Current Funds	$16,782,816
Home Games Remaining	0
Avg. Attendance	15,893
Avg. Revenue/Game	$1,149,925
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,689,890
Farm Payroll	$3,431,742
Prospect Fees	$161,109
Coach	$0,000
Games Remaining	0
Total Game Expenses	$613,204
Projected Expenses	$0,000
Projected Balance	$16,782,816

Salary Commitment

Year: 2022	$50,121,632
Year: 2023	$38,030,018
Year: 2024	$21,013,128
Year: 2025	$11,450,528

Evgeni Malkin	6,100,000(3)
Darnell Nurse	4,603,528(4)
Anze Kopitar	4,500,000(4)
T.J. Oshie	3,855,000(2)
Connor Hellebuyck	3,490,566(1)
William Karlsson	3,247,642(1)
Josh Morrissey	3,023,006(2)
Mattias Ekholm	3,000,000(2)
Mikael Granlund	2,927,000(3)
Boone Jenner	2,122,640(1)
Alexander Kerfoot	1,923,520(2)
Nate Schmidt	1,555,000(2)
Chris Tanev	1,555,000(2)
Erik Haula	1,540,000(4)
Arttu Ruotsalainen	629,680(1)
Cal Petersen	609,375(2)
Nick Jensen	505,000(2)
Mason Appleton	496,933(1)
Alex Chiasson	405,000(4)
Derek Grant	301,000(4)
Jake Evans	300,000(1)

Mike Reilly	878,538(1)
Alex Barre-Boulet	300,000(2)
Gustav Nyquist	249,100(1)
Josh Bailey	225,100(3)
Joonas Donskoi	192,453(1)
Tanner Pearson	185,500(2)
Colton Sissons	157,756(2)
Kyle Palmieri	155,500(2)
Derek Stepan	155,500(3)
Cal Clutterbuck	130,500(1)
Dryden Hunt	84,254(2)
Brad Hunt	80,500(1)
Vinnie Hinostroza	77,646(1)
Adam Gaudette	65,568(1)
Ben Meyers	62,979(2)
Austin Strand	50,000(3)
Marc McLaughlin	48,796(1)
Zack MacEwen	45,552(1)
Mason Geertsen	45,000(3)
Josef Korenar	45,000(2)
Riley Nash	40,500(4)
Kyle Turris	35,500(1)
Gregory Hofmann	30,500(4)
Joseph Cramarossa	30,000(3)
Gavin Bayreuther	30,000(3)
Jon Gillies	30,000(4)

Current Funds	$14,624,775
Home Games Remaining	0
Avg. Attendance	17,798
Avg. Revenue/Game	$1,366,918
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,772,396
Farm Payroll	$634,739
Prospect Fees	$221,383
Coach	$0,000
Games Remaining	0
Total Game Expenses	$580,836
Projected Expenses	$0,000
Projected Balance	$14,624,775

Salary Commitment

Year: 2022	$47,407,135
Year: 2023	$42,977,412
Year: 2024	$22,506,641
Year: 2025	$12,700,000

Jacob Markstrom	8,300,000(4)
Ryan O'Reilly	7,397,261(3)
Evgeny Kuznetsov	4,400,000(4)
Alex DeBrincat	3,533,742(2)
Morgan Rielly	3,450,920(2)
P.K. Subban	3,350,000(2)
Zach Parise	3,100,000(2)
Frank Vatrano	2,343,750(2)
Robert Thomas	1,546,012(2)
Adam Erne	1,449,380(3)
Alexandar Georgiev	1,338,957(1)
Filip Chytil	1,269,939(2)
Jeff Skinner	1,260,000(1)
Lucas Raymond	750,000(3)
Alexander Romanov	650,000(2)
Alex Formenton	613,110(2)
Jeremy Lauzon	469,325(1)
Andrew Peeke	350,000(1)
Kaapo Kakko	300,000(1)
Erik Brannstrom	300,000(1)
Evan Bouchard	300,000(1)
Jamie Drysdale	300,000(2)

Philippe Myers	140,798(2)
Max Comtois	112,500(2)
Kyle Capobianco	42,791(1)
Laurent Dauphin	38,650(1)
Nolan Foote	30,000(3)
Kole Lind	30,000(2)
Alec Regula	30,000(3)
Ryan MacInnis	30,000(1)
Alex Vlasic	30,000(3)
Nolan Patrick	30,000(3)
Pyotr Kochetkov	30,000(3)
Mattias Norlinder	30,000(3)
Connor Ingram	30,000(2)
Tyler Benson	30,000(3)

Current Funds	$14,800,266
Home Games Remaining	0
Avg. Attendance	18,162
Avg. Revenue/Game	$1,162,641
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,934,753
Farm Payroll	$4,394,466
Prospect Fees	$125,750
Coach	$0,000
Games Remaining	0
Total Game Expenses	$615,305
Projected Expenses	$0,000
Projected Balance	$14,800,266

Salary Commitment

Year: 2022	$50,329,219
Year: 2023	$22,611,681
Year: 2024	$14,624,237
Year: 2025	$8,878,900

Jack Eichel	5,660,377(1)
Mark Stone	5,073,113(1)
Brady Tkachuk	4,599,759(4)
Andrei Svechnikov	4,279,141(4)
Aleksander Barkov	3,257,669(1)
Brock Boeser	3,243,865(1)
Pavel Francouz	3,000,000(2)
Brady Skjei	2,971,698(1)
Andre Burakovsky	2,705,521(1)
Mikhail Sergachev	2,650,307(2)
Josh Manson	2,300,000(1)
Yegor Sharangovich	1,380,368(3)
Dan Vladar	950,000(2)
Scott Mayfield	820,755(1)
Pat Maroon	800,000(1)
Dysin Mayo	524,540(1)
Erik Kallgren	517,640(2)
Owen Tippett	300,000(2)
Chad Ruhwedel	300,000(1)
Alex Newhook	300,000(3)
Oliver Wahlstrom	300,000(2)

Samuel Girard	2,760,736(3)
Simon Benoit	400,000(3)
Philip Broberg	300,000(3)
Boris Katchouk	300,000(3)
Trent Frederic	72,469(3)
Isac Lundestrom	60,331(2)
Akira Schmid	58,666(2)
Logan Brown	51,764(3)
Tyler Pitlick	30,500(2)
Fabian Zetterlund	30,000(3)
Jansen Harkins	30,000(1)
Jonah Gadjovich	30,000(2)
Mads Sogaard	30,000(3)
Olli Juolevi	30,000(2)
William Lockwood	30,000(2)
Juuso Valimaki	30,000(1)
Sasha Chmelevski	30,000(2)
Joseph Woll	30,000(3)
Michael Dipietro	30,000(3)
Jack Drury	30,000(3)
Jack McBain	30,000(3)

Current Funds	$72,552,742
Home Games Remaining	0
Avg. Attendance	11,723
Avg. Revenue/Game	$843,967
Projected Revenue	$0,000

Expenses

Pro Payroll	$26,357,773
Farm Payroll	$746,319
Prospect Fees	$74,227
Coach	$0,000
Games Remaining	0
Total Game Expenses	$331,443
Projected Expenses	$0,000
Projected Balance	$72,552,742

Salary Commitment

Year: 2022	$27,104,092
Year: 2023	$15,868,608
Year: 2024	$3,092,806
Year: 2025	$300,000

Jake Allen	4,000,000(2)
Jakob Silfverberg	2,950,000(1)
Max Domi	2,926,380(1)
Colin Miller	2,193,396(1)
Ryan Dzingel	1,999,999(2)
Taro Hirose	1,845,704(2)
Nico Sturm	1,406,250(2)
Trevor Moore	1,294,095(3)
Scott Harrington	1,127,300(2)
Anton Blidh	937,500(2)
Trevor van Riemsdyk	750,000(1)
Dean Kukan	740,800(1)
Andy Greene	700,000(1)
Eric Comrie	517,638(2)
J.J. Moser	450,000(3)
Mark Friedman	418,711(3)
Ross Colton	300,000(1)
Michael Sgarbossa	300,000(2)
Austin Poganski	300,000(1)
Sheldon Dries	300,000(4)
Linus Sandin	300,000(1)
Spencer Knight	300,000(3)
Kurtis Gabriel	300,000(3)

Grigori Denisenko	300,000(2)
Pierre-Olivier Joseph	300,000(2)
Cole Reinhardt	44,908(1)
Radim Zohorna	41,411(2)
Cooper Marody	30,000(1)
Fredrik Claesson	30,000(3)

Current Funds	$43,740,325
Home Games Remaining	0
Avg. Attendance	13,902
Avg. Revenue/Game	$962,841
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,677,540
Farm Payroll	$412,000
Prospect Fees	$127,272
Coach	$0,000
Games Remaining	0
Total Game Expenses	$514,839
Projected Expenses	$0,000
Projected Balance	$43,740,325

Salary Commitment

Year: 2022	$42,089,540
Year: 2023	$28,822,410
Year: 2024	$19,776,509
Year: 2025	$2,476,380

Max Pacioretty	7,128,000(3)
Tyler Toffoli	5,750,000(2)
Jake Muzzin	3,800,000(1)
Rickard Rakell	3,150,000(1)
Anthony Mantha	3,147,239(3)
Yanni Gourde	2,750,000(1)
Jared McCann	2,476,380(4)
Anthony Beauvillier	2,291,411(3)
Zach Bogosian	2,000,000(1)
Connor Brown	1,987,730(2)
Radek Faksa	1,794,479(3)
Antti Raanta	1,499,000(3)
William Carrier	679,831(2)
Michael McLeod	538,340(2)
Mark Pysyk	500,000(3)
Niko Mikkola	434,820(1)
William Lagesson	400,310(1)
Danny DeKeyser	400,000(3)
Jordan Spence	350,000(3)
Pierre Engvall	300,000(1)
Alex Nedeljkovic	300,000(1)

Radim Simek	102,000(1)
Cody Eakin	100,000(3)
Zack Hayes	30,000(2)
Jakub Galvas	30,000(2)
Riley Tufte	30,000(3)
Alexander Alexeyev	30,000(3)
Riley Barber	30,000(2)
Beck Malenstyn	30,000(3)
Libor Hajek	30,000(1)

Current Funds	$38,726,000
Home Games Remaining	0
Avg. Attendance	11,961
Avg. Revenue/Game	$918,626
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,536,199
Farm Payroll	$2,335,596
Prospect Fees	$127,633
Coach	$0,000
Games Remaining	0
Total Game Expenses	$524,383
Projected Expenses	$0,000
Projected Balance	$38,726,000

Salary Commitment

Year: 2022	$42,871,795
Year: 2023	$32,353,560
Year: 2024	$17,018,074
Year: 2025	$11,567,797

Jonathan Toews	9,000,000(2)
Patrick Kane	8,338,235(1)
Duncan Keith	3,499,999(2)
Victor Olofsson	2,887,270(4)
John Gibson	2,499,900(4)
Marc-Andre Fleury	2,499,900(4)
James Reimer	2,020,000(3)
Martin Necas	1,702,647(4)
Jason Dickinson	1,463,190(3)
Kevin Lankinen	890,625(3)
Rudolfs Balcers	855,828(2)
Jesse Puljujarvi	810,967(2)
Mario Ferraro	650,000(1)
Adam Boqvist	550,000(1)
Sam Lafferty	517,638(2)
Justin Schultz	400,000(4)
Brenden Dillon	400,000(4)
Rasmus Sandin	350,000(1)
Kirby Dach	300,000(1)
Philipp Kurashev	300,000(2)
Brandon Hagel	300,000(1)
Taylor Raddysh	300,000(3)

Arvid Soderblom	300,000(3)
Alec Martinez	249,990(4)
Ryan Ellis	249,990(3)
Jason Zucker	180,000(4)
Alex Wennberg	180,000(4)
James van Riemsdyk	180,000(4)
Jordan Binnington	180,000(4)
TJ Brodie	150,000(4)
Nick Bjugstad	85,000(2)
Wyatt Kalynuk	63,842(2)
Santeri Hatakka	58,723(2)
Mike Hardman	58,090(4)
Kristian Reichel	53,489(2)
Reese Johnson	46,472(3)
Jan Jenik	30,000(3)
Ryan Merkley	30,000(3)
Kevin Bahl	30,000(2)
Ian Mitchell	30,000(2)
Kale Clague	30,000(1)
Axel Jonsson-Fjallby	30,000(3)
Filip Hallander	30,000(3)
Daniil Tarasov	30,000(3)
Jonathan Dahlen	30,000(2)
Lukas Reichel	30,000(3)

Current Funds	$37,265,075
Home Games Remaining	0
Avg. Attendance	16,988
Avg. Revenue/Game	$1,549,421
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,767,047
Farm Payroll	$2,001,831
Prospect Fees	$257,801
Coach	$0,000
Games Remaining	0
Total Game Expenses	$597,886
Projected Expenses	$0,000
Projected Balance	$37,265,075

Salary Commitment

Year: 2022	$48,768,878
Year: 2023	$27,588,834
Year: 2024	$7,050,859
Year: 2025	$0,000

Mikko Rantanen	5,107,362(2)
Brock Nelson	4,650,000(1)
Erik Johnson	4,500,000(2)
Jacob Trouba	4,417,178(2)
Filip Forsberg	4,141,104(2)
Matthew Tkachuk	3,865,031(1)
Tomas Hertl	3,183,962(1)
Rasmus Andersson	2,512,270(3)
Ilya Sorokin	2,208,589(3)
Connor Murphy	1,800,000(3)
Scott Laughton	1,750,000(1)
Zach Hyman	1,591,981(1)
Jesper Fast	1,400,000(1)
Adin Hill	1,200,920(2)
Marc-Edouard Vlasic	1,100,000(2)
Nicolas Hague	950,000(1)
Sonny Milano	938,650(1)
Vladislav Namestnikov	500,000(3)
Pius Suter	350,000(1)
Keegan Kolesar	300,000(1)
Morgan Frost	300,000(1)

Zach Sanford	1,035,280(1)
Jakub Zboril	300,000(1)
Will Butcher	206,135(1)
Dylan Strome	165,644(1)
Ethan Bear	110,429(1)
Brendan Guhle	42,900(1)
Josh Mahura	41,411(2)
Sami Niku	40,031(1)
Felix Sandstrom	30,000(2)
Jack LaFontaine	30,000(3)

Current Funds	$58,221,183
Home Games Remaining	0
Avg. Attendance	20,169
Avg. Revenue/Game	$1,694,222
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,781,561
Farm Payroll	$1,054,729
Prospect Fees	$246,233
Coach	$0,000
Games Remaining	0
Total Game Expenses	$586,372
Projected Expenses	$0,000
Projected Balance	$58,221,183

Salary Commitment

Year: 2022	$47,836,290
Year: 2023	$39,522,976
Year: 2024	$17,185,615
Year: 2025	$4,543,835

Nathan MacKinnon	6,750,000(2)
Jeff Petry	5,000,000(2)
Ryan Nugent-Hopkins	4,245,283(1)
David Perron	3,500,000(2)
Anders Lee	3,400,000(3)
Nick Schmaltz	3,230,061(2)
Igor Shesterkin	3,128,835(4)
Jamie Benn	2,727,300(2)
Brett Pesce	2,278,302(1)
Devon Toews	2,263,804(3)
Ryan Graves	2,185,583(3)
Calle Jarnkrok	1,800,000(3)
Gustav Forsling	1,472,393(3)
Nick Bonino	1,200,000(4)
Casey DeSmith	1,100,000(1)
Kirill Kaprizov	950,000(2)
Austin Watson	500,000(3)
Evgenii Dadonov	450,000(3)
Alexandre Carrier	300,000(1)
Michael McCarron	300,000(3)

Brandon Duhaime	249,000(1)
Ryan Donato	140,000(4)
Nick Cousins	75,000(4)
Victor Mete	50,729(1)
Brett Leason	30,000(3)
Reilly Walsh	30,000(3)
John Leonard	30,000(2)
Jack Rathbone	30,000(2)
Joel Hofer	30,000(3)
Scott Reedy	30,000(3)
Mason Shaw	30,000(3)
Morgan Barron	30,000(2)
Jake Christiansen	30,000(3)
Jake Walman	30,000(1)
Givani Smith	30,000(1)
Emil Bemstrom	30,000(1)
Mikhail Maltsev	30,000(2)
Noah Cates	30,000(3)
Oskar Steen	30,000(2)
Otto Koivula	30,000(3)
Zach Fucale	30,000(3)
Glenn Gawdin	30,000(2)

Current Funds	$40,792,989
Home Games Remaining	0
Avg. Attendance	12,393
Avg. Revenue/Game	$1,040,892
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,456,897
Farm Payroll	$1,051,072
Prospect Fees	$240,742
Coach	$0,000
Games Remaining	0
Total Game Expenses	$545,716
Projected Expenses	$0,000
Projected Balance	$40,792,989

Salary Commitment

Year: 2022	$44,507,969
Year: 2023	$36,603,491
Year: 2024	$22,636,684
Year: 2025	$2,559,999

Tyler Seguin	9,000,000(3)
Seth Jones	4,679,448(3)
Mikael Backlund	4,000,000(2)
Jared Spurgeon	4,000,000(1)
Dmitry Orlov	3,350,000(2)
Tyler Bertuzzi	3,278,374(3)
Oliver Ekman-Larsson	2,499,999(4)
Thatcher Demko	2,215,490(3)
Jordan Eberle	1,750,000(1)
Oskar Lindblom	1,656,440(2)
Pavel Zacha	1,552,914(2)
Mackenzie Blackwood	1,546,012(2)
Michael Hutchinson	1,000,000(2)
Juho Lammikko	414,110(1)
Evgeny Svechnikov	414,110(1)
Vladislav Kolyachonok	300,000(3)
Jack Studnicka	300,000(2)
Riley Damiani	300,000(3)
Ryan Lindgren	300,000(1)
Ryan Poehling	300,000(1)
Rasmus Asplund	300,000(1)
Noah Gregor	300,000(1)

Klim Kostin	300,000(2)
Thomas Hickey	171,870(3)
Rocco Grimaldi	115,030(2)
Ty Smith	75,000(2)
Max Jones	71,503(3)
Jacob Larsson	66,258(1)
Joey Anderson	41,411(2)
Dylan Samberg	30,000(3)
Alexander Holtz	30,000(4)
Spencer Martin	30,000(2)
Eetu Luostarinen	30,000(1)
Adam Beckman	30,000(4)
Jacob Moverare	30,000(3)
Timothy Gettinger	30,000(1)

Current Funds	$27,593,956
Home Games Remaining	0
Avg. Attendance	18,000
Avg. Revenue/Game	$1,080,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,888,029
Farm Payroll	$129,600
Prospect Fees	$57,030
Coach	$0,000
Games Remaining	0
Total Game Expenses	$549,691
Projected Expenses	$0,000
Projected Balance	$27,593,956

Salary Commitment

Year: 2022	$45,017,629
Year: 2023	$22,299,727
Year: 2024	$8,944,172
Year: 2025	$500,000

Andrei Vasilevskiy	5,245,399(3)
Erik Karlsson	4,720,000(2)
Chris Kreider	4,475,555(2)
Sean Couturier	4,160,000(2)
Jakub Voracek	3,750,000(1)
Dylan Larkin	3,452,830(1)
Jakub Vrana	2,898,773(3)
Zach Werenski	2,760,736(1)
Pierre-Luc Dubois	2,760,736(1)
Jonas Brodin	1,950,000(1)
Nick Leddy	1,460,000(1)
Brian Elliott	1,140,000(1)
Travis Boyd	1,120,000(1)
Carl Hagelin	910,000(1)
Jonathan Bernier	910,000(1)
Derek Ryan	910,000(1)
Jon Merrill	500,000(4)
Vinni Lettieri	432,000(1)
Derrick Pouliot	432,000(1)
Matt Nieto	300,000(1)
Jake Bean	300,000(1)
Jacob MacDonald	300,000(3)

Dominik Simon	43,200(1)
Brendan Gaunce	43,200(1)
Calle Rosen	43,200(1)

Current Funds	$38,664,245
Home Games Remaining	0
Avg. Attendance	15,641
Avg. Revenue/Game	$1,126,072
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,211,913
Farm Payroll	$1,195,261
Prospect Fees	$165,306
Coach	$0,000
Games Remaining	0
Total Game Expenses	$543,567
Projected Expenses	$0,000
Projected Balance	$38,664,245

Salary Commitment

Year: 2022	$44,407,174
Year: 2023	$20,922,586
Year: 2024	$6,456,472
Year: 2025	$6,004,601

Tyson Barrie	6,102,740(2)
Aaron Ekblad	4,141,104(4)
Adam Henrique	4,000,000(1)
Kevin Hayes	3,764,656(1)
Esa Lindell	3,283,019(1)
Phil Kessel	3,150,000(1)
Elvis Merzlikins	2,760,736(2)
Travis Sanheim	2,243,098(1)
Carter Verhaeghe	1,863,497(4)
Kasperi Kapanen	1,766,871(1)
Brandon Tanev	1,700,000(2)
Vince Dunn	1,294,095(1)
Brian Boyle	1,220,000(1)
Adrian Kempe	1,104,290(1)
David Kampf	1,057,500(2)
Jack Johnson	1,000,000(2)
Zack Kassian	960,000(2)
Vitek Vanecek	950,000(1)
Justin Braun	450,000(2)
Daniel Sprong	400,307(1)

Chris Tierney	193,252(1)
Conor Sheary	180,000(3)
David Rittich	160,000(3)
Tucker Poolman	155,000(2)
Jay Beagle	75,000(1)
Madison Bowey	50,038(2)
Michael Amadio	41,871(3)
Jalen Chatfield	40,000(1)
Lane Pederson	40,000(2)
Jackson Cates	40,000(3)
Dominic Toninato	40,000(2)
Tyler Bozak	30,100(2)
Michael Anderson	30,000(2)
Garrett Pilon	30,000(2)
Ryan McLeod	30,000(2)
Tom Novak	30,000(2)
Egor Sokolov	30,000(3)

Current Funds	$16,592,735
Home Games Remaining	0
Avg. Attendance	13,629
Avg. Revenue/Game	$981,298
Projected Revenue	$0,000

Expenses

Pro Payroll	$29,711,558
Farm Payroll	$150,000
Prospect Fees	$177,353
Coach	$0,000
Games Remaining	0
Total Game Expenses	$366,328
Projected Expenses	$0,000
Projected Balance	$16,592,735

Salary Commitment

Year: 2022	$29,861,558
Year: 2023	$19,733,920
Year: 2024	$17,583,920
Year: 2025	$335,000

Vincent Trocheck	6,441,780(3)
Kirill Semyonov	4,000,000(1)
Jeff Malott	4,000,000(1)
Clayton Keller	3,947,850(3)
Carey Price	2,500,000(3)
Anders Bjork	1,104,290(3)
Adam Fox	950,000(1)
Matt Boldy	750,000(3)
Jeremy Swayman	650,000(2)
Dylan Sikura	517,638(1)
Tanner Laczynski	500,000(3)
Thomas Harley	450,000(3)
Ty Dellandrea	300,000(2)
Justin Barron	300,000(4)
Scott Perunovich	300,000(3)
Calen Addison	300,000(3)
Darren Raddysh	300,000(1)
Lassi Thomson	300,000(3)
Anthony Angello	300,000(1)
Jason Robertson	300,000(2)
Andrew Poturalski	300,000(2)
Trevor Zegras	300,000(2)
Connor McMichael	300,000(3)
Dan Renouf	300,000(2)
Jacob Peterson	300,000(3)

Nico Daws	55,000(3)
Walker Duehr	35,000(4)
Luke Witkowski	30,000(1)
Ethan Prow	30,000(1)

Current Funds	$35,451,874
Home Games Remaining	0
Avg. Attendance	13,631
Avg. Revenue/Game	$981,422
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,081,118
Farm Payroll	$1,154,500
Prospect Fees	$40,972
Coach	$0,000
Games Remaining	0
Total Game Expenses	$515,568
Projected Expenses	$0,000
Projected Balance	$35,451,874

Salary Commitment

Year: 2022	$42,235,618
Year: 2023	$33,206,019
Year: 2024	$16,926,358
Year: 2025	$9,583,191

Mats Zuccarello	8,000,000(2)
Mathew Barzal	3,865,031(2)
Ryan Johansen	3,499,900(3)
Brandon Saad	2,510,000(2)
Ondrej Palat	2,490,000(4)
Erik Gudbranson	2,300,000(4)
Artturi Lehkonen	2,180,982(4)
Sam Bennett	1,759,969(1)
Dmitry Kulikov	1,750,000(1)
Alexander Edler	1,748,000(3)
Jordan Greenway	1,532,209(4)
Casey Cizikas	1,330,000(3)
Patrik Nemeth	1,322,000(2)
Evan Rodrigues	1,250,000(1)
Collin Delia	1,125,000(1)
Devin Shore	976,410(1)
Jordan Oesterle	813,680(1)
Ben Hutton	600,000(4)
Mathieu Joseph	517,630(2)
Sam Montembeault	450,000(1)
Jacob Middleton	400,307(1)
Nathan Walker	360,000(4)
Rem Pitlick	300,000(1)

Carter Hart	219,699(3)
Matt Grzelcyk	203,604(3)
Dominik Kubalik	160,123(3)
Zemgus Girgensons	151,841(3)
Sammy Blais	82,822(1)
Filip Gustavsson	65,000(2)
Clark Bishop	50,000(1)
Chase DeLeo	41,411(1)
Benoit-Olivier Groulx	30,000(3)
Alex Turcotte	30,000(4)
Jake Neighbours	30,000(4)
Isaak Phillips	30,000(4)
Brett Seney	30,000(1)
Mason Mctavish	30,000(4)

Current Funds	$69,789,418
Home Games Remaining	0
Avg. Attendance	19,799
Avg. Revenue/Game	$1,425,506
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,754,133
Farm Payroll	$738,950
Prospect Fees	$122,013
Coach	$0,000
Games Remaining	0
Total Game Expenses	$580,672
Projected Expenses	$0,000
Projected Balance	$69,789,418

Salary Commitment

Year: 2022	$47,493,083
Year: 2023	$24,807,486
Year: 2024	$14,529,633
Year: 2025	$5,055,100

Alex Ovechkin	9,000,000(2)
Gabriel Landeskog	5,676,550(3)
Darcy Kuemper	5,000,000(1)
Drew Doughty	4,100,000(1)
Dougie Hamilton	3,968,558(1)
William Nylander	3,940,962(1)
Rasmus Dahlin	3,312,883(3)
Jaden Schwartz	2,700,000(4)
Kevin Fiala	2,070,552(1)
Adam Pelech	1,132,075(1)
Teddy Blueger	947,853(2)
Sean Kuraly	879,980(1)
Nick Paul	745,390(1)
Lars Eller	710,000(4)
Brian Dumoulin	700,000(4)
Alex Iafallo	500,000(4)
Caleb Jones	469,330(1)
Stuart Skinner	300,000(2)
Cole Schwindt	300,000(4)
Sam Carrick	300,000(1)

Aliaksei Protas	300,000(3)
Jaycob Megna	115,100(4)
Mike Vecchione	95,100(3)
Seth Griffith	48,750(1)
Jayson Megna	30,000(2)
Kevin Stenlund	30,000(1)
Nils Lundkvist	30,000(3)
Artemi Kniazev	30,000(4)
C.J. Smith	30,000(3)
Sheldon Rempal	30,000(3)

Current Funds	$52,358,102
Home Games Remaining	0
Avg. Attendance	17,246
Avg. Revenue/Game	$1,108,101
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,891,404
Farm Payroll	$2,928,642
Prospect Fees	$95,614
Coach	$0,000
Games Remaining	0
Total Game Expenses	$584,337
Projected Expenses	$0,000
Projected Balance	$52,358,102

Salary Commitment

Year: 2022	$47,820,046
Year: 2023	$34,163,184
Year: 2024	$26,125,991
Year: 2025	$12,591,656

Frederik Andersen	8,074,688(3)
John Klingberg	4,780,000(4)
Cam Atkinson	4,510,000(1)
Marcus Foligno	3,850,000(4)
Ivan Provorov	3,726,994(2)
Patric Hornqvist	3,350,000(1)
Travis Konecny	3,036,810(2)
Matt Benning	2,362,500(1)
Marcus Pettersson	2,222,490(3)
Robby Fabbri	2,063,650(4)
Warren Foegele	1,898,006(4)
Karel Vejmelka	1,504,600(1)
Frederick Gaudreau	900,700(3)
Kailer Yamamoto	810,966(2)
Cam York	300,000(3)
William Borgen	300,000(1)
Joel Farabee	300,000(1)
Matias Maccelli	300,000(3)
Matty Beniers	300,000(3)
Julien Gauthier	300,000(1)

Joel Kiviranta	724,693(3)
Rhett Gardner	462,423(2)
Michael Pezzetta	414,110(1)
Robin Salo	300,000(3)
Joe Veleno	300,000(3)
Cory Schneider	215,000(1)
Charlie Lindgren	168,750(1)
Markus Nutivaara	149,080(1)
Connor Bunnaman	51,764(3)
Adam Huska	41,411(1)
Zach Sawchenko	41,411(1)
Samuel Fagemo	30,000(3)
Sampo Ranta	30,000(3)

Current Funds	$28,619,244
Home Games Remaining	0
Avg. Attendance	17,902
Avg. Revenue/Game	$1,374,870
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,294,548
Farm Payroll	$353,537
Prospect Fees	$92,387
Coach	$0,000
Games Remaining	0
Total Game Expenses	$545,616
Projected Expenses	$0,000
Projected Balance	$28,619,244

Salary Commitment

Year: 2022	$45,598,085
Year: 2023	$35,407,326
Year: 2024	$22,056,890
Year: 2025	$4,693,252

Brad Marchand	8,300,000(3)
Leon Draisaitl	4,693,252(4)
Brent Burns	4,500,000(1)
Shayne Gostisbehere	3,850,000(2)
Jake Guentzel	3,312,883(2)
Nazem Kadri	3,300,000(3)
Nikita Kucherov	3,276,700(2)
Josh Anderson	3,036,810(3)
Jaccob Slavin	3,000,000(1)
Ilya Mikheyev	1,135,353(2)
Joel Eriksson Ek	1,026,649(1)
Jake Oettinger	950,000(2)
Michael Rasmussen	806,135(3)
Adam Larsson	666,000(3)
Luke Glendening	640,000(2)
Anthony Stolarz	586,656(3)
Tyler Ennis	500,000(3)
Oliver Kylington	414,110(1)
Kaapo Kahkonen	350,000(1)
Mitchell Stephens	300,000(1)
Alexandre Texier	300,000(1)
Robert Bortuzzo	300,000(1)

Marco Scandella	155,500(2)
Casey Mittelstadt	138,037(3)
Tobias Bjornfot	30,000(2)
Cam Dineen	30,000(3)

Current Funds	$48,290,941
Home Games Remaining	0
Avg. Attendance	15,089
Avg. Revenue/Game	$1,086,450
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,716,189
Farm Payroll	$971,501
Prospect Fees	$101,054
Coach	$0,000
Games Remaining	0
Total Game Expenses	$485,229
Projected Expenses	$0,000
Projected Balance	$48,290,941

Salary Commitment

Year: 2022	$41,620,200
Year: 2023	$16,298,075
Year: 2024	$4,650,000
Year: 2025	$3,041,595

Logan Couture	6,520,000(1)
Justin Faulk	4,750,000(1)
Patrik Laine	4,141,104(1)
Ryan Pulock	3,450,920(2)
Oliver Bjorkstrand	2,981,595(4)
Noah Hanifin	2,801,887(1)
Christian Dvorak	2,457,055(2)
Jake DeBrusk	2,029,141(1)
J.T. Compher	1,932,510(2)
Thomas Greiss	1,600,000(1)
Carson Soucy	1,518,410(2)
Jack Roslovic	1,068,216(1)
Juuse Saros	1,035,276(1)
Logan Stanley	850,000(2)
Tage Thompson	773,010(2)
Eric Robinson	768,405(3)
Ryan Lomberg	750,000(3)
Jonas Siegenthaler	621,170(2)
Kole Sherwood	300,000(1)
Nathan Bastian	300,000(1)

Riley Stillman	300,000(1)
Joonas Korpisalo	154,601(1)
Kurtis MacDermid	56,250(1)
Ross Johnston	56,250(1)
Mackenzie MacEachern	49,693(1)
Sam Steel	48,265(1)
Cal Foote	45,000(2)
Brendan Perlini	41,411(1)
Gabriel Carlsson	40,031(1)
Jacob Bernard-Docker	30,000(3)
Alexander True	30,000(1)
Ben Harpur	30,000(3)
Owen Power	30,000(4)
Kent Johnson	30,000(4)
Philip Tomasino	30,000(3)

Current Funds	$1,434,426
Home Games Remaining	0
Avg. Attendance	10,305
Avg. Revenue/Game	$692,417
Projected Revenue	$0,000

Expenses

Pro Payroll	$27,269,254
Farm Payroll	$989,000
Prospect Fees	$89,240
Coach	$0,000
Games Remaining	0
Total Game Expenses	$345,701
Projected Expenses	$0,000
Projected Balance	$1,434,426

Salary Commitment

Year: 2022	$28,258,254
Year: 2023	$25,528,754
Year: 2024	$14,523,754
Year: 2025	$5,767,542

Mike Hoffman	5,500,000(2)
Jesperi Kotkaniemi	2,838,042(4)
Alexander Radulov	2,700,000(3)
Brendan Gallagher	2,350,000(4)
Andreas Johnsson	2,346,626(3)
Philipp Grubauer	2,200,000(2)
Alex Steeves	1,750,000(1)
Tyler Johnson	1,600,000(2)
Janne Kuokkanen	1,259,586(3)
Aaron Dell	950,000(3)
Loui Eriksson	750,000(3)
Kristians Rubins	400,000(2)
Brayden Pachal	400,000(4)
Ronnie Attard	350,000(3)
Joel Hanley	350,000(2)
Brett Ritchie	325,000(2)
Nicolas Aube-Kubel	300,000(1)
Urho Vaakanainen	300,000(1)
Linus Hogberg	300,000(3)
Jayden Halbgewachs	300,000(2)

Chase Priskie	300,000(1)
Rasmus Kupari	300,000(2)
Jasper Weatherby	79,500(1)
Mark Kastelic	79,500(4)
Valtteri Puustinen	40,000(4)
Brandon Biro	40,000(3)
Michael Houser	30,000(2)
Tanner Kero	30,000(3)
Blake Comeau	30,000(4)
Bryce Kindopp	30,000(4)
Mitchell Chaffee	30,000(3)

Current Funds	$2,163,163
Home Games Remaining	0
Avg. Attendance	15,328
Avg. Revenue/Game	$919,691
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,180,082
Farm Payroll	$305,204
Prospect Fees	$227,075
Coach	$0,000
Games Remaining	0
Total Game Expenses	$459,907
Projected Expenses	$0,000
Projected Balance	$2,163,163

Salary Commitment

Year: 2022	$37,485,286
Year: 2023	$20,579,755
Year: 2024	$11,452,210
Year: 2025	$0,000

Nicklas Backstrom	9,000,000(1)
Taylor Hall	5,450,000(3)
Reilly Smith	3,499,999(2)
Matt Murray	3,450,920(3)
Matt Dumba	3,396,226(1)
Mike Matheson	2,759,434(1)
Anthony Cirelli	2,650,307(2)
Sean Durzi	950,000(3)
Haydn Fleury	897,239(2)
Travis Dermott	891,290(3)
Casey Fitzgerald	550,000(2)
Brett Howden	488,650(1)
Carl Grundstrom	400,307(1)
Martin Frk	395,710(1)
Brett Murray	300,000(2)
Matthew Highmore	300,000(1)
Lucas Johansen	300,000(2)
Michael McNiven	300,000(2)
Dmitri Samorukov	300,000(3)
Mackenzie Entwistle	300,000(2)
Josh Norris	300,000(2)
Trey Fix-Wolansky	300,000(3)

Kyle Criscuolo	55,000(1)
Christian Wolanin	50,204(1)
Dakota Joshua	50,000(3)
Lucas Carlsson	30,000(1)
Hunter Drew	30,000(3)
Maxim Mamin	30,000(1)
Kasper Bjorkqvist	30,000(2)
Alexei Toropchenko	30,000(3)

Current Funds	$67,258,301
Home Games Remaining	0
Avg. Attendance	19,885
Avg. Revenue/Game	$1,611,023
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,218,449
Farm Payroll	$1,144,726
Prospect Fees	$204,620
Coach	$0,000
Games Remaining	0
Total Game Expenses	$580,095
Projected Expenses	$0,000
Projected Balance	$67,258,301

Salary Commitment

Year: 2022	$47,363,175
Year: 2023	$26,615,364
Year: 2024	$14,651,028
Year: 2025	$3,842,712

Patrice Bergeron	8,320,000(3)
Artemi Panarin	7,200,000(2)
Kris Letang	4,000,000(1)
Cam Fowler	3,505,000(1)
Colton Parayko	3,113,208(1)
Mika Zibanejad	3,028,302(1)
Matt Duchene	2,960,000(1)
Drake Batherson	2,746,933(4)
Dustin Brown	1,999,900(1)
Jesper Bratt	1,898,006(2)
Sergei Bobrovsky	1,600,000(1)
Cody Ceci	1,500,000(2)
Ivan Barbashev	1,242,330(2)
Troy Terry	1,000,770(3)
Brayden McNabb	302,000(4)
Travis Hamonic	302,000(4)
Jordan Martinook	300,000(3)
Michael Raffl	300,000(3)
Colin Blackwell	300,000(1)
Martin Jones	300,000(4)
Trevor Lewis	300,000(3)

Joey Daccord	200,000(3)
Adam Lowry	199,990(1)
Artem Zub	172,546(3)
Laurent Brossoit	110,000(4)
Johan Larsson	95,000(3)
Jani Hakanpaa	94,000(2)
Parker Kelly	51,779(4)
Christian Jaros	41,411(1)
Egor Zamula	30,000(3)
Nate Thompson	30,000(3)
Dylan DeMelo	30,000(3)
Shane Pinto	30,000(2)
J-F Berube	30,000(4)
Anton Khudobin	30,000(3)

Current Funds	$57,747,059
Home Games Remaining	0
Avg. Attendance	16,825
Avg. Revenue/Game	$1,292,140
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,779,061
Farm Payroll	$692,000
Prospect Fees	$184,156
Coach	$0,000
Games Remaining	0
Total Game Expenses	$581,161
Projected Expenses	$0,000
Projected Balance	$57,747,059

Salary Commitment

Year: 2022	$47,471,061
Year: 2023	$22,691,593
Year: 2024	$7,762,998
Year: 2025	$3,694,900

Victor Hedman	6,550,000(1)
Evander Kane	5,750,000(2)
John Carlson	5,501,713(1)
Jack Campbell	5,100,000(2)
Viktor Arvidsson	3,499,900(4)
Jonathan Huberdeau	3,339,623(1)
Teuvo Teravainen	2,981,595(2)
MacKenzie Weegar	2,243,098(3)
Bryan Rust	1,981,132(1)
Tyler Myers	1,600,000(3)
Andrew Copp	1,573,620(1)
Andrew Mangiapane	1,338,960(1)
Anton Stralman	950,000(1)
Jaroslav Halak	875,000(1)
PE Bellemare	676,000(2)
Noel Acciari	660,000(1)
Barclay Goodrow	638,420(1)
Garnet Hathaway	465,000(1)
Brendan Smith	450,000(1)
Zdeno Chara	305,000(2)
Michael Bunting	300,000(1)

Alex Galchenyuk	165,000(4)
Dustin Tokarski	90,000(3)
Leo Komarov	86,000(2)
Louis Domingue	75,000(3)
Cale Fleury	65,000(1)
Nathan Beaulieu	60,000(1)
Alex Biega	31,000(1)
Hendrix Lapierre	30,000(4)
Gabriel Fortier	30,000(3)
Fredrik Karlstrom	30,000(3)
Buddy Robinson	30,000(2)

Current Funds	-$10,549,203
Home Games Remaining	0
Avg. Attendance	8,943
Avg. Revenue/Game	$643,831
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,045,828
Farm Payroll	$30,000
Prospect Fees	$107,004
Coach	$0,000
Games Remaining	0
Total Game Expenses	$465,644
Projected Expenses	$0,000
Projected Balance	-$10,549,203

Salary Commitment

Year: 2022	$38,075,828
Year: 2023	$18,480,000
Year: 2024	$17,880,000
Year: 2025	$9,200,000

Ryan Reaves	8,500,000(1)
Jon Lizotte	8,000,000(4)
Carter Rowney	6,800,000(1)
Greg McKegg	5,500,000(3)
Juuso Riikola	1,990,000(1)
Moritz Seider	950,000(3)
Anton Lundell	850,000(3)
Carter Hutton	600,000(3)
Alex Stalock	550,000(1)
Dawson Mercer	450,000(3)
Frederik Gauthier	441,718(1)
Cole Smith	414,110(1)
Bowen Byram	300,000(2)
William Eklund	300,000(4)
Gabriel Vilardi	300,000(1)
Patrick Brown	300,000(2)
Maxime Lajoie	300,000(1)
Isaac Ratcliffe	300,000(3)
Jack Quinn	300,000(4)
Jacob Perreault	300,000(4)
Thomas Bordeleau	300,000(4)
Tyler Lewington	300,000(1)

Quinton Byfield

30,000(3)

Current Funds	$41,073,740
Home Games Remaining	0
Avg. Attendance	20,500
Avg. Revenue/Game	$1,426,767
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,662,152
Farm Payroll	$1,900,473
Prospect Fees	$213,693
Coach	$0,000
Games Remaining	0
Total Game Expenses	$594,833
Projected Expenses	$0,000
Projected Balance	$41,073,740

Salary Commitment

Year: 2022	$48,562,625
Year: 2023	$37,522,162
Year: 2024	$31,655,304
Year: 2025	$11,298,492

Sidney Crosby	8,019,000(3)
Roman Josi	6,000,000(1)
Blake Wheeler	4,499,000(4)
Cam Talbot	4,450,000(3)
Ryan Getzlaf	4,200,000(4)
Timo Meier	3,312,883(2)
Elias Lindholm	2,745,283(1)
Vladislav Gavrikov	1,932,515(3)
Kevin Shattenkirk	1,748,000(3)
Matt Roy	1,739,260(3)
Anton Forsberg	1,068,700(2)
Nick Foligno	1,000,000(1)
Martin Fehervary	950,000(3)
David Savard	850,000(3)
Tony DeAngelo	690,184(2)
Zach Aston-Reese	690,180(1)
Ryan Carpenter	560,000(4)
Mason Marchment	552,147(2)
Nikita Zaitsev	400,000(4)
Riley Sheahan	350,000(4)
Nic Dowd	305,000(1)
Antoine Roussel	300,000(3)
Jimmy Vesey	300,000(1)

Conor Garland	273,312(4)
Braden Holtby	249,990(4)
Victor Rask	199,990(4)
Tomas Tatar	160,000(3)
Henri Jokiharju	138,037(3)
Dante Fabbro	132,515(2)
Tyson Jost	110,429(2)
Chris Wideman	55,000(4)
Nick Seeler	50,000(4)
Matt Irwin	40,000(3)
Greg Pateryn	36,000(4)
Andrej Sekera	36,000(4)
Andrew Hammond	36,000(4)
Kevin Connauton	36,000(4)
John Hayden	36,000(4)
Mattias Janmark	35,600(4)
Garret Sparks	35,600(4)
Andrej Sustr	30,000(4)
Daniil Miromanov	30,000(4)
John Moore	30,000(4)
Michal Kempny	30,000(4)
Jujhar Khaira	30,000(4)
Keith Kinkaid	30,000(4)
Carson Meyer	30,000(4)
Kyle Clifford	30,000(3)

Current Funds	$77,034,712
Home Games Remaining	0
Avg. Attendance	19,744
Avg. Revenue/Game	$1,421,701
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,531,339
Farm Payroll	$1,952,448
Prospect Fees	$112,967
Coach	$0,000
Games Remaining	0
Total Game Expenses	$592,643
Projected Expenses	$0,000
Projected Balance	$77,034,712

Salary Commitment

Year: 2022	$48,483,787
Year: 2023	$40,703,787
Year: 2024	$25,918,118
Year: 2025	$12,199,900

Auston Matthews	6,423,681(2)
Mitch Marner	6,014,540(2)
David Pastrnak	4,601,227(3)
Linus Ullmark	4,100,000(4)
Sam Reinhart	3,588,957(3)
Mark Giordano	3,500,000(1)
Ryan Strome	2,850,000(4)
Alex Goligoski	2,750,000(4)
Jeff Carter	2,499,900(4)
Kyle Okposo	2,100,000(1)
Erik Cernak	2,036,040(3)
Anthony Duclair	1,476,994(3)
Paul Stastny	1,115,000(3)
Cale Makar	950,000(1)
Ian Cole	900,000(1)
Andrew Cogliano	425,000(2)
Keith Yandle	300,000(3)
Wade Allison	300,000(2)
Timothy Liljegren	300,000(1)
Craig Anderson	300,000(3)

Darren Helm	1,500,000(2)
Connor Dewar	300,000(3)
Dennis Cholowski	62,117(2)
Lias Andersson	60,331(2)
Henrik Borgstrom	30,000(1)

Current Funds	$46,025,082
Home Games Remaining	0
Avg. Attendance	14,521
Avg. Revenue/Game	$1,324,347
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,578,276
Farm Payroll	$1,439,853
Prospect Fees	$231,138
Coach	$0,000
Games Remaining	0
Total Game Expenses	$588,406
Projected Expenses	$0,000
Projected Balance	$46,025,082

Salary Commitment

Year: 2022	$48,018,129
Year: 2023	$24,887,154
Year: 2024	$20,919,470
Year: 2025	$1,878,910

Alex Pietrangelo	8,275,000(3)
Connor McDavid	7,075,472(1)
Brayden Schenn	4,475,560(3)
Jamie Oleksiak	3,500,000(1)
Shea Theodore	2,943,396(1)
Phillip Danault	2,128,067(1)
Ben Chiarot	2,100,000(3)
Joe Pavelski	2,000,000(1)
Jean-Gabriel Pageau	1,880,000(3)
Jon Marchessault	1,733,730(2)
Luke Schenn	1,500,000(3)
Ryan Hartman	1,102,590(1)
Charlie Coyle	1,100,000(2)
Nick Ritchie	1,093,833(1)
Calvin de Haan	1,000,000(1)
Joel Armia	901,000(4)
Jonathan Quick	750,000(3)
Nick Suzuki	750,000(1)
Nick Holden	500,000(4)
Tanner Jeannot	441,718(2)
Logan Thompson	427,910(4)
Zach Whitecloud	300,000(1)
Kieffer Bellows	300,000(1)
Marcus Johansson	300,000(2)

Joel Edmundson	170,000(1)
Blake Lizotte	111,111(1)
Ilya Samsonov	95,000(1)
Robert Hagg	88,344(1)
Brett Kulak	77,830(1)
Mark Borowiecki	75,000(2)
Wayne Simmonds	70,000(2)
Dylan Gambrell	60,736(1)
Jan Rutta	60,000(1)
Jarred Tinordi	57,850(2)
Viktor Lodin	57,285(2)
Jacob Bryson	51,074(1)
Sam Gagner	50,200(1)
T.J. Tynan	50,000(4)
Dylan Coghlan	42,101(2)
Corey Schueneman	41,411(1)
Rafael Harvey-Pinard	41,411(1)
Nicolas Deslauriers	30,500(1)
Lukas Vejdemo	30,000(1)
Cayden Primeau	30,000(2)
Connor Mackey	30,000(1)
Noah Juulsen	30,000(3)
Adam Ruzicka	30,000(2)
Sean Day	30,000(3)
Paul Byron	30,000(2)

Current Funds	$59,965,336
Home Games Remaining	0
Avg. Attendance	18,341
Avg. Revenue/Game	$1,320,438
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,204,134
Farm Payroll	$210,000
Prospect Fees	$88,930
Coach	$0,000
Games Remaining	0
Total Game Expenses	$554,915
Projected Expenses	$0,000
Projected Balance	$59,965,336

Salary Commitment

Year: 2022	$45,414,134
Year: 2023	$31,942,153
Year: 2024	$31,012,153
Year: 2025	$9,512,454

Steven Stamkos	9,000,000(1)
Vladimir Tarasenko	5,200,000(3)
Torey Krug	5,100,000(3)
Miro Heiskanen	4,665,644(4)
Nino Niederreiter	3,461,540(3)
Filip Hronek	3,036,810(4)
Alex Killorn	3,000,000(3)
Tristan Jarry	2,415,644(3)
Jordan Kyrou	1,932,515(3)
Brandon Montour	1,750,000(4)
Andreas Athanasiou	1,591,981(1)
Michael Del Zotto	1,050,000(1)
Filip Zadina	300,000(1)
Jack Hughes	300,000(1)
Nicolas Beaudin	300,000(2)
Alexis Lafreniere	300,000(2)
Justus Annunen	300,000(3)
Yakov Trenin	300,000(1)
Kristian Vesalainen	300,000(1)
Gustav Lindstrom	300,000(1)
Barrett Hayton	300,000(1)
Zac Jones	300,000(2)

Brayden Tracey	30,000(4)
Tyce Thompson	30,000(2)
Cody Glass	30,000(1)
Cameron Hillis	30,000(3)
Nathan Smith	30,000(3)
Kaedan Korczak	30,000(4)
Jake Leschyshyn	30,000(3)

Current Funds	$9,818,484
Home Games Remaining	0
Avg. Attendance	14,638
Avg. Revenue/Game	$807,880
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,455,637
Farm Payroll	$983,516
Prospect Fees	$381,257
Coach	$0,000
Games Remaining	0
Total Game Expenses	$388,054
Projected Expenses	$0,000
Projected Balance	$9,818,484

Salary Commitment

Year: 2022	$31,439,153
Year: 2023	$21,604,471
Year: 2024	$13,420,667
Year: 2025	$4,455,448

Ryan Suter	4,760,000(3)
Rasmus Ristolainen	3,726,994(2)
Jonathan Drouin	3,036,810(2)
Ryan Murray	2,836,085(1)
Kevin Labanc	2,608,900(3)
John Marino	2,429,448(4)
Richard Panik	1,810,000(1)
Jordie Benn	1,760,000(1)
Denis Gurianov	1,407,980(1)
Milan Lucic	955,000(4)
Braden Schneider	550,000(3)
Nils Hoglander	550,000(2)
Karson Kuhlman	500,000(1)
Gerry Mayhew	455,000(4)
Mark Jankowski	455,000(4)
Tim Stutzle	450,000(2)
Seth Jarvis	450,000(3)
Thomas Hodges	414,110(1)
Steven Lorentz	400,310(1)
Morgan Geekie	300,000(1)
Ivan Prosvetov	300,000(2)
Arthur Kaliyev	300,000(3)

Miles Wood	155,660(1)
Sean Walker	146,319(3)
Justin Bailey	51,764(1)
Dakota Mermis	48,313(1)
Nick Blankenburg	45,552(1)
Vladimir Tkachev	45,500(4)
Kris Russell	45,500(4)
Ben McCartney	44,908(1)
Drake Caggiula	40,000(4)
Cole Perfetti	30,000(3)
Bobby Brink	30,000(3)
Jaret Anderson-Dolan	30,000(1)
Pavel Dorofeyev	30,000(3)
Nicholas Abruzzese	30,000(3)
Marco Rossi	30,000(4)
Liam Foudy	30,000(2)
Joey Keane	30,000(2)
Guillaume Brisebois	30,000(2)
Jeremy Davies	30,000(1)
Drew O'Connor	30,000(2)
Nicholas Robertson	30,000(3)

Current Funds	$53,554,316
Home Games Remaining	0
Avg. Attendance	22,111
Avg. Revenue/Game	$1,326,620
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,286,929
Farm Payroll	$2,659,073
Prospect Fees	$78,262
Coach	$0,000
Games Remaining	0
Total Game Expenses	$585,662
Projected Expenses	$0,000
Projected Balance	$53,554,316

Salary Commitment

Year: 2022	$47,946,002
Year: 2023	$32,726,231
Year: 2024	$16,542,877
Year: 2025	$8,147,110

Quinn Hughes	4,334,356(4)
Elias Pettersson	4,058,282(3)
Nikolaj Ehlers	3,396,226(1)
Mark Scheifele	3,381,902(2)
Pavel Buchnevich	3,202,454(4)
Bo Horvat	3,036,810(2)
Tom Wilson	2,924,528(1)
J.T. Miller	2,898,773(2)
Jordan Staal	2,750,000(2)
Charlie McAvoy	2,705,521(1)
Roope Hintz	2,174,080(3)
Ryan McDonagh	2,100,000(1)
Nikita Zadorov	2,070,552(1)
Valeri Nichushkin	1,725,460(2)
Chandler Stephenson	1,518,405(3)
Tyler Motte	845,470(2)
Joe Thornton	500,000(2)
Ville Husso	414,110(1)
Noah Dobson	350,000(1)
Alexander Barabanov	300,000(2)
Nicolas Meloche	300,000(2)
Chris Driedger	300,000(2)

Adam Brooks	300,000(1)
Nikita Okhotiuk	300,000(3)
Hampus Lindholm	287,423(1)
Robin Lehner	250,000(1)
Semyon Varlamov	250,000(4)
Danton Heinen	144,939(2)
Corey Perry	125,000(3)
Erik Gustafsson	100,000(4)
Michael Stone	100,000(1)
Troy Stecher	100,000(3)
Jason Spezza	70,000(1)
Marc Staal	65,000(4)
Logan O'Connor	60,000(1)
Calvin Pickard	60,000(3)
Matt Luff	60,000(1)
Justin Danforth	45,300(4)
Michael Dal Colle	41,411(1)
Nick Merkley	30,000(1)
Alex Lyon	30,000(4)
Jesper Boqvist	30,000(1)
Pheonix Copley	30,000(4)
Magnus Hellberg	30,000(4)
Jonas Rondbjerg	30,000(3)
Markus Niemelainen	30,000(3)
Maxime Lagace	30,000(4)
David Gustafsson	30,000(1)
Harri Sateri	30,000(4)

Current Funds	$106,953,613
Home Games Remaining	0
Avg. Attendance	10,768
Avg. Revenue/Game	$697,673
Projected Revenue	$0,000

Expenses

Pro Payroll	$32,724,199
Farm Payroll	$1,663,759
Prospect Fees	$184,798
Coach	$0,000
Games Remaining	0
Total Game Expenses	$421,619
Projected Expenses	$0,000
Projected Balance	$106,953,613

Salary Commitment

Year: 2022	$34,387,958
Year: 2023	$26,411,286
Year: 2024	$20,074,771
Year: 2025	$5,683,865

Tuukka Rask	4,500,000(3)
Sean Monahan	4,399,923(3)
Brayden Point	3,726,994(1)
Neal Pionk	3,243,865(4)
Colin White	2,622,700(3)
Radko Gudas	2,499,000(2)
Oskar Sundqvist	1,518,405(2)
Stefan Noesen	1,350,000(4)
Colton White	1,111,111(1)
Cedric Paquette	900,000(1)
Brendan Lemieux	855,828(1)
Eeli Tolvanen	800,613(3)
Connor Clifton	705,000(2)
Matt Kiersted	512,540(1)
Jonas Johansson	414,110(1)
Mathieu Olivier	414,110(2)
Jeffrey Viel	400,000(3)
Cole Sillinger	350,000(3)
Victor Soderstrom	300,000(3)
Jack Ahcan	300,000(2)
Vasili Podkolzin	300,000(3)
Bokondji Imama	300,000(4)
Ville Heinola	300,000(2)
Liam O'Brien	300,000(4)
Cole Caufield	300,000(2)
Johnathan Kovacevic	300,000(2)

Zac Dalpe	327,670(3)
Hudson Fasching	300,000(4)
Yegor Chinakhov	300,000(3)
Sven Baertschi	238,200(1)
Brett Connolly	100,500(1)
Gemel Smith	65,625(1)
Marian Studenic	51,764(1)
Paul Cotter	35,000(4)
Ben Jones	35,000(4)
Adam Raska	30,000(4)
Jesper Froden	30,000(3)
Declan Chisholm	30,000(3)
Joe Snively	30,000(4)
Hayden Hodgson	30,000(4)
Dmitrij Jaskin	30,000(3)
Alex Belzile	30,000(4)

Current Funds	$22,603,354
Home Games Remaining	0
Avg. Attendance	15,641
Avg. Revenue/Game	$1,013,555
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,629,119
Farm Payroll	$150,000
Prospect Fees	$311,159
Coach	$0,000
Games Remaining	0
Total Game Expenses	$537,686
Projected Expenses	$0,000
Projected Balance	$22,603,354

Salary Commitment

Year: 2022	$43,779,119
Year: 2023	$35,355,814
Year: 2024	$16,644,052
Year: 2025	$7,293,804

Damon Severson	5,000,000(4)
Sebastian Aho	4,667,853(2)
Thomas Chabot	4,417,178(3)
Nico Hischier	4,003,070(3)
Kyle Connor	3,943,909(2)
Blake Coleman	3,890,000(2)
Mikko Koskinen	2,310,000(1)
Brandon Carlo	2,263,804(4)
Olli Maatta	2,254,601(1)
Craig Smith	2,100,000(2)
Brock McGinn	2,000,000(2)
Luke Kunin	1,269,930(1)
Ondrej Kase	1,103,774(1)
Logan Shaw	900,000(2)
Derick Brassard	855,000(1)
K'Andre Miller	850,000(2)
Jesse Ylonen	300,000(2)
Peyton Krebs	300,000(3)
A.J. Greer	300,000(3)
Conor Timmins	300,000(1)
Lukas Dostal	300,000(3)
Dillon Heatherington	300,000(1)

Aleksi Heponiemi	30,000(2)
Martin Kaut	30,000(2)
Jordan Harris	30,000(3)
Zachary Senyshyn	30,000(1)
Hugo Alnefelt	30,000(4)

Current Funds	$17,106,178
Home Games Remaining	0
Avg. Attendance	17,072
Avg. Revenue/Game	$1,024,214
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,561,684
Farm Payroll	$1,167,195
Prospect Fees	$35,510
Coach	$0,000
Games Remaining	0
Total Game Expenses	$521,517
Projected Expenses	$0,000
Projected Balance	$17,106,178

Salary Commitment

Year: 2022	$42,728,879
Year: 2023	$33,278,674
Year: 2024	$14,932,259
Year: 2025	$9,280,000

John Tavares	7,714,286(2)
Claude Giroux	6,850,100(1)
Johnny Gaudreau	6,100,000(4)
Mike Smith	4,000,000(2)
Alex Tuch	2,622,699(3)
Jakob Chychrun	2,539,877(2)
Jake McCabe	1,770,000(4)
Justin Holl	1,351,000(2)
Dillon Dube	1,269,940(3)
Lawson Crouse	1,058,282(2)
Kevin Rooney	700,000(4)
Josh Brown	682,500(1)
Curtis Lazar	667,970(2)
Derek Forbort	650,000(3)
Ilya Lyubushkin	648,773(1)
Christian Fischer	552,147(1)
Nicolas Roy	414,110(1)
Josh Leivo	370,000(3)
Matt Martin	350,000(3)
Scott Wedgewood	350,000(3)
Dylan Cozens	300,000(2)
Mattias Samuelsson	300,000(2)
Ukko-Pekka Luukkonen	300,000(2)

JJ Peterka	300,000(4)
Scott Sabourin	300,000(4)
Petr Mrazek	231,164(1)
Malcolm Subban	75,000(2)
Tomas Nosek	75,000(4)
Jordan Gross	41,411(1)
Kyle Burroughs	40,000(2)
Kyle Rau	39,620(3)
Michael Eyssimont	35,000(4)
Sebastian Aho (D)	30,000(1)