Current Funds	$114,834,883
Home Games Remaining	0
Avg. Attendance	19,598
Avg. Revenue/Game	$1,881,447
Projected Revenue	$0,000

Expenses

Pro Payroll	$88,684,000
Farm Payroll	$6,038,000
Prospect Fees	$122,880
Coach	$500,000
Games Remaining	0
Total Game Expenses	$1,162,742
Projected Expenses	$0,000
Projected Balance	$114,834,883

Salary Commitment

Year: 40	$94,722,000
Year: 41	$76,356,500
Year: 42	$43,570,500
Year: 43	$28,325,500

Alex Pietrangelo	8,900,000(2)
Dylan Larkin	8,453,000(2)
Alex Tuch	8,050,000(5)
Cam Fowler	7,000,000(1)
Frank Vatrano	7,000,000(4)
Adam Lowry	6,555,000(3)
Brenden Dillon	6,000,000(1)
Blake Coleman	5,500,000(5)
Ryan Nugent-Hopkins	4,888,000(2)
Dylan DeMelo	4,250,000(4)
Neal Pionk	4,250,000(2)
Nikolaj Ehlers	3,910,000(3)
Reilly Smith	2,795,000(2)
Erik Haula	2,500,000(2)
Mason Appleton	2,185,000(3)
Connor Ingram	1,560,000(4)
Charlie Lindgren	1,560,000(3)
Morgan Geekie	1,328,000(4)
Sean Walker	1,000,000(3)
Josh Doan	1,000,000(2)

Luke Schenn	5,000,000(1)
Dylan Samberg	182,000(4)
Josh Mahura	130,500(5)
Axel Jonsson Fjallby	125,000(1)
Barrett Hayton	75,000(5)
Jesper Boqvist	75,000(5)
Joel Hofer	75,000(4)
Jansen Harkins	60,000(1)
Morgan Barron	55,500(1)
Michael Carcone	50,000(1)
David Gustafsson	50,000(4)
Jaret Anderson-Dolan	50,000(4)
Aidan McDonough	40,000(1)
Thomas Bordeleau	35,000(1)
Daemon Hunt	35,000(3)

Current Funds	$78,120,767
Home Games Remaining	0
Avg. Attendance	11,887
Avg. Revenue/Game	$1,711,593
Projected Revenue	$0,000

Expenses

Pro Payroll	$94,825,555
Farm Payroll	$1,242,600
Prospect Fees	$66,470
Coach	$500,000
Games Remaining	0
Total Game Expenses	$1,178,471
Projected Expenses	$0,000
Projected Balance	$78,120,767

Salary Commitment

Year: 40	$96,068,155
Year: 41	$49,641,600
Year: 42	$48,752,200
Year: 43	$38,138,400

Evgeni Malkin	10,750,000(1)
Kris Letang	8,900,000(4)
Jason Zucker	7,500,000(1)
Barclay Goodrow	5,555,555(1)
Aaron Ekblad	5,550,000(5)
Ryan Johansen	5,463,000(1)
Anders Lee	5,463,000(1)
Anthony Duclair	5,200,000(5)
Troy Terry	4,643,000(1)
Jaccob Slavin	4,500,000(5)
Brandon Saad	3,950,000(1)
Cam Talbot	3,887,000(5)
Shayne Gostisbehere	3,700,000(3)
Nicolas Hague	3,534,000(5)
Ivan Barbashev	3,250,000(3)
Daniel Sprong	3,140,000(3)
Robby Fabbri	2,990,000(4)
Sergei Bobrovsky	2,423,000(4)
Luke Evangelista	1,000,000(1)
Mark Giordano	777,000(1)
Marc-Edouard Vlasic	750,000(1)
Connor McMichael	750,000(4)
Jacob Moverare	650,000(2)
Corey Perry	500,000(1)

J.J. Moser	239,400(2)
Matias Maccelli	179,400(4)
Evan Rodrigues	176,000(3)
Benoit-Olivier Groulx	75,000(4)
MacKenzie Entwistle	75,000(4)
Urho Vaakanainen	75,000(4)
Peyton Krebs	75,000(1)
Justin Danforth	66,600(3)
Jake Allen	61,000(3)
Nils Aman	50,100(3)
Miles Wood	50,100(3)
Cole Guttman	50,000(3)
Hendrix Lapierre	35,000(3)
Kevin Korchinski	35,000(3)

Current Funds	$153,277,153
Home Games Remaining	0
Avg. Attendance	17,552
Avg. Revenue/Game	$2,106,183
Projected Revenue	$0,000

Expenses

Pro Payroll	$85,100,000
Farm Payroll	$2,144,000
Prospect Fees	$162,617
Coach	$1,000,000
Games Remaining	0
Total Game Expenses	$1,078,129
Projected Expenses	$0,000
Projected Balance	$153,277,153

Salary Commitment

Year: 40	$87,244,000
Year: 41	$56,873,000
Year: 42	$54,821,000
Year: 43	$44,536,000

Evander Kane	10,235,000(1)
Mark Scheifele	8,625,000(4)
Brandon Montour	8,550,000(5)
Darnell Nurse	8,200,000(5)
Seth Jones	7,500,000(3)
Chandler Stephenson	6,000,000(1)
Brent Burns	5,000,000(5)
Andrei Vasilevskiy	4,920,000(1)
Mathew Barzal	3,627,000(1)
John Marino	3,000,000(5)
Nick Foligno	2,600,000(3)
Anthony Stolarz	2,280,000(5)
David Perron	2,260,000(4)
Joel Farabee	2,105,000(1)
Darcy Kuemper	1,800,000(5)
Kevin Bahl	1,560,000(2)
Cameron York	1,527,000(4)
Lucas Raymond	1,527,000(4)
Pavel Dorofeyev	1,000,000(1)
Brock Faber	900,000(1)
Juraj Slafkovsky	800,000(1)
Gabriel Vilardi	584,000(1)
Vladislav Namestnikov	500,000(4)

Cole Perfetti	1,267,000(4)
Andre Burakovsky	437,000(2)
Olen Zellweger	100,000(3)
Juuso Valimaki	100,000(1)
Jakob Pelletier	60,000(1)
Nico Sturm	55,000(2)
Ronnie Attard	50,000(3)
Aatu Raty	40,000(1)
Matthew Poitras	35,000(3)

Current Funds	$193,597,619
Home Games Remaining	0
Avg. Attendance	17,987
Avg. Revenue/Game	$1,519,459
Projected Revenue	$0,000

Expenses

Pro Payroll	$78,259,637
Farm Payroll	$2,428,000
Prospect Fees	$151,360
Coach	$1,000,000
Games Remaining	0
Total Game Expenses	$998,037
Projected Expenses	$0,000
Projected Balance	$193,597,619

Salary Commitment

Year: 40	$80,687,637
Year: 41	$68,398,112
Year: 42	$28,466,012
Year: 43	$17,916,009

Elias Lindholm	11,005,100(2)
Erik Karlsson	8,900,000(2)
Colton Parayko	7,500,000(2)
Erik Cernak	7,350,000(4)
Jamie Oleksiak	5,851,525(1)
Justin Faulk	4,800,000(2)
Scott Laughton	4,568,009(5)
Oliver Bjorkstrand	4,370,000(2)
T.J. Oshie	3,900,000(3)
Juuse Saros	3,210,000(5)
Mario Ferraro	2,788,000(4)
Ville Husso	2,550,000(1)
Carter Hart	1,800,000(3)
Oskar Sundqvist	1,600,000(2)
Jimmy Vesey	1,380,000(1)
Radim Zohorna	1,187,000(2)
Jordan Martinook	1,000,001(3)
Sammy Blais	1,000,001(3)
Ryan Lomberg	1,000,001(3)
Wade Allison	1,000,000(1)
Pierre Engvall	750,000(3)
David Kampf	750,000(3)

Adam Boqvist	1,328,000(1)
Darren Raddysh	250,000(2)
Michael Eyssimont	160,000(2)
Mike Hoffman	160,000(2)
Adam Erne	100,000(3)
Austin Watson	100,000(3)
Jackson LaCombe	90,000(1)
Colin Blackwell	75,000(3)
Nicolas Aube-Kubel	75,000(3)
Chris Tierney	50,000(1)
Simon Holmstrom	40,000(1)

Current Funds	$326,457,180
Home Games Remaining	0
Avg. Attendance	17,874
Avg. Revenue/Game	$1,715,955
Projected Revenue	$0,000

Expenses

Pro Payroll	$79,738,025
Farm Payroll	$3,267,900
Prospect Fees	$194,467
Coach	$1,000,000
Games Remaining	0
Total Game Expenses	$1,026,834
Projected Expenses	$0,000
Projected Balance	$326,457,180

Salary Commitment

Year: 40	$83,005,925
Year: 41	$58,608,925
Year: 42	$40,475,625
Year: 43	$31,393,300

Zach Werenski	7,500,000(5)
Andrei Kuzmenko	7,500,000(5)
Nick Schmaltz	5,463,000(2)
Taylor Hall	5,050,000(1)
Filip Hronek	4,513,000(3)
Tyler Myers	4,500,000(5)
Tyler Bertuzzi	4,500,000(5)
Evgeny Kuznetsov	4,370,000(2)
Martin Necas	3,627,000(1)
Ilya Mikheyev	3,450,000(4)
Carson Soucy	3,200,000(1)
Jonathan Drouin	2,990,000(2)
Ryan Lindgren	2,730,000(1)
Alexander Romanov	2,720,000(2)
Teddy Blueger	2,588,000(1)
Keegan Kolesar	2,220,000(2)
Timothy Liljegren	2,130,000(1)
Morgan Frost	2,093,000(4)
Jordan Binnington	2,040,000(3)
Antti Raanta	1,877,000(1)
Sean Couturier	1,000,000(3)
Luke Hughes	1,000,000(1)
Cole Sillinger	1,000,000(1)
Kiefer Sherwood	927,025(3)
Joseph Woll	750,000(4)

Kaapo Kakko	750,000(5)
Jake Neighbours	700,000(1)
Alexandre Carrier	312,800(2)
Carl Grundstrom	192,300(3)
Klim Kostin	148,600(4)
Arthur Kaliyev	126,700(4)
Jayden Struble	100,000(3)
John Ludvig	100,000(3)
Ryker Evans	100,000(3)
Simon Edvinsson	100,000(1)
Ty Dellandrea	100,000(1)
Max Jones	90,000(1)
Wyatt Kaiser	90,000(1)
Connor Dewar	75,000(4)
Brett Howden	75,000(1)
Ryan Reaves	75,000(3)
Nils Hoglander	57,500(2)
Jack Drury	40,000(1)
Bobby Brink	35,000(3)

Current Funds	$71,084,192
Home Games Remaining	0
Avg. Attendance	15,374
Avg. Revenue/Game	$1,844,836
Projected Revenue	$0,000

Expenses

Pro Payroll	$92,292,200
Farm Payroll	$3,343,000
Prospect Fees	$234,595
Coach	$1,000,000
Games Remaining	0
Total Game Expenses	$1,181,339
Projected Expenses	$0,000
Projected Balance	$71,084,192

Salary Commitment

Year: 40	$95,635,200
Year: 41	$65,270,000
Year: 42	$50,457,000
Year: 43	$22,764,000

Matt Duchene	12,000,200(1)
Brayden Point	9,430,000(3)
Valeri Nichushkin	8,625,000(3)
Phillip Danault	7,100,000(3)
Joe Pavelski	6,728,000(4)
Brandon Hagel	5,906,000(1)
Alex Killorn	5,463,000(2)
Brady Skjei	5,350,000(2)
Rasmus Andersson	5,136,000(1)
Viktor Arvidsson	3,910,000(1)
Anthony Mantha	3,700,000(2)
Stuart Skinner	3,210,000(5)
Derek Forbort	3,100,000(5)
Andrew Mangiapane	2,990,000(4)
Sam Montembeault	2,550,000(5)
Conor Garland	2,141,000(4)
Erik Gudbranson	1,100,000(5)
Artem Zub	1,100,000(3)
Shane Pinto	1,000,000(1)
Alec Martinez	505,000(3)
Alexander Kerfoot	505,000(3)
Samuel Ersson	500,000(1)
Mackenzie Blackwood	243,000(3)

Nicolas Roy	314,000(1)
Logan Stanley	243,000(1)
Samuel Girard	243,000(1)
Ethan Bear	234,000(1)
Parker Wotherspoon	234,000(1)
Justin Schultz	225,000(2)
Ryan Strome	210,000(5)
Adin Hill	204,000(5)
Michael Kesselring	156,000(4)
Nico Daws	100,000(3)
Conor Timmins	100,000(1)
Scott Harrington	100,000(1)
Rafael Harvey-Pinard	100,000(1)
Aliaksei Protas	75,000(4)
Eric Robinson	75,000(5)
Brian Dumoulin	75,000(5)
Jake Christiansen	75,000(1)
Trevor van Riemsdyk	75,000(5)
Mark Kastelic	75,000(2)
John Klingberg	75,000(5)
Taylor Raddysh	75,000(1)
Nick Bonino	75,000(1)
Daniil Miromanov	50,000(3)
Dylan Holloway	50,000(1)
Alex Barre-Boulet	35,000(3)
Trey Fix-Wolansky	35,000(1)
Matthew Phillips	35,000(1)

Current Funds	$588,597,352
Home Games Remaining	0
Avg. Attendance	18,960
Avg. Revenue/Game	$2,275,116
Projected Revenue	$0,000

Expenses

Pro Payroll	$95,717,715
Farm Payroll	$2,562,235
Prospect Fees	$53,700
Coach	$1,000,000
Games Remaining	0
Total Game Expenses	$1,211,386
Projected Expenses	$0,000
Projected Balance	$588,597,352

Salary Commitment

Year: 40	$98,279,950
Year: 41	$82,018,337
Year: 42	$58,798,037
Year: 43	$45,292,587

Steven Stamkos	10,555,555(5)
Mikko Rantanen	10,235,000(3)
Charlie Coyle	10,111,555(5)
Bo Horvat	10,111,555(5)
Morgan Rielly	8,900,000(1)
Mike Matheson	8,900,000(5)
Tom Wilson	8,050,000(2)
Tage Thompson	7,590,000(2)
Josh Morrissey	5,350,000(1)
Ryan McDonagh	4,250,000(2)
Tristan Jarry	3,210,000(4)
Gustav Nyquist	1,564,050(3)
Dylan Cozens	1,267,000(2)
Dylan Guenther	900,000(1)
Jan Rutta	800,000(3)
Josh Brown	760,000(5)
Nick Leddy	760,000(2)
Daniil Tarasov	750,000(4)
Nick Bjugstad	750,000(1)
Bobby McMann	500,000(3)
Ukko-Pekka Luukkonen	403,000(2)

Sam Carrick	500,000(2)
Thomas Novak	406,400(3)
Stefan Noesen	311,122(5)
Jack Roslovic	269,100(1)
Henri Jokiharju	183,000(2)
Max Domi	167,300(2)
Dante Fabbro	167,200(4)
Adam Ruzicka	115,600(4)
Cody Glass	75,000(5)
Travis Dermott	75,000(5)
Ivan Prosvetov	75,000(4)
Dillon Dube	75,000(5)
Mark Friedman	52,513(1)
Spencer Stastney	50,000(2)
Alexander Holtz	40,000(1)

Current Funds	$305,440,827
Home Games Remaining	0
Avg. Attendance	12,222
Avg. Revenue/Game	$1,759,951
Projected Revenue	$0,000

Expenses

Pro Payroll	$87,815,000
Farm Payroll	$1,249,600
Prospect Fees	$103,267
Coach	$1,000,000
Games Remaining	0
Total Game Expenses	$1,099,608
Projected Expenses	$0,000
Projected Balance	$305,440,827

Salary Commitment

Year: 40	$89,064,600
Year: 41	$56,212,600
Year: 42	$51,996,700
Year: 43	$20,496,700

Pavel Buchnevich	9,430,000(3)
Kirill Kaprizov	9,212,000(1)
Tomas Hertl	8,625,000(1)
Mikhail Sergachev	8,010,000(1)
Drew Doughty	6,900,000(5)
Hampus Lindholm	5,300,000(1)
Thomas Chabot	4,513,000(3)
Nino Niederreiter	4,370,000(3)
Jonathan Huberdeau	3,910,000(4)
Vladislav Gavrikov	3,800,000(5)
Mikael Backlund	3,700,000(3)
Jared McCann	3,597,000(2)
Martin Fehervary	3,563,000(3)
Elvis Merzlikins	2,900,000(5)
Laurent Brossoit	2,700,000(4)
Joonas Korpisalo	2,040,000(3)
Cam Atkinson	1,000,000(3)
Sean Kuraly	1,000,000(1)
Ty Emberson	1,000,000(3)
Casey Cizikas	850,000(3)
Logan O'Connor	800,000(3)
Parker Kelly	595,000(1)

Kevin Hayes	437,000(2)
Caleb Jones	234,000(3)
Jamie Drysdale	156,000(2)
Anton Lundell	126,700(4)
Brendan Gallagher	110,000(1)
Troy Stecher	85,000(5)
Sam Steel	75,000(5)
Jack Studnicka	25,900(2)

Current Funds	$185,624,088
Home Games Remaining	0
Avg. Attendance	11,059
Avg. Revenue/Game	$1,858,015
Projected Revenue	$0,000

Expenses

Pro Payroll	$88,186,000
Farm Payroll	$2,786,600
Prospect Fees	$36,280
Coach	$1,000,000
Games Remaining	0
Total Game Expenses	$1,122,060
Projected Expenses	$0,000
Projected Balance	$185,624,088

Salary Commitment

Year: 40	$90,972,600
Year: 41	$69,021,300
Year: 42	$61,510,000
Year: 43	$39,023,000

Mitchell Marner	10,235,000(4)
John Tavares	8,625,000(1)
Jacob Trouba	7,500,000(5)
Claude Giroux	6,728,000(3)
Adam Larsson	6,500,000(5)
Jack Eichel	5,907,000(2)
Pavel Zacha	5,463,000(3)
Ryan Pulock	5,350,000(1)
Jacob Markstrom	5,340,000(1)
Andrei Svechnikov	4,676,000(3)
Sean Monahan	3,910,000(4)
Jake Middleton	3,800,000(4)
Patrick Kane	3,000,000(3)
Mattias Samuelsson	2,720,000(4)
Kyle Palmieri	2,125,000(3)
Braden Schneider	2,108,000(4)
Jonathan Kovacevic	1,000,000(1)
Brett Leason	750,000(4)
Lukas Dostal	750,000(4)
Nicholas Robertson	700,000(1)
Marcus Foligno	500,000(4)
Drew O'Connor	499,000(2)

Brett Pesce	450,000(2)
Jake DeBrusk	314,000(1)
Andreas Athanasiou	300,000(2)
Trevor Zegras	275,300(2)
Filip Chytil	245,000(3)
Connor Brown	200,000(3)
Kasperi Kapanen	192,300(1)
Alex Nedeljkovic	150,000(5)
Colin White	130,000(1)
Mathieu Olivier	100,000(1)
Matthew Kessel	100,000(4)
Martin Jones	80,000(2)
Oskar Steen	55,000(1)
Colin Miller	55,000(1)
Nate Schmidt	55,000(1)
Jake Livingstone	50,000(3)
Jonathan Gruden	35,000(1)

Current Funds	$261,949,688
Home Games Remaining	0
Avg. Attendance	10,960
Avg. Revenue/Game	$1,709,654
Projected Revenue	$0,000

Expenses

Pro Payroll	$91,514,000
Farm Payroll	$1,821,566
Prospect Fees	$86,612
Coach	$500,000
Games Remaining	0
Total Game Expenses	$1,145,392
Projected Expenses	$0,000
Projected Balance	$261,949,688

Salary Commitment

Year: 40	$93,335,566
Year: 41	$86,304,000
Year: 42	$43,750,000
Year: 43	$17,541,000

Connor McDavid	10,235,000(2)
Zach Hyman	10,235,000(3)
Nikita Kucherov	9,430,000(2)
Dmitry Orlov	7,500,000(2)
Adam Fox	7,120,000(2)
Ryan Graves	7,000,000(2)
Torey Krug	6,600,000(3)
Alex DeBrincat	4,594,000(3)
Adam Pelech	4,000,000(4)
Connor Murphy	3,500,000(5)
Jeff Skinner	3,000,000(4)
Casey Mittelstadt	2,795,000(3)
Patrik Laine	2,691,000(5)
Luke Kunin	2,303,000(1)
Scott Mayfield	2,000,000(4)
Andrew Copp	1,985,000(3)
Vitek Vanecek	1,404,000(1)
Kailer Yamamoto	1,328,000(1)
Filip Zadina	975,000(5)
Curtis Lazar	750,000(5)
Spencer Martin	750,000(1)
Brandt Clarke	700,000(1)
Alexandar Georgiev	619,000(2)

Justin Holl	650,000(2)
Olli Maatta	380,000(4)
Jakub Vrana	345,000(1)
Victor Olofsson	150,000(5)
Lukas Rousek	100,000(1)
Nikita Zaitsev	95,000(4)
Ross Johnston	51,513(1)
Carson Meyer	50,053(1)

Current Funds	$533,187,062
Home Games Remaining	0
Avg. Attendance	19,163
Avg. Revenue/Game	$3,219,053
Projected Revenue	$0,000

Expenses

Pro Payroll	$94,023,111
Farm Payroll	$2,052,000
Prospect Fees	$79,680
Coach	$1,000,000
Games Remaining	0
Total Game Expenses	$1,184,815
Projected Expenses	$0,000
Projected Balance	$533,187,062

Salary Commitment

Year: 40	$96,075,111
Year: 41	$91,603,011
Year: 42	$55,634,511
Year: 43	$36,996,000

Timo Meier	9,430,000(2)
Anze Kopitar	8,453,000(2)
Roman Josi	8,200,000(2)
Vincent Trocheck	7,111,111(3)
Filip Forsberg	6,153,000(3)
Sam Reinhart	6,153,000(4)
Jack Hughes	5,865,000(5)
Quinn Hughes	5,850,000(4)
MacKenzie Weegar	5,350,000(4)
Connor Hellebuyck	5,340,000(5)
Clayton Keller	5,189,000(2)
Mattias Ekholm	5,000,000(5)
Drake Batherson	4,644,000(3)
Jake Sanderson	3,088,000(5)
Tim Stutzle	2,753,000(1)
Eetu Luostarinen	1,486,000(2)
Jeremy Swayman	1,458,000(2)
Connor Bedard	1,000,000(2)
Owen Power	1,000,000(1)
Nicolas Deslauriers	500,000(2)

Beck Malenstyn	269,100(1)
Trent Frederic	170,400(3)
Marcus Johansson	152,500(2)
Juuso Parssinen	100,000(1)
Dmitri Voronkov	100,000(3)
Nikolai Knyzhov	100,000(1)
Mason McTavish	100,000(1)
Logan Cooley	100,000(3)
Alexander Alexeyev	100,000(1)
Devon Levi	100,000(3)
Adam Fantilli	100,000(3)
Alex Iafallo	100,000(5)
Yakov Trenin	100,000(5)
William Lockwood	75,000(4)
Jordan Spence	75,000(4)
Paul Cotter	55,000(3)
Walker Duehr	55,000(3)
Eric Comrie	50,000(2)
Brendan Lemieux	50,000(3)
Jack Johnson	50,000(1)
Kyle Burroughs	50,000(2)

Current Funds	$437,548,081
Home Games Remaining	0
Avg. Attendance	14,569
Avg. Revenue/Game	$2,523,077
Projected Revenue	$0,000

Expenses

Pro Payroll	$99,261,525
Farm Payroll	$2,150,000
Prospect Fees	$96,075
Coach	$1,000,000
Games Remaining	0
Total Game Expenses	$1,250,093
Projected Expenses	$0,000
Projected Balance	$437,548,081

Salary Commitment

Year: 40	$101,411,525
Year: 41	$65,412,000
Year: 42	$52,216,000
Year: 43	$33,299,000

Auston Matthews	10,235,000(1)
Chris Kreider	9,550,000(5)
Mika Zibanejad	8,625,000(5)
Devon Toews	8,200,000(3)
Boone Jenner	8,050,000(2)
Dougie Hamilton	7,000,000(1)
Radko Gudas	7,000,000(3)
Sebastian Aho	5,906,000(4)
Adam Henrique	5,851,525(1)
David Savard	5,500,000(1)
Johnny Gaudreau	4,888,000(4)
Ilya Sorokin	4,500,000(2)
Robert Thomas	3,617,000(3)
Artturi Lehkonen	3,450,000(1)
Jason Dickinson	1,093,000(1)
Ryan Suter	900,000(4)
Kevin Shattenkirk	800,000(5)
Nick Seeler	800,000(4)
John-Jason Peterka	800,000(1)
Fabian Zetterlund	750,000(4)
Mikael Pyyhtia	750,000(1)
Joey Daccord	550,000(1)
Kevin Lankinen	446,000(2)

Blake Wheeler	850,000(4)
Nikita Alexandrov	500,000(1)
Alexander Wennberg	200,000(2)
Kent Johnson	100,000(1)
Kevin Labanc	80,000(4)
Haydn Fleury	75,000(4)
Jesse Ylonen	75,000(1)
Denis Gurianov	75,000(5)
Matt Kiersted	60,000(1)
Philipp Grubauer	50,000(3)
Ilya Lyubushkin	50,000(3)
Alex Turcotte	35,000(1)

Current Funds	$438,311,425
Home Games Remaining	0
Avg. Attendance	18,231
Avg. Revenue/Game	$2,187,688
Projected Revenue	$0,000

Expenses

Pro Payroll	$94,806,000
Farm Payroll	$3,346,400
Prospect Fees	$140,945
Coach	$1,000,000
Games Remaining	0
Total Game Expenses	$1,210,894
Projected Expenses	$0,000
Projected Balance	$438,311,425

Salary Commitment

Year: 40	$98,152,400
Year: 41	$58,521,500
Year: 42	$43,514,500
Year: 43	$26,810,000

William Nylander	10,235,000(5)
J.T. Miller	10,235,000(1)
Tyler Toffoli	10,000,000(1)
Cale Makar	8,900,000(1)
Alex Ovechkin	8,188,000(2)
Vince Dunn	7,000,000(3)
Jani Hakanpaa	7,000,000(4)
Josh Norris	6,198,000(1)
Brad Marchand	5,907,000(3)
Nick Suzuki	4,676,000(2)
Jake Walman	3,800,000(4)
Jake Oettinger	3,210,000(5)
Travis Sanheim	3,000,000(3)
Dakota Joshua	2,141,000(4)
Alex Lyon	1,000,000(2)
Owen Tippett	983,000(1)
Jacob Bernard-Docker	700,000(1)
Ryan McLeod	633,000(2)
Matthew Knies	500,000(1)
Joel Armia	500,000(3)

Michael Pezzetta	750,000(1)
Simon Benoit	403,800(1)
Anthony Cirelli	320,600(1)
Mathieu Joseph	299,000(5)
Brett Kulak	260,000(2)
Noel Acciari	200,000(2)
Noah Cates	179,400(1)
Steven Lorentz	132,500(3)
Anton Forsberg	125,000(5)
Calvin de Haan	100,000(1)
Dennis Gilbert	100,000(1)
Lukas Reichel	100,000(1)
Pierre-Olivier Joseph	90,000(3)
Pontus Holmberg	80,000(1)
Oliver Wahlstrom	75,000(3)
Brayden Pachal	50,000(2)
Scott Perunovich	50,000(1)
Marian Studenic	31,100(1)

Current Funds	$106,175,724
Home Games Remaining	0
Avg. Attendance	20,275
Avg. Revenue/Game	$2,432,899
Projected Revenue	$0,000

Expenses

Pro Payroll	$94,291,000
Farm Payroll	$1,490,200
Prospect Fees	$77,670
Coach	$1,000,000
Games Remaining	0
Total Game Expenses	$1,181,206
Projected Expenses	$0,000
Projected Balance	$106,175,724

Salary Commitment

Year: 40	$95,781,200
Year: 41	$59,679,100
Year: 42	$54,582,100
Year: 43	$31,555,700

Nazem Kadri	10,235,000(1)
Brock Nelson	8,625,000(4)
Ben Chiarot	8,200,000(1)
Kyle Connor	8,050,000(4)
Joel Eriksson Ek	7,809,000(3)
Brayden McNabb	5,000,000(5)
Igor Shesterkin	4,920,000(5)
Jonathan Marchessault	4,888,000(1)
Gustav Forsling	4,750,000(3)
Elias Pettersson	4,097,000(2)
Evan Bouchard	4,061,000(1)
Jean-Gabriel Pageau	3,910,000(1)
Brandon Tanev	3,450,000(3)
Sean Durzi	3,154,000(1)
Ian Cole	3,100,000(3)
Dawson Mercer	2,424,000(4)
Colton Sissons	2,225,000(3)
Nic Dowd	1,300,000(4)
Jake Evans	1,093,000(3)
Cal Clutterbuck	1,000,000(5)
Arber Xhekaj	1,000,000(1)
Scott Wedgewood	1,000,000(2)

Vincent Desharnais	320,000(3)
Christian Fischer	230,300(1)
Jesperi Kotkaniemi	179,400(3)
Cayden Primeau	163,800(1)
Matty Beniers	126,700(5)
Kirill Marchenko	100,000(1)
Radek Faksa	100,000(3)
Ridly Greig	90,000(1)
Liam Foudy	70,000(1)
Tyler Motte	60,000(4)
Tomas Nosek	50,000(4)

Current Funds	$505,257,242
Home Games Remaining	0
Avg. Attendance	13,741
Avg. Revenue/Game	$2,143,467
Projected Revenue	$0,000

Expenses

Pro Payroll	$84,553,000
Farm Payroll	$1,845,300
Prospect Fees	$142,500
Coach	$1,000,000
Games Remaining	0
Total Game Expenses	$1,067,571
Projected Expenses	$0,000
Projected Balance	$505,257,242

Salary Commitment

Year: 40	$86,398,300
Year: 41	$76,184,600
Year: 42	$66,639,300
Year: 43	$51,015,300

Roope Hintz	9,430,000(4)
William Karlsson	8,625,000(5)
Rasmus Dahlin	7,120,000(5)
Jason Robertson	6,507,000(1)
Miro Heiskanen	5,850,000(3)
Esa Lindell	5,350,000(2)
Jamie Benn	4,650,000(5)
Mats Zuccarello	4,644,000(3)
Casey DeSmith	4,625,000(3)
Nico Hischier	4,097,000(2)
Marcus Pettersson	3,250,000(5)
Brayden Schenn	3,160,000(5)
Tyler Seguin	3,110,000(4)
Mikael Granlund	2,990,000(4)
Matt Roy	2,750,000(5)
Logan Thompson	2,040,000(4)
Alex Vlasic	1,328,000(4)
Seth Jarvis	1,267,000(4)
Mason Marchment	1,000,000(1)
Wyatt Johnston	1,000,000(1)
Thomas Harley	855,000(4)
Petr Mrazek	555,000(1)
Marco Rossi	350,000(1)

Arvid Soderblom	217,000(1)
Nick Jensen	156,000(1)
Henry Thrun	137,000(4)
Tyson Foerster	100,000(1)
Logan Stankoven	100,000(3)
Pavel Mintyukov	100,000(3)
Martin Pospisil	100,000(3)
Connor Zary	100,000(3)
Justin Barron	100,000(1)
Philip Tomasino	98,300(5)
Eeli Tolvanen	98,300(2)
Julien Gauthier	78,700(1)
Alex Newhook	75,000(4)
Calen Addison	75,000(1)
Emil Bemstrom	75,000(1)
Nils Lundkvist	75,000(4)
Jonas Johansson	55,000(4)
Jakub Lauko	35,000(3)
David Jiricek	35,000(3)
John Beecher	35,000(3)

Current Funds	$179,931,397
Home Games Remaining	0
Avg. Attendance	14,036
Avg. Revenue/Game	$1,684,301
Projected Revenue	$0,000

Expenses

Pro Payroll	$78,496,000
Farm Payroll	$1,495,800
Prospect Fees	$130,228
Coach	$500,000
Games Remaining	0
Total Game Expenses	$983,195
Projected Expenses	$0,000
Projected Balance	$179,931,397

Salary Commitment

Year: 40	$79,991,800
Year: 41	$50,143,800
Year: 42	$32,563,000
Year: 43	$10,604,000

Marc-Andre Fleury	8,500,000(1)
Noah Hanifin	7,350,000(2)
Moritz Seider	6,230,000(3)
Lawson Crouse	5,463,000(1)
Vladimir Tarasenko	5,463,000(5)
Teuvo Teravainen	5,200,000(3)
Rickard Rakell	5,000,000(3)
Ryan O'Reilly	4,888,000(2)
Nikita Zadorov	4,250,000(1)
Jeremy Lauzon	3,000,000(5)
J.T. Compher	2,990,000(1)
Jordan Staal	2,760,000(1)
Niko Mikkola	2,730,000(1)
David Rittich	2,500,000(1)
Yegor Sharangovich	1,704,000(3)
Ryan Donato	1,501,000(2)
Cody Ceci	1,500,000(3)
Jeff Petry	1,500,000(3)
Alexis Lafreniere	1,267,000(2)
Leo Carlsson	1,000,000(2)
Blake Lizotte	1,000,000(4)
Jonatan Berggren	750,000(5)
Lars Eller	600,000(2)
Semyon Varlamov	500,000(1)
Cole Smith	500,000(2)
Marat Khusnutdinov	350,000(3)

Tyson Barrie	425,000(3)
Alexander Barabanov	391,000(4)
Pius Suter	192,300(2)
Nathan Bastian	125,000(2)
Yegor Zamula	80,000(1)
Boris Katchouk	75,000(1)
Rasmus Kupari	57,500(2)
Marco Scandella	50,000(3)
Tomas Tatar	50,000(2)
James Reimer	50,000(2)

Current Funds	$295,717,108
Home Games Remaining	0
Avg. Attendance	17,968
Avg. Revenue/Game	$2,802,867
Projected Revenue	$0,000

Expenses

Pro Payroll	$94,906,000
Farm Payroll	$2,417,700
Prospect Fees	$50,345
Coach	$500,000
Games Remaining	0
Total Game Expenses	$1,193,586
Projected Expenses	$0,000
Projected Balance	$295,717,108

Salary Commitment

Year: 40	$97,248,700
Year: 41	$70,336,700
Year: 42	$46,160,200
Year: 43	$17,024,700

Brady Tkachuk	10,235,000(3)
Aleksander Barkov	10,235,000(2)
Mark Stone	9,850,000(3)
Sidney Crosby	8,188,000(3)
Artemi Panarin	8,050,000(1)
Charlie McAvoy	8,010,000(1)
Shea Theodore	7,500,000(2)
Jake McCabe	5,350,000(2)
Sam Bennett	4,888,000(4)
Jakob Chychrun	4,601,000(4)
Thatcher Demko	4,500,000(1)
Jesper Bratt	4,097,000(1)
Christopher Tanev	2,750,000(5)
Brandon Carlo	2,750,000(5)
Jack McBain	1,000,000(1)
Quinton Byfield	983,000(4)
Philipp Kurashev	557,000(2)
Josh Manson	500,000(1)
Joshua Roy	350,000(3)
Will Cuylle	350,000(1)
Filip Gustavsson	162,000(2)

Ryan Hartman	345,000(3)
James van Riemsdyk	275,000(2)
Ross Colton	256,200(4)
Karel Vejmelka	226,000(4)
Jake Bean	130,500(5)
Erik Gustafsson	125,000(5)
Isaak Phillips	100,000(1)
Kaedan Korczak	100,000(1)
Nick Blankenburg	100,000(1)
Vinnie Hinostroza	97,500(2)
Josh Anderson	90,000(5)
Tyler Tucker	87,500(3)
Ian Mitchell	80,000(3)
Noah Gregor	75,000(0)
Frederick Gaudreau	75,000(5)
Jacob Bryson	75,000(4)
Vasily Podkolzin	75,000(4)
Kevin Stenlund	70,000(1)
Adam Beckman	35,000(1)

Current Funds	$907,352,037
Home Games Remaining	0
Avg. Attendance	15,949
Avg. Revenue/Game	$2,226,158
Projected Revenue	$0,000

Expenses

Pro Payroll	$91,580,000
Farm Payroll	$1,331,800
Prospect Fees	$71,700
Coach	$1,000,000
Games Remaining	0
Total Game Expenses	$1,146,140
Projected Expenses	$0,000
Projected Balance	$907,352,037

Salary Commitment

Year: 40	$92,911,800
Year: 41	$55,151,300
Year: 42	$25,093,000
Year: 43	$21,508,000

David Pastrnak	10,235,000(1)
Nathan MacKinnon	10,235,000(2)
Adrian Kempe	9,430,000(4)
Matthew Tkachuk	9,212,000(1)
Kevin Fiala	8,050,000(4)
Noah Dobson	7,120,000(2)
Ivan Provorov	4,513,000(2)
Jonas Brodin	4,250,000(1)
Pierre-Luc Dubois	4,097,000(1)
Carter Verhaeghe	3,910,000(1)
Dylan Strome	3,206,000(1)
Matt Boldy	3,128,000(4)
Bowen Byram	3,088,000(2)
Michael Rasmussen	2,815,000(3)
K'Andre Miller	2,394,000(2)
Kaiden Guhle	1,000,000(1)
Jack Quinn	1,000,000(1)
Pyotr Kochetkov	750,000(4)
Erik Johnson	750,000(2)
Ryan Poehling	750,000(2)
Alexander Nylander	600,000(1)
Ilya Samsonov	547,000(2)
Michael McCarron	500,000(3)

Michael McLeod	269,100(2)
Gustav Lindstrom	167,200(2)
Simon Nemec	100,000(3)
Dustin Wolf	100,000(3)
William Eklund	90,000(1)
Yegor Chinakhov	75,000(4)
Calle Jarnkrok	75,000(2)
Christian Dvorak	75,000(2)
Givani Smith	75,000(2)
Philip Broberg	75,000(4)
Isac Lundestrom	70,000(1)
Matt Benning	55,500(1)
Justus Annunen	35,000(1)
Ivan Miroshnichenko	35,000(3)
Zach Benson	35,000(3)

Current Funds	$464,068,149
Home Games Remaining	0
Avg. Attendance	18,301
Avg. Revenue/Game	$2,195,939
Projected Revenue	$0,000

Expenses

Pro Payroll	$97,093,525
Farm Payroll	$1,962,000
Prospect Fees	$160,509
Coach	$1,000,000
Games Remaining	0
Total Game Expenses	$1,222,147
Projected Expenses	$0,000
Projected Balance	$464,068,149

Salary Commitment

Year: 40	$99,055,525
Year: 41	$52,233,525
Year: 42	$38,003,525
Year: 43	$13,170,000

Leon Draisaitl	10,235,000(1)
Jake Guentzel	10,235,000(1)
John Carlson	9,430,000(2)
Victor Hedman	8,900,000(3)
Travis Konecny	8,050,000(5)
Bryan Rust	6,600,000(1)
Linus Ullmark	5,340,000(3)
Jordan Kyrou	4,594,000(1)
Jordan Greenway	4,370,000(4)
Yanni Gourde	4,000,000(2)
Jonathan Quick	4,000,000(1)
Oliver Ekman-Larsson	3,210,000(3)
Brock Boeser	3,206,000(1)
John Gibson	3,150,000(3)
Trevor Moore	2,990,000(1)
Andrew Peeke	2,340,000(1)
Warren Foegele	2,141,000(3)
Cole Caufield	1,527,000(1)
Jalen Chatfield	750,000(4)
Jared Spurgeon	750,000(2)
Tyler Johnson	750,000(1)
Sonny Milano	525,525(3)

Brendan Brisson	1,000,000(3)
Alex Laferriere	350,000(3)
Rasmus Sandin	182,000(3)
Jordan Harris	100,000(1)
Samuel Bolduc	100,000(1)
Jonah Gadjovich	75,000(1)
Joey Anderson	70,000(1)
Conor Sheary	50,000(2)
Landon Slaggert	35,000(3)

Current Funds	$110,843,171
Home Games Remaining	0
Avg. Attendance	16,216
Avg. Revenue/Game	$1,167,540
Projected Revenue	$0,000

Expenses

Pro Payroll	$76,851,000
Farm Payroll	$855,500
Prospect Fees	$122,650
Coach	$500,000
Games Remaining	0
Total Game Expenses	$955,234
Projected Expenses	$0,000
Projected Balance	$110,843,171

Salary Commitment

Year: 40	$77,706,500
Year: 41	$45,422,500
Year: 42	$28,134,500
Year: 43	$12,766,500

Damon Severson	7,500,000(2)
Rasmus Ristolainen	7,100,000(3)
Joel Edmundson	7,000,000(2)
Matt Dumba	4,750,000(1)
Zach Whitecloud	4,513,000(1)
Ondrej Palat	4,440,000(1)
Michael Bunting	4,370,000(1)
Jaden Schwartz	3,950,000(1)
Anthony DeAngelo	3,800,000(3)
Max Pacioretty	3,140,000(4)
Jonas Siegenthaler	2,788,000(2)
Jordan Eberle	2,501,000(4)
Anthony Beauvillier	2,303,000(3)
Connor Clifton	2,260,000(4)
William Carrier	2,185,000(1)
Danton Heinen	2,141,000(1)
Dominik Kubalik	2,141,000(1)
Tanner Jeannot	1,923,000(1)
Jarred Tinordi	1,750,000(5)
Frederik Andersen	1,560,000(3)
Jesse Puljujarvi	750,000(5)
Alexey Toropchenko	750,000(4)
Akira Schmid	750,000(4)
Mark Jankowski	750,000(4)
Tyson Jost	681,000(1)
Felix Sandstrom	550,000(1)
Dmitry Kulikov	505,000(3)

Jonathon Merrill	175,000(1)
Erik Brannstrom	115,500(4)
Andreas Englund	100,000(1)
Noah Juulsen	100,000(1)
Nick Perbix	100,000(1)
Mason Lohrei	100,000(3)
Jakob Silfverberg	75,000(1)
Brock McGinn	55,000(1)
Olle Lycksell	35,000(1)