Current Funds	$52,239,927
Home Games Remaining	27
Avg. Attendance	14,323
Avg. Revenue/Game	$2,017,006
Projected Revenue	$54,459,162

Expenses

Pro Payroll	$49,500,000
Farm Payroll	$80,000
Prospect Fees	$61,500
Coach	$50,000
Games Remaining	55
Total Game Expenses	$605,994
Projected Expenses	$33,329,665
Projected Balance	$73,369,424

Salary Commitment

Year: 2024	$49,580,000
Year: 2025	$21,850,000
Year: 2026	$13,600,000
Year: 2027	$4,750,000

Connor Hellebuyck	4,500,000(1)
Oliver Ekman-Larsson	4,250,000(1)
Darnell Nurse	4,250,000(1)
Devon Toews	4,250,000(2)
Joel Eriksson-Ek	4,050,000(3)
Kevin Fiala	4,000,000(3)
Clayton Keller	3,500,000(4)
Anze Kopitar	3,400,000(1)
Patrick Kane	3,100,000(1)
Colton Sissons	2,000,000(1)
Jonathan Quick	1,750,000(1)
Lars Eller	1,750,000(2)
Robby Fabbri	1,450,000(1)
Matvei Michkov	1,250,000(4)
Andrew Peeke	1,250,000(1)
Craig Smith	1,250,000(2)
Eeli Tolvanen	1,000,000(2)
Wade Allison	900,000(1)
Jarred Tinordi	800,000(3)
Nick Perbix	800,000(1)
Tom Kuhnhackl	400,000(0)
C.J. Franklin	400,000(0)

Alec Regula

80,000(1)

Current Funds	$19,432,199
Home Games Remaining	27
Avg. Attendance	9,309
Avg. Revenue/Game	$977,475
Projected Revenue	$26,391,825

Expenses

Pro Payroll	$33,375,000
Farm Payroll	$677,500
Prospect Fees	$73,500
Coach	$50,000
Games Remaining	55
Total Game Expenses	$416,780
Projected Expenses	$22,922,927
Projected Balance	$22,901,097

Salary Commitment

Year: 2024	$34,052,500
Year: 2025	$20,622,500
Year: 2026	$5,895,000
Year: 2027	$2,210,000

Alex Killorn	3,500,000(2)
Alex Iafallo	3,000,000(2)
Oskar Sundqvist	2,750,000(1)
Erik Johnson	2,500,000(1)
Yakov Trenin	2,000,000(4)
Travis Sanheim	2,000,000(2)
Danton Heinen	1,700,000(2)
Alex Lyon	1,650,000(2)
Pius Suter	1,500,000(3)
Zach Whitecloud	1,500,000(1)
Filip Chytil	1,250,000(3)
Matthew Knies	1,025,000(2)
Dante Fabbro	1,000,000(1)
Dillon Dube	1,000,000(1)
Zach Bogosian	1,000,000(1)
Cam York	1,000,000(1)
Jon Gillies	1,000,000(2)
Olle Lycksell	850,000(3)
Jacob Bernard-Docker	800,000(1)
Paul Cotter	800,000(1)
Mark Kastelic	800,000(1)
Victor Mete	750,000(2)

Cutter Gauthier	110,000(4)
David Jiricek	102,500(2)
Josh Doan	100,000(4)
Kent Johnson	90,000(1)
Matt Coronato	85,000(3)
Tanner Laczynski	80,000(1)
Mikhail Vorobyov	70,000(1)
Christoffer Ehn	40,000(1)

Current Funds	$36,396,116
Home Games Remaining	27
Avg. Attendance	11,070
Avg. Revenue/Game	$2,148,796
Projected Revenue	$58,017,492

Expenses

Pro Payroll	$51,448,600
Farm Payroll	$2,052,500
Prospect Fees	$79,500
Coach	$50,000
Games Remaining	55
Total Game Expenses	$654,032
Projected Expenses	$35,971,744
Projected Balance	$58,441,864

Salary Commitment

Year: 2024	$53,501,100
Year: 2025	$34,041,100
Year: 2026	$20,113,600
Year: 2027	$4,545,000

JT Miller	4,250,000(2)
Jaccob Slavin	4,000,000(3)
Drew Doughty	3,800,000(2)
Brad Marchand	3,500,000(2)
Patrik Laine	3,500,000(1)
Mark Stone	3,475,000(3)
Evan Bouchard	3,428,600(3)
Vladimir Tarasenko	3,125,000(3)
Ivan Provorov	2,770,000(4)
Nico Hischier	2,750,000(1)
Timo Meier	2,500,000(1)
Brent Burns	2,000,000(1)
Luke Schenn	2,000,000(2)
Vitek Vanecek	2,000,000(1)
Charlie Coyle	1,750,000(1)
Austin Watson	1,300,000(4)
Sean Kuraly	1,250,000(3)
Stuart Skinner	1,250,000(1)
Keegan Kolesar	1,000,000(1)
Kyle Burroughs	1,000,000(1)
Ty Dellandrea	800,000(1)

Jack Campbell	120,000(4)
Ty Emberson	115,000(2)
Malcolm Subban	110,000(1)
Joel Blomqvist	95,000(4)
Louis Crevier	90,000(3)
Ryan Johnson	90,000(2)
Fedor Svechkov	90,000(4)
Santeri Hatakka	85,000(3)
Isaiah George	85,000(4)
Jonathan Lekkerimaki	85,000(4)
Jake Virtanen	80,000(1)
Greg McKegg	80,000(1)
Axel Jonsson-Fjallby	80,000(1)
William Lockwood	80,000(1)
Fabian Zetterlund	80,000(1)
Morgan Barron	80,000(1)
Jonas Rondbjerg	80,000(1)
Robin Salo	80,000(1)
Austin Poganski	80,000(1)
Julian Melchiori	80,000(1)
Radim Simek	70,000(2)
Evgeny Svechnikov	62,500(2)
Jaret Anderson-Dolan	60,000(3)
Dylan McIlrath	55,000(3)
Alex Formenton	40,000(2)

Current Funds	$7,521,113
Home Games Remaining	28
Avg. Attendance	14,960
Avg. Revenue/Game	$1,520,436
Projected Revenue	$42,572,208

Expenses

Pro Payroll	$52,020,000
Farm Payroll	$1,232,500
Prospect Fees	$90,000
Coach	$50,000
Games Remaining	55
Total Game Expenses	$651,128
Projected Expenses	$35,812,043
Projected Balance	$14,281,278

Salary Commitment

Year: 2024	$53,252,500
Year: 2025	$32,992,500
Year: 2026	$15,700,000
Year: 2027	$4,170,000

Jake Oettinger	6,500,000(2)
Johnny Gaudreau	4,720,000(1)
Andrei Svechnikov	4,000,000(3)
Pavel Buchnevich	4,000,000(2)
Jared Spurgeon	3,500,000(1)
Morgan Rielly	3,500,000(1)
Josh Norris	3,000,000(1)
Boone Jenner	3,000,000(3)
Bowen Byram	2,750,000(4)
Jani Hakanpaa	2,750,000(3)
Jamie Benn	2,400,000(1)
Scott Wedgewood	1,750,000(2)
Calle Jarnkrok	1,600,000(3)
Alex Newhook	1,500,000(2)
Luke Hughes	1,250,000(2)
P.E Bellemare	1,250,000(4)
Adam Fantilli	1,250,000(2)
Ryan Lindgren	1,000,000(1)
Noah Cates	1,000,000(1)
Juraj Slafkovsky	800,000(1)
Kailer Yamamoto	500,000(2)

Garret Sparks	120,000(1)
Mason Lohrei	102,500(2)
Ryker Evans	100,000(3)
Samuel Bolduc	95,000(2)
Valtteri Puustinen	90,000(2)
Linus Karlsson	85,000(4)
Samuel Helenius	85,000(4)
Hendrix Lapierre	85,000(2)
Julien Gauthier	80,000(3)
Marco Rossi	80,000(1)
Jesper Boqvist	70,000(1)
Libor Hajek	70,000(2)
Lias Andersson	70,000(1)
Logan Brown	60,000(2)
Boris Katchouk	40,000(2)

Current Funds	$33,941,473
Home Games Remaining	27
Avg. Attendance	14,787
Avg. Revenue/Game	$1,920,054
Projected Revenue	$51,841,458

Expenses

Pro Payroll	$52,780,000
Farm Payroll	$2,097,500
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	55
Total Game Expenses	$670,890
Projected Expenses	$36,898,963
Projected Balance	$48,883,968

Salary Commitment

Year: 2024	$54,877,500
Year: 2025	$34,437,500
Year: 2026	$11,730,000
Year: 2027	$5,010,000

Roman Josi	4,600,000(1)
Jack Eichel	4,500,000(2)
Mitch Marner	4,400,000(2)
Ilya Sorokin	3,900,000(2)
Jake Guentzel	3,750,000(1)
Aaron Ekblad	3,750,000(3)
Jason Robertson	3,750,000(4)
Dylan Larkin	3,750,000(2)
Artemi Panarin	3,600,000(1)
Jakob Chychrun	3,430,000(1)
Brayden Schenn	3,250,000(2)
Adam Larsson	2,500,000(2)
Evander Kane	2,000,000(3)
Adam Lowry	1,450,000(1)
Will Borgen	1,000,000(1)
Cody Ceci	1,000,000(1)
Semyon Varlamov	950,000(1)
Derek Ryan	400,000(3)
Frederick Gaudreau	400,000(1)
Janne Kuokkanen	400,000(4)

Jaycob Megna	165,000(1)
Robert Hagg	150,000(2)
Jacob Bryson	140,000(5)
Chris Driedger	130,000(3)
Carter Rowney	125,000(3)
Michael Pezzetta	125,000(5)
Kaedan Korczak	115,000(2)
Devon Levi	102,500(2)
Christian Fischer	100,000(5)
Colin Blackwell	95,000(3)
Anton Forsberg	95,000(1)
Andreas Englund	90,000(5)
Dakota Mermis	90,000(4)
Uvis Balinskis	90,000(3)
Adam Klapka	90,000(4)
Nathan Beaulieu	90,000(3)
Arshdeep Bains	85,000(4)
Cole Sillinger	70,000(4)
Kale Clague	70,000(4)
Gavin Bayreuther	40,000(2)
Tyler Pitlick	40,000(3)

Current Funds	$21,877,887
Home Games Remaining	27
Avg. Attendance	13,219
Avg. Revenue/Game	$2,026,450
Projected Revenue	$54,714,150

Expenses

Pro Payroll	$51,750,000
Farm Payroll	$1,885,000
Prospect Fees	$67,500
Coach	$50,000
Games Remaining	55
Total Game Expenses	$655,518
Projected Expenses	$36,053,506
Projected Balance	$40,538,531

Salary Commitment

Year: 2024	$53,635,000
Year: 2025	$37,345,000
Year: 2026	$13,165,000
Year: 2027	$1,915,000

Kristopher Letang	4,500,000(2)
Brady Tkachuk	4,000,000(2)
Valeri Nichushkin	3,250,000(2)
Gustav Forsling	3,250,000(3)
Colton Parayko	3,250,000(3)
Justin Faulk	3,250,000(2)
Bo Horvat	3,250,000(3)
Alexander Georgiev	3,000,000(1)
Jean-Gabriel Pageau	2,750,000(1)
Claude Giroux	2,600,000(2)
Josh Anderson	2,600,000(2)
Sean Couturier	2,500,000(1)
Nikita Zadorov	2,200,000(2)
Brandon Hagel	2,000,000(1)
Luke Kunin	1,500,000(3)
Josh Brown	1,500,000(2)
Ondrej Palat	1,500,000(1)
Logan O'Connor	1,500,000(1)
Kevin Lankinen	1,500,000(1)
Ryan Johansen	1,000,000(1)
Adam Boqvist	850,000(4)
Jacob Peterson	400,000(0)

Rasmus Kupari	135,000(4)
Oskar Lindblom	125,000(1)
Michael Kesselring	125,000(4)
Denton Mateychuk	110,000(4)
Jakub Dobes	110,000(4)
Elmer Soderblom	90,000(1)
Josh Leivo	85,000(4)
Brendan Perlini	85,000(4)
Matthew Phillips	85,000(2)
Tyler Moy	85,000(4)
James Hamblin	85,000(2)
Cole Cassels	85,000(4)
Arttu Ruotsalainen	80,000(1)
Joe Snively	80,000(1)
Kyle Clifford	75,000(4)
Dominik Simon	65,000(2)
Nikita Tryamkin	60,000(4)
Martin Marincin	60,000(1)
Kyle Wood	60,000(4)
Simon Fernholm	55,000(1)
Jonny Brodzinski	50,000(1)
Evan Cormier	50,000(4)
Zachary Fucale	45,000(2)

Current Funds	$38,564,826
Home Games Remaining	27
Avg. Attendance	9,431
Avg. Revenue/Game	$990,284
Projected Revenue	$26,737,668

Expenses

Pro Payroll	$28,700,000
Farm Payroll	$585,000
Prospect Fees	$105,000
Coach	$50,000
Games Remaining	55
Total Game Expenses	$359,024
Projected Expenses	$19,746,341
Projected Balance	$45,556,153

Salary Commitment

Year: 2024	$29,285,000
Year: 2025	$13,770,000
Year: 2026	$6,660,000
Year: 2027	$0,000

Ryan Graves	3,500,000(1)
Andre Burakovsky	3,250,000(2)
Mason Marchment	2,800,000(3)
Olli Maata	2,650,000(1)
Logan Stanley	2,000,000(1)
Henri Jokiharju	1,400,000(2)
Nick Seeler	1,250,000(1)
Calen Addison	1,100,000(1)
Dan Vladar	1,100,000(1)
Tyson Foerster	1,025,000(2)
Riley Nash	1,000,000(1)
Arthur Kaliyev	1,000,000(3)
Alex Chiasson	975,000(1)
Bobby Brink	950,000(2)
Lucas Carlsson	950,000(3)
Noah Gregor	900,000(3)
Ukko-Pekka Luukkonen	900,000(1)
Mason Shaw	800,000(1)
Steven Lorentz	750,000(3)
Jean-Sebastien Dea	400,000(0)
Mark Friedman	400,000(2)

Tyson Jost	95,000(3)
Ronnie Attard	85,000(3)
Nick Caamano	85,000(2)
Jackson Cates	80,000(1)
Sasha Chmelevski	80,000(1)
Maxime Lajoie	80,000(1)
Felix Sandstrom	80,000(3)

Current Funds	-$7,962,121
Home Games Remaining	28
Avg. Attendance	13,060
Avg. Revenue/Game	$1,096,962
Projected Revenue	$30,714,936

Expenses

Pro Payroll	$49,150,000
Farm Payroll	$1,969,000
Prospect Fees	$54,000
Coach	$50,000
Games Remaining	55
Total Game Expenses	$624,671
Projected Expenses	$34,356,890
Projected Balance	-$11,604,075

Salary Commitment

Year: 2024	$51,119,000
Year: 2025	$33,535,000
Year: 2026	$10,135,000
Year: 2027	$2,385,000

Dougie Hamilton	5,250,000(2)
Jeremy Swayman	4,500,000(3)
Josh Manson	4,250,000(2)
Brenden Dillon	4,000,000(1)
Sebastian Aho	3,500,000(2)
Yanni Gourde	3,000,000(1)
Troy Terry	2,500,000(1)
Nazem Kadri	2,500,000(1)
Jonathan Drouin	2,500,000(2)
Pavel Zacha	2,000,000(2)
Nicolas Hague	2,000,000(3)
Connor Ingram	2,000,000(1)
Martin Fehervary	1,750,000(2)
Jimmy Vesey	1,500,000(2)
Shane Wright	1,250,000(4)
Michael Rasmussen	1,250,000(3)
Logan Cooley	1,250,000(2)
Simon Nemec	1,250,000(2)
Jack McBain	1,000,000(1)
Warren Foegele	1,000,000(1)
Nikolai Kovalenko	900,000(4)

Connor Clifton	1,500,000(1)
Jet Greaves	125,000(4)
Shakir Mukhamadullin	110,000(4)
Luke Glendening	100,000(2)
Jesper Froden	80,000(1)
Scott Wilson	50,000(2)
Andreas Borgman	4,000(1)

Current Funds	$17,492,944
Home Games Remaining	27
Avg. Attendance	10,613
Avg. Revenue/Game	$1,069,725
Projected Revenue	$28,882,575

Expenses

Pro Payroll	$52,300,000
Farm Payroll	$735,000
Prospect Fees	$90,000
Coach	$50,000
Games Remaining	55
Total Game Expenses	$648,476
Projected Expenses	$35,666,159
Projected Balance	$10,709,360

Salary Commitment

Year: 2024	$53,035,000
Year: 2025	$31,485,000
Year: 2026	$9,485,000
Year: 2027	$3,285,000

Quinn Hughes	7,000,000(2)
Carter Hart	5,000,000(2)
Jon Marchessault	5,000,000(1)
Alexander Romanov	4,000,000(2)
Adam Henrique	4,000,000(1)
Andreas Athanasiou	4,000,000(1)
Lucas Raymond	3,650,000(3)
Elias Pettersson	3,000,000(2)
Corey Perry	2,250,000(1)
Trevor Van Riemsdyk	2,000,000(2)
Yegor Chinakhov	1,250,000(4)
Filip Zadina	1,250,000(1)
Sam Montembeault	1,100,000(1)
Juuso Valimaki	1,000,000(2)
Alexandre Texier	1,000,000(1)
Brett Howden	1,000,000(4)
Simon Edvinsson	950,000(3)
Troy Stecher	900,000(1)
Riley Stillman	850,000(1)
Alex Turcotte	850,000(3)
Beck Malenstyn	800,000(1)
Nicolas Deslauriers	750,000(3)
Anthony Louis	750,000(0)
Josh Mahura	700,000(5)
Mikhail Maltsev	500,000(0)

Frank Nazar	90,000(4)
Aleksei Kolosov	90,000(4)
Emil Andrae	90,000(4)
Victor Soderstrom	80,000(1)
Ryan Merkley	80,000(1)
Kole Lind	80,000(1)
Jack Rathbone	80,000(1)
Alexei Toropchenko	80,000(1)
Jasper Weatherby	65,000(5)

Current Funds	$7,067,843
Home Games Remaining	28
Avg. Attendance	16,328
Avg. Revenue/Game	$1,373,759
Projected Revenue	$38,465,252

Expenses

Pro Payroll	$45,452,500
Farm Payroll	$1,237,500
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	55
Total Game Expenses	$571,043
Projected Expenses	$31,407,348
Projected Balance	$14,125,747

Salary Commitment

Year: 2024	$46,690,000
Year: 2025	$23,567,500
Year: 2026	$12,065,000
Year: 2027	$85,000

Darcy Kuemper	4,000,000(1)
Jonathan Huberdeau	3,852,500(1)
Damon Severson	3,500,000(1)
Mikael Granlund	3,300,000(1)
Jonas Brodin	3,250,000(3)
Neal Pionk	3,250,000(2)
Mikhail Sergachev	3,000,000(3)
Brock Boeser	2,050,000(3)
Nick Paul	2,000,000(1)
Carter Verhaeghe	2,000,000(2)
Tyler Seguin	2,000,000(1)
Artturi Lehkonen	2,000,000(1)
Oliver Bjorkstrand	1,900,000(2)
Scott Laughton	1,500,000(2)
Marcus Johansson	1,350,000(3)
Ethan Bear	1,250,000(1)
Jake Allen	1,250,000(3)
Niko Mikkola	1,250,000(2)
John Marino	1,100,000(2)
Wyatt Johnston	900,000(1)
Adam Gaudette	750,000(3)

Joel Kiviranta	125,000(3)
Sam Carrick	102,500(2)
Bobby McMann	102,500(2)
Connor Zary	102,500(2)
Haydn Fleury	100,000(2)
Wyatt Kaiser	95,000(2)
Joona Koppanen	85,000(4)
Magnus Hellberg	80,000(1)
Jesse Ylonen	80,000(1)
Martin Kaut	80,000(1)
Sheldon Dries	80,000(1)
Nicolas Petan	75,000(3)
John Hayden	65,000(3)
Jordan Gross	65,000(3)

Current Funds	$15,408,697
Home Games Remaining	28
Avg. Attendance	6,778
Avg. Revenue/Game	$967,822
Projected Revenue	$27,099,016

Expenses

Pro Payroll	$36,000,000
Farm Payroll	$405,000
Prospect Fees	$73,500
Coach	$50,000
Games Remaining	55
Total Game Expenses	$445,470
Projected Expenses	$24,500,823
Projected Balance	$18,006,890

Salary Commitment

Year: 2024	$36,365,000
Year: 2025	$18,385,000
Year: 2026	$3,235,000
Year: 2027	$1,335,000

Hampus Lindholm	5,400,000(1)
Samuel Girard	3,750,000(1)
Ville Husso	3,500,000(2)
Gabriel Vilardi	2,750,000(2)
Adin Hill	2,750,000(2)
Simon Benoit	2,750,000(2)
Kasperi Kapanen	1,750,000(2)
Lane Hutson	1,250,000(4)
Mason Appleton	1,200,000(1)
Rafael Harvey-Pinard	1,100,000(1)
Sam Steel	1,000,000(3)
Joe Morrow	1,000,000(0)
Brett Kulak	950,000(2)
Ryan McLeod	900,000(3)
Max Comtois	900,000(1)
Lukas Reichel	800,000(1)
Jonatan Berggren	800,000(1)
Robert Bortuzzo	750,000(1)
Alexander Barabanov	700,000(2)
Michael Raffl	500,000(1)
Tim Erixon	500,000(1)
Alex Galchenyuk	400,000(1)
Juho Lammikko	400,000(1)
Reese Johnson	400,000(1)
Dominik Kahun	400,000(1)
Klas Dahlbeck	400,000(1)

Tyson Kozak	85,000(4)
Dennis Cholowski	80,000(1)
Carson Meyer	80,000(1)
Henrik Borgstrom	40,000(1)
Rourke Chartier	40,000(1)
Remi Elie	40,000(0)
Thomas McCollum	40,000(1)

Current Funds	$22,072,221
Home Games Remaining	27
Avg. Attendance	11,705
Avg. Revenue/Game	$1,425,608
Projected Revenue	$38,491,416

Expenses

Pro Payroll	$52,525,000
Farm Payroll	$685,000
Prospect Fees	$64,500
Coach	$50,000
Games Remaining	55
Total Game Expenses	$650,299
Projected Expenses	$35,766,433
Projected Balance	$24,797,204

Salary Commitment

Year: 2024	$53,210,000
Year: 2025	$34,735,000
Year: 2026	$20,735,000
Year: 2027	$85,000

David Perron	4,500,000(1)
Moritz Seider	4,300,000(3)
Roope Hintz	4,250,000(3)
Tristian Jarry	4,000,000(1)
Radko Gudas	3,500,000(2)
Taylor Hall	3,500,000(3)
Michael Bunting	3,250,000(3)
Max Pacioretty	3,000,000(2)
Marcus Pettersson	2,850,000(3)
Nate Schmidt	2,800,000(1)
Anders Lee	2,750,000(1)
Tyler Bertuzzi	2,500,000(3)
Nicklas Backstrom	2,200,000(1)
Tyson Barrie	2,000,000(2)
Casey Mittelstadt	2,000,000(2)
Pierre Engvall	1,750,000(2)
Nikita Okhotiuk	1,150,000(2)
Mason McTavish	1,000,000(1)
Marian Studenic	750,000(0)
Rudolfs Balcers	625,000(1)
Calvin Pickard	600,000(2)

Justin Barron	100,000(1)
Nolan Allan	85,000(4)
Nicolas Beaudin	80,000(1)
Jakob Pelletier	80,000(1)
Jeremy Davies	80,000(1)
Fredrik Claesson	60,000(1)
Daniel Audette	50,000(1)
Shane Gersich	50,000(1)
Spencer Smallman	50,000(1)
Mark Barberio	50,000(1)

Current Funds	$9,769,216
Home Games Remaining	28
Avg. Attendance	11,941
Avg. Revenue/Game	$1,141,514
Projected Revenue	$31,962,392

Expenses

Pro Payroll	$43,875,000
Farm Payroll	$610,000
Prospect Fees	$64,500
Coach	$50,000
Games Remaining	55
Total Game Expenses	$543,896
Projected Expenses	$29,914,299
Projected Balance	$11,817,309

Salary Commitment

Year: 2024	$44,485,000
Year: 2025	$17,840,000
Year: 2026	$5,765,000
Year: 2027	$265,000

Nick Schmaltz	5,500,000(3)
Shea Theodore	4,500,000(2)
Frederik Andersen	4,000,000(1)
MacKenzie Weegar	4,000,000(1)
Teuvo Teravainen	4,000,000(2)
Cole Caufield	3,500,000(1)
Evgeny Kuznetsov	3,000,000(1)
Brayden McNabb	3,000,000(1)
Eric Robinson	1,600,000(1)
Jayden Struble	1,025,000(2)
Johnathan Kovacevic	1,000,000(1)
Patrick Brown	950,000(2)
Ridly Greig	900,000(1)
Brendan Gallagher	800,000(2)
Ben Harpur	800,000(2)
Alex Belzile	800,000(1)
Cayden Primeau	800,000(1)
Oscar Lindberg	800,000(0)
Jake Evans	750,000(1)
Marc-Edouard Vlasic	700,000(1)
Logan Shaw	650,000(1)
Kevin Stenlund	600,000(1)
Samuel Blais	600,000(1)
Niklas Svedberg	400,000(1)

Tucker Poolman	175,000(1)
Arturs Silovs	90,000(4)
Jack St. Ivany	90,000(4)
Wyatt Kalynuk	90,000(1)
Bokondji Imama	85,000(4)
Aleksi Heponiemi	80,000(1)

Current Funds	$15,464,952
Home Games Remaining	28
Avg. Attendance	10,812
Avg. Revenue/Game	$1,816,571
Projected Revenue	$50,863,988

Expenses

Pro Payroll	$39,230,000
Farm Payroll	$430,000
Prospect Fees	$106,500
Coach	$50,000
Games Remaining	55
Total Game Expenses	$485,567
Projected Expenses	$26,706,189
Projected Balance	$39,622,751

Salary Commitment

Year: 2024	$39,660,000
Year: 2025	$15,825,000
Year: 2026	$10,625,000
Year: 2027	$2,185,000

Kirill Kaprizov	4,750,000(3)
John Tavares	4,500,000(1)
Erik Karlsson	4,000,000(1)
Robert Thomas	3,130,000(1)
Ben Chiarot	3,000,000(1)
Jacob Markstrom	3,000,000(1)
Martin Necas	2,500,000(1)
Nick Foligno	2,400,000(2)
Elvis Merzlikins	2,000,000(2)
Evgeny Dadonov	1,750,000(3)
Frank Vatrano	1,500,000(1)
Kyle Capobianco	1,100,000(4)
Mattias Janmark-Nylen	950,000(5)
Mark Pysyk	800,000(1)
Connor Dewar	800,000(2)
Victor Rask	650,000(3)
Jack Johnson	650,000(3)
Ben Hutton	600,000(1)
Jesse Puljujarvi	600,000(3)
Jon Merrill	550,000(1)
Richard Panik	500,000(0)

Marek Mazanec	95,000(1)
Marat Khusnutdinov	85,000(4)
Brett Murray	80,000(1)
Mason Geertsen	80,000(1)
Dmytro Timashov	50,000(4)
Antti Suomela	40,000(3)

Current Funds	$14,940,247
Home Games Remaining	28
Avg. Attendance	11,899
Avg. Revenue/Game	$925,521
Projected Revenue	$25,914,588

Expenses

Pro Payroll	$38,015,000
Farm Payroll	$2,235,000
Prospect Fees	$88,500
Coach	$50,000
Games Remaining	55
Total Game Expenses	$492,543
Projected Expenses	$27,089,848
Projected Balance	$13,764,987

Salary Commitment

Year: 2024	$40,250,000
Year: 2025	$29,720,000
Year: 2026	$8,795,000
Year: 2027	$5,310,000

K'Andre Miller	4,200,000(2)
Karel Vejmelka	4,200,000(2)
Rasmus Ristolainen	4,200,000(2)
Jack Roslovic	3,200,000(2)
Mike Reilly	3,000,000(1)
Conor Garland	2,200,000(3)
Ilya Mikheyev	2,000,000(1)
Dakota Joshua	2,000,000(4)
William Carrier	1,500,000(2)
Daniil Miromanov	1,350,000(1)
Mikey Eyssimont	1,240,000(4)
Kaapo Kahkonen	1,200,000(5)
William Eklund	1,025,000(2)
Timothy Liljegren	1,000,000(2)
Connor Mackey	1,000,000(1)
Brandon Duhaime	900,000(3)
Alex Laferriere	900,000(2)
Josh Ho-Sang	800,000(1)
Nils Aman	800,000(1)
Drew O'Connor	800,000(1)
Emil Bemstrom	500,000(2)

Nikita Zaitsev	200,000(1)
Ty Smith	200,000(2)
Joe Veleno	140,000(3)
MacKenzie Entwistle	120,000(5)
Jack Thompson	100,000(4)
Akira Schmid	100,000(1)
Nikita Tolopilo	95,000(4)
Mathieu Olivier	90,000(3)
Andre Lee	90,000(4)
Mavrik Bourque	90,000(4)
Gage Goncalves	85,000(4)
Nikita Nesterenko	85,000(4)
Kyle MacLean	85,000(4)
Jimmy Schuldt	80,000(1)
Brett Leason	80,000(1)
Jack Drury	80,000(1)
Dryden Hunt	80,000(3)
Benoit-Olivier Groulx	80,000(1)
Matt Kiersted	80,000(1)
Ben Meyers	80,000(1)
Colin Miller	75,000(3)
Matt Tomkins	60,000(5)
Dillon Heatherington	60,000(4)

Current Funds	$16,536,287
Home Games Remaining	28
Avg. Attendance	13,550
Avg. Revenue/Game	$1,355,762
Projected Revenue	$37,961,336

Expenses

Pro Payroll	$52,875,000
Farm Payroll	$1,390,000
Prospect Fees	$93,000
Coach	$50,000
Games Remaining	55
Total Game Expenses	$663,512
Projected Expenses	$36,493,171
Projected Balance	$18,004,452

Salary Commitment

Year: 2024	$54,265,000
Year: 2025	$37,205,000
Year: 2026	$24,880,000
Year: 2027	$12,100,000

Gabriel Landeskog	7,250,000(1)
Torey Krug	5,000,000(2)
Anthony Stolarz	5,000,000(4)
Matt Duchene	4,000,000(2)
Seth Jarvis	4,000,000(3)
Ivan Barbashev	3,500,000(1)
Dylan Strome	3,000,000(4)
John Gibson	3,000,000(3)
Ilya Lyubushkin	2,250,000(3)
Oliver Kylington	2,250,000(3)
Jakub Vrana	2,075,000(2)
Alexandre Carrier	2,000,000(4)
Jordan Staal	1,375,000(1)
Connor Bedard	1,250,000(2)
Logan Stankoven	1,100,000(3)
Jordan Spence	1,000,000(1)
Nick Jensen	1,000,000(1)
Cedric Paquette	1,000,000(1)
Matthew Nieto	875,000(4)
Dominik Kubalik	750,000(4)
Henrik Haapala	400,000(0)
Eric Gelinas	400,000(1)
Jacob De La Rose	400,000(1)
Christian Jaros	400,000(1)

Taylor Raddysh	125,000(4)
Cale Fleury	100,000(1)
Joshua Roy	95,000(3)
Zachary L'Heureux	90,000(4)
Fraser Minten	90,000(4)
Oskar Back	85,000(4)
Spencer Stastney	85,000(3)
Ben Jones	85,000(4)
Nolan Foote	80,000(1)
Gregory Hofmann	80,000(1)
Jack Studnicka	80,000(1)
Nico Daws	80,000(1)
Denis Malgin	75,000(1)
Kasimir Kaskisuo	70,000(1)
Zane McIntyre	50,000(1)
Magnus Paajarvi	40,000(1)
Brendan Guhle	40,000(1)
Austin Czarnik	40,000(1)

Current Funds	$18,815,270
Home Games Remaining	28
Avg. Attendance	15,045
Avg. Revenue/Game	$1,272,225
Projected Revenue	$35,622,300

Expenses

Pro Payroll	$29,750,000
Farm Payroll	$1,020,000
Prospect Fees	$135,000
Coach	$50,000
Games Remaining	56
Total Game Expenses	$377,500
Projected Expenses	$21,140,000
Projected Balance	$33,297,570

Salary Commitment

Year: 2024	$30,770,000
Year: 2025	$21,315,000
Year: 2026	$15,970,000
Year: 2027	$7,360,000

Connor McDavid	5,750,000(1)
Josh Morrissey	4,250,000(3)
Jacob Middleton	2,400,000(5)
Rasmus Sandin	2,000,000(2)
Justin Danforth	1,300,000(5)
Joseph Woll	1,250,000(2)
Dustin Wolf	1,250,000(4)
John Ludvig	1,100,000(3)
Declan Chisholm	1,000,000(3)
Jiri Kulich	1,000,000(4)
Blake Lizotte	1,000,000(4)
Matias Maccelli	1,000,000(1)
Yegor Sharangovich	950,000(2)
Tye Kartye	950,000(2)
Kirill Marchenko	900,000(1)
Nathan Bastian	900,000(3)
Michael Carcone	800,000(1)
Aliaksei Protas	800,000(1)
Dylan Coghlan	750,000(3)
Ryan Carpenter	400,000(3)

Travis Dermott	125,000(4)
A.J. Greer	115,000(2)
Ethan Del Mastro	110,000(4)
Arvid Soderblom	90,000(4)
Ville Heinola	85,000(1)
Trey Fix-Wolansky	85,000(3)
Collin Graf	85,000(4)
Georgii Merkulov	85,000(3)
Alex Barre-Boulet	80,000(1)
Dominic Toninato	40,000(2)
Mitchell Stephens	40,000(2)
Sami Niku	40,000(1)
Justin Bailey	40,000(3)

Current Funds	$8,850,396
Home Games Remaining	28
Avg. Attendance	8,761
Avg. Revenue/Game	$1,204,910
Projected Revenue	$33,737,480

Expenses

Pro Payroll	$51,900,000
Farm Payroll	$1,200,000
Prospect Fees	$106,500
Coach	$50,000
Games Remaining	56
Total Game Expenses	$649,470
Projected Expenses	$36,370,293
Projected Balance	$6,217,583

Salary Commitment

Year: 2024	$53,100,000
Year: 2025	$26,720,000
Year: 2026	$16,590,000
Year: 2027	$5,990,000

Jonathan Toews	5,250,000(1)
Connor Murphy	4,500,000(1)
Juuse Saros	3,500,000(1)
Phillip Danault	3,400,000(3)
Jason Dickinson	3,250,000(5)
Ross Colton	3,250,000(3)
Jason Zucker	3,000,000(1)
Joonas Korpisalo	2,750,000(2)
Jonas Siegenthaler	2,500,000(3)
Jordan Eberle	2,500,000(1)
Nic Dowd	2,400,000(2)
Andrew Copp	2,400,000(4)
Trevor Zegras	2,000,000(2)
Nick Cousins	1,650,000(2)
Juuso Riikola	1,550,000(0)
Laurent Brossoit	1,500,000(1)
Barclay Goodrow	1,360,000(1)
Dysin Mayo	1,250,000(3)
J.J. Moser	1,250,000(1)
Sean Walker	1,250,000(2)
Casey Cizikas	1,190,000(1)
Jan Rutta	950,000(1)
Simon Holmstrom	800,000(1)
Kristian Vesalainen	750,000(0)
Jake Leschyshyn	750,000(0)
Jonah Gadjovich	750,000(0)
Taro Hirose	600,000(0)

Jamie Drysdale	200,000(3)
Steven Santini	110,000(1)
Max Jones	90,000(1)
Jordan Oesterle	90,000(1)
Matt Rempe	85,000(4)
Landon Slaggert	85,000(4)
Cole Schwindt	85,000(4)
Riley Tufte	85,000(4)
Christian Djoos	80,000(2)
David Gustafsson	80,000(1)
Alexander True	80,000(1)
Carsen Twarynski	80,000(1)
Eric Comrie	50,000(1)

Current Funds	$5,376,381
Home Games Remaining	28
Avg. Attendance	10,792
Avg. Revenue/Game	$1,473,065
Projected Revenue	$41,245,820

Expenses

Pro Payroll	$52,933,300
Farm Payroll	$857,500
Prospect Fees	$54,000
Coach	$50,000
Games Remaining	55
Total Game Expenses	$657,254
Projected Expenses	$36,148,951
Projected Balance	$10,473,250

Salary Commitment

Year: 2024	$53,790,800
Year: 2025	$35,397,500
Year: 2026	$16,085,000
Year: 2027	$85,000

Victor Hedman	6,500,000(2)
David Pastrnak	5,500,000(3)
Kyle Connor	5,000,000(1)
Elias Lindholm	4,000,000(3)
Vince Dunn	4,000,000(3)
Andrew Mangiapane	3,500,000(2)
Matt Dumba	3,000,000(1)
Chandler Stephenson	3,000,000(2)
Erik Gustafsson	2,500,000(1)
Viktor Arvidsson	2,500,000(3)
Sam Bennett	2,250,000(1)
Rickard Rakell	2,000,000(2)
Brandon Tanev	1,800,000(2)
Chad Ruhwedel	1,550,000(0)
Petr Mrazek	1,500,000(1)
Tanner Pearson	1,333,300(1)
Logan Thompson	1,250,000(1)
Alex Kerfoot	1,000,000(2)
Braden Schneider	1,000,000(2)
Adam Ruzicka	800,000(1)
Olli Juolevi	750,000(0)
Caleb Jones	500,000(1)
Chris Wagner	400,000(0)

Denis Gurianov	150,000(2)
Devin Shore	100,000(1)
Pheonix Copley	100,000(2)
Cole Guttman	90,000(2)
Tobias Bjornfot	87,500(2)
Givani Smith	85,000(2)
Jackson Blake	85,000(4)
Scott Reedy	80,000(1)
Markus Niemelainen	80,000(1)

Current Funds	$16,903,744
Home Games Remaining	28
Avg. Attendance	14,785
Avg. Revenue/Game	$2,268,092
Projected Revenue	$63,506,576

Expenses

Pro Payroll	$51,110,000
Farm Payroll	$1,106,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	56
Total Game Expenses	$638,451
Projected Expenses	$35,753,268
Projected Balance	$44,657,052

Salary Commitment

Year: 2024	$52,216,000
Year: 2025	$29,615,000
Year: 2026	$4,960,000
Year: 2027	$4,480,000

Miro Heiskanen	6,000,000(1)
Leon Draisaitl	5,350,000(2)
Aleksander Barkov	4,500,000(2)
Jack Hughes	4,065,000(2)
Linus Ullmark	3,800,000(1)
Andrei Kuzmenko	3,500,000(1)
John Carlson	3,200,000(2)
Tom Wilson	3,145,000(4)
Mats Zuccarello	2,750,000(1)
Marcus Foligno	2,750,000(1)
Shayne Gostisbehere	2,750,000(2)
Jamie Oleksiak	2,200,000(2)
Jake Walman	1,500,000(2)
Lian Bichsel	1,250,000(4)
Mattias Samuelsson	1,100,000(0)
John Klingberg	1,100,000(1)
Nicolas Meloche	800,000(2)
Quinton Byfield	750,000(1)
Derek Grant	500,000(1)
Eetu Luostarinen	400,000(1)
Klim Kostin	400,000(3)
James Reimer	400,000(1)

Marcus Bjork	281,000(1)
Leo Carlsson	125,000(2)
Dmitri Voronkov	125,000(2)
Zack Ostapchuk	85,000(4)
Dylan Holloway	80,000(1)
Lukas Sedlak	80,000(1)
Luke Johnson	80,000(1)
Nathan Walker	50,000(1)
Oscar Dansk	40,000(1)
Gustav Olofsson	40,000(3)
Rushan Rafikov	40,000(2)
David Elsner	40,000(3)
Anders Lindback	40,000(1)

Current Funds	$2,058,441
Home Games Remaining	27
Avg. Attendance	10,487
Avg. Revenue/Game	$1,079,303
Projected Revenue	$29,141,181

Expenses

Pro Payroll	$42,625,000
Farm Payroll	$2,185,000
Prospect Fees	$105,000
Coach	$50,000
Games Remaining	55
Total Game Expenses	$548,354
Projected Expenses	$30,159,451
Projected Balance	$1,040,171

Salary Commitment

Year: 2024	$44,810,000
Year: 2025	$30,950,000
Year: 2026	$18,130,000
Year: 2027	$5,102,500

Dmitry Kulikov	3,150,000(4)
Nick Suzuki	3,000,000(3)
Cam Atkinson	3,000,000(2)
Mathew Barzal	3,000,000(2)
Ryan Pulock	2,750,000(1)
Lawson Crouse	2,500,000(3)
Nino Neiderreiter	2,500,000(1)
James van Riemsdyk	2,300,000(3)
Adam Pelech	2,250,000(2)
Brandon Saad	2,250,000(1)
Matthew Benning	1,700,000(3)
Tyler Johnson	1,650,000(1)
Oliver Wahlstrom	1,600,000(3)
Anthony Beauvillier	1,600,000(2)
Jaden Schwartz	1,500,000(2)
Radek Faksa	1,500,000(1)
Kevin Hayes	1,500,000(3)
Mikey Anderson	1,100,000(1)
Urho Vaakanainen	1,000,000(4)
Lukas Dostal	1,000,000(1)
Daniil Tarasov	900,000(1)
Johan Larsson	875,000(2)

Conor Sheary	150,000(2)
Nikita Gusev	135,000(3)
Maxim Tsyplakov	125,000(4)
Peyton Krebs	125,000(4)
Drew Helleson	110,000(4)
Anders Bjork	100,000(2)
Marcus Hogberg	100,000(3)
Jakub Zboril	97,500(3)
Zach Benson	95,000(2)
Ivan Miroshnichenko	95,000(3)
Kevin Korchinski	95,000(2)
Scott Perunovich	90,000(2)
Trent Miner	90,000(4)
Adam Edstrom	85,000(4)
Justin Kirkland	85,000(4)
Max Sasson	85,000(4)
Mikael Pyyhtia	85,000(4)
Adam Tambellini	80,000(1)
Otto Koivula	80,000(1)
Carl Dahlstrom	65,000(2)
Cooper Marody	57,500(5)
Jansen Harkins	55,000(4)
Jack Dougherty	50,000(1)
Josh Winquist	50,000(4)

Current Funds	$12,358,255
Home Games Remaining	28
Avg. Attendance	15,555
Avg. Revenue/Game	$1,077,892
Projected Revenue	$30,180,976

Expenses

Pro Payroll	$24,775,000
Farm Payroll	$1,720,000
Prospect Fees	$141,000
Coach	$50,000
Games Remaining	56
Total Game Expenses	$325,439
Projected Expenses	$18,224,585
Projected Balance	$24,314,646

Salary Commitment

Year: 2024	$26,495,000
Year: 2025	$16,585,000
Year: 2026	$9,790,000
Year: 2027	$7,635,000

Rasmus Dahlin	3,000,000(1)
Kaapo Kakko	1,500,000(4)
Jordan Martinook	1,500,000(2)
Matt Grzelcyk	1,400,000(4)
Macklin Celebrini	1,250,000(4)
Carl Grundstrom	1,250,000(2)
Pavel Mintyukov	1,250,000(2)
Anton Lundell	1,250,000(3)
Trevor Lewis	1,250,000(1)
Joel Hofer	1,150,000(2)
Samuel Ersson	1,025,000(2)
Marco Kasper	1,000,000(4)
Jack Quinn	1,000,000(1)
Will Smith	1,000,000(4)
Alex Vlasic	900,000(1)
Pavel Dorofeyev	900,000(1)
Tyler Tucker	900,000(1)
Alexander Alexeyev	800,000(1)
Zachary Aston-Reese	750,000(4)
Alex Lintuniemi	500,000(1)
Nail Yakupov	400,000(3)
Brendan Gaunce	400,000(1)
Zach Sanford	400,000(2)

Matt Murray	200,000(3)
Philip Tomasino	125,000(3)
Nicolas Aube-Kubel	125,000(4)
Luke Evangelista	100,000(1)
Ivan Prosvetov	95,000(2)
Brandt Clarke	90,000(3)
Emil Heineman	90,000(4)
Nikolai Knyzhov	90,000(3)
Mackie Samoskevich	90,000(4)
Brett Berard	85,000(4)
Sam Colangelo	85,000(4)
Ryan Winterton	85,000(4)
Brendan Brisson	85,000(4)
Thomas Bordeleau	85,000(2)
Jake Christiansen	80,000(1)
Grigori Denisenko	80,000(1)
William Lagesson	50,000(4)
Jeffrey Viel	40,000(4)
Alexander Petrovic	40,000(2)

Current Funds	$14,421,706
Home Games Remaining	28
Avg. Attendance	15,881
Avg. Revenue/Game	$2,356,241
Projected Revenue	$65,974,748

Expenses

Pro Payroll	$53,900,000
Farm Payroll	$1,083,000
Prospect Fees	$84,000
Coach	$50,000
Games Remaining	56
Total Game Expenses	$672,159
Projected Expenses	$37,640,878
Projected Balance	$42,755,576

Salary Commitment

Year: 2024	$54,983,000
Year: 2025	$37,435,000
Year: 2026	$12,920,000
Year: 2027	$6,075,000

Zach Werenski	5,000,000(2)
Zach Hyman	4,700,000(4)
Mark Scheifele	4,000,000(1)
Sidney Crosby	3,800,000(2)
Sergei Bobrovsky	3,800,000(2)
Chris Kreider	3,750,000(2)
Brock Nelson	3,250,000(3)
Ryan Hartman	3,000,000(1)
Jacob Trouba	3,000,000(2)
JT Compher	2,500,000(2)
Erik Gudbranson	2,000,000(1)
Ryan McDonagh	2,000,000(1)
Gustav Nyquist	2,000,000(3)
Tyler Myers	2,000,000(1)
Jakob Silfverberg	1,500,000(1)
Matt Roy	1,500,000(2)
Kyle Palmieri	1,400,000(3)
Philipp Kurashev	1,200,000(4)
Ryan Strome	1,000,000(1)
Derrick Pouliot	1,000,000(0)
Casey DeSmith	1,000,000(1)
Miles Wood	900,000(2)
Ryan Suter	600,000(1)

Jake Bean	110,000(3)
Keaton Middleton	90,000(4)
Dylan Gambrell	90,000(2)
Glenn Gawdin	90,000(1)
Parker Wotherspoon	90,000(2)
Ethen Frank	85,000(4)
Jacob Lucchini	85,000(3)
Filip Roos	85,000(2)
Liam Foudy	80,000(1)
Colton White	80,000(1)
Collin Delia	80,000(1)
Clark Bishop	78,000(1)
Tobias Rieder	40,000(1)

Current Funds	$11,757,461
Home Games Remaining	28
Avg. Attendance	15,812
Avg. Revenue/Game	$1,805,119
Projected Revenue	$50,543,332

Expenses

Pro Payroll	$53,800,000
Farm Payroll	$1,483,000
Prospect Fees	$129,000
Coach	$50,000
Games Remaining	56
Total Game Expenses	$676,366
Projected Expenses	$37,876,488
Projected Balance	$24,424,305

Salary Commitment

Year: 2024	$55,283,000
Year: 2025	$21,962,500
Year: 2026	$9,775,000
Year: 2027	$4,325,000

Mikko Rantanen	5,500,000(1)
Seth Jones	4,000,000(1)
Filip Forsberg	3,750,000(1)
Jeff Petry	3,500,000(1)
Noah Hanafin	3,500,000(1)
Ryan O'Reilly	3,500,000(2)
Cam Talbot	3,000,000(2)
Erik Haula	3,000,000(1)
Jordan Kyrou	2,900,000(1)
Matt Boldy	2,900,000(4)
Jared McCann	2,750,000(2)
Sean Durzi	2,250,000(3)
Jujhar Khaira	1,950,000(1)
Ryan Donato	1,750,000(3)
Nick Bjugstad	1,500,000(1)
Vladislav Gavrikov	1,500,000(2)
Conor Timmins	1,250,000(2)
Garnet Hathaway	1,250,000(1)
Joel Armia	1,200,000(3)
Pyotr Kochetkov	1,000,000(1)
Aaron Dell	950,000(4)
Pierre-Olivier Joseph	900,000(1)

Mike Hardman	150,500(1)
Yaroslav Askarov	110,000(4)
Matthew Poitras	102,500(2)
Adam Wilsby	100,000(4)
Justin Brazeau	90,000(4)
Calle Rosen	90,000(1)
Alexander Nylander	90,000(1)
Elias Pettersson	90,000(4)
Marc McLaughlin	85,000(4)
Mitchell Chaffee	85,000(3)
Samuel Fagemo	85,000(2)
Adam Beckman	85,000(3)
Vitali Kravtsov	80,000(1)
Cam Dineen	80,000(1)
John Leonard	80,000(3)
Radim Zohorna	80,000(1)

Current Funds	$17,727,340
Home Games Remaining	28
Avg. Attendance	11,707
Avg. Revenue/Game	$1,843,888
Projected Revenue	$51,628,864

Expenses

Pro Payroll	$53,375,000
Farm Payroll	$1,770,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	56
Total Game Expenses	$674,171
Projected Expenses	$37,753,561
Projected Balance	$31,602,643

Salary Commitment

Year: 2024	$55,145,000
Year: 2025	$35,825,000
Year: 2026	$15,940,000
Year: 2027	$2,070,000

Thomas Chabot	5,000,000(1)
Travis Konecny	4,875,000(3)
Mika Zibanejad	4,500,000(1)
Adrian Kempe	4,500,000(3)
Tage Thompson	4,500,000(2)
Brandon Montour	4,000,000(3)
Brady Skjei	4,000,000(2)
Drake Batherson	3,400,000(2)
Tyler Toffoli	2,800,000(2)
Joel Farabee	2,250,000(1)
Ian Cole	2,000,000(1)
Nicolas Roy	2,000,000(2)
Mathieu Joseph	1,500,000(2)
Joey Daccord	1,250,000(2)
Jake Sanderson	1,250,000(1)
Filip Gustavsson	1,250,000(1)
Shane Pinto	1,000,000(1)
Tyler Kleven	1,000,000(4)
Dylan Samberg	1,000,000(1)
Dylan Guenther	800,000(1)
Filip Chlapik	800,000(0)
Travis Boyd	500,000(4)

Dawson Mercer	125,000(2)
Parker Kelly	125,000(4)
Tomas Nosek	110,000(3)
Justus Annunen	110,000(4)
Spencer Knight	110,000(1)
Emil Lilleberg	95,000(3)
Vinnie Hinostroza	90,000(3)
Spencer Martin	90,000(3)
Ryan Shea	85,000(2)
Cole Koepke	85,000(2)
Nikolas Matinpalo	85,000(4)
Angus Crookshank	85,000(4)
Ryan Lomberg	85,000(4)
Matthew Highmore	80,000(5)
Joey Anderson	80,000(2)
Oskar Steen	80,000(1)
Corey Schueneman	80,000(1)
Ian Mitchell	60,000(3)
Jonathan Dahlen	60,000(2)
Michael Dal Colle	50,000(3)

Current Funds	$14,822,061
Home Games Remaining	28
Avg. Attendance	14,385
Avg. Revenue/Game	$1,933,375
Projected Revenue	$54,134,500

Expenses

Pro Payroll	$52,800,000
Farm Payroll	$1,275,000
Prospect Fees	$79,500
Coach	$50,000
Games Remaining	56
Total Game Expenses	$661,030
Projected Expenses	$37,017,707
Projected Balance	$31,938,854

Salary Commitment

Year: 2024	$54,075,000
Year: 2025	$27,652,500
Year: 2026	$1,642,500
Year: 2027	$1,240,000

Auston Matthews	5,500,000(1)
Cale Makar	5,500,000(1)
Igor Shesterkin	5,000,000(2)
William Nylander	4,500,000(2)
Alexander Ovechkin	4,250,000(2)
Steven Stamkos	4,000,000(2)
Tomas Hertl	3,500,000(1)
Jesper Bratt	3,000,000(1)
Mattias Ekholm	2,500,000(1)
Blake Coleman	2,000,000(2)
Jake McCabe	2,000,000(2)
Mikael Backlund	2,000,000(2)
Jeff Skinner	2,000,000(1)
T.J. Brodie	1,500,000(1)
Curtis Lazar	1,100,000(5)
Noel Acciari	1,100,000(2)
Brendan Smith	800,000(2)
Cole Smith	800,000(1)
Philipp Grubauer	750,000(1)
Patrik Nemeth	500,000(1)
Travis Hamonic	500,000(1)

Sebastian Aho	150,000(2)
Tyler Motte	140,000(3)
Louis Domingue	97,500(3)
Andreas Johnson	95,000(3)
Vincent Desharnais	90,000(1)
Brayden Pachal	90,000(4)
Austin Wagner	85,000(2)
Phil Di Giuseppe	77,500(1)
Jakub Forsbacka	75,000(1)
Mark Jankowski	70,000(1)
Scott Harrington	70,000(3)
Zack MacEwen	65,000(2)
Lucas Wallmark	60,000(2)
Michael Hutchinson	60,000(1)
Dean Kukan	50,000(5)

Current Funds	$8,702,989
Home Games Remaining	28
Avg. Attendance	14,183
Avg. Revenue/Game	$1,283,842
Projected Revenue	$35,947,576

Expenses

Pro Payroll	$35,876,000
Farm Payroll	$1,592,500
Prospect Fees	$129,000
Coach	$50,000
Games Remaining	56
Total Game Expenses	$459,116
Projected Expenses	$25,710,488
Projected Balance	$18,940,077

Salary Commitment

Year: 2024	$37,468,500
Year: 2025	$19,446,000
Year: 2026	$14,396,000
Year: 2027	$10,626,000

Alex DeBrincat	4,000,000(1)
Michael Matheson	3,750,000(1)
Chris Tanev	3,500,000(4)
Charlie Lindgren	2,500,000(3)
Arber Xhekaj	2,500,000(1)
Evan Rodrigues	2,500,000(4)
Carson Soucy	2,400,000(1)
Jeremy Lauzon	2,250,000(2)
Kiefer Sherwood	1,600,000(2)
Jordan Greenway	1,500,000(1)
Vladislav Namestnikov	1,500,000(4)
Alexander Radulov	1,200,000(4)
Will Cuylle	1,025,000(2)
Matthew Kessel	1,000,000(3)
Daniel Sprong	900,000(1)
Ryan Reaves	850,000(4)
Ross Johnston	800,000(1)
Pontus Holmberg	800,000(1)
Erik Kallgren	800,000(1)
Vadim Shipachev	501,000(5)

Liam O'Brien	165,000(5)
Brendan Lemieux	125,000(4)
Victor Mancini	100,000(4)
Laurent Dauphin	100,000(1)
Henry Thrun	95,000(2)
Zachary Bolduc	95,000(3)
Ivan Fedotov	95,000(4)
Hudson Fasching	90,000(1)
Lucas Condotta	90,000(4)
Rasmus Asplund	90,000(3)
Anthony Richard	85,000(3)
Nick Robertson	80,000(1)
Nikita Alexandrov	80,000(1)
Tyler Benson	80,000(1)
Ville Pokka	62,500(1)
Peter Cehlarik	40,000(2)
Brandon Davidson	40,000(1)
Cameron Gaunce	40,000(1)
Nikita Nesterov	40,000(2)

Current Funds	$9,659,424
Home Games Remaining	28
Avg. Attendance	16,892
Avg. Revenue/Game	$1,560,715
Projected Revenue	$43,700,020

Expenses

Pro Payroll	$48,500,000
Farm Payroll	$883,550
Prospect Fees	$24,000
Coach	$50,000
Games Remaining	56
Total Game Expenses	$603,141
Projected Expenses	$33,775,888
Projected Balance	$19,583,556

Salary Commitment

Year: 2024	$49,383,550
Year: 2025	$35,086,000
Year: 2026	$18,086,000
Year: 2027	$7,585,000

Alex Pietrangelo	4,000,000(2)
Noah Dobson	4,000,000(3)
Tim Stutzle	4,000,000(2)
Thatcher Demko	3,750,000(2)
Joel Edmundson	3,300,000(3)
Filip Hronek	3,000,000(4)
William Karlsson	2,500,000(1)
Jake DeBrusk	2,500,000(2)
Anthony Cirelli	2,400,000(4)
Pierre-Luc Dubois	2,100,000(5)
Artem Zub	2,000,000(3)
Alexis Lafreniere	1,750,000(2)
Dylan Cozens	1,500,000(1)
David Rittich	1,500,000(1)
Kirby Dach	1,300,000(1)
Kaiden Guhle	1,250,000(1)
Owen Power	1,250,000(1)
Morgan Frost	1,250,000(1)
Matty Beniers	1,250,000(1)
Juuso Parssinen	1,100,000(1)
Stefan Noesen	1,000,000(3)
Connor McMichael	1,000,000(2)
Teddy Blueger	800,000(1)
Brandon Alderson	400,000(0)
Maxim Letunov	400,000(0)

Brett Ritchie	137,550(1)
Erik Brannstrom	125,000(3)
Colin White	125,000(1)
Mads Sogaard	90,000(1)
Nils Lundkvist	90,000(1)
Aatu Raty	85,000(4)
Philip Broberg	80,000(1)
Kieffer Bellows	76,000(3)
Noah Juulsen	75,000(1)

Current Funds	$6,606,409
Home Games Remaining	28
Avg. Attendance	11,693
Avg. Revenue/Game	$1,718,826
Projected Revenue	$48,127,128

Expenses

Pro Payroll	$52,555,000
Farm Payroll	$1,655,700
Prospect Fees	$81,000
Coach	$50,000
Games Remaining	56
Total Game Expenses	$662,704
Projected Expenses	$37,111,405
Projected Balance	$17,622,132

Salary Commitment

Year: 2024	$54,210,700
Year: 2025	$34,590,000
Year: 2026	$9,630,000
Year: 2027	$570,000

Nathan MacKinnon	6,000,000(2)
Adam Fox	5,750,000(3)
Nikita Kucherov	5,000,000(2)
Brayden Point	4,750,000(2)
Andrei Vasilevskiy	4,500,000(2)
Ryan Nugent-Hopkins	3,750,000(1)
Esa Lindell	3,000,000(1)
Bryan Rust	2,950,000(3)
Reilly Smith	2,750,000(1)
Anthony DeAngelo	2,250,000(1)
Dmitry Orlov	2,200,000(1)
Trevor Moore	1,760,000(2)
David Kampf	1,375,000(1)
Derek Forbort	1,300,000(2)
Tanner Jeannot	1,270,000(2)
Tommy Novak	1,100,000(1)
Kevin Bahl	1,100,000(1)
JJ Peterka	900,000(1)
Jaromir Jagr	450,000(1)
Dryden McKay	400,000(4)

Nick Blankenburg	215,700(1)
Zemgus Girgensons	150,000(2)
Sam Malinski	115,000(2)
Jackson LaCombe	115,000(2)
Drake Caggiula	110,000(1)
Olen Zellweger	110,000(3)
Christoper Gibson	90,000(1)
Isaak Phillips	90,000(1)
Liam Ohgren	85,000(4)
Ivan Ivan	85,000(4)
Jiri Smejkal	85,000(3)
Jan Jenik	85,000(3)
Rem Pitlick	80,000(3)
Jakub Lauko	80,000(1)
Casey Fitzgerald	80,000(1)
Marc Michaelis	80,000(1)

Current Funds	$6,765,758
Home Games Remaining	28
Avg. Attendance	15,255
Avg. Revenue/Game	$1,471,625
Projected Revenue	$41,205,500

Expenses

Pro Payroll	$49,100,000
Farm Payroll	$597,500
Prospect Fees	$64,500
Coach	$50,000
Games Remaining	56
Total Game Expenses	$607,463
Projected Expenses	$34,017,951
Projected Balance	$13,953,307

Salary Commitment

Year: 2024	$49,697,500
Year: 2025	$34,012,500
Year: 2026	$5,422,500
Year: 2027	$1,825,000

Charlie McAvoy	6,500,000(2)
Sam Reinhart	6,500,000(2)
Alex Tuch	4,500,000(1)
Scott Mayfield	4,250,000(2)
Nikolaj Ehlers	4,000,000(1)
Evgeni Malkin	3,250,000(1)
Erik Cernak	2,500,000(2)
Mackenzie Blackwood	2,500,000(2)
Mario Ferraro	2,500,000(2)
Sean Monahan	1,800,000(1)
Jesperi Kotkaniemi	1,500,000(3)
Brock Faber	1,250,000(2)
Tomas Tatar	1,200,000(3)
Ondrej Kase	1,200,000(2)
Cole Perfetti	1,000,000(1)
Martin Pospisil	950,000(2)
Connor Carrick	900,000(5)
Gustav Lindstrom	900,000(0)
Brock McGinn	850,000(1)
Cal Petersen	800,000(3)
Justin Holl	750,000(4)
Nikolai Kulemin	400,000(2)

Michael McLeod	125,000(1)
Gabriel Carlsson	97,500(3)
Akil Thomas	85,000(4)
Guillaume Brisebois	80,000(1)
Nick Merkley	80,000(1)
Ryan Fitzgerald	50,000(4)
Alexander Volkov	40,000(2)
Joshua Jacobs	40,000(5)

Current Funds	$19,328,473
Home Games Remaining	28
Avg. Attendance	13,547
Avg. Revenue/Game	$1,365,530
Projected Revenue	$38,234,840

Expenses

Pro Payroll	$50,250,000
Farm Payroll	$1,030,000
Prospect Fees	$93,000
Coach	$50,000
Games Remaining	56
Total Game Expenses	$627,110
Projected Expenses	$35,118,146
Projected Balance	$22,445,167

Salary Commitment

Year: 2024	$51,280,000
Year: 2025	$30,077,500
Year: 2026	$12,877,500
Year: 2027	$3,827,500

Matthew Tkachuk	6,200,000(1)
Rasmus Andersson	5,250,000(2)
Vincent Trocheck	4,000,000(2)
Nick Leddy	4,000,000(3)
Alex Nedeljkovic	3,500,000(2)
Brandon Carlo	3,500,000(1)
Max Domi	2,750,000(1)
Brian Dumoulin	2,750,000(3)
Anthony Mantha	2,500,000(1)
Owen Tippett	2,200,000(2)
Calvin De Haan	1,750,000(1)
Sam Lafferty	1,650,000(1)
Jonas Johansson	1,500,000(2)
Cody Glass	1,400,000(4)
Nico Sturm	1,400,000(4)
Dennis Gilbert	1,350,000(3)
Nick Ritchie	950,000(3)
Walker Duehr	800,000(1)
Jake Neighbours	800,000(1)
Thomas Harley	800,000(1)
Ryan Poehling	700,000(2)
Buddy Robinson	500,000(4)
Tanner Kero	500,000(0)
Ryan MacInnis	400,000(0)

Adam Erne	137,500(1)
Colton Dach	85,000(4)
Conor Geekie	85,000(4)
Rodrigo Abols	85,000(4)
Brennan Othmann	85,000(4)
Lane Pederson	80,000(1)
Tim Berni	80,000(1)
Vladislav Kolyachonok	80,000(1)
Gemel Smith	75,000(1)
Matt Luff	67,500(4)
Fredrik Olofsson	65,000(4)
Louie Belpedio	55,000(4)
Keith Kinkaid	50,000(2)

Current Funds	$6,120,914
Home Games Remaining	28
Avg. Attendance	9,895
Avg. Revenue/Game	$1,080,516
Projected Revenue	$30,254,448

Expenses

Pro Payroll	$37,401,500
Farm Payroll	$1,602,500
Prospect Fees	$27,000
Coach	$0,000
Games Remaining	56
Total Game Expenses	$475,988
Projected Expenses	$26,655,317
Projected Balance	$9,720,045

Salary Commitment

Year: 2024	$39,004,000
Year: 2025	$21,786,500
Year: 2026	$13,351,500
Year: 2027	$6,096,500

Jordan Binnington	4,355,000(3)
Connor Brown	4,000,000(1)
Brett Pesce	3,600,000(1)
Cam Fowler	2,680,000(2)
Ilya Samsonov	2,000,000(2)
Kevin Labanc	2,000,000(1)
Anthony Duclair	1,834,000(4)
Alex Wennberg	1,800,000(1)
Christian Dvorak	1,675,000(1)
Philippe Myers	1,600,000(2)
Michael McCarron	1,550,000(3)
Dylan Demelo	1,507,500(1)
Sonny Milano	1,500,000(5)
Victor Olofsson	1,400,000(4)
Barrett Hayton	1,350,000(3)
Nils Hoglander	1,000,000(1)
Morgan Geekie	1,000,000(2)
Jordan Harris	900,000(1)
John Beecher	900,000(2)
Cal Foote	750,000(4)

Mike Amadio	215,000(5)
Darren Raddysh	140,000(1)
Trent Frederic	125,000(2)
Marc Del Gaizo	100,000(4)
Isac Lundestrom	90,000(2)
Albert Johansson	90,000(4)
Owen Pickering	85,000(4)
Alexander Holtz	80,000(1)
Egor Zamula	80,000(1)
Jalen Chatfield	80,000(1)
Jacob Moverare	80,000(1)
Zac Jones	80,000(1)
Vasily Podkolzin	80,000(1)
Christian Folin	77,500(5)
Frederik Gauthier	75,000(1)
Chris Tierney	45,000(5)
Ryan Spooner	40,000(2)
Troy Grosenick	40,000(1)