Current Funds	$15,117,966
Home Games Remaining	0
Avg. Attendance	15,474
Avg. Revenue/Game	$1,188,432
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,796,380
Farm Payroll	$415,700
Prospect Fees	$288,545
Coach	$50,001
Games Remaining	0
Total Game Expenses	$494,520
Projected Expenses	$0,000
Projected Balance	$15,117,966

Salary Commitment

Year: 2023	$40,212,080
Year: 2024	$18,451,080
Year: 2025	$8,171,600
Year: 2026	$810,600

Erik Karlsson	5,280,000(1)
Filip Forsberg	3,727,920(1)
Morgan Rielly	3,549,280(1)
Bo Horvat	3,297,280(2)
Kevin Fiala	3,242,400(3)
Ryan McDonagh	2,600,000(1)
Colton Parayko	2,600,000(1)
Brayden Schenn	2,288,000(2)
Drake Batherson	2,100,000(2)
Brenden Dillon	1,980,000(3)
Jordan Kyrou	1,456,000(2)
Logan Thompson	1,404,000(1)
Dmitry Kulikov	1,056,000(3)
Andrei Kuzmenko	1,000,000(3)
Adam Lowry	1,000,000(1)
Nick Schmaltz	739,500(1)
Victor Olofsson	644,000(2)
Daniel Sprong	432,000(1)
Saku Maenalanen	350,000(4)
Devon Levi	350,000(4)
Tommy Novak	350,000(1)
Rafael Harvey-Pinard	350,000(2)

Urho Vaakanainen	42,000(3)
Jansen Harkins	40,600(4)
Mike Hardman	40,600(3)
Austin Strand	40,500(1)
Laurent Dauphin	39,200(2)
Jackson Cates	37,800(1)
Mason Shaw	35,000(2)
Otto Koivula	35,000(2)
Roland McKeown	35,000(4)
Lukas Sedlak	35,000(4)
Josh Dunne	35,000(2)

Current Funds	$70,788,320
Home Games Remaining	0
Avg. Attendance	18,687
Avg. Revenue/Game	$1,422,295
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,593,080
Farm Payroll	$504,800
Prospect Fees	$43,640
Coach	$50,002
Games Remaining	0
Total Game Expenses	$514,531
Projected Expenses	$0,000
Projected Balance	$70,788,320

Salary Commitment

Year: 2023	$42,097,880
Year: 2024	$22,477,240
Year: 2025	$15,695,640
Year: 2026	$1,887,200

Sidney Crosby	8,000,000(3)
William Nylander	3,863,440(3)
Juuse Saros	3,589,600(2)
Seth Jones	3,557,120(1)
Matt Duchene	3,400,000(1)
Jake Guentzel	3,219,000(1)
Dmitry Orlov	3,128,000(1)
Elias Pettersson	2,240,000(2)
Jacob Trouba	1,843,520(1)
Jaccob Slavin	1,672,000(4)
Yanni Gourde	1,320,000(3)
Brandon Tanev	1,152,000(1)
Chris Tanev	1,000,000(1)
Kevin Lankinen	812,000(2)
Carson Soucy	714,000(1)
Ryan Hartman	522,000(1)
Jordan Martinook	510,400(3)
Ryan McLeod	350,000(1)
Eetu Luostarinen	350,000(1)
Owen Tippett	350,000(1)

Rasmus Sandin	110,200(4)
Kirill Marchenko	40,000(3)
Jordan Oesterle	39,600(3)
Joseph Woll	35,000(2)
Matt Coronato	35,000(4)
Sampo Ranta	35,000(2)
Samuel Fagemo	35,000(2)
Samuel Walker	35,000(3)
Kevin Gravel	35,000(1)
Tristen Robins	35,000(4)
Nicholas Robertson	35,000(2)
Danil Gushchin	35,000(4)

Current Funds	$18,536,539
Home Games Remaining	0
Avg. Attendance	15,636
Avg. Revenue/Game	$1,125,829
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,731,760
Farm Payroll	$853,478
Prospect Fees	$76,132
Coach	$50,002
Games Remaining	0
Total Game Expenses	$386,724
Projected Expenses	$0,000
Projected Balance	$18,536,539

Salary Commitment

Year: 2023	$31,585,238
Year: 2024	$23,948,210
Year: 2025	$7,432,384
Year: 2026	$0,000

Mark Scheifele	3,934,784(3)
Frederik Andersen	3,264,000(2)
Bryan Rust	2,880,000(1)
Ville Husso	2,464,000(2)
Brandon Saad	1,824,000(1)
Vladislav Gavrikov	1,708,000(2)
Ryan Graves	1,568,000(2)
Joel Edmundson	1,440,000(2)
Jean-Gabriel Pageau	1,320,000(3)
Nick Leddy	1,104,000(2)
Michael Bunting	1,036,000(2)
Andrew Peeke	999,000(2)
Oliver Bjorkstrand	963,648(2)
Alex Wennberg	917,840(1)
Marco Scandella	880,000(1)
Trevor Moore	868,000(2)
Nikita Zaitsev	814,000(3)
Lucas Raymond	800,000(2)
Andrew Copp	686,488(1)
Morgan Frost	644,000(3)
Andrew Cogliano	616,000(3)

Kyle Burroughs	96,000(2)
Anthony Stolarz	89,600(1)
Jan Rutta	80,000(1)
Curtis Lazar	74,278(2)
Luke Kunin	64,400(1)
Nick Seeler	61,600(3)
Tyson Jost	60,900(2)
Riley Stillman	59,800(1)
Denis Malgin	43,500(1)
Emil Bemstrom	42,000(3)
Ryan Carpenter	41,400(1)
Nils Aman	35,000(1)
Kale Clague	35,000(1)
Thomas Bordeleau	35,000(2)
Quinton Byfield	35,000(2)

Current Funds	$37,779,287
Home Games Remaining	0
Avg. Attendance	14,695
Avg. Revenue/Game	$881,744
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,316,700
Farm Payroll	$679,800
Prospect Fees	$176,287
Coach	$50,005
Games Remaining	0
Total Game Expenses	$271,010
Projected Expenses	$0,000
Projected Balance	$37,779,287

Salary Commitment

Year: 2023	$21,996,500
Year: 2024	$11,785,400
Year: 2025	$6,512,800
Year: 2026	$175,000

Max Pacioretty	4,080,000(1)
Nick Suzuki	2,352,000(3)
Cal Petersen	1,456,000(1)
Sean Monahan	1,321,600(1)
Jonathan Drouin	1,048,880(2)
Kaiden Guhle	1,000,000(3)
Sean Durzi	1,000,000(2)
Christian Dvorak	783,000(1)
Caleb Jones	715,500(1)
Dylan Coghlan	672,000(2)
Nick Blankenburg	621,000(2)
Eeli Tolvanen	609,000(3)
Filip Chytil	539,400(3)
Alex Nedeljkovic	520,800(3)
Kevin Labanc	513,520(2)
Max Comtois	464,000(3)
Cole Sillinger	400,000(2)
Filip Zadina	392,000(3)
Ben Meyers	378,000(2)
Dylan Cozens	350,000(1)
Pierre-Olivier Joseph	350,000(1)
Elvis Merzlikins	350,000(3)
Alexis Lafreniere	350,000(1)
Klim Kostin	350,000(1)
Calen Addison	350,000(2)
Cole Caufield	350,000(1)

Jeremy Davies	40,600(3)
Jordan Spence	40,000(2)
Matt Kiersted	39,200(2)
Jake Christiansen	35,000(2)
Marco Rossi	35,000(2)
Alex Belzile	35,000(3)
Jakob Pelletier	35,000(3)
Owen Beck	35,000(4)
Sean Farrell	35,000(4)
Matthew Knies	35,000(4)
Trey Fix-Wolansky	35,000(2)
Yaroslav Askarov	35,000(4)
Alex Steeves	35,000(2)
Lawrence Pilut	35,000(1)
Grigori Denisenko	35,000(1)
Brandt Clarke	35,000(4)
Cayden Primeau	35,000(1)
Cole Bardreau	35,000(2)
Connor Mackey	35,000(2)

Current Funds	$146,168,870
Home Games Remaining	0
Avg. Attendance	19,842
Avg. Revenue/Game	$1,646,576
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,468,440
Farm Payroll	$819,800
Prospect Fees	$205,973
Coach	$50,001
Games Remaining	0
Total Game Expenses	$518,832
Projected Expenses	$0,000
Projected Balance	$146,168,870

Salary Commitment

Year: 2023	$42,288,240
Year: 2024	$27,539,440
Year: 2025	$16,123,200
Year: 2026	$2,885,000

Linus Ullmark	8,000,000(1)
Mikko Rantanen	5,891,200(3)
Jack Eichel	5,390,000(3)
Cale Makar	4,860,000(2)
Alex Ovechkin	4,000,000(1)
Johnny Gaudreau	2,640,000(4)
Tyler Toffoli	1,672,000(3)
Pierre-Luc Dubois	1,450,000(2)
Robert Hagg	1,312,640(2)
Erik Gustafsson	1,104,000(2)
Jesper Bratt	899,000(2)
Justin Schultz	814,000(1)
Kurtis MacDermid	644,000(1)
Dylan Strome	520,800(1)
Jaycob Megna	520,800(2)
Jason Robertson	350,000(1)
Ben Harpur	350,000(2)
Jack Johnson	350,000(2)
Pavel Francouz	350,000(1)
Martin Fehervary	350,000(2)

Trent Frederic	44,800(2)
Samuel Bolduc	40,000(3)
Oliver Wahlstrom	35,000(1)
Matthew Kessel	35,000(4)
Charles Hudon	35,000(4)
Darren Raddysh	35,000(3)
Alex Turcotte	35,000(3)
Justin Kirkland	35,000(4)
Jakub Lauko	35,000(3)
Paul Cotter	35,000(2)
Michael Kesselring	35,000(4)
Cole Guttman	35,000(3)
Justus Annunen	35,000(3)
Arnaud Durandeau	35,000(3)
Dan Vladar	35,000(2)
Adam Ginning	35,000(4)
Matej Blumel	35,000(4)
Pavel Dorofeyev	35,000(3)
Jonas Rondbjerg	35,000(2)
Fabian Zetterlund	35,000(2)
Sam Poulin	35,000(4)
Zac Jones	35,000(1)
Boris Katchouk	35,000(2)

Current Funds	$22,636,613
Home Games Remaining	0
Avg. Attendance	11,524
Avg. Revenue/Game	$884,993
Projected Revenue	$0,000

Expenses

Pro Payroll	$22,307,720
Farm Payroll	$35,000
Prospect Fees	$180,778
Coach	$50,002
Games Remaining	0
Total Game Expenses	$275,287
Projected Expenses	$0,000
Projected Balance	$22,636,613

Salary Commitment

Year: 2023	$22,914,720
Year: 2024	$15,837,920
Year: 2025	$13,333,920
Year: 2026	$2,589,000

Jonathan Quick	3,509,000(3)
Robert Thomas	2,407,000(3)
Noah Dobson	2,204,000(4)
Matt Murray	1,808,800(1)
Marc Staal	1,200,000(1)
Justin Braun	1,152,000(1)
Justin Holl	1,152,000(1)
Brendan Gallagher	1,104,000(2)
Henri Jokiharju	1,102,000(3)
Jake Allen	880,000(3)
Conor Garland	783,000(3)
Zach Aston-Reese	714,000(1)
Alexandre Carrier	633,920(3)
Austin Watson	616,000(3)
PE Bellemare	580,000(0)
Logan O'Connor	464,000(3)
Brett Leason	350,000(2)
Austin Czarnik	350,000(1)
Riley Tufte	350,000(2)
Fredrik Olofsson	350,000(3)
Patric Hornqvist	350,000(1)
Kent Johnson	350,000(2)
Cole Koepke	350,000(4)
Lucas Carlsson	350,000(1)
Steven Lorentz	350,000(2)

David Jiricek

35,000(4)

Current Funds	$36,162,008
Home Games Remaining	0
Avg. Attendance	18,014
Avg. Revenue/Game	$1,491,060
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,945,670
Farm Payroll	$162,280
Prospect Fees	$111,202
Coach	$50,005
Games Remaining	0
Total Game Expenses	$515,478
Projected Expenses	$0,000
Projected Balance	$36,162,008

Salary Commitment

Year: 2023	$42,107,950
Year: 2024	$24,780,830
Year: 2025	$16,991,360
Year: 2026	$1,320,000

Andrei Vasilevskiy	6,675,200(1)
Aleksander Barkov	6,019,240(2)
Brayden Point	4,768,960(3)
Drew Doughty	4,474,400(3)
Elias Lindholm	2,651,040(1)
Ben Chiarot	2,392,000(3)
Mark Stone	2,288,000(3)
Mark Giordano	2,250,000(1)
Hampus Lindholm	1,895,600(1)
Jonathan Huberdeau	1,748,000(3)
Cam Fowler	1,380,000(1)
David Krejci	1,320,000(4)
Cal Clutterbuck	1,152,000(2)
Jason Dickinson	533,230(2)
Tim Stutzle	500,000(1)
Tage Thompson	448,000(1)
Jarred Tinordi	400,000(1)
Kyle Clifford	350,000(1)
Anton Forsberg	350,000(1)
Nic Petan	350,000(1)

Dysin Mayo	50,000(2)
Jayson Megna	42,280(1)
Chris Wagner	35,000(1)
Justin Richards	35,000(2)

Current Funds	$18,057,594
Home Games Remaining	0
Avg. Attendance	12,658
Avg. Revenue/Game	$880,947
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,727,928
Farm Payroll	$70,000
Prospect Fees	$186,007
Coach	$50,001
Games Remaining	0
Total Game Expenses	$256,511
Projected Expenses	$0,000
Projected Balance	$18,057,594

Salary Commitment

Year: 2023	$20,797,928
Year: 2024	$14,437,600
Year: 2025	$5,516,800
Year: 2026	$1,106,000

John Carlson	4,080,000(2)
Mikael Granlund	2,496,000(1)
Erik Gudbranson	1,672,000(3)
Nick Holden	1,320,000(2)
Ilya Lyubushkin	1,160,000(1)
Garnet Hathaway	814,000(3)
Timothy Liljegren	756,000(3)
Oskar Sundqvist	752,840(1)
Radim Simek	704,000(1)
Craig Smith	700,000(1)
Matt Martin	644,000(2)
Dennis Cholowski	532,000(2)
Brock McGinn	512,488(1)
Michael Pezzetta	432,000(2)
Miles Wood	422,800(2)
Anders Bjork	422,800(3)
Rasmus Asplund	406,000(4)
Libor Hajek	405,000(2)
Collin Delia	396,000(3)
Kevin Mandolese	350,000(4)
Fredrik Karlstrom	350,000(3)
Austin Wagner	350,000(4)
Dylan Ferguson	350,000(2)
Tanner Laczynski	350,000(2)
Jesse Puljujarvi	350,000(2)

Jacob Peterson	35,000(2)
Tobias Bjornfot	35,000(1)

Current Funds	$66,499,415
Home Games Remaining	0
Avg. Attendance	18,493
Avg. Revenue/Game	$1,597,830
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,931,086
Farm Payroll	$431,208
Prospect Fees	$114,300
Coach	$50,001
Games Remaining	0
Total Game Expenses	$482,032
Projected Expenses	$0,000
Projected Balance	$66,499,415

Salary Commitment

Year: 2023	$39,362,294
Year: 2024	$27,693,886
Year: 2025	$20,378,420
Year: 2026	$10,711,200

Victor Hedman	5,280,000(4)
Mika Zibanejad	5,280,000(4)
Patrice Bergeron	4,250,000(1)
Ilya Sorokin	3,556,000(2)
Kyle Connor	3,429,440(3)
Brady Tkachuk	3,045,000(3)
Evgeni Malkin	2,760,000(1)
Devon Toews	2,296,000(1)
Matthew Tkachuk	2,262,000(1)
Kevin Shattenkirk	1,672,000(2)
Nick Paul	957,466(2)
Will Borgen	883,680(3)
Martin Necas	739,500(3)
Jake Evans	420,000(3)
Gustav Forsling	350,000(2)
Calle Rosen	350,000(3)
Luke Evangelista	350,000(3)
Arthur Kaliyev	350,000(2)
Vasily Podkolzin	350,000(2)
Alex Lyon	350,000(3)

Matt Boldy	80,000(2)
Chris Tierney	65,408(1)
Samuel Ersson	60,000(3)
Colton White	40,600(4)
Henrik Borgstrom	40,600(4)
Nathan Beaulieu	39,600(3)
Aleksi Heponiemi	35,000(1)
Wyatt Kaiser	35,000(4)
Vincent Iorio	35,000(4)

Current Funds	$31,692,175
Home Games Remaining	0
Avg. Attendance	18,569
Avg. Revenue/Game	$1,243,900
Projected Revenue	$0,000

Expenses

Pro Payroll	$29,310,000
Farm Payroll	$368,400
Prospect Fees	$102,560
Coach	$50,005
Games Remaining	0
Total Game Expenses	$363,792
Projected Expenses	$0,000
Projected Balance	$31,692,175

Salary Commitment

Year: 2023	$29,678,400
Year: 2024	$14,447,400
Year: 2025	$8,773,560
Year: 2026	$4,323,000

Alex Pietrangelo	6,500,000(1)
Vincent Trocheck	3,800,000(1)
Jack Hughes	3,306,000(4)
Mattias Ekholm	2,496,000(2)
Brayden McNabb	2,070,000(3)
Ryan Pulock	1,900,000(1)
Anthony Duclair	931,840(2)
James Reimer	888,000(2)
Mathieu Joseph	769,500(1)
Lawson Crouse	739,500(1)
Cody Glass	714,000(3)
Nick Perbix	700,000(1)
Vladislav Namestnikov	672,000(1)
Yakov Trenin	667,000(4)
Niko Mikkola	644,000(3)
Michael Amadio	536,480(3)
Juuso Valimaki	448,000(2)
Casey Mittelstadt	420,000(2)
Oskar Lindblom	407,680(3)
Tyson Foerster	350,000(4)
Alex Stalock	350,000(2)

Ben Hutton	80,000(1)
Joey Daccord	39,200(3)
Hayden Hodgson	39,200(3)
Mike Reilly	35,000(2)
Bobby McMann	35,000(2)
Jack Studnicka	35,000(1)
Joel Teasdale	35,000(1)
Patrick Brown	35,000(2)
Daniil Tarasov	35,000(2)

Current Funds	$116,561,410
Home Games Remaining	0
Avg. Attendance	12,786
Avg. Revenue/Game	$751,219
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,051,249
Farm Payroll	$319,200
Prospect Fees	$109,740
Coach	$50,001
Games Remaining	0
Total Game Expenses	$262,563
Projected Expenses	$0,000
Projected Balance	$116,561,410

Salary Commitment

Year: 2023	$21,370,449
Year: 2024	$18,639,449
Year: 2025	$8,417,000
Year: 2026	$1,340,000

Blake Wheeler	5,531,089(2)
Jack Campbell	3,740,000(3)
Jakub Voracek	2,070,000(2)
Tanner Pearson	1,320,000(3)
Jordan Greenway	999,000(1)
Michael Rasmussen	638,000(3)
Nils Hoglander	600,000(1)
Brett Howden	588,000(2)
Brayden Pachal	520,800(3)
Jakub Zboril	464,000(4)
Daniil Miromanov	435,000(4)
Carl Grundstrom	432,000(1)
Anton Blidh	423,360(2)
Guillaume Brisebois	406,000(4)
Michael Carcone	392,000(3)
Joe Snively	392,000(3)
Joe Veleno	350,000(2)
Nikolai Knyzhov	350,000(2)
MacKenzie Entwistle	350,000(2)
Parker Wotherspoon	350,000(1)
Felix Sandstrom	350,000(1)
Jacob Moverare	350,000(2)

Marc McLaughlin	39,200(3)
Oskar Olausson	35,000(4)
Victor Soderstrom	35,000(2)
Oskar Steen	35,000(2)
Egor Afanasyev	35,000(3)
Nick Abruzzese	35,000(2)
Mads Sogaard	35,000(2)
Kaedan Korczak	35,000(2)
Dmitri Samorukov	35,000(2)

Current Funds	$15,837,625
Home Games Remaining	0
Avg. Attendance	11,668
Avg. Revenue/Game	$952,112
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,704,580
Farm Payroll	$210,000
Prospect Fees	$149,760
Coach	$50,001
Games Remaining	0
Total Game Expenses	$269,687
Projected Expenses	$0,000
Projected Balance	$15,837,625

Salary Commitment

Year: 2023	$21,914,580
Year: 2024	$17,139,300
Year: 2025	$12,984,300
Year: 2026	$70,000

Aaron Ekblad	5,733,300(3)
Evander Kane	4,708,000(3)
Matt Dumba	1,860,880(1)
Olli Maatta	1,209,600(1)
Anton Lundell	900,000(2)
Braden Schneider	700,000(2)
Jesperi Kotkaniemi	696,000(3)
Zach Sanford	520,800(1)
Tyler Tucker	500,000(3)
Sam Montembeault	500,000(3)
Mark Jankowski	420,000(1)
Michael Hutchinson	414,000(1)
Radim Zohorna	392,000(3)
Lukas Reichel	350,000(2)
John Leonard	350,000(1)
Alex Newhook	350,000(2)
Jonatan Berggren	350,000(3)
Yegor Chinakhov	350,000(2)
Hudson Fasching	350,000(2)
Peyton Krebs	350,000(2)
Gavin Bayreuther	350,000(2)
Markus Niemelainen	350,000(2)

Leevi Merilainen	35,000(4)
Vitali Kravtsov	35,000(3)
Simon Edvinsson	35,000(4)
Tyler Benson	35,000(2)
Joona Koppanen	35,000(2)
Egor Zamula	35,000(2)

Current Funds	$46,790,503
Home Games Remaining	0
Avg. Attendance	18,248
Avg. Revenue/Game	$875,964
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,032,060
Farm Payroll	$710,428
Prospect Fees	$285,862
Coach	$50,002
Games Remaining	0
Total Game Expenses	$232,663
Projected Expenses	$0,000
Projected Balance	$46,790,503

Salary Commitment

Year: 2023	$18,742,488
Year: 2024	$14,126,260
Year: 2025	$10,455,000
Year: 2026	$2,957,000

Taylor Hall	3,712,000(3)
Miro Heiskanen	2,552,000(3)
Max Domi	1,361,260(2)
Dylan DeMelo	1,056,000(4)
Michael Stone	1,000,000(1)
Nico Hischier	870,000(2)
Ryan Strome	814,000(4)
Zemgus Girgensons	814,000(3)
Tim Berni	700,000(1)
Kaapo Kakko	667,000(4)
Paul Stastny	580,000(1)
Josh Mahura	520,800(2)
Cal Foote	500,000(1)
Blake Lizotte	435,000(1)
Juraj Slafkovsky	350,000(3)
Brandon Duhaime	350,000(1)
Alexander Nylander	350,000(4)
Dylan Samberg	350,000(2)
Jack Quinn	350,000(2)
Anton Khudobin	350,000(1)
Matt Murray2	350,000(1)

Alex Galchenyuk	131,428(1)
Matt Luff	40,600(1)
Ronnie Attard	40,000(2)
Ross Johnston	39,200(1)
Reese Johnson	39,200(2)
Philip Broberg	35,000(2)
Joseph Cramarossa	35,000(2)
A.J. Greer	35,000(2)
Dylan Guenther	35,000(3)
Connor McMichael	35,000(2)
Jack Rathbone	35,000(1)
William Cuylle	35,000(4)
Gabriel Fortier	35,000(3)
Brock Faber	35,000(4)
Cole McWard	35,000(1)
Damien Giroux	35,000(1)
Jett Alexander	35,000(1)

Current Funds	$25,373,167
Home Games Remaining	0
Avg. Attendance	18,502
Avg. Revenue/Game	$976,912
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,046,344
Farm Payroll	$75,600
Prospect Fees	$156,730
Coach	$50,002
Games Remaining	0
Total Game Expenses	$260,106
Projected Expenses	$0,000
Projected Balance	$25,373,167

Salary Commitment

Year: 2023	$21,121,944
Year: 2024	$9,297,344
Year: 2025	$3,034,720
Year: 2026	$350,000

Oliver Ekman-Larsson	4,670,624(2)
Darcy Kuemper	3,400,000(1)
Cam Talbot	2,992,000(1)
John Marino	1,064,000(1)
Jeff Carter	1,000,000(1)
Haydn Fleury	796,320(3)
Sam Gagner	768,000(1)
Zach Whitecloud	714,000(3)
Dennis Gilbert	600,000(3)
Josh Bailey	580,000(1)
Jujhar Khaira	580,000(1)
Mason Appleton	539,400(3)
Seth Jarvis	500,000(2)
Sam Steel	392,000(2)
Kevin Bahl	350,000(1)
Milan Lucic	350,000(1)
Aliaksei Protas	350,000(2)
Matt Nieto	350,000(4)
Connor Dewar	350,000(2)
Tucker Poolman	350,000(1)
Brett Ritchie	350,000(1)

Sheldon Dries	40,600(1)
Adam Raska	35,000(3)

Current Funds	$47,613,221
Home Games Remaining	0
Avg. Attendance	16,525
Avg. Revenue/Game	$991,446
Projected Revenue	$0,000

Expenses

Pro Payroll	$29,490,280
Farm Payroll	$288,400
Prospect Fees	$111,400
Coach	$50,005
Games Remaining	0
Total Game Expenses	$365,123
Projected Expenses	$0,000
Projected Balance	$47,613,221

Salary Commitment

Year: 2023	$29,778,680
Year: 2024	$21,064,480
Year: 2025	$18,828,680
Year: 2026	$1,425,000

Mats Zuccarello	4,492,680(3)
Quinn Hughes	3,192,000(3)
Jake McCabe	2,392,000(3)
Craig Anderson	1,900,000(1)
Jaroslav Halak	1,900,000(1)
Erik Haula	1,748,000(3)
Cody Ceci	1,380,000(3)
Connor Murphy	1,380,000(3)
Alexander Edler	1,320,000(4)
Nick Foligno	1,200,000(1)
Calvin de Haan	1,104,000(3)
Trevor Lewis	1,000,000(1)
Derick Brassard	925,000(1)
Gabriel Vilardi	756,000(3)
J.T. Compher	633,920(2)
Warren Foegele	609,000(3)
Kiefer Sherwood	407,680(2)
Philip Tomasino	350,000(2)
Petr Mrazek	350,000(1)
Taylor Raddysh	350,000(2)
Derrick Pouliot	350,000(3)
Bowen Byram	350,000(1)
Wade Allison	350,000(1)
Morgan Geekie	350,000(1)
Travis Boyd	350,000(2)
Tomas Nosek	350,000(1)

Dakota Mermis	39,200(1)
Logan Brown	39,200(2)
Andrew Agozzino	35,000(2)
Connor Carrick	35,000(2)
Jack Drury	35,000(2)
Marco Kasper	35,000(4)
Luke Hughes	35,000(4)
Jackson LaCombe	35,000(4)

Current Funds	$13,176,580
Home Games Remaining	0
Avg. Attendance	12,390
Avg. Revenue/Game	$871,015
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,328,000
Farm Payroll	$516,994
Prospect Fees	$277,847
Coach	$50,001
Games Remaining	0
Total Game Expenses	$270,401
Projected Expenses	$0,000
Projected Balance	$13,176,580

Salary Commitment

Year: 2023	$22,743,994
Year: 2024	$13,175,584
Year: 2025	$9,611,200
Year: 2026	$7,793,000

Jonathan Toews	6,228,000(1)
Jacob Markstrom	1,672,000(4)
Travis Hamonic	1,672,000(4)
Adam Boqvist	1,450,000(4)
Barrett Hayton	899,000(4)
Patrik Nemeth	880,000(4)
Matt Irwin	814,000(3)
Robert Bortuzzo	814,000(4)
Marcus Johansson	814,000(3)
Tyler Motte	744,800(2)
Pat Maroon	700,000(1)
Brett Kulak	609,000(1)
Cale Fleury	594,000(2)
Jake Bean	502,200(2)
Dawson Mercer	500,000(2)
Josh Archibald	450,000(1)
Rem Pitlick	406,000(4)
Givani Smith	378,000(2)
Alexey Toropchenko	350,000(2)
Kieffer Bellows	350,000(1)
Wayne Simmonds	350,000(1)
Akira Schmid	350,000(2)
Sam Carrick	350,000(1)
Josh Leivo	350,000(1)

Joel Hanley	70,400(2)
Erik Kallgren	64,960(3)
Brad Hunt	51,040(3)
Brendan Gaunce	41,410(1)
Jordan Gross	39,984(2)
Bokondji Imama	39,200(3)
Jamie Drysdale	35,000(1)
William Bitten	35,000(2)
Filip Kral	35,000(3)
Lucas Johansen	35,000(1)
Darren Helm	35,000(1)
Lucas Condotta	35,000(1)

Current Funds	$32,768,929
Home Games Remaining	0
Avg. Attendance	18,356
Avg. Revenue/Game	$1,394,268
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,866,000
Farm Payroll	$383,500
Prospect Fees	$216,020
Coach	$50,001
Games Remaining	0
Total Game Expenses	$481,897
Projected Expenses	$0,000
Projected Balance	$32,768,929

Salary Commitment

Year: 2023	$39,249,500
Year: 2024	$24,783,840
Year: 2025	$17,158,440
Year: 2026	$2,992,000

Claude Giroux	4,922,000(3)
Rasmus Ristolainen	3,105,760(1)
Rasmus Dahlin	3,045,000(3)
Semyon Varlamov	3,000,000(1)
Brock Nelson	2,992,000(4)
Alex DeBrincat	2,520,000(1)
Tyler Seguin	2,288,000(3)
Rasmus Andersson	2,239,440(3)
Jordan Eberle	1,824,000(2)
Travis Konecny	1,740,000(1)
Jani Hakanpaa	1,672,000(3)
Filip Hronek	1,566,000(1)
Brian Dumoulin	1,320,000(2)
Carter Hart	1,232,000(2)
Andre Burakovsky	1,213,520(2)
Nick Ritchie	1,158,080(2)
Kirill Kaprizov	1,000,000(1)
Dominik Kubalik	772,800(2)
Scott Laughton	753,200(1)
Denis Gurianov	502,200(1)

Casey Fitzgerald	60,000(1)
Devin Shore	43,500(1)
Noah Cates	35,000(2)
Marcus Bjork	35,000(1)
Hugh McGing	35,000(2)
Philipp Kurashev	35,000(1)
Nick Cicek	35,000(1)
Filip Roos	35,000(1)
David Gust	35,000(1)
Thomas Greiss	35,000(2)

Current Funds	$14,854,233
Home Games Remaining	0
Avg. Attendance	19,787
Avg. Revenue/Game	$1,234,719
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,821,800
Farm Payroll	$700,000
Prospect Fees	$300,046
Coach	$50,001
Games Remaining	0
Total Game Expenses	$522,827
Projected Expenses	$0,000
Projected Balance	$14,854,233

Salary Commitment

Year: 2023	$42,521,800
Year: 2024	$12,700,900
Year: 2025	$11,506,400
Year: 2026	$8,898,400

Kris Letang	6,000,000(1)
Ryan Nugent-Hopkins	4,708,000(4)
Tyson Barrie	3,800,000(1)
John Klingberg	3,264,000(1)
Torey Krug	3,128,000(1)
Radko Gudas	2,880,000(1)
David Savard	2,600,000(1)
Marcus Foligno	2,392,000(1)
Adam Henrique	1,900,000(1)
Evan Bouchard	1,652,000(3)
Zach Parise	1,152,000(1)
Kirby Dach	1,073,000(4)
Alexander Barabanov	1,056,000(4)
Jake Oettinger	1,000,000(1)
Colton Sissons	851,000(3)
Johnathan Kovacevic	783,000(4)
Joel Eriksson Ek	739,500(1)
Clayton Keller	739,500(2)
Joel Armia	704,000(4)
Julien Gauthier	539,400(4)
Nic Dowd	510,400(1)
Connor Ingram	350,000(1)

Jacob Bernard-Docker	35,000(2)
Liam Foudy	35,000(1)
Nils Lundkvist	35,000(2)
Cam York	35,000(2)
Aatu Raty	35,000(3)
Alexander Alexeyev	35,000(2)
Lukas Dostal	35,000(2)
Dylan Wells	35,000(2)
Simon Holmstrom	35,000(3)
Rasmus Kupari	35,000(1)
Ridly Greig	35,000(3)
Samuel Knazko	35,000(4)
Mason McTavish	35,000(2)
Ryan Murray	35,000(1)
Alex Vlasic	35,000(2)
Adam Beckman	35,000(2)
Alexander Holtz	35,000(2)
Jake Neighbours	35,000(2)
Egor Sokolov	35,000(2)
William Eklund	35,000(2)

Current Funds	$29,443,380
Home Games Remaining	0
Avg. Attendance	12,382
Avg. Revenue/Game	$1,040,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$22,735,960
Farm Payroll	$245,900
Prospect Fees	$153,927
Coach	$50,005
Games Remaining	0
Total Game Expenses	$282,754
Projected Expenses	$0,000
Projected Balance	$29,443,380

Salary Commitment

Year: 2023	$22,981,860
Year: 2024	$15,512,760
Year: 2025	$6,556,000
Year: 2026	$3,706,000

Marc-Andre Fleury	5,957,760(2)
Joonas Korpisalo	2,288,000(4)
Anthony Mantha	2,077,040(1)
Teuvo Teravainen	1,644,160(1)
Colin Miller	920,000(2)
Josh Brown	854,000(1)
Nate Schmidt	851,000(3)
Lars Eller	851,000(3)
Yegor Sharangovich	800,000(1)
Sean Kuraly	704,000(4)
Simon Benoit	644,000(2)
Nathan Bastian	609,000(4)
Christian Fischer	588,000(1)
Dakota Joshua	448,000(3)
Owen Power	350,000(2)
Anton Stralman	350,000(1)
Cole Smith	350,000(3)
Jordan Harris	350,000(2)
Jacob Bryson	350,000(1)
Michael Eyssimont	350,000(3)
Drew O'Connor	350,000(1)
Keegan Kolesar	350,000(1)
Mark Kastelic	350,000(2)
Michael McCarron	350,000(2)

Riley Sheahan	55,680(1)
Kyle Capobianco	50,220(1)
Jonathan Gruden	35,000(4)
Tyler Angle	35,000(4)
Dustin Wolf	35,000(4)
Alec Regula	35,000(2)

Current Funds	$69,377,078
Home Games Remaining	0
Avg. Attendance	12,851
Avg. Revenue/Game	$1,141,245
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,192,696
Farm Payroll	$680,172
Prospect Fees	$88,720
Coach	$50,001
Games Remaining	0
Total Game Expenses	$487,946
Projected Expenses	$0,000
Projected Balance	$69,377,078

Salary Commitment

Year: 2023	$39,872,868
Year: 2024	$25,779,448
Year: 2025	$15,784,432
Year: 2026	$8,723,600

Connor McDavid	7,667,600(4)
Artemi Panarin	4,176,000(3)
Evgeny Kuznetsov	3,496,000(2)
Antti Raanta	3,400,000(1)
Luke Schenn	3,000,000(1)
Ivan Provorov	2,552,000(1)
Sergei Bobrovsky	1,824,000(2)
Mason Marchment	1,530,816(2)
Brett Pesce	1,246,560(1)
Ondrej Palat	1,056,000(4)
Mario Ferraro	1,026,000(2)
Nick Bjugstad	1,000,000(1)
Jakob Silfverberg	925,000(1)
Andreas Athanasiou	916,720(1)
Jake Sanderson	900,000(3)
Brian Elliott	888,000(2)
Nicklas Backstrom	851,000(3)
Kyle Palmieri	851,000(1)
Jake Middleton	780,000(3)
Connor Clifton	756,000(2)
Matty Beniers	350,000(2)

Chad Ruhwedel	88,000(3)
Stefan Noesen	70,000(1)
Pierre Engvall	58,800(3)
Drake Caggiula	53,940(1)
Nicolas Aube-Kubel	52,080(3)
Thomas Harley	50,000(2)
Derek Ryan	43,200(1)
Brett Seney	41,552(3)
Matthew Highmore	39,200(3)
Joey Anderson	39,200(2)
Kevin Stenlund	39,200(3)
Ian Mitchell	35,000(1)
Arvid Soderblom	35,000(2)
Isaak Phillips	35,000(3)

Current Funds	$7,883,176
Home Games Remaining	0
Avg. Attendance	16,342
Avg. Revenue/Game	$1,262,812
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,563,466
Farm Payroll	$222,320
Prospect Fees	$55,420
Coach	$50,001
Games Remaining	0
Total Game Expenses	$510,868
Projected Expenses	$0,000
Projected Balance	$7,883,176

Salary Commitment

Year: 2023	$41,785,786
Year: 2024	$27,881,018
Year: 2025	$18,954,338
Year: 2026	$11,449,486

Nikita Kucherov	4,365,486(4)
Joe Pavelski	3,740,000(4)
T.J. Oshie	2,760,000(1)
Charlie McAvoy	2,688,000(1)
Jamie Benn	2,640,000(2)
Viktor Arvidsson	2,496,000(2)
Nino Niederreiter	2,392,000(3)
MacKenzie Weegar	2,324,000(1)
Jake DeBrusk	2,291,070(3)
Josh Manson	2,288,000(4)
David Perron	2,250,000(1)
Jonas Brodin	1,500,000(1)
Scott Mayfield	1,440,000(2)
Esa Lindell	1,334,000(1)
Nick Jensen	1,320,000(3)
Alex Iafallo	1,152,000(2)
Evan Rodrigues	1,056,000(4)
Laurent Brossoit	920,000(3)
Teddy Blueger	588,000(1)
Ryan Donato	505,230(3)
Nico Sturm	463,680(2)
Marian Studenic	350,000(1)
Stuart Skinner	350,000(2)
Ryan Lomberg	350,000(2)

Taro Hirose	41,552(3)
Dominic Toninato	40,768(1)
Dan Renouf	35,000(1)
Milos Kelemen	35,000(2)
Jesper Froden	35,000(3)
Max Willman	35,000(1)

Current Funds	$19,359,964
Home Games Remaining	0
Avg. Attendance	10,310
Avg. Revenue/Game	$791,602
Projected Revenue	$0,000

Expenses

Pro Payroll	$19,092,600
Farm Payroll	$559,400
Prospect Fees	$145,967
Coach	$50,001
Games Remaining	0
Total Game Expenses	$242,048
Projected Expenses	$0,000
Projected Balance	$19,359,964

Salary Commitment

Year: 2023	$19,652,000
Year: 2024	$10,041,160
Year: 2025	$4,488,400
Year: 2026	$826,000

Zach Werenski	3,335,000(1)
Philipp Grubauer	3,118,080(2)
Ryan Johansen	2,288,000(3)
Marc-Edouard Vlasic	1,200,000(1)
Matt Benning	1,152,480(1)
Brendan Smith	1,152,000(2)
John Gibson	920,000(3)
Connor Brown	812,000(1)
Jake Muzzin	700,000(1)
Vinnie Hinostroza	451,360(1)
John Hayden	407,680(2)
Maxime Lajoie	406,000(4)
Axel Jonsson-Fjallby	350,000(2)
Jonah Gadjovich	350,000(2)
Nikita Nesterenko	350,000(4)
Zac Dalpe	350,000(1)
Kyle Criscuolo	350,000(1)
Elmer Soderblom	350,000(3)
James Hamblin	350,000(1)
Nick Swaney	350,000(1)
Olle Lycksell	350,000(1)

Mackenzie Blackwood	104,400(3)
Shane Wright	35,000(4)
Ukko-Pekka Luukkonen	35,000(2)
Arturs Silovs	35,000(4)
Kristian Reichel	35,000(2)
Spencer Martin	35,000(2)
Dustin Tokarski	35,000(1)
Aaron Dell	35,000(1)
Keith Kinkaid	35,000(1)
Anton Levtchi	35,000(1)
Sheldon Rempal	35,000(2)
Jean-Sebastien Dea	35,000(1)
Callahan Burke	35,000(1)
William Lockwood	35,000(2)

Current Funds	$20,941,886
Home Games Remaining	0
Avg. Attendance	15,898
Avg. Revenue/Game	$1,220,919
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,437,331
Farm Payroll	$347,986
Prospect Fees	$64,005
Coach	$50,002
Games Remaining	0
Total Game Expenses	$413,406
Projected Expenses	$0,000
Projected Balance	$20,941,886

Salary Commitment

Year: 2023	$33,785,317
Year: 2024	$27,711,267
Year: 2025	$16,472,611
Year: 2026	$2,288,000

Leon Draisaitl	5,827,920(2)
Patrick Kane	4,205,251(3)
Justin Faulk	3,740,000(3)
David Pastrnak	3,608,760(3)
Shayne Gostisbehere	2,600,000(1)
Jared Spurgeon	2,288,000(4)
Mikael Backlund	2,070,000(2)
Artem Zub	1,176,000(2)
Karel Vejmelka	1,120,000(3)
Tanner Jeannot	1,053,000(1)
Chandler Stephenson	868,000(1)
Ryan Lindgren	729,000(2)
Erik Brannstrom	714,000(3)
Eric Staal	700,000(1)
Danton Heinen	539,400(2)
Sammy Blais	406,000(3)
Max Jones	392,000(2)
Mattias Samuelsson	350,000(1)
Shane Pinto	350,000(1)
Justin Barron	350,000(2)
Charlie Lindgren	350,000(3)

Troy Stecher	94,250(1)
Colin White	58,800(1)
Karson Kuhlman	42,784(2)
Vinni Lettieri	41,552(2)
Dylan Gambrell	40,600(3)
Filip Hallander	35,000(2)
Ivan Prosvetov	35,000(2)

Current Funds	$18,610,582
Home Games Remaining	0
Avg. Attendance	17,814
Avg. Revenue/Game	$1,249,560
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,945,791
Farm Payroll	$385,768
Prospect Fees	$130,930
Coach	$50,001
Games Remaining	0
Total Game Expenses	$494,055
Projected Expenses	$0,000
Projected Balance	$18,610,582

Salary Commitment

Year: 2023	$40,331,559
Year: 2024	$24,835,791
Year: 2025	$19,292,059
Year: 2026	$6,441,000

Anze Kopitar	5,992,000(3)
Zach Hyman	5,280,000(4)
Alexandar Georgiev	3,359,059(3)
Jon Marchessault	2,880,000(1)
Anders Lee	2,640,000(2)
Thomas Chabot	2,576,000(1)
William Karlsson	2,070,000(3)
Brock Boeser	1,652,000(1)
Kevin Hayes	1,440,000(1)
Jake Walman	1,260,000(3)
Kyle Okposo	1,200,000(1)
Brandon Carlo	1,160,000(1)
Ilya Mikheyev	1,056,000(4)
Ivan Barbashev	953,232(2)
Mike Matheson	942,500(1)
K'Andre Miller	900,000(1)
Logan Stanley	900,000(1)
Jordie Benn	814,000(2)
Dante Fabbro	688,500(2)
Nicolas Roy	688,500(1)
Corey Perry	616,000(1)
Jonas Johansson	500,000(1)
Frederick Gaudreau	378,000(2)

Arber Xhekaj	100,000(3)
Nathan Walker	40,768(1)
Jiri Patera	35,000(3)
Jean-Luc Foudy	35,000(4)
Jake Leschyshyn	35,000(2)
Nikita Okhotiuk	35,000(2)
Stanislav Svozil	35,000(4)
Anthony Richard	35,000(3)
Frederic Allard	35,000(4)

Current Funds	$33,636,504
Home Games Remaining	0
Avg. Attendance	14,746
Avg. Revenue/Game	$1,203,222
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,606,960
Farm Payroll	$315,600
Prospect Fees	$114,740
Coach	$50,003
Games Remaining	0
Total Game Expenses	$488,870
Projected Expenses	$0,000
Projected Balance	$33,636,504

Salary Commitment

Year: 2023	$39,922,560
Year: 2024	$21,736,560
Year: 2025	$9,931,200
Year: 2026	$8,173,360

Connor Hellebuyck	5,384,720(4)
Adam Fox	3,429,000(2)
Tomas Hertl	3,400,000(1)
Reilly Smith	2,600,000(1)
Sebastian Aho	2,552,000(1)
Josh Morrissey	2,405,760(2)
Thatcher Demko	2,324,000(2)
Noah Hanifin	2,179,640(4)
Samuel Girard	2,030,000(2)
Alex Killorn	1,900,000(1)
Nikolaj Ehlers	1,722,840(3)
Alec Martinez	1,672,000(1)
Mathew Barzal	1,652,000(1)
Adam Pelech	1,508,000(1)
Jesper Fast	1,152,000(1)
Barclay Goodrow	888,000(2)
Jeremy Swayman	700,000(1)
Nick Bonino	700,000(1)
Joel Farabee	609,000(4)
Michael McLeod	448,000(2)
Colin Blackwell	350,000(1)

Jon Merrill	85,100(2)
J.J. Moser	50,000(2)
Gustav Lindstrom	40,500(2)
Dylan Holloway	35,000(3)
Lassi Thomson	35,000(2)
Benoit-Olivier Groulx	35,000(2)
Jack McBain	35,000(2)

Current Funds	$2,749,217
Home Games Remaining	0
Avg. Attendance	16,047
Avg. Revenue/Game	$1,347,901
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,793,080
Farm Payroll	$175,900
Prospect Fees	$139,965
Coach	$50,020
Games Remaining	0
Total Game Expenses	$489,743
Projected Expenses	$0,000
Projected Balance	$2,749,217

Salary Commitment

Year: 2023	$39,968,980
Year: 2024	$28,865,160
Year: 2025	$17,751,440
Year: 2026	$3,045,000

Dylan Larkin	5,344,120(3)
Logan Couture	4,250,000(1)
Ilya Samsonov	3,045,000(4)
Sam Reinhart	2,688,000(2)
Adrian Kempe	2,327,360(3)
Tyler Myers	2,288,000(3)
Sam Bennett	2,069,760(3)
Matt Roy	1,797,320(2)
Tony DeAngelo	1,786,400(2)
Jaden Schwartz	1,672,000(3)
Alex Tuch	1,508,000(2)
Charlie Coyle	1,440,000(1)
Damon Severson	1,373,120(1)
Martin Jones	1,320,000(1)
Zach Bogosian	1,056,000(1)
Ty Smith	800,000(1)
Andrew Mangiapane	783,000(2)
Tyler Bertuzzi	783,000(2)
Scott Wedgewood	704,000(2)
Trevor van Riemsdyk	616,000(3)
Dillon Dube	588,000(2)
Alexander Kerfoot	448,000(1)
Christian Wolanin	406,000(2)
Trevor Zegras	350,000(1)
Vincent Desharnais	350,000(3)

Ondrej Kase	66,700(1)
Joel Kiviranta	39,200(3)
Lukas Rousek	35,000(2)
Cole Perfetti	35,000(2)

Current Funds	$11,793,806
Home Games Remaining	0
Avg. Attendance	15,145
Avg. Revenue/Game	$1,281,011
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,064,600
Farm Payroll	$508,840
Prospect Fees	$122,302
Coach	$50,001
Games Remaining	0
Total Game Expenses	$496,899
Projected Expenses	$0,000
Projected Balance	$11,793,806

Salary Commitment

Year: 2023	$40,573,440
Year: 2024	$23,102,360
Year: 2025	$16,677,600
Year: 2026	$2,750,600

Roman Josi	8,000,000(3)
Auston Matthews	5,220,000(1)
Steven Stamkos	4,250,000(1)
Shea Theodore	3,430,560(2)
Vladimir Tarasenko	2,640,000(4)
Ian Cole	2,250,000(1)
Adam Larsson	1,980,000(3)
Tristan Jarry	1,943,000(2)
Ryan Suter	1,672,000(3)
Adin Hill	1,305,000(3)
Jason Zucker	1,152,000(1)
Jakub Vrana	871,360(3)
Carter Verhaeghe	868,000(2)
Calle Jarnkrok	851,000(1)
Radek Faksa	848,680(1)
Jeremy Lauzon	837,000(1)
Derek Stepan	768,000(1)
Nicolas Deslauriers	414,000(1)
Mattias Janmark	414,000(1)
Ryan Reaves	350,000(1)

TJ Brodie	81,400(1)
Luke Glendening	51,040(3)
Kaapo Kahkonen	47,600(3)
Noah Gregor	43,200(2)
Carson Meyer	40,600(4)
Nikita Soshnikov	35,000(2)
Rourke Chartier	35,000(4)
Sem Der-Arguchintsev	35,000(4)
CJ Suess	35,000(2)
Buddy Robinson	35,000(2)
Joona Luoto	35,000(1)
Dylan McIlrath	35,000(2)

Current Funds	$19,271,640
Home Games Remaining	0
Avg. Attendance	10,904
Avg. Revenue/Game	$916,101
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,730,588
Farm Payroll	$467,500
Prospect Fees	$178,479
Coach	$50,000
Games Remaining	0
Total Game Expenses	$383,251
Projected Expenses	$0,000
Projected Balance	$19,271,640

Salary Commitment

Year: 2023	$31,198,088
Year: 2024	$12,644,440
Year: 2025	$7,339,440
Year: 2026	$35,000

Jamie Oleksiak	2,992,000(3)
Rickard Rakell	2,600,000(1)
Vitek Vanecek	2,464,000(3)
Neal Pionk	2,436,000(2)
Jordan Staal	2,250,000(1)
Jakob Chychrun	2,030,000(1)
Josh Anderson	1,900,000(1)
Matt Grzelcyk	1,551,648(1)
Tyler Johnson	1,500,000(1)
Troy Terry	1,215,000(1)
Derek Forbort	1,152,000(1)
Derek Grant	1,104,000(2)
Casey DeSmith	1,000,000(1)
Tomas Tatar	960,000(2)
Jimmy Vesey	925,000(1)
Frank Vatrano	924,000(1)
Travis Sanheim	795,760(3)
Anthony Beauvillier	739,500(1)
Philippe Myers	621,000(1)
Evgeny Svechnikov	435,680(3)
Jalen Chatfield	435,000(3)
Adam Ruzicka	350,000(2)
Spencer Knight	350,000(2)

Jaret Anderson-Dolan	42,000(3)
Jacob Larsson	40,500(1)
Zack Kassian	35,000(1)
Nikita Alexandrov	35,000(3)
Eetu Makiniemi	35,000(3)
Mac Hollowell	35,000(2)
Elliot Desnoyers	35,000(4)
Nolan Foote	35,000(2)
Pontus Holmberg	35,000(3)
Aidan McDonough	35,000(3)
Ty Dellandrea	35,000(1)
Tyce Thompson	35,000(1)
Joel Hofer	35,000(2)

Current Funds	$16,229,163
Home Games Remaining	0
Avg. Attendance	17,026
Avg. Revenue/Game	$1,414,737
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,170,781
Farm Payroll	$229,440
Prospect Fees	$49,040
Coach	$50,001
Games Remaining	0
Total Game Expenses	$506,089
Projected Expenses	$0,000
Projected Balance	$16,229,163

Salary Commitment

Year: 2023	$41,400,221
Year: 2024	$27,404,661
Year: 2025	$13,984,920
Year: 2026	$2,992,000

Nathan MacKinnon	7,387,341(2)
Brent Burns	4,708,000(3)
Jeff Skinner	4,250,000(1)
Igor Shesterkin	4,032,000(2)
Dougie Hamilton	4,000,000(1)
Pavel Buchnevich	2,992,000(4)
Roope Hintz	2,813,000(3)
Brady Skjei	1,885,000(1)
Tom Wilson	1,633,520(1)
Gustav Nyquist	1,000,000(1)
Noel Acciari	814,000(2)
Conor Sheary	814,000(3)
Marcus Pettersson	801,920(3)
Anthony Cirelli	756,000(1)
Ross Colton	588,000(3)
Kailer Yamamoto	448,000(2)
Pius Suter	448,000(3)
Andreas Englund	400,000(3)
Sebastian Aho (D)	350,000(2)
Magnus Hellberg	350,000(3)
Matias Maccelli	350,000(2)
Conor Timmins	350,000(1)

Alex Chiasson	51,040(1)
Nick Cousins	38,400(2)
Mark Friedman	35,000(3)
Corey Schueneman	35,000(1)
Glenn Gawdin	35,000(1)
Olle Eriksson Ek	35,000(3)

Current Funds	$24,420,183
Home Games Remaining	0
Avg. Attendance	17,911
Avg. Revenue/Game	$1,253,927
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,368,440
Farm Payroll	$699,976
Prospect Fees	$61,520
Coach	$50,005
Games Remaining	0
Total Game Expenses	$489,999
Projected Expenses	$0,000
Projected Balance	$24,420,183

Salary Commitment

Year: 2023	$40,068,416
Year: 2024	$24,963,016
Year: 2025	$18,048,520
Year: 2026	$8,421,000

J.T. Miller	6,336,000(4)
Brad Marchand	4,250,000(1)
Jeff Petry	4,250,000(1)
Chris Kreider	3,910,000(3)
Vince Dunn	3,812,480(3)
Valeri Nichushkin	2,803,360(2)
Erik Johnson	2,250,000(1)
Pheonix Copley	1,980,000(4)
Phillip Danault	1,900,000(1)
Jared McCann	1,797,040(3)
Artturi Lehkonen	1,019,760(2)
Moritz Seider	1,000,000(2)
Alex Goligoski	800,000(1)
Pavel Zacha	667,000(1)
Eric Robinson	644,000(2)
Sam Lafferty	548,800(2)
Mikey Anderson	350,000(1)
Brandon Hagel	350,000(1)
Morgan Barron	350,000(2)
Pyotr Kochetkov	350,000(2)

Matthew Phillips	58,000(3)
Juuso Parssinen	50,000(3)
Adam Erne	47,880(2)
Dryden Hunt	45,696(2)
Andreas Johnsson	39,200(1)
Gabriel Carlsson	39,200(1)
Mikael Pyyhtia	35,000(1)
Henry Thrun	35,000(4)
William Dufour	35,000(4)
Akito Hirose	35,000(1)
Maxence Guenette	35,000(4)
Dillon Heatherington	35,000(1)
Jake Livingstone	35,000(1)
Mikhail Maltsev	35,000(1)
Jon Gillies	35,000(1)
Jacob MacDonald	35,000(2)
Jan Jenik	35,000(2)
Vladislav Kolyachonok	35,000(2)

Current Funds	$27,693,675
Home Games Remaining	0
Avg. Attendance	16,308
Avg. Revenue/Game	$1,369,836
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,841,335
Farm Payroll	$578,968
Prospect Fees	$160,670
Coach	$50,003
Games Remaining	0
Total Game Expenses	$519,890
Projected Expenses	$0,000
Projected Balance	$27,693,675

Salary Commitment

Year: 2023	$42,420,303
Year: 2024	$21,724,497
Year: 2025	$6,992,108
Year: 2026	$35,000

John Tavares	5,261,806(1)
Ryan O'Reilly	4,305,549(2)
Timo Meier	4,062,240(3)
Darnell Nurse	3,571,680(2)
Boone Jenner	3,000,000(1)
Nikita Zadorov	2,946,720(2)
Patrik Laine	2,552,000(1)
Andrei Svechnikov	2,378,000(3)
Erik Cernak	2,376,000(1)
Mikhail Sergachev	1,711,000(2)
Nazem Kadri	1,672,000(1)
Jonas Siegenthaler	1,080,000(1)
Blake Coleman	828,240(2)
Ethan Bear	810,000(1)
Brandon Montour	739,500(1)
Filip Gustavsson	700,000(1)
Alexander Romanov	700,000(1)
Casey Cizikas	644,000(2)
Jack Roslovic	644,000(1)
David Kampf	543,200(2)
William Carrier	539,400(1)
Robby Fabbri	392,000(3)
David Rittich	384,000(1)

Rudolfs Balcers	62,100(1)
Sonny Milano	46,368(3)
Isac Lundestrom	43,500(3)
Lias Andersson	39,200(2)
Jesper Boqvist	37,800(2)
Spencer Stastney	35,000(4)
Robin Salo	35,000(2)
Nathan Smith	35,000(2)
Ville Heinola	35,000(1)
Josh Norris	35,000(1)
Jet Greaves	35,000(1)
Shane Bowers	35,000(3)
Hunter McKown	35,000(1)
Jaxson Stauber	35,000(1)
Jesse Ylonen	35,000(2)

Current Funds	$50,395,766
Home Games Remaining	0
Avg. Attendance	14,802
Avg. Revenue/Game	$888,007
Projected Revenue	$0,000

Expenses

Pro Payroll	$22,507,140
Farm Payroll	$452,300
Prospect Fees	$151,889
Coach	$50,001
Games Remaining	0
Total Game Expenses	$282,455
Projected Expenses	$0,000
Projected Balance	$50,395,766

Salary Commitment

Year: 2023	$22,959,440
Year: 2024	$15,941,940
Year: 2025	$8,024,200
Year: 2026	$1,501,200

Mitch Marner	2,784,000(1)
Phil Kessel	2,288,000(3)
Mark Borowiecki	1,980,000(1)
Sean Walker	1,406,500(1)
Nicolas Hague	1,350,000(2)
Kasperi Kapanen	1,305,000(2)
Eric Comrie	1,267,840(2)
Travis Dermott	986,000(2)
Jordan Binnington	880,000(4)
Mike Hoffman	736,000(3)
James van Riemsdyk	736,000(3)
Tyler Pitlick	704,000(2)
Scott Harrington	700,000(1)
Evgenii Dadonov	672,000(2)
Brendan Lemieux	609,000(3)
Victor Mete	539,400(2)
Justin Danforth	510,400(3)
Zack MacEwen	448,000(3)
Phillip Di Giuseppe	435,000(4)
Ryan Poehling	420,000(3)
Wyatt Johnston	350,000(3)
JJ Peterka	350,000(2)
Beck Malenstyn	350,000(2)
Noah Juulsen	350,000(2)
Walker Duehr	350,000(3)

Mathieu Olivier	43,500(2)
Jeffrey Viel	40,600(4)
David Gustafsson	40,600(4)
Parker Kelly	40,600(3)
Liam O'Brien	39,200(1)
Lane Pederson	37,800(1)
Pavol Regenda	35,000(3)
Tyler Kleven	35,000(4)
Drew Helleson	35,000(4)
Nick DeSimone	35,000(4)
Alex Barre-Boulet	35,000(1)
Martin Kaut	35,000(1)