Current Funds	$27,521,309
Home Games Remaining	34
Avg. Attendance	8,265
Avg. Revenue/Game	$1,666,310
Projected Revenue	$56,654,540

Expenses

Pro Payroll	$45,025,000
Farm Payroll	$245,000
Prospect Fees	$54,000
Coach	$50,000
Games Remaining	69
Total Game Expenses	$553,341
Projected Expenses	$38,180,561
Projected Balance	$45,995,288

Salary Commitment

Year: 2023	$44,870,000
Year: 2024	$37,180,000
Year: 2025	$17,800,000
Year: 2026	$8,850,000

Connor Hellebuyck	4,500,000(2)
Darnell Nurse	4,250,000(2)
Devon Toews	4,250,000(3)
Joel Eriksson-Ek	4,050,000(4)
Kevin Fiala	4,000,000(4)
JT Miller	3,800,000(1)
Anze Kopitar	3,400,000(2)
Clayton Keller	2,750,000(1)
Jonathan Quick	1,750,000(2)
Lars Eller	1,750,000(3)
Robby Fabbri	1,450,000(2)
Andrew Peeke	1,250,000(2)
John Marino	1,100,000(3)
Nils Hoglander	1,000,000(2)
Eeli Tolvanen	1,000,000(3)
Wade Allison	900,000(2)
Jarred Tinordi	800,000(4)
Nick Perbix	800,000(2)
Josh Archibald	725,000(3)
Jack Johnson	700,000(1)
Niklas Svedberg	400,000(0)
Tom Kuhnhackl	400,000(1)
Christian Folin	400,000(0)

Craig Smith	125,000(3)
Alec Regula	80,000(2)
C.J. Franklin	40,000(1)

Current Funds	$6,886,381
Home Games Remaining	34
Avg. Attendance	10,889
Avg. Revenue/Game	$1,143,420
Projected Revenue	$38,876,280

Expenses

Pro Payroll	$41,150,000
Farm Payroll	$465,000
Prospect Fees	$76,500
Coach	$50,000
Games Remaining	69
Total Game Expenses	$509,043
Projected Expenses	$35,123,945
Projected Balance	$10,638,716

Salary Commitment

Year: 2023	$41,975,000
Year: 2024	$37,915,000
Year: 2025	$23,245,000
Year: 2026	$6,820,000

Radko Gudas	3,500,000(3)
Alex Killorn	3,500,000(3)
Alex Iafallo	3,000,000(3)
Anthony Duclair	2,750,000(5)
Oskar Sundqvist	2,750,000(2)
Kevin Hayes	2,500,000(1)
Erik Johnson	2,500,000(2)
Yakov Trenin	2,000,000(5)
Travis Sanheim	2,000,000(3)
Danton Heinen	1,700,000(3)
Alex Lyon	1,650,000(3)
Pius Suter	1,500,000(4)
Nico Sturm	1,500,000(1)
Zach Whitecloud	1,500,000(2)
Frank Vatrano	1,500,000(2)
Dante Fabbro	1,000,000(2)
Dillon Dube	1,000,000(2)
Zach Bogosian	1,000,000(2)
Cam York	1,000,000(2)
Jon Gillies	1,000,000(3)
Paul Cotter	800,000(2)
Mark Kastelic	800,000(2)
Mikhail Vorobyov	700,000(2)
Antoine Bibeau	400,000(4)

Matt Coronato	85,000(4)
Olle Lycksell	85,000(4)
Tanner Laczynski	80,000(2)
Victor Mete	75,000(3)
Dean Kukan	60,000(1)
Eric Gelinas	40,000(0)
Christoffer Ehn	40,000(2)

Current Funds	$26,624,400
Home Games Remaining	35
Avg. Attendance	11,214
Avg. Revenue/Game	$2,214,353
Projected Revenue	$77,502,355

Expenses

Pro Payroll	$52,288,600
Farm Payroll	$1,975,000
Prospect Fees	$109,500
Coach	$50,000
Games Remaining	69
Total Game Expenses	$663,696
Projected Expenses	$45,795,048
Projected Balance	$58,331,707

Salary Commitment

Year: 2023	$54,263,600
Year: 2024	$23,486,100
Year: 2025	$4,056,100
Year: 2026	$3,718,600

Evander Kane	4,000,000(1)
Drew Doughty	3,800,000(1)
Mark Stone	3,500,000(1)
Patrik Laine	3,500,000(2)
Evan Bouchard	3,428,600(4)
Brad Marchand	3,400,000(1)
Josh Anderson	3,250,000(1)
Jaccob Slavin	3,000,000(1)
Nico Hischier	2,750,000(2)
Luke Schenn	2,750,000(1)
Ivan Provorov	2,560,000(1)
Timo Meier	2,500,000(2)
Austin Watson	2,000,000(1)
Sean Kuraly	2,000,000(1)
Vitek Vanecek	2,000,000(2)
Charlie Coyle	1,750,000(2)
Owen Power	1,250,000(2)
Stuart Skinner	1,250,000(2)
Keegan Kolesar	1,000,000(2)
Kyle Burroughs	1,000,000(2)
Alex Formenton	1,000,000(0)
Ty Dellandrea	800,000(2)
Fabian Zetterlund	800,000(2)

Jack Campbell	375,000(1)
Ty Emberson	115,000(3)
Malcolm Subban	110,000(2)
Louis Crevier	90,000(4)
Ryan Johnson	90,000(3)
Santeri Hatakka	85,000(4)
Jake Virtanen	80,000(2)
Greg McKegg	80,000(2)
Axel Jonsson-Fjallby	80,000(2)
William Lockwood	80,000(2)
Morgan Barron	80,000(2)
Jonas Rondbjerg	80,000(2)
Robin Salo	80,000(2)
Austin Poganski	80,000(2)
Julian Melchiori	80,000(2)
Emil Pettersson	77,500(1)
Radim Simek	70,000(3)
Andreas Englund	65,000(1)
Evgeny Svechnikov	62,500(3)
Jaret Anderson-Dolan	60,000(4)
Dylan McIlrath	55,000(4)

Current Funds	$2,913,314
Home Games Remaining	34
Avg. Attendance	10,871
Avg. Revenue/Game	$1,218,291
Projected Revenue	$41,421,894

Expenses

Pro Payroll	$49,050,000
Farm Payroll	$1,247,500
Prospect Fees	$90,000
Coach	$50,000
Games Remaining	69
Total Game Expenses	$615,091
Projected Expenses	$42,441,311
Projected Balance	$1,893,897

Salary Commitment

Year: 2023	$50,297,500
Year: 2024	$28,872,500
Year: 2025	$15,282,500
Year: 2026	$180,000

Leon Draisaitl	7,350,000(1)
Jake Oettinger	6,500,000(3)
Jared Spurgeon	5,000,000(1)
Brett Pesce	4,000,000(2)
Pavel Buchnevich	4,000,000(3)
T.J. Oshie	3,000,000(1)
Josh Norris	3,000,000(2)
Matt Murray	2,550,000(1)
Alex Newhook	1,500,000(3)
Luke Hughes	1,250,000(3)
Filip Zadina	1,250,000(2)
Adam Fantilli	1,250,000(3)
Morgan Frost	1,250,000(2)
Kailer Yamamoto	1,200,000(1)
Bowen Byram	1,150,000(1)
Mattias Samuelsson	1,100,000(1)
Ryan Lindgren	1,000,000(2)
Noah Cates	1,000,000(2)
Ridly Greig	900,000(2)
Juraj Slafkovsky	800,000(2)

Garret Sparks	120,000(2)
Mason Lohrei	102,500(3)
Ryker Evans	100,000(4)
Samuel Bolduc	95,000(3)
Valtteri Puustinen	90,000(3)
Hendrix Lapierre	85,000(3)
Julien Gauthier	80,000(4)
Marco Rossi	80,000(2)
Boris Katchouk	75,000(1)
Jesper Boqvist	70,000(2)
Libor Hajek	70,000(3)
Lias Andersson	70,000(2)
Logan Brown	60,000(3)
CJ Motte	50,000(3)
Michael Raffl	50,000(2)
Johan Gustafsson	50,000(3)

Current Funds	$27,057,164
Home Games Remaining	34
Avg. Attendance	14,272
Avg. Revenue/Game	$2,060,311
Projected Revenue	$70,050,574

Expenses

Pro Payroll	$52,980,000
Farm Payroll	$2,002,500
Prospect Fees	$64,500
Coach	$50,000
Games Remaining	69
Total Game Expenses	$671,915
Projected Expenses	$46,362,110
Projected Balance	$50,745,628

Salary Commitment

Year: 2023	$54,982,500
Year: 2024	$34,897,500
Year: 2025	$13,462,500
Year: 2026	$1,555,000

Mitch Marner	5,000,000(1)
Roman Josi	4,600,000(2)
Jack Eichel	4,500,000(3)
Jason Robertson	4,000,000(1)
Aaron Ekblad	3,800,000(1)
Ilya Sorokin	3,800,000(1)
Dylan Larkin	3,750,000(3)
Artemi Panarin	3,600,000(2)
Jakob Chychrun	3,430,000(2)
Brayden Schenn	3,250,000(3)
Jesper Bratt	3,000,000(2)
Adam Larsson	2,500,000(1)
Artturi Lehkonen	2,000,000(2)
Adam Lowry	1,450,000(2)
Cody Ceci	1,000,000(2)
Semyon Varlamov	950,000(2)
Jason Dickinson	800,000(1)
Justin Holl	750,000(5)
Nick Bonino	400,000(2)
Frederick Gaudreau	400,000(2)

Jaycob Megna	165,000(2)
Robert Hagg	150,000(3)
Darren Raddysh	140,000(2)
Chris Driedger	130,000(4)
Sam Gagner	125,000(2)
Carter Rowney	125,000(4)
Kaedan Korczak	115,000(3)
Jacob Middleton	110,000(1)
Devon Levi	102,500(3)
Colin Blackwell	95,000(4)
Anton Forsberg	95,000(2)
Uvis Balinskis	90,000(4)
Nathan Beaulieu	90,000(4)
Anthony Richard	85,000(4)
Jacob Moverare	80,000(2)
Kiefer Sherwood	75,000(1)
Cole Sillinger	70,000(5)
Derek Ryan	40,000(4)
Cody Eakin	40,000(4)
Gavin Bayreuther	40,000(3)
Janne Kuokkanen	40,000(5)

Current Funds	$10,222,081
Home Games Remaining	34
Avg. Attendance	14,355
Avg. Revenue/Game	$2,200,708
Projected Revenue	$74,824,072

Expenses

Pro Payroll	$53,560,000
Farm Payroll	$1,620,000
Prospect Fees	$82,500
Coach	$50,000
Games Remaining	69
Total Game Expenses	$674,543
Projected Expenses	$46,543,445
Projected Balance	$38,502,708

Salary Commitment

Year: 2023	$55,830,000
Year: 2024	$29,260,000
Year: 2025	$14,160,000
Year: 2026	$930,000

Brady Tkachuk	4,500,000(1)
Jeff Skinner	3,800,000(1)
Bo Horvat	3,750,000(1)
Colton Parayko	3,660,000(1)
Andrei Kuzmenko	3,500,000(2)
Valeri Nichushkin	3,250,000(3)
Justin Faulk	3,250,000(3)
Bryan Rust	3,250,000(1)
Shayne Gostisbehere	2,750,000(3)
Alexander Georgiev	2,750,000(1)
Jean-Gabriel Pageau	2,750,000(2)
Sean Couturier	2,500,000(2)
Nikita Zadorov	2,200,000(3)
Brandon Hagel	2,000,000(2)
Gustav Forsling	1,600,000(1)
Josh Brown	1,500,000(3)
Ondrej Palat	1,500,000(2)
Kevin Lankinen	1,500,000(2)
Luke Kunin	1,400,000(1)
Noel Acciari	1,250,000(1)
Elmer Soderblom	900,000(2)
Jacob Peterson	800,000(0)
Rasmus Kupari	750,000(0)
Ryan Fitzgerald	650,000(5)

Andreas Johnson	200,000(1)
Taylor Fedun	150,000(1)
Oskar Lindblom	125,000(2)
Matthew Phillips	85,000(3)
James Hamblin	85,000(3)
Cole Cassels	85,000(5)
Madison Bowey	80,000(1)
Louis Domingue	80,000(1)
Arttu Ruotsalainen	80,000(2)
Joe Snively	80,000(2)
Kyle Clifford	75,000(5)
Dominik Simon	65,000(3)
Nikita Tryamkin	60,000(5)
Brett Connolly	60,000(1)
Martin Marincin	60,000(2)
Kyle Wood	60,000(5)
Simon Fernholm	55,000(2)
Jonny Brodzinski	50,000(2)
Zachary Fucale	45,000(3)
Patrik Sieloff	40,000(1)

Current Funds	$26,108,555
Home Games Remaining	34
Avg. Attendance	8,770
Avg. Revenue/Game	$920,700
Projected Revenue	$31,303,800

Expenses

Pro Payroll	$25,925,000
Farm Payroll	$540,000
Prospect Fees	$78,000
Coach	$50,000
Games Remaining	69
Total Game Expenses	$324,305
Projected Expenses	$22,377,037
Projected Balance	$35,035,318

Salary Commitment

Year: 2023	$26,465,000
Year: 2024	$24,235,000
Year: 2025	$12,625,000
Year: 2026	$3,860,000

Ryan Graves	3,500,000(2)
Andre Burakovsky	3,250,000(3)
Logan Stanley	2,000,000(2)
Henri Jokiharju	1,400,000(3)
Sean Walker	1,250,000(3)
Nick Seeler	1,250,000(2)
Jordan Greenway	1,250,000(1)
Calen Addison	1,100,000(2)
Dan Vladar	1,100,000(2)
Tyson Foerster	1,025,000(3)
Arthur Kaliyev	1,000,000(4)
Tyson Jost	950,000(4)
Bobby Brink	950,000(3)
Noah Gregor	900,000(4)
Kyle Capobianco	900,000(1)
Ukko-Pekka Luukkonen	900,000(2)
Nick Caamano	850,000(3)
Mason Shaw	800,000(2)
Jackson Cates	800,000(2)
Steven Lorentz	750,000(4)
Anthony Angello	500,000(0)

Lucas Carlsson	95,000(4)
Ronnie Attard	85,000(4)
Sasha Chmelevski	80,000(2)
Maxime Lajoie	80,000(2)
Felix Sandstrom	80,000(4)
Jean-Sebastien Dea	40,000(1)
David Elsner	40,000(1)
Mark Friedman	40,000(3)

Current Funds	$1,763,484
Home Games Remaining	34
Avg. Attendance	9,216
Avg. Revenue/Game	$1,098,188
Projected Revenue	$37,338,392

Expenses

Pro Payroll	$45,950,000
Farm Payroll	$379,000
Prospect Fees	$57,000
Coach	$50,000
Games Remaining	69
Total Game Expenses	$566,293
Projected Expenses	$39,074,195
Projected Balance	$27,681

Salary Commitment

Year: 2023	$46,329,000
Year: 2024	$37,184,000
Year: 2025	$23,600,000
Year: 2026	$900,000

Dougie Hamilton	5,250,000(3)
Ryan O'Reilly	4,250,000(1)
Josh Manson	4,250,000(3)
Brenden Dillon	4,000,000(2)
Damon Severson	3,500,000(2)
Jonathan Drouin	2,500,000(3)
Nic Dowd	2,400,000(3)
Trevor Zegras	2,000,000(3)
Connor Ingram	2,000,000(2)
Martin Fehervary	1,750,000(3)
Ilya Samsonov	1,750,000(1)
Brandon Tanev	1,750,000(1)
Michael Rasmussen	1,250,000(1)
Logan Cooley	1,250,000(3)
Simon Nemec	1,250,000(3)
Matias Maccelli	1,000,000(2)
Jack McBain	1,000,000(2)
Warren Foegele	1,000,000(2)
Lukas Dostal	1,000,000(2)
Yegor Sharangovich	950,000(3)
Zach Benson	950,000(3)
Nathan Bastian	900,000(4)

Luke Glendening	100,000(3)
Jesper Froden	80,000(2)
Spencer Martin	75,000(1)
Antti Suomela	70,000(1)
Scott Wilson	50,000(3)
Andreas Borgman	4,000(2)

Current Funds	$11,456,548
Home Games Remaining	34
Avg. Attendance	12,716
Avg. Revenue/Game	$1,281,744
Projected Revenue	$43,579,296

Expenses

Pro Payroll	$53,300,000
Farm Payroll	$815,000
Prospect Fees	$93,000
Coach	$50,000
Games Remaining	69
Total Game Expenses	$661,683
Projected Expenses	$45,656,122
Projected Balance	$9,379,722

Salary Commitment

Year: 2023	$54,115,000
Year: 2024	$51,415,000
Year: 2025	$25,700,000
Year: 2026	$6,700,000

Quinn Hughes	7,000,000(3)
Miro Heiskanen	6,000,000(2)
Carter Hart	5,000,000(3)
Jon Marchessault	5,000,000(2)
Alexander Romanov	4,000,000(3)
Adam Henrique	4,000,000(2)
Andreas Athanasiou	4,000,000(2)
Lucas Raymond	3,650,000(4)
Corey Perry	2,250,000(2)
Trevor Van Riemsdyk	2,000,000(3)
Yegor Chinakhov	1,250,000(5)
Juuso Valimaki	1,000,000(3)
Alexandre Texier	1,000,000(2)
Riley Nash	1,000,000(2)
Will Borgen	1,000,000(2)
Simon Edvinsson	950,000(4)
Troy Grosenick	900,000(1)
Nicolas Deslauriers	900,000(1)
Alex Turcotte	850,000(4)
Beck Malenstyn	800,000(2)
Brett Howden	750,000(1)
Jasper Weatherby	750,000(0)
Anthony Louis	750,000(0)
Josh Mahura	600,000(0)

Troy Stecher	90,000(2)
Pierre-Olivier Joseph	90,000(2)
Riley Stillman	85,000(2)
Victor Soderstrom	80,000(2)
Ryan Merkley	80,000(2)
Kole Lind	80,000(2)
Jack Rathbone	80,000(2)
Alexei Toropchenko	80,000(2)
Michael Dal Colle	50,000(1)
Matt Tomkins	50,000(1)
Mikhail Maltsev	50,000(1)

Current Funds	$1,893,340
Home Games Remaining	34
Avg. Attendance	15,930
Avg. Revenue/Game	$1,113,915
Projected Revenue	$37,873,110

Expenses

Pro Payroll	$38,250,000
Farm Payroll	$1,487,500
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	69
Total Game Expenses	$486,256
Projected Expenses	$33,551,671
Projected Balance	$6,214,779

Salary Commitment

Year: 2023	$39,737,500
Year: 2024	$28,537,500
Year: 2025	$14,907,500
Year: 2026	$6,380,000

Juuse Saros	3,800,000(1)
Ben Chiarot	3,000,000(2)
Connor Murphy	2,750,000(1)
Boone Jenner	2,500,000(1)
William Karlsson	2,500,000(2)
Kevin Labanc	2,000,000(2)
Colton Sissons	2,000,000(2)
Oliver Bjorkstrand	1,900,000(3)
Scott Wedgewood	1,750,000(3)
Calle Jarnkrok	1,600,000(4)
Joshua Bailey	1,600,000(4)
Vladislav Gavrikov	1,500,000(3)
Logan O'Connor	1,500,000(2)
Scott Laughton	1,500,000(3)
Marcus Johansson	1,350,000(4)
Ethan Bear	1,250,000(2)
Niko Mikkola	1,250,000(3)
Nicolas Meloche	1,100,000(1)
Simon Benoit	1,000,000(1)
Wyatt Johnston	900,000(2)
Colin Miller	750,000(4)
Adam Gaudette	750,000(4)

Joel Kiviranta	125,000(4)
Trent Frederic	125,000(3)
Sam Carrick	102,500(3)
Bobby McMann	102,500(3)
Connor Zary	102,500(3)
Haydn Fleury	100,000(3)
Wyatt Kaiser	95,000(3)
Magnus Hellberg	80,000(2)
Lukas Reichel	80,000(2)
Jesse Ylonen	80,000(2)
Cole Smith	80,000(2)
Martin Kaut	80,000(2)
Sheldon Dries	80,000(2)
Nicolas Petan	75,000(4)
John Hayden	65,000(4)
Jordan Gross	65,000(4)
Matthew Highmore	50,000(1)

Current Funds	$12,017,669
Home Games Remaining	34
Avg. Attendance	5,378
Avg. Revenue/Game	$835,785
Projected Revenue	$28,416,690

Expenses

Pro Payroll	$40,810,000
Farm Payroll	$440,000
Prospect Fees	$69,000
Coach	$50,000
Games Remaining	69
Total Game Expenses	$504,500
Projected Expenses	$34,810,500
Projected Balance	$5,623,859

Salary Commitment

Year: 2023	$41,250,000
Year: 2024	$34,870,000
Year: 2025	$12,400,000
Year: 2026	$1,900,000

Jonathan Huberdeau	5,750,000(2)
Hampus Lindholm	5,400,000(2)
Samuel Girard	3,750,000(2)
Ville Husso	3,500,000(3)
Gabriel Vilardi	2,750,000(3)
Adin Hill	2,750,000(3)
Martin Necas	2,500,000(2)
Nick Paul	2,000,000(2)
Ryan Reaves	1,300,000(1)
Marco Scandella	1,250,000(1)
Mason Appleton	1,200,000(2)
Cal Foote	1,010,000(1)
Sam Steel	1,000,000(4)
Joe Morrow	1,000,000(1)
Ryan McLeod	900,000(4)
Reese Johnson	800,000(1)
Brendan Smith	800,000(3)
Jonatan Berggren	800,000(2)
Robert Bortuzzo	750,000(2)
Alexander Barabanov	700,000(3)
Tim Erixon	500,000(1)
Juho Lammikko	400,000(1)

Carson Meyer	80,000(2)
Henrik Borgstrom	40,000(2)
Valtteri Filppula	40,000(1)
Rourke Chartier	40,000(2)
Alan Quine	40,000(2)
Dominik Kahun	40,000(2)
Remi Elie	40,000(1)
Klas Dahlbeck	40,000(2)
Cody Goloubef	40,000(2)
Thomas McCollum	40,000(1)

Current Funds	$22,904,961
Home Games Remaining	34
Avg. Attendance	13,010
Avg. Revenue/Game	$1,317,480
Projected Revenue	$44,794,320

Expenses

Pro Payroll	$49,475,000
Farm Payroll	$1,032,500
Prospect Fees	$66,000
Coach	$50,000
Games Remaining	69
Total Game Expenses	$617,360
Projected Expenses	$42,597,823
Projected Balance	$25,101,458

Salary Commitment

Year: 2023	$50,507,500
Year: 2024	$42,692,500
Year: 2025	$24,317,500
Year: 2026	$12,050,000

David Perron	4,500,000(2)
Moritz Seider	4,300,000(4)
Roope Hintz	4,250,000(4)
Taylor Hall	3,500,000(4)
Marc-Andre Fleury	3,500,000(3)
Derek Forbort	2,850,000(1)
Nate Schmidt	2,800,000(2)
Anders Lee	2,750,000(2)
Tyler Bertuzzi	2,500,000(1)
Marcus Pettersson	2,250,000(1)
Nicklas Backstrom	2,200,000(2)
Justin Schultz	2,200,000(3)
Tyson Barrie	2,000,000(3)
Casey Mittelstadt	2,000,000(3)
Pierre Engvall	1,750,000(3)
Tyler Johnson	1,650,000(2)
Patrick Maroon	1,450,000(2)
Mason McTavish	1,000,000(2)
Jakob Pelletier	800,000(2)
Rudolfs Balcers	625,000(2)
Calvin Pickard	600,000(3)

Nikita Okhotiuk	115,000(3)
David Jiricek	102,500(3)
Connor Carrick	100,000(1)
Justin Barron	100,000(2)
Alexander Holtz	80,000(2)
Nicolas Beaudin	80,000(2)
Jeremy Davies	80,000(2)
Marian Studenic	75,000(1)
Fredrik Claesson	60,000(2)
Daniel Audette	50,000(2)
Shane Gersich	50,000(2)
Spencer Smallman	50,000(2)
Mark Barberio	50,000(2)
Christian Fischer	40,000(1)

Current Funds	$369,562
Home Games Remaining	35
Avg. Attendance	14,411
Avg. Revenue/Game	$1,452,713
Projected Revenue	$50,844,955

Expenses

Pro Payroll	$51,700,000
Farm Payroll	$832,500
Prospect Fees	$66,000
Coach	$50,000
Games Remaining	69
Total Game Expenses	$642,055
Projected Expenses	$44,301,787
Projected Balance	$6,912,730

Salary Commitment

Year: 2023	$52,532,500
Year: 2024	$29,237,500
Year: 2025	$7,697,500
Year: 2026	$5,500,000

Nick Schmaltz	5,500,000(4)
Neal Pionk	4,500,000(1)
Frederik Andersen	4,000,000(1)
MacKenzie Weegar	4,000,000(2)
Shea Theodore	4,000,000(1)
Teuvo Teravainen	4,000,000(1)
Cole Caufield	3,500,000(2)
Mikael Granlund	3,300,000(2)
Evgeny Kuznetsov	3,000,000(2)
Brayden McNabb	3,000,000(1)
Tyler Toffoli	2,750,000(1)
Alex Wennberg	1,800,000(2)
Eric Robinson	1,600,000(2)
Johnathan Kovacevic	1,000,000(2)
Michael Pezzetta	900,000(1)
Brendan Gallagher	800,000(3)
Ben Harpur	800,000(3)
Cayden Primeau	800,000(2)
Oscar Lindberg	800,000(0)
Jake Evans	750,000(2)
Marc-Edouard Vlasic	700,000(2)
Josh Winquist	700,000(0)
Kevin Stenlund	600,000(2)
Riley Sheahan	400,000(3)

Tucker Poolman	175,000(2)
Chris Tierney	145,000(1)
Jayden Struble	102,500(3)
Patrick Brown	95,000(3)
Wyatt Kalynuk	90,000(2)
Aleksi Heponiemi	80,000(2)
Alex Belzile	80,000(2)
Logan Shaw	65,000(2)

Current Funds	$12,566,368
Home Games Remaining	34
Avg. Attendance	11,763
Avg. Revenue/Game	$1,976,136
Projected Revenue	$67,188,624

Expenses

Pro Payroll	$49,510,000
Farm Payroll	$450,000
Prospect Fees	$135,000
Coach	$50,000
Games Remaining	69
Total Game Expenses	$611,524
Projected Expenses	$42,195,183
Projected Balance	$37,559,809

Salary Commitment

Year: 2023	$49,960,000
Year: 2024	$29,400,000
Year: 2025	$7,495,000
Year: 2026	$0,000

Kirill Kaprizov	4,800,000(1)
John Tavares	4,500,000(2)
Kristopher Letang	4,500,000(3)
Aleksander Barkov	4,500,000(1)
William Nylander	4,300,000(1)
Erik Karlsson	4,000,000(2)
Patrick Kane	3,100,000(2)
Jacob Markstrom	3,000,000(2)
Mats Zuccarello	2,750,000(2)
Brandon Saad	2,250,000(2)
Phillip Danault	1,760,000(1)
Blake Coleman	1,750,000(1)
Dmitry Kulikov	1,600,000(1)
Jake Walman	1,500,000(3)
Morgan Geekie	1,000,000(3)
Jaroslav Halak	1,000,000(1)
Daniil Tarasov	900,000(2)
Connor Dewar	750,000(1)
Ben Hutton	600,000(2)
Vadim Shipachev	600,000(0)
Jon Merrill	550,000(2)
Zach Sanford	400,000(3)

Kevin Korchinski	95,000(3)
Marek Mazanec	95,000(2)
Brett Murray	80,000(2)
Mason Geertsen	80,000(2)
Richard Panik	50,000(1)
Mike Amadio	50,000(1)

Current Funds	-$1,577,255
Home Games Remaining	34
Avg. Attendance	10,079
Avg. Revenue/Game	$899,026
Projected Revenue	$30,566,884

Expenses

Pro Payroll	$48,800,000
Farm Payroll	$1,907,500
Prospect Fees	$106,500
Coach	$50,000
Games Remaining	69
Total Game Expenses	$620,293
Projected Expenses	$42,800,195
Projected Balance	-$13,810,566

Salary Commitment

Year: 2023	$50,707,500
Year: 2024	$28,297,500
Year: 2025	$12,612,500
Year: 2026	$7,470,000

Rasmus Ristolainen	5,000,000(1)
Andrew Copp	4,000,000(1)
Jack Roslovic	3,200,000(3)
Ryan Hartman	3,000,000(2)
Nick Leddy	3,000,000(1)
Erik Haula	3,000,000(2)
Mike Reilly	3,000,000(2)
Mason Marchment	2,800,000(4)
Carson Soucy	2,400,000(2)
Ilya Mikheyev	2,400,000(1)
Kaapo Kahkonen	2,200,000(1)
Conor Garland	2,200,000(4)
K'Andre Miller	2,000,000(1)
Timothy Liljegren	2,000,000(1)
Nikita Zaitsev	2,000,000(2)
William Carrier	1,500,000(3)
Joel Armia	1,200,000(4)
Casey Cizikas	1,190,000(2)
Karel Vejmelka	1,010,000(1)
Brandon Duhaime	900,000(4)
Dakota Joshua	800,000(1)

Ty Smith	200,000(3)
Joe Veleno	140,000(4)
Daniil Miromanov	135,000(2)
Alex Stalock	120,000(2)
William Eklund	102,500(3)
Connor Mackey	100,000(2)
Akira Schmid	100,000(2)
Mathieu Olivier	90,000(4)
Alex Laferriere	90,000(3)
Dennis Cholowski	80,000(2)
Jimmy Schuldt	80,000(2)
Brett Leason	80,000(2)
Jack Drury	80,000(2)
Dryden Hunt	80,000(4)
Benoit-Olivier Groulx	80,000(2)
Matt Kiersted	80,000(2)
Drew O'Connor	80,000(2)
Ben Meyers	80,000(2)
Dillon Heatherington	60,000(5)
Emil Bemstrom	50,000(3)

Current Funds	$4,849,055
Home Games Remaining	34
Avg. Attendance	13,856
Avg. Revenue/Game	$1,373,776
Projected Revenue	$46,708,384

Expenses

Pro Payroll	$52,950,000
Farm Payroll	$1,190,000
Prospect Fees	$97,500
Coach	$50,000
Games Remaining	69
Total Game Expenses	$662,043
Projected Expenses	$45,680,945
Projected Balance	$5,876,494

Salary Commitment

Year: 2023	$54,140,000
Year: 2024	$34,250,000
Year: 2025	$17,945,000
Year: 2026	$12,695,000

Gabriel Landeskog	7,250,000(2)
John Gibson	5,000,000(1)
Torey Krug	4,500,000(1)
Matt Duchene	4,000,000(3)
Seth Jarvis	4,000,000(4)
Ivan Barbashev	3,500,000(2)
Jordan Staal	3,500,000(1)
Dylan Demelo	2,250,000(2)
Ilya Lyubushkin	2,250,000(4)
Oliver Kylington	2,250,000(4)
Jakub Vrana	2,000,000(1)
Alexandre Carrier	2,000,000(5)
Anthony Stolarz	2,000,000(1)
Mike Hoffman	1,600,000(1)
Jakob Silfverberg	1,500,000(2)
Dylan Strome	1,250,000(1)
Connor Bedard	1,250,000(3)
Logan Stankoven	1,100,000(4)
Jordan Spence	1,000,000(2)
MacKenzie Entwistle	800,000(0)
Dominik Kubalik	750,000(5)
Henrik Haapala	400,000(0)
Michael Frolik	400,000(0)
Jacob De La Rose	400,000(0)

Taylor Raddysh	125,000(5)
Cale Fleury	100,000(2)
Cedric Paquette	100,000(2)
Joshua Roy	95,000(4)
Tyler Tucker	90,000(2)
Spencer Stastney	85,000(4)
Nolan Foote	80,000(2)
Gregory Hofmann	80,000(2)
Jack Studnicka	80,000(2)
Nico Daws	80,000(2)
Denis Malgin	75,000(2)
Kasimir Kaskisuo	70,000(2)
Zane McIntyre	50,000(2)
Matthew Gaudreau	40,000(5)
Cory Conacher	40,000(1)

Current Funds	$3,305,341
Home Games Remaining	34
Avg. Attendance	12,871
Avg. Revenue/Game	$1,402,419
Projected Revenue	$47,682,246

Expenses

Pro Payroll	$42,390,000
Farm Payroll	$1,000,000
Prospect Fees	$112,500
Coach	$50,000
Games Remaining	69
Total Game Expenses	$531,128
Projected Expenses	$36,647,835
Projected Balance	$14,339,752

Salary Commitment

Year: 2023	$43,390,000
Year: 2024	$34,640,000
Year: 2025	$21,435,000
Year: 2026	$10,480,000

Connor McDavid	5,750,000(2)
Igor Shesterkin	5,000,000(3)
Oliver Ekman-Larsson	3,750,000(1)
Josh Morrissey	3,000,000(1)
Jani Hakanpaa	2,750,000(4)
Troy Terry	2,500,000(2)
Sam Bennett	2,250,000(2)
Brock Boeser	2,050,000(4)
Rasmus Sandin	2,000,000(3)
Arber Xhekaj	2,000,000(1)
Philippe Myers	1,600,000(3)
Victor Olofsson	1,400,000(5)
Cody Glass	1,400,000(5)
Joseph Woll	1,250,000(3)
Mikey Eyssimont	1,240,000(5)
Blake Lizotte	1,000,000(5)
Tye Kartye	950,000(3)
Kirill Marchenko	900,000(2)
Michael Carcone	800,000(2)
Aliaksei Protas	800,000(2)

Travis Dermott	125,000(5)
A.J. Greer	115,000(3)
Declan Chisholm	100,000(4)
Arvid Soderblom	90,000(5)
Ville Heinola	85,000(2)
Trey Fix-Wolansky	85,000(4)
Georgii Merkulov	85,000(4)
Alex Barre-Boulet	80,000(2)
Dylan Coghlan	75,000(4)
Mitchell Stephens	40,000(3)
Sami Niku	40,000(2)
Ryan Carpenter	40,000(4)
Justin Bailey	40,000(4)

Current Funds	$4,732,921
Home Games Remaining	35
Avg. Attendance	16,584
Avg. Revenue/Game	$1,497,566
Projected Revenue	$52,414,810

Expenses

Pro Payroll	$52,900,000
Farm Payroll	$1,250,000
Prospect Fees	$133,500
Coach	$50,000
Games Remaining	69
Total Game Expenses	$662,604
Projected Expenses	$45,719,652
Projected Balance	$11,428,079

Salary Commitment

Year: 2023	$54,150,000
Year: 2024	$32,270,000
Year: 2025	$12,430,000
Year: 2026	$9,200,000

Jordan Binnington	8,250,000(1)
Jonathan Toews	5,250,000(2)
Jeremy Swayman	4,500,000(4)
Jordan Eberle	3,500,000(1)
Ross Colton	3,250,000(4)
Jason Zucker	3,000,000(2)
Olli Maata	2,650,000(2)
Ryan Johansen	2,500,000(1)
Nicolas Hague	2,000,000(1)
Jacob Bryson	2,000,000(0)
Curtis Lazar	1,700,000(1)
Nick Cousins	1,650,000(3)
Connor Clifton	1,500,000(2)
Laurent Brossoit	1,500,000(2)
Jimmy Vesey	1,500,000(3)
Josh Leivo	1,350,000(1)
Dysin Mayo	1,250,000(4)
Jordan Martinook	1,200,000(1)
Sam Montembeault	1,100,000(2)
Jan Rutta	950,000(2)
Max Jones	900,000(2)
Max Comtois	900,000(2)
Jonas Siegenthaler	900,000(1)
Simon Holmstrom	800,000(2)
Alexander Alexeyev	800,000(2)
Dominic Toninato	800,000(0)
Kristian Vesalainen	750,000(0)

Jamie Drysdale	200,000(4)
Juuso Riikola	155,000(1)
Joshua Jacobs	115,000(1)
Steven Santini	110,000(2)
Jordan Oesterle	90,000(2)
Christian Djoos	80,000(3)
David Gustafsson	80,000(2)
Alexander True	80,000(2)
Carsen Twarynski	80,000(2)
Jake Leschyshyn	75,000(1)
Jonah Gadjovich	75,000(1)
Taro Hirose	60,000(1)
Eric Comrie	50,000(2)

Current Funds	$1,321,378
Home Games Remaining	35
Avg. Attendance	9,610
Avg. Revenue/Game	$1,412,522
Projected Revenue	$49,438,270

Expenses

Pro Payroll	$55,538,300
Farm Payroll	$1,157,500
Prospect Fees	$55,500
Coach	$50,000
Games Remaining	69
Total Game Expenses	$692,699
Projected Expenses	$47,796,216
Projected Balance	$2,963,432

Salary Commitment

Year: 2023	$56,695,800
Year: 2024	$45,650,800
Year: 2025	$30,102,500
Year: 2026	$13,500,000

Victor Hedman	6,500,000(3)
David Pastrnak	5,500,000(4)
Kyle Connor	5,000,000(2)
Elias Lindholm	4,000,000(4)
Vince Dunn	4,000,000(4)
Andrew Mangiapane	3,500,000(3)
Chandler Stephenson	3,000,000(3)
Viktor Arvidsson	2,750,000(1)
Erik Gustafsson	2,500,000(2)
Alex Kerfoot	2,000,000(1)
Rickard Rakell	2,000,000(1)
Kasperi Kapanen	1,750,000(3)
Travis Hamonic	1,500,000(1)
Denis Gurianov	1,500,000(3)
Petr Mrazek	1,500,000(2)
Tanner Pearson	1,333,300(2)
Evgeny Dadonov	1,250,000(1)
Trevor Lewis	1,250,000(2)
Logan Thompson	1,250,000(2)
Ryan Murray	1,155,000(2)
Braden Schneider	1,000,000(1)
Adam Ruzicka	800,000(2)
Caleb Jones	500,000(2)

Chad Ruhwedel	155,000(1)
Austin Czarnik	150,000(1)
Pheonix Copley	125,000(1)
Devin Shore	100,000(2)
Cole Guttman	90,000(3)
Isac Lundestrom	90,000(3)
Tobias Bjornfot	87,500(3)
Givani Smith	85,000(3)
Scott Reedy	80,000(2)
Markus Niemelainen	80,000(2)
Olli Juolevi	75,000(1)
Chris Wagner	40,000(1)

Current Funds	$11,993,051
Home Games Remaining	35
Avg. Attendance	15,358
Avg. Revenue/Game	$2,370,571
Projected Revenue	$82,969,985

Expenses

Pro Payroll	$54,467,000
Farm Payroll	$1,371,000
Prospect Fees	$108,000
Coach	$50,000
Games Remaining	69
Total Game Expenses	$682,878
Projected Expenses	$47,118,585
Projected Balance	$47,844,451

Salary Commitment

Year: 2023	$55,838,000
Year: 2024	$40,021,000
Year: 2025	$7,135,000
Year: 2026	$1,655,000

Mikko Rantanen	5,500,000(2)
Johnny Gaudreau	4,720,000(2)
Jack Hughes	4,065,000(3)
John Carlson	4,000,000(1)
Linus Ullmark	3,800,000(2)
Andrei Svechnikov	3,752,000(1)
Ryan Nugent-Hopkins	3,750,000(2)
Morgan Rielly	3,500,000(2)
Tomas Hertl	3,500,000(2)
Robert Thomas	3,130,000(2)
Marcus Foligno	2,750,000(2)
Jamie Oleksiak	2,600,000(1)
Brent Burns	2,250,000(1)
Cam Fowler	1,600,000(1)
Dmitri Voronkov	1,250,000(3)
John Ludvig	1,100,000(4)
Mikey Anderson	1,100,000(2)
Quinton Byfield	900,000(1)
Eetu Luostarinen	400,000(2)
Klim Kostin	400,000(4)
Antti Raanta	400,000(1)

Marcus Bjork	281,000(2)
Leo Carlsson	125,000(3)
Ivan Miroshnichenko	95,000(4)
Brian Elliott	85,000(2)
Liam O'Brien	80,000(1)
Dylan Holloway	80,000(2)
Lukas Sedlak	80,000(2)
Luke Johnson	80,000(2)
Max Willman	75,000(1)
Jesse Puljujarvi	60,000(4)
Nathan Walker	50,000(2)
Oscar Dansk	40,000(2)
Gustav Olofsson	40,000(1)
Rushan Rafikov	40,000(3)
Anton Lander	40,000(1)
Justin Auger	40,000(1)
Anders Lindback	40,000(2)
Niklas Lundstrom	40,000(1)

Current Funds	$8,257,414
Home Games Remaining	35
Avg. Attendance	8,415
Avg. Revenue/Game	$1,413,804
Projected Revenue	$49,483,140

Expenses

Pro Payroll	$54,750,000
Farm Payroll	$1,112,500
Prospect Fees	$84,000
Coach	$50,000
Games Remaining	69
Total Game Expenses	$682,884
Projected Expenses	$47,119,006
Projected Balance	$10,621,548

Salary Commitment

Year: 2023	$55,862,500
Year: 2024	$23,862,500
Year: 2025	$11,827,500
Year: 2026	$6,187,500

Alexander Ovechkin	5,500,000(1)
Seth Jones	4,000,000(2)
Darcy Kuemper	3,500,000(1)
Sebastian Aho	3,500,000(1)
Adam Pelech	3,000,000(1)
Ryan Pulock	3,000,000(1)
Mikhail Sergachev	3,000,000(1)
Mathew Barzal	2,950,000(1)
Ryan Suter	2,700,000(1)
Lawson Crouse	2,500,000(4)
Nick Suzuki	2,500,000(1)
Nino Neiderreiter	2,500,000(2)
Christian Dvorak	2,500,000(2)
Tyler Seguin	2,000,000(1)
Matthew Benning	1,700,000(4)
Oliver Wahlstrom	1,600,000(4)
Anthony Beauvillier	1,600,000(3)
Jaden Schwartz	1,500,000(3)
Conor Sheary	1,500,000(3)
Casey DeSmith	1,000,000(2)
Phil Kessel	975,000(2)
Johan Larsson	875,000(3)
Robin Lehner	850,000(2)
Mikhail Grigorenko	700,000(0)
Stefan Matteau	600,000(0)
Ludwig Bystrom	550,000(0)
Jake Bischoff	450,000(0)

Nikita Gusev	135,000(4)
Anders Bjork	100,000(3)
Marcus Hogberg	100,000(4)
Jakub Zboril	97,500(4)
Peyton Krebs	90,000(1)
Urho Vaakanainen	90,000(1)
Adam Tambellini	80,000(2)
Otto Koivula	80,000(2)
Carl Dahlstrom	65,000(3)
Brendan Perlini	60,000(1)
Tyler Moy	55,000(1)
Ben Thomas	55,000(1)
Jansen Harkins	55,000(5)
Jack Dougherty	50,000(2)

Current Funds	$1,656,578
Home Games Remaining	35
Avg. Attendance	16,268
Avg. Revenue/Game	$1,127,349
Projected Revenue	$39,457,215

Expenses

Pro Payroll	$32,450,000
Farm Payroll	$1,325,000
Prospect Fees	$145,500
Coach	$50,000
Games Remaining	69
Total Game Expenses	$414,274
Projected Expenses	$28,584,933
Projected Balance	$12,528,860

Salary Commitment

Year: 2023	$34,275,000
Year: 2024	$19,000,000
Year: 2025	$10,200,000
Year: 2026	$4,280,000

Barrett Hayton	7,500,000(1)
Matt Dumba	4,250,000(1)
Rasmus Dahlin	3,000,000(2)
Dylan Cozens	1,500,000(2)
Kaapo Kakko	1,500,000(1)
Filip Chytil	1,500,000(1)
Matt Grzelcyk	1,400,000(5)
Carl Grundstrom	1,250,000(3)
Pavel Mintyukov	1,250,000(3)
Anton Lundell	1,250,000(4)
J.J. Moser	1,250,000(2)
Joel Hofer	1,150,000(3)
Matthew Knies	1,025,000(3)
Samuel Ersson	1,025,000(3)
Jack Quinn	1,000,000(2)
Zachary Aston-Reese	750,000(5)
Samuel Blais	600,000(2)
Alex Lintuniemi	500,000(2)
Cooper Marody	450,000(1)
Nail Yakupov	400,000(4)
Brendan Gaunce	400,000(2)

Philip Tomasino	125,000(4)
Nicolas Aube-Kubel	125,000(5)
Rafael Harvey-Pinard	110,000(2)
Luke Evangelista	100,000(2)
Ivan Prosvetov	95,000(3)
Brandt Clarke	90,000(4)
Kent Johnson	90,000(2)
Nikolai Knyzhov	90,000(4)
Pavel Dorofeyev	90,000(2)
Thomas Bordeleau	85,000(3)
Jake Christiansen	80,000(2)
Grigori Denisenko	80,000(2)
Jeffrey Viel	75,000(1)
William Lagesson	50,000(5)
Alexander Petrovic	40,000(3)

Current Funds	$3,149,990
Home Games Remaining	35
Avg. Attendance	17,055
Avg. Revenue/Game	$1,966,739
Projected Revenue	$68,835,865

Expenses

Pro Payroll	$53,400,000
Farm Payroll	$1,475,000
Prospect Fees	$99,000
Coach	$50,000
Games Remaining	69
Total Game Expenses	$671,024
Projected Expenses	$46,300,683
Projected Balance	$25,685,172

Salary Commitment

Year: 2023	$54,875,000
Year: 2024	$28,380,000
Year: 2025	$16,460,000
Year: 2026	$6,295,000

Zach Werenski	5,000,000(3)
Zach Hyman	4,700,000(5)
Vladimir Tarasenko	4,000,000(1)
Mark Scheifele	4,000,000(2)
Brock Nelson	3,500,000(1)
Sergei Bobrovsky	3,250,000(1)
Claude Giroux	3,000,000(1)
Cam Atkinson	3,000,000(1)
Jacob Trouba	3,000,000(1)
Nazem Kadri	2,750,000(1)
JT Compher	2,500,000(3)
Erik Gudbranson	2,000,000(2)
Ryan McDonagh	2,000,000(2)
Joonas Korpisalo	2,000,000(1)
Tyler Myers	2,000,000(2)
Tomas Tatar	1,600,000(1)
Matt Roy	1,500,000(3)
Kyle Palmieri	1,400,000(4)
Miles Wood	900,000(3)
Daniel Sprong	900,000(2)
Tobias Rieder	400,000(2)

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

Current Funds	$20,253,058
Home Games Remaining	35
Avg. Attendance	14,652
Avg. Revenue/Game	$1,908,468
Projected Revenue	$66,796,380

Expenses

Pro Payroll	$47,400,000
Farm Payroll	$1,338,000
Prospect Fees	$126,000
Coach	$50,000
Games Remaining	69
Total Game Expenses	$596,512
Projected Expenses	$41,159,341
Projected Balance	$45,890,097

Salary Commitment

Year: 2023	$48,738,000
Year: 2024	$31,523,000
Year: 2025	$13,022,500
Year: 2026	$2,995,000

Chris Kreider	3,750,000(3)
Filip Forsberg	3,750,000(2)
Elias Pettersson	3,600,000(1)
Cam Talbot	3,500,000(1)
Noah Hanafin	3,500,000(2)
Jordan Kyrou	2,900,000(2)
Jonas Brodin	2,750,000(1)
Jared McCann	2,750,000(3)
Jeff Petry	2,500,000(1)
Mikael Backlund	2,500,000(1)
Alec Martinez	2,000,000(2)
Pavel Zacha	2,000,000(3)
Jujhar Khaira	1,950,000(2)
Ryan Donato	1,750,000(4)
Nick Bjugstad	1,500,000(2)
Conor Timmins	1,250,000(3)
Garnet Hathaway	1,250,000(2)
Sean Durzi	1,150,000(1)
Matt Boldy	1,150,000(1)
Pyotr Kochetkov	1,000,000(2)
Colton Sceviour	900,000(5)

Mike Hardman	150,500(2)
Matthew Poitras	102,500(3)
Aaron Dell	95,000(5)
Calle Rosen	90,000(2)
Alexander Nylander	90,000(2)
Scott Perunovich	90,000(3)
Mitchell Chaffee	85,000(4)
Samuel Fagemo	85,000(3)
Adam Beckman	85,000(4)
Vitali Kravtsov	80,000(2)
Cam Dineen	80,000(2)
Egor Zamula	80,000(2)
John Leonard	80,000(4)
Radim Zohorna	80,000(2)
Evan Cormier	65,000(1)

Current Funds	$2,238,218
Home Games Remaining	36
Avg. Attendance	10,471
Avg. Revenue/Game	$1,978,981
Projected Revenue	$71,243,316

Expenses

Pro Payroll	$52,925,000
Farm Payroll	$1,542,500
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	70
Total Game Expenses	$665,890
Projected Expenses	$46,612,317
Projected Balance	$26,869,217

Salary Commitment

Year: 2023	$54,467,500
Year: 2024	$38,765,000
Year: 2025	$22,835,000
Year: 2026	$6,625,000

Mika Zibanejad	5,250,000(1)
Thomas Chabot	5,000,000(2)
Travis Konecny	4,875,000(4)
Tage Thompson	4,500,000(3)
Connor Brown	4,000,000(2)
Brady Skjei	4,000,000(3)
Adrian Kempe	3,500,000(1)
Brandon Montour	3,500,000(1)
Drake Batherson	3,400,000(3)
Ian Cole	2,000,000(2)
Mathieu Joseph	1,500,000(3)
Nicolas Roy	1,500,000(1)
Joel Farabee	1,500,000(1)
Joey Daccord	1,250,000(3)
Dawson Mercer	1,250,000(3)
Jake Sanderson	1,250,000(2)
Filip Gustavsson	1,250,000(2)
Shane Pinto	1,000,000(2)
Dylan Samberg	1,000,000(2)
Vinnie Hinostroza	900,000(4)
Christian Jaros	800,000(0)
Travis Boyd	500,000(5)

Mattias Janmark-Nylen	127,500(1)
Tomas Nosek	110,000(4)
Spencer Knight	110,000(2)
Parker Kelly	100,000(1)
Emil Lilleberg	95,000(4)
Ryan Shea	85,000(3)
Cole Koepke	85,000(3)
Ryan Lomberg	85,000(5)
Dylan Guenther	80,000(2)
Brendan Guhle	80,000(1)
Filip Chlapik	80,000(1)
Jacob Bernard-Docker	80,000(2)
Joey Anderson	80,000(3)
Oskar Steen	80,000(2)
Corey Schueneman	80,000(2)
Tyler Pitlick	65,000(1)
Ian Mitchell	60,000(4)
Jonathan Dahlen	60,000(3)

Current Funds	$4,415,720
Home Games Remaining	35
Avg. Attendance	11,705
Avg. Revenue/Game	$1,597,755
Projected Revenue	$55,921,425

Expenses

Pro Payroll	$50,850,000
Farm Payroll	$1,182,500
Prospect Fees	$75,000
Coach	$50,000
Games Remaining	70
Total Game Expenses	$636,067
Projected Expenses	$44,524,695
Projected Balance	$15,812,450

Salary Commitment

Year: 2023	$52,032,500
Year: 2024	$28,807,500
Year: 2025	$2,935,000
Year: 2026	$1,535,000

Auston Matthews	5,500,000(2)
Cale Makar	5,500,000(2)
Steven Stamkos	4,000,000(1)
Tristian Jarry	4,000,000(2)
Jake Guentzel	3,750,000(2)
Tom Wilson	3,500,000(1)
Max Pacioretty	2,500,000(1)
Mattias Ekholm	2,500,000(2)
Jake McCabe	2,500,000(1)
Carter Verhaeghe	2,250,000(1)
Anthony DeAngelo	2,250,000(2)
T.J. Brodie	2,000,000(1)
Derek Grant	1,500,000(1)
Radek Faksa	1,500,000(2)
Tyler Motte	1,400,000(4)
Elvis Merzlikins	1,000,000(1)
Jesper Fast	1,000,000(1)
Nick Ritchie	950,000(1)
Brett Kulak	950,000(3)
P.E Bellemare	900,000(1)
Justin Danforth	900,000(1)
Patrik Nemeth	500,000(2)

Sebastian Aho	150,000(3)
Vincent Desharnais	90,000(2)
Korbinian Holzer	90,000(1)
Matt Irwin	90,000(3)
Anton Khudobin	85,000(1)
Austin Wagner	85,000(3)
Phil Di Giuseppe	77,500(2)
Jakub Forsbacka	75,000(2)
Mark Jankowski	70,000(2)
Scott Harrington	70,000(4)
Zack MacEwen	65,000(3)
Victor Rask	65,000(4)
Lucas Wallmark	60,000(3)
Michael Hutchinson	60,000(2)
Magnus Paajarvi	50,000(1)

Current Funds	$467,410
Home Games Remaining	36
Avg. Attendance	15,146
Avg. Revenue/Game	$1,337,355
Projected Revenue	$48,144,780

Expenses

Pro Payroll	$44,725,000
Farm Payroll	$1,525,500
Prospect Fees	$118,500
Coach	$50,000
Games Remaining	70
Total Game Expenses	$566,085
Projected Expenses	$39,625,976
Projected Balance	$8,986,214

Salary Commitment

Year: 2023	$46,250,500
Year: 2024	$38,000,500
Year: 2025	$18,515,000
Year: 2026	$13,225,000

Logan Couture	4,250,000(2)
Alex DeBrincat	4,000,000(2)
Michael Matheson	3,750,000(2)
Chris Tanev	3,500,000(1)
Michael Bunting	3,250,000(4)
Yanni Gourde	3,000,000(2)
Charlie Lindgren	2,500,000(4)
Evan Rodrigues	2,400,000(1)
James Reimer	2,350,000(1)
Jeremy Lauzon	2,250,000(3)
Gustav Nyquist	2,000,000(4)
Anton Stralman	1,675,000(3)
Vladislav Namestnikov	1,500,000(5)
Ryan Ellis	1,350,000(5)
Brendan Lemieux	1,250,000(5)
Will Cuylle	1,025,000(3)
Ryan Strome	1,000,000(2)
Matthew Kessel	1,000,000(4)
Alex Chiasson	975,000(2)
Ross Johnston	800,000(2)
Matt Martin	500,000(2)
Cameron Gaunce	400,000(2)

Will Butcher	165,000(3)
Alexander Radulov	120,000(5)
Laurent Dauphin	100,000(2)
Henry Thrun	95,000(3)
Zachary Bolduc	95,000(4)
Hudson Fasching	90,000(2)
Rasmus Asplund	90,000(4)
Nick Robertson	80,000(2)
Tyler Benson	80,000(2)
Pontus Holmberg	80,000(2)
Erik Kallgren	80,000(2)
Josh Ho-Sang	80,000(2)
Clark Bishop	78,000(2)
Kale Clague	70,000(5)
Ville Pokka	62,500(2)
Tim Schaller	40,000(2)
Peter Cehlarik	40,000(3)
Brandon Davidson	40,000(2)
Nikita Nesterov	40,000(3)

Current Funds	$7,775,117
Home Games Remaining	35
Avg. Attendance	14,599
Avg. Revenue/Game	$1,839,453
Projected Revenue	$64,380,855

Expenses

Pro Payroll	$49,550,000
Farm Payroll	$862,550
Prospect Fees	$24,000
Coach	$50,000
Games Remaining	70
Total Game Expenses	$615,690
Projected Expenses	$43,098,274
Projected Balance	$29,057,698

Salary Commitment

Year: 2023	$50,412,550
Year: 2024	$32,022,550
Year: 2025	$25,650,000
Year: 2026	$13,550,000

Alex Pietrangelo	5,500,000(1)
Noah Dobson	4,000,000(4)
Tim Stutzle	4,000,000(3)
Thatcher Demko	3,750,000(3)
Sidney Crosby	3,500,000(1)
Joel Edmundson	3,300,000(4)
Anthony Cirelli	3,250,000(1)
Filip Hronek	3,000,000(5)
Jake DeBrusk	2,500,000(3)
Sonny Milano	2,200,000(1)
Pierre-Luc Dubois	2,000,000(1)
Artem Zub	2,000,000(4)
Alexis Lafreniere	1,750,000(3)
David Rittich	1,450,000(1)
Kirby Dach	1,300,000(2)
Erik Brannstrom	1,250,000(4)
Kaiden Guhle	1,250,000(2)
Matty Beniers	1,250,000(2)
Juuso Parssinen	1,100,000(2)
Teddy Blueger	800,000(2)
Kieffer Bellows	800,000(0)
Chris Bigras	750,000(0)
Brandon Alderson	750,000(0)
Maxim Letunov	600,000(0)
Stefan Noesen	400,000(1)
Dylan Olsen	400,000(0)
Zack Mitchell	400,000(0)

Brett Ritchie	137,550(2)
Colin White	125,000(2)
Connor McMichael	100,000(3)
Mark Pysyk	90,000(1)
Mads Sogaard	90,000(2)
Nils Lundkvist	90,000(2)
Philip Broberg	80,000(2)
Frederik Gauthier	75,000(2)
Noah Juulsen	75,000(2)

Current Funds	$20,063,723
Home Games Remaining	35
Avg. Attendance	14,212
Avg. Revenue/Game	$2,089,164
Projected Revenue	$73,120,740

Expenses

Pro Payroll	$51,565,000
Farm Payroll	$1,975,700
Prospect Fees	$70,500
Coach	$50,000
Games Remaining	70
Total Game Expenses	$654,405
Projected Expenses	$45,808,341
Projected Balance	$47,376,122

Salary Commitment

Year: 2023	$53,540,700
Year: 2024	$19,450,700
Year: 2025	$8,560,000
Year: 2026	$400,000

Nathan MacKinnon	5,750,000(1)
Brayden Point	4,750,000(3)
Andrei Vasilevskiy	4,500,000(1)
Nikita Kucherov	4,250,000(1)
Adam Fox	4,250,000(1)
Esa Lindell	3,000,000(1)
Reilly Smith	2,750,000(2)
Nick Foligno	2,400,000(1)
Jamie Benn	2,250,000(1)
Dmitry Orlov	2,200,000(2)
Kevin Shattenkirk	2,000,000(1)
Mark Giordano	1,900,000(1)
Trevor Moore	1,760,000(3)
David Kampf	1,375,000(2)
Barclay Goodrow	1,360,000(1)
Nick Jensen	1,300,000(1)
Tanner Jeannot	1,270,000(3)
John Klingberg	1,100,000(2)
Tommy Novak	1,100,000(2)
Jake Allen	1,000,000(1)
JJ Peterka	900,000(2)
Ryan Dzingel	400,000(2)

Nick Blankenburg	215,700(2)
Zemgus Girgensons	150,000(3)
Sam Malinski	115,000(3)
Jackson LaCombe	115,000(3)
Drake Caggiula	110,000(2)
Olen Zellweger	110,000(4)
Kevin Bahl	110,000(2)
Christoper Gibson	95,000(2)
Isaak Phillips	90,000(2)
Jiri Smejkal	85,000(4)
Jan Jenik	85,000(4)
Rem Pitlick	80,000(4)
Zac Jones	80,000(2)
Jakub Lauko	80,000(2)
Casey Fitzgerald	80,000(2)
Marc Michaelis	80,000(2)
Dmytro Timashov	50,000(1)
Jaromir Jagr	45,000(2)
Dryden McKay	40,000(5)
Artem Anisimov	40,000(1)
Joel L'Esperance	40,000(1)
Ryan Kuffner	40,000(2)
Patrick McNally	40,000(2)

Current Funds	$12,128,649
Home Games Remaining	35
Avg. Attendance	8,401
Avg. Revenue/Game	$1,327,364
Projected Revenue	$46,457,740

Expenses

Pro Payroll	$52,899,000
Farm Payroll	$612,500
Prospect Fees	$55,500
Coach	$50,000
Games Remaining	70
Total Game Expenses	$653,866
Projected Expenses	$45,770,610
Projected Balance	$12,815,779

Salary Commitment

Year: 2023	$54,761,500
Year: 2024	$28,012,500
Year: 2025	$7,872,500
Year: 2026	$97,500

Charlie McAvoy	6,500,000(1)
Alex Tuch	4,500,000(2)
Sam Reinhart	4,500,000(1)
Scott Mayfield	4,250,000(3)
Nikolaj Ehlers	4,000,000(2)
Evgeni Malkin	3,250,000(2)
Philipp Grubauer	2,999,000(1)
Erik Cernak	2,750,000(1)
David Savard	2,500,000(1)
Mackenzie Blackwood	2,000,000(1)
Mario Ferraro	2,000,000(1)
Blake Wheeler	1,850,000(2)
Sean Monahan	1,800,000(2)
Martin Jones	1,500,000(2)
Adam Boqvist	1,500,000(1)
Michael McLeod	1,250,000(2)
Brock Faber	1,250,000(3)
Ondrej Kase	1,200,000(3)
Jesperi Kotkaniemi	1,000,000(1)
James van Riemsdyk	1,000,000(1)
John Beecher	900,000(3)
Gustav Lindstrom	900,000(0)
Brock McGinn	850,000(2)
Cal Clutterbuck	800,000(2)

Cole Perfetti	100,000(2)
Gabriel Carlsson	97,500(4)
Martin Pospisil	95,000(3)
Guillaume Brisebois	80,000(2)
Vasily Podkolzin	80,000(2)
Nick Merkley	80,000(2)
Alexander Volkov	40,000(3)
Nikolai Kulemin	40,000(3)

Current Funds	$6,754,697
Home Games Remaining	36
Avg. Attendance	11,657
Avg. Revenue/Game	$1,126,066
Projected Revenue	$40,538,376

Expenses

Pro Payroll	$46,925,000
Farm Payroll	$817,500
Prospect Fees	$96,000
Coach	$50,000
Games Remaining	70
Total Game Expenses	$584,006
Projected Expenses	$40,880,427
Projected Balance	$6,412,646

Salary Commitment

Year: 2023	$47,742,500
Year: 2024	$43,377,500
Year: 2025	$19,237,500
Year: 2026	$2,037,500

Matthew Tkachuk	6,200,000(2)
Rasmus Andersson	5,250,000(3)
Vincent Trocheck	4,000,000(3)
Alex Nedeljkovic	3,500,000(3)
Brandon Carlo	3,500,000(2)
Brian Dumoulin	2,850,000(1)
Max Domi	2,750,000(2)
Anthony Mantha	2,500,000(2)
Owen Tippett	2,200,000(3)
Calvin De Haan	1,750,000(2)
Sam Lafferty	1,650,000(2)
Jonas Johansson	1,500,000(3)
Adam Erne	1,375,000(2)
Dennis Gilbert	1,350,000(4)
Matthew Nieto	1,250,000(1)
Jordan Harris	900,000(2)
Walker Duehr	800,000(2)
Jake Neighbours	800,000(2)
Nils Aman	800,000(2)
Thomas Harley	800,000(2)
Ryan Poehling	700,000(3)
Buddy Robinson	500,000(5)

Cal Petersen	175,000(1)
Lane Pederson	80,000(2)
Tim Berni	80,000(2)
Vladislav Kolyachonok	80,000(2)
Gemel Smith	75,000(2)
Matt Luff	67,500(5)
Fredrik Olofsson	65,000(5)
Louie Belpedio	55,000(5)
Keith Kinkaid	50,000(3)
Tanner Kero	50,000(1)
Ryan MacInnis	40,000(1)