Current Funds	$93,466,913
Home Games Remaining	37
Avg. Attendance	9,297
Avg. Revenue/Game	$1,227,270
Projected Revenue	$45,408,990

Expenses

Pro Payroll	$76,498,000
Farm Payroll	$1,525,900
Prospect Fees	$145,180
Coach	$500,000
Games Remaining	75
Total Game Expenses	$959,379
Projected Expenses	$71,953,427
Projected Balance	$66,922,476

Salary Commitment

Year: 43	$77,948,900
Year: 44	$52,426,500
Year: 45	$43,176,000
Year: 46	$17,526,000

Carter Verhaeghe	9,500,000(3)
Kris Letang	8,900,000(1)
Brenden Dillon	7,500,000(3)
Frank Vatrano	7,000,000(1)
Adam Henrique	6,500,000(3)
Dylan Larkin	6,153,000(4)
Chandler Stephenson	4,370,000(2)
Jared Spurgeon	3,500,000(4)
Derek Forbort	3,100,000(2)
Andrew Mangiapane	2,990,000(1)
Dawson Mercer	2,424,000(1)
Vincent Desharnais	2,250,000(5)
Michael Rasmussen	1,923,000(5)
Sean Walker	1,900,000(5)
Connor Ingram	1,560,000(1)
Morgan Geekie	1,328,000(1)
Evgenii Dadonov	1,100,000(3)
Max Domi	750,000(3)
Elmer Soderblom	750,000(2)
Anthony Beauvillier	750,000(5)
Pierre Engvall	750,000(5)
Joel Hofer	750,000(1)
Alexandar Georgiev	750,000(2)

Connor Zary	170,400(1)
Josh Mahura	130,500(2)
Jacob Moverare	75,000(3)
Thomas Bordeleau	75,000(3)
Carson Soucy	75,000(0)
Tobias Bjornfot	75,000(2)
Gustav Nyquist	75,000(5)
Mason Appleton	75,000(5)
Jesper Boqvist	75,000(2)
Colin Blackwell	75,000(3)
Calle Jarnkrok	75,000(1)
Ryan Reaves	75,000(1)
Cam Atkinson	75,000(1)
Jansen Harkins	75,000(1)
Josh Doan	75,000(4)
Morgan Barron	75,000(3)
Daemon Hunt	75,000(4)
David Gustafsson	50,000(1)
Jaret Anderson-Dolan	50,000(1)

Current Funds	$44,948,363
Home Games Remaining	38
Avg. Attendance	11,737
Avg. Revenue/Game	$1,690,176
Projected Revenue	$64,226,688

Expenses

Pro Payroll	$83,173,888
Farm Payroll	$3,204,029
Prospect Fees	$84,970
Coach	$500,000
Games Remaining	75
Total Game Expenses	$1,060,523
Projected Expenses	$79,539,226
Projected Balance	$29,635,825

Salary Commitment

Year: 43	$86,377,917
Year: 44	$76,637,184
Year: 45	$58,272,500
Year: 46	$20,248,200

Charlie Coyle	10,111,555(2)
Morgan Rielly	8,900,000(3)
Tyler Toffoli	7,300,000(3)
Dougie Hamilton	7,000,000(3)
Shayne Gostisbehere	7,000,000(4)
Ivan Barbashev	4,888,000(5)
Dmitri Voronkov	4,594,000(3)
Damon Severson	4,000,000(4)
Ryan Nugent-Hopkins	3,910,000(4)
Cam Talbot	3,887,000(2)
Olli Maatta	3,800,000(1)
Troy Terry	3,450,000(3)
Christopher Tanev	2,750,000(2)
Sergei Bobrovsky	2,423,000(1)
Alex Laferriere	2,392,000(3)
Jason Zucker	2,185,000(3)
Kevin Hayes	1,333,333(1)
Ivan Demidov	1,000,000(3)
Connor McMichael	750,000(1)
Austin Watson	750,000(1)
Peyton Krebs	750,000(3)

Anthony Duclair	520,000(2)
Viktor Arvidsson	450,000(1)
Nicolas Hague	353,400(2)
Frederik Andersen	280,000(3)
Oliver Bjorkstrand	222,222(2)
Rasmus Sandin	208,000(5)
Michael Eyssimont	183,007(2)
Matias Maccelli	179,400(1)
J.J. Moser	167,200(4)
Luke Evangelista	98,300(3)
Miles Wood	80,000(2)
Hendrix Lapierre	75,000(2)
Alexandre Texier	75,000(4)
Cameron Lund	75,000(2)
Gage Goncalves	75,000(2)
Kevin Korchinski	75,000(3)
Jonas Johansson	55,000(1)
Jakub Lauko	32,500(2)

Current Funds	$180,279,878
Home Games Remaining	37
Avg. Attendance	14,424
Avg. Revenue/Game	$2,596,365
Projected Revenue	$96,065,505

Expenses

Pro Payroll	$90,151,555
Farm Payroll	$2,157,100
Prospect Fees	$139,917
Coach	$1,000,000
Games Remaining	75
Total Game Expenses	$1,139,617
Projected Expenses	$85,471,255
Projected Balance	$190,874,128

Salary Commitment

Year: 43	$92,308,655
Year: 44	$78,743,955
Year: 45	$51,655,900
Year: 46	$32,993,000

John Carlson	8,800,000(4)
Rickard Rakell	8,625,000(4)
Mark Scheifele	8,625,000(1)
Seth Jones	8,200,000(5)
Mathew Barzal	8,050,000(2)
Blake Coleman	5,500,000(2)
Cam Fowler	5,350,000(3)
Steven Stamkos	4,780,000(4)
Brock Faber	4,690,000(3)
Gabriel Vilardi	4,106,000(2)
Erik Karlsson	3,333,333(2)
Juraj Slafkovsky	3,128,000(3)
Stefan Noesen	3,111,222(2)
Andrei Vasilevskiy	2,850,000(3)
Alexis Lafreniere	2,450,000(4)
Anthony Stolarz	2,280,000(2)
Connor Clifton	2,260,000(1)
Lucas Raymond	1,527,000(1)
Pavel Dorofeyev	1,486,000(3)
Matvei Michkov	1,000,000(1)

Sean Durzi	513,600(3)
Emil Lilleberg	210,000(3)
Joel Farabee	209,300(3)
Cameron York	152,700(1)
Charlie Lindgren	138,000(5)
Sam Malinski	76,000(3)
Matthew Poitras	75,000(2)
Aatu Raty	75,000(3)
Jani Nyman	75,000(2)
Shane Wright	75,000(2)
Kirby Dach	75,000(2)
Spencer Knight	75,000(2)
Ville Heinola	75,000(2)
Jakob Pelletier	75,000(3)
Mackie Samoskevich	75,000(2)
Matt Coronato	75,000(2)
Isaiah George	75,000(2)
Olen Zellweger	32,500(2)

Current Funds	$92,190,015
Home Games Remaining	38
Avg. Attendance	11,344
Avg. Revenue/Game	$1,633,488
Projected Revenue	$62,072,544

Expenses

Pro Payroll	$75,568,009
Farm Payroll	$0,000
Prospect Fees	$228,697
Coach	$1,000,000
Games Remaining	75
Total Game Expenses	$936,545
Projected Expenses	$70,240,890
Projected Balance	$84,021,669

Salary Commitment

Year: 43	$75,568,009
Year: 44	$58,028,009
Year: 45	$42,610,000
Year: 46	$25,400,000

Erik Cernak	7,350,000(1)
Vince Dunn	7,000,000(5)
Jamie Oleksiak	7,000,000(3)
Bobby McMann	6,200,000(5)
Oliver Ekman-Larsson	6,150,000(5)
Michael McCarron	5,450,000(1)
Dmitry Orlov	5,000,000(2)
Alex Killorn	4,750,000(3)
Scott Laughton	4,568,009(2)
Juuse Saros	3,210,000(2)
Petr Mrazek	3,210,000(3)
Sean Couturier	3,050,000(5)
Brandon Saad	3,000,000(4)
Robby Fabbri	2,990,000(1)
Ville Husso	1,140,000(2)
Zachary Bolduc	1,000,000(1)
Adam Boqvist	750,000(3)
Drew Helleson	750,000(2)
David Kampf	750,000(1)
Alexander Nylander	750,000(3)
Albert Johansson	750,000(2)
Simon Holmstrom	750,000(3)

Current Funds	$95,236,660
Home Games Remaining	38
Avg. Attendance	16,527
Avg. Revenue/Game	$1,586,624
Projected Revenue	$60,291,712

Expenses

Pro Payroll	$77,815,000
Farm Payroll	$4,378,600
Prospect Fees	$225,734
Coach	$1,000,000
Games Remaining	76
Total Game Expenses	$1,017,309
Projected Expenses	$77,315,480
Projected Balance	$78,212,892

Salary Commitment

Year: 43	$82,193,600
Year: 44	$78,707,000
Year: 45	$54,472,500
Year: 46	$32,715,000

Ryan Pulock	8,500,000(3)
Jonathan Drouin	7,500,000(4)
Andrei Kuzmenko	7,500,000(2)
Ryan O'Reilly	7,000,000(4)
Filip Hronek	5,350,000(5)
Tyler Myers	4,500,000(2)
Tyler Bertuzzi	4,500,000(2)
Kiefer Sherwood	4,370,000(5)
Nick Schmaltz	4,370,000(4)
Evgeni Malkin	4,097,000(3)
Bowen Byram	3,563,000(3)
Brett Howden	3,450,000(5)
Jake DeBrusk	3,450,000(2)
Luke Hughes	3,088,000(3)
Simon Edvinsson	1,560,000(3)
Cole Perfetti	1,267,000(1)
Anton Forsberg	1,250,000(2)
Taylor Hall	1,000,000(2)
Kaapo Kakko	750,000(2)
Joseph Woll	750,000(1)

David Rittich	400,000(2)
Teuvo Teravainen	350,000(5)
Ilya Mikheyev	345,000(1)
Ryan Lindgren	340,000(1)
Ryker Evans	278,800(2)
Carl Grundstrom	250,000(5)
Jack Quinn	242,400(3)
Jake Neighbours	210,500(3)
Morgan Frost	209,300(1)
Cole Sillinger	179,400(3)
Jayden Struble	177,800(2)
Bobby Brink	170,400(2)
John Ludvig	167,200(3)
Klim Kostin	148,600(1)
Arthur Kaliyev	126,700(1)
Jack Drury	75,000(3)
Liam Ohgren	75,000(2)
Marco Kasper	75,000(2)
Max Jones	75,000(2)
Wyatt Kaiser	75,000(3)
Nils Hoglander	75,000(1)
Connor Dewar	75,000(1)
Ty Dellandrea	75,000(1)
Yegor Chinakhov	75,000(1)
Zach Benson	75,000(5)
Frank Nazar	32,500(2)

Current Funds	$65,086,860
Home Games Remaining	37
Avg. Attendance	20,780
Avg. Revenue/Game	$2,493,660
Projected Revenue	$92,265,420

Expenses

Pro Payroll	$94,842,000
Farm Payroll	$2,673,980
Prospect Fees	$268,137
Coach	$500,000
Games Remaining	76
Total Game Expenses	$1,198,587
Projected Expenses	$91,092,596
Projected Balance	$66,259,684

Salary Commitment

Year: 43	$97,515,980
Year: 44	$80,699,880
Year: 45	$68,180,300
Year: 46	$43,073,500

Tom Wilson	10,235,000(4)
Brandon Hagel	10,235,000(4)
Brayden Point	8,625,000(5)
Nazem Kadri	8,050,000(3)
Kevin Fiala	8,050,000(1)
Evan Bouchard	8,010,000(3)
Shane Pinto	5,815,000(1)
Mackenzie Blackwood	5,340,000(5)
Matt Duchene	4,888,000(3)
Elias Lindholm	4,370,000(2)
Ryan McLeod	4,064,000(4)
Anthony Mantha	3,500,000(4)
Connor Murphy	3,500,000(2)
Ryan McDonagh	2,100,000(3)
Adin Hill	2,040,000(2)
Dylan Samberg	1,820,000(1)
Jonas Brodin	1,600,000(3)
Erik Gudbranson	1,100,000(2)
Aliaksei Protas	750,000(1)
Dylan Holloway	750,000(2)

Logan Stanley	300,000(5)
Jakub Dobes	225,000(2)
Samuel Girard	222,800(5)
Conor Timmins	186,200(5)
Alexander Wennberg	160,000(3)
Michael Kesselring	156,000(1)
Mark Kastelic	150,100(1)
Parker Wotherspoon	145,500(5)
Dmitry Kulikov	145,000(4)
Matt Grzelcyk	110,000(3)
Justin Brazeau	100,000(3)
Jeff Petry	88,800(3)
Eric Robinson	75,000(2)
Jake Christiansen	75,000(1)
Trevor van Riemsdyk	75,000(2)
John Klingberg	75,000(2)
Taylor Raddysh	75,000(5)
Jackson Blake	75,000(2)
Arshdeep Bains	75,000(2)
Rafael Harvey-Pinard	75,000(2)
Nico Daws	55,000(2)
Alex Barre-Boulet	29,580(2)

Current Funds	$419,739,352
Home Games Remaining	38
Avg. Attendance	20,670
Avg. Revenue/Game	$2,480,400
Projected Revenue	$94,255,200

Expenses

Pro Payroll	$94,607,555
Farm Payroll	$1,284,000
Prospect Fees	$77,260
Coach	$1,000,000
Games Remaining	76
Total Game Expenses	$1,182,547
Projected Expenses	$89,873,536
Projected Balance	$424,121,016

Salary Commitment

Year: 43	$95,891,555
Year: 44	$86,358,555
Year: 45	$49,213,000
Year: 46	$36,040,000

Mikko Rantanen	10,235,000(5)
Bo Horvat	10,111,555(2)
Tage Thompson	9,430,000(4)
Josh Morrissey	8,900,000(3)
Mike Matheson	8,900,000(2)
Valeri Nichushkin	8,625,000(1)
Brandon Montour	8,550,000(2)
Neal Pionk	7,500,000(4)
Jaccob Slavin	4,500,000(2)
Jordan Binnington	3,800,000(5)
Dylan Guenther	2,753,000(3)
Patrik Laine	2,691,000(2)
Ukko-Pekka Luukkonen	2,550,000(4)
Matty Beniers	1,267,000(2)
Brett Pesce	1,025,000(4)
Matt Rempe	770,000(3)
Cody Glass	750,000(2)
Alexander Holtz	750,000(3)
Nathan Bastian	750,000(4)
Trevor Moore	750,000(4)

Jordan Greenway	437,000(1)
Tristan Jarry	321,000(1)
Josh Brown	76,000(2)
Henri Jokiharju	75,000(2)
Travis Dermott	75,000(2)
Daniil Tarasov	75,000(1)
Cale Fleury	75,000(2)
Joel Kiviranta	75,000(1)
Spencer Stastney	75,000(2)

Current Funds	$122,570,575
Home Games Remaining	38
Avg. Attendance	14,891
Avg. Revenue/Game	$2,144,256
Projected Revenue	$81,481,728

Expenses

Pro Payroll	$90,435,000
Farm Payroll	$3,673,100
Prospect Fees	$125,357
Coach	$1,000,000
Games Remaining	76
Total Game Expenses	$1,161,384
Projected Expenses	$88,265,155
Projected Balance	$115,787,148

Salary Commitment

Year: 43	$94,108,100
Year: 44	$81,841,100
Year: 45	$57,228,100
Year: 46	$28,099,100

Kirill Kaprizov	10,235,000(3)
Bryan Rust	8,625,000(3)
Thomas Chabot	7,000,000(5)
Drew Doughty	6,900,000(2)
Mikhail Sergachev	6,790,000(1)
David Savard	5,450,000(2)
Joey Daccord	5,340,000(3)
Pavel Buchnevich	4,888,000(5)
Lawson Crouse	4,888,000(2)
Jared McCann	4,888,000(4)
Jonathan Huberdeau	3,910,000(1)
Vladislav Gavrikov	3,800,000(2)
Jake Evans	3,759,000(5)
Jaden Schwartz	2,950,000(3)
Elvis Merzlikins	2,900,000(2)
Pius Suter	2,900,000(4)
Reilly Smith	1,950,000(5)
Anton Lundell	1,267,000(1)
Alexander Nikishin	1,000,000(3)
Yanni Gourde	995,000(4)

Thatcher Demko	690,000(4)
Jeff Skinner	300,000(1)
J.T. Compher	295,000(3)
Jonathan Quick	215,000(2)
Timothy Liljegren	210,000(5)
Andre Burakovsky	210,000(4)
Ty Emberson	200,300(5)
Brendan Gallagher	195,000(3)
Jamie Drysdale	156,000(4)
Colton Sissons	95,900(5)
Colin Miller	88,000(3)
Noah Gregor	88,000(3)
Sean Kuraly	88,000(3)
Troy Stecher	85,000(2)
Noel Acciari	81,000(4)
Noah Juulsen	75,900(5)
Oliver Kapanen	75,000(2)
Dennis Cholowski	75,000(2)
Ryan Winterton	75,000(2)
Mitchell Chaffee	75,000(3)
Uvis Balinskis	75,000(3)
Oskar Back	75,000(2)
Sam Steel	75,000(2)
Parker Kelly	75,000(3)

Current Funds	$67,911,011
Home Games Remaining	38
Avg. Attendance	15,053
Avg. Revenue/Game	$2,528,848
Projected Revenue	$96,096,224

Expenses

Pro Payroll	$94,853,000
Farm Payroll	$3,072,100
Prospect Fees	$76,047
Coach	$1,000,000
Games Remaining	76
Total Game Expenses	$1,207,331
Projected Expenses	$91,757,161
Projected Balance	$72,250,074

Salary Commitment

Year: 43	$97,925,100
Year: 44	$74,177,100
Year: 45	$56,637,600
Year: 46	$36,377,300

Mitchell Marner	10,235,000(1)
Jack Eichel	10,235,000(4)
John Tavares	8,050,000(3)
Anze Kopitar	7,600,000(4)
Jacob Trouba	7,500,000(2)
Adam Larsson	6,500,000(2)
Tomas Hertl	5,463,000(3)
Timo Meier	4,888,000(4)
Pavel Zacha	3,910,000(5)
Sean Monahan	3,910,000(1)
Jake Middleton	3,800,000(1)
Andrei Svechnikov	3,627,000(4)
Claude Giroux	3,190,000(5)
Jacob Markstrom	3,082,000(2)
Mattias Samuelsson	2,720,000(1)
Braden Schneider	2,108,000(1)
Christian Dvorak	2,000,000(3)
Hampus Lindholm	2,000,000(3)
Trevor Zegras	1,785,000(4)
Ben Chiarot	1,500,000(3)
Lukas Dostal	750,000(1)

Ryan Hartman	475,000(5)
Jonathan Kovacevic	340,000(3)
Michael Bunting	300,000(3)
Andrew Copp	275,000(5)
Marcus Johansson	210,000(3)
Warren Foegele	200,000(5)
Filip Chytil	192,300(5)
Drew O'Connor	167,300(3)
Alex Nedeljkovic	150,000(2)
Luke Schenn	125,000(2)
Matthew Kessel	100,000(1)
Angus Crookshank	80,000(3)
Brett Leason	75,000(1)
Linus Karlsson	75,000(2)
Mathieu Olivier	75,000(3)
Jack St. Ivany	75,000(3)
Maxim Tsyplakov	75,000(2)
Marcus Foligno	50,000(1)
Nicholas Robertson	32,500(2)

Current Funds	$71,531,296
Home Games Remaining	38
Avg. Attendance	10,134
Avg. Revenue/Game	$1,580,956
Projected Revenue	$60,076,328

Expenses

Pro Payroll	$87,024,080
Farm Payroll	$1,109,000
Prospect Fees	$149,534
Coach	$500,000
Games Remaining	76
Total Game Expenses	$1,082,715
Projected Expenses	$82,286,325
Projected Balance	$49,321,299

Salary Commitment

Year: 43	$88,133,080
Year: 44	$76,543,080
Year: 45	$71,683,080
Year: 46	$52,510,080

Matthew Tkachuk	15,000,000(4)
Connor McDavid	10,235,000(4)
Mark Stone	9,430,000(3)
Shea Theodore	8,900,080(4)
Adam Fox	8,900,000(4)
Zach Hyman	4,888,000(3)
Adam Pelech	4,000,000(1)
Eric Comrie	3,500,000(4)
Keegan Kolesar	3,250,000(4)
Jack Roslovic	2,562,000(1)
Casey Mittelstadt	2,562,000(3)
Samuel Ersson	2,550,000(4)
Conor Garland	2,141,000(1)
Luke Kunin	1,673,000(1)
Brandt Clarke	1,560,000(2)
Victor Olofsson	1,500,000(2)
Jackson LaCombe	1,328,000(3)
Michael Amadio	795,000(3)
Yaroslav Askarov	750,000(2)
Brian Dumoulin	750,000(2)
Vasily Podkolzin	750,000(1)

Scott Mayfield	200,000(1)
Ilya Samsonov	175,000(4)
Spencer Martin	114,000(1)
Zemgus Girgensons	85,000(3)
Jonny Brodzinski	85,000(3)
Kailer Yamamoto	75,000(1)
Calvin de Haan	75,000(2)
Matthew Highmore	75,000(2)
Curtis Lazar	75,000(2)
Jakub Vrana	75,000(2)
Ross Johnston	75,000(1)

Current Funds	$521,984,410
Home Games Remaining	38
Avg. Attendance	20,037
Avg. Revenue/Game	$3,366,216
Projected Revenue	$127,916,208

Expenses

Pro Payroll	$87,113,000
Farm Payroll	$2,846,300
Prospect Fees	$91,210
Coach	$1,000,000
Games Remaining	76
Total Game Expenses	$1,110,372
Projected Expenses	$84,388,278
Projected Balance	$565,512,340

Salary Commitment

Year: 43	$97,959,300
Year: 44	$80,213,900
Year: 45	$63,643,900
Year: 46	$34,568,800

Filip Forsberg	9,430,000(3)
Vincent Trocheck	8,050,000(3)
Clayton Keller	8,050,000(4)
Colton Parayko	8,000,000(4)
Drake Batherson	6,153,000(5)
Sam Reinhart	6,153,000(1)
Jack Hughes	5,865,000(2)
Quinn Hughes	5,850,000(1)
MacKenzie Weegar	5,350,000(1)
Connor Hellebuyck	5,340,000(2)
Anders Lee	4,370,000(3)
Tim Stutzle	4,061,000(3)
Logan Cooley	3,128,000(5)
Jake Sanderson	3,088,000(2)
Jeremy Swayman	2,850,000(4)
Connor Bedard	2,753,000(4)
Owen Power	2,720,000(3)
Alex Pietrangelo	1,200,000(4)
Adam Fantilli	1,102,000(2)
Steven Lorentz	850,000(5)
Shakir Mukhamadullin	750,000(2)

Beck Malenstyn	269,100(3)
Eetu Luostarinen	256,200(4)
Mason McTavish	242,400(1)
Thomas Novak	210,000(5)
Paul Cotter	192,300(5)
Trent Frederic	167,300(5)
Connor Brown	110,000(5)
Zach Whitecloud	100,000(3)
Alex Iafallo	100,000(2)
Yakov Trenin	100,000(2)
Semyon Varlamov	99,000(4)
Rasmus Kupari	95,000(4)
Tanner Jeannot	80,000(5)
Juuso Parssinen	75,000(2)
Jordan Spence	75,000(1)
Ethan Del Mastro	75,000(2)
Kyle Burroughs	75,000(2)
Nicolas Deslauriers	75,000(3)
Nicolas Aube-Kubel	75,000(5)
Alexander Alexeyev	75,000(1)
Devon Levi	75,000(5)
Conor Sheary	75,000(5)
Emil Bemstrom	75,000(5)
Walker Duehr	75,000(5)

Current Funds	$336,449,490
Home Games Remaining	38
Avg. Attendance	10,447
Avg. Revenue/Game	$2,256,624
Projected Revenue	$85,751,712

Expenses

Pro Payroll	$87,631,000
Farm Payroll	$1,952,500
Prospect Fees	$171,792
Coach	$1,000,000
Games Remaining	76
Total Game Expenses	$1,106,772
Projected Expenses	$84,114,661
Projected Balance	$338,086,541

Salary Commitment

Year: 43	$89,583,500
Year: 44	$68,003,500
Year: 45	$52,653,000
Year: 46	$34,255,000

Nikita Kucherov	11,900,000(4)
Auston Matthews	10,235,000(3)
Mika Zibanejad	8,625,000(2)
Robert Thomas	8,453,000(1)
Devon Toews	7,500,000(5)
Sebastian Aho	5,906,000(1)
Scott Wedgewood	5,700,000(4)
Artturi Lehkonen	4,888,000(3)
Alexander Romanov	4,601,000(1)
Martin Fehervary	4,513,000(2)
Ilya Sorokin	4,200,000(4)
Artem Zub	3,400,000(5)
John-Jason Peterka	2,105,000(3)
Will Smith	1,000,000(2)
Evan Rodrigues	800,000(5)
Nick Seeler	800,000(1)
Alec Martinez	755,000(5)
Kent Johnson	750,000(3)
Brett Kulak	750,000(1)
Fabian Zetterlund	750,000(1)

Chris Kreider	955,000(2)
Logan Mailloux	100,000(3)
Ryan Graves	90,000(3)
Ryan Suter	90,000(1)
Jordan Harris	80,000(3)
Kevin Labanc	80,000(1)
Haydn Fleury	75,000(1)
Nikolai Kovalenko	75,000(2)
Kieffer Bellows	75,000(2)
Nikita Nesterenko	75,000(2)
Marc-Andre Fleury	75,000(3)
Alex Turcotte	75,000(3)
Mikael Pyyhtia	75,000(1)
Matt Kiersted	32,500(2)

Current Funds	$326,000,514
Home Games Remaining	38
Avg. Attendance	16,430
Avg. Revenue/Game	$1,971,680
Projected Revenue	$74,923,840

Expenses

Pro Payroll	$90,549,000
Farm Payroll	$4,596,218
Prospect Fees	$164,945
Coach	$1,000,000
Games Remaining	76
Total Game Expenses	$1,174,514
Projected Expenses	$89,263,078
Projected Balance	$311,661,276

Salary Commitment

Year: 43	$95,145,218
Year: 44	$84,170,018
Year: 45	$50,618,000
Year: 46	$39,602,000

William Nylander	10,235,000(2)
Nick Suzuki	10,235,000(5)
Cale Makar	8,900,000(4)
Alex Ovechkin	8,188,000(2)
Josh Norris	5,906,000(3)
Jake McCabe	4,750,000(4)
Travis Sanheim	4,750,000(5)
Anthony Cirelli	3,910,000(3)
Jake Walman	3,800,000(1)
Brad Marchand	3,617,000(4)
Owen Tippett	3,597,000(4)
Jake Oettinger	3,210,000(2)
Stuart Skinner	3,210,000(2)
Brayden Schenn	3,160,000(2)
Mikael Granlund	2,990,000(1)
Mario Ferraro	2,788,000(1)
Matt Roy	2,750,000(2)
Noah Cates	2,303,000(4)
Matthew Knies	750,000(2)
Cole Smith	750,000(4)
Pontus Holmberg	750,000(2)

Jani Hakanpaa	700,000(1)
Jean-Gabriel Pageau	500,000(3)
Nils Aman	400,009(2)
Andrew Peeke	400,000(3)
Simon Benoit	300,000(4)
Mathieu Joseph	299,000(2)
Dakota Joshua	214,100(1)
Tyler Tucker	200,009(2)
Brayden Pachal	177,800(1)
Jacob Bernard-Docker	155,300(1)
Dan Vladar	100,000(2)
Pierre-Olivier Joseph	100,000(5)
Tyson Jost	75,000(5)
Brennan Othmann	75,000(2)
Oliver Wahlstrom	75,000(1)
Nolan Allan	75,000(2)
Tye Kartye	75,000(1)
Owen Beck	75,000(2)
Nikita Prishchepov	75,000(2)
James Malatesta	75,000(3)
Lukas Reichel	75,000(3)
Ilya Lyubushkin	75,000(3)
Jan Rutta	75,000(3)
Jonas Rondbjerg	75,000(5)
Michael Pezzetta	75,000(4)
Sonny Milano	75,000(5)

Current Funds	$29,101,223
Home Games Remaining	38
Avg. Attendance	14,999
Avg. Revenue/Game	$2,159,904
Projected Revenue	$82,076,352

Expenses

Pro Payroll	$83,450,000
Farm Payroll	$1,599,100
Prospect Fees	$62,170
Coach	$1,000,000
Games Remaining	76
Total Game Expenses	$1,050,137
Projected Expenses	$79,810,445
Projected Balance	$31,367,130

Salary Commitment

Year: 43	$85,049,100
Year: 44	$58,609,100
Year: 45	$41,164,100
Year: 46	$20,840,300

Roope Hintz	9,430,000(1)
Kyle Connor	8,050,000(1)
Rasmus Andersson	7,000,000(3)
Dylan Cozens	5,815,000(4)
Brayden McNabb	5,000,000(2)
Ian Cole	5,000,000(5)
Igor Shesterkin	4,920,000(2)
Phillip Danault	4,500,000(1)
Elias Pettersson	4,370,000(4)
Kevin Bahl	4,038,000(3)
Darren Raddysh	4,000,000(4)
Niko Mikkola	3,800,000(3)
Marcus Pettersson	3,250,000(2)
Brandon Tanev	2,555,000(1)
Sam Montembeault	2,550,000(2)
Kirill Marchenko	2,450,000(3)
Alexander Kerfoot	1,555,000(4)
Erik Haula	1,500,000(2)
Nic Dowd	1,300,000(1)
Ridly Greig	1,267,000(3)
Nick Paul	1,100,000(3)

Dylan DeMelo	425,000(1)
Nick Jensen	200,000(3)
Cayden Primeau	163,800(3)
Justin Danforth	120,000(1)
Philipp Grubauer	100,300(5)
Adam Edstrom	80,000(3)
Liam Foudy	75,000(3)
Tomas Nosek	75,000(2)
Emil Heineman	75,000(2)
Christian Fischer	75,000(3)
Casey Cizikas	75,000(3)
Luca Del Bel Belluz	75,000(2)
Tyler Motte	60,000(1)

Current Funds	$440,641,894
Home Games Remaining	38
Avg. Attendance	18,939
Avg. Revenue/Game	$3,409,020
Projected Revenue	$129,542,760

Expenses

Pro Payroll	$87,642,200
Farm Payroll	$2,892,000
Prospect Fees	$132,000
Coach	$1,000,000
Games Remaining	76
Total Game Expenses	$1,117,880
Projected Expenses	$84,958,917
Projected Balance	$485,225,737

Salary Commitment

Year: 43	$90,534,200
Year: 44	$80,502,200
Year: 45	$50,939,400
Year: 46	$32,116,000

J.T. Miller	10,235,000(3)
Nico Hischier	8,453,000(2)
Jason Robertson	7,590,000(2)
Rasmus Dahlin	7,120,000(2)
Joel Eriksson Ek	5,463,000(5)
Esa Lindell	5,350,000(4)
Roman Josi	5,232,200(4)
Dylan Strome	4,888,000(3)
Jamie Benn	4,650,000(2)
Miro Heiskanen	4,513,000(5)
Boone Jenner	3,765,000(4)
Mats Zuccarello	3,190,000(5)
Wyatt Johnston	3,128,000(3)
Tyler Seguin	3,110,000(1)
Casey DeSmith	2,120,000(5)
Logan Thompson	2,040,000(1)
Jordan Staal	1,345,000(4)
Alex Vlasic	1,328,000(1)
Seth Jarvis	1,267,000(1)
Cutter Gauthier	1,000,000(2)
Lane Hutson	1,000,000(1)
Thomas Harley	855,000(1)

John Gibson	326,500(5)
Eeli Tolvanen	314,000(2)
Alex Lyon	216,000(4)
Martin Pospisil	167,300(5)
Pavel Mintyukov	156,000(5)
Justin Barron	156,000(3)
Tyson Foerster	152,700(3)
Henry Thrun	137,000(1)
Louis Crevier	137,000(3)
Marco Rossi	126,700(3)
Joonas Korpisalo	98,700(5)
Philip Tomasino	98,300(2)
Logan Stankoven	98,300(5)
Alex Newhook	75,000(1)
Nils Lundkvist	75,000(1)
Ryan Johnson	75,000(1)
Akil Thomas	75,000(2)
Emil Andrae	75,000(2)
Denton Mateychuk	75,000(2)
John Beecher	75,000(5)
Jiri Kulich	75,000(2)
Zachary Jones	70,000(1)
David Jiricek	37,500(2)

Current Funds	$120,422,584
Home Games Remaining	38
Avg. Attendance	10,440
Avg. Revenue/Game	$1,879,200
Projected Revenue	$71,409,600

Expenses

Pro Payroll	$75,403,000
Farm Payroll	$505,500
Prospect Fees	$169,495
Coach	$500,000
Games Remaining	76
Total Game Expenses	$933,878
Projected Expenses	$70,974,727
Projected Balance	$120,857,457

Salary Commitment

Year: 43	$75,908,500
Year: 44	$63,923,000
Year: 45	$48,255,000
Year: 46	$24,271,000

Brock Nelson	8,625,000(1)
Jonathan Marchessault	8,050,000(3)
Moritz Seider	7,120,000(5)
Vladimir Tarasenko	5,463,000(2)
Mattias Ekholm	5,000,000(2)
Ryan Donato	4,888,000(4)
Gustav Forsling	4,750,000(5)
Nikita Zadorov	4,750,000(3)
Calvin Pickard	4,100,000(3)
Patrick Kane	3,190,000(3)
Arber Xhekaj	2,394,000(3)
David Perron	2,260,000(1)
James van Riemsdyk	2,250,000(4)
Yegor Sharangovich	2,141,000(5)
Darcy Kuemper	1,800,000(2)
Leo Carlsson	1,794,000(4)
Noah Hanifin	1,500,000(3)
Jesperi Kotkaniemi	1,328,000(5)
Blake Lizotte	1,000,000(1)
Jonatan Berggren	750,000(2)
Brett Berard	750,000(2)
Lian Bichsel	750,000(2)
James Reimer	750,000(2)

Jeremy Lauzon	300,000(2)
Yegor Zamula	100,500(1)
Jonathan Lekkerimaki	75,000(2)
Marat Khusnutdinov	30,000(2)

Current Funds	$219,563,687
Home Games Remaining	38
Avg. Attendance	18,602
Avg. Revenue/Game	$2,678,688
Projected Revenue	$101,790,144

Expenses

Pro Payroll	$97,688,000
Farm Payroll	$1,996,700
Prospect Fees	$74,940
Coach	$500,000
Games Remaining	76
Total Game Expenses	$1,222,679
Projected Expenses	$92,923,569
Projected Balance	$228,430,262

Salary Commitment

Year: 43	$99,684,700
Year: 44	$81,026,700
Year: 45	$68,926,200
Year: 46	$34,440,000

Artemi Panarin	10,235,000(2)
Aleksander Barkov	10,235,000(3)
Charlie McAvoy	8,900,000(3)
Sidney Crosby	8,188,000(4)
Brady Tkachuk	7,809,000(5)
Jesper Bratt	7,809,000(3)
Filip Gustavsson	7,500,000(4)
Alex DeBrincat	5,463,000(5)
Sam Bennett	4,888,000(1)
Jakob Chychrun	4,601,000(1)
Michael Anderson	3,154,000(1)
Ross Colton	2,562,000(1)
Brady Skjei	2,500,000(4)
Karel Vejmelka	2,260,000(1)
Justin Faulk	2,250,000(3)
Jack McBain	2,093,000(3)
Joel Edmundson	1,750,000(4)
Brandon Bussi	1,000,000(3)
Quinton Byfield	983,000(1)
Will Cuylle	983,000(3)
Josh Anderson	900,000(2)
Garnet Hathaway	875,000(3)
Philipp Kurashev	750,000(4)

Brandon Carlo	275,000(2)
Ryan Strome	210,000(2)
Kaedan Korczak	156,000(3)
Vitek Vanecek	135,000(1)
Jake Bean	130,500(2)
Erik Gustafsson	125,000(2)
Isaak Phillips	110,200(3)
Barclay Goodrow	95,000(4)
Nico Sturm	85,000(4)
Jack Thompson	75,000(2)
Joshua Roy	75,000(5)
Frederick Gaudreau	75,000(2)
Ondrej Palat	75,000(2)
Erik Johnson	75,000(4)
Sam Carrick	75,000(4)
Vinnie Hinostroza	75,000(4)
Jacob Bryson	75,000(1)
Nick Blankenburg	75,000(3)

Current Funds	$832,039,864
Home Games Remaining	38
Avg. Attendance	21,000
Avg. Revenue/Game	$3,276,000
Projected Revenue	$124,488,000

Expenses

Pro Payroll	$91,511,000
Farm Payroll	$1,492,300
Prospect Fees	$89,610
Coach	$1,000,000
Games Remaining	76
Total Game Expenses	$1,147,475
Projected Expenses	$87,208,063
Projected Balance	$869,319,801

Salary Commitment

Year: 43	$93,003,300
Year: 44	$71,246,000
Year: 45	$55,471,000
Year: 46	$36,888,000

David Pastrnak	10,235,000(3)
Nathan MacKinnon	10,235,000(4)
Adrian Kempe	9,430,000(1)
Martin Necas	8,453,000(5)
Alex Tuch	8,050,000(2)
Zach Werenski	7,500,000(2)
Nikolaj Ehlers	4,888,000(5)
K'Andre Miller	4,601,000(4)
Noah Dobson	4,601,000(4)
Dustin Wolf	3,960,000(5)
Matt Boldy	3,128,000(1)
Kaiden Guhle	3,088,000(3)
Pierre-Luc Dubois	2,691,000(3)
Nick Foligno	2,185,000(1)
Cody Ceci	2,000,000(1)
William Eklund	1,794,000(3)
Dante Fabbro	1,672,000(1)
Pyotr Kochetkov	750,000(1)
Mikael Backlund	750,000(1)
Joel Armia	750,000(1)
Philip Broberg	750,000(1)

Jason Dickinson	550,000(3)
Ryan Poehling	192,300(1)
Simon Nemec	75,000(5)
Barrett Hayton	75,000(2)
Justus Annunen	75,000(3)
Ivan Miroshnichenko	75,000(5)
Scott Morrow	75,000(2)
Nino Niederreiter	75,000(2)
Marc-Edouard Vlasic	75,000(1)
Urho Vaakanainen	75,000(1)
Kasperi Kapanen	75,000(3)
Isac Lundestrom	75,000(3)

Current Funds	$333,893,224
Home Games Remaining	38
Avg. Attendance	20,594
Avg. Revenue/Game	$2,471,280
Projected Revenue	$93,908,640

Expenses

Pro Payroll	$89,354,005
Farm Payroll	$736,500
Prospect Fees	$152,059
Coach	$1,000,000
Games Remaining	75
Total Game Expenses	$1,112,714
Projected Expenses	$83,453,565
Projected Balance	$344,348,299

Salary Commitment

Year: 43	$90,090,505
Year: 44	$83,296,505
Year: 45	$62,785,005
Year: 46	$16,160,005

Leon Draisaitl	10,235,000(3)
Jake Guentzel	10,235,000(3)
Victor Hedman	8,900,000(3)
Travis Konecny	8,050,000(2)
Ivan Provorov	7,512,000(4)
Aaron Ekblad	5,550,000(2)
Brock Boeser	4,888,000(4)
Jordan Kyrou	4,594,000(1)
Mason Marchment	4,370,000(3)
Linus Ullmark	4,200,000(3)
Nicolas Roy	3,910,000(3)
Jordan Martinook	3,760,005(4)
Alexandre Carrier	3,750,000(2)
Cole Caufield	2,424,000(3)
Teddy Blueger	1,750,000(2)
Jonas Siegenthaler	1,601,000(3)
Radek Faksa	1,125,000(1)
Leevi Merilainen	1,000,000(2)
Jalen Chatfield	750,000(1)
Kevin Stenlund	750,000(3)

Jake Allen	175,000(1)
Logan O'Connor	125,000(2)
Tyler Kleven	75,000(2)
Michael Carcone	75,000(2)
Samuel Bolduc	75,000(1)
Trevor Lewis	75,000(1)
Lars Eller	75,000(2)
Brendan Brisson	31,500(2)
Landon Slaggert	30,000(2)

Current Funds	$32,667,180
Home Games Remaining	38
Avg. Attendance	14,864
Avg. Revenue/Game	$1,605,312
Projected Revenue	$61,001,856

Expenses

Pro Payroll	$75,286,560
Farm Payroll	$1,488,000
Prospect Fees	$176,484
Coach	$500,000
Games Remaining	75
Total Game Expenses	$944,525
Projected Expenses	$70,839,370
Projected Balance	$22,829,666

Salary Commitment

Year: 43	$76,774,560
Year: 44	$62,034,060
Year: 45	$31,874,060
Year: 46	$22,270,560

William Karlsson	8,625,000(2)
Darnell Nurse	8,200,000(2)
Radko Gudas	5,555,560(5)
Adam Lowry	5,110,000(5)
Brent Burns	5,000,000(2)
Rasmus Ristolainen	4,250,000(5)
Josh Manson	4,250,000(3)
Kyle Palmieri	4,200,000(5)
Kevin Lankinen	4,200,000(3)
Nick Bjugstad	3,350,000(1)
Mason Lohrei	3,155,000(4)
Max Pacioretty	3,140,000(1)
John Marino	3,000,000(2)
Jordan Eberle	2,501,000(1)
Vladislav Namestnikov	2,500,000(1)
Danton Heinen	2,250,000(2)
Michael Sgarbossa	1,750,000(2)
Corey Perry	1,000,000(1)
Matthew Schaefer	1,000,000(3)
Alexey Toropchenko	750,000(1)
Arvid Soderblom	750,000(1)
Macklin Celebrini	750,000(2)

Juuso Valimaki	250,000(1)
Nick Perbix	234,000(1)
Erik Brannstrom	115,500(1)
Declan Chisholm	77,000(3)
Valtteri Puustinen	76,500(3)
Jesse Puljujarvi	75,000(2)
Akira Schmid	75,000(1)
Cole Schwindt	75,000(2)
Mark Jankowski	75,000(1)
Fraser Minten	75,000(2)
Oskar Sundqvist	75,000(2)
Olle Lycksell	75,000(2)
William Borgen	75,000(2)
Victor Mancini	75,000(2)
Elias PetterssonD	60,000(2)