Current Funds	$21,125,263
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,830,000
Farm Payroll	$450,000
Prospect Fees	$69,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$21,125,263

Salary Commitment

Year: 2025	$42,950,000
Year: 2026	$23,300,000
Year: 2027	$8,550,000
Year: 2028	$100,000

Connor Hellebuyck	4,600,000(1)
Darnell Nurse	4,250,000(3)
Joel Eriksson-Ek	4,050,000(1)
Cole Caufield	3,750,000(2)
Devon Toews	3,750,000(3)
Clayton Keller	3,500,000(2)
Dougie Hamilton	3,500,000(2)
William Karlsson	3,000,000(1)
Patrick Kane	2,800,000(1)
Cam Fowler	2,680,000(0)
Anze Kopitar	2,000,000(0)
Oliver Bjorkstrand	1,900,000(0)
Lars Eller	1,750,000(0)
Jeff Petry	1,600,000(1)
Petr Mrazek	1,400,000(2)
Matvei Michkov	1,250,000(2)
Kevin Stenlund	1,000,000(1)
Eeli Tolvanen	1,000,000(0)
Mason Shaw	1,000,000(2)
Ryan Suter	900,000(1)
Nathan Bastian	900,000(1)
Jarred Tinordi	800,000(1)
Chris Tierney	450,000(3)

Erik Kallgren	100,000(4)
Erik Gustafsson	50,000(2)
Jakub Forsbacka	50,000(2)
Tucker Poolman	50,000(2)
Alec Regula	50,000(2)
Gregory Hofmann	50,000(2)
Dominik Kahun	50,000(2)
Greg McKegg	50,000(2)

Current Funds	$8,926,943
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,000,000
Farm Payroll	$295,000
Prospect Fees	$84,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$8,926,943

Salary Commitment

Year: 2025	$29,980,000
Year: 2026	$25,530,000
Year: 2027	$20,830,000
Year: 2028	$17,330,000

Travis Sanheim	4,000,000(5)
Alex Killorn	3,500,000(0)
Alex Lyon	3,500,000(3)
Matthew Knies	3,000,000(4)
Alex Iafallo	3,000,000(0)
Yakov Trenin	2,000,000(2)
Danton Heinen	1,700,000(0)
Kent Johnson	1,500,000(4)
Pius Suter	1,500,000(1)
Zach Whitecloud	1,500,000(2)
Oskar Sundqvist	1,500,000(4)
Cam York	1,500,000(4)
David Jiricek	1,250,000(4)
Filip Chytil	1,250,000(1)
Cutter Gauthier	1,100,000(2)
Dante Fabbro	1,000,000(4)
Paul Cotter	1,000,000(4)
Jon Gillies	1,000,000(0)
Jacob Bernard-Docker	900,000(4)
Matt Coronato	850,000(1)
Olle Lycksell	850,000(1)
Dillon Dube	800,000(4)
Mark Kastelic	800,000(4)

Josh Doan	100,000(2)
Tanner Laczynski	80,000(4)
Victor Mete	75,000(0)
Christoffer Ehn	40,000(0)

Current Funds	$20,009,438
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,864,300
Farm Payroll	$1,375,000
Prospect Fees	$88,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$20,009,438

Salary Commitment

Year: 2025	$49,566,800
Year: 2026	$29,773,200
Year: 2027	$8,905,700
Year: 2028	$1,875,000

Jaccob Slavin	4,000,000(1)
Stuart Skinner	3,500,000(2)
Mark Stone	3,475,000(1)
Evan Bouchard	3,428,600(1)
JT Miller	3,400,000(2)
Damon Severson	3,300,000(2)
Brad Marchand	3,250,000(3)
Timo Meier	3,250,000(2)
Brent Burns	3,200,000(1)
Drew Doughty	3,000,000(2)
Artturi Lehkonen	2,500,000(2)
Charlie Coyle	2,200,000(1)
Tyler Seguin	2,000,000(1)
Luke Schenn	2,000,000(0)
John Marino	1,875,000(5)
Morgan Barron	1,428,600(3)
Cole Smith	1,250,000(2)
Keegan Kolesar	1,200,000(1)
Yegor Sharangovich	950,000(0)
Ty Dellandrea	900,000(3)
Jonathan Quick	900,000(0)
Fabian Zetterlund	857,100(3)
Jonas Rondbjerg	400,000(3)

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

Current Funds	-$1,650,000
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$53,400,000
Farm Payroll	$815,000
Prospect Fees	$78,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	-$1,650,000

Salary Commitment

Year: 2025	$50,960,000
Year: 2026	$25,980,000
Year: 2027	$7,595,000
Year: 2028	$3,750,000

Jake Oettinger	5,500,000(2)
Andrei Svechnikov	4,000,000(1)
MacKenzie Weegar	4,000,000(1)
Morgan Rielly	4,000,000(1)
Carter Verhaeghe	3,750,000(2)
Boone Jenner	3,000,000(1)
Pavel Buchnevich	3,000,000(2)
Adam Fantilli	2,750,000(4)
Bowen Byram	2,750,000(2)
Jani Hakanpaa	2,750,000(1)
Juraj Slafkovsky	2,500,000(3)
Jason Zucker	2,000,000(1)
Mikael Backlund	2,000,000(2)
Nate Schmidt	1,750,000(1)
Mathieu Joseph	1,500,000(0)
Jeff Skinner	1,500,000(1)
Marco Rossi	1,250,000(3)
Luke Hughes	1,250,000(0)
P.E Bellemare	1,250,000(2)
Noah Cates	1,200,000(1)
Mason Lohrei	1,000,000(4)
James Reimer	700,000(1)

Jonas Johansson	150,000(0)
Samuel Bolduc	95,000(0)
Hendrix Lapierre	95,000(3)
Valtteri Puustinen	90,000(0)
Linus Karlsson	85,000(2)
Julien Gauthier	80,000(1)
Libor Hajek	70,000(0)
Logan Brown	60,000(0)
Christoper Gibson	50,000(2)
Boris Katchouk	40,000(0)

Current Funds	$8,049,034
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$55,800,000
Farm Payroll	$2,115,000
Prospect Fees	$99,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$8,049,034

Salary Commitment

Year: 2025	$55,425,000
Year: 2026	$31,345,000
Year: 2027	$15,940,000
Year: 2028	$3,235,000

Jack Eichel	4,750,000(3)
Roman Josi	4,600,000(1)
Dylan Larkin	4,250,000(3)
Artemi Panarin	4,200,000(1)
Mitch Marner	4,000,000(1)
Ilya Sorokin	3,800,000(2)
Aaron Ekblad	3,750,000(1)
Jason Robertson	3,750,000(2)
Jake Guentzel	3,250,000(2)
Jakob Chychrun	3,200,000(3)
Brayden McNabb	3,000,000(1)
Josh Norris	2,500,000(2)
Ian Cole	2,250,000(1)
Jake Evans	1,750,000(2)
Mark Jankowski	1,600,000(4)
Anton Forsberg	1,300,000(0)
Sean Kuraly	1,250,000(1)
Timothy Liljegren	1,000,000(0)
Mathieu Olivier	900,000(1)
Chris Wagner	700,000(4)

Jack Williams	150,000(3)
Vincent Desharnais	150,000(4)
Robert Hagg	150,000(0)
Jesper Boqvist	140,000(4)
Jacob Bryson	140,000(3)
Nikita Zaitsev	125,000(4)
Michael Pezzetta	125,000(3)
Devon Levi	125,000(4)
Kaedan Korczak	100,000(4)
Hudson Fasching	100,000(4)
Andreas Englund	90,000(3)
Uvis Balinskis	90,000(1)
Adam Klapka	90,000(2)
Max Jones	90,000(4)
Arshdeep Bains	85,000(2)
Cole Sillinger	70,000(2)
Kale Clague	70,000(2)
Brett Ritchie	65,000(4)
Ryan Carpenter	40,000(1)
Gavin Bayreuther	40,000(0)
Janne Kuokkanen	40,000(2)
Mikhail Vorobyov	40,000(4)

Current Funds	-$247,575
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$53,000,000
Farm Payroll	$1,285,000
Prospect Fees	$78,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	-$247,575

Salary Commitment

Year: 2025	$49,905,000
Year: 2026	$20,455,000
Year: 2027	$7,600,000
Year: 2028	$0,000

Brady Tkachuk	4,000,000(3)
Kristopher Letang	4,000,000(2)
Valeri Nichushkin	3,500,000(3)
Frank Vatrano	3,500,000(1)
Brandon Hagel	3,250,000(2)
Gustav Forsling	3,250,000(1)
Colton Parayko	3,250,000(1)
Bo Horvat	3,250,000(1)
Adam Lowry	3,200,000(1)
Nikita Zadorov	3,000,000(2)
Josh Anderson	2,600,000(0)
Claude Giroux	2,500,000(1)
Jean-Gabriel Pageau	2,000,000(1)
Sean Couturier	2,000,000(1)
Kevin Lankinen	2,000,000(1)
Semyon Varlamov	1,500,000(1)
Luke Kunin	1,500,000(1)
Josh Brown	1,500,000(0)
Logan O'Connor	1,500,000(1)
Cole Cassels	850,000(2)
Adam Boqvist	850,000(2)

Rasmus Kupari	135,000(2)
Michael Kesselring	125,000(2)
Denton Mateychuk	110,000(2)
Jakub Dobes	110,000(2)
Elmer Soderblom	100,000(3)
Josh Leivo	85,000(2)
Brendan Perlini	85,000(2)
Matthew Phillips	85,000(0)
Tyler Moy	85,000(2)
James Hamblin	85,000(0)
Dominik Simon	65,000(0)
Nikita Tryamkin	60,000(2)
Kyle Wood	60,000(2)
Evan Cormier	50,000(2)
Zachary Fucale	45,000(0)

Current Funds	$18,000,000
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,800,000
Farm Payroll	$590,000
Prospect Fees	$127,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$18,000,000

Salary Commitment

Year: 2025	$47,265,000
Year: 2026	$35,550,000
Year: 2027	$18,200,000
Year: 2028	$1,600,000

Connor Murphy	4,750,000(2)
Anthony DeAngelo	3,000,000(2)
Mason Marchment	2,800,000(1)
Logan Stanley	2,750,000(3)
Dan Vladar	2,500,000(3)
Eetu Luostarinen	2,500,000(2)
Andre Burakovsky	2,500,000(3)
Carson Soucy	2,500,000(2)
Reilly Smith	2,500,000(1)
Max Domi	2,250,000(1)
Bobby Brink	2,100,000(3)
Tyson Foerster	2,000,000(3)
Nick Seeler	2,000,000(2)
Mads Sogaard	1,750,000(3)
Morgan Frost	1,750,000(3)
Henri Jokiharju	1,600,000(4)
David Kampf	1,500,000(2)
Calen Addison	1,250,000(3)
Ryan Graves	1,250,000(1)
Urho Vaakanainen	1,000,000(2)
Arthur Kaliyev	1,000,000(1)
Sasha Chmelevski	800,000(0)
Felix Sandstrom	800,000(1)
Steven Lorentz	750,000(1)

Tyson Jost	95,000(1)
Lucas Carlsson	95,000(1)
Noah Gregor	90,000(1)
Ronnie Attard	85,000(1)
Nick Caamano	85,000(0)
Denis Malgin	50,000(2)
Lukas Sedlak	50,000(2)
Mark Friedman	40,000(0)

Current Funds	$4,000,000
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$55,720,000
Farm Payroll	$1,087,500
Prospect Fees	$60,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$4,000,000

Salary Commitment

Year: 2025	$52,257,500
Year: 2026	$35,482,500
Year: 2027	$16,847,500
Year: 2028	$16,660,000

Jeremy Swayman	4,500,000(1)
Sebastian Aho	4,500,000(2)
Logan Cooley	4,500,000(4)
Josh Manson	4,250,000(0)
Pavel Zacha	3,500,000(4)
Bobby McMann	3,500,000(4)
Connor Clifton	3,500,000(2)
Patrik Laine	3,000,000(1)
Matt Dumba	3,000,000(1)
Ivan Provorov	2,770,000(2)
Martin Fehervary	2,700,000(5)
Troy Terry	2,250,000(2)
Brock Boeser	2,050,000(1)
Nicolas Hague	2,000,000(1)
Warren Foegele	1,750,000(2)
Shane Wright	1,250,000(2)
Michael Rasmussen	1,250,000(1)
Jet Greaves	1,250,000(2)
Connor Zary	1,200,000(4)
Shakir Mukhamadullin	1,100,000(2)
Jack McBain	1,000,000(4)
Brandon Duhaime	900,000(1)

Simon Nemec	175,000(2)
Alexei Toropchenko	150,000(4)
Jimmy Vesey	150,000(0)
Wyatt Kaiser	110,000(4)
Luke Glendening	100,000(0)
Simon Zajicek	97,500(3)
Nikolai Kovalenko	90,000(2)
Jacob Gaucher	90,000(3)
Nicolas Deslauriers	75,000(1)
Scott Wilson	50,000(0)

Current Funds	$1,500,000
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$48,250,000
Farm Payroll	$525,000
Prospect Fees	$91,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$1,500,000

Salary Commitment

Year: 2025	$43,775,000
Year: 2026	$34,125,000
Year: 2027	$19,045,000
Year: 2028	$4,780,000

Quinn Hughes	7,500,000(3)
Sam Montembeault	4,250,000(2)
Lucas Raymond	3,650,000(1)
Kaiden Guhle	3,500,000(2)
Rasmus Ristolainen	3,500,000(4)
Carter Hart	3,500,000(3)
Elias Pettersson	3,000,000(0)
Jon Marchessault	3,000,000(2)
Conor Garland	2,200,000(1)
Corey Perry	2,000,000(1)
Trevor Van Riemsdyk	2,000,000(0)
Yegor Chinakhov	1,250,000(2)
Alexandre Texier	1,000,000(3)
Brett Howden	1,000,000(2)
Filip Zadina	1,000,000(3)
Simon Edvinsson	950,000(1)
Frank Nazar	900,000(2)
Aleksei Kolosov	900,000(2)
Alex Turcotte	850,000(1)
Victor Soderstrom	700,000(4)
Josh Mahura	700,000(3)
Olli Juolevi	500,000(3)
Juho Lammikko	400,000(4)

Victor Mancini	100,000(2)
Elias Pettersson	90,000(2)
Emil Andrae	90,000(2)
Ryan Merkley	70,000(4)
Jasper Weatherby	65,000(3)
Kole Lind	60,000(4)
Jack Rathbone	50,000(4)

Current Funds	$11,830,956
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,474,000
Farm Payroll	$947,500
Prospect Fees	$90,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$11,830,956

Salary Commitment

Year: 2025	$48,669,000
Year: 2026	$34,229,000
Year: 2027	$12,044,000
Year: 2028	$100,000

John Tavares	4,250,000(2)
Victor Hedman	4,250,000(2)
Kevin Fiala	4,000,000(1)
Brayden Point	3,800,000(2)
Nico Hischier	3,714,000(3)
Darcy Kuemper	3,400,000(2)
Mattias Ekholm	3,250,000(1)
Mikael Granlund	3,200,000(2)
Mikhail Sergachev	3,000,000(1)
Wyatt Johnston	2,500,000(3)
Jacob Middleton	2,400,000(3)
Adam Pelech	2,250,000(3)
Garnet Hathaway	2,000,000(2)
Trevor Moore	1,760,000(1)
Jaden Schwartz	1,500,000(0)
Marcus Johansson	1,350,000(1)
Ty Emberson	1,200,000(2)
Alexander Georgiev	1,000,000(0)
John Beecher	900,000(3)
Adam Gaudette	750,000(1)

Joel Kiviranta	125,000(1)
Sam Carrick	102,500(0)
Magnus Hellberg	100,000(4)
Haydn Fleury	100,000(0)
Joona Koppanen	85,000(2)
Nicolas Petan	75,000(1)
John Hayden	65,000(1)
Jesse Ylonen	65,000(3)
Jordan Gross	65,000(1)
Martin Kaut	65,000(3)
Kailer Yamamoto	50,000(0)
Oscar Lindberg	50,000(3)

Current Funds	$7,714,060
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$56,950,000
Farm Payroll	$135,000
Prospect Fees	$81,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$7,714,060

Salary Commitment

Year: 2025	$42,735,000
Year: 2026	$33,435,000
Year: 2027	$16,750,000
Year: 2028	$7,500,000

Thomas Harley	6,500,000(4)
Adin Hill	5,000,000(2)
Brayden Schenn	4,000,000(3)
Jonathan Huberdeau	3,500,000(2)
Ville Husso	3,500,000(0)
Joel Edmundson	3,300,000(1)
Samuel Girard	3,100,000(2)
Gabriel Vilardi	2,750,000(3)
Simon Benoit	2,750,000(0)
Alexander Barabanov	2,500,000(3)
Ryan Strome	2,500,000(1)
Nick Bjugstad	2,500,000(2)
Nicolas Roy	2,000,000(0)
Andrei Kuzmenko	2,000,000(0)
Kasperi Kapanen	1,750,000(0)
Calle Jarnkrok	1,600,000(1)
Mason Appleton	1,400,000(0)
Lane Hutson	1,250,000(2)
Jonatan Berggren	1,200,000(2)
Sam Steel	1,000,000(1)
Radek Faksa	1,000,000(4)
Brett Kulak	950,000(0)
Ryan McLeod	900,000(1)

Tyson Kozak	85,000(2)
Dakota Mermis	50,000(2)

Current Funds	$26,429,040
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$49,275,000
Farm Payroll	$110,000
Prospect Fees	$69,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$26,429,040

Salary Commitment

Year: 2025	$45,885,000
Year: 2026	$16,060,000
Year: 2027	$3,820,000
Year: 2028	$0,000

Moritz Seider	4,300,000(1)
Roope Hintz	4,250,000(1)
Tristian Jarry	4,000,000(2)
Radko Gudas	4,000,000(2)
Taylor Hall	3,500,000(1)
Michael Bunting	3,250,000(1)
Vladimir Tarasenko	3,125,000(1)
Anders Lee	3,100,000(1)
Marcus Pettersson	2,850,000(1)
Tyler Bertuzzi	2,500,000(1)
Casey Mittelstadt	2,500,000(3)
Ryan Lindgren	2,000,000(1)
Mason McTavish	1,750,000(2)
Pierre Engvall	1,750,000(0)
Nikita Okhotiuk	1,150,000(0)
Max Comtois	950,000(1)
Nolan Allan	850,000(2)
Justin Barron	800,000(2)
Nicolas Beaudin	800,000(0)
Jeremy Davies	800,000(0)
Jakob Pelletier	650,000(3)
Calvin Pickard	600,000(0)
Rudolfs Balcers	600,000(3)
Shane Gersich	500,000(0)
Mark Barberio	500,000(0)
Sheldon Dries	400,000(2)
Jake Virtanen	400,000(2)

Marian Studenic	70,000(3)
Julian Melchiori	40,000(2)

Current Funds	$6,991,630
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,550,000
Farm Payroll	$875,000
Prospect Fees	$72,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$6,991,630

Salary Commitment

Year: 2025	$26,045,000
Year: 2026	$14,555,000
Year: 2027	$4,600,000
Year: 2028	$900,000

Nick Schmaltz	5,500,000(1)
Teuvo Teravainen	4,000,000(0)
Frederik Andersen	3,000,000(0)
Alexander Romanov	3,000,000(2)
Ilya Lyubushkin	2,250,000(1)
Noah Juulsen	1,700,000(2)
Barclay Goodrow	1,500,000(1)
Alex Newhook	1,500,000(3)
Brock McGinn	1,400,000(2)
Carl Grundstrom	1,250,000(0)
Calvin De Haan	1,250,000(2)
Nick Perbix	1,250,000(1)
Michael McLeod	1,200,000(0)
Juuso Parssinen	1,200,000(2)
Curtis Lazar	1,100,000(3)
Noel Acciari	1,100,000(0)
Jayden Struble	1,000,000(3)
Ridly Greig	950,000(2)
Patrick Brown	950,000(0)
Thomas Bordeleau	900,000(4)
Brendan Gallagher	800,000(0)
Cayden Primeau	750,000(1)

Tyler Motte	140,000(1)
Laurent Dauphin	105,000(2)
Logan Shaw	100,000(3)
Ryker Evans	100,000(1)
Arturs Silovs	90,000(2)
Jack St. Ivany	90,000(2)
Bokondji Imama	85,000(2)
Samuel Helenius	85,000(2)
Ben Harpur	80,000(0)

Current Funds	-$3,145,208
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,030,000
Farm Payroll	$370,000
Prospect Fees	$117,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	-$3,145,208

Salary Commitment

Year: 2025	$34,920,000
Year: 2026	$18,010,000
Year: 2027	$8,050,000
Year: 2028	$4,150,000

Martin Necas	4,850,000(2)
Kirill Kaprizov	4,750,000(1)
Jacob Markstrom	3,000,000(1)
Elvis Merzlikins	2,750,000(2)
Brian Dumoulin	2,750,000(1)
Philip Broberg	2,000,000(3)
Gustav Nyquist	2,000,000(1)
Brandon Tanev	1,800,000(0)
Evgeny Dadonov	1,750,000(1)
Andrew Peeke	1,750,000(4)
John Klingberg	1,400,000(4)
Austin Watson	1,300,000(2)
Juuso Valimaki	1,000,000(0)
Connor Dewar	1,000,000(4)
Mattias Janmark-Nylen	950,000(3)
Beck Malenstyn	900,000(3)
Marat Khusnutdinov	850,000(2)
Travis Hamonic	800,000(1)
Colin Miller	750,000(1)
Jaromir Jagr	680,000(0)
Jesse Puljujarvi	600,000(1)
Fredrik Claesson	400,000(1)

Kyle Capobianco	110,000(2)
Scott Harrington	70,000(1)
Alexander Nylander	50,000(3)
Filip Chlapik	50,000(2)
Dmytro Timashov	50,000(2)
Antti Suomela	40,000(1)

Current Funds	$8,142,945
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,690,000
Farm Payroll	$1,955,000
Prospect Fees	$103,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$8,142,945

Salary Commitment

Year: 2025	$38,645,000
Year: 2026	$33,445,000
Year: 2027	$24,880,000
Year: 2028	$15,780,000

K'Andre Miller	5,000,000(4)
Jack Roslovic	2,200,000(4)
Will Borgen	2,000,000(1)
William Carrier	2,000,000(4)
Ilya Mikheyev	2,000,000(2)
William Eklund	2,000,000(4)
Dakota Joshua	2,000,000(2)
Alex Laferriere	2,000,000(4)
Daniil Miromanov	1,600,000(3)
Drew O'Connor	1,600,000(3)
Akira Schmid	1,600,000(1)
Jordan Harris	1,500,000(4)
Mikey Eyssimont	1,240,000(2)
Kaapo Kahkonen	1,200,000(3)
Jack Drury	1,200,000(1)
Nathan Walker	1,200,000(3)
Emil Bemstrom	1,000,000(5)
Jack Thompson	1,000,000(2)
Ben Hutton	1,000,000(3)
Connor Mackey	1,000,000(3)
Mavrik Bourque	900,000(2)
Brendan Brisson	850,000(2)
Lukas Reichel	800,000(0)
Matt Tomkins	600,000(3)

Josh Nadeau	160,000(3)
Henrik Tikkanen	160,000(3)
Kyle MacLean	160,000(2)
Joe Veleno	140,000(1)
Ethan Bear	120,000(3)
Sam Lipkin	100,000(3)
Matt Kiersted	100,000(3)
Nils Aman	100,000(1)
Colin White	100,000(3)
Nikita Tolopilo	95,000(2)
Andre Lee	90,000(2)
Gage Goncalves	85,000(2)
Nikita Nesterenko	85,000(2)
Jimmy Schuldt	80,000(3)
Dryden Hunt	80,000(1)
Ty Smith	80,000(5)
Benoit-Olivier Groulx	80,000(1)
Ben Meyers	80,000(3)
Dillon Heatherington	60,000(2)

Current Funds	$10,834,405
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$60,300,000
Farm Payroll	$905,000
Prospect Fees	$97,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$10,834,405

Salary Commitment

Year: 2025	$54,130,000
Year: 2026	$34,790,000
Year: 2027	$12,175,000
Year: 2028	$0,000

Matt Duchene	5,500,000(2)
Neal Pionk	5,500,000(3)
Connor Bedard	5,500,000(3)
Torey Krug	5,000,000(0)
Anthony Stolarz	5,000,000(2)
Seth Jarvis	4,000,000(1)
Gabriel Landeskog	3,500,000(1)
Ondrej Palat	3,250,000(1)
Dylan Strome	3,000,000(2)
John Gibson	3,000,000(1)
Ivan Barbashev	2,750,000(2)
Oliver Kylington	2,250,000(1)
Jakub Vrana	2,075,000(0)
Alexandre Carrier	2,000,000(2)
Nick Jensen	1,500,000(2)
Jordan Staal	1,500,000(1)
Logan Stankoven	1,100,000(1)
Jordan Spence	1,000,000(3)
Matthew Nieto	875,000(2)
Oskar Back	850,000(2)
Dominik Kubalik	750,000(2)
Tobias Rieder	400,000(1)
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(2)
Nico Daws	100,000(3)
Joshua Roy	95,000(1)
Zachary L'Heureux	90,000(2)
Fraser Minten	90,000(2)
Spencer Stastney	85,000(1)
Ben Jones	85,000(2)
Cale Fleury	75,000(3)
Nolan Foote	40,000(1)
Jack Studnicka	40,000(1)
Christian Jaros	40,000(1)
Mark Pysyk	40,000(1)

Current Funds	$16,585,953
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,450,000
Farm Payroll	$695,000
Prospect Fees	$132,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$16,585,953

Salary Commitment

Year: 2025	$37,115,000
Year: 2026	$25,530,000
Year: 2027	$10,995,000
Year: 2028	$8,995,000

Connor McDavid	5,750,000(1)
Joseph Woll	3,000,000(2)
Kirill Marchenko	2,500,000(4)
Dylan Demelo	2,500,000(1)
Joel Farabee	2,500,000(2)
Matias Maccelli	2,000,000(4)
Rasmus Sandin	2,000,000(5)
Mattias Samuelsson	2,000,000(2)
Aliaksei Protas	2,000,000(3)
T.J. Brodie	1,750,000(2)
A.J. Greer	1,250,000(5)
Dustin Wolf	1,250,000(2)
John Ludvig	1,100,000(1)
Ethan Del Mastro	1,100,000(2)
Michael Carcone	1,000,000(4)
Declan Chisholm	1,000,000(1)
Jiri Kulich	1,000,000(2)
Blake Lizotte	1,000,000(2)
Colin Blackwell	950,000(1)
Tye Kartye	950,000(0)
Collin Graf	850,000(2)

Ville Heinola	100,000(4)
Alex Barre-Boulet	95,000(4)
Trey Fix-Wolansky	85,000(1)
Marek Mazanec	85,000(2)
Georgii Merkulov	85,000(1)
Dylan Coghlan	75,000(1)
Radim Zohorna	50,000(4)
Dominic Toninato	40,000(0)
Mitchell Stephens	40,000(0)
Justin Bailey	40,000(1)

Current Funds	$9,850,000
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,200,000
Farm Payroll	$970,000
Prospect Fees	$109,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$9,850,000

Salary Commitment

Year: 2025	$43,670,000
Year: 2026	$23,620,000
Year: 2027	$11,150,000
Year: 2028	$5,000,000

Juuse Saros	6,000,000(1)
Phillip Danault	3,400,000(1)
Jason Dickinson	3,250,000(3)
Ross Colton	3,250,000(1)
Trevor Zegras	2,750,000(5)
Nic Dowd	2,600,000(2)
Sean Walker	2,500,000(3)
Jonas Siegenthaler	2,500,000(1)
Andrew Copp	2,400,000(2)
J.J. Moser	2,250,000(4)
Joonas Korpisalo	2,250,000(2)
Jamie Drysdale	2,000,000(1)
Nick Cousins	1,500,000(2)
Robby Fabbri	1,450,000(1)
Samuel Blais	1,250,000(2)
Dysin Mayo	1,250,000(1)
Simon Holmstrom	900,000(2)
Matt Rempe	850,000(2)
Christian Djoos	800,000(0)
Jonah Gadjovich	550,000(2)
Alex Galchenyuk	500,000(0)

Maxim Shabanov	400,000(3)
Eric Comrie	150,000(1)
Landon Slaggert	85,000(2)
Riley Tufte	85,000(2)
Jackson Cates	50,000(1)
Wyatt Kalynuk	50,000(0)
Maxime Lajoie	50,000(0)
Cam Dineen	50,000(0)
Frederik Gauthier	50,000(0)

Current Funds	$8,500,000
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$56,750,000
Farm Payroll	$1,277,500
Prospect Fees	$58,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$8,500,000

Salary Commitment

Year: 2025	$55,915,000
Year: 2026	$35,125,000
Year: 2027	$28,285,000
Year: 2028	$7,450,000

David Pastrnak	5,500,000(1)
Kyle Connor	5,000,000(3)
Logan Thompson	4,250,000(3)
Justin Faulk	4,000,000(3)
Brady Skjei	4,000,000(4)
Elias Lindholm	4,000,000(1)
Vince Dunn	4,000,000(1)
Sam Bennett	3,750,000(3)
Rickard Rakell	3,500,000(3)
Jonas Brodin	3,250,000(1)
Evan Rodrigues	2,500,000(2)
Viktor Arvidsson	2,500,000(1)
Nick Paul	2,300,000(2)
Braden Schneider	2,200,000(4)
Jalen Chatfield	1,500,000(1)
David Perron	1,250,000(0)
Philipp Grubauer	1,250,000(4)
Jackson Blake	850,000(2)
Scott Reedy	800,000(0)
Adam Ruzicka	800,000(0)
Zachary Aston-Reese	750,000(2)
Devin Shore	400,000(2)

Andrew Mangiapane	350,000(0)
Denis Gurianov	150,000(0)
Brett Leason	120,000(3)
MacKenzie Entwistle	120,000(3)
Pheonix Copley	100,000(0)
Collin Delia	95,000(3)
Cole Guttman	90,000(0)
Tobias Bjornfot	87,500(0)
Givani Smith	85,000(0)
Gustav Lindstrom	40,000(1)
Alex Belzile	40,000(2)

Current Funds	$22,492,645
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$54,070,000
Farm Payroll	$1,430,000
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$22,492,645

Salary Commitment

Year: 2025	$41,210,000
Year: 2026	$29,830,000
Year: 2027	$16,100,000
Year: 2028	$2,300,000

Leon Draisaitl	5,500,000(2)
Miro Heiskanen	4,860,000(3)
Alexander Ovechkin	4,250,000(0)
Nikolaj Ehlers	4,000,000(1)
Jack Hughes	4,000,000(3)
Sergei Bobrovsky	3,800,000(0)
Aleksander Barkov	3,500,000(1)
Tom Wilson	3,145,000(2)
John Carlson	3,000,000(1)
Shayne Gostisbehere	2,750,000(2)
Leo Carlsson	2,300,000(4)
Jamie Oleksiak	2,200,000(0)
Quinton Byfield	2,000,000(3)
Dylan Holloway	1,715,000(3)
Jake Walman	1,500,000(0)
Joey Daccord	1,250,000(0)
Lian Bichsel	1,250,000(2)
Dmitri Voronkov	1,250,000(0)
Teddy Blueger	1,000,000(2)
Klim Kostin	400,000(1)
Tyler Pitlick	400,000(1)

David Tomasek	400,000(3)
Atro Leppanen	310,000(3)
Zack Ostapchuk	85,000(2)
Jordan Oesterle	75,000(3)
Kyle Burroughs	65,000(3)
Riley Stillman	65,000(3)
Markus Niemelainen	60,000(3)
Reese Johnson	50,000(3)
Joe Snively	40,000(3)
Thomas McCollum	40,000(3)
Lane Pederson	40,000(3)
Gustav Olofsson	40,000(1)
Rushan Rafikov	40,000(0)
David Elsner	40,000(1)
Cedric Paquette	40,000(3)
Simon Fernholm	40,000(3)

Current Funds	$2,844,207
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$53,225,000
Farm Payroll	$3,920,000
Prospect Fees	$106,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$2,844,207

Salary Commitment

Year: 2025	$55,920,000
Year: 2026	$25,332,500
Year: 2027	$2,112,500
Year: 2028	$0,000

Mats Zuccarello	4,500,000(1)
Mathew Barzal	4,000,000(1)
Jordan Eberle	3,500,000(2)
Brenden Dillon	3,250,000(2)
Dmitry Kulikov	3,150,000(2)
Nick Suzuki	3,000,000(1)
Ryan Pulock	3,000,000(1)
Erik Gudbranson	2,950,000(2)
Nino Neiderreiter	2,750,000(1)
Mikey Anderson	2,750,000(2)
Lukas Dostal	2,750,000(1)
Lawson Crouse	2,500,000(1)
James van Riemsdyk	2,300,000(1)
Brandon Saad	2,250,000(2)
Daniil Tarasov	2,000,000(1)
Nicklas Backstrom	2,000,000(2)
Matthew Benning	1,700,000(1)
Kevin Hayes	1,500,000(1)
Drew Helleson	1,100,000(2)
Johan Larsson	875,000(0)
Justin Kirkland	850,000(2)
Jansen Harkins	550,000(2)
Jack Dougherty	500,000(0)

Maxim Tsyplakov	400,000(2)
Sam Morton	300,000(3)
Justin Hryckowian	300,000(3)
Jacob Quillan	300,000(3)
Gleb Veremyev	250,000(3)
Zach Benson	250,000(3)
Karsen Dorwart	225,000(3)
Harrison Scott	200,000(3)
Oliver Wahlstrom	160,000(1)
Nikita Gusev	135,000(1)
Justin Danforth	130,000(3)
Peyton Krebs	125,000(2)
Anders Bjork	100,000(0)
Marcus Hogberg	100,000(1)
Kevin Korchinski	100,000(3)
Jakub Zboril	97,500(1)
Henry Thrun	95,000(0)
Ivan Miroshnichenko	95,000(1)
Scott Perunovich	90,000(0)
Trent Miner	90,000(2)
Adam Edstrom	85,000(2)
Max Sasson	85,000(2)
Mikael Pyyhtia	85,000(2)
Carl Dahlstrom	65,000(0)
Cooper Marody	57,500(3)

Current Funds	$2,500,000
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,100,000
Farm Payroll	$1,900,000
Prospect Fees	$145,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$2,500,000

Salary Commitment

Year: 2025	$34,960,000
Year: 2026	$23,495,000
Year: 2027	$8,095,000
Year: 2028	$1,500,000

Rasmus Dahlin	4,000,000(1)
Darren Raddysh	3,500,000(2)
Karel Vejmelka	3,000,000(2)
Jack Quinn	2,000,000(2)
Joel Hofer	2,000,000(3)
Alex Vlasic	1,500,000(1)
Kaapo Kakko	1,500,000(2)
Pavel Mintyukov	1,500,000(2)
Pavel Dorofeyev	1,500,000(1)
Luke Evangelista	1,500,000(1)
Olli Maata	1,300,000(3)
Macklin Celebrini	1,250,000(2)
Tyler Tucker	1,250,000(3)
Anton Lundell	1,250,000(1)
Marco Kasper	1,000,000(2)
Will Smith	1,000,000(2)
Brandt Clarke	900,000(1)
Rafael Harvey-Pinard	900,000(4)
Sam Lafferty	850,000(3)
Walker Duehr	600,000(4)
Nail Yakupov	400,000(1)
Brendan Gaunce	400,000(3)

Luke Haymes	285,000(3)
Josh Samanski	275,000(3)
Matt Murray	200,000(1)
Jake Christiansen	125,000(3)
Philip Tomasino	125,000(1)
Nicolas Aube-Kubel	125,000(2)
Ivan Prosvetov	110,000(3)
Emil Heineman	90,000(2)
Nikolai Knyzhov	90,000(1)
Mackie Samoskevich	90,000(2)
Brett Berard	85,000(2)
Sam Colangelo	85,000(2)
Ryan Winterton	85,000(2)
William Lagesson	50,000(2)
Jeffrey Viel	40,000(2)
Alexander Petrovic	40,000(0)

Current Funds	-$11,588,052
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,800,000
Farm Payroll	$865,000
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	-$11,588,052

Salary Commitment

Year: 2025	$40,910,000
Year: 2026	$23,375,000
Year: 2027	$9,580,000
Year: 2028	$4,080,000

Zach Werenski	5,000,000(2)
Zach Hyman	4,700,000(2)
Oliver Ekman-Larsson	4,000,000(1)
Mark Scheifele	4,000,000(4)
Sidney Crosby	3,800,000(2)
Linus Ullmark	3,400,000(1)
Brock Nelson	3,250,000(1)
Chris Kreider	2,750,000(3)
Jacob Trouba	2,750,000(3)
JT Compher	2,500,000(0)
Ryan McDonagh	2,250,000(1)
Blake Coleman	2,000,000(0)
Tyler Myers	2,000,000(1)
Anthony Beauvillier	1,600,000(0)
Scott Laughton	1,500,000(0)
Jordan Martinook	1,500,000(0)
Matt Roy	1,500,000(0)
Kyle Palmieri	1,400,000(1)
Jakob Silfverberg	1,000,000(0)
Casey DeSmith	1,000,000(1)
Miles Wood	900,000(0)

Philipp Kurashev	120,000(2)
Jake Bean	110,000(1)
Keaton Middleton	90,000(2)
Dylan Gambrell	90,000(0)
Ethen Frank	85,000(2)
Jacob Lucchini	85,000(1)
Filip Roos	85,000(0)
Nicolas Meloche	80,000(0)
Liam Foudy	80,000(4)
Kasimir Kaskisuo	40,000(1)

Current Funds	$7,326,637
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,500,000
Farm Payroll	$1,275,000
Prospect Fees	$132,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$7,326,637

Salary Commitment

Year: 2025	$47,790,000
Year: 2026	$27,340,000
Year: 2027	$8,155,000
Year: 2028	$405,000

Mikko Rantanen	5,000,000(1)
Josh Morrissey	4,250,000(1)
Noah Hanafin	3,750,000(2)
Seth Jones	3,750,000(1)
Filip Forsberg	3,500,000(2)
Jordan Kyrou	3,250,000(2)
Cam Talbot	3,000,000(0)
Matt Boldy	2,900,000(2)
Jared McCann	2,750,000(3)
Ryan O'Reilly	2,500,000(2)
Pyotr Kochetkov	2,500,000(3)
Vladislav Gavrikov	2,250,000(3)
Sean Durzi	2,250,000(1)
Erik Haula	2,000,000(2)
Adam Henrique	2,000,000(1)
Ryan Donato	1,750,000(1)
Johnathan Kovacevic	1,500,000(0)
Joel Armia	1,200,000(1)
Adam Wilsby	1,000,000(2)
Jujhar Khaira	900,000(0)
Wade Allison	500,000(0)

Pierre-Olivier Joseph	125,000(3)
Caleb MacDonald	125,000(3)
Matthew Poitras	110,000(4)
Yaroslav Askarov	110,000(2)
Justin Brazeau	90,000(2)
Adam Erne	90,000(4)
Jonny Brodzinski	90,000(4)
Marc McLaughlin	85,000(2)
Mitchell Chaffee	85,000(1)
Samuel Fagemo	85,000(0)
Adam Beckman	85,000(1)
John Leonard	80,000(1)
Calle Rosen	75,000(4)
Oscar Dansk	40,000(4)

Current Funds	$28,388,632
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,175,000
Farm Payroll	$1,755,000
Prospect Fees	$96,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$28,388,632

Salary Commitment

Year: 2025	$49,240,000
Year: 2026	$21,070,000
Year: 2027	$11,430,000
Year: 2028	$5,500,000

Travis Konecny	4,875,000(1)
Adrian Kempe	4,500,000(1)
Mika Zibanejad	4,000,000(1)
Brandon Montour	4,000,000(1)
Jake Sanderson	4,000,000(2)
Tage Thompson	3,900,000(3)
Drake Batherson	3,600,000(5)
Thomas Chabot	3,500,000(2)
Shane Pinto	2,500,000(1)
Nick Foligno	2,400,000(0)
Dylan Guenther	2,000,000(1)
Filip Gustavsson	2,000,000(1)
Spencer Knight	2,000,000(1)
Dawson Mercer	1,900,000(5)
Dylan Samberg	1,800,000(3)
Cody Ceci	1,500,000(2)
Marcus Foligno	1,000,000(0)
Tyler Toffoli	1,000,000(1)
Colton Sissons	900,000(0)
Zach Bogosian	800,000(1)
Corey Schueneman	800,000(0)

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

Current Funds	$26,599,327
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$54,450,000
Farm Payroll	$1,406,500
Prospect Fees	$78,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$26,599,327

Salary Commitment

Year: 2025	$45,546,500
Year: 2026	$24,224,000
Year: 2027	$4,564,000
Year: 2028	$160,000

Cale Makar	5,750,000(1)
Auston Matthews	5,250,000(1)
Igor Shesterkin	5,000,000(2)
Erik Karlsson	4,250,000(2)
William Nylander	4,000,000(2)
Alex Pietrangelo	4,000,000(0)
Steven Stamkos	3,500,000(3)
Jesper Bratt	3,250,000(2)
Nazem Kadri	3,000,000(1)
Tomas Hertl	3,000,000(1)
Evgeni Malkin	2,500,000(0)
Jake McCabe	2,500,000(2)
Evander Kane	2,000,000(1)
Niko Mikkola	1,250,000(0)
Jake Allen	1,250,000(1)
Alex Kerfoot	1,000,000(0)
Brendan Smith	800,000(0)
Derek Grant	750,000(1)
Frederick Gaudreau	500,000(2)
Marc-Edouard Vlasic	500,000(3)
Zach Sanford	400,000(0)

Sebastian Aho	150,000(0)
Chris Driedger	130,000(1)
Luke Krys	100,000(3)
Louis Domingue	97,500(1)
Andreas Johnson	95,000(1)
Arttu Hyry	92,500(3)
Brayden Pachal	90,000(2)
Austin Wagner	85,000(0)
Cooper Black	81,500(3)
Eric Robinson	80,000(3)
Garret Sparks	70,000(2)
Zack MacEwen	65,000(0)
Lucas Wallmark	60,000(0)
Ville Pokka	60,000(4)
Magnus Paajarvi	50,000(4)
Martin Marincin	50,000(4)
Dean Kukan	50,000(3)

Current Funds	-$366,755
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,426,000
Farm Payroll	$1,775,000
Prospect Fees	$127,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	-$366,755

Salary Commitment

Year: 2025	$43,121,000
Year: 2026	$33,181,000
Year: 2027	$21,151,000
Year: 2028	$10,555,000

Alex DeBrincat	4,500,000(4)
Michael Matheson	4,250,000(1)
Chandler Stephenson	3,500,000(2)
Chris Tanev	3,500,000(2)
Jeremy Lauzon	3,500,000(3)
Charlie Lindgren	2,500,000(1)
Connor Ingram	2,250,000(2)
Kiefer Sherwood	2,000,000(4)
Arber Xhekaj	2,000,000(4)
Nick Robertson	1,800,000(3)
Will Cuylle	1,700,000(3)
Mike Reilly	1,575,000(3)
Vladislav Namestnikov	1,500,000(2)
Matthew Kessel	1,000,000(1)
Stefan Noesen	1,000,000(1)
Marc Gatcomb	950,000(3)
Zachary Bolduc	950,000(1)
Pontus Holmberg	900,000(4)
Ryan Reaves	850,000(2)
Ross Johnston	700,000(4)
Vadim Shipachev	501,000(3)

Brandon Holt	210,000(3)
Parker Wotherspoon	200,000(4)
Mikulas Hovorka	195,000(3)
Liam O'Brien	165,000(3)
Brendan Lemieux	125,000(2)
Alexander Radulov	120,000(2)
Colton White	115,000(4)
Ivan Fedotov	95,000(2)
Lucas Condotta	90,000(2)
Rasmus Asplund	90,000(1)
Anthony Richard	85,000(1)
Victor Rask	65,000(1)
Nikita Alexandrov	60,000(4)
Peter Cehlarik	40,000(0)
Tyler Benson	40,000(4)
Brandon Davidson	40,000(4)
Nikita Nesterov	40,000(0)

Current Funds	$19,416,432
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,500,000
Farm Payroll	$736,000
Prospect Fees	$25,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$19,416,432

Salary Commitment

Year: 2025	$53,236,000
Year: 2026	$34,535,000
Year: 2027	$10,000,000
Year: 2028	$3,500,000

Robert Thomas	4,500,000(2)
Noah Dobson	4,000,000(1)
Tim Stutzle	4,000,000(2)
Vincent Trocheck	4,000,000(2)
Shea Theodore	4,000,000(1)
Thatcher Demko	3,000,000(1)
Hampus Lindholm	3,000,000(1)
Filip Hronek	3,000,000(2)
Ukko-Pekka Luukkonen	2,500,000(2)
Dylan Cozens	2,500,000(3)
Ryan Hartman	2,500,000(1)
Owen Power	2,500,000(2)
Anthony Cirelli	2,400,000(2)
Pierre-Luc Dubois	2,100,000(3)
Matty Beniers	2,000,000(4)
Artem Zub	2,000,000(1)
Kirby Dach	1,500,000(4)
Alexis Lafreniere	1,500,000(3)
Connor McMichael	1,000,000(2)
Tim Berni	500,000(2)

Erik Brannstrom	125,000(1)
Nils Lundkvist	125,000(3)
Tim Washe	100,000(3)
Kevin Labanc	100,000(3)
Aatu Raty	85,000(2)
Kieffer Bellows	76,000(1)
Phil Di Giuseppe	75,000(3)
David Gustafsson	50,000(2)

Current Funds	-$5,982,552
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$56,020,000
Farm Payroll	$1,720,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	-$5,982,552

Salary Commitment

Year: 2025	$41,480,000
Year: 2026	$26,070,000
Year: 2027	$8,160,000
Year: 2028	$2,660,000

Nathan MacKinnon	6,000,000(2)
Adam Fox	5,750,000(1)
Andrei Vasilevskiy	5,500,000(3)
Nikita Kucherov	5,000,000(2)
Jamie Benn	3,500,000(0)
Ryan Nugent-Hopkins	3,000,000(1)
Bryan Rust	2,950,000(1)
Esa Lindell	2,600,000(2)
Dmitry Orlov	2,500,000(0)
Jonathan Drouin	2,500,000(0)
Adam Larsson	2,500,000(2)
Jordan Greenway	2,200,000(4)
Jonathan Toews	1,900,000(0)
Tommy Novak	1,750,000(0)
Derek Forbort	1,300,000(0)
Tanner Jeannot	1,270,000(0)
Kevin Bahl	1,250,000(2)
Evgeny Kuznetsov	1,200,000(0)
JJ Peterka	1,200,000(1)
Jackson LaCombe	1,150,000(1)
Vitek Vanecek	1,000,000(1)

Ivan Ivan	320,000(2)
Nick Blankenburg	150,000(4)
Zemgus Girgensons	150,000(0)
Isaak Phillips	140,000(4)
Sam Malinski	115,000(2)
Drake Caggiula	110,000(0)
Olen Zellweger	110,000(1)
Jakub Lauko	90,000(4)
Liam Ohgren	85,000(2)
Jiri Smejkal	85,000(1)
Jan Jenik	85,000(1)
Michael Hutchinson	80,000(4)
Rem Pitlick	80,000(1)
Marc Michaelis	80,000(0)
Dryden McKay	40,000(2)

Current Funds	$7,035,725
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$48,300,000
Farm Payroll	$552,500
Prospect Fees	$88,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$7,035,725

Salary Commitment

Year: 2025	$46,942,500
Year: 2026	$36,065,000
Year: 2027	$18,815,000
Year: 2028	$2,100,000

Sam Reinhart	6,000,000(2)
Charlie McAvoy	5,500,000(3)
Alex Tuch	5,000,000(1)
Mackenzie Blackwood	4,500,000(2)
Brock Faber	4,000,000(3)
Sean Monahan	3,000,000(1)
Erik Cernak	2,500,000(0)
Mario Ferraro	2,500,000(2)
Cole Perfetti	2,000,000(3)
Casey Cizikas	2,000,000(3)
Jesperi Kotkaniemi	1,500,000(1)
Troy Stecher	1,250,000(4)
Tanner Pearson	1,250,000(2)
Tomas Tatar	1,200,000(1)
Martin Pospisil	1,000,000(3)
Samuel Ersson	1,000,000(3)
Andreas Athanasiou	900,000(2)
Akil Thomas	850,000(2)
Patrik Nemeth	850,000(4)
Justin Holl	750,000(2)
Daniel Sprong	600,000(3)
Ryan Fitzgerald	500,000(2)
Joshua Jacobs	400,000(3)

Brandon Halverson	125,000(3)
Ondrej Kase	120,000(0)
Gabriel Carlsson	97,500(1)
Connor Carrick	90,000(3)
Cal Petersen	80,000(1)
Alexander Volkov	40,000(0)

Current Funds	$11,841,464
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,950,000
Farm Payroll	$912,500
Prospect Fees	$100,500
Coach	$50,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$11,841,464

Salary Commitment

Year: 2025	$41,662,500
Year: 2026	$35,462,500
Year: 2027	$16,655,000
Year: 2028	$8,810,000

Matthew Tkachuk	7,000,000(2)
Rasmus Andersson	5,500,000(2)
Owen Tippett	4,500,000(4)
Alex Nedeljkovic	3,500,000(0)
Brandon Carlo	3,500,000(1)
Scott Wedgewood	3,000,000(3)
Jake DeBrusk	2,800,000(4)
Jake Neighbours	1,750,000(3)
Jan Rutta	1,650,000(3)
Cody Glass	1,400,000(2)
Nico Sturm	1,400,000(2)
Dennis Gilbert	1,350,000(1)
Jaycob Megna	950,000(3)
Vladislav Kolyachonok	950,000(4)
Nick Ritchie	950,000(1)
Colton Dach	850,000(2)
Conor Geekie	850,000(2)
Cole Schwindt	850,000(2)
Ryan Poehling	700,000(0)
Caleb Jones	550,000(2)
Mike Hardman	500,000(4)
Spencer Smallman	450,000(3)

Nick Leddy	400,000(1)
Rodrigo Abols	85,000(2)
Brennan Othmann	85,000(2)
Matt Luff	67,500(2)
Fredrik Olofsson	65,000(2)
Zane McIntyre	60,000(4)
Louie Belpedio	55,000(2)
Buddy Robinson	50,000(2)
Casey Fitzgerald	45,000(3)

Current Funds	$9,641,323
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$56,999,000
Farm Payroll	$2,047,500
Prospect Fees	$48,000
Coach	$0,000
Games Remaining	82
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$9,641,323

Salary Commitment

Year: 2025	$51,906,500
Year: 2026	$32,261,500
Year: 2027	$11,192,500
Year: 2028	$6,365,000

Ben Chiarot	5,000,000(1)
Jordan Binnington	4,355,000(1)
Scott Mayfield	4,250,000(0)
Anthony Mantha	4,160,000(2)
Jared Spurgeon	4,000,000(1)
Morgan Geekie	3,750,000(4)
Ilya Samsonov	3,500,000(2)
Yanni Gourde	3,250,000(1)
Brett Pesce	2,950,000(3)
Trent Frederic	2,250,000(2)
Alex Wennberg	2,000,000(2)
Anthony Duclair	1,834,000(2)
Christian Dvorak	1,750,000(2)
Connor Brown	1,750,000(2)
Philippe Myers	1,600,000(0)
Michael McCarron	1,550,000(1)
Sonny Milano	1,500,000(3)
Nils Hoglander	1,400,000(4)
Matt Grzelcyk	1,400,000(2)
Victor Olofsson	1,400,000(2)
Barrett Hayton	1,350,000(1)
Conor Timmins	1,250,000(0)
Cal Foote	750,000(2)

Laurent Brossoit	255,000(4)
Mike Amadio	215,000(3)
Alexander Holtz	150,000(4)
Zac Jones	150,000(4)
Vasily Podkolzin	150,000(4)
Jacob Moverare	145,000(4)
Alexander Alexeyev	140,000(1)
Egor Zamula	115,000(4)
Isac Lundestrom	100,000(5)
Marc Del Gaizo	100,000(2)
Albert Johansson	90,000(2)
Colin March	85,000(3)
Owen Pickering	85,000(2)
Christian Folin	77,500(3)
Dennis Cholowski	75,000(4)
Daniel Audette	75,000(4)
Ryan Spooner	40,000(0)