Current Funds	$21,125,263
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$49,830,000
Farm Payroll	$700,000
Prospect Fees	$72,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,618,000
Projected Expenses	$50,652,000
Projected Balance	-$29,526,737

Salary Commitment

Year: 2026	$43,200,000
Year: 2027	$23,550,000
Year: 2028	$8,800,000
Year: 2029	$350,000

Connor Hellebuyck	4,600,000(1)
Darnell Nurse	4,250,000(3)
Joel Eriksson-Ek	4,050,000(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)
William Karlsson	3,000,000(1)
Patrick Kane	2,800,000(1)
Cam Fowler	2,680,000(0)
Oliver Bjorkstrand	1,900,000(0)
Lars Eller	1,750,000(0)
Jeff Petry	1,600,000(1)
Petr Mrazek	1,400,000(2)
Matvei Michkov	1,250,000(2)
Kevin Stenlund	1,000,000(1)
Eeli Tolvanen	1,000,000(0)
Mason Shaw	1,000,000(2)
Ryan Suter	900,000(1)
Nathan Bastian	900,000(1)
Jarred Tinordi	800,000(1)
Chris Tierney	450,000(3)

Justin Sourdif	125,000(4)
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)

Current Funds	$8,926,943
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,000,000
Farm Payroll	$795,000
Prospect Fees	$96,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$2,852,929
Projected Expenses	$39,941,000
Projected Balance	-$31,014,057

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 Killorn	3,500,000(0)
Alex Lyon	3,500,000(3)
Matthew Knies	3,000,000(4)
Alex Iafallo	3,000,000(0)
Yakov Trenin	2,000,000(2)
Danton Heinen	1,700,000(0)
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)
Jon Gillies	1,000,000(0)
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	$20,009,438
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$49,264,300
Farm Payroll	$2,050,000
Prospect Fees	$90,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,675,307
Projected Expenses	$51,454,300
Projected Balance	-$31,444,862

Salary Commitment

Year: 2026	$51,196,800
Year: 2027	$31,403,200
Year: 2028	$9,845,700
Year: 2029	$3,625,000

Jaccob Slavin	4,000,000(1)
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)
Brent Burns	3,200,000(1)
Drew Doughty	3,000,000(2)
Artturi Lehkonen	2,500,000(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)
Arvid Soderblom	900,000(2)
Fabian Zetterlund	857,100(3)
Jonas Rondbjerg	400,000(3)

Luke Schenn	200,000(0)
Curtis Douglas	125,000(4)
Emmitt Finnie	125,000(4)
Isak Rosen	125,000(4)
Jack Finley	125,000(4)
Yegor Sharangovich	95,000(0)
Joel Blomqvist	95,000(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)
Jonathan Lekkerimaki	85,000(2)
Oskar Lindblom	85,000(3)
Radim Simek	70,000(0)
Malcolm Subban	70,000(3)
Evgeny Svechnikov	62,500(0)
Jaret Anderson-Dolan	60,000(1)
Axel Jonsson-Fjallby	60,000(2)
Dylan McIlrath	55,000(1)
Robin Salo	42,500(2)
Alex Formenton	40,000(3)

Current Funds	-$1,050,000
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,750,000
Farm Payroll	$1,380,000
Prospect Fees	$79,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,804,250
Projected Expenses	$53,259,500
Projected Balance	-$54,309,500

Salary Commitment

Year: 2026	$51,225,000
Year: 2027	$26,945,000
Year: 2028	$9,220,000
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)
Jeff Skinner	1,500,000(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)
Linus Karlsson	850,000(2)

Mathieu Joseph	150,000(0)
Jonas Johansson	150,000(0)
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)
Valtteri Puustinen	90,000(0)
Julien Gauthier	80,000(1)
Libor Hajek	70,000(0)
Logan Brown	60,000(0)
Christoper Gibson	50,000(2)
Boris Katchouk	40,000(0)

Current Funds	$7,549,034
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$54,600,000
Farm Payroll	$2,640,000
Prospect Fees	$109,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$4,099,964
Projected Expenses	$57,399,500
Projected Balance	-$49,850,466

Salary Commitment

Year: 2026	$54,750,000
Year: 2027	$33,810,000
Year: 2028	$14,245,000
Year: 2029	$1,540,000

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)
Anton Forsberg	1,300,000(0)
Sean Kuraly	1,250,000(1)
Timothy Liljegren	1,000,000(0)
Mathieu Olivier	900,000(1)
James Reimer	700,000(1)
Ryan Carpenter	400,000(1)
Janne Kuokkanen	400,000(2)

Mark Jankowski	160,000(4)
Jack Williams	150,000(3)
Vincent Desharnais	150,000(4)
Robert Hagg	150,000(0)
Jesper Boqvist	140,000(4)
Jacob Bryson	140,000(3)
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)
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)
Kale Clague	70,000(2)
Chris Wagner	70,000(4)
Brett Ritchie	65,000(4)
Gavin Bayreuther	40,000(0)
Mikhail Vorobyov	40,000(4)

Current Funds	-$247,575
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$53,950,000
Farm Payroll	$940,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,930,500
Projected Expenses	$55,027,000
Projected Balance	-$55,274,575

Salary Commitment

Year: 2026	$50,510,000
Year: 2027	$23,560,000
Year: 2028	$7,600,000
Year: 2029	$0,000

Brady Tkachuk	4,000,000(3)
Kristopher Letang	4,000,000(2)
Valeri Nichushkin	3,500,000(3)
Frank Vatrano	3,500,000(1)
Brandon Hagel	3,250,000(2)
Gustav Forsling	3,250,000(1)
Colton Parayko	3,250,000(1)
Bo Horvat	3,250,000(1)
Adam Lowry	3,200,000(1)
Nikita Zadorov	3,000,000(2)
Josh Anderson	2,600,000(0)
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)
Josh Brown	1,500,000(0)
Logan O'Connor	1,500,000(1)
Michael Kesselring	1,250,000(2)
Denton Mateychuk	1,100,000(2)
Jakub Dobes	1,100,000(2)
Cole Cassels	850,000(2)
Adam Boqvist	850,000(2)

Rasmus Kupari	135,000(2)
Elmer Soderblom	100,000(3)
Josh Leivo	85,000(2)
Brendan Perlini	85,000(2)
Matthew Phillips	85,000(0)
Tyler Moy	85,000(2)
James Hamblin	85,000(0)
Dominik Simon	65,000(0)
Nikita Tryamkin	60,000(2)
Kyle Wood	60,000(2)
Evan Cormier	50,000(2)
Zachary Fucale	45,000(0)

Current Funds	$16,000,000
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,800,000
Farm Payroll	$1,435,000
Prospect Fees	$138,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,744,500
Projected Expenses	$52,423,000
Projected Balance	-$36,423,000

Salary Commitment

Year: 2026	$47,640,000
Year: 2027	$35,925,000
Year: 2028	$18,575,000
Year: 2029	$1,975,000

Connor Murphy	4,750,000(2)
Alex Pietrangelo	4,000,000(0)
Anthony DeAngelo	3,000,000(2)
Mason Marchment	2,800,000(1)
Logan Stanley	2,750,000(3)
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)
Calen Addison	1,250,000(3)
Ryan Graves	1,250,000(1)
Urho Vaakanainen	1,000,000(2)
Arthur Kaliyev	1,000,000(1)
Sasha Chmelevski	800,000(0)
Felix Sandstrom	800,000(1)
Steven Lorentz	750,000(1)

Dmitry Orlov	250,000(0)
Jamie Oleksiak	220,000(0)
Leevi Merilainen	125,000(4)
Donovan Sebrango	125,000(4)
Jack Ahcan	125,000(4)
Tyson Jost	95,000(1)
Lucas Carlsson	95,000(1)
Noah Gregor	90,000(1)
Ronnie Attard	85,000(1)
Nick Caamano	85,000(0)
Denis Malgin	50,000(2)
Lukas Sedlak	50,000(2)
Mark Friedman	40,000(0)

Current Funds	$4,000,000
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$54,220,000
Farm Payroll	$1,052,500
Prospect Fees	$69,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,956,536
Projected Expenses	$55,391,500
Projected Balance	-$51,391,500

Salary Commitment

Year: 2026	$50,722,500
Year: 2027	$35,947,500
Year: 2028	$17,237,500
Year: 2029	$13,300,000

Jeremy Swayman	4,500,000(1)
Logan Cooley	4,500,000(4)
John Tavares	4,250,000(2)
Josh Manson	4,250,000(0)
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)
Connor Zary	1,200,000(4)
Jack McBain	1,000,000(4)
Brandon Duhaime	900,000(1)
Jackson Blake	850,000(2)

Alexei Toropchenko	150,000(4)
Jimmy Vesey	150,000(0)
Charle D'Astous	125,000(4)
Joel Nystrom	125,000(4)
Luke Glendening	100,000(0)
Simon Zajicek	97,500(3)
Nikolai Kovalenko	90,000(2)
Jacob Gaucher	90,000(3)
Nicolas Deslauriers	75,000(1)
Scott Wilson	50,000(0)

Current Funds	$1,500,000
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,250,000
Farm Payroll	$900,000
Prospect Fees	$93,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,735,214
Projected Expenses	$52,293,000
Projected Balance	-$50,793,000

Salary Commitment

Year: 2026	$50,150,000
Year: 2027	$34,500,000
Year: 2028	$19,420,000
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)
Jon Marchessault	3,000,000(2)
Conor Garland	2,200,000(1)
Corey Perry	2,000,000(1)
Tyler Myers	2,000,000(1)
Trevor Van Riemsdyk	2,000,000(0)
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)
Aleksei Kolosov	900,000(2)
Alex Turcotte	850,000(1)
Victor Soderstrom	700,000(4)
Josh Mahura	700,000(3)
Olli Juolevi	500,000(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)
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)
Jack Rathbone	50,000(4)

Current Funds	$12,470,956
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,474,000
Farm Payroll	$1,095,000
Prospect Fees	$94,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,765,250
Projected Expenses	$52,713,500
Projected Balance	-$40,242,544

Salary Commitment

Year: 2026	$49,919,000
Year: 2027	$33,229,000
Year: 2028	$13,744,000
Year: 2029	$1,450,000

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)
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)
Jaden Schwartz	1,500,000(0)
Marcus Johansson	1,350,000(1)
Jake Allen	1,250,000(1)
Ty Emberson	1,200,000(2)
Wyatt Kaiser	1,100,000(4)
Tyler Toffoli	1,000,000(1)
Alexander Georgiev	1,000,000(0)
John Beecher	900,000(3)
Adam Gaudette	750,000(1)

Joel Kiviranta	125,000(1)
Declan Carlile	125,000(4)
Hunter Brzustewicz	125,000(4)
Magnus Hellberg	100,000(4)
Haydn Fleury	100,000(0)
Joona Koppanen	85,000(2)
Nicolas Petan	75,000(1)
John Hayden	65,000(1)
Jesse Ylonen	65,000(3)
Jordan Gross	65,000(1)
Martin Kaut	65,000(3)
Kailer Yamamoto	50,000(0)
Oscar Lindberg	50,000(3)

Current Funds	$7,714,060
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$56,950,000
Farm Payroll	$135,000
Prospect Fees	$90,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$4,087,500
Projected Expenses	$57,225,000
Projected Balance	-$49,510,940

Salary Commitment

Year: 2026	$42,735,000
Year: 2027	$33,435,000
Year: 2028	$16,750,000
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)
Ville Husso	3,500,000(0)
Joel Edmundson	3,300,000(1)
Samuel Girard	3,100,000(2)
Gabriel Vilardi	2,750,000(3)
Simon Benoit	2,750,000(0)
Alexander Barabanov	2,500,000(3)
Ryan Strome	2,500,000(1)
Nick Bjugstad	2,500,000(2)
Nicolas Roy	2,000,000(0)
Andrei Kuzmenko	2,000,000(0)
Kasperi Kapanen	1,750,000(0)
Calle Jarnkrok	1,600,000(1)
Mason Appleton	1,400,000(0)
Lane Hutson	1,250,000(2)
Jonatan Berggren	1,200,000(2)
Sam Steel	1,000,000(1)
Radek Faksa	1,000,000(4)
Brett Kulak	950,000(0)
Ryan McLeod	900,000(1)

Tyson Kozak	85,000(2)
Dakota Mermis	50,000(2)

Current Funds	$26,429,040
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,275,000
Farm Payroll	$735,000
Prospect Fees	$70,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,652,179
Projected Expenses	$51,130,500
Projected Balance	-$24,701,460

Salary Commitment

Year: 2026	$46,510,000
Year: 2027	$16,685,000
Year: 2028	$4,445,000
Year: 2029	$625,000

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)
Ryan Lindgren	2,000,000(1)
Mason McTavish	1,750,000(2)
Pierre Engvall	1,750,000(0)
Nikita Okhotiuk	1,150,000(0)
Marcus Foligno	1,000,000(0)
Max Comtois	950,000(1)
Nolan Allan	850,000(2)
Justin Barron	800,000(2)
Nicolas Beaudin	800,000(0)
Jeremy Davies	800,000(0)
Jakob Pelletier	650,000(3)
Calvin Pickard	600,000(0)
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)

Alexander Nikishin	125,000(4)
Matthew Wood	125,000(4)
Ryan Greene	125,000(4)
Sam Dickinson	125,000(4)
Sam Rinzel	125,000(4)
Marian Studenic	70,000(3)
Julian Melchiori	40,000(2)

Current Funds	$6,991,630
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,800,000
Farm Payroll	$1,125,000
Prospect Fees	$78,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$2,503,786
Projected Expenses	$35,053,000
Projected Balance	-$28,061,370

Salary Commitment

Year: 2026	$20,145,000
Year: 2027	$14,155,000
Year: 2028	$6,100,000
Year: 2029	$1,150,000

Teuvo Teravainen	4,000,000(0)
Frederik Andersen	3,000,000(0)
Nick Foligno	2,400,000(0)
Ilya Lyubushkin	2,250,000(1)
Noah Juulsen	1,700,000(2)
Barclay Goodrow	1,500,000(1)
Alex Newhook	1,500,000(3)
Brock McGinn	1,400,000(2)
Carl Grundstrom	1,250,000(0)
Calvin De Haan	1,250,000(2)
Nick Perbix	1,250,000(1)
Michael McLeod	1,200,000(0)
Juuso Parssinen	1,200,000(2)
Shakir Mukhamadullin	1,100,000(2)
Curtis Lazar	1,100,000(3)
Noel Acciari	1,100,000(0)
Jayden Struble	1,000,000(3)
Ridly Greig	950,000(2)
Patrick Brown	950,000(0)
Thomas Bordeleau	900,000(4)
Sam Lafferty	850,000(3)
Brendan Gallagher	800,000(0)
Cayden Primeau	750,000(1)
Brendan Gaunce	400,000(3)

Tyler Motte	140,000(1)
Maxwell Crozier	125,000(4)
Brad Lambert	125,000(4)
Laurent Dauphin	105,000(2)
Logan Shaw	100,000(3)
Ryker Evans	100,000(1)
Arturs Silovs	90,000(2)
Jack St. Ivany	90,000(2)
Bokondji Imama	85,000(2)
Samuel Helenius	85,000(2)
Ben Harpur	80,000(0)

Current Funds	$254,792
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,630,000
Farm Payroll	$635,000
Prospect Fees	$130,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$2,674,679
Projected Expenses	$37,445,500
Projected Balance	-$37,190,708

Salary Commitment

Year: 2026	$33,785,000
Year: 2027	$16,785,000
Year: 2028	$6,775,000
Year: 2029	$2,875,000

Martin Necas	4,850,000(2)
Kirill Kaprizov	4,750,000(1)
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)
Brandon Tanev	1,800,000(0)
Evgeny Dadonov	1,750,000(1)
Andrew Peeke	1,750,000(4)
Austin Watson	1,300,000(2)
Juuso Valimaki	1,000,000(0)
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)
Jaromir Jagr	680,000(0)
Jesse Puljujarvi	600,000(1)
Fredrik Claesson	400,000(1)

Ilya Solovyov	125,000(4)
Kyle Capobianco	110,000(2)
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	$2,142,945
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,790,000
Farm Payroll	$2,745,000
Prospect Fees	$123,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$2,622,000
Projected Expenses	$36,708,000
Projected Balance	-$34,565,055

Salary Commitment

Year: 2026	$36,535,000
Year: 2027	$30,615,000
Year: 2028	$23,715,000
Year: 2029	$15,155,000

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)
Drew O'Connor	1,600,000(3)
Akira Schmid	1,600,000(1)
Jonathan Aspirot	1,250,000(4)
Mikey Eyssimont	1,240,000(2)
Kaapo Kahkonen	1,200,000(3)
Jack Drury	1,200,000(1)
Nathan Walker	1,200,000(3)
Ben Hutton	1,000,000(3)
Connor Mackey	1,000,000(3)
Mavrik Bourque	900,000(2)
Lukas Reichel	800,000(0)
Dryden Hunt	800,000(1)

Josh Nadeau	160,000(3)
Henrik Tikkanen	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)
Josh Dunne	125,000(4)
Ethan Bear	120,000(3)
Sam Lipkin	100,000(3)
Emil Bemstrom	100,000(5)
Jack Thompson	100,000(2)
Matt Kiersted	100,000(3)
Nils Aman	100,000(1)
Colin White	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)
Jimmy Schuldt	80,000(3)
Ty Smith	80,000(5)
Benoit-Olivier Groulx	80,000(1)
Ben Meyers	80,000(3)
Matt Tomkins	60,000(3)
Dillon Heatherington	60,000(2)

Current Funds	$2,834,405
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$57,425,000
Farm Payroll	$1,280,000
Prospect Fees	$109,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$4,204,607
Projected Expenses	$58,864,500
Projected Balance	-$56,030,095

Salary Commitment

Year: 2026	$51,630,000
Year: 2027	$26,790,000
Year: 2028	$6,050,000
Year: 2029	$375,000

Nick Schmaltz	5,500,000(1)
Torey Krug	5,000,000(0)
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)
Ivan Barbashev	2,750,000(2)
Oliver Kylington	2,250,000(1)
Jakub Vrana	2,075,000(0)
Alexandre Carrier	2,000,000(2)
Nick Jensen	1,500,000(2)
Jordan Staal	1,500,000(1)
Logan Stankoven	1,100,000(1)
Jordan Spence	1,000,000(3)
Oskar Back	850,000(2)
Dominik Kubalik	750,000(2)
Tobias Rieder	400,000(1)
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)

Zakhar Bardakov	125,000(4)
Nick Lardis	125,000(4)
Taylor Raddysh	125,000(2)
Zeev Buium	125,000(4)
Nico Daws	100,000(3)
Joshua Roy	95,000(1)
Zachary L'Heureux	90,000(2)
Fraser Minten	90,000(2)
Spencer Stastney	85,000(1)
Ben Jones	85,000(2)
Cale Fleury	75,000(3)
Nolan Foote	40,000(1)
Jack Studnicka	40,000(1)
Christian Jaros	40,000(1)
Mark Pysyk	40,000(1)

Current Funds	$9,660,953
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,650,000
Farm Payroll	$1,805,000
Prospect Fees	$142,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$2,903,393
Projected Expenses	$40,647,500
Projected Balance	-$30,986,547

Salary Commitment

Year: 2026	$39,425,000
Year: 2027	$27,780,000
Year: 2028	$15,995,000
Year: 2029	$13,995,000

Connor McDavid	5,750,000(1)
Joseph Woll	3,000,000(2)
Kirill Marchenko	2,500,000(4)
Dylan Demelo	2,500,000(1)
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)
A.J. Greer	1,250,000(5)
Dustin Wolf	1,250,000(2)
Arseny Gritsyuk	1,250,000(4)
Igor Chernyshov	1,250,000(4)
Ethan Del Mastro	1,100,000(2)
Michael Carcone	1,000,000(4)
Declan Chisholm	1,000,000(1)
Jiri Kulich	1,000,000(2)
Tye Kartye	950,000(0)
Collin Graf	850,000(2)

Dennis Hildeby	125,000(4)
Braeden Bowman	125,000(4)
Denver Barkey	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)
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)
Dominic Toninato	40,000(0)
Mitchell Stephens	40,000(0)
Justin Bailey	40,000(1)

Current Funds	$9,850,000
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,300,000
Farm Payroll	$1,205,000
Prospect Fees	$115,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$2,976,464
Projected Expenses	$41,670,500
Projected Balance	-$31,820,500

Salary Commitment

Year: 2026	$40,005,000
Year: 2027	$25,955,000
Year: 2028	$13,885,000
Year: 2029	$5,235,000

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)
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)
Matt Rempe	850,000(2)
Christian Djoos	800,000(0)
Jonah Gadjovich	550,000(2)
Alex Galchenyuk	500,000(0)

Maxim Shabanov	400,000(3)
Eric Comrie	150,000(1)
Matthew Robertson	125,000(4)
Matthew Poitras	110,000(4)
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	$4,424,999
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$56,300,000
Farm Payroll	$1,527,500
Prospect Fees	$67,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$4,138,929
Projected Expenses	$57,945,000
Projected Balance	-$53,520,001

Salary Commitment

Year: 2026	$55,715,000
Year: 2027	$34,775,000
Year: 2028	$24,660,000
Year: 2029	$7,575,000

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)
Evan Rodrigues	2,500,000(2)
Viktor Arvidsson	2,500,000(1)
Claude Giroux	2,500,000(1)
Nick Paul	2,300,000(2)
Troy Terry	2,250,000(2)
Braden Schneider	2,200,000(4)
Simon Nemec	1,750,000(2)
Jalen Chatfield	1,500,000(1)
Pavel Dorofeyev	1,500,000(1)
David Perron	1,250,000(0)
Anton Lundell	1,250,000(1)
Philipp Grubauer	1,250,000(4)
Scott Reedy	800,000(0)
Adam Ruzicka	800,000(0)
Zachary Aston-Reese	750,000(2)
Devin Shore	400,000(2)
Nail Yakupov	400,000(1)

Andrew Mangiapane	350,000(0)
Denis Gurianov	150,000(0)
Nate Danielson	125,000(4)
Nicolas Aube-Kubel	125,000(2)
Brett Leason	120,000(3)
MacKenzie Entwistle	120,000(3)
Pheonix Copley	100,000(0)
Collin Delia	95,000(3)
Cole Guttman	90,000(0)
Tobias Bjornfot	87,500(0)
Givani Smith	85,000(0)
Gustav Lindstrom	40,000(1)
Alex Belzile	40,000(2)

Current Funds	$22,492,645
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$49,370,000
Farm Payroll	$1,680,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,656,214
Projected Expenses	$51,187,000
Projected Balance	-$28,694,355

Salary Commitment

Year: 2026	$40,460,000
Year: 2027	$29,080,000
Year: 2028	$16,350,000
Year: 2029	$2,550,000

Leon Draisaitl	5,500,000(2)
Miro Heiskanen	4,860,000(3)
Alexander Ovechkin	4,250,000(0)
Nikolaj Ehlers	4,000,000(1)
Jack Hughes	4,000,000(3)
Sergei Bobrovsky	3,800,000(0)
Aleksander Barkov	3,500,000(1)
Tom Wilson	3,145,000(2)
John Carlson	3,000,000(1)
Shayne Gostisbehere	2,750,000(2)
Leo Carlsson	2,300,000(4)
Quinton Byfield	2,000,000(3)
Dylan Holloway	1,715,000(3)
Joey Daccord	1,250,000(0)
Lian Bichsel	1,250,000(2)
Dmitri Voronkov	1,250,000(0)
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)
Rushan Rafikov	40,000(0)
David Elsner	40,000(1)
Cedric Paquette	40,000(3)
Simon Fernholm	40,000(3)

Current Funds	$2,844,207
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$48,725,000
Farm Payroll	$4,420,000
Prospect Fees	$127,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,808,750
Projected Expenses	$53,322,500
Projected Balance	-$50,478,293

Salary Commitment

Year: 2026	$51,920,000
Year: 2027	$25,832,500
Year: 2028	$2,612,500
Year: 2029	$500,000

Mats Zuccarello	4,500,000(1)
Mathew Barzal	4,000,000(1)
Jordan Eberle	3,500,000(2)
Brenden Dillon	3,250,000(2)
Dmitry Kulikov	3,150,000(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)
James van Riemsdyk	2,300,000(1)
Brandon Saad	2,250,000(2)
Daniil Tarasov	2,000,000(1)
Nicklas Backstrom	2,000,000(2)
Matthew Benning	1,700,000(1)
Drew Helleson	1,100,000(2)
Johan Larsson	875,000(0)
Justin Kirkland	850,000(2)
Jansen Harkins	550,000(2)

Maxim Tsyplakov	400,000(2)
Sam Morton	300,000(3)
Justin Hryckowian	300,000(3)
Jacob Quillan	300,000(3)
Gleb Veremyev	250,000(3)
Zach Benson	250,000(3)
Karsen Dorwart	225,000(3)
Harrison Scott	200,000(3)
Oliver Wahlstrom	160,000(1)
Nikita Gusev	135,000(1)
Justin Danforth	130,000(3)
Jared Wright	125,000(4)
Ivan Demidov	125,000(4)
Logan Mailloux	125,000(4)
Peyton Krebs	125,000(2)
Matthew Schaefer	125,000(4)
Anders Bjork	100,000(0)
Marcus Hogberg	100,000(1)
Kevin Korchinski	100,000(3)
Jakub Zboril	97,500(1)
Henry Thrun	95,000(0)
Ivan Miroshnichenko	95,000(1)
Scott Perunovich	90,000(0)
Trent Miner	90,000(2)
Adam Edstrom	85,000(2)
Max Sasson	85,000(2)
Mikael Pyyhtia	85,000(2)
Carl Dahlstrom	65,000(0)
Cooper Marody	57,500(3)

Current Funds	-$999,999
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,700,000
Farm Payroll	$2,885,000
Prospect Fees	$132,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,340,500
Projected Expenses	$46,767,000
Projected Balance	-$47,766,999

Salary Commitment

Year: 2026	$46,545,000
Year: 2027	$32,820,000
Year: 2028	$14,495,000
Year: 2029	$4,650,000

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)
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)
Victor Olofsson	1,400,000(2)
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)

Luke Haymes	285,000(3)
Josh Samanski	275,000(3)
Matt Murray	200,000(1)
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)
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)
Jeffrey Viel	40,000(2)
Alexander Petrovic	40,000(0)

Current Funds	-$1,978,052
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$62,150,000
Farm Payroll	$695,000
Prospect Fees	$88,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$4,498,821
Projected Expenses	$62,983,500
Projected Balance	-$64,961,552

Salary Commitment

Year: 2026	$50,090,000
Year: 2027	$28,405,000
Year: 2028	$11,705,000
Year: 2029	$8,955,000

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)
JT Compher	2,500,000(0)
Ryan McDonagh	2,250,000(1)
Blake Coleman	2,000,000(0)
Garnet Hathaway	2,000,000(2)
Anthony Beauvillier	1,600,000(0)
Scott Laughton	1,500,000(0)
Jordan Martinook	1,500,000(0)
Matt Roy	1,500,000(0)
Vladislav Namestnikov	1,500,000(2)
Kyle Palmieri	1,400,000(1)
Ian Moore	1,250,000(4)
Philipp Kurashev	1,200,000(2)
Joel Armia	1,200,000(1)
Jakob Silfverberg	1,000,000(0)
Casey DeSmith	1,000,000(1)
Teddy Blueger	1,000,000(2)
Keaton Middleton	900,000(2)
Miles Wood	900,000(0)
Ethen Frank	850,000(2)

Colten Ellis	125,000(4)
Jake Bean	110,000(1)
Dylan Gambrell	90,000(0)
Jacob Lucchini	85,000(1)
Filip Roos	85,000(0)
Nicolas Meloche	80,000(0)
Liam Foudy	80,000(4)
Kasimir Kaskisuo	40,000(1)

Current Funds	$9,076,637
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,450,000
Farm Payroll	$1,665,000
Prospect Fees	$145,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,807,893
Projected Expenses	$53,310,500
Projected Balance	-$44,233,863

Salary Commitment

Year: 2026	$47,130,000
Year: 2027	$25,630,000
Year: 2028	$6,045,000
Year: 2029	$795,000

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)
Cam Talbot	3,000,000(0)
Matt Boldy	2,900,000(2)
Jared McCann	2,750,000(3)
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)
Adam Henrique	2,000,000(1)
Ryan Donato	1,750,000(1)
Johnathan Kovacevic	1,500,000(0)
Adam Wilsby	1,000,000(2)
Jujhar Khaira	900,000(0)
Wade Allison	500,000(0)

Nikita Grebenkin	125,000(4)
Pierre-Olivier Joseph	125,000(3)
Caleb MacDonald	125,000(3)
Noah Laba	125,000(4)
Owen Beck	125,000(4)
Samuel Honzek	125,000(4)
Yaroslav Askarov	110,000(2)
Justin Brazeau	90,000(2)
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	$22,888,632
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$49,425,000
Farm Payroll	$2,380,000
Prospect Fees	$109,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,711,750
Projected Expenses	$51,964,500
Projected Balance	-$29,075,868

Salary Commitment

Year: 2026	$50,515,000
Year: 2027	$24,095,000
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)
Cody Ceci	1,500,000(2)
Colton Sissons	900,000(0)
Zach Bogosian	800,000(1)
Corey Schueneman	800,000(0)

Parker Kelly	125,000(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)
Justus Annunen	110,000(2)
Tyler Kleven	100,000(2)
Emil Lilleberg	95,000(1)
Vinnie Hinostroza	90,000(1)
Spencer Martin	90,000(1)
Ryan Shea	85,000(0)
Cole Koepke	85,000(0)
Nikolas Matinpalo	85,000(2)
Angus Crookshank	85,000(2)
Ryan Lomberg	85,000(2)
Matthew Highmore	80,000(3)
Marcus Bjork	80,000(0)
Joey Anderson	80,000(0)
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)
Oskar Steen	40,000(3)
Arttu Ruotsalainen	40,000(3)

Current Funds	$25,599,327
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,450,000
Farm Payroll	$1,461,500
Prospect Fees	$88,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,717,857
Projected Expenses	$52,050,000
Projected Balance	-$26,450,673

Salary Commitment

Year: 2026	$48,101,500
Year: 2027	$24,279,000
Year: 2028	$4,689,000
Year: 2029	$285,000

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)
Evander Kane	2,000,000(1)
Niko Mikkola	1,250,000(0)
Alex Kerfoot	1,000,000(0)
Brendan Smith	800,000(0)
Derek Grant	750,000(1)
Frederick Gaudreau	500,000(2)
Marc-Edouard Vlasic	500,000(3)
Zach Sanford	400,000(0)

Sebastian Aho	150,000(0)
Chris Driedger	130,000(1)
Brandon Bussi	125,000(4)
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)
Zack MacEwen	65,000(0)
Lucas Wallmark	60,000(0)
Ville Pokka	60,000(4)
Magnus Paajarvi	50,000(4)
Martin Marincin	50,000(4)
Dean Kukan	50,000(3)

Current Funds	-$366,755
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,076,000
Farm Payroll	$2,152,500
Prospect Fees	$148,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$2,887,643
Projected Expenses	$40,427,000
Projected Balance	-$40,793,755

Salary Commitment

Year: 2026	$39,896,000
Year: 2027	$29,956,000
Year: 2028	$22,526,000
Year: 2029	$11,930,000

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)
Kiefer Sherwood	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)
Matthew Kessel	1,000,000(1)
Stefan Noesen	1,000,000(1)
Marc Gatcomb	950,000(3)
Zachary Bolduc	950,000(1)
Pontus Holmberg	900,000(4)
Ross Johnston	700,000(4)
Vadim Shipachev	501,000(3)

Brandon Holt	210,000(3)
Parker Wotherspoon	200,000(4)
Mikulas Hovorka	195,000(3)
Liam O'Brien	165,000(3)
Jake Walman	150,000(0)
Taylor Ward	125,000(4)
Brendan Lemieux	125,000(2)
Alexander Radulov	120,000(2)
Colton White	115,000(4)
Sam Carrick	102,500(0)
Ivan Fedotov	95,000(2)
Lucas Condotta	90,000(2)
Rasmus Asplund	90,000(1)
Anthony Richard	85,000(1)
Victor Rask	65,000(1)
Nikita Alexandrov	60,000(4)
Peter Cehlarik	40,000(0)
Tyler Benson	40,000(4)
Brandon Davidson	40,000(4)
Nikita Nesterov	40,000(0)

Current Funds	$19,416,432
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,500,000
Farm Payroll	$861,000
Prospect Fees	$36,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,817,643
Projected Expenses	$53,447,000
Projected Balance	-$34,030,568

Salary Commitment

Year: 2026	$53,361,000
Year: 2027	$34,660,000
Year: 2028	$10,125,000
Year: 2029	$3,625,000

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)
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)

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	$9,017,448
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,500,000
Farm Payroll	$2,072,000
Prospect Fees	$76,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,835,607
Projected Expenses	$53,698,500
Projected Balance	-$44,681,052

Salary Commitment

Year: 2026	$45,600,000
Year: 2027	$28,250,000
Year: 2028	$8,305,000
Year: 2029	$2,805,000

Nathan MacKinnon	6,000,000(2)
Adam Fox	5,750,000(1)
Andrei Vasilevskiy	5,500,000(3)
Nikita Kucherov	5,000,000(2)
Jamie Benn	3,500,000(0)
Tomas Hertl	3,000,000(1)
Bryan Rust	2,950,000(1)
Esa Lindell	2,600,000(2)
Jonathan Drouin	2,500,000(0)
Adam Larsson	2,500,000(2)
Jordan Greenway	2,200,000(4)
Kevin Bahl	1,250,000(2)
Evgeny Kuznetsov	1,200,000(0)
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)
Blake Lizotte	1,000,000(2)
Colin Blackwell	950,000(1)

Ivan Ivan	320,000(2)
Tommy Novak	175,000(0)
Zemgus Girgensons	150,000(0)
Isaak Phillips	140,000(4)
Derek Forbort	130,000(0)
Tanner Jeannot	127,000(0)
Isaac Howard	125,000(4)
Dmitry Simashev	125,000(4)
Berkly Catton	125,000(4)
Drake Caggiula	110,000(0)
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	$7,035,725
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$48,300,000
Farm Payroll	$802,500
Prospect Fees	$97,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,517,857
Projected Expenses	$49,250,000
Projected Balance	-$42,214,275

Salary Commitment

Year: 2026	$47,192,500
Year: 2027	$36,315,000
Year: 2028	$19,065,000
Year: 2029	$2,350,000

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)
Erik Cernak	2,500,000(0)
Mario Ferraro	2,500,000(2)
Cole Perfetti	2,000,000(3)
Casey Cizikas	2,000,000(3)
Jesperi Kotkaniemi	1,500,000(1)
Troy Stecher	1,250,000(4)
Tanner Pearson	1,250,000(2)
Tomas Tatar	1,200,000(1)
Martin Pospisil	1,000,000(3)
Samuel Ersson	1,000,000(3)
Andreas Athanasiou	900,000(2)
Akil Thomas	850,000(2)
Patrik Nemeth	850,000(4)
Justin Holl	750,000(2)
Daniel Sprong	600,000(3)
Ryan Fitzgerald	500,000(2)
Joshua Jacobs	400,000(3)

Cole Reinhardt	125,000(4)
Vincent Iorio	125,000(4)
Brandon Halverson	125,000(3)
Ondrej Kase	120,000(0)
Gabriel Carlsson	97,500(1)
Connor Carrick	90,000(3)
Cal Petersen	80,000(1)
Alexander Volkov	40,000(0)

Current Funds	$11,841,464
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$47,450,000
Farm Payroll	$1,162,500
Prospect Fees	$111,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,483,821
Projected Expenses	$48,773,500
Projected Balance	-$36,932,036

Salary Commitment

Year: 2026	$41,912,500
Year: 2027	$35,712,500
Year: 2028	$16,905,000
Year: 2029	$9,060,000

Matthew Tkachuk	7,000,000(2)
Rasmus Andersson	5,500,000(2)
Owen Tippett	4,500,000(4)
Alex Nedeljkovic	3,500,000(0)
Brandon Carlo	3,500,000(1)
Scott Wedgewood	3,000,000(3)
Jake DeBrusk	2,800,000(4)
Evgeni Malkin	2,500,000(0)
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)
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)
Cole Schwindt	850,000(2)
Ryan Poehling	700,000(0)
Caleb Jones	550,000(2)
Mike Hardman	500,000(4)
Spencer Smallman	450,000(3)

Nick Leddy	400,000(1)
Luca Del Bel Belluz	125,000(4)
Ryan Leonard	125,000(4)
Rodrigo Abols	85,000(2)
Brennan Othmann	85,000(2)
Matt Luff	67,500(2)
Fredrik Olofsson	65,000(2)
Zane McIntyre	60,000(4)
Louie Belpedio	55,000(2)
Buddy Robinson	50,000(2)
Casey Fitzgerald	45,000(3)

Current Funds	$10,141,323
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,999,000
Farm Payroll	$2,717,500
Prospect Fees	$66,000
Coach	$0,000
Games Remaining	14
Total Game Expenses	$3,913,036
Projected Expenses	$54,782,500
Projected Balance	-$44,641,177

Salary Commitment

Year: 2026	$53,966,500
Year: 2027	$34,321,500
Year: 2028	$13,842,500
Year: 2029	$8,430,000

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)
Michael McCarron	1,550,000(1)
Vasily Podkolzin	1,500,000(4)
Matt Grzelcyk	1,400,000(2)
Barrett Hayton	1,350,000(1)
Beckett Sennecke	1,250,000(4)
Albert Johansson	900,000(2)
Cal Foote	750,000(2)
Walker Duehr	600,000(4)

Scott Mayfield	425,000(0)
Laurent Brossoit	255,000(4)
Philippe Myers	160,000(0)
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)
Conor Timmins	125,000(0)
Pavel Regenda	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)
Christian Folin	77,500(3)
Dennis Cholowski	75,000(4)
Daniel Audette	75,000(4)
Ryan Spooner	40,000(0)