Current Funds	$24,585,556
Home Games Remaining	36
Avg. Attendance	17,447
Avg. Revenue/Game	$2,177,510
Projected Revenue	$78,390,360

Expenses

Pro Payroll	$74,340,000
Farm Payroll	$2,890,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	73
Total Game Expenses	$943,104
Projected Expenses	$68,846,567
Projected Balance	$34,129,349

Salary Commitment

Year: 2028	$77,230,000
Year: 2029	$37,701,000
Year: 2030	$26,113,000
Year: 2031	$0,000

Nino Niederreiter	7,000,000(2)
Martin Necas	7,000,000(3)
James Neal	6,750,000(1)
Charlie McAvoy	6,500,000(3)
Brandon Halverson	6,325,000(1)
Victor Soderstrom	6,250,000(3)
Calle Jarnkork	6,075,000(1)
Serron Noel	5,250,000(3)
Jordan Schroeder	3,500,000(1)
Logan Stanley	3,500,000(1)
Fyodor Svechkov	3,000,000(2)
Corson Ceulemans	2,600,000(1)
Lukas Reikelle	2,500,000(1)
Axel Andersson	1,500,000(1)
Michael Bunting	1,500,000(1)
Benjamin Gaudreau	1,400,000(1)
Michael Matheson	1,300,000(1)
Carter Savoie	1,210,000(1)
Ben Merrill	630,000(3)
Ales Cech	550,000(2)

Roddy Ross	265,000(1)
Vitaly Abramov	221,000(2)
Ruslan Iskhakov	220,000(1)
Luke Prokop	200,000(3)
Ryan Lindgren	182,000(2)
Elias Salomonsson	150,000(2)
Dryden Hunt	126,500(1)
Alexander Kerfoot	120,000(1)
Alexander Ljungkrantz	115,000(2)
Mckade Webster	115,000(2)
Quinn Finley	115,000(2)
Dylan Duke	110,000(1)
Adam Ingram	90,000(1)
Nikita Artamonov	80,000(3)
Stiven Sardarian	77,500(1)
Jesse Pulkkinen	75,000(2)
Thomas Wilson	75,000(1)
Axel Sandin-Pellikka	75,000(1)
Kevin He	75,000(3)
Otto Stenberg	75,000(1)
Hagen Burrows	70,000(3)
Marek Hrivik	70,000(1)
Javon Moore	65,000(2)
Roman Kantserov	65,000(1)
Stevie Leskovar	58,000(3)

Current Funds	$104,507,756
Home Games Remaining	36
Avg. Attendance	15,953
Avg. Revenue/Game	$2,105,796
Projected Revenue	$75,808,656

Expenses

Pro Payroll	$75,390,000
Farm Payroll	$2,260,305
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	73
Total Game Expenses	$948,229
Projected Expenses	$69,220,741
Projected Balance	$111,095,671

Salary Commitment

Year: 2028	$77,650,305
Year: 2029	$47,306,000
Year: 2030	$22,856,000
Year: 2031	$20,840,000

Jon Gillies	7,500,000(4)
Rasmus Ristolainen	7,500,000(2)
William Nylander	7,200,000(5)
Leon Draisaitl	6,750,000(2)
Max Domi	6,000,000(4)
Nikita Zaitsev	5,850,000(1)
Ilya Mikheyev	4,500,000(1)
Brendan Guhle	4,000,000(2)
Ryan O'Rourke	3,800,000(1)
Mason McTavish	3,600,000(2)
Jason Robertson	2,850,000(1)
Michael Rasmussen	2,650,000(1)
Ziyat Paigin	2,500,000(1)
Yan Kuznetsov	2,250,000(2)
Brett Howden	2,000,000(1)
Dmitri Zavgorodny	1,850,000(1)
Dennis Cholowski	1,485,000(3)
Tye McGinn	1,000,000(1)
Kyle Jean	750,000(1)
John Gibson	750,000(1)
Pius Suter	605,000(1)

Josh Manson	150,000(1)
Sebastian Collberg	145,000(1)
Karel Vejmelka	140,000(4)
Aku Raty	134,750(1)
Jaromir Pytlik	132,000(1)
Brad Lambert	126,500(1)
Dylan James	120,000(1)
Adam Brooks	100,000(2)
Andreas Johnsson	90,000(3)
Brayden McNabb	90,000(3)
Colby Barlow	85,000(1)
Jan Rutta	85,000(3)
Sam O'Reilly	80,000(3)
Spencer Gill	75,000(2)
Nicholas Merkley	75,000(1)
Michael Ferland	75,000(1)
Andreas Thuresson	75,000(1)
Raoul Boilard	70,000(3)
Nick Moldenhaue	66,055(1)
Melvin Fernstrom	65,000(2)
Hunter Laing	58,000(3)
Rico Gredig	58,000(3)
Brad Gardiner	55,000(1)
Charlie Forslund	55,000(2)
Joona Vaisanen	55,000(2)

Current Funds	$45,303,860
Home Games Remaining	36
Avg. Attendance	15,694
Avg. Revenue/Game	$2,636,558
Projected Revenue	$94,916,088

Expenses

Pro Payroll	$74,468,000
Farm Payroll	$3,309,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	73
Total Game Expenses	$949,738
Projected Expenses	$69,330,860
Projected Balance	$70,889,088

Salary Commitment

Year: 2028	$77,777,000
Year: 2029	$39,459,000
Year: 2030	$25,214,000
Year: 2031	$4,180,000

Cody Franson	6,000,000(1)
Andrei Vasilevski	5,750,000(3)
Juraj Slafkovsky	5,750,000(3)
Jonas Brodin	5,550,000(2)
Lucas Raymond	5,500,000(3)
Sean Couturier	5,400,000(1)
Anders Lee	5,000,000(1)
Filip Chytil	4,950,000(1)
Duncan Siemens	4,600,000(1)
Jake Sanderson	4,450,000(2)
Andrew Copp	3,750,000(4)
Tanner Jeannot	3,000,000(3)
Anton Lundell	3,000,000(1)
Scott Morrow	2,100,000(2)
Pekka Rinne	2,100,000(1)
Kevin Bahl	1,900,000(1)
Jan Jenik	1,800,000(1)
John Marino	1,518,000(1)
Matthew Highmore	1,250,000(1)
Tij Iginla	1,100,000(2)

Topias Leinonen	245,000(2)
Jimmy Snuggerud	240,000(2)
Colton Sissons	220,000(4)
Logan O'Connor	210,000(4)
Adam Pelech	180,000(3)
Jack Peart	180,000(1)
Pierre-Édouard Bellema	160,000(3)
Sam Lafferty	150,000(3)
Logan Mailloux	140,000(1)
William Carrier	140,000(3)
Aleksi Heimosalmi	110,000(1)
David Goyette	110,000(2)
Miroslav Holinka	90,000(2)
Adam Kleber	85,000(2)
Tanner Molendyk	85,000(1)
Danila Klimovich	85,000(1)
Mikhail Yegorov	80,000(3)
Carter George	75,000(2)
Egor Surin	75,000(2)
Owen Protz	75,000(3)
Elliott Groenewold	70,000(3)
Anthony Spellacy	70,000(2)
Andrew Gibson	70,000(1)
Kalan Lind	70,000(1)
Eric Jamieson	63,000(3)
Tanner Ludtke	60,000(1)
Kaden Pitre	58,000(3)
Dalyn Wakely	58,000(3)
Ty Henry	55,000(2)

Current Funds	$9,629,029
Home Games Remaining	36
Avg. Attendance	15,939
Avg. Revenue/Game	$1,912,632
Projected Revenue	$68,854,752

Expenses

Pro Payroll	$68,570,000
Farm Payroll	$3,980,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	73
Total Game Expenses	$885,976
Projected Expenses	$64,676,220
Projected Balance	$13,807,561

Salary Commitment

Year: 2028	$72,550,000
Year: 2029	$32,132,500
Year: 2030	$17,193,000
Year: 2031	$12,425,000

Grigori Denisenko	7,000,000(4)
Kent Simpson	6,250,000(1)
Jake Oettinger	6,000,000(2)
Justin Barron	5,200,000(4)
Seth Jones	5,200,000(1)
Jeff Skinner	4,500,000(1)
Joel Farabee	4,200,000(3)
Joseph Veleno	4,000,000(1)
Evander Kane	4,000,000(1)
Nick Suzuki	3,750,000(2)
Kevin Korchinski	2,750,000(1)
Jonatan Berggren	2,420,000(1)
Theodor Niederbach	2,400,000(2)
Matthew Beniers	2,150,000(2)
Pavel Zacha	2,050,000(1)
Cody Glass	1,900,000(1)
Alec Regula	1,650,000(1)
Robby Fabbri	1,150,000(1)
Markus Nutivaara	1,000,000(1)
Anttoni Honka	1,000,000(1)

Owen Beck	225,000(4)
Mathieu Joseph	220,000(1)
Frederik Dichow	199,500(2)
Axel Holmstrom	185,000(1)
Dominik Masin	180,000(1)
AJ Greer	180,000(1)
Mattias Backman	180,000(1)
Tim Gettinger	175,000(1)
Dan Vladar	175,000(1)
Viktor Arvidsson	175,000(1)
Luke Kunin	160,000(1)
Jan Mysak	160,000(3)
Cooper Moore	150,000(2)
Oskar Sundqvist	150,000(2)
Samuel Knazko	140,000(2)
Albin Grewe	130,000(1)
Cayden Lindstrom	125,000(3)
Louis Domingue	125,000(1)
Josh Jacobs	125,000(1)
Carter Yakemchuk	115,000(3)
Olivier Nadeau	110,000(1)
Matt Finn	110,000(3)
Zack Ostapchuk	100,000(1)
Matt Fraser	95,000(1)
Brandon Whitney	80,000(1)
Ben Roger	77,500(1)
Mikhail Gulyayev	75,000(1)
Stepan Gorbunov	58,000(3)

Current Funds	$29,263,909
Home Games Remaining	36
Avg. Attendance	19,105
Avg. Revenue/Game	$2,063,340
Projected Revenue	$74,280,240

Expenses

Pro Payroll	$75,345,000
Farm Payroll	$3,510,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	73
Total Game Expenses	$962,921
Projected Expenses	$70,293,213
Projected Balance	$33,250,936

Salary Commitment

Year: 2028	$78,855,000
Year: 2029	$48,930,000
Year: 2030	$21,630,000
Year: 2031	$15,050,000

Malcolm Subban	8,500,000(1)
Jesse Puljujarvi	7,420,000(2)
Jakob Chychrun	6,550,000(4)
Kasperi Kapanen	6,000,000(2)
Jacob Trouba	5,500,000(1)
Clayton Keller	5,250,000(2)
William Wallinder	5,250,000(4)
J.T. Miller	5,100,000(1)
Sam Colangelo	3,650,000(3)
Brett Pesce	3,250,000(4)
Mikey Anderson	3,125,000(1)
Stuart Skinner	2,750,000(3)
Rutger McGroarty	2,550,000(2)
Kris Russell	2,300,000(1)
Nicolas Roy	1,750,000(2)
Danil Yurtaykin	1,700,000(2)
Andrew Mangiapane	1,500,000(1)
Sasha Mutala	1,150,000(1)
Adam Fantilli	1,100,000(1)
Michael Nygard	950,000(2)

Andrew Peeke	220,000(1)
Philippe Myers	210,000(1)
Matt O'Connor	200,000(2)
Reid Schaefer	200,000(2)
Donovan Sebrango	175,000(2)
Hudson Fasching	160,000(2)
Valentin Nussbaumer	155,000(2)
Martins Dzierkals	155,000(2)
Josh Brook	150,000(1)
Marcus Kallionkieli	145,000(2)
William Cuylle	140,000(1)
William Stromgren	135,000(1)
Sasha Chmelevski	125,000(1)
Scott Harrington	120,000(1)
Jayden Grubbe	110,000(1)
Xavier Ouellet	110,000(1)
Anton Silayev	100,000(3)
Ludwig Persson	85,000(2)
Jack Berglund	80,000(3)
George Fegaras	80,000(2)
Alfons Freij	75,000(2)
Charlie Stramel	75,000(1)
Theo Lindstein	75,000(1)
Michael Buchinger	75,000(2)
Eriks Mateiko	65,000(2)
Caden Price	60,000(1)
Jesse Kiiskinen	60,000(1)
Coulson Pitre	60,000(1)
Noah Powell	55,000(2)
Roman Shokhrin	55,000(2)

Current Funds	$31,175,850
Home Games Remaining	36
Avg. Attendance	12,343
Avg. Revenue/Game	$1,777,363
Projected Revenue	$63,985,068

Expenses

Pro Payroll	$73,855,000
Farm Payroll	$2,832,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	73
Total Game Expenses	$936,445
Projected Expenses	$68,360,494
Projected Balance	$26,800,424

Salary Commitment

Year: 2028	$76,687,000
Year: 2029	$53,187,000
Year: 2030	$26,376,000
Year: 2031	$12,050,000

Johnny Oduya	6,075,000(1)
Chris Kreider	5,750,000(2)
Joonas Korpisalo	5,720,000(1)
Noah Dobson	5,600,000(1)
Alex Turcotte	5,250,000(3)
Timothy Liljegren	5,250,000(2)
Shane Wright	4,850,000(4)
Jeremy Swayman	4,000,000(4)
Wyatt Johnston	3,750,000(3)
Dougie Hamilton	3,510,000(2)
Ozzy Wiesblatt	3,250,000(2)
Cole Sillinger	3,000,000(2)
Jonathan Marchessault	2,750,000(3)
Jonny Tychonick	2,750,000(4)
Alexei Protas	2,250,000(3)
Sean Durzi	2,250,000(2)
Tyler Boucher	1,850,000(1)
Sven Olofsson	1,750,000(1)
Connor Roulette	1,500,000(1)
Carson Focht	1,500,000(2)
Andrew Poturalski	1,250,000(2)

Benoit-Olivier Groulx	231,000(2)
Keith Kinkaid	210,000(1)
Kevin Labanc	200,000(4)
Ty Smilanic	175,000(2)
Maxim Groshev	175,000(2)
Leevi Aaltonen	175,000(4)
Mitch Reinke	150,000(2)
Joel L'Esperance	125,000(2)
Alexander Barabanov	125,000(3)
Kasper Kulonummi	125,000(2)
Colin Ralph	80,000(3)
Aidan Hreschuk	80,000(1)
Felix Bibeau	75,000(4)
Dylan Sikura	75,000(1)
Zach Hyman	75,000(1)
Bradly Nadeau	75,000(1)
Mitchell Stephens	75,000(1)
Grant Stevenson	75,000(1)
Chris Tierney	75,000(1)
Nikita Kucherov	75,000(1)
Tyler Motte	75,000(1)
John Mustard	70,000(2)
Timur Kol	63,000(3)
Noel Nordh	60,000(1)
Ludvig Lafton	58,000(3)
Egor Zavragin	55,000(1)

Current Funds	$71,124,822
Home Games Remaining	36
Avg. Attendance	16,593
Avg. Revenue/Game	$2,190,276
Projected Revenue	$78,849,936

Expenses

Pro Payroll	$68,838,000
Farm Payroll	$3,022,000
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	73
Total Game Expenses	$877,634
Projected Expenses	$64,067,293
Projected Balance	$85,907,465

Salary Commitment

Year: 2028	$71,860,000
Year: 2029	$43,656,000
Year: 2030	$7,646,000
Year: 2031	$7,000,000

Connor McDavid	7,000,000(5)
Travis Konecny	7,000,000(2)
Kevin Fiala	7,000,000(2)
Ryan Pulock	6,750,000(1)
Brad Thiessen	6,000,000(2)
Cale Makar	5,650,000(1)
Laurent Brossoit	4,600,000(2)
Liam Foudy	4,250,000(2)
Adam Boqvist	3,650,000(1)
Simon Holmstrom	3,250,000(2)
Lassi Thomson	3,200,000(1)
Nathan Gaucher	2,000,000(2)
Philip Tomasino	1,513,000(1)
Stanislav Svozil	1,325,000(1)
Tristan Luneau	1,300,000(2)
Mark Jankowski	1,150,000(1)
Will Smith	950,000(1)
Tyler Bozak	750,000(1)
Nick Cousins	750,000(1)
Easton Cowan	750,000(1)

Vlad Marchenko	240,000(3)
Jacob Perreault	225,000(1)
Frank Nazar	220,000(3)
Nick Abruzzese	175,000(2)
Calle Odelius	170,000(2)
Kasper Simontaival	160,000(1)
Joni Jurmo	148,500(1)
Zach Dean	147,500(1)
Marat Khusnutdinov	137,500(1)
Lane Hutson	125,000(2)
Oliver Tarnstrom	125,000(1)
Yegor Sharangovich	125,000(1)
Morgan Geekie	120,000(1)
Julien Gauthier	87,500(1)
Boone Jenner	75,000(1)
Casey Wellman	75,000(1)
Carl Hinostroza	75,000(1)
Jesse Winchester	75,000(1)
Marcus Gidlof	70,000(2)
Luke Ashton	70,000(2)
Aron Kiviharju	70,000(3)
Maxim Strbak	70,000(1)
Emil Pieniniemi	60,000(1)
Brandon Svoboda	60,000(1)
Petr Sikora	58,000(3)
Loke Johansson	58,000(3)

Current Funds	$20,031,165
Home Games Remaining	37
Avg. Attendance	19,105
Avg. Revenue/Game	$2,063,340
Projected Revenue	$76,343,580

Expenses

Pro Payroll	$66,840,000
Farm Payroll	$3,078,250
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	73
Total Game Expenses	$853,899
Projected Expenses	$62,334,655
Projected Balance	$34,040,090

Salary Commitment

Year: 2028	$69,918,250
Year: 2029	$42,413,500
Year: 2030	$22,791,000
Year: 2031	$13,000,000

Matt Duchene	8,000,000(2)
Barrrett Hayton	6,500,000(5)
Sam Bennett	6,500,000(4)
Philip Broberg	6,000,000(1)
Nils Hoglander	5,000,000(1)
Ivan Prosvetov	5,000,000(3)
Chaz Lucius	4,500,000(3)
Evgeny Kuznetsov	4,500,000(2)
Danny DeKeyser	4,000,000(2)
Ben Hutton	2,200,000(1)
Jonas Siegenthaler	2,000,000(1)
Scott Stajcer	1,750,000(1)
Alexander Khovanov	1,750,000(1)
Esa Lindell	1,650,000(1)
Samuel Girard	1,540,000(1)
Jack Hughie	1,500,000(2)
Jordan Eberle	1,500,000(1)
Cole Schneider	1,250,000(1)
Roman Horak	1,000,000(2)
Adam Erne	700,000(1)

Aleksi Heponiemi	230,000(2)
Blake Speers	200,000(1)
Sean Day	190,000(2)
Chris Breen	185,000(1)
Tyler Graovac	160,000(1)
Olli Maatta	150,000(1)
Thatcher Demko	130,000(1)
Viktor Loov	130,000(1)
Oliver Bjorkstrand	127,500(2)
Devin Kaplan	120,000(1)
Danny Zhilkin	120,000(1)
Tristan Lennox	110,000(1)
Ryan Donato	100,000(1)
Robin Kovacs	100,000(1)
Tom Willander	95,000(1)
Josh Mahura	95,000(3)
Guillaume Richard	95,000(1)
Ryder Korczak	95,000(1)
Ville Koivunen	90,000(1)
Alexander Rykov	79,750(1)
Dave Dziurzynski	75,000(2)
Brayden Yager	75,000(1)
Jordan Greenway	70,000(1)
Florian Xhekaj	70,000(3)
Luke Misa	63,000(3)
Niilopekka Muhonen	63,000(3)
Juraj Pekarcik	60,000(1)

Current Funds	$38,109,045
Home Games Remaining	36
Avg. Attendance	17,988
Avg. Revenue/Game	$2,590,272
Projected Revenue	$93,249,792

Expenses

Pro Payroll	$75,850,000
Farm Payroll	$2,692,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	73
Total Game Expenses	$959,055
Projected Expenses	$70,011,006
Projected Balance	$61,347,831

Salary Commitment

Year: 2028	$78,542,500
Year: 2029	$55,290,000
Year: 2030	$47,130,000
Year: 2031	$26,750,000

Rasmus Dahlin	7,250,000(5)
Matthew Tkachuk	7,000,000(2)
Nico Hischier	6,500,000(4)
Alex Newhook	6,300,000(3)
Kevin Poulin	6,250,000(1)
Cutter Gauthier	6,250,000(4)
Travis Sanheim	5,400,000(3)
Fabian Lysell	4,450,000(1)
Drew Commesso	4,250,000(4)
Mitch Wahl	4,250,000(1)
Braden Schneider	4,250,000(3)
Drew Doughty	3,500,000(1)
Christian Dvorak	2,500,000(4)
Jack Drury	2,250,000(3)
Noah Hanifin	2,000,000(3)
Shane Bowers	900,000(1)
Thomas Chabot	900,000(1)
Troy Terry	550,000(1)
Drake Batherson	550,000(1)
Colin Easson	550,000(1)

Jonathan Lekkerimaki	200,000(2)
Nick Shore	140,000(2)
Olen Zellweger	125,000(1)
Mikael Wikstrand	125,000(1)
Jani Nyman	120,000(1)
Jonas Johansson	120,000(1)
Austin Czarnik	100,000(1)
Dmitry Kuzmin	100,000(2)
Otto Koivula	100,000(2)
Jake DeBrusk	100,000(2)
Jonathan Davidsson	100,000(1)
Ivan Barbashev	100,000(3)
Eric Comrie	100,000(1)
Anthony Cirelli	100,000(2)
James Delroy	100,000(1)
Vladislav Kamenev	100,000(1)
Lucas Edmonds	100,000(2)
Mitchell Vande Sompel	90,000(1)
Kirill Kaprizov	90,000(2)
Trevor Connelly	85,000(2)
Lukas Fischer	80,000(3)
Luca Munzenberger	77,500(1)
Harrison Brunicke	75,000(2)
Mark Olver	75,000(1)
Jakub Milota	70,000(2)
Jakub Dvorak	65,000(1)
Nic Hague	55,000(1)

Current Funds	$24,037,483
Home Games Remaining	36
Avg. Attendance	19,105
Avg. Revenue/Game	$2,109,192
Projected Revenue	$75,930,912

Expenses

Pro Payroll	$76,000,000
Farm Payroll	$3,249,400
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	72
Total Game Expenses	$967,676
Projected Expenses	$69,672,644
Projected Balance	$30,295,751

Salary Commitment

Year: 2028	$79,249,400
Year: 2029	$54,362,500
Year: 2030	$31,450,000
Year: 2031	$14,620,000

Sean Monahan	7,900,000(2)
Jamie Benn	7,200,000(1)
Jesper Fast	7,000,000(2)
Colton Parayko	6,570,000(8)
Joshua Ho-Sang	6,150,000(1)
Jesperi Kotkaniemi	6,150,000(1)
Olli Juolevi	5,900,000(3)
Mason McDonald	5,900,000(3)
Mirco Mueller	5,250,000(4)
Maxim Goncharov	2,800,000(4)
Calle Clang	2,250,000(3)
Mattias Samuelsson	2,200,000(2)
Vladislav Gavrikov	2,100,000(3)
Nikita Chibrikov	2,050,000(1)
Samuel Helenius	1,950,000(2)
Matias Maccelli	1,550,000(1)
Lucas Lessio	1,000,000(2)
Tommy Wingels	750,000(2)
Colton Sceviour	750,000(2)
William Nicholl	580,000(3)

Pascal Laberge	207,900(1)
Scott Foster	180,000(1)
Jacob Olofsson	170,000(1)
Daniel Carr	150,000(1)
Zach Redmond	144,000(1)
Jason Dickinson	140,000(1)
Johnathan MacLeod	140,000(1)
Dustin Tokarski	140,000(2)
Ryan Gropp	135,000(1)
Alexey Marchenko	135,000(1)
Zach Senyshyn	130,000(1)
Jeremy Lauzon	120,000(2)
Rhett Pitlick	110,000(1)
Sergey Zborovskiy	110,000(2)
Adam Helewka	110,000(2)
Hugo Carpentier	110,000(2)
Juuso Parssinen	100,000(3)
Joey Hishon	100,000(2)
Morgan Klimchuk	90,000(2)
Charles Hudon	80,000(1)
Dante Fabbro	77,500(2)
Colin Long	77,500(2)
Arturs Kulda	77,500(2)
Marc-Olivier Roy	75,000(2)
Nicolas Aube-Kubel	75,000(2)
Mark Cundari	75,000(2)
Tanner Henricks	65,000(2)
Carey Terrance	65,000(1)
Jake Fisher	60,000(2)

Current Funds	$49,249,594
Home Games Remaining	36
Avg. Attendance	18,066
Avg. Revenue/Game	$2,384,712
Projected Revenue	$85,849,632

Expenses

Pro Payroll	$71,767,000
Farm Payroll	$2,928,000
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	73
Total Game Expenses	$912,207
Projected Expenses	$66,591,134
Projected Balance	$68,508,092

Salary Commitment

Year: 2028	$76,695,000
Year: 2029	$46,560,000
Year: 2030	$35,273,000
Year: 2031	$7,500,000

Ivan Provorov	7,500,000(4)
Nolan Patrick	6,600,000(1)
MacKenzie Blackwood	6,500,000(3)
Henri Jokiharju	6,000,000(3)
Michael Hintz	5,750,000(3)
Rasmus Kupari	5,750,000(1)
Vincent Trocheck	5,445,000(3)
Brandon Gormley	5,000,000(2)
Nolan Foote	4,000,000(2)
Nils Lundkvist	4,000,000(1)
Peyton Krebs	3,080,000(1)
Kaapo Kahkonen	2,500,000(3)
Josh Norris	2,325,000(1)
Keean Washkurak	2,000,000(1)
Carson Soucy	1,257,000(2)
John Beecher	1,257,000(1)
Teddy Blueger	975,000(3)
Aleksander Barkov	957,000(1)
Warren Foegele	957,000(1)
Andrei Lokitionov	957,000(1)
Connor Hobbs	957,000(1)

Helge Grans	200,000(3)
Danila Yurov	180,000(1)
Cameron Lund	175,000(2)
Matyas Sapovaliv	175,000(2)
Artyom Duda	150,000(1)
Ivan Morozov	140,000(1)
Brett Harrison	125,000(1)
Leo Loof	125,000(1)
Filip Nordberg	120,000(2)
Shai Buium	110,000(1)
Ross Colton	97,500(3)
Rafael Harvey-Pinard	97,500(3)
Trevor Kuntar	95,000(2)
Viktor Neuchev	90,000(2)
Jordan Dumais	90,000(2)
Adam Jiricek	85,000(2)
Tanner Howe	80,000(3)
Teddy Stiga	75,000(2)
Collin Delia	75,000(1)
Eerik Wallenius	70,000(3)
Andrew Cristall	70,000(1)
Kasper Halttunen	70,000(1)
Riley Heidt	65,000(1)
Hiroki Gojsic	65,000(2)
Felix Unger Sorum	65,000(1)
Simon Zether	60,000(2)
William Whitelaw	60,000(1)
Jacob Fowler	60,000(1)
Albin Sundin	58,000(3)

Current Funds	$36,945,240
Home Games Remaining	36
Avg. Attendance	12,328
Avg. Revenue/Game	$2,159,936
Projected Revenue	$77,757,696

Expenses

Pro Payroll	$68,655,000
Farm Payroll	$3,175,950
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	73
Total Game Expenses	$877,225
Projected Expenses	$64,037,425
Projected Balance	$50,665,511

Salary Commitment

Year: 2028	$71,830,950
Year: 2029	$32,855,000
Year: 2030	$13,910,000
Year: 2031	$7,500,000

Nazem Kadri	7,500,000(2)
Matt Murray	7,500,000(5)
Nikolaj Ehlers	6,600,000(1)
Sam Reinhart	6,250,000(3)
Arrturi Lehkonen	4,250,000(1)
Lias Andersson	4,000,000(1)
Mike Condon	4,000,000(2)
Timo Meier	3,500,000(1)
Aaron Ness	3,350,000(1)
Neal Pionk	3,250,000(2)
Markus Granlund	3,250,000(1)
David Rundblad	3,000,000(1)
Kody Clark	2,495,000(1)
Anthony Deangelo	2,000,000(1)
Quinn Schmiemann	1,800,000(2)
Tyler Madden	1,800,000(2)
Nathan Bastian	1,250,000(1)
Rem Pitlick	1,210,000(1)
Stefan Elliott	1,100,000(1)
Matthew Irwin	550,000(1)

Sean Behrens	192,500(1)
Brandon Carlo	190,000(1)
Colt Moberg	180,000(2)
Keegan Kolesar	170,000(1)
Charlie Lindgren	170,000(2)
Alex Barre-Boulet	160,000(1)
Vili Saarijarvi	150,000(1)
Joseph Woll	150,000(1)
Tyler Wall	136,950(1)
Mason Lohrei	125,000(2)
Evan McEneny	125,000(1)
Brett Kulak	125,000(1)
Gabriel Bourque	120,000(2)
Dominik Kahun	110,000(1)
Marcus Kruger	100,000(1)
David Gustafsson	99,000(1)
Michael Hage	90,000(3)
Kenton Helgesen	90,000(1)
Noah Gregor	77,500(1)
Michael Milne	75,000(1)
Tobias Rieder	75,000(1)
Tyson Bertuzzi	75,000(1)
Nikolay Goldobin	75,000(1)
Valentin Zykov	75,000(1)
Alexander Siryatsky	70,000(3)
Martin Misiak	65,000(1)
Sawyer Mynio	55,000(1)
Colin Smith	50,000(1)

Current Funds	$36,517,800
Home Games Remaining	37
Avg. Attendance	17,848
Avg. Revenue/Game	$2,141,760
Projected Revenue	$79,245,120

Expenses

Pro Payroll	$71,150,000
Farm Payroll	$3,023,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	73
Total Game Expenses	$905,787
Projected Expenses	$66,122,421
Projected Balance	$49,640,499

Salary Commitment

Year: 2028	$74,173,000
Year: 2029	$34,828,000
Year: 2030	$15,673,000
Year: 2031	$0,000

Andrei Svechnikov	6,600,000(2)
Antti Raanta	6,000,000(1)
Philip Larsen	6,000,000(2)
Brayden Schenn	5,000,000(2)
Kaiden Guhle	4,950,000(1)
Brock Boeser	4,850,000(1)
Conor Timmins	4,600,000(1)
Linus Omark	4,250,000(3)
Simon Nemec	4,200,000(3)
Isac Lundestrom	4,000,000(1)
Tim Stutzle	3,800,000(1)
Dylan Guenther	3,500,000(1)
Carson Lambos	3,500,000(3)
Nick Seeler	2,750,000(3)
Isak Rosen	1,950,000(1)
Simon Robertsson	1,950,000(1)
Antti Niemi	1,600,000(1)
Harrison Blaisdell	550,000(1)
Oskar Lindblom	550,000(1)
Brett Pollock	550,000(1)

Topi Ronni	180,000(2)
Isaac Howard	180,000(2)
Julian Lutz	180,000(2)
Hunter Haight	180,000(2)
Olof Lindbom	170,000(2)
David Kampf	150,000(3)
Ayrton Martino	150,000(1)
Daemon Hunt	140,000(3)
Emil Andrae	133,000(3)
Artyom Grushnikov	115,000(1)
Terik Parascak	100,000(3)
Jett Luchanko	95,000(2)
Riley Kidney	90,000(1)
Marek Vanacker	85,000(2)
Frederick Gaudreau	77,500(3)
Victor Olofsson	77,500(3)
Eemil Vinni	75,000(2)
Luca Marrelli	75,000(3)
Logan Sawyer	75,000(3)
Eduard Sale	75,000(1)
Veeti Vaisanen	75,000(3)
Leon Muggli	75,000(2)
Ondrej Kos	70,000(2)
Kamil Bednarik	70,000(2)
Christian Kirsch	70,000(3)
Tarin Smith	65,000(2)
Herman Traff	65,000(2)
Simon-Pier Brunet	65,000(2)
Oscar Fisker Molgaard	65,000(1)

Current Funds	$28,652,423
Home Games Remaining	36
Avg. Attendance	16,718
Avg. Revenue/Game	$2,126,479
Projected Revenue	$76,553,244

Expenses

Pro Payroll	$72,200,000
Farm Payroll	$2,254,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	73
Total Game Expenses	$909,238
Projected Expenses	$66,374,360
Projected Balance	$38,831,307

Salary Commitment

Year: 2028	$77,454,500
Year: 2029	$42,962,000
Year: 2030	$42,163,000
Year: 2031	$33,950,000

Richard Bachman	8,250,000(1)
Quinton Howden	7,000,000(1)
Artemi Panarin	6,500,000(4)
Lukas Reichel	6,500,000(6)
Bode Wilde	6,250,000(6)
Jaccob Slavin	6,200,000(5)
Matthew Coronato	3,500,000(1)
Tyler Myers	3,500,000(1)
Matt Puempel	3,250,000(1)
Cross Hanas	3,000,000(4)
Mavrik Bourque	3,000,000(1)
Eemil Viro	3,000,000(4)
Jake Neighbours	3,000,000(3)
Noah Warren	2,500,000(4)
David Jiricek	2,500,000(3)
Zachary Bolduc	2,000,000(3)
Niklas Kokko	1,700,000(1)
Yegor Sokolov	1,500,000(1)
Tristen Robins	1,400,000(1)
Danny Nelson	650,000(1)

Rieger Lorenz	150,000(2)
Roni Hirvonen	140,000(2)
Mattias Havelid	124,000(2)
Nico Sturm	120,000(3)
Jalen Chatfield	100,000(3)
Matt Roy	100,000(3)
Zeev Buium	100,000(3)
Gavin Hayes	95,000(2)
Vinzenz Rohrer	95,000(2)
Calle Rosen	90,000(1)
Jacob Battaglia	80,000(3)
Brent Johnson	77,500(1)
Ben Holmstrom	75,000(1)
Justin Braun	75,000(1)
Filip Forsberg	75,000(1)
Vaclav Karabacek	75,000(1)
Matej Stransky	75,000(1)
Vinni Lettieri	75,000(1)
William Zellers	75,000(3)
Adam Jecho	75,000(3)
Tomas Lavoie	70,000(2)
Adam Gajan	70,000(1)
Matvei Shuravin	65,000(2)
Veeti Louhivaara	63,000(3)
Colton Roberts	60,000(2)
Zach Nehring	55,000(1)

Current Funds	$27,792,825
Home Games Remaining	36
Avg. Attendance	18,017
Avg. Revenue/Game	$2,594,477
Projected Revenue	$93,401,172

Expenses

Pro Payroll	$75,800,000
Farm Payroll	$3,170,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	73
Total Game Expenses	$964,311
Projected Expenses	$70,394,701
Projected Balance	$50,799,296

Salary Commitment

Year: 2028	$78,970,500
Year: 2029	$45,270,000
Year: 2030	$15,650,000
Year: 2031	$4,000,000

Viktor Fasth	7,100,000(1)
P.K. Subban	6,900,000(2)
Jack Eichel	6,600,000(2)
Jared McCann	6,250,000(1)
Taylor Raddysh	5,750,000(3)
Jared Cowan	5,100,000(2)
Riley Tufte	4,800,000(2)
Denis Gurianov	4,300,000(1)
Sebastian Cossa	4,150,000(3)
Cameron York	4,000,000(1)
Vince Dunn	4,000,000(6)
Liam Ohgren	3,500,000(2)
Roby Jarventie	3,250,000(1)
Noah Ostlund	2,100,000(2)
Jared McIsaac	1,800,000(1)
Derek Ryan	1,600,000(3)
Sergei Kostitsyn	1,300,000(1)
Evan Nause	1,250,000(1)
David Reinbacher	1,100,000(1)
Matvei Michkov	950,000(1)

Filip Gustavsson	200,000(1)
Patrik Puistola	187,000(1)
Luke Evangelista	150,000(1)
Adam Sykora	150,000(2)
Gabriel Dumont	150,000(1)
Jordan Martinook	130,000(1)
Colton Dach	126,000(1)
Denis Malgin	125,000(1)
Nicklaus Perbix	125,000(2)
Jeremie Poirier	125,000(2)
Elias Lindholm	120,000(1)
Cedric Paquette	110,000(1)
Nick Schmaltz	110,000(1)
Alex Vlasic	110,000(1)
Christian Djoos	100,000(1)
Jack Roslovic	100,000(1)
Josh Morrissey	100,000(1)
Gustav Olofsson	100,000(1)
William Karlsson	90,000(1)
Steve Santini	90,000(1)
Frank Corrado	90,000(1)
Dennis Yan	87,500(1)
Linus Eriksson	80,000(3)
Emil Hemming	75,000(2)
Nic Dowd	75,000(2)
Carson Bjarnason	70,000(1)
Ilya Protas	70,000(2)
William McIsaac	70,000(3)
Christopher Pelosi	55,000(1)

Current Funds	$30,215,762
Home Games Remaining	37
Avg. Attendance	15,794
Avg. Revenue/Game	$2,539,796
Projected Revenue	$93,972,452

Expenses

Pro Payroll	$76,000,000
Farm Payroll	$2,009,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	73
Total Game Expenses	$952,549
Projected Expenses	$69,536,061
Projected Balance	$54,652,153

Salary Commitment

Year: 2028	$78,009,000
Year: 2029	$47,527,000
Year: 2030	$42,978,000
Year: 2031	$12,500,000

Brandon Dubinsky	11,200,000(3)
Miro Heiskanen	6,800,000(4)
John Klingberg	6,500,000(1)
Tage Thompson	6,250,000(1)
Melker Karlsson	6,000,000(3)
Dylan Holloway	5,700,000(4)
Calvin Pickard	5,000,000(1)
Quinton Byfield	4,950,000(3)
David Pastrnak	4,200,000(3)
Gustav Nyquist	4,200,000(1)
Sean Kuraly	3,650,000(3)
Shakir Mukhamadullin	3,500,000(2)
Anders Lindback	3,050,000(1)
Leo Carlsson	1,100,000(1)
Dmitri Simashev	950,000(1)
Gabriel Carlsson	700,000(1)
Adam Gilmour	600,000(1)
Shayne Gostisbehere	550,000(1)
Jaret Anderson-Dolan	550,000(1)
Connor Murphy	550,000(1)

Mike Robinson	200,000(2)
Noel Gunler	140,000(1)
Landon Slaggert	120,000(1)
Yaroslav Askarov	95,000(2)
Sacha Boisvert	85,000(2)
Patrick Harper	72,500(3)
Jesper Boqvist	72,500(3)
Nick Paul	72,500(3)
Dylan Gambrell	72,500(3)
Oskar Vuollet	70,000(3)
Ondrej Becher	65,000(2)
Michael McLeod	62,500(2)
Jonathan Dahlen	62,500(2)
Alexey Toropchenko	62,500(2)
Joel Svensson	60,000(2)
Tomas Mrsic	60,000(2)
Kieffer Bellows	60,000(2)
Joe Hicketts	60,000(2)
Libor Hajek	60,000(2)
Trevor Carrick	60,000(3)
Kirill Maximov	59,000(2)
Tory Pitner	58,000(3)
Yakov Trenin	57,500(2)
Noah Juulsen	57,000(1)
Jacob Larsson	55,000(1)
Brandon Baddock	55,000(1)
Ryan Stanton	55,000(1)

Current Funds	$34,798,637
Home Games Remaining	36
Avg. Attendance	17,890
Avg. Revenue/Game	$2,576,160
Projected Revenue	$92,741,760

Expenses

Pro Payroll	$83,700,000
Farm Payroll	$3,408,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	73
Total Game Expenses	$1,063,549
Projected Expenses	$77,639,061
Projected Balance	$49,901,336

Salary Commitment

Year: 2028	$87,108,000
Year: 2029	$72,973,000
Year: 2030	$47,583,000
Year: 2031	$37,450,000

Filip Chlapik	9,850,000(7)
Samuel Morin	8,000,000(5)
Michael Dal Colle	7,750,000(2)
Brock McGinn	7,000,000(5)
Garret Sparks	6,750,000(6)
Kyle Palmieri	6,250,000(3)
Zachary Werenski	5,850,000(8)
Jonathan Ericsson	5,000,000(2)
Tyce Thompson	4,500,000(2)
Kurtis MacDermaid	3,250,000(3)
Oskar Olausson	3,000,000(2)
Ryan Johnson	2,050,000(2)
Noel Acciari	2,000,000(1)
Brad Morrison	2,000,000(2)
Brett Seney	1,950,000(1)
Hugo Has	1,750,000(1)
Michael Benning	1,750,000(1)
Madison Bowey	1,250,000(1)
Brandon Kozun	1,100,000(1)
Hunter Shinkaruk	1,000,000(1)
Zach Fucale	850,000(1)
Cam Morrison	800,000(1)

Deven Sideroff	220,000(2)
Mike Hoeffel	210,000(1)
Matej Tomek	200,000(1)
Aleksi Saarela	180,000(2)
AJ Jenks	180,000(1)
Jordan Hendry	165,000(1)
Julius Nattinen	160,000(1)
Kevin Lablanc	150,000(2)
Ilya Fedotov	150,000(3)
Rinat Valiev	150,000(1)
Justin Ertel	150,000(3)
Massimo Rizzo	145,000(1)
Ryan Greene	130,000(2)
Maxence Guenette	130,000(2)
Eetu Luostarinen	125,000(2)
Aidan Thompson	125,000(3)
Vincent Desharnais	100,000(2)
Drake Caggiula	80,000(1)
Pavel Moysevich	80,000(3)
Nick Sorensen	80,000(1)
Matthew Wood	75,000(1)
Tom Kuhnhackl	75,000(1)
Nate Misskey	70,000(3)
Miroslav Satan Jr	58,000(3)
Conor Garland	55,000(1)
Justin Poirier	55,000(2)
Yegor Sidorov	55,000(1)
Joey Anderson	55,000(1)

Current Funds	$84,742,630
Home Games Remaining	37
Avg. Attendance	10,238
Avg. Revenue/Game	$1,842,795
Projected Revenue	$68,183,415

Expenses

Pro Payroll	$69,985,000
Farm Payroll	$2,603,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	73
Total Game Expenses	$886,439
Projected Expenses	$64,710,049
Projected Balance	$88,215,996

Salary Commitment

Year: 2028	$72,588,000
Year: 2029	$38,783,000
Year: 2030	$19,128,000
Year: 2031	$18,450,000

Pierre-Luc Dubois	9,000,000(5)
Victor Hedman	8,250,000(1)
Griffin Reinhart	7,650,000(2)
Matt Clark	7,500,000(2)
Taylor Hall	7,450,000(1)
Vitali Kravtsov	6,400,000(4)
Cam Talbot	6,250,000(1)
Linus Ullmark	3,150,000(2)
Judd Caulfield	3,050,000(4)
Matthew Savoie	2,500,000(1)
Mason Marchment	1,850,000(1)
Daniil Gushchin	825,000(1)
Adam Gaudette	750,000(1)
Oliver Moore	750,000(1)
Calum Ritchie	750,000(1)
Anssi Salmela	700,000(1)
Jesse Ylonen	660,000(1)
Boris Katchouk	650,000(1)
Alexandre Blais	650,000(2)
Tristan Bertucci	650,000(1)
Dylan MacKinnon	550,000(1)

William Borgen	300,000(3)
Filip Mesar	200,000(3)
Alexandre Carrier	175,000(2)
Tyler Bertuzzi	175,000(2)
Lukas Sedlak	120,000(1)
Berkly Catton	115,000(3)
Artyom Levshunov	110,000(2)
Sam Dickinson	95,000(2)
Colin White	90,000(1)
Connor Brown	90,000(1)
Cameron Whynot	85,000(1)
Dean Letourneau	85,000(2)
Nate Danielson	85,000(1)
Joel Eriksson Ek	75,000(1)
Aaron Marvin	75,000(1)
Mason Appleton	75,000(1)
Jansen Harkins	75,000(1)
Kevin Stenlund	75,000(1)
Erik Gustafsson	75,000(1)
Shea Theodore	75,000(1)
Adam Comrie	75,000(1)
Adam Huska	75,000(1)
Pheonix Copley	75,000(1)
Miguel Marques	65,000(2)
Jonathan Morello	63,000(3)

Current Funds	$23,712,545
Home Games Remaining	37
Avg. Attendance	16,323
Avg. Revenue/Game	$1,958,730
Projected Revenue	$72,473,010

Expenses

Pro Payroll	$73,500,000
Farm Payroll	$2,610,100
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	74
Total Game Expenses	$929,410
Projected Expenses	$68,776,322
Projected Balance	$27,409,233

Salary Commitment

Year: 2028	$76,110,100
Year: 2029	$33,747,500
Year: 2030	$21,497,500
Year: 2031	$16,625,000

Nikita Zadorov	7,400,000(4)
Mitchell Marner	6,825,000(4)
Slater Koekkoek	6,425,000(1)
Ryan Nugent-Hopkins	6,000,000(1)
Thomas Greiss	5,750,000(1)
Dylan Cozens	5,500,000(1)
Kailer Yamamoto	5,150,000(1)
Alex DeBrincat	5,000,000(2)
Connor McMichael	3,500,000(3)
Cole Caufield	3,200,000(1)
Joel Edmundson	2,500,000(2)
Elvis Merzlikins	2,400,000(4)
Tyler Seguin	2,100,000(1)
Alexander Romanov	2,000,000(1)
Brock Faber	2,000,000(1)
Morgan Frost	1,800,000(1)
Nicklas Grossman	1,800,000(2)
Phillip Danault	1,600,000(2)
Colin Miller	1,350,000(1)
Morgan Barron	1,200,000(3)

Juuse Saros	285,000(2)
Victor Mete	169,400(1)
Ian Moore	163,400(1)
Seamus Casey	130,000(2)
Joonas Donskoi	125,000(2)
Brandon Tanev	125,000(2)
Danton Heinen	125,000(2)
Albin Eriksson	118,300(1)
Anthony Duclair	100,000(2)
Dominik Simon	97,500(3)
Evan Rodrigues	97,500(1)
Marcus Pettersson	90,000(1)
Daniel Sprong	87,500(1)
Ryan Strome	87,500(1)
Connor Carrick	77,500(1)
Julius Miettinen	75,000(2)
Viggo Gustafsson	75,000(3)
Thomas Novak	71,500(1)
Ethan Gauthier	70,000(1)
Kirill Zarubin	70,000(2)
Rickard Rakell	67,500(2)
Dillon Dube	67,500(2)
Anthony Beauvillier	65,000(2)
Sebastian Soini	60,000(2)
Aydar Suniev	55,000(1)
Patrick Geary	55,000(2)

Current Funds	$42,435,919
Home Games Remaining	37
Avg. Attendance	14,257
Avg. Revenue/Game	$2,155,620
Projected Revenue	$79,757,940

Expenses

Pro Payroll	$71,625,000
Farm Payroll	$2,772,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	73
Total Game Expenses	$908,524
Projected Expenses	$66,322,280
Projected Balance	$55,871,579

Salary Commitment

Year: 2028	$74,397,500
Year: 2029	$18,460,000
Year: 2030	$6,090,000
Year: 2031	$6,000,000

Auston Matthews	8,000,000(1)
Jonathan Huberdeau	8,000,000(1)
Gabriel Vilardi	6,500,000(1)
Connor Hellebuyck	6,250,000(1)
Jimmy Vesey	6,000,000(1)
Samuel Poulin	6,000,000(4)
Dylan Strome	5,975,000(2)
Kristian Vesalainen	4,390,000(2)
Ty Dellandrea	3,680,000(1)
Ryan Suzuki	2,750,000(1)
Daniel Torgersson	2,420,000(1)
Rasmus Sandin	2,200,000(1)
Aatu Raty	2,000,000(1)
Olivier Rodrigue	1,925,000(1)
Jack Rathbone	1,835,000(2)
Ian McCoshen	750,000(1)
Alec Martinez	750,000(1)
Kale Clague	750,000(1)
Adam Almquist	750,000(1)
Marc Methot	700,000(1)

Cale Fleury	236,500(1)
Yegor Zamula	215,000(1)
Joel Hofer	214,500(1)
Stanislav Galiev	200,000(1)
Jakob Pelletier	181,500(1)
Ben Chiarot	150,000(1)
Lukas Vejdemo	130,000(1)
Redmond Savage	125,000(1)
Matt Bartkowski	110,000(1)
Igor Chernyshov	90,000(3)
Bryce McConnellBarker	90,000(2)
Taylor Fedun	80,000(2)
Ben Lovejoy	75,000(1)
Jyrki Jokipaaka	75,000(1)
Maxim Letunov	75,000(1)
Victor Rask	75,000(1)
Dominic Turgeon	75,000(1)
Alex Tuch	75,000(1)
Zach Benson	75,000(1)
Victor Bartley	75,000(1)
Adin Hill	75,000(1)
Grant Clitsome	75,000(1)
Scott Laughton	75,000(1)
Reid Boucher	75,000(1)
Adam Lowry	50,000(1)

Current Funds	$46,688,935
Home Games Remaining	37
Avg. Attendance	18,211
Avg. Revenue/Game	$2,972,035
Projected Revenue	$109,965,295

Expenses

Pro Payroll	$75,935,000
Farm Payroll	$2,640,800
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	74
Total Game Expenses	$959,498
Projected Expenses	$71,002,820
Projected Balance	$85,651,410

Salary Commitment

Year: 2028	$78,575,800
Year: 2029	$32,848,000
Year: 2030	$9,783,000
Year: 2031	$4,250,000

Dylan Larkin	6,875,000(2)
Martin Jones	6,500,000(1)
Justus Annunen	6,250,000(1)
Filip Zadina	6,175,000(1)
Julius Honka	5,750,000(2)
Urho Vaakanainen	5,600,000(2)
German Rubtsov	5,170,000(1)
Moritz Seider	5,000,000(1)
Brandon Montour	4,250,000(4)
Josh Anderson	3,750,000(3)
Tyson Foerster	3,650,000(1)
William Eklund	3,525,000(1)
Jake Gardiner	2,500,000(1)
Brayden Tracey	2,250,000(2)
Topi Niemela	1,800,000(1)
Michael Pezzetta	1,800,000(2)
Jesper Bratt	1,650,000(1)
Pavel Dorofeyev	1,260,000(1)
Eeli Tolvanen	900,000(1)
Owen Allard	700,000(3)
Matyas Melovsky	580,000(3)

David Rittich	290,000(2)
Logan Stankoven	195,000(1)
Rasmus Asplund	180,000(1)
Kieran Ruscheinski	175,000(3)
Sami Niku	165,000(1)
Givani Smith	162,800(1)
Oliver Kapanen	150,000(2)
Nick Bonino	115,000(1)
Michael Amadio	110,000(3)
Dmitri Buchelnikov	90,000(2)
Carter Mazur	90,000(1)
Aleksanteri Kaskimaki	80,000(1)
Leo Sahlin Wallenius	80,000(3)
Max Plante	75,000(2)
Roope Hintz	75,000(1)
Zach Sanford	75,000(1)
Travis Dermott	75,000(1)
Carson Wetsch	75,000(3)
Trey Augustine	70,000(1)
Henry Mews	65,000(2)
Carson Rehkopf	65,000(1)
Ivan Yunin	63,000(3)
Victor Johansson	60,000(2)
Viktor Norringer	60,000(2)

Current Funds	$19,360,217
Home Games Remaining	37
Avg. Attendance	17,470
Avg. Revenue/Game	$2,012,631
Projected Revenue	$74,467,347

Expenses

Pro Payroll	$71,725,000
Farm Payroll	$3,045,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	74
Total Game Expenses	$913,067
Projected Expenses	$67,566,963
Projected Balance	$26,260,601

Salary Commitment

Year: 2028	$77,770,000
Year: 2029	$43,822,500
Year: 2030	$25,957,500
Year: 2031	$9,300,000

Zemgus Girgensons	6,000,000(1)
Alexander Nylander	5,200,000(1)
Max Comtois	5,100,000(3)
Andrei Kuzmenko	4,800,000(4)
Tyson Jost	4,500,000(1)
Jakub Zboril	4,500,000(1)
Simon Edvinsson	4,500,000(4)
Ian Mitchell	4,250,000(2)
Martin Fehervary	3,800,000(2)
Tobias Bjornfot	3,800,000(2)
John-Jason Peterka	3,750,000(3)
Jake Studnicka	3,750,000(3)
Ryan McLeod	3,600,000(1)
Radek Faksa	3,250,000(1)
Cole Perfetti	3,000,000(1)
Vasili Ponomaryov	3,000,000(2)
Owen Pickering	2,650,000(3)
Tyler Parsons	2,500,000(2)
Cayden Primeau	2,125,000(1)
Brendan Gallagher	650,000(1)

Thomas Bordeleau	249,500(3)
Filip Hronek	230,000(1)
Emil Heineman	225,000(3)
Ryan Chelsey	200,000(3)
Pierre Engvall	190,000(1)
Mackenzie Entwistle	175,000(3)
Troy Stecher	175,000(1)
Zach Whitecloud	130,000(3)
Travis Boyd	120,000(3)
Beckett Sennecke	110,000(2)
John Ramage	110,000(2)
Josh Doan	100,000(1)
Alis Pettersson	100,000(2)
Jake Evans	95,000(3)
Taige Harding	87,500(1)
Charlie Elick	80,000(3)
Gabe Perreault	75,000(1)
Kim Saarinen	75,000(3)
Viktor Stalberg	75,000(1)
Liam Greentree	75,000(2)
John Gaudreau	70,000(1)
Felix Nilsson	65,000(1)
Lucas Ellinas	65,000(2)
Lucas Van Vliet	58,000(3)
Arttu Karki	55,000(1)
Landon Miller	55,000(2)

Current Funds	$4,543,290
Home Games Remaining	37
Avg. Attendance	13,714
Avg. Revenue/Game	$1,711,476
Projected Revenue	$63,324,612

Expenses

Pro Payroll	$73,075,000
Farm Payroll	$2,724,100
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	74
Total Game Expenses	$925,617
Projected Expenses	$68,495,663
Projected Balance	-$627,761

Salary Commitment

Year: 2028	$75,799,100
Year: 2029	$31,832,500
Year: 2030	$6,000,000
Year: 2031	$0,000

Casey Mittelstadt	6,425,000(2)
Jonathan Drouin	6,100,000(1)
Nathan MacKinnon	5,850,000(3)
Jack Campbell	5,750,000(1)
Jack Hughes	5,250,000(1)
Nail Yakupov	5,200,000(1)
Gabriel Landeskog	4,850,000(2)
Sven Baertschi	4,250,000(1)
Nicolas Beaudin	4,000,000(2)
Luke Hughes	3,725,000(2)
Thomas Harley	3,500,000(1)
Brennan Othmann	3,500,000(1)
Oscar Klefbom	3,000,000(2)
Oliver Ekman-Larsson	2,850,000(1)
Jay O'Brien	2,475,000(1)
Zayde Wisdom	1,375,000(2)
Jonathan Quick	1,250,000(1)
Alex Lintuniemi	1,100,000(1)
Akil Thomas	1,000,000(2)
Ivan Telegin	875,000(1)
Andrej Sustr	750,000(2)

Ilya Sorokin	340,000(1)
David Farrance	157,300(1)
Conner Bleackley	125,000(1)
Matthew Poitras	125,000(2)
Alex Laferriere	121,000(1)
Blake Lizotte	120,000(1)
Roman Schmidt	110,000(1)
Jackson Hallum	107,300(1)
Alexander Perevalov	95,000(2)
Alexander Suzdalev	95,000(2)
Nick Ritchie	87,500(2)
Nicolas Petan	87,500(2)
Rudolfs Balcers	87,500(2)
Ty Nelson	75,000(3)
Ryan Martindale	75,000(2)
Nathan Villeneuve	75,000(3)
Michael McCarron	75,000(1)
Cam Atkinson	75,000(1)
Mark Stone	75,000(1)
Jake McCabe	75,000(1)
Jeremy Roy	75,000(1)
Ryan Collins	75,000(1)
Carl Dahlstrom	75,000(1)
Trevor Moore	66,000(1)
Julius Bergman	65,000(1)
Klas Dahlbeck	65,000(1)
Oliwer Kaski	65,000(1)
Chase Wutzke	55,000(2)

Current Funds	$15,483,144
Home Games Remaining	37
Avg. Attendance	12,601
Avg. Revenue/Game	$1,965,756
Projected Revenue	$72,732,972

Expenses

Pro Payroll	$72,150,000
Farm Payroll	$2,763,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	74
Total Game Expenses	$914,829
Projected Expenses	$67,697,366
Projected Balance	$20,518,750

Salary Commitment

Year: 2028	$74,913,000
Year: 2029	$41,823,000
Year: 2030	$16,818,000
Year: 2031	$9,250,000

Haydn Fleury	8,500,000(2)
Magnus Paajarvi-Svenss	7,500,000(1)
Sonny Milano	6,000,000(1)
Jake Virtanen	5,250,000(1)
Jesper Wallstedt	5,000,000(1)
Seth Jarvis	5,000,000(5)
Erik Brannstrom	4,550,000(2)
Hendrix Lapierre	4,250,000(5)
Jacob Bernard-Docker	3,150,000(2)
Connor Clifton	3,000,000(3)
Mackie Samoskevich	3,000,000(2)
Alexandar Georgiev	2,750,000(1)
Mark Pysyk	2,500,000(2)
Erik Gudbranson	2,100,000(1)
Jean-Luc Foudy	2,100,000(3)
Remi Elie	2,000,000(3)
Zachary L'Heureux	2,000,000(1)
Caleb Jones	1,500,000(1)
Brayden Point	1,000,000(2)
Tyler Benson	1,000,000(2)

Yegor Rykov	200,000(2)
Isaiah Saville	200,000(2)
Jake Bischoff	200,000(2)
Tristan Broz	175,000(3)
Sasha Pastujov	150,000(1)
Oliver Johansson	150,000(1)
Lukas Bengtsson	115,000(2)
Rasmus Andersson	115,000(2)
Julian Melchiori	110,000(2)
Sebastian Aho	100,000(2)
Stian Solberg	90,000(3)
Dalibor Dvorsky	85,000(1)
Brady Cleveland	75,000(1)
Zach Nastasiuk	75,000(1)
Andrew Basha	75,000(2)
Ryder Ritchie	75,000(2)
Brendan Shinnimin	75,000(1)
Brendan Lemieux	75,000(1)
Etienne Morin	70,000(1)
Gabe Smith	70,000(3)
Nicholas Kempf	70,000(3)
Lukas Dragicevic	65,000(1)
Maxmilian Curran	63,000(3)
Quinton Burns	60,000(1)
Tyler Thorpe	60,000(2)
Drew Fortescue	55,000(1)
Andrew Strathmann	55,000(1)
Clarke Caswell	55,000(2)

Current Funds	$34,433,454
Home Games Remaining	37
Avg. Attendance	14,391
Avg. Revenue/Game	$1,554,201
Projected Revenue	$57,505,437

Expenses

Pro Payroll	$57,705,000
Farm Payroll	$3,000,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	74
Total Game Expenses	$741,543
Projected Expenses	$54,874,159
Projected Balance	$37,064,732

Salary Commitment

Year: 2028	$60,705,000
Year: 2029	$38,745,000
Year: 2030	$22,095,000
Year: 2031	$5,125,000

Steven Stamkos	7,000,000(1)
Samuel Montembeault	5,000,000(5)
Alan Quine	4,800,000(3)
Filip Johansson	4,750,000(3)
Pavel Buchnevich	4,600,000(2)
Jake Bean	4,500,000(1)
Emile Poirier	4,470,000(2)
Sam Steel	3,500,000(3)
Francesco Pinelli	3,500,000(3)
Artur Kayumov	2,000,000(1)
Carter Hart	2,000,000(1)
Andreas Athanasiou	1,785,000(2)
Brandon Saad	1,750,000(2)
Dylan McIlrath	1,500,000(1)
Caedan Bankier	1,400,000(2)
Ryan Graves	1,350,000(2)
Kyle Capobianco	1,000,000(1)
Alexander Petrovic	1,000,000(1)
Christian Jaros	1,000,000(1)
Jack Dougherty	800,000(1)

Frank Vatrano	180,000(2)
Dmytro Timashov	165,000(2)
Ethan Bear	150,000(2)
Carl Grundstrom	150,000(1)
Felix Sandstrom	150,000(2)
Jake Boltmann	150,000(3)
Boo Nieves	140,000(3)
Henrik Borgstrom	135,000(1)
Gabryel Paquin-Boudrea	130,000(3)
Michal Jordan	130,000(2)
Brendan Collier	130,000(2)
Ethan Del Mastro	125,000(2)
Philipp Kurashev	125,000(4)
Mike Lundin	125,000(1)
Scott Wilson	125,000(2)
Sven Andrighetto	125,000(1)
Nathan Moon	90,000(1)
Tomas Hamara	85,000(2)
Brycen Martin	80,000(1)
Robert Hagg	80,000(1)
Konrad Abdeltshauser	70,000(1)
Joe Whitney	70,000(1)
Nick Lardis	65,000(1)
Hunter Brzustewicz	60,000(1)
Mathieu Cataford	55,000(1)
Konnor Smith	55,000(1)
Markus Loponen	55,000(2)

Current Funds	$24,109,191
Home Games Remaining	37
Avg. Attendance	14,809
Avg. Revenue/Game	$1,954,788
Projected Revenue	$72,327,156

Expenses

Pro Payroll	$75,895,000
Farm Payroll	$3,697,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	74
Total Game Expenses	$971,872
Projected Expenses	$71,918,524
Projected Balance	$24,517,823

Salary Commitment

Year: 2028	$79,592,000
Year: 2029	$47,863,000
Year: 2030	$30,498,000
Year: 2031	$11,800,000

Bowen Byram	6,500,000(2)
Alex Nedeljkovic	6,000,000(4)
Klim Kostin	5,800,000(4)
Owen Tippett	5,385,000(3)
Logan Cooley	4,650,000(3)
Alexis Lafreniere	4,250,000(1)
Trevor Van Riemsdyk	4,000,000(1)
Ty Smith	4,000,000(1)
Alexander Wennberg	3,900,000(2)
Pavel Mintyukov	3,750,000(3)
Ryan Poehling	3,685,000(1)
Alexander Holtz	3,500,000(3)
Shane Pinto	3,135,000(2)
Ivan Miroshnichenko	2,750,000(2)
Brandt Clarke	2,650,000(1)
Ilya Samsonov	2,500,000(1)
Jett Woo	2,490,000(1)
Martin Kaut	2,250,000(1)
Dominik Bokk	2,000,000(1)
Ville Pokka	1,500,000(1)
Connor Bedard	1,200,000(1)

Filip Bystedt	250,000(3)
Nicolas Daws	227,000(3)
Gage Goncalves	220,000(2)
Jack Finley	220,000(2)
Alexander Nikishin	210,000(3)
Luca DelBelBelluz	200,000(2)
Alexandre Texier	192,500(1)
Cal Petersen	181,500(1)
Alex Formenton	180,000(1)
Brandon Coe	165,000(3)
Wyatt Kaiser	165,000(3)
Chase Stillman	155,000(1)
Wade Allison	150,000(1)
Noah Rod	150,000(1)
Kirill Kirsanov	125,000(1)
Justin Robidas	125,000(3)
Evan Gardner	80,000(3)
Nico Myatovic	70,000(1)
Maxim Masse	70,000(2)
Noel Fransen	70,000(2)
Heikki Ruohonen	70,000(3)
Trevor Hoskin	65,000(2)
Anthony Romani	63,000(3)
Per Age Skroder	60,000(2)
Blake Montgomery	60,000(2)
Chase Pietila	60,000(2)
Denis Gabdrakhmanov	58,000(3)
Nathan Aspinall	55,000(2)

Current Funds	$86,017,344
Home Games Remaining	38
Avg. Attendance	8,445
Avg. Revenue/Game	$1,560,513
Projected Revenue	$59,299,494

Expenses

Pro Payroll	$52,151,000
Farm Payroll	$2,609,250
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	74
Total Game Expenses	$669,046
Projected Expenses	$49,509,384
Projected Balance	$95,807,454

Salary Commitment

Year: 2028	$54,760,250
Year: 2029	$22,656,500
Year: 2030	$14,343,000
Year: 2031	$7,200,000

Carter Verhaeghe	7,200,000(5)
Devan Dubnyk	6,750,000(1)
Michael Sgarbossa	6,500,000(2)
Kirby Dach	6,000,000(3)
Evan Bouchard	4,000,000(1)
Adam Fox	2,500,000(1)
Arthur Kaliyev	2,057,000(1)
Mattias Janmark	1,950,000(1)
Luke Tuch	1,815,000(1)
Dylan DeMelo	1,780,000(1)
Dan Renouf	1,573,000(1)
Jordan Binnington	1,450,000(1)
Macklin Celebrini	1,200,000(2)
Konsta Helenius	1,000,000(3)
Marko Dano	750,000(1)
Samuel Honzek	750,000(1)
JC Beaudin	750,000(1)
Simon Bertilsson	750,000(1)
Jake Walman	750,000(1)
Miko Matikka	726,000(1)
Liam Reddox	700,000(1)
Rasmus Kumpulainen	650,000(1)
Vadim Moroz	550,000(1)

Emil Bemstrom	209,000(1)
Yegor Korshkov	190,000(2)
Noah Cates	183,500(2)
Jordan Kyrou	180,000(2)
Mackenzie Skapski	175,000(1)
Samu Salminen	170,000(1)
Andre Petersson	140,000(1)
Riley Barber	140,000(1)
Connor Ingram	126,000(1)
Dominik Kubalik	120,000(1)
Cole Huckins	117,500(1)
Jack Glover	85,250(1)
Lucas Pettersson	80,000(3)
Freddie Hamilton	75,000(1)
Christian Fischer	75,000(1)
Mark Scheifele	75,000(1)
Fredrik Claesson	75,000(1)
Jordan Southorn	75,000(1)
Lane Manson	75,000(1)
Beau Akey	65,000(1)
Jared Woolley	63,000(3)
Ollie Josephson	60,000(2)
Gavin McCarthy	55,000(1)

Current Funds	$30,890,399
Home Games Remaining	38
Avg. Attendance	16,493
Avg. Revenue/Game	$2,058,327
Projected Revenue	$78,216,426

Expenses

Pro Payroll	$71,550,000
Farm Payroll	$2,568,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	74
Total Game Expenses	$905,134
Projected Expenses	$66,979,927
Projected Balance	$42,126,898

Salary Commitment

Year: 2028	$74,118,000
Year: 2029	$48,608,000
Year: 2030	$32,303,000
Year: 2031	$15,550,000

Trevor Zegras	6,500,000(1)
Owen Power	6,500,000(6)
Aaron Ekblad	6,250,000(3)
Andre Burakovsky	6,000,000(1)
Pavel Francouz	6,000,000(1)
Logan Brown	6,000,000(3)
Juuso Valimaki	5,700,000(4)
Robert Thomas	5,000,000(2)
Nick Robertson	4,000,000(2)
Jani Hakanpaa	3,250,000(4)
Marco Kasper	2,750,000(2)
Rodion Amirov	2,250,000(3)
Leevi Merilainen	1,800,000(2)
Jack McBain	1,750,000(3)
Adam Ginning	1,750,000(2)
Kirill Slepets	1,350,000(1)
Alexander Kisakov	1,250,000(1)
Chad Krys	1,200,000(1)
Rasmus Bodin	1,150,000(1)
Jakub Vrana	1,100,000(1)

Ukko-Pekka Luukkonen	285,000(2)
Jagger Firkus	135,000(2)
Gabriel Fortier	130,000(2)
Nolan Allan	130,000(1)
Mario Ferraro	125,000(2)
Ivan Demidov	115,000(3)
Devon Toews	110,000(2)
Matthew Knies	110,000(1)
Kyle Rau	100,000(1)
Barclay Goodrow	100,000(4)
Tanner Kero	100,000(3)
Santeri Hatakka	90,000(2)
Beck Malenstyn	90,000(1)
Jacob Middleton	80,000(3)
Filip Cederqvist	80,000(1)
EJ Emery	75,000(2)
Alexis Bernier	75,000(3)
Oscar Lindberg	75,000(1)
Stephane Da Costa	75,000(1)
Juuso Puustinen	75,000(1)
Jason Akeson	75,000(1)
Justin Bailey	75,000(1)
Spencer Watson	75,000(1)
Louka Cloutier	70,000(3)
Max Graham	63,000(3)
Joona Saarelainen	55,000(2)

Current Funds	$27,107,868
Home Games Remaining	37
Avg. Attendance	16,732
Avg. Revenue/Game	$2,288,972
Projected Revenue	$84,691,964

Expenses

Pro Payroll	$73,675,000
Farm Payroll	$2,810,200
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	74
Total Game Expenses	$934,002
Projected Expenses	$69,116,180
Projected Balance	$42,683,652

Salary Commitment

Year: 2028	$76,485,200
Year: 2029	$43,588,500
Year: 2030	$27,091,000
Year: 2031	$16,225,000

Ryan Murray	7,400,000(4)
Bo Horvat	6,750,000(1)
Marco Rossi	6,500,000(5)
Elias Pettersson	6,000,000(2)
Jamie Drysdale	5,750,000(3)
Jack Quinn	4,850,000(1)
Maveric Lamoureux	4,750,000(3)
Louis Leblanc	4,250,000(2)
Kent Johnson	3,450,000(1)
Ryan Merkley	3,125,000(1)
Ridly Greig	3,000,000(2)
Joel Blomqvist	2,950,000(1)
Pierre-Olivier Joseph	2,750,000(1)
Valeri Nichushkin	2,550,000(1)
Sam Rinzel	2,500,000(2)
Filip Hallender	2,400,000(1)
Joakim Kemell	2,000,000(4)
Tyler Biggs	1,100,000(1)
Jean-Francois Berube	1,000,000(1)
Brendan Perlini	600,000(1)

Tyler Kleven	175,000(4)
Christian Kyrou	175,000(2)
Erik Cernak	150,000(1)
Adam Engstrom	150,000(4)
Brendan Warren	150,000(1)
Casey Cizikas	130,000(2)
Bryan Rust	125,000(1)
Dylan Samberg	125,000(1)
Matt Benning	106,700(1)
Jeremy Bracco	100,000(1)
Oskar Osala	100,000(1)
Cole Eiserman	90,000(3)
Samuel Savoie	90,000(2)
Marcus Davidsson	87,500(2)
Ryan Leonard	85,000(1)
Janis Moser	80,000(1)
Cole Hutson	80,000(3)
Vinnie Hinostroza	80,000(2)
Patrick Cehlin	80,000(1)
Oliver Bonk	75,000(1)
Ilya Nabokov	75,000(2)
Riley Patterson	70,000(3)
Gavin Brindley	70,000(1)
Lenni Hameenaho	65,000(1)
Connor Clattenburg	63,000(3)
Timofei Obvintsev	63,000(3)
Gracyn Sawchyn	60,000(1)
Alexander Plesovskikh	55,000(2)
Yaroslav Korostelyov	55,000(2)

Current Funds	$35,362,762
Home Games Remaining	37
Avg. Attendance	19,105
Avg. Revenue/Game	$2,980,380
Projected Revenue	$110,274,060

Expenses

Pro Payroll	$74,750,000
Farm Payroll	$3,175,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	74
Total Game Expenses	$951,567
Projected Expenses	$70,415,963
Projected Balance	$75,220,859

Salary Commitment

Year: 2028	$77,925,500
Year: 2029	$53,963,000
Year: 2030	$30,768,000
Year: 2031	$16,600,000

Igor Shestyorkin	7,000,000(5)
Mikhail Grigorenko	7,000,000(1)
Darnell Nurse	6,800,000(3)
K'Andre Miller	6,750,000(6)
Patrik Laine	6,500,000(2)
Kaapo Kakko	6,250,000(2)
Max Jones	6,250,000(2)
Mikhail Sergachev	5,750,000(1)
Matthew Boldy	4,000,000(3)
Brendan Brisson	2,850,000(1)
Brandon Hagel	2,850,000(4)
Roman Polak	2,750,000(2)
Hugo Alnefelt	2,000,000(1)
Ilya Lyubushkin	2,000,000(3)
Samu Tuomaala	1,750,000(1)
Xavier Bourgault	1,750,000(1)
Dominik Badinka	850,000(2)
Stanislav Galiev	550,000(1)
Adam Mascherin	550,000(1)
T.J. Brodie	550,000(1)

MacKenzie Weegar	200,000(3)
Lian Bichsel	200,000(2)
Prokhor Poltapov	200,000(1)
Chandler Stephenson	200,000(3)
Yegor Chinakhov	190,000(3)
Jiri Kulich	175,000(2)
Garnet Hathaway	175,000(3)
Evan Fitzpatrick	160,000(1)
Maxim Gratchev	151,250(1)
Sammy Blais	151,250(1)
Anton Olsson	150,000(1)
Alex Stalock	150,000(3)
Kirill Marchenko	125,000(3)
Oskar Pettersson	100,000(2)
Michael Fisher	100,000(3)
Fabian Zetterlund	100,000(3)
David Edstrom	70,000(1)
Jan Golicic	70,000(3)
John Whipple	60,000(2)
Mikus Vecvanags	60,000(2)
Kieron Walton	58,000(3)
Janne Kuokkanen	55,000(1)
Jake Guentzel	55,000(1)
Evgeny Svechnikov	55,000(1)
Jordan Nolan	55,000(1)
Brendan Leipsic	55,000(1)
Nicolas Meloche	55,000(1)

Current Funds	$11,098,799
Home Games Remaining	38
Avg. Attendance	16,210
Avg. Revenue/Game	$2,139,764
Projected Revenue	$81,311,032

Expenses

Pro Payroll	$72,175,000
Farm Payroll	$3,146,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	74
Total Game Expenses	$919,811
Projected Expenses	$68,066,012
Projected Balance	$24,343,819

Salary Commitment

Year: 2028	$75,321,500
Year: 2029	$37,796,000
Year: 2030	$21,220,000
Year: 2031	$4,750,000

John Tavares	8,500,000(3)
Carl Hagelin	7,225,000(1)
Frederik Gauthier	6,050,000(1)
Spencer Knight	5,750,000(1)
Quinn Hughes	5,500,000(1)
Connor Zary	4,750,000(4)
Alexander Alexeyev	4,000,000(2)
Adam Larsson	4,000,000(3)
Morgan Rielly	3,600,000(2)
Yanni Gourde	3,500,000(3)
Dawson Mercer	2,700,000(2)
Logan Thompson	2,500,000(2)
Lucas Johansen	2,300,000(1)
Denton Mateychuk	2,250,000(2)
Fraser Minten	2,000,000(1)
Adam Beckman	1,950,000(1)
Janne Tolvanen	1,450,000(1)
Kyle Connor	1,300,000(1)
Oliver Wahlstrom	1,050,000(1)
Zayne Parekh	950,000(2)
Daniil Butt	850,000(1)

Korbinian Holzer	175,000(1)
Calen Addison	175,000(1)
Ben Bishop	150,000(1)
Max Friberg	150,000(1)
Martin Reway	150,000(2)
Vincent Iorio	150,000(3)
Arturs Silovs	140,000(1)
Curtis Lazar	140,000(1)
Dylan Peterson	137,500(1)
Connor Hurley	135,000(1)
Ryan Dzingel	135,000(2)
Lukas Cormier	130,000(2)
Tyler Wotherspoon	120,000(1)
Jonathan Nielsen	120,000(1)
Joseph Morrow	120,000(1)
Teuvo Teravainen	100,000(1)
Timur Ibragimov	90,000(1)
Matvei Gridin	90,000(3)
Mark Arcobello	87,500(1)
Anders Bjork	80,500(2)
Mikko Rantanen	80,500(1)
John Gilmour	80,500(2)
Ben Danford	80,000(3)
Ethan Procyszyn	75,000(3)
Jack Pridham	75,000(3)
Matthew Spencer	65,000(1)
Jonathan Castagna	60,000(1)
Koehn Ziemmer	55,000(1)

Current Funds	$28,628,809
Home Games Remaining	38
Avg. Attendance	19,105
Avg. Revenue/Game	$2,292,600
Projected Revenue	$87,118,800

Expenses

Pro Payroll	$76,200,000
Farm Payroll	$2,163,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	74
Total Game Expenses	$956,866
Projected Expenses	$70,808,073
Projected Balance	$44,939,536

Salary Commitment

Year: 2028	$78,363,000
Year: 2029	$56,748,000
Year: 2030	$44,828,000
Year: 2031	$30,600,000

Brady Tkachuk	9,000,000(7)
Derek Forbort	7,250,000(2)
Trent Frederic	6,500,000(3)
Mathew Barzal	6,300,000(4)
Cal Foote	6,250,000(4)
Vasily Podkolzin	6,000,000(1)
Ville Husso	5,850,000(5)
Scott Perunovich	3,750,000(3)
Conor Geekie	3,600,000(3)
Samuel Fagemo	3,200,000(1)
Ville Heinola	3,200,000(1)
Anthony Mantha	3,000,000(4)
Raphael Lavoie	2,250,000(2)
Daniil Chayka	1,950,000(1)
Kristers Gudlevskis	1,750,000(1)
Justin Sourdif	1,750,000(2)
Nicolas Deslauriers	1,600,000(1)
Matt Grzelcyk	1,300,000(1)
Ryan MacInnis	575,000(1)
Kasper Bjorkqvist	575,000(1)
Miles Wood	550,000(1)

Jack Dugan	250,000(2)
Arber Xhekaj	200,000(4)
Paul Ludwinski	150,000(2)
Andrey Pedan	150,000(1)
Cole Beaudoin	90,000(3)
Gabriel Eliasson	80,000(3)
Will Skahan	80,000(3)
Jakob Forsbacka Karlss	75,000(1)
Brendan Gaunce	75,000(1)
Quentin Musty	75,000(1)
Conor Sheary	75,000(1)
Zach Aston-Reese	75,000(1)
Ondrej Kase	75,000(1)
Kasper Pikkarainen	70,000(2)
Gregor Biber	70,000(3)
Aatos Koivu	70,000(2)
Michael Hrabal	70,000(1)
Damian Clara	65,000(1)
Anton Wahlberg	65,000(1)
Brodie Ziemer	65,000(2)
Luke Osburn	65,000(2)
Noah Dower Nilsson	60,000(1)
Vojtech Hradec	58,000(3)
Jiri Felcman	55,000(1)