Current Funds

$37,816,041

Expenses

Pro Payroll	$73,475,000
Farm Payroll	$3,431,500
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	70
Total Game Expenses	$939,159
Projected Expenses	$65,741,098
Projected Balance	$48,402,835

Salary Commitment

Year: 2028	$76,906,500
Year: 2029	$54,440,000
Year: 2030	$15,117,500
Year: 2031	$0,000

Nino Niederreiter	7,400,000(2)
James Neal	7,300,000(1)
Brandon Halverson	6,325,000(3)
Calle Jarnkork	6,200,000(1)
Jordan Schroeder	6,000,000(2)
Martin Necas	5,900,000(2)
Charlie McAvoy	5,250,000(2)
Victor Soderstrom	4,500,000(2)
Logan Stanley	3,500,000(3)
Serron Noel	3,100,000(2)
Pavel Zacha	3,000,000(2)
Corson Ceulemans	2,600,000(3)
Mike Condon	2,500,000(2)
Lukas Reikelle	2,150,000(3)
Michael Matheson	1,800,000(1)
Ryan Lindgren	1,650,000(1)
Dougie Hamilton	1,270,500(1)
Erik Johnson	1,204,500(1)
Fyodor Svechkov	825,000(1)
Dominic Turgeon	500,000(2)
Matej Stransky	500,000(1)

Jakob Forsbacka Karlss	250,000(2)
Philip Tomasino	250,000(1)
Vitaly Abramov	200,000(1)
Ruslan Iskhakov	181,500(1)
Pascal Laberge	165,000(2)
Jordan Caron	150,000(1)
Roddy Ross	150,000(1)
Tanner Kero	150,000(1)
Benjamin Gaudreau	140,000(3)
Marek Hrivik	140,000(1)
Luke Prokop	135,000(2)
Blake Lizotte	127,500(2)
Ryan Stanton	115,000(1)
Dryden Hunt	115,000(2)
Dylan Duke	110,000(3)
Carter Savoie	110,000(2)
Alexander Ljungkrantz	100,000(1)
Mckade Webster	100,000(1)
Michael Bunting	85,000(2)
Stiven Sardarian	77,500(3)
Axel Sandin-Pellikka	75,000(3)
Otto Stenberg	75,000(3)
Alexander Kerfoot	65,000(2)
Elias Salomonsson	65,000(1)
Roman Kantserov	65,000(3)
Adam Pelech	60,000(2)
Logan O'Connor	60,000(2)
Quinn Finley	60,000(1)
Adam Ingram	55,000(1)

Current Funds

$46,757,885

Expenses

Pro Payroll	$86,120,000
Farm Payroll	$1,177,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	72
Total Game Expenses	$1,065,872
Projected Expenses	$76,742,780
Projected Balance	$55,850,049

Salary Commitment

Year: 2028	$87,297,000
Year: 2029	$61,875,000
Year: 2030	$46,090,000
Year: 2031	$31,800,000

Rasmus Ristolainen	8,000,000(4)
William Nylander	7,200,000(7)
Jon Gillies	7,000,000(6)
Leon Draisaitl	7,000,000(1)
Ilya Mikheyev	6,000,000(2)
Max Domi	6,000,000(6)
Nikita Zaitsev	5,850,000(3)
Ryan O'Rourke	3,800,000(3)
Mason McTavish	3,600,000(4)
Michael Rasmussen	2,650,000(3)
Brendan Guhle	2,250,000(2)
Ziyat Paigin	2,200,000(1)
Jason Robertson	2,000,000(1)
Mikko Rantanen	2,000,000(1)
Dmitri Zavgorodny	1,850,000(3)
Brett Howden	1,825,000(1)
Marek Mazanec	1,750,000(1)
Eric Mestery	1,650,000(1)
Klas Dahlbeck	1,500,000(2)
Aleksander Barkov	1,500,000(2)
Dennis Cholowski	1,445,000(2)
Sebastian Collberg	1,300,000(1)
Anthony Duclair	1,300,000(2)
Josh Manson	1,200,000(1)
Aku Raty	1,150,000(1)
Nicolas Meloche	1,000,000(2)
Filip Forsberg	1,000,000(1)
Adam Brooks	850,000(1)
Jamie Oleksiak	750,000(1)
JT Compher	500,000(1)

Alexey Marchenko	130,000(2)
Scott Foster	130,000(2)
Yan Kuznetsov	120,000(2)
Jaromir Pytlik	120,000(2)
Colby Barlow	85,000(3)
Brad Lambert	75,000(1)
Dylan James	65,000(1)
Andreas Johnsson	65,000(2)
Jan Rutta	60,000(2)
Brad Gardiner	55,000(3)
Brayden McNabb	55,000(2)
Karel Vejmelka	55,000(2)
Nick Moldenhaue	55,000(1)
Pius Suter	55,000(2)
Tye McGinn	52,000(1)

Current Funds

$34,496,360

Expenses

Pro Payroll	$75,350,000
Farm Payroll	$3,037,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$957,183
Projected Expenses	$72,745,902
Projected Balance	$59,950,666

Salary Commitment

Year: 2028	$78,387,500
Year: 2029	$29,407,500
Year: 2030	$26,632,500
Year: 2031	$4,660,000

Matt Puempel	6,600,000(1)
Anders Lee	6,000,000(1)
Cody Franson	6,000,000(1)
Semen Varlamov	5,950,000(1)
Louie Caporusso	5,550,000(1)
Jonas Brodin	5,500,000(1)
Filip Chytil	4,950,000(3)
Jake Sanderson	4,450,000(4)
Timo Meier	4,000,000(3)
Adam Boqvist	3,650,000(3)
Tyson Foerster	3,650,000(3)
Andrei Vasilevski	3,260,000(1)
Anton Lundell	3,000,000(3)
Ty Wishart	2,500,000(1)
Tyler Seguin	2,450,000(1)
Kevin Bahl	1,700,000(2)
Axel Andersson	1,500,000(3)
Juraj Slafkovsky	1,200,000(1)
Jan Jenik	1,200,000(1)
Scott Laughton	850,000(1)
Alex Galchenyuk	800,000(1)
Eric Cornel	590,000(1)

Filip Hallender	215,000(1)
Scott Morrow	210,000(4)
Aatu Raty	200,000(3)
Jack Peart	180,000(3)
Mackenzie Skapski	175,000(3)
Jack Rathbone	160,000(2)
Logan Mailloux	140,000(3)
Jeremy Roy	140,000(2)
Jean-Luc Foudy	140,000(2)
Stanislav Svozil	132,500(3)
Oskar Lindblom	130,000(2)
Andrew MacDonald	125,000(1)
Aleksi Heimosalmi	110,000(3)
Justin Sourdif	110,000(2)
Libor Hajek	110,000(2)
Dalibor Dvorsky	85,000(3)
Andrew Copp	75,000(2)
Pierre-Édouard Bellema	70,000(2)
Nicolas Deslauriers	70,000(2)
Topias Leinonen	70,000(1)
Tanner Jeannot	70,000(2)
Andrew Gibson	70,000(3)
Kalan Lind	70,000(3)
Oskar Pettersson	60,000(1)
Tanner Ludtke	60,000(3)
David Goyette	60,000(1)

Current Funds

-$8,930,359

Expenses

Pro Payroll	$69,300,000
Farm Payroll	$2,767,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$880,085
Projected Expenses	$72,167,000
Projected Balance	-$81,097,359

Salary Commitment

Year: 2028	$72,067,000
Year: 2029	$58,644,500
Year: 2030	$39,602,000
Year: 2031	$16,664,500

Matt Clark	7,500,000(4)
Devan Dubnyk	6,750,000(3)
Phillip Danault	6,000,000(2)
Rich Peverley	5,500,000(2)
Jake Oettinger	5,000,000(4)
Joseph Veleno	4,000,000(3)
Nick Suzuki	3,750,000(4)
Gabriel Carlsson	3,400,000(1)
Cole Caufield	3,200,000(3)
Joel Farabee	2,850,000(1)
Justin Barron	2,650,000(2)
Ozzy Wiesblatt	2,650,000(2)
Joonas Donskoi	2,500,000(1)
Mark Fistric	2,450,000(1)
Mathieu Joseph	2,200,000(3)
Axel Holmstrom	1,850,000(3)
Dominik Masin	1,800,000(3)
AJ Greer	1,800,000(3)
Luke Kunin	1,500,000(2)
Kieran Ruscheinski	1,000,000(1)
Kevin Korchinski	950,000(1)

Matthew Beniers	215,000(4)
Evgeny Svechnikov	200,000(2)
Frederik Dichow	199,500(4)
Mattias Backman	180,000(3)
Tim Gettinger	175,000(3)
Dan Vladar	175,000(3)
Viktor Arvidsson	175,000(3)
Oskar Sundqvist	147,500(2)
Louis Domingue	125,000(3)
Josh Jacobs	125,000(3)
Cooper Moore	120,000(1)
Jan Mysak	120,000(2)
Olivier Nadeau	110,000(3)
Vaclav Karabacek	110,000(2)
Zack Ostapchuk	100,000(3)
Matt Fraser	95,000(3)
Samuel Knazko	90,000(2)
Albin Grewe	82,500(1)
Ben Roger	77,500(3)
Matt Finn	75,000(2)
Owen Beck	70,000(1)

Current Funds

$23,378,930

Expenses

Pro Payroll	$73,200,000
Farm Payroll	$2,693,500
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	75
Total Game Expenses	$926,805
Projected Expenses	$69,510,366
Projected Balance	$28,446,452

Salary Commitment

Year: 2028	$75,893,500
Year: 2029	$31,775,000
Year: 2030	$11,255,000
Year: 2031	$7,615,000

Jesse Puljujarvi	7,420,000(4)
Jeff Skinner	7,000,000(1)
Malcolm Subban	6,125,000(1)
Connor McDavid	6,000,000(2)
Jakob Chychrun	5,780,000(2)
Tyler Myers	4,450,000(1)
J.T. Miller	4,200,000(1)
Michael McLeod	4,150,000(2)
Andreas Athanasiou	3,500,000(1)
Mikey Anderson	3,125,000(3)
Morgan Frost	2,800,000(1)
Sam Colangelo	2,750,000(1)
Nicolas Roy	2,000,000(2)
Philippe Myers	1,650,000(1)
Ryan Johansen	1,600,000(1)
Garrett Noonan	1,450,000(1)
Scott Harrington	1,400,000(1)
Roman Josi	1,350,000(1)
Matias Maccelli	1,300,000(1)
Donovan Sebrango	1,200,000(2)
Zach Fucale	1,200,000(1)
Andrew Mangiapane	1,150,000(1)
Rutger McGroarty	850,000(1)
Brett Pesce	750,000(2)

Samuel Helenius	195,000(4)
Andrew Peeke	181,500(1)
Hudson Fasching	160,000(2)
Martins Dzierkals	154,000(1)
Erik Haula	150,000(2)
William Stromgren	135,000(3)
Danil Yurtaykin	132,000(1)
Xavier Ouellet	130,000(2)
Mark Olver	130,000(2)
Josh Brook	121,000(1)
Valentin Nussbaumer	120,000(1)
William Cuylle	110,000(1)
Jayden Grubbe	110,000(3)
Sasha Chmelevski	100,000(1)
Marcus Kallionkieli	100,000(1)
Sasha Mutala	90,000(1)
Charlie Stramel	75,000(3)
Theo Lindstein	75,000(3)
Stuart Skinner	70,000(2)
Reid Schaefer	70,000(1)
Jesse Kiiskinen	60,000(3)
Coulson Pitre	60,000(3)
George Fegaras	55,000(1)
Michael Buchinger	55,000(1)
Ludwig Persson	55,000(1)

Current Funds

$69,630,585

Expenses

Pro Payroll	$69,820,000
Farm Payroll	$3,319,550
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	71
Total Game Expenses	$893,184
Projected Expenses	$63,416,031
Projected Balance	$104,984,262

Salary Commitment

Year: 2028	$73,139,550
Year: 2029	$47,958,500
Year: 2030	$29,056,000
Year: 2031	$10,866,000

Grigori Denisenko	7,100,000(2)
Miro Heiskanen	6,000,000(2)
Joonas Korpisalo	5,720,000(3)
Owen Tippett	5,385,000(5)
Gabriel Vilardi	5,250,000(1)
Jake Virtanen	5,250,000(3)
Timothy Liljegren	5,250,000(4)
Brock Boeser	4,850,000(3)
Melker Karlsson	4,500,000(1)
Morgan Rielly	4,250,000(2)
Kale Clague	2,500,000(1)
Carl Klingberg	2,500,000(1)
Stuart Percy	2,500,000(1)
Keith Kinkaid	2,100,000(3)
Rasmus Andersson	1,815,000(1)
Alexei Protas	1,600,000(1)
Adam Mascherin	1,375,000(1)
Felix Bibeau	725,000(1)
Alexander Barabanov	650,000(2)
Rasmus Bengtsson	500,000(1)

Benoit-Olivier Groulx	231,000(4)
Chad Krys	217,800(1)
Henrik Borgstrom	209,000(1)
Jesse Ylonen	203,500(1)
Peter Delmas	200,000(1)
Wyatt Johnston	200,000(2)
Janne Kuokkanen	200,000(1)
Mitchell Stephens	192,500(1)
Graham Knott	145,750(1)
Ryan Johnson	140,000(1)
Jack Dougherty	137,500(1)
Mitch Reinke	135,000(2)
Tyler Kleven	125,000(2)
Leevi Aaltonen	115,000(1)
Ty Smilanic	100,000(2)
Maxim Groshev	100,000(2)
Carson Focht	100,000(1)
Philipp Grubauer	100,000(2)
Aidan Hreschuk	80,000(3)
Adam Comrie	77,500(2)
Bradly Nadeau	75,000(3)
Thomas Novak	65,000(2)
Noel Nordh	60,000(3)
Kasper Kulonummi	55,000(1)
Egor Zavragin	55,000(3)

Current Funds

$26,210,994

Expenses

Pro Payroll	$72,250,000
Farm Payroll	$3,559,500
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$925,799
Projected Expenses	$75,915,500
Projected Balance	-$49,704,506

Salary Commitment

Year: 2028	$75,809,500
Year: 2029	$55,802,500
Year: 2030	$45,802,500
Year: 2031	$7,000,000

Derek Forbort	7,850,000(1)
Travis Konecny	7,000,000(4)
Ryan Pulock	6,750,000(3)
Anthony Mantha	6,600,000(1)
Joshua Ho-Sang	6,150,000(3)
Thomas Greiss	5,750,000(3)
Cale Makar	5,650,000(3)
Kailer Yamamoto	5,150,000(3)
Jack Quinn	4,850,000(3)
Liam Foudy	3,700,000(2)
Lassi Thomson	3,200,000(3)
Simon Holmstrom	2,750,000(2)
Nick Abruzzese	1,500,000(2)
Marek Langhamer	1,400,000(1)
Frank Nazar	850,000(1)
Julien Gauthier	775,000(1)
Dante Fabbro	650,000(2)
Shea Theodore	625,000(2)
Boone Jenner	550,000(1)
Ryan O'Byrne	500,000(1)

Jacob Perreault	225,000(3)
Jordan Nolan	209,000(1)
Peter Granberg	200,000(3)
Connor Carrick	200,000(1)
Adam Gaudette	187,000(1)
Jacob Larsson	180,000(2)
Dillon Dube	170,000(2)
Markus Nutivaara	165,000(1)
Vlad Marchenko	165,000(1)
Kasper Simontaival	160,000(3)
Collin Delia	150,000(2)
Zach Dean	147,500(3)
Joni Jurmo	135,000(2)
Oliver Tarnstrom	125,000(3)
Andrew Poturalski	121,000(1)
Spencer Watson	110,000(1)
Adam Fantilli	110,000(3)
Nathan Gaucher	75,000(1)
Easton Cowan	75,000(3)
Joel Edmundson	75,000(2)
Michael Hrabal	70,000(3)
Maxim Strbak	70,000(3)
Christian Kyrou	65,000(1)
Tristan Luneau	65,000(1)
Yegor Sharangovich	65,000(2)
Calle Odelius	60,000(1)
Emil Pieniniemi	60,000(3)
Lane Hutson	60,000(1)
Brandon Svoboda	60,000(3)

Current Funds

$12,454,196

Expenses

Pro Payroll	$72,265,000
Farm Payroll	$2,713,600
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$915,611
Projected Expenses	$75,080,100
Projected Balance	-$62,625,904

Salary Commitment

Year: 2028	$74,879,100
Year: 2029	$44,784,000
Year: 2030	$25,009,000
Year: 2031	$12,500,000

Matt Duchene	9,000,000(4)
Sam Bennett	6,000,000(2)
Mark Jankowski	5,850,000(1)
Barrrett Hayton	5,625,000(2)
Tyler Cuma	5,300,000(1)
Philip Broberg	5,000,000(3)
Kris Russell	4,500,000(1)
Nils Hoglander	4,000,000(3)
Chaz Lucius	3,500,000(5)
Darren Helm	3,300,000(1)
Dustin Byfuglien	3,250,000(1)
Dmitry Orlov	2,500,000(1)
Ben Hutton	2,000,000(2)
John-Jason Peterka	1,890,000(2)
Dan Catenacci	1,750,000(1)
Alexander Khovanov	1,750,000(3)
Sean Day	1,500,000(2)
Ivan Prosvetov	1,450,000(1)
Thatcher Demko	1,200,000(2)
Cole Schneider	1,000,000(1)
Tom Willander	950,000(3)
Oliver Bjorkstrand	950,000(2)

Aleksi Heponiemi	215,000(2)
Kevin Stenlund	188,100(1)
Blake Speers	187,000(1)
Jonas Siegenthaler	180,000(2)
Tyler Graovac	175,000(1)
Chris Breen	160,000(2)
Samuel Girard	154,000(3)
Freddie Hamilton	150,000(1)
Viktor Loov	130,000(3)
Olli Maatta	125,000(1)
Tristan Lennox	110,000(3)
Stanislav Galiev	99,500(0)
Guillaume Richard	95,000(3)
Ryder Korczak	95,000(3)
Ville Koivunen	90,000(3)
Brayden Yager	75,000(3)
Devin Kaplan	60,000(1)
Danny Zhilkin	60,000(1)
Juraj Pekarcik	60,000(3)
Josh Mahura	55,000(2)
Scott Stajcer	50,000(1)
Tomas Kubalik	50,000(1)
Robin Kovacs	50,000(1)
Alexander Rykov	50,000(1)
Florian Xhekaj	50,000(1)

Current Funds

$66,317,834

Expenses

Pro Payroll	$78,586,000
Farm Payroll	$1,235,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	70
Total Game Expenses	$974,646
Projected Expenses	$68,225,244
Projected Balance	$94,381,790

Salary Commitment

Year: 2028	$79,821,000
Year: 2029	$49,615,000
Year: 2030	$37,725,000
Year: 2031	$19,400,000

Matthew Tkachuk	9,000,000(1)
Rasmus Dahlin	6,500,000(7)
Kevin Poulin	6,250,000(3)
Sonny Milano	6,000,000(3)
Nico Hischier	5,500,000(2)
Travis Sanheim	5,400,000(5)
Jaccob Slavin	4,500,000(2)
Fabian Lysell	4,450,000(3)
Braden Schneider	4,250,000(5)
Lias Andersson	4,000,000(1)
Alex Newhook	3,500,000(1)
Drew Commesso	3,250,000(6)
James Sheppard	3,250,000(1)
Ryan Strome	2,000,000(1)
Connor Roulette	1,500,000(3)
Luca Sbisa	1,386,000(1)
Fredrik Claesson	1,200,000(1)
Nick Shore	1,100,000(1)
Zach Bogosian	1,000,000(1)
Ivan Barbashev	1,000,000(1)
Cutter Gauthier	950,000(1)
Jonathan Lekkerimaki	750,000(1)
Jake DeBrusk	750,000(2)
Tyler Motte	600,000(2)
Chris Tierney	500,000(1)

Olen Zellweger	125,000(3)
Julian Melchiori	100,000(2)
Jonas Johansson	100,000(2)
Mikael Wikstrand	100,000(2)
Dmitry Kuzmin	85,000(2)
Otto Koivula	80,000(2)
James Delroy	80,000(1)
Vladislav Kamenev	80,000(1)
Jonathan Davidsson	75,000(1)
Mitchell Vande Sompel	75,000(1)
Christian Dvorak	75,000(2)
Eric Comrie	75,000(1)
Austin Czarnik	70,000(1)
Ethan Werek	60,000(1)
Lucas Edmonds	55,000(1)

Current Funds

$16,809,818

Expenses

Pro Payroll	$72,190,000
Farm Payroll	$3,898,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$929,128
Projected Expenses	$76,188,500
Projected Balance	-$59,378,682

Salary Commitment

Year: 2028	$76,088,500
Year: 2029	$46,097,000
Year: 2030	$27,915,000
Year: 2031	$12,900,000

Sean Monahan	7,750,000(1)
Jamie Benn	7,200,000(3)
Jesper Fast	7,000,000(4)
Mason McDonald	5,900,000(5)
Jesperi Kotkaniemi	5,700,000(3)
Mirco Mueller	5,400,000(2)
Olli Juolevi	4,500,000(1)
Clayton Keller	4,270,000(2)
Nicolas Beaudin	3,625,000(2)
Jonathan Quick	3,550,000(1)
Nick Cousins	2,250,000(1)
Ethan Bear	2,150,000(1)
Nikita Chibrikov	2,050,000(3)
Marat Khusnutdinov	1,925,000(1)
Alexander Urbom	1,900,000(1)
Kasper Bjorkqvist	1,750,000(1)
Connor Hobbs	1,700,000(2)
Charles Hudon	887,000(2)
Morgan Klimchuk	750,000(2)
Patrick McNally	750,000(1)
Jeremy Lauzon	633,000(1)
Juuso Parssinen	550,000(2)

Zach Senyshyn	195,000(2)
Johnathan MacLeod	195,000(2)
Ivan Telegin	190,000(1)
Ryan Gropp	190,000(1)
Max Gardiner	190,000(1)
Daniel Carr	190,000(1)
Jonathon Merrill	190,000(1)
Nick Oliver	190,000(1)
Jason Dickinson	175,000(1)
Colton Sceviour	171,000(1)
Calle Clang	170,000(2)
Tommy Wingels	155,000(1)
Adam Helewka	155,000(1)
Dustin Tokarski	155,000(1)
Joey Hishon	140,000(1)
Jacob Olofsson	140,000(1)
Hugo Carpentier	140,000(1)
Nicolas Aube-Kubel	130,000(1)
Juuso Puustinen	122,500(1)
Sergey Zborovskiy	110,000(1)
Rhett Pitlick	100,000(1)
Marc-Olivier Roy	75,000(2)
Colin Long	75,000(2)
Vladislav Gavrikov	75,000(2)
Mark Cundari	75,000(2)
Arturs Kulda	75,000(2)
Morgan Geekie	65,000(2)
Carey Terrance	65,000(3)

Current Funds

$68,881,505

Expenses

Pro Payroll	$72,295,000
Farm Payroll	$2,997,600
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	72
Total Game Expenses	$919,495
Projected Expenses	$66,203,649
Projected Balance	$90,942,956

Salary Commitment

Year: 2028	$75,292,600
Year: 2029	$52,745,000
Year: 2030	$31,940,000
Year: 2031	$6,500,000

Jonathan Huberdeau	8,000,000(3)
Peter Mueller	6,750,000(1)
Nolan Patrick	6,600,000(3)
MacKenzie Blackwood	6,500,000(5)
Ivan Provorov	6,000,000(2)
Brandon Gormley	5,757,000(2)
Rasmus Kupari	5,750,000(3)
Vincent Trocheck	4,950,000(1)
Nils Lundkvist	4,000,000(3)
Henri Jokiharju	3,000,000(1)
Nolan Foote	3,000,000(2)
Nicklas Grossman	2,875,000(1)
Peyton Krebs	2,800,000(2)
Lucas Lessio	1,178,000(1)
Michael Hintz	1,000,000(2)
Elvis Merzlikins	1,000,000(1)
Joe Hicketts	870,000(1)
Lance Bouma	857,000(1)
Marcus Davidsson	757,000(2)
Stephane Da Costa	651,000(2)

Yaroslav Askarov	225,000(2)
Keean Washkurak	200,000(3)
Josh Norris	193,600(1)
Maxence Guenette	192,500(1)
Helge Grans	170,000(2)
Sven Olofsson	160,000(1)
Ivan Morozov	140,000(3)
Dylan Peterson	125,000(2)
Brett Harrison	125,000(3)
Leo Loof	125,000(3)
Shai Buium	110,000(3)
Danila Yurov	75,000(1)
Ross Colton	70,000(2)
Cameron Lund	70,000(1)
Kaapo Kahkonen	70,000(2)
Artyom Duda	70,000(1)
Andrew Cristall	70,000(3)
Kasper Halttunen	70,000(3)
Trevor Kuntar	66,500(1)
Riley Heidt	65,000(3)
Rafael Harvey-Pinard	65,000(2)
Matyas Sapovaliv	65,000(1)
Felix Unger Sorum	65,000(3)
Viktor Neuchev	60,000(1)
Teddy Blueger	60,000(2)
Filip Nordberg	60,000(1)
William Whitelaw	60,000(3)
Jacob Fowler	60,000(3)
Alexey Toropchenko	55,000(2)
Jordan Dumais	55,000(1)

Current Funds

$43,818,826

Expenses

Pro Payroll	$71,535,000
Farm Payroll	$2,810,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$907,884
Projected Expenses	$74,446,500
Projected Balance	-$30,627,674

Salary Commitment

Year: 2028	$74,345,000
Year: 2029	$56,577,500
Year: 2030	$27,350,000
Year: 2031	$14,600,000

Steven Stamkos	9,500,000(2)
Nazem Kadri	8,350,000(4)
Antti Raanta	7,000,000(3)
Sam Reinhart	6,250,000(5)
Steven Kempfer	5,500,000(2)
Roman Polak	4,500,000(1)
Arrturi Lehkonen	4,250,000(3)
Kasperi Kapanen	3,950,000(1)
Zachary Werenski	3,950,000(2)
Dylan Holloway	3,750,000(2)
Marc Methot	3,250,000(2)
Ryan Spooner	2,900,000(1)
Adam Clendening	1,750,000(1)
Kyle Rau	1,550,000(1)
Rem Pitlick	1,210,000(3)
Ben Lovejoy	1,200,000(2)
Antti Niemi	1,000,000(1)
Madison Bowey	625,000(1)
Victor Bartley	550,000(2)
Matthew Irwin	500,000(2)

Tyler Madden	185,000(1)
Charlie Lindgren	165,000(1)
Troy Hesketh	150,000(2)
Vili Saarijarvi	150,000(3)
Alex Lintuniemi	145,000(1)
Brendan Leipsic	140,000(2)
Gabriel Bourque	132,500(1)
Nathan Bastian	125,000(1)
Joel L'Esperance	125,000(1)
Stefan Elliott	120,000(1)
Reid Boucher	115,000(2)
Colton Dach	100,000(2)
Kenton Helgesen	100,000(1)
Adin Hill	100,000(1)
Landon Slaggert	100,000(2)
Evan McEneny	95,000(2)
Casey Wellman	92,500(2)
Riley Kidney	90,000(3)
John Gilmour	90,000(2)
Michal Jordan	90,000(2)
Oskar Osala	90,000(1)
Nikita Kucherov	90,000(1)
John Gibson	60,000(1)
Michael Milne	55,000(1)
Brett Kulak	55,000(2)
Colin Smith	50,000(3)

Current Funds

$27,097,693

Expenses

Pro Payroll	$67,450,000
Farm Payroll	$2,640,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$855,994
Projected Expenses	$70,191,500
Projected Balance	-$43,093,807

Salary Commitment

Year: 2028	$70,090,000
Year: 2029	$57,095,000
Year: 2030	$50,830,000
Year: 2031	$13,100,000

Nikolaj Ehlers	6,600,000(3)
Andrei Svechnikov	6,600,000(4)
Matt Murray	6,500,000(7)
Radek Faksa	6,500,000(3)
Erik Gudbranson	6,100,000(1)
Kaiden Guhle	4,950,000(3)
Conor Timmins	4,600,000(3)
Alexis Lafreniere	4,250,000(3)
Tim Stutzle	3,800,000(3)
Dylan Guenther	3,500,000(3)
Brandt Clarke	2,650,000(3)
Carson Lambos	2,300,000(2)
John Beecher	1,900,000(1)
John Quenneville	1,250,000(1)
Simon Nemec	1,100,000(1)
Colin Wilson	1,100,000(2)
Brandon Whitney	1,100,000(2)
Nathan Gerbe	750,000(1)
Cam Atkinson	750,000(2)
Adrian Kempe	650,000(1)
Paul Bittner	500,000(1)

Isak Rosen	195,000(3)
Simon Robertsson	195,000(3)
Brett Pollock	180,000(1)
Ayrton Martino	150,000(3)
Olof Lindbom	150,000(2)
Tristan Broz	140,000(2)
Dan Renouf	130,000(1)
Emil Andrae	120,000(2)
Daemon Hunt	120,000(2)
Artyom Grushnikov	115,000(3)
Ryan Leonard	85,000(3)
David Kampf	75,000(2)
Kevin Labanc	75,000(2)
Nick Seeler	75,000(2)
Eduard Sale	75,000(3)
Isaac Howard	70,000(1)
Julian Lutz	70,000(1)
Frederick Gaudreau	65,000(2)
Topi Ronni	65,000(1)
Kyle Jean	65,000(2)
Hunter Haight	65,000(1)
Jason Akeson	65,000(2)
Victor Olofsson	65,000(2)
Niklas Kokko	65,000(1)
Oscar Fisker Molgaard	65,000(3)
Andrew Nielsen	50,000(1)
Brycen Martin	50,000(1)

Current Funds

$46,573,320

Expenses

Pro Payroll	$57,540,000
Farm Payroll	$2,547,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$734,030
Projected Expenses	$60,190,500
Projected Balance	-$13,617,180

Salary Commitment

Year: 2028	$60,087,500
Year: 2029	$27,052,500
Year: 2030	$7,105,000
Year: 2031	$0,000

Quinton Howden	9,500,000(1)
Richard Bachman	7,000,000(1)
Artemi Panarin	5,250,000(2)
Lukas Reichel	5,250,000(2)
Jayce Hawryluk	3,550,000(1)
Matthew Coronato	3,500,000(3)
Bode Wilde	3,000,000(1)
Mavrik Bourque	3,000,000(3)
Jarred Tinordi	2,575,000(2)
Devon Toews	2,150,000(1)
Ian McCoshen	2,000,000(2)
Christian Folin	1,540,000(1)
Vitek Vanecek	1,350,000(2)
Drake Batherson	1,250,000(2)
Cross Hanas	1,200,000(1)
Roni Hirvonen	1,200,000(2)
Scott Mayfield	650,000(1)
Mats Zuccarello	625,000(1)
Thomas Wilson	625,000(1)
Kyle Connor	625,000(1)
Nico Sturm	600,000(2)
Brady Skjei	600,000(1)
Derrick Pouliot	500,000(1)

Christian Jaros	180,000(1)
Jake Neighbours	170,000(1)
Jesper Boqvist	152,500(2)
Dominik Simon	150,000(2)
Ryan Dzingel	150,000(1)
Yegor Sokolov	150,000(3)
Matthew Spencer	130,000(1)
Tristen Robins	125,000(1)
Eemil Viro	125,000(1)
Frederik Andersen	100,000(1)
Jansen Harkins	100,000(1)
Calle Rosen	90,000(3)
Cameron Whynot	85,000(3)
Brent Johnson	77,500(3)
Luca Munzenberger	77,500(3)
Noah Warren	70,000(1)
Mattias Havelid	70,000(1)
Adam Gajan	70,000(3)
Jani Nyman	65,000(1)
Rieger Lorenz	65,000(1)
Matt Roy	60,000(2)
Gavin Hayes	60,000(1)
Vinzenz Rohrer	60,000(1)
Jacob Middleton	55,000(2)
Jalen Chatfield	55,000(2)
Zach Nehring	55,000(3)

Current Funds

$25,950,846

Expenses

Pro Payroll	$71,263,500
Farm Payroll	$2,898,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	77
Total Game Expenses	$905,671
Projected Expenses	$69,736,646
Projected Balance	$52,387,732

Salary Commitment

Year: 2028	$74,162,000
Year: 2029	$48,205,000
Year: 2030	$21,060,000
Year: 2031	$3,000,000

P.K. Subban	6,775,000(2)
David Rundblad	6,500,000(1)
Viktor Fasth	6,000,000(2)
Jared McCann	5,700,000(3)
Jack Eichel	5,500,000(1)
Seth Jones	4,850,000(2)
Denis Gurianov	4,300,000(3)
Riley Tufte	4,250,000(2)
Cameron York	4,000,000(3)
Taylor Raddysh	3,750,000(2)
Viktor Stalberg	3,000,000(1)
Sebastian Cossa	3,000,000(5)
Roby Jarventie	2,750,000(3)
Oliver Wahlstrom	2,650,000(1)
Louis Leblanc	2,458,500(1)
Mark Pysyk	1,980,000(1)
Vince Dunn	1,100,000(2)
William Karlsson	1,000,000(1)
Matvei Michkov	950,000(3)
Josh Morrissey	750,000(1)

Ryan Donato	195,000(1)
Robby Fabbri	170,000(1)
Jonny Tychonick	165,000(1)
Martin Reway	155,000(1)
Filip Gustavsson	135,000(1)
Teuvo Teravainen	125,000(1)
Luke Evangelista	125,000(2)
Alec Martinez	125,000(1)
Gabriel Dumont	125,000(1)
Evan Nause	125,000(3)
Gustav Olofsson	120,000(1)
Patrik Puistola	115,000(1)
David Reinbacher	110,000(3)
John Moore	105,000(1)
Dennis Yan	100,000(2)
Andrei Lokitionov	88,500(1)
Justin Kirkland	87,500(1)
Liam Ohgren	75,000(1)
Noah Ostlund	75,000(1)
Frank Corrado	75,000(1)
Steve Santini	72,500(1)
Derek Ryan	70,000(2)
Nicklaus Perbix	70,000(2)
Carson Bjarnason	70,000(3)
Adam Sykora	60,000(1)
Nic Dowd	55,000(2)
Christopher Pelosi	55,000(3)
Christian Djoos	50,000(1)

Current Funds

$3,277,549

Expenses

Pro Payroll	$70,291,000
Farm Payroll	$3,333,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$899,079
Projected Expenses	$73,724,500
Projected Balance	-$70,446,951

Salary Commitment

Year: 2028	$73,624,500
Year: 2029	$44,337,000
Year: 2030	$17,887,500
Year: 2031	$9,950,000

Patrick Kane	8,000,000(1)
Kent Simpson	6,800,000(2)
Drew Doughty	6,500,000(2)
Alex DeBrincat	5,000,000(4)
Quinton Byfield	4,950,000(5)
Gustav Nyquist	4,500,000(2)
Evan Bouchard	4,000,000(3)
William Eklund	3,525,000(3)
Colin Miller	3,450,000(1)
Johnny Boychuk	3,350,000(1)
Alexander Holtz	3,000,000(2)
Thomas Chabot	2,520,000(1)
Kody Clark	2,250,000(1)
Jake Guentzel	1,800,000(1)
Arthur Kaliyev	1,700,000(1)
Shane Bowers	1,550,000(2)
Alexander Romanov	1,500,000(1)
Nic Hague	1,500,000(2)
Joseph Woll	1,320,000(2)
Alex Vlasic	1,250,000(1)
Shane Wright	1,100,000(1)
Joel Eriksson Ek	726,000(1)

Marko Dano	240,000(2)
William Wallinder	220,000(2)
Dylan Sikura	203,500(1)
Matt O'Connor	182,500(1)
Luke Schenn	175,000(1)
Keegan Kolesar	148,500(1)
Alex Barre-Boulet	140,000(1)
Brandon Carlo	125,000(1)
Adam Morrison	125,000(2)
Philip Samuelsson	125,000(1)
Sebastian Aho	125,000(2)
Noel Gunler	125,000(2)
Tyler Wall	124,500(2)
Cole Huckins	117,500(3)
Leo Carlsson	110,000(3)
Ben Chiarot	100,000(1)
Mason Lohrei	100,000(1)
Lukas Vejdemo	97,000(1)
Oliwer Kaski	95,000(2)
Jeremy Swayman	85,000(2)
Jonathan Marchessault	85,000(2)
Dominik Kahun	82,500(1)
Matt Calvert	82,500(1)
David Gustafsson	80,000(1)
Danny Nelson	65,000(3)
Martin Misiak	65,000(3)
Noah Gregor	55,000(2)
Sawyer Mynio	55,000(3)

Current Funds

$40,088,404

Expenses

Pro Payroll	$76,844,000
Farm Payroll	$3,434,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	75
Total Game Expenses	$980,256
Projected Expenses	$73,519,207
Projected Balance	$61,574,541

Salary Commitment

Year: 2028	$80,278,000
Year: 2029	$47,728,000
Year: 2030	$38,630,000
Year: 2031	$36,750,000

Samuel Morin	14,000,000(7)
Michael Dal Colle	7,750,000(4)
Brock McGinn	7,000,000(7)
Kyle Palmieri	6,000,000(1)
Jonathan Ericsson	5,000,000(4)
Filip Chlapik	4,850,000(1)
Garret Sparks	3,000,000(2)
Oskar Olausson	3,000,000(4)
Phil Di Giuseppe	2,750,000(1)
Adam Lowry	2,750,000(2)
Kurtis MacDermaid	2,500,000(1)
Leland Irving	2,244,000(1)
Noah Juulsen	2,150,000(1)
Tyce Thompson	2,000,000(1)
Erik Gustafsson	2,000,000(1)
Matthew Highmore	1,800,000(1)
Michael Benning	1,750,000(3)
Mattias Ekholm	1,600,000(1)
Deven Sideroff	1,500,000(1)
Hugo Has	1,150,000(2)
Carl Hinostroza	800,000(1)
Noel Acciari	750,000(2)
Ben Scrivens	500,000(1)

Justin Bailey	225,000(2)
Mike Hoeffel	185,000(1)
Matej Tomek	176,000(2)
Brett Seney	176,000(1)
Brad Morrison	176,000(1)
Roman Horak	170,000(1)
Adam Almquist	151,000(1)
Alex Schoenborn	151,000(1)
AJ Jenks	150,000(1)
Jordan Hendry	150,000(2)
Zach Nastasiuk	150,000(2)
Aleksi Saarela	145,000(1)
Rinat Valiev	135,000(2)
Jordan Southorn	132,000(2)
Massimo Rizzo	130,000(2)
Julius Nattinen	130,000(1)
Maxime Tanguay	126,000(1)
Justin Shugg	126,000(1)
Ilya Fedotov	120,000(2)
Justin Ertel	110,000(2)
Matthew Wood	75,000(3)
Eetu Luostarinen	65,000(2)
Ryan Greene	65,000(1)
Vincent Desharnais	55,000(2)
Aidan Thompson	55,000(1)
Yegor Sidorov	55,000(3)
Jerry D'Amigo	50,000(1)

Current Funds

$77,819,149

Expenses

Pro Payroll	$74,436,500
Farm Payroll	$2,375,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	73
Total Game Expenses	$937,945
Projected Expenses	$68,469,994
Projected Balance	$133,149,555

Salary Commitment

Year: 2028	$76,811,500
Year: 2029	$59,810,000
Year: 2030	$48,395,000
Year: 2031	$33,750,000

Jared Cowan	9,100,000(4)
Victor Hedman	8,250,000(3)
Brandon Dubinsky	8,000,000(2)
Griffin Reinhart	7,650,000(4)
Pierre-Luc Dubois	7,000,000(7)
Michael Sgarbossa	6,500,000(4)
Cam Talbot	5,500,000(3)
Brady Tkachuk	5,000,000(1)
Shakir Mukhamadullin	3,500,000(4)
Vitali Kravtsov	3,000,000(1)
Kirill Kaprizov	2,420,000(1)
Aaron Ness	1,650,000(1)
Jonathan Toews	1,155,000(1)
Carter Verhaeghe	1,100,000(2)
David Jiricek	950,000(1)
Linus Ullmark	950,000(2)
Matthew Savoie	850,000(1)
Mason Marchment	750,000(2)
Jordan Martinook	600,000(1)
Jeff Carter	511,500(1)

Nick Sorensen	200,000(2)
Hunter Shinkaruk	175,000(1)
Cam Morrison	125,000(1)
Magnus Hellberg	125,000(1)
Anders Bjork	100,000(2)
Judd Caulfield	100,000(1)
Dmitri Simashev	95,000(3)
Colin White	90,000(3)
Nate Danielson	85,000(3)
Daniil Gushchin	75,000(2)
Filip Mesar	75,000(1)
Alexandre Carrier	75,000(2)
Mark Barberio	75,000(1)
Justin Braun	75,000(3)
Oliver Moore	75,000(3)
Calum Ritchie	75,000(3)
Mikhail Gulyayev	75,000(3)
Connor Brown	70,000(1)
Anssi Salmela	70,000(3)
Gavin Brindley	70,000(3)
Luca DelBelBelluz	70,000(1)
Boris Katchouk	65,000(3)
Tristan Bertucci	65,000(3)
Aaron Marvin	55,000(2)
Lukas Sedlak	55,000(2)
Pheonix Copley	55,000(2)
Dylan MacKinnon	55,000(3)
Paul Postma	50,000(1)

Current Funds

$32,818,639

Expenses

Pro Payroll	$71,130,000
Farm Payroll	$2,714,600
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	77
Total Game Expenses	$901,782
Projected Expenses	$69,437,191
Projected Balance	$52,792,848

Salary Commitment

Year: 2028	$73,844,600
Year: 2029	$49,245,000
Year: 2030	$21,300,000
Year: 2031	$7,110,000

Mitchell Marner	6,825,000(6)
Nikita Zadorov	6,750,000(2)
Ryan Nugent-Hopkins	6,000,000(3)
Noah Dobson	5,600,000(3)
David Pastrnak	5,300,000(2)
Dylan Cozens	5,000,000(2)
Calvin Pickard	4,500,000(1)
Alex Turcotte	4,250,000(2)
Laurent Brossoit	3,850,000(1)
Warren Foegele	3,670,000(2)
Marcus Kruger	2,650,000(1)
Connor McMichael	2,600,000(1)
Mikhail Grabovski	2,500,000(1)
Danny DeKeyser	2,400,000(2)
Lucas Johansen	2,200,000(1)
Shayne Gostisbehere	2,100,000(3)
Patrick Berglund	1,650,000(1)
Ryan McDonagh	1,320,000(1)
Sean Durzi	1,265,000(1)
J.T. Brown	700,000(1)

Juuse Saros	285,000(4)
Brock Faber	200,000(3)
Anttoni Honka	192,500(1)
Mario Ferraro	192,500(1)
Sean Behrens	175,000(2)
Ryan Hartman	155,000(1)
Harrison Blaisdell	145,000(2)
Rudolfs Balcers	140,000(1)
Victor Mete	140,000(1)
Ian Moore	135,000(1)
Jeremie Poirier	115,000(1)
Will Smith	95,000(3)
Albin Eriksson	87,000(1)
Lukas Cormier	72,600(1)
Miles Wood	70,000(1)
David Edstrom	70,000(3)
Ethan Gauthier	70,000(3)
Brandon Tanev	70,000(2)
Seamus Casey	65,000(1)
Danton Heinen	65,000(2)
Evan Rodrigues	60,000(2)
William Carrier	60,000(2)
Aydar Suniev	55,000(3)

Current Funds

$20,075,313

Expenses

Pro Payroll	$72,452,000
Farm Payroll	$3,226,600
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$924,148
Projected Expenses	$75,780,100
Projected Balance	-$55,704,787

Salary Commitment

Year: 2028	$75,678,600
Year: 2029	$68,520,000
Year: 2030	$43,745,000
Year: 2031	$10,365,000

Auston Matthews	8,000,000(3)
John Klingberg	6,500,000(3)
Colton Parayko	6,500,000(2)
Connor Hellebuyck	6,250,000(3)
Jimmy Vesey	6,000,000(3)
Dylan Strome	5,975,000(4)
Kristian Vesalainen	4,390,000(4)
Duncan Siemens	4,285,000(2)
Ty Dellandrea	3,680,000(3)
Samuel Poulin	3,650,000(2)
Maxim Goncharov	3,300,000(1)
Ryan Suzuki	2,750,000(3)
Nick Paul	2,500,000(2)
Henrik Karlsson	2,495,000(2)
Jack Roslovic	2,475,000(2)
Carl Dahlstrom	1,500,000(2)
T.J. Brodie	602,000(1)
Victor Rask	575,000(2)
Connor Chatham	525,000(1)
Brock Radunske	500,000(1)

Nick Schmaltz	225,000(1)
Daniel Torgersson	200,000(1)
Cale Fleury	192,500(1)
Yegor Zamula	188,700(1)
Joel Hofer	175,000(1)
Olivier Rodrigue	175,000(2)
Rasmus Sandin	175,000(1)
Conor Sheary	172,500(2)
Stanislav Galiev	165,000(1)
Jakob Pelletier	165,000(2)
Tyler Benson	152,500(2)
Travis Dermott	145,000(1)
Tom Kuhnhackl	140,000(1)
Ryan Sproul	137,500(1)
Zach Hyman	130,000(2)
Redmond Savage	125,000(3)
Samuel Groulx	100,000(1)
Justin Holl	100,000(1)
Jimmy Snuggerud	75,000(1)
Zach Benson	75,000(3)
Taylor Fedun	55,000(1)
Bryce McConnellBarker	55,000(1)
Matt Bartkowski	52,700(1)
Oscar Lindberg	50,200(1)

Current Funds

$58,309,141

Expenses

Pro Payroll	$77,510,000
Farm Payroll	$3,413,700
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	75
Total Game Expenses	$988,130
Projected Expenses	$74,109,787
Projected Balance	$95,117,214

Salary Commitment

Year: 2028	$80,923,700
Year: 2029	$62,504,700
Year: 2030	$39,190,000
Year: 2031	$11,125,000

Dylan Larkin	6,875,000(4)
Filip Zadina	6,175,000(3)
Evander Kane	6,000,000(1)
Sergei Kostitsyn	5,770,000(2)
Tage Thompson	5,750,000(3)
German Rubtsov	5,170,000(3)
Martin Jones	5,100,000(1)
Julius Honka	4,850,000(2)
Justus Annunen	4,500,000(3)
Urho Vaakanainen	4,400,000(2)
Lucas Raymond	4,250,000(5)
Moritz Seider	4,000,000(3)
Dana Tyrell	3,135,000(1)
Artur Kayumov	2,405,000(1)
Logan Stankoven	1,950,000(3)
Esa Lindell	1,750,000(2)
Jesper Bratt	1,500,000(2)
Sami Niku	1,500,000(2)
Givani Smith	1,480,000(2)
Brandon Montour	950,000(2)

Troy Terry	247,500(1)
David Rittich	200,000(2)
Jonatan Berggren	200,000(1)
Theodor Niederbach	189,000(2)
Topi Niemela	180,000(3)
Brayden Tracey	170,000(1)
Drake Caggiula	160,000(1)
Damon Severson	150,000(1)
Rasmus Asplund	138,500(1)
Pavel Dorofeyev	125,000(1)
Alec Regula	125,000(1)
Anthony Beauvillier	125,000(2)
Oliver Kapanen	125,000(2)
Eric Gelinas	121,000(1)
Nick Bonino	115,000(3)
Kyle Capobianco	110,000(2)
Jake Walman	90,500(2)
Carter Mazur	90,000(3)
Josh Anderson	85,000(2)
Ondrej Kase	70,200(2)
Trey Augustine	70,000(3)
T.J. Galiardi	67,000(1)
Dmitri Buchelnikov	65,000(1)
Carson Rehkopf	65,000(3)
Aleksanteri Kaskimaki	60,000(1)
Colton Sissons	60,000(2)
Michael Amadio	60,000(2)
Jyrki Jokipaaka	50,000(1)
Eeli Tolvanen	50,000(1)
Gabriel Gagne	50,000(1)

Current Funds

$19,206,848

Expenses

Pro Payroll	$69,325,000
Farm Payroll	$3,180,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	77
Total Game Expenses	$885,451
Projected Expenses	$68,179,744
Projected Balance	$36,862,048

Salary Commitment

Year: 2028	$72,505,500
Year: 2029	$43,170,000
Year: 2030	$27,707,500
Year: 2031	$11,750,000

Evgeny Kuznetsov	7,500,000(2)
Nail Yakupov	6,000,000(1)
Anders Lindback	6,000,000(1)
Alexander Nylander	5,200,000(3)
Jakub Zboril	4,750,000(1)
Ian Mitchell	4,250,000(4)
Tyson Jost	4,250,000(1)
Martin Fehervary	3,800,000(4)
Cody Glass	3,650,000(2)
Ryan McLeod	3,600,000(3)
Simon Edvinsson	3,500,000(6)
Cole Perfetti	3,000,000(3)
Tobias Bjornfot	2,250,000(1)
Joey Anderson	2,150,000(2)
Cayden Primeau	2,125,000(3)
Max Comtois	1,750,000(1)
Troy Stecher	1,750,000(3)
Brian Lashoff	1,400,000(1)
Ondrej Palat	1,300,000(1)
Andrei Kuzmenko	1,100,000(2)

Igor Bobkov	350,000(2)
Trevor Carrick	242,000(1)
Pierre Engvall	231,000(1)
Filip Hronek	210,000(1)
Vasili Ponomaryov	200,000(4)
Emil Heineman	195,000(2)
Tyler Parsons	180,000(2)
Thomas Bordeleau	175,000(1)
Curtis Lazar	130,000(1)
Julius Bergman	125,000(1)
Brandon Kozun	100,000(1)
John Ramage	92,500(2)
Taige Harding	87,500(3)
Grant Stevenson	86,500(1)
Gabe Perreault	75,000(3)
Ryan Chelsey	75,000(1)
Owen Pickering	75,000(1)
Josh Doan	66,000(1)
Mackenzie Entwistle	65,000(2)
Felix Nilsson	65,000(3)
Jack Hughie	65,000(1)
Jake Evans	60,000(2)
Travis Boyd	60,000(2)
Zach Whitecloud	60,000(2)
Arttu Karki	55,000(3)
Alis Pettersson	55,000(1)

Current Funds

$9,127,175

Expenses

Pro Payroll	$64,725,000
Farm Payroll	$2,215,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$817,579
Projected Expenses	$67,041,500
Projected Balance	-$57,914,325

Salary Commitment

Year: 2028	$66,940,000
Year: 2029	$50,720,000
Year: 2030	$36,260,000
Year: 2031	$10,150,000

Casey Mittelstadt	6,425,000(4)
Adam Larsson	6,125,000(2)
Jonathan Drouin	6,100,000(3)
Jack Campbell	5,300,000(1)
Jack Hughes	5,250,000(3)
Sven Baertschi	4,250,000(3)
Luke Hughes	3,725,000(4)
Jonathan Dahlen	3,650,000(2)
Thomas Harley	3,500,000(3)
Brennan Othmann	3,500,000(3)
Ilya Sorokin	3,400,000(3)
Mathew Dumba	2,750,000(1)
Jay O'Brien	2,250,000(2)
Jason Demers	1,950,000(1)
Andreas Thuresson	1,850,000(2)
Konrad Abdeltshauser	1,400,000(1)
Cedric Paquette	1,000,000(1)
Alex Tuch	750,000(1)
Nicolas Petan	550,000(1)
Andrej Sustr	500,000(1)
Nick Ritchie	500,000(1)

Robert Hagg	210,000(2)
Tristan Jarry	150,000(1)
David Farrance	130,000(1)
Morgan Barron	125,000(1)
Zayde Wisdom	125,000(2)
Conner Bleackley	122,500(1)
Marcus Pettersson	115,000(1)
Roman Schmidt	110,000(3)
Alex Laferriere	100,000(1)
Jacob de la Rose	100,000(1)
Zach Sanford	100,000(1)
Ryan Martindale	100,000(1)
Patrick Harper	95,000(2)
Simon Bertilsson	95,000(2)
Jackson Hallum	95,000(1)
Pat Maroon	77,500(1)
Matthew Poitras	65,000(1)
Trevor Moore	60,000(2)
Ty Nelson	60,000(1)
Alexander Perevalov	60,000(1)
Alexander Suzdalev	60,000(1)
Anton Zlobin	60,000(1)

Current Funds

$43,662,078

Expenses

Pro Payroll	$60,315,000
Farm Payroll	$2,314,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$765,024
Projected Expenses	$62,732,000
Projected Balance	-$19,069,922

Salary Commitment

Year: 2028	$62,530,000
Year: 2029	$49,040,000
Year: 2030	$33,635,000
Year: 2031	$17,940,000

Magnus Paajarvi-Svenss	7,500,000(3)
Haydn Fleury	7,000,000(4)
Zemgus Girgensons	5,000,000(1)
Seth Jarvis	4,950,000(2)
Erik Brannstrom	4,550,000(4)
Mitch Wahl	4,250,000(3)
Rickard Rakell	3,700,000(1)
Jacob Bernard-Docker	3,150,000(4)
Jesper Wallstedt	3,000,000(3)
Cole Sillinger	3,000,000(4)
Akil Thomas	2,475,000(2)
Jake McCabe	2,300,000(1)
Connor Murphy	2,000,000(2)
Yegor Rykov	1,500,000(2)
Jean-Francois Berube	1,440,000(1)
Kieffer Bellows	1,400,000(2)
JC Beaudin	1,000,000(2)
Conor Garland	750,000(2)
Mark Scheifele	750,000(2)
Kerby Rychel	600,000(1)

Alexandar Georgiev	250,000(1)
Mackie Samoskevich	240,000(4)
Isaiah Saville	200,000(1)
Zachary L'Heureux	200,000(3)
Hendrix Lapierre	175,000(2)
Sasha Pastujov	150,000(3)
Oliver Johansson	150,000(3)
Jake Bischoff	125,000(2)
Tyler Bertuzzi	99,000(0)
Connor Clifton	75,000(2)
Brady Cleveland	75,000(3)
Per Age Skroder	75,000(2)
Etienne Morin	70,000(3)
Jakub Dvorak	65,000(3)
Lukas Dragicevic	65,000(3)
Remi Elie	65,000(2)
Michael Pezzetta	65,000(2)
Quinton Burns	60,000(3)
Drew Fortescue	55,000(3)
Andrew Strathmann	55,000(3)

Current Funds

$18,594,853

Expenses

Pro Payroll	$61,576,000
Farm Payroll	$2,963,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$788,305
Projected Expenses	$64,641,000
Projected Balance	-$46,046,147

Salary Commitment

Year: 2028	$64,539,500
Year: 2029	$36,805,000
Year: 2030	$21,965,000
Year: 2031	$14,070,000

Jake Gardiner	8,500,000(1)
Philip Larsen	8,500,000(1)
Samuel Montembeault	5,000,000(7)
Pavel Buchnevich	4,600,000(4)
Jake Bean	4,500,000(3)
Emile Poirier	4,470,000(4)
Brayden Point	3,300,000(2)
Filip Johansson	2,750,000(1)
Jack Drury	2,500,000(1)
Francesco Pinelli	2,325,000(2)
Sam Steel	2,300,000(1)
Carter Hart	2,000,000(3)
Alan Quine	2,000,000(2)
Frank Vatrano	1,500,000(2)
Tobias Rieder	1,500,000(2)
Gustav Forsling	1,356,000(1)
Brandon Saad	1,200,000(2)
Alexander Petrovic	1,000,000(3)
Nicholas Merkley	950,000(2)
Sven Andrighetto	725,000(2)
Ryan Graves	600,000(1)

Michael Ferland	240,000(1)
Cameron Schilling	200,000(1)
Adam Huska	150,000(1)
Andreas Englund	150,000(1)
Brendan Gallagher	150,000(2)
Dmytro Timashov	140,000(2)
Marek Tvrdon	135,000(1)
Nikolay Goldobin	135,000(2)
Mike Lundin	110,000(2)
Caedan Bankier	100,000(2)
Carl Grundstrom	100,000(1)
Boo Nieves	100,000(2)
Felix Sandstrom	100,000(1)
Scott Wilson	100,000(2)
Ian Schultz	98,500(1)
Brendan Collier	95,000(2)
Jake Boltmann	95,000(2)
Nathan Moon	90,000(3)
Dave Dziurzynski	90,000(2)
Ethan Del Mastro	85,000(2)
Gabryel Paquin-Boudrea	85,000(2)
Joe Whitney	70,000(3)
Nick Lardis	65,000(3)
Hunter Brzustewicz	60,000(3)
Philipp Kurashev	55,000(2)
Mathieu Cataford	55,000(3)
Konnor Smith	55,000(3)
Tomas Hamara	55,000(1)

Current Funds

$10,506,187

Expenses

Pro Payroll	$68,280,000
Farm Payroll	$3,270,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$873,799
Projected Expenses	$71,651,500
Projected Balance	-$61,145,313

Salary Commitment

Year: 2028	$71,550,000
Year: 2029	$50,345,000
Year: 2030	$28,090,000
Year: 2031	$12,500,000

Bowen Byram	6,500,000(4)
Alex Nedeljkovic	6,000,000(6)
Klim Kostin	5,250,000(2)
Alex Pietrangelo	5,250,000(1)
Alexander Wennberg	4,250,000(2)
Trevor Van Riemsdyk	4,000,000(3)
Ty Smith	4,000,000(3)
Isac Lundestrom	4,000,000(3)
Ilya Samsonov	3,750,000(1)
Yanni Gourde	3,500,000(2)
Shane Pinto	2,850,000(2)
Zach Aston-Reese	2,750,000(2)
Markus Granlund	2,500,000(1)
Lawson Crouse	2,500,000(1)
Martin Kaut	2,490,000(1)
Jett Woo	2,490,000(3)
Dylan Gambrell	2,250,000(2)
Dominik Bokk	2,000,000(1)
Logan Cooley	1,100,000(1)
Pavel Mintyukov	850,000(1)

Mark Stone	250,000(1)
Tyler Bozak	240,000(1)
Gage Goncalves	200,000(2)
Jack Finley	200,000(2)
Alexander Nikishin	190,000(2)
Alex Formenton	180,000(3)
Alexandre Texier	175,000(2)
Nicolas Daws	175,000(2)
Cal Petersen	165,000(2)
Chase Stillman	155,000(3)
Wade Allison	150,000(3)
Brandon Coe	150,000(2)
Noah Rod	150,000(3)
Ville Pokka	150,000(3)
Wyatt Kaiser	150,000(2)
Brandon Hickey	125,000(1)
Kirill Kirsanov	125,000(3)
Connor Bedard	120,000(3)
Ivan Miroshnichenko	75,000(1)
Filip Bystedt	75,000(1)
Nico Myatovic	70,000(3)

Current Funds

$82,820,655

Expenses

Pro Payroll	$73,030,000
Farm Payroll	$3,117,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$929,866
Projected Expenses	$76,249,000
Projected Balance	$6,571,655

Salary Commitment

Year: 2028	$76,147,500
Year: 2029	$31,422,500
Year: 2030	$15,310,000
Year: 2031	$370,000

Brayden Schenn	8,350,000(1)
Pekka Rinne	8,000,000(1)
Taylor Hall	7,450,000(3)
Nathan MacKinnon	6,000,000(1)
Jordan Eberle	6,000,000(2)
Kirby Dach	4,750,000(1)
Elias Lindholm	4,300,000(1)
Dylan McIlrath	3,200,000(1)
Jared McIsaac	2,700,000(2)
Adam Fox	2,500,000(3)
Noah Hanifin	2,450,000(1)
Oscar Klefbom	2,300,000(1)
Kirill Maximov	2,250,000(2)
Mattias Janmark	1,950,000(3)
Anthony Cirelli	1,800,000(1)
Dylan DeMelo	1,780,000(3)
Luke Tuch	1,650,000(2)
Michael McCarron	1,650,000(1)
Mike Robinson	1,500,000(1)
Jordan Greenway	1,300,000(2)
Jaret Anderson-Dolan	1,150,000(2)

Torey Krug	215,000(1)
Yegor Korshkov	190,000(4)
Emil Bemstrom	190,000(2)
John Gaudreau	190,000(2)
Jordan Kyrou	180,000(4)
Samu Salminen	170,000(3)
Maxim Letunov	160,000(2)
Santeri Hatakka	150,000(1)
Jordan Binnington	145,000(3)
Andre Petersson	140,000(3)
Riley Barber	140,000(3)
Dominik Kubalik	120,000(3)
Roope Hintz	110,000(2)
Vinni Lettieri	105,000(2)
Mason Appleton	105,000(2)
Danila Klimovich	85,000(3)
Jack Glover	77,500(2)
Samuel Honzek	75,000(3)
Lane Manson	75,000(3)
Noah Cates	70,000(2)
Liam Reddox	70,000(3)
Rasmus Kumpulainen	65,000(3)
Beau Akey	65,000(3)
Miko Matikka	60,000(1)
Connor Ingram	55,000(2)
Gavin McCarthy	55,000(3)
Vadim Moroz	55,000(3)

Current Funds

$21,942,789

Expenses

Pro Payroll	$85,831,000
Farm Payroll	$1,885,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	70
Total Game Expenses	$1,070,963
Projected Expenses	$74,967,439
Projected Balance	$32,810,294

Salary Commitment

Year: 2028	$87,716,000
Year: 2029	$61,137,500
Year: 2030	$38,595,000
Year: 2031	$25,300,000

Patrick White	6,500,000(2)
Owen Power	6,500,000(8)
Andre Burakovsky	6,000,000(3)
Juuso Valimaki	5,700,000(6)
Trevor Zegras	5,500,000(3)
Pavel Francouz	5,385,000(1)
Aaron Ekblad	5,250,000(5)
Logan Brown	5,000,000(5)
Robert Thomas	4,000,000(1)
Nick Robertson	2,900,000(2)
Ukko-Pekka Luukkonen	2,850,000(4)
Brendan Perlini	2,800,000(1)
Sami Vatanen	2,500,000(1)
John Erskine	2,250,000(2)
Eddie Lack	2,200,000(1)
Mattias Samuelsson	2,200,000(1)
Brendan Shinnimin	2,200,000(2)
Fabian Brunnstrom	2,046,000(1)
Carson Soucy	1,900,000(2)
Gabriel Fortier	1,900,000(2)
Rodion Amirov	1,750,000(2)
Maxim Kitsyn	1,525,000(1)
Yakov Trenin	1,500,000(2)
Zachary Bolduc	1,350,000(2)
Adam Ginning	1,250,000(1)
Jakub Vrana	1,100,000(3)
Marco Kasper	950,000(1)
Landon Bow	825,000(1)

Ryan Collins	200,000(1)
Jason Garrison	160,000(1)
Nikita Scherbak	150,000(1)
Kirill Slepets	135,000(3)
Nolan Allan	130,000(3)
Alexander Kisakov	125,000(3)
Leevi Merilainen	125,000(1)
David Schlemko	125,000(1)
Rasmus Bodin	115,000(3)
Matthew Knies	110,000(3)
Filip Cederqvist	80,000(3)
Jani Hakanpaa	75,000(2)
Barclay Goodrow	75,000(2)
Ryan MacInnis	72,500(2)
Jack McBain	70,000(2)
Jagger Firkus	70,000(1)
Beck Malenstyn	67,500(1)

Current Funds

$30,229,232

Expenses

Pro Payroll	$72,830,000
Farm Payroll	$1,973,650
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	78
Total Game Expenses	$913,496
Projected Expenses	$71,252,667
Projected Balance	$48,387,965

Salary Commitment

Year: 2028	$74,803,650
Year: 2029	$43,090,000
Year: 2030	$33,365,000
Year: 2031	$12,750,000

Jacob Trouba	7,000,000(1)
Kevin Fiala	7,000,000(4)
Bo Horvat	6,750,000(3)
Jordan Staal	6,000,000(1)
Jamie Drysdale	5,750,000(5)
Elias Pettersson	5,000,000(1)
Johnny Oduya	4,300,000(1)
Marco Rossi	3,500,000(2)
Kent Johnson	3,450,000(3)
Pierre-Olivier Joseph	3,300,000(1)
Ville Heinola	3,200,000(3)
Joel Blomqvist	2,950,000(3)
Caleb Jones	2,850,000(2)
Valeri Nichushkin	2,550,000(3)
Ville Husso	2,530,000(1)
Dylan Samberg	2,250,000(2)
Bryan Rust	1,250,000(3)
Brendan Gaunce	825,000(1)
Christian Fischer	825,000(1)
Tyler Biggs	800,000(2)
Joakim Kemell	750,000(1)

Zach Redmond	249,900(1)
Erik Cernak	211,750(1)
Jeremy Bracco	209,000(1)
Tyler Boucher	185,000(3)
Brendan Lemieux	110,000(1)
Brendan Warren	110,000(1)
Casey Cizikas	100,000(2)
Matt Benning	88,000(1)
Matt Grzelcyk	85,000(2)
Janis Moser	80,000(3)
Sam Rinzel	75,000(1)
Oliver Bonk	75,000(3)
Maveric Lamoureux	75,000(1)
Patrick Cehlin	75,000(2)
Vinnie Hinostroza	65,000(2)
Lenni Hameenaho	65,000(3)
Gracyn Sawchyn	60,000(3)
Samuel Savoie	55,000(1)

Current Funds

$58,667,228

Expenses

Pro Payroll	$71,625,000
Farm Payroll	$2,170,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$901,195
Projected Expenses	$73,898,000
Projected Balance	-$15,230,772

Salary Commitment

Year: 2028	$73,795,000
Year: 2029	$46,165,000
Year: 2030	$28,225,000
Year: 2031	$12,500,000

Darnell Nurse	6,500,000(2)
Slater Koekkoek	6,425,000(3)
Kaapo Kakko	6,250,000(4)
Mikhail Grigorenko	6,250,000(1)
Max Jones	6,250,000(4)
Mikhail Sergachev	5,750,000(3)
Patrik Laine	5,200,000(1)
Sean Couturier	5,150,000(1)
Igor Shestyorkin	4,500,000(2)
Linus Omark	4,250,000(1)
Brendan Brisson	2,850,000(3)
K'Andre Miller	2,850,000(2)
Matthew Boldy	2,450,000(1)
Hugo Alnefelt	1,750,000(2)
Yegor Chinakhov	1,750,000(2)
Dillon Heatherington	1,000,000(1)
Lian Bichsel	750,000(1)
Alexander Khokhlachev	575,000(1)
Cam Fowler	575,000(1)
Jesse Winchester	550,000(1)

Prokhor Poltapov	200,000(3)
Samu Tuomaala	175,000(3)
Xavier Bourgault	175,000(3)
Anton Olsson	150,000(3)
Evan Fitzpatrick	140,000(1)
Quinn Schmiemann	130,000(1)
Maxim Gratchev	125,000(1)
Colt Moberg	125,000(1)
Sammy Blais	125,000(1)
Grant Clitsome	100,000(1)
Chandler Stephenson	95,000(2)
Brandon Hagel	85,000(2)
MacKenzie Weegar	75,000(2)
Jiri Kulich	75,000(1)
Garnet Hathaway	70,000(2)
Ilya Lyubushkin	70,000(2)
Alex Stalock	65,000(2)
Fabian Zetterlund	65,000(2)
Kirill Marchenko	65,000(2)
Michael Fisher	60,000(1)

Current Funds

$103,072,496

Expenses

Pro Payroll	$71,910,000
Farm Payroll	$1,950,200
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	72
Total Game Expenses	$901,990
Projected Expenses	$64,943,298
Projected Balance	$128,916,158

Salary Commitment

Year: 2028	$73,860,200
Year: 2029	$62,740,000
Year: 2030	$41,355,000
Year: 2031	$11,200,000

John Tavares	8,500,000(5)
Chris Kreider	7,850,000(2)
Carl Hagelin	7,225,000(3)
Frederik Gauthier	6,050,000(3)
Spencer Knight	5,750,000(3)
Quinn Hughes	5,500,000(3)
Ryan Murray	5,500,000(2)
Ryan Poehling	3,350,000(2)
Alexander Alexeyev	3,150,000(1)
Dawson Mercer	2,700,000(4)
Connor Zary	2,700,000(2)
Neal Pionk	2,035,000(1)
Anthony Deangelo	2,000,000(3)
Korbinian Holzer	1,750,000(3)
Connor Hurley	1,750,000(1)
Ben Bishop	1,500,000(3)
Daniel Sprong	1,500,000(2)
Adam Erne	1,375,000(1)
Max Friberg	875,000(1)
Denton Mateychuk	850,000(1)

Brandon Baddock	175,400(1)
Sebastian Wannstrom	125,000(3)
Justin Daniels	121,000(1)
Timur Ibragimov	118,800(1)
Matt Tomkins	110,000(2)
Joseph Morrow	110,000(1)
Calen Addison	100,000(1)
Petr Mrazak	100,000(2)
Jonathan Nielsen	100,000(1)
Justin Robidas	100,000(2)
Vincent Iorio	100,000(2)
Tyler Wotherspoon	92,500(1)
Adam Gilmour	87,500(1)
Daniil Butt	85,000(3)
Logan Thompson	75,000(2)
Fraser Minten	70,000(1)
Jonathan Castagna	60,000(3)
Johan Harju	55,000(1)
Mark Arcobello	55,000(1)
Jiri Felcman	55,000(3)
Koehn Ziemmer	55,000(3)

Current Funds

$43,815,232

Expenses

Pro Payroll	$70,625,000
Farm Payroll	$2,070,200
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$887,746
Projected Expenses	$72,795,200
Projected Balance	-$28,979,968

Salary Commitment

Year: 2028	$72,695,200
Year: 2029	$50,292,700
Year: 2030	$24,515,000
Year: 2031	$6,500,000

Brad Thiessen	8,500,000(1)
Gabriel Landeskog	7,000,000(2)
Trent Frederic	6,500,000(5)
Vasily Podkolzin	6,000,000(3)
Mathew Barzal	5,500,000(1)
Janne Tolvanen	4,100,000(2)
Cal Foote	4,000,000(1)
Oliver Ekman-Larsson	3,500,000(2)
Samuel Fagemo	3,200,000(3)
Ryan Merkley	3,125,000(3)
Scott Perunovich	3,000,000(2)
Jake Studnicka	2,750,000(1)
Denis Malgin	2,600,000(2)
Daniil Chayka	1,950,000(3)
Raphael Lavoie	1,850,000(2)
Kristers Gudlevskis	1,750,000(3)
Andrey Pedan	1,500,000(3)
Valentin Zykov	1,250,000(2)
Tyler Bertuzzi	950,000(2)
Conor Geekie	850,000(1)
Ben Holmstrom	750,000(2)

Ridly Greig	225,000(2)
Lukas Bengtsson	215,000(1)
Jack Dugan	180,000(1)
Adam Beckman	160,000(1)
Arturs Silovs	140,000(3)
John Marino	137,700(2)
Adam Engstrom	130,000(2)
Jake Dowell	115,000(1)
Tanner Molendyk	85,000(3)
William Borgen	75,000(2)
Sean Kuraly	75,000(2)
Quentin Musty	75,000(3)
Arber Xhekaj	70,000(2)
Paul Ludwinski	70,000(1)
Sam Lafferty	65,000(2)
Damian Clara	65,000(3)
Anton Wahlberg	65,000(3)
Louis Belpedio	62,500(1)
Noah Dower Nilsson	60,000(3)