Current Funds	$4,425,966
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,096,960
Farm Payroll	$140,000
Prospect Fees	$324,355
Coach	$50,001
Games Remaining	82
Total Game Expenses	$251,358
Projected Expenses	$20,611,316
Projected Balance	-$16,185,350

Salary Commitment

Year: 2024	$20,236,960
Year: 2025	$14,599,960
Year: 2026	$10,835,960
Year: 2027	$7,658,960

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)
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)

Arshdeep Bains	35,000(4)
Ilya Solovyov	35,000(3)
Nick DeSimone	35,000(3)
Philip Kemp	35,000(1)

Current Funds	$18,034,484
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,196,480
Farm Payroll	$274,600
Prospect Fees	$38,140
Coach	$50,002
Games Remaining	82
Total Game Expenses	$458,039
Projected Expenses	$37,559,222
Projected Balance	-$19,524,738

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	$7,811,534
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,957,582
Farm Payroll	$626,178
Prospect Fees	$69,722
Coach	$50,002
Games Remaining	82
Total Game Expenses	$496,384
Projected Expenses	$40,703,484
Projected Balance	-$32,891,950

Salary Commitment

Year: 2024	$40,583,760
Year: 2025	$25,717,394
Year: 2026	$10,008,850
Year: 2027	$0,000

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)
Michael Bunting	1,036,000(1)
Brett Pesce	1,000,000(1)
Andrew Peeke	999,000(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)
Jake Middleton	780,000(2)
Luke Glendening	510,400(2)
Emil Bemstrom	420,000(2)
Ukko-Pekka Luukkonen	350,000(1)

Kyle Burroughs	96,000(1)
Nikita Zaitsev	81,400(2)
Curtis Lazar	74,278(1)
Andrew Cogliano	61,600(2)
Tyson Jost	60,900(1)
Michael Carcone	39,200(2)
Nils Aman	37,100(3)
Kale Clague	35,700(1)
Cameron Butler	35,000(3)
Matt Murray2	35,000(2)
Jason Polin	35,000(1)
PE Bellemare	35,000(1)

Current Funds	$29,279,286
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$26,311,950
Farm Payroll	$696,852
Prospect Fees	$184,207
Coach	$50,005
Games Remaining	82
Total Game Expenses	$332,232
Projected Expenses	$27,243,014
Projected Balance	$2,036,272

Salary Commitment

Year: 2024	$27,008,802
Year: 2025	$14,487,650
Year: 2026	$5,878,850
Year: 2027	$3,747,000

Anthony Stolarz	6,000,000(1)
Ville Husso	2,464,000(1)
Nick Suzuki	2,352,000(2)
Cole Caufield	1,480,000(4)
Kaiden Guhle	1,000,000(2)
Sean Durzi	1,000,000(1)
Cayden Primeau	985,000(2)
Dylan Cozens	871,000(4)
Alexis Lafreniere	871,000(4)
Caleb Jones	749,750(3)
Dylan Coghlan	672,000(1)
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)
Ryker Evans	500,000(3)
Max Comtois	464,000(2)
Pierre-Olivier Joseph	418,000(2)
Jordan Spence	400,000(1)
Cole Sillinger	400,000(1)
Filip Zadina	392,000(2)
Jake Christiansen	350,000(1)
Ivan Fedotov	350,000(4)
Elvis Merzlikins	350,000(2)
Matthew Knies	350,000(3)
Trey Fix-Wolansky	350,000(1)
Tye Kartye	350,000(3)
Valtteri Puustinen	350,000(2)

Kevin Labanc	51,352(1)
Adam Gaudette	40,600(2)
Mason Lohrei	40,000(3)
Ben Meyers	37,800(1)
Grigori Denisenko	37,100(3)
Marco Rossi	35,000(1)
Jakob Pelletier	35,000(2)
Connor Zary	35,000(3)
Lane Hutson	35,000(4)
Logan Morrison	35,000(4)
Yaroslav Askarov	35,000(3)
Alex Steeves	35,000(1)
Matt Savoie	35,000(4)
Mitchell Chaffee	35,000(1)
Nikita Chibrikov	35,000(4)
Raphael Lavoie	35,000(4)
Brandt Clarke	35,000(3)
Calen Addison	35,000(1)
Connor Mackey	35,000(1)

Current Funds	$172,924,656
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,904,851
Farm Payroll	$669,080
Prospect Fees	$149,937
Coach	$50,001
Games Remaining	82
Total Game Expenses	$497,242
Projected Expenses	$40,773,869
Projected Balance	$132,150,787

Salary Commitment

Year: 2024	$40,573,931
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)
Noah Juulsen	35,000(1)
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	$23,336,613
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$17,735,920
Farm Payroll	$70,000
Prospect Fees	$299,466
Coach	$50,002
Games Remaining	82
Total Game Expenses	$221,407
Projected Expenses	$18,155,388
Projected Balance	$5,181,225

Salary Commitment

Year: 2024	$17,805,920
Year: 2025	$13,066,920
Year: 2026	$1,435,000
Year: 2027	$350,000

Jonathan Quick	3,509,000(2)
Robert Thomas	2,407,000(2)
Jean-Gabriel Pageau	1,320,000(2)
Brendan Gallagher	1,104,000(1)
Henri Jokiharju	1,102,000(2)
Jake Allen	880,000(2)
Zemgus Girgensons	814,000(2)
Jeff Carter	800,000(1)
Alexandre Carrier	633,920(2)
Austin Watson	616,000(2)
Alexander Petrovic	350,000(1)
Brett Leason	350,000(1)
Grant Hutton	350,000(1)
Riley Tufte	350,000(1)
Nikolas Matinpalo	350,000(1)
David Jiricek	350,000(3)
Fredrik Olofsson	350,000(2)
Jackson Blake	350,000(4)
Hendrix Lapierre	350,000(3)
Cole Koepke	350,000(3)
Gustav Olofsson	350,000(1)
Max McCormick	350,000(1)
Steven Lorentz	350,000(1)

Bobby Brink	35,000(3)
Kent Johnson	35,000(1)

Current Funds	$38,387,057
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,272,710
Farm Payroll	$151,400
Prospect Fees	$132,902
Coach	$50,005
Games Remaining	82
Total Game Expenses	$483,012
Projected Expenses	$39,607,017
Projected Balance	-$1,219,960

Salary Commitment

Year: 2024	$39,424,110
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)
Mattias Janmark	350,000(1)
A.J. Greer	350,000(1)

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

Current Funds	$2,712,593
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$29,007,760
Farm Payroll	$107,800
Prospect Fees	$248,125
Coach	$50,001
Games Remaining	82
Total Game Expenses	$358,703
Projected Expenses	$29,413,686
Projected Balance	-$26,701,093

Salary Commitment

Year: 2024	$29,115,560
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)
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)
Milan Lucic	35,000(1)
Jacob Peterson	35,000(1)

Current Funds	$58,517,453
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$34,514,080
Farm Payroll	$175,000
Prospect Fees	$168,721
Coach	$50,001
Games Remaining	82
Total Game Expenses	$425,705
Projected Expenses	$34,907,802
Projected Balance	$23,609,651

Salary Commitment

Year: 2024	$34,689,080
Year: 2025	$23,447,620
Year: 2026	$10,016,000
Year: 2027	$805,000

Victor Hedman	5,280,000(3)
Ilya Sorokin	3,556,000(1)
Matthew Tkachuk	3,511,000(3)
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)
Matt Boldy	800,000(1)
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)
Wyatt Kaiser	350,000(3)
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)
Vincent Iorio	35,000(3)

Current Funds	$28,382,120
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,626,910
Farm Payroll	$472,616
Prospect Fees	$93,088
Coach	$50,005
Games Remaining	82
Total Game Expenses	$478,569
Projected Expenses	$39,242,619
Projected Balance	-$10,860,499

Salary Commitment

Year: 2024	$39,099,526
Year: 2025	$15,389,366
Year: 2026	$11,712,750
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)
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)
Cody Glass	714,000(2)
Yakov Trenin	667,000(3)
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)
Ben Hutton	76,800(2)
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	$135,311,409
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,240,249
Farm Payroll	$324,200
Prospect Fees	$137,400
Coach	$50,001
Games Remaining	82
Total Game Expenses	$253,071
Projected Expenses	$20,751,850
Projected Balance	$114,559,559

Salary Commitment

Year: 2024	$20,564,449
Year: 2025	$12,202,000
Year: 2026	$4,316,000
Year: 2027	$105,000

Blake Wheeler	5,531,089(1)
Jack Campbell	3,740,000(2)
Pheonix Copley	1,980,000(3)
Tanner Pearson	1,320,000(2)
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)
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)
Jacob Moverare	350,000(1)
Kaedan Korczak	350,000(1)

Olen Zellweger	40,000(3)
Joe Snively	39,200(2)
Ryan Winterton	35,000(4)
Emil Heineman	35,000(4)
Oskar Olausson	35,000(3)
Victor Soderstrom	35,000(1)
Tristan Luneau	35,000(4)
Cameron Crotty	35,000(2)
Mads Sogaard	35,000(1)

Current Funds	$10,537,625
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,942,140
Farm Payroll	$140,000
Prospect Fees	$184,868
Coach	$50,001
Games Remaining	82
Total Game Expenses	$259,964
Projected Expenses	$21,317,009
Projected Balance	-$10,779,384

Salary Commitment

Year: 2024	$21,082,140
Year: 2025	$15,337,300
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)
Scott Perunovich	35,000(2)
Joona Koppanen	35,000(1)
Chris Wagner	35,000(1)

Current Funds	$2,420,126
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,813,060
Farm Payroll	$635,000
Prospect Fees	$246,674
Coach	$50,002
Games Remaining	82
Total Game Expenses	$387,131
Projected Expenses	$31,744,736
Projected Balance	-$29,324,610

Salary Commitment

Year: 2024	$31,448,060
Year: 2025	$21,141,000
Year: 2026	$11,084,000
Year: 2027	$4,896,100

Evander Kane	4,708,000(2)
Jake Guentzel	4,708,000(4)
Andrei Vasilevskiy	3,000,000(1)
Luke Schenn	3,000,000(1)
Ivan Provorov	2,732,000(3)
Miro Heiskanen	2,552,000(2)
Max Domi	1,361,260(1)
Connor Bedard	1,000,000(3)
Nico Hischier	870,000(1)
Ryan Strome	814,000(3)
Conor Garland	783,000(2)
Dmitri Voronkov	600,000(3)
Josh Mahura	520,800(1)
Sam Montembeault	500,000(2)
Logan O'Connor	464,000(2)
Ronnie Attard	400,000(1)
Juraj Slafkovsky	350,000(2)
Dylan Guenther	350,000(2)
Marc Del Gaizo	350,000(2)
Brock Faber	350,000(3)
Alex Nylander	350,000(3)
Dylan Samberg	350,000(1)
Marc-Edouard Vlasic	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)
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)
Alex Laferriere	35,000(3)
Mackie Samoskevich	35,000(4)
Jack Quinn	35,000(1)
Will Cuylle	35,000(3)

Current Funds	$9,968,723
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,369,344
Farm Payroll	$175,000
Prospect Fees	$197,590
Coach	$50,002
Games Remaining	82
Total Game Expenses	$265,755
Projected Expenses	$21,791,936
Projected Balance	-$11,823,213

Salary Commitment

Year: 2024	$21,544,344
Year: 2025	$5,946,720
Year: 2026	$2,947,000
Year: 2027	$350,000

Oliver Ekman-Larsson	4,670,624(1)
Linus Ullmark	3,800,000(1)
Jacob Trouba	3,000,000(1)
John Marino	980,000(3)
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 Steel	392,000(1)
Josh Doan	350,000(3)
Matt Villalta	350,000(4)
Aliaksei Protas	350,000(1)
Matt Nieto	350,000(3)
Connor Dewar	350,000(1)
Jakob Silfverberg	350,000(1)
Zach Parise	350,000(1)
Devin Shore	350,000(1)
Adam Raska	350,000(2)

Declan Chisholm	35,000(3)
Daemon Hunt	35,000(3)
Matt Tomkins	35,000(1)
Mason Morelli	35,000(1)
Kevin Rooney	35,000(1)

Current Funds	$44,533,217
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$28,178,680
Farm Payroll	$175,000
Prospect Fees	$127,560
Coach	$50,005
Games Remaining	82
Total Game Expenses	$347,942
Projected Expenses	$28,531,245
Projected Balance	$16,001,972

Salary Commitment

Year: 2024	$28,353,680
Year: 2025	$23,064,080
Year: 2026	$4,744,000
Year: 2027	$3,374,000

Mats Zuccarello	4,492,680(2)
Quinn Hughes	3,192,000(2)
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)
John Beecher	350,000(3)
Taylor Raddysh	350,000(1)
Derrick Pouliot	350,000(2)
Luke Hughes	350,000(3)
Michael Hutchinson	350,000(1)
Jimmy Vesey	350,000(1)
Nic Dowd	350,000(1)
Travis Boyd	350,000(1)

Philip Tomasino	35,000(1)
Jack Drury	35,000(1)
Maxwell Crozier	35,000(3)
Brock McGinn	35,000(1)
Jackson LaCombe	35,000(3)

Current Funds	$13,867,579
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$23,875,059
Farm Payroll	$951,320
Prospect Fees	$315,212
Coach	$50,001
Games Remaining	82
Total Game Expenses	$307,215
Projected Expenses	$25,191,592
Projected Balance	-$11,324,013

Salary Commitment

Year: 2024	$24,826,379
Year: 2025	$16,090,559
Year: 2026	$6,354,300
Year: 2027	$3,093,000

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)
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)
William Lagesson	350,000(4)
Chris Tierney	350,000(2)
Cal Petersen	350,000(2)

Adam Boqvist	145,000(3)
Kyle Okposo	100,000(1)
Joel Hanley	70,400(1)
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)
Felix Sandstrom	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)
Alexey Toropchenko	35,000(1)
Akira Schmid	35,000(1)

Current Funds	$41,156,106
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,462,040
Farm Payroll	$207,250
Prospect Fees	$215,648
Coach	$50,001
Games Remaining	82
Total Game Expenses	$474,816
Projected Expenses	$38,934,939
Projected Balance	$2,221,167

Salary Commitment

Year: 2024	$38,669,290
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)
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	$3,314,456
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,601,250
Farm Payroll	$807,000
Prospect Fees	$277,316
Coach	$50,001
Games Remaining	82
Total Game Expenses	$472,385
Projected Expenses	$38,735,567
Projected Balance	-$35,421,111

Salary Commitment

Year: 2024	$38,408,250
Year: 2025	$24,938,750
Year: 2026	$17,070,750
Year: 2027	$2,676,900

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 Foligno	2,250,000(1)
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)
Colton Sissons	851,000(2)
Johnathan Kovacevic	783,000(3)
Clayton Keller	739,500(1)
Joel Armia	704,000(3)
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)
Alexander Barabanov	105,600(3)
Oliver Kylington	99,900(4)
Liam Foudy	37,100(3)
Rasmus Kupari	37,100(3)
Jacob Bernard-Docker	35,000(1)
Nils Lundkvist	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)
Mavrik Bourque	35,000(4)
Landon Slaggert	35,000(3)
Adam Beckman	35,000(1)
Alexander Holtz	35,000(1)
William Eklund	35,000(1)

Current Funds	$7,169,377
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$24,438,800
Farm Payroll	$290,000
Prospect Fees	$207,517
Coach	$50,005
Games Remaining	82
Total Game Expenses	$304,711
Projected Expenses	$24,986,322
Projected Balance	-$17,816,945

Salary Commitment

Year: 2024	$24,728,800
Year: 2025	$14,095,800
Year: 2026	$10,888,800
Year: 2027	$3,643,000

Devon Toews	3,800,000(1)
Cam Fowler	3,000,000(1)
Joonas Korpisalo	2,288,000(3)
Sean Monahan	2,070,000(3)
Ryan Graves	1,568,000(1)
Teuvo Teravainen	1,320,000(4)
Evan Rodrigues	1,056,000(3)
Josh Brown	1,056,000(4)
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)
Kurtis MacDermid	414,000(3)
Jacob Bryson	399,000(3)
Owen Power	350,000(1)
Cole Smith	350,000(2)
Michael Eyssimont	350,000(2)
Michael McCarron	350,000(1)

Troy Stecher	80,000(1)
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	$44,731,540
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,803,388
Farm Payroll	$674,632
Prospect Fees	$81,894
Coach	$50,001
Games Remaining	82
Total Game Expenses	$495,243
Projected Expenses	$40,609,915
Projected Balance	$4,121,625

Salary Commitment

Year: 2024	$40,478,020
Year: 2025	$33,671,532
Year: 2026	$19,855,300
Year: 2027	$4,611,200

Roman Josi	8,000,000(2)
Connor McDavid	7,667,600(3)
Artemi Panarin	4,176,000(2)
Vladimir Tarasenko	2,640,000(3)
Dougie Hamilton	2,288,000(4)
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)
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)
Christian Dvorak	35,000(3)
Magnus Chrona	35,000(3)
Liam Ohgren	35,000(3)
Arvid Soderblom	35,000(1)
Isaak Phillips	35,000(2)

Current Funds	$11,731,870
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,201,746
Farm Payroll	$380,000
Prospect Fees	$54,795
Coach	$50,001
Games Remaining	82
Total Game Expenses	$483,982
Projected Expenses	$39,686,542
Projected Balance	-$27,954,672

Salary Commitment

Year: 2024	$39,581,746
Year: 2025	$23,013,786
Year: 2026	$14,495,486
Year: 2027	$378,000

Nikita Kucherov	4,365,486(3)
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)
Jake DeBrusk	2,291,070(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)
Mitchell Stephens	378,000(4)
Marian Studenic	357,000(1)
Stuart Skinner	350,000(1)
Milos Kelemen	350,000(1)
Ryan Lomberg	350,000(1)

Frank Vatrano

380,000(1)

Current Funds	$7,068,862
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$26,979,580
Farm Payroll	$887,568
Prospect Fees	$141,654
Coach	$50,001
Games Remaining	82
Total Game Expenses	$342,181
Projected Expenses	$28,058,803
Projected Balance	-$20,989,941

Salary Commitment

Year: 2024	$27,867,148
Year: 2025	$9,798,400
Year: 2026	$6,345,600
Year: 2027	$105,000

Zach Werenski	5,307,500(3)
Evgeny Kuznetsov	3,496,000(1)
Philipp Grubauer	3,118,080(1)
Gustav Nyquist	2,600,000(1)
Ryan Johansen	2,288,000(2)
Jordan Staal	2,250,000(1)
Kasperi Kapanen	1,305,000(1)
Brendan Smith	1,152,000(1)
Anton Forsberg	800,000(1)
Brendan Lemieux	609,000(2)
Zack MacEwen	448,000(2)
Max Lajoie	406,000(3)
Liam O'Brien	400,000(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)
Marc Staal	350,000(1)
Matt Benning	350,000(1)
William Lockwood	350,000(1)

Joel Edmundson	144,000(1)
Marco Scandella	92,500(1)
Jonas Johansson	80,000(1)
Tyler Pitlick	70,400(1)
John Hayden	40,768(1)
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)
Sheldon Rempal	35,000(1)
Justin Holl	35,000(1)

Current Funds	$1,041,885
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,539,660
Farm Payroll	$342,552
Prospect Fees	$75,218
Coach	$50,002
Games Remaining	82
Total Game Expenses	$487,896
Projected Expenses	$40,007,432
Projected Balance	-$38,965,547

Salary Commitment

Year: 2024	$39,882,212
Year: 2025	$23,859,260
Year: 2026	$11,446,500
Year: 2027	$1,265,000

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)
Artem Zub	1,176,000(1)
Karel Vejmelka	1,120,000(2)
Mattias Samuelsson	1,015,000(3)
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)
Max Jones	392,000(1)
Justin Barron	350,000(1)
Vasily Ponomarev	350,000(4)
Alexander Alexeyev	350,000(1)
Boris Katchouk	350,000(1)

Erik Brannstrom	71,400(2)
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)
Ivan Prosvetov	35,000(1)

Current Funds	$331,421
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,893,062
Farm Payroll	$354,200
Prospect Fees	$101,570
Coach	$50,001
Games Remaining	82
Total Game Expenses	$492,669
Projected Expenses	$40,398,833
Projected Balance	-$40,067,412

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	$10,695,047
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,796,400
Farm Payroll	$829,400
Prospect Fees	$128,780
Coach	$50,003
Games Remaining	82
Total Game Expenses	$522,007
Projected Expenses	$42,804,583
Projected Balance	-$32,109,536

Salary Commitment

Year: 2024	$42,625,800
Year: 2025	$24,280,640
Year: 2026	$21,749,640
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)
Ryan Pulock	2,600,000(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)
Casey Cizikas	644,000(1)
Joel Farabee	609,000(3)
Luke Kunin	574,000(3)
J.J. Moser	500,000(1)
Michael McLeod	448,000(1)

Alec Martinez	225,000(1)
Jason Zucker	100,000(1)
Justin Schultz	92,500(1)
Colin Blackwell	92,500(1)
Barclay Goodrow	88,800(1)
Jon Merrill	85,100(1)
Gustav Lindstrom	40,500(1)
Dylan Holloway	35,000(2)
Bo Groulx	35,000(3)
Jack McBain	35,000(1)

Current Funds	$3,889,337
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,372,760
Farm Payroll	$640,200
Prospect Fees	$188,979
Coach	$50,020
Games Remaining	82
Total Game Expenses	$490,878
Projected Expenses	$40,251,959
Projected Balance	-$36,362,622

Salary Commitment

Year: 2024	$40,012,960
Year: 2025	$19,865,520
Year: 2026	$3,627,600
Year: 2027	$547,600

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)

Martin Jones	190,000(1)
Alex Kerfoot	105,600(4)
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	$5,907,997
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,160,720
Farm Payroll	$0,000
Prospect Fees	$118,602
Coach	$50,001
Games Remaining	82
Total Game Expenses	$247,919
Projected Expenses	$20,329,323
Projected Balance	-$14,421,326

Salary Commitment

Year: 2024	$20,160,720
Year: 2025	$6,903,160
Year: 2026	$4,131,800
Year: 2027	$0,000

Frederik Andersen	3,264,000(1)
Sean Couturier	1,824,000(1)
Travis Hamonic	1,672,000(3)
Robert Hagg	1,312,640(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)
Evgenii Dadonov	672,000(1)
Christian Fischer	618,800(3)
Victor Mete	539,400(1)
Phillip Di Giuseppe	435,000(3)
Noah Gregor	432,000(1)
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)
Scott Sabourin	350,000(1)
Rourke Chartier	350,000(3)
Marshall Rifai	350,000(1)
Declan Carlile	350,000(2)
Dan Vladar	350,000(1)
Devin Cooley	350,000(1)
Hunter Shepard	350,000(1)
Dylan McIlrath	350,000(1)
Hardy Haman-Aktell	300,000(3)

Current Funds	$22,171,640
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,244,550
Farm Payroll	$0,000
Prospect Fees	$196,385
Coach	$50,000
Games Remaining	82
Total Game Expenses	$262,085
Projected Expenses	$21,490,935
Projected Balance	$680,705

Salary Commitment

Year: 2024	$21,244,550
Year: 2025	$13,267,750
Year: 2026	$3,520,750
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)
Troy Terry	1,671,500(3)
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)
Nolan Foote	350,000(1)
Adam Ruzicka	350,000(1)
Pontus Holmberg	350,000(2)

Current Funds	$2,021,421
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,584,261
Farm Payroll	$300,300
Prospect Fees	$36,480
Coach	$50,001
Games Remaining	82
Total Game Expenses	$487,452
Projected Expenses	$39,971,042
Projected Balance	-$37,949,621

Salary Commitment

Year: 2024	$39,884,561
Year: 2025	$20,666,020
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)
Noel Acciari	814,000(1)
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)
Sebastian AhoD	350,000(1)
Matias Maccelli	350,000(1)

Kailer Yamamoto	44,800(1)
Andreas Englund	40,000(2)
Nick Cousins	38,400(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	$26,839,364
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,057,920
Farm Payroll	$446,480
Prospect Fees	$74,860
Coach	$50,005
Games Remaining	82
Total Game Expenses	$507,674
Projected Expenses	$41,629,265
Projected Balance	-$14,789,901

Salary Commitment

Year: 2024	$41,504,400
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)
Shayne Gostisbehere	3,000,000(1)
Boone Jenner	3,000,000(1)
Valeri Nichushkin	2,803,360(1)
Jarred Tinordi	2,250,000(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)
Artturi Lehkonen	1,019,760(1)
Moritz Seider	1,000,000(1)
Mikey Anderson	715,000(2)
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)

Eric Robinson	64,400(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)
Jacob MacDonald	35,000(1)
Jan Jenik	35,000(1)
Vladislav Kolyachonok	35,000(1)

Current Funds	$18,872,176
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,713,838
Farm Payroll	$509,900
Prospect Fees	$178,300
Coach	$50,003
Games Remaining	82
Total Game Expenses	$493,318
Projected Expenses	$40,452,041
Projected Balance	-$21,579,865

Salary Commitment

Year: 2024	$40,223,738
Year: 2025	$30,525,723
Year: 2026	$20,096,303
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)
Ethan Bear	729,800(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	$44,842,987
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,466,040
Farm Payroll	$490,600
Prospect Fees	$92,480
Coach	$50,001
Games Remaining	82
Total Game Expenses	$489,014
Projected Expenses	$40,099,121
Projected Balance	$4,743,866

Salary Commitment

Year: 2024	$39,956,640
Year: 2025	$24,207,000
Year: 2026	$17,254,000
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)
Johnny Gaudreau	2,640,000(3)
Brandon Montour	2,392,000(3)
Noah Dobson	2,204,000(3)
Brenden Dillon	1,980,000(2)
Brad Marchand	1,900,000(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)
Ryan McLeod	553,000(2)
Julien Gauthier	539,400(3)
Ryan Poehling	420,000(2)
Alex Barre-Boulet	371,000(3)
Wyatt Johnston	350,000(2)
Mike Reilly	350,000(1)
JJ Peterka	350,000(1)
Beck Malenstyn	350,000(1)

Leo Carlsson	60,000(3)
David Gustafsson	40,600(3)
Logan Cooley	40,000(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)