Current Funds	$228 919 346
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$30 345 000
Farm Payroll	$1 262 500
Prospect Fees	$264 117
Coach	$300 000
Games Remaining	82
Total Game Expenses	$392 337
Projected Expenses	$32 171 617
Projected Balance	$196 747 729

Salary Commitment

Year: 2024	$31 607 500
Year: 2025	$26 032 500
Year: 2026	$19 605 000
Year: 2027	$4 257 500

Chris Kreider	8 000 000(3)
Bryan Rust	4 250 000(1)
Radko Gudas	3 010 000(2)
Zach Bogosian	2 000 000(3)
Calvin de Haan	2 000 000(3)
Marco Scandella	1 510 000(2)
Dakota Joshua	1 500 000(5)
Corey Perry	1 000 000(3)
Mario Ferraro	950 000(1)
Simon Nemec	850 000(5)
Mathieu Olivier	800 000(4)
Brett Howden	800 000(5)
Magnus Hellberg	625 000(3)
Phillip Di Giuseppe	550 000(2)
JJ Peterka	500 000(3)
William Eklund	500 000(3)
Quinton Byfield	500 000(2)
Alexey Toropchenko	500 000(3)
Jan Jenik	500 000(2)

Derek Forbort	282 500(1)
Frederik Andersen	212 500(2)
Robert Hagg	120 000(3)
Logan Stanley	95 000(2)
Jordan Oesterle	92 500(1)
Nikolai Knyzhov	57 500(4)
Ronnie Attard	52 500(3)
Liam Ohgren	50 000(5)
Oskar Olausson	50 000(4)
Steven Lorentz	50 000(5)
Max Willman	50 000(3)
Maxwell Crozier	50 000(5)
Connor Mackey	50 000(5)
Ivan Prosvetov	50 000(2)

Current Funds	$203 366 844
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$38 600 000
Farm Payroll	$1 722 500
Prospect Fees	$184 250
Coach	$300 000
Games Remaining	82
Total Game Expenses	$497 643
Projected Expenses	$40 806 750
Projected Balance	$162 560 094

Salary Commitment

Year: 2024	$40 322 500
Year: 2025	$33 497 500
Year: 2026	$25 967 500
Year: 2027	$10 397 500

Jacob Markstrom	7 200 000(3)
Timo Meier	4 175 000(4)
Artem Zub	3 325 000(4)
Evgenii Dadonov	3 300 000(1)
Esa Lindell	3 175 000(2)
Dmitry Kulikov	2 600 000(2)
Patrik Laine	1 950 000(3)
Georgi Romanov	1 850 000(3)
Colin Miller	1 550 000(1)
Trent Frederic	1 400 000(3)
James van Riemsdyk	1 300 000(1)
Kaiden Guhle	1 150 000(4)
Zemgus Girgensons	875 000(2)
Braden Schneider	675 000(3)
Dylan Samberg	525 000(3)
Eric Robinson	525 000(4)
Ross Johnston	525 000(3)
Joe Veleno	500 000(2)
Cutter Gauthier	500 000(5)
Matty Beniers	500 000(3)
Will Cuylle	500 000(4)
Josh Norris	500 000(1)

Ryan Suter	315 000(3)
Justin Brazeau	295 000(3)
Jake Allen	285 000(3)
Jiri Patera	167 500(2)
Nils Aman	150 000(2)
Sam Gagner	125 000(1)
Ryker Evans	72 500(5)
Vinnie Hinostroza	62 500(2)
Haydn Fleury	50 000(4)
Caleb Jones	50 000(5)
Lucas Johansen	50 000(3)
Victor Mete	50 000(5)
Kaapo Kahkonen	50 000(1)

Current Funds	$209 505 633
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$43 625 000
Farm Payroll	$755 000
Prospect Fees	$195 284
Coach	$300 000
Games Remaining	82
Total Game Expenses	$547 260
Projected Expenses	$44 875 284
Projected Balance	$164 630 349

Salary Commitment

Year: 2024	$44 380 000
Year: 2025	$22 305 000
Year: 2026	$14 067 500
Year: 2027	$4 187 500

Nathan MacKinnon	5 825 000(1)
Brock Nelson	5 650 000(3)
Leon Draisaitl	5 525 000(1)
Filip Hronek	3 675 000(1)
Neal Pionk	2 750 000(1)
Erik Haula	2 625 000(3)
Ryan Graves	2 325 000(4)
Aaron Ekblad	2 025 000(2)
Pavel Zacha	1 950 000(2)
Vitek Vanecek	1 950 000(2)
Jean-Gabriel Pageau	1 700 000(1)
Jaycob Megna	1 600 000(1)
Ryan Strome	1 400 000(2)
Anthony Cirelli	1 150 000(4)
Zach Parise	800 000(3)
Hunter Shepard	625 000(3)
Jonny Brodzinski	550 000(2)
Klim Kostin	500 000(1)
Brayden Pachal	500 000(1)
Aku Raty	500 000(5)

Travis Hamonic	362 500(2)
Brock McGinn	125 000(3)
Oskar Lindblom	62 500(4)
Mackenzie MacEachern	55 000(3)
Brandon Gignac	50 000(5)
Jack St. Ivany	50 000(5)
Zack Ostapchuk	50 000(5)

Current Funds	$283 210 559
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$75 275 000
Farm Payroll	$1 090 000
Prospect Fees	$262 267
Coach	$300 000
Games Remaining	82
Total Game Expenses	$938 137
Projected Expenses	$76 927 267
Projected Balance	$206 283 292

Salary Commitment

Year: 2024	$76 365 000
Year: 2025	$69 460 000
Year: 2026	$57 147 500
Year: 2027	$6 072 500

Ivan Fedotov	45 000 000(3)
Dougie Hamilton	5 900 000(2)
Mark Giordano	4 500 000(1)
Brenden Dillon	3 125 000(2)
Tomas Tatar	2 625 000(2)
Jake Middleton	2 325 000(4)
Cam Atkinson	1 600 000(3)
Robby Fabbri	1 300 000(4)
Josh Brown	1 250 000(3)
Nick Suzuki	1 150 000(1)
Jaden Schwartz	900 000(1)
Wyatt Johnston	850 000(4)
Tyler Motte	825 000(3)
Sammy Blais	825 000(4)
Michael Bunting	600 000(2)
Yegor Chinakhov	500 000(3)
Paul Cotter	500 000(3)
Samuel Ersson	500 000(4)
Ilya Solovyov	500 000(3)
Boris Katchouk	500 000(3)

PE Bellemare	200 000(1)
Matt Tomkins	200 000(3)
Pierrick Dube	100 000(3)
Samuel Laberge	100 000(3)
Louis Crevier	72 500(5)
Devin Shore	62 500(2)
Austin Czarnik	55 000(1)
Philippe Myers	50 000(5)
Matthew Phillips	50 000(4)
Julien Gauthier	50 000(1)
Alexandre Carrier	50 000(1)
Matt Rempe	50 000(5)
Matt Villalta	50 000(5)

Current Funds	$472 151 465
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$27 075 000
Farm Payroll	$1 602 500
Prospect Fees	$164 000
Coach	$300 000
Games Remaining	82
Total Game Expenses	$355 384
Projected Expenses	$29 141 500
Projected Balance	$443 009 965

Salary Commitment

Year: 2024	$28 677 500
Year: 2025	$26 502 500
Year: 2026	$13 992 500
Year: 2027	$10 442 500

Alex Pietrangelo	10 000 000(2)
Samuel Girard	3 025 000(4)
Jordan Kyrou	2 600 000(5)
Jonas Siegenthaler	1 450 000(5)
Pius Suter	1 250 000(5)
Logan Cooley	850 000(5)
Karel Vejmelka	800 000(3)
Mattias Samuelsson	675 000(2)
Joel Farabee	650 000(1)
Owen Power	650 000(3)
Kirby Dach	625 000(1)
Dylan Holloway	500 000(4)
Jack Drury	500 000(3)
Shane Pinto	500 000(2)
Michael Carcone	500 000(2)
Cole Perfetti	500 000(3)
Thomas Bordeleau	500 000(3)
Peyton Krebs	500 000(2)
Andrew Peeke	500 000(1)
Dustin Wolf	500 000(4)

Adam Klapka	200 000(3)
Georgii Merkulov	200 000(3)
Cole McWard	200 000(3)
Olen Zellweger	67 500(5)
Matthew Kessel	65 000(2)
Olle Lycksell	60 000(2)
Akito Hirose	60 000(2)
Logan Stankoven	50 000(1)
Joshua Roy	50 000(1)
Ivan Miroshnichenko	50 000(1)
Vasily Ponomarev	50 000(1)
Brad Lambert	50 000(1)
Akil Thomas	50 000(1)
Jiri Kulich	50 000(1)
Walker Duehr	50 000(2)
Nolan Foote	50 000(2)
David Gustafsson	50 000(1)
Zac Jones	50 000(2)
Hardy Haman Aktell	50 000(5)
Maxence Guenette	50 000(4)
Arturs Silovs	50 000(4)
Adam Gaudette	50 000(5)

Current Funds	$206 300 006
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$44 150 000
Farm Payroll	$740 000
Prospect Fees	$72 000
Coach	$300 000
Games Remaining	82
Total Game Expenses	$551 976
Projected Expenses	$45 262 000
Projected Balance	$161 038 006

Salary Commitment

Year: 2024	$44 890 000
Year: 2025	$33 940 000
Year: 2026	$26 465 000
Year: 2027	$2 225 000

Artemi Panarin	6 125 000(3)
Vincent Trocheck	5 975 000(2)
Anthony Stolarz	4 400 000(3)
Aleksander Barkov	3 525 000(1)
Mikhail Sergachev	2 950 000(3)
Adam Larsson	2 900 000(1)
Yanni Gourde	2 625 000(3)
Joel Eriksson Ek	2 600 000(3)
Nicolas Roy	2 175 000(5)
Morgan Rielly	2 100 000(1)
Erik Johnson	1 900 000(3)
Alex Kerfoot	1 300 000(3)
Tyson Barrie	975 000(3)
Matt Martin	775 000(1)
Darcy Kuemper	775 000(3)
Juuso Valimaki	725 000(2)
Ryan Reaves	650 000(2)
Stefan Noesen	625 000(1)
Sam Bennett	550 000(1)
Jack McBain	500 000(3)

Calvin Pickard	170 000(1)
Philipp Grubauer	145 000(1)
Radek Faksa	125 000(2)
Rasmus Ristolainen	90 000(3)
Conor Sheary	87 500(1)
Dylan McIlrath	72 500(1)
Denis Gurianov	50 000(5)

Current Funds	$200 968 536
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$43 425 000
Farm Payroll	$1 338 500
Prospect Fees	$38 250
Coach	$300 000
Games Remaining	82
Total Game Expenses	$550 021
Projected Expenses	$45 101 750
Projected Balance	$155 866 786

Salary Commitment

Year: 2024	$44 763 500
Year: 2025	$21 882 500
Year: 2026	$13 732 500
Year: 2027	$1 850 000

Mikael Backlund	4 200 000(1)
Nico Hischier	4 100 000(1)
Brady Skjei	3 750 000(3)
Alex Ovechkin	3 500 000(3)
William Karlsson	3 175 000(1)
Drake Batherson	3 100 000(1)
Connor Murphy	2 475 000(1)
Charlie Coyle	2 475 000(1)
Erik Cernak	2 175 000(1)
Artturi Lehkonen	2 175 000(3)
Conor Garland	1 750 000(5)
Frank Vatrano	1 450 000(2)
Sean Durzi	1 450 000(3)
Linus Ullmark	1 450 000(2)
Jonathan Quick	1 300 000(2)
Mike Matheson	1 200 000(2)
Dylan Larkin	1 100 000(2)
Noah Hanifin	1 100 000(2)
Mason McTavish	500 000(3)
Evan Bouchard	500 000(2)
Jonathan Drouin	500 000(1)

Jani Hakanpaa	297 500(1)
Michael Pezzetta	228 500(1)
Martin Jones	150 000(3)
Sam Malinski	140 000(3)
Santeri Hatakka	120 000(3)
Garnet Hathaway	97 500(3)
Pierre Engvall	55 000(1)
Jesper Boqvist	50 000(1)
Egor Afanasyev	50 000(4)
Jonah Gadjovich	50 000(2)
Yaroslav Askarov	50 000(4)
Gustav Lindstrom	50 000(1)

Current Funds	$126 647 607
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$25 700 000
Farm Payroll	$1 310 000
Prospect Fees	$256 634
Coach	$300 000
Games Remaining	82
Total Game Expenses	$336 178
Projected Expenses	$27 566 634
Projected Balance	$99 080 973

Salary Commitment

Year: 2024	$27 010 000
Year: 2025	$23 552 500
Year: 2026	$14 907 500
Year: 2027	$2 807 500

Moritz Seider	4 225 000(3)
Teuvo Teravainen	2 900 000(3)
Sean Monahan	2 900 000(3)
Adam Pelech	2 675 000(2)
Nicklas Backstrom	1 500 000(2)
Jan Rutta	1 500 000(2)
Pavel Mintyukov	1 150 000(5)
Evgeny Kuznetsov	950 000(1)
Mattias Janmark	925 000(1)
Charlie Lindgren	850 000(3)
Kurtis MacDermid	825 000(2)
Filip Zadina	750 000(5)
Kiefer Sherwood	700 000(2)
Kevin Bahl	650 000(2)
Alexis Lafreniere	625 000(2)
Brendan Gallagher	575 000(1)
Oliver Wahlstrom	500 000(1)
Maxime Comtois	500 000(5)
Akira Schmid	500 000(3)
Mark Kastelic	500 000(3)

Arvid Soderblom	297 500(1)
Ilya Lyubushkin	175 000(3)
Robert Bortuzzo	150 000(1)
Logan OConnor	125 000(5)
Kirill Marchenko	72 500(4)
Cal Foote	70 000(2)
Jordan Greenway	60 000(4)
Max McCormick	60 000(1)
Nikita Alexandrov	50 000(4)
Samuel Fagemo	50 000(3)
Dakota Mermis	50 000(2)
Brandt Clarke	50 000(4)
Adam Ginning	50 000(4)
Stuart Skinner	50 000(2)

Current Funds	$351 457 583
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$44 100 000
Farm Payroll	$1 507 500
Prospect Fees	$170 517
Coach	$300 000
Games Remaining	82
Total Game Expenses	$561 927
Projected Expenses	$46 078 017
Projected Balance	$305 379 566

Salary Commitment

Year: 2024	$45 607 500
Year: 2025	$29 847 500
Year: 2026	$19 275 000
Year: 2027	$8 125 000

Erik Karlsson	6 125 000(2)
Ryan OReilly	4 625 000(3)
Sebastian Aho	4 100 000(4)
Darnell Nurse	3 525 000(1)
Adam Fox	3 300 000(1)
Ryan Pulock	2 675 000(2)
William Nylander	2 450 000(1)
Brandon Saad	2 400 000(1)
Andrew Mangiapane	2 175 000(4)
Travis Konecny	2 025 000(3)
Mark Stone	1 975 000(1)
Lars Eller	1 750 000(1)
Alex Tuch	1 400 000(3)
J.T. Compher	1 200 000(3)
Carter Hart	1 100 000(5)
Matt Boldy	900 000(3)
Will Borgen	775 000(2)
Joey Anderson	600 000(5)
Jordan Spence	500 000(3)
Joey Daccord	500 000(2)

Tony DeAngelo	367 500(3)
Elvis Merzlikins	260 000(1)
Marcus Johansson	212 500(2)
Joel Armia	125 000(2)
Adam Erne	82 500(3)
Jakob Silfverberg	60 000(2)
Yan Kuznetsov	50 000(5)
Angus Crookshank	50 000(5)
Noah Gregor	50 000(1)
Nils Lundkvist	50 000(3)
Frederick Gaudreau	50 000(2)
John Leonard	50 000(2)
Wyatt Kaiser	50 000(4)
Jansen Harkins	50 000(1)

Current Funds	$188 165 145
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$44 965 000
Farm Payroll	$910 000
Prospect Fees	$142 000
Coach	$300 000
Games Remaining	82
Total Game Expenses	$564 841
Projected Expenses	$46 317 000
Projected Balance	$141 848 145

Salary Commitment

Year: 2024	$45 875 000
Year: 2025	$37 355 000
Year: 2026	$28 597 500
Year: 2027	$12 262 500

J.T. Miller	5 975 000(2)
Brent Burns	4 075 000(3)
Pierre-Luc Dubois	3 525 000(4)
Jamie Oleksiak	3 475 000(1)
Clayton Keller	3 450 000(3)
Alex DeBrincat	3 100 000(4)
Brett Pesce	2 675 000(2)
Cam Fowler	2 625 000(3)
Alex Killorn	2 515 000(1)
Tom Wilson	2 400 000(3)
Travis Sanheim	2 175 000(4)
Vladislav Namestniko	1 700 000(1)
Mason Appleton	1 550 000(4)
Jack Roslovic	1 400 000(3)
Thatcher Demko	1 200 000(4)
Marc-Andre Fleury	1 125 000(3)
Zach Whitecloud	500 000(1)
Connor Dewar	500 000(3)
Carl Grundstrom	500 000(5)
Noah Cates	500 000(3)

Carson Soucy	140 000(1)
Pheonix Copley	140 000(1)
Oliver Kylington	62 500(5)
Travis Boyd	57 500(2)
Andrew Poturalski	55 000(3)
Declan Carlile	55 000(3)
Rem Pitlick	50 000(2)
Max Lajoie	50 000(3)
Mason Shaw	50 000(3)
Henry Thrun	50 000(4)
Jacob Moverare	50 000(3)
Jean-Luc Foudy	50 000(1)
Logan Morrison	50 000(5)
Vincent Iorio	50 000(4)

Current Funds	$167 691 511
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$39 125 000
Farm Payroll	$1 148 500
Prospect Fees	$140 750
Coach	$300 000
Games Remaining	82
Total Game Expenses	$496 515
Projected Expenses	$40 714 250
Projected Balance	$126 977 261

Salary Commitment

Year: 2024	$40 273 500
Year: 2025	$35 197 500
Year: 2026	$18 982 500
Year: 2027	$4 387 500

Steven Stamkos	8 300 000(2)
Jordan Binnington	3 400 000(3)
Nikita Kucherov	3 325 000(2)
Thomas Chabot	3 100 000(3)
Jacob Trouba	3 100 000(1)
Nick Leddy	2 800 000(3)
Oliver Ekman-Larsson	2 600 000(3)
Jake Sanderson	2 225 000(4)
Evan Rodrigues	1 975 000(2)
Marcus Foligno	1 500 000(3)
Mason Marchment	1 250 000(4)
Luke Glendening	975 000(1)
Petr Mrazek	725 000(1)
Owen Tippett	700 000(2)
Luke Kunin	600 000(4)
Noel Acciari	550 000(3)
Drew OConnor	500 000(2)
Connor McMichael	500 000(2)
Brett Leason	500 000(3)
Calen Addison	500 000(2)

Hudson Fasching	330 000(2)
Craig Smith	116 000(1)
Derek Ryan	110 000(1)
Ben Hutton	85 000(2)
Kyle MacLean	80 000(3)
Michael Hutchinson	65 000(3)
Tanner Jeannot	62 500(5)
Marian Studenic	50 000(5)
Joona Koppanen	50 000(4)
Cole Guttman	50 000(4)
Jack Studnicka	50 000(1)
Simon Edvinsson	50 000(4)
Ryan Shea	50 000(5)
Brandon Scanlin	0 000(1)

Current Funds	$162 587 255
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$45 150 000
Farm Payroll	$1 389 000
Prospect Fees	$72 000
Coach	$300 000
Games Remaining	82
Total Game Expenses	$572 085
Projected Expenses	$46 911 000
Projected Balance	$115 676 255

Salary Commitment

Year: 2024	$46 539 000
Year: 2025	$38 260 000
Year: 2026	$22 110 000
Year: 2027	$7 822 500

Devon Toews	4 900 000(3)
Claude Giroux	3 850 000(3)
Nazem Kadri	3 675 000(2)
Seth Jones	3 600 000(1)
Jesper Bratt	3 025 000(4)
Tyler Myers	2 625 000(2)
Dmitry Orlov	2 625 000(3)
Sergei Bobrovsky	2 625 000(1)
Ilya Sorokin	2 525 000(2)
Andrei Svechnikov	2 450 000(5)
Mathieu Joseph	2 175 000(5)
Matt Roy	2 175 000(3)
Adam Henrique	2 125 000(2)
Dylan DeMelo	1 750 000(2)
Nic Dowd	1 750 000(2)
Nils Hoglander	900 000(2)
Tim Stützle	750 000(2)
Jack Hughes	625 000(1)
Brandon Hagel	500 000(1)
Jake Neighbours	500 000(3)

T.J. Oshie	316 500(1)
John Marino	287 500(1)
Kevin Hayes	275 000(1)
Martin Fehervary	187 500(3)
Mason Lohrei	72 500(5)
Rasmus Sandin	50 000(1)
Rhett Gardner	50 000(5)
Glenn Gawdin	50 000(2)
Ryan Winterton	50 000(5)
Sam Montembeault	50 000(3)

Current Funds	$197 010 541
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$24 160 000
Farm Payroll	$861 500
Prospect Fees	$211 517
Coach	$300 000
Games Remaining	82
Total Game Expenses	$311 378
Projected Expenses	$25 533 017
Projected Balance	$171 477 524

Salary Commitment

Year: 2024	$25 021 500
Year: 2025	$16 661 500
Year: 2026	$11 822 500
Year: 2027	$4 175 000

Jeremy Lauzon	2 175 000(1)
Jordan Staal	2 125 000(1)
Ryan Lindgren	2 100 000(5)
Mathew Dumba	1 600 000(3)
Jimmy Vesey	1 600 000(2)
Nikita Nesterenko	1 555 000(3)
Mitchell Chaffee	1 455 000(3)
Barclay Goodrow	1 450 000(1)
Jarred Tinordi	1 250 000(1)
Bobby McMann	1 225 000(3)
Viktor Arvidsson	1 200 000(1)
Eeli Tolvanen	950 000(2)
Leo Carlsson	850 000(5)
Valtteri Puustinen	575 000(5)
Chris Driedger	550 000(3)
Nikita Okhotiuk	500 000(3)
MacKenzie Entwistle	500 000(2)
Simon Benoit	500 000(2)
Pavel Dorofeyev	500 000(3)
Michael McCarron	500 000(2)
A.J. Greer	500 000(2)
Eric Comrie	500 000(4)

Spencer Stastney	88 500(2)
Nicolas Deslauriers	62 500(3)
Tanner Pearson	60 000(1)
Reese Johnson	50 500(2)
Jake Leschyshyn	50 000(3)
Liam Foudy	50 000(1)
Isaak Phillips	50 000(3)
Pierre-Olivier Josep	50 000(2)
Rafael Harvey-Pinard	50 000(3)
Noah Juulsen	50 000(2)
Arthur Kaliyev	50 000(2)
Samuel Bolduc	50 000(4)
Jakob Pelletier	50 000(4)
Spencer Martin	50 000(3)
Bradly Nadeau	50 000(1)
Brendan Brisson	50 000(5)

Current Funds	$338 864 956
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$37 825 000
Farm Payroll	$1 170 000
Prospect Fees	$174 867
Coach	$300 000
Games Remaining	82
Total Game Expenses	$481 340
Projected Expenses	$39 469 867
Projected Balance	$299 395 089

Salary Commitment

Year: 2024	$38 995 000
Year: 2025	$24 570 000
Year: 2026	$12 457 500
Year: 2027	$1 465 000

Ryan McDonagh	6 100 000(1)
Ian Cole	4 100 000(1)
Juuse Saros	3 525 000(2)
Patrick Kane	3 025 000(3)
Taylor Hall	3 000 000(3)
Joel Edmundson	2 750 000(2)
Jack Johnson	2 400 000(2)
Luke Schenn	2 325 000(1)
Antti Raanta	1 750 000(2)
Anton Lundell	1 725 000(3)
Teddy Blueger	1 350 000(3)
Nick Seeler	1 300 000(2)
Blake Lizotte	725 000(1)
Matt Nieto	600 000(1)
Sam Lafferty	575 000(1)
Kyle Okposo	575 000(3)
Kevin Labanc	500 000(3)
Marco Rossi	500 000(3)
Mikael Pyyhtia	500 000(4)
Frank Nazar	500 000(5)

Jack Campbell	282 500(2)
Dante Fabbro	115 000(5)
Devin Cooley	102 500(3)
Ondrej Pavel	57 500(3)
Trevor van Riemsdyk	57 500(3)
Pavol Regenda	55 000(2)
Matt Savoie	50 000(5)
Troy Stecher	50 000(3)
Kaedan Korczak	50 000(3)
Mavrik Bourque	50 000(5)
Isak Rosen	50 000(5)
Sam Colangelo	50 000(5)
Emil Heineman	50 000(5)
Roby Jarventie	50 000(5)
Victor Soderstrom	50 000(2)
Cameron Crotty	50 000(5)

Current Funds	$269 741 464
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$46 300 000
Farm Payroll	$1 440 000
Prospect Fees	$233 000
Coach	$300 000
Games Remaining	82
Total Game Expenses	$588 695
Projected Expenses	$48 273 000
Projected Balance	$221 468 464

Salary Commitment

Year: 2024	$47 740 000
Year: 2025	$38 442 500
Year: 2026	$24 192 500
Year: 2027	$17 602 500

Kris Letang	7 200 000(2)
David Pastrnak	5 450 000(1)
Miro Heiskanen	3 950 000(5)
Pavel Buchnevich	3 750 000(4)
Kyle Connor	3 675 000(4)
Roope Hintz	3 250 000(5)
Brayden Point	3 100 000(3)
Jaccob Slavin	2 175 000(2)
Logan Thompson	2 175 000(5)
Jake Oettinger	1 800 000(2)
Jared McCann	1 525 000(2)
Lawson Crouse	1 525 000(3)
Colton Parayko	1 500 000(2)
Kyle Palmieri	1 300 000(3)
Brendan Smith	975 000(1)
Parker Kelly	950 000(1)
Eetu Luostarinen	500 000(1)
Mikey Anderson	500 000(1)
Jason Robertson	500 000(1)
Fabian Zetterlund	500 000(3)

Vladislav Gavrikov	202 500(1)
William Lagesson	125 000(5)
Christian Dvorak	115 000(3)
Kevin Stenlund	85 000(5)
Mackenzie Blackwood	82 500(5)
Alexander Petrovic	60 000(1)
Curtis Lazar	57 500(1)
Isac Lundestrom	55 000(5)
Trevor Lewis	52 500(1)
Mark Friedman	52 500(4)
Victor Olofsson	52 500(4)
Joel Kiviranta	50 000(5)
Morgan Barron	50 000(2)
Ryan Johnson	50 000(5)
Givani Smith	50 000(1)
Collin Graf	50 000(5)
Brendan Gaunce	50 000(3)
Mitchell Stephens	50 000(5)
Maksymilian Szuber	50 000(5)
Shane Bowers	50 000(4)
Mackie Samoskevich	50 000(5)

Current Funds	$278 816 957
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$43 825 000
Farm Payroll	$1 300 000
Prospect Fees	$124 750
Coach	$300 000
Games Remaining	82
Total Game Expenses	$555 485
Projected Expenses	$45 549 750
Projected Balance	$233 267 207

Salary Commitment

Year: 2024	$45 125 000
Year: 2025	$31 125 000
Year: 2026	$9 650 000
Year: 2027	$4 075 000

Jamie Benn	6 125 000(2)
Jared Spurgeon	4 125 000(1)
Tyler Toffoli	3 975 000(1)
Valeri Nichushkin	3 325 000(1)
Ivan Barbashev	3 175 000(3)
Nikolaj Ehlers	3 025 000(2)
Kirill Kaprizov	2 950 000(2)
John Carlson	2 625 000(2)
Boone Jenner	2 475 000(2)
Troy Terry	2 175 000(5)
Ondrej Palat	1 750 000(3)
KAndre Miller	1 725 000(2)
Tomas Hertl	1 450 000(1)
Gustav Forsling	1 350 000(2)
Alex Nedeljkovic	1 250 000(5)
Shayne Gostisbehere	825 000(1)
Ross Colton	500 000(2)
Beck Malenstyn	500 000(2)
Connor Ingram	500 000(3)

Jalen Chatfield	150 000(5)
Dmitri Voronkov	105 000(5)
Ilya Samsonov	100 000(1)
Scott Perunovich	80 000(5)
Louie Belpedio	65 000(5)
Josh Doan	50 000(1)
Nicholas Robertson	50 000(2)
Scott Morrow	50 000(1)
Matthew Knies	50 000(4)
Luke Evangelista	50 000(4)
Jack Quinn	50 000(3)
Nikita Chibrikov	50 000(1)
Axel Jonsson-Fjallby	50 000(3)
Tyler Angle	50 000(4)
Gavin Brindley	50 000(1)
Sammy Walker	50 000(5)
Egor Zamula	50 000(2)
Parker Wotherspoon	50 000(4)
Dylan Coghlan	50 000(2)
Lukas Dostal	50 000(3)
Ville Husso	50 000(2)

Current Funds	$169 463 335
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$28 950 000
Farm Payroll	$1 680 000
Prospect Fees	$217 017
Coach	$300 000
Games Remaining	82
Total Game Expenses	$379 842
Projected Expenses	$31 147 017
Projected Balance	$138 316 318

Salary Commitment

Year: 2024	$30 630 000
Year: 2025	$24 860 000
Year: 2026	$12 152 500
Year: 2027	$10 082 500

Andrei Kuzmenko	10 000 000(2)
Ryan Johansen	2 900 000(1)
Jake DeBrusk	2 600 000(4)
Connor Bedard	2 075 000(5)
Casey Mittelstadt	2 025 000(4)
Louis Domingue	1 700 000(1)
Jacob MacDonald	850 000(2)
Adam Boqvist	650 000(1)
Jamie Drysdale	600 000(2)
John Ludvig	550 000(5)
Cole Caufield	500 000(2)
Philipp Kurashev	500 000(2)
Juraj Slafkovsky	500 000(4)
Tyson Foerster	500 000(4)
Ryan Poehling	500 000(3)
Dylan Guenther	500 000(4)
Simon Holmstrom	500 000(4)
Logan Mailloux	500 000(5)
Philip Broberg	500 000(3)
Joel Hofer	500 000(3)

Max Pacioretty	200 000(3)
Alex Steeves	190 000(1)
Connor Brown	182 500(2)
Sean Kuraly	160 000(1)
Joe Snively	120 000(1)
Anthony Beauvillier	110 000(3)
Kailer Yamamoto	110 000(4)
Nathan Bastian	75 000(2)
Jonatan Berggren	72 500(4)
Brandon Duhaime	57 500(3)
Gustav Olofsson	52 500(3)
Raphael Lavoie	50 000(5)
Zach Dean	50 000(5)
Bo Groulx	50 000(3)
Barrett Hayton	50 000(1)
Danil Gushchin	50 000(4)
Calle Rosen	50 000(3)
Daniil Tarasov	50 000(3)

Current Funds	$233 155 952
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$42 550 000
Farm Payroll	$1 177 500
Prospect Fees	$89 750
Coach	$300 000
Games Remaining	82
Total Game Expenses	$538 015
Projected Expenses	$44 117 250
Projected Balance	$189 038 702

Salary Commitment

Year: 2024	$43 727 500
Year: 2025	$19 055 000
Year: 2026	$12 195 000
Year: 2027	$250 000

Elias Pettersson	5 600 000(1)
Rasmus Dahlin	5 450 000(1)
Anze Kopitar	4 500 000(2)
Charlie McAvoy	4 175 000(1)
Andrei Vasilevskiy	3 525 000(1)
Ben Chiarot	2 625 000(3)
Ivan Provorov	2 600 000(3)
Filip Forsberg	2 325 000(3)
Brandon Carlo	2 100 000(3)
Nick Bjugstad	1 650 000(1)
Jason Zucker	1 500 000(3)
Yegor Sharangovich	1 300 000(2)
Andrew Copp	1 150 000(1)
Jack Eichel	775 000(2)
Miles Wood	775 000(1)
Niko Mikkola	500 000(1)
Laurent Brossoit	500 000(1)
Carter Verhaeghe	500 000(1)
Matias Maccelli	500 000(3)
Yakov Trenin	500 000(1)

James Reimer	212 500(1)
Ilya Mikheyev	130 000(3)
Kasperi Kapanen	115 000(3)
Michael McLeod	100 000(2)
Marc McLaughlin	85 000(1)
Kevin Rooney	85 000(2)
Magnus Chrona	50 000(5)
Marat Khusnutdinov	50 000(5)
James Malatesta	50 000(5)
Trey Fix-Wolansky	50 000(3)
Conor Timmins	50 000(1)
Tyler Tucker	50 000(4)
Cayden Primeau	50 000(2)
Landon Slaggert	50 000(5)
Adam Ruzicka	50 000(2)

Current Funds	$135 232 062
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$36 825 000
Farm Payroll	$1 665 000
Prospect Fees	$65 000
Coach	$300 000
Games Remaining	82
Total Game Expenses	$473 841
Projected Expenses	$38 855 000
Projected Balance	$96 377 062

Salary Commitment

Year: 2024	$38 490 000
Year: 2025	$20 172 500
Year: 2026	$13 715 000
Year: 2027	$4 075 000

Drew Doughty	10 000 000(1)
Blake Coleman	4 125 000(3)
Anders Lee	2 625 000(2)
Bo Horvat	2 525 000(1)
Sean Couturier	2 050 000(1)
Dylan Strome	2 025 000(3)
Henri Jokiharju	2 025 000(5)
Nino Niederreiter	1 450 000(1)
Jakob Chychrun	1 300 000(3)
Colton Sissons	1 250 000(2)
Urho Vaakanainen	1 100 000(5)
Taylor Raddysh	1 050 000(3)
Filip Gustavsson	950 000(2)
Jordan Martinook	850 000(1)
Dylan Cozens	500 000(2)
Morgan Geekie	500 000(1)
Pontus Holmberg	500 000(4)
Jesse Ylonen	500 000(2)
Johnathan Kovacevic	500 000(3)
Jordan Harris	500 000(3)
Ukko-Pekka Luukkonen	500 000(2)

Ben Meyers	210 000(1)
Dominik Kubalik	202 500(1)
Ethan Bear	187 500(1)
Casey DeSmith	155 000(1)
Jayden Struble	100 000(5)
Vasily Podkolzin	90 000(3)
Tomas Nosek	87 500(1)
Jujhar Khaira	82 500(2)
Kole Lind	50 000(5)
Lane Hutson	50 000(5)
Justin Sourdif	50 000(5)
Lukas Cormier	50 000(5)
Jackson Blake	50 000(5)
Cody Glass	50 000(1)
Matthew Highmore	50 000(1)
Justin Kirkland	50 000(4)
Sebastian Aho (D)	50 000(2)
Josh Mahura	50 000(5)
Cale Fleury	50 000(3)

Current Funds	$214 315 525
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$39 320 000
Farm Payroll	$517 500
Prospect Fees	$149 017
Coach	$300 000
Games Remaining	82
Total Game Expenses	$491 299
Projected Expenses	$40 286 517
Projected Balance	$174 029 008

Salary Commitment

Year: 2024	$39 837 500
Year: 2025	$22 337 500
Year: 2026	$5 612 500
Year: 2027	$3 350 000

Victor Hedman	6 125 000(2)
Mitch Marner	5 675 000(1)
Shea Theodore	4 100 000(2)
Elias Lindholm	3 600 000(1)
MacKenzie Weegar	3 400 000(2)
Rasmus Andersson	2 750 000(5)
Connor Clifton	2 400 000(1)
Calle Jarnkrok	1 545 000(3)
Sam Reinhart	1 525 000(1)
Mikko Rantanen	1 300 000(1)
Matt Grzelcyk	1 300 000(2)
Igor Shesterkin	1 100 000(1)
Adam Lowry	825 000(1)
Nick Foligno	650 000(2)
Tyler Seguin	525 000(1)
Ryan Lomberg	500 000(2)
Vinni Lettieri	500 000(2)
Oskar Steen	500 000(5)
Jonas Rondbjerg	500 000(3)
Anton Forsberg	500 000(1)

Zach Aston-Reese	67 500(3)
Graeme Clarke	50 000(5)
Dominic Toninato	50 000(2)
Patrick Brown	50 000(1)
Sheldon Rempal	50 000(2)
William Lockwood	50 000(3)
Alex Turcotte	50 000(3)
Vladislav Kolyachono	50 000(3)
Ian Mitchell	50 000(2)
Jonas Johansson	50 000(4)

Current Funds	$206 312 155
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$42 825 000
Farm Payroll	$1 910 000
Prospect Fees	$62 767
Coach	$300 000
Games Remaining	82
Total Game Expenses	$549 973
Projected Expenses	$45 097 767
Projected Balance	$161 214 388

Salary Commitment

Year: 2024	$44 735 000
Year: 2025	$33 620 000
Year: 2026	$19 717 500
Year: 2027	$8 700 000

Jonathan Marchessaul	6 100 000(2)
Auston Matthews	5 675 000(1)
Torey Krug	5 125 000(3)
Jeff Petry	4 350 000(2)
Joe Pavelski	3 125 000(3)
Martin Necas	3 025 000(4)
David Savard	2 625 000(2)
Zach Hyman	2 250 000(1)
Mikael Granlund	1 975 000(1)
Tristan Jarry	1 450 000(4)
Warren Foegele	1 200 000(4)
Ty Emberson	1 050 000(5)
Dawson Mercer	900 000(3)
Tyler Bertuzzi	850 000(4)
Zach Benson	625 000(5)
Tommy Novak	500 000(3)
Alex Newhook	500 000(2)
Jake Walman	500 000(1)
Jacob Bernard-Docker	500 000(3)
Pyotr Kochetkov	500 000(3)

John Klingberg	225 000(1)
Joonas Korpisalo	202 500(1)
Alex Goligoski	195 000(1)
Justin Schultz	175 000(2)
Nikita Zaitsev	150 000(3)
Jesse Puljujarvi	100 000(2)
Jake Christiansen	92 500(1)
Nicolas Aube-Kubel	85 000(5)
Michael Amadio	82 500(4)
Andreas Englund	82 500(4)
Chris Wagner	62 500(3)
Zachary Sanford	55 000(3)
Derrick Pouliot	52 500(2)
Mark Jankowski	50 000(3)
Zack Bolduc	50 000(5)
Shane Wright	50 000(4)
Brendan Lemieux	50 000(4)
Riley Tufte	50 000(3)
Fraser Minten	50 000(5)
Devon Levi	50 000(4)

Current Funds	$188 924 386
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$33 625 000
Farm Payroll	$976 500
Prospect Fees	$196 267
Coach	$300 000
Games Remaining	82
Total Game Expenses	$428 022
Projected Expenses	$35 097 767
Projected Balance	$153 826 619

Salary Commitment

Year: 2024	$34 601 500
Year: 2025	$29 046 000
Year: 2026	$9 564 500
Year: 2027	$3 842 500

Jordan Eberle	5 630 000(2)
Justin Faulk	4 900 000(1)
Nick Perbix	3 385 000(2)
Marc-Edouard Vlasic	3 080 000(2)
David Perron	2 465 000(3)
Danton Heinen	1 825 000(4)
Cole Smith	1 595 000(2)
Vincent Desharnais	1 530 000(2)
Michael Eyssimont	1 385 000(2)
Matt Murray(2)	1 215 000(2)
Nate Schmidt	1 165 000(3)
Dillon Dube	1 000 000(2)
Cole Sillinger	800 000(3)
Adam Fantilli	650 000(5)
Luca Del Bel Belluz	500 000(5)
Matthew Poitras	500 000(5)
Lukas Reichel	500 000(3)
Bowen Byram	500 000(2)
Timothy Liljegren	500 000(1)
Justus Annunen	500 000(3)

Daniil Miromanov	155 500(1)
Filip Roos	111 500(2)
Arshdeep Bains	97 500(3)
Philip Kemp	94 500(3)
Kevin Korchinski	65 000(5)
Kenneth Appleby	52 500(4)
Ethan Del Mastro	50 000(5)
Tristan Luneau	50 000(5)
Jaret Anderson-Dolan	50 000(5)
Colin White	50 000(3)
Rasmus Kupari	50 000(2)
Alexander Alexeyev	50 000(3)
Brandon Biro	50 000(5)
Lukas Rousek	50 000(4)

Current Funds	$176 964 317
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$44 510 000
Farm Payroll	$997 500
Prospect Fees	$152 250
Coach	$300 000
Games Remaining	82
Total Game Expenses	$560 485
Projected Expenses	$45 959 750
Projected Balance	$131 004 567

Salary Commitment

Year: 2024	$45 507 500
Year: 2025	$35 907 500
Year: 2026	$33 017 500
Year: 2027	$4 915 000

Sidney Crosby	10 000 000(3)
Brad Marchand	8 000 000(3)
Cale Makar	4 300 000(1)
Gustav Nyquist	3 125 000(1)
Nick Schmaltz	3 100 000(3)
Erik Gudbranson	2 685 000(3)
Oliver Bjorkstrand	2 675 000(3)
Alex Iafallo	1 500 000(2)
Kevin Lankinen	1 300 000(4)
Alexandre Texier	1 100 000(5)
Connor Zary	1 000 000(5)
J.J. Moser	950 000(3)
Nicolas Hague	950 000(1)
Michael Rasmussen	700 000(2)
Kaapo Kakko	625 000(1)
Ridly Greig	500 000(4)
Keegan Kolesar	500 000(1)
Thomas Harley	500 000(3)
Jackson LaCombe	500 000(4)
Alex Lyon	500 000(2)

Nick Blankenburg	100 000(1)
Nico Sturm	82 500(3)
David Kampf	82 500(2)
Jesperi Kotkaniemi	75 000(5)
Bobby Brink	72 500(5)
Jakub Vrana	60 000(3)
Max Jones	60 000(5)
Malcolm Subban	57 500(2)
Declan Chisholm	55 000(5)
John Beecher	52 500(5)
Alexander Holtz	50 000(3)
Jonathan Gruden	50 000(4)
Travis Dermott	50 000(4)
David Jiricek	50 000(4)
Tyler Kleven	50 000(4)
Mads Sogaard	50 000(2)

Current Funds	$266 980 514
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$45 365 000
Farm Payroll	$1 237 500
Prospect Fees	$158 750
Coach	$315 000
Games Remaining	82
Total Game Expenses	$574 101
Projected Expenses	$47 076 250
Projected Balance	$219 904 264

Salary Commitment

Year: 2024	$46 602 500
Year: 2025	$40 505 000
Year: 2026	$17 487 500
Year: 2027	$4 932 500

Roman Josi	10 000 000(2)
Mark Scheifele	3 900 000(2)
Brayden McNabb	3 625 000(2)
Matt Duchene	3 155 000(3)
Hampus Lindholm	2 975 000(2)
Vladimir Tarasenko	2 685 000(3)
Jonas Brodin	2 400 000(2)
Johnny Gaudreau	2 175 000(1)
Mathew Barzal	2 025 000(3)
Kevin Fiala	1 950 000(1)
Olli Maatta	1 600 000(3)
Adin Hill	1 600 000(4)
Daniel Sprong	1 200 000(5)
Ryan Donato	1 200 000(4)
Cam Talbot	1 000 000(3)
Jeff Skinner	875 000(1)
Anthony Mantha	850 000(3)
Seth Jarvis	850 000(3)
Ryan Hartman	800 000(1)
Brock Faber	500 000(4)

Andre Burakovsky	202 500(1)
Sonny Milano	115 000(3)
Jon Merrill	95 000(1)
Sam Steel	80 000(5)
Alex Laferriere	72 500(5)
Justin Bailey	67 500(4)
Nathan Walker	67 500(3)
Scott Wedgewood	65 000(2)
Dennis Gilbert	62 500(4)
Christian Fischer	57 500(3)
Jake Bean	52 500(2)
Ryan McLeod	50 000(3)
Grigori Denisenko	50 000(3)
Ty Dellandrea	50 000(3)
Ruslan Iskhakov	50 000(5)
Jack Thompson	50 000(5)
Daemon Hunt	50 000(5)

Current Funds	$271 837 555
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$37 150 000
Farm Payroll	$747 500
Prospect Fees	$159 250
Coach	$300 000
Games Remaining	82
Total Game Expenses	$467 765
Projected Expenses	$38 356 750
Projected Balance	$233 480 805

Salary Commitment

Year: 2024	$37 897 500
Year: 2025	$30 147 500
Year: 2026	$18 922 500
Year: 2027	$4 072 500

Reilly Smith	4 500 000(3)
Nick Jensen	4 125 000(2)
Kevin Shattenkirk	3 625 000(1)
Brandon Tanev	3 500 000(3)
Rickard Rakell	3 400 000(2)
Damon Severson	3 100 000(1)
Tye Kartye	2 000 000(3)
Jet Greaves	2 000 000(3)
Mike Reilly	1 550 000(2)
Tyler Johnson	1 500 000(2)
Arber Xhekaj	1 200 000(4)
Martin Pospisil	1 100 000(5)
Erik Gustafsson	875 000(1)
Philip Tomasino	675 000(3)
Gage Goncalves	500 000(5)
Emil Bemstrom	500 000(3)
Alex Barre-Boulet	500 000(3)
John Hayden	500 000(3)
Radim Zohorna	500 000(2)
Jakub Lauko	500 000(4)
Sam Poulin	500 000(4)
Felix Sandstrom	500 000(3)

Jacob Bryson	100 000(2)
Tyson Jost	75 000(3)
Emil Lilleberg	72 500(5)
Adam Beckman	50 000(3)
Cole Schwindt	50 000(5)
Kale Clague	50 000(1)
Justin Barron	50 000(3)
Marc Del Gaizo	50 000(5)
Emil Andrae	50 000(5)
Cal Petersen	50 000(1)
Linus Karlsson	50 000(5)
Nic Petan	50 000(2)
Tobias Bjornfot	50 000(1)

Current Funds	$263 596 270
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$43 450 000
Farm Payroll	$1 865 000
Prospect Fees	$136 250
Coach	$300 000
Games Remaining	82
Total Game Expenses	$557 942
Projected Expenses	$45 751 250
Projected Balance	$217 845 020

Salary Commitment

Year: 2024	$45 315 000
Year: 2025	$39 927 500
Year: 2026	$26 092 500
Year: 2027	$5 975 000

Connor McDavid	5 525 000(3)
John Tavares	5 125 000(2)
Adrian Kempe	3 100 000(3)
Alexandar Georgiev	3 100 000(4)
Zach Werenski	3 025 000(3)
Chandler Stephenson	2 675 000(2)
Marcus Pettersson	2 675 000(4)
Jonathan Huberdeau	2 400 000(2)
Brandon Montour	2 400 000(3)
Nikita Zadorov	2 325 000(1)
David Rittich	2 175 000(1)
Josh Manson	2 000 000(3)
Evander Kane	1 850 000(3)
Nicholas Paul	1 400 000(2)
Jason Dickinson	1 150 000(2)
Andrew Cogliano	525 000(3)
Cal Clutterbuck	500 000(2)
Kent Johnson	500 000(3)
Jake Evans	500 000(1)
Sean Walker	500 000(3)

Mattias Ekholm	412 500(2)
Matt Benning	282 500(3)
Chris Tierney	160 000(1)
Yaniv Perets	115 000(3)
Kyle Burroughs	100 000(2)
Sam Carrick	95 000(1)
William Carrier	85 000(3)
Brett Kulak	82 500(1)
Colin Blackwell	72 500(2)
Alexander Barabanov	55 000(3)
Justin Danforth	55 000(3)
Dryden Hunt	50 000(4)
Zack MacEwen	50 000(4)
Rourke Chartier	50 000(4)
Anthony Richard	50 000(4)
Anton Blidh	50 000(1)
Darren Raddysh	50 000(3)
Jesper Fast	50 000(3)

Current Funds	$314 846 857
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$46 705 000
Farm Payroll	$1 495 000
Prospect Fees	$31 750
Coach	$310 000
Games Remaining	82
Total Game Expenses	$591 973
Projected Expenses	$48 541 750
Projected Balance	$266 305 107

Salary Commitment

Year: 2024	$48 200 000
Year: 2025	$22 655 000
Year: 2026	$10 835 000
Year: 2027	$4 500 000

Matthew Tkachuk	5 675 000(1)
Evgeni Malkin	5 525 000(1)
Quinn Hughes	5 450 000(1)
Mika Zibanejad	4 475 000(1)
Brady Tkachuk	3 950 000(5)
Mats Zuccarello	2 980 000(2)
Cody Ceci	2 975 000(2)
Trevor Moore	2 175 000(3)
Josh Morrissey	2 100 000(2)
Jeremy Swayman	1 800 000(2)
Semyon Varlamov	1 750 000(1)
Lucas Raymond	1 650 000(3)
Mike Hoffman	1 500 000(1)
Brock Boeser	1 350 000(3)
Alexander Romanov	850 000(2)
Morgan Frost	500 000(1)
Aliaksei Protas	500 000(3)
Cam York	500 000(2)
Luke Hughes	500 000(4)
Alex Vlasic	500 000(3)

Blake Wheeler	335 000(1)
Alec Martinez	285 000(2)
Marc Staal	285 000(1)
Andreas Athanasiou	120 000(2)
Nick Cousins	85 000(2)
Oskar Sundqvist	62 500(2)
Ryan Carpenter	62 500(2)
John Gibson	55 000(3)
Jeff Carter	55 000(3)
Brennan Othmann	50 000(1)
Matt Coronato	50 000(4)
Joseph Woll	50 000(3)

Current Funds	$216 244 722
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$44 800 000
Farm Payroll	$1 767 500
Prospect Fees	$63 500
Coach	$300 000
Games Remaining	82
Total Game Expenses	$572 329
Projected Expenses	$46 931 000
Projected Balance	$169 313 722

Salary Commitment

Year: 2024	$46 567 500
Year: 2025	$27 922 500
Year: 2026	$18 972 500
Year: 2027	$7 635 000

Robert Thomas	5 525 000(1)
Jake Guentzel	4 400 000(3)
Chris Tanev	3 975 000(1)
Jake McCabe	3 475 000(2)
Vince Dunn	3 250 000(5)
Phillip Danault	3 175 000(1)
Brayden Schenn	3 125 000(3)
Ryan Nugent-Hopkins	2 825 000(2)
Connor Hellebuyck	2 750 000(3)
Tage Thompson	2 675 000(5)
Anthony Duclair	2 025 000(1)
TJ Brodie	1 750 000(2)
Scott Laughton	1 400 000(1)
Alexander Wennberg	800 000(1)
Max Domi	800 000(2)
Casey Cizikas	775 000(3)
Nico Daws	550 000(5)
Michael Kesselring	525 000(4)
Gabriel Vilardi	500 000(1)
Noah Dobson	500 000(1)

Logan Couture	462 500(1)
Scott Mayfield	232 500(1)
Brian Dumoulin	175 000(3)
Erik Brannstrom	135 000(5)
Filip Chytil	130 000(4)
Juuso Parssinen	70 000(4)
Austin Watson	62 500(3)
Jesper Wallstedt	50 000(5)
Josh Anderson	50 000(1)
Hendrix Lapierre	50 000(5)
Trevor Zegras	50 000(2)
Alex Nylander	50 000(4)
Adam Edstrom	50 000(5)
Jacob Peterson	50 000(3)
Brett Murray	50 000(5)
Shakir Mukhamadullin	50 000(5)
Dan Vladar	50 000(2)