Current Funds	$30,900,160
Home Games Remaining	0
Avg. Attendance	17,808
Avg. Revenue/Game	$1,367,600
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,440,300
Farm Payroll	$593,340
Prospect Fees	$254,343
Coach	$50,001
Games Remaining	0
Total Game Expenses	$491,927
Projected Expenses	$0,000
Projected Balance	$30,900,160

Salary Commitment

Year: 2022	$40,033,640
Year: 2023	$32,178,300
Year: 2024	$12,767,080
Year: 2025	$5,364,600

Erik Karlsson	5,280,000(2)
Max Pacioretty	4,080,000(2)
Filip Forsberg	3,727,920(2)
Morgan Rielly	3,549,280(2)
Bo Horvat	3,297,280(3)
Brayden Schenn	2,288,000(3)
Phil Kessel	2,288,000(4)
Braden Holtby	2,070,000(1)
Johnny Gaudreau	1,986,320(1)
Brenden Dillon	1,980,000(4)
Kevin Fiala	1,540,000(1)
Logan Thompson	1,404,000(2)
Dmitry Kulikov	1,056,000(4)
Tyler Johnson	768,000(1)
Nick Schmaltz	739,500(2)
Victor Olofsson	644,000(3)
Simon Benoit	644,000(3)
Nick Bonino	616,000(1)
Daniel Sprong	432,000(2)
Urho Vaakanainen	350,000(1)
Gustav Forsling	350,000(3)
Alexander Barabanov	350,000(1)

Sven Baertschi	67,220(1)
Kyle Capobianco	50,220(2)
Mike Hardman	40,600(4)
Austin Strand	40,500(2)
Laurent Dauphin	39,200(3)
Seth Griffith	37,800(1)
Jackson Cates	37,800(2)
Mason Shaw	35,000(3)
Jansen Harkins	35,000(1)
Otto Koivula	35,000(3)
Tom Novak	35,000(2)
Kole Lind	35,000(2)
Joey Keane	35,000(3)
Nick Merkley	35,000(1)
Mattias Norlinder	35,000(3)

Current Funds	$27,519,662
Home Games Remaining	0
Avg. Attendance	18,112
Avg. Revenue/Game	$1,347,598
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,305,440
Farm Payroll	$472,600
Prospect Fees	$55,640
Coach	$50,002
Games Remaining	0
Total Game Expenses	$510,777
Projected Expenses	$0,000
Projected Balance	$27,519,662

Salary Commitment

Year: 2022	$41,778,040
Year: 2023	$35,276,600
Year: 2024	$22,349,600
Year: 2025	$16,250,000

Sidney Crosby	8,000,000(4)
Evander Kane	4,708,000(4)
Juuse Saros	3,589,600(3)
Jake Guentzel	3,219,000(2)
Dmitry Orlov	3,128,000(2)
Ivan Provorov	2,552,000(2)
Alex DeBrincat	2,520,000(2)
Elias Pettersson	2,240,000(3)
Jaccob Slavin	1,827,000(1)
Jani Hakanpaa	1,672,000(4)
Boone Jenner	1,427,440(1)
Yanni Gourde	1,320,000(4)
Tanner Jeannot	1,053,000(2)
Alex Iafallo	960,000(1)
William Nylander	899,000(1)
Petr Mrazek	580,000(1)
Jordan Martinook	510,400(4)
Rasmus Sandin	400,000(1)
Eetu Luostarinen	350,000(2)
Zach Whitecloud	350,000(1)

Nico Daws	60,000(3)
Erik Kallgren	58,000(1)
Jordan Oesterle	39,600(4)
Drew O'Connor	35,000(2)
Joseph Woll	35,000(3)
Owen Tippett	35,000(2)
William Lockwood	35,000(3)
Sampo Ranta	35,000(3)
Samuel Fagemo	35,000(3)
Nicholas Robertson	35,000(3)
Arttu Ruotsalainen	35,000(2)
Sasha Chmelevski	35,000(3)

Current Funds	$32,294,090
Home Games Remaining	0
Avg. Attendance	16,911
Avg. Revenue/Game	$1,272,563
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,783,233
Farm Payroll	$678,603
Prospect Fees	$90,947
Coach	$50,001
Games Remaining	0
Total Game Expenses	$519,546
Projected Expenses	$0,000
Projected Balance	$32,294,090

Salary Commitment

Year: 2022	$42,461,836
Year: 2023	$13,153,008
Year: 2024	$3,395,600
Year: 2025	$131,600

Chris Kreider	7,200,000(1)
Alex Pietrangelo	4,567,825(1)
Mark Scheifele	4,026,400(1)
Mark Giordano	3,000,000(1)
Jeff Skinner	3,000,000(1)
Bryan Rust	2,880,000(2)
Ville Husso	2,464,000(3)
Connor Murphy	1,885,000(1)
Sean Couturier	1,824,000(2)
Brandon Saad	1,824,000(2)
Tom Wilson	1,633,520(2)
Chris Tanev	1,152,000(1)
Phillip Danault	1,073,000(1)
Joel Edmundson	1,044,000(1)
Marc-Edouard Vlasic	1,000,000(1)
Nick Foligno	925,000(1)
Lucas Raymond	800,000(3)
Andrew Copp	686,488(2)
Tage Thompson	448,000(2)
Anton Forsberg	350,000(2)

Keith Kinkaid	85,100(1)
Jan Rutta	67,200(1)
Nick Seeler	61,600(4)
Brett Ritchie	52,035(1)
Jujhar Khaira	43,500(1)
Stefan Noesen	42,000(1)
Ryan Carpenter	41,400(2)
Kevin Rooney	40,768(1)
Kyle Burroughs	35,000(1)
Dylan Cozens	35,000(2)
Kristians Rubins	35,000(1)
Magnus Hellberg	35,000(4)
Kale Clague	35,000(2)
Riley Stillman	35,000(1)
Cameron Hillis	35,000(4)

Current Funds	$58,326,024
Home Games Remaining	0
Avg. Attendance	15,443
Avg. Revenue/Game	$926,531
Projected Revenue	$0,000

Expenses

Pro Payroll	$22,370,560
Farm Payroll	$215,000
Prospect Fees	$218,791
Coach	$50,000
Games Remaining	0
Total Game Expenses	$278,712
Projected Expenses	$0,000
Projected Balance	$58,326,024

Salary Commitment

Year: 2022	$22,585,560
Year: 2023	$16,563,360
Year: 2024	$13,690,360
Year: 2025	$6,221,680

Mats Zuccarello	4,492,680(4)
John Gibson	4,315,200(1)
Philipp Grubauer	3,118,080(3)
Andy Greene	1,672,000(1)
Anthony Stolarz	896,000(2)
J.T. Compher	633,920(3)
Warren Foegele	609,000(4)
Tim Stutzle	500,000(2)
Kiefer Sherwood	407,680(3)
Dakota Mermis	392,000(2)
Logan Brown	392,000(3)
Carl Dahlstrom	392,000(3)
Andrej Sustr	350,000(4)
Bowen Byram	350,000(2)
Jacob Perreault	350,000(3)
Wade Allison	350,000(2)
Andrej Sekera	350,000(4)
Taylor Raddysh	350,000(3)
Philip Tomasino	350,000(3)
Jay Beagle	350,000(3)
Morgan Geekie	350,000(2)
Artemi Kniazev	350,000(3)
Viktor Lodin	350,000(3)
Jack Drury	350,000(3)
Petteri Lindbohm	350,000(4)

Harri Sateri	40,000(3)
Derrick Pouliot	35,000(4)
Grant Hutton	35,000(4)
Andrew Agozzino	35,000(3)
Anthony Greco	35,000(1)
Logan Shaw	35,000(2)

Current Funds	$136,624,299
Home Games Remaining	0
Avg. Attendance	18,981
Avg. Revenue/Game	$1,390,730
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,658,568
Farm Payroll	$858,480
Prospect Fees	$159,786
Coach	$50,020
Games Remaining	0
Total Game Expenses	$521,059
Projected Expenses	$0,000
Projected Balance	$136,624,299

Salary Commitment

Year: 2022	$42,517,048
Year: 2023	$27,213,048
Year: 2024	$21,277,048
Year: 2025	$1,946,400

John Carlson	6,624,000(1)
Robin Lehner	3,740,000(3)
Jack Eichel	3,625,000(1)
Darnell Nurse	3,571,680(3)
Jamie Benn	2,640,000(3)
Mikko Rantanen	2,520,000(1)
Mikael Granlund	2,496,000(2)
Drake Batherson	2,100,000(3)
Zdeno Chara	1,824,000(2)
Tyler Toffoli	1,672,000(4)
Nicklas Backstrom	1,500,000(1)
Pierre-Luc Dubois	1,450,000(3)
Nick Leddy	1,104,000(3)
Cale Makar	1,000,000(1)
Oliver Bjorkstrand	963,648(3)
Jesper Bratt	899,000(3)
Blake Coleman	828,240(3)
Jack Roslovic	644,000(2)
Tyson Jost	609,000(3)
Trent Frederic	448,000(3)
Jason Robertson	350,000(2)
Jack Johnson	350,000(3)
Pavel Francouz	350,000(2)
Martin Fehervary	350,000(3)

Michael Del Zotto	132,000(2)
Jake Allen	88,000(4)
Garnet Hathaway	81,400(4)
Jaycob Megna	52,080(3)
Dysin Mayo	50,000(3)
Oliver Wahlstrom	35,000(2)
Noah Gregor	35,000(1)
Alex Turcotte	35,000(4)
Paul Cotter	35,000(3)
Justus Annunen	35,000(4)
Pavel Dorofeyev	35,000(4)
Jonas Rondbjerg	35,000(3)
Fabian Zetterlund	35,000(3)
Beck Malenstyn	35,000(3)
Felix Sandstrom	35,000(2)
Jonathan Dahlen	35,000(2)
Zac Jones	35,000(2)
Boris Katchouk	35,000(3)

Current Funds	$12,622,201
Home Games Remaining	0
Avg. Attendance	12,380
Avg. Revenue/Game	$950,732
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,278,744
Farm Payroll	$74,200
Prospect Fees	$154,460
Coach	$50,002
Games Remaining	0
Total Game Expenses	$262,895
Projected Expenses	$0,000
Projected Balance	$12,622,201

Salary Commitment

Year: 2022	$21,352,944
Year: 2023	$16,403,600
Year: 2024	$11,226,800
Year: 2025	$8,265,000

Jonathan Quick	3,509,000(4)
Robert Thomas	2,407,000(4)
Matt Murray	1,808,800(2)
Jake McCabe	1,160,000(1)
Justin Braun	1,152,000(2)
Justin Holl	1,152,000(2)
Brendan Gallagher	1,104,000(3)
Henri Jokiharju	1,102,000(4)
Barclay Goodrow	998,144(1)
Trevor Lewis	800,000(1)
Conor Garland	783,000(4)
Zach Aston-Reese	714,000(2)
Logan O'Connor	464,000(4)
Alexandre Carrier	432,000(1)
Frederik Gauthier	422,800(3)
Charlie Lindgren	420,000(1)
Noah Dobson	400,000(1)
Josh Archibald	350,000(1)
Brett Leason	350,000(3)
Riley Tufte	350,000(3)
Brad Malone	350,000(1)
Hendrix Lapierre	350,000(3)
Tanner Kero	350,000(3)
Lucas Carlsson	350,000(2)

Martin Frk	39,200(1)
Kent Johnson	35,000(3)

Current Funds	$26,987,336
Home Games Remaining	0
Avg. Attendance	15,743
Avg. Revenue/Game	$1,561,776
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,805,790
Farm Payroll	$258,880
Prospect Fees	$98,278
Coach	$50,020
Games Remaining	0
Total Game Expenses	$514,792
Projected Expenses	$0,000
Projected Balance	$26,987,336

Salary Commitment

Year: 2022	$42,064,670
Year: 2023	$17,624,560
Year: 2024	$10,922,640
Year: 2025	$2,288,000

Aleksander Barkov	6,019,240(3)
Darcy Kuemper	4,922,000(1)
Brad Marchand	4,553,110(1)
Drew Doughty	3,740,000(1)
Jordan Staal	2,992,000(1)
Elias Lindholm	2,651,040(2)
Mark Stone	2,288,000(4)
Alexander Edler	2,160,000(1)
Jakub Voracek	2,070,000(3)
Brayden Point	2,016,000(1)
Alec Martinez	1,672,000(2)
Cam Fowler	1,380,000(2)
Dustin Brown	1,200,000(1)
Marco Scandella	880,000(2)
Erik Haula	851,000(1)
Cal Clutterbuck	851,000(1)
Johan Larsson	510,400(3)
Quinn Hughes	350,000(1)
Gabriel Vilardi	350,000(1)
Pheonix Copley	350,000(1)

Jayson Megna	42,280(2)
Mattias Janmark	41,400(2)
Brad Richardson	35,200(2)
Quinton Byfield	35,000(3)
Andrew Peeke	35,000(1)
Justin Bailey	35,000(1)
Fredrik Claesson	35,000(1)

Current Funds	$23,848,207
Home Games Remaining	0
Avg. Attendance	12,858
Avg. Revenue/Game	$894,874
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,524,488
Farm Payroll	$228,400
Prospect Fees	$63,520
Coach	$50,001
Games Remaining	0
Total Game Expenses	$230,078
Projected Expenses	$0,000
Projected Balance	$23,848,207

Salary Commitment

Year: 2022	$18,752,888
Year: 2023	$14,312,688
Year: 2024	$9,520,200
Year: 2025	$1,672,000

Chris Driedger	3,192,000(2)
Craig Smith	1,900,000(1)
Erik Gudbranson	1,672,000(4)
Nick Holden	1,320,000(3)
Erik Gustafsson	1,104,000(3)
Ben Hutton	986,000(1)
Mark Pysyk	814,000(3)
Radim Simek	704,000(2)
Matt Martin	644,000(3)
Casey Cizikas	644,000(3)
Richard Panik	616,000(3)
Dennis Cholowski	532,000(3)
Brock McGinn	512,488(2)
David Rittich	384,000(2)
Greg McKegg	350,000(3)
Maxim Mamin	350,000(1)
Owen Power	350,000(3)
Timothy Liljegren	350,000(1)
Andrew Ladd	350,000(1)
Jacob Peterson	350,000(3)
Tanner Laczynski	350,000(3)
Matt Tennyson	350,000(3)
Michael McCarron	350,000(3)
Adam Brooks	350,000(1)

Cory Schneider	40,000(1)
Michael Pezzetta	40,000(1)
Sam Steel	39,200(3)
Steven Fogarty	39,200(1)
Libor Hajek	35,000(1)
Calvin Pickard	35,000(3)

Current Funds	$80,024,280
Home Games Remaining	0
Avg. Attendance	19,733
Avg. Revenue/Game	$1,705,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,967,974
Farm Payroll	$841,008
Prospect Fees	$82,620
Coach	$50,001
Games Remaining	0
Total Game Expenses	$523,678
Projected Expenses	$0,000
Projected Balance	$80,024,280

Salary Commitment

Year: 2022	$42,808,982
Year: 2023	$23,349,688
Year: 2024	$14,070,400
Year: 2025	$7,966,800

Patrice Bergeron	6,621,014(1)
Aaron Ekblad	5,733,300(4)
Mika Zibanejad	5,649,280(1)
Ilya Sorokin	3,556,000(3)
Evgeni Malkin	2,760,000(2)
Kyle Connor	2,324,000(1)
Devon Toews	2,296,000(2)
Matthew Tkachuk	2,262,000(2)
Ben Chiarot	2,160,000(1)
Matt Dumba	1,860,880(2)
Kevin Shattenkirk	1,672,000(3)
Matt Duchene	1,440,000(1)
Martin Necas	739,500(4)
Joe Thornton	396,000(4)
Nathan Beaulieu	396,000(4)
Loui Eriksson	352,000(4)
Anton Khudobin	350,000(1)
Jake Evans	350,000(1)
Alexandre Texier	350,000(1)
Arthur Kaliyev	350,000(3)
Alex Lyon	350,000(4)

Jordan Kyrou	145,600(3)
Anton Lundell	90,000(3)
Matt Boldy	80,000(3)
Braden Schneider	70,000(3)
Kris Russell	70,000(1)
Chris Tierney	65,408(2)
Tomas Nosek	40,000(1)
Alex Newhook	35,000(3)
Alex Biega	35,000(1)
Aleksi Heponiemi	35,000(2)
Colton White	35,000(1)
Vasili Podkolzin	35,000(3)
Isaac Ratcliffe	35,000(3)
Ryan Merkley	35,000(3)
Henrik Borgstrom	35,000(1)

Current Funds	$39,789,421
Home Games Remaining	0
Avg. Attendance	15,671
Avg. Revenue/Game	$940,256
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,796,480
Farm Payroll	$329,800
Prospect Fees	$61,340
Coach	$50,005
Games Remaining	0
Total Game Expenses	$271,191
Projected Expenses	$0,000
Projected Balance	$39,789,421

Salary Commitment

Year: 2022	$22,126,280
Year: 2023	$8,947,280
Year: 2024	$3,267,800
Year: 2025	$1,022,000

Kris Letang	7,200,000(1)
Mikhail Sergachev	1,711,000(3)
Brayden McNabb	1,440,000(1)
Sean Walker	1,406,500(2)
Alex Galchenyuk	1,314,280(2)
Michael Stone	1,000,000(1)
Mathieu Joseph	769,500(2)
Scott Laughton	753,200(2)
Vladislav Namestnikov	672,000(2)
Andrew Cogliano	616,000(4)
Carl Hagelin	580,000(1)
Alexander Radulov	580,000(1)
Michael Hutchinson	414,000(2)
Maxime Lagace	406,000(1)
Michael Dal Colle	406,000(4)
Ryan Reaves	400,000(1)
Michael Amadio	378,000(1)
Niko Mikkola	350,000(1)
Joey Daccord	350,000(1)
Jack Studnicka	350,000(2)
Jack Hughes	350,000(1)
Patrick Brown	350,000(3)

Juuso Valimaki	44,800(3)
Tyler Bozak	40,000(1)
Cody Glass	35,000(1)
Garrett Pilon	35,000(3)
Ben Harpur	35,000(3)
Thomas Bordeleau	35,000(3)
Ben McCartney	35,000(1)
Hayden Hodgson	35,000(1)
Daniil Tarasov	35,000(3)

Current Funds	$39,963,187
Home Games Remaining	0
Avg. Attendance	14,562
Avg. Revenue/Game	$1,065,655
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,586,215
Farm Payroll	$731,136
Prospect Fees	$76,000
Coach	$50,020
Games Remaining	0
Total Game Expenses	$505,407
Projected Expenses	$0,000
Projected Balance	$39,963,187

Salary Commitment

Year: 2022	$41,317,351
Year: 2023	$36,857,351
Year: 2024	$21,602,545
Year: 2025	$7,226,000

Blake Wheeler	5,531,089(3)
John Tavares	5,261,806(2)
Claude Giroux	4,180,000(1)
Jack Campbell	3,740,000(4)
Shea Theodore	3,430,560(3)
Roope Hintz	2,813,000(4)
Sebastian Aho	2,552,000(2)
Erik Cernak	2,376,000(2)
Hampus Lindholm	1,895,600(2)
Vladislav Gavrikov	1,708,000(3)
Michael Bunting	1,036,000(3)
Artturi Lehkonen	1,019,760(3)
Jordan Greenway	999,000(2)
Colin Miller	920,000(3)
Justin Schultz	814,000(2)
Michael Rasmussen	638,000(4)
William Carrier	539,400(2)
Carl Grundstrom	432,000(2)
Brandon Hagel	350,000(2)
Dan Vladar	350,000(3)

Brett Howden	58,800(3)
Anton Blidh	42,336(3)
Sebastian Aho (D)	35,000(3)
Marc McLaughlin	35,000(1)
Brayden Pachal	35,000(1)
Ryan MacInnis	35,000(1)
Michael Carcone	35,000(1)
Daniil Miromanov	35,000(1)
Guillaume Brisebois	35,000(1)
Mads Sogaard	35,000(3)
Mackenzie Entwistle	35,000(3)
Jacob Moverare	35,000(3)
Blake Speers	35,000(2)
Kaedan Korczak	35,000(3)
Joe Snively	35,000(1)
Dmitri Samorukov	35,000(3)
Zach Fucale	35,000(4)
Gerry Mayhew	35,000(3)
Nicholas Abruzzese	35,000(3)
Ben Jones	35,000(1)

Current Funds	$23,249,127
Home Games Remaining	0
Avg. Attendance	12,094
Avg. Revenue/Game	$986,679
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,855,400
Farm Payroll	$394,800
Prospect Fees	$100,660
Coach	$50,001
Games Remaining	0
Total Game Expenses	$236,596
Projected Expenses	$0,000
Projected Balance	$23,249,127

Salary Commitment

Year: 2022	$19,250,200
Year: 2023	$12,139,600
Year: 2024	$7,143,200
Year: 2025	$4,787,000

Brady Tkachuk	3,045,000(4)
Jakob Silfverberg	2,070,000(1)
Ian Cole	1,980,000(1)
Casey DeSmith	1,900,000(1)
Olli Maatta	1,209,600(2)
Jason Zucker	1,152,000(2)
Jesperi Kotkaniemi	696,000(4)
Kurtis MacDermid	644,000(2)
Zach Sanford	520,800(2)
Sam Montembeault	500,000(4)
Mark Jankowski	420,000(2)
Dean Kukan	420,000(1)
Sami Niku	406,000(4)
Remi Elie	392,000(3)
John Leonard	350,000(2)
Zachary Senyshyn	350,000(1)
Yegor Chinakhov	350,000(3)
Hudson Fasching	350,000(3)
Peyton Krebs	350,000(3)
Wyatt Kalynuk	350,000(2)
Gavin Bayreuther	350,000(3)
Adam Huska	350,000(2)
Markus Niemelainen	350,000(3)
Radim Zohorna	350,000(1)

Nic Petan	40,600(1)
Chase DeLeo	39,200(3)
Lukas Reichel	35,000(3)
Tyler Benson	35,000(3)
Chase Priskie	35,000(4)
Scott Reedy	35,000(3)
Darren Raddysh	35,000(4)
Cooper Marody	35,000(4)
Linus Sandin	35,000(4)
Scott Perunovich	35,000(3)
Egor Zamula	35,000(3)

Current Funds	$29,492,991
Home Games Remaining	0
Avg. Attendance	16,427
Avg. Revenue/Game	$788,421
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,903,360
Farm Payroll	$593,900
Prospect Fees	$197,250
Coach	$50,002
Games Remaining	0
Total Game Expenses	$240,787
Projected Expenses	$0,000
Projected Balance	$29,492,991

Salary Commitment

Year: 2022	$19,497,260
Year: 2023	$15,783,960
Year: 2024	$12,724,060
Year: 2025	$7,887,500

Taylor Hall	3,712,000(4)
Miro Heiskanen	2,552,000(4)
James van Riemsdyk	2,496,000(1)
Max Domi	1,361,260(3)
Carter Hutton	880,000(2)
Nico Hischier	870,000(3)
Zemgus Girgensons	814,000(4)
Alex Formenton	739,500(4)
Lawson Crouse	739,500(2)
James Neal	616,000(3)
Josh Mahura	520,800(3)
Matt Nieto	517,300(1)
Cal Foote	500,000(2)
Blake Lizotte	435,000(2)
Ronnie Attard	400,000(3)
Philip Broberg	350,000(3)
Brandon Duhaime	350,000(2)
Alex Stalock	350,000(1)
Sam Carrick	350,000(1)
Dylan Samberg	350,000(3)

Madison Bowey	49,300(3)
Kole Sherwood	40,600(2)
Matt Luff	40,600(2)
Ross Johnston	39,200(2)
Reese Johnson	39,200(3)
Joseph Cramarossa	35,000(3)
A.J. Greer	35,000(3)
Steven Lorentz	35,000(3)
Connor McMichael	35,000(3)
Gregory Hofmann	35,000(3)
Jack Rathbone	35,000(2)
Gabriel Fortier	35,000(4)
Sheldon Rempal	35,000(3)
Kurtis Gabriel	35,000(3)
Michael Eyssimont	35,000(4)
Jack Quinn	35,000(3)

Current Funds	$4,900,803
Home Games Remaining	0
Avg. Attendance	9,641
Avg. Revenue/Game	$971,927
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,466,294
Farm Payroll	$499,688
Prospect Fees	$140,310
Coach	$50,002
Games Remaining	0
Total Game Expenses	$501,906
Projected Expenses	$0,000
Projected Balance	$4,900,803

Salary Commitment

Year: 2022	$40,965,982
Year: 2023	$15,437,464
Year: 2024	$8,051,864
Year: 2025	$1,879,400

Tyson Barrie	5,760,000(1)
Oliver Ekman-Larsson	4,670,624(3)
Ryan McDonagh	4,567,430(1)
Zach Hyman	3,000,000(1)
Radko Gudas	2,880,000(2)
Paul Stastny	2,250,000(1)
Alex Killorn	2,250,000(1)
Shayne Gostisbehere	1,885,000(1)
Nazem Kadri	1,672,000(2)
Josh Anderson	1,508,000(1)
Linus Ullmark	1,450,000(1)
Adin Hill	1,305,000(4)
Brandon Tanev	1,152,000(2)
Patric Hornqvist	1,000,000(1)
Nicolas Hague	1,000,000(1)
Anthony Duclair	931,840(3)
Derek Stepan	768,000(2)
Sam Gagner	768,000(2)
Jared McCann	609,000(1)
Mason Appleton	539,400(4)
Seth Jarvis	500,000(3)

Mike Reilly	100,688(1)
Sheldon Dries	40,600(2)
Jonny Brodzinski	39,200(1)
Brendan Perlini	39,200(1)
Kevin Bahl	35,000(2)
Kyle Clifford	35,000(1)
Aliaksei Protas	35,000(3)
Connor Dewar	35,000(3)
Jayden Halbgewachs	35,000(2)
Tucker Poolman	35,000(2)
Austin Czarnik	35,000(1)
Adam Raska	35,000(4)

Current Funds	$17,186,413
Home Games Remaining	0
Avg. Attendance	16,706
Avg. Revenue/Game	$1,002,350
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,186,900
Farm Payroll	$869,200
Prospect Fees	$281,447
Coach	$50,001
Games Remaining	0
Total Game Expenses	$273,019
Projected Expenses	$0,000
Projected Balance	$17,186,413

Salary Commitment

Year: 2022	$22,056,100
Year: 2023	$13,602,100
Year: 2024	$8,436,000
Year: 2025	$2,380,400

Thomas Greiss	3,264,000(1)
Jordan Binnington	2,464,000(1)
Cal Petersen	1,456,000(2)
Sean Monahan	1,321,600(2)
Carter Hart	1,232,000(3)
Jonathan Drouin	1,048,880(3)
Joonas Korpisalo	1,044,000(1)
Sean Durzi	1,000,000(3)
Nick Suzuki	800,000(1)
Christian Dvorak	783,000(2)
Caleb Jones	715,500(2)
Dylan Coghlan	672,000(3)
Eeli Tolvanen	609,000(4)
Filip Chytil	539,400(4)
Kevin Labanc	513,520(3)
Casey Mittelstadt	420,000(3)
Adam Gaudette	406,000(4)
Jeremy Davies	406,000(4)
Travis Boyd	392,000(1)
Alexis Lafreniere	350,000(2)
Alex Belzile	350,000(4)
Connor Mackey	350,000(3)
Klim Kostin	350,000(2)
Jack Ahcan	350,000(3)
Kevin Stenlund	350,000(1)

Josef Korenar	50,000(2)
Jordan Spence	40,000(3)
Cole Sillinger	40,000(3)
Matt Kiersted	39,200(3)
Vladimir Tkachev	35,000(4)
Pierre-Olivier Joseph	35,000(2)
Grigori Denisenko	35,000(2)
Marco Rossi	35,000(3)
Alex Steeves	35,000(3)
Michael Houser	35,000(3)
Valtteri Puustinen	35,000(3)
Calen Addison	35,000(3)
Trey Fix-Wolansky	35,000(3)
Bryce Kindopp	35,000(3)
C.J. Smith	35,000(3)
Cayden Primeau	35,000(2)
Nick Blankenburg	35,000(1)
Cole Caufield	35,000(2)
Ben Meyers	35,000(1)
Mike Vecchione	35,000(1)
Morgan Frost	35,000(1)
Jake Christiansen	35,000(3)
Mitchell Chaffee	35,000(3)
Ethan Prow	35,000(4)

Current Funds	$10,555,668
Home Games Remaining	0
Avg. Attendance	9,594
Avg. Revenue/Game	$828,912
Projected Revenue	$0,000

Expenses

Pro Payroll	$24,792,800
Farm Payroll	$883,634
Prospect Fees	$206,767
Coach	$50,001
Games Remaining	0
Total Game Expenses	$316,259
Projected Expenses	$0,000
Projected Balance	$10,555,668

Salary Commitment

Year: 2022	$25,676,434
Year: 2023	$13,182,434
Year: 2024	$5,458,424
Year: 2025	$2,685,640

Jonathan Toews	6,228,000(2)
Tomas Tatar	3,128,000(1)
Keith Yandle	2,496,000(1)
Travis Hamonic	1,500,000(1)
Patrik Nemeth	1,200,000(1)
Robert Bortuzzo	1,000,000(1)
Pat Maroon	925,000(1)
Matt Irwin	814,000(4)
Noel Acciari	814,000(3)
Marcus Johansson	814,000(4)
Tyler Motte	744,800(3)
Joel Hanley	704,000(3)
Trevor van Riemsdyk	616,000(4)
Brett Kulak	609,000(2)
Corey Schueneman	400,000(1)
Givani Smith	350,000(1)
Kieffer Bellows	350,000(2)
Michael McNiven	350,000(2)
Lukas Vejdemo	350,000(4)
Alexei Toropchenko	350,000(3)
Blake Comeau	350,000(1)
Thomas Hodges	350,000(1)
Rem Pitlick	350,000(1)

Cale Fleury	70,000(1)
Adam Boqvist	60,000(1)
Brad Hunt	51,040(4)
Dawson Mercer	50,000(3)
Brendan Gaunce	41,410(2)
Juho Lammikko	40,600(4)
Gemel Smith	40,600(2)
Jordan Gross	39,984(3)
Barrett Hayton	35,000(1)
Jamie Drysdale	35,000(2)
Lucas Johansen	35,000(2)
William Lagesson	35,000(1)
Michael Sgarbossa	35,000(2)
Akira Schmid	35,000(3)
Sean Day	35,000(3)
Jeff Malott	35,000(1)
Cole Reinhardt	35,000(1)
Max McCormick	35,000(1)
Bokondji Imama	35,000(1)
Leo Komarov	35,000(1)
Stefan Matteau	35,000(1)
Riley Barber	35,000(1)

Current Funds	$48,923,913
Home Games Remaining	0
Avg. Attendance	14,014
Avg. Revenue/Game	$1,161,125
Projected Revenue	$0,000

Expenses

Pro Payroll	$26,371,960
Farm Payroll	$206,976
Prospect Fees	$208,428
Coach	$50,001
Games Remaining	0
Total Game Expenses	$327,285
Projected Expenses	$0,000
Projected Balance	$48,923,913

Salary Commitment

Year: 2022	$26,578,936
Year: 2023	$17,639,600
Year: 2024	$11,761,400
Year: 2025	$7,227,000

Mike Smith	3,800,000(1)
Rasmus Dahlin	3,045,000(4)
Tyler Seguin	2,288,000(4)
Colton Parayko	2,088,000(1)
Travis Konecny	1,740,000(2)
Filip Hronek	1,566,000(2)
Brian Dumoulin	1,320,000(3)
Andre Burakovsky	1,213,520(3)
Nick Ritchie	1,158,080(3)
Kirill Kaprizov	1,000,000(2)
Rasmus Andersson	999,000(1)
Dustin Tokarski	925,000(1)
Nikita Zaitsev	814,000(4)
Dominik Kubalik	772,800(3)
Victor Rask	675,360(1)
Michael Raffl	616,000(4)
Casey Fitzgerald	600,000(2)
Denis Gurianov	502,200(2)
Max Comtois	464,000(4)
Devin Shore	435,000(2)
Filip Zadina	350,000(1)

Ryan Murray	101,976(1)
Noah Cates	35,000(3)
Josiah Slavin	35,000(3)
Philipp Kurashev	35,000(2)

Current Funds	$13,753,896
Home Games Remaining	0
Avg. Attendance	15,607
Avg. Revenue/Game	$973,807
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,643,600
Farm Payroll	$700,000
Prospect Fees	$259,996
Coach	$50,001
Games Remaining	0
Total Game Expenses	$386,019
Projected Expenses	$0,000
Projected Balance	$13,753,896

Salary Commitment

Year: 2022	$31,343,600
Year: 2023	$10,738,800
Year: 2024	$3,943,900
Year: 2025	$2,644,400

Erik Johnson	3,800,000(1)
Luke Schenn	3,400,000(1)
Nino Niederreiter	2,600,000(1)
Kyle Okposo	2,250,000(1)
Duncan Keith	1,900,000(1)
Cam Atkinson	1,824,000(2)
Brian Elliott	1,440,000(1)
Tanner Pearson	1,320,000(4)
Brian Boyle	1,152,000(1)
Jordan Eberle	1,000,000(1)
Jake Oettinger	1,000,000(2)
Oliver Kylington	999,000(2)
Haydn Fleury	972,000(1)
Conor Sheary	814,000(4)
Jason Spezza	800,000(1)
Joel Eriksson Ek	739,500(2)
Clayton Keller	739,500(3)
Carson Soucy	714,000(2)
Christian Fischer	588,000(2)
Sean Kuraly	520,800(1)
Nic Dowd	510,400(2)
Justin Danforth	510,400(4)
Connor Ingram	350,000(2)
Julien Gauthier	350,000(1)
Evan Bouchard	350,000(1)

Jacob Bernard-Docker	35,000(3)
Kirby Dach	35,000(1)
Liam Foudy	35,000(2)
Nils Lundkvist	35,000(3)
Cam York	35,000(3)
Alexander Alexeyev	35,000(3)
Oskar Steen	35,000(3)
Lukas Dostal	35,000(3)
Riley Damiani	35,000(3)
Rasmus Kupari	35,000(2)
Alex Vlasic	35,000(3)
Adam Beckman	35,000(3)
Cole Schwindt	35,000(3)
Alexander Holtz	35,000(3)
Hugo Alnefelt	35,000(3)
Jake Neighbours	35,000(3)
Egor Sokolov	35,000(3)
William Eklund	35,000(3)
Mason Mctavish	35,000(3)
Johnathan Kovacevic	35,000(1)

Current Funds	$60,812,446
Home Games Remaining	0
Avg. Attendance	15,036
Avg. Revenue/Game	$1,263,144
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,854,547
Farm Payroll	$325,100
Prospect Fees	$93,240
Coach	$50,005
Games Remaining	0
Total Game Expenses	$455,157
Projected Expenses	$0,000
Projected Balance	$60,812,446

Salary Commitment

Year: 2022	$37,179,647
Year: 2023	$23,396,843
Year: 2024	$15,365,003
Year: 2025	$7,730,043

Gabriel Landeskog	7,655,443(4)
Marc-Andre Fleury	5,957,760(3)
P.K. Subban	5,161,304(1)
Zach Werenski	3,335,000(2)
Ryan Getzlaf	3,128,000(1)
Jaroslav Halak	2,160,000(1)
Josh Bailey	1,320,000(1)
Ilya Lyubushkin	1,160,000(2)
Alex Wennberg	917,840(2)
Nate Schmidt	888,000(1)
Josh Brown	854,000(2)
Eric Robinson	644,000(3)
Corey Perry	616,000(2)
David Kampf	543,200(3)
Nicolas Deslauriers	414,000(2)
Yakov Trenin	350,000(1)
Ryan Lindgren	350,000(1)
Jacob Bryson	350,000(2)
Keegan Kolesar	350,000(2)
Jesse Puljujarvi	350,000(3)
Rasmus Asplund	350,000(1)

Anders Bjork	40,500(1)
Collin Delia	39,600(4)
Rafael Harvey-Pinard	35,000(3)
Ryan McLeod	35,000(2)
Cole Smith	35,000(4)
Jordan Harris	35,000(3)
Erik Brannstrom	35,000(1)
Alec Regula	35,000(3)
Mark Kastelic	35,000(3)

Current Funds	$59,521,985
Home Games Remaining	0
Avg. Attendance	15,655
Avg. Revenue/Game	$1,390,276
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,433,936
Farm Payroll	$789,260
Prospect Fees	$53,820
Coach	$50,001
Games Remaining	0
Total Game Expenses	$503,988
Projected Expenses	$0,000
Projected Balance	$59,521,985

Salary Commitment

Year: 2022	$41,223,196
Year: 2023	$32,893,996
Year: 2024	$16,636,416
Year: 2025	$10,562,040

Andrei Vasilevskiy	6,675,200(2)
Connor McDavid	5,220,000(1)
Artemi Panarin	4,176,000(4)
Seth Jones	3,557,120(2)
Valeri Nichushkin	2,803,360(3)
Ryan Johansen	2,288,000(4)
Ryan Suter	1,672,000(4)
Teuvo Teravainen	1,644,160(2)
Mason Marchment	1,530,816(3)
Adam Pelech	1,508,000(2)
Vince Dunn	1,458,000(1)
Jean-Gabriel Pageau	1,320,000(4)
Brett Pesce	1,246,560(2)
Elvis Merzlikins	1,000,000(1)
Andreas Athanasiou	916,720(2)
Chad Ruhwedel	880,000(4)
Trevor Moore	868,000(3)
Connor Clifton	756,000(3)
Ryan Hartman	522,000(2)
Jacob Middleton	392,000(1)

Marc Staal	92,000(1)
Kevin Lankinen	81,200(3)
Nick Bjugstad	58,000(1)
Riley Sheahan	55,680(2)
Drake Caggiula	53,940(2)
Luke Glendening	51,040(4)
Derek Ryan	43,200(2)
Brett Seney	39,200(1)
Matthew Highmore	35,000(1)
Ian Mitchell	35,000(2)
Pierre Engvall	35,000(1)
Louis Domingue	35,000(4)
Arvid Soderblom	35,000(3)
Carey Price	35,000(4)
Zack Hayes	35,000(4)
Isaak Phillips	35,000(4)
Jakub Galvas	35,000(4)

Current Funds	$20,383,069
Home Games Remaining	0
Avg. Attendance	20,000
Avg. Revenue/Game	$1,296,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,054,828
Farm Payroll	$492,388
Prospect Fees	$58,140
Coach	$50,001
Games Remaining	0
Total Game Expenses	$507,992
Projected Expenses	$0,000
Projected Balance	$20,383,069

Salary Commitment

Year: 2022	$41,547,216
Year: 2023	$8,376,448
Year: 2024	$2,518,680
Year: 2025	$1,355,000

Victor Hedman	6,624,000(1)
Frederik Andersen	4,970,600(1)
Joe Pavelski	4,080,000(1)
Nikita Kucherov	3,276,700(1)
Jonathan Huberdeau	2,716,000(1)
Charlie McAvoy	2,688,000(2)
MacKenzie Weegar	2,324,000(2)
Viktor Arvidsson	1,943,000(1)
Ondrej Palat	1,900,000(1)
Ryan Strome	1,826,048(1)
Scott Mayfield	1,500,000(1)
Brock Nelson	1,440,000(1)
Nick Jensen	1,320,000(4)
Jonas Brodin	1,164,800(1)
Reilly Smith	1,152,000(1)
Teddy Blueger	588,000(2)
Nico Sturm	463,680(3)
Oskar Lindblom	378,000(1)
Stuart Skinner	350,000(3)
Ryan Lomberg	350,000(3)

Ryan Donato	50,220(1)
Dominic Toninato	40,768(2)
Dominik Simon	39,200(2)
Taro Hirose	39,200(1)
Chris Wagner	38,400(1)
Mitchell Stephens	37,800(2)
Danny DeKeyser	36,800(1)
Maxime Lajoie	35,000(1)
Marian Studenic	35,000(2)
Dan Renouf	35,000(2)
Jesper Froden	35,000(4)
Max Willman	35,000(2)
Cody Eakin	35,000(2)

Current Funds	$32,479,447
Home Games Remaining	0
Avg. Attendance	12,047
Avg. Revenue/Game	$925,247
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,947,440
Farm Payroll	$560,540
Prospect Fees	$257,923
Coach	$50,001
Games Remaining	0
Total Game Expenses	$266,048
Projected Expenses	$0,000
Projected Balance	$32,479,447

Salary Commitment

Year: 2022	$21,507,980
Year: 2023	$9,247,880
Year: 2024	$4,313,320
Year: 2025	$0,000

Mikko Koskinen	2,250,000(1)
Gustav Nyquist	1,748,000(1)
Craig Anderson	1,672,000(1)
Martin Jones	1,320,000(2)
Robert Hagg	1,312,640(3)
Matt Benning	1,152,480(2)
Brendan Smith	1,152,000(3)
Travis Dermott	986,000(3)
Derick Brassard	925,000(1)
Dylan DeMelo	899,000(1)
Milan Lucic	880,000(1)
Ethan Bear	810,000(2)
Tyler Ennis	736,000(1)
Markus Nutivaara	721,280(2)
Colton Sceviour	616,000(1)
Garret Sparks	588,000(1)
Vinnie Hinostroza	451,360(2)
Nate Thompson	450,000(1)
Dmitrij Jaskin	420,000(1)
John Hayden	407,680(3)
Pius Suter	400,000(1)
Kasper Bjorkqvist	350,000(2)
Ross Colton	350,000(1)
Kristian Reichel	350,000(3)

Juuso Riikola	61,600(1)
Mathieu Perreault	51,040(2)
Paul Ladue	44,800(1)
Tyler Lewington	40,600(2)
Anthony Angello	40,500(1)
Matthew Peca	39,200(1)
Brendan Guhle	37,800(2)
Matty Beniers	35,000(3)
Jake Bean	35,000(1)
Ukko-Pekka Luukkonen	35,000(3)
Matias Maccelli	35,000(3)
Kaapo Kakko	35,000(1)
Rhett Gardner	35,000(1)
Buddy Robinson	35,000(1)

Current Funds	$21,785,418
Home Games Remaining	0
Avg. Attendance	14,583
Avg. Revenue/Game	$1,120,114
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,746,611
Farm Payroll	$478,556
Prospect Fees	$112,080
Coach	$50,002
Games Remaining	0
Total Game Expenses	$516,918
Projected Expenses	$0,000
Projected Balance	$21,785,418

Salary Commitment

Year: 2022	$42,225,167
Year: 2023	$36,693,167
Year: 2024	$25,624,427
Year: 2025	$12,000,611

Leon Draisaitl	5,827,920(3)
Patrick Kane	4,205,251(4)
Justin Faulk	3,740,000(4)
Jacob Trouba	3,687,040(2)
David Pastrnak	3,608,760(4)
David Perron	3,400,000(1)
Cam Talbot	2,992,000(2)
Nikita Zadorov	2,946,720(3)
Mikael Backlund	2,070,000(3)
Artem Zub	1,176,000(3)
Troy Stecher	942,500(2)
Darren Helm	888,000(1)
Chandler Stephenson	868,000(2)
Wayne Simmonds	814,000(1)
Yegor Sharangovich	800,000(2)
Brandon Montour	739,500(2)
Colin White	588,000(2)
Danton Heinen	539,400(3)
Vinni Lettieri	415,520(3)
Sammy Blais	406,000(4)
Max Jones	392,000(3)
Mattias Samuelsson	350,000(2)
Alex Nedeljkovic	350,000(1)

Will Butcher	81,256(3)
Karel Vejmelka	80,000(1)
Slater Koekkoek	66,700(2)
Dylan Gambrell	40,600(4)
Justin Barron	35,000(3)
Jack LaFontaine	35,000(3)
Filip Hallander	35,000(3)
Tobias Bjornfot	35,000(2)
Michael Dipietro	35,000(3)
Ivan Prosvetov	35,000(3)

Current Funds	$10,268,473
Home Games Remaining	0
Avg. Attendance	14,726
Avg. Revenue/Game	$989,580
Projected Revenue	$0,000

Expenses

Pro Payroll	$35,857,072
Farm Payroll	$262,752
Prospect Fees	$201,657
Coach	$50,001
Games Remaining	0
Total Game Expenses	$443,555
Projected Expenses	$0,000
Projected Balance	$10,268,473

Salary Commitment

Year: 2022	$36,119,824
Year: 2023	$28,314,824
Year: 2024	$7,041,856
Year: 2025	$35,000

Anze Kopitar	5,350,000(1)
John Klingberg	3,264,000(2)
Jon Marchessault	2,880,000(2)
T.J. Oshie	2,760,000(2)
Anders Lee	2,640,000(3)
Thomas Chabot	2,576,000(2)
Jakob Chychrun	2,030,000(2)
Brock Boeser	1,652,000(2)
Kevin Hayes	1,440,000(2)
James Reimer	1,320,000(1)
Kasperi Kapanen	1,305,000(3)
Eric Comrie	1,267,840(3)
Brandon Carlo	1,160,000(2)
Ivan Barbashev	953,232(3)
Mike Matheson	942,500(2)
K'Andre Miller	900,000(2)
Logan Stanley	900,000(2)
Nicolas Roy	688,500(2)
Antoine Roussel	400,000(1)
Frederick Gaudreau	378,000(3)
Jake Walman	350,000(1)
Nicolas Aube-Kubel	350,000(1)
Spencer Knight	350,000(3)

Karson Kuhlman	42,784(3)
Nathan Walker	40,768(2)
Mackenzie MacEachern	39,200(2)
Fredrik Karlstrom	35,000(4)
Dante Fabbro	35,000(1)
Jake Leschyshyn	35,000(3)
Nikita Okhotiuk	35,000(3)

Current Funds	$28,890,276
Home Games Remaining	0
Avg. Attendance	12,509
Avg. Revenue/Game	$1,020,680
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,160,689
Farm Payroll	$260,000
Prospect Fees	$150,612
Coach	$50,003
Games Remaining	0
Total Game Expenses	$410,016
Projected Expenses	$0,000
Projected Balance	$28,890,276

Salary Commitment

Year: 2022	$33,420,689
Year: 2023	$14,438,800
Year: 2024	$8,213,760
Year: 2025	$0,000

Logan Couture	3,041,149(1)
Connor Hellebuyck	2,784,000(1)
Josh Morrissey	2,405,760(3)
Thatcher Demko	2,324,000(3)
Vincent Trocheck	2,310,560(1)
Anthony Mantha	2,077,040(2)
Samuel Girard	2,030,000(3)
J.T. Miller	1,889,640(1)
Calvin de Haan	1,824,000(1)
Mathew Barzal	1,652,000(2)
Noah Hanifin	1,508,000(1)
Jesper Fast	1,152,000(2)
Adam Lowry	1,027,040(1)
Adam Fox	1,000,000(1)
Jon Merrill	851,000(3)
Nikolaj Ehlers	826,500(1)
Jeremy Swayman	700,000(2)
Luke Kunin	644,000(2)
Chris Wideman	588,000(1)
Paul Byron	580,000(1)
Michael McLeod	448,000(3)
Jimmy Vesey	448,000(1)
Dakota Joshua	350,000(1)
Kevin Connauton	350,000(1)
Joel Farabee	350,000(1)

J.J. Moser	50,000(3)
Brandon Biro	35,000(1)
Lassi Thomson	35,000(3)
Benoit-Olivier Groulx	35,000(3)
Jack McBain	35,000(3)
Gustav Lindstrom	35,000(1)
Emil Bemstrom	35,000(1)

Current Funds	$5,309,646
Home Games Remaining	0
Avg. Attendance	13,529
Avg. Revenue/Game	$1,136,516
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,578,160
Farm Payroll	$358,040
Prospect Fees	$134,175
Coach	$50,002
Games Remaining	0
Total Game Expenses	$513,663
Projected Expenses	$0,000
Projected Balance	$5,309,646

Salary Commitment

Year: 2022	$41,936,200
Year: 2023	$22,548,440
Year: 2024	$19,912,440
Year: 2025	$9,304,120

Dylan Larkin	5,344,120(4)
Dougie Hamilton	5,201,280(1)
Sergei Bobrovsky	4,180,000(1)
Jake Muzzin	2,992,000(1)
Ryan Nugent-Hopkins	2,719,040(1)
Sam Reinhart	2,688,000(3)
Tyler Myers	2,288,000(4)
Matt Roy	1,797,320(3)
Tony DeAngelo	1,786,400(3)
Ryan Pulock	1,711,000(1)
Jaden Schwartz	1,672,000(4)
Alex Tuch	1,508,000(3)
Zach Bogosian	1,056,000(2)
Ilya Samsonov	1,000,000(1)
Andrew Mangiapane	783,000(3)
Tyler Bertuzzi	783,000(3)
Adrian Kempe	756,000(1)
Scott Wedgewood	704,000(3)
Sam Bennett	696,000(1)
Ondrej Kase	667,000(2)
Kailer Yamamoto	448,000(3)
Alexander Kerfoot	448,000(2)
Trevor Zegras	350,000(2)

Ty Smith	80,000(2)
Aaron Dell	51,040(1)
Rocco Grimaldi	46,400(1)
Christian Wolanin	40,600(3)
Joel Kiviranta	35,000(1)
Cole Perfetti	35,000(3)
Brayden Tracey	35,000(3)
Olli Juolevi	35,000(2)

Current Funds	$30,362,280
Home Games Remaining	0
Avg. Attendance	18,085
Avg. Revenue/Game	$1,736,084
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,755,794
Farm Payroll	$234,396
Prospect Fees	$114,302
Coach	$50,001
Games Remaining	0
Total Game Expenses	$514,079
Projected Expenses	$0,000
Projected Balance	$30,362,280

Salary Commitment

Year: 2022	$41,990,190
Year: 2023	$24,170,164
Year: 2024	$13,568,784
Year: 2025	$9,980,000

Roman Josi	8,000,000(4)
Steven Stamkos	6,260,442(1)
Auston Matthews	5,220,000(2)
Mitch Marner	2,784,000(2)
Jared Spurgeon	2,258,288(1)
Vladimir Tarasenko	2,160,000(1)
Adam Larsson	1,980,000(4)
Tristan Jarry	1,943,000(3)
Josh Manson	1,824,000(1)
Rickard Rakell	1,769,600(1)
Anton Stralman	1,056,000(1)
Carter Verhaeghe	868,000(3)
Calle Jarnkrok	851,000(2)
Radek Faksa	848,680(2)
TJ Brodie	814,000(2)
Ilya Mikheyev	800,000(1)
Jakub Vrana	756,000(1)
Curtis Lazar	742,784(3)
Evan Rodrigues	420,000(1)
Kaapo Kahkonen	400,000(1)

Jeremy Lauzon	83,700(2)
Josh Leivo	45,696(1)
Jasper Weatherby	35,000(3)
Luke Witkowski	35,000(1)
Carson Meyer	35,000(1)

Current Funds	$28,764,771
Home Games Remaining	0
Avg. Attendance	11,265
Avg. Revenue/Game	$946,361
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,566,388
Farm Payroll	$320,500
Prospect Fees	$264,484
Coach	$50,000
Games Remaining	0
Total Game Expenses	$417,090
Projected Expenses	$0,000
Projected Balance	$28,764,771

Salary Commitment

Year: 2022	$33,886,888
Year: 2023	$14,750,648
Year: 2024	$7,702,000
Year: 2025	$3,427,000

Semyon Varlamov	3,000,000(1)
Jamie Oleksiak	2,992,000(4)
Antti Raanta	2,600,000(1)
Adam Henrique	2,600,000(1)
Neal Pionk	2,436,000(3)
Mattias Ekholm	2,250,000(1)
William Karlsson	2,233,000(1)
Tomas Hertl	2,145,920(1)
Alexandar Georgiev	1,748,320(1)
Matt Grzelcyk	1,551,648(2)
Troy Terry	1,215,000(2)
Derek Forbort	1,152,000(2)
Derek Grant	1,104,000(3)
Vitek Vanecek	1,000,000(1)
Frank Vatrano	924,000(2)
Anthony Beauvillier	739,500(2)
Philippe Myers	621,000(2)
Travis Sanheim	621,000(1)
Jalen Chatfield	435,000(4)
Colin Blackwell	420,000(1)
Evgeny Svechnikov	378,000(1)
Zack Kassian	350,000(2)
Nolan Foote	350,000(3)
Adam Ruzicka	350,000(3)
Carter Rowney	350,000(2)

Jacob Larsson	40,500(2)
Ty Dellandrea	35,000(2)
Jaret Anderson-Dolan	35,000(1)
Joel Hofer	35,000(3)
Tyce Thompson	35,000(2)
Andy Andreoff	35,000(1)
Turner Elson	35,000(1)
CJ Suess	35,000(1)
Nicolas Beaudin	35,000(2)

Current Funds	$28,055,973
Home Games Remaining	0
Avg. Attendance	18,179
Avg. Revenue/Game	$1,577,816
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,225,210
Farm Payroll	$465,440
Prospect Fees	$49,140
Coach	$50,001
Games Remaining	0
Total Game Expenses	$509,632
Projected Expenses	$0,000
Projected Balance	$28,055,973

Salary Commitment

Year: 2022	$41,690,650
Year: 2023	$27,225,450
Year: 2024	$17,205,290
Year: 2025	$4,743,000

Nathan MacKinnon	7,387,341(3)
Brent Burns	4,708,000(4)
Ryan O'Reilly	4,305,549(3)
Jacob Markstrom	3,264,000(1)
David Savard	3,000,000(1)
Patrik Laine	2,552,000(2)
Timo Meier	1,904,000(1)
Brady Skjei	1,885,000(2)
Alex Goligoski	1,500,000(1)
Damon Severson	1,373,120(2)
Esa Lindell	1,334,000(2)
Jeff Carter	1,320,000(1)
Zach Parise	1,152,000(2)
Pavel Buchnevich	1,036,000(1)
Connor Brown	812,000(2)
Anthony Cirelli	756,000(2)
Jake DeBrusk	691,200(1)
Laurent Brossoit	616,000(1)
Colton Sissons	609,000(1)
Dillon Dube	588,000(3)
Marcus Pettersson	432,000(1)

PE Bellemare	58,000(1)
Alex Chiasson	51,040(2)
Joonas Donskoi	41,400(3)
Austin Poganski	35,000(1)
Chase Pearson	35,000(2)
Mark Friedman	35,000(4)
Axel Jonsson-Fjallby	35,000(3)
Glenn Gawdin	35,000(2)
Brett Murray	35,000(3)
Linus Hogberg	35,000(3)
Joe Veleno	35,000(3)
Conor Timmins	35,000(2)

Current Funds	$18,459,743
Home Games Remaining	0
Avg. Attendance	9,340
Avg. Revenue/Game	$941,379
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,067,546
Farm Payroll	$375,696
Prospect Fees	$87,320
Coach	$50,002
Games Remaining	0
Total Game Expenses	$226,592
Projected Expenses	$0,000
Projected Balance	$18,459,743

Salary Commitment

Year: 2022	$18,443,242
Year: 2023	$13,820,762
Year: 2024	$8,257,762
Year: 2025	$406,000

Evgeny Kuznetsov	3,496,000(3)
Marcus Foligno	2,392,000(2)
Mike Hoffman	1,980,000(1)
Cody Ceci	1,124,480(1)
Moritz Seider	1,000,000(3)
Nick Paul	957,466(3)
Joel Armia	783,000(1)
Mario Ferraro	700,000(1)
Pavel Zacha	667,000(2)
Nils Hoglander	600,000(2)
Sam Lafferty	548,800(3)
Adam Erne	478,800(3)
Parker Kelly	406,000(4)
Cam Dineen	400,000(3)
Andreas Johnsson	392,000(2)
Gabriel Carlsson	392,000(2)
Michael Anderson	350,000(2)
Nicolas Meloche	350,000(2)
Jon Gillies	350,000(2)
Morgan Barron	350,000(3)
Pyotr Kochetkov	350,000(3)

Thomas Harley	50,000(3)
Dryden Hunt	45,696(3)
Timothy Gettinger	35,000(1)
Reilly Walsh	35,000(3)
Dillon Heatherington	35,000(2)
Mikhail Maltsev	35,000(2)
Declan Chisholm	35,000(3)
Jacob MacDonald	35,000(3)
Jan Jenik	35,000(3)
Vladislav Kolyachonok	35,000(3)

Current Funds	$28,561,581
Home Games Remaining	0
Avg. Attendance	19,230
Avg. Revenue/Game	$1,330,671
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,475,000
Farm Payroll	$782,676
Prospect Fees	$117,868
Coach	$50,003
Games Remaining	0
Total Game Expenses	$505,190
Projected Expenses	$0,000
Projected Balance	$28,561,581

Salary Commitment

Year: 2022	$41,257,676
Year: 2023	$24,372,484
Year: 2024	$10,537,684
Year: 2025	$4,116,500

Alex Ovechkin	8,000,000(1)
Jeff Petry	5,760,000(1)
Igor Shesterkin	4,032,000(3)
Torey Krug	3,128,000(2)
Rasmus Ristolainen	3,105,760(2)
Andrei Svechnikov	2,378,000(4)
Ryan Graves	1,568,000(3)
Charlie Coyle	1,440,000(2)
Jonas Siegenthaler	1,080,000(2)
John Marino	1,064,000(2)
Lars Eller	1,056,000(1)
Mackenzie Blackwood	1,044,000(4)
Kyle Palmieri	851,000(2)
Oskar Sundqvist	752,840(2)
Alexander Romanov	700,000(2)
Rudolfs Balcers	621,000(2)
Austin Watson	616,000(4)
Evgenii Dadonov	556,800(1)
Dylan Strome	520,800(2)
Miles Wood	422,800(3)
Sonny Milano	378,000(1)
Josh Norris	350,000(2)
Nathan Bastian	350,000(1)
Jakub Zboril	350,000(1)
Robby Fabbri	350,000(1)

John Moore	81,400(2)
Filip Gustavsson	70,000(2)
Nick Cousins	49,392(1)
Isac Lundestrom	43,500(4)
Dylan Sikura	39,984(3)
Lias Andersson	39,200(3)
Joey Anderson	39,200(3)
Robin Salo	35,000(3)
Jesper Boqvist	35,000(1)
Nathan Smith	35,000(3)
Ville Heinola	35,000(2)
Jonah Gadjovich	35,000(3)
Victor Soderstrom	35,000(3)
Ryan Dzingel	35,000(4)
Noah Juulsen	35,000(3)
Spencer Martin	35,000(3)
Santeri Hatakka	35,000(3)
Jesse Ylonen	35,000(3)
Shane Pinto	35,000(2)

Current Funds	$61,749,157
Home Games Remaining	0
Avg. Attendance	10,304
Avg. Revenue/Game	$618,251
Projected Revenue	$0,000

Expenses

Pro Payroll	$19,526,008
Farm Payroll	$647,423
Prospect Fees	$47,500
Coach	$50,001
Games Remaining	0
Total Game Expenses	$247,206
Projected Expenses	$0,000
Projected Balance	$61,749,157

Salary Commitment

Year: 2022	$20,173,431
Year: 2023	$13,457,732
Year: 2024	$5,127,332
Year: 2025	$1,037,500

Tuukka Rask	3,910,000(2)
Ryan Ellis	3,550,176(1)
Mark Borowiecki	1,980,000(2)
Jordie Benn	814,000(3)
Tyler Pitlick	704,000(3)
Cedric Paquette	627,200(1)
Greg Pateryn	616,000(2)
Brendan Lemieux	609,000(4)
Malcolm Subban	588,000(1)
Victor Mete	539,400(3)
Jason Dickinson	533,232(3)
Mason Geertsen	500,000(3)
Jonas Johansson	500,000(2)
Mathieu Olivier	435,000(3)
Jarred Tinordi	400,000(2)
Liam O'Brien	392,000(2)
William Borgen	378,000(1)
Jeffrey Viel	350,000(1)
Scott Sabourin	350,000(1)
Nolan Patrick	350,000(3)
Alex Barre-Boulet	350,000(2)
Ryan Poehling	350,000(1)
Zack MacEwen	350,000(1)
Calle Rosen	350,000(4)

Michal Kempny	70,400(2)
Thomas Hickey	70,000(3)
Scott Harrington	67,323(1)
Christian Jaros	43,500(4)
Alexander True	39,200(2)
Janne Kuokkanen	39,200(3)
Lane Pederson	37,800(2)
David Gustafsson	35,000(1)
Bobby Brink	35,000(3)
Connor Bunnaman	35,000(1)
JJ Peterka	35,000(3)
Kristian Vesalainen	35,000(1)
Hunter Drew	35,000(3)
Martin Kaut	35,000(2)
Walker Duehr	35,000(4)