7"	222	24	3	–	–	$800,000$800K	$800,000$800K	$800,000	$800,000	–
G	Jacob Fowler	6'1"	223	21	3	–	–	$800,000$800K	$800,000$800K	$800,000	$800,000	–
								Committed	$58,332,000$58.33M	$38,732,000$38.73M	$32,557,000$32.56M	$5,500,000$5.5M

Farm Roster - Rockford IceHogs3 players$1,750,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
D	JAKOB STENQVIST	6'2"	179	28	1	–	Y	$600,000$600K	$600,000$600K	–	–	–
D	KRISTIAN NAKYVA	6'0"	170	35	1	–	Y	$600,000$600K	$600,000$600K	–	–	–
RW	MAXIME FORTIER	5'10"	183	28	1	–	Y	$550,000$550K	$550,000$550K	–	–	–
								Committed	$1,750,000$1.75M	$0$0	$0$0	$0$0

Colorado AvalancheGM: Sean · Team OV: 72

Total Payroll

$77,990,000

Bank Balance

$85,686,283

Projected Balance

$85,686,283

Committed NSHL27

$42.6M

Arena Fill

Salary Commitment Outlook

45% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

CAlex Wennberg$7M

LWJason Robertson$6M

RWNathan MacKinnon$5.8M

DAdam Fox$5M

CRobert Thomas$5M

RWAnton Lundell$4.68M

RWMax Domi$3.25M

GJohn Gibson$3.2M

Contracts Expiring

$35.39M2616 exp

$21.3M2715 exp

$21.3M289 exp

$0290 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

Colorado AvalancheNSHL

TierTicketFillGate

Lower Bowl

$82

Middle Bowl

$41

Upper Bowl

$20

Club Level

$13

Luxury Suites

$150

Colorado Eagles (COL)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster40 players$77,990,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	Alex Wennberg	6'1"	190	31	1	Y	–	$7,000,000$7M	$7,000,000$7M	–	–	–
LW	Jason Robertson	6'3"	204	26	2	Y	–	$6,000,000$6M	$6,000,000$6M	$6,000,000	–	–
RW	Nathan MacKinnon	6'0"	200	30	3	–	–	$5,800,000$5.8M	$5,800,000$5.8M	$5,800,000	$5,800,000	–
D	Adam Fox	5'11"	185	28	1	–	–	$5,000,000$5M	$5,000,000$5M	–	–	–
C	Robert Thomas	6'0"	207	26	3	–	–	$5,000,000$5M	$5,000,000$5M	$5,000,000	$5,000,000	–
RW	Anton Lundell	6'1"	196	24	1	–	–	$4,680,000$4.68M	$4,680,000$4.68M	–	–	–
RW	Max Domi	5'10"	208	31	2	–	–	$3,250,000$3.25M	$3,250,000$3.25M	$3,250,000	–	–
D	Trevor Carrick	6'1"	201	31	1	–	–	$3,000,000$3M	$3,000,000$3M	–	–	–
C	William Nylander	6'0"	200	30	3	–	–	$3,000,000$3M	$3,000,000$3M	$3,000,000	$3,000,000	–
LW	Brett Howden	6'3"	191	28	3	–	–	$2,800,000$2.8M	$2,800,000$2.8M	$2,800,000	$2,800,000	–
D	Matthew Schaefer	6'2"	186	18	3	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	$2,000,000	–
C	Oscar Lindberg	6'1"	196	34	1	–	–	$1,800,000$1.8M	$1,800,000$1.8M	–	–	–
D	Brandt Clarke	6'2"	200	23	2	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	–	–
C	Cole Perfetti	5'11"	185	24	2	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	–	–
D	Troy Stecher	5'10"	184	32	1	–	–	$1,400,000$1.4M	$1,400,000$1.4M	–	–	–
C	Luca Del Bel Belluz	6'1"	185	22	2	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	–	–
C	Pavel Zacha	6'4"	211	29	2	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	–	–
C	Rasmus Kupari	6'2"	201	26	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
D	Ryker Evans	6'0"	195	24	2	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	–	–
C	Shane Pinto	6'3"	206	25	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
C	David Gustafsson	6'2"	196	26	2	–	–	$900,000$900K	$900,000$900K	$900,000	–	–
D	Tyler Kleven	6'5"	225	24	3	–	–	$800,000$800K	$800,000$800K	$800,000	$800,000	–
LW	Anders Bjork	6'0"	196	29	2	–	–	$750,000$750K	$750,000$750K	$750,000	–	–
C	Calle Jarnkrok	6'0"	193	34	2	–	–	$750,000$750K	$750,000$750K	$750,000	–	–
D	Dean Kukan	6'2"	190	32	1	–	–	$750,000$750K	$750,000$750K	–	–	–
D	Nikita Tryamkin	6'8"	258	31	2	–	–	$750,000$750K	$750,000$750K	$750,000	–	–
LW	Arshdeep Bains	6'0"	184	25	3	–	–	$700,000$700K	$700,000$700K	$700,000	$700,000	–
C	Jakub Lauko	6'0"	196	26	1	–	–	$700,000$700K	$700,000$700K	–	–	–
C	Andrew Poturalski	5'10"	187	32	1	–	–	$630,000$630K	$630,000$630K	–	–	–
D	Gavin Bayreuther	6'2"	210	32	1	–	–	$630,000$630K	$630,000$630K	–	–	–
RW	Nick Caamano	6'2"	200	27	2	–	–	$600,000$600K	$600,000$600K	$600,000	–	–
LW	Boris Katchouk	6'2"	212	28	1	–	–	$500,000$500K	$500,000$500K	–	–	–
LW	Danick Martel	5'8"	176	31	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
RW	Jasper Weatherby	6'4"	223	28	3	–	–	$500,000$500K	$500,000$500K	$500,000	$500,000	–
G	John Gibson	6'3"	209	32	1	Y	–	$3,200,000$3.2M	$3,200,000$3.2M	–	–	–
G	Alex Lyon	6'1"	199	33	1	–	–	$2,200,000$2.2M	$2,200,000$2.2M	–	–	–
G	Zach Fucale	6'2"	189	31	1	–	–	$1,900,000$1.9M	$1,900,000$1.9M	–	–	–
G	Leevi Merilainen	6'2"	196	23	2	–	–	$700,000$700K	$700,000$700K	$700,000	–	–
G	Sergei Murashov	6'2"	172	22	3	–	–	$700,000$700K	$700,000$700K	$700,000	$700,000	–
G	Jiri Patera	6'3"	212	27	2	–	–	$600,000$600K	$600,000$600K	$600,000	–	–
								Committed	$77,990,000$77.99M	$42,600,000$42.6M	$21,300,000$21.3M	$0$0

Farm Roster - Colorado Eagles0 players$0

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
								Committed	$0$0	$0$0	$0$0	$0$0

Columbus Blue JacketsGM: Josh · Team OV: 73

Total Payroll

$132,746,983

Bank Balance

$217,608,027

Projected Balance

$217,608,027

Committed NSHL27

$48.65M

Arena Fill

Salary Commitment Outlook

63% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

LWJake Guentzel$25M

CElias Lindholm$22M

CChris Tierney$7M

GMackenzie Blackwood$5.91M

CSean Monahan$5.55M

RWAnthony Beauvillier$4.5M

LWCarter Verhaeghe$4.5M

LWDominik Kubalik$4.5M

Contracts Expiring

$84.1M2620 exp

$22.07M2713 exp

$16.17M287 exp

$10.41M292 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

Columbus Blue JacketsNSHL

TierTicketFillGate

Lower Bowl

$91

Middle Bowl

$47

Upper Bowl

$29

Club Level

$21

Luxury Suites

$183

Cleveland Monsters (CBJ)MSHL

TierTicketFillGate

Lower Bowl

$26

Upper Bowl

$12

Pro Roster41 players$132,246,983

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
LW	Jake Guentzel	5'11"	176	31	1	–	–	$25,000,000$25M	$25,000,000$25M	–	–	–
C	Elias Lindholm	6'1"	200	31	1	–	–	$22,000,000$22M	$22,000,000$22M	–	–	–
C	Chris Tierney	6'1"	191	32	1	–	–	$7,000,000$7M	$7,000,000$7M	–	–	–
C	Sean Monahan	6'2"	206	31	1	–	–	$5,550,000$5.55M	$5,550,000$5.55M	–	–	–
RW	Anthony Beauvillier	5'11"	181	29	4	–	–	$4,500,000$4.5M	$4,500,000$4.5M	$4,500,000	$4,500,000	$4,500,000
LW	Carter Verhaeghe	6'2"	183	30	3	–	–	$4,500,000$4.5M	$4,500,000$4.5M	$4,500,000	$4,500,000	–
LW	Dominik Kubalik	6'2"	190	30	3	–	–	$4,500,000$4.5M	$4,500,000$4.5M	$4,500,000	$4,500,000	–
RW	Valeri Nichushkin	6'4"	210	31	2	–	–	$4,200,000$4.2M	$4,200,000$4.2M	$4,200,000	–	–
RW	Bryan Rust	5'11"	202	34	2	–	–	$4,000,000$4M	$4,000,000$4M	$4,000,000	–	–
C	Vincent Trocheck	5'11"	187	32	1	–	–	$4,000,000$4M	$4,000,000$4M	–	–	–
D	Hampus Lindholm	6'4"	217	32	1	Y	–	$3,500,000$3.5M	$3,500,000$3.5M	–	–	–
C	Curtis Lazar B	6'0"	203	31	2	–	–	$3,000,000$3M	$3,000,000$3M	$3,000,000	–	–
D	J.J. Moser	6'2"	183	26	3	–	–	$3,000,000$3M	$3,000,000$3M	$3,000,000	$3,000,000	–
D	Zach Werenski	6'2"	214	28	1	–	–	$3,000,000$3M	$3,000,000$3M	–	–	–
RW	Filip Zadina	6'0"	196	26	1	–	–	$1,750,000$1.75M	$1,750,000$1.75M	–	–	–
C	Frank Nazar	5'10"	190	22	2	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	–	–
LW	Conor Garland	5'10"	165	30	3	–	–	$1,670,000$1.67M	$1,670,000$1.67M	$1,670,000	$1,670,000	–
LW	Jonathan Drouin	5'11"	189	31	2	–	–	$1,670,000$1.67M	$1,670,000$1.67M	$1,670,000	–	–
C	Lars Eller	6'2"	207	37	1	–	–	$1,500,000$1.5M	$1,500,000$1.5M	–	–	–
RW	Vasily Podkolzin	6'1"	190	25	2	–	–	$1,500,000$1.5M	$1,500,000$1.5M	$1,500,000	–	–
D	Riley Stillman	6'1"	196	28	1	–	–	$1,450,000$1.45M	$1,450,000$1.45M	–	–	–
RW	Brett Leason	6'5"	220	27	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
LW	Jakob Pelletier	5'10"	172	25	2	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	–	–
D	Olen Zellweger	5'10"	193	22	2	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	–	–
D	Mike Benning	5'9"	185	24	3	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	$1,000,000	–
LW	Adam Beckman	6'2"	193	25	2	–	–	$900,000$900K	$900,000$900K	$900,000	–	–
RW	Sam Colangelo	6'2"	211	24	2	–	–	$900,000$900K	$900,000$900K	$900,000	–	–
LW	Will Cuylle	6'3"	212	24	2	–	–	$800,000$800K	$800,000$800K	$800,000	–	–
D	Ian Moore	6'3"	194	24	3	–	–	$800,000$800K	$800,000$800K	$800,000	$800,000	–
D	Tim Heed	6'0"	180	35	1	–	–	$750,000$750K	$750,000$750K	–	–	–
D	Xavier Ouellet	6'1"	196	32	2	–	–	$750,000$750K	$750,000$750K	$750,000	–	–
LW	Emil Heineman	6'2"	204	24	3	–	–	$700,000$700K	$700,000$700K	$700,000	$700,000	–
LW	Brock McGinn	6'0"	192	32	1	–	–	$665,000$665K	$665,000$665K	–	–	–
RW	Mackenzie MacEachern	6'3"	192	32	1	–	–	$665,000$665K	$665,000$665K	–	–	–
D	Dan Renouf	6'1"	198	32	1	–	–	$600,000$600K	$600,000$600K	–	–	–
LW	Eric Robinson	6'2"	220	31	2	–	–	$600,000$600K	$600,000$600K	$600,000	–	–
D	Mikko Lehtonen	6'0"	196	32	1	–	–	$600,000$600K	$600,000$600K	–	–	–
G	Mackenzie Blackwood	6'4"	225	29	4	–	–	$5,905,556$5.91M	$5,905,556$5.91M	$5,905,556	$5,905,556	$5,905,556
G	Semyon Varlamov	6'1"	185	38	1	–	–	$2,750,000$2.75M	$2,750,000$2.75M	–	–	–
G	Collin Delia	6'2"	201	32	1	–	–	$1,071,427$1.07M	$1,071,427$1.07M	–	–	–
G	Roman Will	6'1"	195	34	1	–	–	$750,000$750K	$750,000$750K	–	–	–
								Committed	$132,246,983$132.25M	$48,645,556$48.65M	$26,575,556$26.58M	$10,405,556$10.41M

Farm Roster - Cleveland Monsters1 players$500,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	MIKAEL RUOHOMAA	6'0"	194	37	1	–	Y	$500,000$500K	$500,000$500K	–	–	–
								Committed	$500,000$500K	$0$0	$0$0	$0$0

Detroit Red WingsGM: Eric G · Team OV: 74

Total Payroll

$71,440,330

Bank Balance

$55,096,053

Projected Balance

$55,096,053

Committed NSHL27

$46.33M

Arena Fill

Salary Commitment Outlook

35% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

DJohn Marino$5.5M

CMatt Duchene$5.5M

DJordan Harris$4.7M

CMatty Beniers$4.68M

LWMikko Rantanen$4.55M

DMoritz Seider$4.41M

DMikhail Sergachev$3.87M

RWAliaksei Protas$3.6M

Contracts Expiring

$25.11M2616 exp

$20.09M279 exp

$9.27M286 exp

$16.96M294 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

Detroit Red WingsNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$23

Luxury Suites

$186

Grand Rapids Griffins (DET)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster31 players$69,915,330

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
D	John Marino	6'1"	200	29	4	–	–	$5,500,000$5.5M	$5,500,000$5.5M	$5,500,000	$5,500,000	$5,500,000
C	Matt Duchene	5'11"	211	35	1	–	–	$5,500,000$5.5M	$5,500,000$5.5M	–	–	–
D	Jordan Harris	6'0"	189	25	4	–	–	$4,700,000$4.7M	$4,700,000$4.7M	$4,700,000	$4,700,000	$4,700,000
C	Matty Beniers	6'2"	181	23	2	–	–	$4,680,000$4.68M	$4,680,000$4.68M	$4,680,000	–	–
LW	Mikko Rantanen	6'4"	228	29	4	–	–	$4,550,000$4.55M	$4,550,000$4.55M	$4,550,000	$4,550,000	$4,550,000
D	Moritz Seider	6'2"	210	25	2	–	–	$4,413,333$4.41M	$4,413,333$4.41M	$4,413,333	–	–
D	Mikhail Sergachev	6'3"	212	28	1	–	–	$3,870,000$3.87M	$3,870,000$3.87M	–	–	–
RW	Aliaksei Protas	6'6"	250	25	3	–	–	$3,600,000$3.6M	$3,600,000$3.6M	$3,600,000	$3,600,000	–
C	Alex Kerfoot	5'11"	185	31	2	–	–	$3,100,000$3.1M	$3,100,000$3.1M	$3,100,000	–	–
C	Andrew Copp	6'1"	200	31	2	–	–	$2,600,000$2.6M	$2,600,000$2.6M	$2,600,000	–	–
D	Jonathan Aspirot	6'0"	212	27	4	–	–	$2,213,999$2.21M	$2,213,999$2.21M	$2,213,999	$2,213,999	$2,213,999
LW	Dmitrij Jaskin	6'2"	220	33	1	–	–	$2,183,999$2.18M	$2,183,999$2.18M	–	–	–
C	Zach Aston-Reese	6'1"	203	31	1	–	–	$2,183,999$2.18M	$2,183,999$2.18M	–	–	–
LW	Cutter Gauthier	6'2"	205	22	3	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	$2,000,000	–
D	Morgan Rielly	6'1"	219	32	1	–	–	$2,000,000$2M	$2,000,000$2M	–	–	–
LW	Quinton Byfield	6'5"	230	23	1	–	–	$2,000,000$2M	$2,000,000$2M	–	–	–
LW	William Eklund	5'10"	185	23	2	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	–	–
RW	Lucas Raymond	5'11"	187	24	1	–	–	$1,750,000$1.75M	$1,750,000$1.75M	–	–	–
D	Simon Edvinsson	6'6"	222	23	2	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	–	–
RW	Brendan Perlini	6'3"	211	30	3	–	–	$1,670,000$1.67M	$1,670,000$1.67M	$1,670,000	$1,670,000	–
D	Jyrki Jokipakka	6'3"	198	34	1	–	–	$1,500,000$1.5M	$1,500,000$1.5M	–	–	–
LW	Shane Gersich	5'11"	180	29	3	–	–	$750,000$750K	$750,000$750K	$750,000	$750,000	–
D	Zac Jones	5'11"	190	25	1	–	–	$700,000$700K	$700,000$700K	–	–	–
C	Clark Bishop	6'0"	200	30	3	–	–	$625,000$625K	$625,000$625K	$625,000	$625,000	–
RW	Radim Zohorna	6'6"	229	30	3	–	–	$625,000$625K	$625,000$625K	$625,000	$625,000	–
LW	Valtteri Puustinen	5'9"	183	27	1	–	–	$600,000$600K	$600,000$600K	–	–	–
D	Petteri Lindbohm	6'3"	209	32	2	–	–	$550,000$550K	$550,000$550K	$550,000	–	–
RW	Austin Wagner	6'1"	194	29	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
LW	Mason Appleton	6'2"	196	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
G	Lukas Dostal	6'2"	190	26	1	–	–	$800,000$800K	$800,000$800K	–	–	–
G	Josef Korenar	6'1"	185	28	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
								Committed	$69,915,330$69.92M	$46,327,332$46.33M	$26,233,999$26.23M	$16,963,999$16.96M

Farm Roster - Grand Rapids Griffins4 players$1,525,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
D	HENRIK TOMMERNES	6'1"	185	35	1	–	Y	$250,000$250K	$250,000$250K	–	–	–
G	CHRISTIAN HELJANKO	6'0"	187	29	1	–	Y	$500,000$500K	$500,000$500K	–	–	–
G	STRAUSS MANN	6'0"	174	27	1	–	Y	$500,000$500K	$500,000$500K	–	–	–
G	TOBIAS NORMANN	6'0"	187	24	1	–	Y	$275,000$275K	$275,000$275K	–	–	–
								Committed	$1,525,000$1.53M	$0$0	$0$0	$0$0

Edmonton OilersGM: Ray K · Team OV: 75

Total Payroll

$79,681,001

Bank Balance

$80,800,467

Projected Balance

$80,800,467

Committed NSHL27

$43.31M

Arena Fill

Salary Commitment Outlook

46% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

RWNico Hischier$7.69M

LWBrady Tkachuk$7.45M

CPierre-Luc Dubois$7.32M

RWTimo Meier$7.15M

CAdam Gaudette$5.5M

RWBoone Jenner$5.13M

GAlexandar Georgiev$5.13M

DNoah Dobson$5M

Contracts Expiring

$36.37M2617 exp

$21.52M277 exp

$16.8M283 exp

$5M291 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

Edmonton OilersNSHL

TierTicketFillGate

Lower Bowl

$91

Middle Bowl

$50

Upper Bowl

$30

Club Level

$22

Luxury Suites

$184

Bakersfield Condors (EDM)MSHL

TierTicketFillGate

Lower Bowl

$36

Upper Bowl

$15

Pro Roster28 players$79,681,001

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
RW	Nico Hischier	6'1"	200	27	2	Y	–	$7,685,000$7.69M	$7,685,000$7.69M	$7,685,000	–	–
LW	Brady Tkachuk	6'4"	226	26	3	Y	–	$7,450,000$7.45M	$7,450,000$7.45M	$7,450,000	$7,450,000	–
C	Pierre-Luc Dubois	6'4"	220	28	1	Y	–	$7,315,000$7.32M	$7,315,000$7.32M	–	–	–
RW	Timo Meier	6'1"	220	29	3	Y	–	$7,150,000$7.15M	$7,150,000$7.15M	$7,150,000	$7,150,000	–
C	Adam Gaudette	6'1"	190	29	1	–	–	$5,500,000$5.5M	$5,500,000$5.5M	–	–	–
RW	Boone Jenner	6'2"	204	33	1	Y	–	$5,125,000$5.13M	$5,125,000$5.13M	–	–	–
D	Noah Dobson	6'4"	200	26	4	–	–	$5,000,000$5M	$5,000,000$5M	$5,000,000	$5,000,000	$5,000,000
C	Teddy Blueger	6'0"	185	31	1	Y	–	$2,985,000$2.99M	$2,985,000$2.99M	–	–	–
LW	Troy Terry	6'0"	193	28	1	Y	–	$2,965,000$2.97M	$2,965,000$2.97M	–	–	–
D	Marcus Pettersson	6'5"	174	30	2	Y	–	$2,595,000$2.6M	$2,595,000$2.6M	$2,595,000	–	–
RW	Noah Gregor	6'0"	201	27	2	Y	–	$2,405,000$2.41M	$2,405,000$2.41M	$2,405,000	–	–
D	Neal Pionk	6'0"	190	30	3	–	–	$2,195,000$2.2M	$2,195,000$2.2M	$2,195,000	$2,195,000	–
C	Michael McCarron	6'6"	232	31	1	–	–	$1,695,001$1.7M	$1,695,001$1.7M	–	–	–
LW	Jujhar Khaira	6'5"	214	31	2	–	–	$1,650,000$1.65M	$1,650,000$1.65M	$1,650,000	–	–
D	Scott Harrington	6'1"	217	33	1	–	–	$1,499,000$1.5M	$1,499,000$1.5M	–	–	–
C	Markus Granlund	5'11"	187	33	2	–	–	$1,355,000$1.36M	$1,355,000$1.36M	$1,355,000	–	–
D	Brandon Davidson	6'2"	209	34	1	–	–	$1,199,000$1.2M	$1,199,000$1.2M	–	–	–
D	Michael Kesselring	6'5"	215	26	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
C	Wyatt Johnston	6'1"	187	23	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
LW	Antti Suomela	6'0"	179	32	1	–	–	$998,000$998K	$998,000$998K	–	–	–
D	Carl Dahlstrom	6'5"	229	31	1	–	–	$998,000$998K	$998,000$998K	–	–	–
C	Luke Johnson	5'11"	174	31	1	–	–	$998,000$998K	$998,000$998K	–	–	–
D	Nate Schmidt	6'0"	197	34	1	–	–	$899,000$899K	$899,000$899K	–	–	–
D	Emil Lilleberg	6'3"	215	25	2	–	–	$700,000$700K	$700,000$700K	$700,000	–	–
RW	Waltteri Merela	6'2"	196	27	1	–	–	$695,000$695K	$695,000$695K	–	–	–
LW	Philipp Kurashev	6'0"	190	26	1	–	–	$600,000$600K	$600,000$600K	–	–	–
G	Alexandar Georgiev	6'1"	179	30	2	Y	–	$5,125,000$5.13M	$5,125,000$5.13M	$5,125,000	–	–
G	Joel Hofer	6'5"	193	25	1	–	–	$900,000$900K	$900,000$900K	–	–	–
								Committed	$79,681,001$79.68M	$43,310,000$43.31M	$21,795,000$21.8M	$5,000,000$5M

Farm Roster - Bakersfield Condors0 players$0

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
								Committed	$0$0	$0$0	$0$0	$0$0

Florida PanthersGM: Eric E · Team OV: 73

Total Payroll

$51,835,667

Bank Balance

$135,612,838

Projected Balance

$135,612,838

Committed NSHL27

$39.05M

Arena Fill

Salary Commitment Outlook

25% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

CRoope Hintz$4.81M

DBowen Byram$4.32M

LWAnthony Duclair$4.2M

RWJake Debrusk$3.6M

RWGabriel Landeskog$3.1M

DBrandon Montour$3M

LWAlex Tuch$2.5M

DRobert Hagg$2.3M

Contracts Expiring

$12.78M267 exp

$13.88M2711 exp

$15.26M287 exp

$9.92M293 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

Upper Bowl

$12

Pro Roster27 players$51,335,666

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	Roope Hintz	6'3"	217	29	3	–	–	$4,810,000$4.81M	$4,810,000$4.81M	$4,810,000	$4,810,000	–
D	Bowen Byram	6'1"	205	25	4	–	–	$4,316,667$4.32M	$4,316,667$4.32M	$4,316,667	$4,316,667	$4,316,667
LW	Anthony Duclair	6'0"	198	30	3	–	–	$4,200,000$4.2M	$4,200,000$4.2M	$4,200,000	$4,200,000	–
RW	Jake Debrusk	6'1"	198	29	4	–	–	$3,600,000$3.6M	$3,600,000$3.6M	$3,600,000	$3,600,000	$3,600,000
RW	Gabriel Landeskog	6'1"	215	33	2	–	–	$3,100,000$3.1M	$3,100,000$3.1M	$3,100,000	–	–
D	Brandon Montour	6'0"	199	32	1	–	–	$3,000,000$3M	$3,000,000$3M	–	–	–
LW	Alex Tuch	6'4"	219	30	3	–	–	$2,500,000$2.5M	$2,500,000$2.5M	$2,500,000	$2,500,000	–
D	Robert Hagg	6'2"	209	31	1	–	–	$2,300,000$2.3M	$2,300,000$2.3M	–	–	–
D	Alex Pietrangelo	6'3"	214	36	1	–	–	$2,250,000$2.25M	$2,250,000$2.25M	–	–	–
C	Cedric Paquette	6'0"	205	32	1	–	–	$2,183,999$2.18M	$2,183,999$2.18M	–	–	–
D	Louis Crevier	6'8"	228	25	4	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	$2,000,000	$2,000,000
C	Morgan Geekie	6'3"	212	27	2	Y	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	–	–
D	Owen Power	6'6"	226	23	1	–	–	$2,000,000$2M	$2,000,000$2M	–	–	–
RW	Andreas Athanasiou	6'2"	190	31	2	–	–	$1,500,000$1.5M	$1,500,000$1.5M	$1,500,000	–	–
D	Kaiden Guhle	6'3"	202	24	2	–	–	$1,250,000$1.25M	$1,250,000$1.25M	$1,250,000	–	–
D	Devon Toews	6'1"	191	32	2	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	–	–
LW	Marc Gatcomb	6'2"	194	26	3	–	–	$750,000$750K	$750,000$750K	$750,000	$750,000	–
LW	Mike Hardman	6'2"	205	27	2	–	–	$750,000$750K	$750,000$750K	$750,000	–	–
D	Dylan Samberg	6'4"	216	27	2	–	–	$700,000$700K	$700,000$700K	$700,000	–	–
LW	Pavol Regenda	6'3"	215	26	3	–	–	$650,000$650K	$650,000$650K	$650,000	$650,000	–
D	Vincent Desharnais	6'7"	225	30	3	–	–	$650,000$650K	$650,000$650K	$650,000	$650,000	–
C	Ryan Poehling	6'2"	206	27	2	–	–	$575,000$575K	$575,000$575K	$575,000	–	–
LW	Carsen Twarynski	6'2"	198	28	1	–	–	$550,000$550K	$550,000$550K	–	–	–
D	Marc Del Gaizo	5'11"	187	26	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
D	Sam Malinski	5'11"	190	27	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
G	Jeremy Swayman	6'3"	195	27	2	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	–	–
G	Alex Nedeljkovic	6'0"	205	30	3	–	–	$1,700,000$1.7M	$1,700,000$1.7M	$1,700,000	$1,700,000	–
								Committed	$51,335,666$51.34M	$39,051,667$39.05M	$25,176,667$25.18M	$9,916,667$9.92M

Farm Roster - Athens Rock Lobsters1 players$500,001

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	JERE LASSILA	5'10"	174	22	1	–	Y	$500,001$500K	$500,001$500K	–	–	–
								Committed	$500,001$500K	$0$0	$0$0	$0$0

Hamilton MustangsGM: Terry · Team OV: 74

Total Payroll

$90,710,589

Bank Balance

$90,792,849

Projected Balance

$90,792,849

Committed NSHL27

$47.57M

Arena Fill

Salary Commitment Outlook

48% of this year’s payroll comes off the books after NSHL26.

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

$43.14M2614 exp

$13.37M2710 exp

$25.25M288 exp

$8.95M292 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

Hamilton MustangsNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$23

Luxury Suites

$186

Wheeling Nailers (HAM)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster32 players$90,110,589

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	Auston Matthews	6'3"	215	28	1	–	–	$7,837,033$7.84M	$7,837,033$7.84M	–	–	–
D	Dougie Hamilton	6'6"	230	33	1	–	–	$7,000,000$7M	$7,000,000$7M	–	–	–
D	Miro Heiskanen	6'2"	197	26	3	–	–	$6,000,000$6M	$6,000,000$6M	$6,000,000	$6,000,000	–
D	Quinn Hughes	5'10"	180	26	3	–	–	$6,000,000$6M	$6,000,000$6M	$6,000,000	$6,000,000	–
RW	Sebastian Aho	6'0"	189	28	1	–	–	$5,750,000$5.75M	$5,750,000$5.75M	–	–	–
C	Christian Dvorak	6'1"	190	30	3	–	–	$5,000,000$5M	$5,000,000$5M	$5,000,000	$5,000,000	–
D	Cam Fowler	6'2"	213	34	1	Y	–	$4,500,000$4.5M	$4,500,000$4.5M	–	–	–
LW	Jack Roslovic	6'1"	198	29	4	–	–	$4,500,000$4.5M	$4,500,000$4.5M	$4,500,000	$4,500,000	$4,500,000
LW	Joel Farabee	6'0"	186	26	3	–	–	$4,500,000$4.5M	$4,500,000$4.5M	$4,500,000	$4,500,000	–
LW	Kevin Fiala	6'0"	205	29	4	–	–	$4,450,000$4.45M	$4,450,000$4.45M	$4,450,000	$4,450,000	$4,450,000
D	Connor Murphy	6'4"	212	33	2	–	–	$3,500,000$3.5M	$3,500,000$3.5M	$3,500,000	–	–
C	Casey Mittelstadt	6'1"	205	27	2	–	–	$3,100,000$3.1M	$3,100,000$3.1M	$3,100,000	–	–
D	Luke Schenn	6'2"	225	36	1	–	–	$2,250,000$2.25M	$2,250,000$2.25M	–	–	–
C	Oskar Steen	5'10"	194	28	1	–	–	$2,250,000$2.25M	$2,250,000$2.25M	–	–	–
LW	Beck Malenstyn	6'3"	209	28	1	–	–	$2,200,000$2.2M	$2,200,000$2.2M	–	–	–
LW	Denis Malgin	5'9"	182	29	1	–	–	$2,200,000$2.2M	$2,200,000$2.2M	–	–	–
LW	Nick Cousins	5'11"	191	32	2	–	–	$1,995,000$2M	$1,995,000$2M	$1,995,000	–	–
D	Luke Hughes	6'2"	198	22	1	–	–	$1,750,000$1.75M	$1,750,000$1.75M	–	–	–
D	Lane Hutson	5'9"	162	22	2	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	–	–
C	Logan Stankoven	5'8"	165	23	3	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	$1,000,000	–
RW	Matthew Knies	6'3"	232	23	2	–	–	$900,000$900K	$900,000$900K	$900,000	–	–
C	David Kampf	6'2"	198	31	2	–	–	$625,000$625K	$625,000$625K	$625,000	–	–
D	Filip Roos	6'4"	201	27	3	–	–	$624,000$624K	$624,000$624K	$624,000	$624,000	–
LW	Otto Koivula	6'5"	225	27	3	–	–	$624,000$624K	$624,000$624K	$624,000	$624,000	–
D	Mark Friedman	5'11"	185	30	1	–	–	$555,556$556K	$555,556$556K	–	–	–
D	Libor Hajek	6'2"	209	28	2	–	–	$550,000$550K	$550,000$550K	$550,000	–	–
LW	Christoffer Ehn	6'3"	194	30	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
LW	Fredrik Olofsson	6'2"	196	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
RW	Nikolai Kovalenko	5'10"	187	26	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
G	Matt Murray	6'5"	220	32	1	–	–	$5,750,000$5.75M	$5,750,000$5.75M	–	–	–
G	Yaroslav Askarov	6'3"	180	24	3	–	–	$1,500,000$1.5M	$1,500,000$1.5M	$1,500,000	$1,500,000	–
G	Dustin Wolf	6'0"	166	25	2	–	–	$700,000$700K	$700,000$700K	$700,000	–	–
								Committed	$90,110,589$90.11M	$47,568,000$47.57M	$34,198,000$34.2M	$8,950,000$8.95M

Farm Roster - Wheeling Nailers2 players$600,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
D	ARI GRONDAHL	6'5"	216	36	1	–	Y	$350,000$350K	$350,000$350K	–	–	–
G	MATTHEW MURRAY	6'1"	195	28	1	–	Y	$250,000$250K	$250,000$250K	–	–	–
								Committed	$600,000$600K	$0$0	$0$0	$0$0

Hartford WhalersGM: Keith · Team OV: 72

Total Payroll

$73,462,161

Bank Balance

$71,930,353

Projected Balance

$71,930,353

Committed NSHL27

$34.7M

Arena Fill

Salary Commitment Outlook

53% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

LWKyle Connor$13.07M

RWTaylor Hall$7.81M

CBo Horvat$5.55M

LWVladimir Tarasenko$4.3M

GJake Allen$3.5M

DRasmus Andersson$3.03M

DDmitry Orlov$2.8M

DMacKenzie Weegar$2.8M

Contracts Expiring

$38.76M2619 exp

$11.4M279 exp

$10.23M287 exp

$13.07M291 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

Hartford WhalersNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$23

Luxury Suites

$186

Hartford Farm (HFD)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster36 players$73,462,161

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
LW	Kyle Connor	6'1"	183	29	4	–	–	$13,067,000$13.07M	$13,067,000$13.07M	$13,067,000	$13,067,000	$13,067,000
RW	Taylor Hall	6'1"	210	34	1	–	–	$7,805,372$7.81M	$7,805,372$7.81M	–	–	–
C	Bo Horvat	6'1"	225	31	1	–	–	$5,550,000$5.55M	$5,550,000$5.55M	–	–	–
LW	Vladimir Tarasenko	6'1"	219	34	1	–	–	$4,300,000$4.3M	$4,300,000$4.3M	–	–	–
D	Rasmus Andersson	6'1"	202	29	3	–	–	$3,031,000$3.03M	$3,031,000$3.03M	$3,031,000	$3,031,000	–
D	Dmitry Orlov	5'11"	215	34	1	–	–	$2,800,000$2.8M	$2,800,000$2.8M	–	–	–
D	MacKenzie Weegar	6'0"	206	32	2	–	–	$2,800,000$2.8M	$2,800,000$2.8M	$2,800,000	–	–
D	Braden Schneider	6'3"	206	24	3	–	–	$2,703,000$2.7M	$2,703,000$2.7M	$2,703,000	$2,703,000	–
C	Eetu Luostarinen	6'3"	191	27	2	–	–	$2,500,000$2.5M	$2,500,000$2.5M	$2,500,000	–	–
C	Mason McTavish	6'1"	219	23	1	–	–	$1,750,000$1.75M	$1,750,000$1.75M	–	–	–
RW	Brett Bulmer	6'4"	212	34	1	–	–	$1,550,000$1.55M	$1,550,000$1.55M	–	–	–
C	Marcus Kruger	6'0"	186	36	1	–	–	$1,456,789$1.46M	$1,456,789$1.46M	–	–	–
RW	Jack Quinn	6'1"	185	24	2	–	–	$1,250,000$1.25M	$1,250,000$1.25M	$1,250,000	–	–
D	Lian Bichsel	6'7"	237	22	3	–	–	$1,250,000$1.25M	$1,250,000$1.25M	$1,250,000	$1,250,000	–
LW	Zack Bolduc	6'0"	187	23	2	–	–	$1,250,000$1.25M	$1,250,000$1.25M	$1,250,000	–	–
D	Adam Wilsby	6'1"	188	25	3	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	$1,000,000	–
D	Justin Barron	6'2"	198	24	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
D	Lassi Thomson	6'0"	195	25	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
C	Owen Beck	6'0"	199	22	3	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	$1,000,000	–
LW	Pavel Dorofeyev	6'1"	194	25	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
LW	Nolan Foote	6'3"	201	25	2	–	–	$900,000$900K	$900,000$900K	$900,000	–	–
D	Ryan Johnson	6'1"	195	24	1	–	–	$900,000$900K	$900,000$900K	–	–	–
D	Jackson LaCombe	6'2"	208	25	2	–	–	$800,000$800K	$800,000$800K	$800,000	–	–
RW	Owen Tippett	6'1"	210	27	3	–	–	$750,000$750K	$750,000$750K	$750,000	$750,000	–
D	Jan Rutta	6'3"	205	35	1	–	–	$700,000$700K	$700,000$700K	–	–	–
D	Linus Hogberg	6'1"	201	27	2	–	–	$700,000$700K	$700,000$700K	$700,000	–	–
D	Simon Benoit	6'4"	209	27	2	–	–	$700,000$700K	$700,000$700K	$700,000	–	–
D	Artemi Kniazev	5'11"	194	25	1	–	–	$600,000$600K	$600,000$600K	–	–	–
LW	Liam O'Brien	6'1"	215	31	1	–	–	$520,000$520K	$520,000$520K	–	–	–
RW	Lean Bergmann	6'2"	205	27	3	–	–	$500,000$500K	$500,000$500K	$500,000	$500,000	–
C	Lukas Rousek	5'11"	201	27	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
G	Jake Allen	6'2"	197	35	1	–	–	$3,500,000$3.5M	$3,500,000$3.5M	–	–	–
G	Philipp Grubauer B	6'1"	188	34	1	–	–	$1,365,000$1.37M	$1,365,000$1.37M	–	–	–
G	Casey DeSmith B	6'0"	188	34	1	–	–	$1,364,000$1.36M	$1,364,000$1.36M	–	–	–
G	Mads Sogaard	6'7"	231	25	1	–	–	$900,000$900K	$900,000$900K	–	–	–
G	Devin Cooley B	6'5"	192	29	1	–	–	$700,000$700K	$700,000$700K	–	–	–
								Committed	$73,462,161$73.46M	$34,701,000$34.7M	$23,301,000$23.3M	$13,067,000$13.07M

Farm Roster - Hartford Farm0 players$0

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
								Committed	$0$0	$0$0	$0$0	$0$0

Los Angeles KingsGM: Nick · Team OV: 74

Total Payroll

$94,417,455

Bank Balance

$354,586,779

Projected Balance

$354,586,779

Committed NSHL27

$48.07M

Arena Fill

Salary Commitment Outlook

49% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

LWNikita Kucherov$10M

CTyler Seguin$10M

CBrayden Schenn$8.8M

LWBrendan Gallagher$8M

LWWilliam Karlsson$5.01M

DJustin Faulk$5M

CLucas Wallmark$5M

DFilip Hronek$4.67M

Contracts Expiring

$46.35M2618 exp

$41M2712 exp

$7.07M284 exp

$0290 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold46%

Arena Revenue & Utilization

Los Angeles KingsNSHL

TierTicketFillGate

Lower Bowl

$95

Middle Bowl

$50

Upper Bowl

$33

Club Level

$25

Luxury Suites

$192

Reading Royals (LAK)MSHL

TierTicketFillGate

Lower Bowl

$26

Upper Bowl

$12

Pro Roster33 players$94,167,455

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
LW	Nikita Kucherov	6'0"	173	33	2	–	–	$10,000,000$10M	$10,000,000$10M	$10,000,000	–	–
C	Tyler Seguin	6'2"	205	34	1	Y	–	$10,000,000$10M	$10,000,000$10M	–	–	–
C	Brayden Schenn B	6'1"	200	34	1	–	–	$8,800,000$8.8M	$8,800,000$8.8M	–	–	–
LW	Brendan Gallagher	5'9"	185	34	2	–	–	$8,000,000$8M	$8,000,000$8M	$8,000,000	–	–
LW	William Karlsson	6'0"	190	33	2	–	–	$5,005,000$5.01M	$5,005,000$5.01M	$5,005,000	–	–
D	Justin Faulk	6'0"	208	34	2	–	–	$5,000,000$5M	$5,000,000$5M	$5,000,000	–	–
C	Lucas Wallmark	6'0"	179	30	2	Y	–	$5,000,000$5M	$5,000,000$5M	$5,000,000	–	–
D	Filip Hronek	6'0"	190	28	1	–	–	$4,670,000$4.67M	$4,670,000$4.67M	–	–	–
D	Vladislav Gavrikov	6'3"	210	30	3	–	–	$4,000,000$4M	$4,000,000$4M	$4,000,000	$4,000,000	–
C	Zemgus Girgensons	6'3"	197	32	1	–	–	$3,548,500$3.55M	$3,548,500$3.55M	–	–	–
RW	Drake Batherson	6'3"	209	28	1	Y	–	$3,300,000$3.3M	$3,300,000$3.3M	–	–	–
C	Joakim Nordstrom	6'1"	194	34	1	–	–	$2,197,999$2.2M	$2,197,999$2.2M	–	–	–
RW	Austin Watson	6'4"	215	34	1	–	–	$2,196,000$2.2M	$2,196,000$2.2M	–	–	–
LW	Andreas Johnsson	5'10"	181	31	2	–	–	$1,810,000$1.81M	$1,810,000$1.81M	$1,810,000	–	–
RW	Andrei Kuzmenko	5'11"	200	30	3	–	–	$1,810,000$1.81M	$1,810,000$1.81M	$1,810,000	$1,810,000	–
D	Will Butcher	5'10"	190	31	2	–	–	$1,810,000$1.81M	$1,810,000$1.81M	$1,810,000	–	–
D	Jake Dotchin	6'3"	209	32	1	–	–	$1,784,000$1.78M	$1,784,000$1.78M	–	–	–
LW	Dylan Guenther	6'1"	191	23	1	–	–	$1,750,000$1.75M	$1,750,000$1.75M	–	–	–
RW	Joel Armia	6'3"	215	33	2	–	–	$1,555,000$1.56M	$1,555,000$1.56M	$1,555,000	–	–
D	Dylan McIlrath	6'5"	240	34	1	–	–	$1,010,000$1.01M	$1,010,000$1.01M	–	–	–
D	Joel Edmundson	6'5"	220	33	2	–	–	$1,010,000$1.01M	$1,010,000$1.01M	$1,010,000	–	–
D	Jake Bischoff	6'1"	194	31	2	–	–	$750,000$750K	$750,000$750K	$750,000	–	–
C	Rhett Gardner	6'3"	225	30	3	–	–	$630,000$630K	$630,000$630K	$630,000	$630,000	–
RW	Drake Caggiula	5'11"	183	32	1	–	–	$625,000$625K	$625,000$625K	–	–	–
LW	Nikolay Goldobin	5'11"	176	30	3	–	–	$625,000$625K	$625,000$625K	$625,000	$625,000	–
D	Arber Xhekaj B	6'4"	240	25	1	–	–	$600,000$600K	$600,000$600K	–	–	–
RW	Sam Lafferty	6'2"	205	31	2	–	–	$560,000$560K	$560,000$560K	$560,000	–	–
LW	Mason Morelli	6'1"	201	30	1	–	–	$555,556$556K	$555,556$556K	–	–	–
C	Corban Knight	6'2"	191	35	1	–	–	$555,000$555K	$555,000$555K	–	–	–
LW	Givani Smith	6'2"	214	28	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
RW	Mikey Eyssimont	6'0"	180	29	1	–	–	$500,000$500K	$500,000$500K	–	–	–
G	Joonas Korpisalo	6'4"	200	32	1	Y	–	$3,235,400$3.24M	$3,235,400$3.24M	–	–	–
G	Magnus Hellberg	6'6"	220	35	1	–	–	$775,000$775K	$775,000$775K	–	–	–
								Committed	$94,167,455$94.17M	$48,065,000$48.07M	$7,065,000$7.07M	$0$0

Farm Roster - Reading Royals1 players$250,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
LW	VALTTERI OJANTAKANEN	6'0"	187	25	1	–	Y	$250,000$250K	$250,000$250K	–	–	–
								Committed	$250,000$250K	$0$0	$0$0	$0$0

Montreal CanadiensGM: Jesse · Team OV: 71

Total Payroll

$76,046,689

Bank Balance

$73,206,343

Projected Balance

$73,206,343

Committed NSHL27

$50.65M

Arena Fill

Salary Commitment Outlook

33% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

RWNail Yakupov$11.75M

CJosh Norris$6.78M

LWAndrei Svechnikov$6.29M

DLouie Belpedio$5M

DOliver Ekman-Larsson$4.75M

LWOliver Bjorkstrand$4.2M

RWJesper Boqvist$4M

CNick Bjugstad$3.75M

Contracts Expiring

$25.4M2623 exp

$41.11M2713 exp

$9.54M283 exp

$0290 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 Roster35 players$75,006,689

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
RW	Nail Yakupov	5'11"	198	32	2	–	–	$11,750,000$11.75M	$11,750,000$11.75M	$11,750,000	–	–
C	Josh Norris	6'2"	196	27	2	–	–	$6,775,000$6.78M	$6,775,000$6.78M	$6,775,000	–	–
LW	Andrei Svechnikov	6'3"	200	26	3	–	–	$6,291,689$6.29M	$6,291,689$6.29M	$6,291,689	$6,291,689	–
D	Louie Belpedio	5'11"	200	30	2	–	–	$5,000,000$5M	$5,000,000$5M	$5,000,000	–	–
D	Oliver Ekman-Larsson	6'2"	190	34	1	–	–	$4,750,000$4.75M	$4,750,000$4.75M	–	–	–
LW	Oliver Bjorkstrand	6'0"	175	31	2	–	–	$4,200,000$4.2M	$4,200,000$4.2M	$4,200,000	–	–
RW	Jesper Boqvist	6'1"	191	27	2	Y	–	$4,000,000$4M	$4,000,000$4M	$4,000,000	–	–
C	Nick Bjugstad	6'6"	210	33	1	–	–	$3,750,000$3.75M	$3,750,000$3.75M	–	–	–
C	Jared McCann	6'1"	191	30	3	–	–	$2,650,000$2.65M	$2,650,000$2.65M	$2,650,000	$2,650,000	–
D	Brett Lernout	6'4"	214	30	1	–	–	$2,550,000$2.55M	$2,550,000$2.55M	–	–	–
LW	Linden Vey B	6'0"	190	34	1	–	–	$1,850,000$1.85M	$1,850,000$1.85M	–	–	–
C	Casey Cizikas B	5'11"	191	35	1	–	–	$1,650,000$1.65M	$1,650,000$1.65M	–	–	–
C	Travis Boyd	6'0"	184	32	1	–	–	$1,500,000$1.5M	$1,500,000$1.5M	–	–	–
LW	Matt Puempel	6'1"	201	33	2	–	–	$1,250,000$1.25M	$1,250,000$1.25M	$1,250,000	–	–
D	Isaiah George	6'1"	196	22	2	–	–	$900,000$900K	$900,000$900K	$900,000	–	–
LW	Jonas Rondbjerg	6'2"	206	27	1	–	–	$800,000$800K	$800,000$800K	–	–	–
D	Nick Perbix	6'4"	206	28	1	–	–	$700,000$700K	$700,000$700K	–	–	–
C	James Hamblin	5'9"	185	27	1	–	–	$650,000$650K	$650,000$650K	–	–	–
RW	Justin Brazeau	6'6"	232	28	1	–	–	$650,000$650K	$650,000$650K	–	–	–
RW	CJ Suess	5'11"	190	32	1	–	–	$625,000$625K	$625,000$625K	–	–	–
D	Henri Jokiharju	6'0"	205	27	2	–	–	$600,000$600K	$600,000$600K	$600,000	–	–
D	Jack St. Ivany	6'4"	197	26	1	–	–	$600,000$600K	$600,000$600K	–	–	–
RW	Nicolas Aube-Kubel	6'0"	213	30	3	–	–	$600,000$600K	$600,000$600K	$600,000	$600,000	–
C	Connor Bunnaman	6'1"	207	28	1	–	–	$575,000$575K	$575,000$575K	–	–	–
RW	Justin Bailey	6'4"	214	31	2	–	–	$575,000$575K	$575,000$575K	$575,000	–	–
D	Christian Wolanin	6'2"	190	31	2	–	–	$550,000$550K	$550,000$550K	$550,000	–	–
D	Nicolas Meloche	6'3"	211	28	1	–	–	$550,000$550K	$550,000$550K	–	–	–
C	Gabriel Fortier	5'11"	179	26	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Ian McCoshen	6'3"	218	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Joey Keane	6'0"	185	26	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Zachary Hayes	6'3"	219	27	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
G	Kevin Lankinen	6'2"	190	31	2	–	–	$3,100,000$3.1M	$3,100,000$3.1M	$3,100,000	–	–
G	Spencer Martin	6'3"	191	31	2	–	–	$1,910,000$1.91M	$1,910,000$1.91M	$1,910,000	–	–
G	Justus Annunen	6'4"	210	26	1	–	–	$900,000$900K	$900,000$900K	–	–	–
G	Zane McIntyre	6'2"	231	33	1	–	–	$755,000$755K	$755,000$755K	–	–	–
								Committed	$75,006,689$75.01M	$50,651,689$50.65M	$9,541,689$9.54M	$0$0

Farm Roster - Trois Rivieres Lions4 players$1,040,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
D	JONATHAN PUDAS	5'10"	179	33	1	–	Y	$255,000$255K	$255,000$255K	–	–	–
LW	LUBOS HORKY	6'2"	198	28	1	–	Y	$255,000$255K	$255,000$255K	–	–	–
G	SAMI RAJANIEMI	6'0"	183	33	1	–	Y	$275,000$275K	$275,000$275K	–	–	–
G	MANTAS ARMALIS	6'4"	212	33	1	–	Y	$255,000$255K	$255,000$255K	–	–	–
								Committed	$1,040,000$1.04M	$0$0	$0$0	$0$0

New Jersey DevilsGM: Rocco · Team OV: 73

Total Payroll

$42,010,999

Bank Balance

$99,165,121

Projected Balance

$99,165,121

Committed NSHL27

$13.25M

Arena Fill

Salary Commitment Outlook

68% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

CAnthony Cirelli$9M

CNick Suzuki$6.5M

RWTyler Toffoli$5M

LWMason Marchment$3.5M

CSam Bennett$3.5M

GJuuse Saros$3.25M

GAndrei Vasilevskiy$3M

DRyan Lindgren$1.43M

Contracts Expiring

$28.76M2616 exp

$3.25M271 exp

$10M282 exp

$0290 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

New Jersey DevilsNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$23

Luxury Suites

$186

Utica Devils (NJD)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster19 players$42,010,999

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	Anthony Cirelli	6'1"	193	28	1	–	–	$9,000,000$9M	$9,000,000$9M	–	–	–
C	Nick Suzuki	5'11"	207	26	3	–	–	$6,500,000$6.5M	$6,500,000$6.5M	$6,500,000	$6,500,000	–
RW	Tyler Toffoli	6'0"	205	34	1	–	–	$5,000,000$5M	$5,000,000$5M	–	–	–
LW	Mason Marchment	6'5"	212	31	1	–	–	$3,500,000$3.5M	$3,500,000$3.5M	–	–	–
C	Sam Bennett	6'1"	193	30	3	–	–	$3,500,000$3.5M	$3,500,000$3.5M	$3,500,000	$3,500,000	–
D	Ryan Lindgren	6'0"	194	28	1	–	–	$1,430,000$1.43M	$1,430,000$1.43M	–	–	–
D	Gustav Lindstrom	6'2"	194	27	1	–	–	$900,000$900K	$900,000$900K	–	–	–
D	Oscar Fantenberg	6'0"	216	34	1	–	–	$800,000$800K	$800,000$800K	–	–	–
LW	Alex Barre-Boulet	5'10"	178	29	1	–	–	$700,000$700K	$700,000$700K	–	–	–
RW	Mikael Pyyhtia	6'0"	176	24	1	–	–	$700,000$700K	$700,000$700K	–	–	–
D	Caleb Jones	6'1"	194	29	1	–	–	$624,999$625K	$624,999$625K	–	–	–
LW	Ryan Lomberg	5'9"	184	31	1	–	–	$556,000$556K	$556,000$556K	–	–	–
RW	Miles Wood	6'2"	209	30	1	–	–	$550,000$550K	$550,000$550K	–	–	–
LW	Brad Marchand	5'9"	180	38	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Christian Jaros	6'3"	222	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
RW	Hudson Fasching	6'3"	209	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Jake Walman	6'1"	218	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
G	Juuse Saros	5'11"	180	31	2	–	–	$3,250,000$3.25M	$3,250,000$3.25M	$3,250,000	–	–
G	Andrei Vasilevskiy	6'4"	223	31	1	–	–	$3,000,000$3M	$3,000,000$3M	–	–	–
								Committed	$42,010,999$42.01M	$13,250,000$13.25M	$10,000,000$10M	$0$0

Farm Roster - Utica Devils0 players$0

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
								Committed	$0$0	$0$0	$0$0	$0$0

New York IslandersGM: Tim · Team OV: 73

Total Payroll

$91,206,999

Bank Balance

$75,422,337

Projected Balance

$75,422,337

Committed NSHL27

$57.91M

Arena Fill

Salary Commitment Outlook

37% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

CMathew Barzal$13.07M

RWFilip Forsberg$8M

CJack Eichel$8M

DSeth Jones$6.85M

LWMatthew Tkachuk$5.75M

RWNazem Kadri$5.75M

DAdam Boqvist$5M

DRasmus Sandin$4M

Contracts Expiring

$33.29M2615 exp

$17.63M2711 exp

$14.22M2810 exp

$26.07M293 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

Upper Bowl

$15

Pro Roster39 players$91,206,999

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	Mathew Barzal	6'1"	186	29	4	–	–	$13,067,000$13.07M	$13,067,000$13.07M	$13,067,000	$13,067,000	$13,067,000
RW	Filip Forsberg B	6'1"	205	31	1	–	–	$8,000,000$8M	$8,000,000$8M	–	–	–
C	Jack Eichel	6'2"	208	29	4	–	–	$8,000,000$8M	$8,000,000$8M	$8,000,000	$8,000,000	$8,000,000
D	Seth Jones	6'4"	213	31	2	–	–	$6,850,000$6.85M	$6,850,000$6.85M	$6,850,000	–	–
LW	Matthew Tkachuk	6'2"	202	28	1	–	–	$5,750,000$5.75M	$5,750,000$5.75M	–	–	–
RW	Nazem Kadri	6'0"	185	35	1	Y	–	$5,750,000$5.75M	$5,750,000$5.75M	–	–	–
D	Adam Boqvist	6'0"	195	25	4	–	–	$5,000,000$5M	$5,000,000$5M	$5,000,000	$5,000,000	$5,000,000
D	Rasmus Sandin	5'11"	190	26	3	–	–	$4,000,000$4M	$4,000,000$4M	$4,000,000	$4,000,000	–
RW	Jesse Puljujarvi B	6'4"	201	28	1	–	–	$3,000,000$3M	$3,000,000$3M	–	–	–
RW	Jonathan Huberdeau B	6'1"	200	33	1	–	–	$3,000,000$3M	$3,000,000$3M	–	–	–
D	Gustav Forsling	6'1"	199	30	3	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	$1,750,000	–
LW	Kent Johnson	6'0"	170	23	2	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	–	–
D	Pavel Mintyukov	6'1"	207	22	1	–	–	$1,500,000$1.5M	$1,500,000$1.5M	–	–	–
D	Denton Mateychuk	5'11"	188	21	3	–	–	$1,250,000$1.25M	$1,250,000$1.25M	$1,250,000	$1,250,000	–
C	Mavrik Bourque	5'11"	187	24	2	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	–	–
LW	Nick Robertson	5'9"	180	24	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
RW	Yegor Chinakhov	6'1"	203	25	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
D	Ilya Lyubushkin	6'2"	206	32	1	–	–	$950,000$950K	$950,000$950K	–	–	–
LW	Parker Kelly	6'1"	185	27	2	–	–	$750,000$750K	$750,000$750K	$750,000	–	–
C	Taro Hirose	5'10"	162	30	3	–	–	$725,000$725K	$725,000$725K	$725,000	$725,000	–
D	Tim Berni	6'0"	192	26	3	–	–	$675,000$675K	$675,000$675K	$675,000	$675,000	–
D	Noah Juulsen	6'2"	201	29	1	–	–	$624,999$625K	$624,999$625K	–	–	–
C	Liam Foudy	6'2"	183	26	3	–	–	$610,000$610K	$610,000$610K	$610,000	$610,000	–
RW	Adam Brooks	6'0"	179	30	3	–	–	$600,000$600K	$600,000$600K	$600,000	$600,000	–
LW	Fabian Zetterlund	5'11"	208	26	1	–	–	$600,000$600K	$600,000$600K	–	–	–
C	Frederik Gauthier	6'5"	239	31	3	–	–	$585,000$585K	$585,000$585K	$585,000	$585,000	–
C	Nick Paul	6'4"	234	31	1	–	–	$560,000$560K	$560,000$560K	–	–	–
RW	Justin Kloos	5'9"	174	32	1	–	–	$550,000$550K	$550,000$550K	–	–	–
C	Cole Guttman	5'9"	168	27	2	–	–	$525,000$525K	$525,000$525K	$525,000	–	–
LW	Milos Kelemen	6'2"	218	26	3	–	–	$525,000$525K	$525,000$525K	$525,000	$525,000	–
D	Olli Juolevi	6'3"	198	28	1	–	–	$510,000$510K	$510,000$510K	–	–	–
D	Akito Hirose	6'0"	170	27	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
RW	Artturi Lehkonen	5'11"	179	30	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
D	Keaton Middleton	6'6"	242	28	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Mirco Mueller	6'3"	176	31	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
G	Igor Shesterkin	6'1"	199	30	2	–	–	$4,000,000$4M	$4,000,000$4M	$4,000,000	–	–
G	Nico Daws	6'4"	203	25	3	–	–	$3,500,000$3.5M	$3,500,000$3.5M	$3,500,000	$3,500,000	–
G	Jakub Dobes	6'4"	215	25	2	–	–	$700,000$700K	$700,000$700K	$700,000	–	–
G	Hunter Miska	6'2"	175	30	2	–	–	$550,000$550K	$550,000$550K	$550,000	–	–
								Committed	$91,206,999$91.21M	$57,912,000$57.91M	$40,287,000$40.29M	$26,067,000$26.07M

Farm Roster - Bridgeport Islanders0 players$0

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
								Committed	$0$0	$0$0	$0$0	$0$0

New York RangersGM: Corey · Team OV: 72

Total Payroll

$89,465,667

Bank Balance

$125,443,836

Projected Balance

$125,443,836

Committed NSHL27

$50.89M

Arena Fill

Salary Commitment Outlook

43% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

CMika Zibanejad$13M

RWPatrik Laine$10M

LWClayton Keller$7.37M

LWFilip Chytil$5.91M

CGabriel Vilardi$5.91M

GVitek Vanecek$5.5M

DEvan Bouchard$5M

DSami Niku$4.9M

Contracts Expiring

$38.57M2614 exp

$20.17M279 exp

$21.52M287 exp

$9.2M292 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

New York RangersNSHL

TierTicketFillGate

Lower Bowl

$112

Middle Bowl

$62

Upper Bowl

$38

Club Level

$30

Luxury Suites

$226

Iowa Heartlanders (NYR)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster30 players$88,965,667

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	Mika Zibanejad	6'2"	208	33	1	Y	–	$13,000,000$13M	$13,000,000$13M	–	–	–
RW	Patrik Laine	6'4"	208	28	1	–	–	$10,000,000$10M	$10,000,000$10M	–	–	–
LW	Clayton Keller	5'10"	175	27	2	–	–	$7,366,667$7.37M	$7,366,667$7.37M	$7,366,667	–	–
LW	Filip Chytil	6'2"	210	26	3	–	–	$5,910,000$5.91M	$5,910,000$5.91M	$5,910,000	$5,910,000	–
C	Gabriel Vilardi	6'3"	216	26	3	–	–	$5,910,000$5.91M	$5,910,000$5.91M	$5,910,000	$5,910,000	–
D	Evan Bouchard	6'3"	192	26	3	–	–	$5,000,000$5M	$5,000,000$5M	$5,000,000	$5,000,000	–
D	Sami Niku	6'1"	194	29	4	–	–	$4,900,000$4.9M	$4,900,000$4.9M	$4,900,000	$4,900,000	$4,900,000
C	Dylan Strome	6'4"	200	29	4	–	–	$4,300,000$4.3M	$4,300,000$4.3M	$4,300,000	$4,300,000	$4,300,000
D	Brady Skjei	6'3"	210	32	1	–	–	$3,000,000$3M	$3,000,000$3M	–	–	–
RW	Alexis Lafreniere	6'2"	191	24	2	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	–	–
RW	Kaapo Kakko	6'1"	215	25	3	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	$2,000,000	–
RW	Matvei Michkov	5'10"	172	21	2	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	–	–
D	Nikita Zadorov	6'7"	255	31	2	Y	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	–	–
D	Derrick Pouliot	6'1"	205	32	1	–	–	$1,600,000$1.6M	$1,600,000$1.6M	–	–	–
C	William Carrier	6'2"	214	31	1	–	–	$1,100,000$1.1M	$1,100,000$1.1M	–	–	–
D	Tobias Bjornfot	6'0"	200	25	3	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	$1,000,000	–
C	Ty Dellandrea	6'2"	185	25	3	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	$1,000,000	–
RW	Charles Hudon	5'10"	190	32	1	–	–	$875,000$875K	$875,000$875K	–	–	–
RW	Josh Anderson	6'3"	226	32	1	–	–	$875,000$875K	$875,000$875K	–	–	–
D	Matthew Robertson	6'4"	210	25	3	–	–	$700,000$700K	$700,000$700K	$700,000	$700,000	–
RW	Rem Pitlick	5'11"	202	29	1	–	–	$624,000$624K	$624,000$624K	–	–	–
RW	Alex Laferriere	6'1"	205	24	2	–	–	$600,000$600K	$600,000$600K	$600,000	–	–
C	Oskar Back	6'4"	207	26	2	–	–	$600,000$600K	$600,000$600K	$600,000	–	–
RW	Viktor Lodin	6'2"	201	27	2	–	–	$555,000$555K	$555,000$555K	$555,000	–	–
D	Gustav Olofsson	6'3"	201	31	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
RW	Joseph Cramarossa	6'1"	190	33	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Uvis Balinskis	6'0"	196	29	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Victor Mete	5'9"	187	28	1	–	–	$500,000$500K	$500,000$500K	–	–	–
G	Vitek Vanecek	6'2"	184	30	1	–	–	$5,500,000$5.5M	$5,500,000$5.5M	–	–	–
G	Martin Jones	6'5"	203	36	2	–	–	$4,550,000$4.55M	$4,550,000$4.55M	$4,550,000	–	–
								Committed	$88,965,667$88.97M	$50,891,667$50.89M	$30,720,000$30.72M	$9,200,000$9.2M

Farm Roster - Iowa Heartlanders2 players$500,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
G	NICLAS WESTERHOLM	6'4"	198	28	1	–	Y	$250,000$250K	$250,000$250K	–	–	–
G	WALTTERI IGNATJEW	6'3"	198	26	1	–	Y	$250,000$250K	$250,000$250K	–	–	–
								Committed	$500,000$500K	$0$0	$0$0	$0$0

Ottawa SenatorsGM: Whitty · Team OV: 71

Total Payroll

$68,838,500

Bank Balance

$111,621,697

Projected Balance

$111,621,697

Committed NSHL27

$25.13M

Arena Fill

Salary Commitment Outlook

63% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

RWPhil Di Giuseppe$7M

DAdam Pelech$6.25M

RWRobby Fabbri$5.75M

LWMarcus Foligno$5.5M

RWJesper Bratt$4M

CMark Jankowski$3M

DMattias Samuelsson$3M

LWEvander Kane$2.78M

Contracts Expiring

$43.71M2620 exp

$11.73M2716 exp

$13.4M284 exp

$0290 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

Ottawa SenatorsNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$47

Upper Bowl

$32

Club Level

$22

Luxury Suites

$195

Greensboro Gargoyles (OTT)MSHL

TierTicketFillGate

Lower Bowl

$32

Upper Bowl

$12

Pro Roster38 players$68,033,500

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
RW	Phil Di Giuseppe	6'0"	192	32	1	–	–	$7,000,000$7M	$7,000,000$7M	–	–	–
D	Adam Pelech	6'3"	212	31	1	–	–	$6,250,000$6.25M	$6,250,000$6.25M	–	–	–
RW	Robby Fabbri	5'10"	176	30	3	–	–	$5,750,000$5.75M	$5,750,000$5.75M	$5,750,000	$5,750,000	–
LW	Marcus Foligno	6'3"	226	34	1	–	–	$5,500,000$5.5M	$5,500,000$5.5M	–	–	–
RW	Jesper Bratt	5'10"	175	27	3	–	–	$4,000,000$4M	$4,000,000$4M	$4,000,000	$4,000,000	–
C	Mark Jankowski	6'4"	200	31	1	–	–	$3,000,000$3M	$3,000,000$3M	–	–	–
D	Mattias Samuelsson	6'4"	229	26	3	–	–	$3,000,000$3M	$3,000,000$3M	$3,000,000	$3,000,000	–
LW	Evander Kane	6'2"	218	34	1	–	–	$2,775,000$2.78M	$2,775,000$2.78M	–	–	–
D	Brett Pesce	6'3"	206	31	1	–	–	$2,650,000$2.65M	$2,650,000$2.65M	–	–	–
D	Jaccob Slavin	6'3"	207	32	1	–	–	$2,100,000$2.1M	$2,100,000$2.1M	–	–	–
LW	Warren Foegele	6'2"	205	30	1	–	–	$1,750,000$1.75M	$1,750,000$1.75M	–	–	–
LW	Anders Lee	6'3"	234	35	1	–	–	$1,650,000$1.65M	$1,650,000$1.65M	–	–	–
LW	Kenny Agostino	6'0"	204	34	2	–	–	$1,600,000$1.6M	$1,600,000$1.6M	$1,600,000	–	–
LW	Connor Brown	6'0"	184	32	1	–	–	$1,500,000$1.5M	$1,500,000$1.5M	–	–	–
LW	Nathan Walker	5'9"	191	32	2	–	–	$1,250,000$1.25M	$1,250,000$1.25M	$1,250,000	–	–
D	Matt Roy	6'2"	220	31	1	–	–	$1,150,000$1.15M	$1,150,000$1.15M	–	–	–
RW	Matthew Phillips	5'8"	161	28	1	–	–	$900,000$900K	$900,000$900K	–	–	–
RW	Sammy Blais	6'2"	205	30	3	–	–	$650,000$650K	$650,000$650K	$650,000	$650,000	–
D	Adam Ginning	6'4"	205	26	2	–	–	$600,000$600K	$600,000$600K	$600,000	–	–
C	Tyce Thompson	6'1"	175	26	2	–	–	$600,000$600K	$600,000$600K	$600,000	–	–
C	Jake Evans	6'0"	190	30	1	–	–	$575,000$575K	$575,000$575K	–	–	–
RW	Jan Jenik	6'1"	198	25	2	–	–	$565,000$565K	$565,000$565K	$565,000	–	–
D	Brogan Rafferty	6'0"	194	31	2	–	–	$515,000$515K	$515,000$515K	$515,000	–	–
C	Rodrigo Abols	6'4"	206	30	2	–	–	$515,000$515K	$515,000$515K	$515,000	–	–
D	Brady Austin	6'4"	230	33	2	–	–	$511,000$511K	$511,000$511K	$511,000	–	–
LW	Jakob Lilja	6'1"	196	32	2	–	–	$511,000$511K	$511,000$511K	$511,000	–	–
D	Jani Hakanpaa	6'7"	225	34	2	–	–	$505,000$505K	$505,000$505K	$505,000	–	–
LW	Lukas Sedlak	6'0"	205	33	2	–	–	$505,000$505K	$505,000$505K	$505,000	–	–
RW	Patrick Russell	6'1"	203	33	2	–	–	$505,000$505K	$505,000$505K	$505,000	–	–
RW	Iiro Pakarinen	6'1"	198	34	2	–	–	$501,500$502K	$501,500$502K	$501,500	–	–
RW	Dominic Turgeon	6'2"	203	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Mattias Norlinder	6'1"	194	26	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
D	Nikolas Matinpalo	6'3"	213	27	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
C	Shane Bowers	6'2"	185	26	1	–	–	$500,000$500K	$500,000$500K	–	–	–
G	Chris Driedger	6'4"	207	32	1	–	–	$2,500,000$2.5M	$2,500,000$2.5M	–	–	–
G	Anton Forsberg	6'3"	200	33	2	–	–	$2,050,000$2.05M	$2,050,000$2.05M	$2,050,000	–	–
G	Adin Hill	6'4"	222	30	1	–	–	$1,350,000$1.35M	$1,350,000$1.35M	–	–	–
G	Jonas Johansson	6'5"	220	30	1	–	–	$1,250,000$1.25M	$1,250,000$1.25M	–	–	–
								Committed	$68,033,500$68.03M	$25,133,500$25.13M	$13,400,000$13.4M	$0$0

Farm Roster - Greensboro Gargoyles2 players$805,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
G	ARVID HOLM	6'5"	198	27	1	–	Y	$550,000$550K	$550,000$550K	–	–	–
G	JAN BEDNAR	6'4"	196	23	1	–	Y	$255,000$255K	$255,000$255K	–	–	–
								Committed	$805,000$805K	$0$0	$0$0	$0$0

Philadelphia FlyersGM: Brad · Team OV: 73

Total Payroll

$62,037,311

Bank Balance

$126,129,037

Projected Balance

$126,129,037

Committed NSHL27

$32.04M

Arena Fill

Salary Commitment Outlook

48% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

DRasmus Ristolainen$8.95M

LWElias Pettersson$6.65M

GThatcher Demko$5.5M

CConnor McDavid$5.36M

RWNino Niederreiter$4.25M

RWJeff Skinner$4.1M

GVille Husso$4M

DJake Bean$2M

Contracts Expiring

$30M2615 exp

$25.25M278 exp

$1.42M282 exp

$5.36M291 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 Roster26 players$62,037,311

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
D	Rasmus Ristolainen	6'4"	208	31	1	Y	–	$8,950,200$8.95M	$8,950,200$8.95M	–	–	–
LW	Elias Pettersson	6'2"	176	27	2	Y	–	$6,650,000$6.65M	$6,650,000$6.65M	$6,650,000	–	–
C	Connor McDavid	6'1"	194	29	4	–	–	$5,361,111$5.36M	$5,361,111$5.36M	$5,361,111	$5,361,111	$5,361,111
RW	Nino Niederreiter	6'2"	218	33	2	–	–	$4,250,000$4.25M	$4,250,000$4.25M	$4,250,000	–	–
RW	Jeff Skinner	5'11"	200	34	1	–	–	$4,100,000$4.1M	$4,100,000$4.1M	–	–	–
D	Jake Bean	6'1"	191	28	2	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	–	–
D	Haydn Fleury	6'4"	207	29	1	–	–	$1,950,000$1.95M	$1,950,000$1.95M	–	–	–
D	Jakub Zboril	6'0"	194	29	1	–	–	$1,935,000$1.94M	$1,935,000$1.94M	–	–	–
C	Michael Rasmussen	6'6"	222	27	2	–	–	$1,850,000$1.85M	$1,850,000$1.85M	$1,850,000	–	–
D	Nick Leddy	6'0"	205	35	1	–	–	$1,850,000$1.85M	$1,850,000$1.85M	–	–	–
C	Andrei Loktionov	5'10"	180	36	1	–	–	$1,800,000$1.8M	$1,800,000$1.8M	–	–	–
D	Nikita Zaitsev	6'1"	198	34	1	–	–	$1,750,000$1.75M	$1,750,000$1.75M	–	–	–
LW	Kristian Reichel	6'0"	187	28	1	–	–	$1,250,000$1.25M	$1,250,000$1.25M	–	–	–
LW	Michael Pezzetta	6'1"	223	28	1	–	–	$950,000$950K	$950,000$950K	–	–	–
LW	Gaetan Haas	6'0"	181	34	1	–	–	$850,000$850K	$850,000$850K	–	–	–
C	Jake Leschyshyn	5'11"	196	27	3	–	–	$800,000$800K	$800,000$800K	$800,000	$800,000	–
C	Ryan Winterton	6'2"	193	22	1	–	–	$800,000$800K	$800,000$800K	–	–	–
D	Cale Fleury	6'1"	204	27	3	–	–	$624,000$624K	$624,000$624K	$624,000	$624,000	–
RW	Tim Gettinger	6'6"	220	28	1	–	–	$600,000$600K	$600,000$600K	–	–	–
D	Guillaume Brisebois	6'2"	175	28	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
LW	Riley Tufte	6'6"	233	28	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
G	Thatcher Demko	6'4"	192	30	2	–	–	$5,500,000$5.5M	$5,500,000$5.5M	$5,500,000	–	–
G	Ville Husso	6'3"	209	31	2	–	–	$4,000,000$4M	$4,000,000$4M	$4,000,000	–	–
G	Charlie Lindgren	6'2"	190	32	1	–	–	$1,267,000$1.27M	$1,267,000$1.27M	–	–	–
G	Keith Kinkaid	6'3"	194	36	1	–	–	$1,250,000$1.25M	$1,250,000$1.25M	–	–	–
G	Jet Greaves	6'0"	188	25	1	–	–	$700,000$700K	$700,000$700K	–	–	–
								Committed	$62,037,311$62.04M	$32,035,111$32.04M	$6,785,111$6.79M	$5,361,111$5.36M

Farm Roster - Lehigh Valley Phantoms0 players$0

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
								Committed	$0$0	$0$0	$0$0	$0$0

Pittsburgh PenguinsGM: Jeff · Team OV: 74

Total Payroll

$54,534,048

Bank Balance

$129,945,828

Projected Balance

$129,945,828

Committed NSHL27

$36.2M

Arena Fill

Salary Commitment Outlook

34% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

LWMatt Boldy$7.99M

LWJack Hughes$7.33M

GConnor Hellebuyck$7M

RWSeth Jarvis$4.68M

DJosh Morrissey$4.29M

GPetr Mrazek$3.6M

CRickard Rakell$2M

CMarco Rossi$1.75M

Contracts Expiring

$18.33M2617 exp

$27.87M2710 exp

$1M281 exp

$7.33M291 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

Pittsburgh PenguinsNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$23

Luxury Suites

$186

Rochester Americans (PIT)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster26 players$53,184,048

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
LW	Matt Boldy	6'2"	201	25	2	Y	–	$7,985,000$7.99M	$7,985,000$7.99M	$7,985,000	–	–
LW	Jack Hughes	5'11"	175	25	4	–	–	$7,333,333$7.33M	$7,333,333$7.33M	$7,333,333	$7,333,333	$7,333,333
RW	Seth Jarvis	5'10"	180	24	1	–	–	$4,680,000$4.68M	$4,680,000$4.68M	–	–	–
D	Josh Morrissey	6'0"	195	31	2	–	–	$4,285,715$4.29M	$4,285,715$4.29M	$4,285,715	–	–
C	Rickard Rakell	6'1"	194	33	2	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	–	–
C	Marco Rossi	5'9"	182	24	2	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	–	–
RW	Matt Coronato	5'10"	183	23	2	–	–	$1,500,000$1.5M	$1,500,000$1.5M	$1,500,000	–	–
C	Joel Eriksson Ek	6'3"	207	29	1	–	–	$1,350,000$1.35M	$1,350,000$1.35M	–	–	–
C	Jiri Kulich	6'1"	193	22	2	–	–	$1,250,000$1.25M	$1,250,000$1.25M	$1,250,000	–	–
LW	Bobby Brink	5'8"	169	24	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
D	Alexander Nikishin	6'3"	218	24	3	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	$1,000,000	–
C	Ridly Greig	6'0"	184	23	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
RW	Kirill Marchenko	6'3"	201	25	2	–	–	$800,000$800K	$800,000$800K	$800,000	–	–
RW	Mikhail Grigorenko	6'2"	212	32	1	–	–	$800,000$800K	$800,000$800K	–	–	–
D	Nick DeSimone	6'2"	194	31	2	–	–	$800,000$800K	$800,000$800K	$800,000	–	–
LW	Jack Studnicka	6'1"	187	27	1	–	–	$700,000$700K	$700,000$700K	–	–	–
C	Tomas Nosek	6'2"	205	33	1	–	–	$700,000$700K	$700,000$700K	–	–	–
RW	Trey Fix-Wolansky	5'7"	193	27	1	–	–	$600,000$600K	$600,000$600K	–	–	–
RW	Nick Ritchie	6'3"	236	30	1	–	–	$550,000$550K	$550,000$550K	–	–	–
C	Dominic Toninato	6'1"	190	32	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Juuso Riikola	6'0"	189	32	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Juuso Valimaki	6'2"	215	27	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
LW	Oskar Sundqvist	6'3"	210	32	1	–	–	$500,000$500K	$500,000$500K	–	–	–
RW	Rasmus Asplund	5'11"	190	28	1	–	–	$500,000$500K	$500,000$500K	–	–	–
G	Connor Hellebuyck	6'4"	207	33	2	–	–	$7,000,000$7M	$7,000,000$7M	$7,000,000	–	–
G	Petr Mrazek	6'2"	192	34	1	–	–	$3,600,000$3.6M	$3,600,000$3.6M	–	–	–
								Committed	$53,184,048$53.18M	$36,204,048$36.2M	$8,333,333$8.33M	$7,333,333$7.33M

Farm Roster - Rochester Americans3 players$1,350,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
D	PONTUS JOHANSSON	5'11"	148	24	1	–	Y	$300,000$300K	$300,000$300K	–	–	–
G	EVAN BUITENHUIS	6'2"	185	32	1	–	Y	$800,000$800K	$800,000$800K	–	–	–
G	EMIL LARMI	6'0"	185	29	1	–	Y	$250,000$250K	$250,000$250K	–	–	–
								Committed	$1,350,000$1.35M	$0$0	$0$0	$0$0

Quebec NordiquesGM: Frank · Team OV: 68

Total Payroll

$26,050,505

Bank Balance

$180,480,742

Projected Balance

$180,480,742

Committed NSHL27

$14.32M

Arena Fill

Salary Commitment Outlook

45% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

RWIvan Demidov$2M

CMarco Kasper$1.75M

CWill Smith$1.75M

GLouis Domingue$1.36M

COtto Stenberg$1M

GCal Petersen$1M

RWAlexander Radulov$750K

CLuke Glendening$750K

Contracts Expiring

$11.73M2621 exp

$6.87M2710 exp

$6.46M286 exp

$1M292 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 Roster37 players$25,550,505

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
RW	Ivan Demidov	6'1"	192	20	3	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	$2,000,000	–
C	Marco Kasper	6'1"	202	22	2	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	–	–
C	Will Smith	6'0"	180	21	3	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	$1,750,000	–
C	Otto Stenberg	5'11"	180	21	3	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	$1,000,000	–
RW	Alexander Radulov	6'1"	207	39	1	Y	–	$750,000$750K	$750,000$750K	–	–	–
C	Luke Glendening	5'11"	190	37	1	Y	–	$750,000$750K	$750,000$750K	–	–	–
D	Elias Salomonsson	6'0"	172	21	3	–	–	$700,000$700K	$700,000$700K	$700,000	$700,000	–
D	Pierre-Olivier Joseph	6'2"	185	27	1	–	–	$650,000$650K	$650,000$650K	–	–	–
C	Mason Shaw	5'10"	183	27	1	–	–	$600,000$600K	$600,000$600K	–	–	–
RW	Dylan Sikura	5'11"	170	31	1	–	–	$560,000$560K	$560,000$560K	–	–	–
RW	John Hayden	6'3"	223	31	1	–	–	$560,000$560K	$560,000$560K	–	–	–
RW	Olle Lycksell	5'11"	176	26	3	–	–	$505,000$505K	$505,000$505K	$505,000	$505,000	–
LW	John Leonard	5'11"	190	27	1	–	–	$500,500$501K	$500,500$501K	–	–	–
LW	Josiah Slavin	6'3"	197	27	2	–	–	$500,001$500K	$500,001$500K	$500,001	–	–
RW	Kole Lind	6'1"	192	27	2	–	–	$500,001$500K	$500,001$500K	$500,001	–	–
LW	Kristian Vesalainen	6'4"	207	27	2	–	–	$500,001$500K	$500,001$500K	$500,001	–	–
LW	Max Comtois	6'2"	210	27	2	–	–	$500,001$500K	$500,001$500K	$500,001	–	–
LW	Nathan Smith	6'0"	176	27	2	–	–	$500,001$500K	$500,001$500K	$500,001	–	–
C	Anthony Richard	5'10"	191	29	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Billy Sweezey	6'1"	205	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Declan Carlile	6'3"	190	26	4	–	–	$500,000$500K	$500,000$500K	$500,000	$500,000	$500,000
LW	Giovanni Fiore	6'1"	193	29	1	–	–	$500,000$500K	$500,000$500K	–	–	–
LW	Jeff Malott	6'5"	215	29	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Jeremy Davies	5'11"	190	29	1	–	–	$500,000$500K	$500,000$500K	–	–	–
C	Alex Steeves	6'0"	199	26	4	–	–	$500,000$500K	$500,000$500K	$500,000	$500,000	$500,000
C	Justin Kirkland	6'3"	200	29	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
C	Mike Amadio	6'1"	205	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
RW	Nicholas Baptiste	6'1"	205	30	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
D	Nikolai Knyzhov	6'3"	200	28	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Otto Leskinen	5'11"	187	29	1	–	–	$500,000$500K	$500,000$500K	–	–	–
D	Radko Gudas	6'0"	208	36	1	–	–	$500,000$500K	$500,000$500K	–	–	–
LW	Roman Cervenka	5'11"	194	40	1	Y	–	$500,000$500K	$500,000$500K	–	–	–
RW	Sammy Walker	5'10"	186	27	3	–	–	$500,000$500K	$500,000$500K	$500,000	$500,000	–
D	Wyatt Kalynuk	6'1"	180	29	1	–	–	$500,000$500K	$500,000$500K	–	–	–
G	Louis Domingue	6'3"	210	34	1	–	–	$1,360,000$1.36M	$1,360,000$1.36M	–	–	–
G	Cal Petersen	6'2"	185	31	2	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	–	–
G	Kasimir Kaskisuo	6'3"	194	32	2	–	–	$615,000$615K	$615,000$615K	$615,000	–	–
								Committed	$25,550,505$25.55M	$14,320,005$14.32M	$7,455,000$7.46M	$1,000,000$1M

Farm Roster - Laval Rocket2 players$500,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
LW	EETU PAKKILA	6'0"	176	26	1	–	Y	$250,000$250K	$250,000$250K	–	–	–
G	OSKARI SALMINEN	6'4"	201	26	1	–	Y	$250,000$250K	$250,000$250K	–	–	–
								Committed	$500,000$500K	$0$0	$0$0	$0$0

Seattle KrakenGM: Ray Z · Team OV: 74

Total Payroll

$83,390,067

Bank Balance

$40,366,970

Projected Balance

$40,366,970

Committed NSHL27

$51.39M

Arena Fill

Salary Commitment Outlook

38% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

CLeon Draisaitl$6.2M

LWAlex DeBrincat$6M

CEvgeny Kuznetsov$5.5M

DThomas Chabot$5M

RWTim Stutzle$4.68M

LWMatias Maccelli$4.2M

RWPhilip Tomasino$4.2M

DK'Andre Miller$4.1M

Contracts Expiring

$32.01M2615 exp

$13.58M278 exp

$21.16M2810 exp

$16.65M294 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 Roster37 players$83,390,067

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	Leon Draisaitl	6'2"	209	30	3	–	–	$6,200,000$6.2M	$6,200,000$6.2M	$6,200,000	$6,200,000	–
LW	Alex DeBrincat	5'8"	180	28	1	–	–	$6,000,067$6M	$6,000,067$6M	–	–	–
C	Evgeny Kuznetsov	6'1"	216	34	1	Y	–	$5,500,000$5.5M	$5,500,000$5.5M	–	–	–
D	Thomas Chabot	6'1"	200	29	4	–	–	$5,000,000$5M	$5,000,000$5M	$5,000,000	$5,000,000	$5,000,000
RW	Tim Stutzle	6'0"	187	24	1	–	–	$4,680,000$4.68M	$4,680,000$4.68M	–	–	–
LW	Matias Maccelli	5'11"	187	25	4	–	–	$4,200,000$4.2M	$4,200,000$4.2M	$4,200,000	$4,200,000	$4,200,000
RW	Philip Tomasino	6'0"	187	24	4	–	–	$4,200,000$4.2M	$4,200,000$4.2M	$4,200,000	$4,200,000	$4,200,000
D	K'Andre Miller	6'5"	210	26	2	–	–	$4,100,000$4.1M	$4,100,000$4.1M	$4,100,000	–	–
C	Alex Galchenyuk	6'1"	194	32	3	–	–	$4,000,000$4M	$4,000,000$4M	$4,000,000	$4,000,000	–
LW	Alexandre Texier	6'1"	196	26	3	–	–	$4,000,000$4M	$4,000,000$4M	$4,000,000	$4,000,000	–
D	Alexandre Carrier	5'11"	174	29	4	–	–	$3,250,000$3.25M	$3,250,000$3.25M	$3,250,000	$3,250,000	$3,250,000
D	Darnell Nurse B	6'4"	215	31	2	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	–	–
C	Macklin Celebrini	6'0"	190	20	3	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	$2,000,000	–
C	Cole Sillinger B	6'0"	202	23	2	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	–	–
LW	Juraj Slafkovsky	6'3"	225	22	2	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	–	–
D	Kevin Bahl	6'6"	230	26	3	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	$1,750,000	–
D	Mario Ferraro	5'11"	200	27	2	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	–	–
D	Andrew Peeke B	6'3"	214	28	1	–	–	$1,500,000$1.5M	$1,500,000$1.5M	–	–	–
D	Dante Fabbro	6'0"	200	28	1	–	–	$1,500,000$1.5M	$1,500,000$1.5M	–	–	–
LW	Sven Andrighetto B	5'10"	185	33	1	–	–	$1,500,000$1.5M	$1,500,000$1.5M	–	–	–
D	Alexey Marchenko	6'3"	210	34	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
LW	Mathias Brome	6'0"	183	31	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
D	Albert Johansson	6'0"	195	25	2	–	–	$800,000$800K	$800,000$800K	$800,000	–	–
D	Jayden Struble B	6'0"	207	24	1	–	–	$800,000$800K	$800,000$800K	–	–	–
D	Kevin Gravel B	6'4"	205	34	1	–	–	$750,000$750K	$750,000$750K	–	–	–
D	Henry Thrun	6'2"	210	25	1	–	–	$700,000$700K	$700,000$700K	–	–	–
D	Jordan Spence	5'11"	188	25	1	–	–	$700,000$700K	$700,000$700K	–	–	–
RW	Dryden Hunt	6'0"	195	30	3	–	–	$660,000$660K	$660,000$660K	$660,000	$660,000	–
RW	Jacob De La Rose	6'2"	209	31	2	–	–	$625,000$625K	$625,000$625K	$625,000	–	–
D	Niko Mikkola	6'6"	204	30	3	–	–	$625,000$625K	$625,000$625K	$625,000	$625,000	–
C	Sheldon Dries	5'9"	181	32	1	–	–	$625,000$625K	$625,000$625K	–	–	–
C	Steven Lorentz	6'4"	219	30	3	–	–	$625,000$625K	$625,000$625K	$625,000	$625,000	–
C	Justin Hryckowian B	5'11"	198	25	3	–	–	$600,000$600K	$600,000$600K	$600,000	$600,000	–
G	Elvis Merzlikins	6'3"	190	32	1	Y	–	$3,000,000$3M	$3,000,000$3M	–	–	–
G	Calvin Pickard	6'1"	205	34	1	Y	–	$2,750,000$2.75M	$2,750,000$2.75M	–	–	–
G	Joel Blomqvist B	6'2"	187	24	2	–	–	$800,000$800K	$800,000$800K	$800,000	–	–
G	Arturs Silovs	6'4"	208	25	3	–	–	$700,000$700K	$700,000$700K	$700,000	$700,000	–
								Committed	$83,390,067$83.39M	$51,385,000$51.39M	$37,810,000$37.81M	$16,650,000$16.65M

Farm Roster - Coachella Valley Firebirds0 players$0

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
								Committed	$0$0	$0$0	$0$0	$0$0

Tampa Bay LightningGM: JJ · Team OV: 73

Total Payroll

$79,568,889

Bank Balance

$128,594,709

Projected Balance

$128,594,709

Committed NSHL27

$65.24M

Arena Fill

Salary Commitment Outlook

18% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

LWBrandon Hagel$6.67M

CDylan Larkin$6.25M

CJesperi Kotkaniemi$6.22M

LWSam Reinhart$5.75M

DAaron Ekblad$5.5M

RWAdrian Kempe$4.75M

GIlya Sorokin$4.6M

DTimothy Liljegren$4.2M

Contracts Expiring

$14.33M2613 exp

$27.32M2714 exp

$25.45M287 exp

$12.47M292 exp

Revenue & Operations

Contracts

Avg Age

NMCs

Cavalry

Estimated Revenue$0

Operating Expense$0

Net Operating$0

Season Income To Date$0

Season-Ticket Sold44%

Arena Revenue & Utilization

Tampa Bay LightningNSHL

TierTicketFillGate

Lower Bowl

$91

Middle Bowl

$48

Upper Bowl

$29

Club Level

$22

Luxury Suites

$178

Orlando Solar Bears (TBL)MSHL

TierTicketFillGate

Lower Bowl

$34

Upper Bowl

$14

Pro Roster33 players$78,563,889

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
LW	Brandon Hagel	6'2"	186	27	2	–	–	$6,666,667$6.67M	$6,666,667$6.67M	$6,666,667	–	–
C	Dylan Larkin	6'1"	204	29	4	–	–	$6,250,000$6.25M	$6,250,000$6.25M	$6,250,000	$6,250,000	$6,250,000
C	Jesperi Kotkaniemi	6'3"	212	25	4	–	–	$6,222,222$6.22M	$6,222,222$6.22M	$6,222,222	$6,222,222	$6,222,222
LW	Sam Reinhart	6'1"	196	30	3	–	–	$5,750,000$5.75M	$5,750,000$5.75M	$5,750,000	$5,750,000	–
D	Aaron Ekblad	6'4"	220	30	3	–	–	$5,500,000$5.5M	$5,500,000$5.5M	$5,500,000	$5,500,000	–
RW	Adrian Kempe	6'2"	205	29	3	–	–	$4,750,000$4.75M	$4,750,000$4.75M	$4,750,000	$4,750,000	–
D	Timothy Liljegren	6'1"	200	27	2	Y	–	$4,200,000$4.2M	$4,200,000$4.2M	$4,200,000	–	–
D	Jonas Brodin	6'1"	196	32	1	–	–	$3,000,000$3M	$3,000,000$3M	–	–	–
RW	Ondrej Kase	6'0"	187	30	3	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	$2,000,000	–
LW	Andre Burakovsky	6'3"	203	31	2	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	–	–
C	Nikolai Prokhorkin	6'3"	200	32	2	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	–	–
C	Colin Blackwell	5'8"	181	33	1	–	–	$1,600,000$1.6M	$1,600,000$1.6M	–	–	–
D	Sean Walker	5'11"	191	31	2	–	–	$1,600,000$1.6M	$1,600,000$1.6M	$1,600,000	–	–
C	Tanner Kero	6'0"	185	33	1	–	–	$1,600,000$1.6M	$1,600,000$1.6M	–	–	–
C	Victor Rask	6'2"	199	33	2	–	–	$1,550,000$1.55M	$1,550,000$1.55M	$1,550,000	–	–
C	Erik Haula	5'11"	191	35	1	–	–	$1,500,000$1.5M	$1,500,000$1.5M	–	–	–
RW	Saku Maenalanen	6'4"	214	32	2	–	–	$1,500,000$1.5M	$1,500,000$1.5M	$1,500,000	–	–
D	Matt Kessel	6'3"	203	26	1	–	–	$1,250,000$1.25M	$1,250,000$1.25M	–	–	–
C	Juho Lammikko	6'2"	191	30	3	–	–	$1,200,000$1.2M	$1,200,000$1.2M	$1,200,000	$1,200,000	–
C	Jordan Martinook	6'1"	208	33	1	–	–	$1,100,000$1.1M	$1,100,000$1.1M	–	–	–
D	Mark Pysyk	6'1"	198	34	1	–	–	$1,100,000$1.1M	$1,100,000$1.1M	–	–	–
D	Josh Teves	6'0"	170	31	2	–	–	$800,000$800K	$800,000$800K	$800,000	–	–
D	Julian Melchiori	6'5"	211	34	1	–	–	$800,000$800K	$800,000$800K	–	–	–
RW	Kevin Labanc	5'11"	185	30	2	–	–	$800,000$800K	$800,000$800K	$800,000	–	–
D	Lucas Carlsson	6'0"	192	28	1	–	–	$800,000$800K	$800,000$800K	–	–	–
D	Ty Emberson	6'0"	193	26	2	–	–	$600,000$600K	$600,000$600K	$600,000	–	–
LW	Kyle MacLean	6'1"	190	27	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
RW	Victor Ejdsell	6'5"	214	31	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
G	Ilya Sorokin	6'3"	189	30	2	Y	–	$4,600,000$4.6M	$4,600,000$4.6M	$4,600,000	–	–
G	Spencer Knight	6'3"	191	25	3	–	–	$4,000,000$4M	$4,000,000$4M	$4,000,000	$4,000,000	–
G	Eric Comrie	6'1"	190	30	3	–	–	$2,250,000$2.25M	$2,250,000$2.25M	$2,250,000	$2,250,000	–
G	Marek Langhamer	6'2"	194	31	1	–	–	$575,000$575K	$575,000$575K	–	–	–
G	Joey Daccord	6'2"	201	29	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
								Committed	$78,563,889$78.56M	$65,238,889$65.24M	$37,922,222$37.92M	$12,472,222$12.47M

Farm Roster - Orlando Solar Bears3 players$1,005,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	HENRI NIKKANEN	6'4"	209	25	1	–	Y	$400,000$400K	$400,000$400K	–	–	–
C	LUKAS JASEK	6'0"	187	28	1	–	Y	$350,000$350K	$350,000$350K	–	–	–
D	SIMON JOHANSSON	6'2"	194	27	1	–	Y	$255,000$255K	$255,000$255K	–	–	–
								Committed	$1,005,000$1.01M	$0$0	$0$0	$0$0

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

Total Payroll

$80,098,845

Bank Balance

$125,413,864

Projected Balance

$125,413,864

Committed NSHL27

$58.77M

Arena Fill

Salary Commitment Outlook

27% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

CRyan Nugent-Hopkins$12.57M

DCale Makar$9M

DJakob Chychrun$6.83M

CAleksander Barkov$6.49M

LWTage Thompson$5.91M

LWBrock Boeser$5.5M

DThomas Harley$4.75M

RWCole Caufield$4.68M

Contracts Expiring

$21.33M2616 exp

$30.87M278 exp

$17.72M285 exp

$10.18M292 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

Toronto Maple LeafsNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$23

Luxury Suites

$186

Savannah Ghost Pirates (TOR)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster27 players$78,085,445

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	Ryan Nugent-Hopkins	6'1"	192	33	2	–	–	$12,567,000$12.57M	$12,567,000$12.57M	$12,567,000	–	–
D	Cale Makar	6'0"	187	27	2	–	–	$9,000,000$9M	$9,000,000$9M	$9,000,000	–	–
D	Jakob Chychrun	6'2"	215	28	1	–	–	$6,825,000$6.83M	$6,825,000$6.83M	–	–	–
C	Aleksander Barkov	6'3"	214	30	3	–	–	$6,494,445$6.49M	$6,494,445$6.49M	$6,494,445	$6,494,445	–
LW	Tage Thompson	6'6"	220	28	1	–	–	$5,910,000$5.91M	$5,910,000$5.91M	–	–	–
LW	Brock Boeser	6'1"	208	29	4	–	–	$5,500,000$5.5M	$5,500,000$5.5M	$5,500,000	$5,500,000	$5,500,000
D	Thomas Harley	6'3"	214	24	3	–	–	$4,750,000$4.75M	$4,750,000$4.75M	$4,750,000	$4,750,000	–
RW	Cole Caufield	5'8"	175	25	4	–	–	$4,680,000$4.68M	$4,680,000$4.68M	$4,680,000	$4,680,000	$4,680,000
RW	Eeli Tolvanen	5'10"	182	27	2	–	–	$2,750,000$2.75M	$2,750,000$2.75M	$2,750,000	–	–
C	Logan Cooley	6'0"	191	22	2	–	–	$2,000,000$2M	$2,000,000$2M	$2,000,000	–	–
C	Leo Carlsson	6'3"	208	21	3	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	$1,750,000	–
D	Chris Tanev	6'3"	200	36	1	–	–	$1,345,000$1.35M	$1,345,000$1.35M	–	–	–
D	Jacob Bernard-Docker	6'1"	196	26	2	–	–	$800,000$800K	$800,000$800K	$800,000	–	–
LW	Taylor Raddysh	6'2"	201	28	1	–	–	$749,000$749K	$749,000$749K	–	–	–
RW	Max Sasson	6'1"	181	25	2	–	–	$700,000$700K	$700,000$700K	$700,000	–	–
C	Nils Aman	6'2"	179	26	1	–	–	$700,000$700K	$700,000$700K	–	–	–
C	Chandler Stephenson	6'0"	201	32	1	–	–	$625,000$625K	$625,000$625K	–	–	–
C	Michael Bunting	6'0"	186	30	3	–	–	$625,000$625K	$625,000$625K	$625,000	$625,000	–
LW	Wade Allison	6'2"	209	28	1	–	–	$600,000$600K	$600,000$600K	–	–	–
RW	Remi Elie	6'1"	216	31	1	–	–	$560,000$560K	$560,000$560K	–	–	–
D	Corey Schueneman	6'0"	200	30	1	–	–	$505,000$505K	$505,000$505K	–	–	–
D	Kyle Burroughs	6'0"	194	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
RW	Matthew Highmore	5'10"	187	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
LW	Sasha Chmelevski	6'0"	187	27	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
G	Arvid Soderblom	6'3"	180	26	3	–	–	$4,100,000$4.1M	$4,100,000$4.1M	$4,100,000	$4,100,000	–
G	Anthony Stolarz	6'6"	248	32	2	–	–	$2,550,000$2.55M	$2,550,000$2.55M	$2,550,000	–	–
G	Magnus Chrona	6'6"	216	25	1	–	–	$500,000$500K	$500,000$500K	–	–	–
								Committed	$78,085,445$78.09M	$58,766,445$58.77M	$27,899,445$27.9M	$10,180,000$10.18M

Farm Roster - Savannah Ghost Pirates4 players$2,013,400

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
D	ALEKSI MATINMIKKO	5'11"	181	26	1	–	Y	$506,700$507K	$506,700$507K	–	–	–
D	BRIAN KRAMER	6'0"	181	25	1	–	Y	$506,700$507K	$506,700$507K	–	–	–
D	JIMI SUOMI	5'10"	165	23	1	–	Y	$500,000$500K	$500,000$500K	–	–	–
C	SISU YLINIEMI	5'9"	165	23	1	–	Y	$500,000$500K	$500,000$500K	–	–	–
								Committed	$2,013,400$2.01M	$0$0	$0$0	$0$0

Utah MammothGM: Darren · Team OV: 71

Total Payroll

$70,323,550

Bank Balance

$45,884,232

Projected Balance

$45,884,232

Committed NSHL27

$42.74M

Arena Fill

Salary Commitment Outlook

39% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

DTony DeAngelo$9.25M

DShea Theodore$8.91M

RWVictor Olofsson$8.05M

CDylan Cozens$5.5M

CRadek Faksa$4.25M

CJean-Gabriel Pageau$2.98M

RWYegor Sharangovich$2.35M

GMalcolm Subban$2M

Contracts Expiring

$27.58M2621 exp

$9.43M278 exp

$33.31M2811 exp

$0290 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

Utah MammothNSHL

TierTicketFillGate

Lower Bowl

$96

Middle Bowl

$54

Upper Bowl

$32

Club Level

$20

Luxury Suites

$179

Pee Dee Pride (UTA)MSHL

TierTicketFillGate

Lower Bowl

$36

Upper Bowl

$12

Pro Roster38 players$69,768,269

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
D	Tony DeAngelo	6'0"	190	30	3	–	–	$9,250,000$9.25M	$9,250,000$9.25M	$9,250,000	$9,250,000	–
D	Shea Theodore	6'2"	197	30	3	Y	–	$8,905,000$8.91M	$8,905,000$8.91M	$8,905,000	$8,905,000	–
RW	Victor Olofsson	5'11"	180	30	3	Y	–	$8,050,500$8.05M	$8,050,500$8.05M	$8,050,500	$8,050,500	–
C	Dylan Cozens	6'3"	205	25	1	–	–	$5,500,000$5.5M	$5,500,000$5.5M	–	–	–
C	Radek Faksa	6'3"	216	32	1	Y	–	$4,253,400$4.25M	$4,253,400$4.25M	–	–	–
C	Jean-Gabriel Pageau	5'11"	180	33	1	Y	–	$2,982,000$2.98M	$2,982,000$2.98M	–	–	–
RW	Yegor Sharangovich	6'2"	196	28	2	–	–	$2,350,000$2.35M	$2,350,000$2.35M	$2,350,000	–	–
LW	Klim Kostin	6'4"	212	27	1	–	–	$1,750,000$1.75M	$1,750,000$1.75M	–	–	–
C	Peyton Krebs	6'0"	188	25	3	–	–	$1,750,000$1.75M	$1,750,000$1.75M	$1,750,000	$1,750,000	–
LW	Frederick Gaudreau	6'0"	183	33	2	–	–	$1,500,000$1.5M	$1,500,000$1.5M	$1,500,000	–	–
D	Erik Brannstrom B	5'10"	185	26	3	–	–	$1,300,000$1.3M	$1,300,000$1.3M	$1,300,000	$1,300,000	–
D	Cam York	6'0"	194	25	1	–	–	$1,250,000$1.25M	$1,250,000$1.25M	–	–	–
C	Ilya Mikheyev	6'2"	192	31	1	–	–	$1,250,000$1.25M	$1,250,000$1.25M	–	–	–
RW	Nikita Gusev B	5'9"	163	33	2	–	–	$1,250,000$1.25M	$1,250,000$1.25M	$1,250,000	–	–
D	Patrik Nemeth	6'4"	230	34	1	–	–	$1,115,000$1.12M	$1,115,000$1.12M	–	–	–
LW	Dominik Kahun B	5'11"	174	30	3	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	$1,000,000	–
RW	Nikita Soshnikov	5'11"	185	32	2	–	–	$949,750$950K	$949,750$950K	$949,750	–	–
D	Kyle Capobianco	6'1"	196	28	1	–	–	$910,000$910K	$910,000$910K	–	–	–
C	Jack Finley	6'6"	227	23	3	–	–	$900,000$900K	$900,000$900K	$900,000	$900,000	–
D	Marcus Bjork B	6'3"	203	28	1	–	–	$812,000$812K	$812,000$812K	–	–	–
D	Alec Regula	6'4"	218	25	2	–	–	$700,000$700K	$700,000$700K	$700,000	–	–
LW	Kieffer Bellows B	6'1"	194	28	1	–	–	$682,000$682K	$682,000$682K	–	–	–
D	Cam Dineen B	5'11"	189	28	1	–	–	$681,819$682K	$681,819$682K	–	–	–
LW	Lukas Vejdemo	6'2"	198	30	1	–	–	$630,900$631K	$630,900$631K	–	–	–
D	Declan Chisholm B	6'1"	205	26	1	–	–	$600,000$600K	$600,000$600K	–	–	–
D	Ethan Del Mastro	6'4"	205	23	3	–	–	$600,000$600K	$600,000$600K	$600,000	$600,000	–
RW	Linus Karlsson	6'1"	178	26	2	–	–	$600,000$600K	$600,000$600K	$600,000	–	–
C	Mark Olver	5'10"	183	38	1	–	–	$567,000$567K	$567,000$567K	–	–	–
D	Darren Raddysh	6'1"	202	30	3	–	–	$558,000$558K	$558,000$558K	$558,000	$558,000	–
D	Jacob Bryson	5'9"	177	28	1	–	–	$540,000$540K	$540,000$540K	–	–	–
C	Marc McLaughlin	6'0"	201	26	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
C	Mikhail Vorobyov	6'2"	194	29	1	–	–	$500,000$500K	$500,000$500K	–	–	–
C	Parker Ford	5'9"	181	25	3	–	–	$500,000$500K	$500,000$500K	$500,000	$500,000	–
D	Slava Voynov	6'0"	200	36	1	–	–	$500,000$500K	$500,000$500K	–	–	–
G	Malcolm Subban	6'2"	216	32	1	–	–	$2,000,000$2M	$2,000,000$2M	–	–	–
G	Kristers Gudlevskis	6'3"	223	33	2	–	–	$1,580,900$1.58M	$1,580,900$1.58M	$1,580,900	–	–
G	Kevin Mandolese	6'5"	207	25	1	–	–	$500,000$500K	$500,000$500K	–	–	–
G	Nikita Tolopilo	6'6"	229	26	3	–	–	$500,000$500K	$500,000$500K	$500,000	$500,000	–
								Committed	$69,768,269$69.77M	$42,744,150$42.74M	$33,313,500$33.31M	$0$0

Farm Roster - Pee Dee Pride2 players$555,281

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	KRISTIAN TANUS	5'7"	174	25	1	–	Y	$303,031$303K	$303,031$303K	–	–	–
G	DOMINIK PAVLAT	6'2"	181	26	1	–	Y	$252,250$252K	$252,250$252K	–	–	–
								Committed	$555,281$555K	$0$0	$0$0	$0$0

Vegas Golden KnightsGM: Pete · Team OV: 71

Total Payroll

$43,139,374

Bank Balance

$161,108,545

Projected Balance

$161,108,545

Committed NSHL27

$32.61M

Arena Fill

Salary Commitment Outlook

24% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

DRyan Pulock$8M

CTrevor Zegras$8M

RWKailer Yamamoto$6M

GIlya Samsonov$2.23M

RWJoakim Kemell$1.5M

DCameron Gaunce$1.07M

LWRiley Damiani$1M

RWCollin Graf$1M

Contracts Expiring

$10.53M2615 exp

$19.48M278 exp

$5.13M286 exp

$8M291 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

Upper Bowl

$12

Pro Roster30 players$43,139,374

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
D	Ryan Pulock	6'1"	219	31	2	Y	–	$8,000,000$8M	$8,000,000$8M	$8,000,000	–	–
C	Trevor Zegras	6'0"	185	25	4	Y	–	$8,000,000$8M	$8,000,000$8M	$8,000,000	$8,000,000	$8,000,000
RW	Kailer Yamamoto	5'9"	178	27	2	–	–	$6,000,000$6M	$6,000,000$6M	$6,000,000	–	–
RW	Joakim Kemell	5'11"	182	22	3	–	–	$1,500,000$1.5M	$1,500,000$1.5M	$1,500,000	$1,500,000	–
D	Cameron Gaunce	6'2"	196	36	1	–	–	$1,067,000$1.07M	$1,067,000$1.07M	–	–	–
LW	Riley Damiani	5'10"	181	26	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
RW	Collin Graf	6'1"	190	23	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
RW	Luke Evangelista	6'0"	183	24	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
D	Oliver Kylington	6'0"	183	29	3	Y	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	$1,000,000	–
LW	Gage Goncalves	6'1"	189	25	2	–	–	$700,000$700K	$700,000$700K	$700,000	–	–
LW	Jonathan Dahlen	6'0"	192	28	1	–	–	$681,818$682K	$681,818$682K	–	–	–
C	Brandon Gignac	5'11"	185	28	1	–	–	$655,000$655K	$655,000$655K	–	–	–
C	Jason Dickinson	6'2"	200	30	3	–	–	$630,000$630K	$630,000$630K	$630,000	$630,000	–
LW	Alexander Barabanov	5'10"	194	32	1	–	–	$625,000$625K	$625,000$625K	–	–	–
D	Patrick Sieloff	6'1"	205	32	1	–	–	$625,000$625K	$625,000$625K	–	–	–
C	Martin Pospisil	6'2"	195	26	2	–	–	$600,000$600K	$600,000$600K	$600,000	–	–
D	Scott Perunovich	5'10"	175	27	1	–	–	$600,000$600K	$600,000$600K	–	–	–
D	Spencer Stastney	6'0"	184	26	1	–	–	$600,000$600K	$600,000$600K	–	–	–
LW	Alexander Volkov	6'1"	194	28	1	–	–	$575,000$575K	$575,000$575K	–	–	–
D	Ethan Bear	5'11"	197	29	2	–	–	$555,556$556K	$555,556$556K	$555,556	–	–
C	Max Jones	6'3"	217	28	1	–	–	$550,000$550K	$550,000$550K	–	–	–
D	Dylan Coghlan	6'2"	205	28	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
D	Jacob Moverare	6'3"	205	27	3	–	–	$500,000$500K	$500,000$500K	$500,000	$500,000	–
D	Matt Kiersted	6'0"	182	28	1	–	–	$500,000$500K	$500,000$500K	–	–	–
RW	Pierre Engvall	6'5"	216	30	1	–	–	$500,000$500K	$500,000$500K	–	–	–
C	Noah Laba	6'3"	214	22	3	–	–	$500,000$500K	$500,000$500K	$500,000	$500,000	–
G	Ilya Samsonov	6'3"	205	29	2	–	–	$2,225,000$2.23M	$2,225,000$2.23M	$2,225,000	–	–
G	Dan Vladar	6'5"	209	28	3	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	$1,000,000	–
G	Cayden Primeau	6'3"	200	26	2	–	–	$900,000$900K	$900,000$900K	$900,000	–	–
G	Erik Kallgren	6'3"	194	29	1	–	–	$550,000$550K	$550,000$550K	–	–	–
								Committed	$43,139,374$43.14M	$32,610,556$32.61M	$13,130,000$13.13M	$8,000,000$8M

Farm Roster - Henderson Silver Knights0 players$0

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
								Committed	$0$0	$0$0	$0$0	$0$0

Washington CapitalsGM: Nathan · Team OV: 72

Total Payroll

$27,385,000

Bank Balance

$62,741,024

Projected Balance

$62,741,024

Committed NSHL27

$10.62M

Arena Fill

Salary Commitment Outlook

61% of this year’s payroll comes off the books after NSHL26.

Payroll by Position

Top Earners

CEvgeni Malkin$4.5M

GKarel Vejmelka$2.75M

RWDillon Dube$2.33M

GTristan Jarry$1.88M

CPius Suter$1.67M

CRyan Strome$1.67M

DLogan Stanley$1.2M

LWJoseph Blandisi$1M

Contracts Expiring

$16.77M2613 exp

$3.25M275 exp

$7.37M286 exp

$0290 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

Washington CapitalsNSHL

TierTicketFillGate

Lower Bowl

$92

Middle Bowl

$51

Upper Bowl

$30

Club Level

$23

Luxury Suites

$186

Washington Farm (WSH)MSHL

TierTicketFillGate

Lower Bowl

$31

Upper Bowl

$11

Pro Roster22 players$26,405,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
C	Evgeni Malkin	6'5"	213	39	1	–	–	$4,500,000$4.5M	$4,500,000$4.5M	–	–	–
RW	Dillon Dube	5'11"	185	27	1	Y	–	$2,330,000$2.33M	$2,330,000$2.33M	–	–	–
C	Pius Suter	5'11"	172	30	3	–	–	$1,670,000$1.67M	$1,670,000$1.67M	$1,670,000	$1,670,000	–
C	Ryan Strome	6'1"	192	32	1	–	–	$1,670,000$1.67M	$1,670,000$1.67M	–	–	–
D	Logan Stanley	6'7"	231	28	1	–	–	$1,200,000$1.2M	$1,200,000$1.2M	–	–	–
LW	Joseph Blandisi B	6'0"	183	31	2	–	–	$1,000,000$1M	$1,000,000$1M	$1,000,000	–	–
LW	Tye Kartye	5'11"	202	25	1	–	–	$1,000,000$1M	$1,000,000$1M	–	–	–
C	Avery Hayes	5'10"	175	23	3	–	–	$900,000$900K	$900,000$900K	$900,000	$900,000	–
C	Jack Drury	5'11"	186	26	1	–	–	$900,000$900K	$900,000$900K	–	–	–
RW	Anthony Mantha	6'5"	240	31	2	–	–	$750,000$750K	$750,000$750K	$750,000	–	–
D	Travis Sanheim	6'4"	222	30	3	–	–	$750,000$750K	$750,000$750K	$750,000	$750,000	–
C	Justin Sourdif	6'0"	195	24	3	–	–	$700,000$700K	$700,000$700K	$700,000	$700,000	–
D	Matt Grzelcyk	5'10"	180	32	1	–	–	$625,000$625K	$625,000$625K	–	–	–
C	Dmitri Voronkov	6'5"	234	25	1	–	–	$600,000$600K	$600,000$600K	–	–	–
LW	Tom Wilson	6'4"	225	32	1	–	–	$585,000$585K	$585,000$585K	–	–	–
D	Brayden Pachal B	6'2"	202	26	1	–	–	$500,000$500K	$500,000$500K	–	–	–
C	Jack McBain	6'4"	219	26	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
D	Max Crozier	6'3"	204	26	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
G	Karel Vejmelka	6'4"	221	30	3	–	–	$2,750,000$2.75M	$2,750,000$2.75M	$2,750,000	$2,750,000	–
G	Tristan Jarry	6'4"	201	31	1	–	–	$1,875,000$1.88M	$1,875,000$1.88M	–	–	–
G	Colten Ellis	6'1"	191	25	3	–	–	$600,000$600K	$600,000$600K	$600,000	$600,000	–
G	Jaxson Stauber	6'3"	175	27	2	–	–	$500,000$500K	$500,000$500K	$500,000	–	–
								Committed	$26,405,000$26.41M	$10,620,000$10.62M	$7,370,000$7.37M	$0$0

Farm Roster - Washington Farm2 players$980,000

Pos	Player	Ht	Wt	Age	Term	NMC	CAV	Remaining	26	27	28	29
G	CLAY STEVENSON	6'5"	196	27	1	–	Y	$700,000$700K	$700,000$700K	–	–	–
G	LUDVIG PERSSON	6'0"	179	26	1	–	Y	$280,000$280K	$280,000$280K	–	–	–
								Committed	$980,000$980K	$0$0	$0$0	$0$0