Current Funds	$29,344,665
Home Games Remaining	38
Avg. Attendance	20,990
Avg. Revenue/Game	$1,612,032
Projected Revenue	$61,257,216

Expenses

Pro Payroll	$46,203,476
Farm Payroll	$2,197,777
Prospect Fees	$143,726
Coach	$0,000
Games Remaining	76
Total Game Expenses	$592,012
Projected Expenses	$44,992,907
Projected Balance	$45,608,974

Salary Commitment

Year: 2021	$48,401,253
Year: 2022	$29,885,528
Year: 2023	$13,339,089
Year: 2024	$215,500

Anze Kopitar	4,400,000(1)
T.J. Oshie	3,855,000(3)
Josh Bailey	3,500,000(1)
Connor Hellebuyck	3,490,566(2)
William Karlsson	3,247,642(2)
Jason Zucker	3,113,208(2)
Josh Morrissey	3,023,006(3)
Jaccob Slavin	3,000,000(2)
Damon Severson	2,500,000(1)
Radko Gudas	2,499,000(3)
Mats Zuccarello	2,491,000(1)
Darnell Nurse	2,264,151(1)
Joonas Donskoi	1,924,528(2)
Chris Tanev	1,555,000(3)
Nick Bonino	1,485,000(1)
Cal Clutterbuck	1,305,000(2)
Jason Spezza	1,101,000(1)
Calvin Petersen	609,375(3)
Patrick Marleau	540,000(3)
Mason Appleton	300,000(1)

Alexander Kerfoot	192,352(3)
Tanner Pearson	185,500(3)
Colton Sissons	157,756(3)
Kyle Palmieri	155,500(3)
Nate Schmidt	155,500(3)
Derek Stepan	155,500(4)
Dryden Hunt	112,338(1)
Josh Leivo	103,528(1)
Brett Connolly	100,500(2)
Sami Vatanen	100,100(3)
Matt Calvert	100,100(1)
Jonny Brodzinski	98,508(1)
Brad Hunt	80,500(2)
Vinnie Hinostroza	77,646(2)
Adam Gaudette	65,568(2)
Arttu Ruotsalainen	62,968(2)
Nick Jensen	50,500(3)
Antti Suomela	48,313(2)
Josef Korenar	45,000(3)
Zack MacEwen	30,100(1)
Steven Kampfer	30,000(1)
Joseph Cramarossa	30,000(4)
Jake Evans	30,000(2)
Gavin Bayreuther	30,000(4)

Current Funds	$2,037,451
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$29,411,969
Farm Payroll	$611,000
Prospect Fees	$225,018
Coach	$0,000
Games Remaining	82
Total Game Expenses	$368,878
Projected Expenses	$30,247,987
Projected Balance	-$28,210,536

Salary Commitment

Year: 2021	$30,022,969
Year: 2022	$14,763,149
Year: 2023	$10,854,192
Year: 2024	$3,666,700

Ryan Johansen	4,800,000(1)
Alex DeBrincat	3,533,742(3)
Zac Dalpe	3,276,700(4)
Alexander Wennberg	2,940,000(1)
Frank Vatrano	2,343,750(3)
Ben Hutton	2,241,211(1)
Jimmy Vesey	1,570,169(1)
Alexandar Georgiev	1,338,957(2)
Jeff Skinner	1,260,000(2)
Austin Czarnik	1,171,880(1)
Erik Gustafsson	849,057(1)
Alexander Romanov	650,000(3)
Oscar Dansk	386,503(1)
Andrew Peeke	350,000(2)
Kaapo Kakko	300,000(2)
Erik Brannstrom	300,000(2)
Nolan Foote	300,000(4)
Robert Thomas	300,000(1)
Mattias Samuelsson	300,000(3)
Filip Chytil	300,000(1)
Kole Lind	300,000(3)
Evan Bouchard	300,000(2)
Philippe Myers	300,000(1)

Anton Stralman	311,000(1)
Dylan Cozens	30,000(3)
Alec Regula	30,000(4)
Kyle Capobianco	30,000(1)
Dillon Dube	30,000(1)
Nolan Patrick	30,000(4)
Jamie Drysdale	30,000(3)
Kole Sherwood	30,000(2)
Max Comtois	30,000(1)
Mark Alt	30,000(4)
Rem Pitlick	30,000(2)

Current Funds	$55,360,885
Home Games Remaining	39
Avg. Attendance	16,826
Avg. Revenue/Game	$1,534,486
Projected Revenue	$59,844,954

Expenses

Pro Payroll	$44,121,778
Farm Payroll	$800,928
Prospect Fees	$83,463
Coach	$0,000
Games Remaining	77
Total Game Expenses	$548,856
Projected Expenses	$42,261,890
Projected Balance	$72,943,949

Salary Commitment

Year: 2021	$44,922,706
Year: 2022	$32,704,768
Year: 2023	$14,305,782
Year: 2024	$9,483,975

Jack Eichel	5,660,377(2)
Oliver Ekman-Larsson	4,710,000(2)
Dustin Brown	3,499,000(1)
Aleksander Barkov	3,257,669(2)
Brock Boeser	3,243,865(2)
Anthony Mantha	3,147,239(4)
Darcy Kuemper	3,000,000(1)
Samuel Girard	2,760,736(4)
Mikhail Sergachev	2,650,307(3)
Casey DeSmith	2,100,000(1)
Alexander Edler	1,748,000(4)
Kevin Shattenkirk	1,748,000(4)
Tyler Johnson	1,600,000(3)
Anthony Beauvillier	1,159,510(1)
Adam Pelech	1,132,075(2)
Brady Tkachuk	950,000(1)
Andrei Svechnikov	650,000(1)
Carl Hagelin	500,000(1)
Nic Dowd	305,000(2)
Oliver Wahlstrom	300,000(3)

T.J. Brodie	200,000(1)
Tomas Nosek	69,428(1)
Devan Dubnyk	61,000(3)
Mark Pysyk	50,000(4)
Tyler Pitlick	30,500(3)
Owen Tippett	30,000(3)
Logan Brown	30,000(1)
Chad Ruhwedel	30,000(2)
Jansen Harkins	30,000(2)
Alex Newhook	30,000(4)
Trent Frederic	30,000(1)
Jonah Gadjovich	30,000(3)
Ivan Chekhovich	30,000(3)
Olli Juolevi	30,000(3)
William Lockwood	30,000(3)
Juuso Valimaki	30,000(2)
Sasha Chmelevski	30,000(3)
Isac Lundestrom	30,000(1)

Current Funds	$56,524,045
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,143,699
Farm Payroll	$121,981
Prospect Fees	$104,040
Coach	$0,000
Games Remaining	82
Total Game Expenses	$406,948
Projected Expenses	$33,369,720
Projected Balance	$23,154,325

Salary Commitment

Year: 2021	$33,265,680
Year: 2022	$9,092,226
Year: 2023	$4,701,050
Year: 2024	$300,000

Jeff Carter	6,750,000(1)
Jaden Schwartz	3,210,000(1)
Brian Dumoulin	2,460,000(1)
Erik Gudbranson	2,325,000(1)
Mathieu Perreault	2,251,000(1)
Colin Miller	2,193,396(2)
Taro Hirose	1,968,750(1)
Nick Holden	1,710,000(1)
Nico Sturm	1,406,250(3)
Dominik Simon	1,399,220(1)
Trevor Moore	1,220,000(1)
Scott Harrington	1,127,300(3)
Connor Carrick	1,035,280(2)
Anton Blidh	937,500(3)
Jean-Sebastien Dea	562,500(2)
Zac Rinaldo	401,000(1)
Eric Comrie	386,503(1)
Ross Colton	300,000(2)
Alexander Volkov	300,000(2)
Grigori Denisenko	300,000(3)
Pierre-Olivier Joseph	300,000(3)
Kurtis Gabriel	300,000(4)
Ukko-Pekka Luukkonen	300,000(3)

Matthew Peca	91,981(1)
Michael Sgarbossa	30,000(3)

Current Funds	$64,036,981
Home Games Remaining	37
Avg. Attendance	15,792
Avg. Revenue/Game	$1,364,407
Projected Revenue	$50,483,059

Expenses

Pro Payroll	$46,650,006
Farm Payroll	$951,785
Prospect Fees	$147,344
Coach	$0,000
Games Remaining	75
Total Game Expenses	$582,307
Projected Expenses	$43,672,989
Projected Balance	$70,847,051

Salary Commitment

Year: 2021	$47,601,791
Year: 2022	$28,360,253
Year: 2023	$19,593,836
Year: 2024	$2,644,479

John Tavares	7,714,286(3)
Blake Wheeler	6,220,000(1)
Max Pacioretty	4,455,000(1)
Blake Coleman	3,890,000(3)
Jake Muzzin	3,800,000(2)
Jordan Staal	2,750,000(3)
Josh Manson	2,300,000(2)
Rickard Rakell	2,273,666(1)
Connor Brown	1,987,730(3)
Alex Goligoski	1,875,000(1)
Pavel Buchnevich	1,794,480(1)
Radek Faksa	1,794,479(4)
Milan Lucic	900,000(1)
Jared McCann	884,430(1)
David Savard	850,000(4)
Scott Mayfield	820,755(2)
Zach Aston-Reese	690,180(2)
Mario Ferraro	650,000(2)
Justin Braun	400,000(1)
Chris Driedger	300,000(3)
Alex Nedeljkovic	300,000(2)

Marco Scandella	155,500(3)
Oskar Sundqvist	151,841(3)
Radim Simek	102,000(2)
Kyle Okposo	100,000(1)
Derek Grant	100,000(1)
Mark Jankowski	69,364(1)
William Lagesson	51,185(1)
Scott Sabourin	48,313(1)
Niko Mikkola	43,482(2)
Matt Martin	40,100(1)
Andrew Agozzino	30,000(1)
Patrick Russell	30,000(2)
Libor Hajek	30,000(2)

Current Funds	$71,301,609
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,411,163
Farm Payroll	$1,381,829
Prospect Fees	$155,784
Coach	$0,000
Games Remaining	82
Total Game Expenses	$462,790
Projected Expenses	$37,948,776
Projected Balance	$33,352,833

Salary Commitment

Year: 2021	$37,792,992
Year: 2022	$34,672,007
Year: 2023	$23,793,772
Year: 2024	$13,968,200

Tyler Seguin	9,000,000(4)
Patrick Kane	8,338,235(2)
John Gibson	3,533,742(3)
Duncan Keith	3,499,999(3)
Alexander Radulov	2,700,000(4)
Connor Murphy	1,800,000(4)
Kevin Lankinen	950,000(1)
Nick Bjugstad	850,000(3)
Jason Dickinson	828,220(1)
Jesse Puljujarvi	810,967(3)
Greg Pateryn	650,000(3)
Adam Boqvist	550,000(2)
Danny DeKeyser	400,000(4)
Pius Suter	350,000(2)
Rasmus Sandin	350,000(2)
Rudolfs Balcers	300,000(1)
Kirby Dach	300,000(2)
Kale Clague	300,000(2)
Brandon Hagel	300,000(2)
Victor Olofsson	300,000(1)
Martin Necas	300,000(1)

Andrew Shaw	249,100(3)
Zach Bogosian	200,000(2)
Brandon Carlo	157,362(1)
Brad Richardson	130,000(2)
Joakim Nygard	63,900(1)
Joel Kellman	51,764(3)
Wyatt Kalynuk	51,074(1)
Mike Hardman	50,383(1)
Reese Johnson	48,635(1)
Vinni Lettieri	41,411(1)
Christopher Gibson	38,200(4)
Jan Jenik	30,000(4)
Kevin Bahl	30,000(3)
David Kase	30,000(2)
Ian Mitchell	30,000(3)
Philipp Kurashev	30,000(3)
Troy Grosenick	30,000(3)
Alexander Barabanov	30,000(3)
Dominik Kahun	30,000(1)
Luke Johnson	30,000(2)
Chris Wagner	30,000(3)

Current Funds	$20,517,114
Home Games Remaining	36
Avg. Attendance	15,812
Avg. Revenue/Game	$1,303,851
Projected Revenue	$46,938,636

Expenses

Pro Payroll	$45,443,124
Farm Payroll	$720,758
Prospect Fees	$246,302
Coach	$0,000
Games Remaining	74
Total Game Expenses	$565,978
Projected Expenses	$41,882,361
Projected Balance	$25,573,389

Salary Commitment

Year: 2021	$46,163,882
Year: 2022	$39,048,296
Year: 2023	$22,342,904
Year: 2024	$3,577,260

Mikko Rantanen	5,107,362(3)
Jack Campbell	5,100,000(3)
Brock Nelson	4,650,000(2)
Jacob Trouba	4,417,178(3)
Filip Forsberg	4,141,104(3)
Matthew Tkachuk	3,865,031(2)
Ryan Ellis	3,400,000(1)
Tomas Hertl	3,183,962(2)
Rasmus Andersson	2,512,270(4)
Zach Hyman	1,591,981(2)
Jake McCabe	1,573,620(1)
Scott Laughton	1,269,939(1)
Nicolas Hague	950,000(2)
Sonny Milano	938,650(2)
Vladislav Namestnikov	500,000(4)
Brandon Sutter	500,000(4)
Adin Hill	441,720(1)
Stefan Matteau	400,307(1)
Keegan Kolesar	300,000(2)
Jakub Zboril	300,000(2)
Morgan Frost	300,000(2)

Will Butcher	206,135(2)
Dylan Strome	165,644(2)
Ethan Bear	110,429(2)
Zach Sanford	103,528(2)
Drew Shore	64,990(4)
Sami Niku	40,031(2)
Josh Mahura	30,000(1)

Current Funds	$141,575,268
Home Games Remaining	32
Avg. Attendance	20,062
Avg. Revenue/Game	$1,685,218
Projected Revenue	$53,926,976

Expenses

Pro Payroll	$42,647,486
Farm Payroll	$879,272
Prospect Fees	$233,449
Coach	$0,000
Games Remaining	65
Total Game Expenses	$533,661
Projected Expenses	$34,687,969
Projected Balance	$160,814,275

Salary Commitment

Year: 2021	$43,526,758
Year: 2022	$36,448,771
Year: 2023	$27,931,533
Year: 2024	$7,634,233

Nathan MacKinnon	6,750,000(3)
Jeff Petry	5,000,000(3)
Ryan Nugent-Hopkins	4,245,283(2)
Cam Fowler	3,900,000(1)
David Perron	3,500,000(3)
Anders Lee	3,400,000(4)
Mathew Dumba	3,396,226(2)
Jamie Benn	2,727,300(3)
Devon Toews	2,263,804(4)
Calle Jarnkrok	1,800,000(4)
Marc-Edouard Vlasic	1,100,000(3)
Ilya Sorokin	950,000(1)
Kirill Kaprizov	950,000(3)
Igor Shesterkin	650,000(1)
Yegor Sharangovich	428,370(1)
Gustav Forsling	386,503(1)
Michael Bunting	300,000(2)
Janne Kuokkanen	300,000(1)
Mason Marchment	300,000(1)
Julien Gauthier	300,000(2)

Anders Bjork	110,429(4)
Victor Mete	50,729(2)
Nikita Gusev	45,000(2)
Radim Zohorna	43,758(1)
Joachim Blichfeld	40,675(1)
Steven Lorentz	40,031(1)
Michael Amadio	38,650(1)
Alexandre Carrier	30,000(2)
Guillaume Brisebois	30,000(3)
John Leonard	30,000(3)
Jack Rathbone	30,000(3)
Brinson Pasichnuk	30,000(3)
Nicholas Caamano	30,000(2)
Morgan Barron	30,000(3)
Jake Walman	30,000(2)
Emil Bemstrom	30,000(2)
Mikhail Maltsev	30,000(3)
Drake Rymsha	30,000(3)
Oskar Steen	30,000(3)
Dennis Gilbert	30,000(2)
Hudson Fasching	30,000(4)
Louis Belpedio	30,000(4)
Austin Poganski	30,000(2)
Glenn Gawdin	30,000(3)

Current Funds	$42,501,167
Home Games Remaining	36
Avg. Attendance	17,310
Avg. Revenue/Game	$1,410,907
Projected Revenue	$50,792,652

Expenses

Pro Payroll	$46,765,651
Farm Payroll	$1,132,261
Prospect Fees	$187,196
Coach	$0,000
Games Remaining	69
Total Game Expenses	$586,404
Projected Expenses	$40,461,859
Projected Balance	$52,831,960

Salary Commitment

Year: 2021	$47,897,912
Year: 2022	$41,378,035
Year: 2023	$26,440,012
Year: 2024	$15,240,951

Vincent Trocheck	6,441,780(4)
Seth Jones	4,679,448(4)
Mike Smith	4,000,000(3)
Clayton Keller	3,947,853(4)
Brayden Point	3,726,994(2)
Nikolaj Ehlers	3,396,226(2)
Dmitry Orlov	3,350,000(3)
Patric Hornqvist	3,350,000(2)
Elias Lindholm	2,745,283(2)
Justin Schultz	2,050,000(1)
Nikita Zadorov	1,766,871(1)
Pavel Zacha	1,552,914(3)
Lawson Crouse	1,058,282(3)
Mackenzie Blackwood	950,000(1)
Adam Fox	950,000(2)
Brandon Tanev	850,000(1)
Ty Smith	750,000(3)
Max Jones	300,000(1)
Juho Lammikko	300,000(1)
Rasmus Asplund	300,000(2)
Noah Gregor	300,000(2)

Thomas Hickey	171,870(4)
Oskar Lindblom	165,644(3)
Matthew Nieto	139,741(1)
Rocco Grimaldi	115,031(3)
Michael Hutchinson	100,000(3)
Ville Husso	55,000(1)
Kenny Agostino	49,520(2)
Evgeny Svechnikov	48,265(1)
Aaron Ness	47,190(3)
Jack Studnicka	30,000(3)
Jacob Larsson	30,000(1)
Joey Anderson	30,000(1)
Eetu Luostarinen	30,000(2)
Ryan Lindgren	30,000(2)
Frederic Allard	30,000(3)
Timothy Gettinger	30,000(2)
Carsen Twarynski	30,000(2)

Current Funds	$28,341,208
Home Games Remaining	35
Avg. Attendance	18,000
Avg. Revenue/Game	$1,080,000
Projected Revenue	$37,800,000

Expenses

Pro Payroll	$46,677,567
Farm Payroll	$80,000
Prospect Fees	$28,500
Coach	$0,000
Games Remaining	68
Total Game Expenses	$570,562
Projected Expenses	$38,798,202
Projected Balance	$27,343,006

Salary Commitment

Year: 2021	$46,757,567
Year: 2022	$36,526,156
Year: 2023	$15,841,854
Year: 2024	$5,952,899

Logan Couture	6,520,000(2)
Andrei Vasilevskiy	5,245,399(4)
Erik Karlsson	4,720,000(3)
Chris Kreider	4,475,555(3)
Jakub Voracek	3,750,000(2)
Dylan Larkin	3,452,830(2)
Zach Werenski	2,760,736(2)
Pierre-Luc Dubois	2,760,736(2)
Sean Couturier	2,600,000(1)
Jonas Brodin	2,300,614(1)
Jakub Vrana	1,849,693(1)
Alex Iafallo	1,338,957(1)
Brian Elliott	1,140,000(2)
Tomas Jurco	693,400(3)
Christian Djoos	552,147(1)
Andy Welinski	407,500(4)
Gaetan Haas	400,000(1)
Max McCormick	400,000(1)
Mathias Brome	400,000(1)
Colton Sceviour	310,000(1)
Jake Bean	300,000(2)
Jacob MacDonald	300,000(4)

Andy Andreoff	40,000(1)
Fredrik Handemark	40,000(1)

Current Funds	$38,121,473
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,617,885
Farm Payroll	$563,738
Prospect Fees	$173,330
Coach	$0,000
Games Remaining	82
Total Game Expenses	$467,743
Projected Expenses	$38,354,953
Projected Balance	-$233,480

Salary Commitment

Year: 2021	$38,181,623
Year: 2022	$37,295,623
Year: 2023	$14,212,551
Year: 2024	$1,640,000

Tyson Barrie	6,102,740(3)
Esa Lindell	3,283,019(2)
Phil Kessel	3,150,000(2)
Jordan Binnington	3,036,810(2)
J.T. Miller	2,898,773(3)
Brett Pesce	2,278,302(2)
Travis Sanheim	2,243,098(2)
Phillip Danault	2,128,067(2)
Chris Tierney	1,932,520(2)
Kasperi Kapanen	1,766,871(2)
David Rittich	1,600,000(4)
Tucker Poolman	1,550,000(3)
Vince Dunn	1,294,095(2)
Ryan Hartman	1,102,590(2)
Jack Johnson	1,000,000(3)
Jay Beagle	750,000(2)
Tyler Bozak	301,000(3)
Daniel Sprong	300,000(1)
Garrett Pilon	300,000(3)
Carter Verhaeghe	300,000(1)
Ryan McLeod	300,000(3)

David Kampf	141,000(1)
Louis Domingue	105,000(1)
Braydon Coburn	77,700(2)
Madison Bowey	50,038(3)
Jalen Chatfield	40,000(2)
Matt Tennyson	40,000(1)
Lane Pederson	40,000(3)
Jackson Cates	40,000(4)
Michael Anderson	30,000(3)

Current Funds	$20,807,484
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$27,079,954
Farm Payroll	$0,000
Prospect Fees	$499,000
Coach	$0,000
Games Remaining	82
Total Game Expenses	$336,329
Projected Expenses	$27,578,954
Projected Balance	-$6,771,470

Salary Commitment

Year: 2021	$27,079,954
Year: 2022	$15,775,276
Year: 2023	$9,357,638
Year: 2024	$3,200,000

Braden Holtby	3,490,000(3)
Mikko Koivu	2,750,000(1)
Jake Gardiner	2,500,000(2)
Victor Rask	2,400,000(1)
Kyle Turris	2,300,000(1)
Conor Sheary	2,250,000(1)
Troy Stecher	1,604,678(1)
Mattias Janmark	1,500,000(4)
Stefan Noesen	1,200,000(2)
Pat Maroon	800,000(2)
Jeremy Swayman	650,000(3)
Sam Lafferty	517,638(3)
Dylan Sikura	517,638(2)
Joel L'Esperance	500,000(2)
Tanner Laczynski	500,000(4)
Ty Dellandrea	300,000(3)
Calen Addison	300,000(4)
Givani Smith	300,000(2)
Brogan Rafferty	300,000(2)
Anthony Angello	300,000(2)
Jason Robertson	300,000(3)
Alex Barre-Boulet	300,000(3)
Trevor Zegras	300,000(3)
Connor McMichael	300,000(4)
Dan Renouf	300,000(3)
Cameron York	300,000(4)
Michael McCarron	300,000(4)

Current Funds	$61,105,474
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,316,037
Farm Payroll	$354,545
Prospect Fees	$122,476
Coach	$0,000
Games Remaining	82
Total Game Expenses	$497,476
Projected Expenses	$40,793,058
Projected Balance	$20,312,416

Salary Commitment

Year: 2021	$40,670,582
Year: 2022	$23,726,113
Year: 2023	$7,729,401
Year: 2024	$3,749,340

Aaron Ekblad	4,500,000(1)
Mikael Granlund	4,068,396(1)
Jonathan Huberdeau	3,339,623(2)
Jonathan Drouin	3,300,000(1)
Nick Schmaltz	3,230,061(3)
Mike Matheson	2,759,434(2)
Yanni Gourde	2,750,000(2)
Matt Grzelcyk	2,036,040(4)
Jonathan Bernier	2,000,000(1)
Jordan Eberle	1,750,000(2)
Dmitry Kulikov	1,750,000(2)
Erik Haula	1,330,000(1)
Casey Cizikas	1,330,000(4)
Collin Delia	1,125,000(2)
Devin Shore	976,410(2)
Nathan Gerbe	750,000(3)
Ryan Carpenter	700,000(1)
Luca Sbisa	600,000(2)
Kevin Rooney	495,283(1)
Brendan Smith	450,000(2)
Sheldon Dries	425,790(1)
Scott Wedgewood	350,000(4)
Zach Whitecloud	300,000(2)

Carter Hart	95,000(1)
Jordan Oesterle	81,368(2)
Ilya Lyubushkin	64,877(2)
Clark Bishop	50,000(2)
Daniel Carr	33,300(4)
Chase De Leo	30,000(1)

Current Funds	$61,531,140
Home Games Remaining	36
Avg. Attendance	19,934
Avg. Revenue/Game	$1,435,205
Projected Revenue	$51,667,380

Expenses

Pro Payroll	$44,482,633
Farm Payroll	$174,838
Prospect Fees	$158,945
Coach	$0,000
Games Remaining	72
Total Game Expenses	$546,542
Projected Expenses	$39,350,999
Projected Balance	$73,847,521

Salary Commitment

Year: 2021	$44,657,471
Year: 2022	$30,037,163
Year: 2023	$20,241,043
Year: 2024	$6,243,190

Alex Ovechkin	9,000,000(3)
Sebastian Aho	4,667,853(3)
Cam Talbot	4,450,000(4)
Johnny Gaudreau	4,050,000(1)
Dougie Hamilton	3,968,558(2)
William Nylander	3,940,962(2)
Gabriel Landeskog	3,153,639(1)
Zdeno Chara	2,844,481(1)
Miles Wood	1,556,600(2)
Sean Walker	1,463,190(4)
Jesper Fast	1,387,500(1)
Rasmus Dahlin	950,000(1)
Nikolai Knyzhov	549,850(1)
Mathieu Joseph	450,000(1)
Jonas Johansson	450,000(1)
Andrej Sekera	400,000(1)
Jayson Megna	300,000(3)
Kevin Stenlund	300,000(2)
Sammy Blais	300,000(1)
Sheldon Rempal	300,000(4)

Steven Fogarty	49,838(1)
Caleb Jones	35,000(1)
Stuart Skinner	30,000(3)
Sebastian Aho (D)	30,000(2)
C.J. Smith	30,000(4)

Current Funds	$58,297,889
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,932,910
Farm Payroll	$0,000
Prospect Fees	$149,499
Coach	$0,000
Games Remaining	82
Total Game Expenses	$476,615
Projected Expenses	$39,082,409
Projected Balance	$19,215,480

Salary Commitment

Year: 2021	$38,932,910
Year: 2022	$11,699,647
Year: 2023	$7,246,349
Year: 2024	$3,723,190

Greg McKegg	9,000,000(1)
Frederik Andersen	5,981,250(1)
Elvis Merzlikins	2,760,736(3)
Matt Benning	2,362,500(2)
Travis Hamonic	2,251,000(1)
Marcus Pettersson	2,222,490(4)
Blake Comeau	2,000,000(1)
Patrik Nemeth	1,603,773(1)
Riley Sheahan	1,550,000(1)
Markus Nutivaara	1,490,798(2)
Warren Foegele	1,187,117(1)
Frederick Gaudreau	900,700(4)
Robby Fabbri	621,166(1)
Drake Caggiula	621,166(1)
Joel Kiviranta	510,736(1)
Kris Russell	500,000(1)
Rhett Gardner	462,423(3)
Connor Bunnaman	406,748(1)
Matiss Kivlenieks	400,307(1)
Jordan Kyrou	300,000(1)
William Borgen	300,000(2)
Nate Prosser	300,000(4)
Kailer Yamamoto	300,000(1)
Joel Farabee	300,000(2)
Vitali Kravtsov	300,000(3)
Joseph Veleno	300,000(4)

Current Funds	$16,794,530
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$42,754,737
Farm Payroll	$90,000
Prospect Fees	$148,832
Coach	$0,000
Games Remaining	82
Total Game Expenses	$524,312
Projected Expenses	$42,993,569
Projected Balance	-$26,199,039

Salary Commitment

Year: 2021	$42,844,737
Year: 2022	$28,402,339
Year: 2023	$17,105,690
Year: 2024	$616,656

Leon Draisaitl	5,100,000(1)
Evgeny Kuznetsov	4,680,000(1)
Cam Atkinson	4,510,000(2)
Adam Henrique	4,000,000(2)
Ivan Provorov	3,726,994(3)
Rasmus Ristolainen	3,726,994(3)
Timo Meier	3,312,883(3)
Travis Konecny	3,036,810(3)
Shayne Gostisbehere	2,700,000(1)
Ilya Mikheyev	1,135,353(3)
Michael Del Zotto	1,050,000(2)
Joel Eriksson Ek	1,026,649(2)
Jake Oettinger	950,000(3)
Steven Santini	782,209(1)
Anthony Stolarz	586,656(4)
Jujhar Khaira	580,189(1)
Kaapo Kahkonen	350,000(2)
Mitchell Stephens	300,000(2)
Tobias Bjornfot	300,000(3)
Liam Foudy	300,000(3)
Jayce Hawryluk	300,000(1)
Michael Rasmussen	300,000(1)

Spencer Knight	30,000(4)
Urho Vaakanainen	30,000(2)
Alexandre Texier	30,000(2)

Current Funds	$45,601,051
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,967,801
Farm Payroll	$364,624
Prospect Fees	$163,767
Coach	$0,000
Games Remaining	82
Total Game Expenses	$457,271
Projected Expenses	$37,496,192
Projected Balance	$8,104,859

Salary Commitment

Year: 2021	$37,332,425
Year: 2022	$27,265,563
Year: 2023	$8,418,183
Year: 2024	$405,000

Patrik Laine	3,726,994(1)
Brady Skjei	2,971,698(2)
Noah Hanifin	2,801,887(2)
Andre Burakovsky	2,705,521(2)
Jakob Chychrun	2,539,877(3)
Christian Dvorak	2,457,055(3)
Petr Mrazek	2,311,644(2)
Boone Jenner	2,122,640(2)
Jake Debrusk	2,029,141(2)
Derek Forbort	1,786,557(1)
Joonas Korpisalo	1,546,012(2)
Carson Soucy	1,518,410(3)
Oliver Bjorkstrand	1,415,094(1)
Jack Roslovic	1,068,216(2)
Jonathon Merrill	972,877(1)
Tage Thompson	773,010(3)
Eric Robinson	750,000(1)
William Carrier	679,831(3)
Kurtis MacDermid	562,500(2)
Christian Fischer	552,147(2)
TempG	500,000(1)
Sam Steel	476,690(1)
Brandon Pirri	400,000(1)
Ben Harpur	300,000(4)

Ryan Lomberg	75,000(4)
Ross Johnston	56,250(2)
Mackenzie MacEachern	49,693(2)
Callan Foote	45,000(3)
Gabriel Carlsson	40,031(2)
Liam O'Brien	38,650(1)
Jacob Bernard-Docker	30,000(4)
Alexander True	30,000(2)

Current Funds	-$8,720,975
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,068,915
Farm Payroll	$1,146,000
Prospect Fees	$47,490
Coach	$0,000
Games Remaining	82
Total Game Expenses	$551,981
Projected Expenses	$45,262,405
Projected Balance	-$53,983,380

Salary Commitment

Year: 2021	$45,214,915
Year: 2022	$23,833,481
Year: 2023	$20,966,500
Year: 2024	$11,324,000

Brent Burns	8,748,000(1)
Alex Pietrangelo	8,275,000(4)
Mike Hoffman	5,500,000(3)
Robin Lehner	5,250,000(1)
Zach Parise	3,100,000(3)
Max Domi	2,228,774(1)
Andreas Athanasiou	1,591,981(2)
Danton Heinen	1,546,010(1)
Antti Raanta	1,499,000(4)
Brayden McNabb	1,380,000(1)
Artturi Lehkonen	1,325,150(1)
Andy Greene	700,000(2)
Tyler Ennis	500,000(4)
Evgenii Dadonov	450,000(4)
Joel Hanley	350,000(3)
Jesperi Kotkaniemi	350,000(1)
Noah Dobson	350,000(2)
Brett Ritchie	325,000(3)
Klim Kostin	300,000(3)
Kyle Clifford	300,000(4)

James Neal	196,000(1)
Justin Holl	187,500(1)
Joakim Ryan	170,000(1)
Valtteri Filppula	130,000(2)
Aaron Dell	95,000(4)
Ben Thomas	95,000(2)
Loui Eriksson	75,000(4)
Jeffrey Viel	40,000(4)
Tyler Graovac	37,500(3)
Michael Houser	30,000(3)
Tanner Kero	30,000(4)
Brandon Davidson	30,000(4)
Yannick Weber	30,000(4)

Current Funds	$5,819,290
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,762,699
Farm Payroll	$547,502
Prospect Fees	$188,149
Coach	$0,000
Games Remaining	82
Total Game Expenses	$469,492
Projected Expenses	$38,498,350
Projected Balance	-$32,679,060

Salary Commitment

Year: 2021	$38,310,201
Year: 2022	$25,847,839
Year: 2023	$14,862,700
Year: 2024	$5,459,695

Nicklas Backstrom	9,000,000(2)
Reilly Smith	3,499,999(3)
Alex Killorn	3,000,000(4)
Pekka Rinne	2,750,000(1)
Nikita Zaitsev	2,700,000(1)
Anthony Cirelli	2,650,307(3)
Marc Staal	2,000,000(1)
Brenden Dillon	1,999,999(1)
Valeri Nichushkin	1,725,460(3)
Kevan Miller	1,580,000(1)
Chandler Stephenson	1,518,405(4)
Evan Rodrigues	1,250,000(2)
Haydn Fleury	897,239(3)
Travis Dermott	891,290(4)
John Moore	500,000(1)
Matthew Highmore	300,000(2)
Kasimir Kaskisuo	300,000(2)
Austin Wagner	300,000(1)
Joshua Norris	300,000(3)
Mackenzie Entwistle	300,000(3)
Carl Grundstrom	300,000(1)

Joakim Nordstrom	105,469(1)
Nick Cousins	69,018(1)
Christian Wolanin	66,938(1)
Lucas Wallmark	65,568(2)
Travis Boyd	60,938(1)
Dakota Joshua	50,000(4)
Martin Frk	39,571(2)
Lucas Carlsson	30,000(2)
Brett Murray	30,000(3)
Brett Howden	30,000(1)

Current Funds	$44,587,303
Home Games Remaining	38
Avg. Attendance	13,746
Avg. Revenue/Game	$1,088,657
Projected Revenue	$41,368,966

Expenses

Pro Payroll	$45,914,989
Farm Payroll	$935,637
Prospect Fees	$103,137
Coach	$0,000
Games Remaining	75
Total Game Expenses	$572,607
Projected Expenses	$42,945,515
Projected Balance	$43,010,754

Salary Commitment

Year: 2021	$46,850,626
Year: 2022	$41,572,629
Year: 2023	$26,638,006
Year: 2024	$11,010,000

Artemi Panarin	7,200,000(3)
David Krejci	5,150,000(4)
Mark Stone	5,073,113(2)
Shea Weber	5,000,000(3)
Tuukka Rask	4,500,000(4)
Colton Parayko	3,113,208(2)
Mika Zibanejad	3,028,302(2)
Matt Duchene	2,960,000(2)
Jesper Bratt	1,898,006(3)
Neal Pionk	1,656,442(1)
Cody Ceci	1,500,000(3)
David Backes	1,215,000(1)
Tyler Bertuzzi	966,258(1)
John Marino	530,740(1)
Jani Hakanpaa	323,920(1)
Drake Batherson	300,000(1)
Frans Nielsen	300,000(2)
Michael Raffl	300,000(4)
Colin Blackwell	300,000(2)
Anton Khudobin	300,000(4)
Trevor Lewis	300,000(4)

Joey Daccord	200,000(4)
Sergei Bobrovsky	160,000(2)
Johan Larsson	95,000(4)
Artem Zub	85,000(1)
Olle Alsing	47,416(1)
Justin Richards	45,000(4)
Christian Jaros	41,411(1)
Parker Kelly	41,227(1)
Filip Chlapik	40,583(1)
Yegor Zamula	30,000(4)
Nate Thompson	30,000(4)
Dylan DeMelo	30,000(4)
Shane Pinto	30,000(3)
Alex Formenton	30,000(1)
Matthew Phillips	30,000(4)

Current Funds	$72,833,651
Home Games Remaining	38
Avg. Attendance	18,590
Avg. Revenue/Game	$1,427,687
Projected Revenue	$54,252,106

Expenses

Pro Payroll	$45,966,093
Farm Payroll	$842,072
Prospect Fees	$241,223
Coach	$0,000
Games Remaining	76
Total Game Expenses	$573,773
Projected Expenses	$43,606,750
Projected Balance	$83,479,007

Salary Commitment

Year: 2021	$46,808,165
Year: 2022	$36,530,476
Year: 2023	$10,825,491
Year: 2024	$2,742,891

Claude Giroux	6,850,100(2)
Mark Giordano	6,800,100(1)
Victor Hedman	6,550,000(2)
Evander Kane	5,750,000(3)
John Carlson	5,501,713(2)
MacKenzie Weegar	2,243,098(4)
Linus Ullmark	2,003,910(1)
Bryan Rust	1,981,132(2)
Andrew Copp	1,573,620(2)
Jason Demers	950,000(3)
Jaroslav Halak	875,000(2)
Leo Komarov	860,000(3)
Dominik Kubalik	750,000(1)
Noel Acciari	660,000(2)
Barclay Goodrow	638,420(2)
Garnet Hathaway	465,000(2)
Alex Biega	310,000(2)
Carl Gunnarsson	304,000(3)
Jordan Greenway	300,000(1)
Michael Stone	300,000(1)
Pierre Engvall	300,000(2)

Andreas Johnsson	234,663(4)
Andreas Borgman	95,000(4)
Dustin Tokarski	90,000(4)
Mikhail Grigorenko	80,130(4)
PE Bellemare	67,600(3)
Jacob de La Rose	63,679(1)
Ryan Miller	61,000(3)
Par Lindholm	30,000(1)
Keaton Middleton	30,000(3)
Xavier Ouellet	30,000(3)
Buddy Robinson	30,000(3)
Sean Malone	30,000(1)

Current Funds	-$11,357,212
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,571,691
Farm Payroll	$0,000
Prospect Fees	$120,737
Coach	$0,000
Games Remaining	82
Total Game Expenses	$459,664
Projected Expenses	$37,692,428
Projected Balance	-$49,049,640

Salary Commitment

Year: 2021	$37,571,691
Year: 2022	$31,146,085
Year: 2023	$2,500,000
Year: 2024	$1,600,000

Ryan Reaves	8,500,000(2)
Carter Rowney	6,800,000(2)
Eric Staal	4,650,000(2)
Ryan Murray	2,836,085(2)
Riley Nash	2,499,990(1)
Juuso Riikola	1,990,000(2)
Richard Panik	1,810,000(2)
Jordie Benn	1,760,000(2)
Alex Chiasson	1,425,003(1)
Hunter Miska	1,100,000(4)
Austin Strand	500,000(4)
TempRW	500,000(1)
Cole Smith	414,110(1)
Brian Pinho	400,000(1)
Alex Belzile	400,000(1)
Kevin Czuczman	400,000(1)
Frederik Gauthier	386,503(1)
Bowen Byram	300,000(3)
Veini Vehvilainen	300,000(3)
Gabriel Vilardi	300,000(2)
Patrick Brown	300,000(3)

Current Funds	$44,254,513
Home Games Remaining	35
Avg. Attendance	18,642
Avg. Revenue/Game	$1,329,220
Projected Revenue	$46,522,700

Expenses

Pro Payroll	$45,583,673
Farm Payroll	$1,845,176
Prospect Fees	$176,549
Coach	$0,000
Games Remaining	71
Total Game Expenses	$580,554
Projected Expenses	$41,219,308
Projected Balance	$49,557,905

Salary Commitment

Year: 2021	$47,428,849
Year: 2022	$31,036,499
Year: 2023	$14,205,781
Year: 2024	$2,585,490

Mathew Barzal	3,865,031(3)
Jacob Markstrom	3,850,000(1)
Justin Faulk	3,419,811(1)
Mark Scheifele	3,381,902(3)
Jake Guentzel	3,312,883(3)
Bo Horvat	3,300,000(1)
Shea Theodore	2,943,396(2)
Tom Wilson	2,924,528(2)
Hampus Lindholm	2,874,233(2)
Charlie McAvoy	2,705,521(2)
Thatcher Demko	2,215,490(4)
Ryan McDonagh	2,100,000(2)
Ryan Getzlaf	1,500,000(1)
Bobby Ryan	1,500,000(2)
Andrew Mangiapane	1,338,960(2)
Brock McGinn	1,159,509(1)
Jake Virtanen	884,434(1)
Tyler Motte	845,475(3)
Elias Pettersson	712,500(1)
Roope Hintz	450,000(1)
Quinn Hughes	300,000(1)

Zack Kassian	146,250(1)
Alex Lyon	140,000(1)
Derek Ryan	135,000(1)
Carl Soderberg	125,000(3)
Corey Perry	125,000(4)
Niklas Hjalmarsson	125,000(4)
Cedric Paquette	91,104(1)
Trevor van Riemsdyk	75,000(2)
Dean Kukan	74,080(2)
Kevin Labanc	69,018(1)
Carter Hutton	60,000(4)
Kiefer Sherwood	60,000(1)
Logan O'Connor	60,000(2)
Matt Luff	60,000(2)
Calvin Pickard	60,000(4)
Henri Jokiharju	55,000(1)
Josh Archibald	55,000(2)
Dante Fabbro	51,074(1)
Michael Dal Colle	38,650(1)
David Farrance	30,000(3)
David Gustafsson	30,000(2)
Michael McLeod	30,000(1)
Daniel Vladar	30,000(3)
Jesper Boqvist	30,000(2)
Nicolas Meloche	30,000(3)
Adam Brooks	30,000(2)
Nicholas Merkley	30,000(2)

Current Funds	$93,327,503
Home Games Remaining	30
Avg. Attendance	22,000
Avg. Revenue/Game	$1,584,000
Projected Revenue	$47,520,000

Expenses

Pro Payroll	$46,832,968
Farm Payroll	$505,000
Prospect Fees	$69,290
Coach	$0,000
Games Remaining	60
Total Game Expenses	$578,137
Projected Expenses	$34,688,238
Projected Balance	$106,159,265

Salary Commitment

Year: 2021	$47,337,968
Year: 2022	$28,445,086
Year: 2023	$21,122,715
Year: 2024	$7,779,494

Auston Matthews	6,423,681(3)
Mitch Marner	6,014,540(3)
Alec Martinez	4,752,500(4)
Keith Yandle	4,150,000(1)
Semyon Varlamov	4,100,000(2)
David Pastrnak	4,000,000(1)
Tomas Tatar	3,100,000(1)
Sam Reinhart	2,582,547(1)
Tyler Myers	2,050,000(1)
Adam Lowry	1,610,429(1)
Anthony Duclair	1,476,994(4)
Jamie Oleksiak	1,209,906(1)
Paul Stastny	1,115,000(4)
Nick Ritchie	1,093,833(2)
Cale Makar	950,000(2)
Mike Reilly	878,538(2)
Andrew Cogliano	425,000(3)
Wade Allison	300,000(3)
Timothy Liljegren	300,000(2)
Craig Anderson	300,000(4)

Darren Helm	150,000(3)
Erik Cernak	95,000(1)
Tobias Rieder	67,500(4)
Michael Frolik	67,500(4)
Dennis Cholowski	65,000(1)
Lias Andersson	30,000(1)
Tarmo Reunanen	30,000(3)

Current Funds	$55,514,925
Home Games Remaining	33
Avg. Attendance	22,000
Avg. Revenue/Game	$1,927,200
Projected Revenue	$63,597,600

Expenses

Pro Payroll	$46,725,955
Farm Payroll	$1,446,347
Prospect Fees	$258,187
Coach	$0,000
Games Remaining	67
Total Game Expenses	$590,616
Projected Expenses	$39,571,253
Projected Balance	$79,541,272

Salary Commitment

Year: 2021	$48,172,302
Year: 2022	$40,883,035
Year: 2023	$26,442,143
Year: 2024	$13,350,560

Connor McDavid	7,075,472(2)
Tyler Toffoli	5,750,000(3)
Ryan Suter	4,760,000(4)
Brayden Schenn	4,475,560(4)
James van Riemsdyk	3,500,000(1)
P.K. Subban	3,350,000(3)
Marc-Andre Fleury	2,490,999(1)
Ben Chiarot	2,100,000(4)
Joe Pavelski	2,000,000(2)
Joel Armia	1,794,479(2)
Jonathan Marchessault	1,733,733(3)
Luke Schenn	1,500,000(4)
Charlie Coyle	1,100,000(3)
Vitek Vanecek	950,000(2)
Ian Cole	900,000(2)
Robert Hagg	793,712(1)
Nick Suzuki	750,000(2)
Sam Gagner	502,000(2)
Joe Thornton	500,000(3)
Matt Irwin	400,000(4)
Paul Byron	300,000(3)

Matt Roy	170,000(1)
Blake Lizotte	111,111(2)
Ilya Samsonov	95,000(2)
Matt Bartkowski	85,000(4)
Brett Kulak	77,830(2)
Mark Borowiecki	75,000(3)
Filip Gustavsson	65,000(3)
Brady Keeper	65,000(2)
Jarred Tinordi	57,850(3)
Jacob Bryson	49,095(1)
Logan Thompson	44,172(1)
Maksim Sushko	42,791(1)
Jordan Gross	41,411(1)
Dylan Coghlan	40,399(1)
Kyle Burroughs	40,000(3)
Tanner Jeannot	39,387(1)
Dylan Gambrell	38,650(1)
Artyom Zagidulin	38,650(1)
Otto Leskinen	30,000(2)
Cayden Primeau	30,000(3)
Connor Mackey	30,000(2)
Noah Juulsen	30,000(4)
Kieffer Bellows	30,000(2)
Adam Ruzicka	30,000(3)
Marcus Johansson	30,000(3)
Ryan MacInnis	30,000(2)
Mikko Lehtonen	30,000(3)

Current Funds	$52,559,324
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,740,296
Farm Payroll	$0,000
Prospect Fees	$139,475
Coach	$0,000
Games Remaining	82
Total Game Expenses	$486,339
Projected Expenses	$39,879,771
Projected Balance	$12,679,553

Salary Commitment

Year: 2021	$40,040,296
Year: 2022	$29,611,922
Year: 2023	$18,511,922
Year: 2024	$14,999,923

Steven Stamkos	9,000,000(2)
Evgeni Malkin	7,762,500(1)
Vladimir Tarasenko	5,200,000(4)
Torey Krug	5,100,000(4)
Sean Monahan	4,399,923(4)
Ryan Dzingel	1,999,999(3)
Miro Heiskanen	950,000(1)
Filip Hronek	950,000(1)
Tristan Jarry	465,874(1)
Curtis McElhinney	312,000(3)
Filip Zadina	300,000(2)
Jack Hughes	300,000(2)
Nicolas Beaudin	300,000(3)
Alexis Lafreniere	300,000(3)
Tyce Thompson	300,000(3)
Justin Dowling	300,000(1)
Yakov Trenin	300,000(2)
Kristian Vesalainen	300,000(2)
Cody Glass	300,000(2)
Gustav Lindstrom	300,000(2)
Josh Currie	300,000(4)
Zachary Jones	300,000(3)
Barrett Hayton	300,000(2)

Current Funds	$38,039,501
Home Games Remaining	31
Avg. Attendance	23,000
Avg. Revenue/Game	$1,932,000
Projected Revenue	$59,892,000

Expenses

Pro Payroll	$44,888,965
Farm Payroll	$1,882,157
Prospect Fees	$355,007
Coach	$0,000
Games Remaining	63
Total Game Expenses	$574,709
Projected Expenses	$36,206,660
Projected Balance	$61,724,841

Salary Commitment

Year: 2021	$46,771,122
Year: 2022	$39,061,220
Year: 2023	$29,391,163
Year: 2024	$20,682,810

Patrice Bergeron	8,320,000(4)
Brad Marchand	8,300,000(4)
Drew Doughty	4,100,000(2)
Kris Letang	4,000,000(2)
Brendan Gallagher	3,800,000(1)
Josh Anderson	3,036,810(4)
Mattias Ekholm	3,000,000(3)
Philipp Grubauer	2,200,000(3)
James Reimer	1,750,000(1)
Teddy Blueger	947,853(3)
Austin Watson	778,302(1)
Vladislav Gavrikov	750,000(1)
Wayne Simmonds	700,000(3)
Adam Larsson	666,000(4)
Luke Glendening	640,000(3)
Nils Hoglander	550,000(3)
Tim Stutzle	450,000(3)
Robert Bortuzzo	300,000(2)
Jordan Martinook	300,000(4)
Denis Gurianov	300,000(1)

Sean Kuraly	879,980(2)
Artem Anisimov	249,100(1)
Keith Kinkaid	90,000(2)
Nathan Walker	82,500(1)
Connor Clifton	70,500(3)
Justin Bailey	51,764(2)
Karson Kuhlman	50,000(2)
Dakota Mermis	48,313(2)
Vitaly Abramov	30,000(2)
Jaret Anderson-Dolan	30,000(2)
Alexei Melnichuk	30,000(3)
Morgan Geekie	30,000(2)
Dmytro Timashov	30,000(2)
Cole Caufield	30,000(3)
Joey Keane	30,000(3)
Ivan Prosvetov	30,000(3)
Arthur Kaliyev	30,000(4)
Jeremy Davies	30,000(2)
Drew O'Connor	30,000(3)
Nicholas Robertson	30,000(4)

Current Funds	$26,835,679
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,197,383
Farm Payroll	$213,849
Prospect Fees	$268,132
Coach	$0,000
Games Remaining	82
Total Game Expenses	$544,870
Projected Expenses	$44,679,364
Projected Balance	-$17,843,685

Salary Commitment

Year: 2021	$44,411,232
Year: 2022	$40,531,190
Year: 2023	$26,077,275
Year: 2024	$14,569,920

Sidney Crosby	8,019,000(4)
Roman Josi	6,000,000(2)
Mikael Backlund	4,000,000(3)
Kevin Hayes	3,764,656(2)
Matt Murray	3,450,920(4)
Ryan Pulock	3,450,920(3)
Teuvo Teravainen	2,981,595(3)
Jakob Silfverberg	2,950,000(2)
Carey Price	2,500,000(4)
Adrian Kempe	1,104,290(2)
Dominic Toninato	950,000(1)
Maxime Lagace	750,000(1)
Curtis Lazar	667,970(3)
Anthony DeAngelo	638,420(1)
Slater Koekkoek	586,656(2)
Tyson Jost	482,646(1)
Jacob Middleton	400,310(1)
Kevin Connauton	300,000(1)
Rasmus Kupari	300,000(3)
Antoine Roussel	300,000(4)
Phillip Di Giuseppe	300,000(4)
Conor Garland	300,000(1)

Anton Forsberg	106,870(3)
Malcolm Subban	58,666(1)
Marcus Hogberg	48,313(2)

Current Funds	$9,111,711
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$24,677,418
Farm Payroll	$395,110
Prospect Fees	$174,564
Coach	$0,000
Games Remaining	82
Total Game Expenses	$307,891
Projected Expenses	$25,247,092
Projected Balance	-$16,135,381

Salary Commitment

Year: 2021	$25,072,528
Year: 2022	$17,389,783
Year: 2023	$14,597,700
Year: 2024	$9,862,700

Taylor Hall	5,450,000(4)
Erik Johnson	4,125,000(1)
Jake Allen	4,000,000(3)
Colin White	2,622,700(4)
Martin Jones	1,700,000(1)
Brendan Lemieux	855,828(2)
Josh Dunne	850,000(4)
Gemel Smith	656,250(2)
Marian Studenic	517,640(2)
Victor Soderstrom	300,000(4)
Eeli Tolvanen	300,000(1)
Mark Friedman	300,000(1)
Quinton Byfield	300,000(4)
Jeremy Lauzon	300,000(1)
Jack Ahcan	300,000(3)
Tyler Lewington	300,000(2)
Ville Heinola	300,000(3)
Fredrik Claesson	300,000(4)
Sam Carrick	300,000(2)
Mathieu Olivier	300,000(1)
Cameron Hughes	300,000(1)
Michael Chaput	300,000(1)

Colton White	111,111(2)
Marcus Sorensen	75,000(3)
Micheal Haley	60,000(3)
Lean Bergmann	57,745(1)
Matt Kiersted	51,254(2)
Simon Benoit	40,000(4)

Current Funds	$25,137,882
Home Games Remaining	39
Avg. Attendance	18,908
Avg. Revenue/Game	$1,225,238
Projected Revenue	$47,784,282

Expenses

Pro Payroll	$44,775,916
Farm Payroll	$851,916
Prospect Fees	$329,345
Coach	$0,000
Games Remaining	78
Total Game Expenses	$560,453
Projected Expenses	$43,715,363
Projected Balance	$29,206,801

Salary Commitment

Year: 2021	$45,627,832
Year: 2022	$28,771,296
Year: 2023	$15,742,408
Year: 2024	$8,480,248

Thomas Chabot	4,417,178(4)
Nico Hischier	4,003,070(4)
Kyle Connor	3,943,909(3)
Ondrej Palat	3,180,000(1)
John Klingberg	2,550,000(1)
Mikko Koskinen	2,310,000(2)
Olli Maatta	2,254,601(2)
Ryan Strome	2,193,400(1)
Joel Edmundson	2,139,571(1)
Brandon Montour	2,125,767(1)
Craig Smith	2,100,000(3)
Kevin Fiala	2,070,552(2)
Marcus Foligno	1,725,000(1)
Travis Zajac	1,675,000(2)
Ondrej Kase	1,471,698(1)
Luke Kunin	1,269,930(2)
Juuse Saros	1,035,276(2)
Derick Brassard	855,000(2)
Logan Stanley	850,000(3)
Nick Paul	745,399(2)
Laurent Brossoit	663,325(1)
Samuel Morin	483,130(2)
John Hayden	414,110(1)
Zachary Senyshyn	300,000(2)

Alex Galchenyuk	208,019(1)
J.T. Compher	193,251(3)
Ryan Donato	104,908(1)
K'Andre Miller	85,000(3)
Nic Petan	45,738(1)
Byron Froese	35,000(1)
Jesse Ylonen	30,000(3)
Aleksi Heponiemi	30,000(3)
Martin Kaut	30,000(3)
Peyton Krebs	30,000(4)
A.J. Greer	30,000(4)
Conor Timmins	30,000(2)

Current Funds	$29,500,304
Home Games Remaining	38
Avg. Attendance	18,000
Avg. Revenue/Game	$1,080,000
Projected Revenue	$41,040,000

Expenses

Pro Payroll	$46,103,042
Farm Payroll	$506,239
Prospect Fees	$30,000
Coach	$0,000
Games Remaining	76
Total Game Expenses	$568,772
Projected Expenses	$43,226,651
Projected Balance	$27,313,653

Salary Commitment

Year: 2021	$46,609,281
Year: 2022	$28,148,046
Year: 2023	$23,050,577
Year: 2024	$17,089,657

Ryan O'Reilly	7,397,261(4)
Jared Spurgeon	4,000,000(1)
Morgan Rielly	3,450,920(3)
Nazem Kadri	3,300,000(4)
Nino Niederreiter	3,150,000(1)
Alex Tuch	2,622,699(4)
Viktor Arvidsson	2,550,000(1)
Brandon Saad	2,510,000(3)
Nick Leddy	2,120,000(1)
Lars Eller	1,900,000(1)
Jean-Gabriel Pageau	1,880,000(4)
Sam Bennett	1,759,969(2)
Thomas Greiss	1,600,000(2)
Nick Foligno	1,550,000(1)
Calvin de Haan	1,100,000(1)
Cody Eakin	1,000,000(4)
Ryan Graves	850,000(1)
Jonathan Quick	750,000(4)
Adam Erne	724,693(1)
Josh Brown	682,500(2)
Jan Rutta	600,000(2)
Nicolas Deslauriers	305,000(2)
Casey Mittelstadt	300,000(1)

Troy Terry	100,077(4)
Ivan Barbashev	81,442(1)
Nathan Beaulieu	60,000(2)
Anthony Bitetto	40,100(1)
Kyle Rau	39,620(4)
Jonas Siegenthaler	35,000(1)
Nicolas Aube-Kubel	30,000(2)
Nathan Bastian	30,000(2)
Nicolas Roy	30,000(1)
Oliver Kylington	30,000(1)
Riley Stillman	30,000(2)