Current Funds	$40,365,630
Home Games Remaining	5
Avg. Attendance	9,788
Avg. Revenue/Game	$2,067,332
Projected Revenue	$10,336,660

Expenses

Pro Payroll	$55,650,000
Farm Payroll	$120,000
Prospect Fees	$61,500
Coach	$50,000
Games Remaining	11
Total Game Expenses	$3,991,536
Projected Expenses	$43,906,893
Projected Balance	$6,795,397

Salary Commitment

Year: 2024	$55,330,000
Year: 2025	$27,600,000
Year: 2026	$19,350,000
Year: 2027	$10,500,000

Clayton Keller	10,500,000(4)
Connor Hellebuyck	4,500,000(1)
Oliver Ekman-Larsson	4,250,000(1)
Darnell Nurse	4,250,000(1)
Devon Toews	4,250,000(2)
Joel Eriksson-Ek	4,050,000(3)
Kevin Fiala	4,000,000(3)
Anze Kopitar	3,400,000(1)
Patrick Kane	3,100,000(1)
Colton Sissons	2,000,000(1)
Jonathan Quick	1,750,000(1)
Lars Eller	1,750,000(2)
Robby Fabbri	1,450,000(1)
Andrew Peeke	1,250,000(1)
Craig Smith	1,250,000(2)
Eeli Tolvanen	1,000,000(2)
Wade Allison	900,000(1)
Jarred Tinordi	800,000(3)
Nick Perbix	800,000(1)
Tom Kuhnhackl	400,000(0)

Alec Regula	80,000(1)
C.J. Franklin	40,000(0)

Current Funds	$17,000,000
Home Games Remaining	5
Avg. Attendance	11,567
Avg. Revenue/Game	$1,388,040
Projected Revenue	$6,940,200

Expenses

Pro Payroll	$34,450,000
Farm Payroll	$280,000
Prospect Fees	$73,500
Coach	$50,000
Games Remaining	11
Total Game Expenses	$2,489,536
Projected Expenses	$27,384,893
Projected Balance	-$3,444,693

Salary Commitment

Year: 2024	$35,130,000
Year: 2025	$22,500,000
Year: 2026	$6,850,000
Year: 2027	$2,000,000

Alex Killorn	3,500,000(2)
Alex Iafallo	3,000,000(2)
Oskar Sundqvist	2,750,000(1)
Erik Johnson	2,500,000(1)
Yakov Trenin	2,000,000(4)
Travis Sanheim	2,000,000(2)
Danton Heinen	1,700,000(2)
Alex Lyon	1,650,000(2)
Pius Suter	1,500,000(3)
Zach Whitecloud	1,500,000(1)
Filip Chytil	1,250,000(3)
Matthew Knies	1,025,000(2)
David Jiricek	1,025,000(2)
Dante Fabbro	1,000,000(1)
Dillon Dube	1,000,000(1)
Zach Bogosian	1,000,000(1)
Cam York	1,000,000(1)
Jon Gillies	1,000,000(2)
Matt Coronato	850,000(3)
Olle Lycksell	850,000(3)
Paul Cotter	800,000(1)
Mark Kastelic	800,000(1)
Victor Mete	750,000(2)
Antoine Bibeau	400,000(3)

Kent Johnson	90,000(1)
Tanner Laczynski	80,000(1)
Mikhail Vorobyov	70,000(1)
Christoffer Ehn	40,000(1)

Current Funds	$23,971,226
Home Games Remaining	5
Avg. Attendance	10,512
Avg. Revenue/Game	$2,522,880
Projected Revenue	$12,614,400

Expenses

Pro Payroll	$52,248,600
Farm Payroll	$1,695,000
Prospect Fees	$81,000
Coach	$50,000
Games Remaining	11
Total Game Expenses	$3,862,471
Projected Expenses	$42,487,186
Projected Balance	-$5,901,560

Salary Commitment

Year: 2024	$53,866,100
Year: 2025	$33,686,100
Year: 2026	$19,758,600
Year: 2027	$4,190,000

JT Miller	4,250,000(2)
Jaccob Slavin	4,000,000(3)
Drew Doughty	3,800,000(2)
Brad Marchand	3,500,000(2)
Patrik Laine	3,500,000(1)
Mark Stone	3,475,000(3)
Evan Bouchard	3,428,600(3)
Vladimir Tarasenko	3,125,000(3)
Ivan Provorov	2,770,000(4)
Nico Hischier	2,750,000(1)
Timo Meier	2,500,000(1)
Brent Burns	2,000,000(1)
Luke Schenn	2,000,000(2)
Vitek Vanecek	2,000,000(1)
Charlie Coyle	1,750,000(1)
Austin Watson	1,300,000(4)
Sean Kuraly	1,250,000(3)
Stuart Skinner	1,250,000(1)
Keegan Kolesar	1,000,000(1)
Kyle Burroughs	1,000,000(1)
Ty Dellandrea	800,000(1)
Fabian Zetterlund	800,000(1)

Jack Campbell	120,000(4)
Ty Emberson	115,000(2)
Malcolm Subban	110,000(1)
Louis Crevier	90,000(3)
Ryan Johnson	90,000(2)
Santeri Hatakka	85,000(3)
Jake Virtanen	80,000(1)
Greg McKegg	80,000(1)
Axel Jonsson-Fjallby	80,000(1)
William Lockwood	80,000(1)
Morgan Barron	80,000(1)
Jonas Rondbjerg	80,000(1)
Robin Salo	80,000(1)
Austin Poganski	80,000(1)
Julian Melchiori	80,000(1)
Emil Pettersson	77,500(0)
Radim Simek	70,000(2)
Evgeny Svechnikov	62,500(2)
Jaret Anderson-Dolan	60,000(3)
Dylan McIlrath	55,000(3)
Alex Formenton	40,000(2)

Current Funds	$5,369,045
Home Games Remaining	5
Avg. Attendance	13,413
Avg. Revenue/Game	$1,770,516
Projected Revenue	$8,852,580

Expenses

Pro Payroll	$50,770,000
Farm Payroll	$1,187,500
Prospect Fees	$90,000
Coach	$50,000
Games Remaining	11
Total Game Expenses	$3,721,250
Projected Expenses	$40,933,750
Projected Balance	-$26,712,125

Salary Commitment

Year: 2024	$51,957,500
Year: 2025	$31,572,500
Year: 2026	$14,280,000
Year: 2027	$2,750,000

Jake Oettinger	6,500,000(2)
Johnny Gaudreau	4,720,000(1)
Andrei Svechnikov	4,000,000(3)
Pavel Buchnevich	4,000,000(2)
Jared Spurgeon	3,500,000(1)
Morgan Rielly	3,500,000(1)
Josh Norris	3,000,000(1)
Boone Jenner	3,000,000(3)
Bowen Byram	2,750,000(4)
Jani Hakanpaa	2,750,000(3)
Jamie Benn	2,400,000(1)
Scott Wedgewood	1,750,000(2)
Calle Jarnkrok	1,600,000(3)
Alex Newhook	1,500,000(2)
Luke Hughes	1,250,000(2)
Adam Fantilli	1,250,000(2)
Ryan Lindgren	1,000,000(1)
Noah Cates	1,000,000(1)
Juraj Slafkovsky	800,000(1)
Kailer Yamamoto	500,000(2)

Filip Zadina	125,000(1)
Garret Sparks	120,000(1)
Mason Lohrei	102,500(2)
Ryker Evans	100,000(3)
Samuel Bolduc	95,000(2)
Valtteri Puustinen	90,000(2)
Hendrix Lapierre	85,000(2)
Julien Gauthier	80,000(3)
Marco Rossi	80,000(1)
Jesper Boqvist	70,000(1)
Libor Hajek	70,000(2)
Lias Andersson	70,000(1)
Logan Brown	60,000(2)
Boris Katchouk	40,000(2)

Current Funds	$24,735,100
Home Games Remaining	5
Avg. Attendance	12,074
Avg. Revenue/Game	$2,170,020
Projected Revenue	$10,850,100

Expenses

Pro Payroll	$52,880,000
Farm Payroll	$1,987,500
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	11
Total Game Expenses	$3,928,786
Projected Expenses	$43,216,643
Projected Balance	-$7,631,443

Salary Commitment

Year: 2024	$54,867,500
Year: 2025	$33,527,500
Year: 2026	$10,820,000
Year: 2027	$4,460,000

Roman Josi	4,600,000(1)
Jack Eichel	4,500,000(2)
Mitch Marner	4,400,000(2)
Ilya Sorokin	3,900,000(2)
Jake Guentzel	3,750,000(1)
Aaron Ekblad	3,750,000(3)
Jason Robertson	3,750,000(4)
Dylan Larkin	3,750,000(2)
Artemi Panarin	3,600,000(1)
Jakob Chychrun	3,430,000(1)
Brayden Schenn	3,250,000(2)
Adam Larsson	2,500,000(2)
Evander Kane	2,000,000(3)
Adam Lowry	1,450,000(1)
Will Borgen	1,000,000(1)
Cody Ceci	1,000,000(1)
Semyon Varlamov	950,000(1)
Michael Raffl	500,000(1)
Nick Bonino	400,000(1)
Frederick Gaudreau	400,000(1)

Jaycob Megna	165,000(1)
Robert Hagg	150,000(2)
Jacob Bryson	140,000(5)
Chris Driedger	130,000(3)
Carter Rowney	125,000(3)
Michael Pezzetta	125,000(5)
Kaedan Korczak	115,000(2)
Devon Levi	102,500(2)
Christian Fischer	100,000(5)
Colin Blackwell	95,000(3)
Anton Forsberg	95,000(1)
Andreas Englund	90,000(5)
Uvis Balinskis	90,000(3)
Nathan Beaulieu	90,000(3)
Justin Holl	75,000(4)
Cole Sillinger	70,000(4)
Kale Clague	70,000(4)
Derek Ryan	40,000(3)
Gavin Bayreuther	40,000(2)
Tyler Pitlick	40,000(3)
Janne Kuokkanen	40,000(4)

Current Funds	$15,967,106
Home Games Remaining	5
Avg. Attendance	11,142
Avg. Revenue/Game	$1,952,166
Projected Revenue	$9,760,830

Expenses

Pro Payroll	$50,050,000
Farm Payroll	$1,995,000
Prospect Fees	$70,500
Coach	$50,000
Games Remaining	11
Total Game Expenses	$3,726,107
Projected Expenses	$40,987,179
Projected Balance	-$15,259,243

Salary Commitment

Year: 2024	$51,885,000
Year: 2025	$32,095,000
Year: 2026	$12,265,000
Year: 2027	$1,015,000

Brady Tkachuk	4,000,000(2)
Andrei Kuzmenko	3,500,000(1)
Valeri Nichushkin	3,250,000(2)
Gustav Forsling	3,250,000(3)
Colton Parayko	3,250,000(3)
Justin Faulk	3,250,000(2)
Bo Horvat	3,250,000(3)
Alexander Georgiev	3,000,000(1)
Shayne Gostisbehere	2,750,000(2)
Jean-Gabriel Pageau	2,750,000(1)
Josh Anderson	2,600,000(2)
Sean Couturier	2,500,000(1)
Nikita Zadorov	2,200,000(2)
Brandon Hagel	2,000,000(1)
Luke Kunin	1,500,000(3)
Josh Brown	1,500,000(2)
Ondrej Palat	1,500,000(1)
Logan O'Connor	1,500,000(1)
Kevin Lankinen	1,500,000(1)
Ryan Johansen	1,000,000(1)

Rasmus Kupari	135,000(4)
Oskar Lindblom	125,000(1)
P.E Bellemare	125,000(4)
Elmer Soderblom	90,000(1)
Josh Leivo	85,000(4)
Brendan Perlini	85,000(4)
Matthew Phillips	85,000(2)
Tyler Moy	85,000(4)
Ryan Reaves	85,000(4)
James Hamblin	85,000(2)
Cole Cassels	85,000(4)
Adam Boqvist	85,000(4)
Madison Bowey	80,000(0)
Arttu Ruotsalainen	80,000(1)
Joe Snively	80,000(1)
Kyle Clifford	75,000(4)
Dominik Simon	65,000(2)
Nikita Tryamkin	60,000(4)
Martin Marincin	60,000(1)
Kyle Wood	60,000(4)
Simon Fernholm	55,000(1)
Jonny Brodzinski	50,000(1)
Evan Cormier	50,000(4)
Zachary Fucale	45,000(2)
Jacob Peterson	40,000(0)
Patrik Sieloff	40,000(0)

Current Funds	$34,477,416
Home Games Remaining	5
Avg. Attendance	12,701
Avg. Revenue/Game	$1,524,120
Projected Revenue	$7,620,600

Expenses

Pro Payroll	$27,700,000
Farm Payroll	$445,000
Prospect Fees	$105,000
Coach	$50,000
Games Remaining	11
Total Game Expenses	$2,021,429
Projected Expenses	$22,235,714
Projected Balance	$19,862,302

Salary Commitment

Year: 2024	$28,105,000
Year: 2025	$12,590,000
Year: 2026	$4,715,000
Year: 2027	$0,000

Ryan Graves	3,500,000(1)
Andre Burakovsky	3,250,000(2)
Olli Maata	2,650,000(1)
Logan Stanley	2,000,000(1)
Henri Jokiharju	1,400,000(2)
Nick Seeler	1,250,000(1)
Calen Addison	1,100,000(1)
Dan Vladar	1,100,000(1)
Tyson Foerster	1,025,000(2)
Riley Nash	1,000,000(1)
Arthur Kaliyev	1,000,000(3)
Alex Chiasson	975,000(1)
Tyson Jost	950,000(3)
Bobby Brink	950,000(2)
Lucas Carlsson	950,000(3)
Noah Gregor	900,000(3)
Ukko-Pekka Luukkonen	900,000(1)
Nick Caamano	850,000(2)
Mason Shaw	800,000(1)
Steven Lorentz	750,000(3)
Mark Friedman	400,000(2)

Ronnie Attard	85,000(3)
Jackson Cates	80,000(1)
Sasha Chmelevski	80,000(1)
Maxime Lajoie	80,000(1)
Felix Sandstrom	80,000(3)
Jean-Sebastien Dea	40,000(0)

Current Funds	$1,284,826
Home Games Remaining	6
Avg. Attendance	17,998
Avg. Revenue/Game	$1,727,808
Projected Revenue	$10,366,848

Expenses

Pro Payroll	$51,700,000
Farm Payroll	$349,000
Prospect Fees	$55,500
Coach	$50,000
Games Remaining	11
Total Game Expenses	$3,725,321
Projected Expenses	$40,978,536
Projected Balance	-$29,326,862

Salary Commitment

Year: 2024	$52,049,000
Year: 2025	$25,965,000
Year: 2026	$1,340,000
Year: 2027	$0,000

Dougie Hamilton	5,250,000(2)
Connor Murphy	4,500,000(1)
Josh Manson	4,250,000(2)
Brenden Dillon	4,000,000(1)
Juuse Saros	3,500,000(1)
Sebastian Aho	3,500,000(2)
Damon Severson	3,500,000(1)
Yanni Gourde	3,000,000(1)
William Karlsson	2,500,000(1)
Jonathan Drouin	2,500,000(2)
Trevor Zegras	2,000,000(2)
Pavel Zacha	2,000,000(2)
Connor Ingram	2,000,000(1)
Martin Fehervary	1,750,000(2)
Michael Rasmussen	1,250,000(3)
Logan Cooley	1,250,000(2)
Matias Maccelli	1,000,000(1)
Luke Glendening	1,000,000(2)
Jack McBain	1,000,000(1)
Warren Foegele	1,000,000(1)
Yegor Sharangovich	950,000(2)

Simon Nemec	125,000(2)
Nathan Bastian	90,000(3)
Jesper Froden	80,000(1)
Scott Wilson	50,000(2)
Andreas Borgman	4,000(1)

Current Funds	$20,025,027
Home Games Remaining	6
Avg. Attendance	15,530
Avg. Revenue/Game	$1,789,056
Projected Revenue	$10,734,336

Expenses

Pro Payroll	$52,500,000
Farm Payroll	$690,000
Prospect Fees	$93,000
Coach	$50,000
Games Remaining	11
Total Game Expenses	$3,809,500
Projected Expenses	$41,904,500
Projected Balance	-$11,145,137

Salary Commitment

Year: 2024	$53,750,000
Year: 2025	$28,215,000
Year: 2026	$9,215,000
Year: 2027	$3,015,000

Quinn Hughes	7,000,000(2)
Miro Heiskanen	6,000,000(1)
Carter Hart	5,000,000(2)
Jon Marchessault	5,000,000(1)
Alexander Romanov	4,000,000(2)
Adam Henrique	4,000,000(1)
Andreas Athanasiou	4,000,000(1)
Lucas Raymond	3,650,000(3)
Corey Perry	2,250,000(1)
Trevor Van Riemsdyk	2,000,000(2)
Yegor Chinakhov	1,250,000(4)
Sam Montembeault	1,100,000(1)
Juuso Valimaki	1,000,000(2)
Alexandre Texier	1,000,000(1)
Brett Howden	1,000,000(4)
Simon Edvinsson	950,000(3)
Troy Stecher	900,000(1)
Alex Turcotte	850,000(3)
Beck Malenstyn	800,000(1)
Nicolas Deslauriers	750,000(3)
Anthony Louis	750,000(0)
Josh Mahura	700,000(5)

Troy Grosenick	90,000(0)
Riley Stillman	85,000(1)
Victor Soderstrom	80,000(1)
Ryan Merkley	80,000(1)
Kole Lind	80,000(1)
Jack Rathbone	80,000(1)
Alexei Toropchenko	80,000(1)
Jasper Weatherby	65,000(5)
Mikhail Maltsev	50,000(0)

Current Funds	$1,887,125
Home Games Remaining	6
Avg. Attendance	18,347
Avg. Revenue/Game	$1,100,820
Projected Revenue	$6,604,920

Expenses

Pro Payroll	$45,952,500
Farm Payroll	$1,227,500
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	11
Total Game Expenses	$3,379,679
Projected Expenses	$37,176,464
Projected Balance	-$28,684,419

Salary Commitment

Year: 2024	$47,180,000
Year: 2025	$25,307,500
Year: 2026	$8,805,000
Year: 2027	$0,000

Darcy Kuemper	4,000,000(1)
Jonathan Huberdeau	3,852,500(1)
Ryan O'Reilly	3,500,000(2)
Mikael Granlund	3,300,000(1)
Neal Pionk	3,250,000(2)
Mikhail Sergachev	3,000,000(3)
Ben Chiarot	3,000,000(1)
Nazem Kadri	2,500,000(1)
Brock Boeser	2,050,000(3)
Nick Paul	2,000,000(1)
Carter Verhaeghe	2,000,000(2)
Artturi Lehkonen	2,000,000(1)
Oliver Bjorkstrand	1,900,000(2)
Vladislav Gavrikov	1,500,000(2)
Scott Laughton	1,500,000(2)
Marcus Johansson	1,350,000(3)
Jake Allen	1,250,000(3)
Niko Mikkola	1,250,000(2)
John Marino	1,100,000(2)
Wyatt Johnston	900,000(1)
Colin Miller	750,000(3)

Joel Kiviranta	125,000(3)
Sam Carrick	102,500(2)
Bobby McMann	102,500(2)
Connor Zary	102,500(2)
Haydn Fleury	100,000(2)
Wyatt Kaiser	95,000(2)
Magnus Hellberg	80,000(1)
Jesse Ylonen	80,000(1)
Martin Kaut	80,000(1)
Sheldon Dries	80,000(1)
Nicolas Petan	75,000(3)
Adam Gaudette	75,000(3)
John Hayden	65,000(3)
Jordan Gross	65,000(3)

Current Funds	$17,883,964
Home Games Remaining	6
Avg. Attendance	6,609
Avg. Revenue/Game	$1,173,758
Projected Revenue	$7,042,548

Expenses

Pro Payroll	$30,150,000
Farm Payroll	$200,000
Prospect Fees	$75,000
Coach	$50,000
Games Remaining	11
Total Game Expenses	$2,176,786
Projected Expenses	$23,944,643
Projected Balance	$981,869

Salary Commitment

Year: 2024	$26,210,000
Year: 2025	$12,550,000
Year: 2026	$1,900,000
Year: 2027	$0,000

Hampus Lindholm	5,400,000(1)
Samuel Girard	3,750,000(1)
Ville Husso	3,500,000(2)
Gabriel Vilardi	2,750,000(2)
Adin Hill	2,750,000(2)
Mason Appleton	1,200,000(1)
Sam Steel	1,000,000(3)
Simon Benoit	1,000,000(0)
Joe Morrow	1,000,000(0)
Brett Kulak	950,000(2)
Ryan McLeod	900,000(3)
Reese Johnson	800,000(0)
Lukas Reichel	800,000(1)
Jonatan Berggren	800,000(1)
Robert Bortuzzo	750,000(1)
Alexander Barabanov	700,000(2)
Tim Erixon	500,000(0)
Juho Lammikko	400,000(0)
Dominik Kahun	400,000(1)
Klas Dahlbeck	400,000(1)
Thomas McCollum	400,000(0)

Carson Meyer	80,000(1)
Henrik Borgstrom	40,000(1)
Rourke Chartier	40,000(1)
Remi Elie	40,000(0)

Current Funds	$19,671,782
Home Games Remaining	6
Avg. Attendance	13,725
Avg. Revenue/Game	$1,910,520
Projected Revenue	$11,463,120

Expenses

Pro Payroll	$52,525,000
Farm Payroll	$675,000
Prospect Fees	$64,500
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,808,179
Projected Expenses	$45,698,143
Projected Balance	-$14,563,241

Salary Commitment

Year: 2024	$53,125,000
Year: 2025	$34,650,000
Year: 2026	$20,650,000
Year: 2027	$0,000

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

Justin Barron	100,000(1)
Nicolas Beaudin	80,000(1)
Jakob Pelletier	80,000(1)
Jeremy Davies	80,000(1)
Marian Studenic	75,000(0)
Fredrik Claesson	60,000(1)
Daniel Audette	50,000(1)
Shane Gersich	50,000(1)
Spencer Smallman	50,000(1)
Mark Barberio	50,000(1)

Current Funds	$9,556,930
Home Games Remaining	6
Avg. Attendance	10,638
Avg. Revenue/Game	$1,276,560
Projected Revenue	$7,659,360

Expenses

Pro Payroll	$41,825,000
Farm Payroll	$490,000
Prospect Fees	$66,000
Coach	$50,000
Games Remaining	11
Total Game Expenses	$3,030,786
Projected Expenses	$33,338,643
Projected Balance	-$16,122,353

Salary Commitment

Year: 2024	$42,315,000
Year: 2025	$16,855,000
Year: 2026	$5,500,000
Year: 2027	$0,000

Nick Schmaltz	5,500,000(3)
Shea Theodore	4,500,000(2)
Frederik Andersen	4,000,000(1)
MacKenzie Weegar	4,000,000(1)
Teuvo Teravainen	4,000,000(2)
Cole Caufield	3,500,000(1)
Evgeny Kuznetsov	3,000,000(1)
Brayden McNabb	3,000,000(1)
Eric Robinson	1,600,000(1)
Jayden Struble	1,025,000(2)
Johnathan Kovacevic	1,000,000(1)
Patrick Brown	950,000(2)
Ridly Greig	900,000(1)
Brendan Gallagher	800,000(2)
Alex Belzile	800,000(1)
Cayden Primeau	800,000(1)
Oscar Lindberg	800,000(0)
Jake Evans	750,000(1)
Marc-Edouard Vlasic	700,000(1)
Kevin Stenlund	600,000(1)
Niklas Svedberg	400,000(1)

Tucker Poolman	175,000(1)
Wyatt Kalynuk	90,000(1)
Ben Harpur	80,000(2)
Aleksi Heponiemi	80,000(1)
Logan Shaw	65,000(1)

Current Funds	$6,847,524
Home Games Remaining	6
Avg. Attendance	8,728
Avg. Revenue/Game	$1,675,776
Projected Revenue	$10,054,656

Expenses

Pro Payroll	$37,180,000
Farm Payroll	$425,000
Prospect Fees	$106,500
Coach	$50,000
Games Remaining	11
Total Game Expenses	$2,697,250
Projected Expenses	$29,669,750
Projected Balance	-$12,767,570

Salary Commitment

Year: 2024	$37,105,000
Year: 2025	$15,740,000
Year: 2026	$10,540,000
Year: 2027	$2,100,000

Kirill Kaprizov	4,750,000(3)
John Tavares	4,500,000(1)
Erik Karlsson	4,000,000(1)
Robert Thomas	3,130,000(1)
Jacob Markstrom	3,000,000(1)
Martin Necas	2,500,000(1)
Nick Foligno	2,400,000(2)
Elvis Merzlikins	2,000,000(2)
Evgeny Dadonov	1,750,000(3)
Frank Vatrano	1,500,000(1)
Ethan Bear	1,250,000(1)
Kyle Capobianco	1,100,000(4)
Mattias Janmark-Nylen	950,000(5)
Connor Dewar	800,000(2)
Victor Rask	650,000(3)
Jack Johnson	650,000(3)
Ben Hutton	600,000(1)
Jesse Puljujarvi	600,000(3)
Jon Merrill	550,000(1)
Richard Panik	500,000(0)

Marek Mazanec	95,000(1)
Mark Pysyk	80,000(1)
Brett Murray	80,000(1)
Mason Geertsen	80,000(1)
Dmytro Timashov	50,000(4)
Antti Suomela	40,000(3)

Current Funds	$10,119,388
Home Games Remaining	6
Avg. Attendance	12,371
Avg. Revenue/Game	$1,068,854
Projected Revenue	$6,413,124

Expenses

Pro Payroll	$43,915,000
Farm Payroll	$1,100,000
Prospect Fees	$111,000
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,226,857
Projected Expenses	$38,722,286
Projected Balance	-$22,189,774

Salary Commitment

Year: 2024	$46,215,000
Year: 2025	$35,505,000
Year: 2026	$14,040,000
Year: 2027	$5,760,000

K'Andre Miller	4,200,000(2)
Karel Vejmelka	4,200,000(2)
Rasmus Ristolainen	4,200,000(2)
Jack Roslovic	3,200,000(2)
Mike Reilly	3,000,000(1)
Mason Marchment	2,800,000(3)
Conor Garland	2,200,000(3)
Ilya Mikheyev	2,000,000(1)
Nikita Zaitsev	2,000,000(1)
Dakota Joshua	2,000,000(4)
Ty Smith	2,000,000(2)
William Carrier	1,500,000(2)
Joe Veleno	1,400,000(3)
Daniil Miromanov	1,350,000(1)
Mikey Eyssimont	1,240,000(4)
Kaapo Kahkonen	1,200,000(5)
MacKenzie Entwistle	1,200,000(5)
William Eklund	1,025,000(2)
Timothy Liljegren	1,000,000(2)
Brandon Duhaime	900,000(3)
Mathieu Olivier	900,000(3)
Josh Ho-Sang	800,000(1)
Drew O'Connor	800,000(1)

Connor Mackey	100,000(1)
Akira Schmid	100,000(1)
Alex Laferriere	90,000(2)
Dennis Cholowski	80,000(1)
Jimmy Schuldt	80,000(1)
Brett Leason	80,000(1)
Jack Drury	80,000(1)
Dryden Hunt	80,000(3)
Benoit-Olivier Groulx	80,000(1)
Matt Kiersted	80,000(1)
Ben Meyers	80,000(1)
Matt Tomkins	60,000(5)
Dillon Heatherington	60,000(4)
Emil Bemstrom	50,000(2)

Current Funds	$16,857,482
Home Games Remaining	6
Avg. Attendance	17,113
Avg. Revenue/Game	$2,341,058
Projected Revenue	$14,046,348

Expenses

Pro Payroll	$52,875,000
Farm Payroll	$1,040,000
Prospect Fees	$93,000
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,861,286
Projected Expenses	$46,335,429
Projected Balance	-$15,431,599

Salary Commitment

Year: 2024	$53,915,000
Year: 2025	$36,855,000
Year: 2026	$24,530,000
Year: 2027	$11,750,000

Gabriel Landeskog	7,250,000(1)
Torey Krug	5,000,000(2)
Anthony Stolarz	5,000,000(4)
Matt Duchene	4,000,000(2)
Seth Jarvis	4,000,000(3)
Ivan Barbashev	3,500,000(1)
Dylan Strome	3,000,000(4)
John Gibson	3,000,000(3)
Ilya Lyubushkin	2,250,000(3)
Oliver Kylington	2,250,000(3)
Jakub Vrana	2,075,000(2)
Alexandre Carrier	2,000,000(4)
Jordan Staal	1,375,000(1)
Connor Bedard	1,250,000(2)
Logan Stankoven	1,100,000(3)
Jordan Spence	1,000,000(1)
Nick Jensen	1,000,000(1)
Cedric Paquette	1,000,000(1)
Matthew Nieto	875,000(4)
Dominik Kubalik	750,000(4)
Henrik Haapala	400,000(0)
Eric Gelinas	400,000(1)
Jacob De La Rose	400,000(1)
Christian Jaros	400,000(1)

Taylor Raddysh	125,000(4)
Cale Fleury	100,000(1)
Joshua Roy	95,000(3)
Spencer Stastney	85,000(3)
Nolan Foote	80,000(1)
Gregory Hofmann	80,000(1)
Jack Studnicka	80,000(1)
Nico Daws	80,000(1)
Denis Malgin	75,000(1)
Kasimir Kaskisuo	70,000(1)
Zane McIntyre	50,000(1)
Magnus Paajarvi	40,000(1)
Brendan Guhle	40,000(1)
Austin Czarnik	40,000(1)

Current Funds	$6,300,000
Home Games Remaining	6
Avg. Attendance	16,514
Avg. Revenue/Game	$1,387,176
Projected Revenue	$8,323,056

Expenses

Pro Payroll	$29,650,000
Farm Payroll	$575,000
Prospect Fees	$136,500
Coach	$50,000
Games Remaining	11
Total Game Expenses	$2,172,250
Projected Expenses	$23,894,750
Projected Balance	-$9,271,694

Salary Commitment

Year: 2024	$30,225,000
Year: 2025	$18,550,000
Year: 2026	$13,795,000
Year: 2027	$5,725,000

Connor McDavid	5,750,000(1)
Josh Morrissey	4,250,000(3)
Troy Terry	2,500,000(1)
Jacob Middleton	2,400,000(5)
Rasmus Sandin	2,000,000(2)
Justin Danforth	1,300,000(5)
Joseph Woll	1,250,000(2)
John Ludvig	1,100,000(3)
Declan Chisholm	1,000,000(3)
Blake Lizotte	1,000,000(4)
Tye Kartye	950,000(2)
Arvid Soderblom	900,000(4)
Kirill Marchenko	900,000(1)
Michael Carcone	800,000(1)
Aliaksei Protas	800,000(1)
Alex Barre-Boulet	800,000(1)
Dylan Coghlan	750,000(3)
Dominic Toninato	400,000(2)
Ryan Carpenter	400,000(3)
Justin Bailey	400,000(3)

Travis Dermott	125,000(4)
A.J. Greer	115,000(2)
Ville Heinola	85,000(1)
Trey Fix-Wolansky	85,000(3)
Georgii Merkulov	85,000(3)
Mitchell Stephens	40,000(2)
Sami Niku	40,000(1)

Current Funds	$10,006,609
Home Games Remaining	6
Avg. Attendance	8,507
Avg. Revenue/Game	$1,429,176
Projected Revenue	$8,575,056

Expenses

Pro Payroll	$51,400,000
Farm Payroll	$1,315,000
Prospect Fees	$106,500
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,776,536
Projected Expenses	$45,318,429
Projected Balance	-$26,736,764

Salary Commitment

Year: 2024	$52,350,000
Year: 2025	$32,380,000
Year: 2026	$22,750,000
Year: 2027	$5,650,000

Jonathan Toews	5,250,000(1)
Jeremy Swayman	4,500,000(3)
Phillip Danault	3,400,000(3)
Jason Dickinson	3,250,000(5)
Ross Colton	3,250,000(3)
Jason Zucker	3,000,000(1)
Joonas Korpisalo	2,750,000(2)
Jonas Siegenthaler	2,500,000(3)
Jordan Eberle	2,500,000(1)
Nic Dowd	2,400,000(2)
Andrew Copp	2,400,000(4)
Nicolas Hague	2,000,000(3)
Nick Cousins	1,650,000(2)
Connor Clifton	1,500,000(1)
Laurent Brossoit	1,500,000(1)
Jimmy Vesey	1,500,000(2)
Barclay Goodrow	1,360,000(1)
Dysin Mayo	1,250,000(3)
J.J. Moser	1,250,000(1)
Sean Walker	1,250,000(2)
Casey Cizikas	1,190,000(1)
Jan Rutta	950,000(1)
Simon Holmstrom	800,000(1)
Kristian Vesalainen	750,000(0)

Jamie Drysdale	200,000(3)
Juuso Riikola	155,000(0)
Steven Santini	110,000(1)
Max Jones	90,000(1)
Max Comtois	90,000(1)
Jordan Oesterle	90,000(1)
Christian Djoos	80,000(2)
David Gustafsson	80,000(1)
Alexander True	80,000(1)
Carsen Twarynski	80,000(1)
Jake Leschyshyn	75,000(0)
Jonah Gadjovich	75,000(0)
Taro Hirose	60,000(0)
Eric Comrie	50,000(1)

Current Funds	$2,172,614
Home Games Remaining	6
Avg. Attendance	12,760
Avg. Revenue/Game	$1,990,560
Projected Revenue	$11,943,360

Expenses

Pro Payroll	$52,933,300
Farm Payroll	$1,402,500
Prospect Fees	$54,000
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,888,557
Projected Expenses	$46,662,686
Projected Balance	-$32,546,712

Salary Commitment

Year: 2024	$54,065,800
Year: 2025	$35,487,500
Year: 2026	$16,000,000
Year: 2027	$0,000

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

Kasperi Kapanen	175,000(2)
Chad Ruhwedel	155,000(0)
Denis Gurianov	150,000(2)
Trevor Lewis	125,000(1)
Devin Shore	100,000(1)
Pheonix Copley	100,000(2)
Cole Guttman	90,000(2)
Tobias Bjornfot	87,500(2)
Givani Smith	85,000(2)
Scott Reedy	80,000(1)
Markus Niemelainen	80,000(1)
Olli Juolevi	75,000(0)
Samuel Blais	60,000(1)
Chris Wagner	40,000(0)

Current Funds	$967,484
Home Games Remaining	6
Avg. Attendance	10,644
Avg. Revenue/Game	$2,043,648
Projected Revenue	$12,261,888

Expenses

Pro Payroll	$54,460,000
Farm Payroll	$1,011,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,972,000
Projected Expenses	$47,664,000
Projected Balance	-$34,434,628

Salary Commitment

Year: 2024	$54,256,000
Year: 2025	$31,155,000
Year: 2026	$3,625,000
Year: 2027	$3,145,000

Mikko Rantanen	5,500,000(1)
Leon Draisaitl	5,350,000(2)
Aleksander Barkov	4,500,000(2)
Kristopher Letang	4,500,000(2)
Jack Hughes	4,065,000(2)
Linus Ullmark	3,800,000(1)
John Carlson	3,200,000(2)
Tom Wilson	3,145,000(4)
Erik Haula	3,000,000(1)
Mats Zuccarello	2,750,000(1)
Marcus Foligno	2,750,000(1)
Jamie Oleksiak	2,200,000(2)
Jake Walman	1,500,000(2)
Jordan Greenway	1,500,000(1)
Leo Carlsson	1,250,000(2)
Mattias Samuelsson	1,100,000(0)
John Klingberg	1,100,000(1)
Nicolas Meloche	800,000(2)
Quinton Byfield	750,000(1)
Derek Grant	500,000(1)
Eetu Luostarinen	400,000(1)
Klim Kostin	400,000(3)
James Reimer	400,000(1)

Marcus Bjork	281,000(1)
Dmitri Voronkov	125,000(2)
Dylan Holloway	80,000(1)
Lukas Sedlak	80,000(1)
Luke Johnson	80,000(1)
Max Willman	75,000(0)
Nathan Walker	50,000(1)
Oscar Dansk	40,000(1)
Gustav Olofsson	40,000(3)
Rushan Rafikov	40,000(2)
David Elsner	40,000(3)
Anton Lander	40,000(0)
Anders Lindback	40,000(1)

Current Funds	$1,871,125
Home Games Remaining	6
Avg. Attendance	8,471
Avg. Revenue/Game	$1,626,432
Projected Revenue	$9,758,592

Expenses

Pro Payroll	$40,150,000
Farm Payroll	$1,772,500
Prospect Fees	$106,500
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,005,643
Projected Expenses	$36,067,714
Projected Balance	-$24,437,997

Salary Commitment

Year: 2024	$42,367,500
Year: 2025	$28,507,500
Year: 2026	$16,475,000
Year: 2027	$4,887,500

Dmitry Kulikov	3,150,000(4)
Nick Suzuki	3,000,000(3)
Cam Atkinson	3,000,000(2)
Mathew Barzal	3,000,000(2)
Ryan Pulock	2,750,000(1)
Lawson Crouse	2,500,000(3)
Nino Neiderreiter	2,500,000(1)
James van Riemsdyk	2,300,000(3)
Adam Pelech	2,250,000(2)
Brandon Saad	2,250,000(1)
Matthew Benning	1,700,000(3)
Tyler Johnson	1,650,000(1)
Anthony Beauvillier	1,600,000(2)
Jaden Schwartz	1,500,000(2)
Radek Faksa	1,500,000(1)
Kevin Hayes	1,500,000(3)
Mikey Anderson	1,100,000(1)
Urho Vaakanainen	1,000,000(4)
Lukas Dostal	1,000,000(1)
Daniil Tarasov	900,000(1)
Josh Winquist	500,000(4)

Oliver Wahlstrom	160,000(3)
Conor Sheary	150,000(2)
Nikita Gusev	135,000(3)
Peyton Krebs	125,000(4)
Anders Bjork	100,000(2)
Marcus Hogberg	100,000(3)
Jakub Zboril	97,500(3)
Zach Benson	95,000(2)
Ivan Miroshnichenko	95,000(3)
Kevin Korchinski	95,000(2)
Scott Perunovich	90,000(2)
Johan Larsson	87,500(2)
Adam Tambellini	80,000(1)
Otto Koivula	80,000(1)
Carl Dahlstrom	65,000(2)
Cooper Marody	57,500(5)
Ben Thomas	55,000(0)
Jansen Harkins	55,000(4)
Jack Dougherty	50,000(1)

Current Funds	$6,250,000
Home Games Remaining	6
Avg. Attendance	15,615
Avg. Revenue/Game	$1,236,708
Projected Revenue	$7,420,248

Expenses

Pro Payroll	$21,975,000
Farm Payroll	$1,140,000
Prospect Fees	$148,500
Coach	$50,000
Games Remaining	12
Total Game Expenses	$1,665,250
Projected Expenses	$19,983,000
Projected Balance	-$6,312,752

Salary Commitment

Year: 2024	$23,115,000
Year: 2025	$14,345,000
Year: 2026	$6,785,000
Year: 2027	$3,865,000

Rasmus Dahlin	3,000,000(1)
Kaapo Kakko	1,500,000(4)
Jordan Martinook	1,500,000(2)
Matt Grzelcyk	1,400,000(4)
Philip Tomasino	1,250,000(3)
Carl Grundstrom	1,250,000(2)
Pavel Mintyukov	1,250,000(2)
Anton Lundell	1,250,000(3)
Joel Hofer	1,150,000(2)
Samuel Ersson	1,025,000(2)
Jack Quinn	1,000,000(1)
Alex Vlasic	900,000(1)
Pavel Dorofeyev	900,000(1)
Tyler Tucker	900,000(1)
Thomas Bordeleau	850,000(2)
Alexander Alexeyev	800,000(1)
Zachary Aston-Reese	750,000(4)
Alex Lintuniemi	500,000(1)
Brendan Gaunce	400,000(1)
Zach Sanford	400,000(2)

Matt Murray	200,000(3)
Nicolas Aube-Kubel	125,000(4)
Rafael Harvey-Pinard	110,000(1)
Luke Evangelista	100,000(1)
Ivan Prosvetov	95,000(2)
Brandt Clarke	90,000(3)
Nikolai Knyzhov	90,000(3)
Jake Christiansen	80,000(1)
Grigori Denisenko	80,000(1)
William Lagesson	50,000(4)
Jeffrey Viel	40,000(4)
Nail Yakupov	40,000(3)
Alexander Petrovic	40,000(2)

Current Funds	$450,000
Home Games Remaining	6
Avg. Attendance	14,502
Avg. Revenue/Game	$2,575,555
Projected Revenue	$15,453,330

Expenses

Pro Payroll	$53,100,000
Farm Payroll	$1,128,000
Prospect Fees	$84,000
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,883,000
Projected Expenses	$46,596,000
Projected Balance	-$30,692,670

Salary Commitment

Year: 2024	$54,128,000
Year: 2025	$36,180,000
Year: 2026	$11,665,000
Year: 2027	$4,820,000

Zach Werenski	5,000,000(2)
Zach Hyman	4,700,000(4)
Mark Scheifele	4,000,000(1)
Sidney Crosby	3,800,000(2)
Sergei Bobrovsky	3,800,000(2)
Chris Kreider	3,750,000(2)
Brock Nelson	3,250,000(3)
Ryan Hartman	3,000,000(1)
Jacob Trouba	3,000,000(2)
JT Compher	2,500,000(2)
Erik Gudbranson	2,000,000(1)
Ryan McDonagh	2,000,000(1)
Gustav Nyquist	2,000,000(3)
Tyler Myers	2,000,000(1)
Jakob Silfverberg	1,500,000(1)
Matt Roy	1,500,000(2)
Kyle Palmieri	1,400,000(3)
Ryan Strome	1,000,000(1)
Casey DeSmith	1,000,000(1)
Miles Wood	900,000(2)
Ryan Suter	600,000(1)
Alex Galchenyuk	400,000(1)

Philipp Kurashev	120,000(4)
Jake Bean	110,000(3)
Derrick Pouliot	100,000(0)
Dylan Gambrell	90,000(2)
Glenn Gawdin	90,000(1)
Parker Wotherspoon	90,000(2)
Jacob Lucchini	85,000(3)
Filip Roos	85,000(2)
Liam Foudy	80,000(1)
Colton White	80,000(1)
Collin Delia	80,000(1)
Clark Bishop	78,000(1)
Tobias Rieder	40,000(1)

Current Funds	$4,058,796
Home Games Remaining	6
Avg. Attendance	11,080
Avg. Revenue/Game	$1,834,848
Projected Revenue	$11,009,088

Expenses

Pro Payroll	$50,200,000
Farm Payroll	$1,103,000
Prospect Fees	$132,000
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,677,500
Projected Expenses	$44,130,000
Projected Balance	-$29,062,116

Salary Commitment

Year: 2024	$51,303,000
Year: 2025	$24,482,500
Year: 2026	$11,695,000
Year: 2027	$2,995,000

Seth Jones	4,000,000(1)
Filip Forsberg	3,750,000(1)
Jeff Petry	3,500,000(1)
Noah Hanafin	3,500,000(1)
Jonas Brodin	3,250,000(3)
Cam Talbot	3,000,000(2)
Elias Pettersson	3,000,000(2)
Jordan Kyrou	2,900,000(1)
Matt Boldy	2,900,000(4)
Jared McCann	2,750,000(2)
Claude Giroux	2,600,000(2)
Sean Durzi	2,250,000(3)
Tyler Seguin	2,000,000(1)
Jujhar Khaira	1,950,000(1)
Ryan Donato	1,750,000(3)
Nick Bjugstad	1,500,000(1)
Conor Timmins	1,250,000(2)
Garnet Hathaway	1,250,000(1)
Joel Armia	1,200,000(3)
Pyotr Kochetkov	1,000,000(1)
Pierre-Olivier Joseph	900,000(1)

Mike Hardman	150,500(1)
Matthew Poitras	102,500(2)
Aaron Dell	95,000(4)
Calle Rosen	90,000(1)
Alexander Nylander	90,000(1)
Mitchell Chaffee	85,000(3)
Samuel Fagemo	85,000(2)
Adam Beckman	85,000(3)
Vitali Kravtsov	80,000(1)
Cam Dineen	80,000(1)
John Leonard	80,000(3)
Radim Zohorna	80,000(1)

Current Funds	$11,137,056
Home Games Remaining	6
Avg. Attendance	19,092
Avg. Revenue/Game	$3,436,560
Projected Revenue	$20,619,360

Expenses

Pro Payroll	$54,425,000
Farm Payroll	$1,445,000
Prospect Fees	$88,500
Coach	$50,000
Games Remaining	12
Total Game Expenses	$4,000,607
Projected Expenses	$48,007,286
Projected Balance	-$16,250,870

Salary Commitment

Year: 2024	$55,790,000
Year: 2025	$35,670,000
Year: 2026	$14,660,000
Year: 2027	$790,000

Thomas Chabot	5,000,000(1)
Travis Konecny	4,875,000(3)
Mika Zibanejad	4,500,000(1)
Adrian Kempe	4,500,000(3)
Tage Thompson	4,500,000(2)
Brandon Montour	4,000,000(3)
Brady Skjei	4,000,000(2)
Drake Batherson	3,400,000(2)
Tyler Toffoli	2,800,000(2)
Joel Farabee	2,250,000(1)
Ian Cole	2,000,000(1)
Nicolas Roy	2,000,000(2)
Mathieu Joseph	1,500,000(2)
Joey Daccord	1,250,000(2)
Dawson Mercer	1,250,000(2)
Jake Sanderson	1,250,000(1)
Filip Gustavsson	1,250,000(1)
Shane Pinto	1,000,000(1)
Dylan Samberg	1,000,000(1)
Dylan Guenther	800,000(1)
Jacob Bernard-Docker	800,000(1)
Travis Boyd	500,000(4)

Parker Kelly	125,000(4)
Tomas Nosek	110,000(3)
Spencer Knight	110,000(1)
Emil Lilleberg	95,000(3)
Vinnie Hinostroza	90,000(3)
Spencer Martin	90,000(3)
Ryan Shea	85,000(2)
Cole Koepke	85,000(2)
Ryan Lomberg	85,000(4)
Matthew Highmore	80,000(5)
Filip Chlapik	80,000(0)
Joey Anderson	80,000(2)
Oskar Steen	80,000(1)
Corey Schueneman	80,000(1)
Ian Mitchell	60,000(3)
Jonathan Dahlen	60,000(2)
Michael Dal Colle	50,000(3)

Current Funds	$6,874,358
Home Games Remaining	6
Avg. Attendance	16,085
Avg. Revenue/Game	$2,470,656
Projected Revenue	$14,823,936

Expenses

Pro Payroll	$51,700,000
Farm Payroll	$1,385,000
Prospect Fees	$79,500
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,801,036
Projected Expenses	$45,612,429
Projected Balance	-$23,914,135

Salary Commitment

Year: 2024	$52,995,000
Year: 2025	$26,572,500
Year: 2026	$562,500
Year: 2027	$160,000

Auston Matthews	5,500,000(1)
Cale Makar	5,500,000(1)
Igor Shesterkin	5,000,000(2)
William Nylander	4,500,000(2)
Alexander Ovechkin	4,250,000(2)
Steven Stamkos	4,000,000(2)
Tomas Hertl	3,500,000(1)
Jesper Bratt	3,000,000(1)
Mattias Ekholm	2,500,000(1)
Blake Coleman	2,000,000(2)
Jake McCabe	2,000,000(2)
Mikael Backlund	2,000,000(2)
Jeff Skinner	2,000,000(1)
T.J. Brodie	1,500,000(1)
Noel Acciari	1,100,000(2)
Brendan Smith	800,000(2)
Cole Smith	800,000(1)
Philipp Grubauer	750,000(1)
Patrik Nemeth	500,000(1)
Travis Hamonic	500,000(1)

Sebastian Aho	150,000(2)
Tyler Motte	140,000(3)
Curtis Lazar	110,000(5)
Louis Domingue	97,500(3)
Andreas Johnson	95,000(3)
Vincent Desharnais	90,000(1)
Korbinian Holzer	90,000(0)
Austin Wagner	85,000(2)
Phil Di Giuseppe	77,500(1)
Jakub Forsbacka	75,000(1)
Mark Jankowski	70,000(1)
Scott Harrington	70,000(3)
Zack MacEwen	65,000(2)
Lucas Wallmark	60,000(2)
Michael Hutchinson	60,000(1)
Dean Kukan	50,000(5)

Current Funds	$4,000,000
Home Games Remaining	6
Avg. Attendance	18,910
Avg. Revenue/Game	$1,724,592
Projected Revenue	$10,347,552

Expenses

Pro Payroll	$35,276,000
Farm Payroll	$1,182,500
Prospect Fees	$133,500
Coach	$50,000
Games Remaining	12
Total Game Expenses	$2,617,286
Projected Expenses	$31,407,429
Projected Balance	-$17,059,877

Salary Commitment

Year: 2024	$36,458,500
Year: 2025	$19,436,000
Year: 2026	$14,386,000
Year: 2027	$10,616,000

Alex DeBrincat	4,000,000(1)
Michael Matheson	3,750,000(1)
Chris Tanev	3,500,000(4)
Charlie Lindgren	2,500,000(3)
Arber Xhekaj	2,500,000(1)
Evan Rodrigues	2,500,000(4)
Carson Soucy	2,400,000(1)
Jeremy Lauzon	2,250,000(2)
Kiefer Sherwood	1,600,000(2)
Vladislav Namestnikov	1,500,000(4)
Brendan Lemieux	1,250,000(4)
Alexander Radulov	1,200,000(4)
Will Cuylle	1,025,000(2)
Matthew Kessel	1,000,000(3)
Daniel Sprong	900,000(1)
Ross Johnston	800,000(1)
Pontus Holmberg	800,000(1)
Erik Kallgren	800,000(1)
Vadim Shipachev	501,000(5)
Matt Martin	500,000(1)

Liam O'Brien	165,000(5)
Laurent Dauphin	100,000(1)
Henry Thrun	95,000(2)
Zachary Bolduc	95,000(3)
Hudson Fasching	90,000(1)
Rasmus Asplund	90,000(3)
Anthony Richard	85,000(3)
Nick Robertson	80,000(1)
Nikita Alexandrov	80,000(1)
Tyler Benson	80,000(1)
Ville Pokka	62,500(1)
Peter Cehlarik	40,000(2)
Brandon Davidson	40,000(1)
Cameron Gaunce	40,000(1)
Nikita Nesterov	40,000(2)

Current Funds	$4,286,685
Home Games Remaining	6
Avg. Attendance	17,500
Avg. Revenue/Game	$1,848,000
Projected Revenue	$11,088,000

Expenses

Pro Payroll	$46,000,000
Farm Payroll	$802,550
Prospect Fees	$24,000
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,348,325
Projected Expenses	$40,179,900
Projected Balance	-$24,805,215

Salary Commitment

Year: 2024	$47,482,550
Year: 2025	$35,685,000
Year: 2026	$18,685,000
Year: 2027	$7,500,000

Alex Pietrangelo	4,000,000(2)
Noah Dobson	4,000,000(3)
Tim Stutzle	4,000,000(2)
Thatcher Demko	3,750,000(2)
Joel Edmundson	3,300,000(3)
Filip Hronek	3,000,000(4)
Jake DeBrusk	2,500,000(2)
Anthony Cirelli	2,400,000(4)
Pierre-Luc Dubois	2,100,000(5)
Artem Zub	2,000,000(3)
Alexis Lafreniere	1,750,000(2)
Dylan Cozens	1,500,000(1)
David Rittich	1,500,000(1)
Kirby Dach	1,300,000(1)
Kaiden Guhle	1,250,000(1)
Owen Power	1,250,000(1)
Morgan Frost	1,250,000(1)
Matty Beniers	1,250,000(1)
Juuso Parssinen	1,100,000(1)
Stefan Noesen	1,000,000(3)
Connor McMichael	1,000,000(2)
Teddy Blueger	800,000(1)
Kieffer Bellows	760,000(3)

Brett Ritchie	137,550(1)
Erik Brannstrom	125,000(3)
Colin White	125,000(1)
Mads Sogaard	90,000(1)
Nils Lundkvist	90,000(1)
Philip Broberg	80,000(1)
Noah Juulsen	75,000(1)
Brandon Alderson	40,000(0)
Maxim Letunov	40,000(0)

Current Funds	$1,586,246
Home Games Remaining	6
Avg. Attendance	7,759
Avg. Revenue/Game	$1,769,052
Projected Revenue	$10,614,312

Expenses

Pro Payroll	$53,505,000
Farm Payroll	$1,475,700
Prospect Fees	$79,500
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,936,443
Projected Expenses	$47,237,314
Projected Balance	-$35,036,756

Salary Commitment

Year: 2024	$54,940,700
Year: 2025	$34,460,000
Year: 2026	$9,500,000
Year: 2027	$40,000

Nathan MacKinnon	6,000,000(2)
Adam Fox	5,750,000(3)
Nikita Kucherov	5,000,000(2)
Brayden Point	4,750,000(2)
Andrei Vasilevskiy	4,500,000(2)
Ryan Nugent-Hopkins	3,750,000(1)
Bryan Rust	3,350,000(3)
Esa Lindell	3,000,000(1)
Reilly Smith	2,750,000(1)
Anthony DeAngelo	2,250,000(1)
Dmitry Orlov	2,200,000(1)
Trevor Moore	1,760,000(2)
David Kampf	1,375,000(1)
Derek Forbort	1,300,000(2)
Tanner Jeannot	1,270,000(2)
Tommy Novak	1,100,000(1)
Kevin Bahl	1,100,000(1)
Christoper Gibson	950,000(1)
JJ Peterka	900,000(1)
Jaromir Jagr	450,000(1)

Nick Blankenburg	215,700(1)
Zemgus Girgensons	150,000(2)
Sam Malinski	115,000(2)
Jackson LaCombe	115,000(2)
Drake Caggiula	110,000(1)
Olen Zellweger	110,000(3)
Isaak Phillips	90,000(1)
Jiri Smejkal	85,000(3)
Jan Jenik	85,000(3)
Rem Pitlick	80,000(3)
Jakub Lauko	80,000(1)
Casey Fitzgerald	80,000(1)
Marc Michaelis	80,000(1)
Dryden McKay	40,000(4)
Joel L'Esperance	40,000(0)

Current Funds	$3,428,061
Home Games Remaining	6
Avg. Attendance	16,345
Avg. Revenue/Game	$1,569,120
Projected Revenue	$9,414,720

Expenses

Pro Payroll	$48,375,000
Farm Payroll	$475,000
Prospect Fees	$64,500
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,497,464
Projected Expenses	$41,969,571
Projected Balance	-$29,126,790

Salary Commitment

Year: 2024	$50,100,000
Year: 2025	$33,290,000
Year: 2026	$4,655,000
Year: 2027	$180,000

Charlie McAvoy	6,500,000(2)
Sam Reinhart	6,500,000(2)
Alex Tuch	4,500,000(1)
Scott Mayfield	4,250,000(2)
Nikolaj Ehlers	4,000,000(1)
Evgeni Malkin	3,250,000(1)
Erik Cernak	2,500,000(2)
Mackenzie Blackwood	2,500,000(2)
Mario Ferraro	2,500,000(2)
Sean Monahan	1,800,000(1)
Jesperi Kotkaniemi	1,500,000(3)
Michael McLeod	1,250,000(1)
Brock Faber	1,250,000(2)
Tomas Tatar	1,200,000(3)
Ondrej Kase	1,200,000(2)
Cole Perfetti	1,000,000(1)
Gabriel Carlsson	975,000(3)
John Beecher	900,000(2)
Gustav Lindstrom	900,000(0)
Brock McGinn	850,000(1)
Cal Petersen	800,000(3)
Nikolai Kulemin	400,000(2)

Martin Pospisil	95,000(2)
Connor Carrick	90,000(5)
Guillaume Brisebois	80,000(1)
Nick Merkley	80,000(1)
Ryan Fitzgerald	50,000(4)
Alexander Volkov	40,000(2)
Joshua Jacobs	40,000(5)

Current Funds	$17,875,346
Home Games Remaining	6
Avg. Attendance	9,532
Avg. Revenue/Game	$1,601,376
Projected Revenue	$9,608,256

Expenses

Pro Payroll	$48,400,000
Farm Payroll	$1,045,000
Prospect Fees	$93,000
Coach	$50,000
Games Remaining	12
Total Game Expenses	$3,542,000
Projected Expenses	$42,504,000
Projected Balance	-$15,020,398

Salary Commitment

Year: 2024	$49,355,000
Year: 2025	$28,072,500
Year: 2026	$10,872,500
Year: 2027	$3,037,500

Matthew Tkachuk	6,200,000(1)
Rasmus Andersson	5,250,000(2)
Vincent Trocheck	4,000,000(2)
Nick Leddy	4,000,000(3)
Alex Nedeljkovic	3,500,000(2)
Brandon Carlo	3,500,000(1)
Max Domi	2,750,000(1)
Brian Dumoulin	2,750,000(3)
Anthony Mantha	2,500,000(1)
Owen Tippett	2,200,000(2)
Calvin De Haan	1,750,000(1)
Sam Lafferty	1,650,000(1)
Jonas Johansson	1,500,000(2)
Cody Glass	1,400,000(4)
Nico Sturm	1,400,000(4)
Nick Ritchie	950,000(3)
Walker Duehr	800,000(1)
Jake Neighbours	800,000(1)
Thomas Harley	800,000(1)
Ryan Poehling	700,000(2)

Adam Erne	137,500(1)
Dennis Gilbert	135,000(3)
Lane Pederson	80,000(1)
Nils Aman	80,000(1)
Tim Berni	80,000(1)
Vladislav Kolyachonok	80,000(1)
Gemel Smith	75,000(1)
Matt Luff	67,500(4)
Fredrik Olofsson	65,000(4)
Louie Belpedio	55,000(4)
Keith Kinkaid	50,000(2)
Buddy Robinson	50,000(4)
Tanner Kero	50,000(0)
Ryan MacInnis	40,000(0)

Current Funds	$11,550,000
Home Games Remaining	6
Avg. Attendance	12,746
Avg. Revenue/Game	$1,529,520
Projected Revenue	$9,177,120

Expenses

Pro Payroll	$38,476,500
Farm Payroll	$1,205,000
Prospect Fees	$27,000
Coach	$0,000
Games Remaining	12
Total Game Expenses	$2,836,321
Projected Expenses	$34,035,857
Projected Balance	-$13,308,737

Salary Commitment

Year: 2024	$39,681,500
Year: 2025	$23,044,000
Year: 2026	$15,149,000
Year: 2027	$7,894,000

Jordan Binnington	4,355,000(3)
Connor Brown	4,000,000(1)
Brett Pesce	3,600,000(1)
Cam Fowler	2,680,000(2)
Mike Amadio	2,150,000(5)
Ilya Samsonov	2,000,000(2)
Anthony Duclair	1,834,000(4)
Alex Wennberg	1,800,000(1)
Christian Dvorak	1,675,000(1)
Philippe Myers	1,600,000(2)
Michael McCarron	1,550,000(3)
Dylan Demelo	1,507,500(1)
Sonny Milano	1,500,000(5)
Darren Raddysh	1,400,000(1)
Victor Olofsson	1,400,000(4)
Barrett Hayton	1,350,000(3)
Nils Hoglander	1,000,000(1)
Morgan Geekie	1,000,000(2)
Jordan Harris	900,000(1)
Christian Folin	775,000(5)
Ryan Spooner	400,000(2)

Kevin Labanc	200,000(1)
Jesper Fast	190,000(5)
Trent Frederic	125,000(2)
Isac Lundestrom	90,000(2)
Alexander Holtz	80,000(1)
Egor Zamula	80,000(1)
Jalen Chatfield	80,000(1)
Jacob Moverare	80,000(1)
Zac Jones	80,000(1)
Vasily Podkolzin	80,000(1)
Frederik Gauthier	75,000(1)
Chris Tierney	45,000(5)