Current Funds	-$1,374,737
Home Games Remaining	5
Avg. Attendance	16,846
Avg. Revenue/Game	$2,653,324
Projected Revenue	$13,266,620

Expenses

Pro Payroll	$51,200,000
Farm Payroll	$615,000
Prospect Fees	$72,000
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,709,786
Projected Expenses	$37,097,857
Projected Balance	-$25,205,974

Salary Commitment

Year: 2026	$51,815,000
Year: 2027	$31,215,000
Year: 2028	$9,965,000
Year: 2029	$1,475,000

Connor Hellebuyck	4,600,000(1)
Darnell Nurse	4,250,000(3)
Joel Eriksson-Ek	4,050,000(1)
Evgeni Malkin	4,000,000(2)
Alexander Ovechkin	4,000,000(1)
Cole Caufield	3,750,000(2)
Devon Toews	3,750,000(3)
Clayton Keller	3,500,000(2)
Dougie Hamilton	3,500,000(2)
Patrick Kane	2,800,000(1)
Adam Larsson	2,500,000(2)
Jeff Petry	1,600,000(1)
Petr Mrazek	1,400,000(2)
Matvei Michkov	1,250,000(2)
Justin Sourdif	1,250,000(4)
Kevin Stenlund	1,000,000(1)
Mason Shaw	1,000,000(2)
Ryan Suter	900,000(1)
Nathan Bastian	900,000(1)
Adam Gaudette	750,000(1)
Chris Tierney	450,000(3)

Matvei Gridin	125,000(4)
Erik Kallgren	100,000(4)
Erik Gustafsson	50,000(2)
Jakub Forsbacka	50,000(2)
Tucker Poolman	50,000(2)
Alec Regula	50,000(2)
Gregory Hofmann	50,000(2)
Dominik Kahun	50,000(2)
Greg McKegg	50,000(2)
Boris Katchouk	40,000(3)

Current Funds	$8,926,943
Home Games Remaining	5
Avg. Attendance	11,222
Avg. Revenue/Game	$1,178,310
Projected Revenue	$5,891,550

Expenses

Pro Payroll	$29,800,000
Farm Payroll	$795,000
Prospect Fees	$96,000
Coach	$50,000
Games Remaining	10
Total Game Expenses	$2,195,786
Projected Expenses	$21,957,857
Projected Balance	-$7,139,364

Salary Commitment

Year: 2026	$30,480,000
Year: 2027	$26,030,000
Year: 2028	$21,330,000
Year: 2029	$17,830,000

Travis Sanheim	4,000,000(5)
Alex Lyon	3,500,000(3)
Matthew Knies	3,000,000(4)
Yakov Trenin	2,000,000(2)
Kent Johnson	1,500,000(4)
Pius Suter	1,500,000(1)
Zach Whitecloud	1,500,000(2)
Oskar Sundqvist	1,500,000(4)
Cam York	1,500,000(4)
David Jiricek	1,250,000(4)
Filip Chytil	1,250,000(1)
Cutter Gauthier	1,100,000(2)
Dante Fabbro	1,000,000(4)
Paul Cotter	1,000,000(4)
Jacob Bernard-Docker	900,000(4)
Matt Coronato	850,000(1)
Olle Lycksell	850,000(1)
Dillon Dube	800,000(4)
Mark Kastelic	800,000(4)

Artyom Levshunov	125,000(4)
Ben Kindel	125,000(4)
Noah Philp	125,000(4)
Reid Schaefer	125,000(4)
Josh Doan	100,000(2)
Tanner Laczynski	80,000(4)
Victor Mete	75,000(0)
Christoffer Ehn	40,000(0)

Current Funds	$19,009,438
Home Games Remaining	5
Avg. Attendance	10,318
Avg. Revenue/Game	$2,296,898
Projected Revenue	$11,484,490

Expenses

Pro Payroll	$52,914,300
Farm Payroll	$1,612,500
Prospect Fees	$90,000
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,904,771
Projected Expenses	$39,047,714
Projected Balance	-$8,553,786

Salary Commitment

Year: 2026	$54,366,800
Year: 2027	$34,523,200
Year: 2028	$13,360,700
Year: 2029	$3,500,000

Jaccob Slavin	4,000,000(1)
Brady Tkachuk	4,000,000(3)
Stuart Skinner	3,500,000(2)
Mark Stone	3,475,000(1)
Evan Bouchard	3,428,600(1)
JT Miller	3,400,000(2)
Damon Severson	3,300,000(2)
Brad Marchand	3,250,000(3)
Timo Meier	3,250,000(2)
Colton Parayko	3,250,000(1)
Drew Doughty	3,000,000(2)
Joey Daccord	3,000,000(2)
Charlie Coyle	2,200,000(1)
Tyler Seguin	2,000,000(1)
John Marino	1,875,000(5)
Morgan Barron	1,428,600(3)
Cole Smith	1,250,000(2)
Oliver Moore	1,250,000(4)
Keegan Kolesar	1,200,000(1)
Fabian Zetterlund	857,100(3)

Curtis Douglas	125,000(4)
Isak Rosen	125,000(4)
Jack Finley	125,000(4)
Joel Blomqvist	95,000(2)
Arvid Soderblom	90,000(2)
Louis Crevier	90,000(1)
Ryan Johnson	90,000(0)
Fedor Svechkov	90,000(2)
Ty Dellandrea	90,000(3)
Santeri Hatakka	85,000(1)
Isaiah George	85,000(2)
Oskar Lindblom	85,000(3)
Radim Simek	70,000(0)
Malcolm Subban	70,000(3)
Jaret Anderson-Dolan	60,000(1)
Axel Jonsson-Fjallby	60,000(2)
Dylan McIlrath	55,000(1)
Robin Salo	42,500(2)
Jonas Rondbjerg	40,000(3)
Alex Formenton	40,000(3)

Current Funds	-$1,050,000
Home Games Remaining	5
Avg. Attendance	17,637
Avg. Revenue/Game	$1,481,508
Projected Revenue	$7,407,540

Expenses

Pro Payroll	$50,700,000
Farm Payroll	$1,125,000
Prospect Fees	$79,500
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,711,036
Projected Expenses	$37,110,357
Projected Balance	-$30,752,817

Salary Commitment

Year: 2026	$50,410,000
Year: 2027	$27,480,000
Year: 2028	$10,520,000
Year: 2029	$5,375,000

Andrei Svechnikov	4,000,000(1)
MacKenzie Weegar	4,000,000(1)
Morgan Rielly	4,000,000(1)
Brayden Point	3,800,000(2)
Carter Verhaeghe	3,750,000(2)
Darcy Kuemper	3,400,000(2)
Boone Jenner	3,000,000(1)
Pavel Buchnevich	3,000,000(2)
Adam Fantilli	2,750,000(4)
Bowen Byram	2,750,000(2)
Jani Hakanpaa	2,750,000(1)
Juraj Slafkovsky	2,500,000(3)
Jason Zucker	2,000,000(1)
Nate Schmidt	1,750,000(1)
Marco Rossi	1,250,000(3)
Luke Hughes	1,250,000(0)
Jesper Wallstedt	1,250,000(4)
Noah Cates	1,200,000(1)
Mason Lohrei	1,000,000(4)
Jimmy Vesey	800,000(3)
Patrick Brown	500,000(3)

Jeff Skinner	150,000(1)
P.E Bellemare	125,000(2)
Elias Salomonsson	125,000(4)
Jani Nyman	125,000(4)
Maveric Lamoureux	125,000(4)
Samuel Bolduc	95,000(0)
Hendrix Lapierre	95,000(3)
Linus Karlsson	85,000(2)
Julien Gauthier	80,000(1)
Libor Hajek	70,000(0)
Christoper Gibson	50,000(2)

Current Funds	$7,549,034
Home Games Remaining	5
Avg. Attendance	17,212
Avg. Revenue/Game	$2,168,712
Projected Revenue	$10,843,560

Expenses

Pro Payroll	$52,490,000
Farm Payroll	$3,030,000
Prospect Fees	$109,500
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,977,107
Projected Expenses	$39,771,071
Projected Balance	-$21,378,477

Salary Commitment

Year: 2026	$55,520,000
Year: 2027	$35,265,000
Year: 2028	$16,130,000
Year: 2029	$3,565,000

Jack Eichel	4,750,000(3)
Roman Josi	4,600,000(1)
Dylan Larkin	4,250,000(3)
Mitch Marner	4,000,000(1)
Sidney Crosby	3,800,000(2)
Ilya Sorokin	3,800,000(2)
Aaron Ekblad	3,750,000(1)
Jason Robertson	3,750,000(2)
Jake Guentzel	3,250,000(2)
Jakob Chychrun	3,200,000(3)
Brayden McNabb	3,000,000(1)
Josh Norris	2,500,000(2)
Ian Cole	2,250,000(1)
Jake Evans	1,750,000(2)
Scott Mayfield	1,400,000(5)
Mathieu Olivier	900,000(1)
James Reimer	700,000(1)
Ryan Carpenter	400,000(1)
Dryden Hunt	400,000(1)
Josh Ho-Sang	40,000(1)

Ryan Shea	225,000(5)
Mark Jankowski	160,000(4)
Jack Williams	150,000(3)
Vincent Desharnais	150,000(4)
Cole Koepke	150,000(5)
Jesper Boqvist	140,000(4)
Sam Carrick	140,000(5)
Sean Kuraly	125,000(1)
Jacob Fowler	125,000(4)
Nikita Zaitsev	125,000(4)
Michael Pezzetta	125,000(3)
Devon Levi	125,000(4)
Daemon Hunt	125,000(4)
Jeff Malott	125,000(4)
Marcus Bjork	110,000(5)
Kaedan Korczak	100,000(4)
Hudson Fasching	100,000(4)
Andreas Englund	90,000(3)
Uvis Balinskis	90,000(1)
Adam Klapka	90,000(2)
Max Jones	90,000(4)
Arshdeep Bains	85,000(2)
Cole Sillinger	70,000(2)
Chris Wagner	70,000(4)
Brett Ritchie	65,000(4)
Janne Kuokkanen	40,000(2)
Mikhail Vorobyov	40,000(4)

Current Funds	$5,000,000
Home Games Remaining	5
Avg. Attendance	12,361
Avg. Revenue/Game	$1,894,942
Projected Revenue	$9,474,710

Expenses

Pro Payroll	$47,850,000
Farm Payroll	$685,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,476,571
Projected Expenses	$34,765,714
Projected Balance	-$20,291,004

Salary Commitment

Year: 2026	$48,535,000
Year: 2027	$25,135,000
Year: 2028	$4,625,000
Year: 2029	$125,000

Kristopher Letang	4,000,000(2)
Valeri Nichushkin	3,500,000(3)
Brandon Hagel	3,250,000(2)
Gustav Forsling	3,250,000(1)
Bo Horvat	3,250,000(1)
Brent Burns	3,200,000(1)
Adam Lowry	3,200,000(1)
Nikita Zadorov	3,000,000(2)
Artturi Lehkonen	2,500,000(2)
Jean-Gabriel Pageau	2,000,000(1)
Sean Couturier	2,000,000(1)
Kevin Lankinen	2,000,000(1)
Semyon Varlamov	1,500,000(1)
Luke Kunin	1,500,000(1)
Logan O'Connor	1,500,000(1)
Michael Kesselring	1,250,000(2)
Jaromir Jagr	1,200,000(2)
Denton Mateychuk	1,100,000(2)
Jakub Dobes	1,100,000(2)
Elmer Soderblom	1,000,000(3)
Jonathan Lekkerimaki	850,000(2)
Cole Cassels	850,000(2)
Adam Boqvist	850,000(2)

Rasmus Kupari	135,000(2)
Emmitt Finnie	125,000(4)
Josh Leivo	85,000(2)
Brendan Perlini	85,000(2)
Tyler Moy	85,000(2)
Nikita Tryamkin	60,000(2)
Kyle Wood	60,000(2)
Evan Cormier	50,000(2)

Current Funds	$15,000,000
Home Games Remaining	5
Avg. Attendance	10,360
Avg. Revenue/Game	$979,020
Projected Revenue	$4,895,100

Expenses

Pro Payroll	$46,500,000
Farm Payroll	$1,145,000
Prospect Fees	$138,000
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,416,643
Projected Expenses	$34,166,429
Projected Balance	-$14,271,329

Salary Commitment

Year: 2026	$47,645,000
Year: 2027	$36,650,000
Year: 2028	$17,450,000
Year: 2029	$1,975,000

Connor Murphy	4,750,000(2)
Anthony DeAngelo	3,000,000(2)
Mason Marchment	2,800,000(1)
Logan Stanley	2,750,000(3)
Jaden Schwartz	2,750,000(2)
Dan Vladar	2,500,000(3)
Eetu Luostarinen	2,500,000(2)
Andre Burakovsky	2,500,000(3)
Carson Soucy	2,500,000(2)
Reilly Smith	2,500,000(1)
Max Domi	2,250,000(1)
Bobby Brink	2,100,000(3)
Tyson Foerster	2,000,000(3)
Nick Seeler	2,000,000(2)
Mads Sogaard	1,750,000(3)
Morgan Frost	1,750,000(3)
Henri Jokiharju	1,600,000(4)
David Kampf	1,500,000(2)
Ryan Graves	1,250,000(1)
Arthur Kaliyev	1,000,000(1)
Steven Lorentz	750,000(1)

Leevi Merilainen	125,000(4)
Calen Addison	125,000(3)
Donovan Sebrango	125,000(4)
Jack Ahcan	125,000(4)
Urho Vaakanainen	100,000(2)
Tyson Jost	95,000(1)
Lucas Carlsson	95,000(1)
Noah Gregor	90,000(1)
Ronnie Attard	85,000(1)
Felix Sandstrom	80,000(1)
Denis Malgin	50,000(2)
Lukas Sedlak	50,000(2)

Current Funds	$4,000,000
Home Games Remaining	5
Avg. Attendance	18,259
Avg. Revenue/Game	$1,342,036
Projected Revenue	$6,710,180

Expenses

Pro Payroll	$50,270,000
Farm Payroll	$627,500
Prospect Fees	$69,000
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,644,036
Projected Expenses	$36,440,357
Projected Balance	-$25,730,177

Salary Commitment

Year: 2026	$50,897,500
Year: 2027	$31,372,500
Year: 2028	$12,662,500
Year: 2029	$8,725,000

Kirill Kaprizov	4,750,000(1)
Jeremy Swayman	4,500,000(1)
John Tavares	4,250,000(2)
Sam Bennett	3,750,000(3)
Bobby McMann	3,500,000(4)
Connor Clifton	3,500,000(2)
Patrik Laine	3,000,000(1)
Mikhail Sergachev	3,000,000(1)
Alexander Romanov	3,000,000(2)
Ivan Provorov	2,770,000(2)
Martin Fehervary	2,700,000(5)
Brock Boeser	2,050,000(1)
Warren Foegele	1,750,000(2)
Shane Wright	1,250,000(2)
Michael Rasmussen	1,250,000(1)
Jet Greaves	1,250,000(2)
Charle D'Astous	1,250,000(4)
Jack McBain	1,000,000(4)
Brandon Duhaime	900,000(1)
Jackson Blake	850,000(2)

Alexei Toropchenko	150,000(4)
Joel Nystrom	125,000(4)
Simon Zajicek	97,500(3)
Nikolai Kovalenko	90,000(2)
Jacob Gaucher	90,000(3)
Nicolas Deslauriers	75,000(1)

Current Funds	$1,500,000
Home Games Remaining	5
Avg. Attendance	13,412
Avg. Revenue/Game	$1,351,980
Projected Revenue	$6,759,900

Expenses

Pro Payroll	$51,350,000
Farm Payroll	$1,040,000
Prospect Fees	$93,000
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,752,357
Projected Expenses	$37,523,571
Projected Balance	-$29,263,671

Salary Commitment

Year: 2026	$52,390,000
Year: 2027	$36,740,000
Year: 2028	$18,970,000
Year: 2029	$5,155,000

Quinn Hughes	7,500,000(3)
Sam Montembeault	4,250,000(2)
Elias Pettersson	4,000,000(1)
Lucas Raymond	3,650,000(1)
Kaiden Guhle	3,500,000(2)
Rasmus Ristolainen	3,500,000(4)
Carter Hart	3,500,000(3)
Andrei Kuzmenko	3,500,000(2)
Jon Marchessault	3,000,000(2)
Conor Garland	2,200,000(1)
Corey Perry	2,000,000(1)
Tyler Myers	2,000,000(1)
Yegor Chinakhov	1,250,000(2)
Alexandre Texier	1,000,000(3)
Brett Howden	1,000,000(2)
Filip Zadina	1,000,000(3)
Simon Edvinsson	950,000(1)
Frank Nazar	900,000(2)
Alex Turcotte	850,000(1)
Victor Soderstrom	700,000(4)
Josh Mahura	700,000(3)
Juho Lammikko	400,000(4)

Michael Misa	125,000(4)
Mike Callahan	125,000(4)
Tom Willander	125,000(4)
Victor Mancini	100,000(2)
Aleksei Kolosov	90,000(2)
Elias Pettersson	90,000(2)
Emil Andrae	90,000(2)
Ryan Merkley	70,000(4)
Jasper Weatherby	65,000(3)
Kole Lind	60,000(4)
Olli Juolevi	50,000(3)
Jack Rathbone	50,000(4)

Current Funds	-$179,044
Home Games Remaining	5
Avg. Attendance	13,902
Avg. Revenue/Game	$2,335,536
Projected Revenue	$11,677,680

Expenses

Pro Payroll	$52,274,000
Farm Payroll	$865,000
Prospect Fees	$94,500
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,805,964
Projected Expenses	$38,059,643
Projected Balance	-$26,561,007

Salary Commitment

Year: 2026	$53,139,000
Year: 2027	$36,739,000
Year: 2028	$14,754,000
Year: 2029	$460,000

Jake Oettinger	5,500,000(2)
Zach Hyman	4,700,000(2)
Sebastian Aho	4,500,000(2)
Brandon Montour	4,000,000(1)
Nico Hischier	3,714,000(3)
Mattias Ekholm	3,250,000(1)
Nick Suzuki	3,000,000(1)
Jacob Trouba	2,750,000(3)
Jamie Oleksiak	2,500,000(2)
Wyatt Johnston	2,500,000(3)
Adam Pelech	2,250,000(3)
Mikael Backlund	2,000,000(2)
Trevor Moore	1,760,000(1)
Kaapo Kakko	1,500,000(2)
Marcus Johansson	1,350,000(1)
Jake Allen	1,250,000(1)
Ty Emberson	1,200,000(2)
JT Compher	1,000,000(3)
Tyler Toffoli	1,000,000(1)
Brendan Gallagher	1,000,000(3)
John Beecher	900,000(3)
John Hayden	650,000(1)

Declan Carlile	125,000(4)
Hunter Brzustewicz	125,000(4)
Wyatt Kaiser	110,000(4)
Magnus Hellberg	100,000(4)
Joona Koppanen	85,000(2)
Nicolas Petan	75,000(1)
Jesse Ylonen	65,000(3)
Jordan Gross	65,000(1)
Martin Kaut	65,000(3)
Oscar Lindberg	50,000(3)

Current Funds	$3,664,060
Home Games Remaining	5
Avg. Attendance	5,438
Avg. Revenue/Game	$1,199,189
Projected Revenue	$5,995,945

Expenses

Pro Payroll	$54,850,000
Farm Payroll	$85,000
Prospect Fees	$90,000
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,933,929
Projected Expenses	$39,339,286
Projected Balance	-$29,679,281

Salary Commitment

Year: 2026	$54,935,000
Year: 2027	$41,785,000
Year: 2028	$22,650,000
Year: 2029	$7,500,000

Thomas Harley	6,500,000(4)
Adin Hill	5,000,000(2)
Brayden Schenn	4,000,000(3)
Jonathan Huberdeau	3,500,000(2)
Joel Edmundson	3,300,000(1)
Samuel Girard	3,100,000(2)
Gabriel Vilardi	2,750,000(3)
Brett Kulak	2,750,000(3)
Dylan Demelo	2,500,000(1)
Alexander Barabanov	2,500,000(3)
Ryan Strome	2,500,000(1)
Nick Bjugstad	2,500,000(2)
Tanner Jeannot	2,000,000(3)
David Perron	2,000,000(2)
Calle Jarnkrok	1,600,000(1)
Nicolas Roy	1,350,000(1)
Lane Hutson	1,250,000(2)
Jonatan Berggren	1,200,000(2)
Calvin Pickard	1,150,000(3)
Sam Steel	1,000,000(1)
Radek Faksa	1,000,000(4)
Ryan McLeod	900,000(1)
Dakota Mermis	500,000(2)

Tyson Kozak

85,000(2)

Current Funds	$26,429,040
Home Games Remaining	5
Avg. Attendance	9,302
Avg. Revenue/Game	$1,347,860
Projected Revenue	$6,739,300

Expenses

Pro Payroll	$44,375,000
Farm Payroll	$1,190,000
Prospect Fees	$70,500
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,263,250
Projected Expenses	$32,632,500
Projected Balance	$535,840

Salary Commitment

Year: 2026	$44,415,000
Year: 2027	$17,245,000
Year: 2028	$5,570,000
Year: 2029	$1,750,000

Moritz Seider	4,300,000(1)
Roope Hintz	4,250,000(1)
Tristian Jarry	4,000,000(2)
Radko Gudas	4,000,000(2)
Taylor Hall	3,500,000(1)
Michael Bunting	3,250,000(1)
Vladimir Tarasenko	3,125,000(1)
Anders Lee	3,100,000(1)
Marcus Pettersson	2,850,000(1)
Tyler Bertuzzi	2,500,000(1)
Casey Mittelstadt	2,500,000(3)
Mason McTavish	1,750,000(2)
Alexander Nikishin	1,250,000(4)
Nikita Okhotiuk	1,150,000(0)
Justin Barron	800,000(2)
Nicolas Beaudin	800,000(0)
Jeremy Davies	800,000(0)
Jakob Pelletier	650,000(3)
Rudolfs Balcers	600,000(3)
Shane Gersich	500,000(0)
Mark Barberio	500,000(0)
Sheldon Dries	400,000(2)
Jake Virtanen	400,000(2)

Ryan Lindgren	200,000(1)
Matthew Wood	125,000(4)
Ryan Greene	125,000(4)
Sam Dickinson	125,000(4)
Sam Rinzel	125,000(4)
Max Comtois	95,000(1)
Nolan Allan	85,000(2)
Marian Studenic	70,000(3)
Julian Melchiori	40,000(2)
Nick Caamano	40,000(2)
Luke Glendening	40,000(2)
Dominik Simon	40,000(2)
Matthew Phillips	40,000(2)
Scott Wilson	40,000(2)

Current Funds	-$108,370
Home Games Remaining	5
Avg. Attendance	15,579
Avg. Revenue/Game	$1,014,193
Projected Revenue	$5,070,965

Expenses

Pro Payroll	$28,650,000
Farm Payroll	$1,405,000
Prospect Fees	$78,000
Coach	$50,000
Games Remaining	10
Total Game Expenses	$2,155,929
Projected Expenses	$21,559,286
Projected Balance	-$16,596,691

Salary Commitment

Year: 2026	$29,975,000
Year: 2027	$20,575,000
Year: 2028	$7,950,000
Year: 2029	$1,150,000

Ilya Lyubushkin	2,250,000(1)
Timothy Liljegren	2,000,000(1)
Noah Juulsen	1,700,000(2)
Barclay Goodrow	1,500,000(1)
Alex Newhook	1,500,000(3)
Tyler Motte	1,400,000(1)
Brock McGinn	1,400,000(2)
Calvin De Haan	1,250,000(2)
Oliver Bjorkstrand	1,200,000(2)
Lars Eller	1,200,000(3)
Brandon Tanev	1,200,000(3)
Juuso Parssinen	1,200,000(2)
Alex Nedeljkovic	1,200,000(2)
Shakir Mukhamadullin	1,100,000(2)
Curtis Lazar	1,100,000(3)
Jayden Struble	1,000,000(3)
Alex Killorn	1,000,000(1)
Ryker Evans	1,000,000(1)
Ridly Greig	950,000(2)
Arturs Silovs	900,000(2)
Thomas Bordeleau	900,000(4)
Danton Heinen	900,000(2)
Michael McLeod	400,000(2)
Brendan Gaunce	400,000(3)

Maxwell Crozier	125,000(4)
Nick Perbix	125,000(1)
Brad Lambert	125,000(4)
Laurent Dauphin	105,000(2)
Logan Shaw	100,000(3)
Evgeny Svechnikov	95,000(3)
Jack St. Ivany	90,000(2)
Bokondji Imama	85,000(2)
Samuel Helenius	85,000(2)
Sam Lafferty	85,000(3)
Ben Harpur	80,000(0)
Jon Gillies	80,000(3)
Cayden Primeau	75,000(1)
Mark Friedman	60,000(2)
Givani Smith	50,000(1)
Filip Roos	40,000(3)

Current Funds	$254,792
Home Games Remaining	5
Avg. Attendance	12,456
Avg. Revenue/Game	$1,935,584
Projected Revenue	$9,677,920

Expenses

Pro Payroll	$35,850,000
Farm Payroll	$400,000
Prospect Fees	$130,500
Coach	$50,000
Games Remaining	10
Total Game Expenses	$2,602,179
Projected Expenses	$26,021,786
Projected Balance	-$16,089,074

Salary Commitment

Year: 2026	$36,250,000
Year: 2027	$24,000,000
Year: 2028	$13,000,000
Year: 2029	$8,500,000

Martin Necas	4,850,000(2)
Logan Cooley	4,500,000(4)
Jacob Markstrom	3,000,000(1)
Elvis Merzlikins	2,750,000(2)
Brian Dumoulin	2,750,000(1)
Philip Broberg	2,000,000(3)
Gustav Nyquist	2,000,000(1)
Evgeny Dadonov	1,750,000(1)
Andrew Peeke	1,750,000(4)
Austin Watson	1,300,000(2)
Ilya Solovyov	1,250,000(4)
Kyle Capobianco	1,100,000(2)
Connor Dewar	1,000,000(4)
Mattias Janmark-Nylen	950,000(3)
Beck Malenstyn	900,000(3)
Marat Khusnutdinov	850,000(2)
Travis Hamonic	800,000(1)
Colin Miller	750,000(1)
Joey Anderson	600,000(3)
Jesse Puljujarvi	600,000(1)
Fredrik Claesson	400,000(1)

Nikolai Knyzhov	90,000(1)
Scott Harrington	70,000(1)
Alexander Nylander	50,000(3)
Filip Chlapik	50,000(2)
Dmytro Timashov	50,000(2)
William Lagesson	50,000(2)
Antti Suomela	40,000(1)

Current Funds	$212,945
Home Games Remaining	5
Avg. Attendance	15,202
Avg. Revenue/Game	$1,277,010
Projected Revenue	$6,385,050

Expenses

Pro Payroll	$34,540,000
Farm Payroll	$2,555,000
Prospect Fees	$123,000
Coach	$50,000
Games Remaining	10
Total Game Expenses	$2,662,000
Projected Expenses	$26,620,000
Projected Balance	-$20,022,005

Salary Commitment

Year: 2026	$37,095,000
Year: 2027	$31,950,000
Year: 2028	$25,110,000
Year: 2029	$16,890,000

K'Andre Miller	5,000,000(4)
Jack Roslovic	2,200,000(4)
Will Borgen	2,000,000(1)
William Carrier	2,000,000(4)
Ilya Mikheyev	2,000,000(2)
William Eklund	2,000,000(4)
Dakota Joshua	2,000,000(2)
Alex Laferriere	2,000,000(4)
Daniil Miromanov	1,600,000(3)
Yegor Sharangovich	1,600,000(4)
Drew O'Connor	1,600,000(3)
Akira Schmid	1,600,000(1)
Mikey Eyssimont	1,240,000(2)
Kaapo Kahkonen	1,200,000(3)
Jack Drury	1,200,000(1)
Nathan Walker	1,200,000(3)
Juuso Valimaki	1,200,000(4)
Ben Hutton	1,000,000(3)
Connor Mackey	1,000,000(3)
Mavrik Bourque	900,000(2)

Josh Nadeau	160,000(3)
Kyle MacLean	160,000(2)
Jordan Harris	150,000(4)
Joe Veleno	140,000(1)
Alex Steeves	125,000(4)
Calum Ritchie	125,000(4)
Joel Kiviranta	125,000(1)
Jonathan Aspirot	125,000(4)
Josh Dunne	125,000(4)
Ethan Bear	120,000(3)
Sam Lipkin	100,000(3)
Lukas Reichel	100,000(4)
Jack Thompson	100,000(2)
Matt Kiersted	100,000(3)
Nikita Tolopilo	95,000(2)
Andre Lee	90,000(2)
Brendan Brisson	85,000(2)
Gage Goncalves	85,000(2)
Nikita Nesterenko	85,000(2)
Ty Smith	80,000(5)
Benoit-Olivier Groulx	80,000(1)
Ben Meyers	80,000(3)
Matt Tomkins	60,000(3)
James Hamblin	60,000(5)

Current Funds	$334,405
Home Games Remaining	5
Avg. Attendance	16,063
Avg. Revenue/Game	$1,315,560
Projected Revenue	$6,577,800

Expenses

Pro Payroll	$57,900,000
Farm Payroll	$1,325,000
Prospect Fees	$109,500
Coach	$50,000
Games Remaining	10
Total Game Expenses	$4,241,750
Projected Expenses	$42,417,500
Projected Balance	-$35,505,295

Salary Commitment

Year: 2026	$59,225,000
Year: 2027	$36,770,000
Year: 2028	$7,175,000
Year: 2029	$1,500,000

Nick Schmaltz	5,500,000(1)
Anthony Stolarz	5,000,000(2)
Matt Duchene	4,500,000(2)
Neal Pionk	4,500,000(3)
Seth Jarvis	4,000,000(1)
Gabriel Landeskog	3,500,000(1)
Ondrej Palat	3,250,000(1)
Dylan Strome	3,000,000(2)
John Gibson	3,000,000(1)
Kailer Yamamoto	3,000,000(2)
Ivan Barbashev	2,750,000(2)
Ryan Poehling	2,750,000(2)
Johnathan Kovacevic	2,250,000(2)
Alexandre Carrier	2,000,000(2)
Nick Jensen	1,500,000(2)
Jordan Staal	1,500,000(1)
Zeev Buium	1,250,000(4)
Logan Stankoven	1,100,000(1)
Jordan Spence	1,000,000(3)
Zachary L'Heureux	900,000(2)
Fraser Minten	900,000(2)
Dominik Kubalik	750,000(2)
Henrik Haapala	400,000(0)
Eric Gelinas	400,000(0)
Jacob De La Rose	400,000(0)
Brendan Guhle	400,000(0)
Austin Czarnik	400,000(0)

Oliver Kylington	225,000(1)
Zakhar Bardakov	125,000(4)
Nick Lardis	125,000(4)
Taylor Raddysh	125,000(2)
Nico Daws	100,000(3)
Joshua Roy	95,000(1)
Oskar Back	85,000(2)
Spencer Stastney	85,000(1)
Ben Jones	85,000(2)
Cale Fleury	75,000(3)
Tobias Rieder	40,000(1)
Nolan Foote	40,000(1)
Jack Studnicka	40,000(1)
Christian Jaros	40,000(1)
Mark Pysyk	40,000(1)

Current Funds	-$339,047
Home Games Remaining	5
Avg. Attendance	11,926
Avg. Revenue/Game	$1,352,408
Projected Revenue	$6,762,040

Expenses

Pro Payroll	$41,100,000
Farm Payroll	$1,840,000
Prospect Fees	$142,500
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,080,893
Projected Expenses	$30,808,929
Projected Balance	-$24,385,936

Salary Commitment

Year: 2026	$42,860,000
Year: 2027	$33,715,000
Year: 2028	$15,920,000
Year: 2029	$13,920,000

Connor McDavid	5,750,000(1)
Dmitry Orlov	3,000,000(2)
Joseph Woll	3,000,000(2)
Erik Cernak	3,000,000(2)
Kirill Marchenko	2,500,000(4)
Joel Farabee	2,500,000(2)
Matias Maccelli	2,000,000(4)
Rasmus Sandin	2,000,000(5)
Nicolas Hague	2,000,000(1)
Mattias Samuelsson	2,000,000(2)
Aliaksei Protas	2,000,000(3)
Nick Blankenburg	1,500,000(4)
Dustin Wolf	1,250,000(2)
Arseny Gritsyuk	1,250,000(4)
Denver Barkey	1,250,000(4)
Igor Chernyshov	1,250,000(4)
Michael Carcone	1,000,000(4)
Declan Chisholm	1,000,000(1)
Jiri Kulich	1,000,000(2)
Tye Kartye	1,000,000(2)
Collin Graf	850,000(2)

Dennis Hildeby	125,000(4)
Braeden Bowman	125,000(4)
Easton Cowan	125,000(4)
Matthew Savoie	125,000(4)
Oliver Kapanen	125,000(4)
Zach Metsa	125,000(4)
Gabe Perreault	125,000(4)
John Ludvig	110,000(1)
Ethan Del Mastro	110,000(2)
Ville Heinola	100,000(4)
Alex Barre-Boulet	95,000(4)
Trey Fix-Wolansky	85,000(1)
Marek Mazanec	85,000(2)
Georgii Merkulov	85,000(1)
Dylan Coghlan	75,000(1)
Radim Zohorna	50,000(4)
Scott Perunovich	50,000(5)
Dominic Toninato	40,000(0)
Mitchell Stephens	40,000(0)
Justin Bailey	40,000(1)

Current Funds	$4,950,000
Home Games Remaining	5
Avg. Attendance	9,582
Avg. Revenue/Game	$1,006,162
Projected Revenue	$5,030,810

Expenses

Pro Payroll	$44,450,000
Farm Payroll	$1,290,000
Prospect Fees	$115,500
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,278,964
Projected Expenses	$32,789,643
Projected Balance	-$22,808,833

Salary Commitment

Year: 2026	$44,740,000
Year: 2027	$30,690,000
Year: 2028	$19,385,000
Year: 2029	$5,235,000

Cam Fowler	3,850,000(3)
Phillip Danault	3,400,000(1)
Jason Dickinson	3,250,000(3)
Ross Colton	3,250,000(1)
Trevor Zegras	2,750,000(5)
Nic Dowd	2,600,000(2)
Pyotr Kochetkov	2,500,000(3)
Sean Walker	2,500,000(3)
Jonas Siegenthaler	2,500,000(1)
J.J. Moser	2,250,000(4)
Joonas Korpisalo	2,250,000(2)
Erik Haula	2,000,000(2)
Jamie Drysdale	2,000,000(1)
Noel Acciari	1,650,000(3)
Nick Cousins	1,500,000(2)
Robby Fabbri	1,450,000(1)
Samuel Blais	1,250,000(2)
Dysin Mayo	1,250,000(1)
Simon Holmstrom	900,000(2)
Christian Djoos	800,000(0)
Jonah Gadjovich	550,000(2)

Maxim Shabanov	400,000(3)
Eric Comrie	150,000(1)
Matthew Robertson	125,000(4)
Matthew Poitras	110,000(4)
Matt Rempe	85,000(2)
Landon Slaggert	85,000(2)
Riley Tufte	85,000(2)
Jackson Cates	50,000(1)
Wyatt Kalynuk	50,000(0)
Maxime Lajoie	50,000(0)
Cam Dineen	50,000(0)
Frederik Gauthier	50,000(0)

Current Funds	$2,924,999
Home Games Remaining	5
Avg. Attendance	13,435
Avg. Revenue/Game	$1,269,608
Projected Revenue	$6,348,040

Expenses

Pro Payroll	$52,650,000
Farm Payroll	$1,507,500
Prospect Fees	$67,500
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,876,786
Projected Expenses	$38,767,857
Projected Balance	-$29,494,818

Salary Commitment

Year: 2026	$53,830,000
Year: 2027	$37,100,000
Year: 2028	$28,445,000
Year: 2029	$11,075,000

Kyle Connor	5,000,000(3)
Logan Thompson	4,250,000(3)
Justin Faulk	4,000,000(3)
Brady Skjei	4,000,000(4)
Elias Lindholm	4,000,000(1)
Vince Dunn	4,000,000(1)
Rickard Rakell	3,500,000(3)
Jonas Brodin	3,250,000(1)
Claude Giroux	2,500,000(1)
Eeli Tolvanen	2,300,000(4)
Nick Paul	2,300,000(2)
Troy Terry	2,250,000(2)
Braden Schneider	2,200,000(4)
Simon Nemec	1,750,000(2)
Pavel Dorofeyev	1,500,000(1)
Victor Olofsson	1,400,000(2)
Anton Lundell	1,250,000(1)
Philipp Grubauer	1,250,000(4)
Connor Zary	1,200,000(4)
Zachary Aston-Reese	750,000(2)

Luke Haymes	285,000(3)
Denis Gurianov	150,000(0)
Jalen Chatfield	150,000(1)
Nate Danielson	125,000(4)
Nicolas Aube-Kubel	125,000(2)
Brett Leason	120,000(3)
MacKenzie Entwistle	120,000(3)
Collin Delia	95,000(3)
Cole Guttman	90,000(0)
Tobias Bjornfot	87,500(0)
Devin Shore	40,000(2)
Gustav Lindstrom	40,000(1)
Alex Belzile	40,000(2)
Nail Yakupov	40,000(1)

Current Funds	-$2,007,355
Home Games Remaining	5
Avg. Attendance	13,070
Avg. Revenue/Game	$2,223,292
Projected Revenue	$11,116,460

Expenses

Pro Payroll	$53,070,000
Farm Payroll	$1,640,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,917,643
Projected Expenses	$39,176,429
Projected Balance	-$30,067,324

Salary Commitment

Year: 2026	$53,460,000
Year: 2027	$41,330,000
Year: 2028	$19,350,000
Year: 2029	$2,550,000

Leon Draisaitl	5,500,000(2)
Miro Heiskanen	4,860,000(3)
Josh Manson	4,500,000(2)
Nikolaj Ehlers	4,000,000(1)
Jack Hughes	4,000,000(3)
Aleksander Barkov	3,500,000(1)
Blake Coleman	3,500,000(2)
Tom Wilson	3,145,000(2)
John Carlson	3,000,000(1)
Jake Walman	3,000,000(3)
Shayne Gostisbehere	2,750,000(2)
Leo Carlsson	2,300,000(4)
Quinton Byfield	2,000,000(3)
Dylan Holloway	1,715,000(3)
Cam Talbot	1,250,000(2)
Lian Bichsel	1,250,000(2)
Dmitri Voronkov	1,250,000(0)
Anton Forsberg	750,000(1)
Klim Kostin	400,000(1)
Tyler Pitlick	400,000(1)

David Tomasek	400,000(3)
Atro Leppanen	310,000(3)
Dominic James	125,000(4)
Jaroslav Chmelar	125,000(4)
Zack Ostapchuk	85,000(2)
Jordan Oesterle	75,000(3)
Kyle Burroughs	65,000(3)
Riley Stillman	65,000(3)
Markus Niemelainen	60,000(3)
Reese Johnson	50,000(3)
Joe Snively	40,000(3)
Thomas McCollum	40,000(3)
Lane Pederson	40,000(3)
Gustav Olofsson	40,000(1)
David Elsner	40,000(1)
Cedric Paquette	40,000(3)
Simon Fernholm	40,000(3)

Current Funds	$2,844,207
Home Games Remaining	5
Avg. Attendance	14,306
Avg. Revenue/Game	$1,652,401
Projected Revenue	$8,262,005

Expenses

Pro Payroll	$50,950,000
Farm Payroll	$4,140,000
Prospect Fees	$127,500
Coach	$50,000
Games Remaining	11
Total Game Expenses	$3,947,679
Projected Expenses	$43,424,464
Projected Balance	-$32,318,252

Salary Commitment

Year: 2026	$55,090,000
Year: 2027	$32,332,500
Year: 2028	$12,442,500
Year: 2029	$3,950,000

Mats Zuccarello	4,500,000(1)
Mathew Barzal	4,000,000(1)
Jordan Eberle	3,500,000(2)
Brenden Dillon	3,250,000(2)
Ryan Pulock	3,000,000(1)
Erik Gudbranson	2,950,000(2)
Nino Neiderreiter	2,750,000(1)
Mikey Anderson	2,750,000(2)
Lukas Dostal	2,750,000(1)
Lawson Crouse	2,500,000(1)
Zach Benson	2,500,000(3)
James van Riemsdyk	2,300,000(1)
Brandon Saad	2,250,000(2)
Nicklas Backstrom	2,000,000(2)
Justin Danforth	1,300,000(3)
Ivan Demidov	1,250,000(4)
Logan Mailloux	1,250,000(4)
Matthew Schaefer	1,250,000(4)
Drew Helleson	1,100,000(2)
Torey Krug	1,000,000(3)
Kevin Korchinski	1,000,000(3)
Ville Husso	950,000(3)
Justin Kirkland	850,000(2)

Maxim Tsyplakov	400,000(2)
Dmitry Kulikov	315,000(2)
Sam Morton	300,000(3)
Justin Hryckowian	300,000(3)
Jacob Quillan	300,000(3)
Gleb Veremyev	250,000(3)
Karsen Dorwart	225,000(3)
Daniil Tarasov	200,000(1)
Harrison Scott	200,000(3)
Matthew Benning	170,000(1)
Oliver Wahlstrom	160,000(1)
Nikita Gusev	135,000(1)
Jared Wright	125,000(4)
Peyton Krebs	125,000(2)
Josh Brown	110,000(3)
Marcus Hogberg	100,000(1)
Jakub Zboril	97,500(1)
Ivan Miroshnichenko	95,000(1)
Trent Miner	90,000(2)
Adam Edstrom	85,000(2)
Max Sasson	85,000(2)
Mikael Pyyhtia	85,000(2)
Henry Thrun	75,000(5)
Cooper Marody	57,500(3)
Jansen Harkins	55,000(2)

Current Funds	-$999,999
Home Games Remaining	6
Avg. Attendance	13,788
Avg. Revenue/Game	$1,882,062
Projected Revenue	$11,292,372

Expenses

Pro Payroll	$47,300,000
Farm Payroll	$2,875,000
Prospect Fees	$132,000
Coach	$50,000
Games Remaining	11
Total Game Expenses	$3,596,929
Projected Expenses	$39,566,214
Projected Balance	-$29,273,841

Salary Commitment

Year: 2026	$50,175,000
Year: 2027	$33,950,000
Year: 2028	$14,525,000
Year: 2029	$4,965,000

David Pastrnak	5,500,000(1)
Connor Bedard	4,500,000(3)
Rasmus Dahlin	4,000,000(1)
Darren Raddysh	3,500,000(2)
Mikael Granlund	3,200,000(2)
Karel Vejmelka	3,000,000(2)
Viktor Arvidsson	2,500,000(1)
Evan Rodrigues	2,500,000(2)
Jack Quinn	2,000,000(2)
Joel Hofer	2,000,000(3)
Alex Vlasic	1,500,000(1)
Pavel Mintyukov	1,500,000(2)
Luke Evangelista	1,500,000(1)
Olli Maata	1,300,000(3)
Macklin Celebrini	1,250,000(2)
Tyler Tucker	1,250,000(3)
Jimmy Snuggerud	1,250,000(4)
Noah Ostlund	1,250,000(4)
Marco Kasper	1,000,000(2)
Will Smith	1,000,000(2)
Brandt Clarke	900,000(1)
Rafael Harvey-Pinard	900,000(4)

Josh Samanski	275,000(3)
Matt Murray	200,000(1)
Zack MacEwen	140,000(5)
Jake Christiansen	125,000(3)
Axel Sandin-Pellika	125,000(4)
Dalibor Dvorsky	125,000(4)
Philip Tomasino	125,000(1)
Danila Yurov	125,000(4)
Gavin Brindley	125,000(4)
Jacob Melanson	125,000(4)
Haydn Fleury	125,000(5)
Lenni Hameenaho	125,000(4)
Otto Stenberg	125,000(4)
Rutger McGroarty	125,000(4)
Scott Morrow	125,000(4)
Zayne Parekh	125,000(4)
Ivan Prosvetov	110,000(3)
Emil Heineman	90,000(2)
Mackie Samoskevich	90,000(2)
Brett Berard	85,000(2)
Sam Colangelo	85,000(2)
Ryan Winterton	85,000(2)
Alexander Petrovic	50,000(5)
Jeffrey Viel	40,000(2)

Current Funds	-$1,978,052
Home Games Remaining	5
Avg. Attendance	14,942
Avg. Revenue/Game	$2,416,122
Projected Revenue	$12,080,610

Expenses

Pro Payroll	$51,600,000
Farm Payroll	$965,000
Prospect Fees	$88,500
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,764,536
Projected Expenses	$37,645,357
Projected Balance	-$27,542,799

Salary Commitment

Year: 2026	$52,395,000
Year: 2027	$28,560,000
Year: 2028	$13,705,000
Year: 2029	$10,955,000

Zach Werenski	5,000,000(2)
Victor Hedman	4,250,000(2)
Artemi Panarin	4,200,000(1)
Oliver Ekman-Larsson	4,000,000(1)
Mark Scheifele	4,000,000(4)
Kevin Fiala	4,000,000(1)
Pavel Zacha	3,500,000(4)
Linus Ullmark	3,400,000(1)
Chris Kreider	2,750,000(3)
Ryan McDonagh	2,250,000(1)
Alex Iafallo	2,000,000(5)
Jonathan Drouin	2,000,000(1)
Garnet Hathaway	2,000,000(2)
Vladislav Namestnikov	1,500,000(2)
Kyle Palmieri	1,400,000(1)
Ian Moore	1,250,000(4)
Joel Armia	1,200,000(1)
Casey DeSmith	1,000,000(1)
Teddy Blueger	1,000,000(2)
Keaton Middleton	900,000(2)

Trevor Van Riemsdyk	150,000(1)
Colten Ellis	125,000(4)
Philipp Kurashev	120,000(2)
Jake Bean	110,000(1)
Dylan Gambrell	90,000(0)
Ethen Frank	85,000(2)
Jacob Lucchini	85,000(1)
Nicolas Meloche	80,000(0)
Liam Foudy	80,000(4)
Kasimir Kaskisuo	40,000(1)

Current Funds	-$1,923,363
Home Games Remaining	5
Avg. Attendance	10,506
Avg. Revenue/Game	$1,698,901
Projected Revenue	$8,494,505

Expenses

Pro Payroll	$52,950,000
Farm Payroll	$1,640,000
Prospect Fees	$145,500
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,913,250
Projected Expenses	$39,132,500
Projected Balance	-$32,561,358

Salary Commitment

Year: 2026	$54,505,000
Year: 2027	$34,405,000
Year: 2028	$7,270,000
Year: 2029	$2,020,000

Juuse Saros	6,000,000(1)
Mikko Rantanen	5,000,000(1)
Josh Morrissey	4,250,000(1)
Noah Hanafin	3,750,000(2)
Filip Forsberg	3,500,000(2)
Jordan Kyrou	3,250,000(2)
Matt Boldy	2,900,000(2)
Jared McCann	2,750,000(3)
Matt Roy	2,500,000(2)
Ryan O'Reilly	2,500,000(2)
Andrew Copp	2,400,000(2)
Vladislav Gavrikov	2,250,000(3)
Sean Durzi	2,250,000(1)
Josh Anderson	2,000,000(2)
Ryan Donato	1,750,000(1)
Owen Beck	1,250,000(4)
Colton Sissons	1,250,000(2)
Yaroslav Askarov	1,100,000(2)
Adam Wilsby	1,000,000(2)
Justin Brazeau	900,000(2)
Derek Forbort	400,000(1)

Adam Henrique	200,000(1)
Nikita Grebenkin	125,000(4)
Pierre-Olivier Joseph	125,000(3)
Caleb MacDonald	125,000(3)
Noah Laba	125,000(4)
Samuel Honzek	125,000(4)
Zachary Fucale	100,000(5)
Adam Erne	90,000(4)
Jonny Brodzinski	90,000(4)
Marc McLaughlin	85,000(2)
Mitchell Chaffee	85,000(1)
Samuel Fagemo	85,000(0)
Adam Beckman	85,000(1)
John Leonard	80,000(1)
Calle Rosen	75,000(4)
Oscar Dansk	40,000(4)

Current Funds	$10,188,632
Home Games Remaining	5
Avg. Attendance	7,029
Avg. Revenue/Game	$1,549,894
Projected Revenue	$7,749,470

Expenses

Pro Payroll	$52,675,000
Farm Payroll	$2,085,000
Prospect Fees	$109,500
Coach	$50,000
Games Remaining	9
Total Game Expenses	$3,922,821
Projected Expenses	$35,305,393
Projected Balance	-$17,367,291

Salary Commitment

Year: 2026	$54,700,000
Year: 2027	$28,400,000
Year: 2028	$14,455,000
Year: 2029	$6,125,000

Travis Konecny	4,875,000(1)
Adrian Kempe	4,500,000(1)
Mika Zibanejad	4,000,000(1)
Jake Sanderson	4,000,000(2)
Tage Thompson	3,900,000(3)
Drake Batherson	3,600,000(5)
Thomas Chabot	3,500,000(2)
Brock Nelson	3,250,000(1)
Shane Pinto	2,500,000(1)
Jacob Middleton	2,400,000(3)
Dylan Guenther	2,000,000(1)
Filip Gustavsson	2,000,000(1)
Spencer Knight	2,000,000(1)
Dawson Mercer	1,900,000(5)
Dylan Samberg	1,800,000(3)
Niko Mikkola	1,400,000(2)
Parker Kelly	1,250,000(2)
Jordan Martinook	1,100,000(2)
Justus Annunen	1,100,000(2)
Tyler Kleven	1,000,000(2)
Corey Schueneman	800,000(0)
Mathieu Joseph	600,000(1)

Cody Ceci	150,000(2)
Daniil But	125,000(4)
Lassi Thomson	125,000(4)
Ozzy Wiesblatt	125,000(4)
Ville Koivunen	125,000(4)
Yan Kuznetsov	125,000(4)
Tomas Nosek	110,000(1)
Emil Lilleberg	95,000(1)
Vinnie Hinostroza	90,000(1)
Spencer Martin	90,000(1)
Jonas Johansson	90,000(2)
Nikolas Matinpalo	85,000(2)
Angus Crookshank	85,000(2)
Ryan Lomberg	85,000(2)
Matthew Highmore	80,000(3)
Zach Bogosian	80,000(1)
Aleksi Heponiemi	70,000(3)
Ian Mitchell	60,000(1)
Jonathan Dahlen	60,000(0)
Travis Boyd	50,000(2)
Michael Dal Colle	50,000(1)
Valtteri Puustinen	50,000(2)
Oskar Steen	40,000(3)
Arttu Ruotsalainen	40,000(3)

Current Funds	$6,599,327
Home Games Remaining	5
Avg. Attendance	17,720
Avg. Revenue/Game	$2,232,657
Projected Revenue	$11,163,285

Expenses

Pro Payroll	$53,450,000
Farm Payroll	$1,361,500
Prospect Fees	$88,500
Coach	$50,000
Games Remaining	11
Total Game Expenses	$3,925,000
Projected Expenses	$43,175,000
Projected Balance	-$25,412,388

Salary Commitment

Year: 2026	$54,516,500
Year: 2027	$28,944,000
Year: 2028	$7,304,000
Year: 2029	$2,860,000

Cale Makar	5,750,000(1)
Auston Matthews	5,250,000(1)
Igor Shesterkin	5,000,000(2)
Erik Karlsson	4,250,000(2)
William Nylander	4,000,000(2)
Seth Jones	3,750,000(1)
Steven Stamkos	3,500,000(3)
Jesper Bratt	3,250,000(2)
Nazem Kadri	3,000,000(1)
Ryan Nugent-Hopkins	3,000,000(1)
Jake McCabe	2,500,000(2)
Teuvo Teravainen	2,000,000(2)
Alex Pietrangelo	1,500,000(1)
Brandon Bussi	1,250,000(4)
Jamie Benn	1,250,000(1)
Nick Foligno	1,000,000(1)
Derek Grant	750,000(1)
Anthony Beauvillier	750,000(5)
Simon Benoit	700,000(5)
Miles Wood	500,000(2)
Marc-Edouard Vlasic	500,000(3)

Sebastian Aho	150,000(0)
Chris Driedger	130,000(1)
Luke Krys	100,000(3)
Louis Domingue	97,500(1)
Andreas Johnson	95,000(1)
Arttu Hyry	92,500(3)
Brayden Pachal	90,000(2)
Austin Wagner	85,000(0)
Cooper Black	81,500(3)
Eric Robinson	80,000(3)
Lucas Wallmark	60,000(0)
Ville Pokka	60,000(4)
Frederick Gaudreau	50,000(2)
Magnus Paajarvi	50,000(4)
Martin Marincin	50,000(4)
Dean Kukan	50,000(3)
Brendan Smith	40,000(3)

Current Funds	-$1,486,755
Home Games Remaining	5
Avg. Attendance	12,596
Avg. Revenue/Game	$1,534,254
Projected Revenue	$7,671,270

Expenses

Pro Payroll	$43,020,000
Farm Payroll	$1,812,600
Prospect Fees	$150,000
Coach	$50,000
Games Remaining	11
Total Game Expenses	$3,216,614
Projected Expenses	$35,382,757
Projected Balance	-$29,198,242

Salary Commitment

Year: 2026	$44,832,600
Year: 2027	$35,805,100
Year: 2028	$28,375,100
Year: 2029	$17,105,000

Alex DeBrincat	4,500,000(4)
Michael Matheson	4,250,000(1)
Chandler Stephenson	3,500,000(2)
Chris Tanev	3,500,000(2)
Jeremy Lauzon	3,500,000(3)
Charlie Lindgren	2,500,000(1)
Tommy Novak	2,250,000(5)
Kiefer Sherwood	2,000,000(4)
Parker Wotherspoon	2,000,000(4)
Arber Xhekaj	2,000,000(4)
Nick Robertson	1,800,000(3)
Will Cuylle	1,700,000(3)
Mike Reilly	1,575,000(3)
Devin Cooley	1,250,000(4)
Taylor Ward	1,250,000(4)
Matthew Kessel	1,000,000(1)
Marc Gatcomb	950,000(3)
Zachary Bolduc	950,000(1)
Evgeny Kuznetsov	945,000(3)
Pontus Holmberg	900,000(4)
Ross Johnston	700,000(4)

Brandon Holt	210,000(3)
Mikulas Hovorka	195,000(3)
Liam O'Brien	165,000(3)
Brendan Lemieux	125,000(2)
Alexander Radulov	120,000(2)
Colton White	115,000(4)
Colin White	100,000(3)
Ivan Fedotov	95,000(2)
Lucas Condotta	90,000(2)
Rasmus Asplund	90,000(1)
Anthony Richard	85,000(1)
Jimmy Schuldt	80,000(3)
Victor Rask	65,000(1)
Nikita Alexandrov	60,000(4)
Vadim Shipachev	50,100(3)
Peter Cehlarik	45,000(1)
Nikita Nesterov	42,500(1)
Tyler Benson	40,000(4)
Brandon Davidson	40,000(4)

Current Funds	$11,116,432
Home Games Remaining	5
Avg. Attendance	11,275
Avg. Revenue/Game	$2,059,943
Projected Revenue	$10,299,715

Expenses

Pro Payroll	$56,000,000
Farm Payroll	$1,406,000
Prospect Fees	$36,000
Coach	$50,000
Games Remaining	10
Total Game Expenses	$4,106,571
Projected Expenses	$41,065,714
Projected Balance	-$19,649,567

Salary Commitment

Year: 2026	$57,406,000
Year: 2027	$38,705,000
Year: 2028	$14,170,000
Year: 2029	$7,490,000

Robert Thomas	4,500,000(2)
Noah Dobson	4,000,000(1)
Tim Stutzle	4,000,000(2)
Vincent Trocheck	4,000,000(2)
Shea Theodore	4,000,000(1)
Sergei Bobrovsky	3,500,000(5)
Thatcher Demko	3,000,000(1)
Hampus Lindholm	3,000,000(1)
Filip Hronek	3,000,000(2)
Ukko-Pekka Luukkonen	2,500,000(2)
Dylan Cozens	2,500,000(3)
Ryan Hartman	2,500,000(1)
Owen Power	2,500,000(2)
Anthony Cirelli	2,400,000(2)
Pierre-Luc Dubois	2,100,000(3)
Matty Beniers	2,000,000(4)
Artem Zub	2,000,000(1)
Kirby Dach	1,500,000(4)
Alexis Lafreniere	1,500,000(3)
Connor McMichael	1,000,000(2)
Tim Berni	500,000(2)

Alexander Georgiev	200,000(5)
Kasperi Kapanen	180,000(3)
Conor Timmins	165,000(4)
Erik Brannstrom	125,000(1)
Stephen Halliday	125,000(4)
Nils Lundkvist	125,000(3)
Tim Washe	100,000(3)
Kevin Labanc	100,000(3)
Aatu Raty	85,000(2)
Kieffer Bellows	76,000(1)
Phil Di Giuseppe	75,000(3)
David Gustafsson	50,000(2)

Current Funds	-$1,998,552
Home Games Remaining	5
Avg. Attendance	15,502
Avg. Revenue/Game	$1,953,189
Projected Revenue	$9,765,945

Expenses

Pro Payroll	$51,850,000
Farm Payroll	$1,820,000
Prospect Fees	$75,000
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,842,500
Projected Expenses	$38,425,000
Projected Balance	-$30,657,607

Salary Commitment

Year: 2026	$53,480,000
Year: 2027	$29,830,000
Year: 2028	$7,685,000
Year: 2029	$2,185,000

Nathan MacKinnon	6,000,000(2)
Andrei Vasilevskiy	5,500,000(3)
Adam Fox	5,250,000(1)
Nikita Kucherov	5,000,000(2)
Tomas Hertl	3,000,000(1)
William Karlsson	3,000,000(1)
Bryan Rust	2,950,000(1)
Esa Lindell	2,600,000(2)
Marcus Foligno	2,500,000(2)
Alex Kerfoot	2,200,000(2)
Evander Kane	2,000,000(1)
A.J. Greer	1,250,000(5)
Kevin Bahl	1,250,000(2)
JJ Peterka	1,200,000(1)
Sam Malinski	1,150,000(2)
Jackson LaCombe	1,150,000(1)
Olen Zellweger	1,100,000(1)
Vitek Vanecek	1,000,000(1)
Stefan Noesen	1,000,000(1)
Blake Lizotte	1,000,000(2)
Colin Blackwell	950,000(1)
Jarred Tinordi	800,000(1)

Ivan Ivan	320,000(2)
Jordan Greenway	220,000(4)
Isaak Phillips	140,000(4)
Isaac Howard	125,000(4)
Dmitry Simashev	125,000(4)
Berkly Catton	125,000(4)
Drake Caggiula	110,000(0)
Zemgus Girgensons	110,000(4)
Jakub Lauko	90,000(4)
Liam Ohgren	85,000(2)
Jiri Smejkal	85,000(1)
Jan Jenik	85,000(1)
Rem Pitlick	80,000(1)
Marc Michaelis	80,000(0)
Dryden McKay	40,000(2)

Current Funds	$3,285,725
Home Games Remaining	5
Avg. Attendance	16,345
Avg. Revenue/Game	$1,544,602
Projected Revenue	$7,723,010

Expenses

Pro Payroll	$51,700,000
Farm Payroll	$1,042,500
Prospect Fees	$97,500
Coach	$50,000
Games Remaining	10
Total Game Expenses	$3,777,857
Projected Expenses	$37,778,571
Projected Balance	-$26,769,836

Salary Commitment

Year: 2026	$52,742,500
Year: 2027	$42,945,000
Year: 2028	$26,910,000
Year: 2029	$3,345,000

Sam Reinhart	6,000,000(2)
Charlie McAvoy	5,500,000(3)
Alex Tuch	5,000,000(1)
Mackenzie Blackwood	4,500,000(2)
Brock Faber	4,000,000(3)
Sean Monahan	3,000,000(1)
Scott Laughton	3,000,000(3)
Mario Ferraro	2,500,000(2)
Cole Perfetti	2,000,000(3)
Casey Cizikas	2,000,000(3)
Frederik Andersen	2,000,000(3)
Jesperi Kotkaniemi	1,500,000(1)
Andrew Mangiapane	1,500,000(3)
Luke Schenn	1,250,000(3)
Troy Stecher	1,250,000(4)
Tanner Pearson	1,250,000(2)
Martin Pospisil	1,000,000(3)
Samuel Ersson	1,000,000(3)
Jakub Vrana	950,000(4)
Andreas Athanasiou	900,000(2)
Patrik Nemeth	850,000(4)
Justin Holl	750,000(2)

Cole Reinhardt	125,000(4)
Vincent Iorio	125,000(4)
Brandon Halverson	125,000(3)
Tomas Tatar	120,000(1)
Gabriel Carlsson	97,500(1)
Connor Carrick	90,000(3)
Akil Thomas	85,000(2)
Cal Petersen	80,000(1)
Daniel Sprong	60,000(3)
Ryan Fitzgerald	50,000(2)
Mason Appleton	45,000(5)
Joshua Jacobs	40,000(3)

Current Funds	$11,841,464
Home Games Remaining	6
Avg. Attendance	17,595
Avg. Revenue/Game	$1,699,677
Projected Revenue	$10,198,062

Expenses

Pro Payroll	$46,500,000
Farm Payroll	$642,500
Prospect Fees	$111,000
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,378,821
Projected Expenses	$40,545,857
Projected Balance	-$18,506,331

Salary Commitment

Year: 2026	$47,142,500
Year: 2027	$37,342,500
Year: 2028	$19,300,000
Year: 2029	$11,400,000

Matthew Tkachuk	7,000,000(2)
Rasmus Andersson	5,500,000(2)
Owen Tippett	4,500,000(4)
Nick Leddy	4,000,000(1)
Brandon Carlo	3,500,000(1)
Scott Wedgewood	3,000,000(3)
Jake DeBrusk	2,800,000(4)
Jake Neighbours	1,750,000(3)
Jan Rutta	1,650,000(3)
Cody Glass	1,400,000(2)
Nico Sturm	1,400,000(2)
Dennis Gilbert	1,350,000(1)
Luca Del Bel Belluz	1,250,000(4)
Ryan Leonard	1,250,000(4)
Jaycob Megna	950,000(3)
Vladislav Kolyachonok	950,000(4)
Nick Ritchie	950,000(1)
Colton Dach	850,000(2)
Conor Geekie	850,000(2)
Zane McIntyre	600,000(4)
Caleb Jones	550,000(2)
Spencer Smallman	450,000(3)

Rodrigo Abols	85,000(2)
Brennan Othmann	85,000(2)
Cole Schwindt	85,000(2)
Matt Luff	67,500(2)
Fredrik Olofsson	65,000(2)
Wade Allison	55,000(3)
Louie Belpedio	55,000(2)
Mike Hardman	50,000(4)
Buddy Robinson	50,000(2)
Casey Fitzgerald	45,000(3)

Current Funds	$10,141,323
Home Games Remaining	6
Avg. Attendance	13,389
Avg. Revenue/Game	$1,377,728
Projected Revenue	$8,266,368

Expenses

Pro Payroll	$52,339,000
Farm Payroll	$2,925,900
Prospect Fees	$66,000
Coach	$0,000
Games Remaining	11
Total Game Expenses	$3,952,207
Projected Expenses	$43,474,279
Projected Balance	-$25,066,588

Salary Commitment

Year: 2026	$55,264,900
Year: 2027	$35,619,900
Year: 2028	$17,075,900
Year: 2029	$11,740,900

Ben Chiarot	5,000,000(1)
Jordan Binnington	4,355,000(1)
Anthony Mantha	4,160,000(2)
Jared Spurgeon	4,000,000(1)
Morgan Geekie	3,750,000(4)
Ilya Samsonov	3,500,000(2)
Yanni Gourde	3,250,000(1)
Brett Pesce	2,950,000(3)
Trent Frederic	2,250,000(2)
Mike Amadio	2,150,000(3)
Alex Wennberg	2,000,000(2)
Anthony Duclair	1,834,000(2)
Christian Dvorak	1,750,000(2)
Connor Brown	1,750,000(2)
Philippe Myers	1,590,000(5)
Michael McCarron	1,550,000(1)
Vasily Podkolzin	1,500,000(4)
Robert Hagg	1,500,000(5)
Barrett Hayton	1,350,000(1)
Beckett Sennecke	1,250,000(4)
Albert Johansson	900,000(2)

Laurent Brossoit	255,000(4)
Alexander Holtz	150,000(4)
Sonny Milano	150,000(3)
Zac Jones	150,000(4)
Jacob Moverare	145,000(4)
Nils Hoglander	140,000(4)
Alexander Alexeyev	140,000(1)
Matt Grzelcyk	140,000(2)
Pavel Regenda	125,000(4)
Pierre Engvall	125,000(4)
Egor Zamula	115,000(4)
Isac Lundestrom	100,000(5)
Marc Del Gaizo	100,000(2)
Colin March	85,000(3)
Owen Pickering	85,000(2)
Pheonix Copley	75,900(4)
Cal Foote	75,000(2)
Jujhar Khaira	75,000(4)
Dennis Cholowski	75,000(4)
Daniel Audette	75,000(4)
Jakob Silfverberg	75,000(4)
Carl Grundstrom	75,000(4)
Zach Sanford	75,000(5)
Walker Duehr	60,000(4)
Alex Galchenyuk	60,000(4)
Adam Ruzicka	50,000(4)
Rushan Rafikov	50,000(4)
Scott Reedy	50,000(4)
Anders Bjork	50,000(4)