Current Funds

$5,417,159

Expenses

Pro Payroll	$51,252,000
Farm Payroll	$1,256,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$643,394
Projected Expenses	$52,758,300
Projected Balance	-$47,341,141

Salary Commitment

Year: 2024	$52,508,300
Year: 2025	$43,221,900
Year: 2026	$23,406,700
Year: 2027	$3,900,000

Adam Fox	6,000,000(3)
Mark Scheifele	5,750,000(3)
Juuse Saros	4,750,000(2)
Vladimir Tarasenko	4,000,000(3)
Hampus Lindholm	4,000,000(1)
Damon Severson	3,750,000(2)
Blake Coleman	3,500,000(2)
Philipp Kurashev	2,500,000(4)
Alex Killorn	2,200,000(2)
Ryan Suter	2,200,000(2)
Nick Bjugstad	2,000,000(3)
Eric Gudbranson	1,900,000(2)
Jonathan Quick	1,500,000(1)
Oskar Sundqvist	1,400,000(4)
Casey Cizikas	1,250,000(2)
Andrew Cogliano	1,100,000(1)
Liam Ohgren	1,001,000(3)
Phillip Di Giuseppe	1,000,000(1)
Cam Atkinson	1,000,000(1)
Darren Raddysh	451,000(1)

Peyton Krebs	120,000(2)
Nils Lundkvist	100,100(1)
Marco Kasper	100,100(2)
Brennan Othmann	100,100(3)
Brad Lambert	100,100(3)
Lukas Cormier	75,100(3)
Roby Jarventie	75,100(3)
Justin Sourdif	75,100(3)
Zack Ostapchuk	75,100(3)
Jack Thompson	75,100(3)
Cory Conacher	70,000(3)
Alexander True	55,000(3)
Gage Quinney	55,000(3)
Kashmir Kaskisuo	45,100(1)
Brandon Halverson	45,100(2)
Santeri Hatakka	45,100(1)
Cam Dineen	45,100(1)

Current Funds

$1,547,407

Expenses

Pro Payroll	$58,182,000
Farm Payroll	$2,020,000
Prospect Fees	$0,000
Coach	$146,500
Games Remaining	80
Total Game Expenses	$735,957
Projected Expenses	$58,876,585
Projected Balance	-$57,329,178

Salary Commitment

Year: 2024	$60,202,000
Year: 2025	$46,920,800
Year: 2026	$20,270,400
Year: 2027	$65,000

Jack Hughes	6,000,000(2)
Aaron Ekblad	5,750,000(2)
Ryan Nugent-Hopkins	4,750,000(2)
Mikael Backlund	4,500,000(3)
Noah Dobson	3,750,000(2)
Carter Verhaeghe	3,650,000(3)
Jordan Eberle	3,500,000(2)
Bowen Byram	3,500,000(3)
Cam York	3,250,000(3)
Barclay Goodrow	2,750,000(3)
Thatcher Demko	2,500,000(1)
Jesper Bratt	2,500,000(1)
Joonas Korpisalo	2,250,000(2)
Valeri Nichuskin	2,150,000(1)
Danton Heinen	1,980,000(3)
Mason Marchment	1,750,000(1)
Rasmus Sandin	1,750,000(1)
Ethan Bear	1,000,000(1)
Riley Tufte	451,000(1)
Bryce Kindopp	451,000(1)

Tanner Pearson	175,000(2)
Travis Dermott	165,000(2)
Ryan McLeod	140,000(3)
Garret Sparks	110,000(1)
Zach Benson	100,100(3)
Alex Turcotte	100,100(1)
Philippe Myers	100,000(1)
Vinni Lettieri	100,000(2)
John Quenneville	99,000(1)
Michael Amadio	90,000(1)
Mackenzie Entwistle	90,000(3)
Steven Kampfer	80,000(3)
Akito Hirose	75,100(2)
Brendan Brisson	75,100(3)
Colton White	75,000(1)
Keaton Middleton	65,000(4)
Guillaume Brisebois	60,000(1)
Adam Brooks	50,000(1)
Jiri Smejkal	45,100(3)
Ruslan Iskhakov	45,100(3)
Damien Giroux	45,100(2)
Tyler Angle	45,100(2)
Hugh McGing	45,100(2)
Alexander Alexeyev	45,100(1)

Current Funds

-$3,212,778

Expenses

Pro Payroll	$67,625,000
Farm Payroll	$1,361,800
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	80
Total Game Expenses	$844,351
Projected Expenses	$67,548,098
Projected Balance	-$70,760,876

Salary Commitment

Year: 2024	$68,986,800
Year: 2025	$58,766,500
Year: 2026	$30,779,000
Year: 2027	$6,097,500

Artemi Panarin	6,100,000(3)
Tage Thompson	5,800,000(2)
Vince Dunn	4,500,000(4)
Nick Suzuki	4,500,000(3)
Pierre-Luc Dubois	4,250,000(3)
Mikhail Sergachev	4,000,000(2)
Nikolaj Ehlers	3,950,000(2)
Clayton Keller	3,800,000(1)
Carter Hart	3,250,000(1)
Stuart Skinner	3,250,000(2)
Dylan Strome	2,800,000(1)
K'Andre Miller	2,800,000(2)
Alex Iafallo	2,700,000(3)
Tyson Barrie	2,700,000(2)
Trevor Moore	2,500,000(2)
Jani Haakanpa	2,450,000(3)
Erik Brannstrom	1,650,000(3)
Jordan Greenway	1,500,000(4)
Miles Wood	1,400,000(3)
Max Pacioretty	1,400,000(2)
Jason Dickinson	1,375,000(3)
Ilya Lyubushkin	950,000(2)

Colin White	212,000(2)
Louis Domingue	130,000(1)
Brendan Lemieux	110,000(3)
Matthew Nieto	110,000(2)
Joseph Blandisi	110,000(2)
Michael Dipietro	97,500(4)
Ian Mitchell	82,500(2)
Austin Czarnik	80,000(3)
Xavier Ouellet	77,500(2)
Liam O'Brien	66,500(3)
Dillon Heatherington	55,000(1)
Andy Welinski	50,000(1)
Jordan Gross	45,500(2)
Adam Raska	45,100(1)
Benoit-Olivier Groulx	45,100(1)
Walker Duehr	45,100(1)

Current Funds

$15,433,691

Expenses

Pro Payroll	$36,516,000
Farm Payroll	$1,329,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$464,574
Projected Expenses	$38,095,100
Projected Balance	-$22,661,409

Salary Commitment

Year: 2024	$37,845,100
Year: 2025	$26,507,900
Year: 2026	$25,536,800
Year: 2027	$13,305,000

Nikita Kucherov	7,200,000(4)
Aleksander Barkov	6,750,000(1)
Victor Hedman	6,000,000(4)
Evan Bouchard	4,950,000(3)
Dominik Kubalik	1,200,000(3)
Liam Foudy	1,150,000(3)
Ryan Donato	1,125,000(1)
Klim Kostin	830,000(1)
Ty Emberson	751,000(3)
Nick Perbix	751,000(2)
Vasily Ponomarev	751,000(3)
Justus Annunen	751,000(1)
Connor Clifton	600,000(3)
Sam Lafferty	550,000(3)
Magnus Chrona	451,000(3)
Declan Chisholm	451,000(1)
Justin Brazeau	451,000(3)
Axel Jonsson-Fjallby	451,000(1)
Tommy Novak	451,000(1)
Georgi Romanov	451,000(3)
Mason Morelli	451,000(3)

Nathan Bastian	125,000(1)
Victor Soderstrom	110,000(1)
Zac Jones	105,000(4)
Kevin Rooney	98,000(1)
Paul LaDue	85,000(3)
Josh Mahura	85,000(2)
Aiden McDonough	75,100(2)
Luca Del Bel Belluz	75,100(3)
Timothy Gettinger	60,000(2)
Matthew Peca	55,000(1)
Mitch Reinke	50,000(1)
Louis Crevier	45,100(3)
Maksymillan Szuber	45,100(3)
Waltteri Merela	45,100(3)
Hunter Shepard	45,100(3)
Adam Klapka	45,100(3)
Trey Fix-Wolansky	45,100(1)
Dmitri Samorukov	45,100(1)
Declan Carlile	45,100(3)
Brian Halonen	45,100(3)

Current Funds

$2,195,431

Expenses

Pro Payroll	$64,155,000
Farm Payroll	$2,302,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	80
Total Game Expenses	$813,502
Projected Expenses	$65,080,195
Projected Balance	-$6,724,764

Salary Commitment

Year: 2024	$66,457,200
Year: 2025	$54,335,600
Year: 2026	$23,960,800
Year: 2027	$2,902,000

Sidney Crosby	7,200,000(3)
Patrick Kane	6,200,000(2)
Elias Pettersson	6,000,000(2)
Sean Couturier	5,350,000(3)
Dougie Hamilton	5,000,000(3)
Jacob Markstrom	4,750,000(2)
Oliver Bjorkstrand	3,650,000(1)
Jeremy Swayman	3,250,000(2)
Brandon Tanev	2,750,000(2)
Chris Tanev	2,500,000(4)
Mikey Anderson	2,500,000(2)
Radko Gudas	2,350,000(2)
Zach Bogosian	1,950,000(2)
Garnet Hathaway	1,800,000(3)
Erik Gustafsson	1,750,000(1)
Yakov Trenin	1,750,000(1)
Martin Fehervary	1,750,000(1)
JJ Peterka	1,001,000(1)
Pavel Mintyukov	1,001,000(3)
Noah Cates	751,000(1)
Justin Danforth	451,000(1)
Connor Dewar	451,000(1)

Jack Campbell	365,000(1)
David Kampf	225,000(2)
Tomas Nosek	225,000(3)
Calle Rosen	180,000(3)
Ryan Lomberg	125,000(4)
Chris Wagner	120,000(3)
Nick Deslauriers	110,000(2)
Devon Levi	100,100(2)
Tyler Wotherspoon	99,500(2)
Chris Terry	82,500(1)
Brendan Gaunce	80,000(4)
Brian Pinho	77,000(4)
Stefan Matteau	75,000(1)
Craig Smith	65,000(4)
Alex Belzile	55,000(4)
Zac Dalpe	47,500(3)
Hardy Haman Aktell	45,100(3)
Billy Sweezey	45,100(2)
Fredrik Olofsson	45,100(2)
John St. Ivany	45,100(3)
Philip Kemp	45,100(3)
Bokondji Imama	45,100(1)

Current Funds

$6,441,128

Expenses

Pro Payroll	$36,573,000
Farm Payroll	$1,784,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$470,817
Projected Expenses	$38,607,000
Projected Balance	-$32,165,872

Salary Commitment

Year: 2024	$38,357,000
Year: 2025	$23,856,800
Year: 2026	$17,361,600
Year: 2027	$5,930,000

Trevor Zegras	4,000,000(4)
Linus Ullmark	3,750,000(1)
Sam Bennett	3,375,000(3)
Jake Allen	3,300,000(1)
Nate Schmidt	3,000,000(1)
Shane Pinto	2,700,000(3)
Eetu Luostarinen	2,150,000(2)
Kyle Burroughs	1,500,000(4)
Urho Vaakanainen	1,490,000(2)
Morgan Geekie	1,300,000(2)
William Carrier	1,100,000(3)
Jake Sanderson	1,001,000(2)
Lucas Raymond	1,001,000(1)
Justin Barron	1,001,000(1)
Sean Durzi	1,001,000(1)
Connor Bedard	1,001,000(3)
Josh Doan	1,001,000(3)
Keegan Kolesar	1,000,000(3)
Joel Kiviranta	1,000,000(3)
Mark Kastelic	451,000(1)
Sean Day	451,000(1)

Ben Hutton	210,000(1)
Mark Pysyk	176,000(2)
Michael Houser	135,000(1)
Steve Santini	110,000(1)
Jiri Kulich	100,100(3)
Jake Bischoff	99,500(3)
Steven Fogarty	97,500(2)
Brad Malone	95,500(2)
Connor Carrick	95,000(4)
Gabriel Dumont	95,000(2)
Justin Holl	95,000(4)
Dakota Mermis	85,000(4)
Justin Dowling	80,000(4)
Seth Griffith	75,000(4)
Ken Appleby	55,000(3)
Markus Niemelainen	45,100(1)
Joona Koppanen	45,100(2)
Cole Koepke	45,100(2)
Hayden Hodgson	45,100(1)

Current Funds

$5,001,750

Expenses

Pro Payroll	$33,511,000
Farm Payroll	$2,232,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$438,943
Projected Expenses	$35,993,300
Projected Balance	-$30,991,550

Salary Commitment

Year: 2024	$35,743,300
Year: 2025	$20,512,800
Year: 2026	$10,834,500
Year: 2027	$3,991,000

Tyler Bertuzzi	4,450,000(2)
Vladislav Gavrikov	3,500,000(1)
Joey Daccord	3,000,000(4)
Josh Anderson	2,750,000(1)
Mike Reilly	2,500,000(1)
Casey DeSmith	2,000,000(3)
Conor Timmins	1,250,000(1)
Yegor Zamula	1,250,000(2)
Pierre Engvall	1,250,000(2)
Aaron Ness	1,100,000(1)
Logan Cooley	1,001,000(3)
Matthew Poitras	1,001,000(3)
Matt Boldy	1,001,000(1)
Marco Rossi	1,001,000(1)
Luke Evangelista	1,001,000(2)
Logan Stankoven	1,001,000(3)
Chris Tierney	1,000,000(3)
Steven Lorentz	900,000(4)
Arber Xhekaj	751,000(2)
Johnathan Kovacevic	451,000(1)
Pontus Holmberg	451,000(2)
Isaak Phillips	451,000(1)
Michael Pezzetta	451,000(1)

Antti Raanta	220,000(2)
Zane McIntyre	175,000(3)
Brad Hunt	150,000(1)
Taylor Fedun	120,000(1)
Rasmus Asplund	110,000(1)
Kevin Gravel	110,000(1)
Tristan Luneau	100,100(3)
Stanislav Svozil	100,100(2)
Jesse Ylonen	100,000(3)
Nicolas Aube-Kubel	100,000(3)
Turner Elson	95,000(3)
Cooper Marody	91,000(4)
John Leonard	85,000(2)
Ethan Del Mastro	75,100(3)
Lukas Rousek	75,100(2)
Samuel Fagemo	75,100(1)
Jordan Spence	75,100(1)
Isak Rosen	75,100(3)
James Malatesta	75,100(3)
Casey Fitzgerald	45,100(1)
Riley Damiani	45,100(1)
Chase Priskie	45,100(1)
Marc Del Gaizo	45,100(3)
Hunter McKown	45,100(2)

Current Funds

$3,953,494

Expenses

Pro Payroll	$50,524,000
Farm Payroll	$1,579,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$638,454
Projected Expenses	$52,353,200
Projected Balance	-$48,399,706

Salary Commitment

Year: 2024	$52,103,200
Year: 2025	$34,334,900
Year: 2026	$19,573,500
Year: 2027	$5,505,000

Bo Horvat	5,750,000(3)
Elias Lindholm	4,900,000(1)
Phillip Grubauer	4,250,000(3)
Nico Hischier	3,250,000(1)
Adam Pelech	3,200,000(2)
Ivan Barbashev	3,100,000(4)
Josh Manson	2,750,000(2)
Andrew Mangiapane	2,500,000(1)
Conor Garland	2,500,000(1)
Daniel Sprong	2,300,000(4)
Nicolas Roy	2,100,000(2)
Connor Murphy	2,000,000(2)
Juuso Valimaki	1,750,000(2)
Dillon Dube	1,400,000(2)
Oliver Kylington	1,200,000(1)
Phil Tomasino	1,001,000(1)
Connor Zary	1,001,000(3)
Jeremy Lauzon	1,000,000(2)
Spencer Martin	1,000,000(1)
Logan Stanley	870,000(3)
Kevin Stenlund	800,000(3)
Pyotr Kochetkov	751,000(1)
Andreas Englund	700,000(3)
Artemi Kniazev	451,000(1)

Eric Comrie	150,000(2)
Tyson Jost	146,000(2)
Justin Bailey	125,000(3)
Will Butcher	125,000(3)
Jaret Anderson-Dolan	105,000(4)
Mason Lohrei	100,100(3)
Matt Coronato	100,100(2)
Cale Fleury	87,000(3)
Bobby Brink	75,100(1)
Drew Helleson	75,100(2)
Jackson Blake	75,100(3)
Adam Ruzicka	50,000(1)
Givani Smith	50,000(3)
Nick DeSimone	45,100(2)
Blake Hillman	45,100(1)
Jonas Rondbjerg	45,100(1)
Arnaud Durandeau	45,100(2)
Yan Kuznetsov	45,100(3)
Cameron Butler	45,100(3)
Uvis Balinskis	45,100(3)

Current Funds

$3,765,252

Expenses

Pro Payroll	$76,640,000
Farm Payroll	$1,072,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	80
Total Game Expenses	$950,759
Projected Expenses	$76,060,683
Projected Balance	-$16,135,431

Salary Commitment

Year: 2024	$77,712,200
Year: 2025	$44,126,900
Year: 2026	$17,110,100
Year: 2027	$7,120,000

Evgeni Malkin	6,500,000(1)
Brock Boeser	6,000,000(1)
Steve Stamkos	5,950,000(1)
Alex Tuch	5,500,000(1)
Anze Kopitar	5,500,000(2)
Rasmus Dahlin	5,250,000(4)
Brad Marchand	5,250,000(2)
Zach Werenski	4,500,000(2)
Brock Nelson	4,500,000(3)
Mikael Granlund	4,250,000(2)
Marc-Andre Fleury	3,210,000(2)
Adam Henrique	3,000,000(1)
Ukko-Pekka Luukkonen	3,000,000(2)
Jordan Staal	2,700,000(3)
Jamie Oleksiak	2,650,000(3)
Dmitry Kulikov	2,150,000(1)
Ian Cole	1,810,000(1)
Jan Rutta	1,750,000(1)
Radek Faksa	1,670,000(4)
Beck Malenstyn	1,000,000(2)
Simon Benoit	500,000(1)

Austin Watson	190,000(1)
Morgan Barron	120,000(4)
Carl Grundstrom	100,000(1)
Ivan Prosvetov	95,000(3)
Radim Zohorna	80,000(4)
Andreas Athanasiou	79,000(2)
Jiri Patera	75,100(2)
Seth Helgeson	62,500(2)
Nick Blankenburg	45,100(1)
Boris Katchouk	45,100(1)
Callahan Burke	45,100(2)
Justin Kirkland	45,100(2)
Brandon Duhaime	45,100(1)
John Ludvig	45,100(3)

Current Funds

$174,269

Expenses

Pro Payroll	$53,635,000
Farm Payroll	$538,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	80
Total Game Expenses	$663,699
Projected Expenses	$53,095,902
Projected Balance	-$52,921,633

Salary Commitment

Year: 2024	$54,173,300
Year: 2025	$39,875,100
Year: 2026	$24,025,000
Year: 2027	$2,425,000

Nazem Kadri	4,250,000(3)
Jaccob Slavin	4,150,000(2)
Chandler Stephenson	4,100,000(3)
Jonathan Marchessault	4,000,000(1)
Viktor Arvidsson	3,975,000(1)
Mattias Ekholm	3,900,000(2)
Ilya Mikheyev	3,750,000(3)
Jaden Schwartz	2,800,000(3)
Jake McCabe	2,700,000(3)
Scott Mayfield	2,500,000(2)
Pavel Zacha	2,500,000(1)
Lars Eller	2,000,000(2)
Samuel Montembeault	1,800,000(3)
Ville Husso	1,675,000(2)
Jordan Martinook	1,500,000(4)
Evgeni Dadonov	1,410,000(1)
Noah Juulsen	1,100,000(1)
Nikita Zaitsev	1,100,000(3)
Luke Glendening	1,100,000(3)
Stefan Noesen	1,000,000(1)
Alexander Barabanov	925,000(4)
Kevin Shattenkirk	800,000(2)
Marco Scandella	600,000(2)

Devin Shore	138,000(1)
Dustin Tokarski	85,000(1)
Dalton Smith	70,000(2)
Alex Petrovic	60,000(2)
Brett Sutter	50,000(2)
Adam Ginning	45,100(2)
Ben McCartney	45,100(1)
Cole Reinhardt	45,100(1)

Current Funds

$556,450

Expenses

Pro Payroll	$45,656,000
Farm Payroll	$1,851,700
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$582,411
Projected Expenses	$47,757,700
Projected Balance	-$47,201,250

Salary Commitment

Year: 2024	$47,507,700
Year: 2025	$32,439,400
Year: 2026	$18,213,600
Year: 2027	$10,541,500

Charlie McAvoy	5,000,000(4)
Tristan Jarry	4,500,000(2)
Rickard Rakell	4,200,000(1)
Tyler Seguin	3,900,000(4)
Filip Hronek	3,600,000(1)
Phillip Danault	3,250,000(1)
Anthony Mantha	3,200,000(2)
Jonathan Drouin	2,750,000(3)
Carson Soucy	2,100,000(3)
Alexandre Carrier	2,000,000(2)
Teddy Blueger	1,950,000(2)
Luke Kunin	1,800,000(1)
Calvin de Haan	1,400,000(4)
Kevin Lankinen	1,100,000(3)
Kirill Marchenko	1,001,000(2)
Thomas Harley	1,001,000(1)
Jonas Johansson	800,000(2)
Dimitri Voronkov	751,000(3)
Gage Goncalves	451,000(3)
Fabian Zetterlund	451,000(1)
Michael Carcone	451,000(1)

Calvin Petersen	225,000(2)
Jujhar Khaira	140,000(3)
Adam Gaudette	132,000(2)
Andrew Agozzino	120,000(1)
Pierre-Olivier Joseph	115,000(3)
Arthur Kaliyev	110,000(2)
Brandt Clarke	100,100(2)
Brogan Rafferty	88,000(4)
Joel Hanley	87,500(4)
Joseph Gambardella	87,500(2)
Mitchell Stephens	85,000(3)
Nicolas Beaudin	85,000(3)
Nick Abruzzese	75,100(1)
Nils Aman	75,100(2)
Yegor Chinakhov	75,100(1)
Ben Gleason	66,000(4)
Kyle Rau	50,000(3)
Milos Kelemen	45,100(2)
Brandon Scanlin	45,100(3)
Mason Shaw	45,100(1)

Current Funds

$856,755

Expenses

Pro Payroll	$54,302,000
Farm Payroll	$1,471,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$683,207
Projected Expenses	$56,023,000
Projected Balance	-$55,166,245

Salary Commitment

Year: 2024	$55,773,000
Year: 2025	$38,131,300
Year: 2026	$28,360,100
Year: 2027	$17,235,000

Ilya Sorokin	5,000,000(4)
Matt Duchene	4,700,000(3)
Justin Faulk	4,250,000(1)
Jamie Benn	4,000,000(1)
Jean Gabriel Pageau	4,000,000(1)
Bryan Rust	3,375,000(3)
Cody Ceci	2,900,000(2)
Nick Leddy	2,850,000(4)
David Savard	2,750,000(4)
Gabriel Vilardi	2,500,000(1)
Colton Sissons	2,200,000(4)
Tyler Myers	2,050,000(4)
Nick Paul	2,000,000(2)
Niko Mikkola	2,000,000(4)
Oliver Ekman-Larsson	1,850,000(3)
Charlie Lindgren	1,850,000(2)
Nick Bonino	1,675,000(1)
Nico Sturm	1,250,000(2)
Henri Jokiharju	1,150,000(2)
Erik Johnson	1,050,000(3)
Marc McLaughlin	451,000(1)
Egor Afanasyev	451,000(2)

Christian Dvorak	214,500(1)
Jesse Puljujarvi	175,000(4)
Troy Stecher	140,000(1)
Cole Smith	125,000(4)
Gavin Bayreuther	105,000(3)
Hudson Fasching	91,000(1)
Kyle Clague	90,000(1)
Karson Kuhlman	90,000(1)
Kevin Labanc	85,000(4)
Tristen Robins	75,100(2)
Mikhail Maltsev	50,000(2)
Oskar Steen	50,000(1)
Dylan Wells	45,100(2)
Isaac Ratcliff	45,100(1)
Patrik Koch	45,100(3)
Jake Christiansen	45,100(1)

Current Funds

$1,185,093

Expenses

Pro Payroll	$66,877,000
Farm Payroll	$759,700
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	80
Total Game Expenses	$827,887
Projected Expenses	$66,230,927
Projected Balance	-$8,885,834

Salary Commitment

Year: 2024	$67,636,700
Year: 2025	$40,784,500
Year: 2026	$32,698,500
Year: 2027	$14,210,000

Leon Draisaitl	7,200,000(3)
J.T. Miller	6,400,000(4)
Miro Heiskanen	5,500,000(3)
Jake Oettinger	4,900,000(4)
Brayden Schenn	4,750,000(1)
Tomas Hertl	4,650,000(1)
Robert Thomas	4,500,000(1)
Joe Pavelski	4,300,000(1)
Shayne Gostisbehere	3,750,000(2)
T.J. Oshie	2,800,000(2)
Alexander Wennberg	2,750,000(3)
Alexander Romanov	2,000,000(3)
Anton Forsberg	1,880,000(1)
Jeff Petry	1,850,000(4)
Erik Cernak	1,700,000(1)
Jacob Middleton	1,600,000(1)
Sam Steel	1,400,000(2)
Jarred Tinordi	1,250,000(1)
Seth Jarvis	1,001,000(1)
Blake Wheeler	995,000(4)
Derek Ryan	950,000(3)
Jack McBain	751,000(1)

Nick Cousins	125,000(1)
Chad Ruhwedel	95,000(1)
Matt Donovan	88,500(3)
Arvid Soderblom	75,100(1)
Cole Schneider	75,000(1)
Kurtis MacDermid	70,000(2)
Gustav Olofsson	66,000(2)
Andrew Poturalski	65,000(4)
Carsen Twarynski	55,000(1)
Grant Hutton	45,100(1)

Current Funds

$13,326,807

Expenses

Pro Payroll	$46,834,000
Farm Payroll	$1,814,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$596,322
Projected Expenses	$48,898,400
Projected Balance	-$35,571,593

Salary Commitment

Year: 2024	$48,648,400
Year: 2025	$32,594,500
Year: 2026	$21,170,500
Year: 2027	$13,990,000

Quinn Hughes	6,000,000(4)
Sean Monahan	4,950,000(1)
Seth Jones	4,950,000(3)
Drake Batherson	3,900,000(4)
Dylan Cozens	2,800,000(2)
Casey Mittelstadt	2,500,000(2)
Yegor Sharangovich	2,200,000(1)
Mario Ferraro	2,000,000(1)
Elvis Merzlikins	2,000,000(1)
Calle Jarnkrok	1,800,000(2)
Kaapo Kahkonen	1,760,000(4)
William Borgen	1,750,000(3)
Colin Miller	1,700,000(1)
Warren Foegele	1,700,000(2)
Brett Kulak	1,500,000(2)
Trent Frederic	1,125,000(4)
Braden Schneider	1,001,000(1)
Jake Neighbours	1,001,000(1)
Dakota Joshua	995,000(4)
Matias Maccelli	751,000(1)
Michael Kesselring	451,000(2)

Kaapo Kakko	165,000(2)
Pheonix Copley	160,000(2)
Max Jones	125,000(4)
Calvin Pickard	125,000(3)
Greg McKegg	100,000(1)
Brett Bulmer	90,500(1)
Alex Barre-Boulet	85,000(4)
Cole Guttman	75,100(2)
Thomas Bordeleau	75,100(1)
Leevi Merilainen	75,100(2)
Ryan Johnson	75,100(3)
Emil Heineman	75,100(3)
Cameron Hughes	70,000(3)
Nikolai Knyzhov	62,500(2)
Brady Keeper	50,000(1)
Nick Swaney	45,100(2)
Aku Raty	45,100(3)
Zach Sawchenko	45,100(1)
Nikolas Matinpalo	45,100(3)
Hunter Drew	45,100(1)
Landon Slaggert	45,100(3)
Matej Blumel	45,100(2)
Ethan Prow	45,100(1)
Jet Greaves	45,100(2)

Current Funds

$2,146,116

Expenses

Pro Payroll	$49,597,000
Farm Payroll	$1,488,700
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	80
Total Game Expenses	$626,045
Projected Expenses	$50,083,610
Projected Balance	$4,952,590

Salary Commitment

Year: 2024	$51,085,700
Year: 2025	$32,432,500
Year: 2026	$18,591,500
Year: 2027	$8,399,500

Auston Matthews	7,300,000(4)
Andrei Vasilevskiy	6,000,000(2)
Anders Lee	4,250,000(3)
Brayden McNabb	3,270,000(1)
Ryan Hartman	3,250,000(1)
Scott Laughton	2,700,000(3)
Andrew Copp	2,600,000(1)
Morgan Frost	2,200,000(2)
Jakob Silfverberg	2,000,000(1)
John Marino	2,000,000(1)
Matt Roy	1,750,000(2)
Marc-Edouard Vlasic	1,750,000(1)
Matt Benning	1,700,000(3)
Kyle Okposo	1,500,000(1)
Eric Robinson	1,300,000(2)
Brett Howden	1,125,000(2)
Mathieu Joseph	1,100,000(3)
Vitek Vanecek	1,000,000(4)
Dryden Hunt	1,000,000(2)
Radim Simek	900,000(1)
Jacob Moverare	451,000(1)
Brett Leason	451,000(1)

Cody Hodgson	220,000(2)
Martin Jones	180,000(2)
Oscar Dansk	135,000(3)
Matt Irwin	120,000(1)
Ryan Reaves	120,000(1)
Nic Petan	99,500(4)
Joey Anderson	91,000(1)
Matthew Martin	82,000(3)
Will Lockwood	75,000(3)
Joe Hicketts	66,000(2)
Sheldon Rempal	60,000(1)
Josh Dunne	50,000(3)
Brett Murray	50,000(3)
Austin Strand	50,000(3)
Joseph Woll	45,100(1)
Scott Reedy	45,100(1)

Current Funds

$2,364,976

Expenses

Pro Payroll	$56,734,000
Farm Payroll	$1,661,300
Prospect Fees	$0,000
Coach	$273,500
Games Remaining	80
Total Game Expenses	$715,473
Projected Expenses	$57,237,854
Projected Balance	-$54,872,878

Salary Commitment

Year: 2024	$58,395,300
Year: 2025	$36,247,100
Year: 2026	$26,360,500
Year: 2027	$8,330,000

Jack Eichel	6,700,000(4)
Kyle Connor	6,350,000(3)
Simeon Varlamov	4,860,000(2)
Mathew Barzal	4,650,000(1)
Artturi Lehkonen	3,400,000(3)
Rasmus Andersson	3,250,000(1)
Anthony Cirelli	2,800,000(1)
Jared McCann	2,750,000(1)
Brandon Saad	2,750,000(3)
Brandon Carlo	2,600,000(3)
Dylan DeMelo	2,200,000(3)
Cal Clutterbuck	2,000,000(1)
Noel Acciari	1,870,000(2)
Jamie Drysdale	1,750,000(2)
Jonas Siegenthaler	1,750,000(1)
Alexandre Texier	1,600,000(1)
Jake Evans	1,500,000(4)
Kent Johnson	1,001,000(1)
Marcus Pettersson	1,000,000(1)
Samuel Ersson	751,000(2)
Dylan Samberg	751,000(1)
Paul Cotter	451,000(1)

Victor Olofsson	180,000(3)
Sonny Milano	170,000(2)
Dylan Holloway	100,100(2)
Lukas Reichel	100,100(1)
Jakob Pelletier	100,100(2)
Louis Belpedio	95,000(3)
Wade Allison	85,000(3)
Noah Gregor	85,000(3)
Emil Martinsen Lillebe	75,100(3)
Wyatt Kaiser	75,100(2)
Martin Pospisil	75,100(3)
Joel L'Esperance	75,000(2)
Glenn Gawdin	65,000(4)
Matt Kiersted	65,000(4)
David Gust	45,100(2)
Jack LaFontaine	45,100(1)
Tyler Tucker	45,100(2)
Mac Hollowell	45,100(2)
Marshall Rifai	45,100(3)
Ryan Shea	45,100(3)
Ryan Winterton	45,100(3)

Current Funds

$1,959,180

Expenses

Pro Payroll	$32,840,000
Farm Payroll	$1,469,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$421,456
Projected Expenses	$34,559,400
Projected Balance	-$32,600,220

Salary Commitment

Year: 2024	$35,509,400
Year: 2025	$17,352,600
Year: 2026	$10,470,300
Year: 2027	$5,300,000

John Tavares	6,000,000(1)
Colton Parayko	4,000,000(1)
Jakob Chychrun	3,500,000(1)
Marcus Foligno	2,650,000(4)
Quinton Byfield	2,630,000(2)
Scott Wedgewood	1,750,000(3)
Kevin Bahl	1,250,000(2)
Michael McCarron	1,200,000(4)
Frederick Gaudreau	1,050,000(4)
Moritz Seider	1,001,000(1)
Adam Fantilli	1,001,000(3)
Wyatt Johnston	1,001,000(2)
Jonatan Berggren	1,001,000(2)
Scott Perunovich	1,001,000(1)
Gustav Lindstrom	825,000(1)
Tye Kartye	751,000(3)
Alex Laferriere	751,000(3)
Alexei Toropchenko	751,000(1)
Joel Hofer	751,000(1)
Logan O'Connor	725,000(2)
Kyle MacLean	451,000(3)

Logan Couture	400,000(4)
Rasmus Kupari	150,000(3)
Travis Boyd	110,000(1)
Elmer Soderblom	100,100(2)
Yaroslav Askarov	100,100(2)
David Gustafsson	91,000(3)
Jacob Bryson	82,500(1)
Zachary Bolduc	75,100(3)
Scott Morrow	75,100(3)
Collin Graf	75,100(3)
Samuel Bolduc	75,100(2)
Fredrik Karlstrom	45,100(1)
Jake Leschyshyn	45,100(1)
Coryey Schueneman	45,100(1)

Current Funds

$3,117,456

Expenses

Pro Payroll	$68,451,000
Farm Payroll	$1,104,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	80
Total Game Expenses	$851,283
Projected Expenses	$68,102,634
Projected Balance	-$8,825,178

Salary Commitment

Year: 2024	$69,555,200
Year: 2025	$48,211,100
Year: 2026	$27,345,000
Year: 2027	$4,295,000

Brayden Point	5,600,000(3)
Brent Burns	5,250,000(2)
Mats Zuccarello	5,250,000(2)
Chris Kreider	5,150,000(3)
Sebastian Aho	5,000,000(1)
Igor Shesterkin	5,000,000(3)
Jake Guentzel	4,750,000(1)
Charlie Coyle	4,000,000(2)
Noah Hanifin	3,850,000(1)
Esa Lindell	3,750,000(3)
Gustav Forsling	3,550,000(3)
Alex Goligoski	3,000,000(1)
Brenden Dillon	2,800,000(2)
Adam Lowry	2,400,000(4)
Corey Perry	1,800,000(2)
Mattias Janmark	1,800,000(4)
Nicolas Hague	1,600,000(1)
James van Riemsdyk	1,400,000(1)
Nick Foligno	1,100,000(1)
Petr Mrazek	950,000(2)
Vincent Desharnais	451,000(2)

Kevin Connauton	175,000(1)
Tanner Kero	155,000(1)
Brendan Perlini	109,000(1)
Jayson Megna	95,000(4)
Magnus Hellberg	85,000(2)
Wyatt Kalynuk	82,500(1)
John Hayden	80,000(2)
Adam Erne	77,500(1)
William Cuylle	75,100(2)
Dylan Coghlan	70,000(2)
Mike Hardman	55,000(2)
Erik Kallgren	45,100(1)

Current Funds

$3,599,446

Expenses

Pro Payroll	$54,102,000
Farm Payroll	$1,682,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	80
Total Game Expenses	$683,341
Projected Expenses	$54,667,317
Projected Balance	-$51,067,871

Salary Commitment

Year: 2024	$55,784,000
Year: 2025	$45,438,400
Year: 2026	$24,646,400
Year: 2027	$11,450,000

William Nylander	6,000,000(4)
Cale Makar	6,000,000(3)
Roope Hintz	5,350,000(4)
Devon Toews	5,000,000(2)
Cam Talbot	3,850,000(1)
Michael Bunting	3,300,000(2)
Brett Pesce	3,000,000(1)
Ryan Johansen	3,000,000(3)
Nino Niederreiter	2,750,000(3)
Jason Zucker	2,100,000(2)
Colin Blackwell	1,850,000(2)
Sean Walker	1,800,000(2)
Dante Fabbro	1,750,000(2)
Joel Armia	1,500,000(2)
Anthony Stolarz	1,500,000(1)
Troy Terry	1,500,000(1)
Tyler Johnson	1,450,000(2)
Ryker Evans	1,001,000(3)
Jacob Macdonald	950,000(2)
Parker Wotherspoon	451,000(2)

Sebastian Aho	125,000(2)
Taro Hirose	125,000(2)
Jacob Larsson	115,000(1)
Keith Kinkaid	105,000(3)
Frank Nazar	100,100(3)
Maxime Lajoie	100,000(4)
Jesper Boqvist	100,000(1)
Tyler Benson	100,000(2)
Michael Hutchinson	97,500(2)
Matt Luff	95,000(1)
Libor Hajek	83,500(2)
Jansen Harkins	80,000(1)
Raphael Lavoie	75,100(3)
Brett Seney	75,000(3)
Jonny Brodzinski	60,500(1)
Marian Studenic	55,000(2)
Tyce Thompson	55,000(2)
Mitchell Chaffee	45,100(1)
Graeme Clarke	45,100(3)
Pierrick Dube	45,100(3)

Current Funds

$2,119,291

Expenses

Pro Payroll	$63,426,000
Farm Payroll	$700,300
Prospect Fees	$0,000
Coach	$249,000
Games Remaining	80
Total Game Expenses	$785,065
Projected Expenses	$62,805,171
Projected Balance	-$4,525,880

Salary Commitment

Year: 2024	$64,126,300
Year: 2025	$41,217,700
Year: 2026	$13,990,100
Year: 2027	$2,200,000

Alex Ovechkin	5,400,000(2)
Jason Robertson	5,000,000(1)
Sergei Bobrovsky	4,700,000(2)
Vincent Trocheck	4,500,000(1)
Mathew Dumba	4,400,000(1)
Ryan O'Reilly	4,375,000(3)
Nick Schmaltz	4,200,000(2)
Cam Fowler	4,200,000(2)
Jonas Brodin	3,700,000(3)
Ryan Pulock	3,700,000(2)
Travis Konecny	3,100,000(1)
Brandon Montour	3,000,000(1)
Mark Giordano	2,500,000(2)
Vladislav Namestnikov	2,250,000(3)
Mackenzie Blackwood	2,200,000(4)
Kyle Palmieri	1,750,000(2)
Brian Dumoulin	1,200,000(3)
Calen Addison	1,100,000(1)
Dawson Mercer	1,001,000(1)
Kiefer Sherwood	650,000(2)
Matthew Phillips	500,000(1)

Matt Murray	130,000(3)
Anders Bjork	95,000(1)
Denis Gurianov	90,000(3)
Lucas Carlsson	85,000(1)
Trevor Carrick	82,500(2)
Kole Lind	82,500(1)
Bobby McMann	45,100(2)
Cameron Crotty	45,100(3)
Joe Snively	45,100(1)

Current Funds

$8,608,257

Expenses

Pro Payroll	$34,908,000
Farm Payroll	$2,001,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$453,162
Projected Expenses	$37,159,300
Projected Balance	-$28,551,043

Salary Commitment

Year: 2024	$36,909,300
Year: 2025	$18,852,900
Year: 2026	$3,857,700
Year: 2027	$1,850,000

Jonathan Huberdeau	6,250,000(1)
Martin Necas	4,000,000(2)
Anthony Duclair	2,800,000(2)
Alexis Lafreniere	2,750,000(2)
Max Domi	2,600,000(1)
Timothy Liljegren	2,100,000(2)
Zach Whitecloud	2,000,000(1)
Jack Johnson	1,750,000(1)
Nils Hoglander	1,500,000(2)
Jalen Chatfield	1,100,000(4)
Anton Lundell	1,001,000(1)
Mason McTavish	1,001,000(1)
William Eklund	1,001,000(1)
Simon Nemec	1,001,000(3)
Jacob Bernard-Docker	1,000,000(2)
Nick Caamano	750,000(4)
William Lagesson	500,000(3)
Brandon Biro	451,000(1)
Felix Sandstrom	451,000(1)
Akira Schmid	451,000(1)
Egor Sokolov	451,000(1)

Tomas Tatar	270,000(2)
Filip Zadina	250,000(2)
Zach Sanford	176,000(1)
Spencer Knight	150,000(2)
Jordan Oesterle	150,000(3)
Vincent Hinostroza	138,000(1)
Tyler Motte	125,000(3)
Philip Broberg	100,100(1)
David Jiricek	100,100(2)
Emil Bemstrom	100,000(1)
Rem Pitlick	91,500(3)
Samuel Knazko	75,100(2)
Rhett Gardner	50,000(3)
Vladislav Kolyachonok	45,100(1)
Kristian Reichel	45,100(1)
Brandon Baddock	45,100(1)
Matt Rempe	45,100(3)
Adam Edstrom	45,100(3)

Current Funds

-$623,464

Expenses

Pro Payroll	$73,597,000
Farm Payroll	$507,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	80
Total Game Expenses	$906,757
Projected Expenses	$72,540,585
Projected Balance	-$73,164,049

Salary Commitment

Year: 2024	$74,104,100
Year: 2025	$66,228,100
Year: 2026	$55,396,000
Year: 2027	$18,900,000

Matthew Tkachuk	6,750,000(3)
Mika Zibanejad	6,650,000(4)
Mitch Marner	6,500,000(4)
Mackenzie Weegar	6,250,000(3)
Timo Meier	5,750,000(3)
Frank Vatrano	5,750,000(4)
Drew Doughty	5,200,000(3)
Jacob Trouba	4,950,000(2)
Evander Kane	4,750,000(3)
Tyler Toffoli	3,950,000(3)
Alex Kerfoot	3,700,000(3)
Alexandar Georgiev	3,350,000(2)
Brady Skjei	2,750,000(1)
Brendan Smith	1,500,000(1)
Alex Lyon	1,400,000(1)
Cal Foote	1,100,000(1)
Andrei Kuzmenko	1,001,000(2)
Robert Hagg	945,000(2)
Robert Bortuzzo	900,000(1)
Jacob Lucchini	451,000(2)

Tyler Pitlick	95,000(3)
Otto Koivula	90,000(2)
Clark Bishop	60,500(1)
Kaden Fulcher	60,500(1)
Anthony Angello	55,000(1)
Riley Nash	51,000(3)
Jeremy Davies	50,000(1)
William Bitten	45,100(2)

Current Funds

$1,533,137

Expenses

Pro Payroll	$33,635,000
Farm Payroll	$1,640,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$433,237
Projected Expenses	$35,525,400
Projected Balance	-$33,992,263

Salary Commitment

Year: 2024	$35,275,400
Year: 2025	$22,649,300
Year: 2026	$11,008,200
Year: 2027	$1,150,000

Patrik Laine	5,400,000(3)
Tom Wilson	4,150,000(1)
Samuel Girard	3,850,000(2)
Evan Rodrigues	2,600,000(2)
Ilya Samsonov	2,500,000(1)
Mattias Samuelsson	2,500,000(2)
Ross Colton	2,000,000(2)
Owen Tippett	1,700,000(1)
Trevor Van Riemsdyk	1,170,000(3)
Vasily Podkolzin	1,001,000(1)
Akil Thomas	751,000(3)
Nico Daws	751,000(1)
Mark Friedman	650,000(3)
Lane Pederson	500,000(4)
Jackson Cates	500,000(4)
Cole Bardeau	455,000(3)
Brayden Pachal	451,000(1)
Michael Eyssimont	451,000(1)
Marc Johnstone	451,000(3)
Kaedan Korczak	451,000(1)
Sam Malinski	451,000(3)
James Hamblin	451,000(2)
Jeff Malott	451,000(1)

John Klingberg	475,000(1)
Oskar Lindblom	180,000(3)
Patrick Brown	175,000(3)
Alex Stalock	170,000(1)
Shakir Mukhamadullin	100,100(3)
Tanner Jeannot	100,000(4)
Collin Delia	90,000(2)
Jakub Lauko	75,100(2)
John Beecher	75,100(3)
Dysin Mayo	75,100(1)
Dennis Gilbert	75,000(2)
Jeffrey Viel	50,000(4)

Current Funds

$7,140,623

Expenses

Pro Payroll	$42,917,000
Farm Payroll	$1,280,800
Prospect Fees	$0,000
Coach	$193,500
Games Remaining	82
Total Game Expenses	$541,357
Projected Expenses	$44,391,300
Projected Balance	-$37,250,677

Salary Commitment

Year: 2024	$44,197,800
Year: 2025	$30,773,600
Year: 2026	$19,570,200
Year: 2027	$7,700,000

Alex Pieterangelo	5,250,000(1)
Morgan Rielly	4,750,000(1)
Claude Giroux	4,500,000(2)
J.T. Compher	4,000,000(4)
Yanni Gourde	3,700,000(3)
Reilly Smith	3,350,000(3)
Alec Martinez	3,000,000(2)
Pius Suter	1,900,000(4)
Josh Brown	1,800,000(4)
James Reimer	1,800,000(3)
Jesper Fast	1,750,000(3)
Ty Dellandrea	1,250,000(2)
Tyson Foerster	1,001,000(2)
Sam Carrick	1,000,000(3)
Daniil Tarasov	751,000(1)
Robin Salo	751,000(1)
Alexandre Fortin	560,000(1)
Matthew Kessel	451,000(2)
Gabriel Fortier	451,000(1)
Cole Schwindt	451,000(1)
Nick Cicek	451,000(2)

Rocco Grimaldi	135,000(2)
Charles Hudon	115,000(1)
Dennis Cholowski	115,000(1)
Kieffer Bellows	115,000(2)
Jesper Wallstedt	100,100(3)
Nathan Walker	90,000(2)
T.J. Tynan	90,000(1)
Elliot Desnoyers	75,100(2)
Sean Malone	70,000(3)
Austin Poganski	55,000(3)
Tanner Laczynski	50,000(1)
Jasper Weatherby	45,100(1)
Philippe Maillet	45,100(2)
Ben Jones	45,100(1)
Matt Tomkins	45,100(3)
Spencer Stastney	45,100(2)
Sammy Walker	45,100(2)

Current Funds

$6,648,956

Expenses

Pro Payroll	$31,201,000
Farm Payroll	$1,487,700
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$401,691
Projected Expenses	$32,938,700
Projected Balance	-$26,289,744

Salary Commitment

Year: 2024	$32,688,700
Year: 2025	$21,740,600
Year: 2026	$12,174,000
Year: 2027	$105,000

Nathan MacKinnon	7,250,000(3)
Darcy Kuemper	3,500,000(1)
Jeff Carter	2,950,000(2)
Anthony DeAngelo	2,000,000(1)
Mike Hoffman	1,800,000(2)
Luke Schenn	1,500,000(1)
Jaycob Megna	1,050,000(3)
Shane Wright	1,001,000(2)
Alexander Holtz	1,001,000(1)
Luke Hughes	1,001,000(2)
Mark Staal	1,000,000(1)
Daniil Gushchin	751,000(2)
Nikita Nesterenko	751,000(2)
Ivan Fedotov	751,000(3)
Dylan McIlrath	750,000(1)
Brandon Gignac	650,000(3)
Gerald Mayhew	630,000(3)
Logan Shaw	610,000(3)
Daniil Miromanov	451,000(1)
Mikael Pyyhtia	451,000(2)
Devin Cooley	451,000(3)
Alex Steeves	451,000(1)
Pavol Regenda	451,000(2)

Zach Parise	250,000(1)
Caleb Jones	105,000(4)
Aatu Raty	100,100(2)
Ivan Miroshnichenko	100,100(3)
Jack Rathbone	85,000(2)
Sam Colangelo	75,100(3)
Nikita Chibrikov	75,100(3)
Arshdeep Bains	75,100(3)
Zach Dean	75,100(3)
Mackenzie MacEachern	51,000(3)
Michael McNiven	45,100(1)
Jake Livingstone	45,100(2)
Jason Polin	45,100(3)
Cole McWard	45,100(2)
Matthew Murray	45,100(2)
Maxence Guenette	45,100(2)
Marcus Bjork	45,100(2)
Logan Morrison	45,100(3)
Linus Karlsson	45,100(3)
Max Crozier	45,100(3)
Yaniv Perets	45,100(3)

Current Funds

$9,767,581

Expenses

Pro Payroll	$32,677,000
Farm Payroll	$2,184,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$428,184
Projected Expenses	$35,111,100
Projected Balance	-$25,343,519

Salary Commitment

Year: 2024	$34,861,100
Year: 2025	$16,200,600
Year: 2026	$11,836,300
Year: 2027	$1,435,000

John Gibson	6,000,000(1)
Andre Burakovsky	3,750,000(3)
Kasperi Kapanen	2,640,000(1)
Ryan Strome	2,500,000(1)
Kailer Yamamoto	1,950,000(1)
Jake Bean	1,780,000(3)
Rasmus Ristolainen	1,600,000(3)
Jakub Vrana	1,460,000(1)
Ryan Poehling	1,350,000(2)
Haydn Fleury	1,300,000(4)
Cole Sillinger	1,001,000(1)
Juraj Slafkovsky	1,001,000(2)
Cole Perfetti	1,001,000(1)
Mark Jankowski	955,000(3)
Brock McGinn	785,000(3)
Jayden Struble	751,000(3)
Derrick Pouliot	750,000(2)
Artem Anisimov	750,000(2)
Rafael Harvey-Pinard	451,000(1)
Mason Geertsen	451,000(1)
Connor Ingram	451,000(1)

Brendan Gallagher	255,000(3)
Nicklas Backstrom	150,000(3)
Oliver Wahlstrom	140,000(1)
Christian Fischer	135,000(4)
Lias Andersson	130,000(1)
Victor Mete	125,000(1)
Sean Farrell	100,100(2)
Cutter Gauthier	100,100(3)
Aaron Dell	100,000(3)
Robbie Russo	88,000(2)
Malcolm Subban	85,000(3)
Lassi Thomson	75,100(1)
Simon Holmstrom	75,100(2)
Lucas Johansen	75,100(1)
Ross Johnston	75,000(2)
Max McCormick	75,000(1)
C.J. Suess	70,000(2)
Mike Vecchione	60,000(2)
Lucas Condotta	45,100(2)
Mattias Norlinder	45,100(1)
Carson Meyer	45,100(1)
Cam Hillis	45,100(1)
Ondrej Pavel	45,100(3)
Matt Villalta	45,100(3)

Current Funds

-$3,114,222

Expenses

Pro Payroll	$58,552,000
Farm Payroll	$1,227,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	80
Total Game Expenses	$732,065
Projected Expenses	$58,565,171
Projected Balance	-$61,679,393

Salary Commitment

Year: 2024	$59,779,300
Year: 2025	$35,676,200
Year: 2026	$20,395,100
Year: 2027	$14,250,000

Brady Tkachuk	5,500,000(4)
Jordan Binnington	4,500,000(4)
Thomas Chabot	4,500,000(1)
Travis Sanheim	4,250,000(4)
David Perron	3,750,000(1)
Adrian Kempe	3,750,000(2)
Cole Caufield	3,600,000(2)
Neal Pionk	3,500,000(1)
Ondrej Palat	3,000,000(2)
Evgeny Kuznetsov	3,000,000(1)
Nikita Zadorov	2,500,000(3)
Brandon Hagel	2,500,000(1)
Ryan Graves	2,500,000(3)
Marcus Johansson	2,000,000(2)
Andrew Peeke	1,900,000(1)
Barrett Hayton	1,750,000(1)
Chris Driedger	1,500,000(1)
Curtis Lazar	1,500,000(2)
Ridly Greig	1,001,000(2)
Sean Kuraly	1,000,000(3)
Sam Gagner	600,000(1)
J.J. Moser	451,000(1)

Jimmy Vesey	185,000(2)
Travis Hamonic	182,000(1)
Troy Grosenick	150,000(1)
Dylan Gambrell	110,000(1)
Riley Stillman	100,000(2)
Parker Kelly	100,000(3)
Adam Beckman	75,100(1)
Tyler Kleven	75,100(2)
Ben Harpur	75,000(1)
Anton Blidh	70,000(2)
Akim Aliu	60,000(1)
Angus Crookshank	45,100(3)

Current Funds

$7,789,191

Expenses

Pro Payroll	$43,983,000
Farm Payroll	$2,473,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$569,589
Projected Expenses	$46,706,300
Projected Balance	-$38,917,109

Salary Commitment

Year: 2024	$46,456,300
Year: 2025	$20,979,300
Year: 2026	$15,478,400
Year: 2027	$1,922,000

John Carlson	6,000,000(1)
Shea Theodore	4,800,000(3)
Frederik Andersen	4,750,000(1)
Andrei Svechnikov	4,500,000(3)
Josh Morrissey	3,850,000(1)
Joshua Norris	3,250,000(1)
Joel Edmundson	2,425,000(3)
Alex Nylander	1,700,000(2)
Adam Boqvist	1,500,000(1)
Drew O'Connor	1,130,000(4)
Cayden Primeau	1,100,000(1)
Matthew Knies	1,001,000(2)
Simon Edvinsson	1,001,000(2)
Jack Quinn	1,001,000(1)
Matty Beniers	1,001,000(1)
Leo Carlsson	1,001,000(3)
Blake Lizotte	1,000,000(1)
Jack Drury	751,000(1)
Henry Thrun	751,000(2)
Taylor Raddysh	751,000(1)
Conor Sheary	720,000(4)

Kirby Dach	350,000(2)
Filip Chytil	350,000(3)
Jack Studnicka	125,000(2)
Zach Aston-Reese	105,000(3)
Dustin Wolf	100,100(2)
Arturs Silovs	100,100(2)
Jacob Perreault	100,100(1)
Lane Hutson	100,100(3)
Logan Mailloux	100,100(3)
Mackie Samoskevich	100,100(3)
Patrick Maroon	98,500(1)
Ty Smith	90,000(2)
Julien Gauthier	84,000(1)
Nolan Foote	82,500(2)
Ben Meyers	75,100(1)
Brayden Tracey	75,100(1)
Vincent Iorio	75,100(2)
Nikita Alexandrov	75,100(2)
Joshua Roy	75,100(3)
Jon Merrill	72,000(4)
Zack MacEwen	50,000(2)
Ronnie Attard	45,100(1)
Nathan Smith	45,100(1)

Current Funds

$1,239,121

Expenses

Pro Payroll	$53,917,000
Farm Payroll	$2,333,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	80
Total Game Expenses	$689,035
Projected Expenses	$55,122,829
Projected Balance	-$53,883,708

Salary Commitment

Year: 2024	$56,250,900
Year: 2025	$42,730,000
Year: 2026	$25,020,100
Year: 2027	$3,667,500

Mark Stone	4,750,000(3)
Pavel Buchnevich	4,650,000(2)
Sam Reinhart	4,500,000(3)
Boone Jenner	3,950,000(3)
William Karlsson	3,750,000(3)
Dmitry Orlov	3,300,000(1)
Joel Farabee	3,000,000(2)
Ben Chiarot	2,850,000(2)
Logan Thompson	2,500,000(1)
Justin Schultz	2,200,000(1)
Robbie Fabbri	2,050,000(3)
Alex Newhook	2,000,000(2)
Jeff Skinner	2,000,000(4)
Filip Gustavsson	2,000,000(2)
Nick Jensen	1,900,000(3)
Lawson Crouse	1,800,000(1)
Ryan Lindgren	1,700,000(1)
Joe Veleno	1,400,000(2)
Derek Forbort	1,365,000(4)
Kaiden Guhle	1,001,000(2)
Alex Vlasic	751,000(1)
Nick Seeler	500,000(1)

Anthony Beauvillier	214,500(1)
Olli Maatta	200,000(2)
Taylor Hall	186,000(2)
Jesperi Kotkaniemi	182,500(2)
Cody Glass	162,500(3)
Tobias Bjornfot	115,000(3)
Mavrik Bourque	100,100(3)
Kyle Criscuolo	95,000(1)
Jakub Zboril	85,000(1)
Maxime Comtois	77,500(4)
Jean-Luc Foudy	75,100(2)
Jonathan Gruden	75,100(2)
Jordan Harris	75,100(1)
Matthew Highmore	75,000(4)
Mathieu Olivier	75,000(3)
Tanner Fritz	65,000(1)
Michael Mersch	50,000(4)
Roland McKeown	50,000(1)
Ashton Sautner	50,000(1)
Jonah Gadjovich	50,000(4)
Garrett Pilon	50,000(4)
Jacob Peterson	45,100(1)
Josiah Slavin	45,100(1)
Nikita Okhotiuk	45,100(1)
Eetu Makiniemi	45,100(2)
Kevin Mandolese	45,100(2)

Current Funds

$3,199,407

Expenses

Pro Payroll	$66,013,000
Farm Payroll	$2,492,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	80
Total Game Expenses	$838,479
Projected Expenses	$67,078,341
Projected Balance	-$7,718,934

Salary Commitment

Year: 2024	$72,255,300
Year: 2025	$37,607,800
Year: 2026	$24,441,200
Year: 2027	$11,845,500

David Pastrnak	7,260,000(1)
Mikko Rantanen	6,400,000(3)
Dylan Larkin	5,300,000(3)
Erik Karlsson	5,000,000(1)
Torey Krug	4,650,000(1)
Kevin Fiala	4,550,000(4)
Ivan Provorov	4,500,000(1)
Jordan Kyrou	4,000,000(2)
Jared Spurgeon	3,750,000(2)
Joel Eriksson Ek	3,600,000(1)
Adin Hill	3,250,000(4)
Jake Walman	2,500,000(4)
Nic Dowd	2,250,000(1)
T.J. Brodie	2,100,000(1)
Eeli Tolvanen	2,000,000(2)
Laurent Brossoit	1,550,000(1)
Connor McMichael	1,500,000(2)
Michael Rasmussen	1,500,000(1)
Mason Appleton	1,350,000(4)
Brock Faber	1,001,000(2)
Lukas Dostal	1,001,000(1)
Aliaksei Protas	751,000(1)

Connor Brown	340,000(2)
Isac Lundestrom	155,000(3)
Nicholas Robertson	130,000(2)
Ville Heinola	115,000(1)
Christian Wolanin	115,000(3)
Grigori Denisenko	112,500(4)
Hendrix Lapierre	100,100(1)
Kevin Korchinski	100,100(3)
Matthew Savoie	100,100(3)
Bradly Nadeau	100,100(3)
Gavin Brindley	100,100(3)
William Dufour	100,100(2)
David Farrance	83,000(4)
Sam Poulin	75,100(2)
Jackson LaCombe	75,100(2)
Pavel Dorofeyev	75,100(1)
Juuso Parssinen	75,100(2)
Fraser Minten	75,100(3)
Emil Andrae	75,100(3)
Mads Sogaard	75,100(1)
Hugo Alnefelt	75,100(1)
Oskar Olausson	75,100(2)
Daemon Hunt	75,100(3)
Olle Lycksell	45,100(2)
Valtteri Puustinen	45,100(1)

Current Funds

$3,054,201

Expenses

Pro Payroll	$74,625,000
Farm Payroll	$983,100
Prospect Fees	$0,000
Coach	$300,000
Games Remaining	80
Total Game Expenses	$925,709
Projected Expenses	$74,056,683
Projected Balance	-$14,842,482

Salary Commitment

Year: 2024	$75,608,100
Year: 2025	$61,134,500
Year: 2026	$29,380,200
Year: 2027	$17,605,000

Connor McDavid	8,000,000(3)
Kirill Kaprizov	6,250,000(4)
Roman Josi	6,000,000(2)
Filip Forsberg	5,300,000(2)
Kris Letang	5,000,000(4)
Connor Hellebuyck	4,900,000(1)
Darnell Nurse	4,800,000(2)
Gustav Nyquist	4,650,000(2)
Teuvo Teravainen	4,500,000(1)
Ryan McDonagh	3,500,000(2)
Zach Hyman	3,500,000(1)
Adam Larsson	2,900,000(2)
John Gaudreau	2,850,000(2)
Artem Zub	2,750,000(4)
Erik Haula	2,200,000(4)
Kevin Hayes	1,850,000(3)
Zegmus Girgensons	1,775,000(3)
David Rittich	1,350,000(4)
Trevor Lewis	1,300,000(1)
Michael McLeod	1,250,000(2)

Cameron Gaunce	101,000(1)
Kyle Capobianco	96,500(2)
Jimmy Schuldt	87,500(2)
Dan Renouf	85,000(2)
Pierre-Edouard Bellema	77,500(1)
Jaxson Stauber	75,100(2)
Dominic Toninato	70,000(2)
Ryan Carpenter	60,000(3)
Anthony Richard	55,000(4)
Justin Richards	50,000(1)
Luke Philip	45,100(2)
Georgii Merkulov	45,100(3)
Shane Bowers	45,100(2)
Ilya Solovyov	45,100(3)
Max Willman	45,100(1)

Current Funds

$14,939,225

Expenses

Pro Payroll	$35,475,000
Farm Payroll	$622,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$443,261
Projected Expenses	$36,347,400
Projected Balance	-$21,408,175

Salary Commitment

Year: 2024	$36,097,400
Year: 2025	$23,400,300
Year: 2026	$14,015,100
Year: 2027	$7,718,000

Alex DeBrincat	7,000,000(1)
Tim Stuetzle	4,500,000(2)
Jake Debrusk	3,750,000(3)
Michael Matheson	3,025,000(2)
Matt Grzelcyk	2,500,000(1)
Jack Roslovic	2,400,000(4)
Alex Nedeljkovic	1,750,000(4)
Samuel Blais	1,100,000(4)
Dylan Guenther	1,001,000(2)
Olen Zellweger	1,001,000(3)
Owen Power	1,001,000(1)
Connor Mackey	825,000(4)
Jan Jenik	825,000(1)
Karel Vejmelka	751,000(1)
Marat Khusnutdinov	751,000(3)
Milan Lucic	750,000(3)
A.J. Greer	725,000(4)
Chase de Leo	670,000(2)
Reese Johnson	650,000(4)
Alec Regula	500,000(1)

Dan Vladar	150,000(4)
Drake Caggiula	99,000(2)
Ryan Dzingel	75,000(1)
Kyle Clifford	68,000(4)
Jack Ahcan	50,000(4)
Joel Teasdale	45,100(2)
Filip Roos	45,100(2)
Samuel Laberge	45,100(3)
Reilly Walsh	45,100(1)