Current Funds	$25,177,115
Home Games Remaining	1
Avg. Attendance	13,156
Avg. Revenue/Game	$2,072,122
Projected Revenue	$2,072,122

Expenses

Pro Payroll	$47,430,000
Farm Payroll	$170,000
Prospect Fees	$69,000
Coach	$50,000
Games Remaining	3
Total Game Expenses	$3,408,500
Projected Expenses	$10,225,500
Projected Balance	$17,023,737

Salary Commitment

Year: 2025	$47,520,000
Year: 2026	$26,190,000
Year: 2027	$10,350,000
Year: 2028	$450,000

Dougie Hamilton	5,250,000(1)
Connor Hellebuyck	4,600,000(2)
Devon Toews	4,250,000(1)
Joel Eriksson-Ek	4,050,000(2)
Cole Caufield	3,750,000(3)
Clayton Keller	3,500,000(3)
Patrick Kane	2,800,000(2)
Cam Fowler	2,680,000(1)
Darnell Nurse	2,500,000(1)
Anze Kopitar	2,000,000(1)
Oliver Bjorkstrand	1,900,000(1)
Lars Eller	1,750,000(1)
Jeff Petry	1,600,000(2)
Petr Mrazek	1,400,000(3)
Matvei Michkov	1,250,000(3)
Kevin Stenlund	1,000,000(2)
Eeli Tolvanen	1,000,000(1)
Ryan Suter	900,000(2)
Jarred Tinordi	800,000(2)
Chris Tierney	450,000(4)

Nathan Bastian	90,000(2)
Alec Regula	80,000(0)

Current Funds	$13,541,589
Home Games Remaining	1
Avg. Attendance	9,156
Avg. Revenue/Game	$961,258
Projected Revenue	$961,258

Expenses

Pro Payroll	$30,250,000
Farm Payroll	$565,000
Prospect Fees	$82,500
Coach	$50,000
Games Remaining	3
Total Game Expenses	$2,210,536
Projected Expenses	$6,631,607
Projected Balance	$7,871,240

Salary Commitment

Year: 2025	$30,775,000
Year: 2026	$15,125,000
Year: 2027	$11,440,000
Year: 2028	$7,730,000

Alex Killorn	3,500,000(1)
Alex Iafallo	3,000,000(1)
Yakov Trenin	2,000,000(3)
Travis Sanheim	2,000,000(1)
Danton Heinen	1,700,000(1)
Alex Lyon	1,650,000(1)
Pius Suter	1,500,000(2)
Zach Whitecloud	1,500,000(3)
Oskar Sundqvist	1,500,000(5)
Cam York	1,500,000(5)
Filip Chytil	1,250,000(2)
Matthew Knies	1,025,000(1)
David Jiricek	1,025,000(1)
Dante Fabbro	1,000,000(5)
Paul Cotter	1,000,000(5)
Jon Gillies	1,000,000(1)
Jacob Bernard-Docker	900,000(5)
Olle Lycksell	850,000(2)
Dillon Dube	800,000(5)
Mark Kastelic	800,000(5)
Victor Mete	750,000(1)

Kent Johnson	150,000(5)
Cutter Gauthier	110,000(3)
Josh Doan	100,000(3)
Matt Coronato	85,000(2)
Tanner Laczynski	80,000(5)
Christoffer Ehn	40,000(0)

Current Funds	$21,368,862
Home Games Remaining	1
Avg. Attendance	11,300
Avg. Revenue/Game	$2,273,072
Projected Revenue	$2,273,072

Expenses

Pro Payroll	$51,723,300
Farm Payroll	$1,855,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	3
Total Game Expenses	$3,836,807
Projected Expenses	$11,510,421
Projected Balance	$12,131,513

Salary Commitment

Year: 2025	$53,098,300
Year: 2026	$38,285,800
Year: 2027	$18,492,200
Year: 2028	$7,054,700

JT Miller	4,250,000(1)
Jaccob Slavin	4,000,000(2)
Drew Doughty	3,800,000(1)
Nico Hischier	3,714,000(4)
Brad Marchand	3,500,000(1)
Stuart Skinner	3,500,000(3)
Mark Stone	3,475,000(2)
Evan Bouchard	3,428,600(2)
Timo Meier	3,250,000(3)
Brent Burns	3,200,000(2)
Ivan Provorov	2,770,000(3)
Charlie Coyle	2,200,000(2)
Tyler Seguin	2,000,000(2)
Morgan Barron	1,428,600(4)
Cole Smith	1,250,000(3)
Keegan Kolesar	1,200,000(2)
Ty Emberson	1,150,000(1)
Yegor Sharangovich	950,000(1)
Ty Dellandrea	900,000(4)
Jonathan Quick	900,000(1)
Fabian Zetterlund	857,100(4)

Jack Campbell	120,000(3)
Joel Blomqvist	95,000(3)
Arvid Soderblom	90,000(3)
Louis Crevier	90,000(2)
Ryan Johnson	90,000(1)
Fedor Svechkov	90,000(3)
Santeri Hatakka	85,000(2)
Isaiah George	85,000(3)
Jonathan Lekkerimaki	85,000(3)
Oskar Lindblom	85,000(4)
Jake Virtanen	80,000(0)
Greg McKegg	80,000(0)
William Lockwood	80,000(0)
Jonas Rondbjerg	80,000(0)
Austin Poganski	80,000(0)
Julian Melchiori	80,000(0)
Radim Simek	70,000(1)
Malcolm Subban	70,000(4)
Evgeny Svechnikov	62,500(1)
Jaret Anderson-Dolan	60,000(2)
Axel Jonsson-Fjallby	60,000(3)
Dylan McIlrath	55,000(2)
Robin Salo	42,500(3)
Alex Formenton	40,000(1)

Current Funds	-$6,086,280
Home Games Remaining	1
Avg. Attendance	13,760
Avg. Revenue/Game	$1,231,020
Projected Revenue	$1,231,020

Expenses

Pro Payroll	$49,975,000
Farm Payroll	$1,035,000
Prospect Fees	$99,000
Coach	$50,000
Games Remaining	2
Total Game Expenses	$3,654,214
Projected Expenses	$7,308,429
Projected Balance	-$12,163,689

Salary Commitment

Year: 2025	$50,940,000
Year: 2026	$25,225,000
Year: 2027	$6,845,000
Year: 2028	$2,625,000

Jake Oettinger	6,500,000(1)
Andrei Svechnikov	4,000,000(2)
Pavel Buchnevich	4,000,000(1)
Morgan Rielly	4,000,000(2)
Jamie Benn	3,500,000(1)
Boone Jenner	3,000,000(2)
Bowen Byram	2,750,000(3)
Jani Hakanpaa	2,750,000(2)
Juraj Slafkovsky	2,500,000(4)
Jason Zucker	2,000,000(1)
Carter Verhaeghe	2,000,000(1)
Nate Schmidt	1,750,000(2)
Scott Wedgewood	1,750,000(1)
Alex Newhook	1,500,000(1)
Jeff Skinner	1,500,000(2)
Luke Hughes	1,250,000(1)
P.E Bellemare	1,250,000(3)
Adam Fantilli	1,250,000(1)
Noah Cates	1,200,000(2)
Mason Lohrei	1,025,000(1)
Kailer Yamamoto	500,000(1)

Marco Rossi	125,000(4)
Ryker Evans	100,000(2)
Samuel Bolduc	95,000(1)
Valtteri Puustinen	90,000(1)
Linus Karlsson	85,000(3)
Samuel Helenius	85,000(3)
Hendrix Lapierre	85,000(1)
Julien Gauthier	80,000(2)
Libor Hajek	70,000(1)
Lias Andersson	70,000(0)
Logan Brown	60,000(1)
Christoper Gibson	50,000(3)
Boris Katchouk	40,000(1)

Current Funds	-$284,258
Home Games Remaining	2
Avg. Attendance	17,702
Avg. Revenue/Game	$2,253,726
Projected Revenue	$4,507,452

Expenses

Pro Payroll	$54,150,000
Farm Payroll	$1,992,500
Prospect Fees	$94,500
Coach	$50,000
Games Remaining	3
Total Game Expenses	$4,020,500
Projected Expenses	$12,061,500
Projected Balance	-$7,838,306

Salary Commitment

Year: 2025	$56,142,500
Year: 2026	$32,650,000
Year: 2027	$15,565,000
Year: 2028	$5,080,000

Roman Josi	4,600,000(2)
Jack Eichel	4,500,000(1)
Mitch Marner	4,400,000(1)
Artemi Panarin	4,200,000(2)
Ilya Sorokin	3,900,000(1)
Aaron Ekblad	3,750,000(2)
Jason Robertson	3,750,000(3)
Dylan Larkin	3,750,000(1)
Jake Guentzel	3,250,000(3)
Jakob Chychrun	3,200,000(4)
Adam Larsson	2,500,000(1)
Josh Norris	2,500,000(3)
Evander Kane	2,000,000(2)
Luke Schenn	2,000,000(1)
Sean Kuraly	1,250,000(2)
Kaedan Korczak	1,150,000(1)
Timothy Liljegren	1,000,000(1)
Cole Sillinger	700,000(3)
James Reimer	700,000(2)
Brett Ritchie	650,000(5)
Ryan Carpenter	400,000(2)

Mark Jankowski	160,000(5)
Vincent Desharnais	150,000(5)
Robert Hagg	150,000(1)
Jesper Boqvist	140,000(5)
Jacob Bryson	140,000(4)
Nikita Zaitsev	125,000(5)
Michael Pezzetta	125,000(4)
Devon Levi	102,500(1)
Hudson Fasching	100,000(5)
Colin Blackwell	95,000(2)
Andreas Englund	90,000(4)
Uvis Balinskis	90,000(2)
Adam Klapka	90,000(3)
Max Jones	90,000(5)
Arshdeep Bains	85,000(3)
Kale Clague	70,000(3)
Chris Wagner	70,000(5)
Gavin Bayreuther	40,000(1)
Janne Kuokkanen	40,000(3)
Mikhail Vorobyov	40,000(5)

Current Funds	$16,291,312
Home Games Remaining	1
Avg. Attendance	13,266
Avg. Revenue/Game	$2,033,678
Projected Revenue	$2,033,678

Expenses

Pro Payroll	$52,550,000
Farm Payroll	$1,285,000
Prospect Fees	$78,000
Coach	$50,000
Games Remaining	3
Total Game Expenses	$3,854,500
Projected Expenses	$11,563,500
Projected Balance	$6,761,490

Salary Commitment

Year: 2025	$53,835,000
Year: 2026	$32,905,000
Year: 2027	$5,955,000
Year: 2028	$100,000

Kristopher Letang	4,500,000(1)
Brady Tkachuk	4,000,000(1)
Frank Vatrano	3,500,000(2)
Brandon Hagel	3,250,000(3)
Valeri Nichushkin	3,250,000(1)
Gustav Forsling	3,250,000(2)
Colton Parayko	3,250,000(2)
Bo Horvat	3,250,000(2)
Adam Lowry	3,200,000(2)
Claude Giroux	2,600,000(1)
Josh Anderson	2,600,000(1)
Nikita Zadorov	2,200,000(1)
Jean-Gabriel Pageau	2,000,000(2)
Sean Couturier	2,000,000(2)
Kevin Lankinen	2,000,000(2)
Semyon Varlamov	1,500,000(2)
Luke Kunin	1,500,000(2)
Josh Brown	1,500,000(1)
Logan O'Connor	1,500,000(2)
Cole Cassels	850,000(3)
Adam Boqvist	850,000(3)

Rasmus Kupari	135,000(3)
Michael Kesselring	125,000(3)
Denton Mateychuk	110,000(3)
Jakub Dobes	110,000(3)
Elmer Soderblom	100,000(4)
Josh Leivo	85,000(3)
Brendan Perlini	85,000(3)
Matthew Phillips	85,000(1)
Tyler Moy	85,000(3)
James Hamblin	85,000(1)
Dominik Simon	65,000(1)
Nikita Tryamkin	60,000(3)
Kyle Wood	60,000(3)
Evan Cormier	50,000(3)
Zachary Fucale	45,000(1)

Current Funds	$14,211,058
Home Games Remaining	1
Avg. Attendance	9,971
Avg. Revenue/Game	$942,228
Projected Revenue	$942,228

Expenses

Pro Payroll	$43,425,000
Farm Payroll	$935,000
Prospect Fees	$127,500
Coach	$50,000
Games Remaining	4
Total Game Expenses	$3,181,250
Projected Expenses	$12,725,000
Projected Balance	$2,428,286

Salary Commitment

Year: 2025	$44,280,000
Year: 2026	$37,530,000
Year: 2027	$26,535,000
Year: 2028	$10,085,000

Connor Murphy	4,750,000(3)
Andre Burakovsky	3,250,000(1)
Anthony DeAngelo	3,000,000(3)
Mason Marchment	2,800,000(2)
Logan Stanley	2,750,000(4)
Dan Vladar	2,500,000(4)
Eetu Luostarinen	2,500,000(3)
Carson Soucy	2,500,000(3)
Reilly Smith	2,500,000(2)
Max Domi	2,250,000(2)
Nick Seeler	2,000,000(3)
Mads Sogaard	1,750,000(4)
Morgan Frost	1,750,000(4)
David Kampf	1,500,000(3)
Henri Jokiharju	1,400,000(1)
Calen Addison	1,250,000(4)
Ryan Graves	1,250,000(2)
Tyson Foerster	1,025,000(1)
Arthur Kaliyev	1,000,000(2)
Bobby Brink	950,000(1)
Steven Lorentz	750,000(2)

Mason Shaw	100,000(3)
Tyson Jost	95,000(2)
Lucas Carlsson	95,000(2)
Noah Gregor	90,000(2)
Ronnie Attard	85,000(2)
Nick Caamano	85,000(1)
Sam Lafferty	85,000(4)
Sasha Chmelevski	80,000(0)
Felix Sandstrom	80,000(2)
Denis Malgin	50,000(3)
Lukas Sedlak	50,000(3)
Mark Friedman	40,000(1)

Current Funds	-$7,304,927
Home Games Remaining	2
Avg. Attendance	15,298
Avg. Revenue/Game	$1,606,206
Projected Revenue	$3,212,412

Expenses

Pro Payroll	$43,700,000
Farm Payroll	$694,000
Prospect Fees	$58,500
Coach	$50,000
Games Remaining	3
Total Game Expenses	$3,178,750
Projected Expenses	$9,536,250
Projected Balance	-$13,628,765

Salary Commitment

Year: 2025	$44,310,000
Year: 2026	$25,890,000
Year: 2027	$12,190,000
Year: 2028	$1,000,000

Jeremy Swayman	4,500,000(2)
Josh Manson	4,250,000(1)
Sebastian Aho	3,500,000(1)
Connor Clifton	3,500,000(3)
Matt Dumba	3,000,000(2)
Troy Terry	2,250,000(3)
Brock Boeser	2,050,000(2)
Patrik Laine	2,000,000(1)
Pavel Zacha	2,000,000(1)
Nicolas Hague	2,000,000(2)
Martin Fehervary	1,750,000(1)
Warren Foegele	1,750,000(3)
Shane Wright	1,250,000(3)
Michael Rasmussen	1,250,000(2)
Logan Cooley	1,250,000(1)
Jet Greaves	1,250,000(3)
John Marino	1,100,000(1)
Shakir Mukhamadullin	1,100,000(3)
Connor Zary	1,025,000(1)
Bobby McMann	1,025,000(1)
Jack McBain	1,000,000(5)
Brandon Duhaime	900,000(2)

Jimmy Vesey	150,000(1)
Simon Nemec	125,000(1)
Luke Glendening	100,000(1)
Wyatt Kaiser	95,000(1)
Nikolai Kovalenko	90,000(3)
Jesper Froden	80,000(0)
Scott Wilson	50,000(1)
Andreas Borgman	4,000(0)

Current Funds	$4,177,856
Home Games Remaining	2
Avg. Attendance	16,813
Avg. Revenue/Game	$1,694,831
Projected Revenue	$3,389,662

Expenses

Pro Payroll	$46,000,000
Farm Payroll	$575,000
Prospect Fees	$96,000
Coach	$50,000
Games Remaining	4
Total Game Expenses	$3,337,214
Projected Expenses	$13,348,857
Projected Balance	-$5,781,339

Salary Commitment

Year: 2025	$47,075,000
Year: 2026	$25,075,000
Year: 2027	$14,875,000
Year: 2028	$4,295,000

Quinn Hughes	7,000,000(1)
Carter Hart	5,000,000(1)
Sam Montembeault	4,250,000(3)
Alexander Romanov	4,000,000(1)
Lucas Raymond	3,650,000(2)
Elias Pettersson	3,000,000(1)
Jon Marchessault	3,000,000(3)
Corey Perry	2,000,000(2)
Adam Henrique	2,000,000(2)
Trevor Van Riemsdyk	2,000,000(1)
Yegor Chinakhov	1,250,000(3)
Juuso Valimaki	1,000,000(1)
Alexandre Texier	1,000,000(4)
Brett Howden	1,000,000(3)
Filip Zadina	1,000,000(4)
Simon Edvinsson	950,000(2)
Frank Nazar	900,000(3)
Alex Turcotte	850,000(2)
Nicolas Deslauriers	750,000(2)
Victor Soderstrom	700,000(5)
Josh Mahura	700,000(4)
Olli Juolevi	500,000(4)

Alexei Toropchenko	150,000(5)
Aleksei Kolosov	90,000(3)
Emil Andrae	90,000(3)
Ryan Merkley	70,000(5)
Jasper Weatherby	65,000(4)
Kole Lind	60,000(5)
Jack Rathbone	50,000(5)

Current Funds	-$11,892,255
Home Games Remaining	2
Avg. Attendance	16,646
Avg. Revenue/Game	$1,468,195
Projected Revenue	$2,936,390

Expenses

Pro Payroll	$51,450,000
Farm Payroll	$977,500
Prospect Fees	$94,500
Coach	$50,000
Games Remaining	3
Total Game Expenses	$3,755,143
Projected Expenses	$11,265,429
Projected Balance	-$20,221,294

Salary Commitment

Year: 2025	$52,347,500
Year: 2026	$36,145,000
Year: 2027	$23,265,000
Year: 2028	$9,130,000

Victor Hedman	6,500,000(1)
Kevin Fiala	4,000,000(2)
Damon Severson	3,300,000(3)
Neal Pionk	3,250,000(1)
Mikael Granlund	3,200,000(3)
Mikhail Sergachev	3,000,000(2)
Darcy Kuemper	3,000,000(1)
Artturi Lehkonen	2,500,000(3)
Wyatt Johnston	2,500,000(4)
Conor Garland	2,200,000(2)
Jordan Greenway	2,200,000(5)
Garnet Hathaway	2,000,000(3)
Blake Coleman	2,000,000(1)
Andrew Peeke	1,750,000(5)
T.J. Brodie	1,750,000(3)
John Klingberg	1,400,000(5)
Marcus Johansson	1,350,000(2)
Austin Watson	1,300,000(3)
Jake Allen	1,250,000(2)
Niko Mikkola	1,250,000(1)
Magnus Hellberg	1,000,000(5)
Adam Gaudette	750,000(2)

Joel Kiviranta	125,000(2)
Sam Carrick	102,500(1)
Haydn Fleury	100,000(1)
Erik Kallgren	100,000(5)
Joona Koppanen	85,000(3)
Sheldon Dries	80,000(0)
Nicolas Petan	75,000(2)
John Hayden	65,000(2)
Jesse Ylonen	65,000(4)
Jordan Gross	65,000(2)
Martin Kaut	65,000(4)
Oscar Lindberg	50,000(4)

Current Funds	-$2,112,361
Home Games Remaining	2
Avg. Attendance	8,524
Avg. Revenue/Game	$1,342,373
Projected Revenue	$2,684,746

Expenses

Pro Payroll	$53,250,000
Farm Payroll	$510,000
Prospect Fees	$81,000
Coach	$50,000
Games Remaining	4
Total Game Expenses	$3,849,357
Projected Expenses	$15,397,429
Projected Balance	-$14,825,044

Salary Commitment

Year: 2025	$51,330,000
Year: 2026	$27,530,000
Year: 2027	$18,135,000
Year: 2028	$6,500,000

Thomas Harley	6,500,000(5)
Jonathan Huberdeau	3,500,000(3)
Ville Husso	3,500,000(1)
Joel Edmundson	3,300,000(2)
Brayden Schenn	3,250,000(1)
Samuel Girard	3,100,000(3)
Gabriel Vilardi	2,750,000(1)
Adin Hill	2,750,000(1)
Simon Benoit	2,750,000(1)
Ryan Strome	2,500,000(2)
Nick Bjugstad	2,500,000(3)
Nicolas Roy	2,000,000(1)
Andrei Kuzmenko	2,000,000(1)
Kasperi Kapanen	1,750,000(1)
Calle Jarnkrok	1,600,000(2)
Mason Appleton	1,400,000(1)
Lane Hutson	1,250,000(3)
Jonatan Berggren	1,200,000(3)
Sam Steel	1,000,000(2)
Brett Kulak	950,000(1)
Ryan McLeod	900,000(2)
Lukas Reichel	800,000(0)
Alexander Barabanov	700,000(1)
Michael Raffl	500,000(0)
Dominik Kahun	400,000(0)
Remi Elie	400,000(0)
Klas Dahlbeck	400,000(0)

Max Comtois	95,000(2)
Tyson Kozak	85,000(3)
Dennis Cholowski	80,000(0)
Carson Meyer	80,000(0)
Tim Erixon	50,000(0)
Henrik Borgstrom	40,000(0)
Rourke Chartier	40,000(0)
Juho Lammikko	40,000(0)

Current Funds	$25,876,363
Home Games Remaining	2
Avg. Attendance	7,406
Avg. Revenue/Game	$1,322,042
Projected Revenue	$2,644,084

Expenses

Pro Payroll	$42,775,000
Farm Payroll	$210,000
Prospect Fees	$69,000
Coach	$50,000
Games Remaining	4
Total Game Expenses	$3,078,857
Projected Expenses	$12,315,429
Projected Balance	$16,205,018

Salary Commitment

Year: 2025	$39,350,000
Year: 2026	$30,350,000
Year: 2027	$6,600,000
Year: 2028	$0,000

Moritz Seider	4,300,000(2)
Roope Hintz	4,250,000(2)
Tristian Jarry	4,000,000(3)
Radko Gudas	3,500,000(1)
Taylor Hall	3,500,000(2)
Michael Bunting	3,250,000(2)
Anders Lee	3,100,000(2)
Marcus Pettersson	2,850,000(2)
Tyler Bertuzzi	2,500,000(2)
Casey Mittelstadt	2,000,000(1)
Mason McTavish	1,750,000(3)
Pierre Engvall	1,750,000(1)
Nikita Okhotiuk	1,150,000(1)
Justin Barron	1,000,000(0)
Nolan Allan	850,000(3)
Jakob Pelletier	800,000(0)
Marian Studenic	750,000(0)
Rudolfs Balcers	625,000(0)
Calvin Pickard	600,000(1)
Daniel Audette	500,000(0)
Mark Barberio	500,000(0)

Nicolas Beaudin	80,000(0)
Jeremy Davies	80,000(0)
Shane Gersich	50,000(0)

Current Funds	-$2,088,042
Home Games Remaining	2
Avg. Attendance	13,101
Avg. Revenue/Game	$1,045,491
Projected Revenue	$2,090,982

Expenses

Pro Payroll	$42,925,000
Farm Payroll	$520,000
Prospect Fees	$67,500
Coach	$50,000
Games Remaining	4
Total Game Expenses	$3,111,607
Projected Expenses	$12,446,429
Projected Balance	-$12,443,489

Salary Commitment

Year: 2025	$43,270,000
Year: 2026	$30,115,000
Year: 2027	$12,715,000
Year: 2028	$2,100,000

Nick Schmaltz	5,500,000(2)
MacKenzie Weegar	4,000,000(2)
Teuvo Teravainen	4,000,000(1)
Kaiden Guhle	3,500,000(3)
Frederik Andersen	3,000,000(1)
Brayden McNabb	3,000,000(2)
Jake Evans	1,750,000(3)
Noah Juulsen	1,700,000(3)
Barclay Goodrow	1,500,000(2)
Tyler Motte	1,400,000(2)
Brock McGinn	1,400,000(3)
Carl Grundstrom	1,250,000(1)
Nick Perbix	1,250,000(2)
Michael McLeod	1,200,000(1)
Curtis Lazar	1,100,000(4)
Laurent Dauphin	1,050,000(3)
Jayden Struble	1,025,000(1)
Logan Shaw	1,000,000(4)
Ridly Greig	950,000(3)
Patrick Brown	950,000(1)
Thomas Bordeleau	850,000(1)
Brendan Gallagher	800,000(1)
Cayden Primeau	750,000(2)

Tucker Poolman	175,000(0)
Arturs Silovs	90,000(3)
Jack St. Ivany	90,000(3)
Bokondji Imama	85,000(3)
Ben Harpur	80,000(1)

Current Funds	-$1,858,584
Home Games Remaining	2
Avg. Attendance	11,713
Avg. Revenue/Game	$1,918,524
Projected Revenue	$3,837,048

Expenses

Pro Payroll	$51,450,000
Farm Payroll	$568,000
Prospect Fees	$114,000
Coach	$50,000
Games Remaining	4
Total Game Expenses	$3,727,286
Projected Expenses	$14,909,143
Projected Balance	-$12,930,679

Salary Commitment

Year: 2025	$51,858,000
Year: 2026	$32,640,000
Year: 2027	$17,160,000
Year: 2028	$2,500,000

Martin Necas	4,850,000(3)
Kirill Kaprizov	4,750,000(2)
Robert Thomas	4,500,000(3)
John Tavares	4,250,000(3)
Erik Karlsson	4,250,000(1)
Rasmus Ristolainen	4,200,000(1)
Jared Spurgeon	4,000,000(2)
Jacob Markstrom	3,500,000(1)
Brian Dumoulin	2,750,000(2)
Nick Foligno	2,400,000(1)
Elvis Merzlikins	2,000,000(1)
Mikael Backlund	2,000,000(1)
Evgeny Dadonov	1,750,000(2)
Mattias Janmark-Nylen	950,000(4)
Beck Malenstyn	900,000(4)
Marat Khusnutdinov	850,000(3)
Travis Hamonic	800,000(2)
Connor Dewar	800,000(1)
Colin Miller	750,000(2)
Jesse Puljujarvi	600,000(2)
Daniel Sprong	600,000(4)

Kyle Capobianco	110,000(3)
Brett Murray	80,000(0)
Mason Geertsen	80,000(0)
Jaromir Jagr	68,000(1)
Alexander Nylander	50,000(4)
Filip Chlapik	50,000(3)
Dmytro Timashov	50,000(3)
Fredrik Claesson	40,000(2)
Antti Suomela	40,000(2)

Current Funds	$8,734,290
Home Games Remaining	2
Avg. Attendance	13,141
Avg. Revenue/Game	$1,103,777
Projected Revenue	$2,207,554

Expenses

Pro Payroll	$31,865,000
Farm Payroll	$1,910,000
Prospect Fees	$99,000
Coach	$50,000
Games Remaining	4
Total Game Expenses	$2,423,143
Projected Expenses	$9,692,571
Projected Balance	$1,249,273

Salary Commitment

Year: 2025	$33,775,000
Year: 2026	$22,700,000
Year: 2027	$13,800,000
Year: 2028	$7,060,000

K'Andre Miller	4,200,000(1)
Jack Roslovic	3,200,000(1)
Will Borgen	2,000,000(2)
Ilya Mikheyev	2,000,000(3)
Ryan Lindgren	2,000,000(2)
Dakota Joshua	2,000,000(3)
Daniil Miromanov	1,600,000(4)
Drew O'Connor	1,600,000(4)
Akira Schmid	1,600,000(2)
William Carrier	1,500,000(1)
Mikey Eyssimont	1,240,000(3)
Kaapo Kahkonen	1,200,000(4)
Jack Drury	1,200,000(2)
William Eklund	1,025,000(1)
Ben Hutton	1,000,000(4)
Connor Mackey	1,000,000(4)
Mathieu Olivier	900,000(2)
Alex Laferriere	900,000(1)
Mavrik Bourque	900,000(3)
Josh Ho-Sang	800,000(2)

Ty Smith	200,000(1)
Joe Veleno	140,000(2)
Ethan Bear	120,000(4)
Nathan Walker	120,000(4)
Jack Thompson	100,000(3)
Matt Kiersted	100,000(4)
Nils Aman	100,000(2)
Colin White	100,000(4)
Nikita Tolopilo	95,000(3)
Andre Lee	90,000(3)
Gage Goncalves	85,000(3)
Nikita Nesterenko	85,000(3)
Kyle MacLean	85,000(3)
Jimmy Schuldt	80,000(4)
Dryden Hunt	80,000(2)
Benoit-Olivier Groulx	80,000(2)
Ben Meyers	80,000(4)
Matt Tomkins	60,000(4)
Dillon Heatherington	60,000(3)
Emil Bemstrom	50,000(1)

Current Funds	-$3,722,138
Home Games Remaining	2
Avg. Attendance	16,233
Avg. Revenue/Game	$1,535,524
Projected Revenue	$3,071,048

Expenses

Pro Payroll	$52,875,000
Farm Payroll	$1,145,000
Prospect Fees	$96,000
Coach	$50,000
Games Remaining	4
Total Game Expenses	$3,869,000
Projected Expenses	$15,476,000
Projected Balance	-$16,127,090

Salary Commitment

Year: 2025	$53,780,000
Year: 2026	$41,455,000
Year: 2027	$19,865,000
Year: 2028	$2,750,000

Torey Krug	5,000,000(1)
Anthony Stolarz	5,000,000(3)
Matt Duchene	4,000,000(1)
Seth Jarvis	4,000,000(2)
Gabriel Landeskog	3,500,000(2)
Ondrej Palat	3,250,000(2)
Dylan Strome	3,000,000(3)
John Gibson	3,000,000(2)
Ivan Barbashev	2,750,000(3)
Ilya Lyubushkin	2,250,000(2)
Oliver Kylington	2,250,000(2)
Jakub Vrana	2,075,000(1)
Alexandre Carrier	2,000,000(3)
Mike Reilly	1,575,000(4)
Nick Jensen	1,500,000(3)
Jordan Staal	1,500,000(2)
Connor Bedard	1,250,000(1)
Logan Stankoven	1,100,000(2)
Jordan Spence	1,000,000(4)
Matthew Nieto	875,000(3)
Oskar Back	850,000(3)
Dominik Kubalik	750,000(3)
Tobias Rieder	400,000(2)
Henrik Haapala	400,000(0)

Taylor Raddysh	125,000(3)
Nico Daws	100,000(4)
Joshua Roy	95,000(2)
Zachary L'Heureux	90,000(3)
Fraser Minten	90,000(3)
Spencer Stastney	85,000(2)
Ben Jones	85,000(3)
Gregory Hofmann	80,000(0)
Cale Fleury	75,000(4)
Nolan Foote	40,000(2)
Jack Studnicka	40,000(2)
Christian Jaros	40,000(2)
Eric Gelinas	40,000(0)
Jacob De La Rose	40,000(0)
Mark Pysyk	40,000(2)
Brendan Guhle	40,000(0)
Austin Czarnik	40,000(0)

Current Funds	-$5,925,299
Home Games Remaining	2
Avg. Attendance	12,163
Avg. Revenue/Game	$1,021,726
Projected Revenue	$2,043,452

Expenses

Pro Payroll	$41,475,000
Farm Payroll	$965,000
Prospect Fees	$124,500
Coach	$50,000
Games Remaining	4
Total Game Expenses	$3,043,893
Projected Expenses	$12,175,571
Projected Balance	-$16,057,418

Salary Commitment

Year: 2025	$42,440,000
Year: 2026	$37,010,000
Year: 2027	$20,240,000
Year: 2028	$11,095,000

Connor McDavid	5,750,000(2)
Oliver Ekman-Larsson	4,000,000(2)
Vladimir Tarasenko	3,125,000(2)
Kirill Marchenko	2,500,000(5)
Dylan Demelo	2,500,000(2)
Joel Farabee	2,500,000(3)
Jacob Middleton	2,400,000(4)
Matias Maccelli	2,000,000(5)
Rasmus Sandin	2,000,000(1)
Mattias Samuelsson	2,000,000(3)
Aliaksei Protas	2,000,000(4)
Joseph Woll	1,250,000(1)
Dustin Wolf	1,250,000(3)
A.J. Greer	1,150,000(1)
Ethan Del Mastro	1,100,000(3)
Michael Carcone	1,000,000(5)
Declan Chisholm	1,000,000(2)
Jiri Kulich	1,000,000(3)
Blake Lizotte	1,000,000(3)
Radek Faksa	1,000,000(5)
Tye Kartye	950,000(1)

Travis Dermott	125,000(3)
John Ludvig	110,000(2)
Ville Heinola	100,000(5)
Alex Barre-Boulet	95,000(5)
Trey Fix-Wolansky	85,000(2)
Collin Graf	85,000(3)
Marek Mazanec	85,000(3)
Georgii Merkulov	85,000(2)
Dylan Coghlan	75,000(2)
Dominic Toninato	40,000(1)
Mitchell Stephens	40,000(1)
Justin Bailey	40,000(2)

Current Funds	$5,886,999
Home Games Remaining	2
Avg. Attendance	8,243
Avg. Revenue/Game	$1,263,774
Projected Revenue	$2,527,548

Expenses

Pro Payroll	$43,500,000
Farm Payroll	$835,000
Prospect Fees	$111,000
Coach	$50,000
Games Remaining	4
Total Game Expenses	$3,178,286
Projected Expenses	$12,713,143
Projected Balance	-$4,298,596

Salary Commitment

Year: 2025	$43,985,000
Year: 2026	$32,435,000
Year: 2027	$12,385,000
Year: 2028	$5,500,000

Juuse Saros	6,000,000(2)
Phillip Danault	3,400,000(2)
Jason Dickinson	3,250,000(4)
Ross Colton	3,250,000(2)
Joonas Korpisalo	2,750,000(1)
Jonas Siegenthaler	2,500,000(2)
Nic Dowd	2,400,000(1)
Andrew Copp	2,400,000(3)
J.J. Moser	2,250,000(5)
Jamie Drysdale	2,000,000(2)
Trevor Zegras	2,000,000(1)
Nick Cousins	1,650,000(1)
Robby Fabbri	1,450,000(2)
Samuel Blais	1,250,000(3)
Dysin Mayo	1,250,000(2)
Sean Walker	1,250,000(1)
Simon Holmstrom	900,000(3)
Matt Rempe	850,000(3)
Riley Tufte	850,000(3)
Christian Djoos	800,000(1)
Jonah Gadjovich	550,000(3)
Alex Galchenyuk	500,000(1)

Eric Comrie	150,000(2)
Steven Santini	110,000(0)
Landon Slaggert	85,000(3)
David Gustafsson	80,000(0)
Alexander True	80,000(0)
Carsen Twarynski	80,000(0)
Jackson Cates	50,000(2)
Wyatt Kalynuk	50,000(1)
Maxime Lajoie	50,000(1)
Cam Dineen	50,000(1)
Frederik Gauthier	50,000(1)

Current Funds	-$1,906,128
Home Games Remaining	2
Avg. Attendance	11,664
Avg. Revenue/Game	$1,347,261
Projected Revenue	$2,694,522

Expenses

Pro Payroll	$53,550,000
Farm Payroll	$1,232,500
Prospect Fees	$58,500
Coach	$50,000
Games Remaining	4
Total Game Expenses	$3,920,786
Projected Expenses	$15,683,143
Projected Balance	-$14,894,749

Salary Commitment

Year: 2025	$54,772,500
Year: 2026	$40,610,000
Year: 2027	$19,330,000
Year: 2028	$13,240,000

David Pastrnak	5,500,000(2)
Kyle Connor	5,000,000(4)
Logan Thompson	4,250,000(4)
Brady Skjei	4,000,000(1)
Elias Lindholm	4,000,000(2)
Vince Dunn	4,000,000(2)
Sam Bennett	3,750,000(4)
Andrew Mangiapane	3,500,000(1)
Jonas Brodin	3,250,000(2)
Evan Rodrigues	2,500,000(3)
Viktor Arvidsson	2,500,000(2)
Nick Paul	2,300,000(3)
Rickard Rakell	2,000,000(1)
Jalen Chatfield	1,500,000(2)
Conor Timmins	1,250,000(1)
Alex Kerfoot	1,000,000(1)
Braden Schneider	1,000,000(1)
Pheonix Copley	1,000,000(1)
Jackson Blake	850,000(3)
Devin Shore	400,000(3)
Gustav Lindstrom	400,000(2)

Erik Gustafsson	250,000(0)
Denis Gurianov	150,000(1)
Chris Driedger	130,000(2)
Brett Leason	120,000(4)
MacKenzie Entwistle	120,000(4)
Cole Guttman	90,000(1)
Tobias Bjornfot	87,500(1)
Givani Smith	85,000(1)
Scott Reedy	80,000(0)
Adam Ruzicka	80,000(0)
Alex Belzile	40,000(3)

Current Funds	-$7,590,976
Home Games Remaining	2
Avg. Attendance	14,322
Avg. Revenue/Game	$2,105,452
Projected Revenue	$4,210,904

Expenses

Pro Payroll	$50,935,000
Farm Payroll	$645,000
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	3
Total Game Expenses	$3,693,964
Projected Expenses	$11,081,893
Projected Balance	-$14,461,965

Salary Commitment

Year: 2025	$51,500,000
Year: 2026	$22,245,000
Year: 2027	$14,965,000
Year: 2028	$10,485,000

Leon Draisaitl	5,350,000(1)
Miro Heiskanen	4,860,000(4)
Aleksander Barkov	4,500,000(1)
Jack Hughes	4,065,000(1)
Linus Ullmark	3,400,000(2)
John Carlson	3,200,000(1)
Tom Wilson	3,145,000(3)
Nazem Kadri	3,000,000(2)
Shayne Gostisbehere	2,750,000(1)
Jamie Oleksiak	2,200,000(1)
Quinton Byfield	2,000,000(4)
Jonathan Toews	1,900,000(1)
Dylan Holloway	1,715,000(4)
Jake Walman	1,500,000(1)
Joey Daccord	1,250,000(1)
Lian Bichsel	1,250,000(3)
Leo Carlsson	1,250,000(1)
Dmitri Voronkov	1,250,000(1)
Kyle Burroughs	650,000(4)
Reese Johnson	500,000(4)
Klim Kostin	400,000(2)
Tyler Pitlick	400,000(2)
Cedric Paquette	400,000(4)

Zack Ostapchuk	85,000(3)
Luke Johnson	80,000(0)
Jordan Oesterle	75,000(4)
Riley Stillman	65,000(4)
Markus Niemelainen	60,000(4)
Joe Snively	40,000(4)
Thomas McCollum	40,000(4)
Lane Pederson	40,000(4)
Gustav Olofsson	40,000(2)
Rushan Rafikov	40,000(1)
David Elsner	40,000(2)
Simon Fernholm	40,000(4)

Current Funds	-$4,519,588
Home Games Remaining	2
Avg. Attendance	16,360
Avg. Revenue/Game	$1,339,884
Projected Revenue	$2,679,768

Expenses

Pro Payroll	$51,550,000
Farm Payroll	$2,392,500
Prospect Fees	$109,500
Coach	$50,000
Games Remaining	4
Total Game Expenses	$3,864,429
Projected Expenses	$15,457,714
Projected Balance	-$17,297,534

Salary Commitment

Year: 2025	$53,892,500
Year: 2026	$39,610,000
Year: 2027	$18,772,500
Year: 2028	$187,500

Mats Zuccarello	4,500,000(2)
Jordan Eberle	3,500,000(3)
Dmitry Kulikov	3,150,000(3)
Nick Suzuki	3,000,000(2)
Mathew Barzal	3,000,000(1)
Erik Gudbranson	2,950,000(3)
Ryan Pulock	2,750,000(1)
Mikey Anderson	2,750,000(3)
Lukas Dostal	2,750,000(2)
Lawson Crouse	2,500,000(2)
Nino Neiderreiter	2,500,000(1)
James van Riemsdyk	2,300,000(2)
Adam Pelech	2,250,000(1)
Brandon Saad	2,250,000(3)
Daniil Tarasov	2,000,000(2)
Nicklas Backstrom	2,000,000(3)
Matthew Benning	1,700,000(2)
Anthony Beauvillier	1,600,000(1)
Jaden Schwartz	1,500,000(1)
Kevin Hayes	1,500,000(2)
Drew Helleson	1,100,000(3)

Oliver Wahlstrom	160,000(2)
Conor Sheary	150,000(1)
Nikita Gusev	135,000(2)
Justin Danforth	130,000(4)
Maxim Tsyplakov	125,000(3)
Peyton Krebs	125,000(3)
Anders Bjork	100,000(1)
Marcus Hogberg	100,000(2)
Urho Vaakanainen	100,000(3)
Jakub Zboril	97,500(2)
Zach Benson	95,000(1)
Ivan Miroshnichenko	95,000(2)
Kevin Korchinski	95,000(1)
Scott Perunovich	90,000(1)
Trent Miner	90,000(3)
Johan Larsson	87,500(1)
Adam Edstrom	85,000(3)
Justin Kirkland	85,000(3)
Max Sasson	85,000(3)
Mikael Pyyhtia	85,000(3)
Carl Dahlstrom	65,000(1)
Cooper Marody	57,500(4)
Jansen Harkins	55,000(3)
Jack Dougherty	50,000(0)
Josh Winquist	50,000(3)

Current Funds	-$4,365,828
Home Games Remaining	2
Avg. Attendance	13,676
Avg. Revenue/Game	$1,148,834
Projected Revenue	$2,297,668

Expenses

Pro Payroll	$33,850,000
Farm Payroll	$1,635,000
Prospect Fees	$144,000
Coach	$50,000
Games Remaining	4
Total Game Expenses	$2,548,500
Projected Expenses	$10,194,000
Projected Balance	-$12,262,160

Salary Commitment

Year: 2025	$35,485,000
Year: 2026	$22,750,000
Year: 2027	$11,645,000
Year: 2028	$5,285,000

Karel Vejmelka	4,200,000(1)
Rasmus Dahlin	4,000,000(2)
Justin Faulk	3,250,000(1)
Alex Vlasic	1,500,000(2)
Kaapo Kakko	1,500,000(3)
Darren Raddysh	1,500,000(1)
Pavel Dorofeyev	1,500,000(2)
Luke Evangelista	1,500,000(2)
Olli Maata	1,300,000(4)
Macklin Celebrini	1,250,000(3)
Philipp Grubauer	1,250,000(5)
Tyler Tucker	1,250,000(4)
Jack Quinn	1,250,000(1)
Pavel Mintyukov	1,250,000(1)
Anton Lundell	1,250,000(2)
Joel Hofer	1,150,000(1)
Marco Kasper	1,000,000(3)
Will Smith	1,000,000(3)
Brandt Clarke	900,000(2)
Rafael Harvey-Pinard	900,000(5)
Zachary Aston-Reese	750,000(3)
Brendan Gaunce	400,000(4)

Matt Murray	200,000(2)
Jake Christiansen	125,000(4)
Philip Tomasino	125,000(2)
Calvin De Haan	125,000(3)
Nicolas Aube-Kubel	125,000(3)
Ivan Prosvetov	95,000(1)
Emil Heineman	90,000(3)
Nikolai Knyzhov	90,000(2)
Mackie Samoskevich	90,000(3)
Brett Berard	85,000(3)
Sam Colangelo	85,000(3)
Ryan Winterton	85,000(3)
Brendan Brisson	85,000(3)
Walker Duehr	60,000(5)
William Lagesson	50,000(3)
Jeffrey Viel	40,000(3)
Nail Yakupov	40,000(2)
Alexander Petrovic	40,000(1)

Current Funds	-$6,245,133
Home Games Remaining	2
Avg. Attendance	12,197
Avg. Revenue/Game	$1,666,206
Projected Revenue	$3,332,412

Expenses

Pro Payroll	$52,850,000
Farm Payroll	$1,123,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	4
Total Game Expenses	$3,865,000
Projected Expenses	$15,460,000
Projected Balance	-$18,372,721

Salary Commitment

Year: 2025	$53,805,000
Year: 2026	$21,210,000
Year: 2027	$9,075,000
Year: 2028	$4,080,000

Zach Werenski	5,000,000(1)
Zach Hyman	4,700,000(3)
Alex Pietrangelo	4,000,000(1)
Mark Scheifele	4,000,000(5)
Sidney Crosby	3,800,000(1)
Sergei Bobrovsky	3,800,000(1)
Chris Kreider	3,750,000(1)
Brock Nelson	3,250,000(2)
Jacob Trouba	3,000,000(1)
JT Compher	2,500,000(1)
Ryan McDonagh	2,250,000(2)
Gustav Nyquist	2,000,000(2)
Tyler Myers	2,000,000(2)
Scott Laughton	1,500,000(1)
Jordan Martinook	1,500,000(1)
Matt Roy	1,500,000(1)
Kyle Palmieri	1,400,000(2)
Jakob Silfverberg	1,000,000(1)
Casey DeSmith	1,000,000(2)
Miles Wood	900,000(1)

Philipp Kurashev	120,000(3)
Jake Bean	110,000(2)
Keaton Middleton	90,000(3)
Dylan Gambrell	90,000(1)
Glenn Gawdin	90,000(0)
Parker Wotherspoon	90,000(1)
Ethen Frank	85,000(3)
Jacob Lucchini	85,000(2)
Filip Roos	85,000(1)
Nicolas Meloche	80,000(1)
Liam Foudy	80,000(5)
Clark Bishop	78,000(0)
Kasimir Kaskisuo	40,000(2)

Current Funds	-$9,349,549
Home Games Remaining	2
Avg. Attendance	15,497
Avg. Revenue/Game	$2,034,171
Projected Revenue	$4,068,342

Expenses

Pro Payroll	$52,250,000
Farm Payroll	$1,492,500
Prospect Fees	$130,500
Coach	$50,000
Games Remaining	3
Total Game Expenses	$3,851,643
Projected Expenses	$11,554,929
Projected Balance	-$16,836,136

Salary Commitment

Year: 2025	$53,582,500
Year: 2026	$34,745,000
Year: 2027	$16,295,000
Year: 2028	$2,920,000

Filip Forsberg	5,000,000(1)
Mikko Rantanen	5,000,000(2)
Josh Morrissey	4,250,000(2)
Noah Hanafin	3,750,000(3)
Seth Jones	3,750,000(2)
Ryan O'Reilly	3,500,000(1)
Jordan Kyrou	3,250,000(3)
Cam Talbot	3,000,000(1)
Matt Boldy	2,900,000(3)
Jared McCann	2,750,000(1)
Pyotr Kochetkov	2,500,000(4)
Sean Durzi	2,250,000(2)
Erik Haula	2,000,000(3)
Ryan Donato	1,750,000(2)
Vladislav Gavrikov	1,500,000(1)
Johnathan Kovacevic	1,500,000(1)
Joel Armia	1,200,000(2)
Teddy Blueger	1,000,000(3)
Jujhar Khaira	900,000(1)
Wade Allison	500,000(1)

Pierre-Olivier Joseph	125,000(4)
Yaroslav Askarov	110,000(3)
Matthew Poitras	102,500(1)
Adam Wilsby	100,000(3)
Justin Brazeau	90,000(3)
Elias Pettersson	90,000(3)
Adam Erne	90,000(5)
Jonny Brodzinski	90,000(5)
Marc McLaughlin	85,000(3)
Mitchell Chaffee	85,000(2)
Samuel Fagemo	85,000(1)
Adam Beckman	85,000(2)
Vitali Kravtsov	80,000(0)
John Leonard	80,000(2)
Radim Zohorna	80,000(0)
Calle Rosen	75,000(5)
Oscar Dansk	40,000(5)

Current Funds	$2,036,451
Home Games Remaining	2
Avg. Attendance	14,790
Avg. Revenue/Game	$2,174,160
Projected Revenue	$4,348,320

Expenses

Pro Payroll	$52,825,000
Farm Payroll	$1,935,000
Prospect Fees	$94,500
Coach	$50,000
Games Remaining	3
Total Game Expenses	$3,921,750
Projected Expenses	$11,765,250
Projected Balance	-$5,380,479

Salary Commitment

Year: 2025	$54,680,000
Year: 2026	$37,490,000
Year: 2027	$10,320,000
Year: 2028	$230,000

Travis Konecny	4,875,000(2)
Adrian Kempe	4,500,000(2)
Tage Thompson	4,500,000(1)
Mika Zibanejad	4,000,000(2)
Brandon Montour	4,000,000(2)
Jake Sanderson	4,000,000(3)
Thomas Chabot	3,500,000(3)
Drake Batherson	3,400,000(1)
Tyler Toffoli	2,800,000(1)
Shane Pinto	2,500,000(2)
Dylan Guenther	2,000,000(2)
Filip Gustavsson	2,000,000(2)
Spencer Knight	2,000,000(2)
Brandon Tanev	1,800,000(1)
Cody Ceci	1,500,000(3)
Dawson Mercer	1,250,000(1)
Marcus Foligno	1,000,000(1)
Dylan Samberg	1,000,000(1)
Colton Sissons	900,000(1)
Zach Bogosian	800,000(2)
Travis Boyd	500,000(3)

Mathieu Joseph	150,000(1)
Parker Kelly	125,000(3)
Tomas Nosek	110,000(2)
Justus Annunen	110,000(3)
Tyler Kleven	100,000(3)
Emil Lilleberg	95,000(2)
Vinnie Hinostroza	90,000(2)
Spencer Martin	90,000(2)
Ryan Shea	85,000(1)
Cole Koepke	85,000(1)
Nikolas Matinpalo	85,000(3)
Angus Crookshank	85,000(3)
Ryan Lomberg	85,000(3)
Matthew Highmore	80,000(4)
Marcus Bjork	80,000(1)
Joey Anderson	80,000(1)
Corey Schueneman	80,000(0)
Aleksi Heponiemi	70,000(4)
Ian Mitchell	60,000(2)
Jonathan Dahlen	60,000(1)
Michael Dal Colle	50,000(2)
Oskar Steen	40,000(4)
Arttu Ruotsalainen	40,000(4)

Current Funds	-$7,498,699
Home Games Remaining	2
Avg. Attendance	17,537
Avg. Revenue/Game	$1,841,448
Projected Revenue	$3,682,896

Expenses

Pro Payroll	$52,100,000
Farm Payroll	$1,162,500
Prospect Fees	$82,500
Coach	$50,000
Games Remaining	3
Total Game Expenses	$3,813,929
Projected Expenses	$11,441,786
Projected Balance	-$15,257,589

Salary Commitment

Year: 2025	$53,187,500
Year: 2026	$26,027,500
Year: 2027	$5,515,000
Year: 2028	$1,605,000

Cale Makar	5,750,000(2)
Auston Matthews	5,250,000(2)
Igor Shesterkin	5,000,000(1)
William Nylander	4,500,000(1)
Alexander Ovechkin	4,250,000(1)
Steven Stamkos	4,000,000(1)
Jesper Bratt	3,250,000(3)
Mattias Ekholm	3,250,000(2)
Tomas Hertl	3,000,000(2)
Evgeni Malkin	2,500,000(1)
Ian Cole	2,250,000(2)
Jake McCabe	2,000,000(1)
David Perron	1,250,000(1)
Noel Acciari	1,100,000(1)
Alexander Georgiev	1,000,000(1)
Brendan Smith	800,000(1)
Eric Robinson	800,000(4)
Derek Grant	750,000(2)
Frederick Gaudreau	500,000(3)
Marc-Edouard Vlasic	500,000(4)
Zach Sanford	400,000(1)

Sebastian Aho	150,000(1)
Louis Domingue	97,500(2)
Andreas Johnson	95,000(2)
Collin Delia	95,000(4)
Brayden Pachal	90,000(3)
Austin Wagner	85,000(1)
Jakub Forsbacka	75,000(0)
Garret Sparks	70,000(3)
Scott Harrington	70,000(2)
Zack MacEwen	65,000(1)
Lucas Wallmark	60,000(1)
Ville Pokka	60,000(5)
Magnus Paajarvi	50,000(5)
Martin Marincin	50,000(5)
Dean Kukan	50,000(4)

Current Funds	-$6,124,425
Home Games Remaining	2
Avg. Attendance	13,184
Avg. Revenue/Game	$1,227,774
Projected Revenue	$2,455,548

Expenses

Pro Payroll	$40,525,000
Farm Payroll	$1,230,100
Prospect Fees	$133,500
Coach	$50,000
Games Remaining	4
Total Game Expenses	$2,995,614
Projected Expenses	$11,982,457
Projected Balance	-$15,651,334

Salary Commitment

Year: 2025	$41,755,100
Year: 2026	$33,705,100
Year: 2027	$24,180,100
Year: 2028	$10,370,100

Alex DeBrincat	4,500,000(5)
Michael Matheson	4,250,000(2)
Chris Tanev	3,500,000(3)
Brenden Dillon	3,250,000(3)
Chandler Stephenson	3,000,000(1)
Charlie Lindgren	2,500,000(2)
Connor Ingram	2,250,000(3)
Jeremy Lauzon	2,250,000(1)
Arber Xhekaj	2,000,000(5)
Nick Robertson	1,800,000(4)
Kiefer Sherwood	1,600,000(1)
Vladislav Namestnikov	1,500,000(3)
Alexander Radulov	1,200,000(3)
Will Cuylle	1,025,000(1)
Matthew Kessel	1,000,000(2)
Zachary Bolduc	950,000(2)
Pontus Holmberg	900,000(5)
Ryan Reaves	850,000(3)
Cole Schwindt	850,000(3)
Ross Johnston	700,000(5)
Victor Rask	650,000(2)

Liam O'Brien	165,000(4)
Brendan Lemieux	125,000(3)
Colton White	115,000(5)
Victor Mancini	100,000(3)
Henry Thrun	95,000(1)
Ivan Fedotov	95,000(3)
Lucas Condotta	90,000(3)
Rasmus Asplund	90,000(2)
Anthony Richard	85,000(2)
Nikita Alexandrov	60,000(5)
Vadim Shipachev	50,100(4)
Peter Cehlarik	40,000(1)
Tyler Benson	40,000(5)
Brandon Davidson	40,000(5)
Nikita Nesterov	40,000(1)

Current Funds	-$6,573,347
Home Games Remaining	2
Avg. Attendance	16,901
Avg. Revenue/Game	$1,242,179
Projected Revenue	$2,484,358

Expenses

Pro Payroll	$53,500,000
Farm Payroll	$706,000
Prospect Fees	$27,000
Coach	$50,000
Games Remaining	4
Total Game Expenses	$3,877,357
Projected Expenses	$15,509,429
Projected Balance	-$19,598,418

Salary Commitment

Year: 2025	$54,206,000
Year: 2026	$36,706,000
Year: 2027	$21,005,000
Year: 2028	$10,400,000

Shea Theodore	4,500,000(1)
Noah Dobson	4,000,000(2)
Tim Stutzle	4,000,000(1)
Thatcher Demko	3,750,000(1)
William Karlsson	3,000,000(2)
Hampus Lindholm	3,000,000(2)
Filip Hronek	3,000,000(3)
Ukko-Pekka Luukkonen	2,500,000(3)
Dylan Cozens	2,500,000(4)
Jake DeBrusk	2,500,000(1)
Ryan Hartman	2,500,000(2)
Owen Power	2,500,000(3)
Anthony Cirelli	2,400,000(3)
Pierre-Luc Dubois	2,100,000(4)
Matty Beniers	2,000,000(5)
Philip Broberg	2,000,000(4)
Artem Zub	2,000,000(2)
Alexis Lafreniere	1,750,000(1)
Kirby Dach	1,500,000(5)
Stefan Noesen	1,000,000(2)
Connor McMichael	1,000,000(1)

Erik Brannstrom	125,000(2)
Nils Lundkvist	125,000(4)
Juuso Parssinen	120,000(3)
Kevin Labanc	100,000(4)
Aatu Raty	85,000(3)
Kieffer Bellows	76,000(2)
Phil Di Giuseppe	75,000(4)

Current Funds	-$3,491,837
Home Games Remaining	2
Avg. Attendance	13,267
Avg. Revenue/Game	$1,810,918
Projected Revenue	$3,621,836

Expenses

Pro Payroll	$54,630,000
Farm Payroll	$1,250,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	4
Total Game Expenses	$4,001,214
Projected Expenses	$16,004,857
Projected Balance	-$15,874,858

Salary Commitment

Year: 2025	$54,590,000
Year: 2026	$20,370,000
Year: 2027	$2,900,000
Year: 2028	$1,810,000

Nathan MacKinnon	6,000,000(1)
Adam Fox	5,750,000(2)
Nikita Kucherov	5,000,000(1)
Brayden Point	4,750,000(1)
Andrei Vasilevskiy	4,500,000(1)
Ryan Nugent-Hopkins	3,000,000(2)
Bryan Rust	2,950,000(2)
Dmitry Orlov	2,500,000(1)
Jonathan Drouin	2,500,000(1)
Esa Lindell	2,000,000(1)
Trevor Moore	1,760,000(2)
Tommy Novak	1,750,000(1)
Nick Blankenburg	1,500,000(5)
Anton Forsberg	1,300,000(1)
Vitek Vanecek	1,300,000(2)
Derek Forbort	1,300,000(1)
Tanner Jeannot	1,270,000(1)
Evgeny Kuznetsov	1,200,000(1)
JJ Peterka	1,200,000(2)
Jackson LaCombe	1,150,000(2)
Kevin Bahl	1,100,000(0)
Liam Ohgren	850,000(3)

Zemgus Girgensons	150,000(1)
Isaak Phillips	140,000(5)
Sam Malinski	115,000(3)
Drake Caggiula	110,000(0)
Olen Zellweger	110,000(2)
Jakub Lauko	90,000(5)
Ivan Ivan	85,000(3)
Jiri Smejkal	85,000(2)
Jan Jenik	85,000(2)
Michael Hutchinson	80,000(5)
Rem Pitlick	80,000(2)
Marc Michaelis	80,000(0)
Dryden McKay	40,000(3)

Current Funds	$3,102,525
Home Games Remaining	2
Avg. Attendance	12,869
Avg. Revenue/Game	$1,779,373
Projected Revenue	$3,558,746

Expenses

Pro Payroll	$47,925,000
Farm Payroll	$1,137,500
Prospect Fees	$88,500
Coach	$50,000
Games Remaining	4
Total Game Expenses	$3,514,357
Projected Expenses	$14,057,429
Projected Balance	-$7,396,158

Salary Commitment

Year: 2025	$48,902,500
Year: 2026	$24,592,500
Year: 2027	$9,715,000
Year: 2028	$6,230,000

Charlie McAvoy	6,500,000(1)
Sam Reinhart	6,500,000(1)
Alex Tuch	5,000,000(2)
Nikolaj Ehlers	4,000,000(2)
Sean Monahan	3,000,000(2)
Erik Cernak	2,500,000(1)
Mackenzie Blackwood	2,500,000(1)
Mario Ferraro	2,500,000(1)
Cole Perfetti	2,000,000(4)
Casey Cizikas	2,000,000(4)
Jesperi Kotkaniemi	1,500,000(2)
Troy Stecher	1,250,000(5)
Brock Faber	1,250,000(1)
Tanner Pearson	1,250,000(3)
Tomas Tatar	1,200,000(2)
Samuel Ersson	1,025,000(1)
Martin Pospisil	950,000(1)
Andreas Athanasiou	900,000(3)
Patrik Nemeth	850,000(5)
Justin Holl	750,000(3)
Ryan Fitzgerald	500,000(3)

Scott Mayfield	425,000(1)
Ondrej Kase	120,000(1)
Gabriel Carlsson	97,500(2)
Connor Carrick	90,000(4)
Akil Thomas	85,000(3)
Guillaume Brisebois	80,000(0)
Cal Petersen	80,000(2)
Nick Merkley	80,000(0)
Alexander Volkov	40,000(1)
Joshua Jacobs	40,000(4)

Current Funds	$10,820,134
Home Games Remaining	2
Avg. Attendance	13,642
Avg. Revenue/Game	$1,374,993
Projected Revenue	$2,749,986

Expenses

Pro Payroll	$42,100,000
Farm Payroll	$982,500
Prospect Fees	$99,000
Coach	$50,000
Games Remaining	5
Total Game Expenses	$3,087,964
Projected Expenses	$15,439,821
Projected Balance	-$1,869,701

Salary Commitment

Year: 2025	$42,927,500
Year: 2026	$25,777,500
Year: 2027	$19,577,500
Year: 2028	$6,355,000

Matthew Tkachuk	7,000,000(3)
Rasmus Andersson	5,250,000(1)
Vincent Trocheck	4,000,000(1)
Alex Nedeljkovic	3,500,000(1)
Brandon Carlo	3,500,000(2)
Owen Tippett	2,200,000(1)
Jake Neighbours	1,750,000(4)
Jan Rutta	1,650,000(4)
Jonas Johansson	1,500,000(1)
Cody Glass	1,400,000(3)
Nico Sturm	1,400,000(3)
Dennis Gilbert	1,350,000(2)
Jaycob Megna	950,000(4)
Vladislav Kolyachonok	950,000(5)
Nick Ritchie	950,000(2)
Colton Dach	850,000(3)
Conor Geekie	850,000(3)
Rodrigo Abols	850,000(3)
Ryan Poehling	700,000(1)
Caleb Jones	550,000(3)
Mike Hardman	500,000(5)
Tanner Kero	500,000(0)
Spencer Smallman	450,000(4)
Ryan MacInnis	400,000(0)

Nick Leddy	400,000(2)
Brennan Othmann	85,000(3)
Tim Berni	80,000(0)
Gemel Smith	75,000(0)
Matt Luff	67,500(3)
Fredrik Olofsson	65,000(3)
Zane McIntyre	60,000(5)
Louie Belpedio	55,000(3)
Buddy Robinson	50,000(3)
Casey Fitzgerald	45,000(4)

Current Funds	-$5,409,395
Home Games Remaining	2
Avg. Attendance	11,002
Avg. Revenue/Game	$1,201,418
Projected Revenue	$2,402,836

Expenses

Pro Payroll	$44,799,000
Farm Payroll	$1,787,500
Prospect Fees	$46,500
Coach	$0,000
Games Remaining	4
Total Game Expenses	$3,330,929
Projected Expenses	$13,323,714
Projected Balance	-$16,330,273

Salary Commitment

Year: 2025	$46,586,500
Year: 2026	$40,831,500
Year: 2027	$23,926,500
Year: 2028	$8,607,500

Ben Chiarot	5,000,000(2)
Jordan Binnington	4,355,000(2)
Anthony Mantha	4,160,000(3)
Yanni Gourde	3,250,000(2)
Brett Pesce	2,950,000(4)
Alex Wennberg	2,000,000(3)
Ilya Samsonov	2,000,000(1)
Anthony Duclair	1,834,000(3)
Christian Dvorak	1,750,000(3)
Connor Brown	1,750,000(3)
Philippe Myers	1,600,000(1)
Michael McCarron	1,550,000(2)
Sonny Milano	1,500,000(4)
Jordan Harris	1,500,000(5)
Nils Hoglander	1,400,000(5)
Alexander Alexeyev	1,400,000(2)
Matt Grzelcyk	1,400,000(3)
Victor Olofsson	1,400,000(3)
Barrett Hayton	1,350,000(2)
Morgan Geekie	1,000,000(1)
John Beecher	900,000(1)
Cal Foote	750,000(3)

Laurent Brossoit	255,000(5)
Mike Amadio	215,000(4)
Alexander Holtz	150,000(5)
Zac Jones	150,000(5)
Vasily Podkolzin	150,000(5)
Jacob Moverare	145,000(5)
Trent Frederic	125,000(1)
Egor Zamula	115,000(5)
Marc Del Gaizo	100,000(3)
Isac Lundestrom	90,000(1)
Albert Johansson	90,000(3)
Owen Pickering	85,000(3)
Christian Folin	77,500(4)
Ryan Spooner	40,000(1)