Current Funds	$50,365,630
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$58,475,000
Farm Payroll	$120,000
Prospect Fees	$55,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$50,365,630

Salary Commitment

Year: 2023	$57,055,000
Year: 2024	$28,325,000
Year: 2025	$19,350,000
Year: 2026	$10,500,000

Clayton Keller	10,500,000(4)
Connor Hellebuyck	4,500,000(1)
Oliver Ekman-Larsson	4,250,000(1)
Darnell Nurse	4,250,000(1)
Devon Toews	4,250,000(2)
Joel Eriksson-Ek	4,050,000(3)
Kevin Fiala	4,000,000(3)
Anze Kopitar	3,400,000(1)
Patrick Kane	3,100,000(1)
Colton Sissons	2,000,000(1)
Jonathan Quick	1,750,000(1)
Lars Eller	1,750,000(2)
Robby Fabbri	1,450,000(1)
Andrew Peeke	1,250,000(1)
Craig Smith	1,250,000(2)
Nils Hoglander	1,000,000(1)
Eeli Tolvanen	1,000,000(2)
Wade Allison	900,000(1)
Jarred Tinordi	800,000(3)
Nick Perbix	800,000(1)
Josh Archibald	725,000(2)
Jack Johnson	700,000(0)
Tom Kuhnhackl	400,000(0)
Christian Folin	400,000(0)

Alec Regula	80,000(1)
C.J. Franklin	40,000(0)

Current Funds	$15,000,000
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,675,000
Farm Payroll	$420,000
Prospect Fees	$76,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$15,000,000

Salary Commitment

Year: 2023	$37,435,000
Year: 2024	$24,895,000
Year: 2025	$8,070,000
Year: 2026	$4,750,000

Alex Killorn	3,500,000(2)
Alex Iafallo	3,000,000(2)
Anthony Duclair	2,750,000(4)
Oskar Sundqvist	2,750,000(1)
Kevin Hayes	2,500,000(0)
Erik Johnson	2,500,000(1)
Justin Schultz	2,200,000(2)
Yakov Trenin	2,000,000(4)
Travis Sanheim	2,000,000(2)
Danton Heinen	1,700,000(2)
Alex Lyon	1,650,000(2)
Pius Suter	1,500,000(3)
Nico Sturm	1,500,000(0)
Zach Whitecloud	1,500,000(1)
Filip Chytil	1,250,000(3)
David Jiricek	1,025,000(2)
Dante Fabbro	1,000,000(1)
Dillon Dube	1,000,000(1)
Zach Bogosian	1,000,000(1)
Cam York	1,000,000(1)
Jon Gillies	1,000,000(2)
Paul Cotter	800,000(1)
Mark Kastelic	800,000(1)
Victor Mete	750,000(2)
Antoine Bibeau	400,000(3)
Eric Gelinas	400,000(0)

Matt Coronato	85,000(3)
Olle Lycksell	85,000(3)
Tanner Laczynski	80,000(1)
Mikhail Vorobyov	70,000(1)
Dean Kukan	60,000(0)
Christoffer Ehn	40,000(1)

Current Funds	$42,346,226
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$53,773,600
Farm Payroll	$2,295,000
Prospect Fees	$109,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$42,346,226

Salary Commitment

Year: 2023	$43,351,100
Year: 2024	$25,891,100
Year: 2025	$13,963,600
Year: 2026	$2,770,000

JT Miller	4,250,000(2)
Jaccob Slavin	4,000,000(3)
Evander Kane	4,000,000(0)
Drew Doughty	3,800,000(2)
Brad Marchand	3,500,000(2)
Patrik Laine	3,500,000(1)
Mark Stone	3,475,000(3)
Evan Bouchard	3,428,600(3)
Josh Anderson	3,250,000(0)
Ivan Provorov	2,770,000(4)
Nico Hischier	2,750,000(1)
Luke Schenn	2,750,000(0)
Timo Meier	2,500,000(1)
Sean Kuraly	2,000,000(0)
Vitek Vanecek	2,000,000(1)
Charlie Coyle	1,750,000(1)
Stuart Skinner	1,250,000(1)
Keegan Kolesar	1,000,000(1)
Kyle Burroughs	1,000,000(1)
Ty Dellandrea	800,000(1)

Jack Campbell	375,000(0)
Austin Watson	200,000(0)
Ty Emberson	115,000(2)
Malcolm Subban	110,000(1)
Louis Crevier	90,000(3)
Ryan Johnson	90,000(2)
Santeri Hatakka	85,000(3)
Jake Virtanen	80,000(1)
Greg McKegg	80,000(1)
Axel Jonsson-Fjallby	80,000(1)
William Lockwood	80,000(1)
Fabian Zetterlund	80,000(1)
Morgan Barron	80,000(1)
Jonas Rondbjerg	80,000(1)
Robin Salo	80,000(1)
Austin Poganski	80,000(1)
Julian Melchiori	80,000(1)
Emil Pettersson	77,500(0)
Radim Simek	70,000(2)
Andreas Englund	65,000(0)
Evgeny Svechnikov	62,500(2)
Jaret Anderson-Dolan	60,000(3)
Dylan McIlrath	55,000(3)
Alex Formenton	40,000(2)

Current Funds	$69,045
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,202,000
Farm Payroll	$1,117,500
Prospect Fees	$90,000
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$69,045

Salary Commitment

Year: 2023	$46,142,500
Year: 2024	$23,502,500
Year: 2025	$6,650,000
Year: 2026	$0,000

Jake Oettinger	6,500,000(2)
Brett Pesce	4,000,000(1)
Pavel Buchnevich	4,000,000(2)
Andrei Svechnikov	3,752,000(0)
Jared Spurgeon	3,500,000(1)
Morgan Rielly	3,500,000(1)
T.J. Oshie	3,000,000(1)
Josh Norris	3,000,000(1)
Boone Jenner	3,000,000(3)
Jani Hakanpaa	2,750,000(3)
Scott Wedgewood	1,750,000(2)
Alex Newhook	1,500,000(2)
Luke Hughes	1,250,000(2)
Filip Zadina	1,250,000(1)
Adam Fantilli	1,250,000(2)
Morgan Frost	1,250,000(1)
Kailer Yamamoto	1,200,000(0)
Bowen Byram	1,150,000(0)
Ryan Lindgren	1,000,000(1)
Noah Cates	1,000,000(1)
Julien Gauthier	800,000(3)
Juraj Slafkovsky	800,000(1)

Garret Sparks	120,000(1)
Mason Lohrei	102,500(2)
Ryker Evans	100,000(3)
Samuel Bolduc	95,000(2)
Valtteri Puustinen	90,000(2)
Hendrix Lapierre	85,000(2)
Marco Rossi	80,000(1)
Boris Katchouk	75,000(0)
Jesper Boqvist	70,000(1)
Libor Hajek	70,000(2)
Lias Andersson	70,000(1)
Logan Brown	60,000(2)
CJ Motte	50,000(2)
Johan Gustafsson	50,000(2)

Current Funds	$28,485,100
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$54,230,000
Farm Payroll	$1,782,500
Prospect Fees	$70,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$28,485,100

Salary Commitment

Year: 2023	$54,372,500
Year: 2024	$32,887,500
Year: 2025	$10,180,000
Year: 2026	$4,610,000

Roman Josi	4,600,000(1)
Jack Eichel	4,500,000(2)
Mitch Marner	4,400,000(2)
Ilya Sorokin	3,900,000(2)
Aaron Ekblad	3,750,000(3)
Jason Robertson	3,750,000(4)
Dylan Larkin	3,750,000(2)
Artemi Panarin	3,600,000(1)
Jakob Chychrun	3,430,000(1)
Brayden Schenn	3,250,000(2)
Jesper Bratt	3,000,000(1)
Adam Larsson	2,500,000(2)
Artturi Lehkonen	2,000,000(1)
Cam Fowler	1,600,000(0)
Adam Lowry	1,450,000(1)
Carter Rowney	1,250,000(3)
Cody Ceci	1,000,000(1)
Semyon Varlamov	950,000(1)
Justin Holl	750,000(4)
Nick Bonino	400,000(1)
Frederick Gaudreau	400,000(1)

Jaycob Megna	165,000(1)
Robert Hagg	150,000(2)
Darren Raddysh	140,000(1)
Chris Driedger	130,000(3)
Sam Gagner	125,000(1)
Kaedan Korczak	115,000(2)
Devon Levi	102,500(2)
Colin Blackwell	95,000(3)
Anton Forsberg	95,000(1)
Uvis Balinskis	90,000(3)
Nathan Beaulieu	90,000(3)
Anthony Richard	85,000(3)
Jacob Moverare	80,000(1)
Cole Sillinger	70,000(4)
Michael Raffl	50,000(1)
Derek Ryan	40,000(3)
Ryan Fitzgerald	40,000(0)
Cody Eakin	40,000(3)
Gavin Bayreuther	40,000(2)
Janne Kuokkanen	40,000(4)

Current Funds	$19,467,106
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,950,000
Farm Payroll	$1,750,000
Prospect Fees	$82,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$19,467,106

Salary Commitment

Year: 2023	$47,550,000
Year: 2024	$28,760,000
Year: 2025	$11,530,000
Year: 2026	$280,000

Brady Tkachuk	4,000,000(2)
Andrei Kuzmenko	3,500,000(1)
Valeri Nichushkin	3,250,000(2)
Gustav Forsling	3,250,000(3)
Colton Parayko	3,250,000(3)
Justin Faulk	3,250,000(2)
Bo Horvat	3,250,000(3)
Bryan Rust	3,250,000(0)
Alexander Georgiev	3,000,000(1)
Shayne Gostisbehere	2,750,000(2)
Jean-Gabriel Pageau	2,750,000(1)
Sean Couturier	2,500,000(1)
Nikita Zadorov	2,200,000(2)
Brandon Hagel	2,000,000(1)
Luke Kunin	1,500,000(3)
Josh Brown	1,500,000(2)
Ondrej Palat	1,500,000(1)
Logan O'Connor	1,500,000(1)
Kevin Lankinen	1,500,000(1)
Noel Acciari	1,250,000(0)
Rasmus Kupari	750,000(0)

Andreas Johnson	200,000(0)
Taylor Fedun	150,000(0)
Oskar Lindblom	125,000(1)
Elmer Soderblom	90,000(1)
Matthew Phillips	85,000(2)
James Hamblin	85,000(2)
Cole Cassels	85,000(4)
Madison Bowey	80,000(0)
Louis Domingue	80,000(0)
Arttu Ruotsalainen	80,000(1)
Joe Snively	80,000(1)
Kyle Clifford	75,000(4)
Dominik Simon	65,000(2)
Nikita Tryamkin	60,000(4)
Brett Connolly	60,000(0)
Martin Marincin	60,000(1)
Kyle Wood	60,000(4)
Simon Fernholm	55,000(1)
Jonny Brodzinski	50,000(1)
Zachary Fucale	45,000(2)
Jacob Peterson	40,000(0)
Patrik Sieloff	40,000(0)

Current Funds	$32,477,416
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$28,450,000
Farm Payroll	$665,000
Prospect Fees	$76,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$32,477,416

Salary Commitment

Year: 2023	$28,135,000
Year: 2024	$12,620,000
Year: 2025	$3,860,000
Year: 2026	$0,000

Ryan Graves	3,500,000(1)
Andre Burakovsky	3,250,000(2)
Olli Maata	2,650,000(1)
Logan Stanley	2,000,000(1)
Will Butcher	1,650,000(2)
Henri Jokiharju	1,400,000(2)
Nick Seeler	1,250,000(1)
Calen Addison	1,100,000(1)
Dan Vladar	1,100,000(1)
Tyson Foerster	1,025,000(2)
Riley Nash	1,000,000(1)
Arthur Kaliyev	1,000,000(3)
Alex Chiasson	975,000(1)
Tyson Jost	950,000(3)
Bobby Brink	950,000(2)
Noah Gregor	900,000(3)
Kyle Capobianco	900,000(0)
Ukko-Pekka Luukkonen	900,000(1)
Mason Shaw	800,000(1)
Steven Lorentz	750,000(3)
Mark Friedman	400,000(2)

Lucas Carlsson	95,000(3)
Ronnie Attard	85,000(3)
Nick Caamano	85,000(2)
Jackson Cates	80,000(1)
Sasha Chmelevski	80,000(1)
Maxime Lajoie	80,000(1)
Felix Sandstrom	80,000(3)
Jean-Sebastien Dea	40,000(0)
David Elsner	40,000(0)

Current Funds	-$5,215,174
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$55,540,000
Farm Payroll	$465,000
Prospect Fees	$55,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	-$5,215,174

Salary Commitment

Year: 2023	$50,310,000
Year: 2024	$24,190,000
Year: 2025	$1,340,000
Year: 2026	$0,000

Dougie Hamilton	5,250,000(2)
Connor Murphy	4,500,000(1)
Josh Manson	4,250,000(2)
Brenden Dillon	4,000,000(1)
Jeff Skinner	3,800,000(0)
Juuse Saros	3,500,000(1)
Sebastian Aho	3,500,000(2)
Damon Severson	3,500,000(1)
Yanni Gourde	3,000,000(1)
William Karlsson	2,500,000(1)
Jonathan Drouin	2,500,000(2)
Trevor Zegras	2,000,000(2)
Connor Ingram	2,000,000(1)
Martin Fehervary	1,750,000(2)
Ilya Samsonov	1,750,000(0)
Michael Rasmussen	1,250,000(3)
Logan Cooley	1,250,000(2)
Simon Nemec	1,250,000(2)
Matias Maccelli	1,000,000(1)
Jack McBain	1,000,000(1)
Warren Foegele	1,000,000(1)
Yegor Sharangovich	950,000(2)
Andreas Borgman	40,000(1)

Luke Glendening	100,000(2)
Nathan Bastian	90,000(3)
Jesper Froden	80,000(1)
Spencer Martin	75,000(0)
Antti Suomela	70,000(0)
Scott Wilson	50,000(2)

Current Funds	$18,025,027
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,600,000
Farm Payroll	$880,000
Prospect Fees	$94,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$18,025,027

Salary Commitment

Year: 2023	$53,940,000
Year: 2024	$28,215,000
Year: 2025	$9,215,000
Year: 2026	$3,015,000

Quinn Hughes	7,000,000(2)
Miro Heiskanen	6,000,000(1)
Carter Hart	5,000,000(2)
Jon Marchessault	5,000,000(1)
Alexander Romanov	4,000,000(2)
Adam Henrique	4,000,000(1)
Andreas Athanasiou	4,000,000(1)
Lucas Raymond	3,650,000(3)
Corey Perry	2,250,000(1)
Trevor Van Riemsdyk	2,000,000(2)
Yegor Chinakhov	1,250,000(4)
Sam Montembeault	1,100,000(1)
Juuso Valimaki	1,000,000(2)
Alexandre Texier	1,000,000(1)
Brett Howden	1,000,000(4)
Will Borgen	1,000,000(1)
Simon Edvinsson	950,000(3)
Alex Turcotte	850,000(3)
Beck Malenstyn	800,000(1)
Nicolas Deslauriers	750,000(3)
Anthony Louis	750,000(0)
Josh Mahura	700,000(5)

Troy Grosenick	90,000(0)
Troy Stecher	90,000(1)
Riley Stillman	85,000(1)
Victor Soderstrom	80,000(1)
Ryan Merkley	80,000(1)
Kole Lind	80,000(1)
Jack Rathbone	80,000(1)
Alexei Toropchenko	80,000(1)
Jasper Weatherby	65,000(5)
Michael Dal Colle	50,000(0)
Matt Tomkins	50,000(0)
Mikhail Maltsev	50,000(0)

Current Funds	-$3,812,875
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,750,000
Farm Payroll	$1,627,500
Prospect Fees	$84,000
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	-$3,812,875

Salary Commitment

Year: 2023	$44,577,500
Year: 2024	$28,232,500
Year: 2025	$5,705,000
Year: 2026	$0,000

Igor Shesterkin	5,000,000(2)
Darcy Kuemper	4,000,000(1)
Ryan O'Reilly	3,500,000(2)
Mikael Granlund	3,300,000(1)
Neal Pionk	3,250,000(2)
Ben Chiarot	3,000,000(1)
Nazem Kadri	2,500,000(1)
Nick Paul	2,000,000(1)
Blake Coleman	2,000,000(2)
Oliver Bjorkstrand	1,900,000(2)
Brandon Tanev	1,750,000(0)
Calle Jarnkrok	1,600,000(3)
Joshua Bailey	1,600,000(3)
Vladislav Gavrikov	1,500,000(2)
Scott Laughton	1,500,000(2)
Marcus Johansson	1,350,000(3)
Niko Mikkola	1,250,000(2)
John Marino	1,100,000(2)
Haydn Fleury	1,000,000(2)
Wyatt Johnston	900,000(1)
Colin Miller	750,000(3)

Kevin Labanc	200,000(1)
Ethan Bear	125,000(1)
Joel Kiviranta	125,000(3)
Trent Frederic	125,000(2)
Sam Carrick	102,500(2)
Bobby McMann	102,500(2)
Connor Zary	102,500(2)
Wyatt Kaiser	95,000(2)
Magnus Hellberg	80,000(1)
Jesse Ylonen	80,000(1)
Martin Kaut	80,000(1)
Sheldon Dries	80,000(1)
Nicolas Petan	75,000(3)
Adam Gaudette	75,000(3)
John Hayden	65,000(3)
Jordan Gross	65,000(3)
Matthew Highmore	50,000(0)

Current Funds	$15,883,964
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,060,000
Farm Payroll	$360,000
Prospect Fees	$72,000
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$15,883,964

Salary Commitment

Year: 2023	$31,320,000
Year: 2024	$12,550,000
Year: 2025	$1,900,000
Year: 2026	$0,000

Jonathan Huberdeau	5,750,000(1)
Hampus Lindholm	5,400,000(1)
Samuel Girard	3,750,000(1)
Ville Husso	3,500,000(2)
Gabriel Vilardi	2,750,000(2)
Adin Hill	2,750,000(2)
Ryan Reaves	1,300,000(0)
Marco Scandella	1,250,000(0)
Mason Appleton	1,200,000(1)
Cal Foote	1,010,000(0)
Sam Steel	1,000,000(3)
Simon Benoit	1,000,000(0)
Joe Morrow	1,000,000(0)
Brett Kulak	950,000(2)
Ryan McLeod	900,000(3)
Reese Johnson	800,000(0)
Lukas Reichel	800,000(1)
Jonatan Berggren	800,000(1)
Robert Bortuzzo	750,000(1)
Alexander Barabanov	700,000(2)
Tim Erixon	500,000(0)
Juho Lammikko	400,000(0)
Remi Elie	400,000(0)
Thomas McCollum	400,000(0)

Carson Meyer	80,000(1)
Henrik Borgstrom	40,000(1)
Valtteri Filppula	40,000(0)
Rourke Chartier	40,000(1)
Alan Quine	40,000(1)
Dominik Kahun	40,000(1)
Klas Dahlbeck	40,000(1)
Cody Goloubef	40,000(1)

Current Funds	$17,671,782
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$53,725,000
Farm Payroll	$1,155,000
Prospect Fees	$66,000
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$17,671,782

Salary Commitment

Year: 2023	$51,815,000
Year: 2024	$37,115,000
Year: 2025	$20,650,000
Year: 2026	$0,000

David Perron	4,500,000(1)
Moritz Seider	4,300,000(3)
Roope Hintz	4,250,000(3)
Radko Gudas	3,500,000(2)
Taylor Hall	3,500,000(3)
Marc-Andre Fleury	3,500,000(2)
Michael Bunting	3,250,000(3)
Max Pacioretty	3,000,000(2)
Marcus Pettersson	2,850,000(3)
Derek Forbort	2,850,000(0)
Nate Schmidt	2,800,000(1)
Anders Lee	2,750,000(1)
Tyler Bertuzzi	2,500,000(3)
Nicklas Backstrom	2,200,000(1)
Tyson Barrie	2,000,000(2)
Casey Mittelstadt	2,000,000(2)
Pierre Engvall	1,750,000(2)
Mason McTavish	1,000,000(1)
Rudolfs Balcers	625,000(1)
Calvin Pickard	600,000(2)

Patrick Maroon	145,000(1)
Nikita Okhotiuk	115,000(2)
Connor Carrick	100,000(0)
Justin Barron	100,000(1)
Alexander Holtz	80,000(1)
Nicolas Beaudin	80,000(1)
Jakob Pelletier	80,000(1)
Jeremy Davies	80,000(1)
Marian Studenic	75,000(0)
Fredrik Claesson	60,000(1)
Daniel Audette	50,000(1)
Shane Gersich	50,000(1)
Spencer Smallman	50,000(1)
Mark Barberio	50,000(1)
Christian Fischer	40,000(0)

Current Funds	$7,556,930
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,725,000
Farm Payroll	$730,000
Prospect Fees	$67,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$7,556,930

Salary Commitment

Year: 2023	$43,660,000
Year: 2024	$16,400,000
Year: 2025	$5,500,000
Year: 2026	$0,000

Nick Schmaltz	5,500,000(3)
Shea Theodore	4,500,000(2)
Frederik Andersen	4,000,000(1)
MacKenzie Weegar	4,000,000(1)
Teuvo Teravainen	4,000,000(2)
Cole Caufield	3,500,000(1)
Evgeny Kuznetsov	3,000,000(1)
Brayden McNabb	3,000,000(1)
Tyler Toffoli	2,750,000(0)
Alex Wennberg	1,800,000(1)
Eric Robinson	1,600,000(1)
Jayden Struble	1,025,000(2)
Johnathan Kovacevic	1,000,000(1)
Ridly Greig	900,000(1)
Michael Pezzetta	900,000(0)
Brendan Gallagher	800,000(2)
Alex Belzile	800,000(1)
Cayden Primeau	800,000(1)
Oscar Lindberg	800,000(0)
Jake Evans	750,000(1)
Marc-Edouard Vlasic	700,000(1)
Josh Winquist	700,000(0)
Kevin Stenlund	600,000(1)
Niklas Svedberg	400,000(1)
Riley Sheahan	400,000(2)

Tucker Poolman	175,000(1)
Chris Tierney	145,000(0)
Patrick Brown	95,000(2)
Wyatt Kalynuk	90,000(1)
Ben Harpur	80,000(2)
Aleksi Heponiemi	80,000(1)
Logan Shaw	65,000(1)

Current Funds	-$7,102,472
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$53,020,000
Farm Payroll	$420,000
Prospect Fees	$133,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	-$7,102,472

Salary Commitment

Year: 2023	$45,530,000
Year: 2024	$27,150,000
Year: 2025	$8,350,000
Year: 2026	$0,000

Kirill Kaprizov	4,750,000(3)
John Tavares	4,500,000(1)
Kristopher Letang	4,500,000(2)
William Nylander	4,500,000(2)
Aleksander Barkov	4,500,000(2)
Erik Karlsson	4,000,000(1)
Mikhail Sergachev	3,000,000(3)
Jacob Markstrom	3,000,000(1)
Nick Leddy	3,000,000(0)
Mats Zuccarello	2,750,000(1)
Mikael Backlund	2,000,000(2)
Phillip Danault	1,760,000(0)
Dmitry Kulikov	1,600,000(0)
Jordan Greenway	1,500,000(1)
Jake Walman	1,500,000(2)
Barclay Goodrow	1,360,000(1)
Morgan Geekie	1,000,000(2)
Jaroslav Halak	1,000,000(0)
Daniil Tarasov	900,000(1)
Connor Dewar	800,000(2)
Jesse Puljujarvi	600,000(3)
Mike Amadio	500,000(0)

Marek Mazanec	95,000(1)
Brett Murray	80,000(1)
Mason Geertsen	80,000(1)
Ben Hutton	60,000(1)
Jon Merrill	55,000(1)
Richard Panik	50,000(0)

Current Funds	$5,919,387
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$49,590,000
Farm Payroll	$2,187,500
Prospect Fees	$105,000
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$5,919,387

Salary Commitment

Year: 2023	$45,177,500
Year: 2024	$31,212,500
Year: 2025	$11,870,000
Year: 2026	$4,460,000

K'Andre Miller	4,200,000(2)
Karel Vejmelka	4,200,000(2)
Rasmus Ristolainen	4,200,000(2)
Jack Roslovic	3,200,000(2)
Ryan Hartman	3,000,000(1)
Erik Haula	3,000,000(1)
Mike Reilly	3,000,000(1)
Mason Marchment	2,800,000(3)
Carson Soucy	2,400,000(1)
Andrew Copp	2,400,000(4)
Ilya Mikheyev	2,400,000(0)
Kaapo Kahkonen	2,200,000(0)
Conor Garland	2,200,000(3)
Timothy Liljegren	2,000,000(0)
Dakota Joshua	2,000,000(4)
Philippe Myers	1,600,000(2)
William Carrier	1,500,000(2)
Joel Armia	1,200,000(3)
Casey Cizikas	1,190,000(1)
Brandon Duhaime	900,000(3)

Nikita Zaitsev	200,000(1)
Ty Smith	200,000(2)
Joe Veleno	140,000(3)
Daniil Miromanov	135,000(1)
Alex Stalock	120,000(1)
William Eklund	102,500(2)
Connor Mackey	100,000(1)
Akira Schmid	100,000(1)
Mathieu Olivier	90,000(3)
Alex Laferriere	90,000(2)
Dennis Cholowski	80,000(1)
Jimmy Schuldt	80,000(1)
Josh Ho-Sang	80,000(1)
Brett Leason	80,000(1)
Jack Drury	80,000(1)
Dryden Hunt	80,000(3)
Benoit-Olivier Groulx	80,000(1)
Matt Kiersted	80,000(1)
Drew O'Connor	80,000(1)
Ben Meyers	80,000(1)
Dillon Heatherington	60,000(4)
Emil Bemstrom	50,000(2)

Current Funds	$32,457,482
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$57,850,000
Farm Payroll	$935,000
Prospect Fees	$97,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$32,457,482

Salary Commitment

Year: 2023	$51,645,000
Year: 2024	$34,710,000
Year: 2025	$24,460,000
Year: 2026	$10,915,000

Gabriel Landeskog	7,250,000(1)
Torey Krug	5,000,000(2)
Anthony Stolarz	5,000,000(4)
Matt Duchene	4,000,000(2)
Seth Jarvis	4,000,000(3)
Ivan Barbashev	3,500,000(1)
Jordan Staal	3,500,000(0)
Dylan Strome	3,000,000(4)
John Gibson	3,000,000(3)
Dylan Demelo	2,250,000(1)
Ilya Lyubushkin	2,250,000(3)
Oliver Kylington	2,250,000(3)
Jakub Vrana	2,000,000(0)
Alexandre Carrier	2,000,000(4)
Mike Hoffman	1,600,000(0)
Jakob Silfverberg	1,500,000(1)
Connor Bedard	1,250,000(2)
Logan Stankoven	1,100,000(3)
Jordan Spence	1,000,000(1)
Spencer Stastney	850,000(3)
Nolan Foote	800,000(1)
MacKenzie Entwistle	800,000(0)
Dominik Kubalik	750,000(4)
Henrik Haapala	400,000(0)
Michael Frolik	400,000(0)
Jacob De La Rose	400,000(0)

Taylor Raddysh	125,000(4)
Cale Fleury	100,000(1)
Cedric Paquette	100,000(1)
Joshua Roy	95,000(3)
Gregory Hofmann	80,000(1)
Jack Studnicka	80,000(1)
Nico Daws	80,000(1)
Denis Malgin	75,000(1)
Kasimir Kaskisuo	70,000(1)
Zane McIntyre	50,000(1)
Matthew Gaudreau	40,000(4)
Cory Conacher	40,000(0)

Current Funds	-$3,250,000
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,090,000
Farm Payroll	$1,095,000
Prospect Fees	$118,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	-$3,250,000

Salary Commitment

Year: 2023	$37,185,000
Year: 2024	$19,580,000
Year: 2025	$14,080,000
Year: 2026	$6,255,000

Connor McDavid	5,750,000(1)
Josh Morrissey	4,250,000(3)
Troy Terry	2,500,000(1)
Arber Xhekaj	2,500,000(1)
Jacob Middleton	2,400,000(5)
Sam Bennett	2,250,000(1)
Brock Boeser	2,050,000(3)
Rasmus Sandin	2,000,000(2)
Pavel Zacha	2,000,000(2)
Victor Olofsson	1,400,000(4)
Joseph Woll	1,250,000(2)
Mikey Eyssimont	1,240,000(4)
John Ludvig	1,100,000(3)
Nicolas Meloche	1,100,000(0)
Blake Lizotte	1,000,000(4)
Lukas Dostal	1,000,000(1)
Kirill Marchenko	900,000(1)
Justin Danforth	900,000(0)
Pierre-Olivier Joseph	900,000(1)
Michael Carcone	800,000(1)
Aliaksei Protas	800,000(1)

Travis Dermott	125,000(4)
A.J. Greer	115,000(2)
Declan Chisholm	100,000(3)
Tye Kartye	95,000(2)
Arvid Soderblom	90,000(4)
Ville Heinola	85,000(1)
Trey Fix-Wolansky	85,000(3)
Georgii Merkulov	85,000(3)
Alex Barre-Boulet	80,000(1)
Dylan Coghlan	75,000(3)
Mitchell Stephens	40,000(2)
Sami Niku	40,000(1)
Ryan Carpenter	40,000(3)
Justin Bailey	40,000(3)

Current Funds	$12,906,609
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,500,000
Farm Payroll	$1,555,000
Prospect Fees	$136,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$12,906,609

Salary Commitment

Year: 2023	$38,090,000
Year: 2024	$20,580,000
Year: 2025	$13,700,000
Year: 2026	$0,000

Jordan Binnington	8,250,000(0)
Jonathan Toews	5,250,000(1)
Jeremy Swayman	4,500,000(3)
Ross Colton	3,250,000(3)
Jason Zucker	3,000,000(1)
Ryan Johansen	2,500,000(0)
Jonas Siegenthaler	2,500,000(3)
Jordan Eberle	2,500,000(1)
Nic Dowd	2,400,000(2)
Nicolas Hague	2,000,000(3)
Jacob Bryson	2,000,000(0)
Curtis Lazar	1,700,000(0)
Nick Cousins	1,650,000(2)
Connor Clifton	1,500,000(1)
Laurent Brossoit	1,500,000(1)
Jimmy Vesey	1,500,000(2)
Dysin Mayo	1,250,000(3)
J.J. Moser	1,250,000(1)
Sean Walker	1,250,000(2)
Jordan Martinook	1,200,000(0)
Jan Rutta	950,000(1)
Max Jones	900,000(1)
P.E Bellemare	900,000(0)
Dominic Toninato	800,000(0)
Jason Dickinson	800,000(0)
Kristian Vesalainen	750,000(0)

Jamie Drysdale	200,000(3)
Juuso Riikola	155,000(0)
Josh Leivo	135,000(0)
Joshua Jacobs	115,000(0)
Steven Santini	110,000(1)
Max Comtois	90,000(1)
Jordan Oesterle	90,000(1)
Simon Holmstrom	80,000(1)
Christian Djoos	80,000(2)
David Gustafsson	80,000(1)
Alexander True	80,000(1)
Carsen Twarynski	80,000(1)
Jake Leschyshyn	75,000(0)
Jonah Gadjovich	75,000(0)
Taro Hirose	60,000(0)
Eric Comrie	50,000(1)

Current Funds	$8,072,614
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,988,300
Farm Payroll	$1,362,500
Prospect Fees	$55,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$8,072,614

Salary Commitment

Year: 2023	$49,180,800
Year: 2024	$34,352,500
Year: 2025	$16,000,000
Year: 2026	$0,000

Victor Hedman	6,500,000(2)
David Pastrnak	5,500,000(3)
Kyle Connor	5,000,000(1)
Elias Lindholm	4,000,000(3)
Vince Dunn	4,000,000(3)
Andrew Mangiapane	3,500,000(2)
Chandler Stephenson	3,000,000(2)
Erik Gustafsson	2,500,000(1)
Viktor Arvidsson	2,500,000(3)
Rickard Rakell	2,000,000(2)
Kasperi Kapanen	1,750,000(2)
Travis Hamonic	1,500,000(0)
Petr Mrazek	1,500,000(1)
Tanner Pearson	1,333,300(1)
Evgeny Dadonov	1,250,000(0)
Trevor Lewis	1,250,000(1)
Logan Thompson	1,250,000(1)
Ryan Murray	1,155,000(1)
Alex Kerfoot	1,000,000(2)
Braden Schneider	1,000,000(0)
Caleb Jones	500,000(1)

Chad Ruhwedel	155,000(0)
Austin Czarnik	150,000(0)
Denis Gurianov	150,000(2)
Devin Shore	100,000(1)
Pheonix Copley	100,000(2)
Cole Guttman	90,000(2)
Isac Lundestrom	90,000(2)
Tobias Bjornfot	87,500(2)
Givani Smith	85,000(2)
Scott Reedy	80,000(1)
Adam Ruzicka	80,000(1)
Markus Niemelainen	80,000(1)
Olli Juolevi	75,000(0)
Chris Wagner	40,000(0)

Current Funds	$3,667,480
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$58,620,000
Farm Payroll	$760,000
Prospect Fees	$111,000
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$3,667,480

Salary Commitment

Year: 2023	$57,565,000
Year: 2024	$24,200,000
Year: 2025	$3,545,000
Year: 2026	$3,145,000

Jamie Oleksiak	5,500,000(2)
Mikko Rantanen	5,500,000(1)
Leon Draisaitl	5,350,000(2)
Johnny Gaudreau	4,720,000(1)
Jack Hughes	4,065,000(2)
Seth Jones	4,000,000(1)
Linus Ullmark	3,800,000(1)
John Carlson	3,200,000(2)
Tom Wilson	3,145,000(4)
Robert Thomas	3,130,000(1)
Marcus Bjork	2,810,000(1)
Marcus Foligno	2,750,000(1)
Brent Burns	2,000,000(1)
Frank Vatrano	1,500,000(1)
Leo Carlsson	1,250,000(2)
Dmitri Voronkov	1,250,000(2)
Mattias Samuelsson	1,100,000(0)
John Klingberg	1,100,000(1)
Quinton Byfield	750,000(1)
Nathan Walker	500,000(1)
Eetu Luostarinen	400,000(1)
Klim Kostin	400,000(3)
Antti Raanta	400,000(0)

Brian Elliott	85,000(1)
Liam O'Brien	80,000(0)
Dylan Holloway	80,000(1)
Lukas Sedlak	80,000(1)
Luke Johnson	80,000(1)
Max Willman	75,000(0)
Oscar Dansk	40,000(1)
Gustav Olofsson	40,000(0)
Rushan Rafikov	40,000(2)
Anton Lander	40,000(0)
Justin Auger	40,000(0)
Anders Lindback	40,000(1)
Niklas Lundstrom	40,000(0)

Current Funds	-$2,551,360
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,625,000
Farm Payroll	$1,502,500
Prospect Fees	$93,000
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	-$2,551,360

Salary Commitment

Year: 2023	$37,257,500
Year: 2024	$20,227,500
Year: 2025	$10,407,500
Year: 2026	$1,180,000

Nick Suzuki	3,000,000(3)
Mathew Barzal	3,000,000(2)
Ryan Pulock	2,750,000(1)
Ryan Suter	2,700,000(0)
Lawson Crouse	2,500,000(3)
Nino Neiderreiter	2,500,000(1)
Christian Dvorak	2,500,000(1)
Adam Pelech	2,250,000(2)
Brandon Saad	2,250,000(1)
Matthew Benning	1,700,000(3)
Tyler Johnson	1,650,000(1)
Oliver Wahlstrom	1,600,000(3)
Anthony Beauvillier	1,600,000(2)
Jaden Schwartz	1,500,000(2)
Radek Faksa	1,500,000(1)
Mikey Anderson	1,100,000(1)
Casey DeSmith	1,000,000(1)
Urho Vaakanainen	1,000,000(4)
Johan Larsson	875,000(2)
Robin Lehner	850,000(1)
Adam Tambellini	800,000(1)
Mikhail Grigorenko	700,000(0)
Stefan Matteau	600,000(0)

Conor Sheary	150,000(2)
Nikita Gusev	135,000(3)
Peyton Krebs	125,000(4)
Anders Bjork	100,000(2)
Marcus Hogberg	100,000(3)
Jakub Zboril	97,500(3)
Zach Benson	95,000(2)
Ivan Miroshnichenko	95,000(3)
Kevin Korchinski	95,000(2)
Scott Perunovich	90,000(2)
Otto Koivula	80,000(1)
Carl Dahlstrom	65,000(2)
Brendan Perlini	60,000(0)
Tyler Moy	55,000(0)
Ben Thomas	55,000(0)
Jansen Harkins	55,000(4)
Jack Dougherty	50,000(1)

Current Funds	$12,500,000
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$26,500,000
Farm Payroll	$1,460,000
Prospect Fees	$139,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$12,500,000

Salary Commitment

Year: 2023	$27,340,000
Year: 2024	$15,090,000
Year: 2025	$8,770,000
Year: 2026	$3,825,000

Matt Dumba	3,000,000(1)
Rasmus Dahlin	3,000,000(1)
Matt Murray	2,000,000(3)
Dylan Cozens	1,500,000(1)
Kaapo Kakko	1,500,000(4)
Matt Grzelcyk	1,400,000(4)
Barrett Hayton	1,350,000(3)
Carl Grundstrom	1,250,000(2)
Pavel Mintyukov	1,250,000(2)
Anton Lundell	1,250,000(3)
Joel Hofer	1,150,000(2)
Matthew Knies	1,025,000(2)
Samuel Ersson	1,025,000(2)
Jack Quinn	1,000,000(1)
Tyler Tucker	900,000(1)
Alexander Alexeyev	800,000(1)
Zachary Aston-Reese	750,000(4)
Samuel Blais	600,000(1)
Alex Lintuniemi	500,000(1)
Cooper Marody	450,000(0)
Brendan Gaunce	400,000(1)
Zach Sanford	400,000(2)

Philip Tomasino	125,000(3)
Nicolas Aube-Kubel	125,000(4)
Rafael Harvey-Pinard	110,000(1)
Luke Evangelista	100,000(1)
Nick Ritchie	95,000(0)
Ivan Prosvetov	95,000(2)
Brandt Clarke	90,000(3)
Kent Johnson	90,000(1)
Nikolai Knyzhov	90,000(3)
Pavel Dorofeyev	90,000(1)
Thomas Bordeleau	85,000(2)
Jake Christiansen	80,000(1)
Grigori Denisenko	80,000(1)
Jeffrey Viel	75,000(0)
William Lagesson	50,000(4)
Nail Yakupov	40,000(3)
Alexander Petrovic	40,000(2)

Current Funds	$2,922,485
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$54,600,000
Farm Payroll	$1,248,000
Prospect Fees	$97,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$2,922,485

Salary Commitment

Year: 2023	$48,108,000
Year: 2024	$36,180,000
Year: 2025	$11,665,000
Year: 2026	$4,820,000

Zach Werenski	5,000,000(2)
Zach Hyman	4,700,000(4)
Vladimir Tarasenko	4,000,000(0)
Mark Scheifele	4,000,000(1)
Sidney Crosby	3,800,000(2)
Sergei Bobrovsky	3,800,000(2)
Chris Kreider	3,750,000(2)
Brock Nelson	3,250,000(3)
Jacob Trouba	3,000,000(2)
JT Compher	2,500,000(2)
Erik Gudbranson	2,000,000(1)
Ryan McDonagh	2,000,000(1)
Joonas Korpisalo	2,000,000(0)
Gustav Nyquist	2,000,000(3)
Tyler Myers	2,000,000(1)
Tomas Tatar	1,600,000(0)
Matt Roy	1,500,000(2)
Kyle Palmieri	1,400,000(3)
Ryan Strome	1,000,000(1)
Miles Wood	900,000(2)
Alex Galchenyuk	400,000(1)

Philipp Kurashev	120,000(4)
Jake Bean	110,000(3)
Derrick Pouliot	100,000(0)
Dylan Gambrell	90,000(2)
Glenn Gawdin	90,000(1)
Parker Wotherspoon	90,000(2)
Jacob Lucchini	85,000(3)
Filip Roos	85,000(2)
Jalen Chatfield	80,000(1)
Liam Foudy	80,000(1)
Colton White	80,000(1)
Collin Delia	80,000(1)
Clark Bishop	78,000(1)
Patrice Cormier	40,000(0)
Tobias Rieder	40,000(1)

Current Funds	$6,058,796
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$53,500,000
Farm Payroll	$1,248,000
Prospect Fees	$129,000
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$6,058,796

Salary Commitment

Year: 2023	$48,183,000
Year: 2024	$24,182,500
Year: 2025	$11,395,000
Year: 2026	$3,895,000

Filip Forsberg	3,750,000(1)
Jeff Petry	3,500,000(1)
Noah Hanafin	3,500,000(1)
Jonas Brodin	3,250,000(3)
Cam Talbot	3,000,000(2)
Cam Atkinson	3,000,000(0)
Elias Pettersson	3,000,000(2)
Jordan Kyrou	2,900,000(1)
Matt Boldy	2,900,000(4)
Jared McCann	2,750,000(2)
Claude Giroux	2,600,000(2)
David Savard	2,500,000(0)
Sean Durzi	2,250,000(3)
Tyler Seguin	2,000,000(1)
Alec Martinez	2,000,000(1)
Jujhar Khaira	1,950,000(1)
Ryan Donato	1,750,000(3)
Nick Bjugstad	1,500,000(1)
Conor Timmins	1,250,000(2)
Garnet Hathaway	1,250,000(1)
James van Riemsdyk	1,000,000(0)
Pyotr Kochetkov	1,000,000(1)
Colton Sceviour	900,000(4)

Mike Hardman	150,500(1)
Matthew Poitras	102,500(2)
Aaron Dell	95,000(4)
Calle Rosen	90,000(1)
Alexander Nylander	90,000(1)
Mitchell Chaffee	85,000(3)
Samuel Fagemo	85,000(2)
Adam Beckman	85,000(3)
Vitali Kravtsov	80,000(1)
Cam Dineen	80,000(1)
Egor Zamula	80,000(1)
John Leonard	80,000(3)
Radim Zohorna	80,000(1)
Evan Cormier	65,000(0)

Current Funds	$18,537,056
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$55,625,000
Farm Payroll	$1,497,500
Prospect Fees	$85,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$18,537,056

Salary Commitment

Year: 2023	$56,770,000
Year: 2024	$32,650,000
Year: 2025	$14,440,000
Year: 2026	$710,000

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

Mattias Janmark-Nylen	127,500(0)
Parker Kelly	125,000(4)
Tomas Nosek	110,000(3)
Spencer Knight	110,000(1)
Emil Lilleberg	95,000(3)
Vinnie Hinostroza	90,000(3)
Ryan Shea	85,000(2)
Cole Koepke	85,000(2)
Ryan Lomberg	85,000(4)
Brendan Guhle	80,000(0)
Filip Chlapik	80,000(0)
Joey Anderson	80,000(2)
Oskar Steen	80,000(1)
Corey Schueneman	80,000(1)
Tyler Pitlick	65,000(0)
Ian Mitchell	60,000(3)
Jonathan Dahlen	60,000(2)

Current Funds	$35,474,358
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$53,475,000
Farm Payroll	$1,007,500
Prospect Fees	$72,000
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$35,474,358

Salary Commitment

Year: 2023	$47,992,500
Year: 2024	$15,035,000
Year: 2025	$1,535,000
Year: 2026	$0,000

Auston Matthews	5,500,000(1)
Cale Makar	5,500,000(1)
Alexander Ovechkin	4,250,000(2)
Steven Stamkos	4,000,000(2)
Tristian Jarry	4,000,000(1)
Jake Guentzel	3,750,000(1)
Tomas Hertl	3,500,000(1)
Martin Necas	2,500,000(1)
Mattias Ekholm	2,500,000(1)
Anthony DeAngelo	2,250,000(1)
Carter Verhaeghe	2,000,000(2)
T.J. Brodie	2,000,000(0)
Jake McCabe	2,000,000(2)
Derek Grant	1,500,000(0)
Tyler Motte	1,400,000(3)
Elvis Merzlikins	1,000,000(0)
Jesper Fast	1,000,000(0)
Phil Kessel	975,000(1)
Vincent Desharnais	900,000(1)
Anton Khudobin	850,000(0)
Brendan Smith	800,000(2)
Cole Smith	800,000(1)
Patrik Nemeth	500,000(1)

Sebastian Aho	150,000(2)
Korbinian Holzer	90,000(0)
Matt Irwin	90,000(2)
Austin Wagner	85,000(2)
Phil Di Giuseppe	77,500(1)
Jakub Forsbacka	75,000(1)
Mark Jankowski	70,000(1)
Scott Harrington	70,000(3)
Zack MacEwen	65,000(2)
Victor Rask	65,000(3)
Lucas Wallmark	60,000(2)
Michael Hutchinson	60,000(1)
Magnus Paajarvi	50,000(0)

Current Funds	$7,000,000
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,050,000
Farm Payroll	$1,042,500
Prospect Fees	$121,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$7,000,000

Salary Commitment

Year: 2023	$39,742,500
Year: 2024	$23,330,000
Year: 2025	$16,605,000
Year: 2026	$11,370,000

Logan Couture	4,250,000(1)
Alex DeBrincat	4,000,000(1)
Michael Matheson	3,750,000(1)
Chris Tanev	3,500,000(4)
Charlie Lindgren	2,500,000(3)
Evan Rodrigues	2,500,000(4)
James Reimer	2,350,000(0)
Jeremy Lauzon	2,250,000(2)
Anton Stralman	1,675,000(2)
Kiefer Sherwood	1,600,000(2)
Michael McCarron	1,550,000(3)
Vladislav Namestnikov	1,500,000(4)
Ryan Ellis	1,350,000(4)
Brendan Lemieux	1,250,000(4)
Alexander Radulov	1,200,000(4)
Will Cuylle	1,025,000(2)
Matthew Kessel	1,000,000(3)
Daniel Sprong	900,000(1)
Ross Johnston	800,000(1)
Pontus Holmberg	800,000(1)
Erik Kallgren	800,000(1)
Matt Martin	500,000(1)

Laurent Dauphin	100,000(1)
Henry Thrun	95,000(2)
Zachary Bolduc	95,000(3)
Hudson Fasching	90,000(1)
Rasmus Asplund	90,000(3)
Nick Robertson	80,000(1)
Nikita Alexandrov	80,000(1)
Tyler Benson	80,000(1)
Kale Clague	70,000(4)
Ville Pokka	62,500(1)
Tim Schaller	40,000(1)
Peter Cehlarik	40,000(2)
Brandon Davidson	40,000(1)
Cameron Gaunce	40,000(1)
Nikita Nesterov	40,000(2)

Current Funds	$3,786,685
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,950,000
Farm Payroll	$1,027,550
Prospect Fees	$22,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$3,786,685

Salary Commitment

Year: 2023	$46,247,550
Year: 2024	$35,910,000
Year: 2025	$19,810,000
Year: 2026	$7,500,000

Alex Pietrangelo	4,000,000(2)
Noah Dobson	4,000,000(3)
Tim Stutzle	4,000,000(2)
Thatcher Demko	3,750,000(2)
Joel Edmundson	3,300,000(3)
Filip Hronek	3,000,000(4)
Jake DeBrusk	2,500,000(2)
Anthony Cirelli	2,400,000(4)
Sonny Milano	2,200,000(0)
Pierre-Luc Dubois	2,100,000(5)
Artem Zub	2,000,000(3)
Alexis Lafreniere	1,750,000(2)
David Rittich	1,500,000(1)
Kirby Dach	1,300,000(1)
Erik Brannstrom	1,250,000(3)
Kaiden Guhle	1,250,000(1)
Colin White	1,250,000(1)
Owen Power	1,250,000(1)
Matty Beniers	1,250,000(1)
Juuso Parssinen	1,100,000(1)
Stefan Noesen	1,000,000(3)
Teddy Blueger	800,000(1)
Kieffer Bellows	760,000(3)

Brett Ritchie	137,550(1)
Connor McMichael	100,000(2)
Alex Vlasic	90,000(1)
Mark Pysyk	90,000(0)
Mads Sogaard	90,000(1)
Nils Lundkvist	90,000(1)
Philip Broberg	80,000(1)
Frederik Gauthier	75,000(1)
Noah Juulsen	75,000(1)
Dylan Olsen	40,000(0)
Zack Mitchell	40,000(0)
Chris Bigras	40,000(0)
Brandon Alderson	40,000(0)
Maxim Letunov	40,000(0)

Current Funds	$18,536,246
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$56,455,000
Farm Payroll	$1,865,700
Prospect Fees	$72,000
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$18,536,246

Salary Commitment

Year: 2023	$47,340,700
Year: 2024	$29,810,000
Year: 2025	$6,150,000
Year: 2026	$40,000

Nathan MacKinnon	6,000,000(2)
Adam Fox	5,750,000(3)
Nikita Kucherov	5,000,000(2)
Brayden Point	4,750,000(2)
Andrei Vasilevskiy	4,500,000(2)
Ryan Nugent-Hopkins	3,750,000(1)
Esa Lindell	3,000,000(1)
Reilly Smith	2,750,000(1)
Nick Foligno	2,400,000(0)
Jamie Benn	2,250,000(0)
Dmitry Orlov	2,200,000(1)
Kevin Shattenkirk	2,000,000(0)
Mark Giordano	1,900,000(0)
Trevor Moore	1,760,000(2)
David Kampf	1,375,000(1)
Nick Jensen	1,300,000(0)
Tanner Jeannot	1,270,000(2)
Tommy Novak	1,100,000(1)
Kevin Bahl	1,100,000(1)
Jake Allen	1,000,000(0)
JJ Peterka	900,000(1)
Ryan Dzingel	400,000(1)

Nick Blankenburg	215,700(1)
Zemgus Girgensons	150,000(2)
Sam Malinski	115,000(2)
Jackson LaCombe	115,000(2)
Drake Caggiula	110,000(1)
Olen Zellweger	110,000(3)
Christoper Gibson	95,000(1)
Isaak Phillips	90,000(1)
Jiri Smejkal	85,000(3)
Jan Jenik	85,000(3)
Rem Pitlick	80,000(3)
Zac Jones	80,000(1)
Jakub Lauko	80,000(1)
Casey Fitzgerald	80,000(1)
Marc Michaelis	80,000(1)
Dmytro Timashov	50,000(0)
Jaromir Jagr	45,000(1)
Dryden McKay	40,000(4)
Artem Anisimov	40,000(0)
Joel L'Esperance	40,000(0)
Ryan Kuffner	40,000(1)
Patrick McNally	40,000(1)

Current Funds	$2,178,061
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$54,524,000
Farm Payroll	$425,000
Prospect Fees	$55,500
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$2,178,061

Salary Commitment

Year: 2023	$51,700,000
Year: 2024	$29,940,000
Year: 2025	$2,475,000
Year: 2026	$0,000

Charlie McAvoy	6,500,000(2)
Sam Reinhart	6,500,000(2)
Alex Tuch	4,500,000(1)
Scott Mayfield	4,250,000(2)
Nikolaj Ehlers	4,000,000(1)
Evgeni Malkin	3,250,000(1)
Philipp Grubauer	2,999,000(0)
Erik Cernak	2,500,000(2)
Mackenzie Blackwood	2,500,000(2)
Mario Ferraro	2,500,000(2)
Blake Wheeler	1,850,000(1)
Sean Monahan	1,800,000(1)
Jesperi Kotkaniemi	1,500,000(3)
Martin Jones	1,500,000(1)
Adam Boqvist	1,500,000(0)
Michael McLeod	1,250,000(1)
Brock Faber	1,250,000(2)
Ondrej Kase	1,200,000(2)
Cole Perfetti	1,000,000(1)
Gabriel Carlsson	975,000(3)
Gustav Lindstrom	900,000(0)
Brock McGinn	850,000(1)
Cal Clutterbuck	800,000(1)
Guillaume Brisebois	800,000(1)

Martin Pospisil	95,000(2)
John Beecher	90,000(2)
Vasily Podkolzin	80,000(1)
Nick Merkley	80,000(1)
Alexander Volkov	40,000(2)
Nikolai Kulemin	40,000(2)

Current Funds	$16,875,346
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$47,350,000
Farm Payroll	$905,000
Prospect Fees	$96,000
Coach	$50,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$16,875,346

Salary Commitment

Year: 2023	$46,290,000
Year: 2024	$23,387,500
Year: 2025	$6,187,500
Year: 2026	$2,087,500

Matthew Tkachuk	6,200,000(1)
Rasmus Andersson	5,250,000(2)
Vincent Trocheck	4,000,000(2)
Alex Nedeljkovic	3,500,000(2)
Brandon Carlo	3,500,000(1)
Max Domi	2,750,000(1)
Brian Dumoulin	2,750,000(3)
Anthony Mantha	2,500,000(1)
Owen Tippett	2,200,000(2)
Calvin De Haan	1,750,000(1)
Sam Lafferty	1,650,000(1)
Jonas Johansson	1,500,000(2)
Cody Glass	1,400,000(4)
Dennis Gilbert	1,350,000(3)
Matthew Nieto	1,250,000(0)
Jordan Harris	900,000(1)
Walker Duehr	800,000(1)
Jake Neighbours	800,000(1)
Nils Aman	800,000(1)
Thomas Harley	800,000(1)
Ryan Poehling	700,000(2)
Buddy Robinson	500,000(4)
Tanner Kero	500,000(0)

Cal Petersen	175,000(0)
Adam Erne	137,500(1)
Lane Pederson	80,000(1)
Tim Berni	80,000(1)
Vladislav Kolyachonok	80,000(1)
Gemel Smith	75,000(1)
Matt Luff	67,500(4)
Fredrik Olofsson	65,000(4)
Louie Belpedio	55,000(4)
Keith Kinkaid	50,000(2)
Ryan MacInnis	40,000(0)

Current Funds	$20,000,000
Home Games Remaining	40
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$0,000
Prospect Fees	$0,000
Coach	$0,000
Games Remaining	79
Total Game Expenses	$0,000
Projected Expenses	$0,000
Projected Balance	$20,000,000

Salary Commitment

Year: 2023	$0,000
Year: 2024	$0,000
Year: 2025	$0,000
Year: 2026	$0,000