Current Funds	$33,574,740
Home Games Remaining	39
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,813,380
Farm Payroll	$775,000
Prospect Fees	$253,285
Coach	$50,000
Games Remaining	78
Total Game Expenses	$486,484
Projected Expenses	$37,945,730
Projected Balance	-$4,370,990

Salary Commitment

Year: 2021	$39,588,380
Year: 2022	$21,106,380
Year: 2023	$8,849,540
Year: 2024	$105,000

Kris Letang	4,708,000(1)
Dylan Larkin	3,864,000(1)
Jacob Trouba	3,687,040(3)
Zach Werenski	3,335,000(3)
Ryan Nugent-Hopkins	2,719,040(2)
Anton Khudobin	2,600,000(1)
Jake Allen	2,600,000(1)
Keith Yandle	2,496,000(2)
Colton Parayko	2,088,000(2)
Duncan Keith	1,900,000(1)
Vince Dunn	1,458,000(2)
Pavel Buchnevich	1,036,000(2)
Casey Cizikas	960,000(1)
Alex Iafallo	960,000(2)
Zach Parise	800,000(1)
Christian Dvorak	783,000(3)
Tyler Johnson	768,000(2)
Nick Schmaltz	739,500(3)
Evgenii Dadonov	556,800(2)
Tyler Motte	405,000(1)
Daniel Sprong	350,000(1)

Nils Hoglander	60,000(3)
Tanner Jeannot	45,000(1)
Austin Strand	40,000(1)
Urho Vaakanainen	35,000(2)
Jansen Harkins	35,000(2)
Mattias Samuelsson	35,000(3)
Tyler Graovac	35,000(3)
Kole Lind	35,000(3)
Joey Keane	35,000(4)
Tarmo Reunanen	35,000(4)
Dmytro Timashov	35,000(2)
Nicholas Merkley	35,000(2)
Vitali Kravtsov	35,000(3)
Cameron York	35,000(4)
Connor Clifton	35,000(1)
Kyle Capobianco	35,000(1)
Alexander Barabanov	35,000(2)
Mike Hardman	35,000(1)
Simon Benoit	35,000(1)
Josh Dunne	35,000(1)
Jackson Cates	35,000(1)

Current Funds	$41,861,345
Home Games Remaining	29
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,708,854
Farm Payroll	$451,700
Prospect Fees	$55,000
Coach	$50,002
Games Remaining	57
Total Game Expenses	$515,434
Projected Expenses	$29,379,716
Projected Balance	$12,481,629

Salary Commitment

Year: 2021	$42,160,554
Year: 2022	$24,458,614
Year: 2023	$11,679,600
Year: 2024	$954,000

Sidney Crosby	8,000,000(1)
Patrice Bergeron	6,621,014(2)
Jake Muzzin	2,992,000(2)
Chris Kreider	2,600,000(1)
Ivan Provorov	2,552,000(3)
Alex DeBrincat	2,520,000(3)
Brandon Saad	2,169,440(1)
Juuse Saros	2,160,000(1)
Mathew Dumba	1,860,880(3)
Jaccob Slavin	1,827,000(2)
Tom Wilson	1,633,520(3)
Zach Bogosian	1,056,000(3)
Elias Pettersson	1,000,000(1)
Carl Soderberg	925,000(1)
Frank Vatrano	924,000(3)
William Nylander	899,000(2)
Mark Pysyk	814,000(4)
Miles Wood	405,000(1)
Kaapo Kahkonen	400,000(2)
Ryan Reaves	350,000(1)

Brendan Smith	92,500(1)
Rasmus Sandin	40,000(2)
Alexander True	39,200(3)
Drew O'Connor	35,000(3)
Ivan Chekhovich	35,000(4)
Alexander Volkov	35,000(3)
Eetu Luostarinen	35,000(3)
William Lockwood	35,000(4)
Nicholas Robertson	35,000(4)
Arttu Ruotsalainen	35,000(3)
Sasha Chmelevski	35,000(4)

Current Funds	$30,975,069
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,285,450
Farm Payroll	$391,440
Prospect Fees	$61,180
Coach	$50,020
Games Remaining	82
Total Game Expenses	$253,513
Projected Expenses	$20,788,090
Projected Balance	$10,186,979

Salary Commitment

Year: 2021	$20,676,890
Year: 2022	$10,767,990
Year: 2023	$3,708,620
Year: 2024	$859,340

Pekka Rinne	5,520,000(1)
Alex Galchenyuk	1,314,280(3)
Matt Roy	1,309,500(1)
Cody Ceci	1,124,480(2)
Ryan Murray	1,019,760(2)
Jason Demers	960,000(1)
Milan Lucic	880,000(2)
Erik Haula	851,000(2)
Ondrej Kase	667,000(3)
Colton Sissons	609,000(2)
Dennis Cholowski	600,000(1)
Austin Watson	588,000(1)
Brett Ritchie	520,350(2)
Jason Dickinson	502,200(1)
Tage Thompson	448,000(3)
Jujhar Khaira	435,000(2)
Joakim Nordstrom	429,200(1)
Kevin Rooney	407,680(2)
Jesse Puljujarvi	350,000(4)
Zack MacEwen	350,000(2)
Kale Clague	350,000(3)
Yakov Trenin	350,000(2)
Hunter Miska	350,000(4)
Riley Stillman	350,000(2)

Keith Kinkaid	85,100(2)
Scott Wedgewood	70,400(4)
Victor Mete	53,940(4)
Stefan Noesen	42,000(2)
Kyle Burroughs	35,000(2)
Conor Timmins	35,000(3)
Dylan Cozens	35,000(3)
Ben Harpur	35,000(4)

Current Funds	$40,367,270
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,119,360
Farm Payroll	$35,000
Prospect Fees	$220,230
Coach	$50,000
Games Remaining	82
Total Game Expenses	$261,275
Projected Expenses	$21,424,590
Projected Balance	$18,942,680

Salary Commitment

Year: 2021	$21,154,360
Year: 2022	$7,648,520
Year: 2023	$5,388,520
Year: 2024	$1,785,000

Mats Zuccarello	3,496,000(1)
Ryan Johansen	2,852,640(1)
David Savard	2,600,000(1)
Derick Brassard	1,980,000(1)
Andy Greene	1,672,000(2)
Anthony Stolarz	896,000(3)
Malcolm Subban	588,000(2)
Carl Gunnarsson	533,600(1)
Kyle Turris	533,600(1)
Tim Stutzle	500,000(3)
J.T. Compher	432,000(1)
Jean-Sebastien Dea	415,520(3)
Dakota Mermis	392,000(3)
Kiefer Sherwood	378,000(1)
Bowen Byram	350,000(3)
David Kase	350,000(3)
Wade Allison	350,000(3)
Jack Johnson	350,000(4)
Logan Brown	350,000(1)
Warren Foegele	350,000(1)
Steven Kampfer	350,000(4)
Connor Carrick	350,000(4)
Jay Beagle	350,000(4)
Morgan Geekie	350,000(3)
Daniel Carr	350,000(4)

Andrew Agozzino

35,000(4)

Current Funds	$127,951,567
Home Games Remaining	39
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,543,920
Farm Payroll	$625,300
Prospect Fees	$196,896
Coach	$50,020
Games Remaining	78
Total Game Expenses	$505,075
Projected Expenses	$39,395,837
Projected Balance	$88,555,730

Salary Commitment

Year: 2021	$41,169,220
Year: 2022	$21,274,540
Year: 2023	$13,989,540
Year: 2024	$9,688,140

Brent Burns	4,250,000(1)
Robin Lehner	3,740,000(4)
Jack Eichel	3,625,000(2)
Torey Krug	3,128,000(3)
Mark Giordano	2,992,000(1)
Jamie Benn	2,640,000(4)
Mikko Rantanen	2,520,000(2)
Dustin Brown	2,496,000(1)
Jamie Oleksiak	2,181,760(1)
Darnell Nurse	2,128,000(1)
Pierre-Luc Dubois	1,450,000(4)
Phil Kessel	1,440,000(1)
Tyler Toffoli	1,361,920(1)
Joe Thornton	1,200,000(1)
Cale Makar	1,000,000(2)
Jonathan Bernier	920,000(1)
Jesper Bratt	899,000(4)
Blake Coleman	828,240(4)
Jack Roslovic	644,000(3)
Ryan Miller	400,000(1)
Jason Robertson	350,000(3)
Drake Batherson	350,000(1)

Scott Mayfield	140,000(1)
Tyson Jost	60,900(4)
Filip Chlapik	39,200(3)
Brad Richardson	35,200(3)
Oliver Wahlstrom	35,000(3)
Noah Gregor	35,000(2)
Trent Frederic	35,000(1)
David Farrance	35,000(4)
Alex Barre-Boulet	35,000(3)
Kristian Vesalainen	35,000(2)
Rem Pitlick	35,000(2)
Justin Richards	35,000(4)
Andrew Peeke	35,000(2)
Zachary Jones	35,000(3)

Current Funds	$19,862,530
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,975,160
Farm Payroll	$310,500
Prospect Fees	$115,670
Coach	$50,002
Games Remaining	82
Total Game Expenses	$237,211
Projected Expenses	$19,451,332
Projected Balance	$411,198

Salary Commitment

Year: 2021	$19,285,660
Year: 2022	$8,559,000
Year: 2023	$6,177,800
Year: 2024	$1,085,000

Erik Gustafsson	2,772,000(1)
Jonathan Quick	2,250,000(1)
Matt Murray	1,808,800(3)
Curtis McElhinney	1,320,000(3)
Jake McCabe	1,160,000(2)
Travis Zajac	925,000(1)
Connor Brown	812,000(3)
Bobby Ryan	800,000(1)
Zach Aston-Reese	714,000(3)
Trevor Lewis	700,000(1)
Henri Jokiharju	700,000(1)
Thomas Hickey	700,000(4)
Paul Byron	580,000(1)
Josh Archibald	451,360(1)
Alexandre Carrier	432,000(2)
Noah Dobson	400,000(2)
Mikko Koivu	350,000(1)
Tanner Kero	350,000(4)
Robert Thomas	350,000(1)
Lucas Carlsson	350,000(3)
Dominik Kahun	350,000(1)
Conor Garland	350,000(1)
Robby Fabbri	350,000(2)

Carter Hutton	88,000(3)
Fredrik Claesson	72,800(1)
Frederik Gauthier	40,500(1)
Martin Frk	39,200(2)
Sean Malone	35,000(4)
Par Lindholm	35,000(1)

Current Funds	$74,220,529
Home Games Remaining	35
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,643,040
Farm Payroll	$70,000
Prospect Fees	$78,398
Coach	$50,020
Games Remaining	71
Total Game Expenses	$498,067
Projected Expenses	$35,362,726
Projected Balance	$38,857,803

Salary Commitment

Year: 2021	$40,713,040
Year: 2022	$31,752,040
Year: 2023	$19,088,040
Year: 2024	$6,019,240

Aleksander Barkov	6,019,240(4)
Tuukka Rask	3,910,000(3)
Drew Doughty	3,740,000(2)
Rasmus Ristolainen	3,105,760(3)
Jordan Staal	2,992,000(2)
Elias Lindholm	2,651,040(3)
Leon Draisaitl	2,407,000(1)
Mikael Backlund	2,392,000(1)
Alexander Edler	2,160,000(2)
Brayden Point	2,016,000(2)
Alec Martinez	1,672,000(3)
Cam Fowler	1,380,000(3)
David Krejci	1,320,000(1)
Zach Hyman	1,260,000(1)
Lars Eller	1,056,000(2)
Marcus Sorensen	420,000(1)
Justin Holl	392,000(1)
Quinn Hughes	350,000(2)
Anton Forsberg	350,000(3)
Gabriel Vilardi	350,000(2)
Brandon Pirri	350,000(1)
Zac Rinaldo	350,000(1)

Josh Currie	35,000(1)
Micheal Haley	35,000(1)

Current Funds	$35,284,278
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,256,668
Farm Payroll	$0,000
Prospect Fees	$48,380
Coach	$50,001
Games Remaining	82
Total Game Expenses	$248,232
Projected Expenses	$20,355,049
Projected Balance	$14,929,229

Salary Commitment

Year: 2021	$21,208,108
Year: 2022	$10,630,488
Year: 2023	$3,696,488
Year: 2024	$2,130,000

Carey Price	4,652,180(1)
Tomas Tatar	3,128,000(2)
Nick Holden	1,320,000(1)
James Reimer	1,320,000(2)
Joel Edmundson	1,044,000(2)
Tanner Pearson	951,440(1)
Kevan Miller	814,000(4)
Vladislav Namestnikov	812,000(1)
Radim Simek	704,000(3)
Richard Panik	616,000(4)
Brock McGinn	512,488(3)
Greg McKegg	392,000(1)
Steven Fogarty	392,000(2)
Logan O'Connor	350,000(1)
Alex Belzile	350,000(1)
Nathan Gerbe	350,000(3)
Sam Steel	350,000(1)
Timothy Liljegren	350,000(2)
Alex Biega	350,000(2)
Brandon Davidson	350,000(1)
Yannick Weber	350,000(1)
Tanner Laczynski	350,000(4)
Matt Tennyson	350,000(4)
Eric Robinson	350,000(1)
Marc Michaelis	350,000(1)
Adam Brooks	350,000(2)

Current Funds	$16,177,303
Home Games Remaining	31
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,964,280
Farm Payroll	$590,095
Prospect Fees	$107,601
Coach	$50,001
Games Remaining	62
Total Game Expenses	$520,878
Projected Expenses	$32,294,422
Projected Balance	-$16,117,119

Salary Commitment

Year: 2021	$42,554,375
Year: 2022	$29,106,603
Year: 2023	$11,632,000
Year: 2024	$1,777,000

Jeff Petry	5,760,000(2)
Mika Zibanejad	5,649,280(2)
Evander Kane	4,250,000(1)
Dmitry Orlov	3,128,000(3)
Evgeni Malkin	2,760,000(3)
Nick Leddy	2,600,000(1)
Kyle Connor	2,324,000(2)
Matthew Tkachuk	2,262,000(3)
Alex Goligoski	1,900,000(1)
Aaron Ekblad	1,885,000(1)
Kevin Shattenkirk	1,672,000(4)
Matt Duchene	1,440,000(2)
Michael Del Zotto	1,320,000(3)
Elvis Merzlikins	1,000,000(2)
Ilya Sorokin	1,000,000(1)
Wayne Simmonds	814,000(2)
Jesper Fast	800,000(1)
Owen Tippett	350,000(3)
Martin Necas	350,000(1)
Jordan Kyrou	350,000(1)
Alexandre Texier	350,000(2)

Nathan Beaulieu	102,872(1)
Artem Zub	90,000(1)
David Rittich	78,300(1)
Scott Harrington	67,323(2)
Samuel Morin	41,600(1)
Alex Newhook	35,000(4)
Aleksi Heponiemi	35,000(3)
Colton White	35,000(2)
Christopher Gibson	35,000(4)
Arthur Kaliyev	35,000(4)
Jesper Boqvist	35,000(2)

Current Funds	$38,575,295
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$26,477,780
Farm Payroll	$276,040
Prospect Fees	$63,428
Coach	$50,005
Games Remaining	82
Total Game Expenses	$327,649
Projected Expenses	$26,867,253
Projected Balance	$11,708,042

Salary Commitment

Year: 2021	$26,753,820
Year: 2022	$20,694,460
Year: 2023	$5,008,540
Year: 2024	$1,746,000

Dougie Hamilton	5,201,280(2)
Mark Scheifele	4,026,400(2)
Luke Schenn	2,250,000(1)
Mike Hoffman	1,980,000(2)
Mikhail Sergachev	1,711,000(4)
Kevin Fiala	1,540,000(2)
Brayden McNabb	1,440,000(2)
Sean Walker	1,406,500(3)
Scott Laughton	753,200(3)
Oskar Sundqvist	752,840(3)
Carl Hagelin	700,000(1)
Dustin Tokarski	700,000(1)
Jake Debrusk	691,200(2)
Brett Connolly	619,360(1)
Mathieu Joseph	500,000(1)
Maxime Lagace	406,000(2)
Juuso Valimaki	400,000(1)
Jack Studnicka	350,000(3)
Jack Hughes	350,000(2)
Michael Dal Colle	350,000(1)
Michael Frolik	350,000(1)

Michael Stone	80,000(1)
Aaron Dell	51,040(2)
Riley Nash	40,000(1)
Garrett Pilon	35,000(4)
Nate Prosser	35,000(1)
Loui Eriksson	35,000(1)

Current Funds	$53,213,392
Home Games Remaining	37
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,862,160
Farm Payroll	$568,400
Prospect Fees	$104,250
Coach	$50,020
Games Remaining	75
Total Game Expenses	$470,547
Projected Expenses	$35,291,003
Projected Balance	$17,922,389

Salary Commitment

Year: 2021	$38,430,560
Year: 2022	$32,319,960
Year: 2023	$21,350,895
Year: 2024	$7,096,089

Blake Wheeler	5,531,089(4)
John Tavares	5,261,806(3)
Alex Pietrangelo	4,567,825(2)
Claude Giroux	4,180,000(2)
Chris Driedger	3,192,000(3)
Sebastian Aho	2,552,000(3)
Hampus Lindholm	1,895,600(3)
Shea Theodore	1,876,000(1)
Boone Jenner	1,427,440(2)
Brian Dumoulin	1,320,000(4)
Erik Cernak	1,000,000(1)
Justin Schultz	814,000(3)
Jason Spezza	768,000(1)
Artturi Lehkonen	621,000(1)
Laurent Brossoit	616,000(2)
Roope Hintz	600,000(1)
William Carrier	539,400(3)
Michael Rasmussen	400,000(1)
Jordan Greenway	350,000(1)
Michael Bunting	350,000(1)

Anton Blidh	40,600(1)
Michael Amadio	37,800(2)
Sebastian Aho (D)	35,000(4)
Carl Grundstrom	35,000(1)
Rasmus Asplund	35,000(2)
Nicolas Roy	35,000(1)
Brett Howden	35,000(1)
Ryan MacInnis	35,000(2)
Calvin Pickard	35,000(4)
A.J. Greer	35,000(4)
Guillaume Brisebois	35,000(2)
Daniel Vladar	35,000(4)
Niko Mikkola	35,000(2)
Mackenzie Entwistle	35,000(4)
Steven Lorentz	35,000(4)
Gerald Mayhew	35,000(4)

Current Funds	$27,670,453
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,673,800
Farm Payroll	$222,200
Prospect Fees	$145,467
Coach	$50,001
Games Remaining	82
Total Game Expenses	$269,408
Projected Expenses	$22,091,468
Projected Balance	$5,578,985

Salary Commitment

Year: 2021	$21,896,000
Year: 2022	$11,156,400
Year: 2023	$4,125,800
Year: 2024	$1,785,000

Darcy Kuemper	4,922,000(2)
Erik Johnson	3,340,000(1)
Antti Raanta	3,264,000(1)
Mackenzie Blackwood	1,000,000(1)
Brady Tkachuk	1,000,000(1)
Ryan Dzingel	609,000(1)
Zach Sanford	520,800(3)
Nikita Gusev	500,000(2)
Mark Jankowski	420,000(3)
Dean Kukan	420,000(2)
Jesperi Kotkaniemi	400,000(1)
William Borgen	378,000(2)
Janne Kuokkanen	350,000(1)
John Leonard	350,000(3)
Connor Mackey	350,000(4)
Zachary Senyshyn	350,000(2)
Chase De Leo	350,000(1)
Mathias Brome	350,000(3)
Hudson Fasching	350,000(4)
Peyton Krebs	350,000(4)
Wyatt Kalynuk	350,000(3)
Gavin Bayreuther	350,000(4)
Radim Zohorna	350,000(2)
Sami Niku	350,000(1)
Joshua Norris	350,000(3)
Mark Alt	350,000(4)

Matiss Kivlenieks	41,600(1)
Nic Petan	40,600(2)
Logan Thompson	35,000(1)
Yegor Zamula	35,000(4)
Cameron Hughes	35,000(2)
Brogan Rafferty	35,000(2)

Current Funds	$20,222,299
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,013,460
Farm Payroll	$587,100
Prospect Fees	$148,597
Coach	$50,002
Games Remaining	82
Total Game Expenses	$229,258
Projected Expenses	$18,799,159
Projected Balance	$1,423,140

Salary Commitment

Year: 2021	$18,600,560
Year: 2022	$7,599,960
Year: 2023	$6,423,960
Year: 2024	$4,235,160

Taylor Hall	3,000,000(1)
Jeff Skinner	2,398,300(1)
Max Domi	1,361,260(4)
Miro Heiskanen	1,000,000(1)
Valeri Nichushkin	1,000,000(1)
Nico Hischier	870,000(4)
David Backes	800,000(1)
Lawson Crouse	739,500(3)
James Neal	616,000(4)
Andy Welinski	609,000(2)
Danton Heinen	539,400(4)
Joakim Ryan	532,000(2)
Callan Foote	500,000(3)
Jacob de La Rose	464,000(1)
Kole Sherwood	406,000(3)
Joel L'Esperance	378,000(1)
Josh Mahura	350,000(1)
Mark Friedman	350,000(1)
Matt Bartkowski	350,000(1)
Jacob Bryson	350,000(3)
Sheldon Rempal	350,000(4)
Alex Formenton	350,000(1)
Veini Vehvilainen	350,000(1)
Artyom Zagidulin	350,000(4)

Leo Komarov	92,500(1)
Nate Thompson	45,000(1)
Mathieu Olivier	43,500(4)
Blake Lizotte	43,500(3)
Matt Luff	40,600(3)
Ross Johnston	39,200(3)
Justin Bailey	37,800(1)
Joseph Cramarossa	35,000(4)
Brandon Hagel	35,000(3)
Connor McMichael	35,000(4)
Sam Carrick	35,000(2)
Jack Rathbone	35,000(3)
Kurtis Gabriel	35,000(4)
Reese Johnson	35,000(1)

Current Funds	$12,247,860
Home Games Remaining	36
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,671,174
Farm Payroll	$399,000
Prospect Fees	$149,518
Coach	$50,001
Games Remaining	70
Total Game Expenses	$478,899
Projected Expenses	$33,522,909
Projected Balance	-$21,275,049

Salary Commitment

Year: 2021	$39,070,174
Year: 2022	$20,698,934
Year: 2023	$6,488,224
Year: 2024	$4,705,624

Oliver Ekman-Larsson	4,670,624(4)
Ryan McDonagh	4,567,430(2)
David Perron	4,250,000(1)
Thomas Greiss	3,264,000(2)
Cam Atkinson	3,128,000(1)
Tyler Myers	2,496,000(1)
Jordan Eberle	2,160,000(1)
Adam Henrique	2,160,000(1)
Shayne Gostisbehere	1,885,000(2)
Nino Niederreiter	1,878,240(1)
Nazem Kadri	1,672,000(3)
Linus Ullmark	1,450,000(2)
Mike Reilly	1,006,880(2)
Nicolas Hague	1,000,000(2)
Derek Stepan	960,000(1)
Jared McCann	609,000(2)
Anthony Duclair	464,000(1)
Mason Appleton	350,000(1)
Brendan Lemieux	350,000(1)
Cody Glass	350,000(2)

Sheldon Dries	40,600(3)
Jonny Brodzinski	39,200(2)
Patrick Russell	39,200(2)
Kevin Bahl	35,000(3)
Stuart Skinner	35,000(4)
Nikita Nesterov	35,000(1)
Brad Hunt	35,000(1)
Brady Keeper	35,000(1)
Zac Dalpe	35,000(1)
Michael Chaput	35,000(1)
Tucker Poolman	35,000(3)

Current Funds	$26,782,160
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,493,300
Farm Payroll	$868,768
Prospect Fees	$274,867
Coach	$50,001
Games Remaining	82
Total Game Expenses	$240,085
Projected Expenses	$19,686,936
Projected Balance	$7,095,224

Salary Commitment

Year: 2021	$19,362,068
Year: 2022	$15,878,300
Year: 2023	$6,674,300
Year: 2024	$979,500

John Gibson	4,315,200(2)
Jordan Binnington	2,464,000(2)
Jakob Chychrun	2,030,000(3)
Sean Monahan	1,321,600(3)
Jake Virtanen	1,160,000(2)
John Marino	1,064,000(3)
Nick Suzuki	800,000(2)
Clayton Keller	739,500(4)
Kevin Labanc	567,000(1)
Caleb Jones	400,000(1)
Dylan Coghlan	400,000(1)
Travis Boyd	392,000(2)
David Kampf	390,000(1)
Alexis Lafreniere	350,000(3)
Casey Mittelstadt	350,000(1)
Pierre-Olivier Joseph	350,000(3)
Eeli Tolvanen	350,000(1)
Grigori Denisenko	350,000(3)
Filip Chytil	350,000(1)
Jeremy Davies	350,000(1)

Carter Hart	100,000(1)
Nick Bjugstad	96,768(1)
Ville Husso	60,000(1)
Josef Korenar	50,000(3)
Oscar Dansk	39,200(3)
Sonny Milano	37,800(2)
Adam Gaudette	35,000(1)
Klim Kostin	35,000(3)
Brinson Pasichnuk	35,000(4)
Jack Ahcan	35,000(4)
Michael Houser	35,000(4)
Brian Pinho	35,000(4)
Calen Addison	35,000(4)
Kasimir Kaskisuo	35,000(3)
C.J. Smith	35,000(4)
Cayden Primeau	35,000(3)
Matt Kiersted	35,000(1)
Cole Caufield	35,000(3)
Morgan Frost	35,000(2)
Troy Grosenick	30,000(4)

Current Funds	$14,978,881
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$23,781,000
Farm Payroll	$383,600
Prospect Fees	$195,260
Coach	$50,000
Games Remaining	82
Total Game Expenses	$297,681
Projected Expenses	$24,409,860
Projected Balance	-$9,430,979

Salary Commitment

Year: 2021	$24,164,600
Year: 2022	$15,725,200
Year: 2023	$12,269,200
Year: 2024	$2,303,000

Erik Karlsson	5,280,000(3)
Jaroslav Halak	2,160,000(2)
Brock Boeser	1,652,000(3)
Robert Bortuzzo	1,500,000(1)
Calvin Petersen	1,456,000(3)
Matt Irwin	1,200,000(1)
Robert Hagg	1,144,000(1)
Jake Gardiner	1,056,000(3)
Marc-Edouard Vlasic	1,000,000(1)
Blake Comeau	925,000(1)
Kyle Okposo	851,000(1)
Cal Clutterbuck	851,000(2)
Noel Acciari	814,000(4)
Joel Hanley	704,000(4)
Alex Lyon	588,000(1)
Drew Shore	400,000(4)
Pat Maroon	400,000(1)
Frans Nielsen	400,000(1)
Barrett Hayton	350,000(2)
Juho Lammikko	350,000(1)
Michael McCarron	350,000(4)
Michael Sgarbossa	350,000(3)

Greg Pateryn	61,600(3)
Adam Boqvist	60,000(2)
Trevor van Riemsdyk	45,000(1)
Gemel Smith	40,600(3)
Jordan Gross	36,400(1)
Mikko Lehtonen	35,000(3)
Alexei Melnichuk	35,000(4)
Givani Smith	35,000(2)
Otto Leskinen	35,000(3)

Current Funds	$49,832,735
Home Games Remaining	37
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,697,265
Farm Payroll	$144,200
Prospect Fees	$138,488
Coach	$50,001
Games Remaining	75
Total Game Expenses	$488,170
Projected Expenses	$36,612,763
Projected Balance	$13,219,972

Salary Commitment

Year: 2021	$39,841,465
Year: 2022	$24,705,865
Year: 2023	$10,013,749
Year: 2024	$4,340,549

Alex Ovechkin	8,000,000(2)
Semyon Varlamov	8,000,000(1)
Brad Marchand	4,553,116(2)
Ryan O'Reilly	4,305,549(4)
Jake Guentzel	3,219,000(3)
Mattias Ekholm	2,250,000(1)
Brandon Tanev	1,500,000(1)
Kirill Kaprizov	1,000,000(3)
Rasmus Dahlin	1,000,000(1)
Rasmus Andersson	999,000(2)
Vladislav Gavrikov	800,000(1)
Andre Burakovsky	667,000(1)
Teddy Blueger	588,000(3)
Andrej Sekera	533,600(1)
Devin Shore	435,000(3)
Anders Bjork	405,000(2)
Marcus Hogberg	392,000(3)
Filip Zadina	350,000(2)
Denis Gurianov	350,000(1)
Zach Whitecloud	350,000(2)

Liam O'Brien	39,200(3)
Daniel Walcott	35,000(4)
Tomas Jurco	35,000(2)
Kyle Rau	35,000(1)

Current Funds	$22,982,115
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,684,580
Farm Payroll	$529,400
Prospect Fees	$249,656
Coach	$50,020
Games Remaining	82
Total Game Expenses	$237,971
Projected Expenses	$19,513,656
Projected Balance	$3,468,459

Salary Commitment

Year: 2021	$19,213,980
Year: 2022	$16,921,380
Year: 2023	$11,106,580
Year: 2024	$1,809,000

Mark Borowiecki	1,980,000(3)
Brian Elliott	1,440,000(2)
Martin Jones	1,320,000(3)
Matt Benning	1,152,480(3)
Andreas Borgman	1,000,000(4)
Jake Oettinger	1,000,000(3)
Ben Hutton	986,000(2)
Haydn Fleury	972,000(2)
Joel Eriksson Ek	739,500(3)
Carson Soucy	714,000(3)
Tyler Pitlick	704,000(4)
Matt Martin	644,000(1)
Colton Sceviour	616,000(2)
Anthony Bitetto	580,000(1)
Michael Raffl	580,000(1)
Sean Kuraly	520,800(2)
Mathieu Perreault	510,400(3)
Nic Dowd	510,400(3)
Ryan Carpenter	414,000(3)
Mattias Janmark	414,000(3)
Michael Hutchinson	414,000(3)
Anthony Angello	405,000(2)
Garnet Hathaway	368,000(1)
Julien Gauthier	350,000(2)
Kevin Stenlund	350,000(2)

Christian Fischer	58,800(3)
Chad Ruhwedel	45,000(1)
Kenny Agostino	40,600(1)
Keaton Middleton	35,000(4)
Jacob Bernard-Docker	35,000(4)
Kirby Dach	35,000(2)
Evan Bouchard	35,000(2)
Liam Foudy	35,000(3)
Nikolai Knyzhov	35,000(2)
Oskar Steen	35,000(4)
Oliver Kylington	35,000(1)
Dennis Gilbert	35,000(2)
Rasmus Kupari	35,000(3)
Buddy Robinson	35,000(2)

Current Funds	$36,685,850
Home Games Remaining	37
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,600,268
Farm Payroll	$298,500
Prospect Fees	$97,420
Coach	$50,005
Games Remaining	75
Total Game Expenses	$512,758
Projected Expenses	$38,456,884
Projected Balance	-$1,771,034

Salary Commitment

Year: 2021	$41,898,768
Year: 2022	$25,800,568
Year: 2023	$17,575,568
Year: 2024	$2,372,300

Gabriel Landeskog	5,199,040(1)
Shea Weber	4,922,000(2)
Morgan Rielly	3,549,280(3)
Cam Talbot	2,992,000(3)
T.J. Oshie	2,760,000(3)
Devon Toews	2,296,000(3)
Brayden Schenn	2,288,000(4)
Ben Chiarot	2,160,000(2)
Brenden Dillon	2,160,000(1)
Jonathan Marchessault	1,824,000(1)
Jason Zucker	1,408,960(1)
Paul Stastny	1,200,000(1)
Phillip Danault	1,073,000(2)
Filip Hronek	1,000,000(1)
Ryan Graves	900,000(1)
Marco Scandella	880,000(3)
Calle Jarnkrok	851,000(3)
Casey DeSmith	814,000(1)
Bryan Rust	783,000(1)
Brandon Montour	739,500(3)
Andrew Copp	686,488(3)
Nicolas Deslauriers	414,000(3)
Victor Olofsson	350,000(1)
Max Comtois	350,000(1)

Madison Bowey	49,300(4)
Vinni Lettieri	39,200(1)
Lane Pederson	35,000(1)
Kieffer Bellows	35,000(3)
William Lagesson	35,000(2)
Alec Regula	35,000(4)
Andy Andreoff	35,000(1)
Scott Sabourin	35,000(2)

Current Funds	$58,878,384
Home Games Remaining	37
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,958,768
Farm Payroll	$494,320
Prospect Fees	$94,527
Coach	$50,003
Games Remaining	75
Total Game Expenses	$519,483
Projected Expenses	$38,961,236
Projected Balance	$19,917,148

Salary Commitment

Year: 2021	$42,453,088
Year: 2022	$28,480,228
Year: 2023	$15,341,380
Year: 2024	$40,600

Andrei Vasilevskiy	6,675,200(3)
Connor McDavid	5,220,000(2)
Mark Stone	4,009,040(1)
Artemi Panarin	3,800,000(1)
Seth Jones	3,557,120(3)
Ryan Suter	2,250,000(1)
Ryan Strome	1,826,048(2)
Teuvo Teravainen	1,644,160(3)
Josh Anderson	1,508,000(2)
Adam Pelech	1,508,000(3)
Jeff Carter	1,320,000(2)
Brett Pesce	1,246,560(3)
Jonas Brodin	1,164,800(2)
Kevin Hayes	1,044,000(1)
Kevin Lankinen	1,000,000(1)
Jean-Gabriel Pageau	800,240(1)
Jan Rutta	672,000(2)
Nick Bonino	616,000(2)
Ryan Hartman	522,000(3)
Mason Marchment	483,600(1)
Jacob Middleton	392,000(2)
Pierre Engvall	350,000(2)
Trevor Moore	350,000(1)

Louis Domingue	63,800(1)
Collin Delia	62,100(1)
Christian Djoos	58,800(3)
Marcus Johansson	58,000(1)
Drake Caggiula	53,940(3)
Jordan Oesterle	52,080(1)
Lucas Wallmark	40,600(4)
Matthew Highmore	35,000(2)
Ian Mitchell	35,000(3)
Joakim Nygard	35,000(2)

Current Funds	$7,639,363
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$34,215,520
Farm Payroll	$283,400
Prospect Fees	$85,767
Coach	$50,005
Games Remaining	82
Total Game Expenses	$422,374
Projected Expenses	$34,634,692
Projected Balance	-$26,995,329

Salary Commitment

Year: 2021	$34,498,920
Year: 2022	$30,024,680
Year: 2023	$7,225,680
Year: 2024	$350,000

Victor Hedman	6,624,000(2)
Frederik Andersen	4,970,600(2)
Joe Pavelski	4,080,000(2)
Charlie McAvoy	2,688,000(3)
MacKenzie Weegar	2,324,000(3)
Viktor Arvidsson	1,943,000(2)
Brock Nelson	1,440,000(2)
Nikita Zaitsev	1,200,000(1)
Reilly Smith	1,152,000(2)
Tyler Bozak	920,000(1)
Nate Schmidt	888,000(2)
Conor Sheary	884,240(1)
Nick Jensen	672,000(1)
Kurtis MacDermid	644,000(3)
Colin Blackwell	420,000(2)
Dominic Toninato	407,680(3)
Dominik Simon	392,000(3)
Taro Hirose	392,000(2)
Nico Sturm	378,000(1)
Oskar Lindblom	378,000(2)
Danny DeKeyser	368,000(2)
Adin Hill	350,000(1)
Ryan Lomberg	350,000(4)
Cody Eakin	350,000(3)

Chris Wagner	38,400(2)
Matt Calvert	35,000(1)
Marian Studenic	35,000(3)
Dan Renouf	35,000(3)
Jeffrey Viel	35,000(2)
David Gustafsson	35,000(2)
Mitchell Stephens	35,000(1)
Nicholas Caamano	35,000(2)

Current Funds	$17,657,047
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,473,320
Farm Payroll	$355,600
Prospect Fees	$230,919
Coach	$50,001
Games Remaining	82
Total Game Expenses	$257,437
Projected Expenses	$21,109,840
Projected Balance	-$3,452,793

Salary Commitment

Year: 2021	$20,828,920
Year: 2022	$11,364,760
Year: 2023	$6,169,840
Year: 2024	$1,566,400

Petr Mrazek	2,508,800(1)
Craig Anderson	1,672,000(2)
Dmitry Kulikov	1,440,000(1)
Mikko Koskinen	1,200,000(1)
Luca Sbisa	1,056,000(3)
Braydon Coburn	1,056,000(3)
Travis Dermott	986,000(4)
Devan Dubnyk	960,000(1)
Dylan DeMelo	899,000(2)
Josh Brown	854,000(3)
Tyler Ennis	736,000(2)
Artem Anisimov	736,000(1)
Markus Nutivaara	721,280(3)
Sam Gagner	644,000(1)
Tobias Rieder	617,120(2)
Kyle Clifford	580,000(1)
Matthew Nieto	517,360(1)
Johan Larsson	510,400(4)
Ethan Bear	500,000(1)
Vinnie Hinostroza	451,360(3)
Pius Suter	400,000(2)
John Hayden	378,000(1)
Martin Kaut	350,000(3)
Ross Colton	350,000(2)
Rhett Gardner	350,000(2)

Juuso Riikola	61,600(2)
Tyler Lewington	40,600(3)
Matthew Peca	39,200(2)
Joel Kellman	39,200(3)
Drake Rymsha	35,000(4)
Jake Bean	35,000(2)
Ukko-Pekka Luukkonen	35,000(4)
Louis Belpedio	35,000(3)
Kaapo Kakko	35,000(2)

Current Funds	$23,804,897
Home Games Remaining	29
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,415,722
Farm Payroll	$398,780
Prospect Fees	$97,100
Coach	$50,002
Games Remaining	60
Total Game Expenses	$487,337
Projected Expenses	$29,240,198
Projected Balance	-$5,435,301

Salary Commitment

Year: 2021	$39,814,502
Year: 2022	$22,252,120
Year: 2023	$4,445,120
Year: 2024	$110,600

John Carlson	6,624,000(2)
Patrick Kane	4,160,502(1)
Justin Faulk	3,833,200(1)
Sean Couturier	3,179,680(1)
James van Riemsdyk	2,496,000(2)
Braden Holtby	2,070,000(2)
David Pastrnak	1,972,000(1)
Connor Murphy	1,885,000(2)
Josh Manson	1,824,000(2)
Colin Miller	1,596,000(1)
Josh Bailey	1,320,000(2)
Will Butcher	1,001,000(1)
Troy Stecher	942,500(3)
Alexander Wennberg	917,840(3)
Darren Helm	888,000(2)
Chandler Stephenson	868,000(3)
Yegor Sharangovich	800,000(3)
Patrick Marleau	700,000(1)
Colin White	588,000(3)
Dillon Dube	350,000(1)
Max Jones	350,000(1)
Alex Nedeljkovic	350,000(2)
Sammy Blais	350,000(1)
Ryan Lindgren	350,000(2)

Slater Koekkoek	66,700(3)
Jayson Megna	42,280(3)
Joachim Blichfeld	40,600(4)
Antti Suomela	39,200(3)
Carter Rowney	35,000(1)
Quinton Byfield	35,000(4)
Ryan McLeod	35,000(3)
Tobias Bjornfot	35,000(3)
Jayce Hawryluk	35,000(1)
Ivan Prosvetov	35,000(4)

Current Funds	$22,061,767
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$23,027,380
Farm Payroll	$378,000
Prospect Fees	$197,587
Coach	$50,003
Games Remaining	82
Total Game Expenses	$288,451
Projected Expenses	$23,652,970
Projected Balance	-$1,591,203

Salary Commitment

Year: 2021	$23,405,380
Year: 2022	$16,872,380
Year: 2023	$11,402,180
Year: 2024	$5,058,000

Ryan Getzlaf	3,128,000(2)
Anders Lee	2,640,000(4)
Thomas Chabot	2,576,000(3)
Mikael Granlund	1,471,680(1)
Kasperi Kapanen	1,305,000(4)
Erik Gudbranson	1,177,120(1)
Brandon Carlo	1,160,000(3)
Derek Forbort	1,073,000(1)
Mike Matheson	942,500(3)
Antoine Roussel	851,000(1)
Andrew Cogliano	672,000(1)
Cedric Paquette	627,200(2)
Corey Perry	616,000(3)
Xavier Ouellet	560,000(2)
Ivan Barbashev	502,200(1)
Evan Rodrigues	420,000(2)
Nathan Walker	407,680(3)
Mackenzie MacEachern	392,000(3)
Frederick Gaudreau	378,000(4)
Karson Kuhlman	364,000(1)
Eric Comrie	364,000(1)
Jake Walman	350,000(2)
Nicolas Aube-Kubel	350,000(2)
Gustav Forsling	350,000(4)
Spencer Knight	350,000(4)

K'Andre Miller	90,000(3)
Logan Stanley	90,000(3)
Valtteri Filppula	58,000(1)
Jamie Drysdale	35,000(3)
Dante Fabbro	35,000(2)
Philipp Kurashev	35,000(3)
Frederic Allard	35,000(4)

Current Funds	$23,288,803
Home Games Remaining	39
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$35,506,609
Farm Payroll	$309,400
Prospect Fees	$157,242
Coach	$50,003
Games Remaining	77
Total Game Expenses	$439,308
Projected Expenses	$33,826,714
Projected Balance	-$10,537,911

Salary Commitment

Year: 2021	$35,816,009
Year: 2022	$23,096,529
Year: 2023	$5,928,440
Year: 2024	$2,065,000

Logan Couture	3,041,149(2)
Ondrej Palat	3,000,000(1)
Connor Hellebuyck	2,784,000(2)
Patric Hornqvist	2,600,000(1)
Vincent Trocheck	2,310,560(2)
Anthony Mantha	2,077,040(3)
Samuel Girard	2,030,000(4)
Travis Hamonic	1,900,000(1)
J.T. Miller	1,889,640(2)
Calvin de Haan	1,824,000(2)
Mathew Barzal	1,652,000(3)
Jaden Schwartz	1,628,480(1)
Noah Hanifin	1,508,000(2)
Josh Morrissey	1,296,000(1)
Adam Lowry	1,027,040(2)
Adam Fox	1,000,000(2)
Nikolaj Ehlers	826,500(2)
Jordan Martinook	742,000(1)
Kris Russell	736,000(1)
Ryan Donato	502,200(2)
Derek Grant	432,000(1)
Thatcher Demko	350,000(1)
Joel Farabee	350,000(2)

Jeremy Swayman	70,000(3)
Luke Kunin	64,400(3)
Dakota Joshua	35,000(2)
Michael McLeod	35,000(1)
Maksim Sushko	35,000(4)
Gustav Lindstrom	35,000(2)
Emil Bemstrom	35,000(2)

Current Funds	$19,788,247
Home Games Remaining	38
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,037,760
Farm Payroll	$448,300
Prospect Fees	$139,765
Coach	$50,002
Games Remaining	76
Total Game Expenses	$459,461
Projected Expenses	$34,919,059
Projected Balance	-$15,130,812

Salary Commitment

Year: 2021	$37,486,060
Year: 2022	$25,511,340
Year: 2023	$14,645,480
Year: 2024	$12,521,760

Marc-Andre Fleury	5,957,760(4)
Tyler Seguin	5,227,600(1)
Sergei Bobrovsky	4,180,000(2)
Bo Horvat	2,088,000(1)
Jani Hakanpaa	1,900,000(1)
Anthony DeAngelo	1,786,400(4)
Ryan Pulock	1,711,000(2)
Alex Tuch	1,508,000(4)
Sam Reinhart	1,400,000(1)
Charlie Coyle	1,249,920(1)
Ilya Samsonov	1,000,000(2)
Marc Staal	920,000(2)
Andreas Athanasiou	916,720(3)
Jordie Benn	814,000(4)
Sami Vatanen	814,000(4)
Andrew Mangiapane	783,000(4)
Tyler Bertuzzi	783,000(4)
Adrian Kempe	756,000(2)
Sam Bennett	696,000(2)
Victor Rask	675,360(2)
Brett Kulak	609,000(3)
Rocco Grimaldi	464,000(2)
Alexander Kerfoot	448,000(3)
Joel Kiviranta	350,000(2)

Ty Smith	80,000(3)
Phillip Di Giuseppe	43,500(2)
Christian Wolanin	40,600(4)
Austin Czarnik	39,200(1)
Connor Bunnaman	35,000(2)
Trevor Zegras	35,000(3)
Kailer Yamamoto	35,000(1)
Olli Juolevi	35,000(3)
Stefan Matteau	35,000(1)
Vitaly Abramov	35,000(2)
Nolan Patrick	35,000(4)

Current Funds	$23,409,467
Home Games Remaining	35
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,162,010
Farm Payroll	$248,336
Prospect Fees	$134,722
Coach	$50,002
Games Remaining	69
Total Game Expenses	$507,257
Projected Expenses	$35,000,730
Projected Balance	-$11,591,263

Salary Commitment

Year: 2021	$41,410,346
Year: 2022	$26,820,706
Year: 2023	$11,679,680
Year: 2024	$2,013,000

Roman Josi	7,680,000(1)
Steven Stamkos	6,260,442(2)
Auston Matthews	5,220,000(3)
Mitch Marner	2,784,000(3)
Jack Campbell	2,324,000(1)
Jared Spurgeon	2,258,288(2)
Vladimir Tarasenko	2,160,000(2)
Tristan Jarry	1,943,000(4)
Rickard Rakell	1,769,600(2)
Nick Foligno	1,320,000(1)
Anton Stralman	1,056,000(2)
Nick Ritchie	868,000(1)
Radek Faksa	848,680(3)
T.J. Brodie	814,000(3)
Ilya Mikheyev	800,000(2)
Dominik Kubalik	800,000(1)
Niklas Hjalmarsson	800,000(1)
Jakub Vrana	756,000(2)
Carter Verhaeghe	350,000(1)
Jeremy Lauzon	350,000(1)

Curtis Lazar	62,640(1)
Josh Leivo	45,696(2)
Olle Alsing	35,000(2)
Patrick Brown	35,000(4)
Aaron Ness	35,000(4)
Justin Dowling	35,000(1)

Current Funds	$30,211,436
Home Games Remaining	32
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,966,264
Farm Payroll	$320,000
Prospect Fees	$258,984
Coach	$50,000
Games Remaining	63
Total Game Expenses	$495,064
Projected Expenses	$31,189,032
Projected Balance	-$977,596

Salary Commitment

Year: 2021	$40,286,264
Year: 2022	$18,714,564
Year: 2023	$5,252,148
Year: 2024	$2,506,000

Anze Kopitar	8,000,000(1)
Mike Smith	7,200,000(1)
Ryan Ellis	3,550,176(2)
Jonathan Huberdeau	2,716,000(2)
Brendan Gallagher	2,525,900(1)
Neal Pionk	2,436,000(4)
William Karlsson	2,233,000(2)
Tomas Hertl	2,145,920(2)
Alexandar Georgiev	1,748,320(2)
Matt Grzelcyk	1,551,648(3)
Yanni Gourde	1,200,000(1)
Justin Braun	1,000,000(1)
Anthony Beauvillier	739,500(3)
Travis Sanheim	621,000(2)
Oliver Bjorkstrand	520,800(1)
Evgeny Svechnikov	378,000(2)
Zack Kassian	350,000(3)
Philippe Myers	350,000(1)
Kevin Connauton	350,000(1)
Andrew Shaw	350,000(1)

Jacob Larsson	40,000(1)
Ty Dellandrea	35,000(3)
Jaret Anderson-Dolan	35,000(2)
Nolan Foote	35,000(4)
Adam Ruzicka	35,000(4)
Tyce Thompson	35,000(3)
Carsen Twarynski	35,000(2)
Jalen Chatfield	35,000(1)
Nicolas Beaudin	35,000(3)

Current Funds	$14,411,970
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,858,264
Farm Payroll	$245,000
Prospect Fees	$154,383
Coach	$50,003
Games Remaining	82
Total Game Expenses	$491,557
Projected Expenses	$40,307,650
Projected Balance	-$25,895,680

Salary Commitment

Year: 2021	$40,103,264
Year: 2022	$27,084,584
Year: 2023	$13,262,440
Year: 2024	$105,000

Tyson Barrie	5,760,000(2)
Nathan MacKinnon	5,191,680(1)
Filip Forsberg	3,727,920(3)
Jacob Markstrom	3,264,000(2)
Patrik Laine	2,552,000(3)
Nikita Zadorov	2,262,000(1)
Timo Meier	1,904,000(2)
Brady Skjei	1,885,000(3)
Travis Konecny	1,740,000(3)
Alexander Radulov	1,440,000(1)
Craig Smith	1,380,000(1)
Damon Severson	1,373,120(3)
Esa Lindell	1,334,000(3)
Joonas Korpisalo	1,044,000(2)
Barclay Goodrow	998,144(2)
Joonas Donskoi	588,000(1)
Brandon Sutter	580,000(1)
Alex Chiasson	510,400(3)
Marcus Pettersson	432,000(2)
PE Bellemare	400,000(1)
Riley Sheahan	400,000(1)
Max McCormick	392,000(1)
Joey Daccord	350,000(2)
Christian Jaros	350,000(1)

Austin Poganski	35,000(2)
Ben Thomas	35,000(4)
Glenn Gawdin	35,000(3)
Brett Murray	35,000(4)
Joseph Veleno	35,000(4)
Libor Hajek	35,000(2)
Clark Bishop	35,000(1)

Current Funds	$10,799,822
Home Games Remaining	36
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,822,380
Farm Payroll	$753,700
Prospect Fees	$136,568
Coach	$50,002
Games Remaining	71
Total Game Expenses	$521,496
Projected Expenses	$37,026,197
Projected Balance	-$26,226,375

Salary Commitment

Year: 2021	$42,576,080
Year: 2022	$12,704,300
Year: 2023	$7,677,980
Year: 2024	$3,324,580

Nicklas Backstrom	5,946,740(1)
Max Pacioretty	5,350,000(1)
John Klingberg	3,335,000(1)
Philipp Grubauer	3,118,080(4)
Radko Gudas	3,000,000(1)
Jakub Voracek	2,600,000(1)
Marcus Foligno	2,392,000(3)
Zdeno Chara	2,250,000(1)
Evgeny Kuznetsov	2,239,440(1)
Adam Larsson	2,203,040(1)
Johnny Gaudreau	1,986,320(2)
Chris Tanev	1,152,000(2)
Vitek Vanecek	1,000,000(2)
Patrik Nemeth	928,000(1)
Alex Killorn	851,000(1)
Joel Armia	783,000(2)
Anthony Cirelli	756,000(3)
Pavel Zacha	667,000(3)
Nick Paul	509,760(1)
Adam Erne	405,000(1)
Michael Anderson	350,000(3)

Mario Ferraro	70,000(2)
Derek Ryan	67,200(1)
Matthew Phillips	58,000(4)
Mikhail Grigorenko	43,500(4)
Dryden Hunt	41,600(1)
Jarred Tinordi	40,000(3)
Sam Lafferty	40,000(1)
Andreas Johnsson	39,200(3)
Gabriel Carlsson	39,200(3)
Dylan Gambrell	35,000(1)
Timothy Gettinger	35,000(2)
Nicolas Meloche	35,000(3)
Mikhail Maltsev	35,000(3)
Troy Terry	35,000(1)
Jacob MacDonald	35,000(4)
Morgan Barron	35,000(4)
Jan Jenik	35,000(4)
Parker Kelly	35,000(1)

Current Funds	$31,699,413
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,734,584
Farm Payroll	$1,022,780
Prospect Fees	$124,460
Coach	$50,003
Games Remaining	82
Total Game Expenses	$279,656
Projected Expenses	$22,931,827
Projected Balance	$8,767,586

Salary Commitment

Year: 2021	$22,757,364
Year: 2022	$16,136,376
Year: 2023	$5,342,680
Year: 2024	$180,600

P.K. Subban	5,161,304(2)
Eric Staal	2,160,000(1)
Jakob Silfverberg	2,070,000(2)
Ian Cole	1,980,000(2)
Olli Maatta	1,209,600(3)
Jonathan Drouin	1,073,000(1)
Kyle Palmieri	851,000(3)
Luke Glendening	736,000(1)
Andrei Svechnikov	700,000(1)
Igor Shesterkin	700,000(1)
Alexander Romanov	700,000(3)
Chris Tierney	654,080(3)
Dylan Strome	520,800(3)
Tomas Nosek	520,800(1)
Jonas Johansson	500,000(3)
Jimmy Vesey	448,000(2)
Erik Brannstrom	350,000(2)
Keegan Kolesar	350,000(3)
Jake Evans	350,000(2)
Rudolfs Balcers	350,000(1)
Jakub Zboril	350,000(2)

Ilya Lyubushkin	116,000(3)
Jonathon Merrill	103,488(1)
John Moore	81,400(3)
Filip Gustavsson	70,000(3)
Steven Santini	51,300(1)
Jonas Siegenthaler	50,000(1)
Nick Cousins	49,392(2)
Lean Bergmann	40,600(4)
Luke Johnson	39,200(3)
Dylan Sikura	36,400(1)
Austin Wagner	35,000(1)
Ville Heinola	35,000(3)
Isac Lundestrom	35,000(1)
Lias Andersson	35,000(1)
Jonah Gadjovich	35,000(4)
Nathan Bastian	35,000(2)
Joey Anderson	35,000(1)
Victor Soderstrom	35,000(4)
Noah Juulsen	35,000(4)
Jesse Ylonen	35,000(4)
Shane Pinto	35,000(3)