Current Funds	$28,792,962
Home Games Remaining	28
Avg. Attendance	13,752
Avg. Revenue/Game	$2,599,114
Projected Revenue	$72,775,192

Expenses

Pro Payroll	$52,720,000
Farm Payroll	$80,000
Prospect Fees	$51,000
Coach	$750,000
Games Remaining	56
Total Game Expenses	$653,671
Projected Expenses	$36,605,561
Projected Balance	$64,962,593

Salary Commitment

Year: 2023	$52,760,000
Year: 2024	$29,220,000
Year: 2025	$21,970,000
Year: 2026	$7,150,000

Connor Hellebuyck	5,000,000(1)
Johnny Gaudreau	4,720,000(3)
Darnell Nurse	4,250,000(3)
Joel Eriksson-Ek	4,050,000(5)
JT Miller	3,800,000(2)
Anze Kopitar	3,500,000(1)
Brent Burns	3,400,000(1)
Devon Toews	3,400,000(1)
Kevin Fiala	3,000,000(1)
Clayton Keller	2,750,000(2)
Patrick Kane	2,500,000(1)
Casey Mittelstadt	2,000,000(4)
Antti Raanta	1,500,000(1)
Robby Fabbri	1,450,000(3)
Andrew Peeke	1,250,000(3)
John Marino	1,100,000(4)
Nils Hoglander	1,000,000(3)
Alec Regula	800,000(3)
Nick Perbix	800,000(3)
Jack Johnson	700,000(2)
Blake Siebenaler	600,000(0)
Jon Merrill	550,000(3)
Tom Kuhnhackl	400,000(1)
Christian Folin	400,000(1)
Buddy Robinson	400,000(1)

Niklas Svedberg	40,000(1)
Julius Honka	40,000(0)

Current Funds	$7,265,572
Home Games Remaining	28
Avg. Attendance	8,688
Avg. Revenue/Game	$729,714
Projected Revenue	$20,431,992

Expenses

Pro Payroll	$40,283,000
Farm Payroll	$290,000
Prospect Fees	$79,500
Coach	$1,000,000
Games Remaining	57
Total Game Expenses	$507,957
Projected Expenses	$28,953,567
Projected Balance	-$1,256,003

Salary Commitment

Year: 2023	$40,973,000
Year: 2024	$26,683,000
Year: 2025	$21,273,000
Year: 2026	$9,000,000

Alex Iafallo	4,000,000(1)
Anthony Duclair	3,750,000(1)
Radko Gudas	3,500,000(1)
Brendan Gallagher	3,000,000(1)
Oskar Sundqvist	2,750,000(3)
Kevin Hayes	2,500,000(2)
Travis Sanheim	2,000,000(4)
Danton Heinen	1,700,000(4)
Alex Lyon	1,650,000(4)
Kyle Okposo	1,533,000(3)
Pius Suter	1,500,000(5)
Nico Sturm	1,500,000(2)
Zach Whitecloud	1,500,000(3)
Frank Vatrano	1,500,000(3)
Zach Parise	1,350,000(2)
Dante Fabbro	1,000,000(3)
Dillon Dube	1,000,000(3)
Zach Bogosian	1,000,000(3)
Cam York	1,000,000(3)
Jon Gillies	1,000,000(4)
Paul Cotter	800,000(3)
Victor Mete	750,000(4)
Antoine Bibeau	400,000(5)

Tanner Laczynski	80,000(3)
Mikhail Vorobyov	70,000(3)
Dean Kukan	60,000(2)
Eric Gelinas	40,000(1)
Christoffer Ehn	40,000(3)

Current Funds	$11,238,882
Home Games Remaining	28
Avg. Attendance	10,618
Avg. Revenue/Game	$1,735,086
Projected Revenue	$48,582,408

Expenses

Pro Payroll	$46,913,340
Farm Payroll	$1,860,000
Prospect Fees	$111,000
Coach	$1,500,000
Games Remaining	56
Total Game Expenses	$614,443
Projected Expenses	$34,408,818
Projected Balance	$25,412,472

Salary Commitment

Year: 2023	$48,773,340
Year: 2024	$33,190,000
Year: 2025	$13,047,500
Year: 2026	$527,500

Evander Kane	4,250,000(1)
Jack Campbell	3,750,000(2)
Mark Stone	3,500,000(2)
Jakob Chychrun	3,430,000(3)
Josh Anderson	3,250,000(2)
Jaccob Slavin	3,000,000(2)
Nico Hischier	2,750,000(3)
Alex Killorn	2,500,000(1)
Adam Larsson	2,500,000(2)
Luke Schenn	2,500,000(1)
Timo Meier	2,483,340(1)
Austin Watson	2,000,000(2)
Sean Kuraly	2,000,000(2)
Charlie Coyle	1,750,000(3)
Owen Power	1,250,000(3)
Anton Lundell	1,250,000(1)
Evan Bouchard	1,250,000(1)
Trevor Zegras	1,250,000(1)
Stuart Skinner	1,250,000(3)
Keegan Kolesar	1,000,000(3)

Mikko Koskinen	130,000(5)
Ty Emberson	115,000(4)
Malcolm Subban	110,000(3)
Luke Evangelista	100,000(3)
Alex Formenton	100,000(1)
Ryan Johnson	90,000(4)
Jake Virtanen	80,000(3)
Greg McKegg	80,000(3)
Ty Dellandrea	80,000(3)
Axel Jonsson-Fjallby	80,000(3)
William Lockwood	80,000(3)
Fabian Zetterlund	80,000(3)
Morgan Barron	80,000(3)
Jonas Rondbjerg	80,000(3)
Robin Salo	80,000(3)
Austin Poganski	80,000(3)
Julian Melchiori	80,000(3)
Emil Pettersson	77,500(2)
Radim Simek	70,000(4)
Andreas Englund	65,000(2)
Evgeny Svechnikov	62,500(4)
Jaret Anderson-Dolan	60,000(5)

Current Funds	$5,872,984
Home Games Remaining	28
Avg. Attendance	12,444
Avg. Revenue/Game	$1,437,185
Projected Revenue	$40,241,180

Expenses

Pro Payroll	$50,733,400
Farm Payroll	$1,607,500
Prospect Fees	$91,500
Coach	$400,000
Games Remaining	57
Total Game Expenses	$644,298
Projected Expenses	$36,724,961
Projected Balance	$9,389,203

Salary Commitment

Year: 2023	$52,340,900
Year: 2024	$26,827,500
Year: 2025	$13,742,500
Year: 2026	$1,897,500

Leon Draisaitl	5,033,400(1)
Jared Spurgeon	5,000,000(2)
Blake Wheeler	5,000,000(1)
Brett Pesce	4,000,000(3)
Pavel Buchnevich	3,750,000(1)
Ondrej Palat	3,500,000(1)
Nicklas Backstrom	3,100,000(1)
T.J. Oshie	3,000,000(2)
Josh Norris	3,000,000(3)
Matt Murray	2,550,000(2)
Nolan Patrick	1,500,000(0)
Eric Staal	1,500,000(1)
Luke Hughes	1,250,000(4)
Jake Oettinger	1,250,000(1)
Alexander Edler	1,250,000(1)
Kailer Yamamoto	1,200,000(2)
Bowen Byram	1,150,000(2)
Ryan Lindgren	1,000,000(3)
Noah Cates	1,000,000(3)
Ridly Greig	900,000(3)
Morgan Frost	800,000(1)
Juraj Slafkovsky	800,000(3)
Jesper Boqvist	700,000(3)

Filip Zadina	125,000(3)
Adam Fantilli	125,000(4)
Garret Sparks	120,000(3)
Mattias Samuelsson	110,000(2)
Mason Lohrei	102,500(4)
Alex Newhook	100,000(1)
Samuel Bolduc	95,000(4)
Valtteri Puustinen	90,000(4)
Hendrix Lapierre	85,000(4)
Julien Gauthier	80,000(5)
Logan Brown	80,000(1)
Marco Rossi	80,000(3)
Boris Katchouk	75,000(2)
Libor Hajek	70,000(4)
Lias Andersson	70,000(3)
CJ Motte	50,000(1)
Michael Raffl	50,000(3)
Kyle Wood	50,000(1)
Johan Gustafsson	50,000(1)

Current Funds	$35,825,599
Home Games Remaining	28
Avg. Attendance	15,333
Avg. Revenue/Game	$2,312,979
Projected Revenue	$64,763,412

Expenses

Pro Payroll	$52,885,000
Farm Payroll	$2,397,500
Prospect Fees	$58,500
Coach	$1,500,000
Games Remaining	57
Total Game Expenses	$693,183
Projected Expenses	$39,511,427
Projected Balance	$61,077,584

Salary Commitment

Year: 2023	$55,282,500
Year: 2024	$37,537,500
Year: 2025	$19,012,500
Year: 2026	$7,057,500

Roman Josi	4,600,000(1)
Jack Eichel	4,500,000(4)
Elias Lindholm	4,375,000(1)
Artemi Panarin	4,200,000(1)
Aaron Ekblad	3,800,000(2)
Drew Doughty	3,800,000(2)
Ilya Sorokin	3,800,000(2)
Patrik Laine	3,500,000(3)
Dylan Larkin	3,500,000(1)
Brad Marchand	3,400,000(2)
Jesper Bratt	3,000,000(3)
Ivan Provorov	2,560,000(2)
Zemgus Girgensons	1,500,000(4)
Adam Lowry	1,450,000(3)
Cody Ceci	1,000,000(3)
Semyon Varlamov	950,000(3)
Yakov Trenin	950,000(1)
Jonas Siegenthaler	900,000(2)
Samuel Blais	600,000(3)
Matt Martin	500,000(3)

Andrei Kuzmenko	350,000(3)
Jaycob Megna	165,000(3)
Robert Hagg	150,000(4)
Darren Raddysh	140,000(3)
Chris Driedger	130,000(5)
Sam Gagner	125,000(3)
Carter Rowney	125,000(5)
Kaedan Korczak	115,000(4)
Jacob Middleton	110,000(2)
Devon Levi	102,500(4)
Colin Blackwell	95,000(5)
Saku Maenalanen	95,000(3)
Nathan Beaulieu	90,000(5)
Anthony Richard	85,000(5)
Milos Kelemen	85,000(4)
Cole Sillinger	80,000(1)
Jacob Moverare	80,000(3)
Kiefer Sherwood	75,000(2)
Derek Ryan	40,000(5)
Joakim Nordstrom	40,000(2)
Cody Eakin	40,000(5)
Stefan Noesen	40,000(2)
Matt Irwin	40,000(1)

Current Funds	$19,150,219
Home Games Remaining	28
Avg. Attendance	15,065
Avg. Revenue/Game	$2,316,309
Projected Revenue	$64,856,652

Expenses

Pro Payroll	$52,610,000
Farm Payroll	$2,535,000
Prospect Fees	$81,000
Coach	$5,000,000
Games Remaining	57
Total Game Expenses	$734,463
Projected Expenses	$41,864,415
Projected Balance	$42,142,456

Salary Commitment

Year: 2023	$55,145,000
Year: 2024	$32,565,000
Year: 2025	$5,930,000
Year: 2026	$1,780,000

Brady Tkachuk	4,500,000(2)
Jeff Skinner	3,800,000(2)
Bo Horvat	3,750,000(2)
Colton Parayko	3,660,000(2)
Vitek Vanecek	3,500,000(1)
Justin Faulk	3,400,000(1)
Shayne Gostisbehere	3,250,000(1)
Bryan Rust	3,250,000(2)
Sean Couturier	3,000,000(1)
Valeri Nichushkin	2,750,000(1)
Alexander Georgiev	2,750,000(2)
James van Riemsdyk	2,400,000(1)
Ben Chiarot	2,250,000(1)
Brandon Hagel	2,000,000(3)
Pierre Engvall	1,800,000(1)
Gustav Forsling	1,600,000(2)
Josh Brown	1,500,000(4)
Luke Kunin	1,400,000(2)
Noel Acciari	1,250,000(2)
Joakim Nygard	900,000(0)
Mark Kastelic	800,000(3)

Elmer Soderblom	900,000(3)
Andreas Johnson	200,000(2)
Taylor Fedun	150,000(2)
Oskar Lindblom	125,000(3)
Matthew Phillips	85,000(4)
James Hamblin	85,000(4)
Jacob Peterson	80,000(1)
Madison Bowey	80,000(2)
Louis Domingue	80,000(2)
Arttu Ruotsalainen	80,000(3)
Joe Snively	80,000(3)
Kyle Clifford	75,000(1)
Rasmus Kupari	75,000(1)
Chris Wideman	65,000(2)
Dominik Simon	65,000(4)
Brett Connolly	60,000(2)
Martin Marincin	60,000(3)
Simon Fernholm	55,000(3)
Jonny Brodzinski	50,000(3)
Zachary Fucale	45,000(4)
Patrik Sieloff	40,000(2)

Current Funds	$18,077,381
Home Games Remaining	28
Avg. Attendance	8,566
Avg. Revenue/Game	$899,366
Projected Revenue	$25,182,248

Expenses

Pro Payroll	$29,775,000
Farm Payroll	$610,000
Prospect Fees	$79,500
Coach	$3,000,000
Games Remaining	56
Total Game Expenses	$408,104
Projected Expenses	$22,853,805
Projected Balance	$20,405,824

Salary Commitment

Year: 2023	$30,385,000
Year: 2024	$21,685,000
Year: 2025	$16,455,000
Year: 2026	$7,955,000

Andre Burakovsky	4,000,000(1)
Ryan Graves	3,500,000(3)
Cam Atkinson	3,000,000(2)
Logan Stanley	2,000,000(1)
Pavel Francouz	1,500,000(4)
Henri Jokiharju	1,400,000(4)
Sean Walker	1,250,000(4)
Nick Seeler	1,250,000(3)
Jordan Greenway	1,250,000(2)
Dan Vladar	1,100,000(3)
Tyson Foerster	1,025,000(4)
Tyson Jost	950,000(5)
Noah Gregor	900,000(5)
Kyle Capobianco	900,000(2)
Mason Shaw	800,000(3)
Tyler Benson	800,000(3)
Sasha Chmelevski	800,000(3)
Arthur Kaliyev	800,000(1)
Lucas Carlsson	800,000(1)
Steven Lorentz	750,000(5)
Louie Belpedio	500,000(1)
Zack MacEwen	500,000(1)

Bobby Brink	95,000(4)
Ukko-Pekka Luukkonen	90,000(3)
Nick Caamano	85,000(4)
Jackson Cates	80,000(3)
Maxime Lajoie	80,000(3)
Anthony Angello	50,000(1)
Felix Sandstrom	50,000(1)
Jean-Sebastien Dea	40,000(2)
David Elsner	40,000(2)

Current Funds	-$1,687,856
Home Games Remaining	28
Avg. Attendance	15,541
Avg. Revenue/Game	$1,142,291
Projected Revenue	$31,984,148

Expenses

Pro Payroll	$52,100,000
Farm Payroll	$1,364,000
Prospect Fees	$55,500
Coach	$500,000
Games Remaining	57
Total Game Expenses	$658,774
Projected Expenses	$37,550,140
Projected Balance	-$7,253,848

Salary Commitment

Year: 2023	$53,464,000
Year: 2024	$36,044,000
Year: 2025	$24,219,000
Year: 2026	$15,635,000

Mikko Rantanen	5,500,000(1)
Rasmus Ristolainen	5,000,000(2)
Scott Mayfield	4,250,000(4)
Josh Manson	4,250,000(4)
Brenden Dillon	4,000,000(3)
Marcus Foligno	3,750,000(1)
Oliver Ekman-Larsson	3,750,000(2)
Rickard Rakell	3,500,000(1)
Jonathan Drouin	3,200,000(1)
Christian Dvorak	2,500,000(3)
Nic Dowd	2,400,000(4)
Ilya Samsonov	1,750,000(2)
William Carrier	1,500,000(4)
Michael Rasmussen	1,250,000(2)
Simon Nemec	1,250,000(4)
Jack McBain	1,000,000(3)
Nathan Bastian	900,000(5)
Wade Allison	900,000(3)
Connor Ingram	725,000(1)
Josh Archibald	725,000(4)

Sami Vatanen	200,000(1)
Cedric Paquette	150,000(1)
Craig Smith	125,000(4)
Luke Glendening	100,000(1)
Leo Komarov	100,000(1)
Lukas Dostal	100,000(3)
Zach Benson	95,000(4)
Mathieu Olivier	90,000(5)
Jesper Froden	80,000(3)
Spencer Martin	75,000(2)
Scott Wilson	50,000(4)
Chris Wagner	50,000(1)
Dylan McIlrath	50,000(1)
Ryan Spooner	50,000(1)
Tyler Gaudet	45,000(1)
Andreas Borgman	4,000(3)

Current Funds	$6,594,519
Home Games Remaining	28
Avg. Attendance	12,527
Avg. Revenue/Game	$1,262,823
Projected Revenue	$35,359,044

Expenses

Pro Payroll	$49,050,000
Farm Payroll	$735,000
Prospect Fees	$96,000
Coach	$750,000
Games Remaining	57
Total Game Expenses	$617,451
Projected Expenses	$35,194,720
Projected Balance	$6,758,843

Salary Commitment

Year: 2023	$50,285,000
Year: 2024	$46,135,000
Year: 2025	$42,435,000
Year: 2026	$19,095,000

Quinn Hughes	7,000,000(4)
Miro Heiskanen	6,000,000(3)
Carter Hart	5,000,000(4)
Jon Marchessault	5,000,000(3)
Alexander Romanov	4,000,000(4)
Adam Henrique	4,000,000(3)
Andreas Athanasiou	4,000,000(3)
Trevor Van Riemsdyk	2,000,000(4)
Lucas Raymond	1,250,000(1)
Juuso Valimaki	1,000,000(4)
Alexandre Texier	1,000,000(3)
Riley Nash	1,000,000(3)
Troy Grosenick	900,000(2)
Troy Stecher	900,000(3)
Riley Stillman	850,000(3)
Yegor Chinakhov	800,000(1)
Brett Howden	750,000(2)
Jasper Weatherby	750,000(1)
Anthony Louis	750,000(1)
Josh Mahura	600,000(1)
Michael Dal Colle	500,000(2)
Matt Tomkins	500,000(2)
Mikhail Maltsev	500,000(2)
Tim Erixon	500,000(2)

Will Borgen	100,000(3)
Henry Thrun	95,000(4)
Pierre-Olivier Joseph	90,000(3)
Ryan Merkley	80,000(3)
Kole Lind	80,000(3)
Jack Rathbone	80,000(3)
Alexei Toropchenko	80,000(3)
Beck Malenstyn	80,000(3)
Dennis Rasmussen	50,000(2)

Current Funds	$6,301,855
Home Games Remaining	28
Avg. Attendance	15,599
Avg. Revenue/Game	$1,129,344
Projected Revenue	$31,621,632

Expenses

Pro Payroll	$28,750,000
Farm Payroll	$1,577,500
Prospect Fees	$84,000
Coach	$900,000
Games Remaining	57
Total Game Expenses	$381,848
Projected Expenses	$21,765,311
Projected Balance	$16,158,176

Salary Commitment

Year: 2023	$30,327,500
Year: 2024	$28,772,500
Year: 2025	$20,882,500
Year: 2026	$12,292,500

Juuse Saros	3,800,000(2)
Brandon Saad	2,250,000(3)
Colton Sissons	2,000,000(3)
Blake Coleman	1,750,000(2)
Scott Wedgewood	1,750,000(4)
Calle Jarnkrok	1,600,000(5)
Frederick Gaudreau	1,500,000(5)
Vladislav Gavrikov	1,500,000(1)
Logan O'Connor	1,500,000(3)
Marcus Johansson	1,350,000(5)
Evgeny Dadonov	1,250,000(2)
Niko Mikkola	1,250,000(4)
Haydn Fleury	1,000,000(4)
Simon Benoit	1,000,000(2)
Nikolai Knyzhov	900,000(5)
Wyatt Johnston	900,000(3)
Ross Johnston	800,000(3)
Colin Miller	750,000(5)
Adam Gaudette	750,000(5)
John Hayden	650,000(5)
Caleb Jones	500,000(3)

Joel Kiviranta	125,000(5)
Trent Frederic	125,000(4)
Sam Carrick	102,500(4)
Bobby McMann	102,500(4)
Connor Zary	102,500(4)
Wyatt Kaiser	95,000(4)
Magnus Hellberg	80,000(3)
Victor Soderstrom	80,000(3)
Lukas Reichel	80,000(3)
Jesse Ylonen	80,000(3)
Cole Smith	80,000(3)
Martin Kaut	80,000(3)
Simon Holmstrom	80,000(3)
Sheldon Dries	80,000(3)
Nicolas Petan	75,000(5)
Jordan Gross	65,000(5)
Charles Hudon	55,000(1)
Matthew Highmore	50,000(2)
Radel Fazleev	40,000(2)

Current Funds	$3,356,468
Home Games Remaining	28
Avg. Attendance	8,240
Avg. Revenue/Game	$1,280,461
Projected Revenue	$35,852,908

Expenses

Pro Payroll	$52,110,000
Farm Payroll	$280,000
Prospect Fees	$67,500
Coach	$1,300,000
Games Remaining	57
Total Game Expenses	$655,579
Projected Expenses	$37,368,018
Projected Balance	$1,841,358

Salary Commitment

Year: 2023	$51,390,000
Year: 2024	$40,740,000
Year: 2025	$32,030,000
Year: 2026	$9,800,000

Jonathan Huberdeau	5,750,000(3)
Hampus Lindholm	5,400,000(3)
Ryan O'Reilly	4,250,000(2)
Samuel Girard	3,750,000(3)
Ville Husso	3,500,000(4)
Marc-Edouard Vlasic	3,300,000(1)
Gabriel Vilardi	2,750,000(4)
Adin Hill	2,750,000(4)
Jakob Silfverberg	2,550,000(1)
Martin Necas	2,500,000(3)
Nick Paul	2,000,000(3)
Calvin De Haan	1,750,000(1)
Ryan Reaves	1,300,000(2)
Justin Schultz	1,300,000(1)
Marco Scandella	1,250,000(2)
Mason Appleton	1,200,000(3)
Cal Foote	1,010,000(2)
Blake Lizotte	1,000,000(0)
Sam Steel	950,000(1)
Matt Luff	900,000(0)
Ryan McLeod	800,000(1)
Reese Johnson	800,000(2)
Brendan Smith	800,000(4)
Jonatan Berggren	800,000(3)
Robert Bortuzzo	750,000(3)

Henrik Borgstrom	100,000(0)
Joe Morrow	100,000(2)
Carson Meyer	80,000(3)

Current Funds	$71,631,812
Home Games Remaining	28
Avg. Attendance	12,640
Avg. Revenue/Game	$1,088,283
Projected Revenue	$30,471,924

Expenses

Pro Payroll	$25,709,000
Farm Payroll	$467,500
Prospect Fees	$67,500
Coach	$400,000
Games Remaining	56
Total Game Expenses	$324,927
Projected Expenses	$18,195,902
Projected Balance	$83,907,834

Salary Commitment

Year: 2023	$26,176,500
Year: 2024	$15,942,500
Year: 2025	$11,317,500
Year: 2026	$1,252,500

Robin Lehner	3,500,000(1)
Nate Schmidt	2,800,000(3)
Roope Hintz	2,534,000(1)
Marcus Pettersson	2,250,000(2)
Patrick Maroon	1,450,000(3)
Brett Kulak	1,250,000(1)
Moritz Seider	1,250,000(1)
Janne Kuokkanen	1,250,000(0)
Nikita Okhotiuk	1,150,000(4)
Cody Glass	1,100,000(0)
Connor Carrick	1,000,000(2)
Mason McTavish	1,000,000(3)
Justin Barron	1,000,000(3)
Michael Pezzetta	900,000(2)
Barrett Hayton	900,000(0)
Jakob Pelletier	800,000(3)
Cole Cassels	750,000(1)
Rudolfs Balcers	625,000(3)
Fredrik Claesson	600,000(3)
Hayden Hawkey	550,000(1)
Daniel Audette	500,000(3)
Spencer Smallman	500,000(3)
Mark Barberio	500,000(3)
Matt Bartkowski	400,000(0)
Peter Andersson	400,000(0)
Ryan Fitzgerald	400,000(0)
Thomas McCollum	400,000(1)
Juho Lammikko	400,000(0)
Christian Fischer	400,000(2)

David Jiricek	102,500(4)
Alexander Holtz	80,000(3)
Nicolas Beaudin	80,000(3)
Jeremy Davies	80,000(3)
Marian Studenic	75,000(2)
Shane Gersich	50,000(3)

Current Funds	$6,299,329
Home Games Remaining	28
Avg. Attendance	14,598
Avg. Revenue/Game	$1,530,072
Projected Revenue	$42,842,016

Expenses

Pro Payroll	$51,650,000
Farm Payroll	$832,500
Prospect Fees	$66,000
Coach	$2,000,000
Games Remaining	56
Total Game Expenses	$665,226
Projected Expenses	$37,252,634
Projected Balance	$11,888,711

Salary Commitment

Year: 2023	$52,482,500
Year: 2024	$29,382,500
Year: 2025	$20,737,500
Year: 2026	$2,147,500

Max Pacioretty	6,700,000(1)
Neal Pionk	4,500,000(2)
MacKenzie Weegar	4,000,000(3)
Shea Theodore	4,000,000(2)
Teuvo Teravainen	3,750,000(1)
Frederik Andersen	3,500,000(1)
Mikael Granlund	3,300,000(3)
Evgeny Kuznetsov	3,000,000(3)
Nick Schmaltz	2,500,000(1)
Phil Kessel	2,200,000(1)
Kevin Labanc	2,000,000(3)
Alex Wennberg	1,800,000(3)
Brayden McNabb	1,800,000(1)
Eric Robinson	1,600,000(3)
Johnathan Kovacevic	1,000,000(3)
Cole Caufield	1,000,000(1)
Jake Evans	950,000(1)
Ben Harpur	800,000(4)
Cayden Primeau	800,000(3)
Oscar Lindberg	800,000(0)
Zack Kassian	750,000(4)
Oliver Kylington	700,000(1)
Josh Winquist	700,000(0)
Kevin Stenlund	600,000(3)
Riley Sheahan	400,000(4)

Tucker Poolman	175,000(3)
Chris Tierney	145,000(2)
Jayden Struble	102,500(4)
Patrick Brown	95,000(4)
Wyatt Kalynuk	90,000(3)
Aleksi Heponiemi	80,000(3)
Alex Belzile	80,000(3)
Logan Shaw	65,000(3)

Current Funds	$15,801,729
Home Games Remaining	28
Avg. Attendance	13,967
Avg. Revenue/Game	$1,963,693
Projected Revenue	$54,983,404

Expenses

Pro Payroll	$51,210,000
Farm Payroll	$410,000
Prospect Fees	$136,500
Coach	$2,500,000
Games Remaining	56
Total Game Expenses	$661,665
Projected Expenses	$37,053,220
Projected Balance	$33,731,913

Salary Commitment

Year: 2023	$52,520,000
Year: 2024	$34,210,000
Year: 2025	$12,750,000
Year: 2026	$1,995,000

Kirill Kaprizov	4,800,000(2)
John Tavares	4,500,000(3)
Aleksander Barkov	4,500,000(2)
William Nylander	4,300,000(2)
Kristopher Letang	4,200,000(1)
John Carlson	4,000,000(2)
Erik Karlsson	3,500,000(1)
Jacob Markstrom	3,500,000(1)
Oliver Bjorkstrand	2,500,000(1)
Troy Terry	2,500,000(3)
Artturi Lehkonen	2,000,000(3)
Joe Pavelski	1,900,000(1)
Phillip Danault	1,760,000(2)
Lars Eller	1,750,000(1)
Dmitry Kulikov	1,600,000(2)
Jake Walman	1,500,000(4)
Nikita Zaitsev	900,000(1)
Daniil Tarasov	900,000(3)
Ben Hutton	600,000(3)
Richard Panik	500,000(2)
Zach Sanford	400,000(4)

Kevin Korchinski	95,000(4)
Marek Mazanec	95,000(3)
Brett Murray	80,000(3)
Mason Geertsen	80,000(3)
Vadim Shipachev	60,000(1)

Current Funds	$1,920,433
Home Games Remaining	28
Avg. Attendance	14,434
Avg. Revenue/Game	$1,091,327
Projected Revenue	$30,557,156

Expenses

Pro Payroll	$49,200,000
Farm Payroll	$2,047,500
Prospect Fees	$102,000
Coach	$1,000,000
Games Remaining	57
Total Game Expenses	$638,409
Projected Expenses	$36,389,287
Projected Balance	-$3,911,698

Salary Commitment

Year: 2023	$51,247,500
Year: 2024	$31,187,500
Year: 2025	$8,097,500
Year: 2026	$3,412,500

Ryan Hartman	4,200,000(1)
Elvis Merzlikins	4,000,000(2)
Andrew Copp	4,000,000(2)
Erik Haula	3,200,000(1)
Justin Holl	3,000,000(2)
Nick Leddy	3,000,000(2)
Conor Garland	3,000,000(1)
Barclay Goodrow	3,000,000(1)
Matt Grzelcyk	2,950,000(1)
Carson Soucy	2,400,000(3)
Alexander Barabanov	2,400,000(4)
Ilya Mikheyev	2,400,000(2)
K'Andre Miller	2,000,000(2)
Timothy Liljegren	2,000,000(2)
Mason Marchment	1,450,000(1)
Casey Cizikas	1,190,000(3)
Ondrej Kase	1,100,000(1)
Karel Vejmelka	1,010,000(2)
Dakota Joshua	800,000(2)
Jason Dickinson	800,000(2)
Joe Veleno	800,000(1)
Emil Bemstrom	500,000(4)

Mike Reilly	285,000(1)
Ty Smith	200,000(4)
Daniil Miromanov	135,000(3)
Alex Stalock	120,000(3)
Joel Armia	120,000(5)
William Eklund	102,500(4)
Connor Mackey	100,000(3)
Akira Schmid	100,000(3)
Alex Laferriere	90,000(4)
Dennis Cholowski	80,000(3)
Jimmy Schuldt	80,000(3)
Liam O'Brien	80,000(2)
Jack Drury	80,000(3)
Benoit-Olivier Groulx	80,000(3)
Jake Christiansen	80,000(3)
Matt Kiersted	80,000(3)
Drew O'Connor	80,000(3)
Ben Meyers	80,000(3)
Brendan Lemieux	75,000(1)

Current Funds	$9,718,005
Home Games Remaining	28
Avg. Attendance	12,220
Avg. Revenue/Game	$1,314,407
Projected Revenue	$36,803,396

Expenses

Pro Payroll	$52,325,000
Farm Payroll	$975,000
Prospect Fees	$102,000
Coach	$500,000
Games Remaining	56
Total Game Expenses	$657,341
Projected Expenses	$36,811,122
Projected Balance	$9,710,279

Salary Commitment

Year: 2023	$53,300,000
Year: 2024	$47,910,000
Year: 2025	$26,270,000
Year: 2026	$8,500,000

Gabriel Landeskog	7,250,000(3)
John Gibson	5,000,000(2)
Torey Krug	4,500,000(2)
Matt Duchene	4,000,000(4)
Ivan Barbashev	3,500,000(3)
Jordan Staal	3,500,000(2)
Jakub Voracek	3,000,000(1)
Dylan Demelo	2,250,000(3)
Ilya Lyubushkin	2,250,000(5)
Jakub Vrana	2,000,000(2)
Anthony Stolarz	2,000,000(2)
Jason Demers	1,750,000(2)
Andrew Cogliano	1,625,000(3)
Mike Hoffman	1,600,000(2)
Dylan Strome	1,250,000(2)
Connor Bedard	1,250,000(4)
Alexandre Carrier	1,000,000(1)
Jordan Spence	1,000,000(3)
Morgan Geekie	1,000,000(4)
Seth Jarvis	1,000,000(1)
Nolan Foote	800,000(3)
Nico Daws	800,000(3)
Matthew Gaudreau	400,000(0)
Henrik Haapala	400,000(0)

Zachary Aston-Reese	150,000(1)
Cale Fleury	100,000(3)
Tyler Tucker	90,000(3)
Gregory Hofmann	80,000(3)
Jack Studnicka	80,000(3)
MacKenzie Entwistle	80,000(1)
Taylor Raddysh	80,000(1)
Denis Malgin	75,000(3)
Kasimir Kaskisuo	70,000(3)
Zane McIntyre	50,000(3)
Cory Conacher	40,000(2)
Michael Frolik	40,000(1)
Jacob De La Rose	40,000(1)

Current Funds	$12,647,524
Home Games Remaining	28
Avg. Attendance	14,683
Avg. Revenue/Game	$1,994,915
Projected Revenue	$55,857,620

Expenses

Pro Payroll	$52,600,000
Farm Payroll	$2,575,000
Prospect Fees	$105,000
Coach	$4,000,000
Games Remaining	56
Total Game Expenses	$722,927
Projected Expenses	$40,483,902
Projected Balance	$28,021,242

Salary Commitment

Year: 2023	$55,175,000
Year: 2024	$34,900,000
Year: 2025	$18,500,000
Year: 2026	$3,805,000

Connor McDavid	5,750,000(1)
Igor Shesterkin	5,000,000(1)
Mitch Marner	5,000,000(2)
Morgan Rielly	4,750,000(1)
Filip Forsberg	3,750,000(3)
Dougie Hamilton	3,500,000(1)
Jacob Trouba	3,000,000(2)
Josh Morrissey	3,000,000(2)
Connor Murphy	2,750,000(2)
Sam Bennett	2,250,000(3)
Brock Boeser	2,050,000(5)
Sean Monahan	1,800,000(3)
Brandon Tanev	1,750,000(2)
Tyler Johnson	1,650,000(3)
Warren Foegele	1,000,000(3)
Casey DeSmith	1,000,000(3)
Ryan Strome	1,000,000(3)
Martin Fehervary	1,000,000(1)
Justin Danforth	900,000(2)
Vinnie Hinostroza	900,000(5)
Michael Carcone	800,000(3)

Arber Xhekaj	1,000,000(3)
Arvid Soderblom	225,000(1)
Christian Wolanin	125,000(4)
Joseph Woll	125,000(4)
A.J. Greer	115,000(4)
Tye Kartye	95,000(4)
Ville Heinola	85,000(3)
Georgii Merkulov	85,000(5)
Aliaksei Protas	80,000(3)
Alex Barre-Boulet	80,000(3)
Dylan Coghlan	75,000(5)
Vladimir Tkachev	75,000(4)
Mikey Eyssimont	50,000(1)
Nikolay Goldobin	40,000(4)
Brett Seney	40,000(3)
Mitchell Stephens	40,000(4)
Chase De Leo	40,000(3)
Jacob Larsson	40,000(3)
Sami Niku	40,000(3)
Rourke Chartier	40,000(3)
Ryan Carpenter	40,000(5)
Justin Bailey	40,000(5)

Current Funds	$7,447,530
Home Games Remaining	29
Avg. Attendance	7,056
Avg. Revenue/Game	$1,037,232
Projected Revenue	$30,079,728

Expenses

Pro Payroll	$49,500,000
Farm Payroll	$2,965,000
Prospect Fees	$133,500
Coach	$1,800,000
Games Remaining	57
Total Game Expenses	$663,396
Projected Expenses	$37,813,591
Projected Balance	-$286,333

Salary Commitment

Year: 2023	$52,465,000
Year: 2024	$38,200,000
Year: 2025	$22,160,000
Year: 2026	$5,730,000

Jonathan Toews	5,250,000(3)
Mats Zuccarello	4,500,000(1)
Joel Edmundson	3,500,000(1)
Jordan Eberle	3,500,000(2)
Ross Colton	3,250,000(5)
Jason Zucker	3,000,000(3)
Olli Maata	2,650,000(3)
Ryan Johansen	2,500,000(2)
Kaapo Kahkonen	2,200,000(2)
Nicolas Hague	2,000,000(2)
Dominik Kubalik	1,750,000(1)
Nikita Zadorov	1,750,000(1)
Curtis Lazar	1,700,000(2)
Kaapo Kakko	1,500,000(2)
Laurent Brossoit	1,500,000(3)
Jimmy Vesey	1,500,000(4)
Ethan Bear	1,250,000(3)
Jeremy Swayman	1,250,000(1)
Jordan Martinook	1,200,000(2)
Sam Montembeault	1,100,000(3)
Jan Rutta	950,000(3)
Miles Wood	900,000(4)
Dysin Mayo	800,000(1)

Jordan Binnington	825,000(2)
Jacob Bryson	200,000(1)
Juuso Riikola	155,000(2)
Connor Clifton	150,000(3)
Josh Leivo	135,000(2)
Jamie Drysdale	125,000(1)
Joshua Jacobs	115,000(2)
Steven Santini	110,000(3)
Max Comtois	90,000(3)
Jordan Oesterle	90,000(3)
Christian Djoos	80,000(4)
David Gustafsson	80,000(3)
Alexander True	80,000(3)
Dominic Toninato	80,000(1)
Carsen Twarynski	80,000(3)
Dryden Hunt	80,000(1)
Ryan Lomberg	80,000(1)
Kristian Vesalainen	75,000(1)
Gavin Bayreuther	75,000(1)
Jake Leschyshyn	75,000(2)
Jonah Gadjovich	75,000(2)
Taro Hirose	60,000(2)
Eric Comrie	50,000(3)

Current Funds	$12,157,775
Home Games Remaining	29
Avg. Attendance	14,614
Avg. Revenue/Game	$1,841,364
Projected Revenue	$53,399,556

Expenses

Pro Payroll	$55,088,300
Farm Payroll	$1,297,500
Prospect Fees	$63,000
Coach	$500,000
Games Remaining	57
Total Game Expenses	$694,498
Projected Expenses	$39,586,361
Projected Balance	$25,970,970

Salary Commitment

Year: 2023	$56,385,800
Year: 2024	$34,385,800
Year: 2025	$23,530,800
Year: 2026	$7,602,500

Victor Hedman	6,000,000(1)
Kyle Connor	5,000,000(3)
David Perron	4,500,000(3)
Vince Dunn	4,000,000(5)
Cam Talbot	3,500,000(2)
David Pastrnak	3,400,000(1)
Jack Roslovic	3,000,000(1)
Ryan Ellis	3,000,000(1)
Chandler Stephenson	2,750,000(1)
Viktor Arvidsson	2,750,000(2)
Jamie Benn	2,500,000(1)
Alex Kerfoot	2,000,000(2)
Kasperi Kapanen	1,750,000(4)
Denis Gurianov	1,500,000(4)
Tanner Pearson	1,333,300(3)
Anton Stralman	1,250,000(1)
Trevor Lewis	1,250,000(3)
Logan Thompson	1,250,000(3)
Ryan Murray	1,155,000(3)
Nicolas Meloche	1,100,000(2)
Calen Addison	1,100,000(3)
Braden Schneider	1,000,000(2)

Chad Ruhwedel	155,000(2)
Austin Czarnik	150,000(2)
Pheonix Copley	125,000(2)
Devin Shore	100,000(3)
Will Butcher	100,000(1)
Cole Guttman	90,000(4)
Isac Lundestrom	90,000(4)
Tobias Bjornfot	87,500(4)
Givani Smith	85,000(4)
Scott Reedy	80,000(3)
Adam Ruzicka	80,000(3)
Markus Niemelainen	80,000(3)
Olli Juolevi	75,000(2)

Current Funds	$15,081,345
Home Games Remaining	29
Avg. Attendance	14,842
Avg. Revenue/Game	$1,917,071
Projected Revenue	$55,595,059

Expenses

Pro Payroll	$52,897,000
Farm Payroll	$1,731,000
Prospect Fees	$115,500
Coach	$2,150,000
Games Remaining	57
Total Game Expenses	$693,823
Projected Expenses	$39,547,921
Projected Balance	$31,128,483

Salary Commitment

Year: 2023	$54,628,000
Year: 2024	$36,503,000
Year: 2025	$25,476,000
Year: 2026	$7,555,000

Anthony DeAngelo	4,250,000(1)
Jack Hughes	4,065,000(4)
Andrei Svechnikov	3,752,000(2)
Ryan Nugent-Hopkins	3,750,000(3)
Damon Severson	3,500,000(3)
Tomas Hertl	3,500,000(3)
Cam Fowler	3,250,000(1)
Robert Thomas	3,130,000(3)
Tyson Barrie	3,000,000(1)
Tyler Toffoli	2,750,000(2)
William Karlsson	2,750,000(1)
Jamie Oleksiak	2,600,000(2)
Linus Ullmark	2,250,000(1)
Nick Bonino	1,600,000(2)
Dmitri Voronkov	1,250,000(4)
Mikey Anderson	1,100,000(3)
Eeli Tolvanen	1,000,000(4)
Erik Johnson	1,000,000(1)
Matias Maccelli	1,000,000(3)
Yegor Sharangovich	950,000(4)
Brian Elliott	850,000(3)
Klim Kostin	800,000(1)
Eetu Luostarinen	400,000(1)
Oscar Dansk	400,000(3)

Jesse Puljujarvi	300,000(1)
Marcus Bjork	281,000(3)
Leo Carlsson	125,000(4)
Logan Cooley	125,000(4)
Quinton Byfield	90,000(2)
Jakub Zboril	85,000(1)
Dylan Holloway	80,000(3)
Brett Leason	80,000(3)
Lukas Sedlak	80,000(3)
Luke Johnson	80,000(3)
Max Willman	75,000(2)
Nathan Walker	50,000(3)
Eetu Laurikainen	40,000(1)
Gustav Olofsson	40,000(2)
Rushan Rafikov	40,000(4)
Anton Lander	40,000(2)
Justin Auger	40,000(2)
Anders Lindback	40,000(3)
Niklas Lundstrom	40,000(2)

Current Funds	$6,294,636
Home Games Remaining	29
Avg. Attendance	15,588
Avg. Revenue/Game	$1,702,200
Projected Revenue	$49,363,800

Expenses

Pro Payroll	$52,050,000
Farm Payroll	$1,392,500
Prospect Fees	$76,500
Coach	$2,400,000
Games Remaining	57
Total Game Expenses	$681,939
Projected Expenses	$38,870,524
Projected Balance	$16,787,912

Salary Commitment

Year: 2023	$53,442,500
Year: 2024	$32,307,500
Year: 2025	$9,497,500
Year: 2026	$5,287,500

Alexander Ovechkin	5,500,000(1)
Seth Jones	4,000,000(3)
Darcy Kuemper	3,500,000(1)
Sebastian Aho	3,500,000(2)
Nino Neiderreiter	3,250,000(1)
Adam Pelech	3,000,000(2)
Ryan Pulock	3,000,000(2)
Mikhail Sergachev	3,000,000(2)
Mathew Barzal	2,950,000(2)
Ryan Suter	2,700,000(2)
Nick Suzuki	2,500,000(2)
Tyler Seguin	2,200,000(1)
Joshua Bailey	2,000,000(1)
Jean-Gabriel Pageau	1,750,000(1)
Matthew Benning	1,700,000(5)
Oliver Wahlstrom	1,600,000(5)
Conor Sheary	1,500,000(4)
Anthony Beauvillier	1,500,000(1)
Lawson Crouse	1,000,000(1)
Jaroslav Halak	1,000,000(2)
Urho Vaakanainen	900,000(2)

Nikita Gusev	135,000(5)
Anders Bjork	100,000(4)
Marcus Hogberg	100,000(5)
Peyton Krebs	90,000(2)
Johan Larsson	87,500(4)
Adam Tambellini	80,000(3)
Otto Koivula	80,000(3)
William Lagesson	80,000(1)
Fredrik Olofsson	75,000(1)
Mikhail Grigorenko	70,000(1)
Carl Dahlstrom	65,000(4)
Brendan Perlini	60,000(2)
Stefan Matteau	60,000(1)
Tyler Moy	55,000(2)
Ben Thomas	55,000(2)
Ludwig Bystrom	55,000(1)
Jack Dougherty	50,000(3)
Aaron Dell	50,000(1)
Jake Bischoff	45,000(1)

Current Funds	$8,113,267
Home Games Remaining	29
Avg. Attendance	11,645
Avg. Revenue/Game	$984,570
Projected Revenue	$28,552,530

Expenses

Pro Payroll	$22,200,000
Farm Payroll	$1,435,000
Prospect Fees	$142,500
Coach	$2,600,000
Games Remaining	57
Total Game Expenses	$321,677
Projected Expenses	$18,335,579
Projected Balance	$18,330,218

Salary Commitment

Year: 2023	$23,635,000
Year: 2024	$19,645,000
Year: 2025	$11,980,000
Year: 2026	$6,490,000

Jason Robertson	4,000,000(2)
Rasmus Dahlin	3,000,000(1)
Dylan Cozens	1,500,000(3)
Filip Chytil	1,500,000(2)
Carl Grundstrom	1,250,000(4)
Pavel Mintyukov	1,250,000(4)
Carey Price	1,250,000(4)
J.J. Moser	1,250,000(3)
Brandon Duhaime	900,000(1)
Max Jones	900,000(3)
Jarred Tinordi	800,000(5)
Connor Dewar	750,000(2)
Calvin Pickard	600,000(4)
Cooper Marody	450,000(2)
C.J. Franklin	400,000(2)
Nail Yakupov	400,000(5)
Brendan Gaunce	400,000(3)
Dominik Kahun	400,000(3)
John Moore	400,000(3)
Valtteri Filppula	400,000(2)
Alexander Petrovic	400,000(4)

Joel Hofer	115,000(4)
Rafael Harvey-Pinard	110,000(3)
Matthew Knies	102,500(4)
Samuel Ersson	102,500(4)
Jack Quinn	100,000(3)
Ivan Prosvetov	95,000(4)
Philip Tomasino	90,000(1)
Kent Johnson	90,000(3)
Pavel Dorofeyev	90,000(3)
Thomas Bordeleau	85,000(4)
Grigori Denisenko	80,000(3)
Jeffrey Viel	75,000(2)
Mike Amadio	50,000(2)
Alex Lintuniemi	50,000(3)
Emil Galimov	40,000(2)
Klas Dahlbeck	40,000(3)
Bogdan Kiselevich	40,000(3)
Mark Friedman	40,000(4)
Alex Galchenyuk	40,000(3)

Current Funds	$4,081,536
Home Games Remaining	29
Avg. Attendance	16,169
Avg. Revenue/Game	$1,703,761
Projected Revenue	$49,409,069

Expenses

Pro Payroll	$51,450,000
Farm Payroll	$1,570,000
Prospect Fees	$99,000
Coach	$600,000
Games Remaining	57
Total Game Expenses	$655,110
Projected Expenses	$37,341,256
Projected Balance	$16,149,349

Salary Commitment

Year: 2023	$53,020,000
Year: 2024	$41,130,000
Year: 2025	$18,235,000
Year: 2026	$11,025,000

Zach Werenski	5,000,000(4)
Vladimir Tarasenko	4,000,000(2)
Brock Nelson	3,500,000(2)
Evgeni Malkin	3,250,000(3)
Sergei Bobrovsky	3,250,000(2)
Claude Giroux	3,000,000(2)
Zach Hyman	3,000,000(1)
Tomas Tatar	3,000,000(2)
Nazem Kadri	2,750,000(2)
Jani Hakanpaa	2,750,000(5)
Jake Muzzin	2,400,000(1)
Erik Gudbranson	2,000,000(3)
Kevin Shattenkirk	2,000,000(1)
Joonas Korpisalo	2,000,000(2)
Tyler Myers	2,000,000(1)
Matt Roy	1,500,000(4)
Kyle Palmieri	1,400,000(5)
Corey Perry	1,250,000(1)
JT Compher	1,100,000(1)
Jesper Fast	1,000,000(2)
Daniel Sprong	900,000(3)
Tobias Rieder	400,000(3)

Michael McCarron	155,000(2)
Dmitrij Jaskin	140,000(1)
Jake Bean	110,000(5)
Philipp Kurashev	100,000(2)
Derrick Pouliot	100,000(2)
Dylan Gambrell	90,000(4)
Glenn Gawdin	90,000(3)
Alex Vlasic	90,000(3)
Parker Wotherspoon	90,000(4)
Filip Roos	85,000(4)
Jalen Chatfield	80,000(3)
Liam Foudy	80,000(3)
Alexander Alexeyev	80,000(3)
Nikita Alexandrov	80,000(3)
Colton White	80,000(3)
Collin Delia	80,000(3)
Patrice Cormier	40,000(2)

Current Funds	$11,317,762
Home Games Remaining	29
Avg. Attendance	13,119
Avg. Revenue/Game	$1,465,430
Projected Revenue	$42,497,470

Expenses

Pro Payroll	$45,200,000
Farm Payroll	$1,303,000
Prospect Fees	$123,000
Coach	$500,000
Games Remaining	57
Total Game Expenses	$574,707
Projected Expenses	$32,758,317
Projected Balance	$21,056,915

Salary Commitment

Year: 2023	$46,503,000
Year: 2024	$32,603,000
Year: 2025	$17,988,000
Year: 2026	$4,107,500

Marc-Andre Fleury	4,000,000(1)
Elias Pettersson	3,600,000(2)
Noah Hanafin	3,500,000(3)
Chris Kreider	3,400,000(1)
Jordan Kyrou	2,900,000(3)
Jonas Brodin	2,750,000(2)
Jeff Petry	2,500,000(2)
Alec Martinez	2,500,000(1)
Mikael Backlund	2,500,000(2)
Jared McCann	2,000,000(1)
Rasmus Sandin	2,000,000(4)
Pavel Zacha	2,000,000(1)
Jujhar Khaira	1,950,000(3)
Ryan Donato	1,750,000(5)
Nick Bjugstad	1,500,000(3)
Petr Mrazek	1,500,000(3)
Garnet Hathaway	1,250,000(3)
Sean Durzi	1,150,000(2)
Matt Boldy	1,150,000(2)
Nicolas Deslauriers	900,000(2)
Cody Goloubef	400,000(3)

Mike Hardman	150,500(3)
Matthew Poitras	102,500(4)
Pyotr Kochetkov	100,000(3)
Kirill Marchenko	90,000(3)
Calle Rosen	90,000(3)
Alexander Nylander	90,000(3)
Scott Perunovich	90,000(4)
Samuel Fagemo	85,000(4)
Vitali Kravtsov	80,000(3)
Cam Dineen	80,000(3)
Egor Zamula	80,000(3)
John Leonard	80,000(5)
Radim Zohorna	80,000(3)
Evan Cormier	65,000(2)
Alan Quine	40,000(3)

Current Funds	$10,394,086
Home Games Remaining	29
Avg. Attendance	9,024
Avg. Revenue/Game	$1,705,631
Projected Revenue	$49,463,299

Expenses

Pro Payroll	$51,950,000
Farm Payroll	$2,115,000
Prospect Fees	$87,000
Coach	$600,000
Games Remaining	58
Total Game Expenses	$667,707
Projected Expenses	$38,727,024
Projected Balance	$21,130,361

Salary Commitment

Year: 2023	$54,065,000
Year: 2024	$37,217,500
Year: 2025	$25,015,000
Year: 2026	$5,485,000

Mika Zibanejad	5,250,000(2)
Nikolaj Ehlers	5,000,000(1)
Thomas Chabot	5,000,000(3)
Brady Skjei	5,000,000(1)
Alex Tuch	4,500,000(3)
Connor Brown	4,000,000(3)
Brandon Montour	3,500,000(2)
Drake Batherson	3,400,000(4)
Ian Cole	2,000,000(3)
Jonathan Quick	1,900,000(1)
Philippe Myers	1,600,000(4)
Victor Olofsson	1,500,000(1)
Nicolas Roy	1,500,000(2)
Joel Farabee	1,500,000(2)
Jake Sanderson	1,250,000(3)
Tage Thompson	1,250,000(1)
Filip Gustavsson	1,250,000(3)
Shane Pinto	1,000,000(3)
Dawson Mercer	1,000,000(1)
Mathieu Joseph	550,000(1)

Anton Forsberg	142,500(1)
Mattias Janmark-Nylen	127,500(2)
Joey Daccord	125,000(4)
Tomas Nosek	110,000(5)
Spencer Knight	110,000(3)
Ian Mitchell	100,000(1)
Parker Kelly	100,000(2)
Jonathan Dahlen	100,000(1)
Dylan Samberg	100,000(3)
Ryan Shea	85,000(4)
Cole Koepke	85,000(4)
Nick Cousins	80,000(1)
Dylan Guenther	80,000(3)
Brendan Guhle	80,000(2)
Filip Chlapik	80,000(2)
Christian Jaros	80,000(1)
Jacob Bernard-Docker	80,000(3)
Joey Anderson	80,000(4)
Oskar Steen	80,000(3)
Corey Schueneman	80,000(3)
Colton Sceviour	75,000(1)
Scott Harrington	70,000(1)
Tyler Pitlick	65,000(2)

Current Funds	$11,241,401
Home Games Remaining	29
Avg. Attendance	14,001
Avg. Revenue/Game	$1,852,432
Projected Revenue	$53,720,528

Expenses

Pro Payroll	$53,000,000
Farm Payroll	$1,012,500
Prospect Fees	$69,000
Coach	$800,000
Games Remaining	58
Total Game Expenses	$669,287
Projected Expenses	$38,818,622
Projected Balance	$26,143,307

Salary Commitment

Year: 2023	$54,012,500
Year: 2024	$22,772,500
Year: 2025	$6,447,500
Year: 2026	$285,000

Auston Matthews	5,250,000(1)
Cale Makar	5,000,000(1)
Sidney Crosby	4,250,000(1)
Steven Stamkos	4,000,000(2)
Tristian Jarry	4,000,000(1)
Jake Guentzel	3,750,000(3)
Mattias Ekholm	3,500,000(1)
Tom Wilson	3,500,000(2)
Ryan McDonagh	2,500,000(1)
Jake McCabe	2,500,000(2)
Mark Giordano	2,500,000(1)
Carter Verhaeghe	2,250,000(2)
T.J. Brodie	2,000,000(2)
Jeff Carter	2,000,000(1)
Radek Faksa	1,500,000(3)
Derek Grant	1,250,000(1)
Nick Ritchie	950,000(2)
P.E Bellemare	900,000(2)
Mike Smith	900,000(1)
Patrik Nemeth	500,000(3)

Sebastian Aho	90,000(1)
Vincent Desharnais	90,000(3)
Korbinian Holzer	90,000(2)
Anton Khudobin	85,000(2)
Austin Wagner	85,000(4)
Phil Di Giuseppe	77,500(3)
Jordie Benn	75,000(4)
Jakub Forsbacka	75,000(3)
Mark Jankowski	70,000(3)
Victor Rask	65,000(5)
Lucas Wallmark	60,000(4)
Michael Hutchinson	60,000(3)
Magnus Paajarvi	50,000(2)
Ryan Dzingel	40,000(3)

Current Funds	$2,275,692
Home Games Remaining	29
Avg. Attendance	14,701
Avg. Revenue/Game	$1,282,756
Projected Revenue	$37,199,924

Expenses

Pro Payroll	$51,650,000
Farm Payroll	$1,560,500
Prospect Fees	$111,000
Coach	$900,000
Games Remaining	58
Total Game Expenses	$661,238
Projected Expenses	$38,351,793
Projected Balance	$1,123,823

Salary Commitment

Year: 2023	$53,210,500
Year: 2024	$39,950,500
Year: 2025	$23,580,500
Year: 2026	$3,655,000

Logan Couture	4,250,000(3)
Matt Dumba	4,250,000(2)
Alex DeBrincat	4,000,000(3)
Andrew Mangiapane	3,750,000(1)
Michael Matheson	3,750,000(3)
Chris Tanev	3,500,000(2)
Yanni Gourde	3,000,000(3)
Derek Forbort	2,850,000(2)
Michael Bunting	2,800,000(1)
Gustav Nyquist	2,750,000(1)
Erik Gustafsson	2,500,000(3)
Jaden Schwartz	2,500,000(1)
Evan Rodrigues	2,400,000(2)
James Reimer	2,350,000(2)
Jeremy Lauzon	2,250,000(4)
Will Cuylle	1,025,000(4)
Kevin Lankinen	1,000,000(1)
Alex Chiasson	975,000(3)
Derick Brassard	950,000(2)
Tim Schaller	400,000(3)
Cameron Gaunce	400,000(3)

Charlie Lindgren	250,000(5)
Alexander Radulov	110,000(1)
Laurent Dauphin	100,000(3)
Hudson Fasching	90,000(3)
Rasmus Asplund	90,000(5)
Kyle Burroughs	90,000(1)
Nick Robertson	80,000(3)
Pontus Holmberg	80,000(3)
Erik Kallgren	80,000(3)
Josh Ho-Sang	80,000(3)
Kale Clague	80,000(1)
Clark Bishop	78,000(3)
Remi Elie	70,000(1)
Antti Suomela	70,000(2)
Dominic Turgeon	70,000(1)
Ville Pokka	62,500(3)
Peter Cehlarik	40,000(1)
Nikita Nesterov	40,000(4)

Current Funds	$11,606,004
Home Games Remaining	29
Avg. Attendance	15,792
Avg. Revenue/Game	$1,421,282
Projected Revenue	$41,217,178

Expenses

Pro Payroll	$44,900,000
Farm Payroll	$1,107,550
Prospect Fees	$24,000
Coach	$400,000
Games Remaining	58
Total Game Expenses	$566,238
Projected Expenses	$32,841,828
Projected Balance	$19,981,354

Salary Commitment

Year: 2023	$46,007,550
Year: 2024	$32,737,550
Year: 2025	$20,247,550
Year: 2026	$12,750,000

Alex Pietrangelo	5,500,000(2)
Tim Stutzle	4,000,000(4)
Thatcher Demko	3,500,000(1)
Filip Hronek	3,500,000(1)
Anthony Cirelli	3,250,000(2)
Pierre-Luc Dubois	3,000,000(1)
Jake DeBrusk	2,500,000(4)
Sonny Milano	2,200,000(2)
Noah Dobson	2,000,000(1)
Artem Zub	2,000,000(5)
Alexis Lafreniere	1,750,000(4)
David Rittich	1,450,000(2)
Kirby Dach	1,300,000(3)
Erik Brannstrom	1,250,000(5)
Kaiden Guhle	1,250,000(3)
Conor Timmins	1,250,000(4)
Colin White	1,250,000(3)
Matty Beniers	1,250,000(3)
Juuso Parssinen	1,100,000(3)
Teddy Blueger	800,000(3)
Kieffer Bellows	800,000(1)
Dylan Olsen	750,000(0)
Zack Mitchell	750,000(0)
Chris Bigras	750,000(0)
Brandon Alderson	750,000(0)
Dillon Heatherington	500,000(0)

Dryden McKay	190,000(1)
Travis Dermott	140,000(1)
Brett Ritchie	137,550(3)
Mark Pysyk	90,000(2)
Mads Sogaard	90,000(3)
Nils Lundkvist	90,000(3)
Connor McMichael	80,000(1)
Philip Broberg	80,000(3)
Frederik Gauthier	75,000(3)
Noah Juulsen	75,000(3)
Maxim Letunov	60,000(1)

Current Funds	$20,389,864
Home Games Remaining	29
Avg. Attendance	11,550
Avg. Revenue/Game	$1,844,230
Projected Revenue	$53,482,670

Expenses

Pro Payroll	$48,915,000
Farm Payroll	$1,600,700
Prospect Fees	$75,000
Coach	$3,500,000
Games Remaining	57
Total Game Expenses	$659,643
Projected Expenses	$37,599,633
Projected Balance	$36,272,901

Salary Commitment

Year: 2023	$50,415,700
Year: 2024	$31,455,700
Year: 2025	$4,715,700
Year: 2026	$230,000

Nathan MacKinnon	5,750,000(2)
Andrei Vasilevskiy	4,500,000(2)
Nikita Kucherov	4,250,000(2)
Adam Fox	4,250,000(2)
Brayden Point	3,400,000(1)
Taylor Hall	3,250,000(1)
Esa Lindell	3,000,000(2)
Nick Foligno	2,400,000(2)
Brayden Schenn	2,250,000(1)
John Klingberg	2,100,000(1)
Dmitry Orlov	2,000,000(1)
Tanner Jeannot	1,700,000(1)
Travis Hamonic	1,500,000(2)
Trevor Moore	1,500,000(1)
David Kampf	1,375,000(3)
Nick Jensen	1,300,000(1)
Tommy Novak	1,100,000(3)
Jake Allen	1,000,000(2)
Christoper Gibson	950,000(3)
Tyler Motte	840,000(1)
Travis Boyd	500,000(1)

Nick Blankenburg	215,700(3)
Sam Malinski	115,000(4)
Jackson LaCombe	115,000(4)
Drake Caggiula	110,000(3)
Kevin Bahl	110,000(3)
Artem Anisimov	100,000(0)
Isaak Phillips	90,000(3)
JJ Peterka	90,000(3)
Rem Pitlick	80,000(1)
Zac Jones	80,000(3)
Jakub Lauko	80,000(3)
Casey Fitzgerald	80,000(3)
Marc Michaelis	80,000(3)
Dmytro Timashov	50,000(2)
Jaromir Jagr	45,000(3)
Nikita Tryamkin	40,000(1)
Joel L'Esperance	40,000(2)
Ryan Kuffner	40,000(3)
Patrick McNally	40,000(3)

Current Funds	$4,514,758
Home Games Remaining	29
Avg. Attendance	10,699
Avg. Revenue/Game	$1,427,871
Projected Revenue	$41,408,259

Expenses

Pro Payroll	$50,335,500
Farm Payroll	$1,002,500
Prospect Fees	$54,000
Coach	$800,000
Games Remaining	57
Total Game Expenses	$636,488
Projected Expenses	$36,279,805
Projected Balance	$9,643,212

Salary Commitment

Year: 2023	$51,338,000
Year: 2024	$31,911,500
Year: 2025	$7,312,500
Year: 2026	$1,972,500

Charlie McAvoy	5,250,000(1)
Sam Reinhart	4,500,000(2)
Mark Scheifele	4,000,000(1)
Travis Konecny	4,000,000(1)
Adrian Kempe	3,500,000(2)
Reilly Smith	3,086,500(1)
Scott Laughton	3,000,000(1)
Philipp Grubauer	2,999,000(2)
Erik Cernak	2,750,000(2)
Tyler Bertuzzi	2,500,000(2)
Boone Jenner	2,500,000(2)
David Savard	2,500,000(2)
Mario Ferraro	2,000,000(2)
Martin Jones	1,500,000(3)
Brock Faber	1,250,000(4)
Cole Perfetti	1,000,000(3)
Jesperi Kotkaniemi	1,000,000(2)
Michael McLeod	1,000,000(0)
Alex Goligoski	950,000(3)
Brock McGinn	850,000(3)
Cal Clutterbuck	800,000(3)
Jansen Harkins	700,000(0)
Nikolai Kulemin	400,000(4)

Mackenzie Blackwood	200,000(2)
Adam Boqvist	150,000(2)
Gabriel Carlsson	97,500(5)
Martin Pospisil	95,000(4)
John Beecher	90,000(4)
Gustav Lindstrom	90,000(1)
Guillaume Brisebois	80,000(3)
Vasily Podkolzin	80,000(3)
Nick Merkley	80,000(3)
Alexander Volkov	40,000(4)

Current Funds	$5,031,282
Home Games Remaining	29
Avg. Attendance	13,217
Avg. Revenue/Game	$1,258,109
Projected Revenue	$36,485,161

Expenses

Pro Payroll	$49,150,000
Farm Payroll	$912,500
Prospect Fees	$96,000
Coach	$2,700,000
Games Remaining	58
Total Game Expenses	$644,616
Projected Expenses	$37,387,720
Projected Balance	$4,128,723

Salary Commitment

Year: 2023	$50,062,500
Year: 2024	$33,612,500
Year: 2025	$26,222,500
Year: 2026	$6,600,000

Matthew Tkachuk	6,200,000(3)
Vincent Trocheck	5,250,000(1)
Anders Lee	4,500,000(1)
Alex Nedeljkovic	3,500,000(4)
Brandon Carlo	3,500,000(3)
Brian Dumoulin	2,850,000(2)
Max Domi	2,750,000(3)
Rasmus Andersson	2,750,000(1)
Anthony Mantha	2,500,000(3)
Vladislav Namestnikov	2,500,000(1)
Owen Tippett	2,200,000(4)
Cal Petersen	1,750,000(2)
Sam Lafferty	1,650,000(3)
Marc Staal	1,450,000(2)
Matthew Nieto	1,250,000(2)
Nicolas Aube-Kubel	950,000(1)
Walker Duehr	800,000(3)
Nils Aman	800,000(3)
Thomas Harley	800,000(3)
Ryan Poehling	700,000(4)
Dennis Gilbert	500,000(1)

Jonas Johansson	150,000(4)
Adam Erne	137,500(3)
Jordan Harris	90,000(3)
Jake Neighbours	80,000(3)
Lane Pederson	80,000(3)
Tim Berni	80,000(3)
Vladislav Kolyachonok	80,000(3)
Gemel Smith	75,000(3)
Keith Kinkaid	50,000(4)
Tanner Kero	50,000(2)
Ryan MacInnis	40,000(2)