Current Funds	$41,506,804
Home Games Remaining	20
Avg. Attendance	15,408
Avg. Revenue/Game	$1,693,642
Projected Revenue	$33,872,840

Expenses

Pro Payroll	$52,330,000
Farm Payroll	$450,000
Prospect Fees	$69,000
Coach	$50,000
Games Remaining	41
Total Game Expenses	$645,110
Projected Expenses	$26,449,500
Projected Balance	$48,930,144

Salary Commitment

Year: 2025	$52,780,000
Year: 2026	$31,450,000
Year: 2027	$11,800,000
Year: 2028	$550,000

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)
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 Kallgren	100,000(5)
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	$23,274,849
Home Games Remaining	20
Avg. Attendance	10,069
Avg. Revenue/Game	$1,057,200
Projected Revenue	$21,144,000

Expenses

Pro Payroll	$33,700,000
Farm Payroll	$220,000
Prospect Fees	$84,000
Coach	$50,000
Games Remaining	41
Total Game Expenses	$415,293
Projected Expenses	$17,027,000
Projected Balance	$27,391,849

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	$41,226,564
Home Games Remaining	20
Avg. Attendance	10,222
Avg. Revenue/Game	$1,855,892
Projected Revenue	$37,117,840

Expenses

Pro Payroll	$50,053,300
Farm Payroll	$1,375,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	41
Total Game Expenses	$628,845
Projected Expenses	$25,782,650
Projected Balance	$52,561,754

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	$7,043,612
Home Games Remaining	20
Avg. Attendance	13,705
Avg. Revenue/Game	$1,281,545
Projected Revenue	$25,630,900

Expenses

Pro Payroll	$51,450,000
Farm Payroll	$882,500
Prospect Fees	$99,000
Coach	$50,000
Games Remaining	41
Total Game Expenses	$640,018
Projected Expenses	$26,240,750
Projected Balance	$6,433,762

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	$24,162,405
Home Games Remaining	20
Avg. Attendance	15,452
Avg. Revenue/Game	$2,113,901
Projected Revenue	$42,278,020

Expenses

Pro Payroll	$52,300,000
Farm Payroll	$2,257,500
Prospect Fees	$100,500
Coach	$50,000
Games Remaining	40
Total Game Expenses	$667,171
Projected Expenses	$26,686,829
Projected Balance	$39,753,596

Salary Commitment

Year: 2025	$54,557,500
Year: 2026	$33,000,000
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)
Ian Cole	2,250,000(2)
Sean Kuraly	1,250,000(2)
Noel Acciari	1,100,000(1)
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)

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	$30,035,324
Home Games Remaining	20
Avg. Attendance	10,418
Avg. Revenue/Game	$1,597,043
Projected Revenue	$31,940,860

Expenses

Pro Payroll	$52,550,000
Farm Payroll	$1,285,000
Prospect Fees	$78,000
Coach	$50,000
Games Remaining	41
Total Game Expenses	$658,085
Projected Expenses	$26,981,500
Projected Balance	$34,994,684

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	$14,650,455
Home Games Remaining	20
Avg. Attendance	9,711
Avg. Revenue/Game	$917,671
Projected Revenue	$18,353,420

Expenses

Pro Payroll	$45,325,000
Farm Payroll	$580,000
Prospect Fees	$129,000
Coach	$50,000
Games Remaining	40
Total Game Expenses	$562,000
Projected Expenses	$22,480,000
Projected Balance	$10,523,875

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	$3,370,051
Home Games Remaining	20
Avg. Attendance	12,109
Avg. Revenue/Game	$1,271,385
Projected Revenue	$25,427,700

Expenses

Pro Payroll	$45,370,000
Farm Payroll	$1,022,500
Prospect Fees	$60,000
Coach	$50,000
Games Remaining	41
Total Game Expenses	$567,104
Projected Expenses	$23,251,250
Projected Balance	$5,546,501

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	$13,628,098
Home Games Remaining	20
Avg. Attendance	13,791
Avg. Revenue/Game	$1,390,306
Projected Revenue	$27,806,120

Expenses

Pro Payroll	$50,650,000
Farm Payroll	$565,000
Prospect Fees	$91,500
Coach	$50,000
Games Remaining	41
Total Game Expenses	$626,299
Projected Expenses	$25,678,250
Projected Balance	$15,755,968

Salary Commitment

Year: 2025	$51,215,000
Year: 2026	$30,015,000
Year: 2027	$18,365,000
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)

Victor Mancini	100,000(3)
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	$7,069,202
Home Games Remaining	21
Avg. Attendance	16,373
Avg. Revenue/Game	$1,599,284
Projected Revenue	$33,584,964

Expenses

Pro Payroll	$53,000,000
Farm Payroll	$897,500
Prospect Fees	$96,000
Coach	$50,000
Games Remaining	41
Total Game Expenses	$659,067
Projected Expenses	$27,021,750
Projected Balance	$13,632,416

Salary Commitment

Year: 2025	$53,897,500
Year: 2026	$39,795,000
Year: 2027	$25,865,000
Year: 2028	$10,530,000

Victor Hedman	6,500,000(1)
John Tavares	4,250,000(3)
Kevin Fiala	4,000,000(2)
Damon Severson	3,300,000(3)
Mattias Ekholm	3,250,000(2)
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)
Jacob Middleton	2,400,000(4)
Jordan Greenway	2,200,000(5)
Garnet Hathaway	2,000,000(3)
Mikael Backlund	2,000,000(1)
Andrew Peeke	1,750,000(5)
Mathieu Joseph	1,500,000(1)
John Klingberg	1,400,000(5)
Marcus Johansson	1,350,000(2)
Jake Allen	1,250,000(2)
John Beecher	900,000(1)
Adam Gaudette	750,000(2)

Joel Kiviranta	125,000(2)
Sam Carrick	102,500(1)
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	$7,536,385
Home Games Remaining	21
Avg. Attendance	8,928
Avg. Revenue/Game	$1,461,249
Projected Revenue	$30,686,229

Expenses

Pro Payroll	$51,650,000
Farm Payroll	$85,000
Prospect Fees	$81,000
Coach	$50,000
Games Remaining	41
Total Game Expenses	$632,512
Projected Expenses	$25,933,000
Projected Balance	$12,289,614

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	$33,854,835
Home Games Remaining	20
Avg. Attendance	6,606
Avg. Revenue/Game	$1,179,256
Projected Revenue	$23,585,120

Expenses

Pro Payroll	$43,550,000
Farm Payroll	$70,000
Prospect Fees	$69,000
Coach	$50,000
Games Remaining	41
Total Game Expenses	$533,402
Projected Expenses	$21,869,500
Projected Balance	$35,570,455

Salary Commitment

Year: 2025	$43,620,000
Year: 2026	$34,620,000
Year: 2027	$9,920,000
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)
Sheldon Dries	400,000(3)
Jake Virtanen	400,000(3)
Julian Melchiori	400,000(3)

Marian Studenic

70,000(4)

Current Funds	$1,137,517
Home Games Remaining	21
Avg. Attendance	14,011
Avg. Revenue/Game	$901,343
Projected Revenue	$18,928,203

Expenses

Pro Payroll	$42,125,000
Farm Payroll	$655,000
Prospect Fees	$69,000
Coach	$50,000
Games Remaining	41
Total Game Expenses	$523,159
Projected Expenses	$21,449,500
Projected Balance	-$1,383,780

Salary Commitment

Year: 2025	$42,780,000
Year: 2026	$23,405,000
Year: 2027	$9,905,000
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)
Calvin De Haan	1,250,000(3)
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	$20,115,662
Home Games Remaining	20
Avg. Attendance	11,760
Avg. Revenue/Game	$1,697,815
Projected Revenue	$33,956,300

Expenses

Pro Payroll	$41,000,000
Farm Payroll	$1,358,000
Prospect Fees	$115,500
Coach	$50,000
Games Remaining	41
Total Game Expenses	$518,579
Projected Expenses	$21,261,750
Projected Balance	$32,810,212

Salary Commitment

Year: 2025	$42,358,000
Year: 2026	$28,590,000
Year: 2027	$11,110,000
Year: 2028	$3,900,000

Martin Necas	4,850,000(3)
Kirill Kaprizov	4,750,000(2)
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)
Gustav Nyquist	2,000,000(2)
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)
Connor Dewar	800,000(1)
Colin Miller	750,000(2)
Jesse Puljujarvi	600,000(2)

Mattias Janmark-Nylen	950,000(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	$18,318,978
Home Games Remaining	21
Avg. Attendance	14,290
Avg. Revenue/Game	$1,190,178
Projected Revenue	$24,993,738

Expenses

Pro Payroll	$37,215,000
Farm Payroll	$2,015,000
Prospect Fees	$100,500
Coach	$50,000
Games Remaining	41
Total Game Expenses	$480,250
Projected Expenses	$19,690,250
Projected Balance	$23,622,466

Salary Commitment

Year: 2025	$39,230,000
Year: 2026	$27,705,000
Year: 2027	$19,705,000
Year: 2028	$11,500,000

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)
Josh Nadeau	1,600,000(4)
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)
Nathan Walker	1,200,000(4)
William Eklund	1,025,000(1)
Ben Hutton	1,000,000(4)
Connor Mackey	1,000,000(4)
Alex Laferriere	900,000(1)
Mavrik Bourque	900,000(3)
Brendan Brisson	850,000(3)
Josh Ho-Sang	800,000(2)
Dillon Heatherington	600,000(3)
Emil Bemstrom	500,000(1)

Ty Smith	200,000(1)
Henrik Tikkanen	160,000(4)
Kyle MacLean	160,000(3)
Joe Veleno	140,000(2)
Ethan Bear	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)
Andre Lee	90,000(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)

Current Funds	$2,039,328
Home Games Remaining	21
Avg. Attendance	12,473
Avg. Revenue/Game	$1,347,811
Projected Revenue	$28,304,031

Expenses

Pro Payroll	$53,875,000
Farm Payroll	$3,155,000
Prospect Fees	$96,000
Coach	$50,000
Games Remaining	41
Total Game Expenses	$697,268
Projected Expenses	$28,588,000
Projected Balance	$1,755,359

Salary Commitment

Year: 2025	$57,030,000
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)
Neal Pionk	3,250,000(1)
Dylan Strome	3,000,000(3)
John Gibson	3,000,000(2)
Ivan Barbashev	2,750,000(3)
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)

Ilya Lyubushkin	2,250,000(2)
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	$9,218,269
Home Games Remaining	20
Avg. Attendance	14,174
Avg. Revenue/Game	$1,249,474
Projected Revenue	$24,989,480

Expenses

Pro Payroll	$38,875,000
Farm Payroll	$780,000
Prospect Fees	$132,000
Coach	$50,000
Games Remaining	41
Total Game Expenses	$485,817
Projected Expenses	$19,918,500
Projected Balance	$14,289,249

Salary Commitment

Year: 2025	$39,655,000
Year: 2026	$34,225,000
Year: 2027	$19,515,000
Year: 2028	$8,745,000

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)
Matias Maccelli	2,000,000(5)
Rasmus Sandin	2,000,000(1)
Mattias Samuelsson	2,000,000(3)
Aliaksei Protas	2,000,000(4)
T.J. Brodie	1,750,000(3)
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)
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)
Colin Blackwell	950,000(2)
Tye Kartye	950,000(1)

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	$8,809,987
Home Games Remaining	21
Avg. Attendance	6,274
Avg. Revenue/Game	$961,774
Projected Revenue	$20,197,254

Expenses

Pro Payroll	$42,650,000
Farm Payroll	$970,000
Prospect Fees	$109,500
Coach	$50,000
Games Remaining	41
Total Game Expenses	$533,896
Projected Expenses	$21,889,750
Projected Balance	$7,117,491

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	$7,242,658
Home Games Remaining	20
Avg. Attendance	14,976
Avg. Revenue/Game	$1,373,490
Projected Revenue	$27,469,800

Expenses

Pro Payroll	$53,050,000
Farm Payroll	$1,177,500
Prospect Fees	$58,500
Coach	$50,000
Games Remaining	41
Total Game Expenses	$662,634
Projected Expenses	$27,168,000
Projected Balance	$7,544,458

Salary Commitment

Year: 2025	$54,227,500
Year: 2026	$40,965,000
Year: 2027	$20,175,000
Year: 2028	$13,335,000

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)
David Perron	1,250,000(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)
Brett Leason	120,000(4)
MacKenzie Entwistle	120,000(4)
Collin Delia	95,000(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	$28,656,631
Home Games Remaining	20
Avg. Attendance	15,668
Avg. Revenue/Game	$2,404,121
Projected Revenue	$48,082,420

Expenses

Pro Payroll	$52,885,000
Farm Payroll	$1,555,000
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	41
Total Game Expenses	$665,555
Projected Expenses	$27,287,750
Projected Balance	$49,451,301

Salary Commitment

Year: 2025	$54,440,000
Year: 2026	$20,160,000
Year: 2027	$15,280,000
Year: 2028	$9,800,000

Leon Draisaitl	5,350,000(1)
Miro Heiskanen	4,860,000(4)
Aleksander Barkov	4,500,000(1)
Alexander Ovechkin	4,250,000(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)
Shayne Gostisbehere	2,750,000(1)
Jamie Oleksiak	2,200,000(1)
Quinton Byfield	2,000,000(4)
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)
Teddy Blueger	1,000,000(3)
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	-$2,797,526
Home Games Remaining	21
Avg. Attendance	10,712
Avg. Revenue/Game	$1,114,608
Projected Revenue	$23,406,768

Expenses

Pro Payroll	$50,450,000
Farm Payroll	$4,002,500
Prospect Fees	$103,500
Coach	$50,000
Games Remaining	41
Total Game Expenses	$665,927
Projected Expenses	$27,303,000
Projected Balance	-$6,693,758

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	$8,321,788
Home Games Remaining	21
Avg. Attendance	13,858
Avg. Revenue/Game	$1,198,315
Projected Revenue	$25,164,615

Expenses

Pro Payroll	$31,300,000
Farm Payroll	$1,925,000
Prospect Fees	$148,500
Coach	$50,000
Games Remaining	41
Total Game Expenses	$407,604
Projected Expenses	$16,711,750
Projected Balance	$16,774,653

Salary Commitment

Year: 2025	$33,225,000
Year: 2026	$23,740,000
Year: 2027	$12,635,000
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)
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	$4,642,477
Home Games Remaining	21
Avg. Attendance	14,255
Avg. Revenue/Game	$1,863,630
Projected Revenue	$39,136,230

Expenses

Pro Payroll	$52,450,000
Farm Payroll	$955,000
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	41
Total Game Expenses	$652,933
Projected Expenses	$26,770,250
Projected Balance	$17,008,457

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	$12,615,467
Home Games Remaining	21
Avg. Attendance	15,232
Avg. Revenue/Game	$1,969,688
Projected Revenue	$41,363,448

Expenses

Pro Payroll	$52,350,000
Farm Payroll	$1,347,500
Prospect Fees	$132,000
Coach	$50,000
Games Remaining	41
Total Game Expenses	$657,067
Projected Expenses	$26,939,750
Projected Balance	$27,039,165

Salary Commitment

Year: 2025	$53,697,500
Year: 2026	$34,860,000
Year: 2027	$16,410,000
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)
Yaroslav Askarov	1,100,000(3)
Jujhar Khaira	900,000(1)
Wade Allison	500,000(1)

Pierre-Olivier Joseph	125,000(4)
Caleb MacDonald	125,000(4)
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	$30,005,321
Home Games Remaining	21
Avg. Attendance	15,320
Avg. Revenue/Game	$2,252,070
Projected Revenue	$47,293,470

Expenses

Pro Payroll	$53,625,000
Farm Payroll	$1,625,000
Prospect Fees	$96,000
Coach	$50,000
Games Remaining	41
Total Game Expenses	$675,561
Projected Expenses	$27,698,000
Projected Balance	$49,600,791

Salary Commitment

Year: 2025	$55,250,000
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)
Marcus Bjork	800,000(1)
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)
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	$7,646,500
Home Games Remaining	21
Avg. Attendance	18,090
Avg. Revenue/Game	$1,850,213
Projected Revenue	$38,854,473

Expenses

Pro Payroll	$54,200,000
Farm Payroll	$1,326,500
Prospect Fees	$76,500
Coach	$50,000
Games Remaining	41
Total Game Expenses	$678,695
Projected Expenses	$27,826,500
Projected Balance	$18,674,473

Salary Commitment

Year: 2025	$55,526,500
Year: 2026	$26,466,500
Year: 2027	$5,694,000
Year: 2028	$1,784,000

Cale Makar	5,750,000(2)
Auston Matthews	5,250,000(2)
Igor Shesterkin	5,000,000(1)
William Nylander	4,500,000(1)
Erik Karlsson	4,250,000(1)
Steven Stamkos	4,000,000(1)
Jesper Bratt	3,250,000(3)
Nazem Kadri	3,000,000(2)
Tomas Hertl	3,000,000(2)
Evgeni Malkin	2,500,000(1)
Evander Kane	2,000,000(2)
Jake McCabe	2,000,000(1)
Luke Schenn	2,000,000(1)
Niko Mikkola	1,250,000(1)
Alexander Georgiev	1,000,000(1)
Alex Kerfoot	1,000,000(1)
Brendan Smith	800,000(1)
Eric Robinson	800,000(4)
Derek Grant	750,000(2)
Scott Harrington	700,000(2)
Frederick Gaudreau	500,000(3)
Marc-Edouard Vlasic	500,000(4)
Zach Sanford	400,000(1)

Sebastian Aho	150,000(1)
Chris Driedger	130,000(2)
Luke Krys	100,000(4)
Louis Domingue	97,500(2)
Andreas Johnson	95,000(2)
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)
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	-$515,640
Home Games Remaining	21
Avg. Attendance	11,200
Avg. Revenue/Game	$979,044
Projected Revenue	$20,559,924

Expenses

Pro Payroll	$40,276,000
Farm Payroll	$1,670,000
Prospect Fees	$130,500
Coach	$50,000
Games Remaining	42
Total Game Expenses	$513,738
Projected Expenses	$21,576,988
Projected Balance	-$1,532,704

Salary Commitment

Year: 2025	$41,946,000
Year: 2026	$33,896,000
Year: 2027	$23,956,000
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)
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	$3,501,798
Home Games Remaining	21
Avg. Attendance	16,167
Avg. Revenue/Game	$1,474,775
Projected Revenue	$30,970,275

Expenses

Pro Payroll	$53,000,000
Farm Payroll	$586,000
Prospect Fees	$28,500
Coach	$50,000
Games Remaining	42
Total Game Expenses	$654,445
Projected Expenses	$27,486,695
Projected Balance	$6,985,378

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	$20,634,524
Home Games Remaining	21
Avg. Attendance	13,131
Avg. Revenue/Game	$2,090,584
Projected Revenue	$43,902,264

Expenses

Pro Payroll	$54,880,000
Farm Payroll	$1,635,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	42
Total Game Expenses	$690,878
Projected Expenses	$29,016,878
Projected Balance	$35,519,910

Salary Commitment

Year: 2025	$56,325,000
Year: 2026	$20,205,000
Year: 2027	$3,035,000
Year: 2028	$460,000

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)
Jonathan Toews	1,900,000(1)
Trevor Moore	1,760,000(2)
Tommy Novak	1,750,000(1)
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)
Nick Blankenburg	150,000(5)
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	$15,844,066
Home Games Remaining	21
Avg. Attendance	15,196
Avg. Revenue/Game	$1,515,801
Projected Revenue	$31,831,821

Expenses

Pro Payroll	$45,375,000
Farm Payroll	$592,500
Prospect Fees	$88,500
Coach	$50,000
Games Remaining	42
Total Game Expenses	$562,268
Projected Expenses	$23,615,268
Projected Balance	$24,060,619

Salary Commitment

Year: 2025	$45,967,500
Year: 2026	$22,082,500
Year: 2027	$11,205,000
Year: 2028	$6,955,000

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)
Justin Holl	750,000(3)
Daniel Sprong	600,000(4)
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	$17,975,856
Home Games Remaining	21
Avg. Attendance	13,374
Avg. Revenue/Game	$1,245,148
Projected Revenue	$26,148,108

Expenses

Pro Payroll	$41,550,000
Farm Payroll	$967,500
Prospect Fees	$99,000
Coach	$50,000
Games Remaining	42
Total Game Expenses	$520,323
Projected Expenses	$21,853,573
Projected Balance	$22,270,391

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	$657,420
Home Games Remaining	21
Avg. Attendance	11,283
Avg. Revenue/Game	$1,166,552
Projected Revenue	$24,497,592

Expenses

Pro Payroll	$47,749,000
Farm Payroll	$2,037,500
Prospect Fees	$48,000
Coach	$0,000
Games Remaining	42
Total Game Expenses	$607,738
Projected Expenses	$25,524,988
Projected Balance	-$369,976

Salary Commitment

Year: 2025	$49,786,500
Year: 2026	$38,306,500
Year: 2027	$22,661,500
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)
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)
Marc Del Gaizo	100,000(3)
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)