Current Funds	$102,656,770
Home Games Remaining	16
Avg. Attendance	10,356
Avg. Revenue/Game	$1,367,161
Projected Revenue	$21,874,576

Expenses

Pro Payroll	$78,595,000
Farm Payroll	$1,195,000
Prospect Fees	$143,680
Coach	$500,000
Games Remaining	34
Total Game Expenses	$980,899
Projected Expenses	$33,350,550
Projected Balance	$91,180,796

Salary Commitment

Year: 43	$79,790,000
Year: 44	$66,940,000
Year: 45	$49,963,000
Year: 46	$30,813,000

Carter Verhaeghe	9,500,000(4)
Alex Tuch	8,050,000(3)
Brenden Dillon	7,500,000(4)
Frank Vatrano	7,000,000(2)
Adam Lowry	6,555,000(1)
Adam Henrique	6,500,000(4)
Dylan Larkin	6,153,000(5)
Chandler Stephenson	4,370,000(3)
Vincent Desharnais	3,200,000(1)
Derek Forbort	3,100,000(3)
Andrew Mangiapane	2,990,000(2)
Dawson Mercer	2,424,000(2)
Connor Ingram	1,560,000(2)
Charlie Lindgren	1,560,000(1)
Morgan Geekie	1,328,000(2)
Josh Mahura	1,305,000(3)
Sean Walker	1,000,000(1)
Max Domi	750,000(4)
Barrett Hayton	750,000(3)
Tobias Bjornfot	750,000(3)
Elmer Soderblom	750,000(3)
Brett Kulak	750,000(2)
Joel Hofer	750,000(2)

Michael Rasmussen	281,500(1)
Mason Appleton	218,500(1)
Evgenii Dadonov	110,000(4)
Jacob Moverare	75,000(4)
Thomas Bordeleau	75,000(4)
Jesper Boqvist	75,000(3)
Jansen Harkins	75,000(2)
Josh Doan	75,000(5)
Morgan Barron	75,000(4)
David Gustafsson	50,000(2)
Jaret Anderson-Dolan	50,000(2)
Daemon Hunt	35,000(1)

Current Funds	$15,173,624
Home Games Remaining	17
Avg. Attendance	10,318
Avg. Revenue/Game	$1,486,014
Projected Revenue	$25,262,238

Expenses

Pro Payroll	$92,814,775
Farm Payroll	$1,884,407
Prospect Fees	$86,470
Coach	$500,000
Games Remaining	34
Total Game Expenses	$1,162,020
Projected Expenses	$39,508,685
Projected Balance	$927,177

Salary Commitment

Year: 43	$94,699,182
Year: 44	$83,327,982
Year: 45	$65,825,582
Year: 46	$39,710,300

Charlie Coyle	10,111,555(3)
Morgan Rielly	8,900,000(4)
Kris Letang	8,900,000(2)
Tyler Toffoli	7,300,000(4)
Dougie Hamilton	7,000,000(4)
Aaron Ekblad	5,550,000(3)
Viktor Arvidsson	4,500,000(2)
Anders Lee	4,370,000(4)
Ryan Nugent-Hopkins	3,910,000(5)
Cam Talbot	3,887,000(3)
Shayne Gostisbehere	3,700,000(1)
Mikael Backlund	3,700,000(1)
Nicolas Hague	3,534,000(3)
Troy Terry	3,450,000(4)
Ivan Barbashev	3,250,000(1)
Sergei Bobrovsky	2,423,000(2)
Oliver Bjorkstrand	2,222,220(3)
Jason Zucker	2,185,000(4)
J.J. Moser	1,672,000(5)
Alexandre Texier	750,000(5)
Connor McMichael	750,000(2)
Joel Kiviranta	750,000(2)

Anthony Duclair	520,000(3)
Daniel Sprong	314,000(1)
Michael Eyssimont	183,007(3)
Matias Maccelli	179,400(2)
Evan Rodrigues	176,000(1)
Luke Evangelista	98,300(4)
Cameron Lund	75,000(3)
Peyton Krebs	75,000(4)
Jake Allen	61,000(1)
Nils Aman	50,100(1)
Miles Wood	50,100(1)
Hendrix Lapierre	35,000(1)
Kevin Korchinski	35,000(1)
Jakub Lauko	32,500(3)

Current Funds	$188,487,677
Home Games Remaining	17
Avg. Attendance	12,468
Avg. Revenue/Game	$2,244,382
Projected Revenue	$38,154,494

Expenses

Pro Payroll	$88,271,555
Farm Payroll	$3,029,100
Prospect Fees	$139,917
Coach	$1,000,000
Games Remaining	33
Total Game Expenses	$1,127,324
Projected Expenses	$37,201,694
Projected Balance	$189,440,477

Salary Commitment

Year: 43	$91,300,655
Year: 44	$78,765,655
Year: 45	$67,193,955
Year: 46	$38,475,900

John Carlson	8,800,000(5)
Mark Scheifele	8,625,000(2)
Darnell Nurse	8,200,000(3)
Seth Jones	7,500,000(1)
Blake Coleman	5,500,000(3)
Cam Fowler	5,350,000(4)
Rickard Rakell	5,000,000(1)
Timo Meier	4,888,000(5)
Steven Stamkos	4,780,000(5)
Brock Faber	4,690,000(4)
Gabriel Vilardi	4,106,000(3)
Erik Karlsson	3,333,333(3)
Juraj Slafkovsky	3,128,000(4)
Stefan Noesen	3,111,222(3)
Andrei Vasilevskiy	2,850,000(4)
Anthony Stolarz	2,280,000(3)
Lucas Raymond	1,527,000(2)
Pavel Dorofeyev	1,486,000(4)
Cole Perfetti	1,267,000(2)
Nick Paul	1,100,000(4)
Matt Coronato	750,000(3)

Mathew Barzal	805,000(3)
Sean Durzi	513,600(4)
Alexis Lafreniere	245,000(5)
Emil Lilleberg	210,000(4)
Joel Farabee	209,300(4)
Cameron York	152,700(2)
Sam Malinski	76,000(4)
Aatu Raty	75,000(4)
Jani Nyman	75,000(3)
Shane Wright	75,000(3)
Kirby Dach	75,000(3)
Spencer Knight	75,000(3)
Ville Heinola	75,000(3)
Liam Ohgren	75,000(3)
Jakob Pelletier	75,000(4)
Mackie Samoskevich	75,000(3)
Isaiah George	75,000(3)
Matthew Poitras	35,000(1)
Olen Zellweger	32,500(3)

Current Funds	$147,362,953
Home Games Remaining	17
Avg. Attendance	14,189
Avg. Revenue/Game	$1,362,089
Projected Revenue	$23,155,513

Expenses

Pro Payroll	$79,956,011
Farm Payroll	$689,000
Prospect Fees	$228,697
Coach	$1,000,000
Games Remaining	34
Total Game Expenses	$998,460
Projected Expenses	$33,947,635
Projected Balance	$136,570,831

Salary Commitment

Year: 43	$80,645,011
Year: 44	$45,170,009
Year: 45	$33,830,009
Year: 46	$20,788,000

Marc-Edouard Vlasic	10,000,000(1)
Erik Cernak	7,350,000(2)
Vince Dunn	7,000,000(1)
Jamie Oleksiak	7,000,000(4)
Dmitry Orlov	5,000,000(3)
Alex Killorn	4,750,000(4)
Scott Laughton	4,568,009(3)
Calvin de Haan	3,500,000(1)
Tyler Johnson	3,500,000(1)
Juuse Saros	3,210,000(3)
Petr Mrazek	3,210,000(4)
Brandon Saad	3,000,000(5)
Calle Jarnkrok	3,000,000(1)
Justin Holl	3,000,000(1)
Robby Fabbri	2,990,000(2)
Jackson LaCombe	1,328,000(4)
Ryan Lomberg	1,000,001(1)
Austin Watson	1,000,001(1)
Zachary Bolduc	1,000,000(2)
Oskar Sundqvist	800,000(1)
Adam Boqvist	750,000(4)
Colin Blackwell	750,000(1)
Pierre Engvall	750,000(1)
David Kampf	750,000(1)
Simon Holmstrom	750,000(4)

Conor Sheary	350,000(1)
Ville Husso	114,000(3)
Drew Helleson	75,000(3)
Nicolas Aube-Kubel	75,000(1)
Albert Johansson	75,000(3)

Current Funds	$134,040,543
Home Games Remaining	17
Avg. Attendance	17,096
Avg. Revenue/Game	$1,641,288
Projected Revenue	$27,901,896

Expenses

Pro Payroll	$81,691,025
Farm Payroll	$3,399,300
Prospect Fees	$227,234
Coach	$1,000,000
Games Remaining	34
Total Game Expenses	$1,052,653
Projected Expenses	$35,790,207
Projected Balance	$126,152,232

Salary Commitment

Year: 43	$85,090,325
Year: 44	$71,165,500
Year: 45	$63,419,900
Year: 46	$42,112,400

Ryan Pulock	8,500,000(4)
Jonathan Drouin	7,500,000(5)
Andrei Kuzmenko	7,500,000(3)
Ryan O'Reilly	7,000,000(5)
Alexander Romanov	4,601,000(2)
Filip Hronek	4,513,000(1)
Tyler Myers	4,500,000(3)
Tyler Bertuzzi	4,500,000(3)
Nick Schmaltz	4,370,000(5)
Evgeni Malkin	4,097,000(4)
Martin Necas	3,627,000(1)
Bowen Byram	3,563,000(4)
Jake DeBrusk	3,450,000(3)
Luke Hughes	3,088,000(4)
Jake Neighbours	2,105,000(4)
Jordan Binnington	2,040,000(1)
Simon Edvinsson	1,560,000(4)
Sean Couturier	1,000,000(1)
Matvei Michkov	1,000,000(2)
Kiefer Sherwood	927,025(1)
Kaapo Kakko	750,000(3)
Joseph Woll	750,000(2)
Brett Howden	750,000(1)

David Rittich	400,000(3)
Ilya Mikheyev	345,000(2)
Ryan Lindgren	340,000(2)
Timothy Liljegren	315,400(1)
Morgan Frost	209,300(2)
Carl Grundstrom	192,300(1)
Cole Sillinger	179,400(4)
Max Jones	150,100(1)
Klim Kostin	148,600(2)
Arthur Kaliyev	126,700(2)
Jayden Struble	100,000(1)
John Ludvig	100,000(1)
Ryker Evans	100,000(1)
Taylor Hall	100,000(3)
Jack Drury	75,000(4)
Marco Kasper	75,000(3)
Wyatt Kaiser	75,000(4)
Nils Hoglander	75,000(2)
Connor Dewar	75,000(2)
Ty Dellandrea	75,000(2)
Ryan Reaves	75,000(1)
Bobby Brink	35,000(1)
Frank Nazar	32,500(3)

Current Funds	$73,430,890
Home Games Remaining	17
Avg. Attendance	19,504
Avg. Revenue/Game	$2,340,504
Projected Revenue	$39,788,568

Expenses

Pro Payroll	$94,650,001
Farm Payroll	$3,707,180
Prospect Fees	$268,137
Coach	$500,000
Games Remaining	33
Total Game Expenses	$1,208,845
Projected Expenses	$39,891,896
Projected Balance	$73,327,562

Salary Commitment

Year: 43	$98,357,181
Year: 44	$84,878,580
Year: 45	$68,212,580
Year: 46	$54,883,000

Tom Wilson	10,235,000(5)
Brandon Hagel	10,235,000(5)
Brayden Point	9,430,000(1)
Nazem Kadri	8,050,000(4)
Kevin Fiala	8,050,000(2)
Evan Bouchard	8,010,000(4)
Shane Pinto	5,815,000(2)
Matt Duchene	4,888,000(4)
Elias Lindholm	4,370,000(3)
Ryan McLeod	4,064,000(5)
Anthony Mantha	3,500,000(5)
Connor Murphy	3,500,000(3)
Ryan McDonagh	2,100,000(4)
Adin Hill	2,040,000(3)
Dylan Samberg	1,820,000(2)
Jonas Brodin	1,600,000(4)
Alexander Wennberg	1,600,000(4)
Cody Ceci	1,500,000(1)
Erik Gudbranson	1,100,000(3)
Jordan Martinook	1,000,001(1)
Aliaksei Protas	750,000(2)
Dylan Holloway	750,000(3)
Mackenzie Blackwood	243,000(1)

Eric Robinson	750,000(3)
Nicolas Roy	391,000(4)
Logan Stanley	300,000(1)
Jakub Dobes	225,000(3)
Samuel Girard	222,800(1)
Ryan Strome	210,000(3)
Conor Timmins	186,200(1)
Michael Kesselring	156,000(2)
Mark Kastelic	150,100(1)
Parker Wotherspoon	145,500(1)
Matt Grzelcyk	110,000(4)
Justin Brazeau	100,000(4)
Jake Christiansen	75,000(2)
Trevor van Riemsdyk	75,000(3)
John Klingberg	75,000(3)
Taylor Raddysh	75,000(1)
Jackson Blake	75,000(3)
Arshdeep Bains	75,000(3)
Rafael Harvey-Pinard	75,000(1)
Nico Daws	55,000(3)
Alec Martinez	50,500(1)
Alexander Kerfoot	50,500(1)
Daniil Miromanov	50,000(1)
Alex Barre-Boulet	29,580(3)

Current Funds	$447,534,895
Home Games Remaining	17
Avg. Attendance	17,472
Avg. Revenue/Game	$2,096,686
Projected Revenue	$35,643,662

Expenses

Pro Payroll	$98,923,555
Farm Payroll	$2,334,805
Prospect Fees	$77,260
Coach	$1,000,000
Games Remaining	34
Total Game Expenses	$1,247,995
Projected Expenses	$42,431,842
Projected Balance	$440,746,715

Salary Commitment

Year: 43	$101,258,360
Year: 44	$80,589,555
Year: 45	$75,823,555
Year: 46	$38,678,000

Mikko Rantanen	10,235,000(1)
Bo Horvat	10,111,555(3)
Tage Thompson	9,430,000(5)
Josh Morrissey	8,900,000(4)
Mike Matheson	8,900,000(3)
Valeri Nichushkin	8,625,000(1)
Brandon Montour	8,550,000(3)
Neal Pionk	7,500,000(5)
Jaccob Slavin	4,500,000(3)
Jordan Greenway	4,370,000(2)
Damon Severson	4,000,000(5)
Dylan Guenther	2,753,000(4)
Patrik Laine	2,691,000(3)
Ukko-Pekka Luukkonen	2,550,000(5)
Matty Beniers	1,267,000(3)
Brett Pesce	1,025,000(5)
Alexandar Georgiev	850,000(5)
Cody Glass	750,000(3)
Trevor Moore	750,000(5)
Justin Danforth	666,000(1)
Bobby McMann	500,000(1)

Matt Rempe	770,000(4)
Thomas Novak	406,400(1)
Tristan Jarry	321,000(2)
Gustav Nyquist	156,405(1)
Jan Rutta	80,000(1)
Josh Brown	76,000(3)
Henri Jokiharju	75,000(3)
Travis Dermott	75,000(3)
Daniil Tarasov	75,000(2)
Cale Fleury	75,000(3)
Alexander Holtz	75,000(4)
Nathan Bastian	75,000(5)
Spencer Stastney	75,000(3)

Current Funds	$176,231,935
Home Games Remaining	17
Avg. Attendance	15,907
Avg. Revenue/Game	$2,290,517
Projected Revenue	$38,938,789

Expenses

Pro Payroll	$91,666,000
Farm Payroll	$3,751,800
Prospect Fees	$125,357
Coach	$1,000,000
Games Remaining	34
Total Game Expenses	$1,177,356
Projected Expenses	$40,030,089
Projected Balance	$175,140,635

Salary Commitment

Year: 43	$95,417,800
Year: 44	$79,151,800
Year: 45	$66,884,800
Year: 46	$46,671,000

Kirill Kaprizov	10,235,000(4)
Pavel Buchnevich	9,430,000(1)
Bryan Rust	8,625,000(4)
Drew Doughty	6,900,000(3)
Mikhail Sergachev	6,790,000(2)
Tomas Hertl	5,463,000(4)
David Savard	5,450,000(3)
Joey Daccord	5,340,000(4)
Jared McCann	4,888,000(5)
Thomas Chabot	4,513,000(1)
Jonathan Huberdeau	3,910,000(2)
Vladislav Gavrikov	3,800,000(3)
Jaden Schwartz	2,950,000(4)
Elvis Merzlikins	2,900,000(3)
Pius Suter	2,900,000(5)
Brendan Gallagher	1,950,000(4)
Jamie Drysdale	1,560,000(5)
Anton Lundell	1,267,000(2)
Ty Emberson	1,000,000(1)
Yanni Gourde	995,000(5)
Logan O'Connor	800,000(1)

Thatcher Demko	690,000(5)
Lawson Crouse	488,800(3)
Jeff Skinner	300,000(2)
J.T. Compher	295,000(4)
Caleb Jones	234,000(1)
Jonathan Quick	215,000(3)
Andre Burakovsky	210,000(5)
Joonas Korpisalo	204,000(1)
Colin Miller	88,000(4)
Noah Gregor	88,000(4)
Sean Kuraly	88,000(4)
Troy Stecher	85,000(3)
Casey Cizikas	85,000(1)
Noel Acciari	81,000(5)
Oliver Kapanen	75,000(3)
Dennis Cholowski	75,000(3)
Ryan Winterton	75,000(3)
Mitchell Chaffee	75,000(4)
Uvis Balinskis	75,000(4)
Oskar Back	75,000(3)
Sam Steel	75,000(3)
Parker Kelly	75,000(4)

Current Funds	$124,811,818
Home Games Remaining	17
Avg. Attendance	11,774
Avg. Revenue/Game	$1,978,032
Projected Revenue	$33,626,544

Expenses

Pro Payroll	$94,532,000
Farm Payroll	$2,545,800
Prospect Fees	$76,047
Coach	$1,000,000
Games Remaining	34
Total Game Expenses	$1,196,998
Projected Expenses	$40,697,937
Projected Balance	$117,740,425

Salary Commitment

Year: 43	$96,977,800
Year: 44	$73,565,800
Year: 45	$49,817,800
Year: 46	$31,985,800

Mitchell Marner	10,235,000(2)
Jack Eichel	10,235,000(5)
John Tavares	8,050,000(4)
Anze Kopitar	7,600,000(5)
Jacob Trouba	7,500,000(3)
Claude Giroux	6,728,000(1)
Adam Larsson	6,500,000(3)
Pavel Zacha	5,463,000(1)
Andrei Svechnikov	4,676,000(1)
Sean Monahan	3,910,000(2)
Jake Middleton	3,800,000(2)
Ian Cole	3,100,000(1)
Jacob Markstrom	3,082,000(3)
Patrick Kane	3,000,000(1)
Mattias Samuelsson	2,720,000(2)
Braden Schneider	2,108,000(2)
Christian Dvorak	2,000,000(4)
Hampus Lindholm	2,000,000(4)
Mathieu Olivier	750,000(4)
Lukas Dostal	750,000(2)
Nicholas Robertson	325,000(3)

Jonathan Kovacevic	340,000(4)
Michael Bunting	300,000(4)
Filip Chytil	245,000(1)
Marcus Johansson	210,000(4)
Connor Brown	200,000(1)
Trevor Zegras	178,500(5)
Drew O'Connor	167,300(4)
Alex Nedeljkovic	150,000(3)
Luke Schenn	125,000(3)
Connor Mackey	100,000(0)
Matthew Kessel	100,000(2)
Angus Crookshank	80,000(4)
Brett Leason	75,000(2)
Linus Karlsson	75,000(3)
Jack St. Ivany	75,000(4)
Maxim Tsyplakov	75,000(3)
Marcus Foligno	50,000(2)

Current Funds	$75,364,921
Home Games Remaining	17
Avg. Attendance	10,886
Avg. Revenue/Game	$1,698,274
Projected Revenue	$28,870,658

Expenses

Pro Payroll	$95,636,080
Farm Payroll	$2,319,000
Prospect Fees	$149,534
Coach	$500,000
Games Remaining	34
Total Game Expenses	$1,202,495
Projected Expenses	$40,884,840
Projected Balance	$63,350,739

Salary Commitment

Year: 43	$97,955,080
Year: 44	$73,090,080
Year: 45	$59,700,080
Year: 46	$54,240,080

Matthew Tkachuk	15,000,000(5)
Connor McDavid	10,235,000(5)
Zach Hyman	10,235,000(1)
Mark Stone	9,850,000(1)
Shea Theodore	8,900,080(5)
Adam Fox	8,900,000(5)
Adam Pelech	4,000,000(2)
Eric Comrie	3,500,000(5)
Keegan Kolesar	3,250,000(5)
Casey Mittelstadt	2,795,000(1)
Jack Roslovic	2,562,000(2)
Samuel Ersson	2,550,000(5)
Conor Garland	2,141,000(2)
Scott Mayfield	2,000,000(2)
Andrew Copp	1,985,000(1)
Luke Kunin	1,673,000(2)
Brandt Clarke	1,560,000(3)
Victor Olofsson	1,500,000(3)
Yaroslav Askarov	750,000(3)
Brian Dumoulin	750,000(3)
Matthew Highmore	750,000(3)
Vasily Podkolzin	750,000(2)

Jonny Brodzinski	850,000(4)
Michael Amadio	795,000(4)
Ilya Samsonov	175,000(5)
Spencer Martin	114,000(2)
Zemgus Girgensons	85,000(4)
Kailer Yamamoto	75,000(2)
Curtis Lazar	75,000(3)
Jakub Vrana	75,000(3)
Ross Johnston	75,000(2)

Current Funds	$542,587,171
Home Games Remaining	17
Avg. Attendance	17,743
Avg. Revenue/Game	$2,980,972
Projected Revenue	$50,676,524

Expenses

Pro Payroll	$89,852,111
Farm Payroll	$2,465,900
Prospect Fees	$91,210
Coach	$1,000,000
Games Remaining	34
Total Game Expenses	$1,139,137
Projected Expenses	$38,730,653
Projected Balance	$554,533,042

Salary Commitment

Year: 43	$92,318,011
Year: 44	$72,029,500
Year: 45	$54,284,100
Year: 46	$33,389,100

Clayton Keller	8,050,000(5)
Colton Parayko	8,000,000(5)
Vincent Trocheck	7,111,111(1)
Filip Forsberg	6,153,000(1)
Sam Reinhart	6,153,000(2)
Jack Hughes	5,865,000(3)
Quinn Hughes	5,850,000(2)
MacKenzie Weegar	5,350,000(2)
Connor Hellebuyck	5,340,000(3)
Mattias Ekholm	5,000,000(3)
Drake Batherson	4,644,000(1)
Tim Stutzle	4,061,000(4)
Jake Sanderson	3,088,000(3)
Jeremy Swayman	2,850,000(5)
Connor Bedard	2,753,000(5)
Owen Power	2,720,000(4)
Eetu Luostarinen	2,562,000(5)
Alex Pietrangelo	1,200,000(5)
Adam Fantilli	1,102,000(3)
Dmitri Voronkov	1,000,000(1)
Logan Cooley	1,000,000(1)

Rasmus Kupari	750,000(5)
Beck Malenstyn	269,100(4)
Mason McTavish	242,400(2)
Trent Frederic	170,400(1)
Devon Levi	100,000(1)
Alex Iafallo	100,000(3)
Yakov Trenin	100,000(3)
Semyon Varlamov	99,000(5)
Juuso Parssinen	75,000(3)
Jordan Spence	75,000(2)
Shakir Mukhamadullin	75,000(3)
Ethan Del Mastro	75,000(3)
Kyle Burroughs	75,000(3)
Nicolas Deslauriers	75,000(4)
Alexander Alexeyev	75,000(2)
Paul Cotter	55,000(1)
Walker Duehr	55,000(1)

Current Funds	$350,468,685
Home Games Remaining	17
Avg. Attendance	10,260
Avg. Revenue/Game	$2,053,019
Projected Revenue	$34,901,323

Expenses

Pro Payroll	$87,739,000
Farm Payroll	$1,852,500
Prospect Fees	$171,792
Coach	$1,000,000
Games Remaining	34
Total Game Expenses	$1,106,869
Projected Expenses	$37,633,560
Projected Balance	$347,736,448

Salary Commitment

Year: 43	$89,591,500
Year: 44	$65,486,500
Year: 45	$57,785,500
Year: 46	$47,173,000

Nikita Kucherov	11,900,000(5)
Auston Matthews	10,235,000(4)
Mika Zibanejad	8,625,000(3)
Devon Toews	8,200,000(1)
Radko Gudas	7,000,000(1)
Sebastian Aho	5,906,000(2)
Scott Wedgewood	5,700,000(5)
Artturi Lehkonen	4,888,000(4)
Ilya Sorokin	4,200,000(5)
Robert Thomas	3,617,000(1)
Martin Fehervary	3,563,000(1)
Jared Spurgeon	3,500,000(5)
Ben Chiarot	2,900,000(4)
John-Jason Peterka	2,105,000(4)
Artem Zub	1,100,000(1)
Nick Seeler	800,000(2)
Nikolai Kovalenko	750,000(3)
Kent Johnson	750,000(4)
Fabian Zetterlund	750,000(2)
Alex Turcotte	750,000(4)
Ilya Lyubushkin	500,000(1)

Chris Kreider	955,000(3)
Will Smith	100,000(3)
Ryan Graves	90,000(4)
Ryan Suter	90,000(2)
Jordan Harris	80,000(4)
Kevin Labanc	80,000(2)
Haydn Fleury	75,000(2)
Kieffer Bellows	75,000(3)
Nikita Nesterenko	75,000(3)
Marc-Andre Fleury	75,000(4)
Mikael Pyyhtia	75,000(1)
Philipp Grubauer	50,000(1)
Matt Kiersted	32,500(3)

Current Funds	$365,232,950
Home Games Remaining	17
Avg. Attendance	18,428
Avg. Revenue/Game	$2,211,345
Projected Revenue	$37,592,865

Expenses

Pro Payroll	$92,388,000
Farm Payroll	$3,643,700
Prospect Fees	$164,945
Coach	$1,000,000
Games Remaining	34
Total Game Expenses	$1,185,325
Projected Expenses	$40,301,048
Projected Balance	$362,524,767

Salary Commitment

Year: 43	$96,031,700
Year: 44	$66,997,200
Year: 45	$59,087,000
Year: 46	$32,670,000

William Nylander	10,235,000(3)
Nick Suzuki	10,235,000(1)
J.T. Miller	10,235,000(4)
Cale Makar	8,900,000(5)
Alex Ovechkin	8,188,000(3)
Brad Marchand	5,907,000(1)
Jake McCabe	4,750,000(5)
Owen Tippett	4,643,000(1)
Anthony Cirelli	3,910,000(4)
Jake Walman	3,800,000(2)
Josh Norris	3,627,000(1)
Jake Oettinger	3,210,000(3)
Stuart Skinner	3,210,000(3)
Travis Sanheim	3,000,000(1)
Simon Benoit	3,000,000(5)
Mario Ferraro	2,788,000(2)
Matthew Knies	750,000(3)
Cole Smith	750,000(5)
Noah Cates	750,000(1)
Joel Armia	500,000(1)

Jani Hakanpaa	700,000(2)
Jean-Gabriel Pageau	500,000(4)
Andrew Peeke	400,000(4)
Mathieu Joseph	299,000(3)
Dakota Joshua	214,100(2)
Brayden Pachal	177,800(2)
Jacob Bernard-Docker	155,300(2)
Steven Lorentz	132,500(1)
Anton Forsberg	125,000(3)
Dan Vladar	100,000(3)
Pierre-Olivier Joseph	90,000(1)
Brennan Othmann	75,000(3)
Oliver Wahlstrom	75,000(1)
Nolan Allan	75,000(3)
Tye Kartye	75,000(2)
Owen Beck	75,000(3)
Nikita Prishchepov	75,000(3)
James Malatesta	75,000(4)
Lukas Reichel	75,000(4)
Michael Pezzetta	75,000(5)
Pontus Holmberg	75,000(1)

Current Funds	$73,373,188
Home Games Remaining	17
Avg. Attendance	10,047
Avg. Revenue/Game	$1,506,724
Projected Revenue	$25,614,308

Expenses

Pro Payroll	$77,812,000
Farm Payroll	$2,678,800
Prospect Fees	$62,170
Coach	$1,000,000
Games Remaining	34
Total Game Expenses	$994,548
Projected Expenses	$33,814,646
Projected Balance	$65,172,850

Salary Commitment

Year: 43	$80,490,800
Year: 44	$66,238,800
Year: 45	$52,578,800
Year: 46	$35,133,800

Kyle Connor	8,050,000(2)
Joel Eriksson Ek	7,809,000(1)
Rasmus Andersson	7,000,000(4)
Dylan Cozens	5,815,000(5)
Brayden McNabb	5,000,000(3)
Igor Shesterkin	4,920,000(3)
Elias Pettersson	4,370,000(5)
Dylan DeMelo	4,250,000(2)
Kevin Bahl	4,038,000(4)
Darren Raddysh	4,000,000(5)
Niko Mikkola	3,800,000(4)
Marcus Pettersson	3,250,000(3)
Sam Montembeault	2,550,000(3)
Kirill Marchenko	2,450,000(4)
Colton Sissons	2,225,000(1)
Kyle Palmieri	2,125,000(1)
Erik Haula	1,500,000(3)
Nic Dowd	1,300,000(2)
Ridly Greig	1,267,000(4)
Jake Evans	1,093,000(1)
Radek Faksa	1,000,000(1)

Nick Jensen	2,000,000(4)
Cayden Primeau	163,800(4)
Adam Edstrom	80,000(4)
Liam Foudy	75,000(4)
Tomas Nosek	75,000(3)
Emil Heineman	75,000(3)
Christian Fischer	75,000(4)
Luca Del Bel Belluz	75,000(3)
Tyler Motte	60,000(2)

Current Funds	$468,137,078
Home Games Remaining	17
Avg. Attendance	15,423
Avg. Revenue/Game	$2,406,054
Projected Revenue	$40,902,918

Expenses

Pro Payroll	$94,052,200
Farm Payroll	$2,635,200
Prospect Fees	$129,000
Coach	$1,000,000
Games Remaining	34
Total Game Expenses	$1,192,883
Projected Expenses	$40,558,020
Projected Balance	$468,481,976

Salary Commitment

Year: 43	$96,687,400
Year: 44	$81,058,400
Year: 45	$58,551,400
Year: 46	$23,978,600

Roope Hintz	9,430,000(2)
Nico Hischier	8,453,000(3)
Jason Robertson	7,590,000(3)
Rasmus Dahlin	7,120,000(3)
Miro Heiskanen	5,850,000(1)
Esa Lindell	5,350,000(5)
Roman Josi	5,232,200(5)
Jamie Benn	4,650,000(3)
Mats Zuccarello	4,644,000(1)
Casey DeSmith	4,625,000(1)
Mason Marchment	4,370,000(4)
Boone Jenner	3,765,000(5)
Brayden Schenn	3,160,000(3)
Wyatt Johnston	3,128,000(4)
Tyler Seguin	3,110,000(2)
Mikael Granlund	2,990,000(2)
Matt Roy	2,750,000(3)
Logan Thompson	2,040,000(2)
Jordan Staal	1,345,000(5)
Alex Vlasic	1,328,000(2)
Seth Jarvis	1,267,000(2)
Lane Hutson	1,000,000(2)
Thomas Harley	855,000(2)

Eeli Tolvanen	314,000(3)
Alex Lyon	216,000(5)
Justin Barron	156,000(4)
Tyson Foerster	152,700(4)
Henry Thrun	137,000(2)
Louis Crevier	137,000(4)
Marco Rossi	126,700(4)
Cutter Gauthier	100,000(3)
Logan Stankoven	100,000(1)
Pavel Mintyukov	100,000(1)
Martin Pospisil	100,000(1)
Connor Zary	100,000(1)
Philip Tomasino	98,300(3)
Alex Newhook	75,000(2)
Arvid Soderblom	75,000(2)
Nils Lundkvist	75,000(2)
Ryan Johnson	75,000(1)
Akil Thomas	75,000(3)
Emil Andrae	75,000(3)
Denton Mateychuk	75,000(3)
Jiri Kulich	75,000(3)
Zachary Jones	70,000(2)
Jonas Johansson	55,000(2)
David Jiricek	37,500(3)
John Beecher	35,000(1)

Current Funds	$132,592,976
Home Games Remaining	17
Avg. Attendance	11,689
Avg. Revenue/Game	$1,402,710
Projected Revenue	$23,846,070

Expenses

Pro Payroll	$85,272,000
Farm Payroll	$1,205,500
Prospect Fees	$169,495
Coach	$500,000
Games Remaining	34
Total Game Expenses	$1,062,768
Projected Expenses	$36,134,120
Projected Balance	$120,304,926

Salary Commitment

Year: 43	$86,477,500
Year: 44	$52,479,500
Year: 45	$41,394,000
Year: 46	$30,726,000

Brock Nelson	8,625,000(2)
Jonathan Marchessault	8,050,000(4)
Phillip Danault	7,100,000(1)
Moritz Seider	6,230,000(1)
Vladimir Tarasenko	5,463,000(3)
Teuvo Teravainen	5,200,000(1)
Ryan Donato	4,888,000(5)
Gustav Forsling	4,750,000(1)
Nikita Zadorov	4,750,000(4)
Nino Niederreiter	4,370,000(1)
Calvin Pickard	4,100,000(4)
Arber Xhekaj	2,394,000(4)
David Perron	2,260,000(2)
James van Riemsdyk	2,250,000(5)
Darcy Kuemper	1,800,000(3)
Leo Carlsson	1,794,000(5)
Jesperi Kotkaniemi	1,794,000(1)
Yegor Sharangovich	1,704,000(1)
Noah Hanifin	1,500,000(4)
Jeff Petry	1,500,000(1)
Zach Whitecloud	1,000,000(4)
Jonatan Berggren	750,000(3)
Brett Berard	750,000(3)
Lian Bichsel	750,000(3)
James Reimer	750,000(3)
Kevin Hayes	750,000(1)

Tyson Barrie	425,000(1)
Jeremy Lauzon	300,000(3)
Yegor Zamula	100,500(2)
Cam Atkinson	100,000(1)
Blake Lizotte	100,000(2)
Trevor Lewis	75,000(1)
Jonathan Lekkerimaki	75,000(3)
Marat Khusnutdinov	30,000(3)

Current Funds	$230,385,912
Home Games Remaining	17
Avg. Attendance	14,432
Avg. Revenue/Game	$2,251,352
Projected Revenue	$38,272,984

Expenses

Pro Payroll	$94,933,000
Farm Payroll	$2,865,400
Prospect Fees	$74,940
Coach	$500,000
Games Remaining	34
Total Game Expenses	$1,199,675
Projected Expenses	$40,788,946
Projected Balance	$227,869,950

Salary Commitment

Year: 43	$97,798,400
Year: 44	$74,233,900
Year: 45	$57,881,700
Year: 46	$45,716,200

Brady Tkachuk	10,235,000(1)
Artemi Panarin	10,235,000(3)
Aleksander Barkov	10,235,000(4)
Charlie McAvoy	8,900,000(4)
Sidney Crosby	8,188,000(1)
Jesper Bratt	7,809,000(4)
Filip Gustavsson	7,500,000(5)
Sam Bennett	4,888,000(2)
Jakob Chychrun	4,601,000(2)
Alex DeBrincat	4,594,000(1)
Michael Anderson	3,154,000(2)
Brady Skjei	2,500,000(5)
Karel Vejmelka	2,260,000(2)
Justin Faulk	2,250,000(4)
Jack McBain	2,093,000(4)
Joel Edmundson	1,750,000(5)
Quinton Byfield	983,000(2)
Will Cuylle	983,000(4)
Josh Anderson	900,000(3)
Garnet Hathaway	875,000(4)

Ryan Hartman	345,000(1)
Christopher Tanev	275,000(3)
Brandon Carlo	275,000(3)
Ross Colton	256,200(2)
Kaedan Korczak	156,000(4)
Vitek Vanecek	135,000(2)
Jake Bean	130,500(3)
Erik Gustafsson	125,000(3)
Isaak Phillips	110,200(4)
Barclay Goodrow	95,000(5)
Tyler Tucker	87,500(1)
Nico Sturm	85,000(5)
Ian Mitchell	80,000(1)
Jack Thompson	75,000(3)
Frederick Gaudreau	75,000(3)
Ondrej Palat	75,000(3)
Philipp Kurashev	75,000(5)
Erik Johnson	75,000(5)
Sam Carrick	75,000(5)
Vinnie Hinostroza	75,000(5)
Jacob Bryson	75,000(2)
Nick Blankenburg	75,000(4)
Joshua Roy	35,000(1)

Current Funds	$874,989,914
Home Games Remaining	17
Avg. Attendance	15,021
Avg. Revenue/Game	$2,217,997
Projected Revenue	$37,705,949

Expenses

Pro Payroll	$80,596,000
Farm Payroll	$1,562,400
Prospect Fees	$91,110
Coach	$1,000,000
Games Remaining	34
Total Game Expenses	$1,015,238
Projected Expenses	$34,518,090
Projected Balance	$878,177,773

Salary Commitment

Year: 43	$82,158,400
Year: 44	$73,003,400
Year: 45	$50,725,400
Year: 46	$43,150,400

David Pastrnak	10,235,000(4)
Nathan MacKinnon	10,235,000(5)
Adrian Kempe	9,430,000(2)
Zach Werenski	7,500,000(3)
Dylan Strome	4,888,000(4)
K'Andre Miller	4,601,000(5)
Noah Dobson	4,601,000(5)
Nikolaj Ehlers	3,910,000(1)
Olli Maatta	3,800,000(2)
Matt Boldy	3,128,000(2)
Kaiden Guhle	3,088,000(4)
Pierre-Luc Dubois	2,691,000(4)
Nick Foligno	2,600,000(1)
Ryan Poehling	1,923,000(2)
William Eklund	1,794,000(4)
Dante Fabbro	1,672,000(2)
Dustin Wolf	1,000,000(1)
Pyotr Kochetkov	750,000(2)
Reilly Smith	750,000(1)
Yegor Chinakhov	750,000(2)
Philip Broberg	750,000(2)
Michael McCarron	500,000(1)

Jason Dickinson	550,000(4)
Jack Quinn	242,400(4)
Simon Nemec	100,000(1)
Lars Eller	75,000(1)
Justus Annunen	75,000(4)
Scott Morrow	75,000(3)
Julien Gauthier	75,000(1)
Alexander Nylander	75,000(1)
Urho Vaakanainen	75,000(2)
Kasperi Kapanen	75,000(4)
Isac Lundestrom	75,000(4)
Ivan Miroshnichenko	35,000(1)
Zach Benson	35,000(1)

Current Funds	$383,930,927
Home Games Remaining	17
Avg. Attendance	16,722
Avg. Revenue/Game	$2,006,565
Projected Revenue	$34,111,605

Expenses

Pro Payroll	$88,150,000
Farm Payroll	$211,500
Prospect Fees	$152,059
Coach	$1,000,000
Games Remaining	34
Total Game Expenses	$1,091,629
Projected Expenses	$37,115,378
Projected Balance	$380,927,154

Salary Commitment

Year: 43	$88,361,500
Year: 44	$59,250,500
Year: 45	$53,831,500
Year: 46	$37,645,000

Leon Draisaitl	10,235,000(4)
Jake Guentzel	10,235,000(4)
Victor Hedman	8,900,000(1)
Travis Konecny	8,050,000(3)
Ivan Provorov	7,512,000(5)
Linus Ullmark	5,340,000(1)
Brock Boeser	4,888,000(5)
Jordan Kyrou	4,594,000(2)
Alexandre Carrier	3,750,000(3)
Brandon Tanev	3,450,000(1)
Oliver Ekman-Larsson	3,210,000(1)
John Gibson	3,150,000(1)
Cole Caufield	2,424,000(4)
Warren Foegele	2,141,000(1)
Rasmus Sandin	1,820,000(1)
Teddy Blueger	1,750,000(3)
Jonas Siegenthaler	1,601,000(4)
Leevi Merilainen	1,000,000(3)
Jalen Chatfield	750,000(2)
Kevin Stenlund	750,000(4)
Carson Soucy	750,000(1)
Michael Carcone	750,000(3)
Gage Goncalves	750,000(3)
Alex Laferriere	350,000(1)

Tyler Kleven	75,000(3)
Samuel Bolduc	75,000(2)
Brendan Brisson	31,500(3)
Landon Slaggert	30,000(3)

Current Funds	$85,243,453
Home Games Remaining	17
Avg. Attendance	10,389
Avg. Revenue/Game	$1,121,999
Projected Revenue	$19,073,983

Expenses

Pro Payroll	$75,412,000
Farm Payroll	$841,553
Prospect Fees	$177,984
Coach	$500,000
Games Remaining	34
Total Game Expenses	$938,189
Projected Expenses	$31,898,442
Projected Balance	$72,418,994

Salary Commitment

Year: 43	$76,253,553
Year: 44	$56,639,500
Year: 45	$34,318,500
Year: 46	$11,758,500

William Karlsson	8,625,000(3)
Rasmus Ristolainen	7,100,000(1)
Brent Burns	5,000,000(3)
Josh Manson	4,250,000(4)
Kevin Lankinen	4,200,000(4)
Anthony DeAngelo	3,800,000(1)
Nick Bjugstad	3,350,000(2)
Mason Lohrei	3,155,000(5)
Max Pacioretty	3,140,000(2)
Noah Juulsen	3,000,000(1)
John Marino	3,000,000(3)
Jordan Eberle	2,501,000(2)
Vladislav Namestnikov	2,500,000(2)
Juuso Valimaki	2,500,000(2)
Nick Perbix	2,340,000(2)
Anthony Beauvillier	2,303,000(1)
Connor Clifton	2,260,000(2)
Danton Heinen	2,250,000(3)
Michael Sgarbossa	1,750,000(3)
Tanner Jeannot	1,673,000(1)
Frederik Andersen	1,560,000(1)
Erik Brannstrom	1,155,000(2)
Corey Perry	1,000,000(2)
Jesse Puljujarvi	750,000(3)
Alexey Toropchenko	750,000(2)
Akira Schmid	750,000(2)
Macklin Celebrini	750,000(3)

Declan Chisholm	77,000(4)
Valtteri Puustinen	76,500(4)
Cole Schwindt	75,000(3)
Mark Jankowski	75,000(2)
Fraser Minten	75,000(3)
Tyson Jost	75,000(1)
Olle Lycksell	75,000(3)
William Borgen	75,000(3)
Victor Mancini	75,000(3)
Elias PetterssonD	60,000(3)
Sonny Milano	52,553(1)
Dmitry Kulikov	50,500(1)