Current Funds	$38,617,678
Home Games Remaining	2
Avg. Attendance	17,685
Avg. Revenue/Game	$1,315,684
Projected Revenue	$2,631,368

Expenses

Pro Payroll	$46,911,928
Farm Payroll	$901,919
Prospect Fees	$103,166
Coach	$0,000
Games Remaining	3
Total Game Expenses	$584,354
Projected Expenses	$1,753,061
Projected Balance	$39,495,985

Salary Commitment

Year: 2024	$47,813,847
Year: 2025	$37,099,113
Year: 2026	$14,232,909
Year: 2027	$3,571,000

Connor Hellebuyck	6,283,019(2)
Evgeni Malkin	6,100,000(1)
Anze Kopitar	4,500,000(2)
Nikolaj Ehlers	4,090,909(3)
Brock Nelson	3,855,000(3)
William Karlsson	3,225,000(2)
Jaccob Slavin	3,055,000(2)
Ryan Nugent-Hopkins	2,925,000(1)
Adam Henrique	2,750,000(2)
Mattias Ekholm	2,005,000(4)
Brady Skjei	1,755,000(3)
Erik Haula	1,540,000(2)
Erik Gustafsson	1,000,000(2)
Martin Fehervary	950,000(1)
Alex Kerfoot	801,000(4)
Dakota Joshua	500,000(1)
Reilly Smith	375,000(3)
Travis Hamonic	302,000(2)
Philipp Grubauer	300,000(4)
Alex Laferriere	300,000(3)
Tyler Johnson	300,000(4)

Jared Spurgeon	186,000(3)
Jesper Fast	130,100(2)
Nic Dowd	92,500(1)
Marcus Johansson	75,000(4)
Alex Goligoski	70,000(3)
Jan Rutta	60,000(4)
Alex Barre-Boulet	51,085(2)
Matt Tomkins	50,000(1)
Georgii Merkulov	50,000(1)
Ben Meyers	47,234(1)
Rourke Chartier	30,000(2)
Bradly Nadeau	30,000(4)
Adam Gaudette	30,000(3)

Current Funds	$14,918,277
Home Games Remaining	1
Avg. Attendance	13,762
Avg. Revenue/Game	$1,056,991
Projected Revenue	$1,056,991

Expenses

Pro Payroll	$40,484,205
Farm Payroll	$482,407
Prospect Fees	$82,901
Coach	$0,000
Games Remaining	3
Total Game Expenses	$500,604
Projected Expenses	$1,501,811
Projected Balance	$14,473,457

Salary Commitment

Year: 2024	$40,966,612
Year: 2025	$33,941,777
Year: 2026	$13,725,209
Year: 2027	$3,176,407

Jacob Markstrom	8,300,000(2)
Jeff Skinner	5,900,000(2)
Rickard Rakell	5,000,000(3)
Jakob Chychrun	3,098,802(3)
Filip Chytil	2,391,467(4)
Evan Bouchard	2,101,796(2)
Connor Murphy	1,800,000(1)
T.J. Oshie	1,750,000(2)
Andrew Peeke	1,500,000(3)
Adam Erne	1,449,380(1)
Erik Brannstrom	1,347,305(2)
Kaapo Kakko	1,145,455(1)
Sean Durzi	950,000(1)
Lucas Raymond	750,000(1)
Jayden Struble	650,000(3)
Samuel Ersson	550,000(2)
Zach Dean	300,000(4)
Kole Lind	300,000(1)
Matt Savoie	300,000(4)
Jean-Luc Foudy	300,000(3)
Alex Vlasic	300,000(1)
Pyotr Kochetkov	300,000(1)

Jamie Drysdale	154,940(4)
Philippe Myers	131,998(2)
Max Comtois	105,469(2)
Scott Morrow	30,000(4)
Nolan Foote	30,000(1)
Gustav Olofsson	30,000(2)

Current Funds	$64,577,583
Home Games Remaining	1
Avg. Attendance	22,920
Avg. Revenue/Game	$1,430,228
Projected Revenue	$1,430,228

Expenses

Pro Payroll	$44,661,438
Farm Payroll	$708,915
Prospect Fees	$157,717
Coach	$0,000
Games Remaining	3
Total Game Expenses	$555,220
Projected Expenses	$1,665,661
Projected Balance	$64,342,150

Salary Commitment

Year: 2024	$45,370,353
Year: 2025	$36,909,261
Year: 2026	$16,688,669
Year: 2027	$7,341,916

Aleksander Barkov	5,863,804(2)
Jack Eichel	5,454,545(3)
Brady Tkachuk	4,599,759(2)
Mikhail Sergachev	4,580,838(4)
Joe Pavelski	4,499,000(1)
Andrei Svechnikov	4,279,141(2)
Brock Boeser	3,627,273(2)
Owen Tippett	2,708,084(4)
Jamie Oleksiak	2,500,000(3)
Yegor Sharangovich	1,380,368(1)
Joel Edmundson	1,200,000(3)
Juuso Valimaki	695,460(1)
Akira Schmid	573,166(2)
Matt Benning	500,000(2)
Simon Benoit	400,000(1)
Fabian Zetterlund	300,000(1)
Martin Jones	300,000(2)
Alex Newhook	300,000(1)
Simon Holmstrom	300,000(2)
Boris Katchouk	300,000(1)
Joseph Woll	300,000(1)

Antti Raanta	149,900(1)
Dan Vladar	118,563(2)
Calvin de Haan	80,000(3)
Oliver Wahlstrom	58,886(2)
Jonah Gadjovich	52,994(4)
William Lockwood	52,208(3)
Jansen Harkins	46,364(1)
Mads Sogaard	30,000(1)
Oskar Olausson	30,000(3)
Matt Coronato	30,000(3)
Jack Drury	30,000(1)
Jack McBain	30,000(1)

Current Funds	$74,758,315
Home Games Remaining	1
Avg. Attendance	14,693
Avg. Revenue/Game	$1,057,888
Projected Revenue	$1,057,888

Expenses

Pro Payroll	$39,588,540
Farm Payroll	$933,638
Prospect Fees	$151,489
Coach	$0,000
Games Remaining	3
Total Game Expenses	$496,020
Projected Expenses	$1,488,061
Projected Balance	$74,328,142

Salary Commitment

Year: 2024	$40,522,178
Year: 2025	$24,275,317
Year: 2026	$20,730,000
Year: 2027	$14,640,000

Alex Pietrangelo	8,275,000(1)
Zach Werenski	4,750,000(4)
Mark Scheifele	3,900,000(4)
Bryan Rust	3,600,000(3)
Samuel Girard	2,760,736(1)
Alec Martinez	2,499,900(2)
Ilya Sorokin	2,208,589(1)
Ivan Barbashev	2,000,000(4)
Isac Lundestrom	970,060(1)
Noel Acciari	910,000(4)
Michael Bunting	850,000(4)
Jake Allen	750,000(4)
Evan Rodrigues	750,000(4)
Alexey Toropchenko	673,650(2)
Cody Glass	595,994(1)
Pavol Regenda	500,000(1)
J.J. Moser	450,000(1)
Ryker Evans	450,000(3)
Pierre-Olivier Joseph	444,611(1)
Kevin Stenlund	400,000(4)
Olen Zellweger	350,000(3)
Kyle MacLean	300,000(2)
Shane Wright	300,000(3)
James Malatesta	300,000(3)
Josh Doan	300,000(3)
Matthew Poitras	300,000(3)

Matt Nieto	350,000(3)
Brock McGinn	300,000(4)
Dakota Mermis	110,000(3)
Mark Friedman	41,871(1)
Grigori Denisenko	41,767(2)
Sam Poulin	30,000(2)
Jack Thompson	30,000(4)
Hugh McGing	30,000(3)

Current Funds	$34,145,349
Home Games Remaining	1
Avg. Attendance	12,201
Avg. Revenue/Game	$819,994
Projected Revenue	$819,994

Expenses

Pro Payroll	$28,808,718
Farm Payroll	$379,091
Prospect Fees	$165,963
Coach	$0,000
Games Remaining	4
Total Game Expenses	$357,973
Projected Expenses	$1,431,891
Projected Balance	$33,533,452

Salary Commitment

Year: 2024	$29,187,809
Year: 2025	$16,324,727
Year: 2026	$5,089,301
Year: 2027	$0,000

Darcy Kuemper	4,499,000(2)
Ville Husso	3,499,000(3)
Andre Burakovsky	2,499,000(1)
Anthony Beauvillier	2,291,411(1)
Robby Fabbri	2,063,650(2)
Kasperi Kapanen	1,745,455(1)
Pierre Engvall	1,534,091(1)
TJ Brodie	1,500,000(2)
Stefan Noesen	1,350,000(2)
Niko Mikkola	1,295,455(1)
Rasmus Ristolainen	1,100,000(3)
Vincent Desharnais	750,000(1)
Morgan Barron	727,545(2)
Jack St. Ivany	500,000(1)
TempG	500,000(1)
Mark Jankowski	455,000(2)
Givani Smith	431,140(2)
Marian Studenic	417,670(1)
William Lagesson	400,301(3)
Jordan Spence	350,000(1)
Nicholas Robertson	300,000(1)
Alexander Alexeyev	300,000(1)
Beck Malenstyn	300,000(1)

Kevin Rooney	70,000(2)
Sebastian AhoD	56,250(2)
David Gustafsson	52,841(2)
Aku Raty	50,000(1)
Spencer Stastney	30,000(2)
Tye Kartye	30,000(3)
Riley Tufte	30,000(1)
Will Cuylle	30,000(3)
Tyler Kleven	30,000(3)

Current Funds	$63,488,451
Home Games Remaining	1
Avg. Attendance	21,270
Avg. Revenue/Game	$1,531,432
Projected Revenue	$1,531,432

Expenses

Pro Payroll	$46,265,021
Farm Payroll	$4,349,968
Prospect Fees	$166,477
Coach	$0,000
Games Remaining	3
Total Game Expenses	$619,286
Projected Expenses	$1,857,859
Projected Balance	$63,162,024

Salary Commitment

Year: 2024	$50,614,989
Year: 2025	$48,791,612
Year: 2026	$35,860,580
Year: 2027	$9,367,324

Victor Hedman	9,000,000(3)
Leon Draisaitl	4,693,252(2)
Nick Suzuki	4,295,455(3)
Tage Thompson	3,849,444(4)
Patrick Kane	3,000,000(3)
Noah Dobson	2,727,273(3)
Pavel Zacha	2,559,880(4)
Teuvo Teravainen	2,499,990(3)
Yanni Gourde	2,499,000(3)
Jordan Binnington	1,800,000(2)
Brandon Montour	1,750,000(2)
Colton Parayko	1,050,000(3)
Rasmus Sandin	954,545(2)
Andrei Kuzmenko	950,000(2)
Brandon Hagel	818,182(1)
Sean Couturier	750,000(4)
Jonathan Quick	750,000(1)
Jordan Eberle	600,000(4)
Nick Foligno	510,000(3)
Connor Clifton	508,000(4)
Brenden Dillon	400,000(2)
Luke Hughes	300,000(2)

Max Pacioretty	1,100,000(4)
Joel Armia	901,000(2)
Drew O'Connor	623,129(3)
Victor Olofsson	288,727(2)
John Gibson	249,990(2)
Kirby Dach	183,409(3)
Jason Zucker	180,000(2)
James van Riemsdyk	180,000(2)
Louis Crevier	75,000(2)
Cole Guttman	63,997(2)
Filip Roos	62,313(2)
Santeri Hatakka	58,723(1)
Ian Mitchell	52,208(2)
Reese Johnson	46,472(1)
Andreas Athanasiou	40,000(3)
Kevin Korchinski	35,000(3)
Frank Nazar	30,000(3)
Axel Jonsson-Fjallby	30,000(1)
Daniil Tarasov	30,000(1)
Arvid Soderblom	30,000(1)
Devon Levi	30,000(2)
Taylor Raddysh	30,000(1)
Lukas Reichel	30,000(1)

Current Funds	$28,760,802
Home Games Remaining	1
Avg. Attendance	14,154
Avg. Revenue/Game	$951,243
Projected Revenue	$951,243

Expenses

Pro Payroll	$30,379,930
Farm Payroll	$527,665
Prospect Fees	$326,711
Coach	$0,000
Games Remaining	2
Total Game Expenses	$380,906
Projected Expenses	$761,812
Projected Balance	$28,950,233

Salary Commitment

Year: 2024	$30,907,595
Year: 2025	$23,187,075
Year: 2026	$8,323,630
Year: 2027	$30,000

Blake Wheeler	4,499,000(2)
Matt Duchene	3,750,000(3)
Dylan Strome	2,727,270(3)
Jaden Schwartz	2,700,000(2)
Kevin Labanc	2,608,900(1)
Marc-Andre Fleury	2,499,900(2)
Alex Nedeljkovic	2,045,455(1)
Nicolas Hague	1,251,355(2)
Morgan Frost	1,131,737(2)
Ethan Bear	1,111,530(2)
Sonny Milano	1,036,360(3)
Keegan Kolesar	763,636(2)
Nick Perbix	606,287(2)
Braden Schneider	550,000(1)
Grant Hutton	500,000(1)
Josh Mahura	498,500(1)
Seth Jarvis	450,000(1)
Michael Carcone	400,000(3)
Logan Cooley	350,000(3)
Dylan Guenther	300,000(2)
Trey Fix-Wolansky	300,000(1)
Cole Perfetti	300,000(1)

Felix Sandstrom	417,665(1)
Jason Polin	50,000(1)
Connor Zary	30,000(3)
Emil Andrae	30,000(4)

Current Funds	$54,958,750
Home Games Remaining	1
Avg. Attendance	19,744
Avg. Revenue/Game	$1,421,506
Projected Revenue	$1,421,506

Expenses

Pro Payroll	$45,652,397
Farm Payroll	$1,635,325
Prospect Fees	$236,233
Coach	$0,000
Games Remaining	3
Total Game Expenses	$579,560
Projected Expenses	$1,738,681
Projected Balance	$54,641,575

Salary Commitment

Year: 2024	$47,287,722
Year: 2025	$34,776,652
Year: 2026	$27,612,717
Year: 2027	$13,475,763

Nathan MacKinnon	8,437,500(4)
Mike Matheson	5,000,000(3)
Kirill Kaprizov	4,850,299(3)
Anthony Cirelli	3,368,263(4)
Anthony Mantha	3,147,239(1)
Igor Shesterkin	3,128,835(2)
Devon Toews	2,263,804(1)
Nick Schmaltz	2,200,000(2)
Jordan Kyrou	1,932,515(1)
Jake Walman	1,854,545(3)
Kevin Shattenkirk	1,748,000(1)
Tyler Bertuzzi	1,639,187(1)
Andrew Copp	1,500,100(2)
Petr Mrazek	1,111,110(3)
Cody Ceci	820,000(4)
Brandon Saad	800,000(4)
Esa Lindell	751,000(3)
Vladislav Namestnikov	500,000(1)
Brett Leason	300,000(1)
Pius Suter	300,000(3)

Max Domi	310,000(1)
Michael McCarron	300,000(1)
Ryan Graves	218,558(1)
Ryan Donato	140,000(2)
Tyson Barrie	65,000(3)
Olli Maatta	65,000(3)
Dennis Gilbert	55,000(2)
Spencer Martin	50,000(4)
James Hamblin	50,000(3)
Austin Watson	50,000(1)
Tyler Tucker	45,000(2)
John Leonard	41,767(1)
Michael Eyssimont	35,000(2)
Louie Belpedio	30,000(3)
Ryan Johnson	30,000(3)
Magnus Chrona	30,000(3)
Egor Afanasyev	30,000(2)
Sammy Walker	30,000(2)
Mason Shaw	30,000(1)
Jake Christiansen	30,000(1)

Current Funds	$47,771,565
Home Games Remaining	2
Avg. Attendance	17,233
Avg. Revenue/Game	$1,240,699
Projected Revenue	$2,481,398

Expenses

Pro Payroll	$46,955,167
Farm Payroll	$2,531,034
Prospect Fees	$217,701
Coach	$0,000
Games Remaining	3
Total Game Expenses	$606,145
Projected Expenses	$1,818,435
Projected Balance	$48,434,528

Salary Commitment

Year: 2024	$49,486,201
Year: 2025	$40,308,980
Year: 2026	$39,928,980
Year: 2027	$24,221,144

Mikko Rantanen	8,171,779(4)
Matthew Tkachuk	5,181,818(3)
Tim Stutzle	4,500,000(4)
Bo Horvat	4,000,000(4)
Clayton Keller	3,947,850(1)
Sergei Bobrovsky	3,600,000(3)
Josh Manson	3,100,000(3)
Dmitry Orlov	2,499,000(4)
Lawson Crouse	2,317,365(4)
Jonas Brodin	2,005,000(3)
Nazem Kadri	1,650,000(1)
Chris Tanev	965,000(4)
Adam Lowry	900,000(3)
Kevin Lankinen	890,625(1)
Brandon Tanev	744,000(4)
Carson Soucy	744,000(4)
Adam Larsson	666,000(1)
Alex Nylander	422,730(1)
Kirill Marchenko	350,000(2)
Arthur Kaliyev	300,000(1)

Michael McLeod	754,491(1)
Nils Hoglander	741,018(3)
Ivan Prosvetov	417,665(1)
Zach Whitecloud	150,000(3)
Austin Czarnik	50,000(4)
Zach Sanford	50,000(4)
Nick Blankenburg	45,000(1)
Jaret Anderson-Dolan	41,767(1)
Liam Foudy	41,093(1)
Anthony Richard	30,000(2)
Justin Sourdif	30,000(4)
Lukas Cormier	30,000(4)
Yaniv Perets	30,000(4)
Roby Jarventie	30,000(4)
Vasily Ponomarev	30,000(4)
Ethan Del Mastro	30,000(4)
Yaroslav Askarov	30,000(3)

Current Funds	$17,654,968
Home Games Remaining	2
Avg. Attendance	17,069
Avg. Revenue/Game	$1,024,193
Projected Revenue	$2,048,386

Expenses

Pro Payroll	$46,316,611
Farm Payroll	$3,103,911
Prospect Fees	$99,239
Coach	$0,000
Games Remaining	4
Total Game Expenses	$603,900
Projected Expenses	$2,415,598
Projected Balance	$17,287,756

Salary Commitment

Year: 2024	$49,420,522
Year: 2025	$32,054,855
Year: 2026	$22,949,833
Year: 2027	$11,762,105

Brent Burns	6,001,000(1)
Charlie McAvoy	5,181,818(3)
Mathew Barzal	4,931,138(4)
Sean Monahan	4,399,923(1)
Neal Pionk	3,243,865(2)
Boone Jenner	3,105,000(3)
Jacob Trouba	2,800,000(4)
Alex Tuch	2,622,699(1)
Adin Hill	2,000,000(4)
Jordan Staal	1,800,000(4)
Anders Lee	1,700,000(1)
Jordan Greenway	1,532,209(2)
Mason Appleton	1,181,820(2)
Colin Miller	1,100,000(3)
Kaiden Guhle	950,000(2)
Ross Colton	767,045(1)
Sam Lafferty	720,000(3)
Logan O'Connor	715,910(3)
Ukko-Pekka Luukkonen	564,184(2)
Marc-Edouard Vlasic	400,000(2)
JJ Peterka	300,000(2)
Martin Pospisil	300,000(2)

Calle Jarnkrok	1,800,000(1)
Tyson Foerster	300,000(3)
John Marino	242,945(2)
Mattias Samuelsson	230,967(4)
Alexander Wennberg	180,000(2)
Nick Bonino	120,000(2)
Malcolm Subban	75,000(1)
Mason Lohrei	35,000(3)
Chad Ruhwedel	30,000(2)
Henry Thrun	30,000(2)
Jonatan Berggren	30,000(2)
Scott Sabourin	30,000(3)

Current Funds	$43,807,941
Home Games Remaining	2
Avg. Attendance	16,524
Avg. Revenue/Game	$1,189,750
Projected Revenue	$2,379,500

Expenses

Pro Payroll	$46,136,981
Farm Payroll	$1,486,695
Prospect Fees	$100,749
Coach	$0,000
Games Remaining	4
Total Game Expenses	$582,005
Projected Expenses	$2,328,021
Projected Balance	$43,859,420

Salary Commitment

Year: 2024	$47,623,676
Year: 2025	$27,131,961
Year: 2026	$14,410,957
Year: 2027	$4,044,760

Zach Hyman	4,900,000(3)
Tomas Hertl	4,499,000(1)
Aaron Ekblad	4,141,104(2)
Jamie Benn	3,400,000(1)
Adrian Kempe	3,000,000(3)
Jake DeBrusk	2,727,273(2)
Vince Dunn	2,727,273(1)
Tristan Jarry	2,415,644(1)
Seth Jones	2,339,724(1)
Jonathan Drouin	2,300,000(4)
Ryan Hartman	2,250,000(2)
Ben Chiarot	2,100,000(1)
Carter Verhaeghe	1,863,497(2)
Mario Ferraro	1,772,727(3)
David Rittich	1,600,000(1)
Tommy Novak	1,522,455(4)
Ryan McLeod	1,131,740(2)
Johnathan Kovacevic	516,470(3)
Daniel Sprong	511,364(1)
Michael Amadio	418,710(1)

Jalen Chatfield	519,890(2)
Calen Addison	300,000(1)
Mikey Anderson	222,305(4)
Conor Sheary	180,000(1)
Nicklas Backstrom	77,000(3)
Christian Dvorak	70,000(3)
Denis Gurianov	52,500(2)
Walker Duehr	35,000(2)
Wyatt Kaiser	30,000(3)

Current Funds	$19,227,012
Home Games Remaining	2
Avg. Attendance	18,680
Avg. Revenue/Game	$1,300,151
Projected Revenue	$2,600,302

Expenses

Pro Payroll	$41,585,948
Farm Payroll	$473,958
Prospect Fees	$214,194
Coach	$0,000
Games Remaining	4
Total Game Expenses	$515,538
Projected Expenses	$2,062,151
Projected Balance	$19,765,163

Salary Commitment

Year: 2024	$43,932,660
Year: 2025	$34,292,789
Year: 2026	$18,896,693
Year: 2027	$2,785,000

Connor McDavid	6,818,182(3)
Miro Heiskanen	4,665,644(2)
Jason Robertson	4,176,647(3)
Tyler Toffoli	3,350,000(3)
Morgan Rielly	3,000,000(2)
Travis Konecny	2,964,072(2)
Vladimir Tarasenko	2,600,000(1)
Jared McCann	2,476,380(2)
Ilya Samsonov	1,913,174(1)
Jeremy Swayman	1,872,754(1)
Mikael Backlund	1,760,000(2)
Nicolas Roy	1,636,364(3)
Jeff Petry	1,520,000(4)
Brendan Lemieux	920,455(1)
David Kampf	650,000(4)
Georgi Romanov	550,000(4)
Ilya Lyubushkin	500,000(1)
Jack Johnson	500,000(2)
Ty Dellandrea	485,030(1)
Thomas Harley	450,000(1)
Noah Gregor	350,000(1)
Aliaksei Protas	300,000(1)

Scott Mayfield	100,000(3)
Marc McLaughlin	41,767(1)
Darren Raddysh	41,591(1)
Ryan Reaves	40,100(1)
Jake Bean	35,000(1)
Michael Sgarbossa	35,000(4)
Travis Boyd	30,500(3)
Logan Morrison	30,000(4)
Andrew Poturalski	30,000(1)
Parker Wotherspoon	30,000(1)
Jacob Peterson	30,000(1)
Hudson Fasching	30,000(2)

Current Funds	$34,776,095
Home Games Remaining	2
Avg. Attendance	16,257
Avg. Revenue/Game	$1,053,638
Projected Revenue	$2,107,276

Expenses

Pro Payroll	$35,906,627
Farm Payroll	$217,841
Prospect Fees	$77,881
Coach	$0,000
Games Remaining	4
Total Game Expenses	$441,492
Projected Expenses	$1,765,968
Projected Balance	$35,117,403

Salary Commitment

Year: 2024	$36,124,468
Year: 2025	$28,258,393
Year: 2026	$13,756,787
Year: 2027	$3,856,347

Johnny Gaudreau	6,100,000(2)
Adam Fox	5,181,818(3)
Dylan Cozens	3,826,347(4)
Trevor Zegras	3,098,802(3)
Ondrej Palat	2,490,000(2)
Carter Hart	2,196,990(1)
Jake McCabe	1,770,000(2)
Dominik Kubalik	1,601,220(1)
Mathieu Joseph	1,589,820(3)
Zemgus Girgensons	1,518,400(1)
Alexander Romanov	1,347,305(2)
Sammy Blais	776,460(2)
Ryan Lomberg	750,000(1)
Sam Montembeault	681,818(1)
Christian Fischer	606,287(1)
Ben Hutton	600,000(2)
Kale Clague	511,360(1)
Nathan Walker	360,000(2)
Dylan McIlrath	300,000(2)
Jake Neighbours	300,000(2)
Isaak Phillips	300,000(2)

Rem Pitlick	75,000(2)
Brett Seney	52,841(2)
Sam Colangelo	30,000(4)
Alex Turcotte	30,000(2)
Joshua Roy	30,000(3)

Current Funds	$78,375,596
Home Games Remaining	1
Avg. Attendance	15,072
Avg. Revenue/Game	$1,085,301
Projected Revenue	$1,085,301

Expenses

Pro Payroll	$45,641,363
Farm Payroll	$402,993
Prospect Fees	$21,000
Coach	$0,000
Games Remaining	3
Total Game Expenses	$561,773
Projected Expenses	$1,685,318
Projected Balance	$77,775,579

Salary Commitment

Year: 2024	$46,044,356
Year: 2025	$22,243,118
Year: 2026	$10,740,694
Year: 2027	$60,000

Timo Meier	5,963,189(3)
Elias Lindholm	4,600,110(1)
Brayden Schenn	4,475,560(1)
Cam Talbot	4,450,000(1)
Sam Bennett	3,017,045(3)
Blake Coleman	3,000,000(2)
Conor Garland	2,733,120(2)
Vladislav Gavrikov	1,932,515(1)
Matt Roy	1,739,260(1)
Artem Zub	1,725,460(1)
Jake Middleton	1,670,460(3)
Ian Cole	1,600,000(2)
Brandon Duhaime	1,400,625(1)
Henri Jokiharju	1,380,370(1)
Dante Fabbro	1,347,305(2)
Tyson Jost	1,077,844(1)
Nick Cousins	750,000(2)
Gabriel Vilardi	562,500(1)
Ryan Carpenter	560,000(2)
Nikita Zaitsev	400,000(2)
Mattias Janmark	356,000(2)
Marco Rossi	300,000(2)
Joel Hofer	300,000(1)
Michael Hutchinson	300,000(2)

Dillon Dube	126,994(1)
John Hayden	35,999(2)
Akil Thomas	30,000(3)
Jakub Lauko	30,000(2)
Jiri Kulich	30,000(4)
Eric Comrie	30,000(4)
Victor Soderstrom	30,000(1)
Linus Karlsson	30,000(2)
Carson Meyer	30,000(2)
Jujhar Khaira	30,000(2)

Current Funds	$42,359,863
Home Games Remaining	2
Avg. Attendance	17,188
Avg. Revenue/Game	$1,072,554
Projected Revenue	$2,145,108

Expenses

Pro Payroll	$31,107,888
Farm Payroll	$2,580,977
Prospect Fees	$192,330
Coach	$0,000
Games Remaining	4
Total Game Expenses	$413,185
Projected Expenses	$1,652,741
Projected Balance	$42,852,230

Salary Commitment

Year: 2024	$33,688,865
Year: 2025	$16,408,817
Year: 2026	$13,672,114
Year: 2027	$1,420,000

Frederik Andersen	8,074,688(1)
Cam Atkinson	4,500,100(3)
Joel Farabee	2,727,273(3)
Marcus Pettersson	2,222,490(1)
Jack Roslovic	2,181,818(1)
Karel Vejmelka	1,857,955(3)
Morgan Geekie	1,347,305(3)
Philipp Kurashev	1,212,575(2)
Teddy Blueger	1,000,000(4)
Frederick Gaudreau	900,700(1)
Matt Boldy	750,000(1)
Emil Lilleberg	750,000(2)
Michael Pezzetta	553,980(3)
Julien Gauthier	530,501(3)
Sam Malinski	500,000(1)
Michael Kesselring	498,503(1)
Cam York	300,000(1)
Lane Hutson	300,000(4)
Matias Maccelli	300,000(1)
Joe Veleno	300,000(1)
Nick DeSimone	300,000(3)

Joel Kiviranta	724,693(1)
Cole McWard	497,156(1)
Lukas Rousek	417,665(2)
Rhett Gardner	300,000(3)
Barrett Hayton	121,023(2)
Arshdeep Bains	75,000(2)
Nils Aman	75,000(3)
Mikael Pyyhtia	57,000(2)
Olle Lycksell	42,440(2)
Tyler Angle	31,000(2)
Liam Ohgren	30,000(4)
Marat Khusnutdinov	30,000(3)
Emil Heineman	30,000(4)
Haydn Fleury	30,000(4)
Samuel Fagemo	30,000(1)
Jesper Wallstedt	30,000(4)
Luke Evangelista	30,000(2)
Danil Gushchin	30,000(3)

Current Funds	$54,629,937
Home Games Remaining	2
Avg. Attendance	12,078
Avg. Revenue/Game	$927,530
Projected Revenue	$1,855,060

Expenses

Pro Payroll	$36,522,366
Farm Payroll	$30,000
Prospect Fees	$45,656
Coach	$0,000
Games Remaining	3
Total Game Expenses	$446,317
Projected Expenses	$1,338,952
Projected Balance	$55,146,045

Salary Commitment

Year: 2024	$36,552,366
Year: 2025	$28,349,508
Year: 2026	$14,225,005
Year: 2027	$0,000

Jonathan Huberdeau	6,011,321(2)
Nikita Kucherov	5,898,060(3)
Andrew Mangiapane	3,163,636(2)
Josh Anderson	3,036,810(1)
Jake Oettinger	2,694,611(3)
Ryan Strome	2,499,900(3)
Brett Pesce	1,735,000(2)
Alexis Lafreniere	1,566,243(3)
Kaapo Kahkonen	1,500,000(1)
Casey Mittelstadt	1,380,368(1)
Yakov Trenin	1,159,091(2)
Filip Zadina	995,455(2)
Michael Rasmussen	806,135(1)
Tomas Nosek	750,000(2)
Gustav Lindstrom	579,545(1)
Tobias Bjornfot	522,081(3)
Oliver Kylington	414,110(3)
Josh Brown	310,000(2)
Bobby Brink	300,000(3)
Egor Zamula	300,000(1)
Alexandre Texier	300,000(3)
Philip Broberg	300,000(1)
Yegor Chinakhov	300,000(1)

Mitchell Stephens

30,000(3)

Current Funds	$25,652,862
Home Games Remaining	2
Avg. Attendance	12,768
Avg. Revenue/Game	$919,298
Projected Revenue	$1,838,596

Expenses

Pro Payroll	$38,862,323
Farm Payroll	$2,599,546
Prospect Fees	$179,668
Coach	$0,000
Games Remaining	4
Total Game Expenses	$507,824
Projected Expenses	$2,031,294
Projected Balance	$25,460,164

Salary Commitment

Year: 2024	$41,461,869
Year: 2025	$28,635,578
Year: 2026	$9,178,678
Year: 2027	$3,595,955

Torey Krug	5,100,000(1)
Patrik Laine	4,745,450(3)
Darnell Nurse	4,603,528(2)
Tyler Seguin	4,000,000(2)
Marcus Foligno	3,850,000(2)
Alex Killorn	3,000,000(1)
Oliver Bjorkstrand	2,981,595(2)
Miles Wood	2,005,000(2)
Jonas Siegenthaler	1,832,335(4)
Connor Ingram	1,313,620(4)
Eeli Tolvanen	800,613(1)
Eric Robinson	768,405(1)
Juuso Parssinen	750,000(1)
Steven Lorentz	715,909(2)
Trevor van Riemsdyk	630,000(3)
Kevin Bahl	565,868(2)
Ilya Mikheyev	300,000(4)
Owen Power	300,000(2)
Philip Tomasino	300,000(1)
Pheonix Copley	300,000(2)

Marco Scandella	900,000(1)
Nathan Bastian	562,500(1)
Jet Greaves	408,680(1)
Adam Boqvist	177,273(3)
Arturs Silovs	75,000(1)
Ondrej Pavel	75,000(2)
Jack Studnicka	41,093(1)
Jacob Bernard-Docker	30,000(1)
Cole Schwindt	30,000(4)
Isak Rosen	30,000(4)
Brendan Brisson	30,000(3)
Nils Lundkvist	30,000(1)
Kent Johnson	30,000(2)
Shakir Mukhamadullin	30,000(4)
Graeme Clarke	30,000(4)
Dylan Holloway	30,000(2)
Vasily Podkolzin	30,000(1)
Ryan Winterton	30,000(4)
Jan Jenik	30,000(1)

Current Funds	$11,678,690
Home Games Remaining	2
Avg. Attendance	10,490
Avg. Revenue/Game	$704,863
Projected Revenue	$1,409,726

Expenses

Pro Payroll	$23,785,283
Farm Payroll	$905,000
Prospect Fees	$165,251
Coach	$0,000
Games Remaining	4
Total Game Expenses	$303,116
Projected Expenses	$1,212,465
Projected Balance	$11,875,951

Salary Commitment

Year: 2024	$24,690,283
Year: 2025	$19,290,383
Year: 2026	$9,628,653
Year: 2027	$4,300,000

Pierre-Luc Dubois	3,900,000(3)
Ryan Johansen	3,499,900(1)
Jesperi Kotkaniemi	2,838,042(2)
Brendan Gallagher	2,350,000(2)
Alex Steeves	1,640,620(2)
Jack Campbell	1,500,000(4)
Ilya Solovyov	1,250,000(1)
Tony DeAngelo	1,000,000(4)
Mark Kastelic	795,000(2)
Nicolas Aube-Kubel	758,523(2)
Devin Cooley	750,000(4)
Rasmus Kupari	673,653(3)
Urho Vaakanainen	579,545(2)
Brayden Pachal	400,000(2)
Ronnie Attard	350,000(1)
Valtteri Puustinen	300,000(2)
Mitchell Chaffee	300,000(1)
David Jiricek	300,000(3)
Mackie Samoskevich	300,000(4)
Matthew Kessel	300,000(3)

Nikita Chibrikov	300,000(4)
Brandon Biro	300,000(4)
Bo Groulx	125,000(3)
Fraser Minten	30,000(4)
Marc Johnstone	30,000(4)
Adam Edstrom	30,000(3)
Pierrick Dube	30,000(4)
Hardy Haman-Aktell	30,000(4)
Marshall Rifai	30,000(4)

Current Funds	$24,257,036
Home Games Remaining	2
Avg. Attendance	14,460
Avg. Revenue/Game	$818,101
Projected Revenue	$1,636,202

Expenses

Pro Payroll	$35,479,482
Farm Payroll	$660,909
Prospect Fees	$112,226
Coach	$0,000
Games Remaining	4
Total Game Expenses	$442,105
Projected Expenses	$1,768,420
Projected Balance	$24,124,818

Salary Commitment

Year: 2024	$38,458,573
Year: 2025	$28,578,971
Year: 2026	$25,847,833
Year: 2027	$8,939,431

Steven Stamkos	9,000,000(3)
Taylor Hall	5,450,000(1)
Josh Norris	4,284,431(4)
Alexandar Georgiev	2,318,182(3)
Erik Gudbranson	2,300,000(2)
Joonas Korpisalo	2,200,000(3)
David Perron	2,100,000(4)
Brett Howden	1,279,940(3)
Elvis Merzlikins	1,250,000(4)
Jakub Vrana	1,005,000(4)
Travis Dermott	891,290(1)
Casey DeSmith	800,000(3)
Jesse Puljujarvi	760,280(3)
Leo Carlsson	550,000(3)
Oskar Steen	431,140(1)
MacKenzie Entwistle	431,138(2)
Victor Mete	417,670(1)
Matt Murray2	417,665(1)
Lucas Johansen	410,928(1)
Cole Koepke	300,000(1)
Justin Brazeau	300,000(1)
Brad Lambert	300,000(4)
Declan Carlile	300,000(1)
Philip Kemp	300,000(1)

Cameron Crotty	500,000(1)
Carl Grundstrom	70,909(1)
Joona Koppanen	30,000(1)
Brett Murray	30,000(1)
Patrik Koch	30,000(1)

Current Funds	$43,786,219
Home Games Remaining	2
Avg. Attendance	20,805
Avg. Revenue/Game	$1,547,737
Projected Revenue	$3,095,474

Expenses

Pro Payroll	$44,978,883
Farm Payroll	$235,611
Prospect Fees	$38,058
Coach	$0,000
Games Remaining	3
Total Game Expenses	$551,860
Projected Expenses	$1,655,581
Projected Balance	$45,226,112

Salary Commitment

Year: 2024	$45,214,494
Year: 2025	$30,163,634
Year: 2026	$16,955,012
Year: 2027	$4,874,012

Artemi Panarin	8,280,000(2)
Kris Letang	5,600,000(3)
Valeri Nichushkin	5,200,000(3)
Jesper Bratt	4,244,012(4)
Jon Marchessault	3,750,000(1)
Vincent Trocheck	3,220,890(1)
Drake Batherson	2,746,933(2)
Rasmus Andersson	2,512,270(1)
MacKenzie Weegar	2,243,098(1)
Gustav Nyquist	1,300,000(1)
Travis Sanheim	1,251,000(3)
Laurent Brossoit	1,100,000(2)
Troy Terry	1,000,770(1)
Logan Thompson	427,910(2)
Brayden McNabb	302,000(2)
Jordan Martinook	300,000(1)
Nick Jensen	300,000(4)
Dylan DeMelo	300,000(1)
Kyle Palmieri	300,000(2)
Craig Smith	300,000(4)
Trevor Lewis	300,000(1)

Parker Kelly	51,779(2)
Angus Crookshank	50,000(1)
Maxence Guenette	43,832(1)
Zack Ostapchuk	30,000(4)
Jiri Smejkal	30,000(3)
Matthew Phillips	30,000(1)

Current Funds	$10,311,395
Home Games Remaining	2
Avg. Attendance	18,177
Avg. Revenue/Game	$1,177,806
Projected Revenue	$2,355,612

Expenses

Pro Payroll	$44,184,294
Farm Payroll	$1,298,868
Prospect Fees	$154,379
Coach	$0,000
Games Remaining	4
Total Game Expenses	$556,555
Projected Expenses	$2,226,222
Projected Balance	$10,440,785

Salary Commitment

Year: 2024	$45,483,162
Year: 2025	$31,209,830
Year: 2026	$12,959,183
Year: 2027	$6,225,723

Drew Doughty	5,800,000(2)
John Carlson	5,699,999(2)
Kyle Connor	5,299,999(2)
Sebastian Aho	5,080,723(4)
Brad Marchand	4,150,000(1)
Frank Vatrano	3,760,000(1)
Mikael Granlund	2,927,000(1)
Filip Gustavsson	2,020,960(3)
Ryan Pulock	1,650,000(3)
Chandler Stephenson	1,518,400(1)
Anthony Duclair	1,476,994(1)
Charlie Lindgren	839,000(3)
Jani Hakanpaa	760,000(4)
Brendan Smith	757,000(3)
Shane Pinto	522,081(2)
Zach Bogosian	480,000(3)
Pontus Holmberg	431,138(2)
Jimmy Vesey	356,000(3)
Jarred Tinordi	355,000(4)
Matthew Knies	300,000(3)

Robert Bortuzzo	350,000(1)
Viktor Arvidsson	349,990(2)
Hendrix Lapierre	300,000(3)
Louis Domingue	75,000(2)
Cale Fleury	60,938(1)
Akito Hirose	42,440(2)
Justin Holl	30,500(3)
Jackson Blake	30,000(4)
Phillip Di Giuseppe	30,000(1)
Shane Bowers	30,000(2)

Current Funds	$9,199,102
Home Games Remaining	2
Avg. Attendance	11,213
Avg. Revenue/Game	$807,333
Projected Revenue	$1,614,666

Expenses

Pro Payroll	$25,740,046
Farm Payroll	$190,000
Prospect Fees	$39,500
Coach	$0,000
Games Remaining	3
Total Game Expenses	$316,702
Projected Expenses	$950,105
Projected Balance	$9,863,663

Salary Commitment

Year: 2024	$25,930,046
Year: 2025	$16,113,563
Year: 2026	$10,133,563
Year: 2027	$4,140,000

John Klingberg	4,780,000(2)
Logan Couture	3,800,000(1)
Josh Morrissey	3,510,000(4)
Colin White	2,622,700(1)
Bowen Byram	2,593,563(3)
Kenneth Appleby	1,100,000(3)
Moritz Seider	950,000(1)
Pavel Mintyukov	850,000(3)
Anton Lundell	850,000(1)
Trent Frederic	724,693(1)
Adam Fantilli	550,000(3)
Max Lajoie	409,090(1)
Brandt Clarke	300,000(3)
Cutter Gauthier	300,000(4)
William Eklund	300,000(2)
Ivan Miroshnichenko	300,000(3)
Quinton Byfield	300,000(1)
Zack Bolduc	300,000(3)
Jack Quinn	300,000(2)
Matt Villalta	300,000(2)
Thomas Bordeleau	300,000(2)
Brennan Othmann	300,000(4)

Tomas Tatar	160,000(1)
Riley Nash	30,000(4)

Current Funds	$29,667,146
Home Games Remaining	2
Avg. Attendance	22,000
Avg. Revenue/Game	$1,531,200
Projected Revenue	$3,062,400

Expenses

Pro Payroll	$45,651,047
Farm Payroll	$230,327
Prospect Fees	$170,167
Coach	$0,000
Games Remaining	4
Total Game Expenses	$561,604
Projected Expenses	$2,246,417
Projected Balance	$30,483,129

Salary Commitment

Year: 2024	$45,881,374
Year: 2025	$21,198,665
Year: 2026	$7,501,497
Year: 2027	$6,751,497

Filip Forsberg	8,000,000(1)
Alex Ovechkin	5,000,000(4)
William Nylander	4,747,068(2)
Justin Faulk	4,300,000(1)
Noah Hanifin	3,375,000(2)
Rasmus Dahlin	3,312,883(1)
Tom Wilson	2,600,000(2)
Roope Hintz	2,174,080(1)
Erik Cernak	2,036,040(1)
Sam Reinhart	1,794,479(1)
Stuart Skinner	1,751,497(4)
Tyler Myers	1,600,000(1)
Nicholas Paul	950,000(2)
Ty Emberson	750,000(3)
Lars Eller	710,000(2)
Brian Dumoulin	700,000(2)
Alex Iafallo	500,000(2)
Kyle Okposo	400,000(1)
Scott Wedgewood	350,000(1)
PE Bellemare	300,000(1)
Sheldon Rempal	300,000(1)

Jaycob Megna	115,100(2)
Caleb Jones	55,227(1)
Jonny Brodzinski	30,000(1)
Nikolai Knyzhov	30,000(1)

Current Funds	$79,666,893
Home Games Remaining	2
Avg. Attendance	16,129
Avg. Revenue/Game	$1,161,349
Projected Revenue	$2,322,698

Expenses

Pro Payroll	$46,688,840
Farm Payroll	$1,471,198
Prospect Fees	$164,551
Coach	$0,000
Games Remaining	4
Total Game Expenses	$589,324
Projected Expenses	$2,357,297
Projected Balance	$79,632,294

Salary Commitment

Year: 2024	$48,160,038
Year: 2025	$36,769,696
Year: 2026	$26,998,041
Year: 2027	$3,678,000

Mitch Marner	7,344,840(3)
David Pastrnak	4,601,227(1)
Mika Zibanejad	4,511,110(3)
Jack Hughes	4,363,636(3)
Kevin Fiala	4,295,455(3)
Linus Ullmark	4,100,000(2)
Cam Fowler	3,250,000(1)
Filip Hronek	3,036,810(2)
J.T. Compher	2,400,000(4)
Radek Faksa	1,794,479(1)
Martin Necas	1,702,647(2)
Nate Schmidt	800,000(3)
Timothy Liljegren	763,636(1)
Brett Kulak	700,000(3)
Derek Forbort	650,000(1)
Tyler Motte	580,000(3)
Kyle Burroughs	500,000(4)
Sam Gagner	365,000(3)
Anton Forsberg	330,000(3)
Wyatt Johnston	300,000(2)
Oskar Sundqvist	300,000(4)

Connor Dewar	300,000(1)
Uvis Balinskis	300,000(4)
Daniil Miromanov	300,000(2)
Jeff Carter	249,990(2)
Hunter Shepard	93,000(4)
Alexander Barabanov	55,000(4)
Jiri Patera	52,208(2)
Jordan Oesterle	31,000(1)
Nikita Alexandrov	30,000(2)
Vincent Iorio	30,000(3)
Luca Del Bel Belluz	30,000(4)

Current Funds	$10,537,266
Home Games Remaining	2
Avg. Attendance	16,732
Avg. Revenue/Game	$927,616
Projected Revenue	$1,855,232

Expenses

Pro Payroll	$41,494,444
Farm Payroll	$1,463,933
Prospect Fees	$212,380
Coach	$0,000
Games Remaining	4
Total Game Expenses	$526,473
Projected Expenses	$2,105,891
Projected Balance	$10,286,607

Salary Commitment

Year: 2024	$42,958,377
Year: 2025	$34,502,263
Year: 2026	$12,783,549
Year: 2027	$6,629,012

Shea Theodore	5,298,113(2)
Claude Giroux	5,200,000(2)
John Tavares	5,100,000(1)
Alex DeBrincat	4,244,012(4)
Ivan Provorov	3,637,725(2)
Juuse Saros	2,950,537(3)
Oliver Ekman-Larsson	2,499,999(2)
Scott Laughton	2,400,000(3)
Jason Dickinson	1,463,190(1)
Tanner Jeannot	1,436,228(2)
Corey Perry	1,250,000(1)
Connor Brown	965,000(4)
Ryan Suter	900,000(4)
Jake Sanderson	850,000(2)
Ivan Fedotov	750,000(2)
Cayden Primeau	479,640(2)
Nicolas Deslauriers	470,000(2)
Justin Schultz	400,000(2)
Logan Stankoven	300,000(3)
Noah Juulsen	300,000(1)
Mason McTavish	300,000(2)
Ross Johnston	300,000(4)

Mathew Dumba	249,000(3)
Jakob Silfverberg	130,000(3)
Robert Hagg	120,000(2)
Jacob Bryson	100,909(1)
Jake Evans	92,727(2)
Blake Lizotte	91,364(1)
Marc Staal	65,000(2)
Logan Stanley	63,750(1)
Maxwell Crozier	60,000(3)
Rafael Harvey-Pinard	59,281(2)
Dylan Coghlan	45,808(1)
Adam Ruzicka	41,093(1)
Cameron Butler	40,000(4)
Chris Tierney	35,000(3)
Ruslan Iskhakov	30,000(4)
Justin Barron	30,000(2)
Mavrik Bourque	30,000(4)
Tristan Luneau	30,000(3)
Gage Goncalves	30,000(4)
Logan Mailloux	30,000(4)
Dustin Wolf	30,000(2)
Marc Del Gaizo	30,000(4)
Joel Hanley	30,000(4)

Current Funds	$43,041,901
Home Games Remaining	2
Avg. Attendance	22,000
Avg. Revenue/Game	$1,531,200
Projected Revenue	$3,062,400

Expenses

Pro Payroll	$46,374,627
Farm Payroll	$1,244,063
Prospect Fees	$110,190
Coach	$0,000
Games Remaining	4
Total Game Expenses	$582,060
Projected Expenses	$2,328,238
Projected Balance	$43,776,063

Salary Commitment

Year: 2024	$47,618,690
Year: 2025	$38,687,141
Year: 2026	$38,563,441
Year: 2027	$29,363,578

Auston Matthews	6,923,836(4)
Cale Makar	4,909,091(3)
Jake Guentzel	4,600,010(4)
Chris Kreider	4,600,010(4)
Andrei Vasilevskiy	4,555,555(4)
Sidney Crosby	4,009,500(1)
Charlie Coyle	3,111,555(4)
Mason Marchment	2,400,000(4)
Joey Daccord	2,000,000(1)
Gustav Forsling	1,472,393(1)
Jeremy Lauzon	1,090,909(3)
Mike Reilly	1,001,000(3)
Shayne Gostisbehere	1,000,001(4)
Mats Zuccarello	1,000,000(4)
Colton Sissons	800,000(4)
Anthony Stolarz	586,656(1)
Barclay Goodrow	391,000(3)
Nick Leddy	356,000(3)
Sean Kuraly	356,000(3)
Luke Glendening	311,111(4)
Brock Faber	300,000(3)
Colin Blackwell	300,000(3)
Noah Cates	300,000(1)

Vitek Vanecek	231,818(3)
Kevin Hayes	190,000(1)
Jean-Gabriel Pageau	188,000(1)
Nikita Nesterenko	75,000(1)
Sam Carrick	62,200(3)
Curtis Lazar	61,500(4)
John Ludvig	55,000(3)
Zac Jones	54,734(3)
Collin Graf	50,000(1)
Zach Aston-Reese	33,700(2)
Calle Rosen	31,111(3)
Derek Ryan	31,000(3)
Jackson LaCombe	30,000(2)
Matty Beniers	30,000(3)
Alex Lyon	30,000(2)
Justus Annunen	30,000(1)
Kaedan Korczak	30,000(2)
Jake Leschyshyn	30,000(1)

Current Funds	$6,385,452
Home Games Remaining	2
Avg. Attendance	11,742
Avg. Revenue/Game	$789,116
Projected Revenue	$1,578,232

Expenses

Pro Payroll	$27,984,716
Farm Payroll	$443,604
Prospect Fees	$184,399
Coach	$0,000
Games Remaining	3
Total Game Expenses	$348,936
Projected Expenses	$1,046,807
Projected Balance	$6,916,877

Salary Commitment

Year: 2024	$28,428,320
Year: 2025	$17,975,086
Year: 2026	$11,347,242
Year: 2027	$743,000

Dougie Hamilton	5,111,110(3)
Hampus Lindholm	4,499,000(3)
Evgeny Kuznetsov	4,400,000(2)
Nino Niederreiter	3,461,540(1)
Ryan Lindgren	1,636,364(1)
Klim Kostin	1,077,844(2)
Ryan Poehling	934,132(3)
Eetu Luostarinen	818,180(1)
Kailer Yamamoto	808,383(1)
Dmitri Voronkov	750,000(2)
Cal Petersen	743,000(4)
Max Jones	715,031(1)
Emil Bemstrom	490,910(1)
Sam Steel	458,084(1)
Evgenii Dadonov	450,000(1)
Joey Anderson	431,138(1)
Dylan Samberg	300,000(1)
Jacob Moverare	300,000(1)
Scott Perunovich	300,000(2)
Chris Driedger	300,000(1)

Matt Grzelcyk	203,604(1)
Alexandre Carrier	50,000(1)
Andreas Englund	35,000(2)
Samuel Bolduc	35,000(2)
Adam Beckman	30,000(2)
Daemon Hunt	30,000(3)
Raphael Lavoie	30,000(3)
Vladislav Kolyachonok	30,000(1)

Current Funds	$44,695,006
Home Games Remaining	2
Avg. Attendance	22,251
Avg. Revenue/Game	$1,405,914
Projected Revenue	$2,811,828

Expenses

Pro Payroll	$46,775,920
Farm Payroll	$982,599
Prospect Fees	$13,500
Coach	$0,000
Games Remaining	4
Total Game Expenses	$582,586
Projected Expenses	$2,330,342
Projected Balance	$45,176,492

Salary Commitment

Year: 2024	$47,758,519
Year: 2025	$33,058,782
Year: 2026	$23,381,426
Year: 2027	$1,570,000

Mark Stone	6,530,000(3)
Roman Josi	6,299,999(3)
J.T. Miller	5,217,791(3)
Quinn Hughes	4,334,356(2)
Elias Pettersson	4,058,282(1)
Ryan O'Reilly	3,698,631(1)
Evander Kane	3,250,000(2)
Joel Eriksson Ek	2,863,636(3)
Thatcher Demko	2,215,490(1)
Ryan McDonagh	1,750,000(1)
Trevor Moore	1,294,095(1)
David Savard	850,000(1)
Erik Johnson	850,000(4)
Will Borgen	613,640(1)
Calvin Pickard	600,000(2)
Mark Giordano	600,000(2)
Cal Clutterbuck	500,000(3)
Cole Smith	350,000(2)
Garnet Hathaway	300,000(4)
Tanner Pearson	300,000(4)
Pat Maroon	300,000(3)

Justin Danforth	453,000(2)
Dmitry Kulikov	100,000(3)
Troy Stecher	100,000(1)
Jesper Boqvist	59,599(1)
Adam Ginning	30,000(2)
Justin Bailey	30,000(4)
Nico Sturm	30,000(4)
Jonathan Gruden	30,000(2)
Andrew Cogliano	30,000(4)
Magnus Hellberg	30,000(2)
Jonas Rondbjerg	30,000(1)
Zack MacEwen	30,000(4)
Nikita Okhotiuk	30,000(1)

Current Funds	$37,513,686
Home Games Remaining	2
Avg. Attendance	19,898
Avg. Revenue/Game	$1,432,682
Projected Revenue	$2,865,364

Expenses

Pro Payroll	$45,376,732
Farm Payroll	$569,281
Prospect Fees	$116,750
Coach	$0,000
Games Remaining	3
Total Game Expenses	$561,741
Projected Expenses	$1,685,223
Projected Balance	$38,693,827

Salary Commitment

Year: 2024	$45,946,013
Year: 2025	$40,802,823
Year: 2026	$28,767,100
Year: 2027	$16,054,282

Erik Karlsson	5,250,000(4)
Brayden Point	5,181,818(3)
Robert Thomas	4,378,743(4)
Cole Caufield	4,230,539(4)
Phillip Danault	3,750,000(3)
Pavel Buchnevich	3,202,454(2)
Semyon Varlamov	2,500,000(2)
Artturi Lehkonen	2,180,982(2)
Nikita Zadorov	2,040,000(3)
Warren Foegele	1,898,006(2)
Luke Schenn	1,500,000(1)
Sean Walker	1,463,190(1)
Casey Cizikas	1,330,000(1)
Connor Bedard	950,000(3)
Bobby McMann	770,000(4)
Arber Xhekaj	750,000(1)
Adam Pelech	701,000(3)
Radko Gudas	600,000(4)
Nick Seeler	500,000(2)
Nick Bjugstad	450,000(4)
Jonas Johansson	450,000(2)
Mackenzie Blackwood	350,000(2)
Paul Cotter	350,000(2)
William Carrier	300,000(4)
Juraj Slafkovsky	300,000(2)

Matt Rempe	75,000(2)
Yan Kuznetsov	60,000(3)
Mathieu Olivier	59,281(2)
Maksymilian Szuber	50,000(2)
Adam Klapka	45,000(4)
Cole Sillinger	35,000(1)
Matt Martin	35,000(1)
Adam Raska	30,000(2)
Declan Chisholm	30,000(3)
Bokondji Imama	30,000(2)
Jon Merrill	30,000(4)
Liam O'Brien	30,000(2)
Pavel Dorofeyev	30,000(1)
Joe Snively	30,000(2)

Current Funds	$24,106,470
Home Games Remaining	2
Avg. Attendance	14,419
Avg. Revenue/Game	$934,246
Projected Revenue	$1,868,492

Expenses

Pro Payroll	$32,658,424
Farm Payroll	$265,000
Prospect Fees	$71,931
Coach	$0,000
Games Remaining	3
Total Game Expenses	$402,382
Projected Expenses	$1,207,147
Projected Balance	$24,767,815

Salary Commitment

Year: 2024	$32,923,424
Year: 2025	$19,155,511
Year: 2026	$8,490,000
Year: 2027	$7,530,000

Dylan Larkin	6,900,000(4)
Damon Severson	5,000,000(2)
Thomas Chabot	4,417,178(1)
Nico Hischier	4,003,070(1)
Brandon Carlo	2,263,804(2)
K'Andre Miller	2,086,707(2)
James Reimer	2,020,000(1)
Luke Kunin	1,500,000(1)
Conor Timmins	600,000(2)
Dawson Mercer	450,000(1)
Jesse Ylonen	417,665(1)
Connor McMichael	300,000(1)
Zach Benson	300,000(3)
Danton Heinen	300,000(4)
Alexander Holtz	300,000(2)
Jordan Harris	300,000(1)
Simon Edvinsson	300,000(3)
Kiefer Sherwood	300,000(4)
John Beecher	300,000(3)
Lukas Dostal	300,000(1)
Ridly Greig	300,000(2)

Nico Daws	55,000(2)
Landon Slaggert	30,000(3)
Byron Froese	30,000(2)
Peyton Krebs	30,000(1)
A.J. Greer	30,000(1)
Jakob Pelletier	30,000(2)
Gavin Brindley	30,000(4)
Simon Nemec	30,000(3)