Current Funds	$21,598,167
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,698,360
Farm Payroll	$105,000
Prospect Fees	$50,060
Coach	$50,001
Games Remaining	82
Total Game Expenses	$230,530
Projected Expenses	$18,903,421
Projected Balance	$2,694,746

Salary Commitment

Year: 2024	$18,803,360
Year: 2025	$15,454,360
Year: 2026	$11,690,360
Year: 2027	$7,973,960

Filip Forsberg	5,863,960(4)
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)
Julien Gauthier	539,400(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	$55,696,521
Home Games Remaining	31
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,789,040
Farm Payroll	$274,600
Prospect Fees	$33,140
Coach	$50,002
Games Remaining	63
Total Game Expenses	$513,985
Projected Expenses	$32,381,064
Projected Balance	$23,315,457

Salary Commitment

Year: 2024	$42,063,640
Year: 2025	$29,635,640
Year: 2026	$8,272,000
Year: 2027	$1,056,000

Drew Doughty	4,474,400(2)
Steven Stamkos	3,910,000(3)
Chris Kreider	3,910,000(2)
William Nylander	3,863,440(2)
Anthony Stolarz	3,000,000(1)
Sam Reinhart	2,688,000(1)
Mattias Ekholm	2,496,000(1)
Sam Bennett	2,069,760(2)
Sean Couturier	1,824,000(1)
Jared McCann	1,797,040(2)
Jaccob Slavin	1,672,000(3)
Owen Tippett	1,579,000(2)
Yanni Gourde	1,320,000(2)
Adin Hill	1,305,000(2)
Reilly Smith	1,056,000(4)
Sean Durzi	1,000,000(1)
Rasmus Ristolainen	1,000,000(1)
Chris Tanev	920,000(3)
Carson Soucy	644,000(3)
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)
Logan Stankoven	35,000(3)
Samuel Fagemo	35,000(1)
Sammy Walker	35,000(2)
Nicholas Robertson	35,000(1)
Danil Gushchin	35,000(3)

Current Funds	$12,972,329
Home Games Remaining	38
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,632,582
Farm Payroll	$371,900
Prospect Fees	$68,222
Coach	$50,002
Games Remaining	77
Total Game Expenses	$513,692
Projected Expenses	$39,554,248
Projected Balance	-$26,581,919

Salary Commitment

Year: 2024	$42,004,482
Year: 2025	$23,105,294
Year: 2026	$9,971,750
Year: 2027	$0,000

Auston Matthews	6,610,000(3)
Mark Scheifele	3,934,784(2)
Bryan Rust	3,648,000(2)
Nazem Kadri	3,400,000(1)
Kevin Fiala	3,242,400(2)
Matt Duchene	2,600,000(1)
Logan Thompson	2,382,000(3)
Samuel Girard	2,030,000(1)
Darnell Nurse	1,785,840(1)
Brandon Saad	1,200,000(1)
Nick Leddy	1,104,000(1)
Michael Bunting	1,036,000(1)
Mario Ferraro	1,026,000(1)
Scott Laughton	1,000,000(1)
Brett Pesce	1,000,000(1)
Oliver Bjorkstrand	963,648(1)
Mathieu Joseph	944,750(3)
Carter Verhaeghe	868,000(1)
Nate Schmidt	851,000(2)
Travis Sanheim	795,760(2)
Luke Glendening	510,400(2)
Ian Cole	350,000(1)
Ukko-Pekka Luukkonen	350,000(1)

Troy Stecher	80,000(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	$40,914,481
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,656,150
Farm Payroll	$1,024,740
Prospect Fees	$185,707
Coach	$50,005
Games Remaining	82
Total Game Expenses	$242,885
Projected Expenses	$19,916,602
Projected Balance	$20,997,879

Salary Commitment

Year: 2024	$19,680,890
Year: 2025	$10,881,410
Year: 2026	$4,479,100
Year: 2027	$3,502,000

Marc-Andre Fleury	5,957,760(1)
Jake DeBrusk	2,291,070(2)
Cole Caufield	1,480,000(4)
Kaiden Guhle	1,000,000(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)
Alex Nedeljkovic	520,800(2)
Kevin Labanc	513,520(1)
Pierre-Olivier Joseph	418,000(2)
Mason Lohrei	400,000(3)
Jordan Spence	400,000(1)
Cole Sillinger	400,000(1)
Marco Rossi	350,000(1)
Matthew Knies	350,000(3)
Scott Perunovich	350,000(2)
Mitchell Chaffee	350,000(1)
Valtteri Puustinen	350,000(2)

Cayden Primeau	98,500(2)
Jake Allen	88,000(2)
Dylan Coghlan	67,200(1)
Filip Chytil	53,940(2)
Ryker Evans	50,000(3)
Grigori Denisenko	37,100(3)
Jake Christiansen	35,000(1)
Mavrik Bourque	35,000(4)
Jakob Pelletier	35,000(2)
Gavin Brindley	35,000(4)
Connor Zary	35,000(3)
Ivan Fedotov	35,000(4)
Lane Hutson	35,000(4)
Elvis Merzlikins	35,000(2)
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	$197,009,349
Home Games Remaining	38
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,572,851
Farm Payroll	$617,000
Prospect Fees	$96,170
Coach	$50,001
Games Remaining	77
Total Game Expenses	$516,293
Projected Expenses	$39,754,557
Projected Balance	$157,254,792

Salary Commitment

Year: 2024	$42,189,851
Year: 2025	$30,493,851
Year: 2026	$1,852,400
Year: 2027	$35,000

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)
Jason Robertson	2,227,000(2)
Sean Walker	2,160,000(2)
Jani Hakanpaa	1,672,000(2)
Dylan Strome	1,520,400(3)
Evgeni Malkin	1,500,000(1)
Pierre-Luc Dubois	1,450,000(1)
Erik Gustafsson	1,104,000(1)
Jesper Bratt	899,000(1)
James van Riemsdyk	736,000(2)
Trent Frederic	448,000(1)
Charlie Lindgren	350,000(2)
Joel Hofer	350,000(1)
Jack Johnson	350,000(1)
Fabian Zetterlund	350,000(1)
Martin Fehervary	350,000(1)

Ty Emberson	80,000(3)
Samuel Bolduc	40,000(2)
Zac Jones	39,900(3)
Oliver Wahlstrom	37,100(3)
Darren Raddysh	35,000(2)
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	$31,631,531
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,118,000
Farm Payroll	$458,640
Prospect Fees	$164,138
Coach	$50,002
Games Remaining	82
Total Game Expenses	$229,156
Projected Expenses	$18,790,780
Projected Balance	$12,840,751

Salary Commitment

Year: 2024	$18,576,640
Year: 2025	$11,024,000
Year: 2026	$4,526,000
Year: 2027	$1,384,000

Jarred Tinordi	2,250,000(1)
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)
Nikita Zaitsev	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)
Alexander Petrovic	350,000(1)
Matt Villalta	350,000(4)
Fredrik Olofsson	350,000(2)
Bobby Brink	350,000(3)
Hendrix Lapierre	350,000(3)
Steven Lorentz	350,000(1)
Dakota Mermis	350,000(1)

Tony DeAngelo	178,640(1)
Grant Hutton	35,000(1)
Riley Tufte	35,000(1)
Nikolas Matinpalo	35,000(1)
David Jiricek	35,000(3)
Jackson Blake	35,000(4)
Kent Johnson	35,000(1)
Gustav Olofsson	35,000(1)
Max McCormick	35,000(1)

Current Funds	$53,013,349
Home Games Remaining	31
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,900,910
Farm Payroll	$151,400
Prospect Fees	$132,902
Coach	$50,005
Games Remaining	59
Total Game Expenses	$515,064
Projected Expenses	$30,388,754
Projected Balance	$22,624,595

Salary Commitment

Year: 2024	$42,052,310
Year: 2025	$33,444,480
Year: 2026	$10,625,400
Year: 2027	$6,490,400

Dylan Larkin	5,344,120(2)
Brayden Point	4,768,960(2)
Juuse Saros	3,589,600(1)
Seth Jones	3,344,000(4)
Tim Stutzle	2,715,000(4)
Ben Chiarot	2,392,000(2)
Tage Thompson	2,352,000(3)
Mark Stone	2,288,000(2)
Tyler Seguin	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)
Mackenzie Blackwood	1,044,000(2)
Nick Seeler	616,000(2)
Jason Dickinson	533,230(1)
Justin Bailey	350,000(4)
Mark Friedman	350,000(2)
Mattias Janmark	350,000(1)
A.J. Greer	350,000(1)
Patrick Brown	350,000(1)

Trevor Lewis	81,400(4)
Spencer Martin	35,000(1)
Justin Kirkland	35,000(3)

Current Funds	$10,707,500
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,386,000
Farm Payroll	$35,000
Prospect Fees	$248,125
Coach	$50,001
Games Remaining	82
Total Game Expenses	$228,282
Projected Expenses	$18,719,126
Projected Balance	-$8,011,626

Salary Commitment

Year: 2024	$18,421,000
Year: 2025	$10,222,000
Year: 2026	$2,464,000
Year: 2027	$1,078,000

Claude Giroux	4,922,000(2)
Chris Driedger	3,192,000(1)
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)
Tobias Bjornfot	378,000(4)
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)

Jacob Peterson

35,000(1)

Current Funds	$69,362,689
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,609,080
Farm Payroll	$449,975
Prospect Fees	$168,721
Coach	$50,001
Games Remaining	82
Total Game Expenses	$466,802
Projected Expenses	$38,277,777
Projected Balance	$31,084,912

Salary Commitment

Year: 2024	$38,059,055
Year: 2025	$25,910,595
Year: 2026	$9,460,975
Year: 2027	$490,000

Victor Hedman	5,280,000(3)
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)
Mikael Granlund	3,000,000(1)
Drake Batherson	2,100,000(1)
Ilya Sorokin	1,778,000(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)
Zach Whitecloud	714,000(2)
Jake Evans	420,000(2)
Gustav Forsling	350,000(1)
Alexandre Texier	350,000(4)
Luke Evangelista	350,000(2)

Caleb Jones	74,975(3)
Samuel Ersson	60,000(2)
Matt Coronato	35,000(3)
Calle Rosen	35,000(2)
Linus Karlsson	35,000(4)
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)
Vasily Podkolzin	35,000(1)

Current Funds	$57,406,006
Home Games Remaining	36
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,494,190
Farm Payroll	$444,700
Prospect Fees	$73,588
Coach	$50,005
Games Remaining	72
Total Game Expenses	$488,567
Projected Expenses	$35,176,814
Projected Balance	$22,229,192

Salary Commitment

Year: 2024	$39,938,890
Year: 2025	$25,908,090
Year: 2026	$14,047,250
Year: 2027	$4,440,500

Vincent Trocheck	4,365,000(4)
MacKenzie Weegar	3,600,000(1)
Jack Hughes	3,306,000(3)
Esa Lindell	3,000,000(1)
Jamie Oleksiak	2,992,000(2)
Roope Hintz	2,813,000(2)
Hampus Lindholm	2,600,000(1)
Erik Cernak	2,448,000(3)
Robert Thomas	2,407,000(2)
Rasmus Andersson	2,239,440(2)
Jeff Skinner	1,748,000(3)
Lawson Crouse	1,629,750(3)
Alex Iafallo	1,152,000(1)
Cal Clutterbuck	1,152,000(1)
Vladislav Namestnikov	888,000(2)
Kevin Lankinen	812,000(1)
Brandon Tanev	800,000(1)
Lucas Raymond	800,000(1)
Joey Daccord	392,000(2)
Tyson Foerster	350,000(3)

Pavel Mintyukov	90,000(3)
Bowen Byram	75,500(4)
Matthew Phillips	58,000(2)
Juuso Valimaki	44,800(1)
Jack Studnicka	36,400(2)
Jonny Brodzinski	35,000(2)
Zack Bolduc	35,000(3)
Georgi Romanov	35,000(1)
Daniil Tarasov	35,000(1)

Current Funds	$145,600,391
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$17,115,889
Farm Payroll	$306,636
Prospect Fees	$137,400
Coach	$50,001
Games Remaining	82
Total Game Expenses	$214,755
Projected Expenses	$17,609,926
Projected Balance	$127,990,465

Salary Commitment

Year: 2024	$17,772,525
Year: 2025	$10,106,100
Year: 2026	$4,306,000
Year: 2027	$1,400,000

Blake Wheeler	5,531,089(1)
Jack Campbell	3,740,000(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)
Olen Zellweger	400,000(3)
Marc McLaughlin	392,000(2)
Ryan Winterton	350,000(4)
Emil Heineman	350,000(4)
Justin Brazeau	350,000(4)
Oskar Olausson	350,000(3)
MacKenzie Entwistle	350,000(1)
Tristan Luneau	350,000(4)
Cameron Crotty	350,000(2)
Akil Thomas	350,000(3)
Mads Sogaard	350,000(1)
Jacob Moverare	350,000(1)
Kaedan Korczak	350,000(1)

Nicklas Backstrom	85,100(2)
Anton Blidh	42,336(1)
Joe Snively	39,200(2)
Nikolai Knyzhov	35,000(1)
Victor Soderstrom	35,000(1)
Oskar Steen	35,000(1)
Egor Afanasyev	35,000(2)

Current Funds	$27,862,083
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,248,140
Farm Payroll	$70,000
Prospect Fees	$184,868
Coach	$50,001
Games Remaining	82
Total Game Expenses	$250,646
Projected Expenses	$20,553,009
Projected Balance	$7,309,074

Salary Commitment

Year: 2024	$20,318,140
Year: 2025	$14,223,300
Year: 2026	$2,714,000
Year: 2027	$1,864,000

Aaron Ekblad	5,733,300(2)
Taylor Hall	3,712,000(2)
Eric Comrie	1,267,840(1)
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)
Shakir Mukhamadullin	350,000(4)
Lukas Reichel	350,000(1)
Philip Tomasino	350,000(1)
Alex Newhook	350,000(1)
Simon Edvinsson	350,000(3)
Zach Sanford	350,000(4)
Brad Lambert	350,000(4)
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)

Joona Koppanen	35,000(1)
Chris Wagner	35,000(1)

Current Funds	$15,565,733
Home Games Remaining	35
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,748,260
Farm Payroll	$878,480
Prospect Fees	$212,252
Coach	$50,002
Games Remaining	70
Total Game Expenses	$498,646
Projected Expenses	$34,905,239
Projected Balance	-$19,339,506

Salary Commitment

Year: 2024	$40,626,740
Year: 2025	$22,023,400
Year: 2026	$12,001,400
Year: 2027	$4,896,100

Evander Kane	4,708,000(2)
Jake Guentzel	4,708,000(4)
David Rittich	4,250,000(1)
Andrei Vasilevskiy	3,000,000(1)
Luke Schenn	3,000,000(1)
Ivan Provorov	2,732,000(3)
Anders Lee	2,640,000(1)
Ryan Pulock	2,600,000(3)
Miro Heiskanen	2,552,000(2)
Nick Foligno	2,250,000(1)
Max Domi	1,361,260(1)
Connor Bedard	1,000,000(3)
Jason Zucker	1,000,000(1)
Nico Hischier	870,000(1)
Conor Garland	783,000(2)
Jake Middleton	780,000(2)
Logan O'Connor	464,000(2)
Juraj Slafkovsky	350,000(2)
Dylan Guenther	350,000(2)
Brock Faber	350,000(3)

Rasmus Sandin	110,200(3)
Ryan Strome	81,400(3)
Kaapo Kakko	66,700(3)
Dmitri Voronkov	60,000(3)
Josh Mahura	52,080(1)
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)
Dylan Samberg	35,000(1)
Jack Quinn	35,000(1)
Will Cuylle	35,000(3)

Current Funds	$25,360,381
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,345,344
Farm Payroll	$155,000
Prospect Fees	$138,390
Coach	$50,002
Games Remaining	82
Total Game Expenses	$227,911
Projected Expenses	$18,688,736
Projected Balance	$6,671,645

Salary Commitment

Year: 2024	$18,500,344
Year: 2025	$4,659,720
Year: 2026	$2,247,000
Year: 2027	$0,000

Oliver Ekman-Larsson	4,670,624(1)
Ville Husso	2,464,000(1)
Martin Jones	1,900,000(1)
Kevin Bahl	847,000(3)
Noel Acciari	814,000(1)
Haydn Fleury	796,320(2)
Dennis Gilbert	600,000(2)
Corey Perry	580,000(1)
Mason Appleton	539,400(2)
Seth Jarvis	500,000(1)
Filip Zadina	392,000(2)
Sam Steel	392,000(1)
Declan Chisholm	350,000(3)
Josh Doan	350,000(3)
Daemon Hunt	350,000(3)
Brett Leason	350,000(1)
Aliaksei Protas	350,000(1)
Matt Nieto	350,000(3)
Connor Dewar	350,000(1)
Mason Morelli	350,000(1)
Zach Parise	350,000(1)
Kevin Rooney	350,000(1)
Devin Shore	350,000(1)

Sam Montembeault	50,000(2)
Arvid Soderblom	35,000(1)
Matt Tomkins	35,000(1)
Adam Raska	35,000(2)

Current Funds	$58,961,015
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$31,541,680
Farm Payroll	$290,000
Prospect Fees	$127,560
Coach	$50,005
Games Remaining	82
Total Game Expenses	$390,357
Projected Expenses	$32,009,245
Projected Balance	$26,951,770

Salary Commitment

Year: 2024	$31,831,680
Year: 2025	$25,047,080
Year: 2026	$6,692,000
Year: 2027	$3,889,000

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)
Ryan Hartman	1,748,000(3)
Erik Haula	1,748,000(2)
Cody Ceci	1,380,000(2)
Connor Murphy	1,380,000(2)
Yegor Sharangovich	1,270,000(4)
Calvin de Haan	1,104,000(2)
Gabriel Vilardi	756,000(2)
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)
Kiefer Sherwood	407,680(1)
Parker Kelly	406,000(2)
Luke Hughes	350,000(3)
Michael Hutchinson	350,000(1)
Jimmy Vesey	350,000(1)
Nic Dowd	350,000(1)
Jonatan Berggren	350,000(2)

Ryan Carpenter	45,000(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	$28,277,311
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$24,201,059
Farm Payroll	$683,720
Prospect Fees	$313,212
Coach	$50,001
Games Remaining	82
Total Game Expenses	$307,902
Projected Expenses	$25,247,992
Projected Balance	$3,029,319

Salary Commitment

Year: 2024	$24,884,779
Year: 2025	$16,107,359
Year: 2026	$6,371,100
Year: 2027	$2,813,000

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)
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)
Nathan Walker	580,000(1)
Rem Pitlick	406,000(3)
Lucas Johansen	371,000(3)
Chris Tierney	350,000(2)
Cal Petersen	350,000(2)

Adam Boqvist	145,000(3)
Cale Fleury	59,400(1)
Jake Bean	50,220(1)
Bokondji Imama	39,200(2)
Givani Smith	37,800(1)
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)
Zach Dean	35,000(4)
Akira Schmid	35,000(1)

Current Funds	$51,082,792
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$29,780,200
Farm Payroll	$400,450
Prospect Fees	$216,148
Coach	$50,001
Games Remaining	82
Total Game Expenses	$371,302
Projected Expenses	$30,446,799
Projected Balance	$20,635,993

Salary Commitment

Year: 2024	$30,180,650
Year: 2025	$25,418,850
Year: 2026	$20,792,150
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)
Alex DeBrincat	2,940,000(3)
Filip Hronek	2,239,000(3)
Anthony Mantha	2,070,000(3)
John Carlson	2,040,000(1)
Nick Perbix	886,500(4)
Philipp Kurashev	674,500(2)
Carl Grundstrom	540,800(3)
Jaycob Megna	520,800(1)
Nicolas Aube-Kubel	520,800(2)
Dawson Mercer	500,000(1)
Miles Wood	422,800(1)
Alex Lyon	350,000(2)
Noah Cates	350,000(1)
Mark Kastelic	350,000(1)
Tyson Barrie	350,000(4)
Dominic Toninato	350,000(1)

Carter Hart	123,200(1)
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)
Adam Klapka	35,000(1)
Michael Sgarbossa	35,000(1)

Current Funds	$5,376,857
Home Games Remaining	34
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,823,250
Farm Payroll	$796,300
Prospect Fees	$238,796
Coach	$50,001
Games Remaining	65
Total Game Expenses	$523,273
Projected Expenses	$34,012,714
Projected Balance	-$28,635,857

Salary Commitment

Year: 2024	$42,619,550
Year: 2025	$26,433,250
Year: 2026	$16,126,250
Year: 2027	$2,542,000

Kris Letang	5,295,000(2)
Ryan Nugent-Hopkins	4,708,000(3)
Radko Gudas	3,496,000(3)
Ryan McDonagh	3,400,000(1)
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)
Andrew Peeke	999,000(1)
Colton Sissons	851,000(2)
Johnathan Kovacevic	783,000(3)
Clayton Keller	739,500(1)
Mason McTavish	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)
Cam York	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)
Alex Vlasic	35,000(1)
Adam Beckman	35,000(1)
Alexander Holtz	35,000(1)

Current Funds	$25,023,752
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,922,280
Farm Payroll	$144,900
Prospect Fees	$170,517
Coach	$50,005
Games Remaining	82
Total Game Expenses	$271,801
Projected Expenses	$22,287,702
Projected Balance	$2,736,050

Salary Commitment

Year: 2024	$22,067,180
Year: 2025	$15,674,400
Year: 2026	$14,708,400
Year: 2027	$2,992,000

Devon Toews	3,800,000(1)
Dmitry Orlov	2,392,000(3)
Joonas Korpisalo	2,288,000(3)
Sean Monahan	2,070,000(3)
Troy Terry	1,671,500(3)
Evan Rodrigues	1,056,000(3)
Josh Brown	1,056,000(4)
Mattias Samuelsson	1,015,000(3)
Curtis Lazar	742,780(1)
William Carrier	704,000(4)
Trevor van Riemsdyk	616,000(2)
Mark Jankowski	616,000(4)
Drew O'Connor	581,000(4)
Derek Ryan	450,000(1)
Nicolas Deslauriers	414,000(3)
Louis Crevier	350,000(1)
Owen Power	350,000(1)
Paul Cotter	350,000(1)
Michael Eyssimont	350,000(2)
Dustin Wolf	350,000(3)
Alexey Toropchenko	350,000(1)
Christian Dvorak	350,000(3)

Jacob Bryson	39,900(3)
Jonathan Gruden	35,000(3)
Jiri Kulich	35,000(4)
Ryan Johnson	35,000(3)

Current Funds	$61,323,847
Home Games Remaining	35
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,742,888
Farm Payroll	$882,452
Prospect Fees	$70,394
Coach	$50,001
Games Remaining	68
Total Game Expenses	$496,899
Projected Expenses	$33,789,146
Projected Balance	$27,534,701

Salary Commitment

Year: 2024	$40,625,340
Year: 2025	$35,512,652
Year: 2026	$28,393,500
Year: 2027	$5,112,800

Connor McDavid	7,667,600(3)
Zach Werenski	5,307,500(3)
Artemi Panarin	4,176,000(2)
Johnny Gaudreau	2,640,000(3)
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)
Jean-Gabriel Pageau	1,320,000(2)
Dylan DeMelo	1,056,000(3)
Alex Kerfoot	1,056,000(4)
Ondrej Palat	1,056,000(3)
Jonathan Drouin	1,048,880(1)
Jake Sanderson	900,000(2)
Mason Marchment	765,408(1)
Connor Clifton	756,000(1)
Thomas Harley	500,000(1)
Calvin Pickard	350,000(2)

Chad Ruhwedel	88,000(2)
Jesper Fast	70,000(1)
Yakov Trenin	66,700(3)
Alexander Wennberg	61,600(4)
Pierre Engvall	58,800(2)
Luke Kunin	57,400(3)
Brett Seney	41,552(2)
Matthew Highmore	39,200(2)
Reese Johnson	39,200(1)
Joey Anderson	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)
Taylor Raddysh	35,000(1)
Matty Beniers	35,000(1)
Vincent Desharnais	35,000(2)
Isaak Phillips	35,000(2)

Current Funds	$23,070,318
Home Games Remaining	38
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,431,676
Farm Payroll	$213,500
Prospect Fees	$40,640
Coach	$50,001
Games Remaining	75
Total Game Expenses	$484,583
Projected Expenses	$36,343,735
Projected Balance	-$13,273,417

Salary Commitment

Year: 2024	$39,645,176
Year: 2025	$21,332,516
Year: 2026	$17,497,286
Year: 2027	$387,800

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)
Brock Nelson	2,992,000(3)
Jamie Benn	2,640,000(1)
Josh Manson	2,288,000(3)
William Karlsson	2,070,000(2)
Jonas Brodin	1,900,000(1)
Alex Tuch	1,508,000(1)
Jacob Trouba	1,500,000(1)
Scott Mayfield	1,440,000(1)
Jake Walman	1,260,000(2)
James Reimer	888,000(1)
Ryan Donato	505,230(2)
Nico Sturm	463,680(1)
Jakob Silfverberg	350,000(1)
Stuart Skinner	350,000(1)
Teddy Blueger	350,000(4)

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

Current Funds	$13,215,887
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$16,209,000
Farm Payroll	$2,079,876
Prospect Fees	$141,654
Coach	$50,001
Games Remaining	82
Total Game Expenses	$225,372
Projected Expenses	$18,480,531
Projected Balance	-$5,264,644

Salary Commitment

Year: 2024	$18,288,876
Year: 2025	$13,959,400
Year: 2026	$2,822,000
Year: 2027	$420,000

Roman Josi	8,000,000(2)
Erik Brannstrom	714,000(2)
Tyler Pitlick	704,000(1)
Andrew Cogliano	616,000(2)
Brendan Lemieux	609,000(2)
Zack MacEwen	448,000(2)
Kurtis MacDermid	414,000(3)
Max Lajoie	406,000(3)
Max Jones	392,000(1)
Nils Aman	371,000(3)
Callahan Burke	371,000(3)
Olle Lycksell	364,000(2)
Jack Thompson	350,000(4)
Jonah Gadjovich	350,000(1)
Matt Rempe	350,000(1)
Arturs Silovs	350,000(3)
Kenneth Appleby	350,000(3)
Emil Lilleberg	350,000(1)
Louie Belpedio	350,000(2)
William Lockwood	350,000(1)

Evgeny Kuznetsov	349,600(1)
Frederik Andersen	326,400(1)
Philipp Grubauer	311,808(1)
Joel Edmundson	144,000(1)
Brendan Smith	115,200(1)
Marco Scandella	92,500(1)
Anton Forsberg	80,000(1)
Jonas Johansson	80,000(1)
Noah Gregor	43,200(1)
John Hayden	40,768(1)
Liam O'Brien	40,000(1)
James Hamblin	36,400(2)
Shane Wright	35,000(3)
Aku Raty	35,000(4)
Fraser Minten	35,000(4)
Rhett Gardner	35,000(3)
Nikita Nesterenko	35,000(3)
Ross Johnston	35,000(1)
Marc Staal	35,000(1)
Sheldon Rempal	35,000(1)
Justin Holl	35,000(1)
Matt Benning	35,000(1)
Noah Juulsen	35,000(1)
Cole Koepke	35,000(3)

Current Funds	$15,953,430
Home Games Remaining	38
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,264,660
Farm Payroll	$306,152
Prospect Fees	$97,718
Coach	$50,002
Games Remaining	77
Total Game Expenses	$508,763
Projected Expenses	$39,174,719
Projected Balance	-$23,221,289

Salary Commitment

Year: 2024	$41,570,812
Year: 2025	$24,231,860
Year: 2026	$9,148,500
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)
Nino Niederreiter	2,392,000(2)
Chandler Stephenson	2,160,000(2)
Cam Talbot	2,125,000(1)
Vladislav Gavrikov	1,708,000(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	$5,940,968
Home Games Remaining	38
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,893,062
Farm Payroll	$389,200
Prospect Fees	$101,570
Coach	$50,001
Games Remaining	76
Total Game Expenses	$493,096
Projected Expenses	$37,475,260
Projected Balance	-$31,534,292

Salary Commitment

Year: 2024	$40,282,262
Year: 2025	$34,762,450
Year: 2026	$21,547,450
Year: 2027	$179,200

Anze Kopitar	5,992,000(2)
Mika Zibanejad	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)
Frank Nazar	35,000(4)
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	$33,946,399
Home Games Remaining	26
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,230,400
Farm Payroll	$291,500
Prospect Fees	$128,780
Coach	$50,003
Games Remaining	56
Total Game Expenses	$508,545
Projected Expenses	$28,478,515
Projected Balance	$5,467,884

Salary Commitment

Year: 2024	$41,521,900
Year: 2025	$21,262,540
Year: 2026	$18,731,540
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)
Barclay Goodrow	888,000(1)
Joel Armia	704,000(3)
Casey Cizikas	644,000(1)
J.J. Moser	500,000(1)
Michael McLeod	448,000(1)
Jacob MacDonald	350,000(1)
Marc-Edouard Vlasic	350,000(1)

Jon Merrill	85,100(1)
Joel Farabee	60,900(3)
Gustav Lindstrom	40,500(1)
Dylan Holloway	35,000(2)
Bo Groulx	35,000(3)
Jack McBain	35,000(1)

Current Funds	$16,420,223
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$28,726,240
Farm Payroll	$250,700
Prospect Fees	$129,318
Coach	$50,020
Games Remaining	82
Total Game Expenses	$355,564
Projected Expenses	$29,156,278
Projected Balance	-$12,736,055

Salary Commitment

Year: 2024	$28,976,940
Year: 2025	$12,476,700
Year: 2026	$4,511,000
Year: 2027	$1,081,000

Aleksander Barkov	6,019,240(1)
Ilya Samsonov	3,045,000(3)
Zach Bogosian	3,000,000(1)
Tyler Myers	2,288,000(2)
Brayden McNabb	2,070,000(2)
Jaden Schwartz	1,672,000(2)
Ryan Graves	1,568,000(1)
Brandon Carlo	1,440,000(2)
Ilya Lyubushkin	1,000,000(1)
Andrew Mangiapane	783,000(1)
Tyler Bertuzzi	783,000(1)
Scott Wedgewood	704,000(1)
Eetu Luostarinen	639,000(4)
Dillon Dube	588,000(1)
Ryan Reaves	450,000(1)
Sam Gagner	450,000(1)
Casey Mittelstadt	420,000(1)
Trevor Zegras	407,000(4)
Lukas Rousek	350,000(1)
Cole Perfetti	350,000(1)
Magnus Hellberg	350,000(2)
Alex Nylander	350,000(3)

Mikey Anderson	71,500(2)
Joel Kiviranta	39,200(2)
Angus Crookshank	35,000(2)
Zach Benson	35,000(3)
Nick Bonino	35,000(1)
Maksymilian Szuber	35,000(4)

Current Funds	$21,353,520
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,338,600
Farm Payroll	$460,440
Prospect Fees	$125,102
Coach	$50,001
Games Remaining	82
Total Game Expenses	$231,392
Projected Expenses	$18,974,143
Projected Balance	$2,379,377

Salary Commitment

Year: 2024	$18,799,040
Year: 2025	$11,222,040
Year: 2026	$5,941,200
Year: 2027	$0,000

Ryan Johansen	2,288,000(2)
Pheonix Copley	1,980,000(3)
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)
Mike Hoffman	736,000(2)
Ethan Bear	729,800(3)
Joel Hanley	704,000(1)
Evgenii Dadonov	672,000(1)
Christian Fischer	618,800(3)
Michael Amadio	536,480(2)
Phillip Di Giuseppe	435,000(3)
Connor Brown	400,000(1)
Quinton Byfield	350,000(1)
Axel Jonsson-Fjallby	350,000(1)
Dan Vladar	350,000(1)
Hunter Shepard	350,000(1)
Dylan McIlrath	350,000(1)
Hardy Haman-Aktell	300,000(3)

Tyson Jost	60,900(1)
John Ludvig	60,000(3)
Victor Mete	53,940(1)
Carson Meyer	40,600(3)
Ivan Miroshnichenko	35,000(3)
Henry Thrun	35,000(3)
Scott Sabourin	35,000(1)
Rourke Chartier	35,000(3)
Marshall Rifai	35,000(1)
Declan Carlile	35,000(2)
Devin Cooley	35,000(1)

Current Funds	$32,831,321
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,268,730
Farm Payroll	$0,000
Prospect Fees	$191,385
Coach	$50,000
Games Remaining	82
Total Game Expenses	$225,733
Projected Expenses	$18,510,115
Projected Balance	$14,321,206

Salary Commitment

Year: 2024	$18,268,730
Year: 2025	$11,299,930
Year: 2026	$4,137,250
Year: 2027	$350,000

Vitek Vanecek	2,464,000(2)
Neal Pionk	2,436,000(1)
Jared Spurgeon	2,288,000(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)
Oskar Lindblom	407,680(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	$8,884,729
Home Games Remaining	34
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,993,141
Farm Payroll	$335,300
Prospect Fees	$36,480
Coach	$50,001
Games Remaining	69
Total Game Expenses	$492,865
Projected Expenses	$34,007,678
Projected Balance	-$25,122,949

Salary Commitment

Year: 2024	$40,328,441
Year: 2025	$17,950,740
Year: 2026	$12,846,900
Year: 2027	$2,371,000

Nathan MacKinnon	7,387,341(1)
Zach Hyman	5,280,000(3)
Brady Skjei	3,800,000(1)
Tom Wilson	3,000,000(1)
Pavel Buchnevich	2,992,000(3)
Jakob Chychrun	2,367,000(1)
Igor Shesterkin	2,016,000(1)
Matt Roy	1,797,320(1)
Ryan Suter	1,672,000(2)
Anthony Cirelli	1,218,000(3)
Anthony Duclair	931,840(1)
Andrew Copp	925,000(1)
John Gibson	920,000(2)
Conor Timmins	871,000(4)
Craig Smith	814,000(4)
Marcus Pettersson	801,920(2)
Alexandre Carrier	633,920(2)
Sam Carrick	616,000(4)
Ross Colton	588,000(2)
Keegan Kolesar	499,800(3)
Pius Suter	448,000(2)
Antti Raanta	414,000(3)

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)
Sebastian AhoD	35,000(1)
Ryan Shea	35,000(3)
Malcolm Subban	35,000(4)

Current Funds	$44,000,046
Home Games Remaining	38
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,001,320
Farm Payroll	$422,176
Prospect Fees	$74,860
Coach	$50,005
Games Remaining	76
Total Game Expenses	$506,687
Projected Expenses	$38,508,237
Projected Balance	$5,491,809

Salary Commitment

Year: 2024	$41,423,496
Year: 2025	$27,155,600
Year: 2026	$10,856,520
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)
Adrian Kempe	2,327,360(2)
Alec Martinez	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)
Shayne Gostisbehere	1,500,000(1)
Artturi Lehkonen	1,019,760(1)
Moritz Seider	1,000,000(1)
Trevor Moore	868,000(1)
Sam Lafferty	548,800(1)
Bobby McMann	350,000(1)
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)
Dryden Hunt	45,696(1)
Mikael Pyyhtia	37,800(4)
Akito Hirose	36,400(2)
Maxence Guenette	35,000(3)
Graeme Clarke	35,000(4)
Jan Jenik	35,000(1)
Vladislav Kolyachonok	35,000(1)

Current Funds	$23,039,258
Home Games Remaining	38
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,576,038
Farm Payroll	$699,900
Prospect Fees	$178,300
Coach	$50,003
Games Remaining	75
Total Game Expenses	$518,344
Projected Expenses	$38,875,830
Projected Balance	-$15,836,572

Salary Commitment

Year: 2024	$42,275,938
Year: 2025	$29,327,923
Year: 2026	$15,561,303
Year: 2027	$9,794,303

Erik Karlsson	5,760,000(2)
John Tavares	5,733,903(4)
Timo Meier	4,062,240(2)
Linus Ullmark	3,800,000(1)
Cam Fowler	3,000,000(1)
Andrei Svechnikov	2,378,000(2)
Ryan O'Reilly	2,152,775(1)
Kyle Palmieri	2,070,000(3)
Mikhail Sergachev	1,711,000(1)
Alexander Romanov	1,610,000(3)
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)
Alex Goligoski	350,000(1)
Joe Veleno	350,000(1)

Patrik Laine	150,800(4)
Jet Greaves	43,600(4)
Isac Lundestrom	43,500(2)
Robby Fabbri	39,200(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)
Yan Kuznetsov	35,000(4)
Jordan Harris	35,000(1)
Shane Bowers	35,000(2)
Ondrej Pavel	35,000(1)
Kyle MacLean	35,000(1)
Jesse Ylonen	35,000(1)

Current Funds	$52,597,626
Home Games Remaining	37
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,923,640
Farm Payroll	$575,300
Prospect Fees	$90,980
Coach	$50,001
Games Remaining	75
Total Game Expenses	$519,999
Projected Expenses	$38,999,928
Projected Balance	$13,597,698

Salary Commitment

Year: 2024	$42,498,940
Year: 2025	$20,817,300
Year: 2026	$8,390,700
Year: 2027	$919,000

Leon Draisaitl	5,827,920(1)
Brent Burns	4,708,000(2)
Charlie Coyle	3,400,000(1)
Nikita Zadorov	2,946,720(1)
Brandon Montour	2,392,000(3)
Brayden Schenn	2,288,000(1)
Elias Pettersson	2,240,000(1)
Noah Dobson	2,204,000(3)
Brenden Dillon	1,980,000(2)
Brad Marchand	1,900,000(1)
Elias Lindholm	1,824,000(2)
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)
Simon Benoit	644,000(1)
Ryan McLeod	553,000(2)
Wyatt Johnston	350,000(2)
Mike Reilly	350,000(1)
JJ Peterka	350,000(1)
Beck Malenstyn	350,000(1)

Timothy Liljegren	75,600(2)
Leo Carlsson	60,000(3)
Ryan Poehling	42,000(2)
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)
Bradly Nadeau	35,000(4)
Matias Maccelli	35,000(1)
Georgii Merkulov	35,000(3)
Yaniv Perets	35,000(4)
Walker Duehr	35,000(2)
Collin Graf	35,000(4)