Current Funds	$32,635,362
Home Games Remaining	23
Avg. Attendance	18,069
Avg. Revenue/Game	$1,344,367
Projected Revenue	$30,920,441

Expenses

Pro Payroll	$44,959,928
Farm Payroll	$1,050,301
Prospect Fees	$123,176
Coach	$0,000
Games Remaining	47
Total Game Expenses	$562,603
Projected Expenses	$26,442,318
Projected Balance	$37,113,486

Salary Commitment

Year: 2024	$46,010,229
Year: 2025	$34,795,495
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)
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)
Mark Giordano	600,000(2)
Sam Malinski	500,000(1)
Dakota Joshua	500,000(1)
Reilly Smith	375,000(3)
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)
Mason Appleton	118,182(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)
Travis Hamonic	30,200(2)
Rourke Chartier	30,000(2)
Bradly Nadeau	30,000(4)
Adam Gaudette	30,000(3)

Current Funds	$16,279,740
Home Games Remaining	23
Avg. Attendance	14,943
Avg. Revenue/Game	$1,147,576
Projected Revenue	$26,394,248

Expenses

Pro Payroll	$43,434,205
Farm Payroll	$512,407
Prospect Fees	$82,901
Coach	$0,000
Games Remaining	47
Total Game Expenses	$536,945
Projected Expenses	$25,236,428
Projected Balance	$17,437,560

Salary Commitment

Year: 2024	$43,946,612
Year: 2025	$36,921,777
Year: 2026	$13,455,209
Year: 2027	$3,176,407

Jacob Markstrom	8,300,000(2)
Jeff Skinner	5,900,000(2)
Rickard Rakell	5,000,000(3)
Evander Kane	3,250,000(2)
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)
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)
Jean-Luc Foudy	30,000(3)
Gustav Olofsson	30,000(2)

Current Funds	$57,263,019
Home Games Remaining	23
Avg. Attendance	22,902
Avg. Revenue/Game	$1,429,043
Projected Revenue	$32,867,989

Expenses

Pro Payroll	$44,088,272
Farm Payroll	$766,231
Prospect Fees	$157,717
Coach	$0,000
Games Remaining	47
Total Game Expenses	$548,930
Projected Expenses	$25,799,687
Projected Balance	$64,331,321

Salary Commitment

Year: 2024	$44,854,503
Year: 2025	$36,393,411
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)
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)
Akira Schmid	57,317(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	$72,430,628
Home Games Remaining	24
Avg. Attendance	15,054
Avg. Revenue/Game	$1,083,905
Projected Revenue	$26,013,720

Expenses

Pro Payroll	$39,288,540
Farm Payroll	$963,638
Prospect Fees	$151,489
Coach	$0,000
Games Remaining	47
Total Game Expenses	$492,728
Projected Expenses	$23,158,199
Projected Balance	$75,286,149

Salary Commitment

Year: 2024	$40,252,178
Year: 2025	$24,005,317
Year: 2026	$20,460,000
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)
Brock McGinn	300,000(4)

Matt Nieto	350,000(3)
Josh Doan	300,000(3)
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)
Matthew Poitras	30,000(3)

Current Funds	$31,841,197
Home Games Remaining	23
Avg. Attendance	11,571
Avg. Revenue/Game	$777,589
Projected Revenue	$17,884,547

Expenses

Pro Payroll	$31,891,048
Farm Payroll	$390,858
Prospect Fees	$165,963
Coach	$0,000
Games Remaining	47
Total Game Expenses	$395,706
Projected Expenses	$18,598,169
Projected Balance	$31,127,575

Salary Commitment

Year: 2024	$32,281,906
Year: 2025	$18,694,727
Year: 2026	$7,459,301
Year: 2027	$2,400,000

Darcy Kuemper	4,499,000(2)
Ville Husso	3,499,000(3)
Andre Burakovsky	2,499,000(1)
Mason Marchment	2,400,000(4)
Anthony Beauvillier	2,291,411(1)
Robby Fabbri	2,063,650(2)
Kasperi Kapanen	1,745,455(1)
Tyler Myers	1,600,000(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)
Mark Jankowski	455,000(2)
Givani Smith	431,140(2)
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)
Marian Studenic	41,767(1)
Spencer Stastney	30,000(2)
Tye Kartye	30,000(3)
Riley Tufte	30,000(1)
Will Cuylle	30,000(3)

Current Funds	$56,992,819
Home Games Remaining	23
Avg. Attendance	21,025
Avg. Revenue/Game	$1,513,808
Projected Revenue	$34,817,584

Expenses

Pro Payroll	$44,216,021
Farm Payroll	$1,945,739
Prospect Fees	$166,477
Coach	$0,000
Games Remaining	47
Total Game Expenses	$564,979
Projected Expenses	$26,553,990
Projected Balance	$65,256,414

Salary Commitment

Year: 2024	$46,161,760
Year: 2025	$44,068,383
Year: 2026	$32,988,351
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)
Jordan Binnington	1,800,000(2)
Brandon Montour	1,750,000(2)
Max Pacioretty	1,100,000(4)
Colton Parayko	1,050,000(3)
Rasmus Sandin	954,545(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)
Daniil Tarasov	300,000(1)

Victor Olofsson	288,727(2)
John Gibson	249,990(2)
Yanni Gourde	249,900(3)
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)
Arvid Soderblom	30,000(1)
Devon Levi	30,000(2)
Taylor Raddysh	30,000(1)
Lukas Reichel	30,000(1)

Current Funds	$25,097,002
Home Games Remaining	23
Avg. Attendance	13,974
Avg. Revenue/Game	$939,124
Projected Revenue	$21,599,852

Expenses

Pro Payroll	$28,788,695
Farm Payroll	$2,668,900
Prospect Fees	$326,711
Coach	$0,000
Games Remaining	47
Total Game Expenses	$387,613
Projected Expenses	$18,217,834
Projected Balance	$28,479,020

Salary Commitment

Year: 2024	$31,457,595
Year: 2025	$22,787,075
Year: 2026	$7,923,630
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)
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)
Jason Polin	500,000(1)
Vladislav Namestnikov	500,000(1)
Grant Hutton	500,000(1)
Josh Mahura	498,500(1)
Seth Jarvis	450,000(1)
Felix Sandstrom	417,665(1)
Logan Cooley	350,000(3)
Dylan Guenther	300,000(2)
Trey Fix-Wolansky	300,000(1)
Cole Perfetti	300,000(1)

Kevin Labanc	2,608,900(1)
Connor Zary	30,000(3)
Emil Andrae	30,000(4)

Current Funds	$48,874,109
Home Games Remaining	23
Avg. Attendance	19,888
Avg. Revenue/Game	$1,431,879
Projected Revenue	$32,933,217

Expenses

Pro Payroll	$44,852,297
Farm Payroll	$1,285,325
Prospect Fees	$236,233
Coach	$0,000
Games Remaining	47
Total Game Expenses	$565,535
Projected Expenses	$26,580,136
Projected Balance	$55,227,190

Salary Commitment

Year: 2024	$46,137,622
Year: 2025	$34,126,552
Year: 2026	$28,462,717
Year: 2027	$13,925,763

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)
Petr Mrazek	1,111,110(3)
Cody Ceci	820,000(4)
Brandon Saad	800,000(4)
Esa Lindell	751,000(3)
Spencer Martin	500,000(4)
Michael Carcone	400,000(3)
Brett Leason	300,000(1)
Michael McCarron	300,000(1)
Pius Suter	300,000(3)

Max Domi	310,000(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)
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	$45,945,097
Home Games Remaining	23
Avg. Attendance	15,357
Avg. Revenue/Game	$1,105,668
Projected Revenue	$25,430,364

Expenses

Pro Payroll	$44,015,845
Farm Payroll	$712,860
Prospect Fees	$217,701
Coach	$0,000
Games Remaining	46
Total Game Expenses	$548,127
Projected Expenses	$25,213,838
Projected Balance	$46,161,623

Salary Commitment

Year: 2024	$44,728,705
Year: 2025	$36,682,109
Year: 2026	$36,617,109
Year: 2027	$21,186,144

Mikko Rantanen	8,171,779(4)
Matthew Tkachuk	5,181,818(3)
Tim Stutzle	4,500,000(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)
Connor Brown	965,000(4)
Chris Tanev	965,000(4)
Michael McLeod	754,491(1)
Brandon Tanev	744,000(4)
Carson Soucy	744,000(4)
Nils Hoglander	741,018(3)
Adam Larsson	666,000(1)
Drew O'Connor	623,129(3)
Alex Nylander	422,730(1)
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)
Kirill Marchenko	35,000(2)
Anthony Richard	30,000(2)
Justin Sourdif	30,000(4)
Arthur Kaliyev	30,000(1)
Lukas Cormier	30,000(4)
Yaniv Perets	30,000(4)
Pavel Dorofeyev	30,000(1)
Roby Jarventie	30,000(4)
Vasily Ponomarev	30,000(4)
Ethan Del Mastro	30,000(4)
Yaroslav Askarov	30,000(3)

Current Funds	$19,339,999
Home Games Remaining	23
Avg. Attendance	16,774
Avg. Revenue/Game	$1,006,430
Projected Revenue	$23,147,890

Expenses

Pro Payroll	$43,503,636
Farm Payroll	$3,458,298
Prospect Fees	$100,739
Coach	$0,000
Games Remaining	47
Total Game Expenses	$573,935
Projected Expenses	$26,974,947
Projected Balance	$15,512,942

Salary Commitment

Year: 2024	$46,961,934
Year: 2025	$29,596,267
Year: 2026	$21,342,543
Year: 2027	$11,575,725

Brent Burns	6,001,000(1)
Charlie McAvoy	5,181,818(3)
Mathew Barzal	4,931,138(4)
Sean Monahan	4,399,923(1)
Jacob Trouba	2,800,000(4)
Adam Henrique	2,750,000(2)
Alex Tuch	2,622,699(1)
Scott Laughton	2,400,000(3)
Jordan Staal	1,800,000(4)
Anders Lee	1,700,000(1)
Jordan Greenway	1,532,209(2)
Connor Ingram	1,313,620(4)
Colin Miller	1,100,000(3)
Kaiden Guhle	950,000(2)
Ross Colton	767,045(1)
Sam Lafferty	720,000(3)
Ukko-Pekka Luukkonen	564,184(2)
Kyle Burroughs	500,000(4)
Nicolas Deslauriers	470,000(2)
Marc-Edouard Vlasic	400,000(2)
JJ Peterka	300,000(2)
Martin Pospisil	300,000(2)

Calle Jarnkrok	1,800,000(1)
Neal Pionk	324,387(2)
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)
Luke Evangelista	30,000(2)
Scott Sabourin	30,000(3)

Current Funds	$42,230,638
Home Games Remaining	23
Avg. Attendance	15,945
Avg. Revenue/Game	$1,148,049
Projected Revenue	$26,405,127

Expenses

Pro Payroll	$42,417,147
Farm Payroll	$661,805
Prospect Fees	$102,249
Coach	$0,000
Games Remaining	47
Total Game Expenses	$526,600
Projected Expenses	$24,750,201
Projected Balance	$43,885,564

Salary Commitment

Year: 2024	$45,328,952
Year: 2025	$27,446,961
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)
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)
Jalen Chatfield	519,890(2)
Johnathan Kovacevic	516,470(3)
Daniel Sprong	511,364(1)
Michael Amadio	418,710(1)
Walker Duehr	350,000(2)

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)
Wyatt Kaiser	30,000(3)
Calen Addison	30,000(1)

Current Funds	$14,730,882
Home Games Remaining	23
Avg. Attendance	18,308
Avg. Revenue/Game	$1,274,195
Projected Revenue	$29,306,485

Expenses

Pro Payroll	$42,908,702
Farm Payroll	$528,958
Prospect Fees	$214,194
Coach	$0,000
Games Remaining	46
Total Game Expenses	$532,340
Projected Expenses	$24,487,625
Projected Balance	$19,549,742

Salary Commitment

Year: 2024	$43,437,660
Year: 2025	$33,797,789
Year: 2026	$18,401,693
Year: 2027	$2,290,000

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)
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)
Georgi Romanov	55,000(4)
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	$30,830,168
Home Games Remaining	24
Avg. Attendance	16,291
Avg. Revenue/Game	$1,055,714
Projected Revenue	$25,337,136

Expenses

Pro Payroll	$36,435,037
Farm Payroll	$165,000
Prospect Fees	$77,881
Coach	$0,000
Games Remaining	47
Total Game Expenses	$447,292
Projected Expenses	$21,022,709
Projected Balance	$35,144,595

Salary Commitment

Year: 2024	$36,600,037
Year: 2025	$28,733,962
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)
Brett Seney	528,410(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)
Sam Colangelo	30,000(4)
Alex Turcotte	30,000(2)
Joshua Roy	30,000(3)

Current Funds	$76,716,815
Home Games Remaining	23
Avg. Attendance	13,869
Avg. Revenue/Game	$998,483
Projected Revenue	$22,965,109

Expenses

Pro Payroll	$44,541,363
Farm Payroll	$402,993
Prospect Fees	$21,000
Coach	$0,000
Games Remaining	46
Total Game Expenses	$548,358
Projected Expenses	$25,224,468
Projected Balance	$74,457,456

Salary Commitment

Year: 2024	$44,944,356
Year: 2025	$21,143,118
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)
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)
Nick Seeler	500,000(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	$42,138,619
Home Games Remaining	23
Avg. Attendance	18,959
Avg. Revenue/Game	$1,182,994
Projected Revenue	$27,208,862

Expenses

Pro Payroll	$32,324,076
Farm Payroll	$2,478,537
Prospect Fees	$189,330
Coach	$0,000
Games Remaining	46
Total Game Expenses	$426,731
Projected Expenses	$19,629,627
Projected Balance	$49,717,854

Salary Commitment

Year: 2024	$34,802,613
Year: 2025	$20,204,383
Year: 2026	$13,642,114
Year: 2027	$1,390,000

Frederik Andersen	8,074,688(1)
Cam Atkinson	4,500,100(3)
Joel Farabee	2,727,273(3)
Marcus Pettersson	2,222,490(1)
Adin Hill	2,000,000(2)
Warren Foegele	1,898,006(2)
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)
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)
Tyler Angle	31,000(2)
Liam Ohgren	30,000(4)
Marat Khusnutdinov	30,000(3)
Emil Heineman	30,000(4)
Samuel Fagemo	30,000(1)
Jesper Wallstedt	30,000(4)
Danil Gushchin	30,000(3)

Current Funds	$53,808,675
Home Games Remaining	24
Avg. Attendance	12,037
Avg. Revenue/Game	$924,383
Projected Revenue	$22,185,192

Expenses

Pro Payroll	$36,522,366
Farm Payroll	$30,000
Prospect Fees	$45,656
Coach	$0,000
Games Remaining	47
Total Game Expenses	$446,317
Projected Expenses	$20,976,915
Projected Balance	$55,016,952

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	$27,983,038
Home Games Remaining	24
Avg. Attendance	12,610
Avg. Revenue/Game	$908,009
Projected Revenue	$21,792,216

Expenses

Pro Payroll	$44,876,280
Farm Payroll	$875,806
Prospect Fees	$181,168
Coach	$0,000
Games Remaining	47
Total Game Expenses	$560,162
Projected Expenses	$26,327,597
Projected Balance	$23,447,657

Salary Commitment

Year: 2024	$45,752,086
Year: 2025	$28,564,498
Year: 2026	$7,565,058
Year: 2027	$1,982,335

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)
Jack Roslovic	2,181,818(1)
Miles Wood	2,005,000(2)
Jonas Siegenthaler	1,832,335(4)
Radek Faksa	1,794,479(1)
Andrew Copp	1,500,100(2)
Casey Cizikas	1,330,000(1)
Marco Scandella	900,000(1)
Eeli Tolvanen	800,613(1)
Eric Robinson	768,405(1)
Steven Lorentz	715,909(2)
Trevor van Riemsdyk	630,000(3)
Kevin Bahl	565,868(2)
Nathan Bastian	562,500(1)
Jet Greaves	408,680(1)
Owen Power	300,000(2)
Pheonix Copley	300,000(2)

Adam Boqvist	177,273(3)
Arturs Silovs	75,000(1)
Juuso Parssinen	75,000(1)
Ondrej Pavel	75,000(2)
Olle Lycksell	42,440(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)
Philip Tomasino	30,000(1)
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	$19,752,889
Home Games Remaining	23
Avg. Attendance	10,114
Avg. Revenue/Game	$679,680
Projected Revenue	$15,632,640

Expenses

Pro Payroll	$25,874,111
Farm Payroll	$624,062
Prospect Fees	$163,751
Coach	$0,000
Games Remaining	47
Total Game Expenses	$325,145
Projected Expenses	$15,281,834
Projected Balance	$20,103,695

Salary Commitment

Year: 2024	$26,498,173
Year: 2025	$17,543,825
Year: 2026	$9,358,653
Year: 2027	$4,300,000

Seth Jones	4,679,448(1)
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)
Jack Campbell	1,500,000(4)
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)
Nikita Chibrikov	300,000(4)
Valtteri Puustinen	300,000(2)
Brandon Biro	300,000(4)
Mitchell Chaffee	300,000(1)
David Jiricek	300,000(3)
Mackie Samoskevich	300,000(4)

Alex Steeves	164,062(2)
Ilya Solovyov	125,000(1)
Bo Groulx	125,000(3)
Fraser Minten	30,000(4)
Marc Johnstone	30,000(4)
Adam Edstrom	30,000(3)
Matthew Kessel	30,000(3)
Pierrick Dube	30,000(4)
Hardy Haman-Aktell	30,000(4)
Marshall Rifai	30,000(4)

Current Funds	$28,135,742
Home Games Remaining	24
Avg. Attendance	13,642
Avg. Revenue/Game	$845,584
Projected Revenue	$20,294,016

Expenses

Pro Payroll	$38,698,664
Farm Payroll	$660,909
Prospect Fees	$112,226
Coach	$0,000
Games Remaining	47
Total Game Expenses	$481,363
Projected Expenses	$22,624,080
Projected Balance	$25,805,678

Salary Commitment

Year: 2024	$39,359,573
Year: 2025	$29,479,971
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)
Joel Armia	901,000(2)
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	$33,802,321
Home Games Remaining	24
Avg. Attendance	20,633
Avg. Revenue/Game	$1,535,064
Projected Revenue	$36,841,536

Expenses

Pro Payroll	$44,978,883
Farm Payroll	$235,611
Prospect Fees	$38,058
Coach	$0,000
Games Remaining	47
Total Game Expenses	$551,860
Projected Expenses	$25,937,438
Projected Balance	$44,706,419

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	$8,818,297
Home Games Remaining	24
Avg. Attendance	18,741
Avg. Revenue/Game	$1,214,478
Projected Revenue	$29,147,472

Expenses

Pro Payroll	$44,184,294
Farm Payroll	$713,868
Prospect Fees	$154,379
Coach	$0,000
Games Remaining	47
Total Game Expenses	$549,421
Projected Expenses	$25,822,798
Projected Balance	$12,142,971

Salary Commitment

Year: 2024	$44,898,162
Year: 2025	$30,939,830
Year: 2026	$12,689,183
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)

Viktor Arvidsson	349,990(2)
Louis Domingue	75,000(2)
Cale Fleury	60,938(1)
Akito Hirose	42,440(2)
Robert Bortuzzo	35,000(1)
Justin Holl	30,500(3)
Hendrix Lapierre	30,000(3)
Jackson Blake	30,000(4)
Phillip Di Giuseppe	30,000(1)
Shane Bowers	30,000(2)

Current Funds	$5,270,152
Home Games Remaining	24
Avg. Attendance	11,127
Avg. Revenue/Game	$801,144
Projected Revenue	$19,227,456

Expenses

Pro Payroll	$25,740,046
Farm Payroll	$190,000
Prospect Fees	$264,652
Coach	$0,000
Games Remaining	47
Total Game Expenses	$319,448
Projected Expenses	$15,014,034
Projected Balance	$9,483,574

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	$19,544,358
Home Games Remaining	24
Avg. Attendance	22,000
Avg. Revenue/Game	$1,531,200
Projected Revenue	$36,748,800

Expenses

Pro Payroll	$44,051,047
Farm Payroll	$230,327
Prospect Fees	$170,167
Coach	$0,000
Games Remaining	47
Total Game Expenses	$542,092
Projected Expenses	$25,478,322
Projected Balance	$30,814,836

Salary Commitment

Year: 2024	$44,281,374
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)
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	$85,197,825
Home Games Remaining	23
Avg. Attendance	17,304
Avg. Revenue/Game	$1,245,969
Projected Revenue	$28,657,287

Expenses

Pro Payroll	$44,949,361
Farm Payroll	$607,698
Prospect Fees	$164,551
Coach	$0,000
Games Remaining	47
Total Game Expenses	$557,581
Projected Expenses	$26,206,289
Projected Balance	$87,648,823

Salary Commitment

Year: 2024	$45,557,059
Year: 2025	$35,961,196
Year: 2026	$25,839,541
Year: 2027	$3,178,000

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)
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)
Mackenzie Blackwood	350,000(2)
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)
Sam Gagner	36,500(3)
Jordan Oesterle	31,000(1)
Nikita Alexandrov	30,000(2)
Vincent Iorio	30,000(3)
Luca Del Bel Belluz	30,000(4)

Current Funds	$12,773,337
Home Games Remaining	24
Avg. Attendance	17,219
Avg. Revenue/Game	$959,640
Projected Revenue	$23,031,360

Expenses

Pro Payroll	$44,930,354
Farm Payroll	$1,677,995
Prospect Fees	$210,880
Coach	$0,000
Games Remaining	48
Total Game Expenses	$570,966
Projected Expenses	$27,406,378
Projected Balance	$8,398,319

Salary Commitment

Year: 2024	$46,608,349
Year: 2025	$39,188,173
Year: 2026	$16,989,459
Year: 2027	$5,664,012

Shea Theodore	5,298,113(2)
Claude Giroux	5,200,000(2)
John Tavares	5,100,000(1)
Alex DeBrincat	4,244,012(4)
Phillip Danault	3,750,000(3)
Ivan Provorov	3,637,725(2)
Boone Jenner	3,105,000(3)
Juuse Saros	2,950,537(3)
Oliver Ekman-Larsson	2,499,999(2)
Jason Dickinson	1,463,190(1)
Tanner Jeannot	1,436,228(2)
Andrei Kuzmenko	950,000(2)
Ryan Suter	900,000(4)
Jake Sanderson	850,000(2)
Ivan Fedotov	750,000(2)
Logan O'Connor	715,910(3)
Cayden Primeau	479,640(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)
Corey Perry	125,000(1)
Robert Hagg	120,000(2)
Jacob Bryson	100,909(1)
Jake Evans	92,727(2)
Blake Lizotte	91,364(1)
Kevin Lankinen	89,063(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	$34,480,857
Home Games Remaining	24
Avg. Attendance	22,000
Avg. Revenue/Game	$1,531,200
Projected Revenue	$36,748,800

Expenses

Pro Payroll	$44,889,627
Farm Payroll	$1,182,563
Prospect Fees	$110,190
Coach	$0,000
Games Remaining	48
Total Game Expenses	$563,200
Projected Expenses	$27,033,588
Projected Balance	$44,196,069

Salary Commitment

Year: 2024	$46,072,190
Year: 2025	$37,140,641
Year: 2026	$36,746,941
Year: 2027	$27,517,078

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)
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)
Curtis Lazar	615,000(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)
Alex Lyon	300,000(2)
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)
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)
Tyler Kleven	30,000(3)
Jackson LaCombe	30,000(2)
Matty Beniers	30,000(3)
Justus Annunen	30,000(1)
Kaedan Korczak	30,000(2)
Jake Leschyshyn	30,000(1)

Current Funds	$4,640,556
Home Games Remaining	24
Avg. Attendance	11,683
Avg. Revenue/Game	$785,102
Projected Revenue	$18,842,448

Expenses

Pro Payroll	$27,984,716
Farm Payroll	$443,604
Prospect Fees	$184,399
Coach	$0,000
Games Remaining	48
Total Game Expenses	$348,936
Projected Expenses	$16,748,909
Projected Balance	$6,734,095

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	$35,718,056
Home Games Remaining	24
Avg. Attendance	22,588
Avg. Revenue/Game	$1,367,000
Projected Revenue	$32,808,000

Expenses

Pro Payroll	$43,527,217
Farm Payroll	$529,599
Prospect Fees	$13,500
Coach	$0,000
Games Remaining	48
Total Game Expenses	$537,443
Projected Expenses	$25,797,258
Projected Balance	$42,728,798

Salary Commitment

Year: 2024	$44,056,816
Year: 2025	$29,643,889
Year: 2026	$22,216,533
Year: 2027	$9,398,743

Roman Josi	6,299,999(3)
J.T. Miller	5,217,791(3)
Robert Thomas	4,378,743(4)
Quinn Hughes	4,334,356(2)
Elias Pettersson	4,058,282(1)
Bo Horvat	4,000,000(4)
Ryan O'Reilly	3,698,631(1)
Thatcher Demko	2,215,490(1)
Ian Cole	1,600,000(2)
Sean Walker	1,463,190(1)
Trevor Moore	1,294,095(1)
Adam Lowry	900,000(3)
David Savard	850,000(1)
Will Borgen	613,640(1)
Calvin Pickard	600,000(2)
Justin Danforth	453,000(2)
Cole Smith	350,000(2)
Ilya Mikheyev	300,000(4)
Garnet Hathaway	300,000(4)
Tanner Pearson	300,000(4)
Pat Maroon	300,000(3)

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	$31,376,751
Home Games Remaining	24
Avg. Attendance	20,164
Avg. Revenue/Game	$1,451,796
Projected Revenue	$34,843,104

Expenses

Pro Payroll	$44,830,429
Farm Payroll	$509,281
Prospect Fees	$118,250
Coach	$0,000
Games Remaining	48
Total Game Expenses	$554,365
Projected Expenses	$26,609,538
Projected Balance	$39,610,317

Salary Commitment

Year: 2024	$45,339,710
Year: 2025	$41,269,710
Year: 2026	$31,981,993
Year: 2027	$12,795,539

Mark Stone	6,530,000(3)
Erik Karlsson	5,250,000(4)
Brayden Point	5,181,818(3)
Cole Caufield	4,230,539(4)
Pavel Buchnevich	3,202,454(2)
Joel Eriksson Ek	2,863,636(3)
Semyon Varlamov	2,500,000(2)
Artturi Lehkonen	2,180,982(2)
Nikita Zadorov	2,040,000(3)
Ryan McDonagh	1,750,000(1)
Luke Schenn	1,500,000(1)
Connor Bedard	950,000(3)
Erik Johnson	850,000(4)
Bobby McMann	770,000(4)
Arber Xhekaj	750,000(1)
Adam Pelech	701,000(3)
Radko Gudas	600,000(4)
Cal Clutterbuck	500,000(3)
Nick Bjugstad	450,000(4)
Jonas Johansson	450,000(2)
Paul Cotter	350,000(2)
Anton Forsberg	330,000(3)
William Carrier	300,000(4)
Jon Merrill	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)
Liam O'Brien	30,000(2)
Joe Snively	30,000(2)

Current Funds	$20,050,822
Home Games Remaining	25
Avg. Attendance	13,878
Avg. Revenue/Game	$899,253
Projected Revenue	$22,481,325

Expenses

Pro Payroll	$32,358,424
Farm Payroll	$295,000
Prospect Fees	$71,931
Coach	$0,000
Games Remaining	48
Total Game Expenses	$399,090
Projected Expenses	$19,156,305
Projected Balance	$23,375,842

Salary Commitment

Year: 2024	$32,653,424
Year: 2025	$18,885,511
Year: 2026	$8,220,000
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)
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)
Simon Edvinsson	30,000(3)
Gavin Brindley	30,000(4)
Simon Nemec	30,000(3)