Current Funds	$51,964,864
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$53,080,000
Farm Payroll	$215,000
Prospect Fees	$60,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,814,643
Projected Expenses	$53,405,000
Projected Balance	-$1,440,136

Salary Commitment

Year: 2024	$38,375,000
Year: 2025	$17,045,000
Year: 2026	$4,795,000
Year: 2027	$45,000

Dougie Hamilton	5,250,000(1)
Connor Hellebuyck	4,600,000(2)
Devon Toews	4,250,000(1)
Joel Eriksson-Ek	4,050,000(2)
Clayton Keller	3,500,000(3)
Damon Severson	3,500,000(0)
Jeff Skinner	3,500,000(0)
Patrick Kane	2,800,000(2)
Cam Fowler	2,680,000(1)
Darnell Nurse	2,500,000(1)
Anze Kopitar	2,000,000(1)
Colton Sissons	2,000,000(0)
Oliver Bjorkstrand	1,900,000(1)
Jonathan Quick	1,750,000(0)
Lars Eller	1,750,000(1)
Robby Fabbri	1,450,000(0)
Matvei Michkov	1,250,000(3)
Andrew Peeke	1,250,000(0)
Eeli Tolvanen	1,000,000(1)
Jarred Tinordi	800,000(2)
Mark Jankowski	700,000(0)
Kevin Stenlund	600,000(0)

Wade Allison	90,000(0)
Alec Regula	80,000(0)
Chris Tierney	45,000(4)

Current Funds	$15,572,672
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,225,000
Farm Payroll	$737,500
Prospect Fees	$70,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$2,220,214
Projected Expenses	$31,083,000
Projected Balance	-$15,510,328

Salary Commitment

Year: 2024	$29,852,500
Year: 2025	$15,125,000
Year: 2026	$11,440,000
Year: 2027	$7,730,000

Alex Killorn	3,500,000(1)
Alex Iafallo	3,000,000(1)
Yakov Trenin	2,000,000(3)
Travis Sanheim	2,000,000(1)
Danton Heinen	1,700,000(1)
Alex Lyon	1,650,000(1)
Pius Suter	1,500,000(2)
Zach Whitecloud	1,500,000(3)
Oskar Sundqvist	1,500,000(5)
Cam York	1,500,000(5)
Filip Chytil	1,250,000(2)
Matthew Knies	1,025,000(1)
Dante Fabbro	1,000,000(5)
Zach Bogosian	1,000,000(0)
Paul Cotter	1,000,000(5)
Jon Gillies	1,000,000(1)
Jacob Bernard-Docker	900,000(5)
Olle Lycksell	850,000(2)
Dillon Dube	800,000(5)
Mark Kastelic	800,000(5)
Victor Mete	750,000(1)

Kent Johnson	150,000(5)
Cutter Gauthier	110,000(3)
David Jiricek	102,500(1)
Josh Doan	100,000(3)
Matt Coronato	85,000(2)
Tanner Laczynski	80,000(5)
Mikhail Vorobyov	70,000(0)
Christoffer Ehn	40,000(0)

Current Funds	$44,687,531
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$54,262,600
Farm Payroll	$2,052,500
Prospect Fees	$75,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$4,031,436
Projected Expenses	$56,440,100
Projected Balance	-$11,752,569

Salary Commitment

Year: 2024	$53,505,100
Year: 2025	$37,577,600
Year: 2026	$14,609,000
Year: 2027	$4,614,000

JT Miller	4,250,000(1)
Jaccob Slavin	4,000,000(2)
Drew Doughty	3,800,000(1)
Nico Hischier	3,714,000(4)
Brad Marchand	3,500,000(1)
Stuart Skinner	3,500,000(3)
Mark Stone	3,475,000(2)
Evan Bouchard	3,428,600(2)
Timo Meier	3,250,000(3)
Brent Burns	3,200,000(2)
Vladimir Tarasenko	3,125,000(2)
Ivan Provorov	2,770,000(3)
Charlie Coyle	2,200,000(2)
Tyler Seguin	2,000,000(2)
Luke Schenn	2,000,000(1)
Patrik Laine	2,000,000(1)
Vitek Vanecek	2,000,000(0)
Sean Kuraly	1,250,000(2)
John Klingberg	1,100,000(0)
Keegan Kolesar	1,000,000(0)
Kyle Burroughs	1,000,000(0)
Ty Dellandrea	900,000(4)

Jack Campbell	120,000(3)
Ty Emberson	115,000(1)
Malcolm Subban	110,000(0)
Joel Blomqvist	95,000(3)
Louis Crevier	90,000(2)
Ryan Johnson	90,000(1)
Fedor Svechkov	90,000(3)
Santeri Hatakka	85,000(2)
Isaiah George	85,000(3)
Jonathan Lekkerimaki	85,000(3)
Jake Virtanen	80,000(0)
Greg McKegg	80,000(0)
Axel Jonsson-Fjallby	80,000(0)
William Lockwood	80,000(0)
Fabian Zetterlund	80,000(0)
Morgan Barron	80,000(0)
Jonas Rondbjerg	80,000(0)
Robin Salo	80,000(0)
Austin Poganski	80,000(0)
Julian Melchiori	80,000(0)
Radim Simek	70,000(1)
Evgeny Svechnikov	62,500(1)
Jaret Anderson-Dolan	60,000(2)
Dylan McIlrath	55,000(2)
Alex Formenton	40,000(1)

Current Funds	$16,275,796
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,150,000
Farm Payroll	$1,257,500
Prospect Fees	$90,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,753,393
Projected Expenses	$52,547,500
Projected Balance	-$36,271,704

Salary Commitment

Year: 2024	$40,517,500
Year: 2025	$16,475,000
Year: 2026	$3,045,000
Year: 2027	$0,000

Jake Oettinger	6,500,000(1)
Andrei Svechnikov	4,000,000(2)
Pavel Buchnevich	4,000,000(1)
Morgan Rielly	4,000,000(2)
Jared Spurgeon	3,500,000(0)
Jamie Benn	3,500,000(1)
Brayden Schenn	3,250,000(1)
Josh Norris	3,000,000(0)
Bowen Byram	2,750,000(3)
Jani Hakanpaa	2,750,000(2)
Brandon Saad	2,250,000(0)
Scott Wedgewood	1,750,000(1)
Calle Jarnkrok	1,600,000(2)
Alex Newhook	1,500,000(1)
Luke Hughes	1,250,000(1)
Adam Fantilli	1,250,000(1)
Ryan Lindgren	1,000,000(0)
Noah Cates	1,000,000(0)
Ryker Evans	1,000,000(2)
Juraj Slafkovsky	800,000(0)
Kailer Yamamoto	500,000(1)

P.E Bellemare	125,000(3)
Garret Sparks	120,000(0)
Mason Lohrei	102,500(1)
Samuel Bolduc	95,000(1)
Valtteri Puustinen	90,000(1)
Linus Karlsson	85,000(3)
Samuel Helenius	85,000(3)
Hendrix Lapierre	85,000(1)
Julien Gauthier	80,000(2)
Marco Rossi	80,000(0)
Jesper Boqvist	70,000(0)
Libor Hajek	70,000(1)
Lias Andersson	70,000(0)
Logan Brown	60,000(1)
Boris Katchouk	40,000(1)

Current Funds	$10,656,062
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$56,200,000
Farm Payroll	$1,617,500
Prospect Fees	$84,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$4,139,393
Projected Expenses	$57,951,500
Projected Balance	-$47,295,438

Salary Commitment

Year: 2024	$51,202,500
Year: 2025	$30,745,000
Year: 2026	$11,630,000
Year: 2027	$3,555,000

Roman Josi	4,600,000(2)
Jack Eichel	4,500,000(1)
Mitch Marner	4,400,000(1)
Artemi Panarin	4,200,000(2)
Ilya Sorokin	3,900,000(1)
Aaron Ekblad	3,750,000(2)
Jason Robertson	3,750,000(3)
Dylan Larkin	3,750,000(1)
Jake Guentzel	3,250,000(3)
Jakob Chychrun	3,200,000(4)
Boone Jenner	3,000,000(2)
Adam Larsson	2,500,000(1)
Evander Kane	2,000,000(2)
Erik Gudbranson	2,000,000(0)
Adam Lowry	1,450,000(0)
Carter Rowney	1,250,000(2)
Timothy Liljegren	1,000,000(1)
Semyon Varlamov	950,000(0)
Anton Forsberg	950,000(0)
Cole Sillinger	700,000(3)
Marc-Edouard Vlasic	700,000(0)
Frederick Gaudreau	400,000(0)

Jaycob Megna	165,000(0)
Robert Hagg	150,000(1)
Jacob Bryson	140,000(4)
Chris Driedger	130,000(2)
Michael Pezzetta	125,000(4)
Kaedan Korczak	115,000(1)
Devon Levi	102,500(1)
Colin Blackwell	95,000(2)
Andreas Englund	90,000(4)
Dakota Mermis	90,000(3)
Uvis Balinskis	90,000(2)
Adam Klapka	90,000(3)
Arshdeep Bains	85,000(3)
Kale Clague	70,000(3)
Gavin Bayreuther	40,000(1)
Janne Kuokkanen	40,000(3)

Current Funds	$36,617,753
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,100,000
Farm Payroll	$1,735,000
Prospect Fees	$66,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,853,643
Projected Expenses	$53,951,000
Projected Balance	-$17,333,247

Salary Commitment

Year: 2024	$48,885,000
Year: 2025	$24,705,000
Year: 2026	$5,955,000
Year: 2027	$100,000

Kristopher Letang	4,500,000(1)
Brady Tkachuk	4,000,000(1)
Brandon Hagel	3,250,000(3)
Valeri Nichushkin	3,250,000(1)
Gustav Forsling	3,250,000(2)
Colton Parayko	3,250,000(2)
Justin Faulk	3,250,000(1)
Bo Horvat	3,250,000(2)
Alexander Georgiev	3,000,000(0)
Claude Giroux	2,600,000(1)
Josh Anderson	2,600,000(1)
Nikita Zadorov	2,200,000(1)
Jean-Gabriel Pageau	2,000,000(2)
Sean Couturier	2,000,000(2)
Kevin Lankinen	2,000,000(2)
Luke Kunin	1,500,000(2)
Josh Brown	1,500,000(1)
Ondrej Palat	1,500,000(0)
Logan O'Connor	1,500,000(2)
Cole Cassels	850,000(3)
Adam Boqvist	850,000(3)
Jacob Peterson	400,000(0)

Rasmus Kupari	135,000(3)
Oskar Lindblom	125,000(0)
Michael Kesselring	125,000(3)
Denton Mateychuk	110,000(3)
Jakub Dobes	110,000(3)
Elmer Soderblom	100,000(4)
Josh Leivo	85,000(3)
Brendan Perlini	85,000(3)
Matthew Phillips	85,000(1)
Tyler Moy	85,000(3)
James Hamblin	85,000(1)
Arttu Ruotsalainen	80,000(0)
Joe Snively	80,000(0)
Dominik Simon	65,000(1)
Nikita Tryamkin	60,000(3)
Martin Marincin	60,000(0)
Kyle Wood	60,000(3)
Simon Fernholm	55,000(0)
Jonny Brodzinski	50,000(0)
Evan Cormier	50,000(3)
Zachary Fucale	45,000(1)

Current Funds	$41,095,427
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$34,975,000
Farm Payroll	$420,000
Prospect Fees	$105,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$2,539,286
Projected Expenses	$35,550,000
Projected Balance	$5,545,427

Salary Commitment

Year: 2024	$27,255,000
Year: 2025	$19,380,000
Year: 2026	$12,000,000
Year: 2027	$10,000,000

Ryan Graves	3,500,000(0)
Andre Burakovsky	3,250,000(1)
Mason Marchment	2,800,000(2)
Logan Stanley	2,750,000(4)
Olli Maata	2,650,000(0)
Dan Vladar	2,500,000(4)
Nick Seeler	2,000,000(3)
Mads Sogaard	1,750,000(4)
Morgan Frost	1,750,000(4)
Henri Jokiharju	1,400,000(1)
Calen Addison	1,250,000(4)
Tyson Foerster	1,025,000(1)
Arthur Kaliyev	1,000,000(2)
Mike Reilly	950,000(0)
Tyson Jost	950,000(2)
Bobby Brink	950,000(1)
Noah Gregor	900,000(2)
Nick Caamano	850,000(1)
Mason Shaw	800,000(0)
Felix Sandstrom	800,000(2)
Steven Lorentz	750,000(2)
Mark Friedman	400,000(1)

Lucas Carlsson	95,000(2)
Ronnie Attard	85,000(2)
Jackson Cates	80,000(0)
Sasha Chmelevski	80,000(0)
Maxime Lajoie	80,000(0)

Current Funds	$2,589,018
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,625,000
Farm Payroll	$354,000
Prospect Fees	$55,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$2,648,893
Projected Expenses	$37,084,500
Projected Balance	-$34,495,482

Salary Commitment

Year: 2024	$34,895,000
Year: 2025	$16,125,000
Year: 2026	$8,375,000
Year: 2027	$1,000,000

Jeremy Swayman	4,500,000(2)
Josh Manson	4,250,000(1)
Sebastian Aho	3,500,000(1)
Troy Terry	2,250,000(3)
Pavel Zacha	2,000,000(1)
Nicolas Hague	2,000,000(2)
Connor Ingram	2,000,000(0)
Martin Fehervary	1,750,000(1)
Warren Foegele	1,750,000(3)
Jimmy Vesey	1,500,000(1)
Shane Wright	1,250,000(3)
Michael Rasmussen	1,250,000(2)
Logan Cooley	1,250,000(1)
Simon Nemec	1,250,000(1)
John Marino	1,100,000(1)
Shakir Mukhamadullin	1,100,000(3)
Connor Zary	1,025,000(1)
Luke Glendening	1,000,000(1)
Jack McBain	1,000,000(5)
Nikolai Kovalenko	900,000(3)

Jet Greaves	125,000(3)
Wyatt Kaiser	95,000(1)
Jesper Froden	80,000(0)
Scott Wilson	50,000(1)
Andreas Borgman	4,000(0)

Current Funds	$6,885,172
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,950,000
Farm Payroll	$735,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,701,571
Projected Expenses	$51,822,000
Projected Balance	-$44,936,828

Salary Commitment

Year: 2024	$45,135,000
Year: 2025	$23,135,000
Year: 2026	$12,935,000
Year: 2027	$3,165,000

Quinn Hughes	7,000,000(1)
Carter Hart	5,000,000(1)
Sam Montembeault	4,250,000(3)
Alexander Romanov	4,000,000(1)
Andreas Athanasiou	4,000,000(0)
Lucas Raymond	3,650,000(2)
Elias Pettersson	3,000,000(1)
Jon Marchessault	3,000,000(3)
Corey Perry	2,000,000(2)
Adam Henrique	2,000,000(2)
Trevor Van Riemsdyk	2,000,000(1)
Yegor Chinakhov	1,250,000(3)
Juuso Valimaki	1,000,000(1)
Alexandre Texier	1,000,000(4)
Brett Howden	1,000,000(3)
Filip Zadina	1,000,000(4)
Simon Edvinsson	950,000(2)
Troy Stecher	900,000(0)
Riley Stillman	850,000(0)
Alex Turcotte	850,000(2)
Beck Malenstyn	800,000(0)
Nicolas Deslauriers	750,000(2)
Josh Mahura	700,000(4)

Alexei Toropchenko	150,000(5)
Frank Nazar	90,000(3)
Aleksei Kolosov	90,000(3)
Emil Andrae	90,000(3)
Victor Soderstrom	70,000(5)
Ryan Merkley	70,000(5)
Jasper Weatherby	65,000(4)
Kole Lind	60,000(5)
Jack Rathbone	50,000(5)

Current Funds	$16,105,261
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,782,500
Farm Payroll	$982,500
Prospect Fees	$88,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,421,679
Projected Expenses	$47,903,500
Projected Balance	-$31,798,239

Salary Commitment

Year: 2024	$41,092,500
Year: 2025	$27,865,000
Year: 2026	$11,885,000
Year: 2027	$2,500,000

Kevin Fiala	4,000,000(2)
Jonas Brodin	3,250,000(2)
Neal Pionk	3,250,000(1)
Mikael Granlund	3,200,000(3)
Mikhail Sergachev	3,000,000(2)
Yanni Gourde	3,000,000(0)
Darcy Kuemper	3,000,000(1)
Jonathan Drouin	2,500,000(1)
Artturi Lehkonen	2,500,000(3)
Wyatt Johnston	2,500,000(4)
Nick Paul	2,300,000(3)
Brock Boeser	2,050,000(2)
Carter Verhaeghe	2,000,000(1)
Dylan Demelo	1,507,500(0)
Marcus Johansson	1,350,000(2)
Austin Watson	1,300,000(3)
Jake Allen	1,250,000(2)
Niko Mikkola	1,250,000(1)
Bobby McMann	1,025,000(1)
Cody Ceci	1,000,000(0)
Magnus Hellberg	800,000(0)
Adam Gaudette	750,000(2)

Joel Kiviranta	125,000(2)
Ethan Bear	125,000(0)
Sam Carrick	102,500(1)
Haydn Fleury	100,000(1)
Joona Koppanen	85,000(3)
Jesse Ylonen	80,000(0)
Martin Kaut	80,000(0)
Sheldon Dries	80,000(0)
Nicolas Petan	75,000(2)
John Hayden	65,000(2)
Jordan Gross	65,000(2)

Current Funds	$21,413,898
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$31,450,000
Farm Payroll	$575,000
Prospect Fees	$70,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$2,296,107
Projected Expenses	$32,145,500
Projected Balance	-$10,731,602

Salary Commitment

Year: 2024	$21,685,000
Year: 2025	$6,535,000
Year: 2026	$1,335,000
Year: 2027	$0,000

Samuel Girard	3,750,000(0)
Ville Husso	3,500,000(1)
Joel Edmundson	3,300,000(2)
Gabriel Vilardi	2,750,000(1)
Adin Hill	2,750,000(1)
Simon Benoit	2,750,000(1)
Kasperi Kapanen	1,750,000(1)
Lane Hutson	1,250,000(3)
Mason Appleton	1,200,000(0)
Rafael Harvey-Pinard	1,100,000(0)
Sam Steel	1,000,000(2)
Brett Kulak	950,000(1)
Ryan McLeod	900,000(2)
Max Comtois	900,000(0)
Jonatan Berggren	800,000(0)
Alexander Barabanov	700,000(1)
Michael Raffl	500,000(0)
Alex Galchenyuk	400,000(0)
Reese Johnson	400,000(0)
Dominik Kahun	400,000(0)
Klas Dahlbeck	400,000(0)

Tyson Kozak	85,000(3)
Lukas Reichel	80,000(0)
Dennis Cholowski	80,000(0)
Carson Meyer	80,000(0)
Tim Erixon	50,000(0)
Henrik Borgstrom	40,000(0)
Rourke Chartier	40,000(0)
Juho Lammikko	40,000(0)
Remi Elie	40,000(0)
Thomas McCollum	40,000(0)

Current Funds	$27,301,177
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,125,000
Farm Payroll	$535,000
Prospect Fees	$63,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,626,643
Projected Expenses	$50,773,000
Projected Balance	-$23,471,823

Salary Commitment

Year: 2024	$38,585,000
Year: 2025	$29,585,000
Year: 2026	$5,835,000
Year: 2027	$0,000

David Perron	4,500,000(0)
Moritz Seider	4,300,000(2)
Roope Hintz	4,250,000(2)
Tristian Jarry	4,000,000(3)
Radko Gudas	3,500,000(1)
Taylor Hall	3,500,000(2)
Michael Bunting	3,250,000(2)
Anders Lee	3,100,000(2)
Marcus Pettersson	2,850,000(2)
Nate Schmidt	2,800,000(0)
Tyler Bertuzzi	2,500,000(2)
Nicklas Backstrom	2,200,000(0)
Casey Mittelstadt	2,000,000(1)
Mason McTavish	1,750,000(3)
Pierre Engvall	1,750,000(1)
Nikita Okhotiuk	1,150,000(1)
Justin Barron	1,000,000(0)
Marian Studenic	750,000(0)
Rudolfs Balcers	625,000(0)
Calvin Pickard	600,000(1)
Spencer Smallman	500,000(0)

Nolan Allan	85,000(3)
Nicolas Beaudin	80,000(0)
Jakob Pelletier	80,000(0)
Jeremy Davies	80,000(0)
Fredrik Claesson	60,000(0)
Daniel Audette	50,000(0)
Shane Gersich	50,000(0)
Mark Barberio	50,000(0)

Current Funds	$3,635,172
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,925,000
Farm Payroll	$610,000
Prospect Fees	$61,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$2,831,893
Projected Expenses	$39,646,500
Projected Balance	-$36,011,328

Salary Commitment

Year: 2024	$25,090,000
Year: 2025	$14,515,000
Year: 2026	$2,015,000
Year: 2027	$0,000

Nick Schmaltz	5,500,000(2)
MacKenzie Weegar	4,000,000(2)
Teuvo Teravainen	4,000,000(1)
Cole Caufield	3,500,000(0)
Evgeny Kuznetsov	3,000,000(0)
Frederik Andersen	3,000,000(1)
Brayden McNabb	3,000,000(2)
Jake Evans	1,750,000(3)
Eric Robinson	1,600,000(0)
Kaiden Guhle	1,250,000(0)
Jayden Struble	1,025,000(1)
Johnathan Kovacevic	1,000,000(0)
Patrick Brown	950,000(1)
Ridly Greig	900,000(0)
Brendan Gallagher	800,000(1)
Ben Harpur	800,000(1)
Alex Belzile	800,000(0)
Cayden Primeau	800,000(0)
Oscar Lindberg	800,000(0)
Logan Shaw	650,000(0)
Samuel Blais	600,000(0)

Tucker Poolman	175,000(0)
Arturs Silovs	90,000(3)
Jack St. Ivany	90,000(3)
Wyatt Kalynuk	90,000(0)
Bokondji Imama	85,000(3)
Aleksi Heponiemi	80,000(0)

Current Funds	$20,484,624
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$42,650,000
Farm Payroll	$430,000
Prospect Fees	$105,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,088,214
Projected Expenses	$43,235,000
Projected Balance	-$22,750,376

Salary Commitment

Year: 2024	$34,375,000
Year: 2025	$22,925,000
Year: 2026	$15,785,000
Year: 2027	$950,000

Martin Necas	4,850,000(3)
Kirill Kaprizov	4,750,000(2)
Robert Thomas	4,500,000(3)
John Tavares	4,250,000(3)
Erik Karlsson	4,250,000(1)
Ben Chiarot	3,000,000(0)
Jacob Markstrom	3,000,000(0)
Nick Foligno	2,400,000(1)
Elvis Merzlikins	2,000,000(1)
Andrei Kuzmenko	2,000,000(1)
Evgeny Dadonov	1,750,000(2)
Kyle Capobianco	1,100,000(3)
Mattias Janmark-Nylen	950,000(4)
Mark Pysyk	800,000(0)
Connor Dewar	800,000(1)
Ben Hutton	600,000(0)
Jesse Puljujarvi	600,000(2)
Jon Merrill	550,000(0)
Richard Panik	500,000(0)
Patrik Nemeth	500,000(0)

Marek Mazanec	95,000(0)
Marat Khusnutdinov	85,000(3)
Brett Murray	80,000(0)
Mason Geertsen	80,000(0)
Dmytro Timashov	50,000(3)
Antti Suomela	40,000(2)

Current Funds	$13,435,172
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,090,000
Farm Payroll	$1,852,500
Prospect Fees	$88,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,005,786
Projected Expenses	$42,081,000
Projected Balance	-$28,645,828

Salary Commitment

Year: 2024	$33,502,500
Year: 2025	$15,760,000
Year: 2026	$8,340,000
Year: 2027	$3,060,000

K'Andre Miller	4,200,000(1)
Karel Vejmelka	4,200,000(1)
Rasmus Ristolainen	4,200,000(1)
Jack Roslovic	3,200,000(1)
Conor Garland	2,200,000(2)
Will Borgen	2,000,000(2)
Ilya Mikheyev	2,000,000(0)
Dakota Joshua	2,000,000(3)
Daniil Miromanov	1,600,000(4)
William Carrier	1,500,000(1)
Joe Veleno	1,400,000(2)
Mikey Eyssimont	1,240,000(3)
Kaapo Kahkonen	1,200,000(4)
Connor Mackey	1,000,000(0)
Akira Schmid	1,000,000(0)
Brandon Duhaime	900,000(2)
Andre Lee	900,000(3)
Josh Ho-Sang	800,000(0)
Brett Leason	800,000(0)
Jack Drury	800,000(0)
Nils Aman	800,000(0)
Drew O'Connor	800,000(0)
Colin Miller	750,000(2)
Dillon Heatherington	600,000(3)

Nikita Zaitsev	200,000(0)
Ty Smith	200,000(1)
MacKenzie Entwistle	120,000(4)
William Eklund	102,500(1)
Jack Thompson	100,000(3)
Nikita Tolopilo	95,000(3)
Mathieu Olivier	90,000(2)
Alex Laferriere	90,000(1)
Mavrik Bourque	90,000(3)
Gage Goncalves	85,000(3)
Nikita Nesterenko	85,000(3)
Kyle MacLean	85,000(3)
Jimmy Schuldt	80,000(4)
Dryden Hunt	80,000(2)
Benoit-Olivier Groulx	80,000(0)
Matt Kiersted	80,000(0)
Ben Meyers	80,000(0)
Matt Tomkins	60,000(4)
Emil Bemstrom	50,000(1)

Current Funds	$787,306
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,100,000
Farm Payroll	$1,425,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,690,143
Projected Expenses	$51,662,000
Projected Balance	-$50,874,694

Salary Commitment

Year: 2024	$47,630,000
Year: 2025	$35,305,000
Year: 2026	$17,525,000
Year: 2027	$1,175,000

Torey Krug	5,000,000(1)
Anthony Stolarz	5,000,000(3)
Matt Duchene	4,000,000(1)
Seth Jarvis	4,000,000(2)
Gabriel Landeskog	3,500,000(2)
Dylan Strome	3,000,000(3)
John Gibson	3,000,000(2)
Ivan Barbashev	2,750,000(3)
Ilya Lyubushkin	2,250,000(2)
Oliver Kylington	2,250,000(2)
Jakub Vrana	2,075,000(1)
Alexandre Carrier	2,000,000(3)
Nick Jensen	1,500,000(3)
Jordan Staal	1,500,000(2)
Frank Vatrano	1,500,000(0)
Connor Bedard	1,250,000(1)
Logan Stankoven	1,100,000(2)
Jordan Spence	1,000,000(4)
Cedric Paquette	1,000,000(0)
Matthew Nieto	875,000(3)
Dominik Kubalik	750,000(3)
Henrik Haapala	400,000(0)
Jacob De La Rose	400,000(0)
Christian Jaros	400,000(0)

Taylor Raddysh	125,000(3)
Nico Daws	100,000(4)
Joshua Roy	95,000(2)
Zachary L'Heureux	90,000(3)
Fraser Minten	90,000(3)
Oskar Back	85,000(3)
Spencer Stastney	85,000(2)
Ben Jones	85,000(3)
Nolan Foote	80,000(0)
Gregory Hofmann	80,000(0)
Jack Studnicka	80,000(0)
Denis Malgin	75,000(0)
Cale Fleury	75,000(4)
Kasimir Kaskisuo	70,000(0)
Zane McIntyre	50,000(0)
Eric Gelinas	40,000(0)
Magnus Paajarvi	40,000(0)
Brendan Guhle	40,000(0)
Austin Czarnik	40,000(0)

Current Funds	-$6,755,608
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,200,000
Farm Payroll	$985,000
Prospect Fees	$103,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$2,738,464
Projected Expenses	$38,338,500
Projected Balance	-$45,094,108

Salary Commitment

Year: 2024	$36,220,000
Year: 2025	$30,875,000
Year: 2026	$13,550,000
Year: 2027	$6,900,000

Connor McDavid	5,750,000(2)
Josh Morrissey	4,250,000(2)
Oliver Ekman-Larsson	4,000,000(2)
Kirill Marchenko	2,500,000(5)
Jacob Middleton	2,400,000(4)
Rasmus Sandin	2,000,000(1)
Mattias Samuelsson	2,000,000(3)
Aliaksei Protas	2,000,000(4)
Joseph Woll	1,250,000(1)
Dustin Wolf	1,250,000(3)
John Ludvig	1,100,000(2)
Ethan Del Mastro	1,100,000(3)
Declan Chisholm	1,000,000(2)
Jiri Kulich	1,000,000(3)
Blake Lizotte	1,000,000(3)
Matias Maccelli	1,000,000(0)
Yegor Sharangovich	950,000(1)
Tye Kartye	950,000(1)
Nathan Bastian	900,000(2)
Michael Carcone	800,000(0)

Travis Dermott	125,000(3)
A.J. Greer	115,000(1)
Arvid Soderblom	90,000(3)
Ville Heinola	85,000(0)
Trey Fix-Wolansky	85,000(2)
Collin Graf	85,000(3)
Georgii Merkulov	85,000(2)
Alex Barre-Boulet	80,000(0)
Dylan Coghlan	75,000(2)
Dominic Toninato	40,000(1)
Mitchell Stephens	40,000(1)
Ryan Carpenter	40,000(2)
Justin Bailey	40,000(2)

Current Funds	$11,885,172
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$56,050,000
Farm Payroll	$1,215,000
Prospect Fees	$103,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$4,101,321
Projected Expenses	$57,418,500
Projected Balance	-$45,533,328

Salary Commitment

Year: 2024	$36,485,000
Year: 2025	$26,355,000
Year: 2026	$9,605,000
Year: 2027	$5,500,000

Juuse Saros	6,000,000(2)
Jonathan Toews	5,250,000(0)
Connor Murphy	4,500,000(0)
Phillip Danault	3,400,000(2)
Jason Dickinson	3,250,000(4)
Ross Colton	3,250,000(2)
Jason Zucker	3,000,000(0)
Joonas Korpisalo	2,750,000(1)
Jonas Siegenthaler	2,500,000(2)
Jordan Eberle	2,500,000(0)
Nic Dowd	2,400,000(1)
Andrew Copp	2,400,000(3)
J.J. Moser	2,250,000(5)
Trevor Zegras	2,000,000(1)
Nick Cousins	1,650,000(1)
Laurent Brossoit	1,500,000(0)
Barclay Goodrow	1,360,000(0)
Dysin Mayo	1,250,000(2)
Sean Walker	1,250,000(1)
Casey Cizikas	1,190,000(0)
Jan Rutta	950,000(0)
Simon Holmstrom	900,000(3)
Jonah Gadjovich	550,000(3)

Jamie Drysdale	200,000(2)
Eric Comrie	150,000(2)
Steven Santini	110,000(0)
Max Jones	90,000(0)
Jordan Oesterle	90,000(0)
Matt Rempe	85,000(3)
Landon Slaggert	85,000(3)
Riley Tufte	85,000(3)
Christian Djoos	80,000(1)
David Gustafsson	80,000(0)
Alexander True	80,000(0)
Carsen Twarynski	80,000(0)

Current Funds	$9,380,741
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$57,433,300
Farm Payroll	$857,500
Prospect Fees	$52,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$4,170,950
Projected Expenses	$58,393,300
Projected Balance	-$49,012,559

Salary Commitment

Year: 2024	$48,397,500
Year: 2025	$29,085,000
Year: 2026	$13,085,000
Year: 2027	$13,000,000

Victor Hedman	6,500,000(1)
David Pastrnak	5,500,000(2)
Kyle Connor	5,000,000(4)
Logan Thompson	4,250,000(4)
Elias Lindholm	4,000,000(2)
Vince Dunn	4,000,000(2)
Sam Bennett	3,750,000(4)
Andrew Mangiapane	3,500,000(1)
Matt Dumba	3,000,000(0)
Chandler Stephenson	3,000,000(1)
Erik Gustafsson	2,500,000(0)
Viktor Arvidsson	2,500,000(2)
Rickard Rakell	2,000,000(1)
Brandon Tanev	1,800,000(1)
Petr Mrazek	1,500,000(0)
Tanner Pearson	1,333,300(0)
Alex Kerfoot	1,000,000(1)
Braden Schneider	1,000,000(1)
Adam Ruzicka	800,000(0)
Olli Juolevi	750,000(0)
Caleb Jones	500,000(0)
Chris Wagner	400,000(0)

Denis Gurianov	150,000(1)
Devin Shore	100,000(0)
Pheonix Copley	100,000(1)
Cole Guttman	90,000(1)
Tobias Bjornfot	87,500(1)
Givani Smith	85,000(1)
Jackson Blake	85,000(3)
Scott Reedy	80,000(0)
Markus Niemelainen	80,000(0)

Current Funds	$478,251
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,970,000
Farm Payroll	$1,197,500
Prospect Fees	$81,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,735,607
Projected Expenses	$52,298,500
Projected Balance	-$51,820,249

Salary Commitment

Year: 2024	$46,786,500
Year: 2025	$21,931,500
Year: 2026	$15,011,500
Year: 2027	$7,031,500

Leon Draisaitl	5,350,000(1)
Miro Heiskanen	4,860,000(4)
Aleksander Barkov	4,500,000(1)
Jack Hughes	4,065,000(1)
Jonathan Huberdeau	3,500,000(3)
Linus Ullmark	3,400,000(2)
John Carlson	3,200,000(1)
Tom Wilson	3,145,000(3)
Nazem Kadri	3,000,000(2)
Mats Zuccarello	2,750,000(0)
Shayne Gostisbehere	2,750,000(1)
Jamie Oleksiak	2,200,000(1)
Quinton Byfield	2,000,000(4)
Jake Walman	1,500,000(1)
Lian Bichsel	1,250,000(3)
Marcus Foligno	1,000,000(1)
Teddy Blueger	800,000(0)
Derek Grant	500,000(0)
Eetu Luostarinen	400,000(0)
Klim Kostin	400,000(2)
James Reimer	400,000(0)

Marcus Bjork	281,000(0)
Dylan Holloway	171,500(4)
Leo Carlsson	125,000(1)
Dmitri Voronkov	125,000(1)
Zack Ostapchuk	85,000(3)
Lukas Sedlak	80,000(0)
Luke Johnson	80,000(0)
Nathan Walker	50,000(0)
Oscar Dansk	40,000(0)
Tyler Pitlick	40,000(2)
Gustav Olofsson	40,000(2)
Rushan Rafikov	40,000(1)
David Elsner	40,000(2)

Current Funds	$7,312,711
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,875,000
Farm Payroll	$2,350,000
Prospect Fees	$96,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,026,500
Projected Expenses	$42,371,000
Projected Balance	-$35,058,289

Salary Commitment

Year: 2024	$40,515,000
Year: 2025	$25,445,000
Year: 2026	$9,107,500
Year: 2027	$187,500

Dmitry Kulikov	3,150,000(3)
Nick Suzuki	3,000,000(2)
Mathew Barzal	3,000,000(1)
Ryan Pulock	2,750,000(1)
Mikey Anderson	2,750,000(3)
Lukas Dostal	2,750,000(2)
Lawson Crouse	2,500,000(2)
Nino Neiderreiter	2,500,000(1)
James van Riemsdyk	2,300,000(2)
Adam Pelech	2,250,000(1)
Daniil Tarasov	2,000,000(2)
Matthew Benning	1,700,000(2)
Anthony Beauvillier	1,600,000(1)
Jaden Schwartz	1,500,000(1)
Radek Faksa	1,500,000(0)
Kevin Hayes	1,500,000(2)
Maxim Tsyplakov	1,250,000(3)
Urho Vaakanainen	1,000,000(3)
Johan Larsson	875,000(1)

Oliver Wahlstrom	160,000(2)
Conor Sheary	150,000(1)
Nikita Gusev	135,000(2)
Justin Danforth	130,000(4)
Peyton Krebs	125,000(3)
Drew Helleson	110,000(3)
Anders Bjork	100,000(1)
Marcus Hogberg	100,000(2)
Jakub Zboril	97,500(2)
Zach Benson	95,000(1)
Ivan Miroshnichenko	95,000(2)
Kevin Korchinski	95,000(1)
Scott Perunovich	90,000(1)
Trent Miner	90,000(3)
Adam Edstrom	85,000(3)
Justin Kirkland	85,000(3)
Max Sasson	85,000(3)
Mikael Pyyhtia	85,000(3)
Adam Tambellini	80,000(0)
Otto Koivula	80,000(0)
Carl Dahlstrom	65,000(1)
Cooper Marody	57,500(4)
Jansen Harkins	55,000(3)
Jack Dougherty	50,000(0)
Josh Winquist	50,000(3)

Current Funds	$135,172
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$25,975,000
Farm Payroll	$1,965,000
Prospect Fees	$135,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$2,008,929
Projected Expenses	$28,125,000
Projected Balance	-$27,989,828

Salary Commitment

Year: 2024	$25,260,000
Year: 2025	$18,565,000
Year: 2026	$7,760,000
Year: 2027	$125,000

Rasmus Dahlin	4,000,000(2)
Alex Vlasic	1,500,000(2)
Kaapo Kakko	1,500,000(3)
Jalen Chatfield	1,500,000(2)
Pavel Dorofeyev	1,500,000(2)
Matt Grzelcyk	1,400,000(3)
Macklin Celebrini	1,250,000(3)
Carl Grundstrom	1,250,000(1)
Jack Quinn	1,250,000(1)
Pavel Mintyukov	1,250,000(1)
Anton Lundell	1,250,000(2)
Joel Hofer	1,150,000(1)
Samuel Ersson	1,025,000(1)
Marco Kasper	1,000,000(3)
Will Smith	1,000,000(3)
Tyler Tucker	900,000(0)
Nick Perbix	800,000(0)
Zachary Aston-Reese	750,000(3)
Alex Lintuniemi	500,000(0)
Nail Yakupov	400,000(2)
Brendan Gaunce	400,000(0)
Zach Sanford	400,000(1)

Matt Murray	200,000(2)
Darren Raddysh	150,000(1)
Luke Evangelista	150,000(2)
Jake Christiansen	125,000(4)
Philip Tomasino	125,000(2)
Nicolas Aube-Kubel	125,000(3)
Ivan Prosvetov	95,000(1)
Brandt Clarke	90,000(2)
Emil Heineman	90,000(3)
Nikolai Knyzhov	90,000(2)
Mackie Samoskevich	90,000(3)
Brett Berard	85,000(3)
Sam Colangelo	85,000(3)
Ryan Winterton	85,000(3)
Brendan Brisson	85,000(3)
Thomas Bordeleau	85,000(1)
Grigori Denisenko	80,000(0)
William Lagesson	50,000(3)
Jeffrey Viel	40,000(3)
Alexander Petrovic	40,000(1)

Current Funds	-$941,453
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$55,150,000
Farm Payroll	$1,203,000
Prospect Fees	$82,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$4,034,679
Projected Expenses	$56,485,500
Projected Balance	-$57,426,953

Salary Commitment

Year: 2024	$53,405,000
Year: 2025	$21,090,000
Year: 2026	$8,995,000
Year: 2027	$4,000,000

Zach Werenski	5,000,000(1)
Zach Hyman	4,700,000(3)
Alex Pietrangelo	4,000,000(1)
Mark Scheifele	4,000,000(5)
Sidney Crosby	3,800,000(1)
Sergei Bobrovsky	3,800,000(1)
Chris Kreider	3,750,000(1)
Brock Nelson	3,250,000(2)
Jacob Trouba	3,000,000(1)
JT Compher	2,500,000(1)
Ryan McDonagh	2,250,000(2)
Gustav Nyquist	2,000,000(2)
Tyler Myers	2,000,000(2)
Jordan Greenway	1,500,000(0)
Scott Laughton	1,500,000(1)
Jordan Martinook	1,500,000(1)
Matt Roy	1,500,000(1)
Kyle Palmieri	1,400,000(2)
Ryan Strome	1,000,000(0)
Casey DeSmith	1,000,000(2)
Miles Wood	900,000(1)
Nicolas Meloche	800,000(1)

Philipp Kurashev	120,000(3)
Jake Bean	110,000(2)
Keaton Middleton	90,000(3)
Dylan Gambrell	90,000(1)
Glenn Gawdin	90,000(0)
Parker Wotherspoon	90,000(1)
Ethen Frank	85,000(3)
Jacob Lucchini	85,000(2)
Filip Roos	85,000(1)
Liam Foudy	80,000(0)
Colton White	80,000(0)
Collin Delia	80,000(0)
Clark Bishop	78,000(0)
Tobias Rieder	40,000(0)

Current Funds	-$1,963,970
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$55,450,000
Farm Payroll	$1,483,000
Prospect Fees	$121,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$4,078,893
Projected Expenses	$57,104,500
Projected Balance	-$59,068,470

Salary Commitment

Year: 2024	$44,262,500
Year: 2025	$27,075,000
Year: 2026	$12,875,000
Year: 2027	$2,500,000

Filip Forsberg	5,000,000(1)
Mikko Rantanen	5,000,000(2)
Noah Hanafin	3,750,000(3)
Seth Jones	3,750,000(2)
Jeff Petry	3,500,000(0)
Ryan O'Reilly	3,500,000(1)
Jordan Kyrou	3,250,000(3)
Cam Talbot	3,000,000(1)
Erik Haula	3,000,000(0)
Matt Boldy	2,900,000(3)
Jared McCann	2,750,000(1)
Pyotr Kochetkov	2,500,000(4)
Sean Durzi	2,250,000(2)
Jujhar Khaira	1,950,000(0)
Ryan Donato	1,750,000(2)
Nick Bjugstad	1,500,000(0)
Vladislav Gavrikov	1,500,000(1)
Conor Timmins	1,250,000(1)
Garnet Hathaway	1,250,000(0)
Joel Armia	1,200,000(2)
Pierre-Olivier Joseph	900,000(0)

Mike Hardman	150,500(0)
Yaroslav Askarov	110,000(3)
Matthew Poitras	102,500(1)
Adam Wilsby	100,000(3)
Justin Brazeau	90,000(3)
Calle Rosen	90,000(0)
Alexander Nylander	90,000(0)
Elias Pettersson	90,000(3)
Marc McLaughlin	85,000(3)
Mitchell Chaffee	85,000(2)
Samuel Fagemo	85,000(1)
Adam Beckman	85,000(2)
Vitali Kravtsov	80,000(0)
Cam Dineen	80,000(0)
John Leonard	80,000(2)
Radim Zohorna	80,000(0)

Current Funds	$18,303,931
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$57,425,000
Farm Payroll	$1,960,000
Prospect Fees	$82,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$4,251,250
Projected Expenses	$59,517,500
Projected Balance	-$41,213,569

Salary Commitment

Year: 2024	$55,625,000
Year: 2025	$35,740,000
Year: 2026	$11,170,000
Year: 2027	$80,000

Travis Konecny	4,875,000(2)
Adrian Kempe	4,500,000(2)
Tage Thompson	4,500,000(1)
Mika Zibanejad	4,000,000(2)
Brandon Montour	4,000,000(2)
Jake Sanderson	4,000,000(3)
Brady Skjei	4,000,000(1)
Thomas Chabot	3,500,000(3)
Drake Batherson	3,400,000(1)
Tyler Toffoli	2,800,000(1)
Shane Pinto	2,500,000(2)
Joel Farabee	2,500,000(3)
Ian Cole	2,000,000(0)
Dylan Guenther	2,000,000(2)
Nicolas Roy	2,000,000(1)
Filip Gustavsson	2,000,000(2)
Mathieu Joseph	1,500,000(1)
Joey Daccord	1,250,000(1)
Dylan Samberg	1,000,000(0)
Filip Chlapik	800,000(0)
Ryan Suter	600,000(0)
Travis Boyd	500,000(3)

Spencer Knight	200,000(2)
Dawson Mercer	125,000(1)
Parker Kelly	125,000(3)
Tomas Nosek	110,000(2)
Justus Annunen	110,000(3)
Tyler Kleven	100,000(3)
Emil Lilleberg	95,000(2)
Vinnie Hinostroza	90,000(2)
Spencer Martin	90,000(2)
Ryan Shea	85,000(1)
Cole Koepke	85,000(1)
Nikolas Matinpalo	85,000(3)
Angus Crookshank	85,000(3)
Ryan Lomberg	85,000(3)
Matthew Highmore	80,000(4)
Joey Anderson	80,000(1)
Oskar Steen	80,000(0)
Corey Schueneman	80,000(0)
Ian Mitchell	60,000(2)
Jonathan Dahlen	60,000(1)
Michael Dal Colle	50,000(2)

Current Funds	-$11,232,907
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$55,150,000
Farm Payroll	$1,020,000
Prospect Fees	$78,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$4,021,286
Projected Expenses	$56,298,000
Projected Balance	-$67,530,907

Salary Commitment

Year: 2024	$51,507,500
Year: 2025	$22,997,500
Year: 2026	$4,490,000
Year: 2027	$1,150,000

Cale Makar	5,750,000(2)
Auston Matthews	5,250,000(2)
Igor Shesterkin	5,000,000(1)
William Nylander	4,500,000(1)
Alexander Ovechkin	4,250,000(1)
Steven Stamkos	4,000,000(1)
Jesper Bratt	3,250,000(3)
Mattias Ekholm	3,250,000(2)
Tomas Hertl	3,000,000(2)
Evgeni Malkin	2,500,000(1)
Blake Coleman	2,000,000(1)
Jake McCabe	2,000,000(1)
Mikael Backlund	2,000,000(1)
T.J. Brodie	1,500,000(0)
Curtis Lazar	1,100,000(4)
Noel Acciari	1,100,000(1)
Andreas Johnson	950,000(2)
Vincent Desharnais	900,000(0)
Brendan Smith	800,000(1)
Cole Smith	800,000(0)
Philipp Grubauer	750,000(0)
Travis Hamonic	500,000(0)

Sebastian Aho	150,000(1)
Tyler Motte	140,000(2)
Louis Domingue	97,500(2)
Brayden Pachal	90,000(3)
Austin Wagner	85,000(1)
Phil Di Giuseppe	77,500(0)
Jakub Forsbacka	75,000(0)
Scott Harrington	70,000(2)
Zack MacEwen	65,000(1)
Lucas Wallmark	60,000(1)
Michael Hutchinson	60,000(0)
Dean Kukan	50,000(4)

Current Funds	-$1,878,991
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,625,000
Farm Payroll	$1,582,600
Prospect Fees	$126,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,027,400
Projected Expenses	$42,383,600
Projected Balance	-$44,262,591

Salary Commitment

Year: 2024	$36,155,100
Year: 2025	$31,105,100
Year: 2026	$22,435,100
Year: 2027	$8,375,100

Alex DeBrincat	4,500,000(5)
Michael Matheson	4,250,000(2)
Chris Tanev	3,500,000(3)
Brenden Dillon	3,250,000(3)
Charlie Lindgren	2,500,000(2)
Evan Rodrigues	2,500,000(3)
Carson Soucy	2,400,000(0)
Jeremy Lauzon	2,250,000(1)
Arber Xhekaj	2,000,000(5)
Kiefer Sherwood	1,600,000(1)
Vladislav Namestnikov	1,500,000(3)
Jakob Silfverberg	1,500,000(0)
Alexander Radulov	1,200,000(3)
Will Cuylle	1,025,000(1)
Matthew Kessel	1,000,000(2)
Daniel Sprong	900,000(0)
Pontus Holmberg	900,000(5)
Ryan Reaves	850,000(3)
Cole Schwindt	850,000(3)
Erik Kallgren	800,000(0)
Ross Johnston	700,000(5)
Victor Rask	650,000(2)

Liam O'Brien	165,000(4)
Brendan Lemieux	125,000(3)
Victor Mancini	100,000(3)
Laurent Dauphin	100,000(0)
Henry Thrun	95,000(1)
Zachary Bolduc	95,000(2)
Ivan Fedotov	95,000(3)
Hudson Fasching	90,000(0)
Lucas Condotta	90,000(3)
Rasmus Asplund	90,000(2)
Anthony Richard	85,000(2)
Nick Robertson	80,000(0)
Tyler Benson	80,000(0)
Ville Pokka	62,500(0)
Nikita Alexandrov	60,000(5)
Vadim Shipachev	50,100(4)
Peter Cehlarik	40,000(1)
Brandon Davidson	40,000(0)
Nikita Nesterov	40,000(1)

Current Funds	$4,786,531
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$53,500,000
Farm Payroll	$948,550
Prospect Fees	$22,500
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,894,361
Projected Expenses	$54,521,050
Projected Balance	-$49,734,519

Salary Commitment

Year: 2024	$47,811,000
Year: 2025	$30,311,000
Year: 2026	$17,610,000
Year: 2027	$8,425,000

Hampus Lindholm	5,400,000(0)
Shea Theodore	4,500,000(1)
Noah Dobson	4,000,000(2)
Tim Stutzle	4,000,000(1)
Thatcher Demko	3,750,000(1)
William Karlsson	3,000,000(2)
Filip Hronek	3,000,000(3)
Dylan Cozens	2,500,000(4)
Jake DeBrusk	2,500,000(1)
Ryan Hartman	2,500,000(2)
Owen Power	2,500,000(3)
Anthony Cirelli	2,400,000(3)
Pierre-Luc Dubois	2,100,000(4)
Matty Beniers	2,000,000(5)
Artem Zub	2,000,000(2)
Alexis Lafreniere	1,750,000(1)
Kirby Dach	1,500,000(5)
Juuso Parssinen	1,200,000(3)
Stefan Noesen	1,000,000(2)
Connor McMichael	1,000,000(1)
Ukko-Pekka Luukkonen	900,000(0)

Philip Broberg	200,000(4)
Brett Ritchie	137,550(0)
Erik Brannstrom	125,000(2)
Colin White	125,000(0)
Nils Lundkvist	125,000(4)
Aatu Raty	85,000(3)
Kieffer Bellows	76,000(2)
Noah Juulsen	75,000(0)

Current Funds	$4,925,903
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$53,205,000
Farm Payroll	$1,535,000
Prospect Fees	$78,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,919,143
Projected Expenses	$54,868,000
Projected Balance	-$49,942,097

Salary Commitment

Year: 2024	$46,455,000
Year: 2025	$15,475,000
Year: 2026	$2,100,000
Year: 2027	$380,000

Nathan MacKinnon	6,000,000(1)
Adam Fox	5,750,000(2)
Nikita Kucherov	5,000,000(1)
Brayden Point	4,750,000(1)
Andrei Vasilevskiy	4,500,000(1)
Ryan Nugent-Hopkins	3,000,000(2)
Bryan Rust	2,950,000(2)
Reilly Smith	2,750,000(0)
Dmitry Orlov	2,500,000(1)
Anthony DeAngelo	2,250,000(0)
Esa Lindell	2,000,000(1)
Trevor Moore	1,760,000(1)
Tommy Novak	1,750,000(1)
David Kampf	1,375,000(0)
Derek Forbort	1,300,000(1)
Tanner Jeannot	1,270,000(1)
JJ Peterka	1,200,000(2)
Sam Malinski	1,150,000(3)
Kevin Bahl	1,100,000(0)
Jaromir Jagr	450,000(0)
Dryden McKay	400,000(3)

Nick Blankenburg	150,000(5)
Zemgus Girgensons	150,000(1)
Isaak Phillips	140,000(5)
Jackson LaCombe	115,000(2)
Drake Caggiula	110,000(0)
Olen Zellweger	110,000(2)
Christoper Gibson	90,000(0)
Jakub Lauko	90,000(5)
Liam Ohgren	85,000(3)
Ivan Ivan	85,000(3)
Jiri Smejkal	85,000(2)
Jan Jenik	85,000(2)
Rem Pitlick	80,000(2)
Casey Fitzgerald	80,000(0)
Marc Michaelis	80,000(0)

Current Funds	$7,627,357
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$49,900,000
Farm Payroll	$422,500
Prospect Fees	$63,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,602,536
Projected Expenses	$50,435,500
Projected Balance	-$42,808,143

Salary Commitment

Year: 2024	$48,062,500
Year: 2025	$19,872,500
Year: 2026	$4,275,000
Year: 2027	$2,940,000

Charlie McAvoy	6,500,000(1)
Sam Reinhart	6,500,000(1)
Alex Tuch	5,000,000(2)
Scott Mayfield	4,250,000(1)
Nikolaj Ehlers	4,000,000(2)
Sean Monahan	3,000,000(2)
Erik Cernak	2,500,000(1)
Mackenzie Blackwood	2,500,000(1)
Mario Ferraro	2,500,000(1)
Cole Perfetti	2,000,000(4)
Jesperi Kotkaniemi	1,500,000(2)
Michael McLeod	1,250,000(0)
Brock Faber	1,250,000(1)
Tomas Tatar	1,200,000(2)
Ondrej Kase	1,200,000(1)
Martin Pospisil	950,000(1)
Connor Carrick	900,000(4)
Gustav Lindstrom	900,000(0)
Brock McGinn	850,000(0)
Cal Petersen	800,000(2)
Justin Holl	750,000(3)
Ryan Fitzgerald	500,000(3)

Gabriel Carlsson	97,500(2)
Akil Thomas	85,000(3)
Guillaume Brisebois	80,000(0)
Nick Merkley	80,000(0)
Alexander Volkov	40,000(1)
Joshua Jacobs	40,000(4)

Current Funds	$12,385,172
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,050,000
Farm Payroll	$980,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	14
Total Game Expenses	$3,726,214
Projected Expenses	$52,167,000
Projected Balance	-$39,781,828

Salary Commitment

Year: 2024	$40,527,500
Year: 2025	$23,377,500
Year: 2026	$10,827,500
Year: 2027	$0,000

Matthew Tkachuk	7,000,000(3)
Rasmus Andersson	5,250,000(1)
Vincent Trocheck	4,000,000(1)
Nick Leddy	4,000,000(2)
Alex Nedeljkovic	3,500,000(1)
Brandon Carlo	3,500,000(2)
Max Domi	2,750,000(0)
Brian Dumoulin	2,750,000(2)
Anthony Mantha	2,500,000(0)
Owen Tippett	2,200,000(1)
Calvin De Haan	1,750,000(0)
Sam Lafferty	1,650,000(0)
Jonas Johansson	1,500,000(1)
Cody Glass	1,400,000(3)
Nico Sturm	1,400,000(3)
Dennis Gilbert	1,350,000(2)
Nick Ritchie	950,000(2)
Walker Duehr	800,000(0)
Jake Neighbours	800,000(0)
Thomas Harley	800,000(0)
Ryan Poehling	700,000(1)
Buddy Robinson	500,000(3)
Tanner Kero	500,000(0)
Ryan MacInnis	400,000(0)

Adam Erne	137,500(0)
Colton Dach	85,000(3)
Conor Geekie	85,000(3)
Rodrigo Abols	85,000(3)
Brennan Othmann	85,000(3)
Lane Pederson	80,000(0)
Tim Berni	80,000(0)
Vladislav Kolyachonok	80,000(0)
Gemel Smith	75,000(0)
Matt Luff	67,500(3)
Fredrik Olofsson	65,000(3)
Louie Belpedio	55,000(3)

Current Funds	$5,235,172
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$35,264,000
Farm Payroll	$1,530,000
Prospect Fees	$28,500
Coach	$0,000
Games Remaining	14
Total Game Expenses	$2,630,179
Projected Expenses	$36,822,500
Projected Balance	-$31,587,328

Salary Commitment

Year: 2024	$33,219,000
Year: 2025	$27,464,000
Year: 2026	$18,809,000
Year: 2027	$9,050,000

Jordan Binnington	4,355,000(2)
Brett Pesce	2,950,000(4)
Alex Wennberg	2,000,000(3)
Ilya Samsonov	2,000,000(1)
Kevin Labanc	2,000,000(0)
Anthony Duclair	1,834,000(3)
Christian Dvorak	1,750,000(3)
Connor Brown	1,750,000(3)
Philippe Myers	1,600,000(1)
Michael McCarron	1,550,000(2)
Sonny Milano	1,500,000(4)
Jordan Harris	1,500,000(5)
Connor Clifton	1,500,000(0)
Nils Hoglander	1,400,000(5)
Alexander Alexeyev	1,400,000(2)
Victor Olofsson	1,400,000(3)
Barrett Hayton	1,350,000(2)
Morgan Geekie	1,000,000(1)
John Beecher	900,000(1)
Christian Folin	775,000(4)
Cal Foote	750,000(3)

Mike Amadio	215,000(4)
Alexander Holtz	150,000(5)
Zac Jones	150,000(5)
Vasily Podkolzin	150,000(5)
Jacob Moverare	145,000(5)
Trent Frederic	125,000(1)
Egor Zamula	115,000(5)
Marc Del Gaizo	100,000(3)
Isac Lundestrom	90,000(1)
Albert Johansson	90,000(3)
Owen Pickering	85,000(3)
Frederik Gauthier	75,000(0)
Ryan Spooner	40,000(1)