Current Funds	$22,162,207
Home Games Remaining	7
Avg. Attendance	10,428
Avg. Revenue/Game	$800,830
Projected Revenue	$5,605,810

Expenses

Pro Payroll	$18,121,550
Farm Payroll	$212,100
Prospect Fees	$72,210
Coach	$50,001
Games Remaining	13
Total Game Expenses	$225,071
Projected Expenses	$2,925,929
Projected Balance	$24,842,088

Salary Commitment

Year: 2025	$18,333,650
Year: 2026	$11,556,650
Year: 2027	$2,610,500
Year: 2028	$70,000

Kyle Palmieri	2,070,000(2)
Anthony DeAngelo	1,900,000(1)
Rasmus Sandin	1,102,000(2)
Dmitry Kulikov	1,056,000(1)
Andrei Kuzmenko	1,000,000(1)
Mathieu Joseph	944,750(2)
Jan Rutta	880,000(3)
Olli Maatta	880,000(3)
Josh Mahura	708,400(3)
Thomas Novak	693,000(2)
Niko Mikkola	644,000(1)
Morgan Frost	644,000(1)
Parker Wotherspoon	623,000(2)
Daniel Sprong	608,000(2)
Julien Gauthier	539,400(2)
Colin White	490,000(2)
Urho Vaakanainen	420,000(1)
Jansen Harkins	406,000(2)
Mike Hardman	406,000(1)
Rafael Harvey-Pinard	357,000(1)
Adam Edstrom	350,000(2)
Josh Dunne	350,000(1)
Nick DeSimone	350,000(2)
Devon Levi	350,000(2)
Louis Domingue	350,000(2)

Arthur Kaliyev	37,100(3)
Ethan Cardwell	35,000(4)
James Malatesta	35,000(2)
Arshdeep Bains	35,000(3)
Ty Mueller	35,000(4)
Ilya Solovyov	35,000(2)

Current Funds	$28,368,500
Home Games Remaining	7
Avg. Attendance	17,852
Avg. Revenue/Game	$1,280,215
Projected Revenue	$8,961,505

Expenses

Pro Payroll	$29,398,500
Farm Payroll	$302,300
Prospect Fees	$100,657
Coach	$50,002
Games Remaining	14
Total Game Expenses	$364,042
Projected Expenses	$5,096,591
Projected Balance	$32,233,414

Salary Commitment

Year: 2025	$29,700,800
Year: 2026	$26,273,800
Year: 2027	$16,999,800
Year: 2028	$8,235,500

Sam Reinhart	4,824,000(4)
Shayne Gostisbehere	2,880,000(2)
Cam Fowler	2,640,000(4)
Frederik Andersen	2,496,000(2)
Pierre-Luc Dubois	2,405,000(3)
Joseph Woll	1,855,000(3)
Patrik Laine	1,508,000(3)
Nicolas Hague	1,347,000(3)
Jack Johnson	925,000(1)
Chris Tanev	920,000(2)
Brandon Tanev	851,000(3)
Jack Roslovic	770,000(2)
Cole Sillinger	736,500(4)
Colin Blackwell	736,000(3)
Andrew Mangiapane	672,000(2)
Carson Soucy	644,000(2)
Samuel Ersson	600,000(1)
Corey Perry	580,000(1)
Jalen Chatfield	435,000(1)
Curtis Lazar	432,000(2)
Kirill Marchenko	400,000(1)
Robby Fabbri	392,000(1)
Maxwell Crozier	350,000(2)

Nicholas Robertson	62,300(3)
Nico Daws	60,000(1)
Mason Lohrei	40,000(2)
Logan Stankoven	35,000(2)
Jakub Lauko	35,000(1)
Jett Luchanko	35,000(4)
Danil Gushchin	35,000(2)

Current Funds	$14,111,890
Home Games Remaining	6
Avg. Attendance	15,067
Avg. Revenue/Game	$1,090,295
Projected Revenue	$6,541,770

Expenses

Pro Payroll	$30,236,500
Farm Payroll	$419,600
Prospect Fees	$74,462
Coach	$50,002
Games Remaining	13
Total Game Expenses	$375,373
Projected Expenses	$4,879,846
Projected Balance	$15,773,814

Salary Commitment

Year: 2025	$30,656,100
Year: 2026	$16,202,700
Year: 2027	$6,435,500
Year: 2028	$2,779,000

Ian Cole	3,000,000(1)
Alex DeBrincat	2,940,000(2)
Dylan Larkin	2,672,060(1)
Logan Thompson	2,382,000(2)
Mario Ferraro	1,969,000(3)
Brady Skjei	1,824,000(2)
Adam Lowry	1,824,000(1)
Jared McCann	1,797,040(1)
Jaden Schwartz	1,672,000(1)
Samuel Girard	1,533,000(3)
Trevor Moore	1,320,000(4)
Jonas Siegenthaler	1,212,000(2)
Michael Bunting	925,000(1)
Barrett Hayton	899,000(2)
Nate Schmidt	851,000(1)
Ukko-Pekka Luukkonen	755,000(4)
Jason Dickinson	704,000(4)
Eeli Tolvanen	609,000(1)
Luke Glendening	510,400(1)
Connor Brown	432,000(2)
Adam Gaudette	406,000(1)

Riley Stillman	49,500(3)
Troy Stecher	43,200(2)
Emil Bemstrom	42,000(1)
Michael Carcone	39,200(1)
Jason Polin	35,700(1)
Tyler Kleven	35,000(2)
Arttu Hyry	35,000(3)
Collin Graf	35,000(3)
Ivan Ivan	35,000(1)
Drew Helleson	35,000(3)
Devin Shore	35,000(1)

Current Funds	$40,269,231
Home Games Remaining	7
Avg. Attendance	12,642
Avg. Revenue/Game	$1,061,893
Projected Revenue	$7,433,251

Expenses

Pro Payroll	$29,832,875
Farm Payroll	$642,080
Prospect Fees	$118,667
Coach	$50,005
Games Remaining	13
Total Game Expenses	$373,703
Projected Expenses	$4,858,136
Projected Balance	$42,844,346

Salary Commitment

Year: 2025	$30,474,955
Year: 2026	$21,581,500
Year: 2027	$13,825,500
Year: 2028	$4,147,000

William Nylander	3,863,440(1)
Thomas Chabot	3,668,000(2)
Noah Dobson	2,204,000(2)
Mason Marchment	1,900,000(1)
William Eklund	1,480,000(4)
Cole Caufield	1,480,000(3)
Artturi Lehkonen	1,380,000(3)
Juuse Saros	1,320,000(4)
JJ Peterka	1,277,000(4)
Marco Rossi	1,239,000(3)
Jake DeBrusk	1,145,535(1)
Mattias Samuelsson	1,015,000(2)
Jakub Dobes	1,000,000(3)
Dylan Cozens	871,000(3)
Alexis Lafreniere	871,000(3)
Maxim Tsyplakov	800,000(3)
Jordan Spence	760,000(3)
Nick Blankenburg	702,500(3)
Klim Kostin	553,000(1)
Filip Chytil	539,400(1)
Akira Schmid	364,000(2)
Wyatt Johnston	350,000(1)
Justus Annunen	350,000(1)
Lane Hutson	350,000(3)
Colin Miller	350,000(2)

Alex Nedeljkovic	52,080(1)
Zachary L'Heureux	50,000(3)
Ryker Evans	50,000(2)
Jakob Pelletier	35,000(1)
Aleksei Kolosov	35,000(3)
Karsen Dorwart	35,000(1)
Owen Beck	35,000(3)
Denton Mateychuk	35,000(3)
Spencer Knight	35,000(1)
Yaroslav Askarov	35,000(2)
Matt Savoie	35,000(3)
Nikita Chibrikov	35,000(3)
Hunter Brzustewicz	35,000(4)
Brandt Clarke	35,000(2)
Tye Kartye	35,000(2)
Luca Cagnoni	35,000(4)
Valtteri Puustinen	35,000(1)

Current Funds	$242,299,222
Home Games Remaining	7
Avg. Attendance	17,745
Avg. Revenue/Game	$1,342,638
Projected Revenue	$9,398,466

Expenses

Pro Payroll	$41,880,000
Farm Payroll	$640,200
Prospect Fees	$65,736
Coach	$50,001
Games Remaining	14
Total Game Expenses	$519,950
Projected Expenses	$7,279,306
Projected Balance	$244,418,382

Salary Commitment

Year: 2025	$42,520,200
Year: 2026	$26,639,400
Year: 2027	$13,292,500
Year: 2028	$770,000

Cale Makar	6,430,000(3)
Anthony Stolarz	5,760,000(2)
Jack Eichel	5,390,000(1)
Josh Morrissey	4,300,000(1)
Mikko Rantanen	2,945,600(1)
Jesper Bratt	2,577,500(3)
Jared Spurgeon	2,288,000(2)
Jason Robertson	2,227,000(1)
Sean Monahan	2,070,000(2)
Dylan Strome	1,520,400(2)
Joel Hofer	985,000(2)
Josh Anderson	880,000(3)
Brett Kulak	814,000(3)
Andrew Copp	736,000(3)
Philippe Myers	506,500(2)
Keaton Middleton	350,000(3)
Darren Raddysh	350,000(1)
Uvis Balinskis	350,000(4)
Philipp Grubauer	350,000(4)
Justin Brazeau	350,000(3)
Sam Malinski	350,000(3)
Pavel Dorofeyev	350,000(1)

Michael McCarron	58,000(1)
Samuel Bolduc	40,000(1)
Zac Jones	39,900(2)
Jordan Oesterle	39,600(1)
Kevin Stenlund	39,200(1)
Oliver Wahlstrom	37,100(2)
Georgi Romanov	35,700(1)
Jonas Rondbjerg	35,700(1)
Noel Acciari	35,000(2)
Marc Del Gaizo	35,000(1)
Alex Turcotte	35,000(1)
Ethen Frank	35,000(4)
Samuel Honzek	35,000(4)
Cole Koepke	35,000(2)
Matej Blumel	35,000(2)
Albert Johansson	35,000(3)
Sam Poulin	35,000(2)

Current Funds	$31,875,931
Home Games Remaining	7
Avg. Attendance	8,974
Avg. Revenue/Game	$753,791
Projected Revenue	$5,276,537

Expenses

Pro Payroll	$20,020,750
Farm Payroll	$140,000
Prospect Fees	$164,414
Coach	$50,002
Games Remaining	14
Total Game Expenses	$248,478
Projected Expenses	$3,478,687
Projected Balance	$33,673,781

Salary Commitment

Year: 2025	$20,160,750
Year: 2026	$11,173,750
Year: 2027	$5,592,000
Year: 2028	$2,491,000

Chandler Stephenson	2,160,000(1)
Erik Haula	1,748,000(1)
Ryan Hartman	1,748,000(2)
Jordan Greenway	1,339,500(2)
Tanner Pearson	1,320,000(1)
Kent Johnson	1,045,000(4)
Oliver Kylington	999,000(3)
Tanner Jeannot	974,500(2)
Chad Ruhwedel	880,000(1)
Zemgus Girgensons	814,000(1)
Trevor Lewis	814,000(3)
Caleb Jones	749,750(2)
Cody Glass	714,000(1)
Austin Watson	616,000(1)
Dylan Coghlan	532,000(3)
John Klingberg	396,000(4)
Riley Tufte	371,000(3)
Matt Nieto	350,000(2)
Jack Williams	350,000(1)
Jackson Blake	350,000(3)
Bobby Brink	350,000(2)
Clay Stevenson	350,000(4)
Spencer Martin	350,000(1)
Jaycob Megna	350,000(4)
Mike Reilly	350,000(4)

Quinn Hutson	35,000(1)
David Jiricek	35,000(2)
Conor Geekie	35,000(3)
Hendrix Lapierre	35,000(2)

Current Funds	$18,317,135
Home Games Remaining	7
Avg. Attendance	16,623
Avg. Revenue/Game	$1,356,397
Projected Revenue	$9,494,779

Expenses

Pro Payroll	$41,899,960
Farm Payroll	$221,900
Prospect Fees	$151,402
Coach	$50,005
Games Remaining	13
Total Game Expenses	$516,137
Projected Expenses	$6,709,786
Projected Balance	$21,102,128

Salary Commitment

Year: 2025	$42,121,860
Year: 2026	$19,884,700
Year: 2027	$14,001,700
Year: 2028	$7,735,000

Brayden Point	4,768,960(1)
Sidney Crosby	4,000,000(1)
Mattias Ekholm	3,740,000(4)
Seth Jones	3,344,000(3)
Moritz Seider	2,880,000(3)
Mark Scheifele	2,750,000(1)
Tage Thompson	2,352,000(2)
Mark Stone	2,288,000(1)
Esa Lindell	2,288,000(4)
Mikael Backlund	2,250,000(1)
Rickard Rakell	1,748,000(2)
Jonathan Huberdeau	1,748,000(1)
Nick Schmaltz	1,748,000(2)
Hampus Lindholm	1,672,000(4)
Mackenzie Blackwood	1,044,000(1)
Conor Garland	783,000(1)
Jake Middleton	780,000(1)
Nick Seeler	616,000(1)
David Kampf	400,000(1)
Mark Friedman	350,000(1)
Elvis Merzlikins	350,000(1)

Nikolas Matinpalo	42,700(3)
Matthew Highmore	39,200(1)
Matt Villalta	35,000(4)
Chris Wagner	35,000(1)
Justin Kirkland	35,000(2)
Matt Martin	35,000(1)

Current Funds	$25,035,620
Home Games Remaining	6
Avg. Attendance	11,296
Avg. Revenue/Game	$786,189
Projected Revenue	$4,717,134

Expenses

Pro Payroll	$21,484,000
Farm Payroll	$140,000
Prospect Fees	$262,958
Coach	$50,001
Games Remaining	13
Total Game Expenses	$267,524
Projected Expenses	$3,477,811
Projected Balance	$26,274,943

Salary Commitment

Year: 2025	$21,624,000
Year: 2026	$9,074,000
Year: 2027	$7,191,000
Year: 2028	$420,000

Claude Giroux	4,922,000(1)
Chris Kreider	3,910,000(1)
Erik Gudbranson	1,672,000(1)
Matt Grzelcyk	1,104,000(3)
Joshua Brown	1,056,000(3)
Garnet Hathaway	814,000(1)
Matvei Michkov	800,000(3)
William Carrier	704,000(3)
Jesse Puljujarvi	623,000(3)
Mark Jankowski	616,000(3)
Nathan Bastian	609,000(2)
Dennis Cholowski	532,000(1)
Michael Pezzetta	440,000(3)
Brandon Duhaime	427,000(2)
Rasmus Asplund	406,000(2)
Tobias Bjornfot	378,000(3)
Grigori Denisenko	371,000(2)
Jesper Wallstedt	350,000(3)
Scott Morrow	350,000(3)
Tanner Laczynski	350,000(1)
Tristan Lennox	350,000(4)
Raphael Lavoie	350,000(3)
Scott Perunovich	350,000(1)

Connor Zary	35,000(2)
Gabe Perreault	35,000(4)
Cole Reinhardt	35,000(2)
Donovan Sebrango	35,000(4)

Current Funds	$45,132,774
Home Games Remaining	7
Avg. Attendance	16,907
Avg. Revenue/Game	$1,295,688
Projected Revenue	$9,069,816

Expenses

Pro Payroll	$40,187,620
Farm Payroll	$356,800
Prospect Fees	$101,554
Coach	$50,001
Games Remaining	13
Total Game Expenses	$496,292
Projected Expenses	$6,451,801
Projected Balance	$47,750,789

Salary Commitment

Year: 2025	$40,544,420
Year: 2026	$25,686,000
Year: 2027	$12,862,000
Year: 2028	$1,355,000

Victor Hedman	5,280,000(2)
Ilya Sorokin	3,648,000(2)
Matthew Tkachuk	3,511,000(2)
Kyle Connor	3,429,440(1)
Brady Tkachuk	3,045,000(1)
Matt Boldy	2,780,000(3)
Drake Batherson	2,730,000(3)
Jordan Kyrou	2,632,000(3)
Tyler Myers	2,288,000(1)
Mikael Granlund	2,070,000(3)
Colton Parayko	1,632,000(1)
Joel Edmundson	1,320,000(4)
Nick Paul	1,200,000(1)
Will Borgen	883,680(1)
Martin Necas	739,500(1)
Vasily Podkolzin	735,000(3)
Zach Whitecloud	714,000(1)
Sam Montembeault	500,000(1)
Matt Coronato	350,000(2)
Luke Evangelista	350,000(1)
Fedor Svechkov	350,000(3)

Ben Hutton	76,800(1)
Owen Pickering	35,000(3)
Sam Rinzel	35,000(4)
Linus Karlsson	35,000(3)
Alexandre Texier	35,000(3)
Emil Andrae	35,000(3)
Domenick Fensore	35,000(3)
Zack Ostapchuk	35,000(3)
Wyatt Kaiser	35,000(2)

Current Funds	$52,839,928
Home Games Remaining	7
Avg. Attendance	18,087
Avg. Revenue/Game	$1,302,247
Projected Revenue	$9,115,729

Expenses

Pro Payroll	$41,592,190
Farm Payroll	$410,000
Prospect Fees	$85,248
Coach	$50,005
Games Remaining	14
Total Game Expenses	$513,871
Projected Expenses	$7,194,198
Projected Balance	$54,761,459

Salary Commitment

Year: 2025	$42,002,190
Year: 2026	$16,494,750
Year: 2027	$7,344,000
Year: 2028	$3,554,000

MacKenzie Weegar	4,500,000(1)
Alex Tuch	3,648,000(2)
Bryan Rust	3,648,000(1)
Gustav Forsling	3,000,000(1)
Roope Hintz	2,813,000(1)
Lucas Raymond	2,604,000(4)
Jordan Staal	2,600,000(1)
Erik Cernak	2,448,000(2)
Robert Thomas	2,407,000(1)
Rasmus Andersson	2,239,440(1)
Elias Pettersson	2,184,000(3)
Kiefer Sherwood	1,900,000(1)
Lawson Crouse	1,629,750(2)
Adin Hill	1,305,000(1)
Jake Allen	880,000(1)
Eric Robinson	880,000(4)
Steven Lorentz	851,000(3)
Bowen Byram	755,000(3)
Adam Fantilli	600,000(2)
Tyson Foerster	350,000(2)
Jackson LaCombe	350,000(2)

Pavel Mintyukov	90,000(2)
Jimmy Vesey	40,000(1)
Jonny Brodzinski	35,000(1)
Ryan Leonard	35,000(4)
Ian Moore	35,000(4)
Zack Bolduc	35,000(2)
Dustin Tokarski	35,000(1)
Mattias Janmark	35,000(1)
Nikolai Kovalenko	35,000(1)
Patrick Maroon	35,000(1)

Current Funds	$112,189,489
Home Games Remaining	7
Avg. Attendance	13,613
Avg. Revenue/Game	$784,195
Projected Revenue	$5,489,365

Expenses

Pro Payroll	$18,311,000
Farm Payroll	$373,480
Prospect Fees	$215,874
Coach	$50,001
Games Remaining	14
Total Game Expenses	$231,102
Projected Expenses	$3,235,426
Projected Balance	$114,443,428

Salary Commitment

Year: 2025	$18,684,480
Year: 2026	$9,500,680
Year: 2027	$6,247,980
Year: 2028	$4,155,000

Tomas Hertl	3,700,000(4)
Sean Walker	2,160,000(1)
Jani Hakanpaa	1,672,000(1)
Owen Tippett	1,579,000(1)
Henri Jokiharju	1,102,000(1)
Macklin Celebrini	1,000,000(3)
Nils Hoglander	748,000(2)
Michael Rasmussen	638,000(1)
Kaedan Korczak	623,000(3)
Brayden Pachal	520,800(1)
Jacob Bernard-Docker	488,200(2)
Nils Lundkvist	418,000(2)
David Gustafsson	406,000(2)
Olen Zellweger	400,000(2)
Marc McLaughlin	392,000(1)
Mads Sogaard	364,000(2)
Emil Heineman	350,000(3)
Ben Jones	350,000(1)
Patrick Giles	350,000(1)
Nico Sturm	350,000(4)
Brandon Halverson	350,000(1)
Akil Thomas	350,000(2)

Jacob Moverare	49,980(3)
Daniil Miromanov	43,500(2)
Ryan Winterton	35,000(3)
Michael Milne	35,000(4)
Oskar Olausson	35,000(2)
Dylan Duke	35,000(4)
Tristan Luneau	35,000(3)
Noah Philp	35,000(4)
Jacob Gaucher	35,000(1)
Parker Ford	35,000(1)

Current Funds	$38,433,500
Home Games Remaining	7
Avg. Attendance	11,392
Avg. Revenue/Game	$929,444
Projected Revenue	$6,506,108

Expenses

Pro Payroll	$18,606,600
Farm Payroll	$111,400
Prospect Fees	$72,178
Coach	$50,001
Games Remaining	14
Total Game Expenses	$229,758
Projected Expenses	$3,216,616
Projected Balance	$41,722,992

Salary Commitment

Year: 2025	$18,718,000
Year: 2026	$13,810,000
Year: 2027	$12,542,000
Year: 2028	$3,788,000

Taylor Hall	3,712,000(1)
Igor Shesterkin	2,640,000(4)
Braden Schneider	1,414,000(3)
Anton Lundell	1,290,000(3)
Mathew Dumba	814,000(3)
Leevi Merilainen	700,000(3)
Jesperi Kotkaniemi	696,000(1)
Alex Newhook	623,000(3)
Yegor Chinakhov	623,000(3)
Simon Nemec	500,000(2)
Tyler Tucker	500,000(1)
Philip Tomasino	499,800(3)
Peyton Krebs	499,800(3)
Egor Zamula	418,000(2)
Blake Lizotte	414,000(3)
Tomas Nosek	414,000(3)
Lukas Reichel	378,000(4)
Joona Koppanen	371,000(3)
Shakir Mukhamadullin	350,000(3)
Elias PetterssonD	350,000(3)
Simon Edvinsson	350,000(2)
Jonathan Lekkerimaki	350,000(4)
Brad Lambert	350,000(3)
Rutger McGroarty	350,000(4)

Ville Husso	41,400(3)
Dalibor Dvorsky	35,000(4)
Ville Koivunen	35,000(4)

Current Funds	$26,318,479
Home Games Remaining	6
Avg. Attendance	17,283
Avg. Revenue/Game	$1,357,626
Projected Revenue	$8,145,756

Expenses

Pro Payroll	$42,193,960
Farm Payroll	$320,000
Prospect Fees	$223,584
Coach	$50,002
Games Remaining	13
Total Game Expenses	$521,799
Projected Expenses	$6,783,391
Projected Balance	$27,680,844

Salary Commitment

Year: 2025	$42,513,960
Year: 2026	$28,211,960
Year: 2027	$24,509,960
Year: 2028	$10,973,000

Filip Forsberg	5,863,960(3)
Andrei Vasilevskiy	5,000,000(4)
Jake Guentzel	4,708,000(3)
Nikita Zadorov	4,250,000(1)
Matt Duchene	3,800,000(1)
John Carlson	3,000,000(1)
Nico Hischier	2,900,000(4)
Miro Heiskanen	2,552,000(1)
Dylan Samberg	1,683,000(4)
Anton Forsberg	1,320,000(4)
Philip Broberg	1,015,000(3)
Connor Bedard	1,000,000(2)
Lian Bichsel	1,000,000(3)
Connor McMichael	735,000(3)
Kaapo Kakko	667,000(2)
Dmitri Voronkov	600,000(2)
Juraj Slafkovsky	350,000(1)
Dylan Guenther	350,000(1)
Alex Laferriere	350,000(2)
Brock Faber	350,000(2)
Will Cuylle	350,000(2)
Oskar Back	350,000(2)

Artyom Levshunov	40,000(3)
Nikke Kokko	35,000(4)
Ivan Demidov	35,000(4)
Brennan Othmann	35,000(3)
Matthew Poitras	35,000(2)
Logan Mailloux	35,000(3)
Mackie Samoskevich	35,000(3)
Maveric Lamoureux	35,000(3)
Seamus Casey	35,000(3)

Current Funds	$44,064,159
Home Games Remaining	6
Avg. Attendance	18,370
Avg. Revenue/Game	$969,906
Projected Revenue	$5,819,436

Expenses

Pro Payroll	$21,410,920
Farm Payroll	$105,000
Prospect Fees	$191,030
Coach	$50,002
Games Remaining	13
Total Game Expenses	$265,329
Projected Expenses	$3,449,273
Projected Balance	$46,434,322

Salary Commitment

Year: 2025	$21,515,920
Year: 2026	$9,126,000
Year: 2027	$6,306,000
Year: 2028	$3,415,000

Seth Jarvis	2,715,000(4)
Ryan McDonagh	2,600,000(1)
Aliaksei Protas	2,303,000(3)
Alex Killorn	1,500,000(1)
Brandon Saad	1,000,000(1)
Tristan Jarry	1,000,000(1)
Jordan Eberle	925,000(1)
Tyler Bertuzzi	888,000(2)
Kevin Bahl	847,000(2)
Erik Gustafsson	800,000(1)
Haydn Fleury	796,320(1)
Timothy Liljegren	756,000(1)
James van Riemsdyk	736,000(1)
Dennis Gilbert	600,000(1)
Arvid Soderblom	591,000(1)
Sam Steel	588,000(3)
Connor Dewar	539,000(1)
Brett Leason	476,600(1)
Calum Ritchie	350,000(4)
Declan Chisholm	350,000(2)
Josh Doan	350,000(2)
Daemon Hunt	350,000(2)
Ales Stezka	350,000(4)

Brian Halonen	35,000(1)
Max Sasson	35,000(1)
Vincent Hinostroza	35,000(2)

Current Funds	$54,268,569
Home Games Remaining	7
Avg. Attendance	17,790
Avg. Revenue/Game	$1,280,731
Projected Revenue	$8,965,117

Expenses

Pro Payroll	$41,367,051
Farm Payroll	$582,000
Prospect Fees	$91,680
Coach	$50,005
Games Remaining	14
Total Game Expenses	$513,302
Projected Expenses	$7,186,223
Projected Balance	$56,047,463

Salary Commitment

Year: 2025	$41,949,051
Year: 2026	$12,406,000
Year: 2027	$3,828,000
Year: 2028	$35,000

Patrick Kane	4,205,251(1)
Ryan O'Reilly	3,400,000(1)
Jack Hughes	3,306,000(2)
Kevin Fiala	3,242,400(1)
Quinn Hughes	3,192,000(1)
Jamie Oleksiak	2,992,000(1)
Jake McCabe	2,392,000(1)
Filip Hronek	2,239,000(2)
Kevin Lankinen	2,160,000(2)
Marc-Andre Fleury	1,500,000(1)
Mathieu Olivier	1,500,000(1)
Cody Ceci	1,380,000(1)
Connor Murphy	1,380,000(1)
Yegor Sharangovich	1,270,000(3)
Scott Laughton	1,000,000(1)
David Rittich	925,000(1)
Nic Dowd	851,000(3)
Marco Kasper	800,000(3)
Gabriel Vilardi	756,000(1)
Morgan Geekie	639,000(3)
Warren Foegele	609,000(1)
Justin Danforth	510,400(1)
Jack Drury	418,000(2)
Luke Hughes	350,000(2)
Jonatan Berggren	350,000(1)

Petr Mrazek	198,000(3)
Calvin de Haan	110,400(1)
Gustav Nyquist	58,000(1)
Parker Kelly	40,600(1)
John Beecher	35,000(2)
Cam Lund	35,000(3)
Daniil Misyul	35,000(2)
Olivier Rodrigue	35,000(2)
Ryan Greene	35,000(4)

Current Funds	$32,529,061
Home Games Remaining	6
Avg. Attendance	14,706
Avg. Revenue/Game	$865,890
Projected Revenue	$5,195,340

Expenses

Pro Payroll	$20,975,800
Farm Payroll	$387,900
Prospect Fees	$285,341
Coach	$50,001
Games Remaining	14
Total Game Expenses	$264,622
Projected Expenses	$3,704,714
Projected Balance	$34,019,687

Salary Commitment

Year: 2025	$21,363,700
Year: 2026	$6,925,900
Year: 2027	$3,062,700
Year: 2028	$931,400

Drew Doughty	4,474,400(1)
Vladimir Tarasenko	2,640,000(2)
Tyler Seguin	2,288,000(1)
Brenden Dillon	1,980,000(1)
Nick Foligno	1,900,000(1)
Cayden Primeau	985,000(1)
Dylan McIlrath	700,000(1)
Matt Rempe	511,400(4)
Kaapo Kahkonen	476,000(1)
Noah Gregor	468,000(3)
Kyle Burroughs	450,000(1)
Zack MacEwen	448,000(1)
Kurtis MacDermid	414,000(2)
Jonah Gadjovich	399,000(3)
Max Jones	392,000(3)
Ross Johnston	350,000(4)
Connor Mackey	350,000(1)
Shane Wright	350,000(2)
John Hayden	350,000(1)
Liam O'Brien	350,000(3)
Yaniv Perets	350,000(3)
Arturs Silovs	350,000(2)

Emil Lilleberg	62,300(3)
Elmer Soderblom	40,000(3)
Callahan Burke	37,100(2)
Nils Aman	37,100(2)
Olle Lycksell	36,400(1)
Jack Thompson	35,000(3)
Fraser Minten	35,000(3)
Carter Mazur	35,000(4)
Nikita Nesterenko	35,000(2)
Zayne Parekh	35,000(4)

Current Funds	$61,674,286
Home Games Remaining	7
Avg. Attendance	13,592
Avg. Revenue/Game	$968,029
Projected Revenue	$6,776,203

Expenses

Pro Payroll	$25,185,180
Farm Payroll	$359,200
Prospect Fees	$254,192
Coach	$50,001
Games Remaining	14
Total Game Expenses	$315,227
Projected Expenses	$4,413,171
Projected Balance	$64,037,318

Salary Commitment

Year: 2025	$25,544,380
Year: 2026	$16,902,400
Year: 2027	$4,682,400
Year: 2028	$1,816,500

Kirill Kaprizov	4,500,000(2)
Mats Zuccarello	4,492,680(1)
Semyon Varlamov	3,700,000(2)
Anthony Mantha	2,070,000(2)
John Marino	980,000(2)
Nick Perbix	886,500(3)
Erik Brannstrom	714,000(1)
Noah Cates	711,500(4)
A.J. Greer	700,000(1)
Dawson Mercer	698,000(3)
Philipp Kurashev	674,500(1)
Mark Kastelic	639,000(4)
Carl Grundstrom	540,800(2)
Nicolas Aube-Kubel	520,800(1)
Jamie Drysdale	511,400(3)
Miles Wood	396,000(4)
Alex Lyon	350,000(1)
Charlie Lindgren	350,000(1)
Frederick Gaudreau	350,000(1)
Nikita Tolopilo	350,000(2)
Jon Merrill	350,000(1)
Dominic Toninato	350,000(3)
Scott Mayfield	350,000(3)

Kevin Korchinski	40,000(2)
Marcus Hogberg	39,200(2)
Fabian Lysell	35,000(3)
Robert Hagg	35,000(1)
Joakim Kemell	35,000(4)
Mavrik Bourque	35,000(3)
Travis Dermott	35,000(4)
Justin Holl	35,000(1)
Juha Jaaska	35,000(1)
Jeff Malott	35,000(1)

Current Funds	$15,922,465
Home Games Remaining	7
Avg. Attendance	19,564
Avg. Revenue/Game	$1,126,861
Projected Revenue	$7,888,027

Expenses

Pro Payroll	$41,587,000
Farm Payroll	$671,300
Prospect Fees	$256,436
Coach	$50,001
Games Remaining	14
Total Game Expenses	$519,082
Projected Expenses	$7,267,150
Projected Balance	$16,543,342

Salary Commitment

Year: 2025	$42,258,300
Year: 2026	$20,645,300
Year: 2027	$9,602,350
Year: 2028	$2,047,800

Brent Burns	4,708,000(1)
Radko Gudas	3,496,000(2)
Anders Lee	3,400,000(1)
Frank Vatrano	3,400,000(1)
Joel Eriksson Ek	2,749,750(2)
Luke Schenn	2,600,000(1)
Jake Oettinger	2,472,000(3)
Nick Suzuki	2,352,000(1)
Clayton Keller	2,273,750(3)
Kris Letang	1,950,000(1)
Evan Bouchard	1,652,000(1)
Connor Ingram	1,631,000(2)
Alex Vlasic	1,435,000(3)
Lukas Dostal	1,201,000(2)
Kirby Dach	1,073,000(2)
Andrew Peeke	1,059,500(3)
Mason McTavish	1,045,000(4)
Colton Sissons	851,000(1)
Johnathan Kovacevic	783,000(2)
Jake Neighbours	755,000(4)
Simon Holmstrom	350,000(1)
Ridly Greig	350,000(1)

Cam York	69,300(3)
Alexander Holtz	37,800(4)
Liam Foudy	37,100(2)
Rasmus Kupari	37,100(2)
Ethan Del Mastro	35,000(3)
Jani Nyman	35,000(3)
Cole Schwindt	35,000(3)
Oliver Kapanen	35,000(3)
Ryan Ufko	35,000(4)
Landon Slaggert	35,000(2)
Justin Robidas	35,000(4)
Devin Kaplan	35,000(4)
Aatu Raty	35,000(3)
John Farinacci	35,000(3)
Ozzy Wiesblatt	35,000(4)
Helge Grans	35,000(4)
Joel Blomqvist	35,000(3)
Sebastian Cossa	35,000(4)

Current Funds	$51,565,396
Home Games Remaining	7
Avg. Attendance	11,691
Avg. Revenue/Game	$981,880
Projected Revenue	$6,873,160

Expenses

Pro Payroll	$23,082,300
Farm Payroll	$256,400
Prospect Fees	$134,255
Coach	$50,005
Games Remaining	14
Total Game Expenses	$286,865
Projected Expenses	$4,016,115
Projected Balance	$54,422,441

Salary Commitment

Year: 2025	$23,338,700
Year: 2026	$19,602,300
Year: 2027	$11,058,300
Year: 2028	$8,437,500

Devon Toews	3,000,000(4)
Pavel Buchnevich	2,992,000(2)
Cam Talbot	2,250,000(1)
Matt Roy	2,160,000(2)
Charlie Coyle	1,672,000(4)
Bobby McMann	1,672,000(4)
Brandon Carlo	1,440,000(1)
Owen Power	1,277,000(4)
Artem Zub	888,000(2)
Paul Cotter	711,500(4)
Louis Crevier	693,000(3)
Shane Pinto	693,000(2)
Joel Farabee	609,000(2)
Drew O'Connor	581,000(3)
Beck Malenstyn	499,800(3)
Jack Quinn	427,000(3)
Adam Klapka	418,000(2)
Jacob Bryson	399,000(2)
Jiri Kulich	350,000(3)
Dustin Wolf	350,000(2)

Logan O'Connor	46,400(1)
Jimmy Snuggerud	35,000(4)
Bradly Nadeau	35,000(3)
Ryan Johnson	35,000(2)
Tyson Kozak	35,000(3)
Noah Ostlund	35,000(4)
Riley Duran	35,000(4)

Current Funds	$35,529,434
Home Games Remaining	7
Avg. Attendance	17,164
Avg. Revenue/Game	$1,318,207
Projected Revenue	$9,227,449

Expenses

Pro Payroll	$42,292,600
Farm Payroll	$1,545,550
Prospect Fees	$81,894
Coach	$50,001
Games Remaining	13
Total Game Expenses	$536,220
Projected Expenses	$6,970,861
Projected Balance	$37,786,022

Salary Commitment

Year: 2025	$43,838,150
Year: 2026	$33,956,950
Year: 2027	$11,983,650
Year: 2028	$2,394,150

Connor McDavid	7,667,600(2)
Vincent Trocheck	4,365,000(3)
Sergei Bobrovsky	3,700,000(2)
Brad Marchand	2,880,000(2)
Thomas Harley	2,630,000(3)
Jonathan Drouin	2,496,000(2)
Brandon Montour	2,392,000(2)
Artemi Panarin	2,088,000(1)
Adam Larsson	1,980,000(1)
Connor Clifton	1,672,000(4)
Boone Jenner	1,380,000(3)
Jean-Gabriel Pageau	1,320,000(1)
Yanni Gourde	1,320,000(1)
Dylan DeMelo	1,056,000(2)
Oliver Bjorkstrand	1,000,000(1)
Jake Sanderson	900,000(1)
Ryan Strome	814,000(2)
Alexander Wennberg	616,000(3)
Nick Leddy	616,000(4)
Calvin Pickard	350,000(1)
Michael Kesselring	350,000(2)
Alec Martinez	350,000(1)
Zach Aston-Reese	350,000(1)

Nick Bjugstad	167,200(3)
Adam Boqvist	145,000(2)
David Perron	138,000(2)
Alexander Kerfoot	105,600(3)
Ondrej Palat	105,600(2)
Matty Beniers	71,150(4)
Victor Mancini	70,000(3)
Yakov Trenin	66,700(2)
Adam Henrique	64,400(3)
Pierre Engvall	58,800(1)
Marc-Edouard Vlasic	58,000(1)
Luke Kunin	57,400(2)
Mitchell Chaffee	42,700(3)
Reese Johnson	39,200(3)
Joey Anderson	39,200(3)
Ian Mitchell	36,400(1)
Andreas Athanasiou	35,200(3)
Colton Dach	35,000(3)
Victor Ostman	35,000(2)
Jacob Quillan	35,000(4)
Liam Ohgren	35,000(2)
Vincent Desharnais	35,000(1)
Isaak Phillips	35,000(1)
James Reimer	35,000(2)

Current Funds	$11,686,049
Home Games Remaining	7
Avg. Attendance	16,989
Avg. Revenue/Game	$1,304,836
Projected Revenue	$9,133,852

Expenses

Pro Payroll	$37,778,000
Farm Payroll	$229,800
Prospect Fees	$84,477
Coach	$50,001
Games Remaining	13
Total Game Expenses	$465,150
Projected Expenses	$6,046,947
Projected Balance	$14,772,954

Salary Commitment

Year: 2025	$38,007,800
Year: 2026	$28,044,800
Year: 2027	$7,392,800
Year: 2028	$3,344,000

Connor Hellebuyck	4,400,000(2)
Charlie McAvoy	3,724,000(2)
Bo Horvat	3,344,000(4)
Travis Konecny	3,250,000(2)
Brock Nelson	2,992,000(2)
Jacob Trouba	2,600,000(1)
Josh Manson	2,288,000(2)
William Karlsson	2,070,000(1)
Jonas Brodin	1,900,000(1)
Rasmus Ristolainen	1,824,000(2)
Sean Couturier	1,824,000(2)
Jamie Benn	1,500,000(1)
Stuart Skinner	1,435,000(3)
Jake Walman	1,260,000(1)
Reilly Smith	1,056,000(3)
Victor Olofsson	644,000(3)
Ryan McLeod	553,000(1)
Anthony Duclair	414,000(3)
Brock McGinn	350,000(2)
Teddy Blueger	350,000(3)

Barclay Goodrow	45,000(1)
Kailer Yamamoto	42,000(3)
Mitchell Stephens	37,800(3)
Nikita Prishchepov	35,000(3)
Brendan Smith	35,000(1)
Matt Murray	35,000(3)

Current Funds	$32,994,952
Home Games Remaining	7
Avg. Attendance	15,206
Avg. Revenue/Game	$802,828
Projected Revenue	$5,619,796

Expenses

Pro Payroll	$20,874,800
Farm Payroll	$1,047,210
Prospect Fees	$354,032
Coach	$50,001
Games Remaining	14
Total Game Expenses	$272,269
Projected Expenses	$3,811,763
Projected Balance	$34,802,985

Salary Commitment

Year: 2025	$21,922,010
Year: 2026	$10,929,810
Year: 2027	$4,920,210
Year: 2028	$35,000

Jeff Petry	2,496,000(1)
Scott Wedgewood	2,496,000(2)
Zach Bogosian	2,250,000(1)
David Savard	1,900,000(1)
Max Pacioretty	1,440,000(1)
Brian Dumoulin	1,104,000(3)
Dan Vladar	1,104,000(3)
Brendan Gallagher	960,000(2)
Viktor Arvidsson	888,000(2)
Kevin Hayes	888,000(1)
Marcus Johansson	814,000(1)
Ilya Lyubushkin	768,000(2)
Evgenii Dadonov	736,000(3)
Oskar Sundqvist	644,000(3)
Nick Cousins	580,000(1)
Tyler Motte	556,800(2)
Will Smith	500,000(3)
Ryan Reaves	400,000(1)
Cutter Gauthier	350,000(3)

Cam Atkinson	182,400(3)
TJ Brodie	85,100(2)
Robert Bortuzzo	81,400(2)
Nathan Walker	70,000(1)
Noah Juulsen	70,000(1)
Cale Fleury	68,900(3)
Joel Hanley	67,200(2)
Jake Bean	50,310(3)
Kasperi Kapanen	45,000(1)
Bokondji Imama	39,200(1)
Givani Smith	38,500(3)
Lucas Condotta	37,100(2)
Kieffer Bellows	37,100(3)
Calle Jarnkrok	35,000(2)
Frederic Brunet	35,000(4)
Dennis Hildeby	35,000(3)
Joshua Roy	35,000(2)
William Lagesson	35,000(3)

Current Funds	$5,847,389
Home Games Remaining	7
Avg. Attendance	14,325
Avg. Revenue/Game	$1,177,234
Projected Revenue	$8,240,638

Expenses

Pro Payroll	$41,881,100
Farm Payroll	$186,500
Prospect Fees	$109,278
Coach	$50,002
Games Remaining	13
Total Game Expenses	$514,962
Projected Expenses	$6,694,505
Projected Balance	$7,393,522

Salary Commitment

Year: 2025	$42,067,600
Year: 2026	$26,750,700
Year: 2027	$9,648,000
Year: 2028	$1,147,500

Mitch Marner	4,388,000(2)
Steven Stamkos	3,910,000(2)
Justin Faulk	3,740,000(1)
David Pastrnak	3,608,760(1)
Darnell Nurse	3,128,000(3)
Morgan Rielly	2,880,000(2)
Nino Niederreiter	2,392,000(1)
Dmitry Orlov	2,392,000(2)
Dougie Hamilton	2,288,000(3)
Nikolaj Ehlers	1,722,840(1)
Troy Terry	1,671,500(2)
Fabian Zetterlund	1,345,000(1)
Teuvo Teravainen	1,320,000(3)
Karel Vejmelka	1,120,000(1)
Ryan Lindgren	924,500(3)
Justin Barron	735,000(3)
Alexey Toropchenko	711,500(4)
Sean Kuraly	704,000(2)
Jayden Struble	700,000(2)
Danton Heinen	580,000(1)
Daniil Tarasov	436,000(4)
Ryan Poehling	420,000(1)
Nicolas Deslauriers	414,000(2)
Mikey Eyssimont	350,000(1)

Vinni Lettieri	43,200(2)
Alex Alexeyev	38,300(1)
Luca Del Bel Belluz	35,000(3)
Vasily Ponomarev	35,000(3)
Samuel Helenius	35,000(3)

Current Funds	$6,307,002
Home Games Remaining	7
Avg. Attendance	13,531
Avg. Revenue/Game	$1,066,832
Projected Revenue	$7,467,824

Expenses

Pro Payroll	$39,946,500
Farm Payroll	$175,000
Prospect Fees	$136,190
Coach	$50,001
Games Remaining	14
Total Game Expenses	$491,557
Projected Expenses	$6,881,801
Projected Balance	$6,893,025

Salary Commitment

Year: 2025	$40,121,500
Year: 2026	$28,685,500
Year: 2027	$9,196,250
Year: 2028	$35,000

Mika Zibanejad	5,280,000(2)
Mike Matheson	4,922,000(2)
Anze Kopitar	4,200,000(1)
Shea Theodore	3,910,000(3)
Brock Boeser	2,282,000(2)
Ivan Barbashev	2,250,000(1)
Jason Zucker	1,824,000(2)
Eric Comrie	1,748,000(3)
Jacob Markstrom	1,672,000(2)
Jon Marchessault	1,632,000(1)
K'Andre Miller	1,514,000(2)
Nick Jensen	1,320,000(1)
Dante Fabbro	1,184,250(3)
Ilya Mikheyev	1,056,000(2)
Brett Howden	966,000(3)
Logan Stanley	933,000(3)
Nicolas Roy	904,250(2)
Lars Eller	851,000(1)
Dakota Joshua	448,000(1)
Cole Smith	350,000(1)
Jack St. Ivany	350,000(1)
Frank Nazar	350,000(3)

Jacob Melanson	35,000(4)
Marat Khusnutdinov	35,000(2)
Justin Sourdif	35,000(3)
Sam Colangelo	35,000(3)
Anthony Richard	35,000(1)

Current Funds	$4,810,071
Home Games Remaining	7
Avg. Attendance	10,228
Avg. Revenue/Game	$1,031,060
Projected Revenue	$7,217,420

Expenses

Pro Payroll	$39,796,440
Farm Payroll	$175,000
Prospect Fees	$151,310
Coach	$50,003
Games Remaining	14
Total Game Expenses	$489,912
Projected Expenses	$6,858,763
Projected Balance	$5,168,728

Salary Commitment

Year: 2025	$39,971,440
Year: 2026	$33,935,440
Year: 2027	$12,598,600
Year: 2028	$1,553,000

J.T. Miller	4,500,000(2)
Adam Fox	4,094,500(3)
Brandon Hagel	3,863,500(3)
Sebastian Aho	3,656,000(2)
Linus Ullmark	3,264,000(2)
Adam Pelech	3,264,000(2)
Mathew Barzal	3,206,000(2)
Jeremy Swayman	2,554,000(3)
Phillip Danault	2,496,000(1)
Noah Hanifin	2,179,640(2)
Marcus Foligno	1,300,000(1)
Alex Iafallo	814,000(4)
Thatcher Demko	704,000(4)
Joel Armia	704,000(2)
J.J. Moser	563,200(2)
J.T. Compher	533,600(3)
Owen Sillinger	350,000(1)
Taylor Ward	350,000(1)
Dylan Holloway	350,000(1)
Corey Schueneman	350,000(1)
Kyle Capobianco	350,000(1)
Matt Kiersted	350,000(1)

Tye Felhaber	35,000(1)
Jakub Skarek	35,000(4)
Hayden Hodgson	35,000(1)
Michael Sgarbossa	35,000(1)
Steven Santini	35,000(1)

Current Funds	$11,582,047
Home Games Remaining	7
Avg. Attendance	16,175
Avg. Revenue/Game	$970,576
Projected Revenue	$6,794,032

Expenses

Pro Payroll	$25,088,000
Farm Payroll	$145,500
Prospect Fees	$283,256
Coach	$50,020
Games Remaining	14
Total Game Expenses	$311,790
Projected Expenses	$4,365,059
Projected Balance	$14,011,020

Salary Commitment

Year: 2025	$25,233,500
Year: 2026	$17,000,500
Year: 2027	$7,772,500
Year: 2028	$5,389,500

Aleksander Barkov	4,500,000(4)
Jonathan Quick	3,509,000(1)
Ilya Samsonov	3,045,000(2)
Ben Chiarot	2,392,000(1)
Joonas Korpisalo	2,288,000(2)
Martin Fehervary	1,163,000(1)
Ryan Graves	814,000(4)
Ty Emberson	800,000(2)
Eetu Luostarinen	639,000(3)
Casey Mittelstadt	602,000(3)
Ty Smith	589,000(2)
Trevor Zegras	407,000(3)
Guillaume Brisebois	406,000(2)
Joel Kiviranta	392,000(1)
Ben Meyers	385,000(3)
Alex Steeves	357,000(1)
Kevin Rooney	350,000(2)
Matthew Robertson	350,000(3)
Angus Crookshank	350,000(1)
Zach Benson	350,000(2)
Marc Gatcomb	350,000(2)
Alexander Nylander	350,000(2)
Justin Dowling	350,000(2)
Ryan Shea	350,000(2)

Cole Perfetti	75,500(4)
Cameron Crotty	35,000(1)
Derek Ryan	35,000(1)

Current Funds	$8,626,111
Home Games Remaining	7
Avg. Attendance	8,830
Avg. Revenue/Game	$741,666
Projected Revenue	$5,191,662

Expenses

Pro Payroll	$20,021,940
Farm Payroll	$369,900
Prospect Fees	$210,094
Coach	$50,001
Games Remaining	14
Total Game Expenses	$251,853
Projected Expenses	$3,525,940
Projected Balance	$10,291,833

Salary Commitment

Year: 2025	$20,391,840
Year: 2026	$17,527,600
Year: 2027	$3,384,300
Year: 2028	$2,335,000

Ivan Provorov	2,732,000(2)
Ryan Pulock	2,600,000(2)
Pheonix Copley	1,980,000(2)
Quinton Byfield	1,915,000(4)
Jeff Skinner	1,748,000(2)
Travis Hamonic	1,672,000(2)
Jakub Vrana	871,360(1)
Jack McBain	715,000(2)
Christian Fischer	618,800(2)
John Ludvig	600,000(2)
Juuso Valimaki	548,800(3)
Michael Amadio	536,480(1)
Tyson Jost	500,500(3)
Kevin Labanc	450,000(1)
Ryan Lomberg	400,000(1)
Hudson Fasching	384,000(2)
Ivan Miroshnichenko	350,000(2)
Oliver Moore	350,000(4)
Drew Commesso	350,000(1)
Henry Thrun	350,000(2)
Hunter Shepard	350,000(2)

Conor Sheary	81,400(1)
Phillip Di Giuseppe	43,500(2)
Nikita Grebenkin	35,000(4)
Matthew Wood	35,000(4)
Scott Sabourin	35,000(1)
Declan Carlile	35,000(1)
T.J. Tynan	35,000(1)
Rodrigo Abols	35,000(1)
Travis Boyd	35,000(1)

Current Funds	$34,019,699
Home Games Remaining	7
Avg. Attendance	11,820
Avg. Revenue/Game	$680,752
Projected Revenue	$4,765,264

Expenses

Pro Payroll	$21,124,059
Farm Payroll	$105,000
Prospect Fees	$205,845
Coach	$50,000
Games Remaining	14
Total Game Expenses	$262,011
Projected Expenses	$3,668,154
Projected Balance	$35,116,809

Salary Commitment

Year: 2025	$21,229,059
Year: 2026	$9,911,000
Year: 2027	$8,476,000
Year: 2028	$4,420,000

Alexandar Georgiev	3,359,059(1)
Neal Pionk	3,190,000(4)
Vitek Vanecek	2,464,000(1)
Ryan Suter	1,672,000(1)
Erik Johnson	1,672,000(3)
Derek Forbort	960,000(1)
Sean Durzi	948,000(3)
Tyler Johnson	888,000(1)
Max Domi	880,000(4)
Andre Burakovsky	736,000(3)
Jaret Anderson-Dolan	420,000(1)
Tomas Tatar	400,000(1)
Ty Dellandrea	371,000(2)
Nolan Foote	364,000(2)
Gage Goncalves	350,000(3)
Brett Berard	350,000(3)
Adam Ginning	350,000(2)
Erik Portillo	350,000(2)
Rory Kerins	350,000(4)
Andrew Poturalski	350,000(1)
Pontus Holmberg	350,000(1)
Nathan Clurman	350,000(1)

Matt Stienburg	35,000(1)
Chase Bradley	35,000(1)
Dominik Shine	35,000(1)

Current Funds	$4,710,553
Home Games Remaining	7
Avg. Attendance	16,256
Avg. Revenue/Game	$1,170,336
Projected Revenue	$8,192,352

Expenses

Pro Payroll	$42,240,340
Farm Payroll	$304,200
Prospect Fees	$24,710
Coach	$50,001
Games Remaining	15
Total Game Expenses	$519,747
Projected Expenses	$7,796,204
Projected Balance	$5,106,701

Salary Commitment

Year: 2025	$42,544,540
Year: 2026	$20,749,050
Year: 2027	$12,073,500
Year: 2028	$5,535,000

Nathan MacKinnon	5,500,000(4)
Zach Hyman	5,280,000(2)
Tom Wilson	4,250,000(1)
Jakob Chychrun	3,563,500(3)
Alex Pietrangelo	3,000,000(1)
Aaron Ekblad	2,866,650(1)
Brayden Schenn	2,250,000(1)
Brayden McNabb	2,070,000(1)
Brett Pesce	1,500,000(1)
Anthony Cirelli	1,218,000(2)
Evan Rodrigues	1,056,000(2)
John Gibson	920,000(1)
Vladislav Namestnikov	888,000(1)
Casey DeSmith	888,000(1)
Jonas Johansson	851,000(3)
Craig Smith	814,000(3)
Marcus Pettersson	801,920(1)
Alexandre Carrier	633,920(1)
Anthony Beauvillier	621,750(2)
Trevor van Riemsdyk	616,000(1)
Sam Carrick	616,000(3)
Ross Colton	588,000(1)
Taylor Raddysh	499,800(3)
Keegan Kolesar	499,800(2)
Pius Suter	448,000(1)

Conor Timmins	87,100(3)
Andreas Englund	40,000(1)
Brett Murray	37,100(3)
Jeffrey Viel	35,000(1)
Jack Finley	35,000(4)
Ryan Suzuki	35,000(3)
Trent Miner	35,000(3)

Current Funds	$44,866,639
Home Games Remaining	7
Avg. Attendance	15,311
Avg. Revenue/Game	$1,101,984
Projected Revenue	$7,713,888

Expenses

Pro Payroll	$30,845,486
Farm Payroll	$339,100
Prospect Fees	$79,860
Coach	$50,005
Games Remaining	14
Total Game Expenses	$381,884
Projected Expenses	$5,346,370
Projected Balance	$47,234,157

Salary Commitment

Year: 2025	$31,184,586
Year: 2026	$27,904,586
Year: 2027	$13,437,700
Year: 2028	$2,675,000

Ryan Nugent-Hopkins	4,708,000(2)
Nikita Kucherov	4,365,486(2)
Valeri Nichushkin	3,128,000(3)
Tim Stutzle	2,715,000(3)
Vladislav Gavrikov	2,640,000(4)
Jeremy Lauzon	2,098,500(2)
Carter Verhaeghe	2,070,000(3)
Pavel Zacha	1,593,500(2)
Pyotr Kochetkov	1,163,000(1)
Simon Benoit	994,000(3)
Jordan Binnington	880,000(2)
Trent Frederic	742,000(3)
Morgan Barron	693,000(3)
Pierre-Olivier Joseph	418,000(1)
Jake Christiansen	409,000(1)
Sam Lafferty	400,000(1)
Cam Dineen	400,000(2)
Mikael Pyyhtia	378,000(3)
Andre Lee	350,000(2)
Adam Wilsby	350,000(1)
Martin Pospisil	350,000(1)

Juuso Parssinen	50,000(1)
Vladislav Kolyachonok	42,700(3)
Jan Jenik	36,400(2)
Aydar Suniev	35,000(4)
Jack Ahcan	35,000(2)
Tim Washe	35,000(1)
Justin Hryckowian	35,000(1)
Sam Morton	35,000(1)
Dryden Hunt	35,000(1)

Current Funds	$20,582,330
Home Games Remaining	7
Avg. Attendance	14,360
Avg. Revenue/Game	$1,206,259
Projected Revenue	$8,443,813

Expenses

Pro Payroll	$41,747,140
Farm Payroll	$600,788
Prospect Fees	$115,532
Coach	$50,003
Games Remaining	14
Total Game Expenses	$518,457
Projected Expenses	$7,258,396
Projected Balance	$21,767,747

Salary Commitment

Year: 2025	$42,347,928
Year: 2026	$18,666,120
Year: 2027	$15,226,200
Year: 2028	$107,800

John Tavares	4,200,000(3)
Timo Meier	4,062,240(1)
Vince Dunn	3,812,480(1)
Mikhail Sergachev	3,235,500(3)
Erik Karlsson	2,880,000(1)
Blake Coleman	2,760,000(3)
Nazem Kadri	2,750,000(1)
Andrei Svechnikov	2,378,000(1)
Adrian Kempe	2,327,360(1)
Sam Bennett	2,069,760(1)
Elias Lindholm	1,824,000(1)
Jaccob Slavin	1,672,000(2)
Alexander Romanov	1,610,000(2)
Damon Severson	1,320,000(3)
Filip Gustavsson	1,046,000(3)
Joshua Norris	985,000(1)
Radek Faksa	814,000(3)
Stefan Noesen	616,000(3)
Jesper Boqvist	513,800(3)
Jet Greaves	436,000(3)
Isac Lundestrom	435,000(1)

Joseph Veleno	48,820(2)
Sonny Milano	46,368(1)
Jaxson Stauber	40,900(1)
Jordan Harris	39,100(2)
Thomas Bordeleau	37,800(4)
Ville Heinola	37,100(3)
Kyle MacLean	35,700(1)
Spencer Stastney	35,000(2)
Brendan Brisson	35,000(2)
Isak Rosen	35,000(3)
Nolan Allan	35,000(3)
Nathan Legare	35,000(3)
Isaiah George	35,000(3)
Ville Ottavainen	35,000(4)
Shane Bowers	35,000(1)
Skyler Brind'Amour	35,000(4)

Current Funds	$48,833,637
Home Games Remaining	7
Avg. Attendance	19,227
Avg. Revenue/Game	$1,591,036
Projected Revenue	$11,137,252

Expenses

Pro Payroll	$42,454,890
Farm Payroll	$361,040
Prospect Fees	$73,700
Coach	$50,001
Games Remaining	14
Total Game Expenses	$523,654
Projected Expenses	$7,331,157
Projected Balance	$52,639,732

Salary Commitment

Year: 2025	$42,815,930
Year: 2026	$23,821,600
Year: 2027	$10,219,000
Year: 2028	$9,335,000

Auston Matthews	6,610,000(2)
Leon Draisaitl	6,000,000(4)
Zach Werenski	5,307,500(2)
Alex Ovechkin	4,500,000(1)
Roman Josi	4,000,000(1)
Rasmus Dahlin	3,045,000(1)
Evgeni Malkin	1,980,000(4)
Tyler Toffoli	1,672,000(1)
Oliver Ekman-Larsson	1,320,000(4)
Kaiden Guhle	1,000,000(1)
Arber Xhekaj	1,000,000(1)
Darcy Kuemper	814,000(3)
Travis Sanheim	795,760(1)
Mikey Anderson	715,000(1)
Jordan Martinook	510,400(1)
Ryan Donato	505,230(1)
Jake Evans	420,000(1)
Matias Maccelli	418,000(2)
Logan Cooley	400,000(2)
Joey Daccord	392,000(1)
Casey Cizikas	350,000(1)
Matthew Knies	350,000(2)
Christian Dvorak	350,000(2)

Leo Carlsson	60,000(2)
Mason Appleton	53,940(1)
Alex Barre-Boulet	37,100(2)
Ivan Fedotov	35,000(3)
Kirill Kudryavtsev	35,000(4)
Georgii Merkulov	35,000(2)
Matthew Kessel	35,000(2)
Tyson Barrie	35,000(3)
Walker Duehr	35,000(1)