Current Funds	-$11,995,688
Home Games Remaining	0
Avg. Attendance	11,208
Avg. Revenue/Game	$1,076,117
Projected Revenue	$0,000

Expenses

Pro Payroll	$64,401,000
Farm Payroll	$2,782,500
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	0
Total Game Expenses	$820,585
Projected Expenses	$0,000
Projected Balance	-$11,995,688

Salary Commitment

Year: 2022	$67,183,500
Year: 2023	$48,302,500
Year: 2024	$28,247,500
Year: 2025	$7,597,500

Vitaly Anikeyenko	7,500,000(5)
Paul Martin	7,000,000(1)
Kristopher Letang	5,750,000(2)
Marc-Antoine Pouliot	4,750,000(3)
Jonas Hiller	4,200,000(2)
Christian Ehrhoff	4,000,000(3)
James Neal	3,150,000(1)
Kevin Shattenkirk	3,000,000(3)
Cam Fowler	2,975,000(3)
Philippe Paradis	2,541,000(1)
Michel Ouellet	2,500,000(1)
Carter Ashton	2,375,000(3)
Kyle Beach	2,250,000(2)
Colby Cohen	2,200,000(2)
Kaspars Daugavins	1,850,000(2)
Stefan Matteau	1,825,000(3)
Eddie Lack	1,350,000(1)
Michael McCarron	1,250,000(2)
Shane Prince	1,200,000(2)
Mikko Rantanen	950,000(1)
Keegan Iverson	675,000(3)
Kyle Wood	660,000(3)
Erik Foley	450,000(1)

Taylor Doherty	220,000(2)
Stuart Percy	200,000(2)
Mark Visentin	180,000(2)
Tim Erixon	177,500(2)
Patrik Nemeth	162,500(1)
Brandon Halverson	150,000(2)
Calvin de Haan	140,000(1)
Kasperi Kapanen	120,000(3)
Tye McGinn	120,000(2)
Jesper Fast	120,000(1)
Martin Marincin	112,500(1)
Shea Theodore	112,500(2)
Ryan MacInnis	97,500(4)
Marek Tvrdon	95,000(1)
Ian McCoshen	95,000(2)
Charles Hudon	90,000(1)
Anders Lee	90,000(1)
Taylor Raddysh	85,000(3)
AJ Greer	75,000(1)
Ziyat Paigin	65,000(3)
Pascal Laberge	65,000(3)
Iiro Pakarinen	55,000(2)
Anthony Cirelli	55,000(1)
Kasper Bjorkqvist	55,000(3)
Ben Harpur	45,000(2)

Current Funds	-$12,623,354
Home Games Remaining	0
Avg. Attendance	8,446
Avg. Revenue/Game	$1,135,030
Projected Revenue	$0,000

Expenses

Pro Payroll	$63,315,944
Farm Payroll	$4,989,150
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$834,208
Projected Expenses	$0,000
Projected Balance	-$12,623,354

Salary Commitment

Year: 2022	$68,305,094
Year: 2023	$41,960,444
Year: 2024	$13,715,000
Year: 2025	$4,500,000

Derek Roy	7,028,000(1)
Marek Svatos	6,200,000(3)
Logan Stephenson	6,000,000(2)
Lauri Korpikoski	6,000,000(2)
Oliver Ekman-Larsson	5,250,000(1)
Shaone Morrisonn	5,000,000(2)
Matt Clark	3,937,944(2)
Anterro Niitymaki	3,750,000(1)
Alexander Semin	2,750,000(2)
Dylan Larkin	2,500,000(4)
Rasmus Ristolainen	2,375,000(2)
Ivan Vishnevskiy	2,000,000(4)
William Nylander	1,775,000(3)
Vladimir Tarasenko	1,650,000(1)
Michael Grabner	1,600,000(2)
Ryan Martindale	1,500,000(1)
Tyler Bozak	1,250,000(1)
Ilya Sorokin	950,000(3)
Mitchell Marner	950,000(1)
Jakub Voracek	850,000(1)

Reilly Smith	1,400,000(1)
Tomas Tatar	1,000,000(1)
Michael Carman	800,000(1)
James Reimer	180,000(2)
Mark Arcobello	110,000(1)
Nikita Zaitsev	95,000(3)
Chris Breen	92,500(2)
Tyler Graovac	90,000(1)
Vladislav Kamenev	88,000(1)
Julien Gauthier	85,000(2)
Dennis Cholowski	85,000(2)
Ondrej Palat	78,650(1)
Connor Brown	75,000(3)
Niko Hovinen	75,000(2)
Olivier Fortier	70,000(1)
Michael Gergen	65,000(1)
Graham Knott	65,000(1)
Victor Rask	65,000(1)
Julius Nattinen	65,000(1)
Sebastian Collberg	65,000(2)
Nathan Bastian	65,000(3)
Oliver Kylington	65,000(1)
Blake Speers	55,000(1)
Ryan Lindgren	55,000(3)
Jori Lehtera	50,000(1)
Aaron Snow	50,000(1)

Current Funds	$8,217,534
Home Games Remaining	0
Avg. Attendance	10,122
Avg. Revenue/Game	$1,408,737
Projected Revenue	$0,000

Expenses

Pro Payroll	$62,715,000
Farm Payroll	$1,678,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$786,506
Projected Expenses	$0,000
Projected Balance	$8,217,534

Salary Commitment

Year: 2022	$64,393,500
Year: 2023	$41,665,000
Year: 2024	$13,500,000
Year: 2025	$4,750,000

Brian Lee	7,750,000(2)
Gabriel Landeskog	7,000,000(2)
Roman Voloshenko	4,750,000(4)
Alexander Vasyunov	4,000,000(1)
Jeff Schultz	3,750,000(2)
Timo Pielmeier	3,250,000(3)
Marc Staal	3,000,000(1)
Scott Glennie	3,000,000(2)
Nathan MacKinnon	3,000,000(1)
Marc-Andre Bergeron	2,615,000(1)
Keith Seabrook	2,500,000(2)
Scott Wedgewood	2,000,000(2)
William Karlsson	2,000,000(3)
Charlie Coyle	1,925,000(1)
Matt Greene	1,750,000(1)
Joseph Morrow	1,750,000(3)
Danick Paquette	1,675,000(2)
Brendan Gaunce	1,500,000(1)
Ryan White	1,350,000(1)
Shawn Lalonde	1,350,000(1)
Pavel Zacha	950,000(1)
Jake Guentzel	950,000(3)
Erik Haula	900,000(1)

Zach Redmond	175,000(3)
Sami Vatanen	148,500(1)
Justin Schultz	125,000(3)
Jordie Benn	100,000(2)
Kirill Tulupov	100,000(2)
Brett Maclean	100,000(2)
Vaclav Karabacek	97,500(3)
Dylan Olsen	92,500(3)
Adrian Kempe	90,000(1)
Sam Steel	85,000(2)
Juuse Saros	85,000(3)
Sebastian Aho	75,000(1)
Lukas Sedlak	75,000(1)
Libor Hajek	65,000(3)
Brayden Point	60,000(2)
Brendan Leipsic	55,000(3)
Hudson Fasching	55,000(3)
Philipp Grubauer	50,000(3)
Daniel Carr	45,000(2)

Current Funds	$26,075,547
Home Games Remaining	0
Avg. Attendance	14,649
Avg. Revenue/Game	$1,933,594
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,767,627
Farm Payroll	$1,792,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$837,319
Projected Expenses	$0,000
Projected Balance	$26,075,547

Salary Commitment

Year: 2022	$68,515,127
Year: 2023	$55,055,127
Year: 2024	$26,750,127
Year: 2025	$25,442,627

Jonathan Toews	9,000,000(2)
Ryan McDonagh	7,140,000(5)
Jake Gardiner	7,029,907(5)
Brandon Dubinsky	6,750,000(2)
Dana Tyrell	6,000,000(4)
Jeff Carter	5,272,720(4)
Erik Gudbranson	5,000,000(2)
Jason Pominville	3,500,000(1)
Stefan Legein	3,000,000(2)
Viktor Fasth	3,000,000(1)
Vjateslav Voinov	2,200,000(2)
Scott Jackson	1,850,000(2)
Ryan Getzlaf	1,650,000(1)
Cory Conacher	1,350,000(1)
Ivan Provorov	950,000(1)
Brad Richardson	875,000(3)
Jeff Zatkoff	600,000(1)
Dennis Yan	550,000(1)
Ryan Hillier	350,000(1)
Geoff Platt	350,000(1)
Mitch Fadden	350,000(1)

Steve Mason	195,000(1)
Curtis Glencross	125,000(2)
William Sweatt	120,000(1)
Andreas Englund	100,000(3)
Michael Bournival	100,000(1)
Derek Grant	100,000(1)
Zack Kassian	97,500(1)
Ryan Stanton	95,000(2)
Julius Bergman	95,000(3)
Cameron Schilling	92,500(2)
Jack Dougherty	82,500(3)
JT Compher	82,500(2)
Christian Fischer	75,000(1)
Andrew MacDonald	67,500(1)
Tyler Benson	65,000(3)
Nick Paul	65,000(2)
Robin Kovacs	55,000(1)
Kristers Gudlevskis	45,000(2)
Kevin Lablanc	45,000(3)
Anthony Stolarz	45,000(3)
Dwight King	45,000(0)

Current Funds	$20,975,168
Home Games Remaining	0
Avg. Attendance	11,713
Avg. Revenue/Game	$1,686,695
Projected Revenue	$0,000

Expenses

Pro Payroll	$58,685,000
Farm Payroll	$3,329,000
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$757,561
Projected Expenses	$0,000
Projected Balance	$20,975,168

Salary Commitment

Year: 2022	$62,014,000
Year: 2023	$45,174,000
Year: 2024	$11,147,500
Year: 2025	$0,000

Andy Rogers	8,500,000(2)
Maxim Lapierre	7,000,000(2)
Vladimir Mihalik	6,500,000(2)
Michael Funk	4,500,000(3)
Sam Reinhart	4,000,000(3)
Johnny Oduya	3,750,000(2)
J.T. Miller	3,250,000(1)
Brad Thiessen	2,650,000(1)
Ryan O'Reilly	2,420,000(1)
Alex Plante	2,000,000(3)
Anthony Mantha	1,650,000(1)
Kenny Ryan	1,650,000(2)
Vladislav Namestnikov	1,575,000(2)
Mike Brodeur	1,550,000(2)
Rocco Grimaldi	1,500,000(1)
Theo Peckham	1,500,000(2)
Darren Helm	1,430,000(1)
Oscar Moller	1,210,000(1)
Jack Eichel	950,000(1)
Daniel Carcillo	550,000(2)
Jimmy Hayes	550,000(2)

Jonathan Blum	750,000(1)
Dmitri Kulikov	200,000(1)
Darcy Kuemper	180,000(3)
Joel Ward	175,000(1)
Stefan Noesen	170,000(2)
David Pastrnak	170,000(3)
Alex Chiasson	165,000(2)
Jamie Devane	110,000(2)
Andrew Gordon	110,000(1)
Deryk Engelland	110,000(1)
Drew Shore	101,500(2)
Marek Mazanec	100,000(2)
Alex DeBrincat	95,000(3)
Lucas Johansen	85,000(2)
Maxim Letunov	82,500(3)
Brett Ponich	75,000(1)
Nicolas Meloche	75,000(1)
Andrew Peeke	65,000(3)
Sven Andrighetto	65,000(2)
Jesse Joensuu	60,000(1)
Eric Gryba	60,000(2)
Joe Ryan	60,000(1)
Vili Saarijarvi	55,000(1)
Martins Dzierkals	55,000(1)
Wade Allison	55,000(3)
Jeremy Bracco	55,000(1)
Petteri Lindbohm	45,000(2)

Current Funds	$36,910,764
Home Games Remaining	0
Avg. Attendance	13,791
Avg. Revenue/Game	$1,998,879
Projected Revenue	$0,000

Expenses

Pro Payroll	$65,250,000
Farm Payroll	$1,415,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$814,207
Projected Expenses	$0,000
Projected Balance	$36,910,764

Salary Commitment

Year: 2022	$66,665,000
Year: 2023	$53,085,000
Year: 2024	$40,355,000
Year: 2025	$16,000,000

Sidney Crosby	8,750,000(2)
Steven Stamkos	8,250,000(4)
Drew Doughty	7,750,000(4)
Sean Monahan	6,500,000(3)
Jonathan Huberdeau	6,200,000(3)
Tuukka Rask	5,000,000(3)
Alex Pietrangelo	4,000,000(1)
Morgan Rielly	3,000,000(3)
Jakub Kindl	2,500,000(1)
Sam Bennett	2,250,000(3)
Aleksander Barkov	2,000,000(2)
Tanner Pearson	1,650,000(1)
Jake Allen	1,400,000(2)
Richie Regehr	1,000,000(1)
Joe Finley	900,000(3)
Evgeny Svechnikov	850,000(1)
Mathew Barzal	850,000(1)
Sam Gagner	850,000(1)
Colton Gillies	800,000(1)
Cal Clutterbuck	750,000(1)

Mark Scheifele	160,000(2)
Brendan Perlini	120,000(3)
Nick Ritchie	110,000(3)
Brendan Lemieux	100,000(3)
Zach Fucale	95,000(2)
Chris Bigras	85,000(2)
Mitchell Stephens	75,000(1)
Garrett Wilson	75,000(2)
Adam Mascherin	65,000(3)
Cam Morrison	65,000(3)
Stanislav Galiev	65,000(2)
T.J. Brodie	55,000(2)
Thomas Novak	45,000(1)
Austin Czarnik	45,000(3)
Adam Huska	45,000(2)
Ted Ruth	35,000(1)
Nathan Hagemo	35,000(1)
Taylor Chorney	35,000(1)
Kyle Quincey	35,000(1)
Igor Makarov	35,000(1)
Nick Foligno	35,000(1)

Current Funds	$59,743,983
Home Games Remaining	0
Avg. Attendance	15,448
Avg. Revenue/Game	$1,857,589
Projected Revenue	$0,000

Expenses

Pro Payroll	$68,117,500
Farm Payroll	$3,037,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$868,963
Projected Expenses	$0,000
Projected Balance	$59,743,983

Salary Commitment

Year: 2022	$71,155,000
Year: 2023	$57,760,000
Year: 2024	$49,435,000
Year: 2025	$11,160,000

Ondrej Fiala	9,000,000(3)
Peter Mueller	8,700,000(3)
Matt Duchene	7,000,000(4)
P.K. Subban	6,500,000(3)
Thomas Greiss	5,750,000(3)
Derek Forbort	5,500,000(2)
Jeff Skinner	5,000,000(1)
Nikolaj Ehlers	4,000,000(4)
Jacob Trouba	2,500,000(3)
Nicolas Deschamps	2,000,000(3)
Michael Matheson	1,700,000(3)
Fedor Tjutin	1,567,500(1)
Jayce Hawryluk	1,500,000(3)
Michael DelZotto	1,400,000(1)
Matt Gilroy	1,250,000(1)
Brad Malone	1,100,000(2)
Ben Bishop	1,000,000(1)
Akim Aliu	1,000,000(2)
Max Pacioretty	850,000(1)
Rick Kozak	400,000(1)
Joakim Andersson	400,000(1)

Paul Baier	400,000(1)
Tyler Pitlick	215,000(3)
Dmitrij Jaskin	190,000(3)
Corey Trivino	180,000(2)
Dominik Masin	160,000(4)
Tim Gleason	140,000(1)
Joe Colborne	140,000(2)
Mark Stone	135,000(1)
Valtteri Filppula	130,000(1)
Tyson Sexsmith	127,500(1)
Vitek Vanecek	125,000(3)
Kyle Okposo	100,000(1)
Mike Weber	100,000(2)
Vili Saarijarvi	95,000(3)
Tomas Kubalik	90,000(1)
Josh Jacobs	85,000(2)
Travis Konecny	85,000(1)
Jacob Larsson	85,000(1)
James Van Riemsdyk	80,000(1)
Jacob de la Rose	80,000(2)
Chris Butler	80,000(1)
Jyrki Jokipaaka	75,000(2)
Paul Bittner	75,000(1)
Connor Carrick	65,000(2)

Current Funds	-$6,060,039
Home Games Remaining	0
Avg. Attendance	10,738
Avg. Revenue/Game	$1,030,894
Projected Revenue	$0,000

Expenses

Pro Payroll	$63,005,000
Farm Payroll	$2,465,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$799,671
Projected Expenses	$0,000
Projected Balance	-$6,060,039

Salary Commitment

Year: 2022	$65,470,000
Year: 2023	$55,745,000
Year: 2024	$6,885,000
Year: 2025	$6,700,000

James Wisniewski	6,000,000(2)
Mike Komisarek	5,100,000(2)
Fredrik Sjostrom	5,000,000(2)
Ryan Suter	5,000,000(2)
Tim Ramholt	4,900,000(2)
Joey Hishon	4,750,000(2)
T.J. Galiardi	4,750,000(4)
Henrik Karlsson	3,000,000(2)
Jordan Schroeder	2,750,000(2)
Mitch Wahl	2,500,000(1)
Tyler Ennis	2,000,000(1)
Adam Pineault	2,000,000(2)
Jordan Schmaltz	1,950,000(4)
Dylan McIlrath	1,900,000(2)
Devante Smith-Pelly	1,755,000(1)
Peter Holland	1,650,000(2)
Max Domi	1,500,000(2)
Kirill Petrov	1,500,000(2)
Kelsey Tessier	1,500,000(2)
Maxim Goncharov	1,350,000(1)
Lukas Krajicek	1,250,000(1)
Thatcher Demko	900,000(2)

Jared Staal	400,000(1)
Ryan Stoa	350,000(2)
Scott Laughton	200,000(1)
Dmitri Kugryshev	140,000(2)
Maxime Sauve	120,000(2)
Torrey Mitchell	120,000(2)
Joel Edmundson	100,000(2)
David Savard	100,000(2)
Alexei Emelin	100,000(2)
Nicholas Merkley	85,000(1)
Kieffer Bellows	85,000(2)
Axel Holmstrom	75,000(3)
Jake McCabe	75,000(2)
MacKenzie Blackwood	75,000(1)
Kevin Stenlund	65,000(1)
Trevor Carrick	65,000(3)
Chris Durand	65,000(2)
Louis Domingue	55,000(2)
Blake Siebenaler	55,000(2)
Aleksi Saarela	45,000(1)
Sean Kuraly	45,000(2)
Tyler Motte	45,000(3)

Current Funds	-$12,433,361
Home Games Remaining	0
Avg. Attendance	10,850
Avg. Revenue/Game	$1,171,697
Projected Revenue	$0,000

Expenses

Pro Payroll	$65,200,000
Farm Payroll	$2,871,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$831,354
Projected Expenses	$0,000
Projected Balance	-$12,433,361

Salary Commitment

Year: 2022	$68,071,000
Year: 2023	$47,681,000
Year: 2024	$18,350,000
Year: 2025	$3,750,000

Patrick Berglund	7,300,000(2)
Dan Girardi	6,000,000(2)
Tyler Cuma	5,500,000(3)
James Sheppard	5,000,000(2)
Ondrej Pavelec	5,000,000(2)
David Booth	4,500,000(1)
Mark Mitera	4,000,000(1)
Simon Hjalmarsson	3,750,000(4)
Travis Sanheim	2,500,000(3)
Derrick Pouliot	2,500,000(3)
Troy Brouwer	2,200,000(3)
Ryan Johansen	2,000,000(2)
Eric Tangradi	2,000,000(1)
Yann Sauve	2,000,000(2)
Mika Zibanejad	1,750,000(3)
Cameron Gaunce	1,700,000(1)
Dwight King	1,500,000(1)
Greg McKegg	1,200,000(1)
Joe Pavelski	1,100,000(1)
Curtis Lazar	1,100,000(1)
Jakub Zboril	950,000(1)
Ilya Samsonov	850,000(1)
Adam Morrison	800,000(2)

Anze Kopitar	280,000(1)
Charles-Olivier Rousse	240,000(2)
Alex Galchenyuk	235,000(1)
Brock Nelson	220,000(1)
Ryan Murphy	200,000(2)
Emerson Etem	160,000(2)
Thomas Wilson	150,000(2)
Luke Adam	150,000(1)
Robbie Schremp	150,000(3)
Joel Armia	114,500(2)
Maxim Mayorov	111,500(2)
Adam Polsaek	100,000(1)
Jake Walman	100,000(1)
Luke Kunin	95,000(2)
Jake DeBrusk	95,000(1)
Michael McLeod	95,000(2)
Michal Neuvirth	90,000(1)
Tristan Jarry	90,000(1)
Antoine Roussel	80,000(1)
John Gibson	65,000(2)
Christian Djoos	50,000(1)

Current Funds	$2,187,720
Home Games Remaining	0
Avg. Attendance	8,762
Avg. Revenue/Game	$1,366,889
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,670,500
Farm Payroll	$1,686,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$834,841
Projected Expenses	$0,000
Projected Balance	$2,187,720

Salary Commitment

Year: 2022	$68,357,000
Year: 2023	$35,105,500
Year: 2024	$12,075,000
Year: 2025	$7,000,000

Ryan Stone	9,000,000(1)
Jamie Benn	7,000,000(6)
Milan Lucic	6,500,000(1)
Braydon Coburn	4,750,000(1)
Jhonas Enroth	4,025,000(1)
Andrei Vasilevski	4,000,000(2)
Dougie Hamilton	4,000,000(2)
Jeff Finger	3,800,000(2)
Loui Eriksson	3,100,000(2)
Jacob DeSerres	3,000,000(3)
Austin Watson	2,310,000(1)
Jake Virtanen	2,000,000(3)
Valeri Nichushkin	1,900,000(2)
Marcus Johansson	1,750,000(2)
David Warsofsky	1,500,000(1)
Andrej Sustr	1,500,000(2)
Ivan Telegin	1,400,000(1)
Mattias Ritola	1,260,500(2)
Adam Clendening	1,200,000(1)
Clayton Keller	950,000(2)
Nicolas Aube-Kubel	825,000(1)
Sergey Zborovskiy	450,000(1)
Max Friberg	450,000(2)

Tyler Beskorowany	210,000(2)
Jamie Oleksiak	176,000(1)
Brendan Smith	165,000(1)
Dennis Persson	152,000(1)
Mark Alt	133,100(1)
Roman Cervenka	121,000(1)
Brenden Dillon	110,000(1)
Henrik Samuelsson	108,900(1)
Brett Ritchie	100,000(1)
Andrew Shaw	99,000(1)
Mattias Janmark	75,000(3)
Bradley Ross	66,000(1)
Matt O'Connor	65,000(2)
Miles Gendron	60,500(1)
Adam Helewka	45,000(2)

Current Funds	-$13,538,379
Home Games Remaining	0
Avg. Attendance	10,305
Avg. Revenue/Game	$1,197,722
Projected Revenue	$0,000

Expenses

Pro Payroll	$63,485,545
Farm Payroll	$6,007,980
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$848,702
Projected Expenses	$0,000
Projected Balance	-$13,538,379

Salary Commitment

Year: 2022	$69,493,525
Year: 2023	$58,217,345
Year: 2024	$28,124,800
Year: 2025	$3,125,000

Gilbert Brule	7,750,000(3)
Ron Hainsey	6,858,000(2)
Dennis Wideman	5,500,000(3)
Viktor Stalberg	5,500,000(2)
Antti Niemi	5,000,000(2)
Johan Franzen	3,954,545(2)
Ryan Miller	3,250,000(2)
Jonas Brodin	3,125,000(4)
Aaron Ekblad	3,000,000(3)
Tyler Toffoli	2,600,000(1)
Travis Hamonic	2,250,000(2)
Juraj Mikus	2,010,000(3)
Maxwell Reinhart	2,000,000(1)
Matt Frattin	1,750,000(1)
Bryan Cameron	1,650,000(2)
John McFarland	1,372,250(1)
Nicolas Petan	1,250,000(2)
Matt Hunwick	1,200,000(1)
Patrick McNally	998,250(3)
Michael Raffl	907,500(1)
Jeremy Morin	900,000(1)
Justin Kirkland	660,000(3)

Victor Borbov	4,126,000(3)
Kevin Fiala	150,000(3)
Sonny Milano	140,000(3)
Ryan Pulock	130,000(1)
Anthony Deangelo	99,000(1)
Cam Talbot	95,050(3)
Tyson Jost	95,000(2)
Marcus Pettersson	88,000(3)
Samuel Girard	85,000(3)
Jonathan Dahlen	85,000(3)
Jakob Chychrun	85,000(2)
Alex Lintuniemi	82,500(3)
Ryan Collins	82,500(1)
Jeremy Roy	75,000(1)
Melker Karlsson	75,000(2)
Madison Bowey	70,000(2)
Rasmus Andersson	65,000(1)
Janne Kuokkanen	65,000(3)
Chad Krys	65,000(3)
Alexander Dergachyov	55,000(1)
Artur Kayumov	55,000(3)
Jordan Martinook	55,000(2)
Ondrej Kase	45,000(3)
Scott Stajcer	39,930(1)

Current Funds	$34,782,957
Home Games Remaining	0
Avg. Attendance	13,570
Avg. Revenue/Game	$1,986,522
Projected Revenue	$0,000

Expenses

Pro Payroll	$65,627,000
Farm Payroll	$1,622,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$821,329
Projected Expenses	$0,000
Projected Balance	$34,782,957

Salary Commitment

Year: 2022	$67,249,000
Year: 2023	$51,701,500
Year: 2024	$25,283,000
Year: 2025	$8,000,000

Nazem Kadri	8,000,000(7)
Jordan Staal	7,300,000(2)
Patrick White	7,000,000(3)
Steve Eminger	4,500,000(3)
Trevor Lewis	4,500,000(1)
Keith Ballard	4,257,000(2)
Daniel Sedin	4,250,000(2)
Steven Kempfer	4,250,000(2)
Erik Ersberg	4,000,000(1)
Chris Kreider	4,000,000(1)
Devin Setoguchi	3,150,000(3)
Jonas Junland	2,500,000(2)
Mike Green	2,220,000(3)
Drew Schiestel	1,800,000(2)
Beau Bennett	1,400,000(2)
Juuso Puustinen	850,000(1)
Michael Hutchinson	600,000(1)
Jon Audy Marchessault	350,000(1)
Anthony Peluso	350,000(1)
Ryan Jones	350,000(1)

Toni Rajala	140,000(2)
Carl Gunnarson	135,000(3)
Eric Wellwood	110,000(1)
Alexander Urbom	100,000(2)
Ivan Barbashev	88,000(3)
Yakov Trenin	65,000(1)
Rhett Rakhshani	62,500(2)
Scott Winkler	60,000(1)
David Jones	60,000(1)
Dylan Gambrell	55,000(3)
JC Beaudin	55,000(1)
Andrew Nielsen	55,000(1)
Tommy Wingels	55,000(3)
Josh Manson	55,000(2)
Viktor Loov	55,000(2)
Fredrik Claesson	55,000(2)
Justin Falk	52,500(2)
Brandon Bollig	51,500(2)
Johan Sundstrom	50,000(1)
Adam Almquist	50,000(1)
Mikko Koskinen	45,000(2)
Tanner Kero	45,000(3)
Adam Tambellini	45,000(2)
Jaroslav Halak	42,500(1)
Tyler Bertuzzi	35,000(3)

Current Funds	$335,950
Home Games Remaining	0
Avg. Attendance	7,782
Avg. Revenue/Game	$1,120,730
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,250,000
Farm Payroll	$3,303,035
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$605,525
Projected Expenses	$0,000
Projected Balance	$335,950

Salary Commitment

Year: 2022	$49,553,035
Year: 2023	$40,953,035
Year: 2024	$22,400,000
Year: 2025	$0,000

Dion Phaneuf	5,500,000(2)
Jiri Hudler	4,000,000(3)
Ryan Strome	3,900,000(3)
Alexander Steen	3,250,000(3)
Josh Harding	3,250,000(2)
Pierre-Marc Bouchard	3,250,000(3)
Alexi Mikhnov	3,250,000(3)
Anton Volchenkov	3,000,000(1)
Claude Giroux	3,000,000(2)
David Perron	2,250,000(2)
Ben Lovejoy	1,750,000(1)
David Fischer	1,500,000(2)
Kenndal McCardle	1,500,000(2)
Kris Russell	1,300,000(1)
Matt Murray	950,000(3)
Artemi Panarin	950,000(3)
Shayne Gostisbehere	950,000(3)
Timo Meier	950,000(1)
Nick Spaling	900,000(2)
Kyle Connor	850,000(1)

John DeGray	1,200,000(3)
Martin Podlesak	325,000(3)
Marcus Pahlsson	200,000(1)
Hannu Toivonen	165,000(2)
Braden Holtby	131,000(2)
Ryan O'Byrne	130,000(1)
David Toews	102,035(2)
David Bolland	95,000(2)
Pavel Buchnevich	95,000(3)
Zach Senyshyn	95,000(1)
Lars Eller	90,000(2)
Anthony Beauvillier	85,000(1)
Carter Hart	75,000(3)
Brock McGinn	75,000(3)
Carl Dahlstrom	70,000(2)
Spencer Watson	65,000(3)
Yegor Korshkov	65,000(3)
T.J. Brennan	60,000(1)
Joe Barnes	60,000(1)
Pavel Frolov	60,000(1)
Andrew Campbell	60,000(1)

Current Funds	$4,905,785
Home Games Remaining	0
Avg. Attendance	8,474
Avg. Revenue/Game	$1,220,166
Projected Revenue	$0,000

Expenses

Pro Payroll	$58,500,000
Farm Payroll	$1,450,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$732,354
Projected Expenses	$0,000
Projected Balance	$4,905,785

Salary Commitment

Year: 2022	$64,450,000
Year: 2023	$46,030,000
Year: 2024	$20,435,000
Year: 2025	$14,700,000

Denis Ezhov	8,300,000(2)
Fabian Brunnstrom	8,000,000(4)
Konstantin Glazachev	6,000,000(1)
David Rundblad	6,000,000(4)
Quinton Howden	5,750,000(1)
David Tremblay	5,000,000(2)
Sven Baertschi	4,500,000(3)
Doug Janik	3,750,000(2)
Mark Giordano	2,800,000(2)
Richard Panik	1,400,000(1)
Tomas Hertl	1,300,000(1)
David Clarkson	1,300,000(1)
Nathan Beaulieu	1,100,000(2)
Jesse Puljujarvi	950,000(2)
Blake Geoffrion	950,000(2)
Andrej Nestrasil	850,000(2)
Joel Eriksson Ek	850,000(1)
Jakub Vojta	850,000(2)
Nicolas Deslauriers	800,000(3)
Mario Lucia	750,000(1)
Louis Belpedio	700,000(4)
Jansen Harkins	550,000(1)
Jordan Binnington	550,000(2)

Conner Bleackley	150,000(3)
Nick Cousins	120,000(1)
Matt Beleskey	100,000(1)
Yanni Gourde	95,000(3)
Jordan Weal	95,000(2)
Richard Demen-Willaume	95,000(1)
Hunter Shinkaruk	90,000(2)
Trent Frederic	85,000(2)
Michael Caruso	80,000(2)
Ty Plante	80,000(2)
Conor Garland	75,000(3)
Matthew Spencer	75,000(1)
Alexey Marchenko	65,000(2)
Sergei Kostenko	65,000(1)
Mark Cundari	65,000(1)
Teemu Hartikainen	60,000(3)
Ryan Dzingel	55,000(3)

Current Funds	-$14,840,817
Home Games Remaining	0
Avg. Attendance	7,222
Avg. Revenue/Game	$1,040,095
Projected Revenue	$0,000

Expenses

Pro Payroll	$65,300,000
Farm Payroll	$1,548,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$816,445
Projected Expenses	$0,000
Projected Balance	-$14,840,817

Salary Commitment

Year: 2022	$66,848,500
Year: 2023	$40,780,000
Year: 2024	$18,525,000
Year: 2025	$12,066,000

Henrik Sedin	7,750,000(1)
Sergei Kostitsyn	6,000,000(3)
Marek Schwarz	5,500,000(1)
Thomas Hickey	4,500,000(4)
Tyler Myers	4,500,000(1)
Radek Faksa	3,500,000(4)
Denis Grebeshkov	3,500,000(2)
Calle Jarnkork	3,000,000(1)
Ryan Ellis	3,000,000(1)
Chris Conner	2,500,000(2)
Ludvig Rensfeldt	2,500,000(2)
Paul Postma	2,000,000(1)
Robby Fabbri	2,000,000(4)
Matt Donovan	2,000,000(4)
Emile Poirier	1,750,000(2)
Keven Veilleux	1,500,000(2)
Logan Couture	1,500,000(2)
Justin Holl	1,450,000(2)
Gleason Fournier	1,400,000(2)
Magnus Hellberg	1,400,000(2)
Tomas Vincour	1,400,000(2)
Petr Straka	1,350,000(2)
Jason Zucker	1,300,000(2)

Alec Martinez	130,000(2)
Alexander Petrovic	120,000(2)
Adam Henrique	120,000(3)
Matt Halischuk	110,000(3)
Jared McCann	99,000(3)
Bud Holloway	95,000(2)
Gustav Olofsson	95,000(2)
Nick Petersen	85,000(1)
Morgan Klimchuk	85,000(2)
Martin Reway	75,000(3)
Jakob Forsbacka Karlss	75,000(1)
Ryan Gropp	75,000(1)
Alex Schoenborn	66,000(4)
Christian Folin	55,000(2)
Filip Gustavsson	55,000(3)
Adin Hill	45,000(1)
Mackenzie Skapski	45,000(2)
Yannick Veilleux	40,000(2)
William Carrier	40,000(2)
Kenton Helgesen	38,500(1)

Current Funds	$26,298,921
Home Games Remaining	0
Avg. Attendance	14,228
Avg. Revenue/Game	$2,049,012
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,906,750
Farm Payroll	$3,035,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$854,168
Projected Expenses	$0,000
Projected Balance	$26,298,921

Salary Commitment

Year: 2022	$69,941,750
Year: 2023	$53,385,000
Year: 2024	$31,335,000
Year: 2025	$19,000,000

Patrick Kane	8,500,000(5)
Jack Johnson	8,500,000(4)
Duncan Keith	8,000,000(3)
Kent Simpson	5,000,000(2)
Carl Hagelin	4,500,000(2)
Ryan Murray	4,250,000(1)
Philip Larsen	3,800,000(1)
Seth Jones	3,250,000(2)
Gustav Nyquist	3,000,000(2)
Phillip Danault	2,890,000(1)
Malcolm Subban	2,450,000(2)
Matt Moulson	2,000,000(6)
Sergei Shirokov	1,950,000(1)
Erik Gustafsson	1,750,000(3)
Ryan Hartman	1,500,000(2)
Brandon Pirri	1,300,000(2)
Connor McDavid	950,000(1)
Dennis Seidenberg	900,000(1)
Jeremy Welsh	900,000(3)
Sebastian Wannstrom	816,750(1)
Steve Downie	700,000(2)

Jordan Caron	900,000(3)
Keegan Kolesar	550,000(1)
Aaron Johnson	140,000(3)
Roman Josi	140,000(2)
Frederik Andersen	130,000(2)
Connor Hurley	125,000(3)
Kevin Hayes	95,000(3)
Colton Parayko	95,000(3)
Johnny Boychuk	95,000(3)
Marko Dano	90,000(1)
Linden Vey	85,000(1)
Justin Bailey	80,000(2)
Brandon Carlo	75,000(1)
Brycen Martin	70,000(3)
Dan Vladar	55,000(1)
Ryan Button	55,000(1)
Jared Coreau	45,000(3)
Thomas Schemitsch	45,000(1)
Lukas Vejdemo	45,000(1)
Matt Calvert	40,000(3)
Carter Verhaeghe	40,000(3)
Miles Wood	40,000(3)

Current Funds	$30,622,301
Home Games Remaining	0
Avg. Attendance	16,642
Avg. Revenue/Game	$1,997,068
Projected Revenue	$0,000

Expenses

Pro Payroll	$69,727,000
Farm Payroll	$2,049,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	0
Total Game Expenses	$876,555
Projected Expenses	$0,000
Projected Balance	$30,622,301

Salary Commitment

Year: 2022	$71,776,000
Year: 2023	$61,651,500
Year: 2024	$46,987,000
Year: 2025	$26,000,000

Nicklas Bergsfors	8,500,000(6)
Guillaume Latendresse	8,500,000(5)
Eric Staal	7,050,000(2)
Cam Barker	6,000,000(3)
Kyle Wellwood	6,000,000(4)
Kyle Palmieri	4,750,000(3)
Michael Ratchuk	4,000,000(3)
Calvin Pickard	3,250,000(1)
Samuel Morin	3,000,000(5)
Francois Bouchard	2,980,000(3)
Paul Ranger	2,850,000(3)
Ilja Nikulin	1,725,000(1)
Jonathan Ericsson	1,600,000(2)
Jeff Frazee	1,500,000(2)
Michael Dal Colle	1,450,000(2)
Kevin Porter	1,300,000(2)
Philip Lane	1,100,000(2)
David Kveton	996,000(1)
Noah Juulsen	850,000(1)
Jacob Markstrom	775,000(1)
Pier-Olivier Pelletier	500,000(1)
Jannick Hanson	351,000(1)
Greg Nemisz	350,000(1)
Michal Repik	350,000(1)

Sergei Korostin	131,000(3)
Kevin Marshall	131,000(3)
Tommy Cross	126,000(2)
Denis Bodrov	126,000(2)
Antoine Lafleur	110,000(1)
Brendan Shinnimin	100,000(3)
Frederik Gauthier	97,500(2)
Alex Guptill	95,000(1)
Tage Thompson	85,000(2)
Evgeny Artyukhin	80,000(1)
Frank Corrado	80,000(1)
Corey Tropp	80,000(1)
Dillon Heatherington	75,000(2)
Garrett Noonan	70,000(1)
Anton Zlobin	70,000(1)
Oscar Lindberg	67,500(1)
Filip Chlapik	65,000(1)
JG Pageau	65,000(1)
Phil Di Giuseppe	55,000(2)
Adam Lowry	55,000(2)
Ben Ryan	50,000(1)
Marek Dubec	50,000(1)
Teemu Sainomaa	50,000(1)
Aleksi Saarela	45,000(3)
Matt Finn	45,000(2)
Jens Looke	45,000(1)

Current Funds	$34,867,291
Home Games Remaining	0
Avg. Attendance	15,707
Avg. Revenue/Game	$1,856,620
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,365,500
Farm Payroll	$9,462,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$925,945
Projected Expenses	$0,000
Projected Balance	$34,867,291

Salary Commitment

Year: 2022	$75,827,500
Year: 2023	$51,191,000
Year: 2024	$32,945,000
Year: 2025	$19,550,000

Phil Kessel	7,250,000(4)
Zach Parise	7,000,000(1)
Nathan Horton	6,900,000(2)
Thomas McCollum	6,300,000(7)
Alexander Ovechkin	6,000,000(4)
Nail Yakupov	5,500,000(3)
Jared Cowan	5,000,000(1)
Thomas Vanek	3,700,000(2)
Zemgus Girgensons	3,300,000(1)
Griffin Reinhart	3,100,000(3)
Morten Madsen	2,805,000(1)
Niklas Hjalmarsson	2,260,500(1)
Dmitri Kosmachev	2,100,000(1)
Karl Alzner	1,350,000(2)
Pierre-Luc Dubois	950,000(2)
Olli Juolevi	950,000(2)
Jaccob Slavin	750,000(2)
Maxim Talbot	450,000(1)
Vinny Saponari	350,000(1)
David LeNeveu	350,000(1)

Haydn Fleury	3,400,000(3)
Nikita Zadorov	2,750,000(2)
Brent Burns	375,000(1)
Ryan Garlock	300,000(3)
Cory Schneider	276,000(2)
Chris Summers	200,000(3)
Josh Gorges	195,000(1)
Patric Hornqvist	150,000(1)
Josef Balej	150,000(3)
Will Weber	135,000(2)
Niclas Lucenius	131,000(1)
Alexander Khokhlachev	130,000(3)
Joe Basaraba	120,000(3)
Scott Mayfield	120,000(3)
Milan Kytnar	110,000(2)
Alexander Radulov	100,000(2)
Jason Garrison	100,000(3)
Ryan Turek	100,000(2)
Shane O'Brien	100,000(3)
John Klingberg	95,000(3)
Dick Axelsson	80,000(3)
Taylor Beck	75,000(2)
Alexander Salak	50,000(1)
Kyle Brodziak	50,000(2)
Marco Cousineau	50,000(1)
Chet Pickard	50,000(2)
Riley Holzapfel	35,000(1)
Viktor Tikhonov	35,000(1)

Current Funds	$6,628,941
Home Games Remaining	0
Avg. Attendance	10,214
Avg. Revenue/Game	$1,180,949
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,325,000
Farm Payroll	$4,162,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$604,726
Projected Expenses	$0,000
Projected Balance	$6,628,941

Salary Commitment

Year: 2022	$49,487,500
Year: 2023	$39,240,000
Year: 2024	$13,375,000
Year: 2025	$3,500,000

Evgeni Malkin	8,500,000(2)
John Carlson	6,500,000(3)
Mason Raymond	6,000,000(2)
Joshua Bailey	3,500,000(4)
Jonathan Bernier	3,000,000(2)
Jonathan Drouin	3,000,000(2)
Kevin Bieksa	1,600,000(1)
Nikita Scherbak	1,500,000(3)
Kyle Rau	1,500,000(1)
Jamie McGinn	1,400,000(3)
Jake Muzzin	1,300,000(1)
Olli Maatta	1,125,000(1)
German Rubtsov	850,000(2)
Henrik Borgstrom	850,000(2)
Dylan DeMelo	750,000(2)
Andreas Athanasiou	750,000(2)
Trevor Van Riemsdyk	750,000(2)
Mark Barberio	700,000(1)
Jordan Greenway	650,000(1)
Laurent Brossoit	550,000(2)
Oskar Sundqvist	550,000(2)

Brian Dumoulin	1,870,000(1)
Derek Dorsett	950,000(1)
Jakub Vrana	150,000(3)
Matt Read	150,000(1)
Tyler Johnson	140,000(3)
Zac Rinaldo	90,000(1)
Freddie Hamilton	85,000(1)
Brett Howden	85,000(2)
Oliver Bjorkstrand	85,000(3)
Ryan Donato	82,500(1)
Bryan Rust	75,000(2)
Kris Chucko	75,000(1)
Martin Hanzal	70,000(1)
Evan Fitzpatrick	55,000(3)
Cedric Paquette	55,000(2)
Reid Boucher	55,000(2)
Boo Nieves	45,000(3)
Mike Condon	45,000(2)

Current Funds	$8,241,708
Home Games Remaining	0
Avg. Attendance	11,258
Avg. Revenue/Game	$1,486,101
Projected Revenue	$0,000

Expenses

Pro Payroll	$60,165,850
Farm Payroll	$3,761,000
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$780,888
Projected Expenses	$0,000
Projected Balance	$8,241,708

Salary Commitment

Year: 2022	$63,926,850
Year: 2023	$44,676,350
Year: 2024	$14,460,000
Year: 2025	$0,000

Nigel Dawes	8,000,000(3)
Ryan O'Marra	7,500,000(2)
Marc Andre Cliche	7,100,000(2)
Andrej Meszaros	5,300,000(3)
Evan Brophey	4,500,000(1)
Duncan Siemens	4,000,000(2)
Peter Delmas	2,750,000(1)
Teuvo Teravainen	2,100,000(2)
Elias Lindholm	2,000,000(1)
Ryan Bourque	1,870,000(2)
Rasmus Bengtsson	1,650,000(1)
Kirill Kabanov	1,490,000(2)
Josh Morrissey	1,450,000(1)
Eric Gelinas	1,300,000(2)
Teddy Purcell	1,300,000(2)
Jeremy Smith	1,260,500(1)
Samuel Groulx	1,020,350(2)
Jeremy Price	1,000,000(1)
Auston Matthews	950,000(2)
Troy Stecher	850,000(3)
Bryce Swan	825,000(1)
Ben Hutton	750,000(2)
Cody Eakin	600,000(1)
Brett Sterling	600,000(1)

Nick Palmieri	1,650,000(1)
Karri Ramo	275,000(2)
Tomas Jurco	250,000(1)
Danny Kristo	200,000(1)
Tom Kuhnhackl	150,000(1)
Matthew Nieto	150,000(2)
Ryan Sproul	121,000(2)
Petr Mrazak	120,000(1)
Mats Zuccarello	100,000(2)
Alexander Ruuttu	100,000(2)
Dylan Strome	95,000(1)
Nikita Kucherov	90,000(2)
Kale Clague	85,000(3)
Igor Shestyorkin	85,000(3)
Oskar Lindblom	85,000(3)
Travis Dermott	75,000(1)
Erik Cernak	75,000(1)
Dillon Dube	55,000(3)

Current Funds	$8,340,663
Home Games Remaining	0
Avg. Attendance	12,666
Avg. Revenue/Game	$1,672,040
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,102,250
Farm Payroll	$3,894,350
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$854,837
Projected Expenses	$0,000
Projected Balance	$8,340,663

Salary Commitment

Year: 2022	$69,996,600
Year: 2023	$48,279,700
Year: 2024	$26,119,700
Year: 2025	$16,117,000

Dustin Byfuglien	7,750,000(2)
Alex Bourret	7,000,000(2)
Tyler Seguin	5,250,000(4)
Ryan Nugent-Hopkins	5,000,000(1)
Evgeni Dadonov	4,825,000(3)
Gunnar Stahl	4,500,000(3)
Richard Bachman	4,250,000(5)
Brandon Gormley	4,022,500(5)
Cody Franson	3,750,000(1)
Evgeny Kuznetsov	3,000,000(2)
Mathieu Perreault	2,750,000(2)
Tomas Malec	2,475,000(1)
Mattias Backman	2,450,000(4)
Tomas Plekanec	2,250,000(1)
Filip Forsberg	2,000,000(1)
Jonathan Quick	1,450,000(1)
Patrick Wiercioch	1,340,000(1)
Lukas Kaspar	1,023,000(1)
Derek Stepan	635,250(1)
Brodue Dupont	381,500(2)

Kevin Sundher	751,500(1)
Jakob Silfverberg	233,000(1)
Devan Dubnyk	225,000(3)
Zac Dalpe	200,000(1)
Mattias Ekholm	191,000(2)
Michael Kostka	190,000(3)
Jared Knight	181,500(1)
Steve Quailer	176,000(2)
Brad Marchand	161,500(2)
Joakim Lindstrom	160,000(2)
Mark Olver	150,000(2)
Mark Letestu	144,500(4)
Anton Lander	142,500(1)
Erik Karlsson	132,700(3)
Raphael Diaz	130,000(2)
Gabriel Bourque	105,000(1)
Charlie McAvoy	95,000(2)
Mason McDonald	90,000(1)
Frank Vatrano	75,000(2)
Jordan Kyrou	75,000(3)
Damon Severson	75,000(2)
Tobias Rieder	65,000(2)
Kyle Capobianco	55,000(1)
Carl Grundstrom	55,000(3)
Robin Figren	35,150(1)

Current Funds	$28,076,462
Home Games Remaining	0
Avg. Attendance	13,307
Avg. Revenue/Game	$1,596,758
Projected Revenue	$0,000

Expenses

Pro Payroll	$65,600,000
Farm Payroll	$1,480,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$819,268
Projected Expenses	$0,000
Projected Balance	$28,076,462

Salary Commitment

Year: 2022	$67,080,000
Year: 2023	$40,880,000
Year: 2024	$25,155,000
Year: 2025	$7,500,000

Derick Brassard	7,800,000(3)
Jeff Woywitka	7,500,000(4)
Leon Draisaitl	6,500,000(3)
Bobby Ryan	5,900,000(1)
Ray Emery	5,500,000(1)
Brandon Sutter	4,400,000(1)
Rich Peverley	3,500,000(1)
Andrej Sekera	3,000,000(2)
Evander Kane	3,000,000(2)
Anders Lindback	3,000,000(3)
Damien Brunner	3,000,000(2)
Mathew Dumba	2,000,000(1)
Christian Thomas	1,700,000(1)
Mirco Mueller	1,500,000(2)
Marco Scandella	1,300,000(2)
David Ullstrom	1,100,000(1)
Cody Goloubef	1,000,000(2)
Justin Jokinen	1,000,000(2)
Anton Gustafsson	1,000,000(2)
Tomas Kundratek	1,000,000(1)
Bryan Little	900,000(1)

Drayson Bowman	175,000(2)
Ryan Thang	175,000(2)
Eric Cornel	130,000(2)
Jeff Petry	120,000(2)
Dustin Tokarski	100,000(2)
Brian Lashoff	100,000(3)
Alexander Nylander	95,000(2)
Anton Rodin	90,000(1)
Tyler Parsons	85,000(3)
Joonas Donskoi	75,000(2)
J.T. Brown	70,000(3)
Brendan Guhle	65,000(1)
Klas Dahlbeck	55,000(2)
Filip Hronek	55,000(3)
Brent Gates Jr.	45,000(1)
Adam Gilmour	45,000(3)

Current Funds	$12,426,189
Home Games Remaining	0
Avg. Attendance	12,882
Avg. Revenue/Game	$1,607,664
Projected Revenue	$0,000

Expenses

Pro Payroll	$70,005,000
Farm Payroll	$3,313,700
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$895,350
Projected Expenses	$0,000
Projected Balance	$12,426,189

Salary Commitment

Year: 2022	$73,318,700
Year: 2023	$31,991,700
Year: 2024	$16,126,000
Year: 2025	$2,121,000

Henrik Lundqvist	9,000,000(1)
Anton Babchuk	8,000,000(3)
Magnus Paajarvi-Svenss	6,500,000(1)
Ben Maxwell	5,750,000(3)
Luca Sbisa	5,500,000(1)
Zach Boychuk	5,000,000(2)
Zach Bogosian	4,750,000(1)
Adam Larsson	4,000,000(2)
Markus Granlund	2,890,000(1)
Brett Connolly	2,500,000(1)
Andre Burakovsky	2,000,000(4)
Alexei Cherepanov	2,000,000(1)
Carl Klingberg	1,925,000(1)
Tyson Barrie	1,815,000(1)
Antti Raanta	1,500,000(2)
Tommy Sestito	1,500,000(2)
Mathieu Carle	1,500,000(2)
Kris Versteeg	1,400,000(1)
Matt Hendricks	1,100,000(1)
Steven Delisle	825,000(2)
Shawn Matthias	550,000(1)

Jared Boll	675,000(2)
Oskars Bartulis	400,000(1)
Alexander Killorn	200,000(1)
Marek Hrivik	175,700(2)
Niko Snellman	135,000(2)
Niklas Svedberg	132,000(1)
Kevin Poulin	125,000(2)
Kevin Quick	121,000(4)
Chris Stewart	120,000(2)
John Moore	110,000(2)
Brian McGrattan	92,500(1)
Carter Camper	90,000(1)
Brett Pollock	88,000(1)
Chris Brown	82,500(2)
Riley Sheahan	77,500(3)
Per Age Skroder	77,500(3)
Ryan Howse	67,500(2)
Jonas Siegenthaler	65,000(1)
Ryan Reaves	60,000(1)
Brayden McNabb	60,000(1)
Chris Campoli	55,000(1)
Kyle Clifford	55,000(1)
Daniel Delisle	55,000(1)
Connor Chatham	50,000(2)
Johan Harju	50,000(3)
Zach Nastasiuk	50,000(3)
Cameron Abney	44,500(1)

Current Funds	$19,941,452
Home Games Remaining	0
Avg. Attendance	12,976
Avg. Revenue/Game	$1,712,655
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,455,000
Farm Payroll	$3,852,400
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$858,627
Projected Expenses	$0,000
Projected Balance	$19,941,452

Salary Commitment

Year: 2022	$70,307,400
Year: 2023	$48,335,000
Year: 2024	$39,075,000
Year: 2025	$22,750,000

Andrew Cogliano	8,000,000(3)
Carey Price	8,000,000(4)
Victor Hedman	7,750,000(6)
Keaton Ellerby	7,000,000(4)
David Krejci	6,175,000(1)
Ryane Clowe	5,250,000(2)
Aaron Ness	3,500,000(3)
Sean Couturier	3,000,000(3)
Louie Caporusso	2,025,000(2)
Kevin Lynch	2,000,000(1)
Joni Pitkanen	2,000,000(1)
Mike Cammalleri	2,000,000(1)
Mark Pysyk	1,800,000(1)
Linus Omark	1,800,000(1)
Eric Mestery	1,525,000(3)
Sergei Andronov	1,350,000(1)
Ryan Callahan	1,330,000(1)
Igor Bobkov	1,000,000(1)
Mark Katic	600,000(1)
Mikael Backlund	350,000(1)

Jake Hansen	785,000(2)
Mario Kempe	300,000(2)
Justin Daniels	210,000(1)
Zach Hamill	200,000(2)
Brian Elliott	200,000(2)
Daniel Winnik	165,000(2)
Xavier Ouellet	165,000(3)
John Armstrong	165,000(1)
Marc Methot	150,000(1)
Scott Harrington	135,000(3)
Brandon Saad	135,000(1)
Zack Phillips	114,950(1)
Cody Ceci	114,950(1)
Dan Catenacci	100,000(1)
Josh Godfrey	100,000(1)
Tyler Wotherspoon	99,000(1)
Tony Lagerstrom	95,000(2)
Matthew Tkachuk	95,000(2)
Gabriel Carlsson	85,000(1)
Logan Stanley	85,000(2)
Tomas Plihal	67,500(1)
Codey Burki	63,500(1)
Nico Sacchetti	60,000(2)
Alexander Burmistrov	57,500(1)
Mattias Tedenby	55,000(1)
Bruno Gervais	50,000(1)

Current Funds	$15,653,666
Home Games Remaining	0
Avg. Attendance	13,030
Avg. Revenue/Game	$1,392,821
Projected Revenue	$0,000

Expenses

Pro Payroll	$49,665,000
Farm Payroll	$3,288,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$646,994
Projected Expenses	$0,000
Projected Balance	$15,653,666

Salary Commitment

Year: 2022	$52,903,500
Year: 2023	$42,262,500
Year: 2024	$23,102,500
Year: 2025	$4,500,000

Alvaro Montoya	8,500,000(2)
Jared Aulin	6,750,000(3)
Shea Weber	6,500,000(2)
Nick Leddy	3,750,000(3)
Simon Despres	3,000,000(5)
Connor Murphy	2,950,000(3)
Michael Sgarbossa	2,200,000(1)
Mikkel Boedker	2,000,000(3)
Mikhail Grabovski	1,750,000(1)
Ty Rattie	1,720,000(1)
Colten Teubert	1,500,000(4)
Lucas Lessio	1,500,000(3)
Josh Birkholz	1,320,000(2)
Dustin Boyd	1,300,000(1)
Samuel Montembeault	1,000,000(3)
Spencer Abbott	900,000(1)
Tom Wandell	875,000(1)
Thomas Chabot	850,000(1)
Drew Stafford	750,000(2)
Marcel Goc	550,000(1)

Vladimir Zharkov	1,000,000(2)
Yuri Alexandrov	200,000(2)
Justin Abdelkader	150,000(2)
Jonas Holos	135,000(3)
Robert Hagg	135,000(3)
Jamie Arniel	100,000(1)
Evgeny Grachev	100,000(2)
Johnathan MacLeod	95,000(3)
Jake Bean	95,000(2)
Jonathan Nielsen	85,000(1)
Sergei Bobrovsky	80,000(3)
Chris Wideman	77,500(2)
Taylor Ellington	77,500(3)
Michael Latta	75,000(2)
Matej Tomek	75,000(2)
Shane McColgan	75,000(1)
Jon Gillies	75,000(3)
Conor Sheary	75,000(2)
Matthew Corrente	67,500(2)
Justin Weller	65,000(1)
Daniel Sprong	65,000(1)
Philippe Myers	65,000(2)
Michael Ferland	65,000(2)
James Wright	61,000(1)
Zach Hyman	55,000(3)
Mac Bennett	50,000(0)
Deven Sideroff	45,000(1)
Alan Quine	45,000(2)

Current Funds	-$3,472,998
Home Games Remaining	0
Avg. Attendance	9,185
Avg. Revenue/Game	$1,322,486
Projected Revenue	$0,000

Expenses

Pro Payroll	$63,520,000
Farm Payroll	$1,808,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$797,902
Projected Expenses	$0,000
Projected Balance	-$3,472,998

Salary Commitment

Year: 2022	$65,328,000
Year: 2023	$41,760,500
Year: 2024	$26,370,500
Year: 2025	$2,250,000

Matt Lashoff	8,000,000(3)
Kyle Turris	7,500,000(1)
Jarred Tinordi	5,000,000(3)
Adam Burish	4,500,000(1)
Tyler Biggs	3,900,000(3)
Matt D'Agostini	3,420,000(2)
Andrei Lokitionov	2,800,000(3)
Nicholas Petrecki	2,500,000(1)
Jonathon Merrill	2,445,000(2)
Semen Varlamov	2,250,000(4)
Dmitry Orlov	2,000,000(3)
Vladimir Sobotka	2,000,000(1)
Jonas Gustavsson	1,900,000(1)
Mark Fistric	1,750,000(2)
Mark McNeill	1,750,000(2)
Darroll Powe	1,700,000(2)
Colby Robak	1,600,000(1)
Nathan Gerbe	1,505,000(1)
Kerby Rychel	1,500,000(2)
Landon Ferraro	1,350,000(2)
Nick Schmaltz	1,250,000(3)
Lawson Crouse	950,000(1)
Brett Pesce	750,000(2)
Chris Tierney	650,000(2)
Guillaume Brisebois	550,000(1)

Mikael Granlund	235,500(3)
Joonas Nattinen	220,000(1)
Johan Larsson	145,000(3)
Connor Brickley	135,000(3)
Michael Lee	110,000(3)
Lance Bouma	110,000(3)
Alex Nedeljkovic	107,500(1)
Patrick Wey	95,000(1)
Jimmy Vesey	95,000(3)
Nikolay Goldobin	90,000(3)
Jack Roslovic	85,000(1)
Ville Pokka	75,000(3)
Valentin Zykov	75,000(2)
Matt Tomkins	65,000(3)
Felix Sandstrom	55,000(1)
Scott Wilson	55,000(3)
Mark Friedman	55,000(3)

Current Funds	$12,740,321
Home Games Remaining	0
Avg. Attendance	12,199
Avg. Revenue/Game	$1,756,477
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,450,000
Farm Payroll	$2,670,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	0
Total Game Expenses	$844,165
Projected Expenses	$0,000
Projected Balance	$12,740,321

Salary Commitment

Year: 2022	$69,120,000
Year: 2023	$61,705,000
Year: 2024	$54,040,000
Year: 2025	$23,500,000

Brayden Schenn	8,500,000(4)
Pekka Rinne	8,000,000(5)
Jordan Eberle	7,750,000(3)
Andrew Ladd	7,500,000(3)
Taylor Hall	7,000,000(4)
Ty Wishart	7,000,000(3)
Jakub Klepis	5,000,000(3)
Robin Lehner	2,300,000(2)
Danny DeKeyser	1,500,000(2)
Stephane Da Costa	1,500,000(1)
Oscar Klefbom	1,500,000(2)
Jason Demers	1,400,000(1)
Patrice Cormier	1,300,000(1)
Julius Honka	1,250,000(3)
Stefan Elliott	1,200,000(2)
Jack Hillen	1,100,000(1)
Jordan Nolan	1,100,000(3)
Brandon Yip	700,000(1)
Andrew Desjardins	500,000(2)
Keegan Iverson	350,000(2)

Riley Nash	190,000(1)
Jamie McBain	175,000(1)
Jaden Schwartz	175,000(3)
John Quenneville	150,000(3)
Angelo Esposito	150,000(1)
Marcus Kruger	140,000(1)
Maxim Kitsyn	140,000(1)
Brady Skjei	110,000(3)
Ville Leino	100,000(1)
Boone Jenner	95,000(2)
Miikka Salomaki	95,000(3)
Keith Kinkaid	90,000(1)
Colin White	85,000(1)
Joe Hicketts	85,000(3)
Dante Fabbro	85,000(2)
Anthony Duclair	75,000(3)
Gabriel Gagne	75,000(1)
Brandon Hickey	75,000(3)
Steve Santini	70,000(2)
Roope Hintz	65,000(1)
Andrey Pedan	65,000(2)
Vince Dunn	65,000(1)
Riley Barber	65,000(3)
Matt Tennyson	65,000(3)
Beau Schmitz	60,000(1)
Vinnie Hinostroza	45,000(3)
Mike Robinson	45,000(1)
Zach Sanford	35,000(1)

Current Funds	-$6,631,110
Home Games Remaining	0
Avg. Attendance	9,079
Avg. Revenue/Game	$1,220,181
Projected Revenue	$0,000

Expenses

Pro Payroll	$71,300,000
Farm Payroll	$1,577,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$889,970
Projected Expenses	$0,000
Projected Balance	-$6,631,110

Salary Commitment

Year: 2022	$72,877,500
Year: 2023	$64,280,000
Year: 2024	$30,800,000
Year: 2025	$0,000

Keith Yandle	7,600,000(3)
Alexei Semenov	7,000,000(2)
Nicklas Backstrom	7,000,000(2)
Louis Leblanc	6,000,000(2)
Lauri Tukonen	6,000,000(3)
Patrick Sharp	5,500,000(2)
Alexander Edler	4,750,000(3)
Daultan Leveille	4,000,000(3)
Riku Helenius	3,250,000(2)
Carl Sneep	3,000,000(3)
Wayne Simmonds	2,200,000(3)
Marc-Andre Bourdon	2,150,000(1)
Ruslan Bashkirov	1,700,000(3)
Yannick Weber	1,550,000(1)
Dustin Jeffrey	1,500,000(2)
Ethan Werek	1,450,000(1)
Hampus Lindholm	1,350,000(2)
Josh Brittain	1,200,000(2)
Michael Frolik	1,200,000(3)
Dick Clune	1,000,000(1)
Zachary Werenski	950,000(1)
Marek Langhamer	600,000(1)
Matt Benning	350,000(1)

Kent Patterson	200,000(3)
Martin Jones	160,000(2)
Derek Joslin	120,000(2)
Denis Gurianov	95,000(1)
Logan Brown	95,000(2)
Riley Tufte	85,000(2)
Arrturi Lehkonen	85,000(3)
Nick Sorensen	80,000(2)
Ilja Zubov	75,000(2)
Simon Danis-Pepin	75,000(1)
Eric Comrie	67,500(1)
Jeremy Lauzon	65,000(1)
Nicolas Roy	65,000(3)
Brad Morrison	65,000(2)
Brandon Manning	35,000(1)
Brandon Montour	35,000(1)
David Schlemko	35,000(1)
Ryan Shannon	35,000(1)
Juho Lammikko	35,000(1)
Gabriel Dumont	35,000(1)
Jiri Tlusty	35,000(1)

Current Funds	$15,575,472
Home Games Remaining	0
Avg. Attendance	15,090
Avg. Revenue/Game	$1,810,610
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,413,667
Farm Payroll	$3,711,600
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$856,406
Projected Expenses	$0,000
Projected Balance	$15,575,472

Salary Commitment

Year: 2022	$70,125,267
Year: 2023	$36,693,600
Year: 2024	$18,381,000
Year: 2025	$13,300,000

Steve Bernier	8,000,000(1)
Erik Johnson	7,900,000(5)
Corey Perry	7,500,000(2)
Ryan Kesler	7,000,000(1)
Leland Irving	6,000,000(1)
Ryan Spooner	5,000,000(2)
Nicklas Grossman	3,900,000(4)
Bo Horvat	3,250,000(2)
Zach Stortini	2,640,000(1)
Mark Jankowski	2,500,000(1)
Oliver Lauridsen	2,200,000(3)
Darnell Nurse	2,000,000(1)
Robert Czarnik	1,757,000(3)
Marc-Edouard Vlasic	1,500,000(4)
Noah Hanifin	950,000(1)
Patrik Laine	950,000(2)
Luke Schenn	916,667(1)
Max Gardiner	850,000(2)
James Livingstone	850,000(1)
Brandon Whitney	750,000(1)

Eric O'Dell	750,000(1)
Daniel Lacosta	400,000(1)
Stu Bickel	275,000(2)
Philip McRae	225,000(2)
Mike Santorelli	210,000(1)
Vladimir Ruzicka	150,000(3)
Zenon Konopka	125,000(1)
Brett Bulmer	120,000(1)
T.J. Brodie	119,000(3)
Stephen Johns	100,000(1)
Vincent Trocheck	95,000(3)
Cam Atkinson	95,000(3)
Jesse Blacker	90,000(3)
Troy Hesketh	90,000(3)
Joey Leach	87,600(2)
Michael Stone	85,000(2)
Brock Boeser	85,000(1)
Rasmus Asplund	75,000(3)
Boris Katchouk	75,000(3)
Philippe Myers	65,000(3)
Givani Smith	65,000(3)
Drake Caggiula	60,000(3)
William Wren	60,000(3)
Viktor Arvidsson	55,000(2)
Ville Husso	45,000(3)
Elvis Merzlikins	40,000(3)
Logan MacMillan	35,000(1)
Dalton Smith	35,000(2)

Current Funds	$14,386,635
Home Games Remaining	0
Avg. Attendance	13,233
Avg. Revenue/Game	$1,429,194
Projected Revenue	$0,000

Expenses

Pro Payroll	$61,557,000
Farm Payroll	$5,908,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$823,963
Projected Expenses	$0,000
Projected Balance	$14,386,635

Salary Commitment

Year: 2022	$67,465,000
Year: 2023	$45,557,000
Year: 2024	$31,372,000
Year: 2025	$14,500,000

David Backes	8,000,000(4)
John Tavares	6,500,000(6)
Jack Campbell	6,400,000(2)
Roman Polak	5,500,000(1)
Matt Puempel	4,400,000(3)
Nino Niederreiter	4,400,000(1)
Mikhail Grigorenko	3,500,000(3)
Slater Koekkoek	2,750,000(3)
John Erskine	2,500,000(3)
Jay McClement	2,500,000(1)
Nicklas Jensen	2,250,000(2)
John Gaudreau	2,200,000(1)
Brendan Gallagher	2,000,000(1)
Pat Maroon	1,600,000(1)
Torey Krug	1,400,000(2)
Sasha Pokulok	1,257,000(3)
Cam Ward	1,250,000(3)
Mikhail Sergachev	950,000(2)
Korbinian Holzer	900,000(1)
Erik Condra	500,000(1)
Brock Beukeboom	400,000(1)
Tanner Glass	400,000(1)

Michael St. Croix	2,350,000(2)
Justin Faulk	350,000(1)
Mikko Lehtonen	261,500(1)
Zack Smith	225,000(3)
Cody Hodgson	225,000(1)
Alexander Wennberg	200,000(2)
Nick Bjugstad	192,500(1)
Joshua Ho-Sang	180,000(3)
Rickard Rakell	176,000(1)
Alex Tuch	160,000(3)
David Musil	145,000(2)
Teemu Pullkkinen	125,000(1)
Ben Hanowski	125,000(3)
Roland McKeown	100,000(3)
Nate Schmidt	95,000(2)
Esa Lindell	95,000(3)
Brayden Point	95,000(3)
Jason Akeson	90,000(1)
Mark Borowiecki	88,000(1)
Max Jones	85,000(2)
Travis Oleksuk	85,000(2)
Jason Dickinson	85,000(2)
Kirill Kaprizov	85,000(3)
Connor Hellebuyck	75,000(2)
Gustav Forsling	75,000(3)
Curtis McElhinney	75,000(3)
Ryan Graves	65,000(2)