Current Funds

$38,592,627

Expenses

Pro Payroll	$69,770,000
Farm Payroll	$2,558,150
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	79
Total Game Expenses	$883,325
Projected Expenses	$69,782,675
Projected Balance	$63,877,592

Salary Commitment

Year: 2028	$72,278,150
Year: 2029	$37,763,500
Year: 2030	$6,811,000
Year: 2031	$0,000

Nino Niederreiter	7,400,000(1)
James Neal	6,750,000(2)
Brandon Halverson	6,325,000(2)
Calle Jarnkork	6,075,000(2)
Jordan Schroeder	6,000,000(1)
Charlie McAvoy	5,250,000(1)
Victor Soderstrom	4,500,000(1)
Logan Stanley	3,500,000(2)
Serron Noel	3,100,000(1)
Pavel Zacha	3,000,000(1)
Fyodor Svechkov	3,000,000(3)
Corson Ceulemans	2,600,000(2)
Lukas Reikelle	2,500,000(2)
Mike Condon	2,500,000(1)
Ryan Lindgren	1,820,000(3)
Axel Andersson	1,500,000(2)
Marek Hrivik	1,000,000(1)
Axel Sandin-Pellikka	750,000(2)
Javon Moore	650,000(3)
Ales Cech	550,000(3)
Dominic Turgeon	500,000(1)
Roman Josi	500,000(1)

Roddy Ross	265,000(2)
Vitaly Abramov	221,000(3)
Ruslan Iskhakov	199,650(1)
Elias Salomonsson	150,000(3)
Benjamin Gaudreau	140,000(2)
Ryan Stanton	140,000(1)
Luke Prokop	135,000(1)
Michael Matheson	130,000(2)
Alexander Ljungkrantz	115,000(3)
Mckade Webster	115,000(3)
Dryden Hunt	115,000(1)
Quinn Finley	115,000(3)
Dylan Duke	110,000(2)
Carter Savoie	110,000(1)
Adam Ingram	90,000(2)
Stiven Sardarian	77,500(2)
Jesse Pulkkinen	75,000(3)
Otto Stenberg	75,000(2)
Alexander Kerfoot	65,000(1)
Roman Kantserov	65,000(2)
Matej Stransky	50,000(0)

Current Funds

$84,254,223

Expenses

Pro Payroll	$67,375,000
Farm Payroll	$2,160,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	79
Total Game Expenses	$849,262
Projected Expenses	$67,091,713
Projected Balance	$98,532,590

Salary Commitment

Year: 2028	$69,535,000
Year: 2029	$52,435,000
Year: 2030	$31,400,000
Year: 2031	$20,700,000

Jon Gillies	7,500,000(5)
William Nylander	7,200,000(6)
Leon Draisaitl	6,750,000(3)
Ilya Mikheyev	6,000,000(1)
Max Domi	6,000,000(5)
Nikita Zaitsev	5,850,000(2)
Ryan O'Rourke	3,800,000(2)
Mason McTavish	3,600,000(3)
Jason Robertson	2,850,000(2)
Michael Rasmussen	2,650,000(2)
Ziyat Paigin	2,500,000(2)
Brendan Guhle	2,250,000(1)
Brett Howden	2,000,000(2)
Aleksander Barkov	1,500,000(1)
Scott Foster	1,300,000(1)
Aku Raty	1,225,000(1)
Yan Kuznetsov	1,200,000(1)
Tye McGinn	1,000,000(1)
Colby Barlow	850,000(2)
Jamie Oleksiak	800,000(1)
Karel Vejmelka	550,000(1)

Dmitri Zavgorodny	185,000(2)
Klas Dahlbeck	150,000(1)
Josh Manson	150,000(2)
Sebastian Collberg	145,000(2)
Dennis Cholowski	144,500(1)
Alexey Marchenko	130,000(1)
Anthony Duclair	130,000(1)
Jaromir Pytlik	120,000(1)
Brad Lambert	115,000(1)
Nicolas Meloche	100,000(1)
Adam Brooks	100,000(3)
Filip Forsberg	90,000(1)
Spencer Gill	75,000(3)
Melvin Fernstrom	65,000(3)
Andreas Johnsson	65,000(1)
Nick Moldenhaue	60,500(1)
Jan Rutta	60,000(1)
Brad Gardiner	55,000(2)
Charlie Forslund	55,000(3)
Joona Vaisanen	55,000(3)
Brayden McNabb	55,000(1)
Pius Suter	55,000(1)

Current Funds

$68,844,636

Expenses

Pro Payroll	$45,800,000
Farm Payroll	$0,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	79
Total Game Expenses	$559,774
Projected Expenses	$44,222,177
Projected Balance	$102,849,979

Salary Commitment

Year: 2028	$45,800,000
Year: 2029	$39,400,000
Year: 2030	$34,800,000
Year: 2031	$26,350,000

Juraj Slafkovsky	5,750,000(4)
Cutter Gauthier	5,500,000(5)
Logan Cooley	4,650,000(4)
Simon Nemec	4,200,000(4)
Pavel Mintyukov	3,750,000(4)
Marco Kasper	2,750,000(3)
Noah Warren	2,500,000(5)
Topias Leinonen	2,450,000(3)
Luca DelBelBelluz	2,000,000(3)
Niklas Kokko	1,700,000(2)
Jimmy Snuggerud	1,500,000(1)
Matthew Poitras	1,250,000(3)
Connor Bedard	1,200,000(2)
Michael Hintz	1,000,000(1)
Will Smith	950,000(2)
Brandon Montour	950,000(1)
Noel Acciari	750,000(1)
Bradly Nadeau	750,000(2)
Connor Clifton	750,000(1)
MacKenzie Weegar	750,000(1)
Kaapo Kahkonen	700,000(1)

Current Funds

-$416,176

Expenses

Pro Payroll	$66,775,000
Farm Payroll	$2,572,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$846,915
Projected Expenses	$69,447,000
Projected Balance	-$69,863,176

Salary Commitment

Year: 2028	$69,347,000
Year: 2029	$33,887,000
Year: 2030	$11,099,500
Year: 2031	$0,000

Grigori Denisenko	7,100,000(1)
Kent Simpson	6,800,000(1)
Rich Peverley	5,500,000(1)
Jake Oettinger	5,000,000(3)
Jeff Skinner	4,500,000(2)
Joel Farabee	4,000,000(1)
Joseph Veleno	4,000,000(2)
Nick Suzuki	3,750,000(3)
Cole Caufield	3,200,000(2)
Evander Kane	3,000,000(1)
Kevin Korchinski	2,750,000(2)
Justin Barron	2,650,000(1)
Matthew Beniers	2,150,000(3)
Dominik Masin	1,800,000(2)
AJ Greer	1,800,000(2)
Mattias Backman	1,800,000(2)
Luke Kunin	1,500,000(1)
Oskar Sundqvist	1,475,000(1)
Cooper Moore	1,400,000(1)
Albin Grewe	1,300,000(2)
Kieran Ruscheinski	1,300,000(1)

Mathieu Joseph	220,000(2)
Evgeny Svechnikov	200,000(1)
Frederik Dichow	199,500(3)
Axel Holmstrom	185,000(2)
Tim Gettinger	175,000(2)
Dan Vladar	175,000(2)
Viktor Arvidsson	175,000(2)
Owen Beck	140,000(1)
Louis Domingue	125,000(2)
Josh Jacobs	125,000(2)
Jan Mysak	120,000(1)
Olivier Nadeau	110,000(2)
Vaclav Karabacek	110,000(1)
Zack Ostapchuk	100,000(2)
Matt Fraser	95,000(2)
Samuel Knazko	90,000(1)
Ben Roger	77,500(2)
Matt Finn	75,000(1)
Mikhail Gulyayev	75,000(2)

Current Funds

$29,341,302

Expenses

Pro Payroll	$63,675,000
Farm Payroll	$3,181,100
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$816,593
Projected Expenses	$66,960,600
Projected Balance	-$37,619,298

Salary Commitment

Year: 2028	$66,856,100
Year: 2029	$38,630,000
Year: 2030	$12,430,000
Year: 2031	$3,650,000

Malcolm Subban	8,500,000(2)
Kasperi Kapanen	6,000,000(3)
Connor McDavid	6,000,000(1)
Jakob Chychrun	5,780,000(1)
Jacob Trouba	5,500,000(2)
J.T. Miller	5,100,000(2)
Michael McLeod	4,150,000(1)
Tyler Seguin	3,800,000(1)
Sam Colangelo	3,650,000(4)
Mikey Anderson	3,125,000(2)
Reid Schaefer	2,000,000(3)
Josh Brook	1,500,000(2)
Scott Harrington	1,400,000(1)
William Stromgren	1,350,000(2)
Valentin Nussbaumer	1,320,000(1)
Xavier Ouellet	1,300,000(1)
Mark Olver	1,300,000(1)
Donovan Sebrango	1,200,000(1)
Stuart Skinner	700,000(1)

Nicolas Roy	200,000(1)
Andrew Peeke	200,000(1)
Samuel Helenius	195,000(3)
Philippe Myers	181,500(1)
Martins Dzierkals	169,400(1)
Hudson Fasching	160,000(1)
Matias Maccelli	155,000(2)
Andrew Mangiapane	150,000(2)
Danil Yurtaykin	145,200(1)
William Cuylle	140,000(2)
Sasha Chmelevski	125,000(2)
Sasha Mutala	115,000(2)
Matt O'Connor	110,000(1)
Marcus Kallionkieli	110,000(1)
Jayden Grubbe	110,000(2)
Michael Nygard	95,000(3)
Ludwig Persson	85,000(3)
George Fegaras	80,000(3)
Alfons Freij	75,000(3)
Charlie Stramel	75,000(2)
Theo Lindstein	75,000(2)
Michael Buchinger	75,000(3)
Eriks Mateiko	65,000(3)
Caden Price	60,000(2)
Jesse Kiiskinen	60,000(2)
Coulson Pitre	60,000(2)
Noah Powell	55,000(3)
Roman Shokhrin	55,000(3)

Current Funds

$69,023,961

Expenses

Pro Payroll	$70,825,000
Farm Payroll	$1,839,550
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$887,391
Projected Expenses	$72,766,050
Projected Balance	-$3,742,089

Salary Commitment

Year: 2028	$72,664,550
Year: 2029	$47,035,000
Year: 2030	$28,440,000
Year: 2031	$13,635,000

Gabriel Vilardi	6,500,000(2)
Miro Heiskanen	6,000,000(1)
Melker Karlsson	6,000,000(4)
Joonas Korpisalo	5,720,000(2)
Owen Tippett	5,385,000(4)
Jake Virtanen	5,250,000(2)
Timothy Liljegren	5,250,000(3)
Morgan Rielly	4,250,000(1)
Dougie Hamilton	3,510,000(3)
Kale Clague	2,750,000(1)
Ozzy Wiesblatt	2,650,000(1)
Benoit-Olivier Groulx	2,310,000(3)
Alexei Protas	2,250,000(4)
Janne Kuokkanen	2,200,000(1)
Ryan Johnson	2,050,000(3)
Wyatt Johnston	2,000,000(1)
Carson Focht	1,500,000(3)
Mitch Reinke	1,350,000(1)
Mitchell Stephens	1,100,000(1)
Maxim Groshev	1,000,000(1)
Philipp Grubauer	1,000,000(1)
Aidan Hreschuk	800,000(2)

Keith Kinkaid	210,000(2)
Rasmus Andersson	199,600(1)
Adam Mascherin	151,200(1)
Leevi Aaltonen	126,500(1)
Tyler Kleven	125,000(1)
Kasper Kulonummi	125,000(3)
Darren Helm	120,000(1)
Brendan Lemieux	110,000(1)
Ty Smilanic	100,000(1)
Felix Bibeau	79,750(1)
Adam Comrie	77,500(1)
Alexander Barabanov	65,000(1)
Thomas Novak	65,000(1)
Joel Svensson	60,000(3)
Noel Nordh	60,000(2)
Aaron Marvin	55,000(1)
Carl Klingberg	55,000(1)
Egor Zavragin	55,000(2)

Current Funds

$37,026,263

Expenses

Pro Payroll	$63,800,000
Farm Payroll	$3,019,100
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$816,160
Projected Expenses	$66,925,100
Projected Balance	-$29,898,837

Salary Commitment

Year: 2028	$66,819,100
Year: 2029	$53,757,500
Year: 2030	$7,485,000
Year: 2031	$6,460,000

Ryan Pulock	6,750,000(2)
Joshua Ho-Sang	6,150,000(2)
Anthony Mantha	6,000,000(5)
Thomas Greiss	5,750,000(2)
Cale Makar	5,650,000(2)
Kailer Yamamoto	5,150,000(2)
Jack Quinn	4,850,000(2)
Liam Foudy	3,700,000(1)
Lassi Thomson	3,200,000(2)
Simon Holmstrom	2,750,000(1)
Jacob Perreault	2,250,000(2)
Peter Granberg	2,000,000(2)
Markus Nutivaara	1,815,000(1)
Nick Abruzzese	1,500,000(1)
Mark Jankowski	1,150,000(2)
Ryan Spooner	1,100,000(1)
Adam Fantilli	1,100,000(2)
Julien Gauthier	875,000(2)
Marek Langhamer	785,000(1)
Maxim Strbak	700,000(2)
Ryan O'Byrne	575,000(1)

Vlad Marchenko	240,000(4)
Frank Nazar	220,000(4)
Nathan Gaucher	200,000(3)
Christian Kyrou	175,000(3)
Dillon Dube	170,000(1)
Calle Odelius	170,000(3)
Kasper Simontaival	160,000(2)
Collin Delia	150,000(1)
Zach Dean	147,500(2)
Joni Jurmo	135,000(1)
Andrew Poturalski	133,100(1)
Tristan Luneau	130,000(3)
Lane Hutson	125,000(3)
Oliver Tarnstrom	125,000(2)
Adam Kleber	85,000(3)
Easton Cowan	75,000(2)
Marcus Gidlof	70,000(3)
Luke Ashton	70,000(3)
Michael Hrabal	70,000(2)
Dante Fabbro	65,000(1)
Yegor Sharangovich	65,000(1)
Shea Theodore	62,500(1)
Emil Pieniniemi	60,000(2)
Brandon Svoboda	60,000(2)
Brendan Perlini	56,000(1)

Current Funds

$37,074,086

Expenses

Pro Payroll	$57,265,000
Farm Payroll	$1,722,700
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$720,600
Projected Expenses	$59,089,200
Projected Balance	-$22,015,114

Salary Commitment

Year: 2028	$58,888,200
Year: 2029	$25,495,000
Year: 2030	$10,500,000
Year: 2031	$9,000,000

Sam Bennett	6,000,000(1)
Barrrett Hayton	5,625,000(1)
Philip Broberg	5,500,000(2)
Ivan Prosvetov	5,000,000(4)
Kris Russell	4,700,000(1)
Nils Hoglander	4,500,000(2)
Chaz Lucius	4,000,000(4)
Cody Glass	3,650,000(1)
Aleksi Heponiemi	2,150,000(1)
Ben Hutton	2,000,000(1)
Jonas Siegenthaler	1,800,000(1)
Alexander Khovanov	1,750,000(2)
Chris Breen	1,600,000(1)
Samuel Girard	1,540,000(2)
Tyler Graovac	1,500,000(1)
Jack Hughie	1,500,000(3)
Olli Maatta	1,250,000(1)
Thatcher Demko	1,200,000(1)
Cole Schneider	1,100,000(1)
Ville Koivunen	900,000(2)

Blake Speers	205,700(1)
Sean Day	150,000(1)
Viktor Loov	130,000(2)
Devin Kaplan	120,000(2)
Danny Zhilkin	120,000(2)
Tristan Lennox	110,000(2)
Scott Stajcer	100,000(1)
Stanislav Galiev	99,500(0)
Guillaume Richard	95,000(2)
Ryder Korczak	95,000(2)
Oliver Bjorkstrand	95,000(1)
Robin Kovacs	85,000(1)
Brayden Yager	75,000(2)
Alexander Rykov	72,500(1)
Juraj Pekarcik	60,000(2)
Josh Mahura	55,000(1)
Florian Xhekaj	55,000(1)

Current Funds

$82,931,873

Expenses

Pro Payroll	$145,620,000
Farm Payroll	$0,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	79
Total Game Expenses	$1,777,073
Projected Expenses	$140,388,780
Projected Balance	$49,836,773

Salary Commitment

Year: 2028	$145,620,000
Year: 2029	$115,445,000
Year: 2030	$82,720,000
Year: 2031	$17,000,000

Steven Stamkos	9,500,000(1)
Matt Duchene	8,500,000(3)
Victor Hedman	8,250,000(2)
Brandon Dubinsky	8,000,000(1)
Pierre-Luc Dubois	8,000,000(6)
Sean Monahan	7,900,000(3)
Griffin Reinhart	7,650,000(3)
Rasmus Ristolainen	7,500,000(3)
Jesse Puljujarvi	7,420,000(3)
Derek Forbort	7,250,000(3)
Carl Hagelin	7,225,000(2)
Travis Konecny	7,000,000(3)
P.K. Subban	6,775,000(1)
Michael Sgarbossa	6,500,000(3)
Cam Talbot	6,250,000(2)
Elias Pettersson	6,000,000(3)
Vasily Podkolzin	6,000,000(2)
Martin Necas	5,900,000(1)
Calvin Pickard	5,000,000(2)
Samuel Montembeault	5,000,000(6)
Simon Edvinsson	4,000,000(5)

Current Funds

$11,658,126

Expenses

Pro Payroll	$65,785,000
Farm Payroll	$3,968,700
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$851,874
Projected Expenses	$69,853,700
Projected Balance	-$58,195,574

Salary Commitment

Year: 2028	$69,753,700
Year: 2029	$36,240,000
Year: 2030	$18,925,000
Year: 2031	$11,800,000

Jamie Benn	7,200,000(2)
Jesper Fast	7,000,000(3)
Olli Juolevi	5,900,000(4)
Mason McDonald	5,900,000(4)
Jesperi Kotkaniemi	5,850,000(2)
Mirco Mueller	5,400,000(1)
Clayton Keller	4,270,000(1)
Jonathan Quick	3,750,000(1)
Nicolas Beaudin	3,625,000(1)
Marat Khusnutdinov	2,150,000(2)
Nikita Chibrikov	2,050,000(2)
Alexander Urbom	1,950,000(1)
Zach Senyshyn	1,950,000(1)
Mattias Samuelsson	1,910,000(1)
Pascal Laberge	1,890,000(1)
Connor Hobbs	1,700,000(1)
Jacob Olofsson	1,540,000(1)
Rhett Pitlick	1,000,000(1)
Morgan Klimchuk	750,000(1)

Daniel Carr	210,000(1)
Ivan Telegin	195,000(1)
Max Gardiner	195,000(1)
Kasper Bjorkqvist	195,000(1)
Jason Dickinson	195,000(1)
Sergey Zborovskiy	195,000(1)
Johnathan MacLeod	195,000(1)
Jeremy Lauzon	195,000(1)
Ryan Gropp	185,000(1)
Adam Helewka	185,000(1)
Joey Hishon	175,000(1)
Colton Sceviour	175,000(1)
Hugo Carpentier	175,000(1)
Calle Clang	170,000(1)
Tommy Wingels	165,000(1)
Nicolas Aube-Kubel	165,000(1)
Dustin Tokarski	165,000(1)
Jonathon Merrill	135,000(1)
Charles Hudon	88,700(1)
Marc-Olivier Roy	75,000(1)
Colin Long	75,000(1)
Mark Cundari	75,000(1)
Arturs Kulda	75,000(1)
Morgan Geekie	65,000(1)
Tanner Henricks	65,000(3)
Carey Terrance	65,000(2)
Jake Fisher	60,000(3)
Juuso Parssinen	55,000(1)

Current Funds

$71,664,838

Expenses

Pro Payroll	$70,303,000
Farm Payroll	$2,740,700
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$892,070
Projected Expenses	$73,149,700
Projected Balance	-$1,484,862

Salary Commitment

Year: 2028	$72,043,700
Year: 2029	$50,765,000
Year: 2030	$18,890,000
Year: 2031	$17,945,000

Jonathan Huberdeau	8,000,000(2)
Nolan Patrick	6,600,000(2)
MacKenzie Blackwood	6,500,000(4)
Henri Jokiharju	6,000,000(4)
Ivan Provorov	6,000,000(1)
Rasmus Kupari	5,750,000(2)
Vincent Trocheck	5,445,000(4)
Peter Mueller	4,500,000(1)
Nils Lundkvist	4,000,000(2)
Nolan Foote	3,000,000(1)
Peyton Krebs	2,800,000(1)
Josh Norris	2,325,000(2)
Helge Grans	1,700,000(1)
Artyom Duda	1,500,000(2)
Ivan Morozov	1,400,000(2)
Elvis Merzlikins	1,000,000(0)
Joe Hicketts	957,000(1)
Mikko Rantanen	875,000(1)
Andrew Cristall	700,000(2)
Stephane Da Costa	651,000(1)
Jacob Fowler	600,000(2)

Yaroslav Askarov	225,000(1)
Keean Washkurak	200,000(2)
Danila Yurov	180,000(2)
Cameron Lund	175,000(3)
Matyas Sapovaliv	175,000(3)
Dylan Peterson	125,000(1)
Brett Harrison	125,000(2)
Leo Loof	125,000(2)
Sven Olofsson	120,000(1)
Filip Nordberg	120,000(3)
Shai Buium	110,000(2)
Trevor Kuntar	95,000(3)
Viktor Neuchev	90,000(3)
Jordan Dumais	90,000(3)
Marcus Davidsson	75,700(1)
Teddy Stiga	75,000(3)
Ross Colton	70,000(1)
Kasper Halttunen	70,000(2)
Riley Heidt	65,000(2)
Rafael Harvey-Pinard	65,000(1)
Hiroki Gojsic	65,000(3)
Felix Unger Sorum	65,000(2)
Simon Zether	60,000(3)
Teddy Blueger	60,000(1)
William Whitelaw	60,000(2)
Alexey Toropchenko	55,000(1)

Current Funds

$26,554,696

Expenses

Pro Payroll	$63,450,000
Farm Payroll	$2,311,250
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$803,204
Projected Expenses	$65,862,750
Projected Balance	-$39,308,054

Salary Commitment

Year: 2028	$65,701,250
Year: 2029	$32,935,000
Year: 2030	$15,550,000
Year: 2031	$6,250,000

Nazem Kadri	7,750,000(3)
Antti Raanta	7,000,000(2)
Sam Reinhart	6,250,000(4)
Ryan Murray	5,500,000(1)
Steven Kempfer	5,500,000(1)
Arrturi Lehkonen	4,250,000(2)
Zachary Werenski	3,950,000(1)
Dylan Holloway	3,750,000(1)
Marc Methot	3,250,000(1)
Phillip Danault	3,000,000(1)
Sean Behrens	1,750,000(1)
Daniel Sprong	1,500,000(1)
Vili Saarijarvi	1,500,000(2)
Arturs Silovs	1,400,000(2)
Rem Pitlick	1,210,000(2)
Gabriel Bourque	1,200,000(3)
Reid Boucher	1,150,000(1)
Marcus Kruger	1,000,000(2)
Oskar Osala	990,000(1)
Victor Bartley	550,000(1)
Colin Smith	500,000(2)
Matthew Irwin	500,000(1)

Tyler Madden	180,000(3)
Charlie Lindgren	170,000(3)
Troy Hesketh	150,000(1)
Brendan Leipsic	140,000(1)
Joel L'Esperance	137,500(1)
Nathan Bastian	125,000(2)
Ben Lovejoy	120,000(1)
Stefan Elliott	110,000(2)
Alex Lintuniemi	110,000(2)
Adin Hill	110,000(1)
Colton Dach	100,000(1)
Landon Slaggert	100,000(1)
Adam Gilmour	96,250(1)
Evan McEneny	95,000(1)
Casey Wellman	92,500(1)
Riley Kidney	90,000(2)
John Gilmour	90,000(1)
Kenton Helgesen	90,000(2)
Michal Jordan	90,000(1)
John Gibson	60,000(0)
Brett Kulak	55,000(1)

Current Funds

$64,017,500

Expenses

Pro Payroll	$64,390,000
Farm Payroll	$2,580,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$817,945
Projected Expenses	$67,071,500
Projected Balance	-$3,054,000

Salary Commitment

Year: 2028	$66,970,000
Year: 2029	$56,225,000
Year: 2030	$21,485,000
Year: 2031	$7,500,000

Matt Murray	7,500,000(6)
Nikolaj Ehlers	6,600,000(2)
Andrei Svechnikov	6,600,000(3)
Philip Larsen	6,000,000(3)
Kaiden Guhle	4,950,000(2)
Conor Timmins	4,600,000(2)
Alexis Lafreniere	4,250,000(2)
Tim Stutzle	3,800,000(2)
Dylan Guenther	3,500,000(2)
Brandt Clarke	2,650,000(2)
Carson Lambos	2,300,000(1)
John Beecher	2,090,000(1)
Isak Rosen	1,950,000(2)
Simon Robertsson	1,950,000(2)
Olof Lindbom	1,500,000(1)
Colin Wilson	1,100,000(1)
Antti Niemi	1,000,000(1)
Nick Seeler	750,000(1)
Kyle Jean	650,000(1)
Jason Akeson	650,000(1)

Topi Ronni	180,000(3)
Isaac Howard	180,000(3)
Julian Lutz	180,000(3)
Hunter Haight	180,000(3)
Ayrton Martino	150,000(2)
Emil Andrae	120,000(1)
Daemon Hunt	120,000(1)
Artyom Grushnikov	115,000(2)
Brandon Whitney	110,000(1)
Jett Luchanko	95,000(3)
Ryan Leonard	85,000(2)
Marek Vanacker	85,000(3)
Eemil Vinni	75,000(3)
David Kampf	75,000(1)
Kevin Labanc	75,000(1)
Cam Atkinson	75,000(1)
Eduard Sale	75,000(2)
Leon Muggli	75,000(3)
Ondrej Kos	70,000(3)
Kamil Bednarik	70,000(3)
Frederick Gaudreau	65,000(1)
Tarin Smith	65,000(3)
Herman Traff	65,000(3)
Simon-Pier Brunet	65,000(3)
Victor Olofsson	65,000(1)
Oscar Fisker Molgaard	65,000(2)

Current Funds

$31,142,346

Expenses

Pro Payroll	$66,850,000
Farm Payroll	$1,997,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$840,860
Projected Expenses	$68,950,500
Projected Balance	-$37,808,154

Salary Commitment

Year: 2028	$68,847,500
Year: 2029	$41,792,500
Year: 2030	$18,285,000
Year: 2031	$17,750,000

Quinton Howden	9,000,000(1)
Richard Bachman	8,250,000(2)
Bode Wilde	6,250,000(7)
Artemi Panarin	5,250,000(1)
Jaccob Slavin	4,500,000(1)
Matthew Coronato	3,500,000(2)
Tyler Myers	3,500,000(2)
Matt Puempel	3,250,000(2)
Cross Hanas	3,000,000(5)
Mavrik Bourque	3,000,000(2)
Eemil Viro	3,000,000(5)
Jake Neighbours	3,000,000(4)
Jarred Tinordi	2,575,000(1)
David Jiricek	2,500,000(4)
Jesper Boqvist	1,525,000(1)
Yegor Sokolov	1,500,000(2)
Vitek Vanecek	1,350,000(1)
Zachary Bolduc	1,350,000(1)
Jordan Nolan	550,000(1)

Nick Sorensen	200,000(1)
Dominik Simon	150,000(1)
Rieger Lorenz	150,000(3)
Tristen Robins	140,000(2)
Drake Batherson	125,000(1)
Roni Hirvonen	120,000(1)
Anders Bjork	100,000(1)
Gavin Hayes	95,000(3)
Vinzenz Rohrer	95,000(3)
Calle Rosen	90,000(2)
Mattias Havelid	85,000(1)
Brent Johnson	77,500(2)
Justin Braun	75,000(2)
Tomas Lavoie	70,000(3)
Adam Gajan	70,000(2)
Matvei Shuravin	65,000(3)
Colton Roberts	60,000(3)
Matt Roy	60,000(1)
Nico Sturm	60,000(1)
Jalen Chatfield	55,000(1)
Zach Nehring	55,000(2)

Current Funds

$54,819,185

Expenses

Pro Payroll	$67,550,000
Farm Payroll	$2,782,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	79
Total Game Expenses	$858,970
Projected Expenses	$67,858,591
Projected Balance	$97,005,394

Salary Commitment

Year: 2028	$70,332,500
Year: 2029	$34,720,000
Year: 2030	$16,120,000
Year: 2031	$3,500,000

Jack Eichel	6,600,000(3)
Viktor Fasth	6,000,000(1)
Jared McCann	5,950,000(2)
Mark Pysyk	5,000,000(1)
Seth Jones	4,850,000(1)
Denis Gurianov	4,300,000(2)
Riley Tufte	4,250,000(1)
Cameron York	4,000,000(2)
Taylor Raddysh	3,750,000(1)
Liam Ohgren	3,500,000(3)
Sebastian Cossa	3,500,000(4)
Roby Jarventie	3,000,000(2)
Elias Lindholm	2,400,000(1)
Noah Ostlund	2,100,000(3)
Janne Tolvanen	2,050,000(1)
Jonny Tychonick	2,000,000(1)
Zach Bogosian	1,500,000(1)
David Reinbacher	1,100,000(2)
Dennis Yan	1,000,000(1)
Derek Ryan	700,000(1)

Filip Gustavsson	180,000(1)
Robby Fabbri	170,000(1)
Patrik Puistola	170,000(1)
Adam Sykora	150,000(3)
Gabriel Dumont	140,000(1)
Sean Durzi	135,000(1)
Luke Evangelista	125,000(1)
Evan Nause	125,000(2)
Gustav Olofsson	125,000(1)
Jeremie Poirier	125,000(3)
Jordan Martinook	120,000(1)
Christian Djoos	100,000(1)
Justin Kirkland	100,000(1)
Morgan Barron	95,000(1)
William Karlsson	90,000(1)
Josh Morrissey	90,000(1)
Steve Santini	90,000(1)
Andrei Lokitionov	90,000(1)
Cedric Paquette	87,500(1)
Frank Corrado	80,000(1)
Emil Hemming	75,000(3)
Nicklaus Perbix	70,000(1)
Carson Bjarnason	70,000(2)
Ilya Protas	70,000(3)
Nic Dowd	55,000(1)
Christopher Pelosi	55,000(2)

Current Funds

$43,676,296

Expenses

Pro Payroll	$55,335,000
Farm Payroll	$3,117,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	79
Total Game Expenses	$714,055
Projected Expenses	$56,410,335
Projected Balance	$68,017,099

Salary Commitment

Year: 2028	$58,335,000
Year: 2029	$27,927,500
Year: 2030	$13,645,000
Year: 2031	$4,950,000

Drew Doughty	6,500,000(1)
Alex DeBrincat	5,000,000(3)
Patrick Kane	5,000,000(1)
Quinton Byfield	4,950,000(4)
Gustav Nyquist	4,500,000(1)
William Eklund	3,525,000(2)
Shakir Mukhamadullin	3,500,000(3)
David Rundblad	3,000,000(2)
Alexander Holtz	3,000,000(1)
Kody Clark	2,495,000(2)
Dylan Sikura	2,250,000(1)
Alexander Romanov	2,000,000(2)
Arthur Kaliyev	1,870,000(1)
Nic Hague	1,500,000(1)
Joseph Woll	1,320,000(1)
Adam Morrison	1,250,000(1)
Leo Carlsson	1,100,000(2)
Dmitri Simashev	950,000(2)
Jonathan Marchessault	850,000(1)
Shayne Gostisbehere	775,000(1)

Marko Dano	240,000(1)
Jake Guentzel	198,000(1)
Brandon Carlo	190,000(2)
Alex Vlasic	175,000(1)
Keegan Kolesar	170,000(2)
Alex Barre-Boulet	160,000(2)
Shane Bowers	155,000(1)
Ben Chiarot	150,000(2)
Lukas Vejdemo	130,000(2)
Sebastian Aho	125,000(1)
Noel Gunler	125,000(1)
Tyler Wall	124,500(1)
Mason Lohrei	120,000(1)
Cole Huckins	117,500(2)
Dominik Kahun	110,000(2)
Oliwer Kaski	95,000(1)
Joel Eriksson Ek	90,000(1)
David Gustafsson	90,000(1)
John Mustard	70,000(3)
Trevor Hoskin	65,000(3)
Danny Nelson	65,000(2)
Martin Misiak	65,000(2)
Tomas Mrsic	60,000(3)
Fredrik Claesson	60,000(0)
Grant Clitsome	57,500(0)
Noah Gregor	55,000(1)
Sawyer Mynio	55,000(2)

Current Funds

$64,292,314

Expenses

Pro Payroll	$135,232,000
Farm Payroll	$0,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	79
Total Game Expenses	$1,650,427
Projected Expenses	$130,383,720
Projected Balance	$43,953,394

Salary Commitment

Year: 2028	$135,232,000
Year: 2029	$119,375,000
Year: 2030	$84,525,000
Year: 2031	$33,150,000

Samuel Morin	11,250,000(6)
Filip Chlapik	11,000,000(8)
Jared Cowan	9,100,000(3)
Michael Dal Colle	7,750,000(3)
Bowen Byram	6,500,000(3)
Kevin Poulin	6,250,000(2)
Max Jones	6,250,000(3)
Kaapo Kakko	6,250,000(3)
Sonny Milano	6,000,000(2)
Alex Nedeljkovic	6,000,000(5)
Ryan Nugent-Hopkins	6,000,000(2)
Trevor Zegras	6,000,000(2)
Dylan Strome	5,975,000(3)
Brandon Gormley	5,757,000(1)
Jack Campbell	5,750,000(2)
Lukas Reichel	5,250,000(1)
Brayden Schenn	5,000,000(3)
Lucas Raymond	4,900,000(4)
Julius Honka	4,850,000(1)
Brock Boeser	4,850,000(2)
Erik Brannstrom	4,550,000(3)

Current Funds

$51,562,318

Expenses

Pro Payroll	$38,135,000
Farm Payroll	$1,432,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	79
Total Game Expenses	$483,750
Projected Expenses	$38,216,250
Projected Balance	$81,956,038

Salary Commitment

Year: 2028	$38,067,500
Year: 2029	$25,950,000
Year: 2030	$15,510,000
Year: 2031	$6,600,000

Matt Clark	7,500,000(3)
Taylor Hall	7,450,000(2)
Vitali Kravtsov	6,400,000(5)
Jared McIsaac	2,700,000(1)
Matthew Savoie	1,800,000(1)
Tristan Jarry	1,500,000(0)
Colin Miller	1,300,000(1)
Artyom Levshunov	1,100,000(3)
Judd Caulfield	1,100,000(1)
Colin White	900,000(2)
Nate Danielson	850,000(2)
Juuso Puustinen	775,000(1)
Sean Kuraly	750,000(1)
Alexandre Carrier	750,000(1)
Jesse Ylonen	660,000(2)
Ryan Donato	550,000(1)
Pheonix Copley	550,000(1)
Noah Juulsen	500,000(1)
Michael McCarron	500,000(1)
Adam Gaudette	500,000(1)

Filip Mesar	200,000(4)
Cam Morrison	137,500(1)
Sam Dickinson	95,000(3)
Connor Brown	90,000(2)
Cameron Whynot	85,000(2)
Dean Letourneau	85,000(3)
Daniil Gushchin	75,000(1)
Oliver Moore	75,000(2)
Calum Ritchie	75,000(2)
William Borgen	75,000(1)
Anssi Salmela	70,000(2)
Miguel Marques	65,000(3)
Boris Katchouk	65,000(2)
Alexandre Blais	65,000(3)
Tristan Bertucci	65,000(2)
Lukas Sedlak	55,000(1)
Dylan MacKinnon	55,000(2)

Current Funds

$37,632,960

Expenses

Pro Payroll	$70,060,000
Farm Payroll	$1,631,750
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$875,527
Projected Expenses	$71,793,250
Projected Balance	-$34,160,290

Salary Commitment

Year: 2028	$70,991,750
Year: 2029	$25,720,000
Year: 2030	$14,535,000
Year: 2031	$6,825,000

Mitchell Marner	6,825,000(5)
Nikita Zadorov	6,750,000(1)
Noah Dobson	5,600,000(2)
David Pastrnak	5,300,000(1)
Dylan Cozens	5,000,000(1)
Laurent Brossoit	4,600,000(3)
Alex Turcotte	4,250,000(1)
Warren Foegele	3,670,000(1)
Connor McMichael	3,400,000(1)
Lucas Johansen	3,300,000(2)
Danny DeKeyser	3,000,000(1)
Juuse Saros	2,850,000(3)
Luca Sbisa	2,800,000(1)
Dylan McIlrath	2,000,000(1)
Brock Faber	2,000,000(2)
Eddie Lack	1,750,000(1)
Mikhail Grabovski	1,600,000(1)
Victor Mete	1,540,000(1)
Harrison Blaisdell	1,450,000(1)
Albin Eriksson	1,075,000(1)
Miles Wood	700,000(0)
Evan Rodrigues	600,000(1)

Anttoni Honka	211,750(1)
Jason Garrison	160,000(1)
Ian Moore	148,500(1)
Madison Bowey	100,000(1)
Joonas Donskoi	100,000(1)
Cam Fowler	100,000(1)
Marcus Pettersson	90,000(2)
Julius Miettinen	75,000(3)
Seamus Casey	71,500(1)
David Edstrom	70,000(2)
Ethan Gauthier	70,000(2)
Kirill Zarubin	70,000(3)
Brandon Tanev	70,000(1)
Danton Heinen	65,000(1)
Sebastian Soini	60,000(3)
William Carrier	60,000(1)
Aydar Suniev	55,000(2)
Patrick Geary	55,000(3)

Current Funds

$17,670,098

Expenses

Pro Payroll	$75,925,000
Farm Payroll	$2,352,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	79
Total Game Expenses	$955,835
Projected Expenses	$75,510,994
Projected Balance	$38,812,184

Salary Commitment

Year: 2028	$78,277,000
Year: 2029	$39,675,000
Year: 2030	$4,645,000
Year: 2031	$0,000

Auston Matthews	8,000,000(2)
John Klingberg	6,500,000(2)
Colton Parayko	6,500,000(1)
Connor Hellebuyck	6,250,000(2)
Jimmy Vesey	6,000,000(2)
Kristian Vesalainen	4,390,000(3)
Duncan Siemens	4,285,000(1)
Maxim Goncharov	4,000,000(1)
Ty Dellandrea	3,680,000(2)
Samuel Poulin	3,650,000(1)
Ryan Suzuki	2,750,000(2)
Nick Paul	2,500,000(1)
Henrik Karlsson	2,495,000(1)
Daniel Torgersson	2,200,000(1)
Cale Fleury	2,150,000(1)
Rasmus Sandin	2,000,000(1)
Tom Kuhnhackl	1,800,000(1)
Conor Sheary	1,725,000(1)
Carl Dahlstrom	1,500,000(1)
Zach Hyman	1,300,000(1)
Redmond Savage	1,250,000(2)
T.J. Brodie	1,000,000(1)

Nick Schmaltz	249,500(1)
Jack Roslovic	247,500(1)
Yegor Zamula	215,000(2)
Stanislav Galiev	200,000(2)
Joel Hofer	195,000(1)
Olivier Rodrigue	175,000(1)
Jakob Pelletier	165,000(1)
Travis Dermott	165,000(1)
Tyler Benson	152,500(1)
Matt Bartkowski	110,000(2)
Oscar Lindberg	90,000(1)
Bryce McConnellBarker	90,000(3)
Adam Jiricek	85,000(3)
Taylor Fedun	80,000(3)
Zach Benson	75,000(2)
Victor Rask	57,500(1)

Current Funds

$89,149,345

Expenses

Pro Payroll	$67,708,500
Farm Payroll	$2,526,200
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	79
Total Game Expenses	$857,777
Projected Expenses	$67,764,370
Projected Balance	$131,884,260

Salary Commitment

Year: 2028	$70,174,700
Year: 2029	$37,075,000
Year: 2030	$7,225,000
Year: 2031	$0,000

Martin Jones	7,000,000(1)
Dylan Larkin	6,875,000(3)
Filip Zadina	6,175,000(2)
Tage Thompson	6,000,000(2)
Sergei Kostitsyn	5,770,000(1)
Justus Annunen	5,500,000(2)
German Rubtsov	5,170,000(2)
Moritz Seider	4,500,000(2)
Urho Vaakanainen	4,400,000(1)
Theodor Niederbach	1,890,000(1)
Brayden Tracey	1,870,000(1)
Topi Niemela	1,800,000(2)
Esa Lindell	1,750,000(1)
Rasmus Asplund	1,523,500(1)
Jesper Bratt	1,500,000(1)
Sami Niku	1,500,000(1)
Givani Smith	1,480,000(1)
Anthony Beauvillier	1,250,000(1)
Jake Walman	905,000(1)
Josh Anderson	850,000(1)

Jonatan Berggren	220,000(1)
David Rittich	200,000(1)
Logan Stankoven	195,000(2)
Drake Caggiula	176,000(1)
Alec Regula	150,000(1)
Pavel Dorofeyev	140,000(1)
Oliver Kapanen	125,000(1)
Nick Bonino	115,000(2)
Kyle Capobianco	110,000(1)
Jyrki Jokipaaka	100,000(1)
Dmitri Buchelnikov	90,000(3)
Eeli Tolvanen	90,000(2)
Carter Mazur	90,000(2)
Aleksanteri Kaskimaki	80,000(2)
Max Plante	75,000(3)
Ondrej Kase	70,200(1)
Trey Augustine	70,000(2)
Henry Mews	65,000(3)
Carson Rehkopf	65,000(2)
Victor Johansson	60,000(3)
Viktor Norringer	60,000(3)
Colton Sissons	60,000(1)
Michael Amadio	60,000(1)
Ryan Collins	60,000(0)

Current Funds

$26,973,729

Expenses

Pro Payroll	$72,560,000
Farm Payroll	$2,435,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	79
Total Game Expenses	$915,811
Projected Expenses	$72,349,067
Projected Balance	$40,068,748

Salary Commitment

Year: 2028	$74,195,000
Year: 2029	$50,022,500
Year: 2030	$22,550,000
Year: 2031	$7,795,000

Evgeny Kuznetsov	7,500,000(1)
Anders Lindback	6,500,000(1)
Zemgus Girgensons	6,000,000(2)
Alexander Nylander	5,200,000(2)
Max Comtois	5,100,000(4)
Tyson Jost	4,500,000(2)
Ian Mitchell	4,250,000(3)
Jakub Zboril	4,000,000(1)
Martin Fehervary	3,800,000(3)
Tobias Bjornfot	3,800,000(3)
Ryan McLeod	3,600,000(2)
Cole Perfetti	3,000,000(2)
Vasili Ponomaryov	2,500,000(3)
Thomas Bordeleau	2,495,000(4)
Filip Hronek	2,300,000(2)
Cayden Primeau	2,125,000(2)
Emil Heineman	1,950,000(1)
John-Jason Peterka	1,890,000(1)
Julius Bergman	1,250,000(1)
Thomas Wilson	800,000(0)

Igor Bobkov	350,000(1)
Joey Anderson	215,000(1)
Ryan Chelsey	200,000(4)
Pierre Engvall	190,000(2)
Tyler Parsons	180,000(1)
Troy Stecher	175,000(2)
Beckett Sennecke	110,000(3)
Josh Doan	100,000(2)
Alis Pettersson	100,000(3)
John Ramage	92,500(1)
Taige Harding	87,500(2)
Gabe Perreault	75,000(2)
Liam Greentree	75,000(3)
Mackenzie Entwistle	65,000(1)
Felix Nilsson	65,000(2)
Lucas Ellinas	65,000(3)
Jake Evans	60,000(1)
Travis Boyd	60,000(1)
Zach Whitecloud	60,000(1)
Arttu Karki	55,000(2)
Landon Miller	55,000(3)

Current Funds

$42,306,826

Expenses

Pro Payroll	$70,075,000
Farm Payroll	$2,489,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	79
Total Game Expenses	$886,165
Projected Expenses	$70,007,006
Projected Balance	$67,671,980

Salary Commitment

Year: 2028	$72,564,000
Year: 2029	$41,830,000
Year: 2030	$10,395,000
Year: 2031	$0,000

Casey Mittelstadt	6,425,000(3)
Adam Larsson	6,125,000(1)
Jonathan Drouin	6,100,000(2)
Jack Hughes	5,250,000(2)
Nail Yakupov	5,200,000(2)
Sven Baertschi	4,250,000(2)
Luke Hughes	3,725,000(3)
Jonathan Dahlen	3,650,000(1)
Oscar Klefbom	3,500,000(1)
Aaron Ness	3,500,000(1)
Thomas Harley	3,500,000(2)
Gabriel Landeskog	3,500,000(1)
Brennan Othmann	3,500,000(2)
Ilya Sorokin	3,400,000(2)
Jay O'Brien	2,250,000(1)
Leland Irving	1,900,000(1)
Andrej Sustr	1,000,000(1)
Brendan Gaunce	750,000(1)
Christian Jaros	750,000(1)
Viktor Stalberg	750,000(1)
Blake Lizotte	550,000(1)
Brandon Baddock	500,000(1)

Robert Hagg	210,000(1)
Andreas Thuresson	185,000(1)
David Farrance	143,000(1)
Conner Bleackley	125,000(2)
Zayde Wisdom	125,000(1)
Alex Laferriere	110,000(1)
Roman Schmidt	110,000(2)
Nick Ritchie	100,000(1)
Nicolas Petan	97,500(1)
Jackson Hallum	97,500(1)
Alexander Perevalov	95,000(3)
Alexander Suzdalev	95,000(3)
Alex Tuch	95,000(1)
Patrick Harper	95,000(1)
Simon Bertilsson	95,000(1)
Ryan Martindale	90,000(1)
Zach Sanford	75,000(1)
Jean-Francois Berube	75,000(1)
Ty Nelson	66,000(1)
Brycen Martin	65,000(1)
Trevor Carrick	65,000(1)
Trevor Moore	60,000(1)
Grant Stevenson	60,000(1)
Chase Wutzke	55,000(3)
Brett Pollock	50,000(1)
Rudolfs Balcers	50,000(1)

Current Funds

$17,375,290

Expenses

Pro Payroll	$62,800,000
Farm Payroll	$2,159,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$793,439
Projected Expenses	$65,062,000
Projected Balance	-$47,686,710

Salary Commitment

Year: 2028	$62,709,000
Year: 2029	$47,690,000
Year: 2030	$18,885,000
Year: 2031	$0,000

Haydn Fleury	8,000,000(3)
Magnus Paajarvi-Svenss	7,500,000(2)
Radek Faksa	6,500,000(2)
Seth Jarvis	4,950,000(1)
Mitch Wahl	4,250,000(2)
Jesper Wallstedt	4,000,000(2)
Jacob Bernard-Docker	3,150,000(3)
Cole Sillinger	3,000,000(3)
Akil Thomas	2,475,000(1)
Mackie Samoskevich	2,400,000(3)
Nick Cousins	2,250,000(0)
Erik Gudbranson	2,100,000(2)
Connor Murphy	2,000,000(1)
Isaiah Saville	2,000,000(3)
Zachary L'Heureux	2,000,000(2)
Hendrix Lapierre	1,750,000(1)
Kieffer Bellows	1,400,000(1)
JC Beaudin	1,000,000(1)
Dalibor Dvorsky	850,000(2)
Jakub Dvorak	650,000(2)
Jacob Larsson	575,000(1)

Alexandar Georgiev	275,000(2)
Yegor Rykov	150,000(1)
Sasha Pastujov	150,000(2)
Oliver Johansson	150,000(2)
Jean-Luc Foudy	140,000(1)
Tristan Broz	140,000(1)
Jake Bischoff	125,000(1)
Tyson Bertuzzi	99,000(1)
Brady Cleveland	75,000(2)
Conor Garland	75,000(1)
Mark Scheifele	75,000(1)
Andrew Basha	75,000(3)
Ryder Ritchie	75,000(3)
Etienne Morin	70,000(2)
Jakub Milota	70,000(3)
Lukas Dragicevic	65,000(2)
Remi Elie	65,000(1)
Quinton Burns	60,000(2)
Tyler Thorpe	60,000(3)
Drew Fortescue	55,000(2)
Andrew Strathmann	55,000(2)
Clarke Caswell	55,000(3)

Current Funds

$27,488,824

Expenses

Pro Payroll	$45,605,000
Farm Payroll	$1,838,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$579,811
Projected Expenses	$47,544,500
Projected Balance	-$20,055,676

Salary Commitment

Year: 2028	$44,593,000
Year: 2029	$22,310,000
Year: 2030	$13,875,000
Year: 2031	$4,750,000

Filip Johansson	4,750,000(4)
Pavel Buchnevich	4,600,000(3)
Jake Bean	4,500,000(2)
Emile Poirier	4,470,000(3)
Brayden Point	3,300,000(1)
Jack Drury	2,750,000(1)
Francesco Pinelli	2,325,000(1)
Carter Hart	2,000,000(2)
Alan Quine	2,000,000(1)
Sam Steel	1,760,000(1)
Tobias Rieder	1,500,000(1)
Brendan Gallagher	1,500,000(1)
Nikolay Goldobin	1,350,000(1)
Brandon Saad	1,200,000(1)
Mike Lundin	1,100,000(1)
Felix Sandstrom	1,100,000(1)
Alexander Petrovic	1,000,000(2)
Jake Boltmann	950,000(1)
Henrik Borgstrom	750,000(0)
Artur Kayumov	750,000(0)
Ethan Bear	750,000(0)
Ryan Graves	600,000(0)
Hunter Brzustewicz	600,000(2)

Adam Huska	165,000(1)
Frank Vatrano	150,000(1)
Dmytro Timashov	140,000(1)
Carl Grundstrom	110,000(1)
Caedan Bankier	100,000(1)
Boo Nieves	100,000(1)
Scott Wilson	100,000(1)
Brendan Collier	95,000(1)
Nicholas Merkley	95,000(1)
Nathan Moon	90,000(2)
Dave Dziurzynski	90,000(1)
Ethan Del Mastro	85,000(1)
Gabryel Paquin-Boudrea	85,000(1)
Sven Andrighetto	72,500(1)
Joe Whitney	70,000(2)
Nick Lardis	65,000(2)
Tomas Hamara	60,500(1)
Mathieu Cataford	55,000(2)
Konnor Smith	55,000(2)
Markus Loponen	55,000(3)

Current Funds

$8,549,939

Expenses

Pro Payroll	$28,155,000
Farm Payroll	$0,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	79
Total Game Expenses	$344,591
Projected Expenses	$27,222,726
Projected Balance	$32,637,329

Salary Commitment

Year: 2028	$27,505,000
Year: 2029	$12,800,000
Year: 2030	$10,900,000
Year: 2031	$8,350,000

Maveric Lamoureux	4,750,000(4)
Conor Geekie	3,600,000(4)
Shane Wright	2,900,000(1)
Rutger McGroarty	2,550,000(3)
Andrei Kuzmenko	1,100,000(1)
Carter Verhaeghe	1,100,000(1)
Vince Dunn	1,100,000(1)
Matvei Michkov	950,000(2)
Tom Willander	950,000(2)
Linus Ullmark	950,000(1)
Tyler Bertuzzi	950,000(1)
Michael Bunting	850,000(1)
Jeremy Swayman	850,000(1)
Brett Pesce	750,000(1)
Mason Marchment	750,000(1)
Joel Edmundson	750,000(1)
Logan Thompson	750,000(1)
Vladislav Gavrikov	750,000(1)
Dylan James	650,000(0)
Michael Milne	605,000(1)
Philipp Kurashev	550,000(1)

Current Funds

$42,070,100

Expenses

Pro Payroll	$46,260,000
Farm Payroll	$2,433,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$595,061
Projected Expenses	$48,795,000
Projected Balance	-$6,724,900

Salary Commitment

Year: 2028	$48,693,500
Year: 2029	$28,750,000
Year: 2030	$9,340,000
Year: 2031	$6,000,000

Devan Dubnyk	6,750,000(2)
Kirby Dach	6,000,000(4)
Jordan Eberle	6,000,000(1)
Evan Bouchard	4,000,000(2)
Adam Fox	2,500,000(2)
William Wallinder	2,200,000(1)
Mattias Janmark	1,950,000(2)
Yegor Korshkov	1,900,000(3)
Emil Bemstrom	1,900,000(1)
Dylan DeMelo	1,780,000(2)
Mike Robinson	1,650,000(1)
Luke Tuch	1,650,000(1)
Dan Renouf	1,430,000(1)
Jeremy Roy	1,400,000(1)
Dominik Kubalik	1,200,000(2)
Macklin Celebrini	1,200,000(3)
Jaret Anderson-Dolan	1,150,000(1)
Vinni Lettieri	1,050,000(1)
Jake McCabe	550,000(1)

John Gaudreau	190,000(1)
Jordan Kyrou	180,000(3)
Mackenzie Skapski	175,000(2)
Samu Salminen	170,000(2)
Maxim Letunov	160,000(1)
Jordan Binnington	145,000(2)
Andre Petersson	140,000(2)
Riley Barber	140,000(2)
Jordan Greenway	130,000(1)
Roope Hintz	110,000(1)
Mason Appleton	105,000(1)
Jack Glover	77,500(1)
Samuel Honzek	75,000(2)
Lane Manson	75,000(2)
Noah Cates	70,000(1)
Liam Reddox	70,000(2)
Miko Matikka	66,000(1)
Rasmus Kumpulainen	65,000(2)
Beau Akey	65,000(2)
Ollie Josephson	60,000(3)
Connor Ingram	55,000(1)
Gavin McCarthy	55,000(2)
Vadim Moroz	55,000(2)

Current Funds

$9,200,639

Expenses

Pro Payroll	$67,500,000
Farm Payroll	$2,922,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$860,067
Projected Expenses	$70,525,500
Projected Balance	-$61,324,861

Salary Commitment

Year: 2028	$70,422,500
Year: 2029	$45,160,000
Year: 2030	$31,070,000
Year: 2031	$22,450,000

Owen Power	6,500,000(7)
Patrick White	6,250,000(1)
Andre Burakovsky	6,000,000(2)
Pavel Francouz	6,000,000(2)
Juuso Valimaki	5,700,000(5)
Aaron Ekblad	5,250,000(4)
Logan Brown	5,000,000(4)
Robert Thomas	5,000,000(3)
Jordan Staal	3,000,000(1)
Nick Robertson	2,900,000(1)
Ukko-Pekka Luukkonen	2,850,000(3)
John Erskine	2,250,000(1)
Nicklas Grossman	2,100,000(1)
Gabriel Fortier	1,900,000(1)
Rodion Amirov	1,750,000(1)
Yakov Trenin	1,500,000(1)
Adam Ginning	1,100,000(1)
Kyle Rau	1,000,000(2)
Jani Hakanpaa	750,000(1)
Jack McBain	700,000(1)

Brendan Shinnimin	220,000(1)
Carson Soucy	190,000(1)
Leevi Merilainen	180,000(3)
Kirill Slepets	135,000(2)
Jagger Firkus	135,000(3)
Nolan Allan	130,000(2)
Alexander Kisakov	125,000(2)
Mario Ferraro	125,000(3)
Chad Krys	120,000(2)
Rasmus Bodin	115,000(2)
Jakub Vrana	110,000(2)
Devon Toews	110,000(3)
Matthew Knies	110,000(2)
Mark Stone	90,000(1)
Santeri Hatakka	90,000(3)
Beck Malenstyn	90,000(2)
Tanner Kero	80,000(1)
Boone Jenner	80,000(1)
Filip Cederqvist	80,000(2)
Barclay Goodrow	75,000(1)
EJ Emery	75,000(3)
Spencer Watson	75,000(2)
Ryan MacInnis	72,500(1)
Nikita Kucherov	70,000(1)
Zach Redmond	70,000(1)
Freddie Hamilton	60,000(1)
Jacob Middleton	55,000(1)
Joona Saarelainen	55,000(3)

Current Funds

$45,832,859

Expenses

Pro Payroll	$64,265,000
Farm Payroll	$1,416,700
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	79
Total Game Expenses	$802,252
Projected Expenses	$63,377,943
Projected Balance	$74,158,916

Salary Commitment

Year: 2028	$65,606,700
Year: 2029	$37,815,000
Year: 2030	$15,535,000
Year: 2031	$5,750,000

Kevin Fiala	7,000,000(3)
Bo Horvat	6,750,000(2)
Louis Leblanc	5,750,000(1)
Jamie Drysdale	5,750,000(4)
Pierre-Olivier Joseph	3,630,000(1)
Marco Rossi	3,500,000(1)
Kent Johnson	3,450,000(2)
Ville Heinola	3,200,000(2)
Joel Blomqvist	2,950,000(2)
Caleb Jones	2,850,000(1)
Ville Husso	2,783,000(1)
Valeri Nichushkin	2,550,000(2)
Sam Rinzel	2,500,000(3)
Erik Cernak	2,332,000(1)
Filip Hallender	2,145,000(1)
Tyler Boucher	1,850,000(2)
Bryan Rust	1,250,000(2)
Brendan Warren	1,225,000(1)
Alex Pietrangelo	1,000,000(1)
Casey Cizikas	1,000,000(1)
Tyler Biggs	800,000(1)

Jeremy Bracco	229,900(1)
Dylan Samberg	225,000(1)
Matt Benning	96,800(1)
Samuel Savoie	90,000(3)
Matt Grzelcyk	85,000(1)
Janis Moser	80,000(2)
Oliver Bonk	75,000(2)
Joakim Kemell	75,000(0)
Ilya Nabokov	75,000(3)
Patrick Cehlin	75,000(1)
Vinnie Hinostroza	65,000(1)
Lenni Hameenaho	65,000(2)
Ondrej Becher	65,000(3)
Gracyn Sawchyn	60,000(2)
Alexander Plesovskikh	55,000(3)

Current Funds

$103,182,534

Expenses

Pro Payroll	$66,675,000
Farm Payroll	$2,156,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	79
Total Game Expenses	$840,659
Projected Expenses	$66,412,024
Projected Balance	$147,864,350

Salary Commitment

Year: 2028	$68,831,000
Year: 2029	$41,085,000
Year: 2030	$14,960,000
Year: 2031	$4,000,000

Mikhail Grigorenko	7,000,000(2)
Patrik Laine	6,500,000(3)
Darnell Nurse	6,500,000(1)
Slater Koekkoek	6,425,000(2)
Linus Omark	6,000,000(1)
Mikhail Sergachev	5,750,000(2)
Igor Shestyorkin	4,500,000(1)
Matthew Boldy	4,000,000(4)
Brendan Brisson	2,850,000(2)
K'Andre Miller	2,850,000(1)
Lian Bichsel	2,000,000(3)
Prokhor Poltapov	2,000,000(2)
Colt Moberg	1,800,000(3)
Hugo Alnefelt	1,750,000(1)
Yegor Chinakhov	1,750,000(1)
Evan Fitzpatrick	1,600,000(2)
Chandler Stephenson	950,000(1)
Brandon Hagel	850,000(1)
Tyler Bozak	550,000(1)
Michael Ferland	550,000(1)
Ryan Sproul	500,000(1)

Quinn Schmiemann	180,000(3)
Samu Tuomaala	175,000(2)
Jiri Kulich	175,000(3)
Xavier Bourgault	175,000(2)
Anton Olsson	150,000(2)
Maxim Gratchev	137,500(1)
Sammy Blais	137,500(1)
Oskar Pettersson	100,000(3)
Dominik Badinka	85,000(3)
Per Age Skroder	75,000(1)
Lucas Lessio	75,000(1)
Garnet Hathaway	70,000(1)
Ilya Lyubushkin	70,000(1)
Michael Fisher	66,000(1)
Alex Stalock	65,000(1)
Fabian Zetterlund	65,000(1)
Kirill Marchenko	65,000(1)
John Whipple	60,000(3)
Mikus Vecvanags	60,000(3)
Jakob Forsbacka Karlss	60,000(1)
Jesse Winchester	55,000(1)
Konrad Abdeltshauser	55,000(1)

Current Funds

$130,306,949

Expenses

Pro Payroll	$68,770,000
Farm Payroll	$2,666,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$872,427
Projected Expenses	$71,539,000
Projected Balance	$58,767,949

Salary Commitment

Year: 2028	$71,436,000
Year: 2029	$51,480,000
Year: 2030	$27,745,000
Year: 2031	$8,500,000

John Tavares	8,500,000(4)
Chris Kreider	7,850,000(1)
Frederik Gauthier	6,050,000(2)
Spencer Knight	5,750,000(2)
Roman Polak	5,500,000(3)
Quinn Hughes	5,500,000(2)
Alexander Alexeyev	4,000,000(3)
Andreas Athanasiou	3,570,000(3)
Neal Pionk	3,250,000(3)
Dawson Mercer	2,700,000(3)
Connor Zary	2,700,000(1)
Pekka Rinne	2,500,000(1)
Anthony Deangelo	2,000,000(2)
Ryan Strome	1,500,000(1)
Martin Reway	1,300,000(1)
Sebastian Wannstrom	1,250,000(2)
Curtis Lazar	1,200,000(1)
Erik Gustafsson	1,000,000(1)
Teuvo Teravainen	1,000,000(2)
Timur Ibragimov	900,000(2)
John Moore	750,000(1)

Fraser Minten	200,000(2)
Adam Beckman	176,000(1)
Korbinian Holzer	175,000(2)
Ben Bishop	150,000(2)
Adam Erne	140,000(1)
Connor Hurley	135,000(2)
Max Friberg	130,000(1)
Lukas Cormier	130,000(3)
Tyler Wotherspoon	120,000(2)
Jonathan Nielsen	120,000(2)
Joseph Morrow	120,000(2)
Calen Addison	110,000(1)
Matt Tomkins	110,000(1)
Vincent Iorio	100,000(1)
Zayne Parekh	95,000(3)
Daniil Butt	85,000(2)
Mark Arcobello	70,000(1)
Kyle Connor	70,000(1)
Matthew Spencer	65,000(2)
Jonathan Castagna	60,000(2)
Koehn Ziemmer	55,000(2)
Oskar Lindblom	50,000(1)
Ryan Dzingel	50,000(1)
Thomas Chabot	50,000(1)
Zach Fucale	50,000(1)
Jack Dougherty	50,000(1)

Current Funds

$33,561,344

Expenses

Pro Payroll	$67,142,000
Farm Payroll	$1,505,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	79
Total Game Expenses	$838,378
Projected Expenses	$66,231,866
Projected Balance	$56,740,878

Salary Commitment

Year: 2028	$68,647,000
Year: 2029	$48,845,000
Year: 2030	$37,610,000
Year: 2031	$28,050,000

Brady Tkachuk	9,000,000(8)
Trent Frederic	6,500,000(4)
Mathew Barzal	6,300,000(5)
Cal Foote	6,250,000(5)
Brad Thiessen	6,000,000(3)
Oliver Ekman-Larsson	3,500,000(1)
Samuel Fagemo	3,200,000(2)
Ryan Merkley	3,125,000(2)
Jake Studnicka	3,025,000(1)
Scott Perunovich	3,000,000(1)
Jack Dugan	2,500,000(3)
Lukas Bengtsson	2,365,000(1)
Ridly Greig	2,250,000(1)
Daniil Chayka	1,950,000(2)
Raphael Lavoie	1,850,000(1)
Kristers Gudlevskis	1,750,000(2)
John Marino	1,377,000(1)
Valentin Zykov	1,250,000(1)
Sam Lafferty	650,000(1)
Anton Wahlberg	650,000(2)
Brodie Ziemer	650,000(3)

Denis Malgin	260,000(1)
Paul Ludwinski	150,000(3)
Andrey Pedan	150,000(2)
Adam Engstrom	130,000(1)
Tanner Molendyk	85,000(2)
Ben Holmstrom	75,000(1)
Quentin Musty	75,000(2)
Kasper Pikkarainen	70,000(3)
Arber Xhekaj	70,000(1)
Gavin Brindley	70,000(2)
Aatos Koivu	70,000(3)
Damian Clara	65,000(2)
Luke Osburn	65,000(3)
Noah Dower Nilsson	60,000(2)
Jiri Felcman	55,000(2)
Yaroslav Korostelyov	55,000(3)