Current Funds	$53,921,568
Home Games Remaining	37
Avg. Attendance	13,823
Avg. Revenue/Game	$995,285
Projected Revenue	$36,825,545

Expenses

Pro Payroll	$44,628,930
Farm Payroll	$727,614
Prospect Fees	$67,899
Coach	$0,000
Games Remaining	74
Total Game Expenses	$540,767
Projected Expenses	$40,016,771
Projected Balance	$50,730,342

Salary Commitment

Year: 2026	$45,356,544
Year: 2027	$34,704,613
Year: 2028	$11,689,085
Year: 2029	$3,979,885

Alex Ovechkin	5,000,000(2)
Mathew Barzal	4,931,138(2)
Brock Nelson	3,855,000(1)
Anze Kopitar	3,755,000(1)
Connor Hellebuyck	3,677,885(4)
Ryan O'Reilly	3,550,000(2)
Evgeni Malkin	3,505,000(3)
Jacob Trouba	2,800,000(2)
Vladislav Gavrikov	2,750,000(3)
Pavel Zacha	2,559,880(2)
Nikolaj Ehlers	2,045,455(1)
Mattias Ekholm	2,005,000(2)
Martin Fehervary	1,709,872(2)
John Marino	607,700(3)
Reilly Smith	375,000(1)
Erik Gudbranson	302,000(4)
Calum Ritchie	300,000(3)
Alex Laferriere	300,000(1)
Philipp Grubauer	300,000(2)
Carl Grundstrom	300,000(3)

Jared Spurgeon	186,000(1)
Jordan Binnington	155,500(3)
Alexander Kerfoot	80,100(2)
Matt Grzelcyk	60,500(3)
Cole O'Hara	50,000(1)
Marshall Warren	50,000(1)
Ben Meyers	49,538(2)
Georgii Merkulov	35,476(1)
Cam Talbot	30,500(3)
Bradly Nadeau	30,000(2)

Current Funds	-$3,221,767
Home Games Remaining	37
Avg. Attendance	14,811
Avg. Revenue/Game	$1,137,454
Projected Revenue	$42,085,798

Expenses

Pro Payroll	$38,035,159
Farm Payroll	$135,000
Prospect Fees	$152,976
Coach	$0,000
Games Remaining	75
Total Game Expenses	$456,228
Projected Expenses	$34,217,085
Projected Balance	$4,646,946

Salary Commitment

Year: 2026	$38,170,159
Year: 2027	$26,971,867
Year: 2028	$21,722,467
Year: 2029	$5,038,269

Rickard Rakell	5,000,000(1)
Evan Bouchard	4,543,269(4)
Lucas Raymond	4,129,261(3)
Devon Toews	4,000,000(3)
Josh Anderson	3,300,000(3)
Boone Jenner	3,105,000(1)
Filip Chytil	2,391,467(2)
Alex Vlasic	2,352,273(3)
Kaapo Kakko	1,957,933(2)
Karel Vejmelka	1,857,955(1)
Pyotr Kochetkov	1,278,409(3)
Samuel Ersson	784,255(3)
Brady Martin	450,000(4)
Adam Engstrom	450,000(3)
Nolan Foote	335,337(1)
Samuel Honzek	300,000(3)
Scott Morrow	300,000(2)
Matt Savoie	300,000(2)
Alexandre Texier	300,000(1)
Jacob Melanson	300,000(2)
Alec Regula	300,000(1)
Matt Coronato	300,000(1)

Isaac Howard	45,000(3)
Simon Lundmark	45,000(3)
Carter Yakemchuk	45,000(4)

Current Funds	$55,872,652
Home Games Remaining	37
Avg. Attendance	15,110
Avg. Revenue/Game	$1,196,744
Projected Revenue	$44,279,528

Expenses

Pro Payroll	$44,787,616
Farm Payroll	$904,812
Prospect Fees	$194,366
Coach	$0,000
Games Remaining	74
Total Game Expenses	$546,271
Projected Expenses	$40,424,080
Projected Balance	$59,728,100

Salary Commitment

Year: 2026	$45,692,428
Year: 2027	$31,000,941
Year: 2028	$7,986,443
Year: 2029	$3,921,250

Auston Matthews	6,923,836(2)
Charlie McAvoy	5,181,818(1)
Zach Hyman	4,900,000(1)
Mikhail Sergachev	4,580,838(2)
Alex DeBrincat	4,244,012(2)
Mark Scheifele	3,900,000(2)
Logan Thompson	2,531,250(4)
Dylan Samberg	2,487,981(3)
Morgan Geekie	1,347,305(1)
Brett Pesce	1,200,000(4)
Tony DeAngelo	1,000,000(2)
Casey DeSmith	800,000(1)
Bobby McMann	770,000(2)
Nils Lundkvist	757,212(3)
Justin Hryckowian	750,000(1)
Adam Pelech	701,000(1)
Jordan Eberle	600,000(2)
Vasily Podkolzin	511,364(1)
Corey Perry	501,000(2)
A.J. Greer	500,000(3)
Adam Erne	300,000(1)
Michael DiPietro	300,000(2)

Ryan Tverberg	100,000(4)
Radek Faksa	95,000(3)
Ronan Seeley	90,000(4)
Nikolas Matinpalo	75,000(1)
Arttu Hyry	75,000(1)
Troy Stecher	60,000(2)
Ryan Reaves	60,000(3)
Jonah Gadjovich	52,994(2)
Dysin Mayo	51,818(2)
Travis Hamonic	50,000(1)
Ludvig Jansson	45,000(3)
Nathan Gaucher	45,000(3)
William Stromgren	45,000(3)
Nathan Legare	30,000(2)
Jacob Bryson	30,000(3)

Current Funds	$87,872,830
Home Games Remaining	37
Avg. Attendance	17,249
Avg. Revenue/Game	$1,241,928
Projected Revenue	$45,951,336

Expenses

Pro Payroll	$44,470,375
Farm Payroll	$1,236,984
Prospect Fees	$133,666
Coach	$0,000
Games Remaining	75
Total Game Expenses	$545,726
Projected Expenses	$40,929,487
Projected Balance	$92,894,679

Salary Commitment

Year: 2026	$45,707,359
Year: 2027	$33,854,365
Year: 2028	$21,949,683
Year: 2029	$8,940,350

Ilya Sorokin	5,631,902(3)
Dougie Hamilton	5,111,110(1)
Zach Werenski	4,750,000(2)
Brady Tkachuk	4,438,187(4)
Bryan Rust	3,600,000(1)
Troy Terry	2,600,000(3)
Dmitry Orlov	2,499,000(2)
Ivan Barbashev	2,000,000(2)
J.J. Moser	1,725,850(1)
Jonathan Huberdeau	1,600,000(3)
Cody Glass	1,352,163(3)
Alexey Toropchenko	1,352,163(4)
Anthony Stolarz	1,100,000(4)
Noel Acciari	910,000(2)
Marcus Foligno	850,000(4)
Evan Rodrigues	750,000(2)
Andrei Kuzmenko	750,000(4)
Vladimir Tarasenko	600,000(3)
Anthony Beauvillier	500,000(2)
Ryker Evans	450,000(1)
Ben Kindel	450,000(3)
Jeffrey Viel	450,000(4)
Parker Wotherspoon	350,000(3)
Olen Zellweger	350,000(1)
Josh Doan	300,000(1)

Samuel Girard	255,682(2)
Dakota Mermis	110,000(1)
Michael Bunting	85,000(2)
Ethen Frank	75,000(1)
Pavol Regenda	46,875(3)
Sam Morton	46,875(3)
Kyle MacLean	45,974(3)
Pierre-Olivier Joseph	45,544(3)
Tyson Hinds	45,000(3)
Sandis Vilmanis	45,000(3)
Marek Alscher	45,000(3)
Dmitri Simashev	45,000(3)
Adam Wilsby	37,500(1)
Artyom Levshunov	35,000(2)
Samuel Poulin	33,534(1)
Sheldon Dries	30,000(2)
Shane Wright	30,000(1)
Hugh McGing	30,000(2)
Matthew Poitras	30,000(1)
Cole Reinhardt	30,000(2)
Carter Mazur	30,000(2)
Sam Rinzel	30,000(3)
Caleb Jones	30,000(3)

Current Funds	$33,045,818
Home Games Remaining	37
Avg. Attendance	18,267
Avg. Revenue/Game	$1,227,516
Projected Revenue	$45,418,092

Expenses

Pro Payroll	$44,642,965
Farm Payroll	$1,062,856
Prospect Fees	$195,390
Coach	$0,000
Games Remaining	74
Total Game Expenses	$546,443
Projected Expenses	$40,436,781
Projected Balance	$38,027,129

Salary Commitment

Year: 2026	$45,705,821
Year: 2027	$26,447,361
Year: 2028	$9,059,979
Year: 2029	$4,000,000

Filip Forsberg	6,666,670(2)
Robert Thomas	4,378,743(2)
Jaccob Slavin	4,000,000(4)
Brayden McNabb	4,000,000(1)
Mackenzie Blackwood	3,499,990(1)
Joel Farabee	2,727,273(1)
Bowen Byram	2,593,563(1)
Anton Lundell	2,556,818(3)
Kevin Fiala	2,147,728(1)
Nic Dowd	2,000,000(2)
Jack Quinn	1,825,420(2)
Anthony Mantha	1,500,000(3)
Brent Burns	1,000,000(2)
Pavel Dorofeyev	938,352(1)
Jordan Spence	767,045(1)
Jake Allen	750,000(2)
Devin Cooley	750,000(3)
Logan Stanley	639,205(1)
Collin Graf	601,918(2)
Tyler Tucker	400,240(1)
Adam Edstrom	300,000(1)
Tye Kartye	300,000(1)
Matty Beniers	300,000(1)

Jonathan Marchessault	270,000(1)
Arvid Soderblom	118,990(3)
Lian Bichsel	95,000(2)
Pontus Holmberg	83,834(3)
Colton White	83,333(1)
Sam Lafferty	72,000(1)
Beck Malenstyn	69,034(1)
Olli Maatta	65,000(1)
Brett Leason	50,337(3)
Jonathan Quick	50,000(1)
Jack St. Ivany	39,631(2)
Spencer Stastney	35,697(1)
Dylan Duke	30,000(2)

Current Funds	$109,488,301
Home Games Remaining	37
Avg. Attendance	18,705
Avg. Revenue/Game	$1,346,760
Projected Revenue	$49,830,120

Expenses

Pro Payroll	$44,289,090
Farm Payroll	$1,012,705
Prospect Fees	$110,359
Coach	$0,000
Games Remaining	75
Total Game Expenses	$540,621
Projected Expenses	$40,546,566
Projected Balance	$118,771,855

Salary Commitment

Year: 2026	$45,301,795
Year: 2027	$34,956,704
Year: 2028	$14,264,155
Year: 2029	$8,055,291

Leon Draisaitl	9,000,000(2)
MacKenzie Weegar	4,499,900(2)
Luke Hughes	3,894,231(4)
Tage Thompson	3,849,444(2)
Brandon Hagel	3,323,864(3)
Patrick Kane	3,000,000(1)
Noah Dobson	2,727,273(1)
Elias Lindholm	2,500,000(3)
Nick Suzuki	2,147,728(1)
Ukko-Pekka Luukkonen	2,055,290(4)
Kirby Dach	1,834,090(1)
Darcy Kuemper	750,770(4)
Sean Couturier	750,000(2)
Nicolas Hague	600,000(4)
Louis Crevier	562,500(2)
Connor Clifton	508,000(2)
Tyler Bertuzzi	501,000(2)
Alexander Nikishin	450,000(2)
Brenden Dillon	425,000(4)
Jonathan Toews	310,000(3)
Frank Nazar	300,000(1)
Ilya Mikheyev	300,000(2)

Conor Garland	180,000(4)
Brendan Gallagher	150,000(4)
Lukas Reichel	76,705(2)
Zakhar Bardakov	75,000(2)
Nick Foligno	51,000(1)
Charles Legault	50,000(1)
Viking Nyberg	50,000(1)
Abram Wiebe	50,000(1)
Josh Samanski	50,000(1)
Joel Nystrom	50,000(1)
David Tomasek	45,000(3)
Kevin Korchinski	35,000(1)
Drew Commesso	30,000(2)
Ryan Greene	30,000(2)
Nick Jensen	30,000(2)
Aydar Suniev	30,000(3)
Isaiah George	30,000(2)

Current Funds	$3,226,935
Home Games Remaining	37
Avg. Attendance	18,588
Avg. Revenue/Game	$1,338,350
Projected Revenue	$49,518,950

Expenses

Pro Payroll	$44,674,489
Farm Payroll	$144,545
Prospect Fees	$155,382
Coach	$0,000
Games Remaining	74
Total Game Expenses	$535,410
Projected Expenses	$39,620,319
Projected Balance	$13,125,566

Salary Commitment

Year: 2026	$44,819,034
Year: 2027	$20,767,576
Year: 2028	$18,390,156
Year: 2029	$9,000,000

William Nylander	9,000,000(4)
Cale Makar	4,909,091(1)
Quinn Hughes	4,245,793(3)
Seth Jarvis	3,794,363(3)
Matt Duchene	3,750,000(1)
Kris Letang	2,800,000(1)
Dylan Strome	2,727,270(1)
Teuvo Teravainen	2,499,990(1)
Jamie Benn	2,281,000(1)
Cole Perfetti	2,077,420(2)
Ben Chiarot	1,550,000(1)
Colton Parayko	1,050,000(1)
Ilya Lyubushkin	900,000(3)
Jesper Boqvist	558,741(1)
Josh Mahura	495,384(1)
Jason Polin	495,380(1)
Joseph Woll	490,057(1)
Matvei Gridin	450,000(3)
Jesper Wallstedt	300,000(2)
Connor Zary	300,000(1)

Sonny Milano	103,636(1)
Ville Heinola	40,909(1)

Current Funds	$53,492,776
Home Games Remaining	38
Avg. Attendance	12,982
Avg. Revenue/Game	$934,722
Projected Revenue	$35,519,436

Expenses

Pro Payroll	$42,103,627
Farm Payroll	$686,500
Prospect Fees	$261,149
Coach	$0,000
Games Remaining	75
Total Game Expenses	$512,515
Projected Expenses	$38,438,639
Projected Balance	$50,573,573

Salary Commitment

Year: 2026	$42,790,127
Year: 2027	$27,672,336
Year: 2028	$17,360,696
Year: 2029	$10,110,866

J.T. Miller	5,217,791(1)
Valeri Nichushkin	5,200,000(1)
Igor Shesterkin	4,500,000(1)
Jordan Kyrou	4,154,830(3)
Jackson LaCombe	3,894,231(4)
Anthony Cirelli	3,368,263(2)
Aaron Ekblad	3,000,000(2)
Rasmus Sandin	1,990,385(4)
Stuart Skinner	1,751,497(2)
Victor Olofsson	1,500,000(4)
Kaedan Korczak	1,406,250(4)
Cody Ceci	820,000(2)
Marco Kasper	750,000(2)
Jaden Schwartz	600,000(4)
Sam Steel	600,000(4)
Tyler Seguin	600,000(3)
Brian Dumoulin	555,000(3)
Nick Cousins	500,000(3)
Marc Gatcomb	500,000(3)
Nick Blankenburg	495,380(2)
Max Domi	400,000(3)
Ryan Lomberg	300,000(3)

Chris Tanev	96,500(2)
Mikulas Hovorka	80,000(1)
Otto Stenberg	45,000(3)
Danil Zhilkin	45,000(4)
Reid Schaefer	45,000(3)
Ilya Protas	45,000(4)
Mike Brandsegg-Nygard	45,000(3)
Sergei Murashov	45,000(3)
Rutger McGroarty	30,000(3)
Ivan Miroshnichenko	30,000(1)
Noah Ostlund	30,000(3)
Maveric Lamoureux	30,000(2)
Tristen Nielsen	30,000(1)
Cole McWard	30,000(1)
Robby Fabbri	30,000(4)
Trevor Kuntar	30,000(1)

Current Funds	$26,383,094
Home Games Remaining	37
Avg. Attendance	12,767
Avg. Revenue/Game	$1,011,146
Projected Revenue	$37,412,402

Expenses

Pro Payroll	$44,538,848
Farm Payroll	$734,400
Prospect Fees	$189,363
Coach	$0,000
Games Remaining	75
Total Game Expenses	$541,222
Projected Expenses	$40,591,617
Projected Balance	$23,203,879

Salary Commitment

Year: 2026	$45,273,248
Year: 2027	$34,746,794
Year: 2028	$10,386,250
Year: 2029	$45,000

Mikko Rantanen	8,171,779(2)
Vincent Trocheck	5,620,000(3)
Filip Hronek	4,510,000(2)
Tim Stutzle	4,500,000(2)
Clayton Keller	3,656,250(3)
Josh Manson	3,100,000(1)
Matthew Tkachuk	2,590,909(1)
Lawson Crouse	2,317,365(2)
Dan Vladar	2,000,000(2)
Jake Walman	1,854,545(1)
Travis Sanheim	1,251,000(1)
Adam Lowry	900,000(1)
Carson Soucy	744,000(2)
Drew Doughty	540,000(2)
Artur Akhtyamov	500,000(1)
Arseny Gritsyuk	450,000(2)
Brandon Bussi	450,000(3)
Easton Cowan	450,000(3)
Mark Jankowski	333,000(2)
Justin Sourdif	300,000(2)
Mavrik Bourque	300,000(2)

Zach Whitecloud	150,000(1)
Brandon Tanev	74,400(2)
Tyson Gross	50,000(1)
Maxim Groshev	50,000(1)
Braeden Bowman	50,000(1)
Emmitt Finnie	45,000(3)
Cole Hutson	45,000(3)
Porter Martone	45,000(4)
Jack Devine	45,000(3)
Seamus Casey	30,000(2)
Ozzy Wiesblatt	30,000(2)
Rory Kerins	30,000(2)
Ethan Del Mastro	30,000(2)
Yaroslav Askarov	30,000(1)
Roby Jarventie	30,000(3)

Current Funds	$13,776,137
Home Games Remaining	37
Avg. Attendance	14,809
Avg. Revenue/Game	$888,576
Projected Revenue	$32,877,312

Expenses

Pro Payroll	$41,257,510
Farm Payroll	$565,054
Prospect Fees	$77,817
Coach	$0,000
Games Remaining	74
Total Game Expenses	$498,814
Projected Expenses	$36,912,240
Projected Balance	$9,741,209

Salary Commitment

Year: 2026	$41,822,564
Year: 2027	$39,237,847
Year: 2028	$24,730,507
Year: 2029	$16,995,507

Drake Batherson	4,760,000(2)
Nazem Kadri	4,500,000(3)
Vince Dunn	4,000,000(2)
Jacob Markstrom	3,499,990(4)
Morgan Rielly	3,400,000(4)
Darnell Nurse	2,800,000(4)
Mason Marchment	2,400,000(2)
Dmitri Voronkov	2,258,113(4)
Ryan McLeod	2,163,462(4)
Nino Niederreiter	2,000,000(2)
Jack McBain	1,838,942(4)
Andrew Peeke	1,500,000(1)
Alexandre Carrier	1,500,000(3)
Yakov Trenin	900,000(4)
Jonatan Berggren	789,663(1)
Brandon Duhaime	760,000(3)
Dylan DeMelo	600,000(3)
Akira Schmid	537,340(2)
Adam Klapka	450,000(2)
Aatu Raty	300,000(2)
Hunter Brzustewicz	300,000(3)

Juuse Saros	295,054(1)
Oliver Bonk	45,000(4)
Drew Fortescue	45,000(4)
Dylan Garand	45,000(3)
Sacha Boisvert	45,000(4)
Oliver Moore	30,000(3)
Nikita Grebenkin	30,000(2)
Tyson Kozak	30,000(2)

Current Funds	$43,545,833
Home Games Remaining	37
Avg. Attendance	14,630
Avg. Revenue/Game	$877,788
Projected Revenue	$32,478,156

Expenses

Pro Payroll	$26,660,668
Farm Payroll	$230,000
Prospect Fees	$111,183
Coach	$0,000
Games Remaining	75
Total Game Expenses	$321,451
Projected Expenses	$24,108,796
Projected Balance	$51,915,193

Salary Commitment

Year: 2026	$26,890,668
Year: 2027	$9,693,199
Year: 2028	$3,347,690
Year: 2029	$477,690

Tomas Hertl	5,299,999(1)
Adrian Kempe	3,000,000(1)
Jonathan Drouin	2,300,000(2)
Chandler Stephenson	2,281,000(1)
Mikey Anderson	2,223,054(2)
Thomas Novak	1,522,455(2)
Vladislav Namestnikov	1,300,000(3)
Anthony Duclair	1,260,000(1)
Braden Schneider	1,125,000(1)
Colin Miller	1,100,000(1)
David Rittich	1,000,000(3)
Christian Dvorak	700,000(1)
Johnathan Kovacevic	516,470(1)
Brandon Halverson	450,000(3)
Max Sasson	432,690(4)
Mattias Janmark	350,000(1)
Brendan Gaunce	300,000(1)
Denton Mateychuk	300,000(2)
Jeff Malott	300,000(1)
Nicolas Aube-Kubel	300,000(1)
Isac Lundestrom	300,000(1)
Declan Chisholm	300,000(1)

Nick Lardis	45,000(3)
Angus Booth	45,000(3)
Brayden Yager	45,000(4)
Jaycob Megna	35,000(1)
Wyatt Kaiser	30,000(1)
Jett Luchanko	30,000(3)

Current Funds	$30,047,092
Home Games Remaining	37
Avg. Attendance	17,826
Avg. Revenue/Game	$1,240,620
Projected Revenue	$45,902,940

Expenses

Pro Payroll	$44,679,045
Farm Payroll	$814,102
Prospect Fees	$195,505
Coach	$0,000
Games Remaining	74
Total Game Expenses	$543,913
Projected Expenses	$40,249,527
Projected Balance	$35,700,505

Salary Commitment

Year: 2026	$45,493,147
Year: 2027	$14,253,261
Year: 2028	$12,506,261
Year: 2029	$5,886,250

Connor McDavid	6,818,182(1)
Nick Schmaltz	6,500,000(1)
Jeremy Swayman	4,218,750(3)
Jason Robertson	4,176,647(1)
Miro Heiskanen	3,656,250(4)
Tyler Toffoli	3,350,000(1)
Kyle Palmieri	2,400,000(1)
Taylor Hall	2,120,000(4)
Thomas Harley	2,045,455(1)
Cole Koepke	2,000,000(1)
Aliaksei Protas	1,725,852(3)
Scott Mayfield	1,000,000(1)
Alexander Petrovic	1,000,000(1)
Jonathan Aspirot	750,000(2)
CE D'Astous	750,000(2)
Daniil Tarasov	567,909(3)
Nathan Walker	500,000(1)
Cole Smith	500,000(1)
Jansen Harkins	300,000(1)
Jeff Skinner	300,000(1)

Nicolas Roy	163,636(1)
Jeff Petry	152,000(2)
James van Riemsdyk	110,000(4)
Jake Bean	89,489(1)
Nathan Bastian	77,500(3)
Ty Dellandrea	66,477(1)
David Kampf	65,000(2)
Lassi Thomson	30,000(1)
Parker Ford	30,000(3)
Jani Nyman	30,000(2)

Current Funds	$53,568,951
Home Games Remaining	38
Avg. Attendance	14,770
Avg. Revenue/Game	$957,128
Projected Revenue	$36,370,864

Expenses

Pro Payroll	$36,867,235
Farm Payroll	$906,582
Prospect Fees	$78,849
Coach	$0,000
Games Remaining	75
Total Game Expenses	$450,627
Projected Expenses	$33,797,023
Projected Balance	$56,142,792

Salary Commitment

Year: 2026	$37,773,817
Year: 2027	$23,810,969
Year: 2028	$18,381,096
Year: 2029	$8,260,096

Adam Fox	5,181,818(1)
Thatcher Demko	4,026,000(3)
Evander Kane	3,250,000(1)
Trevor Zegras	3,098,802(1)
Alexander Romanov	2,704,327(4)
Mattias Samuelsson	2,309,666(2)
Jake Neighbours	2,028,245(2)
Erik Cernak	1,850,000(3)
Noah Cates	1,730,769(4)
Mathieu Joseph	1,589,820(1)
Ross Colton	1,450,000(3)
Alex Iafallo	1,260,000(4)
Luke Kunin	1,100,000(3)
Blake Lizotte	900,000(3)
Nick Perbix	860,000(4)
Ryan Lindgren	860,000(4)
Trent Frederic	800,000(4)
Zach Metsa	750,000(2)
Colten Ellis	450,000(3)
Alex Turcotte	367,788(1)
Dalibor Dvorsky	300,000(3)

Vitek Vanecek	231,818(1)
Carter Hart	164,774(2)
Sammy Blais	77,646(1)
Jake Livanavage	50,000(1)
Wilmer Skoog	50,000(1)
Braeden Cootes	45,000(4)
Jacob Fowler	45,000(3)
William Villeneuve	45,000(2)
Jake Christiansen	42,188(2)
Isaak Phillips	35,156(1)
Sam Colangelo	30,000(2)
Joshua Roy	30,000(1)
Mason Appleton	30,000(2)
Justin Robidas	30,000(2)

Current Funds	$73,038,363
Home Games Remaining	37
Avg. Attendance	17,864
Avg. Revenue/Game	$1,243,321
Projected Revenue	$46,002,877

Expenses

Pro Payroll	$43,623,694
Farm Payroll	$344,034
Prospect Fees	$68,701
Coach	$0,000
Games Remaining	74
Total Game Expenses	$524,243
Projected Expenses	$38,793,997
Projected Balance	$80,247,243

Salary Commitment

Year: 2026	$43,967,728
Year: 2027	$27,456,846
Year: 2028	$12,121,829
Year: 2029	$5,990,192

Timo Meier	5,963,189(1)
Sean Monahan	5,500,000(2)
Gabriel Vilardi	3,245,192(4)
Charlie Coyle	3,111,555(2)
Sam Bennett	3,017,045(1)
Cam Fowler	3,000,000(1)
Pavel Buchnevich	2,600,000(2)
Marco Rossi	2,163,462(2)
Marcus Pettersson	1,700,000(3)
Jake Middleton	1,670,460(1)
Ryan Hartman	1,500,000(2)
Joel Hofer	1,471,154(1)
Adam Larsson	1,460,000(3)
Henri Jokiharju	1,298,077(3)
Joel Edmundson	1,200,000(1)
Linus Karlsson	973,560(3)
Jordan Greenway	800,000(4)
Alex Nedeljkovic	700,000(3)
Ryan Donato	650,000(4)
Ondrej Palat	500,000(4)
Kevin Stenlund	400,000(2)
Kailer Yamamoto	400,000(4)
Philippe Myers	300,000(4)

Derek Forbort	121,000(1)
Jonas Johansson	50,000(4)
Xavier Bourgault	45,000(4)
Vinnie Hinostroza	34,500(1)
Victor Soderstrom	33,534(1)
Jiri Kulich	30,000(2)
Eric Comrie	30,000(2)

Current Funds	$62,034,765
Home Games Remaining	37
Avg. Attendance	14,226
Avg. Revenue/Game	$853,572
Projected Revenue	$31,582,164

Expenses

Pro Payroll	$31,849,709
Farm Payroll	$1,403,449
Prospect Fees	$149,433
Coach	$0,000
Games Remaining	75
Total Game Expenses	$397,650
Projected Expenses	$29,823,742
Projected Balance	$63,793,187

Salary Commitment

Year: 2026	$33,253,158
Year: 2027	$23,749,651
Year: 2028	$17,234,915
Year: 2029	$12,703,159

Juraj Slafkovsky	3,288,462(4)
Dylan Guenther	3,090,659(4)
Jared McCann	3,000,000(4)
Spencer Knight	2,524,038(4)
William Eklund	2,423,077(3)
Simon Holmstrom	1,960,637(2)
Matias Maccelli	1,751,420(1)
Andre Burakovsky	1,750,000(3)
Luke Evangelista	1,622,596(2)
Barrett Hayton	1,146,635(1)
Cam York	1,022,727(1)
Teddy Blueger	1,000,000(2)
Jack Drury	882,100(1)
Pavel Mintyukov	850,000(1)
Xavier Parent	750,000(2)
Michael Kesselring	715,909(1)
Emil Lilleberg	703,125(2)
Arturs Silovs	562,500(1)
Sam Malinski	543,324(1)
Max Shabanov	450,000(1)
Nico Daws	412,500(1)
Oliver Bjorkstrand	400,000(4)
Andrew Mangiapane	400,000(4)
Filip Hallander	300,000(1)
Nick DeSimone	300,000(1)

Jamie Drysdale	154,940(2)
Joseph Veleno	116,335(1)
Cole Sillinger	115,057(1)
Philipp Kurashev	113,679(3)
Nils Aman	75,000(1)
Ethan Cardwell	75,000(1)
Ivan Ivan	75,000(1)
Taylor Makar	75,000(2)
Hunter McDonald	75,000(2)
Mikael Pyyhtia	53,438(2)
Ty Murchison	50,000(1)
Danila Yurov	45,000(3)
Hunter Haight	45,000(3)
Carson Lambos	45,000(3)
David Spacek	45,000(3)
Tim Washe	35,000(3)
Fedor Svechkov	30,000(2)
Liam Ohgren	30,000(2)
Marat Khusnutdinov	30,000(1)
Tyson Foerster	30,000(1)
Ivan Demidov	30,000(3)
Owen Beck	30,000(2)
Emil Andrae	30,000(2)

Current Funds	$48,886,451
Home Games Remaining	38
Avg. Attendance	12,548
Avg. Revenue/Game	$963,648
Projected Revenue	$36,618,624

Expenses

Pro Payroll	$39,931,277
Farm Payroll	$504,900
Prospect Fees	$108,825
Coach	$0,000
Games Remaining	75
Total Game Expenses	$482,679
Projected Expenses	$36,200,895
Projected Balance	$49,304,180

Salary Commitment

Year: 2026	$40,436,177
Year: 2027	$26,366,339
Year: 2028	$20,257,914
Year: 2029	$12,645,000

Victor Hedman	7,450,000(4)
Gabriel Landeskog	5,676,550(3)
Travis Konecny	5,150,000(4)
Casey Mittelstadt	2,940,341(2)
Owen Tippett	2,708,084(2)
Ryan Strome	2,499,900(1)
Philip Broberg	2,342,514(1)
Jonas Brodin	2,005,000(1)
Michael Rasmussen	1,636,364(3)
Alexis Lafreniere	1,566,243(1)
Egor Chinakhov	1,073,864(1)
Egor Zamula	869,318(1)
Nils Hoglander	741,018(1)
Tobias Bjornfot	522,081(1)
Pheonix Copley	500,000(1)
Temp G	500,000(1)
Temp D	500,000(1)
Elmer Soderblom	350,000(2)
Bobby Brink	300,000(1)
Jimmy Snuggerud	300,000(3)
Oskar Back	300,000(1)

Ville Husso	349,900(1)
Brandon Saad	80,000(2)
James Hagens	45,000(4)
Haydn Fleury	30,000(2)

Current Funds	$33,456,186
Home Games Remaining	38
Avg. Attendance	13,809
Avg. Revenue/Game	$994,266
Projected Revenue	$37,782,108

Expenses

Pro Payroll	$44,426,622
Farm Payroll	$1,038,273
Prospect Fees	$128,877
Coach	$0,000
Games Remaining	75
Total Game Expenses	$542,783
Projected Expenses	$40,708,725
Projected Balance	$30,529,569

Salary Commitment

Year: 2026	$45,464,895
Year: 2027	$34,891,945
Year: 2028	$27,474,254
Year: 2029	$15,176,816

Alex Tuch	5,769,938(3)
Brayden Point	5,181,818(1)
Owen Power	3,612,981(4)
Mikael Granlund	3,505,000(3)
JJ Peterka	3,331,731(4)
Jake McCabe	3,205,000(4)
Kevin Bahl	2,314,904(4)
Fabian Zetterlund	2,312,200(4)
Eeli Tolvanen	2,221,236(2)
Yegor Sharangovich	1,981,530(1)
Ryan McDonagh	1,930,000(3)
Jonas Siegenthaler	1,832,335(2)
Brady Skjei	1,755,000(1)
Connor Ingram	1,313,620(2)
Connor Brown	965,000(2)
Kent Johnson	778,846(1)
Michael Misa	450,000(3)
Noah Laba	450,000(3)
Jet Greaves	415,483(1)
Tomas Nosek	400,000(4)
Stefan Noesen	400,000(2)
Oliver Kapanen	300,000(2)

Adam Boqvist	177,273(1)
Frederik Andersen	155,500(2)
Trevor van Riemsdyk	63,000(1)
Calle Jarnkrok	50,000(2)
Topias Vilen	50,000(1)
Shane Lachance	50,000(1)
David Reinbacher	45,000(3)
Lenni Hameenaho	45,000(3)
Carl Lindbom	45,000(3)
Justin Dowling	30,000(1)
Cole Schwindt	30,000(2)
Isak Rosen	30,000(2)
Brendan Brisson	30,000(1)
Joakim Kemell	30,000(3)
Shakir Mukhamadullin	30,000(2)
Ryan Winterton	30,000(2)
Samuel Helenius	30,000(2)
Matej Blumel	30,000(1)
Brian Halonen	30,000(1)
Aleksei Kolosov	30,000(2)
Jonathan Lekkerimaki	27,500(3)

Current Funds	$22,877,871
Home Games Remaining	37
Avg. Attendance	16,782
Avg. Revenue/Game	$1,127,777
Projected Revenue	$41,727,749

Expenses

Pro Payroll	$27,199,208
Farm Payroll	$582,123
Prospect Fees	$260,914
Coach	$0,000
Games Remaining	74
Total Game Expenses	$333,836
Projected Expenses	$24,703,883
Projected Balance	$39,901,738

Salary Commitment

Year: 2026	$27,781,331
Year: 2027	$24,715,221
Year: 2028	$16,483,761
Year: 2029	$4,622,142

Chris Kreider	4,600,010(2)
Brayden Schenn	3,400,000(3)
Jesperi Kotkaniemi	2,128,532(4)
William Karlsson	1,755,000(3)
Luke Schenn	1,600,000(3)
Alex Steeves	1,538,081(4)
Bo Groulx	1,250,000(2)
Petr Mrazek	1,111,110(1)
Jack Roslovic	1,000,000(2)
Ilya Solovyov	937,500(1)
Dakota Joshua	901,000(3)
Mark Kastelic	847,356(4)
Urho Vaakanainen	838,341(3)
Brayden Pachal	642,278(3)
Ryan Graves	500,000(3)
Marcus Hogberg	500,000(3)
Zeev Buium	450,000(3)
Zachary L'Heureux	450,000(2)
Will Smith	450,000(2)
Daniil But	450,000(3)
Logan Cooley	350,000(1)
Fraser Minten	300,000(2)
Ryan Leonard	300,000(3)
Matthew Kessel	300,000(1)
Nikita Tolopilo	300,000(1)
Marshall Rifai	300,000(3)

Martin Pospisil	108,173(4)
Arshdeep Bains	70,313(2)
Mitchell Chaffee	51,136(2)
Alex Bump	45,000(3)
Konsta Helenius	45,000(3)
Felix Unger Sorum	45,000(3)
Andre Lee	37,500(1)
Nikita Chibrikov	30,000(2)
Zayne Parekh	30,000(3)
Ville Koivunen	30,000(2)
David Jiricek	30,000(1)
Gabe Perreault	30,000(3)
Noah Philp	30,000(3)

Current Funds	$15,683,367
Home Games Remaining	38
Avg. Attendance	16,582
Avg. Revenue/Game	$875,556
Projected Revenue	$33,271,128

Expenses

Pro Payroll	$44,534,370
Farm Payroll	$125,493
Prospect Fees	$100,717
Coach	$0,000
Games Remaining	75
Total Game Expenses	$532,864
Projected Expenses	$39,964,804
Projected Balance	$8,989,691

Salary Commitment

Year: 2026	$44,659,863
Year: 2027	$29,090,292
Year: 2028	$20,813,945
Year: 2029	$12,520,000

Steven Stamkos	9,000,000(1)
Frank Vatrano	6,000,000(3)
Shea Theodore	5,150,000(4)
Josh Norris	4,284,430(2)
Noah Hanifin	4,100,000(4)
Jamie Oleksiak	2,500,000(1)
Joonas Korpisalo	2,200,000(1)
David Perron	2,100,000(2)
Michael McCarron	1,870,000(4)
Brett Howden	1,279,940(1)
Elvis Merzlikins	1,250,000(2)
Tanner Jeannot	950,000(4)
Leo Carlsson	550,000(1)
Berkly Catton	450,000(3)
Kenny Connors	450,000(3)
Matthew Schaefer	450,000(3)
Theo Lindstein	450,000(3)
Luca Pinelli	450,000(4)
Nate Danielson	450,000(3)
Brad Lambert	300,000(2)
Elias PetterssonD	300,000(2)

Cameron Crotty	43,945(3)
Arthur Kaliyev	41,917(2)
Declan Carlile	39,631(1)

Current Funds	$25,273,627
Home Games Remaining	38
Avg. Attendance	15,450
Avg. Revenue/Game	$1,075,250
Projected Revenue	$40,859,500

Expenses

Pro Payroll	$29,333,632
Farm Payroll	$827,909
Prospect Fees	$169,551
Coach	$0,000
Games Remaining	75
Total Game Expenses	$361,084
Projected Expenses	$27,081,332
Projected Balance	$39,051,795

Salary Commitment

Year: 2026	$30,161,541
Year: 2027	$21,282,832
Year: 2028	$9,781,053
Year: 2029	$5,598,192

Roope Hintz	5,500,000(2)
Sergei Bobrovsky	3,600,000(1)
Shane Pinto	3,245,192(4)
Yanni Gourde	2,499,000(1)
Oliver Ekman-Larsson	2,100,000(2)
Alexander Wennberg	2,100,000(2)
Gustav Forsling	1,960,000(3)
Neal Pionk	1,300,000(2)
Jordan Martinook	1,200,000(1)
Claude Giroux	1,000,000(4)
Ryan Shea	750,000(1)
Frederick Gaudreau	700,000(3)
Conor Timmins	600,000(4)
Stephen Halliday	450,000(3)
Keegan Kolesar	400,000(4)
Victor Ostman	376,440(1)
Jalen Chatfield	353,000(4)
Zack Ostapchuk	300,000(2)
Niko Mikkola	300,000(3)
Artem Zub	300,000(3)
Michael Amadio	300,000(3)

Laurent Brossoit	110,000(1)
Gustav Nyquist	100,000(2)
Leevi Merilainen	65,000(2)
Juuso Parssinen	60,000(1)
Luke Haymes	50,000(1)
Bogdan Trineyev	50,000(1)
Jorian Donovan	50,000(1)
Kai Uchacz	50,000(1)
Elias Salomonsson	45,000(3)
Aleksanteri Kaskimaki	45,000(3)
Axel Sandin-Pellikka	45,000(3)
Henry Thrun	43,269(1)
Jordan Oesterle	40,000(1)
Patrick Giles	37,861(3)
Angus Crookshank	36,779(2)

Current Funds	$15,147,670
Home Games Remaining	38
Avg. Attendance	19,406
Avg. Revenue/Game	$1,257,525
Projected Revenue	$47,785,950

Expenses

Pro Payroll	$44,801,848
Farm Payroll	$537,229
Prospect Fees	$190,332
Coach	$0,000
Games Remaining	75
Total Game Expenses	$542,017
Projected Expenses	$40,651,258
Projected Balance	$22,282,362

Salary Commitment

Year: 2026	$45,339,077
Year: 2027	$25,278,991
Year: 2028	$14,927,288
Year: 2029	$11,407,288

Nikita Kucherov	5,898,060(1)
Kyle Connor	5,192,308(4)
Sebastian Aho	5,080,723(2)
Mika Zibanejad	4,511,110(1)
Roman Josi	3,150,000(1)
Linus Ullmark	2,799,990(4)
Carter Verhaeghe	2,499,990(2)
Viktor Arvidsson	2,499,990(4)
Filip Gustavsson	2,020,960(1)
Anders Lee	2,000,000(3)
Mario Ferraro	1,772,727(1)
Ryan Pulock	1,650,000(1)
Rasmus Andersson	1,430,000(3)
Macklin Celebrini	950,000(2)
Andrew Copp	699,990(2)
Zach Bogosian	480,000(1)
Tyler Myers	351,000(2)
Ben Hutton	305,000(4)
Nick Paul	305,000(4)
Erik Haula	305,000(4)
Jackson Blake	300,000(2)
Matthew Knies	300,000(1)
Dennis Hildeby	300,000(2)

Charlie Lindgren	83,900(1)
Brendan Smith	75,700(1)
Philip Tomasino	60,000(2)
Cale Fleury	57,129(1)
Hunter Skinner	50,000(2)
Denver Barkey	45,000(3)
Tristan Broz	45,000(3)
Justin Holl	30,500(1)
Hendrix Lapierre	30,000(1)
Garnet Hathaway	30,000(2)
Nico Sturm	30,000(2)

Current Funds	$5,357,809
Home Games Remaining	37
Avg. Attendance	18,936
Avg. Revenue/Game	$1,545,128
Projected Revenue	$57,169,736

Expenses

Pro Payroll	$44,843,305
Farm Payroll	$150,000
Prospect Fees	$21,500
Coach	$0,000
Games Remaining	75
Total Game Expenses	$535,891
Projected Expenses	$40,191,790
Projected Balance	$22,335,755

Salary Commitment

Year: 2026	$44,993,305
Year: 2027	$36,735,657
Year: 2028	$14,700,647
Year: 2029	$3,898,365

Jake Guentzel	4,600,010(2)
Moritz Seider	4,372,159(3)
Artemi Panarin	4,250,000(2)
Bo Horvat	4,000,000(2)
Josh Morrissey	3,510,000(2)
Brad Marchand	3,500,000(2)
Andrei Svechnikov	3,353,365(4)
Quinton Byfield	3,196,023(3)
Joel Eriksson Ek	2,863,636(1)
Jake Oettinger	2,694,611(1)
Jordan Staal	1,800,000(2)
Jakob Chychrun	1,549,401(1)
Justin Faulk	1,000,000(3)
Ian Cole	853,000(3)
Jean-Gabriel Pageau	600,000(3)
Adam Fantilli	550,000(1)
Mikael Backlund	500,000(4)
Beckett Sennecke	450,000(3)
James Reimer	301,100(3)
Brandt Clarke	300,000(1)
Cutter Gauthier	300,000(2)
Zachary Bolduc	300,000(1)

Matvei Michkov	75,000(2)
Victor Eklund	45,000(4)
Matthew Wood	30,000(3)

Current Funds	$13,886,254
Home Games Remaining	38
Avg. Attendance	13,858
Avg. Revenue/Game	$964,551
Projected Revenue	$36,652,938

Expenses

Pro Payroll	$26,227,795
Farm Payroll	$30,000
Prospect Fees	$50,645
Coach	$0,000
Games Remaining	75
Total Game Expenses	$313,196
Projected Expenses	$23,489,679
Projected Balance	$27,049,513

Salary Commitment

Year: 2026	$26,257,795
Year: 2027	$9,166,435
Year: 2028	$7,584,615
Year: 2029	$4,084,615

Patrik Laine	4,745,450(1)
Pierre-Luc Dubois	3,900,000(1)
Phillip Danault	3,750,000(1)
Wyatt Johnston	3,634,615(4)
Sam Montembeault	2,750,000(3)
Ty Emberson	750,000(1)
Victor Mancini	750,000(1)
Kirill Kudryavtsev	750,000(1)
Logan O'Connor	715,910(1)
Taylor Raddysh	681,820(2)
Vyacheslav Buteyets	500,000(1)
Harrison Brunicke	450,000(4)
Oscar Fisker Molgaard	450,000(3)
Andreas Englund	300,000(1)
Luca Cagnoni	300,000(3)
Riley Stillman	300,000(1)
T.J. Tynan	300,000(1)
Rodrigo Abols	300,000(2)
Anton Blidh	300,000(1)
Brennan Othmann	300,000(2)
Conor Sheary	300,000(2)

Andrew Agozzino

30,000(1)

Current Funds	$118,125,163
Home Games Remaining	37
Avg. Attendance	20,400
Avg. Revenue/Game	$1,468,843
Projected Revenue	$54,347,191

Expenses

Pro Payroll	$40,209,202
Farm Payroll	$612,208
Prospect Fees	$222,789
Coach	$0,000
Games Remaining	75
Total Game Expenses	$488,621
Projected Expenses	$36,646,606
Projected Balance	$135,825,748

Salary Commitment

Year: 2026	$40,821,410
Year: 2027	$31,121,475
Year: 2028	$28,241,475
Year: 2029	$7,480,962

David Pastrnak	7,361,963(3)
Rasmus Dahlin	5,625,000(3)
Martin Necas	4,975,962(4)
Jack Hughes	4,363,636(1)
Artturi Lehkonen	2,505,000(4)
Ryan Nugent-Hopkins	2,499,990(3)
Joey Daccord	2,200,000(3)
Alex Killorn	1,550,000(3)
Timothy Liljegren	1,534,091(1)
Trevor Moore	1,100,000(1)
Connor Murphy	1,000,000(2)
Connor Dewar	973,560(3)
Nate Schmidt	800,000(1)
Marcus Johansson	750,000(2)
Jason Dickinson	740,000(2)
Brett Kulak	700,000(1)
Kasperi Kapanen	550,000(3)
Mason Lohrei	350,000(1)
Anton Forsberg	330,000(1)
Zemgus Girgensons	300,000(1)

J.T. Compher	240,000(2)
Rasmus Ristolainen	110,000(1)
Adam Henrique	60,000(1)
Jiri Patera	52,208(1)
Vincent Iorio	30,000(2)
Ty Mueller	30,000(2)
Luca Del Bel Belluz	30,000(2)
Oskar Sundqvist	30,000(2)
Uvis Balinskis	30,000(2)

Current Funds	$15,545,519
Home Games Remaining	37
Avg. Attendance	19,518
Avg. Revenue/Game	$1,077,382
Projected Revenue	$39,863,134

Expenses

Pro Payroll	$43,166,711
Farm Payroll	$1,664,480
Prospect Fees	$307,056
Coach	$0,000
Games Remaining	75
Total Game Expenses	$537,360
Projected Expenses	$40,302,006
Projected Balance	$15,106,647

Salary Commitment

Year: 2026	$44,831,191
Year: 2027	$31,530,011
Year: 2028	$28,632,932
Year: 2029	$12,957,356

Sam Reinhart	7,500,000(1)
John Tavares	7,250,000(3)
Mitch Marner	3,672,420(1)
Jake Sanderson	3,483,173(4)
Dustin Wolf	3,245,192(4)
Mason McTavish	3,028,846(4)
Brandon Montour	3,000,000(3)
Jake DeBrusk	2,300,000(3)
John Gibson	2,000,001(4)
Nicholas Robertson	987,079(2)
Jason Zucker	900,000(3)
Nick Seeler	750,000(2)
Jayden Struble	650,000(1)
Radko Gudas	600,000(2)
John Klingberg	500,000(3)
Brandon Carlo	500,000(3)
Jake Evans	450,000(4)
Joel Armia	450,000(4)
Dante Fabbro	400,000(3)
Logan Stankoven	300,000(1)
Casey Cizikas	300,000(1)
Noah Juulsen	300,000(3)
Vincent Desharnais	300,000(3)
Gage Goncalves	300,000(2)

Mathew Dumba	249,000(1)
Kaiden Guhle	240,144(4)
Scott Laughton	240,000(1)
Adin Hill	200,000(2)
Michael Eyssimont	100,000(1)
Miles Wood	90,000(1)
Max Crozier	60,000(1)
Joel Kiviranta	60,000(1)
Rafael Harvey-Pinard	55,576(3)
Justin Kirkland	50,000(3)
Justin Barron	49,760(1)
Kevin Hayes	45,000(3)
Thomas Milic	45,000(3)
Nikke Kokko	30,000(3)
Tristan Luneau	30,000(1)
Logan Mailloux	30,000(2)
Joel Hanley	30,000(2)
Lars Eller	30,000(4)
Tyson Jost	30,000(4)

Current Funds	$62,121,630
Home Games Remaining	38
Avg. Attendance	22,000
Avg. Revenue/Game	$1,584,000
Projected Revenue	$60,192,000

Expenses

Pro Payroll	$44,999,998
Farm Payroll	$789,924
Prospect Fees	$219,598
Coach	$0,000
Games Remaining	75
Total Game Expenses	$547,732
Projected Expenses	$41,079,929
Projected Balance	$81,233,701

Salary Commitment

Year: 2026	$45,789,922
Year: 2027	$37,035,418
Year: 2028	$15,689,751
Year: 2029	$6,539,751

Nathan MacKinnon	8,437,500(2)
Sidney Crosby	8,000,000(3)
Tom Wilson	6,539,751(4)
Erik Karlsson	5,250,000(2)
Andrei Vasilevskiy	4,555,555(2)
Kirill Kaprizov	2,425,150(1)
Kirill Marchenko	1,665,865(1)
Jeremy Lauzon	1,090,909(1)
Shayne Gostisbehere	1,000,001(2)
Sean Walker	1,000,000(3)
Mats Zuccarello	1,000,000(2)
Esa Lindell	751,000(1)
Justus Annunen	428,267(1)
Michael Carcone	400,000(1)
Sean Kuraly	356,000(1)
William Carrier	300,000(2)
Will Cuylle	300,000(1)
Mackie Samoskevich	300,000(2)
Tyler Kleven	300,000(1)
Kiefer Sherwood	300,000(2)
Pius Suter	300,000(1)
Simon Edvinsson	300,000(1)

Evgenii Dadonov	150,000(3)
Mike Reilly	100,100(1)
Colton Sissons	80,000(2)
Nikita Nesterenko	70,313(1)
Sam Carrick	62,200(1)
Curtis Lazar	61,500(2)
Avery Hayes	50,000(1)
Dominic James	50,000(1)
Barclay Goodrow	39,100(1)
Nick Leddy	35,600(1)
Luke Glendening	31,111(2)
Donovan Sebrango	30,000(2)
Colin Blackwell	30,000(1)

Current Funds	$10,307,503
Home Games Remaining	37
Avg. Attendance	16,446
Avg. Revenue/Game	$1,105,158
Projected Revenue	$40,890,846

Expenses

Pro Payroll	$29,004,591
Farm Payroll	$210,000
Prospect Fees	$216,776
Coach	$0,000
Games Remaining	75
Total Game Expenses	$350,373
Projected Expenses	$26,278,006
Projected Balance	$24,920,343

Salary Commitment

Year: 2026	$29,214,591
Year: 2027	$16,372,569
Year: 2028	$4,517,918
Year: 2029	$0,000

John Carlson	7,230,560(2)
Hampus Lindholm	4,499,000(1)
Justin Brazeau	4,000,000(1)
Sean Durzi	3,068,182(3)
Eetu Luostarinen	1,534,091(2)
Liam Foudy	1,000,000(1)
Ryan Poehling	934,132(1)
Quinn Hutson	750,000(1)
Jaroslav Chmelar	750,000(2)
Arsenii Sergeev	750,000(2)
Max Jones	536,273(1)
Clay Stevenson	459,736(3)
Adam Sykora	450,000(3)
Igor Chernyshov	450,000(3)
Vladislav Kolyachonok	396,310(1)
Jacob Moverare	396,307(1)
Albert Johansson	300,000(2)
Colton Dach	300,000(2)
Raphael Lavoie	300,000(1)
Domenick Fensore	300,000(2)
Matthew Robertson	300,000(2)
Jacob Quillan	300,000(2)

Anton Frondell	45,000(3)
Sam Dickinson	45,000(3)
Daemon Hunt	30,000(1)
Ian Moore	30,000(2)
Jack Finley	30,000(2)
Owen Pickering	30,000(2)

Current Funds	$62,010,574
Home Games Remaining	38
Avg. Attendance	17,362
Avg. Revenue/Game	$916,727
Projected Revenue	$34,835,626

Expenses

Pro Payroll	$31,336,465
Farm Payroll	$827,042
Prospect Fees	$101,500
Coach	$0,000
Games Remaining	75
Total Game Expenses	$384,107
Projected Expenses	$28,808,042
Projected Balance	$68,038,158

Salary Commitment

Year: 2026	$32,163,507
Year: 2027	$24,735,452
Year: 2028	$20,639,423
Year: 2029	$4,049,990

Thomas Chabot	8,392,638(3)
Elias Pettersson	5,931,818(3)
Mads Sogaard	3,700,000(1)
Brock Boeser	3,499,990(4)
Morgan Frost	1,893,029(2)
Dmitry Kulikov	1,000,000(1)
Nicolas Deslauriers	1,000,000(3)
Maksim Tsyplakov	750,000(2)
Michael Pezzetta	553,980(1)
Kurtis MacDermid	515,000(3)
Spencer Martin	500,000(2)
Curtis Douglas	500,000(1)
Matt Kiersted	500,000(2)
Garrett Wilson	500,000(4)
Hayden Hodgson	300,010(3)
Drew Helleson	300,000(1)
Ross Johnston	300,000(2)
Bokondji Imama	300,000(1)
Liam O'Brien	300,000(1)
Scott Sabourin	300,000(1)
Connor Mackey	300,000(3)

Hunter Shepard	93,000(2)
Michael Callahan	75,000(1)
Jacob Gaucher	75,000(1)
Skyler Brind'Amour	75,000(1)
Dominik Shine	75,000(1)
Mason Geertsen	50,000(4)
Kevin Gravel	50,000(1)
Tom Willander	45,000(3)
Cayden Primeau	44,966(3)
Adam Ginning	34,075(1)
Josh Dunne	30,001(3)
Conor Geekie	30,000(2)
Keaton Middleton	30,000(1)
Mackenzie MacEachern	30,000(1)
Ryan Johnson	30,000(1)
Zack MacEwen	30,000(2)
Joseph LaBate	30,000(3)

Current Funds	$17,740,952
Home Games Remaining	38
Avg. Attendance	18,897
Avg. Revenue/Game	$1,315,180
Projected Revenue	$49,976,840

Expenses

Pro Payroll	$42,427,613
Farm Payroll	$397,230
Prospect Fees	$118,174
Coach	$0,000
Games Remaining	76
Total Game Expenses	$511,226
Projected Expenses	$38,853,206
Projected Balance	$28,864,586

Salary Commitment

Year: 2026	$42,824,843
Year: 2027	$28,635,525
Year: 2028	$17,300,030
Year: 2029	$12,218,942

Jack Eichel	5,454,545(1)
Seth Jones	4,750,000(4)
Cole Caufield	4,230,539(2)
Dylan Cozens	3,826,347(2)
Dylan Holloway	3,353,365(4)
Blake Coleman	3,080,000(4)
Ivan Provorov	2,850,000(3)
Mike Matheson	2,500,000(1)
Nikita Zadorov	2,040,000(1)
Alex Lyon	1,500,000(1)
Alex Newhook	1,482,955(2)
Connor Bedard	950,000(1)
Morgan Barron	850,000(3)
Jakub Dobes	750,000(1)
Parker Kelly	735,577(4)
Simon Benoit	690,341(2)
Arber Xhekaj	664,773(1)
Tristan Jarry	500,000(3)
Paul Cotter	419,171(3)
Warren Foegele	300,000(3)
Lane Hutson	300,000(2)
Tanner Pearson	300,000(2)
Adam Gaudette	300,000(1)
Emil Heineman	300,000(2)
Steven Lorentz	300,000(4)

Matt Rempe	70,313(2)
Yan Kuznetsov	60,000(2)
Florian Xhekaj	45,000(3)
Nick Bjugstad	45,000(2)
Mike Benning	45,000(3)
Jonas Rondbjerg	41,917(3)
Jonny Brodzinski	30,000(3)
Brett Berard	30,000(2)
Ben Jones	30,000(1)

Current Funds	$28,682,892
Home Games Remaining	38
Avg. Attendance	23,000
Avg. Revenue/Game	$1,380,000
Projected Revenue	$52,440,000

Expenses

Pro Payroll	$44,664,794
Farm Payroll	$1,077,699
Prospect Fees	$46,176
Coach	$0,000
Games Remaining	76
Total Game Expenses	$545,103
Projected Expenses	$41,427,843
Projected Balance	$39,695,049

Salary Commitment

Year: 2026	$45,742,493
Year: 2027	$35,524,201
Year: 2028	$16,999,487
Year: 2029	$6,557,692

Dylan Larkin	6,900,000(2)
Mark Stone	6,530,000(1)
Jesper Bratt	4,244,012(2)
Nico Hischier	3,707,386(2)
Matt Boldy	3,579,545(3)
K'Andre Miller	3,245,192(4)
Lukas Dostal	2,812,500(4)
Scott Wedgewood	2,500,000(3)
Dawson Mercer	2,045,455(2)
Darren Raddysh	1,556,000(3)
Ridly Greig	1,406,250(3)
Mathieu Olivier	1,300,000(2)
Connor McMichael	1,073,864(1)
Matt Roy	1,000,000(3)
Peyton Krebs	741,470(1)
Drew O'Connor	623,120(1)
Damon Severson	500,000(4)
Zach Benson	300,000(1)
Brock Faber	300,000(1)
Simon Nemec	300,000(1)

Kevin Lankinen	170,000(3)
Eric Robinson	110,000(3)
Calvin Pickard	100,000(2)
Matt Murray	100,000(2)
Will Borgen	90,000(3)
Jordan Harris	53,693(1)
Jared Davidson	50,000(1)
Connor Clattenburg	50,000(1)
Jared Wright	50,000(1)
Jacob Bernard-Docker	50,000(1)
Jakob Pelletier	37,861(2)
Alexander Holtz	36,145(1)
Landon Slaggert	30,000(1)
Ryan Ufko	30,000(2)
Danton Heinen	30,000(2)
Trent Miner	30,000(2)
Gavin Brindley	30,000(3)
John Beecher	30,000(1)