Current Funds	$40,451,349
Home Games Remaining	24
Avg. Attendance	15,521
Avg. Revenue/Game	$1,723,286
Projected Revenue	$41,358,864

Expenses

Pro Payroll	$53,330,000
Farm Payroll	$350,000
Prospect Fees	$69,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$656,085
Projected Expenses	$32,148,183
Projected Balance	$49,662,030

Salary Commitment

Year: 2025	$53,680,000
Year: 2026	$32,350,000
Year: 2027	$12,700,000
Year: 2028	$1,450,000

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)
William Karlsson	3,000,000(2)
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)
Erik Kallgren	1,000,000(5)
Mason Shaw	1,000,000(3)
Ryan Suter	900,000(2)
Nathan Bastian	900,000(2)
Jarred Tinordi	800,000(2)
Chris Tierney	450,000(4)

Erik Gustafsson	50,000(3)
Jakub Forsbacka	50,000(3)
Tucker Poolman	50,000(3)
Alec Regula	50,000(3)
Gregory Hofmann	50,000(3)
Dominik Kahun	50,000(3)
Greg McKegg	50,000(3)

Current Funds	$23,292,213
Home Games Remaining	24
Avg. Attendance	10,586
Avg. Revenue/Game	$1,111,542
Projected Revenue	$26,677,008

Expenses

Pro Payroll	$33,700,000
Farm Payroll	$220,000
Prospect Fees	$84,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$415,293
Projected Expenses	$20,349,341
Projected Balance	$29,619,880

Salary Commitment

Year: 2025	$33,880,000
Year: 2026	$18,230,000
Year: 2027	$13,780,000
Year: 2028	$9,080,000

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)
Kent Johnson	1,500,000(5)
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)
Cutter Gauthier	1,100,000(3)
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)
Matt Coronato	850,000(2)
Olle Lycksell	850,000(2)
Dillon Dube	800,000(5)
Mark Kastelic	800,000(5)
Victor Mete	750,000(1)

Josh Doan	100,000(3)
Tanner Laczynski	80,000(5)
Christoffer Ehn	40,000(0)

Current Funds	$38,660,833
Home Games Remaining	24
Avg. Attendance	9,868
Avg. Revenue/Game	$1,844,945
Projected Revenue	$44,278,680

Expenses

Pro Payroll	$50,053,300
Farm Payroll	$1,375,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$628,845
Projected Expenses	$30,813,411
Projected Balance	$52,126,102

Salary Commitment

Year: 2025	$51,828,300
Year: 2026	$35,915,800
Year: 2027	$16,122,200
Year: 2028	$7,454,700

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)
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)
John Marino	1,100,000(1)
Yegor Sharangovich	950,000(1)
Ty Dellandrea	900,000(4)
Jonathan Quick	900,000(1)
Fabian Zetterlund	857,100(4)
Jonas Rondbjerg	400,000(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)
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	$6,098,754
Home Games Remaining	24
Avg. Attendance	13,490
Avg. Revenue/Game	$1,223,543
Projected Revenue	$29,365,032

Expenses

Pro Payroll	$51,450,000
Farm Payroll	$882,500
Prospect Fees	$99,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$640,018
Projected Expenses	$31,360,896
Projected Balance	$4,102,890

Salary Commitment

Year: 2025	$52,332,500
Year: 2026	$29,040,000
Year: 2027	$6,760,000
Year: 2028	$2,625,000

Jake Oettinger	6,500,000(1)
Andrei Svechnikov	4,000,000(2)
MacKenzie Weegar	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)
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)
Kailer Yamamoto	500,000(1)

Marco Rossi	125,000(4)
Mason Lohrei	102,500(1)
Samuel Bolduc	95,000(1)
Valtteri Puustinen	90,000(1)
Linus Karlsson	85,000(3)
Hendrix Lapierre	85,000(1)
Julien Gauthier	80,000(2)
Libor Hajek	70,000(1)
Logan Brown	60,000(1)
Christoper Gibson	50,000(3)
Boris Katchouk	40,000(1)

Current Funds	$22,083,067
Home Games Remaining	24
Avg. Attendance	15,604
Avg. Revenue/Game	$2,131,119
Projected Revenue	$51,146,856

Expenses

Pro Payroll	$52,950,000
Farm Payroll	$3,207,500
Prospect Fees	$100,500
Coach	$50,000
Games Remaining	49
Total Game Expenses	$686,683
Projected Expenses	$33,647,463
Projected Balance	$39,582,460

Salary Commitment

Year: 2025	$56,157,500
Year: 2026	$33,700,000
Year: 2027	$14,860,000
Year: 2028	$5,005,000

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)
Timothy Liljegren	1,000,000(1)
Mathieu Olivier	900,000(2)
James Reimer	700,000(2)
Ryan Carpenter	400,000(2)
Mikhail Vorobyov	400,000(5)

Colin Blackwell	950,000(2)
Mark Jankowski	160,000(5)
Jack Williams	150,000(4)
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)
Kaedan Korczak	115,000(1)
Devon Levi	102,500(1)
Hudson Fasching	100,000(5)
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)
Cole Sillinger	70,000(3)
Kale Clague	70,000(3)
Chris Wagner	70,000(5)
Brett Ritchie	65,000(5)
Gavin Bayreuther	40,000(1)
Janne Kuokkanen	40,000(3)

Current Funds	$28,508,506
Home Games Remaining	24
Avg. Attendance	10,263
Avg. Revenue/Game	$1,573,318
Projected Revenue	$37,759,632

Expenses

Pro Payroll	$52,550,000
Farm Payroll	$1,285,000
Prospect Fees	$78,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$658,085
Projected Expenses	$32,246,183
Projected Balance	$34,021,955

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	$16,452,458
Home Games Remaining	24
Avg. Attendance	9,969
Avg. Revenue/Game	$942,064
Projected Revenue	$22,609,536

Expenses

Pro Payroll	$45,325,000
Farm Payroll	$580,000
Prospect Fees	$129,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$562,000
Projected Expenses	$27,538,000
Projected Balance	$11,523,994

Salary Commitment

Year: 2025	$45,905,000
Year: 2026	$39,155,000
Year: 2027	$27,350,000
Year: 2028	$10,000,000

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)
Urho Vaakanainen	1,000,000(3)
Arthur Kaliyev	1,000,000(2)
Bobby Brink	950,000(1)
Noah Gregor	900,000(2)
Sasha Chmelevski	800,000(0)
Steven Lorentz	750,000(2)

Tyson Jost	95,000(2)
Lucas Carlsson	95,000(2)
Ronnie Attard	85,000(2)
Nick Caamano	85,000(1)
Felix Sandstrom	80,000(2)
Denis Malgin	50,000(3)
Lukas Sedlak	50,000(3)
Mark Friedman	40,000(1)

Current Funds	$3,280,058
Home Games Remaining	24
Avg. Attendance	12,365
Avg. Revenue/Game	$1,298,367
Projected Revenue	$31,160,808

Expenses

Pro Payroll	$45,370,000
Farm Payroll	$1,022,500
Prospect Fees	$60,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$567,104
Projected Expenses	$27,788,079
Projected Balance	$6,652,787

Salary Commitment

Year: 2025	$46,392,500
Year: 2026	$29,072,500
Year: 2027	$15,297,500
Year: 2028	$1,337,500

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)
Ivan Provorov	2,770,000(3)
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)
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)

Alexei Toropchenko	150,000(5)
Jimmy Vesey	150,000(1)
Simon Nemec	125,000(1)
Luke Glendening	100,000(1)
Simon Zajicek	97,500(4)
Wyatt Kaiser	95,000(1)
Nikolai Kovalenko	90,000(3)
Jacob Gaucher	90,000(4)
Nicolas Deslauriers	75,000(2)
Scott Wilson	50,000(1)

Current Funds	$13,427,951
Home Games Remaining	24
Avg. Attendance	14,365
Avg. Revenue/Game	$1,448,129
Projected Revenue	$34,755,096

Expenses

Pro Payroll	$50,650,000
Farm Payroll	$465,000
Prospect Fees	$93,000
Coach	$50,000
Games Remaining	48
Total Game Expenses	$625,098
Projected Expenses	$30,004,683
Projected Balance	$18,178,364

Salary Commitment

Year: 2025	$51,115,000
Year: 2026	$29,915,000
Year: 2027	$18,265,000
Year: 2028	$4,185,000

Quinn Hughes	7,000,000(1)
Carter Hart	5,000,000(1)
Sam Montembeault	4,250,000(3)
Rasmus Ristolainen	4,200,000(1)
Lucas Raymond	3,650,000(2)
Kaiden Guhle	3,500,000(3)
Elias Pettersson	3,000,000(1)
Jon Marchessault	3,000,000(3)
Conor Garland	2,200,000(2)
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)
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)
Victor Soderstrom	700,000(5)
Josh Mahura	700,000(4)
Olli Juolevi	500,000(4)

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)
Juho Lammikko	40,000(5)

Current Funds	$6,997,924
Home Games Remaining	24
Avg. Attendance	16,029
Avg. Revenue/Game	$1,487,767
Projected Revenue	$35,706,408

Expenses

Pro Payroll	$53,725,000
Farm Payroll	$795,000
Prospect Fees	$94,500
Coach	$50,000
Games Remaining	48
Total Game Expenses	$666,640
Projected Expenses	$31,998,732
Projected Balance	$10,705,600

Salary Commitment

Year: 2025	$54,520,000
Year: 2026	$37,895,000
Year: 2027	$25,215,000
Year: 2028	$8,130,000

Victor Hedman	6,500,000(1)
John Tavares	4,250,000(3)
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)
Jordan Greenway	2,200,000(5)
Garnet Hathaway	2,000,000(3)
Gustav Nyquist	2,000,000(2)
Andrew Peeke	1,750,000(5)
T.J. Brodie	1,750,000(3)
Mathieu Joseph	1,500,000(1)
John Klingberg	1,400,000(5)
Marcus Johansson	1,350,000(2)
Jake Allen	1,250,000(2)
Niko Mikkola	1,250,000(1)
Sam Carrick	1,025,000(1)
Adam Gaudette	750,000(2)

Joel Kiviranta	125,000(2)
Magnus Hellberg	100,000(5)
Haydn Fleury	100,000(1)
Joona Koppanen	85,000(3)
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	$7,354,059
Home Games Remaining	24
Avg. Attendance	8,735
Avg. Revenue/Game	$1,410,739
Projected Revenue	$33,857,736

Expenses

Pro Payroll	$51,650,000
Farm Payroll	$85,000
Prospect Fees	$81,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$632,512
Projected Expenses	$30,993,098
Projected Balance	$10,218,697

Salary Commitment

Year: 2025	$51,735,000
Year: 2026	$27,935,000
Year: 2027	$18,635,000
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)
Dakota Mermis	500,000(3)

Tyson Kozak

85,000(3)

Current Funds	$33,293,916
Home Games Remaining	24
Avg. Attendance	6,575
Avg. Revenue/Game	$1,173,753
Projected Revenue	$28,170,072

Expenses

Pro Payroll	$43,150,000
Farm Payroll	$110,000
Prospect Fees	$69,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$529,012
Projected Expenses	$25,921,598
Projected Balance	$35,542,390

Salary Commitment

Year: 2025	$43,260,000
Year: 2026	$34,260,000
Year: 2027	$9,560,000
Year: 2028	$1,320,000

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)
Max Comtois	950,000(2)
Nolan Allan	850,000(3)
Justin Barron	800,000(3)
Nicolas Beaudin	800,000(0)
Jeremy Davies	800,000(0)
Jakob Pelletier	650,000(4)
Calvin Pickard	600,000(1)
Rudolfs Balcers	600,000(4)
Shane Gersich	500,000(0)
Mark Barberio	500,000(0)
Jake Virtanen	400,000(3)
Julian Melchiori	400,000(3)

Marian Studenic	70,000(4)
Sheldon Dries	40,000(3)

Current Funds	$2,556,228
Home Games Remaining	24
Avg. Attendance	13,912
Avg. Revenue/Game	$893,074
Projected Revenue	$21,433,776

Expenses

Pro Payroll	$40,875,000
Farm Payroll	$655,000
Prospect Fees	$69,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$507,915
Projected Expenses	$24,887,817
Projected Balance	-$897,813

Salary Commitment

Year: 2025	$41,530,000
Year: 2026	$22,155,000
Year: 2027	$8,655,000
Year: 2028	$1,200,000

Nick Schmaltz	5,500,000(2)
Alexander Romanov	4,000,000(1)
Teuvo Teravainen	4,000,000(1)
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)
Alex Newhook	1,500,000(1)
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)
Juuso Parssinen	1,200,000(3)
Curtis Lazar	1,100,000(4)
Jayden Struble	1,025,000(1)
Ridly Greig	950,000(3)
Patrick Brown	950,000(1)
Thomas Bordeleau	850,000(1)
Brendan Gallagher	800,000(1)
Ben Harpur	800,000(1)
Cayden Primeau	750,000(2)

Laurent Dauphin	105,000(3)
Logan Shaw	100,000(4)
Ryker Evans	100,000(2)
Arturs Silovs	90,000(3)
Jack St. Ivany	90,000(3)
Bokondji Imama	85,000(3)
Samuel Helenius	85,000(3)

Current Funds	$11,598,275
Home Games Remaining	24
Avg. Attendance	12,253
Avg. Revenue/Game	$1,743,757
Projected Revenue	$41,850,168

Expenses

Pro Payroll	$45,250,000
Farm Payroll	$1,958,000
Prospect Fees	$115,500
Coach	$50,000
Games Remaining	48
Total Game Expenses	$577,726
Projected Expenses	$27,730,829
Projected Balance	$25,717,614

Salary Commitment

Year: 2025	$47,208,000
Year: 2026	$27,190,000
Year: 2027	$11,710,000
Year: 2028	$4,500,000

Martin Necas	4,850,000(3)
Kirill Kaprizov	4,750,000(2)
Erik Karlsson	4,250,000(1)
Alex Pietrangelo	4,000,000(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)
Philip Broberg	2,000,000(4)
Mikael Backlund	2,000,000(1)
Evgeny Dadonov	1,750,000(2)
Austin Watson	1,300,000(3)
Juuso Valimaki	1,000,000(1)
Beck Malenstyn	900,000(4)
Marat Khusnutdinov	850,000(3)
Travis Hamonic	800,000(2)
Brett Murray	800,000(0)
Connor Dewar	800,000(1)
Mason Geertsen	800,000(0)
Colin Miller	750,000(2)
Jesse Puljujarvi	600,000(2)

Mattias Janmark-Nylen	950,000(4)
Daniel Sprong	600,000(4)
Kyle Capobianco	110,000(3)
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	$17,580,692
Home Games Remaining	24
Avg. Attendance	14,010
Avg. Revenue/Game	$1,164,842
Projected Revenue	$27,956,208

Expenses

Pro Payroll	$34,715,000
Farm Payroll	$2,265,000
Prospect Fees	$100,500
Coach	$50,000
Games Remaining	48
Total Game Expenses	$452,811
Projected Expenses	$21,734,927
Projected Balance	$23,801,973

Salary Commitment

Year: 2025	$36,980,000
Year: 2026	$25,455,000
Year: 2027	$17,455,000
Year: 2028	$8,980,000

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)
Jordan Harris	1,500,000(5)
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)
Alex Laferriere	900,000(1)
Andre Lee	900,000(3)
Mavrik Bourque	900,000(3)
Brendan Brisson	850,000(3)
Josh Ho-Sang	800,000(2)
Emil Bemstrom	500,000(1)

Ty Smith	200,000(1)
Josh Nadeau	160,000(4)
Henrik Tikkanen	160,000(4)
Kyle MacLean	160,000(3)
Joe Veleno	140,000(2)
Ethan Bear	120,000(4)
Nathan Walker	120,000(4)
Sam Lipkin	100,000(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)
Gage Goncalves	85,000(3)
Nikita Nesterenko	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)

Current Funds	$1,909,600
Home Games Remaining	25
Avg. Attendance	12,317
Avg. Revenue/Game	$1,346,193
Projected Revenue	$33,654,825

Expenses

Pro Payroll	$52,875,000
Farm Payroll	$905,000
Prospect Fees	$96,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$657,634
Projected Expenses	$32,224,073
Projected Balance	$3,340,352

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)
Eric Gelinas	400,000(0)
Jacob De La Rose	400,000(0)
Brendan Guhle	400,000(0)
Austin Czarnik	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)
Cale Fleury	75,000(4)
Nolan Foote	40,000(2)
Jack Studnicka	40,000(2)
Christian Jaros	40,000(2)
Mark Pysyk	40,000(2)

Current Funds	$6,905,940
Home Games Remaining	25
Avg. Attendance	14,642
Avg. Revenue/Game	$1,248,443
Projected Revenue	$31,211,075

Expenses

Pro Payroll	$38,375,000
Farm Payroll	$890,000
Prospect Fees	$132,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$481,061
Projected Expenses	$23,571,988
Projected Balance	$14,545,027

Salary Commitment

Year: 2025	$39,265,000
Year: 2026	$32,935,000
Year: 2027	$19,175,000
Year: 2028	$11,145,000

Connor McDavid	5,750,000(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)
John Ludvig	1,100,000(2)
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)
John Beecher	900,000(1)

Ethan Del Mastro	110,000(3)
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)
Radim Zohorna	50,000(5)
Dominic Toninato	40,000(1)
Mitchell Stephens	40,000(1)
Justin Bailey	40,000(2)

Current Funds	$9,154,235
Home Games Remaining	25
Avg. Attendance	6,229
Avg. Revenue/Game	$954,868
Projected Revenue	$23,871,700

Expenses

Pro Payroll	$42,650,000
Farm Payroll	$970,000
Prospect Fees	$109,500
Coach	$50,000
Games Remaining	49
Total Game Expenses	$533,896
Projected Expenses	$26,160,921
Projected Balance	$6,865,014

Salary Commitment

Year: 2025	$43,620,000
Year: 2026	$32,070,000
Year: 2027	$12,020,000
Year: 2028	$5,900,000

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)
Christian Djoos	800,000(1)
Jonah Gadjovich	550,000(3)
Alex Galchenyuk	500,000(1)

Maxim Shabanov	400,000(4)
Eric Comrie	150,000(2)
Landon Slaggert	85,000(3)
Riley Tufte	85,000(3)
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	$5,956,304
Home Games Remaining	25
Avg. Attendance	13,550
Avg. Revenue/Game	$1,392,302
Projected Revenue	$34,807,550

Expenses

Pro Payroll	$52,800,000
Farm Payroll	$1,212,500
Prospect Fees	$58,500
Coach	$50,000
Games Remaining	49
Total Game Expenses	$660,012
Projected Expenses	$32,340,598
Projected Balance	$8,423,256

Salary Commitment

Year: 2025	$54,012,500
Year: 2026	$41,000,000
Year: 2027	$20,080,000
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)
Jonas Brodin	3,250,000(2)
Justin Faulk	3,250,000(1)
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)
Alex Kerfoot	1,000,000(1)
Braden Schneider	1,000,000(1)
Pheonix Copley	1,000,000(1)
Jackson Blake	850,000(3)
Scott Reedy	800,000(0)
Adam Ruzicka	800,000(0)
Zachary Aston-Reese	750,000(3)
Devin Shore	400,000(3)

Andrew Mangiapane	350,000(1)
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)
Gustav Lindstrom	40,000(2)
Alex Belzile	40,000(3)

Current Funds	$20,597,731
Home Games Remaining	25
Avg. Attendance	15,626
Avg. Revenue/Game	$2,389,873
Projected Revenue	$59,746,825

Expenses

Pro Payroll	$52,535,000
Farm Payroll	$1,555,000
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	49
Total Game Expenses	$661,287
Projected Expenses	$32,403,043
Projected Balance	$47,941,513

Salary Commitment

Year: 2025	$54,090,000
Year: 2026	$22,160,000
Year: 2027	$14,280,000
Year: 2028	$9,800,000

Leon Draisaitl	5,350,000(1)
Miro Heiskanen	4,860,000(4)
Aleksander Barkov	4,500,000(1)
Jack Hughes	4,065,000(1)
Nikolaj Ehlers	4,000,000(2)
Sergei Bobrovsky	3,800,000(1)
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)
Luke Johnson	800,000(0)
Klim Kostin	400,000(2)
Tyler Pitlick	400,000(2)

David Tomasek	400,000(4)
Atro Leppanen	310,000(4)
Dmitri Voronkov	125,000(1)
Zack Ostapchuk	85,000(3)
Jordan Oesterle	75,000(4)
Kyle Burroughs	65,000(4)
Riley Stillman	65,000(4)
Markus Niemelainen	60,000(4)
Reese Johnson	50,000(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)
Cedric Paquette	40,000(4)
Simon Fernholm	40,000(4)

Current Funds	-$1,998,865
Home Games Remaining	25
Avg. Attendance	10,939
Avg. Revenue/Game	$1,110,213
Projected Revenue	$27,755,325

Expenses

Pro Payroll	$50,450,000
Farm Payroll	$4,002,500
Prospect Fees	$103,500
Coach	$50,000
Games Remaining	49
Total Game Expenses	$665,927
Projected Expenses	$32,630,415
Projected Balance	-$6,873,955

Salary Commitment

Year: 2025	$54,452,500
Year: 2026	$40,320,000
Year: 2027	$19,482,500
Year: 2028	$1,762,500

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)
Jack Dougherty	500,000(0)

Maxim Tsyplakov	400,000(3)
Sam Morton	300,000(4)
Justin Hryckowian	300,000(4)
Jacob Quillan	300,000(4)
Gleb Veremyev	250,000(4)
Karsen Dorwart	225,000(4)
Harrison Scott	200,000(4)
Oliver Wahlstrom	160,000(2)
Nikita Gusev	135,000(2)
Justin Danforth	130,000(4)
Peyton Krebs	125,000(3)
Drew Helleson	110,000(3)
Anders Bjork	100,000(1)
Marcus Hogberg	100,000(2)
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)

Current Funds	$6,659,267
Home Games Remaining	25
Avg. Attendance	13,755
Avg. Revenue/Game	$1,195,063
Projected Revenue	$29,876,575

Expenses

Pro Payroll	$32,550,000
Farm Payroll	$1,925,000
Prospect Fees	$148,500
Coach	$50,000
Games Remaining	49
Total Game Expenses	$422,848
Projected Expenses	$20,719,530
Projected Balance	$15,816,312

Salary Commitment

Year: 2025	$34,475,000
Year: 2026	$24,990,000
Year: 2027	$13,885,000
Year: 2028	$7,235,000

Karel Vejmelka	4,200,000(1)
Rasmus Dahlin	4,000,000(2)
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)
Calvin De Haan	1,250,000(3)
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)
Sam Lafferty	850,000(4)
Walker Duehr	600,000(5)
Brendan Gaunce	400,000(4)

Luke Haymes	285,000(4)
Josh Samanski	275,000(4)
Matt Murray	200,000(2)
Jake Christiansen	125,000(4)
Philip Tomasino	125,000(2)
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)
William Lagesson	50,000(3)
Jeffrey Viel	40,000(3)
Nail Yakupov	40,000(2)
Alexander Petrovic	40,000(1)

Current Funds	$2,994,025
Home Games Remaining	25
Avg. Attendance	14,374
Avg. Revenue/Game	$1,899,426
Projected Revenue	$47,485,650

Expenses

Pro Payroll	$52,450,000
Farm Payroll	$955,000
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	49
Total Game Expenses	$652,933
Projected Expenses	$31,993,713
Projected Balance	$18,485,962

Salary Commitment

Year: 2025	$53,405,000
Year: 2026	$26,610,000
Year: 2027	$9,075,000
Year: 2028	$4,080,000

Zach Werenski	5,000,000(1)
Zach Hyman	4,700,000(3)
Oliver Ekman-Larsson	4,000,000(2)
Mark Scheifele	4,000,000(5)
Sidney Crosby	3,800,000(1)
Chris Kreider	3,750,000(1)
Linus Ullmark	3,400,000(2)
Brock Nelson	3,250,000(2)
Jacob Trouba	3,000,000(1)
JT Compher	2,500,000(1)
Ryan McDonagh	2,250,000(2)
Blake Coleman	2,000,000(1)
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)
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)
Kasimir Kaskisuo	40,000(2)

Current Funds	$9,772,056
Home Games Remaining	25
Avg. Attendance	15,237
Avg. Revenue/Game	$1,955,048
Projected Revenue	$48,876,200

Expenses

Pro Payroll	$52,250,000
Farm Payroll	$1,457,500
Prospect Fees	$132,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$657,189
Projected Expenses	$32,202,262
Projected Balance	$26,445,994

Salary Commitment

Year: 2025	$53,707,500
Year: 2026	$34,870,000
Year: 2027	$16,420,000
Year: 2028	$3,045,000

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)
Caleb MacDonald	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)
John Leonard	80,000(2)
Calle Rosen	75,000(5)
Oscar Dansk	40,000(5)

Current Funds	$26,704,625
Home Games Remaining	25
Avg. Attendance	15,464
Avg. Revenue/Game	$2,273,208
Projected Revenue	$56,830,200

Expenses

Pro Payroll	$52,825,000
Farm Payroll	$1,705,000
Prospect Fees	$96,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$666,780
Projected Expenses	$32,672,244
Projected Balance	$50,862,581

Salary Commitment

Year: 2025	$54,530,000
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)
Corey Schueneman	800,000(0)
Travis Boyd	500,000(3)

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)
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	$9,940,287
Home Games Remaining	25
Avg. Attendance	18,170
Avg. Revenue/Game	$1,846,192
Projected Revenue	$46,154,800

Expenses

Pro Payroll	$52,100,000
Farm Payroll	$1,361,500
Prospect Fees	$78,000
Coach	$50,000
Games Remaining	49
Total Game Expenses	$653,530
Projected Expenses	$32,022,994
Projected Balance	$24,072,093

Salary Commitment

Year: 2025	$53,461,500
Year: 2026	$26,301,500
Year: 2027	$5,789,000
Year: 2028	$1,879,000

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)
Luke Krys	100,000(4)
Louis Domingue	97,500(2)
Andreas Johnson	95,000(2)
Collin Delia	95,000(4)
Arttu Hyry	92,500(4)
Brayden Pachal	90,000(3)
Austin Wagner	85,000(1)
Cooper Black	81,500(4)
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	-$728,995
Home Games Remaining	25
Avg. Attendance	10,650
Avg. Revenue/Game	$953,151
Projected Revenue	$23,828,775

Expenses

Pro Payroll	$41,276,000
Farm Payroll	$1,670,000
Prospect Fees	$129,000
Coach	$50,000
Games Remaining	50
Total Game Expenses	$525,915
Projected Expenses	$26,295,732
Projected Balance	-$3,195,952

Salary Commitment

Year: 2025	$42,946,000
Year: 2026	$34,896,000
Year: 2027	$24,956,000
Year: 2028	$12,176,000

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)
Will Cuylle	1,025,000(1)
Victor Mancini	1,000,000(3)
Matthew Kessel	1,000,000(2)
Stefan Noesen	1,000,000(2)
Marc Gatcomb	950,000(4)
Zachary Bolduc	950,000(2)
Pontus Holmberg	900,000(5)
Ryan Reaves	850,000(3)
Ross Johnston	700,000(5)
Vadim Shipachev	501,000(4)

Brandon Holt	210,000(4)
Mikulas Hovorka	195,000(4)
Liam O'Brien	165,000(4)
Brendan Lemieux	125,000(3)
Alexander Radulov	120,000(3)
Colton White	115,000(5)
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)
Victor Rask	65,000(2)
Nikita Alexandrov	60,000(5)
Peter Cehlarik	40,000(1)
Tyler Benson	40,000(5)
Brandon Davidson	40,000(5)
Nikita Nesterov	40,000(1)

Current Funds	$2,774,452
Home Games Remaining	25
Avg. Attendance	16,050
Avg. Revenue/Game	$1,470,787
Projected Revenue	$36,769,675

Expenses

Pro Payroll	$53,000,000
Farm Payroll	$586,000
Prospect Fees	$28,500
Coach	$50,000
Games Remaining	50
Total Game Expenses	$654,445
Projected Expenses	$32,722,256
Projected Balance	$6,821,871

Salary Commitment

Year: 2025	$53,586,000
Year: 2026	$36,086,000
Year: 2027	$24,385,000
Year: 2028	$9,400,000

Robert Thomas	4,500,000(3)
Shea Theodore	4,500,000(1)
Noah Dobson	4,000,000(2)
Tim Stutzle	4,000,000(1)
Thatcher Demko	3,750,000(1)
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)
Artem Zub	2,000,000(2)
Alexis Lafreniere	1,750,000(1)
Kirby Dach	1,500,000(5)
Connor McMichael	1,000,000(1)
Kevin Labanc	1,000,000(4)

Erik Brannstrom	125,000(2)
Nils Lundkvist	125,000(4)
Tim Washe	100,000(4)
Aatu Raty	85,000(3)
Kieffer Bellows	76,000(2)
Phil Di Giuseppe	75,000(4)

Current Funds	$19,170,546
Home Games Remaining	25
Avg. Attendance	13,491
Avg. Revenue/Game	$2,146,849
Projected Revenue	$53,671,225

Expenses

Pro Payroll	$54,480,000
Farm Payroll	$1,485,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	50
Total Game Expenses	$684,171
Projected Expenses	$34,208,537
Projected Balance	$38,633,234

Salary Commitment

Year: 2025	$55,775,000
Year: 2026	$21,555,000
Year: 2027	$4,385,000
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)
Derek Forbort	1,300,000(1)
Tanner Jeannot	1,270,000(1)
Kevin Bahl	1,250,000(3)
Evgeny Kuznetsov	1,200,000(1)
JJ Peterka	1,200,000(2)
Jackson LaCombe	1,150,000(2)
Vitek Vanecek	1,000,000(2)
Liam Ohgren	850,000(3)

Ivan Ivan	320,000(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)
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	$14,150,299
Home Games Remaining	25
Avg. Attendance	15,208
Avg. Revenue/Game	$1,507,758
Projected Revenue	$37,693,950

Expenses

Pro Payroll	$44,775,000
Farm Payroll	$592,500
Prospect Fees	$88,500
Coach	$50,000
Games Remaining	50
Total Game Expenses	$554,951
Projected Expenses	$27,747,561
Projected Balance	$24,096,688

Salary Commitment

Year: 2025	$45,367,500
Year: 2026	$21,482,500
Year: 2027	$10,605,000
Year: 2028	$6,355,000

Charlie McAvoy	6,500,000(1)
Sam Reinhart	6,500,000(1)
Alex Tuch	5,000,000(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)
Akil Thomas	850,000(3)
Patrik Nemeth	850,000(5)
Guillaume Brisebois	800,000(0)
Nick Merkley	800,000(0)
Justin Holl	750,000(3)
Ryan Fitzgerald	500,000(3)

Brandon Halverson	125,000(4)
Ondrej Kase	120,000(1)
Gabriel Carlsson	97,500(2)
Connor Carrick	90,000(4)
Cal Petersen	80,000(2)
Alexander Volkov	40,000(1)
Joshua Jacobs	40,000(4)

Current Funds	$16,790,512
Home Games Remaining	25
Avg. Attendance	13,100
Avg. Revenue/Game	$1,222,190
Projected Revenue	$30,554,750

Expenses

Pro Payroll	$41,550,000
Farm Payroll	$967,500
Prospect Fees	$99,000
Coach	$50,000
Games Remaining	50
Total Game Expenses	$520,323
Projected Expenses	$26,016,159
Projected Balance	$21,329,103

Salary Commitment

Year: 2025	$42,517,500
Year: 2026	$25,367,500
Year: 2027	$19,167,500
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)
Cole Schwindt	850,000(3)
Ryan Poehling	700,000(1)
Mike Hardman	500,000(5)
Spencer Smallman	450,000(4)

Nick Leddy	400,000(2)
Rodrigo Abols	85,000(3)
Brennan Othmann	85,000(3)
Matt Luff	67,500(3)
Fredrik Olofsson	65,000(3)
Zane McIntyre	60,000(5)
Louie Belpedio	55,000(3)
Caleb Jones	55,000(3)
Buddy Robinson	50,000(3)
Casey Fitzgerald	45,000(4)

Current Funds	$683,507
Home Games Remaining	25
Avg. Attendance	11,145
Avg. Revenue/Game	$1,153,741
Projected Revenue	$28,843,525

Expenses

Pro Payroll	$48,749,000
Farm Payroll	$1,937,500
Prospect Fees	$48,000
Coach	$0,000
Games Remaining	50
Total Game Expenses	$618,713
Projected Expenses	$30,935,671
Projected Balance	-$1,408,639

Salary Commitment

Year: 2025	$50,686,500
Year: 2026	$39,206,500
Year: 2027	$23,561,500
Year: 2028	$7,342,500

Ben Chiarot	5,000,000(2)
Jordan Binnington	4,355,000(2)
Scott Mayfield	4,250,000(1)
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)
Nils Hoglander	1,400,000(5)
Matt Grzelcyk	1,400,000(3)
Victor Olofsson	1,400,000(3)
Barrett Hayton	1,350,000(2)
Trent Frederic	1,250,000(1)
Conor Timmins	1,250,000(1)
Morgan Geekie	1,000,000(1)
Marc Del Gaizo	1,000,000(3)
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)
Alexander Alexeyev	140,000(2)
Egor Zamula	115,000(5)
Isac Lundestrom	90,000(1)
Albert Johansson	90,000(3)
Colin March	85,000(4)
Owen Pickering	85,000(3)
Christian Folin	77,500(4)
Dennis Cholowski	75,000(5)
Daniel Audette	75,000(5)
Ryan Spooner	40,000(1)