Current Funds	$13,747,204
Home Games Remaining	36
Avg. Attendance	15,609
Avg. Revenue/Game	$1,198,784
Projected Revenue	$43,156,224

Expenses

Pro Payroll	$24,226,150
Farm Payroll	$247,100
Prospect Fees	$140,944
Coach	$50,001
Games Remaining	73
Total Game Expenses	$293,621
Projected Expenses	$21,434,360
Projected Balance	$35,469,068

Salary Commitment

Year: 2026	$24,473,250
Year: 2027	$8,878,500
Year: 2028	$4,075,000
Year: 2029	$35,000

Aaron Ekblad	2,300,000(3)
Jared Spurgeon	2,288,000(1)
Joonas Korpisalo	2,288,000(1)
Kyle Palmieri	2,070,000(1)
Patrik Laine	1,508,000(2)
Teuvo Teravainen	1,320,000(2)
Morgan Frost	1,250,000(3)
Rasmus Sandin	1,102,000(1)
Erik Gudbranson	950,000(1)
Mathieu Joseph	944,750(1)
Chris Tanev	920,000(1)
Olli Maatta	880,000(2)
Josh Mahura	708,400(2)
Jeffrey Viel	700,000(1)
Tristan Jarry	700,000(1)
Thomas Novak	693,000(1)
Parker Wotherspoon	623,000(1)
Pius Suter	450,000(1)
Jansen Harkins	406,000(1)
Adin Hill	375,000(1)
Urho Vaakanainen	350,000(3)
Sam Montembeault	350,000(1)
Arshdeep Bains	350,000(2)
Adam Edstrom	350,000(1)
Ilya Solovyov	350,000(1)

Arthur Kaliyev	37,100(2)
Ethan Cardwell	35,000(3)
Denver Barkey	35,000(3)
Sacha Boisvert	35,000(4)
Ty Mueller	35,000(3)
Nick DeSimone	35,000(1)
Rafael Harvey-Pinard	35,000(3)

Current Funds	$4,159,281
Home Games Remaining	36
Avg. Attendance	11,577
Avg. Revenue/Game	$777,986
Projected Revenue	$28,007,496

Expenses

Pro Payroll	$20,134,943
Farm Payroll	$365,100
Prospect Fees	$178,300
Coach	$50,002
Games Remaining	73
Total Game Expenses	$246,766
Projected Expenses	$18,013,919
Projected Balance	$14,152,858

Salary Commitment

Year: 2026	$20,500,043
Year: 2027	$19,086,043
Year: 2028	$14,071,943
Year: 2029	$385,000

Gabriel Landeskog	7,655,443(3)
Cam Fowler	2,640,000(3)
Michael McCarron	1,250,000(2)
Cole Sillinger	736,500(3)
Colin Blackwell	736,000(2)
Nick Paul	700,000(2)
Corey Perry	700,000(2)
Carson Soucy	644,000(1)
Nicholas Robertson	623,000(2)
Conor Garland	550,000(3)
Yanni Gourde	450,000(2)
Warren Foegele	450,000(3)
Elvis Merzlikins	450,000(3)
Marcus Pettersson	400,000(3)
Colton Sissons	400,000(2)
Rutger McGroarty	350,000(3)
Mike Reilly	350,000(3)
Brendan Smith	350,000(1)
Nico Daws	350,000(4)
Max Crozier	350,000(1)

Brandon Tanev	85,100(2)
Brady Martin	35,000(4)
Kyle Capobianco	35,000(1)
Isaac Howard	35,000(3)
Mason Appleton	35,000(2)
Jett Luchanko	35,000(3)
Robby Fabbri	35,000(2)
Colton White	35,000(1)
Samuel Ersson	35,000(3)

Current Funds	$2,915,510
Home Games Remaining	36
Avg. Attendance	12,522
Avg. Revenue/Game	$901,596
Projected Revenue	$32,457,456

Expenses

Pro Payroll	$21,244,000
Farm Payroll	$294,500
Prospect Fees	$88,162
Coach	$50,002
Games Remaining	72
Total Game Expenses	$258,056
Projected Expenses	$18,579,998
Projected Balance	$16,792,968

Salary Commitment

Year: 2026	$21,538,500
Year: 2027	$9,764,500
Year: 2028	$7,412,000
Year: 2029	$1,320,000

Brady Skjei	1,824,000(1)
Tony DeAngelo	1,750,000(1)
Dylan Samberg	1,683,000(3)
Samuel Girard	1,533,000(2)
Michael Carcone	1,500,000(1)
Alex Nedeljkovic	1,500,000(3)
Tyler Tucker	1,250,000(4)
Eeli Tolvanen	1,250,000(3)
Jonas Siegenthaler	1,212,000(1)
Barrett Hayton	899,000(1)
Nils Hoglander	748,000(1)
Jason Dickinson	704,000(3)
Joel Farabee	609,000(1)
Adam Gaudette	550,000(1)
Pontus Holmberg	450,000(3)
Connor Brown	432,000(1)
Matias Maccelli	418,000(1)
Nils Lundkvist	418,000(1)
Michael Rasmussen	400,000(3)
Akira Schmid	364,000(1)
Tyler Kleven	350,000(1)
Collin Graf	350,000(2)
Drew Helleson	350,000(2)
Logan Stankoven	350,000(1)
Arturs Silovs	350,000(1)

Riley Stillman	49,500(2)
Berkly Catton	35,000(3)
Tyson Kozak	35,000(2)
David Reinbacher	35,000(4)
Arttu Hyry	35,000(2)
Jason Polin	35,000(3)
Ivan Ivan	35,000(3)
Marek Alscher	35,000(4)

Current Funds	$29,507,746
Home Games Remaining	36
Avg. Attendance	17,151
Avg. Revenue/Game	$1,440,670
Projected Revenue	$51,864,120

Expenses

Pro Payroll	$39,426,000
Farm Payroll	$445,000
Prospect Fees	$128,777
Coach	$50,005
Games Remaining	72
Total Game Expenses	$476,783
Projected Expenses	$34,328,385
Projected Balance	$47,043,481

Salary Commitment

Year: 2026	$39,871,000
Year: 2027	$33,198,000
Year: 2028	$19,555,500
Year: 2029	$14,560,000

Darren Raddysh	4,400,000(4)
William Nylander	4,300,000(4)
Dylan Larkin	3,700,000(4)
Jason Robertson	3,263,500(3)
Jesper Bratt	2,577,500(2)
Noah Dobson	2,204,000(1)
Spencer Knight	2,000,000(2)
Thomas Chabot	1,834,000(1)
Ryan McLeod	1,750,000(2)
Wyatt Johnston	1,675,000(4)
Cole Caufield	1,480,000(2)
Artturi Lehkonen	1,380,000(2)
JJ Peterka	1,277,000(3)
Marco Rossi	1,239,000(2)
Mattias Samuelsson	1,015,000(1)
Jakub Dobes	1,000,000(2)
Dylan Cozens	871,000(2)
Jordan Spence	760,000(2)
Ryker Evans	500,000(1)
Jonatan Berggren	450,000(4)
Lane Hutson	350,000(2)
CE D'Astous	350,000(1)
Filip Chytil	350,000(3)
Brandt Clarke	350,000(1)
Tye Kartye	350,000(1)

Maksim Tsyplakov	80,000(2)
Zachary L'Heureux	50,000(2)
Jakob Pelletier	35,000(2)
Aleksei Kolosov	35,000(2)
Danil Zhilkin	35,000(4)
Owen Beck	35,000(2)
Yaroslav Askarov	35,000(1)
Mikulas Hovorka	35,000(1)
Gavin Brindley	35,000(3)
Hunter Brzustewicz	35,000(3)
Luca Cagnoni	35,000(3)

Current Funds	$10,468,876
Home Games Remaining	36
Avg. Attendance	15,053
Avg. Revenue/Game	$969,791
Projected Revenue	$34,912,476

Expenses

Pro Payroll	$24,551,600
Farm Payroll	$140,000
Prospect Fees	$32,840
Coach	$50,001
Games Remaining	73
Total Game Expenses	$294,934
Projected Expenses	$21,530,169
Projected Balance	$23,851,183

Salary Commitment

Year: 2026	$24,691,600
Year: 2027	$11,740,300
Year: 2028	$6,261,500
Year: 2029	$3,700,000

Anthony Stolarz	5,760,000(1)
Connor Hellebuyck	4,400,000(1)
Mason McTavish	1,045,000(3)
Niko Mikkola	950,000(4)
Will Borgen	950,000(4)
Conor Timmins	871,000(2)
Jonas Johansson	851,000(2)
Brett Kulak	814,000(2)
Paul Cotter	711,500(3)
Scott Laughton	700,000(1)
Ryan Donato	700,000(1)
Dmitry Kulikov	700,000(2)
Jonathan Marchessault	700,000(4)
Sam Carrick	616,000(2)
Noah Juulsen	550,000(4)
Alexandre Carrier	550,000(4)
Philippe Myers	506,500(1)
Keegan Kolesar	499,800(1)
Taylor Raddysh	499,800(2)
Jack Quinn	427,000(2)
Alex Bump	350,000(3)
Jonas Rondbjerg	350,000(3)
Keaton Middleton	350,000(2)
Samuel Poulin	350,000(1)
Trent Miner	350,000(2)

Jack Finley	35,000(3)
Aydar Suniev	35,000(3)
Matej Blumel	35,000(1)
Ryan Ufko	35,000(3)

Current Funds	$40,031,094
Home Games Remaining	36
Avg. Attendance	10,702
Avg. Revenue/Game	$898,982
Projected Revenue	$32,363,352

Expenses

Pro Payroll	$20,114,250
Farm Payroll	$282,100
Prospect Fees	$210,144
Coach	$50,002
Games Remaining	73
Total Game Expenses	$245,911
Projected Expenses	$17,951,479
Projected Balance	$54,442,967

Salary Commitment

Year: 2026	$20,396,350
Year: 2027	$9,817,100
Year: 2028	$4,285,000
Year: 2029	$1,570,000

Anders Lee	2,500,000(1)
Nick Bjugstad	1,672,000(2)
Erik Haula	1,500,000(2)
A.J. Greer	1,500,000(4)
David Perron	1,380,000(1)
Jordan Greenway	1,339,500(1)
Alexander Kerfoot	1,056,000(2)
Ondrej Palat	1,056,000(1)
Kent Johnson	1,045,000(3)
Laurent Brossoit	920,000(1)
Ryan Strome	814,000(1)
Caleb Jones	749,750(1)
Cody Glass	550,000(3)
Dylan Coghlan	532,000(2)
Theo Lindstein	350,000(3)
David Jiricek	350,000(1)
Beckett Sennecke	350,000(3)
Jackson Blake	350,000(2)
Bobby Brink	350,000(1)
Hendrix Lapierre	350,000(1)
Domenick Fensore	350,000(2)
Jiri Patera	350,000(1)
Marshall Rifai	350,000(1)
Jaycob Megna	350,000(3)

Riley Tufte	37,100(2)
Nate Danielson	35,000(3)
James Hagens	35,000(4)
Quinn Hutson	35,000(4)
Taylor Makar	35,000(3)
Conor Geekie	35,000(2)
Dysin Mayo	35,000(1)
Matt Kiersted	35,000(1)

Current Funds	$5,609,368
Home Games Remaining	36
Avg. Attendance	17,896
Avg. Revenue/Game	$1,589,180
Projected Revenue	$57,210,480

Expenses

Pro Payroll	$39,802,500
Farm Payroll	$322,700
Prospect Fees	$164,322
Coach	$50,005
Games Remaining	72
Total Game Expenses	$480,232
Projected Expenses	$34,576,737
Projected Balance	$28,243,111

Salary Commitment

Year: 2026	$40,125,200
Year: 2027	$19,971,700
Year: 2028	$6,488,000
Year: 2029	$4,200,000

Mark Scheifele	4,200,000(4)
John Tavares	4,200,000(2)
Sidney Crosby	4,200,000(2)
Moritz Seider	2,880,000(2)
Anze Kopitar	2,500,000(1)
Jordan Staal	2,500,000(1)
Erik Karlsson	2,500,000(1)
Logan Thompson	2,382,000(1)
Tage Thompson	2,352,000(1)
Esa Lindell	2,288,000(3)
Jeremy Lauzon	2,098,500(1)
Rickard Rakell	1,748,000(1)
Nick Schmaltz	1,748,000(1)
Damon Severson	1,320,000(2)
Andrew Copp	736,000(2)
Zemgus Girgensons	700,000(1)
Vitek Vanecek	400,000(1)
Alexander Petrovic	350,000(1)
Brendan Gaunce	350,000(1)
Taylor Ward	350,000(1)

Haydn Fleury	70,000(2)
Cody Ceci	70,000(1)
Nikolas Matinpalo	42,700(2)
Justin Kirkland	35,000(1)
Andreas Englund	35,000(2)
Brian Halonen	35,000(1)
Boris Katchouk	35,000(1)

Current Funds	$13,218,067
Home Games Remaining	36
Avg. Attendance	15,520
Avg. Revenue/Game	$1,080,157
Projected Revenue	$38,885,652

Expenses

Pro Payroll	$21,530,000
Farm Payroll	$184,000
Prospect Fees	$136,700
Coach	$50,001
Games Remaining	72
Total Game Expenses	$260,723
Projected Expenses	$18,772,029
Projected Balance	$33,331,690

Salary Commitment

Year: 2026	$21,714,000
Year: 2027	$17,241,000
Year: 2028	$10,620,000
Year: 2029	$4,750,000

Chris Kreider	3,000,000(4)
Devon Toews	3,000,000(3)
Elias Pettersson	2,184,000(2)
Matt Roy	2,160,000(1)
Devin Cooley	1,750,000(4)
Matt Grzelcyk	1,104,000(2)
Jonathan Huberdeau	950,000(3)
Matvei Michkov	800,000(2)
Mark Jankowski	616,000(2)
Frank Vatrano	450,000(3)
Brandon Duhaime	427,000(1)
Adam Klapka	418,000(1)
Jack Drury	418,000(1)
Tobias Bjornfot	378,000(2)
Gustav Nyquist	375,000(2)
Zeev Buium	350,000(3)
Connor Zary	350,000(1)
Gabe Perreault	350,000(3)
Cole Reinhardt	350,000(1)
Donovan Sebrango	350,000(3)
Ryan Johnson	350,000(1)
Michael DiPietro	350,000(2)
Clay Stevenson	350,000(3)
Raphael Lavoie	350,000(2)
Spencer Martin	350,000(2)

Michael Pezzetta	44,000(2)
Scott Morrow	35,000(2)
Calvin Pickard	35,000(3)
Cole Hutson	35,000(3)
Nikita Chibrikov	35,000(2)

Current Funds	$34,726,684
Home Games Remaining	36
Avg. Attendance	17,738
Avg. Revenue/Game	$1,362,214
Projected Revenue	$49,039,704

Expenses

Pro Payroll	$39,968,250
Farm Payroll	$175,000
Prospect Fees	$90,494
Coach	$50,001
Games Remaining	73
Total Game Expenses	$479,568
Projected Expenses	$35,008,493
Projected Balance	$48,757,895

Salary Commitment

Year: 2026	$40,143,250
Year: 2027	$24,492,250
Year: 2028	$13,277,250
Year: 2029	$3,700,000

Brady Tkachuk	3,722,500(3)
Kyle Connor	3,700,000(4)
Ilya Sorokin	3,648,000(1)
Matthew Tkachuk	3,511,000(1)
Matt Boldy	2,780,000(2)
Drake Batherson	2,730,000(2)
Tim Stutzle	2,715,000(2)
Victor Hedman	2,640,000(1)
Colton Parayko	2,500,000(2)
Martin Necas	2,469,750(3)
Martin Fehervary	2,300,000(3)
Nazem Kadri	2,000,000(1)
K'Andre Miller	1,514,000(1)
Luke Evangelista	1,050,000(3)
Viktor Arvidsson	888,000(1)
Mason Lohrei	400,000(1)
Ben Hutton	350,000(1)
Matt Coronato	350,000(1)
Linus Karlsson	350,000(2)
James Reimer	350,000(1)

Owen Pickering	35,000(2)
Emil Andrae	35,000(2)
Zack Ostapchuk	35,000(2)
Roby Jarventie	35,000(3)
Vincent Iorio	35,000(2)

Current Funds	$36,056,876
Home Games Remaining	37
Avg. Attendance	13,827
Avg. Revenue/Game	$995,558
Projected Revenue	$36,835,646

Expenses

Pro Payroll	$39,333,250
Farm Payroll	$301,400
Prospect Fees	$81,608
Coach	$50,005
Games Remaining	73
Total Game Expenses	$473,408
Projected Expenses	$34,558,776
Projected Balance	$38,333,746

Salary Commitment

Year: 2026	$39,634,650
Year: 2027	$11,173,500
Year: 2028	$7,477,500
Year: 2029	$35,000

Auston Matthews	6,610,000(1)
Roope Hintz	3,900,000(1)
Bryan Rust	3,400,000(1)
Robert Thomas	3,153,500(3)
John Gibson	3,000,000(1)
Rasmus Andersson	3,000,000(1)
Lucas Raymond	2,604,000(3)
Jake Walman	2,300,000(1)
Arber Xhekaj	2,000,000(2)
Ryan McDonagh	2,000,000(1)
Lawson Crouse	1,629,750(1)
Pavel Mintyukov	900,000(1)
Eric Robinson	880,000(3)
Steven Lorentz	851,000(2)
Bowen Byram	755,000(2)
Adam Fantilli	600,000(1)
Tyson Foerster	350,000(1)
Ryan Leonard	350,000(3)
Jackson LaCombe	350,000(1)
Brandon Bussi	350,000(3)
Zachary Bolduc	350,000(1)

Jonny Brodzinski	55,000(2)
Jack Studnicka	36,400(1)
Sonny Milano	35,000(1)
Ian Moore	35,000(3)
Sergei Murashov	35,000(4)
Thomas Milic	35,000(3)
Axel Sandin-Pellikka	35,000(3)
Mattias Janmark	35,000(2)

Current Funds	$37,149,338
Home Games Remaining	37
Avg. Attendance	14,721
Avg. Revenue/Game	$1,201,217
Projected Revenue	$44,445,029

Expenses

Pro Payroll	$37,857,500
Farm Payroll	$460,000
Prospect Fees	$241,514
Coach	$50,001
Games Remaining	73
Total Game Expenses	$459,631
Projected Expenses	$33,553,073
Projected Balance	$48,041,294

Salary Commitment

Year: 2026	$38,317,500
Year: 2027	$30,992,500
Year: 2028	$20,779,500
Year: 2029	$12,380,000

Mikko Rantanen	3,900,000(4)
Tomas Hertl	3,700,000(3)
MacKenzie Weegar	3,000,000(2)
Jacob Trouba	2,750,000(2)
Sean Walker	2,750,000(4)
Karel Vejmelka	2,500,000(4)
Owen Tippett	2,489,500(3)
Kris Letang	2,300,000(1)
Carter Verhaeghe	2,070,000(2)
Jake DeBrusk	2,000,000(1)
Drew Doughty	2,000,000(1)
Adam Lowry	1,250,000(4)
Justus Annunen	1,175,000(4)
Macklin Celebrini	1,000,000(2)
Henri Jokiharju	950,000(3)
Jaden Schwartz	950,000(1)
Dakota Joshua	700,000(4)
Tyler Seguin	700,000(3)
Kaedan Korczak	623,000(2)
Emil Heineman	350,000(2)
Jesper Wallstedt	350,000(2)
Michael Misa	350,000(3)

Olen Zellweger	40,000(1)
Ryan Winterton	35,000(2)
Ilya Protas	35,000(4)
Ben Jones	35,000(3)
Dylan Duke	35,000(3)
Marc McLaughlin	35,000(3)
Stephen Halliday	35,000(3)
Patrick Giles	35,000(4)
Tristan Luneau	35,000(2)
Noah Philp	35,000(3)
Nico Sturm	35,000(3)
Jacob Gaucher	35,000(1)
Parker Ford	35,000(4)

Current Funds	$11,513,685
Home Games Remaining	37
Avg. Attendance	18,725
Avg. Revenue/Game	$1,527,944
Projected Revenue	$56,533,928

Expenses

Pro Payroll	$37,626,543
Farm Payroll	$689,480
Prospect Fees	$36,000
Coach	$50,001
Games Remaining	73
Total Game Expenses	$457,167
Projected Expenses	$33,373,188
Projected Balance	$34,674,425

Salary Commitment

Year: 2026	$38,316,023
Year: 2027	$26,727,980
Year: 2028	$8,775,300
Year: 2029	$5,922,500

Mark Stone	4,500,000(2)
Rasmus Dahlin	4,022,500(4)
Shayne Gostisbehere	2,880,000(1)
Blake Coleman	2,760,000(2)
Igor Shesterkin	2,640,000(3)
Erik Cernak	2,448,000(1)
Brandon Montour	2,392,000(1)
Aliaksei Protas	2,303,000(2)
Nikita Kucherov	2,182,743(1)
Kirill Marchenko	1,900,000(4)
Pavel Zacha	1,593,500(1)
Braden Schneider	1,414,000(2)
Boone Jenner	1,380,000(2)
Nicolas Hague	1,347,000(2)
Anton Lundell	1,290,000(2)
Alex Newhook	623,000(2)
Egor Chinakhov	623,000(2)
Peyton Krebs	499,800(2)
Blake Lizotte	414,000(2)
Ville Husso	414,000(2)

Mathew Dumba	81,400(2)
Leevi Merilainen	70,000(2)
Simon Nemec	50,000(1)
Philip Tomasino	49,980(2)
Egor Zamula	41,800(1)
Tomas Nosek	41,400(2)
Lukas Reichel	37,800(3)
Joona Koppanen	37,100(2)
Elias PetterssonD	35,000(2)
Aleksanteri Kaskimaki	35,000(3)
Otto Stenberg	35,000(3)
Ville Koivunen	35,000(3)
Tristan Broz	35,000(3)
Xavier Bourgault	35,000(3)
Zakhar Bardakov	35,000(2)
John Leonard	35,000(2)

Current Funds	$21,650,550
Home Games Remaining	37
Avg. Attendance	14,135
Avg. Revenue/Game	$1,357,018
Projected Revenue	$50,209,666

Expenses

Pro Payroll	$39,483,960
Farm Payroll	$842,800
Prospect Fees	$246,011
Coach	$50,002
Games Remaining	73
Total Game Expenses	$483,604
Projected Expenses	$35,303,124
Projected Balance	$36,557,092

Salary Commitment

Year: 2026	$40,326,760
Year: 2027	$30,639,760
Year: 2028	$18,002,800
Year: 2029	$3,680,000

Filip Forsberg	5,863,960(2)
Andrei Vasilevskiy	5,000,000(3)
Jake Guentzel	4,708,000(2)
Miro Heiskanen	4,400,000(3)
Nikita Zadorov	3,700,000(1)
Nico Hischier	2,900,000(3)
John Carlson	2,250,000(1)
Juraj Slafkovsky	2,025,000(4)
Dylan Guenther	1,550,000(4)
Anton Forsberg	1,320,000(3)
Philip Broberg	1,015,000(2)
Connor Bedard	1,000,000(1)
Connor McMichael	735,000(2)
Kaapo Kakko	667,000(1)
Dmitri Voronkov	600,000(1)
Ivan Demidov	350,000(3)
Alex Laferriere	350,000(1)
Brock Faber	350,000(1)
Will Cuylle	350,000(1)
Nate Schmidt	350,000(1)

Lian Bichsel	100,000(2)
Artyom Levshunov	40,000(2)
Cole McWard	37,800(3)
Nikke Kokko	35,000(3)
Cole O'Hara	35,000(3)
Brennan Othmann	35,000(2)
Matthew Poitras	35,000(1)
Logan Mailloux	35,000(2)
William Stromgren	35,000(4)
Tom Willander	35,000(3)
Mackie Samoskevich	35,000(2)
Reid Schaefer	35,000(3)
Charles Legault	35,000(3)
Hunter Haight	35,000(4)
Elias Salomonsson	35,000(3)
Adam Engstrom	35,000(3)
Carson Lambos	35,000(4)
Maveric Lamoureux	35,000(2)
Easton Cowan	35,000(3)
Seamus Casey	35,000(2)
Oskar Back	35,000(1)
Jaroslav Chmelar	35,000(3)

Current Funds	$38,509,941
Home Games Remaining	37
Avg. Attendance	19,647
Avg. Revenue/Game	$1,037,340
Projected Revenue	$38,381,580

Expenses

Pro Payroll	$22,585,000
Farm Payroll	$212,500
Prospect Fees	$185,418
Coach	$50,002
Games Remaining	73
Total Game Expenses	$274,201
Projected Expenses	$20,016,704
Projected Balance	$56,874,817

Salary Commitment

Year: 2026	$22,797,500
Year: 2027	$6,680,500
Year: 2028	$6,092,500
Year: 2029	$107,500

Alex Ovechkin	3,700,000(1)
Patrick Kane	2,750,000(1)
Jordan Eberle	2,000,000(3)
Ben Chiarot	2,000,000(1)
Matt Duchene	2,000,000(1)
Adam Larsson	2,000,000(1)
Connor Dewar	1,250,000(3)
Timothy Liljegren	950,000(3)
Nick Jensen	950,000(1)
Kevin Bahl	847,000(1)
James van Riemsdyk	700,000(1)
Sam Steel	588,000(2)
Logan Cooley	400,000(1)
Calum Ritchie	350,000(3)
Declan Chisholm	350,000(1)
Arvid Soderblom	350,000(3)
Josh Doan	350,000(1)
Brett Leason	350,000(3)
Dalibor Dvorsky	350,000(3)
Colten Ellis	350,000(3)

Max Sasson	37,500(4)
Daemon Hunt	35,000(1)
Carter Yakemchuk	35,000(4)
Dylan Garand	35,000(3)
Connor Clattenburg	35,000(4)
Vinnie Hinostroza	35,000(1)

Current Funds	$47,976,314
Home Games Remaining	37
Avg. Attendance	17,258
Avg. Revenue/Game	$1,242,562
Projected Revenue	$45,974,794

Expenses

Pro Payroll	$39,688,000
Farm Payroll	$410,000
Prospect Fees	$119,720
Coach	$50,005
Games Remaining	74
Total Game Expenses	$479,378
Projected Expenses	$35,473,948
Projected Balance	$58,477,160

Salary Commitment

Year: 2026	$40,098,000
Year: 2027	$16,583,000
Year: 2028	$11,939,000
Year: 2029	$2,300,000

Quinn Hughes	3,746,000(3)
Jack Hughes	3,306,000(1)
Jake McCabe	2,750,000(3)
Jake Allen	2,500,000(1)
Gustav Forsling	2,300,000(1)
Luke Schenn	2,300,000(1)
Kevin Fiala	2,300,000(4)
Mikael Backlund	2,300,000(1)
Mathieu Olivier	2,300,000(1)
Filip Hronek	2,239,000(1)
Claude Giroux	2,000,000(1)
Gabriel Vilardi	1,753,000(3)
Marcus Foligno	1,750,000(1)
Parker Kelly	1,250,000(3)
Connor Murphy	1,250,000(2)
Dan Vladar	1,104,000(2)
Jean-Gabriel Pageau	950,000(1)
Nino Niederreiter	950,000(1)
Nic Dowd	851,000(2)
Marco Kasper	800,000(2)
Morgan Geekie	639,000(2)
Luke Hughes	350,000(1)

David Rittich	125,000(1)
Luke Glendening	40,000(1)
Matvei Gridin	35,000(3)
John Beecher	35,000(1)
Tyson Hinds	35,000(3)
Mike Brandsegg-Nygard	35,000(3)
Dominik Shine	35,000(1)
Ryan Greene	35,000(3)
Adam Erne	35,000(1)

Current Funds	$16,520,503
Home Games Remaining	37
Avg. Attendance	15,472
Avg. Revenue/Game	$928,344
Projected Revenue	$34,348,728

Expenses

Pro Payroll	$26,895,200
Farm Payroll	$673,600
Prospect Fees	$219,191
Coach	$50,001
Games Remaining	74
Total Game Expenses	$331,405
Projected Expenses	$24,523,945
Projected Balance	$26,345,286

Salary Commitment

Year: 2026	$27,568,800
Year: 2027	$8,027,100
Year: 2028	$5,871,400
Year: 2029	$2,885,000

Zach Hyman	5,280,000(1)
Evander Kane	4,708,000(1)
Vladimir Tarasenko	2,640,000(1)
Brenden Dillon	2,500,000(4)
Jonathan Drouin	2,496,000(1)
Jared McCann	2,300,000(1)
Nick Foligno	1,250,000(3)
Matt Rempe	511,400(3)
Jacob Moverare	499,800(2)
Daniil Miromanov	435,000(1)
Elmer Soderblom	400,000(2)
Dylan McIlrath	375,000(1)
Matthew Schaefer	350,000(3)
Porter Martone	350,000(4)
Vyacheslav Buteyets	350,000(3)
Connor Mackey	350,000(2)
Fraser Minten	350,000(2)
Shane Wright	350,000(1)
Hayden Hodgson	350,000(1)
Scott Sabourin	350,000(1)
Liam O'Brien	350,000(2)
Cayden Primeau	350,000(3)

Noah Gregor	46,800(2)
Garnet Hathaway	45,000(2)
Kurtis MacDermid	41,400(1)
Jonah Gadjovich	39,900(2)
Max Jones	39,200(2)
Marcus Hogberg	39,200(1)
Nils Aman	37,100(1)
Olle Lycksell	35,000(3)
Tyler Pitlick	35,000(1)
Victor Eklund	35,000(4)
John Hayden	35,000(2)
Bokondji Imama	35,000(1)
Carter Mazur	35,000(3)
Dmitri Simashev	35,000(3)
Garrett Wilson	35,000(1)
Nikita Nesterenko	35,000(1)
Zack MacEwen	35,000(3)
Zayne Parekh	35,000(3)

Current Funds	$36,769,761
Home Games Remaining	37
Avg. Attendance	13,705
Avg. Revenue/Game	$822,300
Projected Revenue	$30,425,100

Expenses

Pro Payroll	$20,810,800
Farm Payroll	$626,140
Prospect Fees	$282,002
Coach	$50,001
Games Remaining	74
Total Game Expenses	$259,154
Projected Expenses	$19,177,402
Projected Balance	$48,017,459

Salary Commitment

Year: 2026	$21,436,940
Year: 2027	$11,933,140
Year: 2028	$4,582,500
Year: 2029	$1,905,000

Kirill Kaprizov	4,500,000(1)
Mats Zuccarello	2,500,000(2)
Nick Seeler	1,250,000(2)
Jalen Chatfield	1,250,000(4)
Kirby Dach	1,073,000(1)
John Marino	980,000(1)
Ridly Greig	950,000(3)
Nick Perbix	886,500(2)
Noah Cates	711,500(3)
Carter Hart	700,000(2)
Dawson Mercer	698,000(2)
Philipp Kurashev	550,000(3)
Andrei Kuzmenko	550,000(4)
Carl Grundstrom	540,800(1)
Alex Turcotte	400,000(1)
Vladislav Namestnikov	400,000(2)
Miles Wood	396,000(3)
Frederick Gaudreau	375,000(2)
Max Shabanov	350,000(1)
Xavier Parent	350,000(2)
Nikita Tolopilo	350,000(1)
Zach Metsa	350,000(1)
Maxim Groshev	350,000(1)
Artur Akhtyamov	350,000(1)

Jamie Drysdale	51,140(2)
Jeff Malott	45,000(1)
Kevin Korchinski	40,000(1)
Oliver Bonk	35,000(4)
Hugh McGing	35,000(2)
Joakim Kemell	35,000(3)
Mavrik Bourque	35,000(2)
Nicolas Aube-Kubel	35,000(1)
Jack Devine	35,000(4)
Josiah Slavin	35,000(2)
Nick Lardis	35,000(3)
Dominic Toninato	35,000(2)
Justin Holl	35,000(1)
Ty Murchison	35,000(4)
Braeden Bowman	35,000(1)
Tyson Gross	35,000(1)
Abram Wiebe	35,000(1)

Current Funds	$5,095,553
Home Games Remaining	37
Avg. Attendance	20,000
Avg. Revenue/Game	$1,152,000
Projected Revenue	$42,624,000

Expenses

Pro Payroll	$39,680,000
Farm Payroll	$527,100
Prospect Fees	$263,666
Coach	$50,001
Games Remaining	74
Total Game Expenses	$482,390
Projected Expenses	$35,696,866
Projected Balance	$12,022,687

Salary Commitment

Year: 2026	$40,207,100
Year: 2027	$25,127,250
Year: 2028	$15,360,000
Year: 2029	$0,000

Nathan MacKinnon	5,500,000(3)
Evan Bouchard	4,500,000(3)
Nick Suzuki	4,500,000(3)
Brad Marchand	2,880,000(1)
Joel Eriksson Ek	2,749,750(1)
Brent Burns	2,500,000(1)
Jake Oettinger	2,472,000(2)
Clayton Keller	2,273,750(2)
Tom Wilson	2,150,000(1)
Anthony Mantha	2,070,000(1)
Connor Ingram	1,631,000(1)
Simon Holmstrom	1,250,000(2)
Andrew Peeke	1,059,500(2)
Sean Durzi	948,000(2)
Jake Neighbours	755,000(3)
Cam York	693,000(2)
Alexander Wennberg	616,000(2)
Troy Stecher	432,000(1)
Scott Mayfield	350,000(2)
Jonathan Aspirot	350,000(1)

Liam Foudy	37,100(1)
Arsenii Sergeev	35,000(3)
Lenni Hameenaho	35,000(1)
Drew Fortescue	35,000(1)
Bogdan Trineyev	35,000(1)
Mike Benning	35,000(1)
Ethan Del Mastro	35,000(2)
Josh Samanski	35,000(1)
Viking Nyberg	35,000(1)
Cole Schwindt	35,000(2)
Ronan Seeley	35,000(1)
Oliver Kapanen	35,000(2)
Landon Slaggert	35,000(1)
Justin Robidas	35,000(3)
Ozzy Wiesblatt	35,000(3)

Current Funds	$7,249,120
Home Games Remaining	37
Avg. Attendance	16,962
Avg. Revenue/Game	$1,424,825
Projected Revenue	$52,718,525

Expenses

Pro Payroll	$39,833,800
Farm Payroll	$245,000
Prospect Fees	$57,500
Coach	$50,005
Games Remaining	74
Total Game Expenses	$478,408
Projected Expenses	$35,402,221
Projected Balance	$24,565,424

Salary Commitment

Year: 2026	$40,078,800
Year: 2027	$34,277,800
Year: 2028	$25,405,000
Year: 2029	$2,535,000

Sam Reinhart	4,824,000(3)
Adrian Kempe	4,200,000(3)
Mattias Ekholm	3,740,000(3)
Jakob Chychrun	3,563,500(2)
Mikhail Sergachev	3,235,500(2)
Alex DeBrincat	2,940,000(1)
Vladislav Gavrikov	2,640,000(3)
Sam Bennett	2,500,000(4)
Radko Gudas	1,748,000(1)
Charlie Coyle	1,672,000(3)
Bobby McMann	1,672,000(3)
Juuse Saros	1,320,000(3)
Owen Power	1,277,000(3)
Ukko-Pekka Luukkonen	755,000(3)
William Carrier	704,000(2)
Shane Pinto	693,000(1)
Beck Malenstyn	499,800(2)
Phillip Danault	450,000(2)
Jimmy Snuggerud	350,000(3)
Ross Johnston	350,000(3)
Alexander Nikishin	350,000(2)
Zach Benson	350,000(1)

Cam Talbot	70,000(1)
Jiri Kulich	35,000(2)
Danila Yurov	35,000(3)
Noah Ostlund	35,000(3)
Konsta Helenius	35,000(4)
Dennis Gilbert	35,000(2)

Current Funds	$19,998,730
Home Games Remaining	37
Avg. Attendance	17,145
Avg. Revenue/Game	$1,316,751
Projected Revenue	$48,719,787

Expenses

Pro Payroll	$39,074,500
Farm Payroll	$694,500
Prospect Fees	$77,614
Coach	$50,001
Games Remaining	74
Total Game Expenses	$474,960
Projected Expenses	$35,147,018
Projected Balance	$33,571,499

Salary Commitment

Year: 2026	$39,769,000
Year: 2027	$20,947,600
Year: 2028	$8,537,900
Year: 2029	$2,335,000

Connor McDavid	7,667,600(1)
Vincent Trocheck	4,365,000(2)
Seth Jones	3,344,000(2)
Jake Sanderson	3,200,000(3)
Brayden Point	2,300,000(4)
Sean Monahan	2,070,000(1)
Tyler Myers	2,000,000(1)
Joseph Woll	1,855,000(2)
Ryan Hartman	1,748,000(1)
Hampus Lindholm	1,672,000(3)
Dylan Strome	1,520,400(1)
Alex Vlasic	1,435,000(2)
Dylan DeMelo	1,056,000(1)
Jack Roslovic	770,000(1)
Matty Beniers	711,500(3)
Yakov Trenin	667,000(1)
Oliver Bjorkstrand	450,000(3)
Jet Greaves	436,000(2)
Trevor Zegras	407,000(2)
Noel Acciari	350,000(1)
Colton Dach	350,000(2)
Jonathan Toews	350,000(1)
Michael Kesselring	350,000(1)

Adam Boqvist	145,000(1)
Victor Mancini	70,000(2)
Nick Leddy	61,600(3)
Luke Kunin	57,400(1)
Mitchell Chaffee	42,700(2)
Alexander Holtz	37,800(3)
Braeden Cootes	35,000(4)
Victor Ostman	35,000(1)
Jacob Quillan	35,000(3)
Liam Ohgren	35,000(1)
Aatu Raty	35,000(2)
Zach Aston-Reese	35,000(3)
Jani Nyman	35,000(2)
Isaak Phillips	35,000(2)

Current Funds	$10,414,248
Home Games Remaining	37
Avg. Attendance	19,739
Avg. Revenue/Game	$1,458,355
Projected Revenue	$53,959,135

Expenses

Pro Payroll	$35,854,000
Farm Payroll	$0,000
Prospect Fees	$100,257
Coach	$50,001
Games Remaining	74
Total Game Expenses	$428,622
Projected Expenses	$31,718,037
Projected Balance	$32,655,346

Salary Commitment

Year: 2026	$35,854,000
Year: 2027	$14,457,000
Year: 2028	$6,694,000
Year: 2029	$0,000

Charlie McAvoy	3,724,000(1)
Bo Horvat	3,344,000(3)
Travis Konecny	3,250,000(1)
Justin Faulk	3,000,000(2)
Brock Nelson	2,992,000(1)
Jamie Oleksiak	2,500,000(1)
Casey DeSmith	2,300,000(3)
Josh Manson	2,288,000(1)
Rasmus Ristolainen	1,824,000(1)
Sean Couturier	1,824,000(1)
Brayden Schenn	1,500,000(2)
Stuart Skinner	1,435,000(2)
Jonas Brodin	950,000(1)
Michael Eyssimont	700,000(3)
Andrew Mangiapane	672,000(1)
Victor Olofsson	644,000(2)
Nathan Bastian	609,000(1)
Kailer Yamamoto	420,000(2)
Anthony Duclair	414,000(2)
Nicolas Deslauriers	414,000(1)
Uvis Balinskis	350,000(3)
Teddy Blueger	350,000(2)
Justin Danforth	350,000(1)

Current Funds	$25,868,125
Home Games Remaining	37
Avg. Attendance	18,266
Avg. Revenue/Game	$964,466
Projected Revenue	$35,685,242

Expenses

Pro Payroll	$25,156,000
Farm Payroll	$608,010
Prospect Fees	$413,462
Coach	$50,001
Games Remaining	74
Total Game Expenses	$312,232
Projected Expenses	$23,105,155
Projected Balance	$38,448,212

Salary Commitment

Year: 2026	$25,764,010
Year: 2027	$13,711,310
Year: 2028	$3,145,000
Year: 2029	$105,000

Jordan Kyrou	2,632,000(2)
Ian Cole	2,500,000(1)
Mikael Granlund	2,070,000(2)
Marcus Johansson	2,000,000(1)
Elias Lindholm	1,750,000(1)
Brandon Carlo	1,750,000(2)
Ross Colton	1,500,000(3)
Jeff Petry	1,250,000(1)
Jonathan Quick	1,250,000(1)
Brian Dumoulin	1,104,000(2)
Brendan Gallagher	960,000(1)
Logan Stanley	933,000(2)
Ilya Lyubushkin	768,000(1)
Nathan Walker	700,000(3)
Nick Cousins	700,000(3)
Cale Fleury	689,000(2)
Kasperi Kapanen	550,000(1)
Will Smith	500,000(2)
Ryan Reaves	450,000(1)
Barclay Goodrow	400,000(1)
Dennis Hildeby	350,000(2)
Cutter Gauthier	350,000(2)

Evgenii Dadonov	73,600(2)
Joel Hanley	67,200(1)
Oskar Sundqvist	64,400(2)
Jake Bean	50,310(2)
Kevin Hayes	37,500(1)
Daniil But	35,000(3)
Calle Jarnkrok	35,000(1)
Felix Unger Sorum	35,000(4)
Florian Xhekaj	35,000(4)
Jared Davidson	35,000(3)
Nathan Gaucher	35,000(4)
Jacob Fowler	35,000(3)
Oscar Fisker Molgaard	35,000(3)
Joshua Roy	35,000(1)

Current Funds	$8,641,470
Home Games Remaining	37
Avg. Attendance	13,689
Avg. Revenue/Game	$1,149,910
Projected Revenue	$42,546,670

Expenses

Pro Payroll	$39,552,000
Farm Payroll	$302,450
Prospect Fees	$106,368
Coach	$50,002
Games Remaining	74
Total Game Expenses	$476,319
Projected Expenses	$35,247,627
Projected Balance	$15,940,513

Salary Commitment

Year: 2026	$39,854,450
Year: 2027	$17,830,950
Year: 2028	$10,252,500
Year: 2029	$4,005,000

Steven Stamkos	3,910,000(1)
David Pastrnak	3,900,000(4)
Linus Ullmark	3,264,000(1)
Darnell Nurse	3,128,000(2)
Kiefer Sherwood	3,000,000(1)
Morgan Rielly	2,880,000(1)
Dmitry Orlov	2,392,000(1)
Alex Lyon	2,300,000(3)
Dougie Hamilton	2,288,000(2)
Mitch Marner	2,194,000(1)
Troy Terry	1,671,500(1)
Fabian Zetterlund	1,500,000(3)
Michael Amadio	950,000(2)
Ryan Poehling	950,000(3)
Artem Zub	888,000(1)
Justin Barron	735,000(2)
Alexey Toropchenko	711,500(3)
Sean Kuraly	704,000(1)
Jayden Struble	700,000(1)
Daniil Tarasov	436,000(3)
Brandon Saad	350,000(1)
Samuel Helenius	350,000(2)
Dominic James	350,000(3)

Ryan Lindgren	92,450(2)
Jorian Donovan	35,000(4)
Filip Hallander	35,000(1)
Luca Del Bel Belluz	35,000(2)
Angus Booth	35,000(4)
Danton Heinen	35,000(1)
Shane Lachance	35,000(4)

Current Funds	$18,358,010
Home Games Remaining	37
Avg. Attendance	17,501
Avg. Revenue/Game	$1,260,000
Projected Revenue	$46,620,000

Expenses

Pro Payroll	$30,594,250
Farm Payroll	$539,200
Prospect Fees	$44,000
Coach	$50,001
Games Remaining	74
Total Game Expenses	$371,755
Projected Expenses	$27,509,897
Projected Balance	$37,468,113

Salary Commitment

Year: 2026	$31,133,450
Year: 2027	$16,295,450
Year: 2028	$1,929,200
Year: 2029	$1,800,000

Mike Matheson	4,922,000(1)
Shea Theodore	3,910,000(2)
Ryan Pulock	2,600,000(1)
Brock Boeser	2,282,000(1)
Eric Comrie	1,748,000(2)
Jacob Markstrom	1,672,000(1)
Alex Killorn	1,500,000(2)
Zach Bogosian	1,500,000(2)
Jordan Martinook	1,250,000(2)
Vincent Desharnais	1,250,000(4)
Dante Fabbro	1,184,250(2)
Ilya Mikheyev	1,056,000(1)
Brett Howden	966,000(2)
Nicolas Roy	904,250(1)
Vasily Podkolzin	735,000(2)
Louis Crevier	693,000(2)
Anthony Beauvillier	621,750(1)
Cole Smith	550,000(4)
Michael Bunting	550,000(1)
Frank Nazar	350,000(2)
Justin Sourdif	350,000(2)

Jack St. Ivany	55,000(3)
Tanner Pearson	55,000(1)
Lars Eller	40,000(2)
Mackenzie MacEachern	39,200(3)
Fedor Svechkov	35,000(2)
Jacob Melanson	35,000(3)
Marat Khusnutdinov	35,000(1)
Brandon Halverson	35,000(2)
Avery Hayes	35,000(1)
Kai Uchacz	35,000(1)
Jake Livanavage	35,000(1)
Wyatt Kaiser	35,000(1)
Sam Colangelo	35,000(2)
Anthony Richard	35,000(2)

Current Funds	$3,455,127
Home Games Remaining	37
Avg. Attendance	14,355
Avg. Revenue/Game	$1,168,931
Projected Revenue	$43,250,447

Expenses

Pro Payroll	$35,886,440
Farm Payroll	$110,600
Prospect Fees	$175,610
Coach	$50,003
Games Remaining	74
Total Game Expenses	$431,222
Projected Expenses	$31,910,432
Projected Balance	$14,795,142

Salary Commitment

Year: 2026	$35,997,040
Year: 2027	$16,317,600
Year: 2028	$3,543,000
Year: 2029	$2,025,000

J.T. Miller	4,500,000(1)
Adam Fox	4,094,500(2)
Brandon Hagel	3,863,500(2)
Sebastian Aho	3,656,000(1)
Adam Pelech	3,264,000(1)
Mathew Barzal	3,206,000(1)
Jeremy Swayman	2,554,000(2)
Noah Hanifin	2,179,640(1)
Dylan Holloway	2,025,000(4)
Alex Iafallo	814,000(3)
Thatcher Demko	704,000(3)
Joel Armia	704,000(1)
Adam Henrique	644,000(2)
J.J. Moser	563,200(1)
J.T. Compher	533,600(2)
Curtis Lazar	432,000(1)
Jacob Bryson	399,000(1)
Lassi Thomson	350,000(1)
Bo Groulx	350,000(2)
Hunter Skinner	350,000(2)
Conor Sheary	350,000(1)
Alexandre Texier	350,000(2)

Sammy Blais	40,600(1)
Matt Murray	35,000(2)
David Kampf	35,000(1)

Current Funds	$5,373,137
Home Games Remaining	37
Avg. Attendance	15,200
Avg. Revenue/Game	$911,976
Projected Revenue	$33,743,112

Expenses

Pro Payroll	$22,145,500
Farm Payroll	$192,100
Prospect Fees	$333,656
Coach	$50,020
Games Remaining	74
Total Game Expenses	$270,491
Projected Expenses	$20,016,362
Projected Balance	$19,099,887

Salary Commitment

Year: 2026	$22,337,600
Year: 2027	$13,387,500
Year: 2028	$6,019,000
Year: 2029	$2,100,000

Sergei Bobrovsky	3,700,000(1)
Valeri Nichushkin	3,128,000(2)
Joey Daccord	1,750,000(4)
Jaccob Slavin	1,672,000(1)
Lukas Dostal	1,201,000(1)
Alex Steeves	950,000(3)
Josh Anderson	880,000(2)
Ryan Graves	814,000(3)
Ty Emberson	800,000(1)
Cole Perfetti	755,000(3)
Nick Blankenburg	702,500(2)
Casey Cizikas	700,000(2)
Casey Mittelstadt	602,000(2)
Drew O'Connor	581,000(2)
Ben Meyers	385,000(2)
Kevin Stenlund	375,000(1)
Cameron Crotty	350,000(3)
Noah Laba	350,000(3)
Angus Crookshank	350,000(3)
Colin Miller	350,000(1)
Simon Lundmark	350,000(4)
Albert Johansson	350,000(2)
Marc Gatcomb	350,000(1)
Ethen Frank	350,000(3)
Ryan Shea	350,000(1)

Ryan Lomberg	45,000(1)
Joel Kiviranta	40,000(2)
Alex Barre-Boulet	37,100(1)
Kevin Rooney	35,000(1)
Justin Dowling	35,000(1)

Current Funds	$21,516,161
Home Games Remaining	37
Avg. Attendance	11,094
Avg. Revenue/Game	$931,963
Projected Revenue	$34,482,631

Expenses

Pro Payroll	$20,243,500
Farm Payroll	$210,000
Prospect Fees	$256,593
Coach	$50,001
Games Remaining	74
Total Game Expenses	$247,144
Projected Expenses	$18,288,654
Projected Balance	$37,710,138

Salary Commitment

Year: 2026	$20,453,500
Year: 2027	$7,790,500
Year: 2028	$7,290,000
Year: 2029	$2,200,000

Ryan Nugent-Hopkins	4,708,000(1)
Pheonix Copley	1,980,000(1)
Quinton Byfield	1,915,000(3)
Jeff Skinner	1,748,000(1)
Travis Hamonic	1,672,000(1)
Zach Whitecloud	1,500,000(4)
Joel Edmundson	1,320,000(3)
Tyson Jost	500,500(2)
Ivan Miroshnichenko	350,000(1)
Oliver Moore	350,000(3)
Henry Thrun	350,000(1)
Nikita Grebenkin	350,000(3)
Igor Chernyshov	350,000(3)
Matthew Wood	350,000(3)
Alec Regula	350,000(1)
Declan Carlile	350,000(4)
Curtis Douglas	350,000(3)
Hunter Shepard	350,000(1)
Logan O'Connor	350,000(4)
Kevin Gravel	350,000(1)
Dryden Hunt	350,000(1)
Joseph LaBate	350,000(1)

Drew Commesso	35,000(3)
Brayden Yager	35,000(3)
Kirill Kudryavtsev	35,000(3)
Matt Luff	35,000(1)
Walker Duehr	35,000(1)
Tristen Nielsen	35,000(1)

Current Funds	$27,837,952
Home Games Remaining	37
Avg. Attendance	13,766
Avg. Revenue/Game	$792,910
Projected Revenue	$29,337,670

Expenses

Pro Payroll	$20,691,200
Farm Payroll	$140,000
Prospect Fees	$286,776
Coach	$50,000
Games Remaining	74
Total Game Expenses	$252,000
Projected Expenses	$18,647,979
Projected Balance	$38,527,643

Salary Commitment

Year: 2026	$20,831,200
Year: 2027	$14,699,000
Year: 2028	$6,060,000
Year: 2029	$350,000

Neal Pionk	3,190,000(3)
Pavel Buchnevich	2,992,000(1)
Petr Mrazek	1,980,000(2)
Chandler Stephenson	1,500,000(2)
Jake Middleton	1,500,000(2)
Jamie Benn	1,250,000(2)
Johnathan Kovacevic	783,000(1)
Andre Burakovsky	736,000(2)
Brayden Pachal	700,000(3)
Emil Lilleberg	623,000(2)
Jacob Bernard-Docker	488,200(1)
Ty Dellandrea	371,000(1)
Nolan Foote	364,000(1)
Mads Sogaard	364,000(1)
Gage Goncalves	350,000(2)
Brett Berard	350,000(2)
Adam Ginning	350,000(1)
Anton Frondell	350,000(3)
Rory Kerins	350,000(3)
Harrison Brunicke	350,000(3)
Emmitt Finnie	350,000(3)
Ben Kindel	350,000(3)
Ludvig Jansson	350,000(4)
Victor Soderstrom	350,000(2)
David Tomasek	350,000(1)

Sam Dickinson	35,000(3)
Anton Blidh	35,000(1)
Sheldon Dries	35,000(1)
Hunter McDonald	35,000(3)

Current Funds	$194,526,030
Home Games Remaining	37
Avg. Attendance	14,906
Avg. Revenue/Game	$1,077,550
Projected Revenue	$39,869,350

Expenses

Pro Payroll	$39,610,500
Farm Payroll	$358,000
Prospect Fees	$41,736
Coach	$50,001
Games Remaining	74
Total Game Expenses	$476,908
Projected Expenses	$35,291,161
Projected Balance	$199,104,219

Salary Commitment

Year: 2026	$39,968,500
Year: 2027	$24,669,000
Year: 2028	$16,248,000
Year: 2029	$11,795,000

Cale Makar	6,430,000(2)
Jack Eichel	4,400,000(4)
Josh Morrissey	3,700,000(4)
Artemi Panarin	3,400,000(1)
Vince Dunn	3,000,000(1)
Ivan Provorov	2,732,000(1)
Mika Zibanejad	2,640,000(1)
Ivan Barbashev	2,500,000(3)
Nikolaj Ehlers	2,300,000(4)
Pavel Dorofeyev	1,325,000(4)
Anthony Cirelli	1,218,000(1)
Joel Hofer	985,000(1)
Tanner Jeannot	974,500(1)
Alexis Lafreniere	871,000(2)
Mark Kastelic	639,000(3)
John Klingberg	396,000(3)
Cole Koepke	350,000(1)
Arseny Gritsyuk	350,000(2)
Charlie Lindgren	350,000(3)
Justin Brazeau	350,000(2)
Philipp Grubauer	350,000(3)
Sam Malinski	350,000(2)

William Eklund	148,000(3)
Denton Mateychuk	35,000(2)
Matt Savoie	35,000(2)
Jared Wright	35,000(3)
Luca Pinelli	35,000(4)
Carl Lindbom	35,000(4)
Samuel Honzek	35,000(3)

Current Funds	$52,211,852
Home Games Remaining	37
Avg. Attendance	12,320
Avg. Revenue/Game	$827,958
Projected Revenue	$30,634,446

Expenses

Pro Payroll	$20,057,000
Farm Payroll	$280,000
Prospect Fees	$97,080
Coach	$50,005
Games Remaining	74
Total Game Expenses	$243,858
Projected Expenses	$18,045,503
Projected Balance	$64,800,795

Salary Commitment

Year: 2026	$20,337,000
Year: 2027	$12,590,000
Year: 2028	$7,050,000
Year: 2029	$4,285,000

Mackenzie Blackwood	2,750,000(4)
Frederik Andersen	2,496,000(1)
Kevin Lankinen	2,160,000(1)
Pyotr Kochetkov	1,500,000(3)
Evan Rodrigues	1,056,000(1)
Reilly Smith	1,056,000(2)
Simon Benoit	994,000(2)
Jordan Binnington	880,000(1)
Trent Frederic	742,000(2)
Justin Hryckowian	700,000(4)
Morgan Barron	693,000(2)
Jake Evans	550,000(2)
Adam Wilsby	450,000(4)
Vladislav Kolyachonok	427,000(2)
Pierre-Olivier Joseph	400,000(3)
Mikael Pyyhtia	378,000(2)
Jake Christiansen	375,000(3)
Marshall Warren	350,000(4)
Juuso Parssinen	350,000(2)
Andre Lee	350,000(1)
Tim Washe	350,000(2)
Martin Pospisil	350,000(3)
Luke Haymes	350,000(1)
Trevor Kuntar	350,000(1)

Jonathan Lekkerimaki	35,000(3)
Sam Rinzel	35,000(3)
Dennis Cholowski	35,000(1)
Jack Ahcan	35,000(1)
Sandis Vilmanis	35,000(4)
Sam Morton	35,000(3)
Joel Nystrom	35,000(3)
Ryan Tverberg	35,000(1)

Current Funds	$15,609,690
Home Games Remaining	37
Avg. Attendance	12,115
Avg. Revenue/Game	$1,017,643
Projected Revenue	$37,652,791

Expenses

Pro Payroll	$36,188,000
Farm Payroll	$661,200
Prospect Fees	$135,390
Coach	$50,003
Games Remaining	74
Total Game Expenses	$440,888
Projected Expenses	$32,625,713
Projected Balance	$20,636,768

Salary Commitment

Year: 2026	$36,849,200
Year: 2027	$32,372,900
Year: 2028	$14,912,000
Year: 2029	$3,870,000

Andrei Svechnikov	3,400,000(4)
Timo Meier	3,400,000(3)
Thomas Harley	2,630,000(2)
Pierre-Luc Dubois	2,405,000(2)
Josh Norris	2,000,000(3)
Brayden McNabb	2,000,000(3)
Mario Ferraro	1,969,000(2)
Jason Zucker	1,824,000(1)
Taylor Hall	1,750,000(2)
Tyler Toffoli	1,750,000(2)
Mason Marchment	1,750,000(2)
Connor Clifton	1,672,000(3)
Alexander Romanov	1,610,000(1)
Yegor Sharangovich	1,270,000(2)
Filip Gustavsson	1,046,000(2)
Mikey Anderson	950,000(3)
Max Domi	880,000(3)
Radek Faksa	814,000(2)
Brett Pesce	700,000(2)
Stefan Noesen	616,000(2)
Jesper Boqvist	513,800(2)
Joseph Veleno	488,200(1)
Jesperi Kotkaniemi	400,000(4)
Dustin Wolf	350,000(1)

Trevor van Riemsdyk	95,000(1)
Jordan Harris	39,100(1)
Ville Heinola	37,100(2)
Spencer Stastney	35,000(1)
Brad Lambert	35,000(2)
Bradly Nadeau	35,000(2)
Brendan Brisson	35,000(1)
Topias Vilen	35,000(4)
Kenny Connors	35,000(4)
Isak Rosen	35,000(2)
Isac Lundestrom	35,000(3)
Nathan Legare	35,000(2)
Isaiah George	35,000(2)
William Villeneuve	35,000(3)
Skyler Brind'Amour	35,000(3)
Kyle MacLean	35,000(3)
Shakir Mukhamadullin	35,000(2)

Current Funds	$21,368,170
Home Games Remaining	37
Avg. Attendance	16,706
Avg. Revenue/Game	$1,363,194
Projected Revenue	$50,438,178

Expenses

Pro Payroll	$39,813,750
Farm Payroll	$350,000
Prospect Fees	$55,420
Coach	$50,001
Games Remaining	74
Total Game Expenses	$479,395
Projected Expenses	$35,475,222
Projected Balance	$36,331,126

Salary Commitment

Year: 2026	$40,163,750
Year: 2027	$23,808,000
Year: 2028	$17,655,000
Year: 2029	$410,000

Leon Draisaitl	6,000,000(3)
Roman Josi	4,300,000(2)
Ryan O'Reilly	4,200,000(1)
Alex Tuch	3,648,000(1)
Travis Sanheim	3,400,000(3)
Seth Jarvis	2,715,000(3)
Zach Werenski	2,653,750(1)
Scott Wedgewood	2,496,000(1)
Evgeni Malkin	1,980,000(3)
Trevor Moore	1,320,000(3)
Oliver Ekman-Larsson	1,320,000(3)
Tyler Bertuzzi	888,000(1)
Darcy Kuemper	814,000(2)
Jack McBain	715,000(1)
Eetu Luostarinen	639,000(2)
Leo Carlsson	600,000(1)
William Karlsson	375,000(4)
Matthew Knies	350,000(1)
Matthew Robertson	350,000(2)
Simon Edvinsson	350,000(1)
Christian Dvorak	350,000(1)
Yan Kuznetsov	350,000(3)

Kaiden Guhle	125,000(3)
Mason Geertsen	50,000(2)
Pavol Regenda	35,000(1)
Georgii Merkulov	35,000(1)
Matthew Kessel	35,000(1)
Adam Sykora	35,000(3)
David Spacek	35,000(4)