Current Funds	$9,938,166
Home Games Remaining	29
Avg. Attendance	12,477
Avg. Revenue/Game	$958,214
Projected Revenue	$27,788,206

Expenses

Pro Payroll	$20,446,960
Farm Payroll	$105,000
Prospect Fees	$50,060
Coach	$50,001
Games Remaining	58
Total Game Expenses	$251,854
Projected Expenses	$14,607,527
Projected Balance	$23,118,845

Salary Commitment

Year: 2024	$20,551,960
Year: 2025	$14,914,960
Year: 2026	$11,150,960
Year: 2027	$7,973,960

Filip Forsberg	5,863,960(4)
Brayden Schenn	2,288,000(1)
Dmitry Kulikov	1,056,000(2)
Andrei Kuzmenko	1,000,000(2)
Colin Miller	920,000(1)
Jan Rutta	880,000(4)
Olli Maatta	880,000(4)
Tommy Novak	693,000(3)
Niko Mikkola	644,000(2)
Morgan Frost	644,000(2)
Victor Olofsson	644,000(1)
Daniel Sprong	608,000(3)
Urho Vaakanainen	420,000(2)
Jansen Harkins	406,000(3)
Mason Shaw	350,000(1)
James Malatesta	350,000(3)
Arshdeep Bains	350,000(4)
Patrik Koch	350,000(1)
Adam Edstrom	350,000(3)
Kole Lind	350,000(1)
Devon Levi	350,000(3)
Arthur Kaliyev	350,000(1)
Louis Domingue	350,000(3)
Rafael Harvey-Pinard	350,000(1)

Ilya Solovyov	35,000(3)
Nick DeSimone	35,000(3)
Philip Kemp	35,000(1)

Current Funds	$23,939,747
Home Games Remaining	29
Avg. Attendance	19,620
Avg. Revenue/Game	$1,412,640
Projected Revenue	$40,966,560

Expenses

Pro Payroll	$37,196,480
Farm Payroll	$274,600
Prospect Fees	$38,140
Coach	$50,002
Games Remaining	58
Total Game Expenses	$458,039
Projected Expenses	$26,566,279
Projected Balance	$38,340,028

Salary Commitment

Year: 2024	$37,471,080
Year: 2025	$26,889,480
Year: 2026	$14,695,000
Year: 2027	$4,018,000

Steven Stamkos	3,910,000(3)
Chris Kreider	3,910,000(2)
William Nylander	3,863,440(2)
Juuse Saros	3,589,600(1)
Seth Jones	3,344,000(4)
Sam Reinhart	2,688,000(1)
Elias Pettersson	2,240,000(1)
Jared McCann	1,797,040(2)
Jeff Skinner	1,748,000(3)
Ryan Hartman	1,748,000(3)
Jaccob Slavin	1,672,000(3)
Owen Tippett	1,579,000(2)
Rasmus Ristolainen	1,000,000(1)
Chris Tanev	920,000(3)
Simon Benoit	644,000(1)
Carson Soucy	644,000(3)
Eetu Luostarinen	639,000(4)
Jordan Martinook	510,400(2)
Kirill Marchenko	400,000(2)
Joseph Woll	350,000(1)

Nico Daws	60,000(2)
Jordan Oesterle	39,600(2)
Gavin Brindley	35,000(4)
Samuel Fagemo	35,000(1)
Sammy Walker	35,000(2)
Nicholas Robertson	35,000(1)
Danil Gushchin	35,000(3)

Current Funds	$11,314,432
Home Games Remaining	29
Avg. Attendance	18,010
Avg. Revenue/Game	$1,375,949
Projected Revenue	$39,902,521

Expenses

Pro Payroll	$39,831,582
Farm Payroll	$507,078
Prospect Fees	$69,722
Coach	$50,002
Games Remaining	58
Total Game Expenses	$493,395
Projected Expenses	$28,616,906
Projected Balance	$22,600,047

Salary Commitment

Year: 2024	$40,338,660
Year: 2025	$26,137,294
Year: 2026	$11,694,750
Year: 2027	$1,056,000

Auston Matthews	6,610,000(3)
Mark Scheifele	3,934,784(2)
Bryan Rust	3,648,000(2)
Kevin Fiala	3,242,400(2)
Matt Duchene	2,600,000(1)
Logan Thompson	2,382,000(3)
Sean Walker	2,160,000(2)
Samuel Girard	2,030,000(1)
Darnell Nurse	1,785,840(1)
Nick Leddy	1,104,000(1)
Alex Kerfoot	1,056,000(4)
Michael Bunting	1,036,000(1)
Brett Pesce	1,000,000(1)
Oliver Bjorkstrand	963,648(1)
Mathieu Joseph	944,750(3)
Andrew Copp	925,000(1)
Trevor Moore	868,000(1)
Carter Verhaeghe	868,000(1)
Travis Sanheim	795,760(2)
Yakov Trenin	667,000(3)
Luke Glendening	510,400(2)
Alex Goligoski	350,000(1)
Ukko-Pekka Luukkonen	350,000(1)

Troy Stecher	80,000(1)
Curtis Lazar	74,278(1)
Tyson Jost	60,900(1)
Emil Bemstrom	42,000(2)
Michael Carcone	39,200(2)
Kale Clague	35,700(1)
Zach Aston-Reese	35,000(2)
Cameron Butler	35,000(3)
Matt Murray2	35,000(2)
Jason Polin	35,000(1)
PE Bellemare	35,000(1)

Current Funds	$32,674,834
Home Games Remaining	29
Avg. Attendance	16,274
Avg. Revenue/Game	$976,445
Projected Revenue	$28,316,905

Expenses

Pro Payroll	$22,052,790
Farm Payroll	$754,300
Prospect Fees	$184,207
Coach	$50,005
Games Remaining	58
Total Game Expenses	$280,991
Projected Expenses	$16,297,506
Projected Balance	$44,694,233

Salary Commitment

Year: 2024	$22,807,090
Year: 2025	$13,280,370
Year: 2026	$4,399,100
Year: 2027	$3,782,000

Anthony Stolarz	6,000,000(1)
Jake DeBrusk	2,291,070(2)
Cole Caufield	1,480,000(4)
Kaiden Guhle	1,000,000(2)
Sean Durzi	1,000,000(1)
Cayden Primeau	985,000(2)
Jake Allen	880,000(2)
Dylan Cozens	871,000(4)
Alexis Lafreniere	871,000(4)
Nick Blankenburg	621,000(1)
Eeli Tolvanen	609,000(2)
Klim Kostin	553,000(2)
Filip Chytil	539,400(2)
Alex Nedeljkovic	520,800(2)
Kevin Labanc	513,520(1)
Pierre-Olivier Joseph	418,000(2)
Jordan Spence	400,000(1)
Cole Sillinger	400,000(1)
Ivan Fedotov	350,000(4)
Elvis Merzlikins	350,000(2)
Matthew Knies	350,000(3)
Scott Perunovich	350,000(2)
Mitchell Chaffee	350,000(1)
Valtteri Puustinen	350,000(2)

Dylan Coghlan	67,200(1)
Ryker Evans	50,000(3)
Mason Lohrei	40,000(3)
Grigori Denisenko	37,100(3)
Jake Christiansen	35,000(1)
Marco Rossi	35,000(1)
Mavrik Bourque	35,000(4)
Jakob Pelletier	35,000(2)
Connor Zary	35,000(3)
Lane Hutson	35,000(4)
Logan Morrison	35,000(4)
Trey Fix-Wolansky	35,000(1)
Yaroslav Askarov	35,000(3)
William Eklund	35,000(1)
Matt Savoie	35,000(4)
Nikita Chibrikov	35,000(4)
Raphael Lavoie	35,000(4)
Brandt Clarke	35,000(3)
Calen Addison	35,000(1)
Tye Kartye	35,000(3)

Current Funds	$180,847,986
Home Games Remaining	29
Avg. Attendance	19,759
Avg. Revenue/Game	$1,612,348
Projected Revenue	$46,758,092

Expenses

Pro Payroll	$39,904,851
Farm Payroll	$634,080
Prospect Fees	$149,937
Coach	$50,001
Games Remaining	58
Total Game Expenses	$496,815
Projected Expenses	$28,815,298
Projected Balance	$198,790,780

Salary Commitment

Year: 2024	$40,538,931
Year: 2025	$26,940,851
Year: 2026	$2,552,400
Year: 2027	$735,000

Mikko Rantanen	5,891,200(2)
Alex Ovechkin	5,760,000(2)
Jack Eichel	5,390,000(2)
Cale Makar	4,860,000(1)
Patrick Kane	4,205,251(2)
Evgeni Malkin	3,000,000(1)
Jason Robertson	2,227,000(2)
Dylan Strome	1,520,400(3)
Pierre-Luc Dubois	1,450,000(1)
Erik Gustafsson	1,104,000(1)
Jesper Bratt	899,000(1)
Trent Frederic	448,000(1)
Charlie Lindgren	350,000(2)
Joel Hofer	350,000(1)
Darren Raddysh	350,000(2)
Jack Johnson	350,000(1)
Paul Cotter	350,000(1)
Justin Brazeau	350,000(4)
Tyson Barrie	350,000(4)
Fabian Zetterlund	350,000(1)
Martin Fehervary	350,000(1)

Ty Emberson	80,000(3)
Jaycob Megna	52,080(1)
Samuel Bolduc	40,000(2)
Zac Jones	39,900(3)
Oliver Wahlstrom	37,100(3)
Alex Turcotte	35,000(2)
Jakub Lauko	35,000(2)
Michael Kesselring	35,000(3)
Cole Guttman	35,000(2)
Justus Annunen	35,000(2)
Matthew Kessel	35,000(3)
Adam Ginning	35,000(3)
Sam Malinski	35,000(4)
Pavel Dorofeyev	35,000(2)
Jonas Rondbjerg	35,000(1)
Sam Poulin	35,000(3)

Current Funds	$24,222,910
Home Games Remaining	28
Avg. Attendance	10,850
Avg. Revenue/Game	$802,054
Projected Revenue	$22,457,512

Expenses

Pro Payroll	$20,174,000
Farm Payroll	$431,400
Prospect Fees	$164,138
Coach	$50,002
Games Remaining	58
Total Game Expenses	$253,897
Projected Expenses	$14,726,016
Projected Balance	$31,954,406

Salary Commitment

Year: 2024	$20,605,400
Year: 2025	$11,296,400
Year: 2026	$4,211,000
Year: 2027	$1,384,000

Alec Martinez	2,250,000(1)
Jarred Tinordi	2,250,000(1)
Jean-Gabriel Pageau	1,320,000(2)
Tanner Pearson	1,320,000(2)
Brendan Gallagher	1,104,000(1)
Henri Jokiharju	1,102,000(2)
Alexander Barabanov	1,056,000(3)
Kyle Okposo	1,000,000(1)
Oliver Kylington	999,000(4)
John Marino	980,000(3)
Kyle Burroughs	960,000(1)
Zemgus Girgensons	814,000(2)
Jeff Carter	800,000(1)
Ben Hutton	768,000(2)
Cody Glass	714,000(2)
Austin Watson	616,000(2)
Felix Sandstrom	371,000(3)
Matt Villalta	350,000(4)
Riley Tufte	350,000(1)
Fredrik Olofsson	350,000(2)
Hendrix Lapierre	350,000(3)
Steven Lorentz	350,000(1)

Nikita Zaitsev	81,400(2)
Alexander Petrovic	35,000(1)
Grant Hutton	35,000(1)
Nikolas Matinpalo	35,000(1)
David Jiricek	35,000(3)
Jackson Blake	35,000(4)
Bobby Brink	35,000(3)
Kent Johnson	35,000(1)
Gustav Olofsson	35,000(1)
Max McCormick	35,000(1)
Dakota Mermis	35,000(1)

Current Funds	$44,132,102
Home Games Remaining	29
Avg. Attendance	17,314
Avg. Revenue/Game	$1,412,863
Projected Revenue	$40,973,027

Expenses

Pro Payroll	$38,922,710
Farm Payroll	$186,400
Prospect Fees	$132,902
Coach	$50,005
Games Remaining	58
Total Game Expenses	$479,171
Projected Expenses	$27,791,914
Projected Balance	$57,313,215

Salary Commitment

Year: 2024	$39,109,110
Year: 2025	$33,288,880
Year: 2026	$8,337,400
Year: 2027	$4,202,400

Dylan Larkin	5,344,120(2)
Brayden Point	4,768,960(2)
Drew Doughty	4,474,400(2)
Tim Stutzle	2,715,000(4)
Ben Chiarot	2,392,000(2)
Tage Thompson	2,352,000(3)
Mark Stone	2,288,000(2)
Adam Larsson	1,980,000(2)
Alex Pietrangelo	1,900,000(1)
Rickard Rakell	1,748,000(3)
Jonathan Huberdeau	1,748,000(2)
Mark Giordano	1,500,000(1)
Adin Hill	1,305,000(2)
Cal Clutterbuck	1,152,000(1)
Reilly Smith	1,056,000(4)
Nick Seeler	616,000(2)
Jason Dickinson	533,230(1)
Justin Bailey	350,000(4)
Spencer Martin	350,000(1)
A.J. Greer	350,000(1)

Trevor Lewis	81,400(4)
Mark Friedman	35,000(2)
Mattias Janmark	35,000(1)
Justin Kirkland	35,000(3)

Current Funds	$3,660,965
Home Games Remaining	29
Avg. Attendance	11,516
Avg. Revenue/Game	$801,559
Projected Revenue	$23,245,211

Expenses

Pro Payroll	$29,357,760
Farm Payroll	$72,800
Prospect Fees	$248,125
Coach	$50,001
Games Remaining	58
Total Game Expenses	$362,545
Projected Expenses	$21,027,607
Projected Balance	$5,878,569

Salary Commitment

Year: 2024	$29,430,560
Year: 2025	$12,273,800
Year: 2026	$4,515,800
Year: 2027	$737,800

Marc-Andre Fleury	5,957,760(1)
Claude Giroux	4,922,000(2)
Chris Driedger	3,192,000(1)
Mikael Granlund	3,000,000(1)
Dmitry Orlov	2,392,000(3)
Erik Gudbranson	1,672,000(2)
Travis Dermott	986,000(1)
Garnet Hathaway	814,000(2)
Matt Martin	644,000(1)
Nathan Bastian	609,000(3)
Matt Grzelcyk	580,000(1)
John Klingberg	580,000(1)
Michael Pezzetta	432,000(1)
Brandon Duhaime	427,000(3)
Jesper Wallstedt	350,000(4)
Scott Morrow	350,000(4)
Tyler Angle	350,000(3)
Milan Lucic	350,000(1)
Brendan Gaunce	350,000(1)
Logan Couture	350,000(2)
Nic Petan	350,000(1)
Max Willman	350,000(1)
Jesse Puljujarvi	350,000(1)

Tobias Bjornfot	37,800(4)
Jacob Peterson	35,000(1)

Current Funds	$61,184,649
Home Games Remaining	29
Avg. Attendance	17,212
Avg. Revenue/Game	$1,239,234
Projected Revenue	$35,937,786

Expenses

Pro Payroll	$39,236,830
Farm Payroll	$210,000
Prospect Fees	$168,721
Coach	$50,001
Games Remaining	58
Total Game Expenses	$483,726
Projected Expenses	$28,056,122
Projected Balance	$69,066,313

Salary Commitment

Year: 2024	$39,446,830
Year: 2025	$27,391,370
Year: 2026	$10,450,750
Year: 2027	$805,000

Victor Hedman	5,280,000(3)
Ilya Sorokin	3,556,000(1)
Matthew Tkachuk	3,511,000(3)
Jonathan Quick	3,509,000(2)
Kyle Connor	3,429,440(2)
Colton Parayko	3,264,000(2)
Brady Tkachuk	3,045,000(2)
Drake Batherson	2,100,000(1)
Kevin Shattenkirk	1,672,000(1)
Jordan Kyrou	1,456,000(1)
Nicholas Paul	957,460(1)
Will Borgen	883,680(2)
Noel Acciari	814,000(1)
Matt Boldy	800,000(1)
Caleb Jones	749,750(3)
Martin Necas	739,500(2)
Samuel Ersson	600,000(2)
Jake Evans	420,000(2)
Gustav Forsling	350,000(1)
Calle Rosen	350,000(2)
Linus Karlsson	350,000(4)
Alexandre Texier	350,000(4)
Luke Evangelista	350,000(2)
Vasily Podkolzin	350,000(1)
Alex Lyon	350,000(2)

Matt Coronato	35,000(3)
Emil Andrae	35,000(4)
Roby Jarventie	35,000(4)
Zack Ostapchuk	35,000(4)
Wyatt Kaiser	35,000(3)
Vincent Iorio	35,000(3)

Current Funds	$30,036,183
Home Games Remaining	29
Avg. Attendance	17,035
Avg. Revenue/Game	$1,238,809
Projected Revenue	$35,925,461

Expenses

Pro Payroll	$39,652,910
Farm Payroll	$395,816
Prospect Fees	$82,588
Coach	$50,005
Games Remaining	58
Total Game Expenses	$490,016
Projected Expenses	$28,420,933
Projected Balance	$37,540,711

Salary Commitment

Year: 2024	$40,048,726
Year: 2025	$16,338,566
Year: 2026	$11,045,750
Year: 2027	$5,635,000

Vincent Trocheck	4,365,000(4)
MacKenzie Weegar	3,600,000(1)
Nazem Kadri	3,400,000(1)
Ryan McDonagh	3,400,000(1)
Jack Hughes	3,306,000(3)
Tom Wilson	3,000,000(1)
Hampus Lindholm	2,600,000(1)
Mattias Ekholm	2,496,000(1)
Robert Thomas	2,407,000(2)
Matt Roy	1,797,320(1)
Lawson Crouse	1,629,750(3)
Brandon Carlo	1,440,000(2)
Yegor Sharangovich	1,270,000(4)
Anthony Duclair	931,840(1)
Vladislav Namestnikov	888,000(2)
Kevin Lankinen	812,000(1)
Juuso Valimaki	448,000(1)
Casey Mittelstadt	420,000(1)
Joey Daccord	392,000(2)
Tyson Foerster	350,000(3)
Bobby McMann	350,000(1)
Daniil Tarasov	350,000(1)

Pavel Mintyukov	90,000(3)
Michael Amadio	53,648(2)
Oskar Lindblom	40,768(2)
Jack Studnicka	36,400(2)
Jonny Brodzinski	35,000(2)
Georgi Romanov	35,000(1)
Ivan Miroshnichenko	35,000(3)
Adam Klapka	35,000(1)
Patrick Brown	35,000(1)

Current Funds	$138,952,684
Home Games Remaining	29
Avg. Attendance	13,207
Avg. Revenue/Game	$760,786
Projected Revenue	$22,062,794

Expenses

Pro Payroll	$20,012,249
Farm Payroll	$215,000
Prospect Fees	$137,400
Coach	$50,001
Games Remaining	58
Total Game Expenses	$248,959
Projected Expenses	$14,439,630
Projected Balance	$146,575,848

Salary Commitment

Year: 2024	$20,227,249
Year: 2025	$11,549,800
Year: 2026	$4,631,000
Year: 2027	$420,000

Blake Wheeler	5,531,089(1)
Jack Campbell	3,740,000(2)
Pheonix Copley	1,980,000(3)
Nicklas Backstrom	851,000(2)
Nils Hoglander	748,000(3)
Michael Rasmussen	638,000(2)
Parker Wotherspoon	623,000(3)
Brett Howden	588,000(1)
Brayden Pachal	520,800(2)
Daniil Miromanov	435,000(3)
Anton Blidh	423,360(1)
Marc McLaughlin	392,000(2)
Joe Snively	392,000(2)
Emil Heineman	350,000(4)
Nikolai Knyzhov	350,000(1)
MacKenzie Entwistle	350,000(1)
Oskar Steen	350,000(1)
Egor Afanasyev	350,000(2)
Akil Thomas	350,000(3)
Mads Sogaard	350,000(1)
Jacob Moverare	350,000(1)
Kaedan Korczak	350,000(1)

Olen Zellweger	40,000(3)
Ryan Winterton	35,000(4)
Oskar Olausson	35,000(3)
Victor Soderstrom	35,000(1)
Tristan Luneau	35,000(4)
Cameron Crotty	35,000(2)

Current Funds	$15,021,328
Home Games Remaining	29
Avg. Attendance	10,430
Avg. Revenue/Game	$851,156
Projected Revenue	$24,683,524

Expenses

Pro Payroll	$20,942,140
Farm Payroll	$105,000
Prospect Fees	$184,868
Coach	$50,001
Games Remaining	58
Total Game Expenses	$259,537
Projected Expenses	$15,053,128
Projected Balance	$24,651,724

Salary Commitment

Year: 2024	$21,047,140
Year: 2025	$15,302,300
Year: 2026	$2,399,000
Year: 2027	$1,549,000

Aaron Ekblad	5,733,300(2)
Taylor Hall	3,712,000(2)
Eric Comrie	1,267,840(1)
Mackenzie Blackwood	1,044,000(2)
Anton Lundell	900,000(1)
Mathew Dumba	814,000(4)
Braden Schneider	700,000(1)
Jesperi Kotkaniemi	696,000(2)
Simon Nemec	500,000(3)
Tyler Tucker	500,000(2)
Kaapo Kahkonen	476,000(2)
Radim Zohorna	392,000(2)
John Leonard	357,000(1)
Lukas Reichel	350,000(1)
Alex Newhook	350,000(1)
Simon Edvinsson	350,000(3)
Zach Sanford	350,000(4)
Brad Lambert	350,000(4)
Jonatan Berggren	350,000(2)
Yegor Chinakhov	350,000(1)
Hudson Fasching	350,000(1)
Peyton Krebs	350,000(1)
Tomas Nosek	350,000(1)
Egor Zamula	350,000(1)

Shakir Mukhamadullin	35,000(4)
Joona Koppanen	35,000(1)
Chris Wagner	35,000(1)

Current Funds	$5,327,493
Home Games Remaining	29
Avg. Attendance	17,683
Avg. Revenue/Game	$1,266,312
Projected Revenue	$36,723,048

Expenses

Pro Payroll	$37,743,060
Farm Payroll	$675,000
Prospect Fees	$212,252
Coach	$50,002
Games Remaining	58
Total Game Expenses	$471,711
Projected Expenses	$27,359,246
Projected Balance	$14,691,295

Salary Commitment

Year: 2024	$38,418,060
Year: 2025	$23,706,000
Year: 2026	$13,684,000
Year: 2027	$4,896,100

Evander Kane	4,708,000(2)
Jake Guentzel	4,708,000(4)
Linus Ullmark	3,800,000(1)
Andrei Vasilevskiy	3,000,000(1)
Luke Schenn	3,000,000(1)
Ivan Provorov	2,732,000(3)
Ryan Pulock	2,600,000(3)
Miro Heiskanen	2,552,000(2)
Max Domi	1,361,260(1)
Connor Bedard	1,000,000(3)
Jason Zucker	1,000,000(1)
Nico Hischier	870,000(1)
Ryan Strome	814,000(3)
Conor Garland	783,000(2)
Jake Middleton	780,000(2)
Dmitri Voronkov	600,000(3)
Josh Mahura	520,800(1)
Logan O'Connor	464,000(2)
Juraj Slafkovsky	350,000(2)
Dylan Guenther	350,000(2)
Brock Faber	350,000(3)
Alex Nylander	350,000(3)
Dylan Samberg	350,000(1)
Jack Quinn	350,000(1)
Ian Cole	350,000(1)

Rasmus Sandin	110,200(3)
Kaapo Kakko	66,700(3)
John Ludvig	60,000(3)
Cal Foote	45,300(4)
Ronnie Attard	40,000(1)
Cole McWard	37,800(4)
Philip Broberg	35,000(1)
Connor McMichael	35,000(1)
Brennan Othmann	35,000(4)
Matthew Poitras	35,000(3)
Logan Mailloux	35,000(4)
Marc Del Gaizo	35,000(2)
Alex Laferriere	35,000(3)
Mackie Samoskevich	35,000(4)
Will Cuylle	35,000(3)

Current Funds	$15,209,224
Home Games Remaining	29
Avg. Attendance	18,502
Avg. Revenue/Game	$976,901
Projected Revenue	$28,330,129

Expenses

Pro Payroll	$22,153,344
Farm Payroll	$140,000
Prospect Fees	$138,390
Coach	$50,002
Games Remaining	58
Total Game Expenses	$274,168
Projected Expenses	$15,901,716
Projected Balance	$27,637,637

Salary Commitment

Year: 2024	$22,293,344
Year: 2025	$4,801,720
Year: 2026	$1,617,000
Year: 2027	$0,000

Oliver Ekman-Larsson	4,670,624(1)
Jacob Trouba	3,000,000(1)
Ville Husso	2,464,000(1)
Martin Jones	1,900,000(1)
Kevin Bahl	847,000(3)
Brandon Tanev	800,000(1)
Haydn Fleury	796,320(2)
Zach Whitecloud	714,000(2)
Dennis Gilbert	600,000(2)
Corey Perry	580,000(1)
Mason Appleton	539,400(2)
Seth Jarvis	500,000(1)
Sam Montembeault	500,000(2)
Sam Steel	392,000(1)
Arvid Soderblom	350,000(1)
Josh Doan	350,000(3)
Brett Leason	350,000(1)
Aliaksei Protas	350,000(1)
Matt Nieto	350,000(3)
Connor Dewar	350,000(1)
Jakob Silfverberg	350,000(1)
Mason Morelli	350,000(1)
Zach Parise	350,000(1)
Kevin Rooney	350,000(1)
Devin Shore	350,000(1)

Declan Chisholm	35,000(3)
Daemon Hunt	35,000(3)
Matt Tomkins	35,000(1)
Adam Raska	35,000(2)

Current Funds	$47,818,059
Home Games Remaining	29
Avg. Attendance	16,615
Avg. Revenue/Game	$1,196,190
Projected Revenue	$34,689,510

Expenses

Pro Payroll	$27,980,680
Farm Payroll	$280,000
Prospect Fees	$127,560
Coach	$50,005
Games Remaining	58
Total Game Expenses	$346,808
Projected Expenses	$20,114,856
Projected Balance	$62,392,713

Salary Commitment

Year: 2024	$30,008,680
Year: 2025	$22,434,080
Year: 2026	$4,429,000
Year: 2027	$3,374,000

Mats Zuccarello	4,492,680(2)
Quinn Hughes	3,192,000(2)
Gustav Nyquist	2,600,000(1)
Jake McCabe	2,392,000(2)
Petr Mrazek	1,980,000(4)
Tristan Jarry	1,943,000(1)
Erik Haula	1,748,000(2)
Cody Ceci	1,380,000(2)
Connor Murphy	1,380,000(2)
Calvin de Haan	1,104,000(2)
Gabriel Vilardi	756,000(2)
Bowen Byram	755,000(4)
Morgan Geekie	639,000(4)
J.T. Compher	633,920(1)
Warren Foegele	609,000(2)
Adam Fantilli	600,000(3)
Justin Danforth	510,400(2)
Ryan Carpenter	450,000(1)
Kiefer Sherwood	407,680(1)
Parker Kelly	406,000(2)
Taylor Raddysh	350,000(1)
Luke Hughes	350,000(3)
Michael Hutchinson	350,000(1)
Jimmy Vesey	350,000(1)
Nic Dowd	350,000(1)

Philip Tomasino	35,000(1)
John Beecher	35,000(3)
Jack Drury	35,000(1)
Maxwell Crozier	35,000(3)
Derrick Pouliot	35,000(2)
Brock McGinn	35,000(1)
Jackson LaCombe	35,000(3)
Travis Boyd	35,000(1)

Current Funds	$19,814,794
Home Games Remaining	29
Avg. Attendance	18,898
Avg. Revenue/Game	$997,850
Projected Revenue	$28,937,650

Expenses

Pro Payroll	$24,450,059
Farm Payroll	$743,820
Prospect Fees	$315,212
Coach	$50,001
Games Remaining	58
Total Game Expenses	$311,696
Projected Expenses	$18,078,382
Projected Balance	$30,674,062

Salary Commitment

Year: 2024	$25,193,879
Year: 2025	$15,738,459
Year: 2026	$6,002,200
Year: 2027	$2,778,000

Alexandar Georgiev	3,359,059(2)
Viktor Arvidsson	2,496,000(1)
Jeff Petry	2,496,000(2)
Jordan Eberle	1,824,000(1)
Cam Atkinson	1,824,000(4)
Max Pacioretty	1,440,000(2)
Brian Dumoulin	1,320,000(1)
Brandon Saad	1,200,000(1)
Justin Schultz	925,000(1)
Barrett Hayton	899,000(3)
Kevin Hayes	888,000(2)
TJ Brodie	851,000(3)
Brett Kulak	814,000(4)
Robert Bortuzzo	814,000(3)
Marcus Johansson	814,000(2)
Calle Jarnkrok	800,000(1)
Pat Maroon	580,000(1)
Rem Pitlick	406,000(3)
Chris Tierney	350,000(2)
Cal Petersen	350,000(2)

Adam Boqvist	145,000(3)
Cale Fleury	59,400(1)
Nathan Walker	58,000(1)
Jake Bean	50,220(1)
Bokondji Imama	39,200(2)
Givani Smith	37,800(1)
Lucas Johansen	37,100(3)
Lucas Condotta	37,100(3)
Ruslan Iskhakov	35,000(4)
Pierrick Dube	35,000(4)
Oskar Sundqvist	35,000(1)
Cutter Gauthier	35,000(4)
Joshua Roy	35,000(3)
Blake Lizotte	35,000(1)
William Lagesson	35,000(4)
Akira Schmid	35,000(1)

Current Funds	$43,337,363
Home Games Remaining	29
Avg. Attendance	15,759
Avg. Revenue/Game	$1,193,756
Projected Revenue	$34,618,924

Expenses

Pro Payroll	$39,461,040
Farm Payroll	$207,250
Prospect Fees	$212,148
Coach	$50,001
Games Remaining	58
Total Game Expenses	$486,957
Projected Expenses	$28,243,481
Projected Balance	$49,712,806

Salary Commitment

Year: 2024	$39,668,290
Year: 2025	$33,739,490
Year: 2026	$23,784,150
Year: 2027	$1,287,640

Kirill Kaprizov	4,500,000(3)
Semyon Varlamov	3,880,000(3)
Travis Konecny	3,250,000(3)
Rasmus Dahlin	3,045,000(2)
Brock Nelson	2,992,000(3)
Alex DeBrincat	2,940,000(3)
Tyler Seguin	2,288,000(2)
Rasmus Andersson	2,239,440(2)
Filip Hronek	2,239,000(3)
Anthony Mantha	2,070,000(3)
John Carlson	2,040,000(1)
Jani Hakanpaa	1,672,000(2)
Carter Hart	1,232,000(1)
Andrew Peeke	999,000(1)
Nick Perbix	886,500(4)
Philipp Kurashev	674,500(2)
Carl Grundstrom	540,800(3)
Dawson Mercer	500,000(1)
Miles Wood	422,800(1)
Noah Cates	350,000(1)
Mark Kastelic	350,000(1)
Teddy Blueger	350,000(4)

Jamie Drysdale	51,140(4)
Denis Gurianov	44,710(3)
Kevin Korchinski	40,000(3)
Filip Roos	36,400(2)
Hugh McGing	35,000(1)

Current Funds	$5,322,477
Home Games Remaining	29
Avg. Attendance	19,658
Avg. Revenue/Game	$1,226,665
Projected Revenue	$35,573,285

Expenses

Pro Payroll	$38,480,750
Farm Payroll	$726,300
Prospect Fees	$277,316
Coach	$50,001
Games Remaining	58
Total Game Expenses	$482,126
Projected Expenses	$27,963,333
Projected Balance	$12,932,429

Salary Commitment

Year: 2024	$39,946,550
Year: 2025	$27,529,250
Year: 2026	$16,830,250
Year: 2027	$2,542,000

Kris Letang	5,295,000(2)
Ryan Nugent-Hopkins	4,708,000(3)
Radko Gudas	3,496,000(3)
Torey Krug	3,000,000(1)
Joel Eriksson Ek	2,749,750(3)
Jake Oettinger	2,472,000(4)
Nick Suzuki	2,352,000(2)
Mikael Backlund	2,070,000(1)
Adam Henrique	1,900,000(1)
Marcus Foligno	1,900,000(1)
Evan Bouchard	1,652,000(2)
Connor Ingram	1,631,000(3)
Jordan Staal	1,125,000(1)
Colton Sissons	851,000(2)
Johnathan Kovacevic	783,000(3)
Clayton Keller	739,500(1)
Joel Armia	704,000(3)
Filip Zadina	392,000(2)
Cam York	350,000(1)
Mason McTavish	350,000(1)
Alex Vlasic	350,000(1)
Jake Neighbours	350,000(1)

Kirby Dach	107,300(3)
Max Comtois	46,400(2)
Adam Gaudette	40,600(2)
Ben Meyers	37,800(1)
Liam Foudy	37,100(3)
Rasmus Kupari	37,100(3)
Jacob Bernard-Docker	35,000(1)
Nils Lundkvist	35,000(1)
Alex Steeves	35,000(1)
Connor Mackey	35,000(1)
Ethan Del Mastro	35,000(4)
Lukas Dostal	35,000(1)
Cole Schwindt	35,000(4)
Simon Holmstrom	35,000(2)
Ridly Greig	35,000(2)
Landon Slaggert	35,000(3)
Adam Beckman	35,000(1)
Alexander Holtz	35,000(1)

Current Funds	$11,149,914
Home Games Remaining	29
Avg. Attendance	9,399
Avg. Revenue/Game	$789,474
Projected Revenue	$22,894,746

Expenses

Pro Payroll	$24,642,300
Farm Payroll	$249,900
Prospect Fees	$185,017
Coach	$50,005
Games Remaining	58
Total Game Expenses	$306,430
Projected Expenses	$17,772,913
Projected Balance	$16,271,747

Salary Commitment

Year: 2024	$25,242,200
Year: 2025	$14,689,200
Year: 2026	$11,832,200
Year: 2027	$2,323,000

Devon Toews	3,800,000(1)
Cam Fowler	3,000,000(1)
Joonas Korpisalo	2,288,000(3)
Sean Monahan	2,070,000(3)
Troy Terry	1,671,500(3)
Ryan Graves	1,568,000(1)
Evan Rodrigues	1,056,000(3)
Josh Brown	1,056,000(4)
Mattias Samuelsson	1,015,000(3)
Scott Laughton	1,000,000(1)
John Gibson	920,000(2)
Nate Schmidt	851,000(2)
James van Riemsdyk	736,000(2)
Mark Jankowski	616,000(4)
Drew O'Connor	581,000(4)
Keegan Kolesar	499,800(3)
Derek Ryan	450,000(1)
Nicolas Deslauriers	414,000(3)
Owen Power	350,000(1)
Michael Eyssimont	350,000(2)
Alexey Toropchenko	350,000(1)
Christian Dvorak	350,000(3)

Jacob Bryson	39,900(3)
Louis Crevier	35,000(1)
Jonathan Gruden	35,000(3)
Jiri Kulich	35,000(4)
Ryan Johnson	35,000(3)
Dustin Wolf	35,000(3)
Zach Dean	35,000(4)

Current Funds	$50,688,766
Home Games Remaining	29
Avg. Attendance	16,096
Avg. Revenue/Game	$1,429,347
Projected Revenue	$41,451,063

Expenses

Pro Payroll	$39,994,808
Farm Payroll	$604,632
Prospect Fees	$70,394
Coach	$50,001
Games Remaining	58
Total Game Expenses	$496,583
Projected Expenses	$28,801,835
Projected Balance	$63,337,994

Salary Commitment

Year: 2024	$40,599,440
Year: 2025	$31,577,952
Year: 2026	$25,127,800
Year: 2027	$4,611,200

Connor McDavid	7,667,600(3)
Zach Werenski	5,307,500(3)
Artemi Panarin	4,176,000(2)
Vladimir Tarasenko	2,640,000(3)
Dougie Hamilton	2,288,000(4)
Nick Foligno	2,250,000(1)
Sergei Bobrovsky	1,824,000(1)
Nick Bjugstad	1,672,000(4)
David Perron	1,380,000(3)
Jordan Greenway	1,339,500(3)
Dylan DeMelo	1,056,000(3)
Ondrej Palat	1,056,000(3)
Jonathan Drouin	1,048,880(1)
Mario Ferraro	1,026,000(1)
Jake Sanderson	900,000(2)
Mason Marchment	765,408(1)
Connor Clifton	756,000(1)
Alexandre Carrier	633,920(2)
Alexander Wennberg	616,000(4)
Thomas Harley	500,000(1)
Joey Anderson	392,000(1)
Calvin Pickard	350,000(2)
Matty Beniers	350,000(1)

Chad Ruhwedel	88,000(2)
Jesper Fast	70,000(1)
Pierre Engvall	58,800(2)
Nicolas Aube-Kubel	52,080(2)
Brett Seney	41,552(2)
Matthew Highmore	39,200(2)
Reese Johnson	39,200(1)
Kevin Stenlund	39,200(2)
Ian Mitchell	36,400(2)
Andreas Athanasiou	35,200(4)
Magnus Chrona	35,000(3)
Liam Ohgren	35,000(3)
Isaak Phillips	35,000(2)

Current Funds	$14,424,659
Home Games Remaining	29
Avg. Attendance	18,609
Avg. Revenue/Game	$1,339,848
Projected Revenue	$38,855,592

Expenses

Pro Payroll	$39,975,676
Farm Payroll	$143,500
Prospect Fees	$54,795
Coach	$50,001
Games Remaining	58
Total Game Expenses	$490,536
Projected Expenses	$28,451,102
Projected Balance	$24,829,149

Salary Commitment

Year: 2024	$40,119,176
Year: 2025	$20,382,516
Year: 2026	$14,155,286
Year: 2027	$37,800

Nikita Kucherov	4,365,486(3)
Frank Vatrano	3,800,000(1)
Joe Pavelski	3,740,000(3)
Charlie McAvoy	3,724,000(3)
Bo Horvat	3,297,280(1)
Esa Lindell	3,000,000(1)
Jamie Benn	2,640,000(1)
Nino Niederreiter	2,392,000(2)
Josh Manson	2,288,000(3)
William Karlsson	2,070,000(2)
Jonas Brodin	1,900,000(1)
Scott Mayfield	1,440,000(1)
Jake Walman	1,260,000(2)
Alex Iafallo	1,152,000(1)
James Reimer	888,000(1)
Ryan Donato	505,230(2)
Nico Sturm	463,680(1)
Stuart Skinner	350,000(1)
Milos Kelemen	350,000(1)
Ryan Lomberg	350,000(1)

Mitchell Stephens	37,800(4)
Marian Studenic	35,700(1)
Uvis Balinskis	35,000(1)
Jiri Smejkal	35,000(1)

Current Funds	$9,280,151
Home Games Remaining	29
Avg. Attendance	14,528
Avg. Revenue/Game	$767,073
Projected Revenue	$22,245,117

Expenses

Pro Payroll	$27,958,080
Farm Payroll	$904,968
Prospect Fees	$141,654
Coach	$50,001
Games Remaining	58
Total Game Expenses	$354,326
Projected Expenses	$20,550,887
Projected Balance	$10,974,381

Salary Commitment

Year: 2024	$28,863,048
Year: 2025	$11,099,200
Year: 2026	$1,158,800
Year: 2027	$105,000

Roman Josi	8,000,000(2)
Evgeny Kuznetsov	3,496,000(1)
Frederik Andersen	3,264,000(1)
Philipp Grubauer	3,118,080(1)
Joel Edmundson	1,440,000(1)
Brendan Smith	1,152,000(1)
Marco Scandella	925,000(1)
Erik Brannstrom	714,000(2)
Tyler Pitlick	704,000(1)
Brendan Lemieux	609,000(2)
Zack MacEwen	448,000(2)
Noah Gregor	432,000(1)
Kurtis MacDermid	414,000(3)
Liam O'Brien	400,000(1)
Max Jones	392,000(1)
Jonah Gadjovich	350,000(1)
Matt Rempe	350,000(1)
Kenneth Appleby	350,000(3)
Emil Lilleberg	350,000(1)
Ross Johnston	350,000(1)
Noah Juulsen	350,000(1)
William Lockwood	350,000(1)

Anton Forsberg	80,000(1)
Jonas Johansson	80,000(1)
Andrew Cogliano	61,600(2)
John Hayden	40,768(1)
Max Lajoie	40,600(3)
Nils Aman	37,100(3)
Callahan Burke	37,100(3)
James Hamblin	36,400(2)
Olle Lycksell	36,400(2)
Shane Wright	35,000(3)
Aku Raty	35,000(4)
Fraser Minten	35,000(4)
Jack Thompson	35,000(4)
Rhett Gardner	35,000(3)
Arturs Silovs	35,000(3)
Nikita Nesterenko	35,000(3)
Louie Belpedio	35,000(2)
Marc Staal	35,000(1)
Sheldon Rempal	35,000(1)
Justin Holl	35,000(1)
Matt Benning	35,000(1)
Cole Koepke	35,000(3)

Current Funds	$4,075,155
Home Games Remaining	30
Avg. Attendance	17,049
Avg. Revenue/Game	$1,309,475
Projected Revenue	$39,284,250

Expenses

Pro Payroll	$39,452,660
Farm Payroll	$306,152
Prospect Fees	$97,718
Coach	$50,002
Games Remaining	58
Total Game Expenses	$486,665
Projected Expenses	$28,226,571
Projected Balance	$15,132,834

Salary Commitment

Year: 2024	$39,758,812
Year: 2025	$24,127,860
Year: 2026	$11,436,500
Year: 2027	$2,270,000

Morgan Rielly	6,500,000(1)
Mitch Marner	4,388,000(3)
Justin Faulk	3,740,000(2)
David Pastrnak	3,608,760(2)
David Savard	3,000,000(1)
Jared Spurgeon	2,288,000(3)
Chandler Stephenson	2,160,000(2)
Cam Talbot	2,125,000(1)
Tyler Toffoli	1,672,000(2)
Teuvo Teravainen	1,320,000(4)
Artem Zub	1,176,000(1)
Karel Vejmelka	1,120,000(2)
Tanner Jeannot	974,500(3)
Josh Anderson	880,000(4)
Ryan Lindgren	729,000(1)
Sean Kuraly	704,000(3)
Shane Pinto	693,000(3)
Danton Heinen	539,400(1)
Mathieu Olivier	435,000(1)
Cole Smith	350,000(2)
Justin Barron	350,000(1)
Alexander Alexeyev	350,000(1)
Boris Katchouk	350,000(1)

Jayden Struble	70,000(3)
Colin White	49,000(3)
Vinni Lettieri	41,552(1)
Sammy Blais	40,600(2)
Luca Del Bel Belluz	35,000(4)
Vasily Ponomarev	35,000(4)
Ivan Prosvetov	35,000(1)

Current Funds	$1,784,654
Home Games Remaining	29
Avg. Attendance	12,354
Avg. Revenue/Game	$1,097,050
Projected Revenue	$31,814,450

Expenses

Pro Payroll	$39,893,062
Farm Payroll	$354,200
Prospect Fees	$101,570
Coach	$50,001
Games Remaining	58
Total Game Expenses	$492,669
Projected Expenses	$28,574,784
Projected Balance	$5,024,320

Salary Commitment

Year: 2024	$40,247,262
Year: 2025	$34,727,450
Year: 2026	$21,512,450
Year: 2027	$144,200

Anze Kopitar	5,992,000(2)
Zach Hyman	5,280,000(3)
Mike Matheson	4,922,000(3)
Thomas Chabot	3,668,000(3)
Jon Marchessault	3,264,000(2)
Brock Boeser	2,282,000(3)
Shea Theodore	1,715,280(1)
Jacob Markstrom	1,672,000(3)
K'Andre Miller	1,514,000(3)
Nick Jensen	1,320,000(2)
Ilya Mikheyev	1,056,000(3)
Logan Stanley	970,000(1)
Ivan Barbashev	953,232(1)
Laurent Brossoit	920,000(2)
Nicolas Roy	904,250(3)
Lars Eller	851,000(2)
Tyler Motte	744,800(1)
Dante Fabbro	688,500(1)
Dakota Joshua	448,000(2)
Frederick Gaudreau	378,000(1)
Jack St. Ivany	350,000(2)

Mackenzie MacEachern	39,200(4)
Jiri Patera	35,000(2)
Marat Khusnutdinov	35,000(3)
Lukas Cormier	35,000(4)
Jean-Luc Foudy	35,000(3)
Jake Leschyshyn	35,000(1)
Nikita Okhotiuk	35,000(1)
Justin Sourdif	35,000(4)
Sam Colangelo	35,000(4)
Anthony Richard	35,000(2)

Current Funds	$17,205,159
Home Games Remaining	29
Avg. Attendance	18,218
Avg. Revenue/Game	$1,486,473
Projected Revenue	$43,107,717

Expenses

Pro Payroll	$39,712,400
Farm Payroll	$430,300
Prospect Fees	$128,780
Coach	$50,003
Games Remaining	58
Total Game Expenses	$491,725
Projected Expenses	$28,520,073
Projected Balance	$31,792,803

Salary Commitment

Year: 2024	$40,142,700
Year: 2025	$21,132,540
Year: 2026	$18,601,540
Year: 2027	$2,554,000

J.T. Miller	6,336,000(3)
Sebastian Aho	3,656,000(3)
Adam Fox	3,429,000(1)
Mathew Barzal	3,206,000(3)
Jeremy Swayman	2,554,000(4)
Phillip Danault	2,496,000(2)
Josh Morrissey	2,405,760(1)
Thatcher Demko	2,324,000(1)
Noah Hanifin	2,179,640(3)
Alex Killorn	1,900,000(1)
Brandon Hagel	1,735,000(1)
Tomas Hertl	1,700,000(1)
Adam Pelech	1,500,000(1)
T.J. Oshie	1,000,000(1)
Colin Blackwell	925,000(1)
Casey Cizikas	644,000(1)
Luke Kunin	574,000(3)
Michael McLeod	448,000(1)
Jacob MacDonald	350,000(1)
Marc-Edouard Vlasic	350,000(1)

Barclay Goodrow	88,800(1)
Jon Merrill	85,100(1)
Joel Farabee	60,900(3)
J.J. Moser	50,000(1)
Gustav Lindstrom	40,500(1)
Dylan Holloway	35,000(2)
Bo Groulx	35,000(3)
Jack McBain	35,000(1)

Current Funds	$9,206,880
Home Games Remaining	29
Avg. Attendance	15,409
Avg. Revenue/Game	$1,294,336
Projected Revenue	$37,535,744

Expenses

Pro Payroll	$39,372,760
Farm Payroll	$344,600
Prospect Fees	$188,979
Coach	$50,020
Games Remaining	59
Total Game Expenses	$487,273
Projected Expenses	$28,749,088
Projected Balance	$17,993,536

Salary Commitment

Year: 2024	$39,717,360
Year: 2025	$19,759,920
Year: 2026	$3,522,000
Year: 2027	$442,000

Aleksander Barkov	6,019,240(1)
Erik Karlsson	5,760,000(2)
Charlie Coyle	3,400,000(1)
Ilya Samsonov	3,045,000(3)
Zach Bogosian	3,000,000(1)
Adrian Kempe	2,327,360(2)
Tyler Myers	2,288,000(2)
Sam Bennett	2,069,760(2)
Tony DeAngelo	1,786,400(1)
Jaden Schwartz	1,672,000(2)
Alex Tuch	1,508,000(1)
Yanni Gourde	1,320,000(2)
Ilya Lyubushkin	1,000,000(1)
Andrew Mangiapane	783,000(1)
Tyler Bertuzzi	783,000(1)
Scott Wedgewood	704,000(1)
Ryan Reaves	450,000(1)
Trevor Zegras	407,000(4)
Angus Crookshank	350,000(2)
Cole Perfetti	350,000(1)
Vincent Desharnais	350,000(2)

Trevor van Riemsdyk	61,600(2)
Dillon Dube	58,800(1)
Sam Gagner	45,000(1)
Joel Kiviranta	39,200(2)
Lukas Rousek	35,000(1)
Ryan Shea	35,000(3)
Nick Bonino	35,000(1)
Maksymilian Szuber	35,000(4)

Current Funds	$10,716,180
Home Games Remaining	29
Avg. Attendance	11,712
Avg. Revenue/Game	$983,807
Projected Revenue	$28,530,403

Expenses

Pro Payroll	$20,203,520
Farm Payroll	$210,400
Prospect Fees	$120,102
Coach	$50,001
Games Remaining	58
Total Game Expenses	$251,025
Projected Expenses	$14,559,431
Projected Balance	$24,687,152

Salary Commitment

Year: 2024	$20,413,920
Year: 2025	$11,930,960
Year: 2026	$7,186,600
Year: 2027	$0,000

Johnny Gaudreau	2,640,000(3)
Ryan Johansen	2,288,000(2)
Travis Hamonic	1,672,000(3)
Robert Hagg	1,312,640(1)
Kasperi Kapanen	1,305,000(1)
Andre Burakovsky	1,213,520(1)
Jakub Vrana	871,360(2)
Conor Sheary	814,000(2)
Lucas Raymond	800,000(1)
Mike Hoffman	736,000(2)
Ethan Bear	729,800(3)
Evgenii Dadonov	672,000(1)
Christian Fischer	618,800(3)
Victor Mete	539,400(1)
Phillip Di Giuseppe	435,000(3)
Carson Meyer	406,000(3)
Connor Brown	400,000(1)
Quinton Byfield	350,000(1)
Axel Jonsson-Fjallby	350,000(1)
Henry Thrun	350,000(3)
Marshall Rifai	350,000(1)
Dan Vladar	350,000(1)
Hunter Shepard	350,000(1)
Dylan McIlrath	350,000(1)
Hardy Haman-Aktell	300,000(3)

Joel Hanley	70,400(1)
Scott Sabourin	35,000(1)
Rourke Chartier	35,000(3)
Declan Carlile	35,000(2)
Devin Cooley	35,000(1)

Current Funds	$25,656,871
Home Games Remaining	29
Avg. Attendance	13,467
Avg. Revenue/Game	$775,661
Projected Revenue	$22,494,169

Expenses

Pro Payroll	$20,273,050
Farm Payroll	$0,000
Prospect Fees	$196,385
Coach	$50,000
Games Remaining	59
Total Game Expenses	$250,237
Projected Expenses	$14,763,984
Projected Balance	$33,387,056

Salary Commitment

Year: 2024	$20,273,050
Year: 2025	$11,596,250
Year: 2026	$1,849,250
Year: 2027	$350,000

Jamie Oleksiak	2,992,000(2)
Vitek Vanecek	2,464,000(2)
Neal Pionk	2,436,000(1)
Vladislav Gavrikov	1,708,000(1)
Derek Forbort	960,000(2)
Tomas Tatar	960,000(1)
Tyler Johnson	888,000(2)
Casey DeSmith	888,000(2)
Dominik Kubalik	772,800(1)
Anthony Beauvillier	621,750(3)
Philippe Myers	506,500(3)
Jalen Chatfield	435,000(2)
Jaret Anderson-Dolan	420,000(2)
Ty Dellandrea	371,000(3)
Gage Goncalves	350,000(4)
Nikita Alexandrov	350,000(2)
Samuel Laberge	350,000(1)
Riley Nash	350,000(1)
Marc Johnstone	350,000(1)
Brandon Scanlin	350,000(1)
Michael McCarron	350,000(1)
Nolan Foote	350,000(1)
Andrew Poturalski	350,000(1)
Adam Ruzicka	350,000(1)
Pontus Holmberg	350,000(2)

Current Funds	$4,765,237
Home Games Remaining	30
Avg. Attendance	15,829
Avg. Revenue/Game	$1,222,210
Projected Revenue	$36,666,300

Expenses

Pro Payroll	$39,554,261
Farm Payroll	$221,900
Prospect Fees	$36,480
Coach	$50,001
Games Remaining	59
Total Game Expenses	$486,130
Projected Expenses	$28,681,657
Projected Balance	$12,749,880

Salary Commitment

Year: 2024	$39,776,161
Year: 2025	$21,026,020
Year: 2026	$7,736,100
Year: 2027	$3,075,000

Nathan MacKinnon	7,387,341(1)
Brent Burns	4,708,000(2)
Igor Shesterkin	4,032,000(1)
Brady Skjei	3,800,000(1)
Pavel Buchnevich	2,992,000(3)
Roope Hintz	2,813,000(2)
Jakob Chychrun	2,367,000(1)
Elias Lindholm	1,824,000(2)
Ryan Suter	1,672,000(2)
Anthony Cirelli	1,218,000(3)
Conor Timmins	871,000(4)
Craig Smith	814,000(4)
Marcus Pettersson	801,920(2)
William Carrier	704,000(4)
Sam Carrick	616,000(4)
Ross Colton	588,000(2)
Pius Suter	448,000(2)
Antti Raanta	414,000(3)
Andreas Englund	400,000(2)
Nick Cousins	384,000(1)
Sebastian AhoD	350,000(1)
Matias Maccelli	350,000(1)

Kailer Yamamoto	44,800(1)
Glenn Gawdin	37,100(3)
Brett Murray	35,000(1)
Brandon Gignac	35,000(4)
Magnus Hellberg	35,000(2)
Malcolm Subban	35,000(4)

Current Funds	$33,529,817
Home Games Remaining	30
Avg. Attendance	18,189
Avg. Revenue/Game	$1,450,338
Projected Revenue	$43,510,140

Expenses

Pro Payroll	$37,951,920
Farm Payroll	$347,080
Prospect Fees	$74,860
Coach	$50,005
Games Remaining	59
Total Game Expenses	$468,584
Projected Expenses	$27,646,439
Projected Balance	$49,393,518

Salary Commitment

Year: 2024	$38,299,000
Year: 2025	$26,508,240
Year: 2026	$11,241,520
Year: 2027	$1,744,800

Sidney Crosby	8,000,000(2)
Connor Hellebuyck	5,384,720(3)
Vince Dunn	3,812,480(2)
Boone Jenner	3,000,000(1)
Valeri Nichushkin	2,803,360(1)
Jeremy Lauzon	2,098,500(3)
Nikolaj Ehlers	1,722,840(2)
Erik Johnson	1,672,000(4)
Pavel Zacha	1,593,500(3)
Shayne Gostisbehere	1,500,000(1)
Artturi Lehkonen	1,019,760(1)
Moritz Seider	1,000,000(1)
Mikey Anderson	715,000(2)
Eric Robinson	644,000(1)
Matthew Phillips	580,000(2)
Sam Lafferty	548,800(1)
Dryden Hunt	456,960(1)
Zack Bolduc	350,000(3)
Martin Pospisil	350,000(2)
Morgan Barron	350,000(1)
Pyotr Kochetkov	350,000(1)

Juuso Parssinen	50,000(2)
Adam Erne	47,880(1)
Mikael Pyyhtia	37,800(4)
Akito Hirose	36,400(2)
Zach Benson	35,000(3)
Maxence Guenette	35,000(3)
Graeme Clarke	35,000(4)
Jan Jenik	35,000(1)
Vladislav Kolyachonok	35,000(1)

Current Funds	$22,766,075
Home Games Remaining	29
Avg. Attendance	14,452
Avg. Revenue/Game	$1,213,912
Projected Revenue	$35,203,448

Expenses

Pro Payroll	$38,984,038
Farm Payroll	$509,900
Prospect Fees	$178,300
Coach	$50,003
Games Remaining	59
Total Game Expenses	$484,418
Projected Expenses	$28,580,637
Projected Balance	$29,388,886

Salary Commitment

Year: 2024	$39,493,938
Year: 2025	$29,795,923
Year: 2026	$19,366,503
Year: 2027	$11,151,503

John Tavares	5,733,903(4)
David Rittich	4,250,000(1)
Timo Meier	4,062,240(2)
Erik Cernak	2,448,000(3)
Andrei Svechnikov	2,378,000(2)
Ryan O'Reilly	2,152,775(1)
Brayden McNabb	2,070,000(2)
Kyle Palmieri	2,070,000(3)
Mikhail Sergachev	1,711,000(1)
Alexander Romanov	1,610,000(3)
Patrik Laine	1,508,000(4)
Damon Severson	1,320,000(4)
Jonas Siegenthaler	1,212,000(3)
Filip Gustavsson	1,046,000(4)
Josh Norris	985,000(2)
Blake Coleman	828,240(1)
Radek Faksa	814,000(4)
Jack Roslovic	770,000(3)
Stefan Noesen	616,000(4)
David Kampf	543,200(1)
Sonny Milano	463,680(2)
Robby Fabbri	392,000(2)

Jet Greaves	43,600(4)
Isac Lundestrom	43,500(2)
Jesper Boqvist	37,800(1)
Spencer Stastney	35,000(3)
Brendan Brisson	35,000(3)
Thomas Bordeleau	35,000(1)
Isak Rosen	35,000(4)
Santeri Hatakka	35,000(3)
Joe Veleno	35,000(1)
Yan Kuznetsov	35,000(4)
Shane Bowers	35,000(2)
Ondrej Pavel	35,000(1)
Kyle MacLean	35,000(1)
Jesse Ylonen	35,000(1)

Current Funds	$49,877,665
Home Games Remaining	30
Avg. Attendance	19,742
Avg. Revenue/Game	$1,463,857
Projected Revenue	$43,915,710

Expenses

Pro Payroll	$38,879,040
Farm Payroll	$467,700
Prospect Fees	$90,980
Coach	$50,001
Games Remaining	59
Total Game Expenses	$481,558
Projected Expenses	$28,411,897
Projected Balance	$65,381,478

Salary Commitment

Year: 2024	$39,346,740
Year: 2025	$21,773,100
Year: 2026	$14,820,100
Year: 2027	$954,000

Leon Draisaitl	5,827,920(1)
Mika Zibanejad	5,280,000(3)
Nikita Zadorov	2,946,720(1)
Anders Lee	2,640,000(1)
Brandon Montour	2,392,000(3)
Noah Dobson	2,204,000(3)
Brenden Dillon	1,980,000(2)
Brad Marchand	1,900,000(1)
Sean Couturier	1,824,000(1)
Adam Lowry	1,824,000(2)
Nick Schmaltz	1,748,000(3)
Nicolas Hague	1,350,000(1)
Arber Xhekaj	1,000,000(2)
Jordan Binnington	880,000(3)
Darcy Kuemper	814,000(4)
Timothy Liljegren	756,000(2)
Leo Carlsson	600,000(3)
Ryan McLeod	553,000(2)
Julien Gauthier	539,400(3)
Ryan Poehling	420,000(2)
Wyatt Johnston	350,000(2)
Mike Reilly	350,000(1)
JJ Peterka	350,000(1)
Beck Malenstyn	350,000(1)

David Gustafsson	40,600(3)
Logan Cooley	40,000(3)
Alex Barre-Boulet	37,100(3)
Pavol Regenda	35,000(2)
Tyler Kleven	35,000(3)
Frank Nazar	35,000(4)
Logan Stankoven	35,000(3)
Bradly Nadeau	35,000(4)
Jordan Harris	35,000(1)
Georgii Merkulov	35,000(3)
Yaniv Perets	35,000(4)
Walker Duehr	35,000(2)
Collin Graf	35,000(4)