Current Funds	$45,182,209
Home Games Remaining	36
Avg. Attendance	14,177
Avg. Revenue/Game	$2,054,495
Projected Revenue	$73,961,820

Expenses

Pro Payroll	$49,500,000
Farm Payroll	$80,000
Prospect Fees	$61,500
Coach	$50,000
Games Remaining	73
Total Game Expenses	$605,994
Projected Expenses	$44,237,555
Projected Balance	$74,906,474

Salary Commitment

Year: 2024	$49,580,000
Year: 2025	$21,850,000
Year: 2026	$13,600,000
Year: 2027	$4,750,000

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)
Clayton Keller	3,500,000(4)
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)
Matvei Michkov	1,250,000(4)
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)
C.J. Franklin	400,000(0)

Alec Regula

80,000(1)

Current Funds	$18,350,069
Home Games Remaining	36
Avg. Attendance	9,715
Avg. Revenue/Game	$1,020,096
Projected Revenue	$36,723,456

Expenses

Pro Payroll	$33,375,000
Farm Payroll	$677,500
Prospect Fees	$73,500
Coach	$50,000
Games Remaining	73
Total Game Expenses	$416,780
Projected Expenses	$30,424,976
Projected Balance	$24,648,549

Salary Commitment

Year: 2024	$34,052,500
Year: 2025	$20,622,500
Year: 2026	$5,895,000
Year: 2027	$2,210,000

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)
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)
Olle Lycksell	850,000(3)
Jacob Bernard-Docker	800,000(1)
Paul Cotter	800,000(1)
Mark Kastelic	800,000(1)
Victor Mete	750,000(2)

Cutter Gauthier	110,000(4)
David Jiricek	102,500(2)
Josh Doan	100,000(4)
Kent Johnson	90,000(1)
Matt Coronato	85,000(3)
Tanner Laczynski	80,000(1)
Mikhail Vorobyov	70,000(1)
Christoffer Ehn	40,000(1)

Current Funds	$27,467,409
Home Games Remaining	37
Avg. Attendance	10,997
Avg. Revenue/Game	$2,345,618
Projected Revenue	$86,787,866

Expenses

Pro Payroll	$51,448,600
Farm Payroll	$2,052,500
Prospect Fees	$79,500
Coach	$50,000
Games Remaining	73
Total Game Expenses	$654,032
Projected Expenses	$47,744,315
Projected Balance	$66,510,960

Salary Commitment

Year: 2024	$53,501,100
Year: 2025	$34,041,100
Year: 2026	$20,113,600
Year: 2027	$4,545,000

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)

Jack Campbell	120,000(4)
Ty Emberson	115,000(2)
Malcolm Subban	110,000(1)
Joel Blomqvist	95,000(4)
Louis Crevier	90,000(3)
Ryan Johnson	90,000(2)
Fedor Svechkov	90,000(4)
Santeri Hatakka	85,000(3)
Isaiah George	85,000(4)
Jonathan Lekkerimaki	85,000(4)
Jake Virtanen	80,000(1)
Greg McKegg	80,000(1)
Axel Jonsson-Fjallby	80,000(1)
William Lockwood	80,000(1)
Fabian Zetterlund	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)
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	$5,732,149
Home Games Remaining	37
Avg. Attendance	13,470
Avg. Revenue/Game	$1,555,814
Projected Revenue	$57,565,118

Expenses

Pro Payroll	$52,020,000
Farm Payroll	$1,232,500
Prospect Fees	$90,000
Coach	$50,000
Games Remaining	73
Total Game Expenses	$651,128
Projected Expenses	$47,532,348
Projected Balance	$15,764,919

Salary Commitment

Year: 2024	$53,252,500
Year: 2025	$32,992,500
Year: 2026	$15,700,000
Year: 2027	$4,170,000

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)
P.E Bellemare	1,250,000(4)
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)

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)
Linus Karlsson	85,000(4)
Samuel Helenius	85,000(4)
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	$29,240,397
Home Games Remaining	36
Avg. Attendance	15,532
Avg. Revenue/Game	$2,014,149
Projected Revenue	$72,509,364

Expenses

Pro Payroll	$52,780,000
Farm Payroll	$2,097,500
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	73
Total Game Expenses	$670,890
Projected Expenses	$48,974,988
Projected Balance	$52,774,773

Salary Commitment

Year: 2024	$54,877,500
Year: 2025	$34,437,500
Year: 2026	$11,370,000
Year: 2027	$4,650,000

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)
Derek Ryan	400,000(3)
Gavin Bayreuther	400,000(2)
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)
Dakota Mermis	90,000(4)
Uvis Balinskis	90,000(3)
Adam Klapka	90,000(4)
Nathan Beaulieu	90,000(3)
Arshdeep Bains	85,000(4)
Cole Sillinger	70,000(4)
Kale Clague	70,000(4)
Tyler Pitlick	40,000(3)
Janne Kuokkanen	40,000(4)

Current Funds	$21,338,915
Home Games Remaining	36
Avg. Attendance	14,583
Avg. Revenue/Game	$2,235,635
Projected Revenue	$80,482,860

Expenses

Pro Payroll	$50,900,000
Farm Payroll	$1,885,000
Prospect Fees	$67,500
Coach	$50,000
Games Remaining	73
Total Game Expenses	$645,152
Projected Expenses	$47,096,128
Projected Balance	$54,725,647

Salary Commitment

Year: 2024	$52,785,000
Year: 2025	$32,995,000
Year: 2026	$13,165,000
Year: 2027	$1,915,000

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)
Adam Boqvist	850,000(4)
Madison Bowey	800,000(0)
Jacob Peterson	400,000(0)
Patrik Sieloff	400,000(0)

Rasmus Kupari	135,000(4)
Oskar Lindblom	125,000(1)
Michael Kesselring	125,000(4)
Denton Mateychuk	110,000(4)
Jakub Dobes	110,000(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)
James Hamblin	85,000(2)
Cole Cassels	85,000(4)
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)

Current Funds	$35,128,458
Home Games Remaining	37
Avg. Attendance	9,397
Avg. Revenue/Game	$986,632
Projected Revenue	$36,505,384

Expenses

Pro Payroll	$29,550,000
Farm Payroll	$500,000
Prospect Fees	$105,000
Coach	$50,000
Games Remaining	73
Total Game Expenses	$368,354
Projected Expenses	$26,889,817
Projected Balance	$44,744,025

Salary Commitment

Year: 2024	$30,050,000
Year: 2025	$14,535,000
Year: 2026	$6,660,000
Year: 2027	$0,000

Ryan Graves	3,500,000(1)
Andre Burakovsky	3,250,000(2)
Mason Marchment	2,800,000(3)
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)
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)
Jean-Sebastien Dea	400,000(0)
Mark Friedman	400,000(2)

Tyson Jost	95,000(3)
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)

Current Funds	-$5,976,392
Home Games Remaining	37
Avg. Attendance	13,613
Avg. Revenue/Game	$1,143,513
Projected Revenue	$42,309,981

Expenses

Pro Payroll	$52,500,000
Farm Payroll	$684,000
Prospect Fees	$54,000
Coach	$50,000
Games Remaining	73
Total Game Expenses	$649,854
Projected Expenses	$47,439,317
Projected Balance	-$11,105,728

Salary Commitment

Year: 2024	$53,184,000
Year: 2025	$25,600,000
Year: 2026	$2,825,000
Year: 2027	$1,575,000

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)
Troy Terry	2,500,000(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)
Shane Wright	1,250,000(4)
Michael Rasmussen	1,250,000(3)
Logan Cooley	1,250,000(2)
Jack McBain	1,000,000(1)
Warren Foegele	1,000,000(1)

Jet Greaves	125,000(4)
Simon Nemec	125,000(2)
Shakir Mukhamadullin	110,000(4)
Luke Glendening	100,000(2)
Nikolai Kovalenko	90,000(4)
Jesper Froden	80,000(1)
Scott Wilson	50,000(2)
Andreas Borgman	4,000(1)

Current Funds	$19,845,841
Home Games Remaining	36
Avg. Attendance	11,225
Avg. Revenue/Game	$1,131,419
Projected Revenue	$40,731,084

Expenses

Pro Payroll	$52,300,000
Farm Payroll	$735,000
Prospect Fees	$90,000
Coach	$50,000
Games Remaining	73
Total Game Expenses	$648,476
Projected Expenses	$47,338,720
Projected Balance	$13,238,205

Salary Commitment

Year: 2024	$53,035,000
Year: 2025	$31,485,000
Year: 2026	$9,485,000
Year: 2027	$3,285,000

Quinn Hughes	7,000,000(2)
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)
Elias Pettersson	3,000,000(2)
Corey Perry	2,250,000(1)
Trevor Van Riemsdyk	2,000,000(2)
Yegor Chinakhov	1,250,000(4)
Filip Zadina	1,250,000(1)
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)
Riley Stillman	850,000(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)
Mikhail Maltsev	500,000(0)

Frank Nazar	90,000(4)
Aleksei Kolosov	90,000(4)
Emil Andrae	90,000(4)
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)

Current Funds	$2,671,626
Home Games Remaining	37
Avg. Attendance	18,180
Avg. Revenue/Game	$1,374,795
Projected Revenue	$50,867,415

Expenses

Pro Payroll	$46,952,500
Farm Payroll	$1,237,500
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	74
Total Game Expenses	$589,335
Projected Expenses	$43,610,817
Projected Balance	$9,928,224

Salary Commitment

Year: 2024	$48,190,000
Year: 2025	$24,317,500
Year: 2026	$12,815,000
Year: 2027	$85,000

Darcy Kuemper	4,000,000(1)
Jonathan Huberdeau	3,852,500(1)
Mikael Granlund	3,300,000(1)
Jonas Brodin	3,250,000(3)
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)
Tyler Seguin	2,000,000(1)
Artturi Lehkonen	2,000,000(1)
Oliver Bjorkstrand	1,900,000(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)
Adam Gaudette	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)
Joona Koppanen	85,000(4)
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)
John Hayden	65,000(3)
Jordan Gross	65,000(3)

Current Funds	$15,427,808
Home Games Remaining	37
Avg. Attendance	7,714
Avg. Revenue/Game	$1,101,595
Projected Revenue	$40,759,015

Expenses

Pro Payroll	$33,250,000
Farm Payroll	$405,000
Prospect Fees	$73,500
Coach	$50,000
Games Remaining	74
Total Game Expenses	$411,933
Projected Expenses	$30,483,037
Projected Balance	$25,703,786

Salary Commitment

Year: 2024	$33,615,000
Year: 2025	$15,635,000
Year: 2026	$3,235,000
Year: 2027	$1,335,000

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)
Kasperi Kapanen	1,750,000(2)
Lane Hutson	1,250,000(4)
Mason Appleton	1,200,000(1)
Rafael Harvey-Pinard	1,100,000(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)
Max Comtois	900,000(1)
Lukas Reichel	800,000(1)
Jonatan Berggren	800,000(1)
Robert Bortuzzo	750,000(1)
Alexander Barabanov	700,000(2)
Michael Raffl	500,000(1)
Tim Erixon	500,000(1)
Alex Galchenyuk	400,000(1)
Juho Lammikko	400,000(1)
Reese Johnson	400,000(1)
Dominik Kahun	400,000(1)
Klas Dahlbeck	400,000(1)

Tyson Kozak	85,000(4)
Dennis Cholowski	80,000(1)
Carson Meyer	80,000(1)
Henrik Borgstrom	40,000(1)
Rourke Chartier	40,000(1)
Remi Elie	40,000(0)
Thomas McCollum	40,000(1)

Current Funds	$20,452,084
Home Games Remaining	37
Avg. Attendance	12,280
Avg. Revenue/Game	$1,495,674
Projected Revenue	$55,339,938

Expenses

Pro Payroll	$52,525,000
Farm Payroll	$685,000
Prospect Fees	$64,500
Coach	$50,000
Games Remaining	74
Total Game Expenses	$650,299
Projected Expenses	$48,122,110
Projected Balance	$27,669,912

Salary Commitment

Year: 2024	$53,210,000
Year: 2025	$34,735,000
Year: 2026	$20,735,000
Year: 2027	$85,000

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)
Marian Studenic	750,000(0)
Rudolfs Balcers	625,000(1)
Calvin Pickard	600,000(2)

Justin Barron	100,000(1)
Nolan Allan	85,000(4)
Nicolas Beaudin	80,000(1)
Jakob Pelletier	80,000(1)
Jeremy Davies	80,000(1)
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	$8,999,260
Home Games Remaining	37
Avg. Attendance	10,190
Avg. Revenue/Game	$1,069,898
Projected Revenue	$39,586,226

Expenses

Pro Payroll	$43,275,000
Farm Payroll	$670,000
Prospect Fees	$64,500
Coach	$50,000
Games Remaining	73
Total Game Expenses	$537,311
Projected Expenses	$39,223,701
Projected Balance	$9,361,785

Salary Commitment

Year: 2024	$43,945,000
Year: 2025	$17,840,000
Year: 2026	$5,765,000
Year: 2027	$265,000

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)
Ben Harpur	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)
Logan Shaw	650,000(1)
Kevin Stenlund	600,000(1)
Niklas Svedberg	400,000(1)

Tucker Poolman	175,000(1)
Arturs Silovs	90,000(4)
Jack St. Ivany	90,000(4)
Wyatt Kalynuk	90,000(1)
Bokondji Imama	85,000(4)
Aleksi Heponiemi	80,000(1)
Samuel Blais	60,000(1)

Current Funds	$11,889,830
Home Games Remaining	36
Avg. Attendance	11,097
Avg. Revenue/Game	$1,864,262
Projected Revenue	$67,113,432

Expenses

Pro Payroll	$39,130,000
Farm Payroll	$265,000
Prospect Fees	$106,500
Coach	$50,000
Games Remaining	73
Total Game Expenses	$482,335
Projected Expenses	$35,210,482
Projected Balance	$43,792,780

Salary Commitment

Year: 2024	$39,395,000
Year: 2025	$16,590,000
Year: 2026	$11,390,000
Year: 2027	$2,950,000

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)
Marat Khusnutdinov	850,000(4)
Mark Pysyk	800,000(1)
Connor Dewar	800,000(2)
Mason Geertsen	800,000(1)
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)
Brett Murray	80,000(1)
Dmytro Timashov	50,000(4)
Antti Suomela	40,000(3)

Current Funds	$16,715,113
Home Games Remaining	37
Avg. Attendance	11,382
Avg. Revenue/Game	$860,479
Projected Revenue	$31,837,723

Expenses

Pro Payroll	$38,165,000
Farm Payroll	$2,145,000
Prospect Fees	$88,500
Coach	$50,000
Games Remaining	74
Total Game Expenses	$493,274
Projected Expenses	$36,502,305
Projected Balance	$12,050,531

Salary Commitment

Year: 2024	$40,310,000
Year: 2025	$30,095,000
Year: 2026	$9,620,000
Year: 2027	$6,210,000

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)
Conor Garland	2,200,000(3)
Ilya Mikheyev	2,000,000(1)
Nikita Zaitsev	2,000,000(1)
Dakota Joshua	2,000,000(4)
William Carrier	1,500,000(2)
Mikey Eyssimont	1,240,000(4)
Kaapo Kahkonen	1,200,000(5)
William Eklund	1,025,000(2)
Timothy Liljegren	1,000,000(2)
Jack Thompson	1,000,000(4)
Brandon Duhaime	900,000(3)
Alex Laferriere	900,000(2)
Josh Ho-Sang	800,000(1)
Nils Aman	800,000(1)
Drew O'Connor	800,000(1)

Ty Smith	200,000(2)
Joe Veleno	140,000(3)
Daniil Miromanov	135,000(1)
MacKenzie Entwistle	120,000(5)
Connor Mackey	100,000(1)
Akira Schmid	100,000(1)
Nikita Tolopilo	95,000(4)
Mathieu Olivier	90,000(3)
Andre Lee	90,000(4)
Mavrik Bourque	90,000(4)
Gage Goncalves	85,000(4)
Nikita Nesterenko	85,000(4)
Kyle MacLean	85,000(4)
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	$17,122,931
Home Games Remaining	37
Avg. Attendance	12,893
Avg. Revenue/Game	$1,395,993
Projected Revenue	$51,651,741

Expenses

Pro Payroll	$53,825,000
Farm Payroll	$1,295,000
Prospect Fees	$93,000
Coach	$50,000
Games Remaining	74
Total Game Expenses	$673,939
Projected Expenses	$49,871,488
Projected Balance	$18,903,184

Salary Commitment

Year: 2024	$55,120,000
Year: 2025	$38,060,000
Year: 2026	$25,735,000
Year: 2027	$12,100,000

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)
Joshua Roy	950,000(3)
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)
Zachary L'Heureux	90,000(4)
Fraser Minten	90,000(4)
Oskar Back	85,000(4)
Spencer Stastney	85,000(3)
Ben Jones	85,000(4)
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	$14,590,068
Home Games Remaining	37
Avg. Attendance	15,861
Avg. Revenue/Game	$1,356,220
Projected Revenue	$50,180,140

Expenses

Pro Payroll	$30,850,000
Farm Payroll	$910,000
Prospect Fees	$135,000
Coach	$50,000
Games Remaining	74
Total Game Expenses	$389,573
Projected Expenses	$28,828,415
Projected Balance	$35,941,793

Salary Commitment

Year: 2024	$31,760,000
Year: 2025	$22,305,000
Year: 2026	$16,960,000
Year: 2027	$8,350,000

Connor McDavid	5,750,000(1)
Josh Morrissey	4,250,000(3)
Jacob Middleton	2,400,000(5)
Rasmus Sandin	2,000,000(2)
Justin Danforth	1,300,000(5)
Joseph Woll	1,250,000(2)
Dustin Wolf	1,250,000(4)
John Ludvig	1,100,000(3)
Ethan Del Mastro	1,100,000(4)
Declan Chisholm	1,000,000(3)
Jiri Kulich	1,000,000(4)
Blake Lizotte	1,000,000(4)
Matias Maccelli	1,000,000(1)
Yegor Sharangovich	950,000(2)
Tye Kartye	950,000(2)
Kirill Marchenko	900,000(1)
Nathan Bastian	900,000(3)
Michael Carcone	800,000(1)
Aliaksei Protas	800,000(1)
Dylan Coghlan	750,000(3)
Ryan Carpenter	400,000(3)

Travis Dermott	125,000(4)
A.J. Greer	115,000(2)
Arvid Soderblom	90,000(4)
Ville Heinola	85,000(1)
Trey Fix-Wolansky	85,000(3)
Collin Graf	85,000(4)
Georgii Merkulov	85,000(3)
Alex Barre-Boulet	80,000(1)
Dominic Toninato	40,000(2)
Mitchell Stephens	40,000(2)
Sami Niku	40,000(1)
Justin Bailey	40,000(3)

Current Funds	$8,787,324
Home Games Remaining	37
Avg. Attendance	8,298
Avg. Revenue/Game	$1,162,003
Projected Revenue	$42,994,111

Expenses

Pro Payroll	$52,250,000
Farm Payroll	$1,115,000
Prospect Fees	$106,500
Coach	$50,000
Games Remaining	73
Total Game Expenses	$652,701
Projected Expenses	$47,647,189
Projected Balance	$4,134,246

Salary Commitment

Year: 2024	$53,365,000
Year: 2025	$33,485,000
Year: 2026	$23,855,000
Year: 2027	$6,755,000

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)
Juuso Riikola	1,550,000(0)
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)
Cole Schwindt	850,000(4)
Simon Holmstrom	800,000(1)
Kristian Vesalainen	750,000(0)
Jake Leschyshyn	750,000(0)
Jonah Gadjovich	750,000(0)
Taro Hirose	600,000(0)

Jamie Drysdale	200,000(3)
Steven Santini	110,000(1)
Max Jones	90,000(1)
Jordan Oesterle	90,000(1)
Matt Rempe	85,000(4)
Landon Slaggert	85,000(4)
Riley Tufte	85,000(4)
Christian Djoos	80,000(2)
David Gustafsson	80,000(1)
Alexander True	80,000(1)
Carsen Twarynski	80,000(1)
Eric Comrie	50,000(1)

Current Funds	$5,496,870
Home Games Remaining	36
Avg. Attendance	10,651
Avg. Revenue/Game	$1,453,834
Projected Revenue	$52,338,024

Expenses

Pro Payroll	$52,933,300
Farm Payroll	$1,127,500
Prospect Fees	$54,000
Coach	$50,000
Games Remaining	73
Total Game Expenses	$660,546
Projected Expenses	$48,219,883
Projected Balance	$9,615,011

Salary Commitment

Year: 2024	$53,790,800
Year: 2025	$35,397,500
Year: 2026	$16,085,000
Year: 2027	$85,000

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)

Chad Ruhwedel	155,000(0)
Denis Gurianov	150,000(2)
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)
Jackson Blake	85,000(4)
Scott Reedy	80,000(1)
Markus Niemelainen	80,000(1)
Olli Juolevi	75,000(0)
Chris Wagner	40,000(0)

Current Funds	$6,247,462
Home Games Remaining	36
Avg. Attendance	15,566
Avg. Revenue/Game	$2,232,646
Projected Revenue	$80,375,256

Expenses

Pro Payroll	$52,360,000
Farm Payroll	$1,106,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	73
Total Game Expenses	$653,695
Projected Expenses	$47,719,744
Projected Balance	$38,902,974

Salary Commitment

Year: 2024	$53,466,000
Year: 2025	$31,365,000
Year: 2026	$4,960,000
Year: 2027	$4,480,000

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)
Jeff Petry	3,500,000(1)
John Carlson	3,200,000(2)
Tom Wilson	3,145,000(4)
Mats Zuccarello	2,750,000(1)
Marcus Foligno	2,750,000(1)
Jamie Oleksiak	2,200,000(2)
Jake Walman	1,500,000(2)
Lian Bichsel	1,250,000(4)
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)
Leo Carlsson	125,000(2)
Dmitri Voronkov	125,000(2)
Zack Ostapchuk	85,000(4)
Dylan Holloway	80,000(1)
Lukas Sedlak	80,000(1)
Luke Johnson	80,000(1)
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)
Anders Lindback	40,000(1)

Current Funds	$1,553,202
Home Games Remaining	37
Avg. Attendance	11,352
Avg. Revenue/Game	$1,168,172
Projected Revenue	$43,222,364

Expenses

Pro Payroll	$43,575,000
Farm Payroll	$2,090,000
Prospect Fees	$105,000
Coach	$50,000
Games Remaining	73
Total Game Expenses	$558,780
Projected Expenses	$40,790,976
Projected Balance	$3,984,590

Salary Commitment

Year: 2024	$45,665,000
Year: 2025	$31,805,000
Year: 2026	$18,130,000
Year: 2027	$5,102,500

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)
Oliver Wahlstrom	1,600,000(3)
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)
Kevin Korchinski	950,000(2)
Daniil Tarasov	900,000(1)
Johan Larsson	875,000(2)

Conor Sheary	150,000(2)
Nikita Gusev	135,000(3)
Maxim Tsyplakov	125,000(4)
Peyton Krebs	125,000(4)
Drew Helleson	110,000(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)
Scott Perunovich	90,000(2)
Trent Miner	90,000(4)
Adam Edstrom	85,000(4)
Justin Kirkland	85,000(4)
Max Sasson	85,000(4)
Mikael Pyyhtia	85,000(4)
Adam Tambellini	80,000(1)
Otto Koivula	80,000(1)
Carl Dahlstrom	65,000(2)
Cooper Marody	57,500(5)
Jansen Harkins	55,000(4)
Jack Dougherty	50,000(1)
Josh Winquist	50,000(4)

Current Funds	$9,360,692
Home Games Remaining	36
Avg. Attendance	15,874
Avg. Revenue/Game	$1,100,027
Projected Revenue	$39,600,972

Expenses

Pro Payroll	$24,375,000
Farm Payroll	$1,760,000
Prospect Fees	$141,000
Coach	$50,000
Games Remaining	73
Total Game Expenses	$321,049
Projected Expenses	$23,436,561
Projected Balance	$25,525,103

Salary Commitment

Year: 2024	$26,135,000
Year: 2025	$16,225,000
Year: 2026	$9,430,000
Year: 2027	$7,635,000

Rasmus Dahlin	3,000,000(1)
Kaapo Kakko	1,500,000(4)
Jordan Martinook	1,500,000(2)
Matt Grzelcyk	1,400,000(4)
Macklin Celebrini	1,250,000(4)
Carl Grundstrom	1,250,000(2)
Pavel Mintyukov	1,250,000(2)
Anton Lundell	1,250,000(3)
Trevor Lewis	1,250,000(1)
Joel Hofer	1,150,000(2)
Samuel Ersson	1,025,000(2)
Marco Kasper	1,000,000(4)
Jack Quinn	1,000,000(1)
Will Smith	1,000,000(4)
Alex Vlasic	900,000(1)
Pavel Dorofeyev	900,000(1)
Tyler Tucker	900,000(1)
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)
Philip Tomasino	125,000(3)
Nicolas Aube-Kubel	125,000(4)
Luke Evangelista	100,000(1)
Ivan Prosvetov	95,000(2)
Brandt Clarke	90,000(3)
Emil Heineman	90,000(4)
Nikolai Knyzhov	90,000(3)
Mackie Samoskevich	90,000(4)
Brett Berard	85,000(4)
Sam Colangelo	85,000(4)
Ryan Winterton	85,000(4)
Brendan Brisson	85,000(4)
Thomas Bordeleau	85,000(2)
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	$5,701,195
Home Games Remaining	37
Avg. Attendance	17,562
Avg. Revenue/Game	$2,673,814
Projected Revenue	$98,931,118

Expenses

Pro Payroll	$52,700,000
Farm Payroll	$1,203,000
Prospect Fees	$84,000
Coach	$50,000
Games Remaining	73
Total Game Expenses	$658,988
Projected Expenses	$48,106,110
Projected Balance	$56,526,203

Salary Commitment

Year: 2024	$53,903,000
Year: 2025	$36,355,000
Year: 2026	$11,840,000
Year: 2027	$4,995,000

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)
Derrick Pouliot	1,000,000(0)
Casey DeSmith	1,000,000(1)
Miles Wood	900,000(2)
Ryan Suter	600,000(1)

Philipp Kurashev	120,000(4)
Jake Bean	110,000(3)
Keaton Middleton	90,000(4)
Dylan Gambrell	90,000(2)
Glenn Gawdin	90,000(1)
Parker Wotherspoon	90,000(2)
Ethen Frank	85,000(4)
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	$6,792,270
Home Games Remaining	37
Avg. Attendance	16,237
Avg. Revenue/Game	$2,005,491
Projected Revenue	$74,203,167

Expenses

Pro Payroll	$52,450,000
Farm Payroll	$1,578,000
Prospect Fees	$129,000
Coach	$50,000
Games Remaining	74
Total Game Expenses	$661,061
Projected Expenses	$48,918,512
Projected Balance	$32,076,925

Salary Commitment

Year: 2024	$54,028,000
Year: 2025	$23,707,500
Year: 2026	$8,920,000
Year: 2027	$3,470,000

Miro Heiskanen	6,000,000(1)
Seth Jones	4,000,000(1)
Filip Forsberg	3,750,000(1)
Noah Hanafin	3,500,000(1)
Ryan O'Reilly	3,500,000(2)
Cam Talbot	3,000,000(2)
Erik Haula	3,000,000(1)
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)
Jujhar Khaira	1,950,000(1)
Ryan Donato	1,750,000(3)
Nick Bjugstad	1,500,000(1)
Vladislav Gavrikov	1,500,000(2)
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)
Yaroslav Askarov	110,000(4)
Matthew Poitras	102,500(2)
Adam Wilsby	100,000(4)
Aaron Dell	95,000(4)
Justin Brazeau	90,000(4)
Calle Rosen	90,000(1)
Alexander Nylander	90,000(1)
Elias Pettersson	90,000(4)
Marc McLaughlin	85,000(4)
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	$12,165,045
Home Games Remaining	37
Avg. Attendance	11,150
Avg. Revenue/Game	$1,756,046
Projected Revenue	$64,973,702

Expenses

Pro Payroll	$53,625,000
Farm Payroll	$1,745,000
Prospect Fees	$87,000
Coach	$50,000
Games Remaining	73
Total Game Expenses	$676,915
Projected Expenses	$49,414,768
Projected Balance	$27,723,979

Salary Commitment

Year: 2024	$55,370,000
Year: 2025	$36,050,000
Year: 2026	$15,040,000
Year: 2027	$1,170,000

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)
Filip Chlapik	800,000(0)
Travis Boyd	500,000(4)

Parker Kelly	125,000(4)
Tomas Nosek	110,000(3)
Justus Annunen	110,000(4)
Spencer Knight	110,000(1)
Tyler Kleven	100,000(4)
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)
Nikolas Matinpalo	85,000(4)
Angus Crookshank	85,000(4)
Ryan Lomberg	85,000(4)
Matthew Highmore	80,000(5)
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	$8,890,892
Home Games Remaining	37
Avg. Attendance	13,588
Avg. Revenue/Game	$1,826,194
Projected Revenue	$67,569,178

Expenses

Pro Payroll	$52,800,000
Farm Payroll	$1,275,000
Prospect Fees	$79,500
Coach	$50,000
Games Remaining	74
Total Game Expenses	$661,030
Projected Expenses	$48,916,256
Projected Balance	$27,543,814

Salary Commitment

Year: 2024	$54,075,000
Year: 2025	$27,652,500
Year: 2026	$1,642,500
Year: 2027	$1,240,000

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)
Curtis Lazar	1,100,000(5)
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)
Louis Domingue	97,500(3)
Andreas Johnson	95,000(3)
Vincent Desharnais	90,000(1)
Brayden Pachal	90,000(4)
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	$5,521,412
Home Games Remaining	37
Avg. Attendance	14,452
Avg. Revenue/Game	$1,298,585
Projected Revenue	$48,047,645

Expenses

Pro Payroll	$35,876,000
Farm Payroll	$1,592,500
Prospect Fees	$129,000
Coach	$50,000
Games Remaining	74
Total Game Expenses	$459,116
Projected Expenses	$33,974,573
Projected Balance	$19,594,484

Salary Commitment

Year: 2024	$37,468,500
Year: 2025	$19,446,000
Year: 2026	$14,396,000
Year: 2027	$10,626,000

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)
Jordan Greenway	1,500,000(1)
Vladislav Namestnikov	1,500,000(4)
Alexander Radulov	1,200,000(4)
Will Cuylle	1,025,000(2)
Matthew Kessel	1,000,000(3)
Daniel Sprong	900,000(1)
Ryan Reaves	850,000(4)
Ross Johnston	800,000(1)
Pontus Holmberg	800,000(1)
Erik Kallgren	800,000(1)
Vadim Shipachev	501,000(5)

Liam O'Brien	165,000(5)
Brendan Lemieux	125,000(4)
Victor Mancini	100,000(4)
Laurent Dauphin	100,000(1)
Henry Thrun	95,000(2)
Zachary Bolduc	95,000(3)
Ivan Fedotov	95,000(4)
Hudson Fasching	90,000(1)
Lucas Condotta	90,000(4)
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	$5,659,786
Home Games Remaining	37
Avg. Attendance	16,291
Avg. Revenue/Game	$1,505,266
Projected Revenue	$55,694,842

Expenses

Pro Payroll	$46,760,000
Farm Payroll	$807,550
Prospect Fees	$24,000
Coach	$50,000
Games Remaining	74
Total Game Expenses	$580,995
Projected Expenses	$42,993,594
Projected Balance	$18,361,034

Salary Commitment

Year: 2024	$47,567,550
Year: 2025	$35,770,000
Year: 2026	$18,770,000
Year: 2027	$7,585,000

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)
Brandon Alderson	400,000(0)
Maxim Letunov	400,000(0)

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)
Aatu Raty	85,000(4)
Philip Broberg	80,000(1)
Noah Juulsen	75,000(1)

Current Funds	$2,848,618
Home Games Remaining	37
Avg. Attendance	11,228
Avg. Revenue/Game	$1,650,590
Projected Revenue	$61,071,830

Expenses

Pro Payroll	$52,555,000
Farm Payroll	$1,660,700
Prospect Fees	$81,000
Coach	$50,000
Games Remaining	74
Total Game Expenses	$662,765
Projected Expenses	$49,044,583
Projected Balance	$14,875,865

Salary Commitment

Year: 2024	$54,215,700
Year: 2025	$34,590,000
Year: 2026	$9,630,000
Year: 2027	$570,000

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)
Esa Lindell	3,000,000(1)
Bryan Rust	2,950,000(3)
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)
JJ Peterka	900,000(1)
Jaromir Jagr	450,000(1)
Dryden McKay	400,000(4)

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)
Christoper Gibson	95,000(1)
Isaak Phillips	90,000(1)
Liam Ohgren	85,000(4)
Ivan Ivan	85,000(4)
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)

Current Funds	$4,062,156
Home Games Remaining	37
Avg. Attendance	14,532
Avg. Revenue/Game	$1,373,297
Projected Revenue	$50,811,989

Expenses

Pro Payroll	$49,100,000
Farm Payroll	$597,500
Prospect Fees	$64,500
Coach	$50,000
Games Remaining	74
Total Game Expenses	$607,463
Projected Expenses	$44,952,293
Projected Balance	$9,921,852

Salary Commitment

Year: 2024	$49,697,500
Year: 2025	$34,012,500
Year: 2026	$5,422,500
Year: 2027	$1,825,000

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)
Brock Faber	1,250,000(2)
Tomas Tatar	1,200,000(3)
Ondrej Kase	1,200,000(2)
Cole Perfetti	1,000,000(1)
Martin Pospisil	950,000(2)
Connor Carrick	900,000(5)
Gustav Lindstrom	900,000(0)
Brock McGinn	850,000(1)
Cal Petersen	800,000(3)
Justin Holl	750,000(4)
Nikolai Kulemin	400,000(2)

Michael McLeod	125,000(1)
Gabriel Carlsson	97,500(3)
Akil Thomas	85,000(4)
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	$17,825,235
Home Games Remaining	37
Avg. Attendance	12,303
Avg. Revenue/Game	$1,240,168
Projected Revenue	$45,886,216

Expenses

Pro Payroll	$50,250,000
Farm Payroll	$1,030,000
Prospect Fees	$93,000
Coach	$50,000
Games Remaining	74
Total Game Expenses	$627,110
Projected Expenses	$46,406,122
Projected Balance	$17,305,329

Salary Commitment

Year: 2024	$51,280,000
Year: 2025	$30,077,500
Year: 2026	$12,877,500
Year: 2027	$3,827,500

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)
Dennis Gilbert	1,350,000(3)
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)
Buddy Robinson	500,000(4)
Tanner Kero	500,000(0)
Ryan MacInnis	400,000(0)

Adam Erne	137,500(1)
Colton Dach	85,000(4)
Conor Geekie	85,000(4)
Rodrigo Abols	85,000(4)
Brennan Othmann	85,000(4)
Lane Pederson	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)

Current Funds	$4,726,439
Home Games Remaining	37
Avg. Attendance	9,176
Avg. Revenue/Game	$1,002,046
Projected Revenue	$37,075,702

Expenses

Pro Payroll	$37,401,500
Farm Payroll	$1,602,500
Prospect Fees	$27,000
Coach	$0,000
Games Remaining	74
Total Game Expenses	$475,988
Projected Expenses	$35,223,098
Projected Balance	$6,579,043

Salary Commitment

Year: 2024	$39,004,000
Year: 2025	$21,786,500
Year: 2026	$13,351,500
Year: 2027	$6,096,500

Jordan Binnington	4,355,000(3)
Connor Brown	4,000,000(1)
Brett Pesce	3,600,000(1)
Cam Fowler	2,680,000(2)
Ilya Samsonov	2,000,000(2)
Kevin Labanc	2,000,000(1)
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)
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)
John Beecher	900,000(2)
Cal Foote	750,000(4)

Mike Amadio	215,000(5)
Darren Raddysh	140,000(1)
Trent Frederic	125,000(2)
Marc Del Gaizo	100,000(4)
Isac Lundestrom	90,000(2)
Albert Johansson	90,000(4)
Owen Pickering	85,000(4)
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)
Christian Folin	77,500(5)
Frederik Gauthier	75,000(1)
Chris Tierney	45,000(5)
Ryan Spooner	40,000(2)
Troy Grosenick	40,000(1)