Current Funds	$31,273,971
Home Games Remaining	0
Avg. Attendance	18,274
Avg. Revenue/Game	$1,315,704
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,958,140
Farm Payroll	$2,197,678
Prospect Fees	$178,280
Coach	$0,000
Games Remaining	0
Total Game Expenses	$601,635
Projected Expenses	$0,000
Projected Balance	$31,273,971

Salary Commitment

Year: 2023	$49,155,818
Year: 2024	$44,238,108
Year: 2025	$36,452,508
Year: 2026	$12,366,679

Connor Hellebuyck	6,283,019(3)
Evgeni Malkin	6,100,000(2)
Darnell Nurse	4,603,528(3)
Anze Kopitar	4,500,000(3)
Nikolaj Ehlers	4,090,909(4)
Brock Nelson	3,855,000(4)
William Karlsson	3,225,000(3)
Jaccob Slavin	3,055,000(3)
Jared Spurgeon	1,860,000(4)
Brady Skjei	1,755,000(4)
Jon Marchessault	1,733,730(1)
Erik Haula	1,540,000(3)
Nic Dowd	925,000(2)
Tony DeAngelo	690,184(1)
Nick Jensen	505,000(1)
Jaroslav Halak	430,770(4)
Travis Boyd	305,000(4)
Derek Grant	301,000(3)
Rourke Chartier	300,000(3)
Marcus Johansson	300,000(1)
Alexander Barabanov	300,000(1)
Gavin Bayreuther	300,000(2)

Rasmus Asplund	450,000(1)
Josh Bailey	225,100(2)
Alexander Kerfoot	192,352(1)
Colton Sissons	157,756(1)
Kyle Palmieri	155,500(1)
Nate Schmidt	155,500(1)
Derek Stepan	155,500(2)
Jesper Fast	130,100(3)
Mason Appleton	118,182(3)
Dryden Hunt	84,254(1)
Alex Goligoski	70,000(4)
Ben Meyers	62,979(1)
Marc McLaughlin	50,455(1)
Austin Strand	50,000(2)
Aidan McDonough	50,000(1)
Joseph Cramarossa	30,000(2)
Jon Gillies	30,000(3)
Alex Barre-Boulet	30,000(1)

Current Funds	$14,351,285
Home Games Remaining	0
Avg. Attendance	12,334
Avg. Revenue/Game	$947,206
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,869,402
Farm Payroll	$968,398
Prospect Fees	$43,416
Coach	$0,000
Games Remaining	0
Total Game Expenses	$559,527
Projected Expenses	$0,000
Projected Balance	$14,351,285

Salary Commitment

Year: 2023	$45,837,800
Year: 2024	$35,628,006
Year: 2025	$22,250,000
Year: 2026	$6,800,000

Jacob Markstrom	8,300,000(3)
Ryan O'Reilly	7,397,261(2)
Jeff Skinner	5,900,000(3)
Rickard Rakell	5,000,000(4)
Jakob Chychrun	2,539,877(1)
Frank Vatrano	2,343,750(1)
Connor Murphy	1,800,000(2)
Robert Thomas	1,546,012(1)
Andrew Peeke	1,500,000(4)
Adam Erne	1,449,380(2)
Filip Chytil	1,269,939(1)
Kaapo Kakko	1,145,455(2)
Kaiden Guhle	950,000(3)
Evan Bouchard	870,909(1)
Lucas Raymond	750,000(2)
Erik Brannstrom	490,909(1)
Kyle Capobianco	415,910(2)
David Gust	300,000(1)
Gustav Olofsson	300,000(3)
Jamie Drysdale	300,000(1)
Pyotr Kochetkov	300,000(2)

Jean-Luc Foudy	300,000(4)
Philippe Myers	140,798(1)
Justin Holl	135,100(1)
Olle Eriksson Ek	130,000(1)
Max Comtois	112,500(1)
Nolan Foote	30,000(2)
Alec Regula	30,000(2)
Alex Vlasic	30,000(2)
Connor Ingram	30,000(1)
Tyler Benson	30,000(2)

Current Funds	$41,931,457
Home Games Remaining	0
Avg. Attendance	22,227
Avg. Revenue/Game	$1,386,956
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,046,053
Farm Payroll	$853,247
Prospect Fees	$132,360
Coach	$0,000
Games Remaining	0
Total Game Expenses	$573,557
Projected Expenses	$0,000
Projected Balance	$41,931,457

Salary Commitment

Year: 2023	$46,899,300
Year: 2024	$41,961,502
Year: 2025	$29,536,340
Year: 2026	$10,014,545

Aleksander Barkov	5,863,804(3)
Jack Eichel	5,454,545(4)
Brady Tkachuk	4,599,759(3)
Joe Pavelski	4,499,000(2)
Andrei Svechnikov	4,279,141(3)
Brock Boeser	3,627,273(3)
Samuel Girard	2,760,736(2)
Mikhail Sergachev	2,650,307(1)
Jamie Oleksiak	2,500,000(4)
Antti Raanta	1,499,000(2)
Yegor Sharangovich	1,380,368(2)
Joel Edmundson	1,200,000(4)
Dan Vladar	950,000(1)
Calvin de Haan	800,000(4)
Juuso Valimaki	695,460(2)
Akira Schmid	586,660(1)
Matt Benning	500,000(3)
Simon Benoit	400,000(2)
Fabian Zetterlund	300,000(2)
Owen Tippett	300,000(1)
Martin Jones	300,000(3)
Alex Newhook	300,000(2)
Oliver Wahlstrom	300,000(1)
Boris Katchouk	300,000(2)

Simon Holmstrom	300,000(3)
Trent Frederic	72,469(2)
Isac Lundestrom	60,331(1)
Dysin Mayo	51,818(3)
Logan Brown	51,764(2)
Jansen Harkins	46,364(2)
Tyler Pitlick	30,500(1)
Jonah Gadjovich	30,000(1)
Mads Sogaard	30,000(2)
Oskar Olausson	30,000(4)
William Lockwood	30,000(1)
Matt Coronato	30,000(4)
Joseph Woll	30,000(2)
Jack Drury	30,000(2)
Jack McBain	30,000(2)

Current Funds	$76,887,299
Home Games Remaining	0
Avg. Attendance	11,250
Avg. Revenue/Game	$809,916
Projected Revenue	$0,000

Expenses

Pro Payroll	$34,655,749
Farm Payroll	$51,764
Prospect Fees	$92,897
Coach	$0,000
Games Remaining	0
Total Game Expenses	$424,395
Projected Expenses	$0,000
Projected Balance	$76,887,299

Salary Commitment

Year: 2023	$34,707,513
Year: 2024	$24,324,885
Year: 2025	$13,049,900
Year: 2026	$9,650,000

Alex Pietrangelo	8,275,000(2)
Jake Allen	4,000,000(1)
Sergei Bobrovsky	3,600,000(4)
Bryan Rust	3,600,000(4)
Alec Martinez	2,499,900(3)
Taro Hirose	1,845,704(1)
Nico Sturm	1,406,250(1)
Scott Harrington	1,127,300(1)
Dakota Mermis	1,100,000(4)
Connor Carrick	1,035,280(2)
Anton Blidh	937,500(1)
Cody Glass	595,994(2)
Pavol Regenda	500,000(2)
J.J. Moser	450,000(2)
Mark Friedman	418,711(2)
Radim Zohorna	414,110(1)
Christian Wolanin	400,000(4)
Matt Nieto	350,000(4)
Shane Wright	300,000(4)
Jean-Sebastien Dea	300,000(3)
Sam Poulin	300,000(3)
Sheldon Dries	300,000(3)
Grigori Denisenko	300,000(1)
Hugh McGing	300,000(4)
Pierre-Olivier Joseph	300,000(1)

Eric Comrie

51,764(1)

Current Funds	$43,019,461
Home Games Remaining	0
Avg. Attendance	12,957
Avg. Revenue/Game	$870,741
Projected Revenue	$0,000

Expenses

Pro Payroll	$31,403,568
Farm Payroll	$702,955
Prospect Fees	$167,585
Coach	$0,000
Games Remaining	0
Total Game Expenses	$393,587
Projected Expenses	$0,000
Projected Balance	$43,019,461

Salary Commitment

Year: 2023	$32,106,523
Year: 2024	$29,495,908
Year: 2025	$12,250,769
Year: 2026	$3,499,000

Ville Husso	3,499,000(4)
Anthony Mantha	3,147,239(2)
Colin White	2,622,700(2)
Anthony Beauvillier	2,291,411(2)
Robby Fabbri	2,063,650(3)
Alex Nedeljkovic	2,045,455(2)
Connor Brown	1,987,730(1)
Kasperi Kapanen	1,745,455(2)
Pierre Engvall	1,534,091(2)
Jordan Greenway	1,532,209(3)
TJ Brodie	1,500,000(3)
Stefan Noesen	1,350,000(3)
Niko Mikkola	1,295,455(2)
Colton White	833,333(2)
Vincent Desharnais	750,000(2)
Kevin Rooney	700,000(3)
Sebastian Aho (D)	562,500(3)
Michael McLeod	538,340(1)
Mark Jankowski	455,000(3)
Jordan Spence	350,000(2)
Riley Tufte	300,000(2)
Alexander Alexeyev	300,000(2)

David Gustafsson	528,410(3)
Libor Hajek	43,636(1)
Marian Studenic	40,909(1)
Henry Thrun	30,000(3)
Spencer Stastney	30,000(3)
Beck Malenstyn	30,000(2)

Current Funds	$28,752,524
Home Games Remaining	0
Avg. Attendance	17,637
Avg. Revenue/Game	$1,354,626
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,807,603
Farm Payroll	$3,117,586
Prospect Fees	$181,656
Coach	$0,000
Games Remaining	0
Total Game Expenses	$611,059
Projected Expenses	$0,000
Projected Balance	$28,752,524

Salary Commitment

Year: 2023	$49,925,189
Year: 2024	$28,825,532
Year: 2025	$24,442,073
Year: 2026	$12,331,364

Victor Hedman	9,000,000(1)
Jonathan Toews	9,000,000(1)
Boone Jenner	3,105,000(4)
Filip Hronek	3,036,810(3)
Patrick Kane	3,000,000(4)
Noah Dobson	2,727,273(4)
Marc-Andre Fleury	2,499,900(3)
Kirby Dach	1,834,091(4)
Jason Zucker	1,800,000(3)
Martin Necas	1,702,647(3)
Jason Dickinson	1,463,190(2)
Ivan Barbashev	1,242,330(1)
Colton Parayko	1,050,000(4)
Rasmus Sandin	954,545(3)
Kevin Lankinen	890,625(2)
Brandon Hagel	818,182(2)
Tage Thompson	773,010(1)
Nick Foligno	510,000(4)
Justin Schultz	400,000(3)
Brenden Dillon	400,000(3)
Devon Levi	300,000(3)
Taylor Raddysh	300,000(2)

Sam Lafferty	517,638(1)
Ryan Johansen	349,990(2)
Ian Mitchell	300,000(1)
Lukas Reichel	300,000(2)
Victor Olofsson	288,727(3)
John Gibson	249,990(3)
James van Riemsdyk	180,000(3)
Jordan Binnington	180,000(3)
Corey Perry	125,000(2)
Rudolfs Balcers	85,582(1)
Jesse Puljujarvi	81,097(1)
Olli Maatta	65,000(4)
Mike Hardman	58,090(3)
Filip Roos	50,000(1)
Cole Guttman	50,000(1)
Reese Johnson	46,472(2)
Andreas Athanasiou	40,000(4)
Luke Hughes	30,000(3)
Axel Jonsson-Fjallby	30,000(2)
Daniil Tarasov	30,000(2)
Arvid Soderblom	30,000(2)
Jake Livingstone	30,000(3)

Current Funds	$26,207,060
Home Games Remaining	0
Avg. Attendance	9,754
Avg. Revenue/Game	$889,544
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,354,010
Farm Payroll	$283,457
Prospect Fees	$292,707
Coach	$0,000
Games Remaining	0
Total Game Expenses	$499,148
Projected Expenses	$0,000
Projected Balance	$26,207,060

Salary Commitment

Year: 2023	$40,637,467
Year: 2024	$22,018,567
Year: 2025	$16,757,621
Year: 2026	$7,513,630

Erik Johnson	4,500,000(1)
Blake Wheeler	4,499,000(3)
Matt Duchene	3,750,000(4)
Yanni Gourde	3,460,000(1)
Jonathan Drouin	3,036,810(1)
Teuvo Teravainen	2,981,595(1)
Dylan Strome	2,727,270(4)
Jaden Schwartz	2,700,000(3)
Kevin Labanc	2,608,900(2)
Pius Suter	1,772,720(1)
Nicolas Hague	1,251,355(3)
Marc-Edouard Vlasic	1,100,000(1)
Sonny Milano	1,036,360(4)
Keegan Kolesar	763,636(3)
Tim Berni	750,000(2)
Braden Schneider	550,000(2)
Nick Perbix	500,000(1)
Vladislav Namestnikov	500,000(2)
Seth Jarvis	450,000(2)
Morgan Frost	436,364(1)
Matthew Berlin	340,000(2)
Dylan Wells	340,000(1)
Felix Sandstrom	300,000(1)

Ethan Bear	120,000(1)
Jakub Zboril	62,046(2)
Josh Mahura	41,411(1)
Dylan Guenther	30,000(3)
Ville Heinola	30,000(1)

Current Funds	$76,362,194
Home Games Remaining	0
Avg. Attendance	18,261
Avg. Revenue/Game	$1,323,492
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,561,521
Farm Payroll	$1,365,909
Prospect Fees	$247,733
Coach	$0,000
Games Remaining	0
Total Game Expenses	$587,502
Projected Expenses	$0,000
Projected Balance	$76,362,194

Salary Commitment

Year: 2023	$47,927,430
Year: 2024	$24,868,251
Year: 2025	$5,768,380
Year: 2026	$1,934,545

Nathan MacKinnon	6,750,000(1)
Jeff Petry	5,000,000(1)
David Perron	3,500,000(1)
Anders Lee	3,400,000(2)
Nick Schmaltz	3,230,061(1)
Igor Shesterkin	3,128,835(3)
Max Domi	3,100,000(2)
Jamie Benn	2,727,300(1)
Andre Burakovsky	2,499,000(2)
Devon Toews	2,263,804(2)
Ryan Graves	2,185,583(2)
Jake Walman	1,854,545(4)
Calle Jarnkrok	1,800,000(2)
Gustav Forsling	1,472,393(2)
Kirill Kaprizov	950,000(1)
David Savard	850,000(2)
Alexandre Carrier	500,000(2)
Evgenii Dadonov	450,000(2)
Thomas Greiss	300,000(1)
Morgan Barron	300,000(1)
Noah Cates	300,000(2)

Tyler Tucker	450,000(3)
Ryan Donato	140,000(3)
Alex Stalock	100,000(1)
Dennis Gilbert	55,000(3)
James Hamblin	50,000(4)
Austin Watson	50,000(2)
Emil Bemstrom	49,091(2)
Victor Mete	40,909(1)
Givani Smith	40,909(1)
Brett Leason	30,000(2)
Colin Blackwell	30,000(4)
Michael McCarron	30,000(2)
Egor Afanasyev	30,000(3)
Joona Koppanen	30,000(2)
John Leonard	30,000(1)
Jack Rathbone	30,000(1)
Samuel Walker	30,000(3)
Mason Shaw	30,000(2)
Jake Christiansen	30,000(2)
Mikhail Maltsev	30,000(1)
Oskar Steen	30,000(1)
Otto Koivula	30,000(2)

Current Funds	$43,705,980
Home Games Remaining	0
Avg. Attendance	13,783
Avg. Revenue/Game	$928,019
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,265,338
Farm Payroll	$2,863,330
Prospect Fees	$107,123
Coach	$0,000
Games Remaining	0
Total Game Expenses	$502,876
Projected Expenses	$0,000
Projected Balance	$43,705,980

Salary Commitment

Year: 2023	$41,128,668
Year: 2024	$32,961,260
Year: 2025	$15,129,999
Year: 2026	$0,000

Drew Doughty	5,800,000(3)
Vladimir Tarasenko	5,200,000(2)
Ryan Suter	4,760,000(2)
Evgeny Kuznetsov	4,400,000(3)
Tyler Bertuzzi	3,278,374(2)
Oliver Ekman-Larsson	2,499,999(3)
Matt Grzelcyk	2,036,040(2)
Oskar Lindblom	1,656,440(1)
Pavel Zacha	1,552,914(1)
Mackenzie Blackwood	1,546,012(1)
Eetu Luostarinen	818,180(2)
Kailer Yamamoto	810,966(1)
Max Jones	715,031(2)
Noah Gregor	518,182(1)
Ilya Lyubushkin	500,000(2)
Sam Steel	450,000(1)
Joey Anderson	414,110(1)
Ryan Poehling	409,090(1)
Dylan Samberg	300,000(2)
Spencer Martin	300,000(1)
Klim Kostin	300,000(1)

Erik Gudbranson	2,300,000(3)
Ryan Lindgren	163,636(2)
Michael Hutchinson	100,000(1)
Jacob Larsson	49,694(1)
Andreas Englund	35,000(3)
Samuel Bolduc	35,000(3)
Sean Farrell	30,000(3)
Vladislav Kolyachonok	30,000(2)
Frederic Allard	30,000(1)
Ondrej Kase	30,000(1)
Adam Beckman	30,000(3)
Jacob Moverare	30,000(2)

Current Funds	$42,025,211
Home Games Remaining	0
Avg. Attendance	17,583
Avg. Revenue/Game	$1,055,107
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,757,909
Farm Payroll	$90,000
Prospect Fees	$0,000
Coach	$0,000
Games Remaining	0
Total Game Expenses	$449,365
Projected Expenses	$0,000
Projected Balance	$42,025,211

Salary Commitment

Year: 2023	$36,347,909
Year: 2024	$20,189,627
Year: 2025	$10,472,728
Year: 2026	$9,972,728

Andrei Vasilevskiy	5,245,399(2)
Zach Werenski	5,227,273(4)
Dylan Larkin	4,745,455(4)
Erik Karlsson	4,720,000(1)
Chris Kreider	4,475,555(1)
Pierre-Luc Dubois	3,272,727(1)
Jakub Vrana	2,898,773(2)
Jake Bean	1,272,727(2)
Jon Merrill	500,000(3)
Temp G	500,000(0)
Jack Campbell	300,000(1)
Radim Simek	300,000(1)
Jordie Benn	300,000(1)
Brad Hunt	300,000(1)
Callahan Burke	300,000(1)
Jacob MacDonald	300,000(2)
Lukas Sedlak	300,000(1)
Devin Shore	300,000(1)
Kiefer Sherwood	300,000(1)
Garnet Hathaway	300,000(1)
Patric Hornqvist	300,000(1)
Zach Sanford	300,000(1)
Vinnie Hinostroza	300,000(1)

Justin Kirkland	30,000(1)
Charles Hudon	30,000(1)
Chris Wagner	30,000(1)

Current Funds	$39,341,401
Home Games Remaining	0
Avg. Attendance	14,890
Avg. Revenue/Game	$1,071,968
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,208,599
Farm Payroll	$1,554,063
Prospect Fees	$68,200
Coach	$0,000
Games Remaining	0
Total Game Expenses	$583,303
Projected Expenses	$0,000
Projected Balance	$39,341,401

Salary Commitment

Year: 2023	$47,762,662
Year: 2024	$31,525,854
Year: 2025	$18,833,863
Year: 2026	$8,700,000

Tyson Barrie	6,102,740(1)
Zach Hyman	4,900,000(4)
Tomas Hertl	4,499,000(2)
Aaron Ekblad	4,141,104(3)
T.J. Oshie	3,855,000(1)
Rasmus Ristolainen	3,726,994(1)
Adrian Kempe	3,000,000(4)
Jake DeBrusk	2,727,273(3)
Vince Dunn	2,727,273(2)
Tristan Jarry	2,415,644(2)
Carter Verhaeghe	1,863,497(3)
David Rittich	1,600,000(2)
Nick Ritchie	1,000,000(3)
Jack Johnson	1,000,000(1)
Nicklas Backstrom	770,000(4)
Daniel Sprong	511,364(2)
Michael Amadio	418,710(2)
Walker Duehr	350,000(3)
Mikey Anderson	300,000(1)
Tommy Novak	300,000(1)

Calen Addison	300,000(2)
Ryan McLeod	300,000(1)
Elvis Merzlikins	276,074(1)
Conor Sheary	180,000(2)
Tucker Poolman	155,000(1)
Zack Kassian	96,000(1)
Jalen Chatfield	51,989(3)
Justin Braun	45,000(1)
Lane Pederson	40,000(1)
Jackson Cates	40,000(2)
Dominic Toninato	40,000(1)
Wyatt Kaiser	30,000(4)

Current Funds	$5,934,724
Home Games Remaining	0
Avg. Attendance	16,584
Avg. Revenue/Game	$1,229,503
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,499,530
Farm Payroll	$2,856,394
Prospect Fees	$236,620
Coach	$0,000
Games Remaining	0
Total Game Expenses	$604,787
Projected Expenses	$0,000
Projected Balance	$5,934,724

Salary Commitment

Year: 2023	$49,355,924
Year: 2024	$27,567,210
Year: 2025	$19,832,826
Year: 2026	$11,617,182

Connor McDavid	6,818,182(4)
Ryan Nugent-Hopkins	5,850,000(2)
Sebastian Aho	4,667,853(1)
Miro Heiskanen	4,665,644(3)
Hampus Lindholm	4,499,000(4)
Kyle Connor	3,943,909(1)
Mark Scheifele	3,381,900(1)
Travis Konecny	3,036,810(1)
Adam Henrique	2,750,000(3)
Josh Morrissey	1,511,503(1)
Ilya Samsonov	981,820(1)
Nick Bjugstad	850,000(1)
PE Bellemare	676,000(1)
Jeremy Swayman	650,000(1)
Jake Muzzin	500,000(2)
Darren Raddysh	415,909(2)
Ryan Reaves	401,000(2)
Ty Dellandrea	300,000(1)
Anton Stralman	300,000(4)
Jason Robertson	300,000(1)

Erik Kallgren	517,640(1)
Nick Holden	500,000(3)
Andrew Cogliano	425,000(1)
Hudson Fasching	300,000(3)
Ben Chiarot	210,000(2)
Chris Tanev	155,500(1)
Oskar Sundqvist	151,841(1)
Danton Heinen	144,939(1)
Anders Bjork	110,429(2)
Jani Hakanpaa	94,000(1)
Brendan Lemieux	92,046(2)
Tanner Laczynski	50,000(2)
Thomas Harley	45,000(2)
Lassi Thomson	30,000(2)
Jacob Peterson	30,000(2)

Current Funds	$28,238,250
Home Games Remaining	0
Avg. Attendance	11,272
Avg. Revenue/Game	$811,533
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,670,740
Farm Payroll	$442,841
Prospect Fees	$58,616
Coach	$0,000
Games Remaining	0
Total Game Expenses	$514,295
Projected Expenses	$0,000
Projected Balance	$28,238,250

Salary Commitment

Year: 2023	$42,113,581
Year: 2024	$26,130,917
Year: 2025	$19,321,119
Year: 2026	$5,181,818

Mats Zuccarello	8,000,000(1)
Johnny Gaudreau	6,100,000(3)
Adam Fox	5,181,818(4)
Morgan Rielly	3,450,920(1)
Ondrej Palat	2,490,000(3)
Carter Hart	2,196,990(2)
Ryan Hartman	1,850,000(1)
Jake McCabe	1,770,000(3)
Dominik Kubalik	1,601,220(2)
Zemgus Girgensons	1,518,410(2)
Sammy Blais	776,460(3)
Rem Pitlick	750,000(3)
Sam Montembeault	681,818(2)
Alexander Romanov	650,000(1)
Christian Fischer	614,114(1)
Ben Hutton	600,000(3)
Chris Wideman	550,000(3)
Mathieu Joseph	517,630(1)
Kale Clague	511,360(2)
Nathan Walker	360,000(3)
Benoit-Olivier Groulx	300,000(2)
Dylan Cozens	300,000(1)
Alex Turcotte	300,000(3)
Trevor Zegras	300,000(1)
Ukko-Pekka Luukkonen	300,000(1)

Jake Neighbours	300,000(3)
Brett Seney	52,841(3)
Dylan McIlrath	30,000(3)
Isaak Phillips	30,000(3)
Roland McKeown	30,000(3)

Current Funds	$74,692,826
Home Games Remaining	0
Avg. Attendance	15,291
Avg. Revenue/Game	$1,100,862
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,427,903
Farm Payroll	$655,014
Prospect Fees	$138,039
Coach	$0,000
Games Remaining	0
Total Game Expenses	$551,475
Projected Expenses	$0,000
Projected Balance	$74,692,826

Salary Commitment

Year: 2023	$45,082,917
Year: 2024	$37,044,878
Year: 2025	$9,009,124
Year: 2026	$4,687,505

Elias Lindholm	4,600,110(2)
Brayden Schenn	4,475,560(2)
Cam Talbot	4,450,000(2)
Logan Couture	3,800,000(2)
Timo Meier	3,312,883(1)
Sam Bennett	3,017,045(4)
Conor Garland	2,733,120(3)
Vladislav Gavrikov	1,932,515(2)
Brandon Duhaime	1,867,500(1)
Alexander Edler	1,748,000(2)
Matt Roy	1,739,260(2)
Jake Middleton	1,670,460(4)
Tomas Tatar	1,599,999(2)
Henri Jokiharju	1,380,370(2)
Dillon Dube	1,269,940(2)
Tyson Jost	1,104,294(1)
Anton Forsberg	1,068,700(1)
Sean Durzi	950,000(2)
Mason Marchment	552,147(1)
Nick Seeler	500,000(3)
Mattias Janmark	356,000(3)
Jujhar Khaira	300,000(3)

Dante Fabbro	132,515(1)
Nick Cousins	75,000(3)
Ryan Carpenter	56,000(3)
Alex Chiasson	40,500(3)
Nikita Zaitsev	40,000(3)
John Hayden	35,999(3)
Riley Sheahan	35,000(3)
Keith Kinkaid	30,000(3)
Jakub Lauko	30,000(3)
Victor Soderstrom	30,000(2)
Daniil Miromanov	30,000(3)
Kyle Clifford	30,000(2)
Carson Meyer	30,000(3)
Joel Hofer	30,000(2)
Sem Der-Arguchintsev	30,000(3)

Current Funds	$38,288,404
Home Games Remaining	0
Avg. Attendance	14,874
Avg. Revenue/Game	$937,341
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,378,421
Farm Payroll	$2,335,136
Prospect Fees	$187,930
Coach	$0,000
Games Remaining	0
Total Game Expenses	$401,238
Projected Expenses	$0,000
Projected Balance	$38,288,404

Salary Commitment

Year: 2023	$32,713,557
Year: 2024	$25,348,853
Year: 2025	$12,136,282
Year: 2026	$3,917,049

Frederik Andersen	8,074,688(2)
John Klingberg	4,780,000(3)
Pavel Francouz	3,000,000(1)
Joel Farabee	2,727,273(4)
Marcus Pettersson	2,222,490(2)
Warren Foegele	1,898,006(3)
Barrett Hayton	1,210,227(3)
Frederick Gaudreau	900,700(2)
Ty Smith	750,000(1)
Joel Kiviranta	724,693(2)
Michael Pezzetta	553,980(4)
Marcus Bjork	500,000(1)
Nick Cicek	500,000(1)
Julien Gauthier	436,364(1)
Cam York	300,000(2)
Vitali Kravtsov	300,000(3)
Filip Hallander	300,000(2)
Philipp Kurashev	300,000(1)
Joe Veleno	300,000(2)
Alexis Lafreniere	300,000(1)
Nick DeSimone	300,000(4)

Zack MacEwen	504,550(1)
Lukas Rousek	500,000(1)
Matias Maccelli	300,000(2)
Karel Vejmelka	185,796(4)
Nils Aman	100,000(1)
Morgan Geekie	76,364(1)
Hunter McKown	76,000(1)
Mikael Pyyhtia	76,000(1)
Cal Petersen	60,938(1)
Kristian Reichel	53,489(1)
Cole McWard	50,000(1)
Michael Kesselring	50,000(1)
Tyler Angle	31,000(3)
Damien Giroux	31,000(1)
Owen Beck	30,000(4)
Brock Faber	30,000(4)
Samuel Fagemo	30,000(2)
Samuel Knazko	30,000(4)
Sampo Ranta	30,000(2)
Danil Gushchin	30,000(4)
Stanislav Svozil	30,000(4)
Robin Salo	30,000(2)

Current Funds	$59,404,904
Home Games Remaining	0
Avg. Attendance	18,036
Avg. Revenue/Game	$1,385,275
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,698,793
Farm Payroll	$150,000
Prospect Fees	$102,706
Coach	$0,000
Games Remaining	0
Total Game Expenses	$548,189
Projected Expenses	$0,000
Projected Balance	$59,404,904

Salary Commitment

Year: 2023	$44,848,793
Year: 2024	$29,828,857
Year: 2025	$11,602,888
Year: 2026	$4,114,636

Brad Marchand	8,300,000(2)
Leon Draisaitl	4,693,252(3)
Shayne Gostisbehere	3,850,000(1)
Jake Guentzel	3,312,883(1)
Nazem Kadri	3,300,000(2)
Nikita Kucherov	3,276,700(1)
Josh Anderson	3,036,810(2)
Joel Eriksson Ek	2,863,636(4)
Brett Pesce	1,735,000(3)
Marco Scandella	1,555,000(1)
Casey Mittelstadt	1,380,368(2)
Travis Sanheim	1,251,000(4)
Ilya Mikheyev	1,135,353(1)
Jake Oettinger	950,000(1)
Michael Rasmussen	806,135(2)
Tomas Nosek	750,000(3)
Adam Larsson	666,000(2)
Luke Glendening	640,000(1)
Anthony Stolarz	586,656(2)
Josh Brown	310,000(3)
Tobias Bjornfot	300,000(1)

Kaapo Kahkonen

150,000(2)

Current Funds	$40,934,835
Home Games Remaining	0
Avg. Attendance	13,050
Avg. Revenue/Game	$939,589
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,837,520
Farm Payroll	$2,699,772
Prospect Fees	$174,508
Coach	$0,000
Games Remaining	0
Total Game Expenses	$496,485
Projected Expenses	$0,000
Projected Balance	$40,934,835

Salary Commitment

Year: 2023	$40,537,292
Year: 2024	$32,517,736
Year: 2025	$11,899,628
Year: 2026	$7,359,628

Tyler Seguin	9,000,000(2)
Torey Krug	5,100,000(2)
Marcus Foligno	3,850,000(3)
Juuse Saros	2,950,537(4)
Christian Dvorak	2,457,055(1)
Jack Roslovic	2,181,818(2)
Adam Boqvist	1,772,727(4)
Nicolas Roy	1,636,364(4)
Carson Soucy	1,518,410(1)
Casey Cizikas	1,330,000(2)
Scott Mayfield	1,000,000(4)
Eeli Tolvanen	800,613(2)
Eric Robinson	768,405(2)
Wayne Simmonds	700,000(1)
Nathan Bastian	562,500(2)
Evgeny Svechnikov	409,091(1)
Matej Blumel	300,000(3)
Ben Harpur	300,000(2)
Dylan Ferguson	300,000(2)
Owen Power	300,000(3)
Kevin Bahl	300,000(1)
Olle Lycksell	300,000(1)

Tanner Pearson	1,855,000(1)
Cal Foote	450,000(1)
Riley Stillman	73,636(2)
Gabriel Carlsson	51,136(2)
Jacob Bernard-Docker	30,000(2)
Jack Studnicka	30,000(1)
Nils Lundkvist	30,000(2)
Kent Johnson	30,000(3)
Philip Tomasino	30,000(2)
Dylan Holloway	30,000(3)
Aatu Raty	30,000(3)
Egor Sokolov	30,000(2)
Jan Jenik	30,000(2)

Current Funds	$14,213,640
Home Games Remaining	0
Avg. Attendance	12,503
Avg. Revenue/Game	$840,266
Projected Revenue	$0,000

Expenses

Pro Payroll	$28,094,656
Farm Payroll	$224,063
Prospect Fees	$137,035
Coach	$0,000
Games Remaining	0
Total Game Expenses	$347,021
Projected Expenses	$0,000
Projected Balance	$14,213,640

Salary Commitment

Year: 2023	$28,318,719
Year: 2024	$15,742,799
Year: 2025	$11,796,173
Year: 2026	$3,851,000

Mike Hoffman	5,500,000(1)
Ryan Pulock	3,450,920(1)
Jesperi Kotkaniemi	2,838,042(3)
Brendan Gallagher	2,350,000(3)
Andreas Johnsson	2,346,626(2)
Philipp Grubauer	2,200,000(1)
Jakub Voracek	1,950,000(4)
Mike Reilly	1,001,000(4)
Aaron Dell	950,000(2)
Mark Kastelic	795,000(3)
Nicolas Aube-Kubel	758,523(3)
Urho Vaakanainen	579,545(3)
Matt Luff	450,000(1)
Brayden Pachal	400,000(3)
Ronnie Attard	350,000(2)
Joel Hanley	350,000(1)
Brett Ritchie	325,000(1)
Josh Dunne	300,000(2)
William Dufour	300,000(4)
Rasmus Kupari	300,000(1)
Matthew Kessel	300,000(4)
Arnaud Durandeau	300,000(4)

Alex Steeves	164,063(3)
Cole Bardreau	30,000(3)
Hayden Hodgson	30,000(3)

Current Funds	$5,803,983
Home Games Remaining	0
Avg. Attendance	13,998
Avg. Revenue/Game	$840,004
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,764,498
Farm Payroll	$0,000
Prospect Fees	$247,532
Coach	$0,000
Games Remaining	0
Total Game Expenses	$378,195
Projected Expenses	$0,000
Projected Balance	$5,803,983

Salary Commitment

Year: 2023	$30,764,498
Year: 2024	$14,103,320
Year: 2025	$2,202,019
Year: 2026	$2,202,019

Taylor Hall	5,450,000(2)
Reilly Smith	3,499,999(1)
Matt Murray	3,450,920(2)
Zach Parise	3,100,000(1)
Anthony Cirelli	2,650,307(1)
Sam Carrick	2,500,000(1)
Petr Mrazek	1,111,110(4)
Jeremy Lauzon	1,090,909(4)
Haydn Fleury	897,239(1)
Travis Dermott	891,290(2)
Brett Howden	818,182(1)
Carl Grundstrom	709,091(2)
Saku Maenalanen	600,000(1)
Casey Fitzgerald	550,000(1)
Dakota Joshua	500,000(2)
Lucas Carlsson	436,360(1)
Matthew Highmore	409,091(1)
Cole Koepke	300,000(2)
Lucas Johansen	300,000(1)
Austin Wagner	300,000(1)
MacKenzie Entwistle	300,000(1)
Dmitri Samorukov	300,000(2)
Josh Norris	300,000(1)
Trey Fix-Wolansky	300,000(2)

Current Funds	$21,803,388
Home Games Remaining	0
Avg. Attendance	19,116
Avg. Revenue/Game	$1,422,321
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,991,283
Farm Payroll	$641,779
Prospect Fees	$50,058
Coach	$0,000
Games Remaining	0
Total Game Expenses	$557,111
Projected Expenses	$0,000
Projected Balance	$21,803,388

Salary Commitment

Year: 2023	$45,633,062
Year: 2024	$27,519,850
Year: 2025	$18,843,712
Year: 2026	$10,131,000

John Tavares	7,714,286(1)
Artemi Panarin	7,200,000(1)
Kris Letang	5,600,000(4)
Claude Giroux	5,200,000(3)
Drake Batherson	2,746,933(3)
Rasmus Andersson	2,512,270(2)
MacKenzie Weegar	2,243,098(2)
Joonas Korpisalo	2,200,000(4)
Jesper Bratt	1,898,006(1)
Gustav Nyquist	1,300,000(2)
Jakob Silfverberg	1,300,000(4)
Adin Hill	1,200,920(1)
Troy Terry	1,000,770(2)
Adam Pelech	701,000(4)
Josh Leivo	370,000(2)
Brayden McNabb	302,000(3)
Travis Hamonic	302,000(3)
Jordan Martinook	300,000(2)
Dylan DeMelo	300,000(2)
Derick Brassard	300,000(4)
Trevor Lewis	300,000(2)

Joey Daccord	200,000(2)
Laurent Brossoit	110,000(3)
Parker Kelly	51,779(3)
Kevin Mandolese	50,000(1)
Maxence Guenette	50,000(1)
Egor Zamula	30,000(2)
Justin Richards	30,000(2)
Leevi Merilainen	30,000(4)
Matthew Phillips	30,000(2)
Philip Broberg	30,000(2)
Anton Khudobin	30,000(2)

Current Funds	$9,425,507
Home Games Remaining	0
Avg. Attendance	15,499
Avg. Revenue/Game	$1,022,557
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,607,147
Farm Payroll	$4,292,700
Prospect Fees	$142,279
Coach	$0,000
Games Remaining	0
Total Game Expenses	$500,514
Projected Expenses	$0,000
Projected Balance	$9,425,507

Salary Commitment

Year: 2023	$40,899,847
Year: 2024	$36,054,847
Year: 2025	$27,395,855
Year: 2026	$8,255,999

Roman Josi	6,299,999(4)
Jonathan Huberdeau	6,011,321(3)
John Carlson	5,699,999(3)
Sean Monahan	4,399,923(2)
Viktor Arvidsson	3,499,900(3)
Andrew Mangiapane	3,163,636(3)
Anthony Duclair	1,476,994(2)
Dustin Tokarski	900,000(2)
Charlie Lindgren	839,000(4)
Brendan Smith	757,000(4)
Cale Fleury	609,375(2)
Pontus Holmberg	500,000(1)
Robert Bortuzzo	350,000(2)
Filip Kral	300,000(3)
Gabriel Fortier	300,000(2)
Matthew Knies	300,000(4)
Shane Pinto	300,000(1)
Phillip Di Giuseppe	300,000(2)
Buddy Robinson	300,000(1)
Shane Bowers	300,000(3)

Noel Acciari	2,600,000(1)
Billy Sweezey	500,000(1)
Denis Malgin	500,000(1)
Mikael Granlund	292,700(2)
Alex Galchenyuk	165,000(3)
Jason Demers	95,000(1)
Jordan Gross	60,000(4)
Akito Hirose	50,000(1)
Fredrik Karlstrom	30,000(2)

Current Funds	$4,804,871
Home Games Remaining	0
Avg. Attendance	10,784
Avg. Revenue/Game	$776,623
Projected Revenue	$0,000

Expenses

Pro Payroll	$28,626,291
Farm Payroll	$0,000
Prospect Fees	$205,938
Coach	$0,000
Games Remaining	0
Total Game Expenses	$351,613
Projected Expenses	$0,000
Projected Balance	$4,804,871

Salary Commitment

Year: 2023	$28,626,291
Year: 2024	$15,617,200
Year: 2025	$2,100,000
Year: 2026	$900,000

Max Pacioretty	7,128,000(2)
Evander Kane	5,750,000(1)
Eric Staal	4,650,000(1)
Zac Dalpe	3,276,700(2)
Moritz Seider	950,000(2)
Anton Lundell	850,000(2)
Gabriel Vilardi	562,500(2)
Matt Murray2	500,000(1)
Jett Alexander	500,000(1)
Dawson Mercer	450,000(2)
Maxime Lajoie	409,091(1)
Brandt Clarke	300,000(4)
Dan Renouf	300,000(1)
Bowen Byram	300,000(1)
William Eklund	300,000(3)
Dillon Heatherington	300,000(1)
David Jiricek	300,000(4)
Marco Kasper	300,000(4)
Ridly Greig	300,000(3)
Patrick Brown	300,000(1)
Quinton Byfield	300,000(2)
Jack Quinn	300,000(3)
Thomas Bordeleau	300,000(3)

Current Funds	$17,581,578
Home Games Remaining	0
Avg. Attendance	19,409
Avg. Revenue/Game	$1,350,847
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,845,600
Farm Payroll	$248,736
Prospect Fees	$169,667
Coach	$0,000
Games Remaining	0
Total Game Expenses	$564,195
Projected Expenses	$0,000
Projected Balance	$17,581,578

Salary Commitment

Year: 2023	$46,094,336
Year: 2024	$27,335,506
Year: 2025	$18,342,623
Year: 2026	$4,295,455

Alex Ovechkin	9,000,000(1)
William Nylander	4,747,068(3)
Justin Faulk	4,300,000(2)
Kevin Fiala	4,295,455(4)
Filip Forsberg	4,141,104(1)
Noah Hanifin	3,375,000(3)
Rasmus Dahlin	3,312,883(2)
Tom Wilson	2,600,000(3)
Mark Giordano	2,000,000(1)
Tyler Johnson	1,600,000(1)
Nick Paul	950,000(3)
Juuso Parssinen	750,000(2)
Lars Eller	710,000(3)
Connor Clifton	705,000(1)
Brian Dumoulin	700,000(3)
Alex Iafallo	500,000(3)
Jan Rutta	500,000(1)
Kevin Stenlund	409,090(1)
Brian Elliott	350,000(3)
Aliaksei Protas	300,000(2)
Sheldon Rempal	300,000(2)
Stuart Skinner	300,000(1)

Jaycob Megna	115,100(3)
Caleb Jones	73,636(1)
Nikolai Knyzhov	30,000(2)
Jayson Megna	30,000(1)

Current Funds	$74,893,943
Home Games Remaining	0
Avg. Attendance	21,822
Avg. Revenue/Game	$1,571,276
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,309,635
Farm Payroll	$3,779,836
Prospect Fees	$112,967
Coach	$0,000
Games Remaining	0
Total Game Expenses	$612,225
Projected Expenses	$0,000
Projected Balance	$74,893,943

Salary Commitment

Year: 2023	$50,089,471
Year: 2024	$28,598,941
Year: 2025	$10,024,081
Year: 2026	$5,614,091

Auston Matthews	6,423,681(1)
Mitch Marner	6,014,540(1)
Cale Makar	4,909,091(4)
David Pastrnak	4,601,227(2)
Linus Ullmark	4,100,000(3)
Sam Reinhart	3,588,957(2)
Cam Fowler	3,250,000(2)
Jacob Trouba	2,208,589(1)
Erik Cernak	2,036,040(2)
Jordan Eberle	2,000,000(1)
J.T. Compher	1,932,510(1)
Tyler Myers	1,600,000(2)
Evan Rodrigues	1,350,000(1)
Kyle Okposo	400,000(2)
Sam Gagner	365,000(4)
Nathan Beaulieu	310,000(2)
Jordan Oesterle	310,000(2)
Derek Ryan	310,000(4)
Wade Allison	300,000(1)
Craig Anderson	300,000(2)

Paul Stastny	1,115,000(2)
Teddy Blueger	947,853(1)
Timothy Liljegren	763,636(2)
Connor Dewar	300,000(2)
Jeff Carter	249,990(3)
Darren Helm	150,000(1)
Dennis Cholowski	62,117(1)
Lias Andersson	60,331(1)
Henrik Borgstrom	40,909(1)
Wyatt Johnston	30,000(3)
Nikita Alexandrov	30,000(3)
Vincent Iorio	30,000(4)

Current Funds	$21,617,904
Home Games Remaining	0
Avg. Attendance	15,197
Avg. Revenue/Game	$1,160,174
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,939,525
Farm Payroll	$1,123,147
Prospect Fees	$149,643
Coach	$0,000
Games Remaining	0
Total Game Expenses	$429,418
Projected Expenses	$0,000
Projected Balance	$21,617,904

Salary Commitment

Year: 2023	$35,062,672
Year: 2024	$24,655,619
Year: 2025	$21,190,841
Year: 2026	$10,384,455

Shea Theodore	5,298,113(3)
Nick Suzuki	4,295,455(4)
Phillip Danault	3,750,000(4)
Ivan Provorov	3,726,994(1)
Alex DeBrincat	3,533,742(1)
Artem Zub	1,725,460(2)
Robert Hagg	1,200,000(3)
Jake Evans	927,273(3)
Joel Armia	901,000(3)
Adam Lowry	900,000(4)
Logan Stanley	850,000(1)
Jake Sanderson	850,000(3)
Casey DeSmith	800,000(4)
Ross Colton	767,045(2)
Jonathan Quick	750,000(2)
Kieffer Bellows	654,545(1)
Marc Staal	650,000(3)
Dylan Gambrell	518,180(1)
Rafael Harvey-Pinard	450,000(1)
Tanner Jeannot	441,718(1)
Cole Smith	350,000(3)
Justin Barron	300,000(3)
Mason McTavish	300,000(3)

Chris Tierney	350,000(4)
Matt Dumba	249,000(4)
Jacob Bryson	100,909(2)
Blake Lizotte	91,364(2)
Jet Greaves	50,000(1)
Connor Mackey	49,773(1)
Dylan Coghlan	42,101(1)
Collin Delia	40,000(4)
Joona Luoto	30,000(1)
Cayden Primeau	30,000(1)
Noah Juulsen	30,000(2)
Adam Ruzicka	30,000(1)
Dustin Wolf	30,000(3)

Current Funds	$46,804,367
Home Games Remaining	0
Avg. Attendance	21,246
Avg. Revenue/Game	$1,478,742
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,367,984
Farm Payroll	$1,574,942
Prospect Fees	$58,190
Coach	$0,000
Games Remaining	0
Total Game Expenses	$585,379
Projected Expenses	$0,000
Projected Balance	$46,804,367

Salary Commitment

Year: 2023	$47,942,926
Year: 2024	$41,554,256
Year: 2025	$29,940,937
Year: 2026	$28,302,413

Steven Stamkos	9,000,000(4)
Dougie Hamilton	5,111,110(4)
Mika Zibanejad	4,511,111(4)
Jack Hughes	4,363,636(4)
Clayton Keller	3,947,850(2)
Dmitry Orlov	3,350,000(1)
Vitek Vanecek	2,318,182(4)
Jordan Kyrou	1,932,515(2)
Kevin Hayes	1,900,000(2)
Jean-Gabriel Pageau	1,880,000(2)
Charlie Coyle	1,100,000(1)
David Kampf	1,057,500(1)
Martin Fehervary	950,000(2)
Esa Lindell	751,000(4)
Matt Boldy	750,000(2)
Jonas Siegenthaler	621,170(1)
Logan Thompson	427,910(3)
Barclay Goodrow	391,000(4)
Nick Leddy	356,000(4)
Jimmy Vesey	356,000(4)
Sean Kuraly	356,000(4)
Zach Aston-Reese	337,000(3)
Matty Beniers	300,000(4)
Alex Lyon	300,000(3)

Oliver Bjorkstrand	298,160(3)
Ryan Strome	249,990(4)
Mario Ferraro	177,273(4)
Yakov Trenin	115,909(3)
Filip Zadina	99,546(3)
Nikita Nesterenko	75,000(2)
Gustav Lindstrom	57,955(2)
Jaxson Stauber	50,000(1)
Alexey Toropchenko	50,000(1)
Eetu Makiniemi	50,000(1)
Jiri Patera	50,000(1)
Calle Rosen	31,111(4)
Tyler Kleven	30,000(4)
Jackson LaCombe	30,000(3)
Tyce Thompson	30,000(1)
Justus Annunen	30,000(2)
Spencer Knight	30,000(2)
Nathan Smith	30,000(2)
Kaedan Korczak	30,000(3)
Jake Leschyshyn	30,000(2)
Zac Jones	30,000(1)

Current Funds	$22,808,825
Home Games Remaining	0
Avg. Attendance	18,873
Avg. Revenue/Game	$1,377,195
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,885,451
Farm Payroll	$3,608,909
Prospect Fees	$231,908
Coach	$0,000
Games Remaining	0
Total Game Expenses	$618,613
Projected Expenses	$0,000
Projected Balance	$22,808,825

Salary Commitment

Year: 2023	$50,494,360
Year: 2024	$40,649,625
Year: 2025	$18,206,509
Year: 2026	$14,115,000

Sidney Crosby	8,019,000(2)
Vincent Trocheck	6,441,780(2)
Matthew Tkachuk	5,181,818(4)
Mikko Rantanen	5,107,362(1)
Seth Jones	4,679,448(2)
Josh Manson	3,100,000(4)
Alexandar Georgiev	2,318,182(4)
Jonas Brodin	2,005,000(4)
Radek Faksa	1,794,479(2)
Brandon Tanev	1,700,000(1)
Andrew Copp	1,500,100(3)
Lawson Crouse	1,058,282(1)
Brett Kulak	700,000(4)
Derek Forbort	650,000(2)
Trevor van Riemsdyk	630,000(4)
Tim Stutzle	450,000(1)
Kirill Marchenko	350,000(3)
Cole Perfetti	300,000(2)
Pheonix Copley	300,000(3)
Arthur Kaliyev	300,000(2)
Guillaume Brisebois	300,000(1)

Milan Lucic	955,000(3)
Steven Lorentz	715,909(3)
Liam Foudy	300,000(1)
Ivan Prosvetov	300,000(1)
Drew O'Connor	300,000(1)
Miles Wood	200,500(3)
Denis Gurianov	158,182(1)
Zach Whitecloud	150,000(4)
Mark Borowiecki	75,000(1)
Nils Hoglander	55,000(1)
Jeremy Davies	51,136(2)
Nick Blankenburg	45,000(2)
Alexander Nylander	42,273(2)
Jaret Anderson-Dolan	40,909(1)
Drake Caggiula	40,000(3)
Yaroslav Askarov	30,000(4)
Pavel Dorofeyev	30,000(2)
Mac Hollowell	30,000(2)
Anthony Richard	30,000(3)
Nick Abruzzese	30,000(2)
Nicholas Robertson	30,000(2)

Current Funds	$39,908,718
Home Games Remaining	0
Avg. Attendance	22,471
Avg. Revenue/Game	$1,404,545
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,885,488
Farm Payroll	$2,664,024
Prospect Fees	$66,000
Coach	$0,000
Games Remaining	0
Total Game Expenses	$605,067
Projected Expenses	$0,000
Projected Balance	$39,908,718

Salary Commitment

Year: 2023	$49,549,512
Year: 2024	$35,567,999
Year: 2025	$18,549,019
Year: 2026	$5,701,909

Charlie McAvoy	5,181,818(4)
Quinn Hughes	4,334,356(3)
Elias Pettersson	4,058,282(2)
Mikael Backlund	4,000,000(1)
Pavel Buchnevich	3,202,454(3)
Bo Horvat	3,036,810(1)
J.T. Miller	2,898,773(1)
Semyon Varlamov	2,500,000(3)
Thatcher Demko	2,215,490(2)
Roope Hintz	2,174,080(2)
Ryan McDonagh	1,750,000(2)
Valeri Nichushkin	1,725,460(1)
Ian Cole	1,600,000(3)
Chandler Stephenson	1,518,400(2)
Luke Schenn	1,500,000(2)
Trevor Moore	1,294,095(2)
Erik Gustafsson	1,000,000(3)
Tyler Motte	845,470(1)
Filip Gustavsson	650,000(1)
Kyle Burroughs	400,000(1)
Matt Irwin	400,000(2)
Jonas Rondbjerg	300,000(2)
Pat Maroon	300,000(4)

Troy Stecher	1,000,000(2)
David Krejci	327,670(2)
William Bitten	300,000(2)
Jordan Staal	275,000(1)
Cody Ceci	150,000(1)
Dmitry Kulikov	100,000(4)
Logan O'Connor	71,591(4)
Will Borgen	61,364(2)
Jesper Boqvist	59,599(2)
Michael Stone	48,500(4)
Justin Danforth	45,300(3)
Jonas Johansson	45,000(3)
Adam Ginning	30,000(3)
Drew Helleson	30,000(3)
Jonathan Gruden	30,000(3)
Magnus Hellberg	30,000(3)
Markus Niemelainen	30,000(2)
Nikita Okhotiuk	30,000(2)

Current Funds	$39,734,497
Home Games Remaining	0
Avg. Attendance	18,843
Avg. Revenue/Game	$1,339,993
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,473,555
Farm Payroll	$973,002
Prospect Fees	$148,311
Coach	$0,000
Games Remaining	0
Total Game Expenses	$580,425
Projected Expenses	$0,000
Projected Balance	$39,734,497

Salary Commitment

Year: 2023	$47,446,557
Year: 2024	$41,762,815
Year: 2025	$27,754,635
Year: 2026	$19,507,273

Patrice Bergeron	8,320,000(2)
Mark Stone	6,530,000(4)
Brayden Point	5,181,818(4)
Patrik Laine	4,745,455(4)
Radko Gudas	2,499,000(1)
Jared McCann	2,476,380(3)
Ilya Sorokin	2,208,589(2)
Artturi Lehkonen	2,180,982(3)
Nikita Zadorov	2,040,000(4)
Brandon Montour	1,750,000(3)
Kevin Shattenkirk	1,748,000(2)
Brandon Saad	1,255,000(1)
Andrei Kuzmenko	950,000(3)
Arber Xhekaj	750,000(2)
William Carrier	679,831(1)
Jarred Tinordi	578,500(1)
Cal Clutterbuck	500,000(4)
Zach Bogosian	480,000(4)
Matt Martin	350,000(2)
Scott Wedgewood	350,000(2)
Cole Caufield	300,000(1)
Johnathan Kovacevic	300,000(1)
Juraj Slafkovsky	300,000(3)

Paul Cotter	350,000(3)
Arturs Silovs	75,000(2)
Matt Kiersted	41,591(2)
Mathieu Olivier	41,411(1)
Jeffrey Viel	40,000(2)
Cole Sillinger	35,000(2)
Tristen Robins	30,000(3)
Yegor Chinakhov	30,000(2)
Adam Raska	30,000(3)
Nikita Soshnikov	30,000(3)
Bokondji Imama	30,000(3)
Jesper Froden	30,000(2)
Liam O'Brien	30,000(3)
Elmer Soderblom	30,000(3)
Vasily Podkolzin	30,000(2)
Joe Snively	30,000(3)
Kurtis MacDermid	30,000(1)
Josh Archibald	30,000(4)
Alex Belzile	30,000(3)

Current Funds	$19,231,819
Home Games Remaining	0
Avg. Attendance	13,919
Avg. Revenue/Game	$901,888
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,354,052
Farm Payroll	$450,000
Prospect Fees	$390,026
Coach	$0,000
Games Remaining	0
Total Game Expenses	$502,367
Projected Expenses	$0,000
Projected Balance	$19,231,819

Salary Commitment

Year: 2023	$40,804,052
Year: 2024	$22,124,052
Year: 2025	$8,253,804
Year: 2026	$30,000

Tyler Toffoli	5,750,000(1)
Damon Severson	5,000,000(3)
Thomas Chabot	4,417,178(2)
Nico Hischier	4,003,070(2)
Blake Coleman	3,890,000(1)
Michael Bunting	3,460,000(1)
Brandon Carlo	2,263,804(3)
Craig Smith	2,100,000(1)
James Reimer	2,020,000(2)
Brock McGinn	2,000,000(1)
Luke Kunin	1,500,000(2)
K'Andre Miller	850,000(1)
Phil Kessel	700,000(2)
Conor Timmins	600,000(3)
Jesse Ylonen	300,000(1)
Martin Kaut	300,000(1)
Alexander Holtz	300,000(3)
Jordan Harris	300,000(2)
A.J. Greer	300,000(2)
Lukas Dostal	300,000(2)

Peyton Krebs	300,000(2)
Aleksi Heponiemi	30,000(1)
Connor McMichael	30,000(2)
Byron Froese	30,000(3)
Jakob Pelletier	30,000(3)
Simon Edvinsson	30,000(4)

Current Funds	$2,743,098
Home Games Remaining	0
Avg. Attendance	18,000
Avg. Revenue/Game	$1,080,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,644,295
Farm Payroll	$565,145
Prospect Fees	$126,239
Coach	$0,000
Games Remaining	0
Total Game Expenses	$577,264
Projected Expenses	$0,000
Projected Balance	$2,743,098

Salary Commitment

Year: 2023	$47,209,440
Year: 2024	$39,244,239
Year: 2025	$21,945,810
Year: 2026	$8,630,000

Brent Burns	6,001,000(2)
Mike Matheson	5,000,000(4)
Darcy Kuemper	4,499,000(3)
Mathew Barzal	3,865,031(1)
Nino Niederreiter	3,461,540(2)
Neal Pionk	3,243,865(3)
Alex Killorn	3,000,000(2)
Mattias Ekholm	3,000,000(1)
Alex Tuch	2,622,699(2)
Scott Laughton	2,400,000(4)
Alex Wennberg	1,800,000(3)
Sean Walker	1,463,190(2)
Nick Bonino	1,200,000(3)
Colin Miller	1,100,000(4)
Ryan Lomberg	750,000(2)
Curtis Lazar	667,970(1)
Samuel Ersson	550,000(3)
Nicolas Deslauriers	470,000(3)
Michael Eyssimont	350,000(3)
Chad Ruhwedel	300,000(3)
JJ Peterka	300,000(3)
Jonatan Berggren	300,000(3)
Mattias Samuelsson	300,000(1)

John Marino	242,945(3)
Patrik Nemeth	132,200(1)
Michael Carcone	40,000(4)
Marco Rossi	30,000(3)
Luke Evangelista	30,000(3)
Elliot Desnoyers	30,000(4)
William Cuylle	30,000(4)
Tyson Foerster	30,000(4)