Current Funds

$27,286,888

Expenses

Pro Payroll	$76,700,000
Farm Payroll	$2,709,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,046,230
Projected Expenses	$79,513,500
Projected Balance	-$52,226,612

Salary Commitment

Year: 2028	$79,409,000
Year: 2029	$38,989,000
Year: 2030	$27,346,000
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)
Luke Prokop	2,000,000(3)
Axel Andersson	1,500,000(1)
Michael Bunting	1,500,000(1)
Benjamin Gaudreau	1,400,000(1)
Michael Matheson	1,300,000(1)
Axel Sandin-Pellikka	750,000(1)
Otto Stenberg	750,000(1)
Marek Hrivik	700,000(1)
Ales Cech	550,000(2)

Roddy Ross	265,000(1)
Vitaly Abramov	221,000(2)
Ruslan Iskhakov	220,000(1)
Ryan Lindgren	182,000(2)
Elias Salomonsson	150,000(2)
Dryden Hunt	126,500(1)
Carter Savoie	121,000(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)
Kevin He	75,000(3)
Hagen Burrows	70,000(3)
Javon Moore	65,000(2)
Roman Kantserov	65,000(1)
Ben Merrill	63,000(3)
Stevie Leskovar	58,000(3)
Yaroslav Korostelyov	55,000(2)

Current Funds

$105,700,571

Expenses

Pro Payroll	$78,487,500
Farm Payroll	$1,950,555
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,059,770
Projected Expenses	$80,542,555
Projected Balance	$25,158,016

Salary Commitment

Year: 2028	$80,438,055
Year: 2029	$47,801,000
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)
Aku Raty	1,347,500(1)
Dylan James	1,200,000(1)
Tye McGinn	1,000,000(1)
Kyle Jean	750,000(1)
John Gibson	750,000(1)
Pius Suter	605,000(1)
Joona Vaisanen	550,000(2)

Josh Manson	150,000(1)
Sebastian Collberg	145,000(1)
Karel Vejmelka	140,000(4)
Jaromir Pytlik	132,000(1)
Brad Lambert	126,500(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)

Current Funds

$66,040,251

Expenses

Pro Payroll	$95,698,000
Farm Payroll	$1,113,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,275,164
Projected Expenses	$96,912,500
Projected Balance	-$30,872,249

Salary Commitment

Year: 2028	$96,811,000
Year: 2029	$52,398,000
Year: 2030	$33,743,000
Year: 2031	$8,050,000

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)
Jakub Zboril	4,500,000(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)
Jake Gardiner	2,500,000(1)
Jimmy Snuggerud	2,400,000(2)
Devan Dubnyk	2,200,000(1)
Colton Sissons	2,200,000(4)
Scott Morrow	2,100,000(2)
Logan O'Connor	2,100,000(4)
Pekka Rinne	2,100,000(1)
Adam Pelech	1,800,000(3)
Jack Peart	1,800,000(1)
Jan Jenik	1,800,000(1)
John Marino	1,518,000(1)
Sam Lafferty	1,500,000(3)
Logan Mailloux	1,400,000(1)
William Carrier	1,400,000(3)
Matthew Highmore	1,250,000(1)
Tij Iginla	1,100,000(2)
Miroslav Holinka	900,000(2)
Adam Kleber	850,000(2)
Tanner Molendyk	850,000(1)
Egor Surin	750,000(2)
Andrew Gibson	700,000(1)
Kalan Lind	700,000(1)
Dalyn Wakely	580,000(3)

Topias Leinonen	245,000(2)
Zach Whitecloud	130,000(3)
David Goyette	110,000(2)
Danila Klimovich	85,000(1)
Mikhail Yegorov	80,000(3)
Carter George	75,000(2)
Owen Protz	75,000(3)
Elliott Groenewold	70,000(3)
Anthony Spellacy	70,000(2)
Tanner Ludtke	60,000(1)
Kaden Pitre	58,000(3)
Ty Henry	55,000(2)

Current Funds

$9,684,470

Expenses

Pro Payroll	$74,050,000
Farm Payroll	$3,322,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,019,368
Projected Expenses	$77,472,000
Projected Balance	-$67,787,530

Salary Commitment

Year: 2028	$77,372,000
Year: 2029	$39,329,500
Year: 2030	$18,640,000
Year: 2031	$12,425,000

Grigori Denisenko	7,000,000(4)
Kent Simpson	6,250,000(1)
Jake Oettinger	6,000,000(2)
Chris Kreider	5,750,000(2)
Quinn Hughes	5,500,000(1)
Justin Barron	5,200,000(4)
Joel Farabee	4,200,000(3)
Joseph Veleno	4,000,000(1)
Evander Kane	4,000,000(1)
Nick Suzuki	3,750,000(2)
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)
Dominik Masin	1,800,000(1)
Mattias Backman	1,800,000(1)
Alec Regula	1,650,000(1)
Carter Yakemchuk	1,150,000(3)
Robby Fabbri	1,150,000(1)
Markus Nutivaara	1,000,000(1)
Anttoni Honka	1,000,000(1)
Brandon Whitney	800,000(1)
Stepan Gorbunov	580,000(3)
Colin Easson	550,000(1)

Owen Beck	225,000(4)
Mathieu Joseph	220,000(1)
Frederik Dichow	199,500(2)
Axel Holmstrom	185,000(1)
AJ Greer	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)
Olivier Nadeau	110,000(1)
Zack Ostapchuk	100,000(1)
Matt Fraser	95,000(1)
Ben Roger	77,500(1)
Mikhail Gulyayev	75,000(1)
Jakub Dvorak	65,000(1)

Current Funds

$30,980,014

Expenses

Pro Payroll	$77,711,000
Farm Payroll	$3,095,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,064,612
Projected Expenses	$80,910,500
Projected Balance	-$49,930,486

Salary Commitment

Year: 2028	$80,806,000
Year: 2029	$48,865,000
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)
Alexander Nylander	1,716,000(1)
Danil Yurtaykin	1,700,000(2)
William Cuylle	1,400,000(1)
Sasha Mutala	1,150,000(1)
Adam Fantilli	1,100,000(1)
Michael Nygard	950,000(2)
Theo Lindstein	750,000(1)

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)
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)
Michael Buchinger	75,000(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

$31,363,923

Expenses

Pro Payroll	$72,480,000
Farm Payroll	$2,182,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$983,730
Projected Expenses	$74,763,500
Projected Balance	-$43,399,577

Salary Commitment

Year: 2028	$74,662,000
Year: 2029	$49,287,000
Year: 2030	$32,426,000
Year: 2031	$14,525,000

Joonas Korpisalo	5,720,000(1)
Noah Dobson	5,600,000(1)
Alex Turcotte	5,250,000(3)
Seth Jones	5,200,000(1)
Shane Wright	4,850,000(4)
Jeremy Swayman	4,000,000(4)
Wyatt Johnston	3,750,000(3)
Dougie Hamilton	3,510,000(2)
Connor McMichael	3,500,000(3)
Ozzy Wiesblatt	3,250,000(2)
Kevin Korchinski	2,750,000(1)
Jonathan Marchessault	2,750,000(3)
Jonny Tychonick	2,750,000(4)
Alexei Protas	2,250,000(3)
Sean Durzi	2,250,000(2)
Kevin Labanc	2,000,000(4)
Tyler Boucher	1,850,000(1)
Ty Smilanic	1,750,000(2)
Sven Olofsson	1,750,000(1)
Mitch Reinke	1,500,000(2)
Connor Roulette	1,500,000(1)
Carson Focht	1,500,000(2)
Joel L'Esperance	1,250,000(2)
Kasper Kulonummi	1,250,000(2)
Felix Bibeau	750,000(4)

Benoit-Olivier Groulx	231,000(2)
Keith Kinkaid	210,000(1)
Maxim Groshev	175,000(2)
Leevi Aaltonen	175,000(4)
Alexander Barabanov	125,000(3)
Andrew Poturalski	125,000(2)
Colin Ralph	80,000(3)
Aidan Hreschuk	80,000(1)
Dylan Sikura	75,000(1)
Zach Hyman	75,000(1)
Ethan Procyszyn	75,000(3)
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

$73,780,830

Expenses

Pro Payroll	$76,623,000
Farm Payroll	$2,243,500
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,039,112
Projected Expenses	$78,972,500
Projected Balance	-$5,191,670

Salary Commitment

Year: 2028	$78,866,500
Year: 2029	$49,326,000
Year: 2030	$11,786,000
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)
Vlad Marchenko	2,400,000(3)
Frank Nazar	2,200,000(3)
Nathan Gaucher	2,000,000(2)
Calle Odelius	1,700,000(2)
Philip Tomasino	1,513,000(1)
Joni Jurmo	1,485,000(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)

Jacob Perreault	225,000(1)
Nick Abruzzese	175,000(2)
Kasper Simontaival	160,000(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

$28,819,574

Expenses

Pro Payroll	$69,415,000
Farm Payroll	$2,820,750
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$951,806
Projected Expenses	$72,337,250
Projected Balance	-$43,517,676

Salary Commitment

Year: 2028	$72,235,750
Year: 2029	$43,561,000
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)
Tyler Graovac	1,600,000(1)
Samuel Girard	1,540,000(1)
Jack Hughie	1,500,000(2)
Jordan Eberle	1,500,000(1)
Oliver Bjorkstrand	1,275,000(2)
Roman Horak	1,000,000(2)
Tom Willander	950,000(1)
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)
Olli Maatta	150,000(1)
Thatcher Demko	130,000(1)
Viktor Loov	130,000(1)
Cole Schneider	125,000(1)
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)
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

$61,904,182

Expenses

Pro Payroll	$78,106,900
Farm Payroll	$2,412,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,060,782
Projected Expenses	$80,619,400
Projected Balance	-$18,715,218

Salary Commitment

Year: 2028	$80,519,400
Year: 2029	$57,200,000
Year: 2030	$47,240,000
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)
Braden Schneider	4,250,000(3)
Drew Doughty	3,500,000(1)
Christian Dvorak	2,500,000(4)
Jack Drury	2,250,000(3)
Slater Koekkoek	2,121,900(1)
Jonathan Lekkerimaki	2,000,000(2)
Noah Hanifin	2,000,000(3)
Jeff Skinner	1,485,000(1)
Olen Zellweger	1,250,000(1)
Tyler Seguin	1,100,000(1)
Shane Bowers	900,000(1)
Troy Terry	550,000(1)
Drake Batherson	550,000(1)

Nick Shore	140,000(2)
Mikael Wikstrand	125,000(1)
Jani Nyman	120,000(1)
Jonas Johansson	120,000(1)
Matt Finn	110,000(3)
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)
Nic Hague	55,000(1)

Current Funds

$28,804,045

Expenses

Pro Payroll	$81,160,000
Farm Payroll	$2,543,400
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,102,676
Projected Expenses	$83,803,400
Projected Balance	-$54,999,355

Salary Commitment

Year: 2028	$83,703,400
Year: 2029	$45,990,500
Year: 2030	$30,928,000
Year: 2031	$14,620,000

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)
Frederik Gauthier	6,050,000(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)
Denton Mateychuk	2,250,000(2)
Calle Clang	2,250,000(3)
Vladislav Gavrikov	2,100,000(3)
Adam Beckman	1,950,000(1)
Samuel Helenius	1,950,000(2)
Scott Foster	1,800,000(1)
Jacob Olofsson	1,700,000(1)
Matias Maccelli	1,550,000(1)
Zach Redmond	1,440,000(1)
Ryan Gropp	1,350,000(1)
Alexey Marchenko	1,350,000(1)
Lucas Lessio	1,000,000(2)
Tommy Wingels	750,000(2)
Colton Sceviour	750,000(2)

Pascal Laberge	207,900(1)
Daniel Carr	150,000(1)
Jason Dickinson	140,000(1)
Johnathan MacLeod	140,000(1)
Dustin Tokarski	140,000(2)
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)
William Nicholl	58,000(3)

Current Funds

$68,241,676

Expenses

Pro Payroll	$77,592,000
Farm Payroll	$2,545,500
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,055,836
Projected Expenses	$80,243,500
Projected Balance	-$12,001,824

Salary Commitment

Year: 2028	$80,137,500
Year: 2029	$49,935,000
Year: 2030	$37,073,000
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)
Helge Grans	2,000,000(3)
Keean Washkurak	2,000,000(1)
Danila Yurov	1,800,000(1)
Matyas Sapovaliv	1,750,000(2)
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)
Jacob Fowler	600,000(1)

Josh Norris	232,500(1)
Cameron Lund	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)
Albin Sundin	58,000(3)

Current Funds

$30,406,509

Expenses

Pro Payroll	$73,855,000
Farm Payroll	$2,655,950
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,008,059
Projected Expenses	$76,612,450
Projected Balance	-$46,205,941

Salary Commitment

Year: 2028	$76,510,950
Year: 2029	$35,285,000
Year: 2030	$14,720,000
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)
Colt Moberg	1,800,000(2)
Quinn Schmiemann	1,800,000(2)
Tyler Madden	1,800,000(2)
Joseph Woll	1,500,000(1)
Nathan Bastian	1,250,000(1)
Rem Pitlick	1,210,000(1)
Stefan Elliott	1,100,000(1)
Marcus Kruger	1,000,000(1)
Michael Hage	900,000(3)
Matthew Irwin	550,000(1)

Sean Behrens	192,500(1)
Brandon Carlo	190,000(1)
Keegan Kolesar	170,000(1)
Charlie Lindgren	170,000(2)
Alex Barre-Boulet	160,000(1)
Vili Saarijarvi	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)
David Gustafsson	99,000(1)
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

$51,332,355

Expenses

Pro Payroll	$77,850,000
Farm Payroll	$2,353,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,056,638
Projected Expenses	$80,304,500
Projected Balance	-$28,972,145

Salary Commitment

Year: 2028	$80,203,000
Year: 2029	$39,823,000
Year: 2030	$18,283,000
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)
Olof Lindbom	1,700,000(2)
Antti Niemi	1,600,000(1)
David Kampf	1,500,000(3)
Daemon Hunt	1,400,000(3)
Artyom Grushnikov	1,150,000(1)
Jett Luchanko	950,000(2)
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)
Ayrton Martino	150,000(1)
Emil Andrae	133,000(3)
Terik Parascak	100,000(3)
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

$36,397,444

Expenses

Pro Payroll	$78,940,000
Farm Payroll	$1,880,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,064,783
Projected Expenses	$80,923,500
Projected Balance	-$44,526,056

Salary Commitment

Year: 2028	$80,820,500
Year: 2029	$46,238,000
Year: 2030	$43,063,000
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)
Roni Hirvonen	1,400,000(2)
Mattias Havelid	1,240,000(2)
Zeev Buium	1,000,000(3)
Justin Braun	750,000(1)

Rieger Lorenz	150,000(2)
Nico Sturm	120,000(3)
Jalen Chatfield	100,000(3)
Matt Roy	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)
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)
Danny Nelson	65,000(1)
Matvei Shuravin	65,000(2)
Veeti Louhivaara	63,000(3)
Colton Roberts	60,000(2)
Zach Nehring	55,000(1)

Current Funds

$57,100,280

Expenses

Pro Payroll	$78,600,000
Farm Payroll	$2,780,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,072,151
Projected Expenses	$81,483,500
Projected Balance	-$24,383,220

Salary Commitment

Year: 2028	$81,380,500
Year: 2029	$43,120,000
Year: 2030	$15,725,000
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)
Carl Hagelin	3,650,000(1)
Roby Jarventie	3,250,000(1)
Noah Ostlund	2,100,000(2)
Jared McIsaac	1,800,000(1)
Derek Ryan	1,600,000(3)
Luke Evangelista	1,500,000(1)
Adam Sykora	1,500,000(2)
Sergei Kostitsyn	1,300,000(1)
David Reinbacher	1,100,000(1)
Matvei Michkov	950,000(1)
Steve Santini	900,000(1)

Filip Gustavsson	200,000(1)
Patrik Puistola	187,000(1)
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)
Frank Corrado	90,000(1)
Dennis Yan	87,500(1)
Linus Eriksson	80,000(3)
Emil Hemming	75,000(2)
Alexis Bernier	75,000(3)
Carson Bjarnason	70,000(1)
Ilya Protas	70,000(2)
William McIsaac	70,000(3)
Christopher Pelosi	55,000(1)

Current Funds

$56,654,596

Expenses

Pro Payroll	$77,175,000
Farm Payroll	$1,929,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,042,158
Projected Expenses	$79,204,000
Projected Balance	-$22,549,404

Salary Commitment

Year: 2028	$79,104,000
Year: 2029	$48,017,000
Year: 2030	$42,905,500
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)
Michael McLeod	625,000(2)
Adam Gilmour	600,000(1)
Shayne Gostisbehere	550,000(1)
Jaret Anderson-Dolan	550,000(1)
Colin Miller	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)
Nick Paul	72,500(3)
Dylan Gambrell	72,500(3)
Oskar Vuollet	70,000(3)
Ondrej Becher	65,000(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)
Jesper Boqvist	55,000(1)
Jacob Larsson	55,000(1)
Brandon Baddock	55,000(1)
Ryan Stanton	55,000(1)

Current Funds

$55,231,407

Expenses

Pro Payroll	$79,960,000
Farm Payroll	$3,388,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,098,039
Projected Expenses	$83,451,000
Projected Balance	-$28,219,593

Salary Commitment

Year: 2028	$83,348,000
Year: 2029	$72,298,000
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)
Hugo Has	1,750,000(1)
Eetu Luostarinen	1,250,000(2)
Cody Franson	990,000(1)
Thomas Greiss	970,000(1)
Nick Sorensen	800,000(1)
Tom Kuhnhackl	750,000(1)
Jake Guentzel	550,000(1)
Janne Kuokkanen	550,000(1)
Joey Anderson	550,000(1)
Jordan Nolan	550,000(1)

Deven Sideroff	220,000(2)
Brad Morrison	200,000(2)
Brett Seney	195,000(1)
Aleksi Saarela	180,000(2)
AJ Jenks	180,000(1)
Michael Benning	175,000(1)
Jordan Hendry	165,000(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)
Aidan Thompson	125,000(3)
Madison Bowey	125,000(1)
Brandon Kozun	110,000(1)
Vincent Desharnais	100,000(2)
Cam Morrison	80,000(1)
Drake Caggiula	80,000(1)
Pavel Moysevich	80,000(3)
Matthew Wood	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)

Current Funds

$90,981,449

Expenses

Pro Payroll	$78,110,000
Farm Payroll	$1,790,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,052,638
Projected Expenses	$80,000,500
Projected Balance	$10,980,949

Salary Commitment

Year: 2028	$79,900,500
Year: 2029	$48,458,000
Year: 2030	$23,628,000
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)
William Borgen	3,000,000(3)
Matthew Savoie	2,500,000(1)
Filip Mesar	2,000,000(3)
Mason Marchment	1,850,000(1)
Alexandre Carrier	1,750,000(2)
Tyler Bertuzzi	1,750,000(2)
Artyom Levshunov	1,100,000(2)
Sam Dickinson	950,000(2)
Dean Letourneau	850,000(2)
Nate Danielson	850,000(1)
Adam Gaudette	750,000(1)
Erik Gustafsson	750,000(1)
Jesse Ylonen	660,000(1)
Boris Katchouk	650,000(1)

Lukas Sedlak	120,000(1)
Berkly Catton	115,000(3)
Colin White	90,000(1)
Connor Brown	90,000(1)
Cameron Whynot	85,000(1)
Daniil Gushchin	82,500(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)
Shea Theodore	75,000(1)
Adam Comrie	75,000(1)
Adam Huska	75,000(1)
Oliver Moore	75,000(1)
Calum Ritchie	75,000(1)
Pheonix Copley	75,000(1)
Anssi Salmela	70,000(1)
Miguel Marques	65,000(2)
Alexandre Blais	65,000(2)
Tristan Bertucci	65,000(1)
Jonathan Morello	63,000(3)
Dylan MacKinnon	55,000(1)

Current Funds

$23,426,013

Expenses

Pro Payroll	$67,390,000
Farm Payroll	$2,073,600
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$915,330
Projected Expenses	$69,565,100
Projected Balance	-$46,139,087

Salary Commitment

Year: 2028	$69,463,600
Year: 2029	$42,257,500
Year: 2030	$19,497,500
Year: 2031	$16,625,000

Nikita Zadorov	7,400,000(4)
Mitchell Marner	6,825,000(4)
Ryan Nugent-Hopkins	6,000,000(1)
Timothy Liljegren	5,250,000(2)
Kailer Yamamoto	5,150,000(1)
Alex DeBrincat	5,000,000(2)
Mitch Wahl	4,250,000(1)
Cole Caufield	3,200,000(1)
Juuse Saros	2,850,000(2)
Joel Edmundson	2,500,000(2)
Elvis Merzlikins	2,400,000(4)
Mattias Samuelsson	2,200,000(2)
Alexander Romanov	2,000,000(1)
Morgan Frost	1,800,000(1)
Phillip Danault	1,600,000(2)
Vincent Iorio	1,500,000(3)
Seamus Casey	1,300,000(2)
Brandon Tanev	1,250,000(2)
Morgan Barron	1,200,000(3)
Thomas Chabot	900,000(1)
Zach Fucale	850,000(1)
Thomas Novak	715,000(1)
Ethan Gauthier	700,000(1)
Aydar Suniev	550,000(1)

Brock Faber	200,000(1)
Victor Mete	169,400(1)
Ian Moore	163,400(1)
Joonas Donskoi	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)
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)
Patrick Geary	55,000(2)

Current Funds

$54,209,656

Expenses

Pro Payroll	$76,335,000
Farm Payroll	$2,301,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,036,026
Projected Expenses	$78,738,000
Projected Balance	-$24,528,344

Salary Commitment

Year: 2028	$78,636,500
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)
Joel Hofer	2,145,000(1)
Aatu Raty	2,000,000(1)
Olivier Rodrigue	1,925,000(1)
Jack Rathbone	1,835,000(2)
Jakob Pelletier	1,815,000(1)
Ian McCoshen	750,000(1)
Alec Martinez	750,000(1)
Ben Lovejoy	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)
Stanislav Galiev	200,000(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)
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

$62,821,210

Expenses

Pro Payroll	$78,105,000
Farm Payroll	$2,283,800
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,059,103
Projected Expenses	$80,491,800
Projected Balance	-$17,670,590

Salary Commitment

Year: 2028	$80,388,800
Year: 2029	$33,271,000
Year: 2030	$10,206,000
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)
Brayden Tracey	2,250,000(2)
Logan Stankoven	1,950,000(1)
Topi Niemela	1,800,000(1)
Michael Pezzetta	1,800,000(2)
Kieran Ruscheinski	1,750,000(3)
Jesper Bratt	1,650,000(1)
Pavel Dorofeyev	1,260,000(1)
Nick Bonino	1,150,000(1)
Aleksi Heimosalmi	1,100,000(1)
Eeli Tolvanen	900,000(1)

David Rittich	290,000(2)
Rasmus Asplund	180,000(1)
Sami Niku	165,000(1)
Givani Smith	162,800(1)
Oliver Kapanen	150,000(2)
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)
Owen Allard	70,000(3)
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)
Matyas Melovsky	58,000(3)

Current Funds

$10,378,691

Expenses

Pro Payroll	$71,270,000
Farm Payroll	$2,690,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$974,500
Projected Expenses	$74,062,000
Projected Balance	-$63,683,309

Salary Commitment

Year: 2028	$73,960,500
Year: 2029	$44,153,000
Year: 2030	$28,233,000
Year: 2031	$9,300,000

Zemgus Girgensons	6,000,000(1)
Max Comtois	5,100,000(3)
Andrei Kuzmenko	4,800,000(4)
Tyson Jost	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)
Cole Perfetti	3,000,000(1)
Owen Pickering	2,650,000(3)
Tyler Parsons	2,500,000(2)
Thomas Bordeleau	2,495,000(3)
Filip Hronek	2,300,000(1)
Cayden Primeau	2,125,000(1)
Kevin Bahl	1,900,000(1)
Troy Stecher	1,750,000(1)
Andrew Mangiapane	1,500,000(1)
John Ramage	1,100,000(2)
Viktor Stalberg	750,000(1)
John Gaudreau	700,000(1)
Brendan Gallagher	650,000(1)

Radek Faksa	325,000(1)
Emil Heineman	225,000(3)
Ryan Chelsey	200,000(3)
Pierre Engvall	190,000(1)
Mackenzie Entwistle	175,000(3)
Pierre-Édouard Bellema	160,000(3)
William Stromgren	135,000(1)
Travis Boyd	120,000(3)
Beckett Sennecke	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)
Liam Greentree	75,000(2)
Felix Nilsson	65,000(1)
Eriks Mateiko	65,000(2)
Lucas Ellinas	65,000(2)
Lucas Van Vliet	58,000(3)
Arttu Karki	55,000(1)
Landon Miller	55,000(2)

Current Funds

$4,034,401

Expenses

Pro Payroll	$79,408,000
Farm Payroll	$2,090,800
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,073,688
Projected Expenses	$81,600,300
Projected Balance	-$77,565,899

Salary Commitment

Year: 2028	$81,498,800
Year: 2029	$31,382,500
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)
Ilya Sorokin	3,400,000(1)
Oscar Klefbom	3,000,000(2)
Oliver Ekman-Larsson	2,850,000(1)
Jay O'Brien	2,475,000(1)
David Farrance	1,573,000(1)
Jonathan Quick	1,250,000(1)
Alex Laferriere	1,210,000(1)
Alex Lintuniemi	1,100,000(1)
Akil Thomas	1,000,000(2)
Nick Ritchie	875,000(2)
Ivan Telegin	875,000(1)
Andrej Sustr	750,000(2)
Oliwer Kaski	650,000(1)

Zayde Wisdom	137,500(2)
Conner Bleackley	125,000(1)
Matthew Poitras	125,000(2)
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)
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)
Chase Wutzke	55,000(2)

Current Funds

$22,778,159

Expenses

Pro Payroll	$80,150,000
Farm Payroll	$1,963,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,081,789
Projected Expenses	$82,216,000
Projected Balance	-$59,437,841

Salary Commitment

Year: 2028	$82,113,000
Year: 2029	$46,908,000
Year: 2030	$18,393,000
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)
Yegor Rykov	2,000,000(2)
Remi Elie	2,000,000(3)
Zachary L'Heureux	2,000,000(1)
Tristan Broz	1,750,000(3)
Caleb Jones	1,500,000(1)
Sasha Pastujov	1,500,000(1)
Lukas Bengtsson	1,150,000(2)
Brayden Point	1,000,000(2)
Tyler Benson	1,000,000(2)
Dalibor Dvorsky	850,000(1)
Andrew Basha	750,000(2)

Isaiah Saville	200,000(2)
Jake Bischoff	200,000(2)
Oliver Johansson	150,000(1)
Rasmus Andersson	115,000(2)
Julian Melchiori	110,000(2)
Sebastian Aho	100,000(2)
Stian Solberg	90,000(3)
Brady Cleveland	75,000(1)
Zach Nastasiuk	75,000(1)
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

$47,511,496

Expenses

Pro Payroll	$62,405,000
Farm Payroll	$2,530,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$855,743
Projected Expenses	$65,036,500
Projected Balance	-$17,525,004

Salary Commitment

Year: 2028	$64,935,000
Year: 2029	$42,840,000
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)
Frank Vatrano	1,800,000(2)
Andreas Athanasiou	1,785,000(2)
Brandon Saad	1,750,000(2)
Ethan Bear	1,500,000(2)
Dylan McIlrath	1,500,000(1)
Caedan Bankier	1,400,000(2)
Henrik Borgstrom	1,350,000(1)
Ryan Graves	1,350,000(2)
Ethan Del Mastro	1,250,000(2)
Christian Jaros	1,000,000(1)
Brycen Martin	800,000(1)
Jack Dougherty	800,000(1)

Dmytro Timashov	165,000(2)
Carl Grundstrom	150,000(1)
Felix Sandstrom	150,000(2)
Jake Boltmann	150,000(3)
Boo Nieves	140,000(3)
Gabryel Paquin-Boudrea	130,000(3)
Michal Jordan	130,000(2)
Brendan Collier	130,000(2)
Philipp Kurashev	125,000(4)
Mike Lundin	125,000(1)
Scott Wilson	125,000(2)
Sven Andrighetto	125,000(1)
Kyle Capobianco	100,000(1)
Alexander Petrovic	100,000(1)
Nathan Moon	90,000(1)
Tomas Hamara	85,000(2)
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

$30,395,877

Expenses

Pro Payroll	$97,170,000
Farm Payroll	$1,569,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,300,539
Projected Expenses	$98,841,000
Projected Balance	-$68,445,123

Salary Commitment

Year: 2028	$98,739,500
Year: 2029	$59,788,000
Year: 2030	$36,123,000
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)
Filip Bystedt	2,500,000(3)
Jett Woo	2,490,000(1)
Martin Kaut	2,250,000(1)
Gage Goncalves	2,200,000(2)
Jack Finley	2,200,000(2)
Alexander Nikishin	2,100,000(3)
Luca DelBelBelluz	2,000,000(2)
Dominik Bokk	2,000,000(1)
Alexandre Texier	1,925,000(1)
Alex Formenton	1,800,000(1)
Brandon Coe	1,650,000(3)
Chase Stillman	1,550,000(1)
Wade Allison	1,500,000(1)
Ville Pokka	1,500,000(1)
Kirill Kirsanov	1,250,000(1)
Connor Bedard	1,200,000(1)
Per Age Skroder	600,000(2)

Nicolas Daws	227,000(3)
Cal Petersen	181,500(1)
Wyatt Kaiser	165,000(3)
Noah Rod	150,000(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)
Blake Montgomery	60,000(2)
Chase Pietila	60,000(2)
Denis Gabdrakhmanov	58,000(3)
Nathan Aspinall	55,000(2)

Current Funds

$107,749,905

Expenses

Pro Payroll	$46,751,000
Farm Payroll	$2,537,250
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	76
Total Game Expenses	$649,865
Projected Expenses	$49,389,750
Projected Balance	$58,360,155

Salary Commitment

Year: 2028	$49,288,250
Year: 2029	$22,719,500
Year: 2030	$14,406,000
Year: 2031	$7,200,000

Carter Verhaeghe	7,200,000(5)
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)
Mackenzie Skapski	1,750,000(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)
Freddie Hamilton	750,000(1)
Samuel Honzek	750,000(1)
Fredrik Claesson	750,000(1)
Simon Bertilsson	750,000(1)
Jake Walman	750,000(1)
Jordan Southorn	750,000(1)
Miko Matikka	726,000(1)

Emil Bemstrom	209,000(1)
Yegor Korshkov	190,000(2)
Noah Cates	183,500(2)
Jordan Kyrou	180,000(2)
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)
Christian Fischer	75,000(1)
JC Beaudin	75,000(1)
Mark Scheifele	75,000(1)
Lane Manson	75,000(1)
Liam Reddox	70,000(1)
Rasmus Kumpulainen	65,000(1)
Beau Akey	65,000(1)
Eric Jamieson	63,000(3)
Jared Woolley	63,000(3)
Ollie Josephson	60,000(2)
Gavin McCarthy	55,000(1)
Vadim Moroz	55,000(1)

Current Funds

$28,610,807

Expenses

Pro Payroll	$74,100,000
Farm Payroll	$2,363,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,007,447
Projected Expenses	$76,566,000
Projected Balance	-$47,955,193

Salary Commitment

Year: 2028	$76,463,000
Year: 2029	$49,703,000
Year: 2030	$32,228,000
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)
Evan Nause	1,250,000(1)
Chad Krys	1,200,000(1)
Rasmus Bodin	1,150,000(1)
Jakub Vrana	1,100,000(1)
EJ Emery	750,000(2)
Joona Saarelainen	550,000(2)

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)
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)

Current Funds

$36,020,796

Expenses

Pro Payroll	$87,800,000
Farm Payroll	$1,342,700
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,174,286
Projected Expenses	$89,245,700
Projected Balance	-$53,224,904

Salary Commitment

Year: 2028	$89,142,700
Year: 2029	$49,676,000
Year: 2030	$29,476,000
Year: 2031	$17,800,000

Ryan Murray	7,400,000(4)
Bo Horvat	6,750,000(1)
Marco Rossi	6,500,000(6)
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 Kleven	1,750,000(4)
Christian Kyrou	1,750,000(2)
Erik Cernak	1,500,000(1)
Bryan Rust	1,250,000(1)
Dylan Samberg	1,250,000(1)
Tyler Biggs	1,100,000(1)
Oskar Osala	1,000,000(1)
Jean-Francois Berube	1,000,000(1)
Cole Eiserman	900,000(3)
Marcus Davidsson	875,000(2)
Ryan Leonard	850,000(1)
Vinnie Hinostroza	800,000(2)
Oliver Bonk	750,000(1)
Ilya Nabokov	750,000(2)
Gavin Brindley	700,000(1)
Brendan Perlini	600,000(1)

Adam Engstrom	150,000(4)
Brendan Warren	150,000(1)
Casey Cizikas	130,000(2)
Matt Benning	106,700(1)
Jeremy Bracco	100,000(1)
Samuel Savoie	90,000(2)
Janis Moser	80,000(1)
Cole Hutson	80,000(3)
Patrick Cehlin	80,000(1)
Riley Patterson	70,000(3)
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)

Current Funds

$60,864,499

Expenses

Pro Payroll	$78,150,000
Farm Payroll	$3,140,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,070,967
Projected Expenses	$81,393,500
Projected Balance	-$20,529,001

Salary Commitment

Year: 2028	$81,290,500
Year: 2029	$55,673,000
Year: 2030	$32,478,000
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)
Yegor Chinakhov	1,900,000(3)
Samu Tuomaala	1,750,000(1)
Xavier Bourgault	1,750,000(1)
Anton Olsson	1,500,000(1)
Dominik Badinka	850,000(2)
Stanislav Galiev	550,000(1)
Adam Mascherin	550,000(1)
T.J. Brodie	550,000(1)

Mike Hoeffel	210,000(1)
MacKenzie Weegar	200,000(3)
Lian Bichsel	200,000(2)
Prokhor Poltapov	200,000(1)
Chandler Stephenson	200,000(3)
Jiri Kulich	175,000(2)
Garnet Hathaway	175,000(3)
Evan Fitzpatrick	160,000(1)
Julius Nattinen	160,000(1)
Maxim Gratchev	151,250(1)
Sammy Blais	151,250(1)
Alex Stalock	150,000(3)
Kirill Marchenko	125,000(3)
Oskar Pettersson	100,000(2)
Hunter Shinkaruk	100,000(1)
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)
Evgeny Svechnikov	55,000(1)
Brendan Leipsic	55,000(1)
Nicolas Meloche	55,000(1)

Current Funds

$17,266,429

Expenses

Pro Payroll	$87,409,750
Farm Payroll	$1,751,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,174,523
Projected Expenses	$89,263,750
Projected Balance	-$71,997,321

Salary Commitment

Year: 2028	$89,160,750
Year: 2029	$53,981,000
Year: 2030	$20,995,000
Year: 2031	$4,750,000

John Tavares	8,500,000(3)
Sean Monahan	7,900,000(2)
Spencer Knight	5,750,000(1)
Dylan Cozens	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)
Liam Ohgren	3,500,000(2)
Yanni Gourde	3,500,000(3)
Cole Sillinger	3,000,000(2)
Dawson Mercer	2,700,000(2)
Logan Thompson	2,500,000(2)
Lucas Johansen	2,300,000(1)
Nikita Chibrikov	2,050,000(1)
Johnny Oduya	2,004,750(1)
Fraser Minten	2,000,000(1)
Nicklas Grossman	1,800,000(2)
Korbinian Holzer	1,750,000(1)
Calen Addison	1,750,000(1)
Ben Bishop	1,500,000(1)
Janne Tolvanen	1,450,000(1)
Arturs Silovs	1,400,000(1)
Curtis Lazar	1,400,000(1)
Ryan Dzingel	1,350,000(2)
Lukas Cormier	1,300,000(2)
Kyle Connor	1,300,000(1)
Joseph Morrow	1,200,000(1)
Oliver Wahlstrom	1,050,000(1)
Zayne Parekh	950,000(2)
Daniil Butt	850,000(1)
Mikko Rantanen	805,000(1)

Max Friberg	150,000(1)
Martin Reway	150,000(2)
Dylan Peterson	137,500(1)
Connor Hurley	135,000(1)
Tyler Wotherspoon	120,000(1)
Jonathan Nielsen	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)
John Gilmour	80,500(2)
Ben Danford	80,000(3)
Jack Pridham	75,000(3)
Nic Dowd	75,000(2)
Matthew Spencer	65,000(1)
Jonathan Castagna	60,000(1)
Koehn Ziemmer	55,000(1)

Current Funds

$38,322,357

Expenses

Pro Payroll	$82,650,000
Farm Payroll	$1,268,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	76
Total Game Expenses	$1,105,500
Projected Expenses	$84,018,000
Projected Balance	-$45,695,643

Salary Commitment

Year: 2028	$83,918,000
Year: 2029	$59,648,000
Year: 2030	$46,628,000
Year: 2031	$32,400,000

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)
Arber Xhekaj	2,000,000(4)
Daniil Chayka	1,950,000(1)
Kristers Gudlevskis	1,750,000(1)
Justin Sourdif	1,750,000(2)
Nicolas Deslauriers	1,600,000(1)
Paul Ludwinski	1,500,000(2)
Andrey Pedan	1,500,000(1)
Matt Grzelcyk	1,300,000(1)
Quentin Musty	750,000(1)
Michael Hrabal	700,000(1)
Ryan MacInnis	575,000(1)
Kasper Bjorkqvist	575,000(1)
Miles Wood	550,000(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)
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)
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)