Current Funds	$36,983,792
Home Games Remaining	37
Avg. Attendance	19,235
Avg. Revenue/Game	$1,427,456
Projected Revenue	$52,815,872

Expenses

Pro Payroll	$46,988,140
Farm Payroll	$1,789,678
Prospect Fees	$132,721
Coach	$0,000
Games Remaining	75
Total Game Expenses	$596,470
Projected Expenses	$44,735,249
Projected Balance	$45,064,415

Salary Commitment

Year: 2023	$48,777,818
Year: 2024	$42,865,608
Year: 2025	$36,182,508
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)
Kyle Palmieri	1,555,000(1)
Erik Haula	1,540,000(3)
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)
Marcus Johansson	300,000(1)
Alexander Barabanov	300,000(1)

Josh Bailey	225,100(2)
Alexander Kerfoot	192,352(1)
Colton Sissons	157,756(1)
Nate Schmidt	155,500(1)
Derek Stepan	155,500(2)
Jesper Fast	130,100(3)
Mason Appleton	118,182(3)
Nic Dowd	92,500(2)
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)
Rasmus Asplund	45,000(1)
Rourke Chartier	30,000(3)
Joseph Cramarossa	30,000(2)
Gavin Bayreuther	30,000(2)
Jon Gillies	30,000(3)
Alex Barre-Boulet	30,000(1)

Current Funds	$14,351,285
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,869,402
Farm Payroll	$698,398
Prospect Fees	$43,416
Coach	$0,000
Games Remaining	82
Total Game Expenses	$556,234
Projected Expenses	$45,611,216
Projected Balance	-$31,259,931

Salary Commitment

Year: 2023	$45,567,800
Year: 2024	$35,358,006
Year: 2025	$21,980,000
Year: 2026	$6,530,000

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)

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)
Jean-Luc Foudy	30,000(4)
Alex Vlasic	30,000(2)
Connor Ingram	30,000(1)
Tyler Benson	30,000(2)

Current Funds	$44,801,857
Home Games Remaining	39
Avg. Attendance	23,000
Avg. Revenue/Game	$1,435,200
Projected Revenue	$55,972,800

Expenses

Pro Payroll	$44,796,053
Farm Payroll	$708,247
Prospect Fees	$132,360
Coach	$0,000
Games Remaining	78
Total Game Expenses	$556,545
Projected Expenses	$43,410,481
Projected Balance	$57,364,176

Salary Commitment

Year: 2023	$45,504,300
Year: 2024	$41,421,502
Year: 2025	$29,266,340
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)
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)

Dan Vladar	95,000(1)
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)
Simon Holmstrom	30,000(3)
Matt Coronato	30,000(4)
Boris Katchouk	30,000(2)
Joseph Woll	30,000(2)
Jack Drury	30,000(2)
Jack McBain	30,000(2)

Current Funds	$76,887,299
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$34,655,749
Farm Payroll	$51,764
Prospect Fees	$92,897
Coach	$0,000
Games Remaining	82
Total Game Expenses	$424,395
Projected Expenses	$34,800,410
Projected Balance	$42,086,889

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	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$31,403,568
Farm Payroll	$227,386
Prospect Fees	$83,640
Coach	$0,000
Games Remaining	82
Total Game Expenses	$386,763
Projected Expenses	$31,714,594
Projected Balance	$11,304,867

Salary Commitment

Year: 2023	$31,630,954
Year: 2024	$29,020,339
Year: 2025	$11,775,200
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	52,841(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	$36,337,446
Home Games Remaining	36
Avg. Attendance	19,752
Avg. Revenue/Game	$1,516,984
Projected Revenue	$54,611,424

Expenses

Pro Payroll	$46,507,603
Farm Payroll	$2,141,712
Prospect Fees	$181,656
Coach	$0,000
Games Remaining	71
Total Game Expenses	$595,500
Projected Expenses	$42,280,475
Projected Balance	$48,668,395

Salary Commitment

Year: 2023	$48,649,315
Year: 2024	$28,285,532
Year: 2025	$24,172,073
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)
Taylor Raddysh	300,000(2)

Ryan Johansen	349,990(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)
Sam Lafferty	51,764(1)
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)
Ian Mitchell	30,000(1)
Axel Jonsson-Fjallby	30,000(2)
Daniil Tarasov	30,000(2)
Arvid Soderblom	30,000(2)
Devon Levi	30,000(3)
Lukas Reichel	30,000(2)
Jake Livingstone	30,000(3)

Current Funds	$26,207,060
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,354,010
Farm Payroll	$283,457
Prospect Fees	$292,707
Coach	$0,000
Games Remaining	82
Total Game Expenses	$499,148
Projected Expenses	$40,930,174
Projected Balance	-$14,723,114

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	$86,298,194
Home Games Remaining	35
Avg. Attendance	23,000
Avg. Revenue/Game	$1,656,000
Projected Revenue	$57,960,000

Expenses

Pro Payroll	$46,061,521
Farm Payroll	$1,010,909
Prospect Fees	$235,733
Coach	$0,000
Games Remaining	70
Total Game Expenses	$576,929
Projected Expenses	$40,385,017
Projected Balance	$103,873,177

Salary Commitment

Year: 2023	$47,072,430
Year: 2024	$24,013,251
Year: 2025	$5,363,380
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)
Evgenii Dadonov	450,000(2)
Thomas Greiss	300,000(1)
Morgan Barron	300,000(1)
Noah Cates	300,000(2)

Ryan Donato	140,000(3)
Alex Stalock	100,000(1)
Dennis Gilbert	55,000(3)
Alexandre Carrier	50,000(2)
James Hamblin	50,000(4)
Austin Watson	50,000(2)
Emil Bemstrom	49,091(2)
Tyler Tucker	45,000(3)
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	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,265,338
Farm Payroll	$793,330
Prospect Fees	$107,123
Coach	$0,000
Games Remaining	82
Total Game Expenses	$477,632
Projected Expenses	$39,165,791
Projected Balance	$4,540,189

Salary Commitment

Year: 2023	$39,058,668
Year: 2024	$30,891,260
Year: 2025	$13,059,999
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	230,000(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	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,757,909
Farm Payroll	$90,000
Prospect Fees	$0,000
Coach	$0,000
Games Remaining	82
Total Game Expenses	$449,365
Projected Expenses	$36,847,909
Projected Balance	$5,177,302

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	$41,771,113
Home Games Remaining	39
Avg. Attendance	16,873
Avg. Revenue/Game	$1,214,856
Projected Revenue	$47,379,384

Expenses

Pro Payroll	$46,208,599
Farm Payroll	$1,014,063
Prospect Fees	$68,200
Coach	$0,000
Games Remaining	77
Total Game Expenses	$576,718
Projected Expenses	$44,407,273
Projected Balance	$44,743,224

Salary Commitment

Year: 2023	$47,222,662
Year: 2024	$31,255,854
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)

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)
Calen Addison	30,000(2)
Ryan McLeod	30,000(1)

Current Funds	$13,710,724
Home Games Remaining	35
Avg. Attendance	18,000
Avg. Revenue/Game	$1,296,000
Projected Revenue	$45,360,000

Expenses

Pro Payroll	$46,273,076
Farm Payroll	$1,671,563
Prospect Fees	$179,476
Coach	$0,000
Games Remaining	71
Total Game Expenses	$586,879
Projected Expenses	$41,668,441
Projected Balance	$17,402,283

Salary Commitment

Year: 2023	$47,944,639
Year: 2024	$24,376,301
Year: 2025	$16,637,826
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)
Chris Tanev	1,555,000(1)
Josh Morrissey	1,511,503(1)
Ilya Samsonov	981,820(1)
Jani Hakanpaa	940,000(1)
Brendan Lemieux	920,455(2)
Nick Bjugstad	850,000(1)
PE Bellemare	676,000(1)
Jeremy Swayman	650,000(1)
Andrew Cogliano	425,000(1)
Ty Dellandrea	300,000(1)
Anton Stralman	300,000(4)
Jason Robertson	300,000(1)

Ryan Reaves	401,000(2)
Adam Henrique	275,000(3)
Ben Chiarot	210,000(2)
Oskar Sundqvist	151,841(1)
Danton Heinen	144,939(1)
Anders Bjork	110,429(2)
Erik Kallgren	51,764(1)
Nick Holden	50,000(3)
Tanner Laczynski	50,000(2)
Jake Muzzin	50,000(2)
Thomas Harley	45,000(2)
Darren Raddysh	41,591(2)
Lassi Thomson	30,000(2)
Jacob Peterson	30,000(2)
Hudson Fasching	30,000(3)

Current Funds	$28,238,250
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,670,740
Farm Payroll	$172,841
Prospect Fees	$58,616
Coach	$0,000
Games Remaining	82
Total Game Expenses	$511,002
Projected Expenses	$41,902,197
Projected Balance	-$13,663,947

Salary Commitment

Year: 2023	$41,843,581
Year: 2024	$25,860,917
Year: 2025	$19,051,119
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)

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

Current Funds	$77,502,554
Home Games Remaining	39
Avg. Attendance	19,512
Avg. Revenue/Game	$1,404,864
Projected Revenue	$54,789,696

Expenses

Pro Payroll	$44,427,903
Farm Payroll	$655,014
Prospect Fees	$138,039
Coach	$0,000
Games Remaining	78
Total Game Expenses	$551,475
Projected Expenses	$43,015,056
Projected Balance	$89,277,194

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	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,378,421
Farm Payroll	$1,161,041
Prospect Fees	$143,523
Coach	$0,000
Games Remaining	82
Total Game Expenses	$386,378
Projected Expenses	$31,682,985
Projected Balance	$6,605,419

Salary Commitment

Year: 2023	$31,539,462
Year: 2024	$25,078,853
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)

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)
Zack MacEwen	50,455(1)
Cole McWard	50,000(1)
Michael Kesselring	50,000(1)
Lukas Rousek	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)
Matias Maccelli	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	$68,227,458
Home Games Remaining	35
Avg. Attendance	19,146
Avg. Revenue/Game	$1,470,425
Projected Revenue	$51,464,875

Expenses

Pro Payroll	$44,698,793
Farm Payroll	$150,000
Prospect Fees	$102,706
Coach	$0,000
Games Remaining	72
Total Game Expenses	$548,189
Projected Expenses	$39,469,609
Projected Balance	$80,222,724

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	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,837,520
Farm Payroll	$625,272
Prospect Fees	$174,508
Coach	$0,000
Games Remaining	82
Total Game Expenses	$471,187
Projected Expenses	$38,637,300
Projected Balance	$2,297,535

Salary Commitment

Year: 2023	$38,462,792
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	185,500(1)
Riley Stillman	73,636(2)
Gabriel Carlsson	51,136(2)
Cal Foote	45,000(1)
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	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$28,094,656
Farm Payroll	$224,063
Prospect Fees	$137,035
Coach	$0,000
Games Remaining	82
Total Game Expenses	$347,021
Projected Expenses	$28,455,754
Projected Balance	-$14,242,114

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	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,764,498
Farm Payroll	$0,000
Prospect Fees	$247,532
Coach	$0,000
Games Remaining	82
Total Game Expenses	$378,195
Projected Expenses	$31,012,030
Projected Balance	-$25,208,047

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	$34,633,519
Home Games Remaining	33
Avg. Attendance	21,556
Avg. Revenue/Game	$1,603,766
Projected Revenue	$52,924,278

Expenses

Pro Payroll	$44,991,283
Farm Payroll	$641,779
Prospect Fees	$27,058
Coach	$0,000
Games Remaining	64
Total Game Expenses	$556,831
Projected Expenses	$35,637,167
Projected Balance	$51,920,630

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	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,607,147
Farm Payroll	$1,052,700
Prospect Fees	$142,279
Coach	$0,000
Games Remaining	82
Total Game Expenses	$461,002
Projected Expenses	$37,802,126
Projected Balance	-$28,376,619

Salary Commitment

Year: 2023	$37,659,847
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)

Mikael Granlund	292,700(2)
Noel Acciari	260,000(1)
Alex Galchenyuk	165,000(3)
Jason Demers	95,000(1)
Jordan Gross	60,000(4)
Akito Hirose	50,000(1)
Billy Sweezey	50,000(1)
Denis Malgin	50,000(1)
Fredrik Karlstrom	30,000(2)

Current Funds	$4,804,871
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$28,626,291
Farm Payroll	$0,000
Prospect Fees	$205,938
Coach	$0,000
Games Remaining	82
Total Game Expenses	$351,613
Projected Expenses	$28,832,229
Projected Balance	-$24,027,358

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	$37,487,178
Home Games Remaining	28
Avg. Attendance	22,000
Avg. Revenue/Game	$1,531,200
Projected Revenue	$42,873,600

Expenses

Pro Payroll	$45,845,600
Farm Payroll	$248,736
Prospect Fees	$169,667
Coach	$0,000
Games Remaining	57
Total Game Expenses	$564,195
Projected Expenses	$32,159,124
Projected Balance	$48,201,654

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	$92,317,943
Home Games Remaining	30
Avg. Attendance	22,000
Avg. Revenue/Game	$1,584,000
Projected Revenue	$47,520,000

Expenses

Pro Payroll	$46,930,805
Farm Payroll	$903,879
Prospect Fees	$112,967
Coach	$0,000
Games Remaining	62
Total Game Expenses	$584,727
Projected Expenses	$36,253,102
Projected Balance	$103,584,841

Salary Commitment

Year: 2023	$47,834,684
Year: 2024	$26,638,169
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)
Dennis Cholowski	621,170(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)

Jeff Carter	249,990(3)
Darren Helm	150,000(1)
Paul Stastny	111,500(2)
Teddy Blueger	94,785(1)
Timothy Liljegren	76,364(2)
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)
Connor Dewar	30,000(2)

Current Funds	$21,617,904
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,939,525
Farm Payroll	$808,147
Prospect Fees	$149,643
Coach	$0,000
Games Remaining	82
Total Game Expenses	$425,577
Projected Expenses	$34,897,315
Projected Balance	-$13,279,411

Salary Commitment

Year: 2023	$34,747,672
Year: 2024	$24,340,619
Year: 2025	$20,875,841
Year: 2026	$10,069,455

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)

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)
Chris Tierney	35,000(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	$51,389,545
Home Games Remaining	38
Avg. Attendance	21,960
Avg. Revenue/Game	$1,528,393
Projected Revenue	$58,078,934

Expenses

Pro Payroll	$46,791,711
Farm Payroll	$1,532,570
Prospect Fees	$58,190
Coach	$0,000
Games Remaining	75
Total Game Expenses	$590,030
Projected Expenses	$44,252,260
Projected Balance	$65,216,219

Salary Commitment

Year: 2023	$48,324,281
Year: 2024	$41,935,611
Year: 2025	$30,322,291
Year: 2026	$29,257,067

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)
Mario Ferraro	1,772,727(4)
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)
Matty Beniers	300,000(4)

Oliver Bjorkstrand	298,160(3)
Ryan Strome	249,990(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)
Jimmy Vesey	35,600(4)
Sean Kuraly	35,600(4)
Zach Aston-Reese	33,700(3)
Calle Rosen	31,111(4)
Tyler Kleven	30,000(4)
Jackson LaCombe	30,000(3)
Tyce Thompson	30,000(1)
Alex Lyon	30,000(3)
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	$26,289,147
Home Games Remaining	39
Avg. Attendance	21,326
Avg. Revenue/Game	$1,740,161
Projected Revenue	$67,866,279

Expenses

Pro Payroll	$46,585,451
Farm Payroll	$1,325,091
Prospect Fees	$231,908
Coach	$0,000
Games Remaining	77
Total Game Expenses	$587,103
Projected Expenses	$45,206,935
Projected Balance	$48,948,491

Salary Commitment

Year: 2023	$47,910,542
Year: 2024	$39,145,807
Year: 2025	$16,702,691
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)

Miles Wood	200,500(3)
Denis Gurianov	158,182(1)
Zach Whitecloud	150,000(4)
Milan Lucic	95,500(3)
Mark Borowiecki	75,000(1)
Steven Lorentz	71,591(3)
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)
Liam Foudy	30,000(1)
Mac Hollowell	30,000(2)
Anthony Richard	30,000(3)
Ivan Prosvetov	30,000(1)
Nick Abruzzese	30,000(2)
Guillaume Brisebois	30,000(1)
Drew O'Connor	30,000(1)
Nicholas Robertson	30,000(2)

Current Funds	$51,887,118
Home Games Remaining	34
Avg. Attendance	23,000
Avg. Revenue/Game	$1,711,200
Projected Revenue	$58,180,800

Expenses

Pro Payroll	$46,719,998
Farm Payroll	$1,510,573
Prospect Fees	$66,000
Coach	$0,000
Games Remaining	67
Total Game Expenses	$588,983
Projected Expenses	$39,461,832
Projected Balance	$70,606,086

Salary Commitment

Year: 2023	$48,230,571
Year: 2024	$31,774,058
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)
Jordan Staal	2,750,000(1)
Semyon Varlamov	2,500,000(3)
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)
Pat Maroon	300,000(4)

David Krejci	327,670(2)
Thatcher Demko	221,549(2)
Cody Ceci	150,000(1)
Dmitry Kulikov	100,000(4)
Troy Stecher	100,000(2)
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)
Matt Irwin	40,000(2)
Adam Ginning	30,000(3)
Drew Helleson	30,000(3)
Jonathan Gruden	30,000(3)
Magnus Hellberg	30,000(3)
Jonas Rondbjerg	30,000(2)
William Bitten	30,000(2)
Markus Niemelainen	30,000(2)
Nikita Okhotiuk	30,000(2)

Current Funds	$45,653,185
Home Games Remaining	37
Avg. Attendance	18,006
Avg. Revenue/Game	$1,479,672
Projected Revenue	$54,747,864

Expenses

Pro Payroll	$46,823,555
Farm Payroll	$623,002
Prospect Fees	$148,311
Coach	$0,000
Games Remaining	75
Total Game Expenses	$580,425
Projected Expenses	$43,531,891
Projected Balance	$56,869,158

Salary Commitment

Year: 2023	$47,446,557
Year: 2024	$41,762,815
Year: 2025	$27,439,635
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)
Cole Sillinger	350,000(2)
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)

Arturs Silovs	75,000(2)
Matt Kiersted	41,591(2)
Mathieu Olivier	41,411(1)
Jeffrey Viel	40,000(2)
Paul Cotter	35,000(3)
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	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,854,052
Farm Payroll	$180,000
Prospect Fees	$390,026
Coach	$0,000
Games Remaining	82
Total Game Expenses	$505,172
Projected Expenses	$41,424,078
Projected Balance	-$22,192,259

Salary Commitment

Year: 2023	$41,034,052
Year: 2024	$21,854,052
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)
Temp G	500,000(1)
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)

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

Current Funds	$4,903,098
Home Games Remaining	39
Avg. Attendance	18,000
Avg. Revenue/Game	$1,080,000
Projected Revenue	$42,120,000

Expenses

Pro Payroll	$46,644,295
Farm Payroll	$565,145
Prospect Fees	$126,239
Coach	$0,000
Games Remaining	77
Total Game Expenses	$577,264
Projected Expenses	$44,449,357
Projected Balance	$2,573,741

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)