Current Funds	$49,687,553
Home Games Remaining	7
Avg. Attendance	16,925
Avg. Revenue/Game	$1,259,213
Projected Revenue	$8,814,491

Expenses

Pro Payroll	$46,946,782
Farm Payroll	$912,124
Prospect Fees	$64,899
Coach	$0,000
Games Remaining	15
Total Game Expenses	$584,437
Projected Expenses	$8,766,550
Projected Balance	$49,735,494

Salary Commitment

Year: 2025	$47,858,906
Year: 2026	$27,277,319
Year: 2027	$12,730,410
Year: 2028	$7,950,000

Connor Hellebuyck	6,283,019(1)
Nikolaj Ehlers	4,090,909(2)
Brock Nelson	3,855,000(2)
Evgeni Malkin	3,505,000(4)
Mikael Granlund	3,505,000(4)
William Karlsson	3,225,000(1)
Jaccob Slavin	3,055,000(1)
Brad Marchand	3,000,000(1)
Jamie Benn	2,281,000(2)
Anze Kopitar	2,250,000(1)
Artturi Lehkonen	2,180,982(1)
Mattias Ekholm	2,005,000(3)
Jared Spurgeon	1,860,000(2)
Brady Skjei	1,755,000(2)
Martin Fehervary	1,709,872(3)
Alexander Kerfoot	801,000(3)
Matt Grzelcyk	605,000(4)
Reilly Smith	375,000(2)
Cam Talbot	305,000(4)
Alex Laferriere	300,000(2)

Adam Henrique	275,000(1)
Erik Haula	154,000(1)
Marcus Johansson	75,000(3)
Alex Barre-Boulet	51,085(1)
Calle Jarnkrok	50,000(3)
Ben Meyers	49,538(3)
Georgii Merkulov	47,301(1)
Travis Hamonic	30,200(1)
Donovan Sebrango	30,000(3)
Calum Ritchie	30,000(4)
Bradly Nadeau	30,000(3)
Alex Lyon	30,000(1)
Tyler Johnson	30,000(3)
Trevor Lewis	30,000(2)

Current Funds	-$2,553,445
Home Games Remaining	7
Avg. Attendance	10,596
Avg. Revenue/Game	$813,738
Projected Revenue	$5,696,166

Expenses

Pro Payroll	$44,689,111
Farm Payroll	$1,638,319
Prospect Fees	$143,781
Coach	$0,000
Games Remaining	15
Total Game Expenses	$566,722
Projected Expenses	$8,500,831
Projected Balance	-$5,358,110

Salary Commitment

Year: 2025	$46,327,430
Year: 2026	$30,386,348
Year: 2027	$17,800,811
Year: 2028	$12,359,943

Rickard Rakell	5,000,000(2)
Jacob Markstrom	4,150,000(1)
Lucas Raymond	4,129,261(4)
Taylor Hall	3,500,000(1)
Josh Anderson	3,300,000(4)
Boone Jenner	3,105,000(2)
Juuse Saros	2,950,537(2)
Oliver Ekman-Larsson	2,499,999(1)
Filip Chytil	2,391,467(3)
Alex Vlasic	2,352,273(4)
Evan Bouchard	2,101,796(1)
Jamie Drysdale	1,549,401(3)
Andrew Peeke	1,500,000(2)
Pyotr Kochetkov	1,278,409(4)
Kaapo Kakko	1,227,273(1)
Mason Appleton	1,181,820(1)
Samuel Ersson	550,000(1)
Nolan Foote	421,875(1)
Samuel Honzek	300,000(4)
Scott Morrow	300,000(3)
Matt Savoie	300,000(3)
Helge Grans	300,000(3)
Jacob Melanson	300,000(3)

Kevin Labanc	1,000,000(4)
John Farinacci	300,000(3)
Erik Brannstrom	134,731(1)
Philippe Myers	131,998(1)
Kyle Capobianco	41,590(1)
Alexandre Texier	30,000(2)

Current Funds	$51,898,123
Home Games Remaining	7
Avg. Attendance	21,170
Avg. Revenue/Game	$1,511,181
Projected Revenue	$10,578,267

Expenses

Pro Payroll	$46,444,315
Farm Payroll	$1,048,830
Prospect Fees	$154,553
Coach	$0,000
Games Remaining	15
Total Game Expenses	$581,069
Projected Expenses	$8,716,042
Projected Balance	$53,760,348

Salary Commitment

Year: 2025	$47,493,145
Year: 2026	$31,826,773
Year: 2027	$16,704,832
Year: 2028	$5,810,000

Aleksander Barkov	5,863,804(1)
Jack Eichel	5,454,545(2)
Brayden Point	5,181,818(2)
Mikhail Sergachev	4,580,838(3)
Nazem Kadri	4,500,000(4)
Artemi Panarin	4,140,000(1)
Mark Scheifele	3,900,000(3)
Brett Pesce	1,735,000(1)
Morgan Geekie	1,347,305(2)
Joel Edmundson	1,200,000(2)
Anthony DeAngelo	1,000,000(3)
Radek Faksa	950,000(4)
Casey DeSmith	800,000(2)
Jason Dickinson	740,000(3)
Dylan Samberg	715,909(1)
Adam Pelech	701,000(2)
Nils Lundkvist	639,210(1)
Mathieu Olivier	592,810(1)
Akira Schmid	573,166(1)
Corey Perry	501,000(3)
Logan Thompson	427,910(1)
JJ Peterka	300,000(1)
Simon Holmstrom	300,000(1)
Jacob Bryson	300,000(4)

Nic Dowd	150,000(1)
Dan Vladar	118,563(1)
Juuso Valimaki	102,273(2)
Calvin de Haan	80,000(2)
Nikita Prishchepov	75,000(2)
Nikolas Matinpalo	75,000(2)
Arttu Hyry	75,000(2)
Troy Stecher	60,000(3)
Ryan Reaves	60,000(4)
Jonah Gadjovich	52,994(3)
Matthew Benning	50,000(1)
Tristan Lennox	30,000(3)
Nathan Legare	30,000(3)
Oskar Olausson	30,000(2)
Alexander Petrovic	30,000(1)
Chris Wagner	30,000(1)

Current Funds	$75,131,172
Home Games Remaining	8
Avg. Attendance	15,159
Avg. Revenue/Game	$1,091,498
Projected Revenue	$8,731,984

Expenses

Pro Payroll	$43,954,448
Farm Payroll	$1,160,347
Prospect Fees	$126,000
Coach	$0,000
Games Remaining	16
Total Game Expenses	$551,717
Projected Expenses	$8,827,472
Projected Balance	$75,035,684

Salary Commitment

Year: 2025	$45,114,795
Year: 2026	$34,995,680
Year: 2027	$22,878,720
Year: 2028	$8,926,902

Ilya Sorokin	5,631,902(4)
Dougie Hamilton	5,111,110(2)
Zach Werenski	4,750,000(3)
Brady Tkachuk	4,599,759(1)
Bryan Rust	3,600,000(2)
Troy Terry	2,600,000(4)
Samuel Girard	2,556,818(3)
Alec Martinez	2,499,900(1)
Ivan Barbashev	2,000,000(3)
J.J. Moser	1,725,850(2)
Cody Glass	1,278,409(1)
Noel Acciari	910,000(3)
Michael Bunting	850,000(3)
Isac Lundestrom	767,050(1)
Jake Allen	750,000(3)
Evan Rodrigues	750,000(3)
Alexey Toropchenko	673,650(1)
Vladimir Tarasenko	600,000(4)
Anthony Beauvillier	500,000(3)
Ryker Evans	450,000(2)
Kevin Stenlund	400,000(3)
Olen Zellweger	350,000(2)
Shane Wright	300,000(2)
Josh Doan	300,000(2)

Brock McGinn	300,000(3)
Dakota Mermis	110,000(2)
Ethen Frank	75,000(2)
Adam Wilsby	50,000(1)
Sam Morton	50,000(1)
Jack Williams	50,000(1)
Pierre-Olivier Joseph	48,580(1)
Grigori Denisenko	41,767(1)
Parker Wotherspoon	35,000(4)
Matt Nieto	35,000(2)
Artyom Levshunov	35,000(3)
Joel Blomqvist	30,000(3)
Kyle MacLean	30,000(1)
James Malatesta	30,000(2)
Sam Poulin	30,000(1)
Jack Thompson	30,000(3)
Matthew Poitras	30,000(2)
Cole Reinhardt	30,000(3)
Carter Mazur	30,000(3)
Sam Rinzel	30,000(4)
Cam Lund	30,000(3)
Caleb Jones	30,000(4)

Current Funds	$47,245,820
Home Games Remaining	8
Avg. Attendance	13,705
Avg. Revenue/Game	$920,967
Projected Revenue	$7,367,736

Expenses

Pro Payroll	$25,236,808
Farm Payroll	$445,889
Prospect Fees	$185,264
Coach	$0,000
Games Remaining	16
Total Game Expenses	$315,463
Projected Expenses	$5,047,407
Projected Balance	$49,566,149

Salary Commitment

Year: 2025	$25,682,697
Year: 2026	$11,489,995
Year: 2027	$1,436,307
Year: 2028	$30,000

Ville Husso	3,499,000(2)
Oliver Bjorkstrand	2,981,595(1)
Joel Farabee	2,727,273(2)
Robby Fabbri	2,063,650(1)
Jordan Greenway	1,532,200(1)
TJ Brodie	1,500,000(1)
Pierre Engvall	1,100,000(1)
Lian Bichsel	950,000(3)
Jordan Spence	767,045(2)
Morgan Barron	727,545(1)
Sam Lafferty	720,000(2)
Kevin Rooney	700,000(1)
Beck Malenstyn	690,340(2)
Olli Maatta	650,000(2)
Brett Leason	536,932(1)
David Gustafsson	528,410(1)
Arvid Soderblom	492,188(1)
Mark Jankowski	455,000(1)
Tyler Tucker	450,000(1)
Nicholas Robertson	447,443(1)
Alex Alexeyev	421,880(1)
Jack St. Ivany	396,307(3)
Adam Edstrom	300,000(2)
Tye Kartye	300,000(2)
Matty Beniers	300,000(2)

Karsen Dorwart	100,000(1)
Givani Smith	43,114(1)
Pontus Holmberg	43,114(1)
William Lagesson	40,030(2)
Riley Tufte	39,631(1)
Spencer Stastney	30,000(1)
Seamus Casey	30,000(3)
Erik Portillo	30,000(2)
Dylan Duke	30,000(3)
Oliver Moore	30,000(4)
Tyler Kleven	30,000(2)

Current Funds	$88,860,040
Home Games Remaining	8
Avg. Attendance	22,698
Avg. Revenue/Game	$1,634,213
Projected Revenue	$13,073,704

Expenses

Pro Payroll	$46,860,562
Farm Payroll	$2,142,932
Prospect Fees	$189,664
Coach	$0,000
Games Remaining	16
Total Game Expenses	$599,917
Projected Expenses	$9,598,665
Projected Balance	$92,335,079

Salary Commitment

Year: 2025	$49,003,494
Year: 2026	$37,500,050
Year: 2027	$17,408,913
Year: 2028	$5,853,864

Victor Hedman	9,000,000(2)
MacKenzie Weegar	4,499,900(3)
Darcy Kuemper	4,499,000(1)
Nick Suzuki	4,295,455(2)
Tage Thompson	3,849,444(3)
Brandon Hagel	3,323,864(4)
Patrick Kane	3,000,000(2)
Noah Dobson	2,727,273(2)
Tom Wilson	2,600,000(1)
Elias Lindholm	2,500,000(4)
Leon Draisaitl	2,346,626(1)
Sean Couturier	750,000(3)
Nick Foligno	510,000(2)
Connor Clifton	508,000(3)
Tyler Bertuzzi	501,000(3)
Brenden Dillon	400,000(1)
Mackenzie Blackwood	350,000(1)
Luke Hughes	300,000(1)
Nick Jensen	300,000(3)
Philipp Grubauer	300,000(3)
Ilya Mikheyev	300,000(3)

Frank Nazar	300,000(2)
Craig Smith	300,000(3)
Victor Olofsson	288,727(1)
Kirby Dach	183,409(2)
James van Riemsdyk	180,000(1)
Jordan Binnington	180,000(1)
Max Pacioretty	110,000(3)
Joel Armia	90,100(1)
Lukas Reichel	76,705(3)
Louis Crevier	75,000(1)
Mike Hardman	58,090(1)
Daniil Tarasov	53,693(1)
Ian Mitchell	52,208(1)
Andreas Athanasiou	40,000(2)
Kevin Korchinski	35,000(2)
Ryan Greene	30,000(3)
Aydar Suniev	30,000(4)
Devon Levi	30,000(1)
Isaiah George	30,000(3)

Current Funds	$5,293,307
Home Games Remaining	8
Avg. Attendance	14,048
Avg. Revenue/Game	$1,144,755
Projected Revenue	$9,158,040

Expenses

Pro Payroll	$45,767,508
Farm Payroll	$1,105,966
Prospect Fees	$142,183
Coach	$0,000
Games Remaining	16
Total Game Expenses	$573,362
Projected Expenses	$9,173,787
Projected Balance	$5,277,560

Salary Commitment

Year: 2025	$46,873,474
Year: 2026	$32,985,290
Year: 2027	$20,421,783
Year: 2028	$12,794,363

Anthony Stolarz	9,000,000(4)
Erik Karlsson	5,250,000(3)
Quinn Hughes	4,334,356(1)
Seth Jarvis	3,794,363(4)
Matt Duchene	3,750,000(2)
Dylan Strome	2,727,270(2)
Teuvo Teravainen	2,499,990(2)
Marc-Andre Fleury	2,499,900(1)
John Gibson	2,499,900(1)
Cole Perfetti	2,077,420(3)
Noah Hanifin	1,687,500(1)
Nicolas Hague	1,251,355(1)
Jeremy Lauzon	1,090,909(2)
Colton Parayko	1,050,000(2)
Rasmus Sandin	954,545(1)
Michael Carcone	400,000(2)
Dylan Guenther	300,000(1)
Connor Zary	300,000(2)
Emil Andrae	300,000(3)

Jason Polin	495,380(2)
Jaden Schwartz	270,000(1)
Sonny Milano	103,636(2)
Nick Perbix	60,629(1)
Jesper Boqvist	55,874(2)
Josh Mahura	49,538(2)
Ville Heinola	40,909(2)
Devin Shore	30,000(1)

Current Funds	$50,208,803
Home Games Remaining	8
Avg. Attendance	15,880
Avg. Revenue/Game	$1,143,348
Projected Revenue	$9,146,784

Expenses

Pro Payroll	$44,917,011
Farm Payroll	$345,000
Prospect Fees	$185,333
Coach	$0,000
Games Remaining	16
Total Game Expenses	$554,236
Projected Expenses	$8,867,774
Projected Balance	$50,487,813

Salary Commitment

Year: 2025	$45,262,011
Year: 2026	$37,962,493
Year: 2027	$19,023,103
Year: 2028	$6,024,830

Mike Matheson	5,000,000(2)
Cale Makar	4,909,091(2)
Kirill Kaprizov	4,850,299(2)
Jake Guentzel	4,600,010(3)
Jordan Kyrou	4,154,830(4)
Anthony Cirelli	3,368,263(3)
Jon Marchessault	2,700,000(2)
Mason Marchment	2,400,000(3)
Nick Schmaltz	2,200,000(1)
Igor Shesterkin	1,564,418(1)
Andrew Copp	1,500,100(1)
Ryan Donato	1,400,000(1)
Rasmus Ristolainen	1,100,000(2)
Brent Burns	1,000,000(3)
Justin Faulk	1,000,000(4)
Cody Ceci	820,000(3)
Maxim Tsyplakov	750,000(3)
Calvin Pickard	600,000(1)
Max Domi	400,000(4)
Ryan Lomberg	300,000(4)
Pius Suter	300,000(2)

Marc Gatcomb	50,000(4)
Jonathan Quick	50,000(2)
Mikey Eyssimont	35,000(1)
Tomas Tatar	30,000(4)
Ryan Johnson	30,000(2)
Rutger McGroarty	30,000(4)
Noah Ostlund	30,000(4)
Maveric Lamoureux	30,000(3)
Ville Ottavainen	30,000(3)
Corey Schueneman	30,000(4)

Current Funds	$57,918,629
Home Games Remaining	8
Avg. Attendance	16,384
Avg. Revenue/Game	$1,206,689
Projected Revenue	$9,653,512

Expenses

Pro Payroll	$46,714,991
Farm Payroll	$1,060,895
Prospect Fees	$266,485
Coach	$0,000
Games Remaining	16
Total Game Expenses	$585,883
Projected Expenses	$9,374,121
Projected Balance	$58,198,020

Salary Commitment

Year: 2025	$47,775,886
Year: 2026	$44,622,303
Year: 2027	$28,205,947
Year: 2028	$4,557,250

Mikko Rantanen	8,171,779(3)
Matthew Tkachuk	5,181,818(2)
Tim Stutzle	4,500,000(3)
Bo Horvat	4,000,000(3)
Clayton Keller	3,656,250(4)
Sergei Bobrovsky	3,600,000(2)
Josh Manson	3,100,000(2)
Dmitry Orlov	2,499,000(3)
Darnell Nurse	2,301,764(1)
Jonas Brodin	2,005,000(2)
Trevor Moore	1,100,000(2)
Chris Tanev	965,000(3)
Dakota Joshua	901,000(4)
Adam Lowry	900,000(2)
Erik Johnson	850,000(3)
Brandon Tanev	744,000(3)
Carson Soucy	744,000(3)
Nick Blankenburg	495,380(3)
Cole Smith	350,000(1)
Kirill Marchenko	350,000(1)
Yaroslav Askarov	300,000(2)

Will Smith	450,000(3)
Zach Whitecloud	150,000(2)
Alexander Nylander	49,538(2)
Jaret Anderson-Dolan	49,538(3)
Arthur Kaliyev	42,188(1)
Marc-Edouard Vlasic	40,000(1)
Liam Foudy	39,631(1)
Nikita Tolopilo	30,000(2)
Anthony Richard	30,000(1)
Justin Sourdif	30,000(3)
Ozzy Wiesblatt	30,000(3)
Rory Kerins	30,000(3)
Yaniv Perets	30,000(3)
Vasily Ponomarev	30,000(3)
Ethan Del Mastro	30,000(3)

Current Funds	$8,977,312
Home Games Remaining	8
Avg. Attendance	16,644
Avg. Revenue/Game	$998,608
Projected Revenue	$7,988,864

Expenses

Pro Payroll	$47,553,134
Farm Payroll	$553,921
Prospect Fees	$105,729
Coach	$0,000
Games Remaining	16
Total Game Expenses	$587,961
Projected Expenses	$9,407,372
Projected Balance	$7,558,804

Salary Commitment

Year: 2025	$48,107,055
Year: 2026	$32,715,557
Year: 2027	$30,463,681
Year: 2028	$17,159,938

Alex Tuch	5,769,938(4)
Robert Thomas	4,378,743(3)
Devon Toews	4,000,000(4)
Vince Dunn	4,000,000(3)
Marcus Foligno	3,850,000(1)
Brayden Schenn	3,400,000(4)
Pavel Buchnevich	3,202,454(1)
Jacob Trouba	2,800,000(3)
Nino Niederreiter	2,000,000(3)
Warren Foegele	1,898,006(1)
Karel Vejmelka	1,857,955(2)
Neal Pionk	1,621,933(1)
Luke Schenn	1,600,000(4)
Ryan McLeod	1,131,740(1)
Sean Walker	1,000,000(4)
Nick Paul	950,000(1)
Jack McBain	818,181(1)
Brandon Duhaime	760,000(4)
Dmitri Voronkov	750,000(1)
Dylan DeMelo	600,000(4)
Ukko-Pekka Luukkonen	564,184(1)
Matt Coronato	300,000(2)
Martin Pospisil	300,000(1)

Alexander Wennberg	180,000(1)
Logan Stanley	63,921(2)
Phillip Di Giuseppe	50,000(3)
Adam Klapka	45,000(3)
Matt Martin	35,000(1)
Jack Quinn	30,000(1)
Chad Ruhwedel	30,000(1)
Henry Thrun	30,000(1)
Hunter Brzustewicz	30,000(4)
Tyson Kozak	30,000(3)
Scott Sabourin	30,000(2)

Current Funds	$45,630,962
Home Games Remaining	8
Avg. Attendance	13,036
Avg. Revenue/Game	$938,566
Projected Revenue	$7,508,528

Expenses

Pro Payroll	$38,927,470
Farm Payroll	$230,000
Prospect Fees	$109,533
Coach	$0,000
Games Remaining	16
Total Game Expenses	$478,866
Projected Expenses	$7,661,854
Projected Balance	$45,477,636

Salary Commitment

Year: 2025	$39,157,470
Year: 2026	$23,455,706
Year: 2027	$8,855,509
Year: 2028	$2,780,000

Zach Hyman	4,900,000(2)
Aaron Ekblad	4,141,104(1)
Seth Jones	3,850,000(1)
Adrian Kempe	3,000,000(2)
Jake DeBrusk	2,727,273(1)
Jonathan Drouin	2,300,000(3)
Chandler Stephenson	2,281,000(2)
Ryan Hartman	2,250,000(1)
Mikey Anderson	2,223,054(3)
Carter Verhaeghe	1,863,497(1)
Mario Ferraro	1,772,727(2)
Thomas Novak	1,522,455(3)
Vladislav Namestnikov	1,300,000(4)
Anthony Duclair	1,260,000(2)
David Rittich	1,000,000(4)
Christian Dvorak	700,000(2)
Jalen Chatfield	519,890(1)
Johnathan Kovacevic	516,470(2)
Brandon Halverson	450,000(4)
Walker Duehr	350,000(1)

Colin Miller	110,000(2)
Wyatt Kaiser	30,000(2)
Denton Mateychuk	30,000(3)
Daniil Misyul	30,000(2)
Jett Luchanko	30,000(4)

Current Funds	$35,141,989
Home Games Remaining	8
Avg. Attendance	16,254
Avg. Revenue/Game	$1,131,277
Projected Revenue	$9,050,216

Expenses

Pro Payroll	$44,217,005
Farm Payroll	$486,097
Prospect Fees	$172,455
Coach	$0,000
Games Remaining	15
Total Game Expenses	$547,263
Projected Expenses	$8,208,943
Projected Balance	$35,983,262

Salary Commitment

Year: 2025	$44,703,102
Year: 2026	$28,462,716
Year: 2027	$9,249,602
Year: 2028	$7,049,602

Connor McDavid	6,818,182(2)
Miro Heiskanen	4,665,644(1)
Jeremy Swayman	4,218,750(4)
Jason Robertson	4,176,647(2)
Tyler Toffoli	3,350,000(2)
Morgan Rielly	3,000,000(1)
Travis Konecny	2,964,072(1)
Jared McCann	2,476,380(1)
Thomas Harley	2,045,455(2)
Mikael Backlund	1,760,000(1)
Aliaksei Protas	1,725,852(4)
Nicolas Roy	1,636,364(2)
Jeff Petry	1,520,000(3)
Scott Mayfield	1,000,000(2)
Nathan Bastian	775,000(4)
Georgi Romanov	550,000(3)
Jack Johnson	500,000(1)
Noah Gregor	434,659(1)
Parker Ford	300,000(4)
Hudson Fasching	300,000(1)

Jake Bean	89,489(2)
Ty Dellandrea	66,477(2)
David Kampf	65,000(3)
Tanner Laczynski	50,000(1)
Max Sasson	50,000(1)
Marc McLaughlin	39,631(1)
Michael Sgarbossa	35,000(3)
Travis Boyd	30,500(2)
Tye Felhaber	30,000(4)
Jani Nyman	30,000(3)

Current Funds	$46,578,522
Home Games Remaining	8
Avg. Attendance	14,366
Avg. Revenue/Game	$930,939
Projected Revenue	$7,447,512

Expenses

Pro Payroll	$32,760,233
Farm Payroll	$240,000
Prospect Fees	$71,306
Coach	$0,000
Games Remaining	16
Total Game Expenses	$403,311
Projected Expenses	$6,452,983
Projected Balance	$47,573,051

Salary Commitment

Year: 2025	$33,000,233
Year: 2026	$23,124,288
Year: 2027	$10,905,666
Year: 2028	$8,206,000

Adam Fox	5,181,818(2)
Thatcher Demko	4,026,000(4)
Trevor Zegras	3,098,802(2)
Ondrej Palat	2,490,000(1)
Vitek Vanecek	2,318,182(2)
Mattias Samuelsson	2,309,666(3)
Erik Cernak	1,850,000(4)
Mathieu Joseph	1,589,820(2)
Stefan Noesen	1,350,000(1)
Alexander Romanov	1,347,305(1)
Noah Cates	1,342,330(1)
Luke Kunin	1,100,000(4)
Blake Lizotte	900,000(4)
Louis Domingue	750,000(1)
Dennis Gilbert	550,000(1)
Jake Christiansen	396,310(1)
Nathan Walker	360,000(1)
Sam Colangelo	300,000(3)
Dylan McIlrath	300,000(1)
Alex Turcotte	300,000(1)
Jake Neighbours	300,000(1)
Jansen Harkins	300,000(1)
Vinni Lettieri	300,000(4)

Ben Hutton	60,000(1)
Joshua Roy	30,000(2)
Dalibor Dvorsky	30,000(4)
Ryan Suzuki	30,000(3)
Riley Duran	30,000(3)
Isaak Phillips	30,000(1)
Justin Robidas	30,000(3)

Current Funds	$75,175,019
Home Games Remaining	8
Avg. Attendance	12,924
Avg. Revenue/Game	$930,479
Projected Revenue	$7,443,832

Expenses

Pro Payroll	$41,342,021
Farm Payroll	$311,438
Prospect Fees	$63,299
Coach	$0,000
Games Remaining	16
Total Game Expenses	$508,741
Projected Expenses	$8,139,855
Projected Balance	$74,478,996

Salary Commitment

Year: 2025	$41,653,459
Year: 2026	$28,667,249
Year: 2027	$13,161,555
Year: 2028	$3,890,000

Timo Meier	5,963,189(2)
Sean Monahan	5,500,000(3)
Charlie Coyle	3,111,555(3)
Sam Bennett	3,017,045(2)
Cam Fowler	3,000,000(2)
Blake Coleman	3,000,000(1)
Conor Garland	2,733,120(1)
Gabriel Vilardi	1,757,813(1)
Marcus Pettersson	1,700,000(4)
Jake Middleton	1,670,460(2)
Henri Jokiharju	1,585,227(1)
Adam Larsson	1,460,000(4)
Dante Fabbro	1,347,305(1)
Derek Forbort	1,210,000(2)
Erik Gustafsson	1,000,000(1)
Alex Nedeljkovic	700,000(4)
Joel Hofer	396,307(1)
Vincent Hinostroza	345,000(2)
Robert Bortuzzo	345,000(1)
Akil Thomas	300,000(2)
Jakub Lauko	300,000(1)
Jiri Kulich	300,000(3)
Eric Comrie	300,000(3)
Marco Rossi	300,000(1)

Tyson Jost	80,838(1)
Nick Cousins	75,000(1)
Jan Rutta	60,000(3)
Mattias Janmark	35,600(1)
Linus Karlsson	30,000(1)
Guillaume Brisebois	30,000(4)

Current Funds	$48,080,226
Home Games Remaining	8
Avg. Attendance	17,417
Avg. Revenue/Game	$1,046,229
Projected Revenue	$8,369,832

Expenses

Pro Payroll	$25,508,371
Farm Payroll	$1,065,107
Prospect Fees	$201,067
Coach	$0,000
Games Remaining	15
Total Game Expenses	$326,519
Projected Expenses	$4,897,783
Projected Balance	$51,552,275

Salary Commitment

Year: 2025	$26,573,478
Year: 2026	$17,171,277
Year: 2027	$3,865,000
Year: 2028	$2,115,000

Cam Atkinson	4,500,100(2)
Andrei Svechnikov	4,279,141(1)
Matias Maccelli	1,751,420(2)
Andre Burakovsky	1,750,000(4)
Philipp Kurashev	1,212,575(1)
Barrett Hayton	1,210,227(1)
Joseph Veleno	1,163,350(2)
Petr Mrazek	1,111,110(2)
Cam York	1,022,727(2)
Teddy Blueger	1,000,000(3)
Jack Drury	882,100(2)
Michael Kesselring	715,909(2)
Ty Smith	703,130(2)
Oliver Wahlstrom	588,857(1)
Nico Daws	550,000(1)
Sam Malinski	543,324(2)
Olle Lycksell	424,401(1)
Emil Heineman	300,000(3)
Haydn Fleury	300,000(3)
Spencer Knight	300,000(1)
Nikolai Kovalenko	300,000(1)
Nick DeSimone	300,000(2)
Juraj Slafkovsky	300,000(1)
Travis Dermott	300,000(4)

Cole Sillinger	115,057(2)
Pavel Mintyukov	85,000(2)
Justin Hryckowian	75,000(2)
Emil Lilleberg	75,000(1)
Arshdeep Bains	75,000(1)
Nils Aman	75,000(2)
Ethan Cardwell	75,000(2)
Ivan Ivan	75,000(2)
Mikael Pyyhtia	57,000(1)
Julien Gauthier	53,050(2)
Tim Washe	35,000(4)
Fedor Svechkov	30,000(3)
Liam Ohgren	30,000(3)
Marat Khusnutdinov	30,000(2)
Michael Milne	30,000(3)
Ivan Demidov	30,000(4)
Jesper Wallstedt	30,000(3)
Owen Beck	30,000(3)
Luke Evangelista	30,000(1)
Danil Gushchin	30,000(2)

Current Funds	$56,675,714
Home Games Remaining	8
Avg. Attendance	10,224
Avg. Revenue/Game	$785,226
Projected Revenue	$6,281,808

Expenses

Pro Payroll	$35,037,885
Farm Payroll	$60,000
Prospect Fees	$65,859
Coach	$0,000
Games Remaining	16
Total Game Expenses	$428,826
Projected Expenses	$6,861,218
Projected Balance	$56,096,304

Salary Commitment

Year: 2025	$35,097,885
Year: 2026	$18,623,837
Year: 2027	$7,664,789
Year: 2028	$1,666,364

Jonathan Huberdeau	6,011,321(1)
John Klingberg	4,780,000(1)
Andrew Mangiapane	3,163,636(1)
Casey Mittelstadt	2,940,341(3)
Owen Tippett	2,708,084(3)
Ryan Strome	2,499,900(2)
Philip Broberg	2,342,514(2)
Michael Rasmussen	1,636,364(4)
Alexis Lafreniere	1,566,243(2)
Yakov Trenin	1,159,091(1)
Yegor Chinakhov	1,073,864(2)
Egor Zamula	869,318(2)
Tomas Nosek	750,000(1)
Nils Hoglander	741,018(2)
Tobias Bjornfot	522,081(2)
Oliver Kylington	414,110(2)
Elmer Soderblom	350,000(3)
Joshua Brown	310,000(1)
Bobby Brink	300,000(2)
Mitchell Stephens	300,000(2)
Jakub Skarek	300,000(1)
Olivier Rodrigue	300,000(2)

Jimmy Snuggerud	30,000(4)
Oskar Back	30,000(2)

Current Funds	$40,882,651
Home Games Remaining	8
Avg. Attendance	14,633
Avg. Revenue/Game	$1,053,559
Projected Revenue	$8,428,472

Expenses

Pro Payroll	$27,038,335
Farm Payroll	$668,196
Prospect Fees	$136,570
Coach	$0,000
Games Remaining	16
Total Game Expenses	$339,550
Projected Expenses	$5,432,800
Projected Balance	$43,878,323

Salary Commitment

Year: 2025	$27,706,531
Year: 2026	$18,613,560
Year: 2027	$8,214,691
Year: 2028	$57,500

Patrik Laine	4,745,450(2)
Brock Boeser	3,627,273(1)
Eeli Tolvanen	2,221,236(3)
Miles Wood	2,005,000(1)
Yegor Sharangovich	1,981,530(2)
Jonas Siegenthaler	1,832,335(3)
Adam Boqvist	1,772,727(2)
Frederik Andersen	1,555,000(3)
Connor Ingram	1,313,620(3)
Connor Brown	965,000(3)
Steven Lorentz	715,909(1)
Trevor van Riemsdyk	630,000(2)
Kevin Bahl	565,868(1)
Juuso Parssinen	562,500(1)
Vasily Podkolzin	511,364(2)
Philip Tomasino	421,875(1)
Jacob Bernard-Docker	411,648(1)
Justin Dowling	300,000(2)
Owen Power	300,000(1)
Kent Johnson	300,000(1)
Brian Halonen	300,000(2)

Riley Stillman	73,636(1)
Arturs Silovs	56,250(2)
Jet Greaves	41,548(2)
Emil Bemstrom	39,631(1)
Jan Jenik	39,631(1)
Cole Schwindt	30,000(3)
Isak Rosen	30,000(3)
Brendan Brisson	30,000(2)
Oliver Kapanen	30,000(3)
Joakim Kemell	30,000(4)
Shakir Mukhamadullin	30,000(3)
Fabian Lysell	30,000(3)
Ryan Winterton	30,000(3)
Samuel Helenius	30,000(3)
Matej Blumel	30,000(2)
Aatu Raty	30,000(3)
Aleksei Kolosov	30,000(3)
Pheonix Copley	30,000(1)
Jonathan Lekkerimaki	27,500(4)

Current Funds	$29,849,677
Home Games Remaining	8
Avg. Attendance	13,109
Avg. Revenue/Game	$880,900
Projected Revenue	$7,047,200

Expenses

Pro Payroll	$23,134,257
Farm Payroll	$210,000
Prospect Fees	$249,018
Coach	$0,000
Games Remaining	16
Total Game Expenses	$287,723
Projected Expenses	$4,603,566
Projected Balance	$32,293,311

Salary Commitment

Year: 2025	$23,344,257
Year: 2026	$12,882,527
Year: 2027	$9,171,374
Year: 2028	$2,190,000

Chris Kreider	4,600,010(3)
Jesperi Kotkaniemi	2,838,042(1)
Brendan Gallagher	2,350,000(1)
Alex Steeves	1,640,620(1)
Kaapo Kahkonen	1,500,000(2)
Jack Roslovic	1,000,000(3)
Ilya Solovyov	937,500(2)
Mark Kastelic	795,000(1)
Nicolas Aube-Kubel	758,523(1)
Rasmus Kupari	673,653(2)
Urho Vaakanainen	579,545(1)
Mitchell Chaffee	511,364(3)
Ryan Graves	500,000(4)
Marcus Hogberg	500,000(4)
Andre Lee	500,000(1)
Ales Stezka	500,000(4)
Zachary L'Heureux	450,000(3)
Brayden Pachal	400,000(1)
Valtteri Puustinen	300,000(1)
Zayne Parekh	300,000(4)
Jonatan Berggren	300,000(1)
David Jiricek	300,000(2)
Mackie Samoskevich	300,000(3)
Matthew Kessel	300,000(2)
Daniel Sprong	300,000(4)

Nikita Chibrikov	30,000(3)
Fraser Minten	30,000(3)
Ville Koivunen	30,000(3)
Ryan Leonard	30,000(4)
Nikita Grebenkin	30,000(3)
Gabe Perreault	30,000(4)
Noah Philp	30,000(4)

Current Funds	$16,536,779
Home Games Remaining	8
Avg. Attendance	17,086
Avg. Revenue/Game	$902,017
Projected Revenue	$7,216,136

Expenses

Pro Payroll	$42,261,186
Farm Payroll	$414,723
Prospect Fees	$147,476
Coach	$0,000
Games Remaining	16
Total Game Expenses	$522,236
Projected Expenses	$8,355,782
Projected Balance	$15,397,133

Salary Commitment

Year: 2025	$42,675,909
Year: 2026	$33,205,958
Year: 2027	$16,519,431
Year: 2028	$7,550,000

Steven Stamkos	9,000,000(2)
Frank Vatrano	6,000,000(4)
Claude Giroux	5,200,000(1)
Joshua Norris	4,284,431(3)
Jamie Oleksiak	2,500,000(2)
Erik Gudbranson	2,300,000(1)
Joonas Korpisalo	2,200,000(2)
David Perron	2,100,000(3)
David Savard	1,550,000(4)
Brett Howden	1,279,940(2)
Elvis Merzlikins	1,250,000(3)
Jakub Vrana	1,005,000(3)
Jesse Puljujarvi	760,280(2)
Leo Carlsson	550,000(2)
Cole Koepke	396,307(1)
Justin Brazeau	396,307(1)
Cameron Crotty	396,307(1)
Joona Koppanen	396,307(1)
Declan Carlile	396,307(2)
Elias PetterssonD	300,000(3)

Matt Murray	345,092(1)
Brett Murray	39,631(1)
Brad Lambert	30,000(3)

Current Funds	$45,329,651
Home Games Remaining	8
Avg. Attendance	17,599
Avg. Revenue/Game	$1,224,846
Projected Revenue	$9,798,768

Expenses

Pro Payroll	$43,249,398
Farm Payroll	$244,631
Prospect Fees	$132,267
Coach	$0,000
Games Remaining	16
Total Game Expenses	$532,028
Projected Expenses	$8,512,448
Projected Balance	$46,615,971

Salary Commitment

Year: 2025	$43,494,029
Year: 2026	$42,536,608
Year: 2027	$16,751,498
Year: 2028	$6,950,000

Sam Reinhart	7,500,000(2)
Kris Letang	5,600,000(2)
Roope Hintz	5,500,000(3)
Valeri Nichushkin	5,200,000(2)
Mika Zibanejad	4,511,110(2)
Yanni Gourde	2,499,000(2)
Gustav Forsling	1,960,000(4)
Ryan McDonagh	1,930,000(4)
Stuart Skinner	1,751,497(3)
Rasmus Andersson	1,430,000(4)
Gustav Nyquist	1,000,001(3)
Frederick Gaudreau	700,000(4)
Leevi Merilainen	650,000(3)
Jordan Eberle	600,000(3)
Parker Kelly	517,790(1)
Jordan Oesterle	400,000(2)
Zack Ostapchuk	300,000(3)
Kyle Palmieri	300,000(1)
Niko Mikkola	300,000(4)
Artem Zub	300,000(4)
Michael Amadio	300,000(4)

Ryan Shea	75,000(2)
Patrick Giles	50,000(1)
Victor Ostman	50,000(1)
Angus Crookshank	39,631(1)
Lucas Carlsson	30,000(4)

Current Funds	$25,469,136
Home Games Remaining	8
Avg. Attendance	21,124
Avg. Revenue/Game	$1,368,836
Projected Revenue	$10,950,688

Expenses

Pro Payroll	$46,491,810
Farm Payroll	$1,229,919
Prospect Fees	$129,673
Coach	$0,000
Games Remaining	16
Total Game Expenses	$583,554
Projected Expenses	$9,336,859
Projected Balance	$27,082,965

Salary Commitment

Year: 2025	$47,721,729
Year: 2026	$36,779,660
Year: 2027	$13,462,713
Year: 2028	$6,074,990

Roman Josi	6,299,999(2)
Nikita Kucherov	5,898,060(2)
Tomas Hertl	5,299,999(2)
Kyle Connor	5,299,999(1)
Sebastian Aho	5,080,723(3)
John Carlson	2,849,999(1)
Alex Pietrangelo	2,499,990(4)
Filip Gustavsson	2,020,960(2)
Anders Lee	2,000,000(4)
Jason Zucker	1,800,000(1)
Ryan Pulock	1,650,000(2)
Ross Colton	1,450,000(4)
Macklin Celebrini	950,000(3)
Charlie Lindgren	839,000(2)
Shane Pinto	522,081(1)
Zach Bogosian	480,000(2)
Tyler Myers	351,000(3)
Garnet Hathaway	300,000(3)
Matthew Knies	300,000(2)
Nico Sturm	300,000(3)
Keaton Middleton	300,000(2)

Viktor Arvidsson	349,990(1)
Jackson Blake	300,000(3)
Ilya Samsonov	125,000(4)
Dustin Tokarski	90,000(1)
Jani Hakanpaa	76,000(3)
Brendan Smith	75,700(2)
Cale Fleury	57,129(2)
Jimmy Vesey	35,600(2)
Justin Holl	30,500(2)
Hendrix Lapierre	30,000(2)
Dennis Hildeby	30,000(3)
Shane Bowers	30,000(1)

Current Funds	$12,314,937
Home Games Remaining	8
Avg. Attendance	16,527
Avg. Revenue/Game	$1,348,642
Projected Revenue	$10,789,136

Expenses

Pro Payroll	$46,901,940
Farm Payroll	$1,245,000
Prospect Fees	$79,857
Coach	$0,000
Games Remaining	15
Total Game Expenses	$588,132
Projected Expenses	$8,821,975
Projected Balance	$14,282,098

Salary Commitment

Year: 2025	$48,146,940
Year: 2026	$44,446,940
Year: 2027	$28,411,100
Year: 2028	$16,976,100

Vincent Trocheck	5,620,000(4)
J.T. Miller	5,217,791(2)
Alex Ovechkin	5,000,000(3)
Moritz Seider	4,372,159(4)
Josh Morrissey	3,510,000(3)
Quinton Byfield	3,196,023(4)
Jakob Chychrun	3,098,802(2)
Joel Eriksson Ek	2,863,636(2)
Jake Oettinger	2,694,611(2)
Anton Lundell	2,556,818(4)
Jordan Staal	1,800,000(3)
Jake McCabe	1,770,000(1)
Ian Cole	1,600,000(1)
Travis Sanheim	1,251,000(2)
Jean-Gabriel Pageau	600,000(4)
Adam Fantilli	550,000(2)
James Reimer	301,100(4)
Carl Grundstrom	300,000(4)
William Eklund	300,000(1)
Zack Bolduc	300,000(2)

Matvei Michkov	750,000(3)
Cutter Gauthier	300,000(3)
Marco Kasper	75,000(3)
Brandt Clarke	30,000(2)
Ivan Miroshnichenko	30,000(2)
Matthew Wood	30,000(4)
Matt Villalta	30,000(1)

Current Funds	$15,721,146
Home Games Remaining	8
Avg. Attendance	11,783
Avg. Revenue/Game	$820,073
Projected Revenue	$6,560,584

Expenses

Pro Payroll	$32,531,146
Farm Payroll	$0,000
Prospect Fees	$15,520
Coach	$0,000
Games Remaining	17
Total Game Expenses	$396,911
Projected Expenses	$6,747,480
Projected Balance	$15,534,250

Salary Commitment

Year: 2025	$32,531,146
Year: 2026	$18,850,698
Year: 2027	$9,112,958
Year: 2028	$2,300,000

Jeff Skinner	5,900,000(1)
Mathew Barzal	4,931,138(3)
Phillip Danault	3,750,000(2)
Bowen Byram	2,593,563(2)
Semyon Varlamov	2,500,000(1)
John Marino	2,429,448(1)
Anthony Mantha	1,500,000(4)
Jaycob Megna	1,151,000(1)
Ty Emberson	750,000(2)
Victor Mancini	750,000(2)
Kirill Kudryavtsev	750,000(2)
Logan O'Connor	715,910(2)
Brian Dumoulin	700,000(1)
Taylor Raddysh	681,820(3)
Tristan Jarry	500,000(4)
Justus Annunen	428,267(2)
Jeffrey Viel	400,000(1)
Luca Cagnoni	300,000(4)
Wyatt Johnston	300,000(1)
Rodrigo Abols	300,000(3)
Brennan Othmann	300,000(3)
Jeff Malott	300,000(1)
Conor Sheary	300,000(3)
Rasmus Asplund	300,000(3)

Current Funds	$93,273,338
Home Games Remaining	8
Avg. Attendance	18,741
Avg. Revenue/Game	$1,349,362
Projected Revenue	$10,794,896

Expenses

Pro Payroll	$46,154,610
Farm Payroll	$546,924
Prospect Fees	$199,209
Coach	$0,000
Games Remaining	16
Total Game Expenses	$571,960
Projected Expenses	$9,151,364
Projected Balance	$94,916,870

Salary Commitment

Year: 2025	$46,701,534
Year: 2026	$31,534,690
Year: 2027	$22,576,963
Year: 2028	$17,316,963

David Pastrnak	7,361,963(4)
Rasmus Dahlin	5,625,000(4)
Jack Hughes	4,363,636(2)
Linus Ullmark	4,100,000(1)
Ryan O'Reilly	3,550,000(3)
Filip Hronek	3,036,810(1)
Drake Batherson	2,746,933(1)
William Nylander	2,373,530(1)
Joey Daccord	2,200,000(4)
Martin Necas	1,702,647(1)
Alex Killorn	1,550,000(4)
Timothy Liljegren	1,534,091(2)
Connor Murphy	1,000,000(3)
Nate Schmidt	800,000(2)
Brett Kulak	700,000(2)
Tyler Motte	580,000(2)
Kasperi Kapanen	550,000(4)
Alex Iafallo	500,000(1)
Mason Lohrei	350,000(2)
Anton Forsberg	330,000(2)
Oskar Sundqvist	300,000(3)
Daniil Miromanov	300,000(1)
Joel Kiviranta	300,000(1)
Zemgus Girgensons	300,000(2)

J.T. Compher	240,000(3)
Connor Dewar	60,341(1)
Kyle Burroughs	50,000(3)
Dennis Cholowski	46,583(1)
Ty Mueller	30,000(3)
Devin Kaplan	30,000(4)
Luca Del Bel Belluz	30,000(3)
Nolan Allan	30,000(3)
Uvis Balinskis	30,000(3)

Current Funds	$11,720,614
Home Games Remaining	8
Avg. Attendance	20,206
Avg. Revenue/Game	$1,115,327
Projected Revenue	$8,922,616

Expenses

Pro Payroll	$44,301,511
Farm Payroll	$2,610,228
Prospect Fees	$213,861
Coach	$0,000
Games Remaining	15
Total Game Expenses	$574,702
Projected Expenses	$8,620,537
Projected Balance	$12,022,693

Salary Commitment

Year: 2025	$46,911,739
Year: 2026	$35,420,125
Year: 2027	$15,194,012
Year: 2028	$7,840,000

Mitch Marner	7,344,840(2)
John Tavares	7,250,000(4)
Shea Theodore	5,298,113(1)
Charlie McAvoy	5,181,818(2)
Kevin Fiala	4,295,455(2)
Alex DeBrincat	4,244,012(3)
Scott Laughton	2,400,000(2)
Adin Hill	2,000,000(3)
Kaiden Guhle	950,000(1)
Jake Evans	927,273(1)
Jake Sanderson	850,000(1)
Lars Eller	710,000(1)
Radko Gudas	600,000(3)
Kevin Hayes	450,000(4)
Logan Stankoven	300,000(2)
Casey Cizikas	300,000(2)
Justin Barron	300,000(1)
Dustin Wolf	300,000(1)
Marc Del Gaizo	300,000(3)
Mason McTavish	300,000(1)

Tanner Jeannot	1,436,228(1)
Mathew Dumba	249,000(2)
Robert Hagg	120,000(1)
Ryan Suter	90,000(3)
Ivan Fedotov	75,000(1)
Jayden Struble	65,000(2)
Maxwell Crozier	60,000(2)
Rafael Harvey-Pinard	59,281(1)
Justin Kirkland	50,000(4)
Kieffer Bellows	49,088(1)
Nicolas Deslauriers	47,000(1)
Dylan Coghlan	39,631(1)
Frederic Brunet	30,000(3)
Nikke Kokko	30,000(4)
Noah Juulsen	30,000(4)
Vincent Desharnais	30,000(4)
Tristan Luneau	30,000(2)
Gage Goncalves	30,000(3)
Logan Mailloux	30,000(3)
Joel Hanley	30,000(3)
Taylor Ward	30,000(1)

Current Funds	$53,401,538
Home Games Remaining	8
Avg. Attendance	21,800
Avg. Revenue/Game	$1,521,987
Projected Revenue	$12,175,896

Expenses

Pro Payroll	$46,649,154
Farm Payroll	$1,010,883
Prospect Fees	$203,927
Coach	$0,000
Games Remaining	16
Total Game Expenses	$583,707
Projected Expenses	$9,339,310
Projected Balance	$56,238,124

Salary Commitment

Year: 2025	$47,660,037
Year: 2026	$44,986,037
Year: 2027	$40,186,388
Year: 2028	$10,770,023

Nathan MacKinnon	8,437,500(3)
Sidney Crosby	8,000,000(4)
Auston Matthews	6,923,836(3)
Filip Forsberg	6,666,670(3)
Andrei Vasilevskiy	4,555,555(3)
Ryan Nugent-Hopkins	2,499,990(4)
Jake Walman	1,854,545(2)
Shayne Gostisbehere	1,000,001(3)
Mats Zuccarello	1,000,000(3)
Brandon Montour	875,000(1)
Esa Lindell	751,000(2)
Nick Seeler	500,000(1)
Joseph Woll	490,057(2)
Sean Kuraly	356,000(2)
Zach Aston-Reese	337,000(1)
Brayden McNabb	302,000(1)
Jackson LaCombe	300,000(1)
Will Cuylle	300,000(2)
Dylan Holloway	300,000(1)
Mavrik Bourque	300,000(3)
Kiefer Sherwood	300,000(3)
Colin Blackwell	300,000(2)
Simon Edvinsson	300,000(2)

Evgenii Dadonov	150,000(4)
Mike Reilly	100,100(2)
Ilya Lyubushkin	90,000(4)
Colton Sissons	80,000(3)
Nikita Nesterenko	70,313(2)
Sam Carrick	62,200(2)
Curtis Lazar	61,500(3)
Collin Graf	60,192(3)
John Ludvig	55,000(2)
Zac Jones	54,734(2)
Barclay Goodrow	39,100(2)
Nick Leddy	35,600(2)
Luke Glendening	31,111(3)
Derek Ryan	31,000(2)
Christian Fischer	30,033(4)
Jaxson Stauber	30,000(1)
Kaedan Korczak	30,000(1)

Current Funds	$19,286,226
Home Games Remaining	8
Avg. Attendance	10,536
Avg. Revenue/Game	$708,077
Projected Revenue	$5,664,616

Expenses

Pro Payroll	$27,116,610
Farm Payroll	$930,000
Prospect Fees	$157,526
Coach	$0,000
Games Remaining	16
Total Game Expenses	$343,953
Projected Expenses	$5,503,246
Projected Balance	$19,447,596

Salary Commitment

Year: 2025	$28,046,610
Year: 2026	$16,521,568
Year: 2027	$5,952,273
Year: 2028	$3,068,182

Hampus Lindholm	4,499,000(2)
Damon Severson	3,500,000(1)
Sean Durzi	3,068,182(4)
Alexandar Georgiev	2,318,182(2)
Ryan Lindgren	2,301,136(1)
Eetu Luostarinen	1,534,091(3)
Trent Frederic	1,176,136(1)
Klim Kostin	1,077,844(1)
Andrei Kuzmenko	950,000(1)
Ryan Poehling	934,132(2)
Sam Steel	613,636(1)
Kailer Yamamoto	606,290(1)
Max Jones	536,273(2)
Joey Anderson	409,091(2)
Vladislav Kolyachonok	396,310(2)
Jacob Moverare	396,307(2)
Andreas Englund	350,000(1)
Samuel Bolduc	350,000(1)
Colton Dach	300,000(3)
Raphael Lavoie	300,000(2)
Scott Perunovich	300,000(1)
Jack Finley	300,000(3)
Sebastian Cossa	300,000(3)
Jacob Quillan	300,000(3)
Clay Stevenson	300,000(1)

Quinn Hutson	750,000(2)
Albert Johansson	30,000(3)
Daemon Hunt	30,000(2)
Domenick Fensore	30,000(3)
Ian Moore	30,000(3)
Matthew Robertson	30,000(3)
Owen Pickering	30,000(3)

Current Funds	$47,604,142
Home Games Remaining	8
Avg. Attendance	16,174
Avg. Revenue/Game	$853,868
Projected Revenue	$6,830,944

Expenses

Pro Payroll	$34,900,155
Farm Payroll	$925,000
Prospect Fees	$45,500
Coach	$0,000
Games Remaining	16
Total Game Expenses	$437,447
Projected Expenses	$6,999,152
Projected Balance	$47,435,934

Salary Commitment

Year: 2025	$35,825,155
Year: 2026	$29,053,063
Year: 2027	$15,174,083
Year: 2028	$8,206,838

Mark Stone	6,530,000(2)
Elias Pettersson	5,931,818(4)
Mads Sogaard	3,700,000(2)
Ivan Provorov	3,637,725(1)
Pavel Zacha	2,559,880(3)
Lawson Crouse	2,317,365(3)
Morgan Frost	1,131,737(1)
Dmitry Kulikov	1,000,000(2)
Hunter Shepard	930,000(3)
Nathan Clurman	750,000(2)
Michael Pezzetta	553,980(2)
Kurtis MacDermid	515,000(4)
Spencer Martin	500,000(3)
A.J. Greer	500,000(4)
Cayden Primeau	479,640(1)
Justin Danforth	453,000(1)
John Hayden	359,990(1)
Logan Cooley	350,000(2)
Hayden Hodgson	300,010(4)
Josh Dunne	300,010(4)
Drew Helleson	300,000(2)
Ross Johnston	300,000(3)
Bokondji Imama	300,000(1)
Liam O'Brien	300,000(1)
Zack MacEwen	300,000(3)
Mark Friedman	300,000(4)
Connor Mackey	300,000(4)

Wyatt Aamodt	75,000(2)
Michael Callahan	75,000(2)
Jacob Gaucher	75,000(2)
Chase Bradley	75,000(2)
Skyler Brind'Amour	75,000(2)
Owen Sillinger	75,000(2)
Dominik Shine	75,000(2)
Matt Stienburg	75,000(2)
Tyson Barrie	65,000(2)
Michael McCarron	50,000(1)
Adam Ginning	30,000(1)
Conor Geekie	30,000(3)
Patrick Maroon	30,000(2)
Drew Commesso	30,000(3)
Thomas Bordeleau	30,000(1)
Austin Watson	30,000(4)
Joseph LaBate	30,000(4)

Current Funds	$13,382,019
Home Games Remaining	8
Avg. Attendance	16,876
Avg. Revenue/Game	$1,163,913
Projected Revenue	$9,311,304

Expenses

Pro Payroll	$41,940,465
Farm Payroll	$589,092
Prospect Fees	$134,174
Coach	$0,000
Games Remaining	16
Total Game Expenses	$520,289
Projected Expenses	$8,324,630
Projected Balance	$14,368,693

Salary Commitment

Year: 2025	$42,529,557
Year: 2026	$30,643,648
Year: 2027	$17,135,523
Year: 2028	$5,530,000

Drew Doughty	5,800,000(1)
Cole Caufield	4,230,539(3)
Tyler Seguin	4,000,000(1)
Pierre-Luc Dubois	3,900,000(2)
Dylan Cozens	3,826,347(3)
Sam Montembeault	2,750,000(4)
Vladislav Gavrikov	2,750,000(4)
Nikita Zadorov	2,040,000(2)
Ben Chiarot	1,550,000(2)
Jordan Martinook	1,200,000(2)
Braden Schneider	1,125,000(2)
Connor Bedard	950,000(2)
Pavel Dorofeyev	938,352(2)
Brandon Saad	800,000(3)
Bobby McMann	770,000(3)
Keegan Kolesar	763,636(1)
Jakub Dobes	750,000(2)
Fabian Zetterlund	741,477(1)
Simon Benoit	690,341(3)
Arber Xhekaj	664,773(2)
Nick Bjugstad	450,000(3)
Paul Cotter	350,000(1)
Lane Hutson	300,000(3)
William Carrier	300,000(3)
Tyson Foerster	300,000(2)

Alex Newhook	148,296(3)
Matt Rempe	75,000(1)
Jonas Johansson	45,000(1)
Matt Kiersted	41,591(1)
Jonas Rondbjerg	39,205(1)
Jack Ahcan	30,000(1)
Declan Chisholm	30,000(2)
Tanner Pearson	30,000(3)
Jonny Brodzinski	30,000(4)
Jon Merrill	30,000(3)
Adam Gaudette	30,000(2)
Brett Berard	30,000(3)
Ben Jones	30,000(2)

Current Funds	$17,964,168
Home Games Remaining	8
Avg. Attendance	16,169
Avg. Revenue/Game	$1,000,073
Projected Revenue	$8,000,584

Expenses

Pro Payroll	$44,524,210
Farm Payroll	$642,118
Prospect Fees	$50,676
Coach	$0,000
Games Remaining	16
Total Game Expenses	$551,427
Projected Expenses	$8,822,830
Projected Balance	$17,141,922

Salary Commitment

Year: 2025	$45,166,328
Year: 2026	$41,946,167
Year: 2027	$39,485,036
Year: 2028	$22,228,183

Thomas Chabot	8,392,638(4)
Dylan Larkin	6,900,000(3)
Jesper Bratt	4,244,012(3)
Nico Hischier	3,707,386(3)
Matt Boldy	3,579,545(4)
Scott Wedgewood	2,500,000(4)
K'Andre Miller	2,086,707(1)
Dawson Mercer	2,045,455(3)
Kevin Lankinen	1,700,000(4)
Darren Raddysh	1,556,000(4)
Alexandre Carrier	1,500,000(4)
Eric Robinson	1,100,000(4)
Connor McMichael	1,073,864(2)
Matt Roy	1,000,000(4)
Will Borgen	900,000(4)
Drew O'Connor	623,120(2)
Lukas Dostal	415,483(1)
Zach Benson	300,000(2)
Danton Heinen	300,000(3)
Brock Faber	300,000(2)
Ridly Greig	300,000(1)

Brandon Carlo	226,380(1)
Peyton Krebs	74,147(2)
Jordan Harris	71,591(1)
Conor Timmins	60,000(1)
Landon Slaggert	30,000(2)
Ryan Ufko	30,000(3)
Trent Miner	30,000(3)
Alexander Holtz	30,000(1)
Jakob Pelletier	30,000(1)
John Beecher	30,000(2)
Simon Nemec	30,000(2)