Current Funds

$7,985,652

Expenses

Pro Payroll	$63,195,000
Farm Payroll	$1,245,800
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	75
Total Game Expenses	$788,912
Projected Expenses	$59,168,415
Projected Balance	-$3,389,403

Salary Commitment

Year: 2023	$68,290,800
Year: 2024	$33,507,600
Year: 2025	$19,641,000
Year: 2026	$10,655,000

Mark Scheifele	6,990,000(1)
Adam Fox	6,000,000(4)
Brock Boeser	6,000,000(2)
Blake Wheeler	6,000,000(1)
Jeff Petry	4,950,000(2)
Darnell Nurse	4,800,000(3)
Jake Muzzin	3,850,000(1)
Andre Burakovsky	3,750,000(4)
Martin Necas	3,600,000(1)
Mark Giordano	3,000,000(1)
Brenden Dillon	2,650,000(1)
Kevin Hayes	2,500,000(1)
James Reimer	1,950,000(1)
Eric Gudbranson	1,900,000(3)
Pavel Francouz	1,700,000(3)
Josh Archibald	1,500,000(1)
Peyton Krebs	1,001,000(1)
Stefan Noesen	1,000,000(2)
Derek Brassard	950,000(2)
Noah Gregor	850,000(4)
Philipp Kurashev	751,000(1)
Anton Levtchi	451,000(3)
Ville Husso	451,000(1)
Santeri Hatakka	451,000(2)

Zack Kassian	185,000(1)
Andrej Sustr	150,000(1)
Rocco Grimaldi	135,000(3)
Charles Hudon	115,000(2)
Steven Kampfer	115,000(1)
Nils Lundkvist	100,100(2)
Cory Schneider	75,000(2)
Gage Quinney	55,000(4)
Brian Pinho	45,100(1)
Sampo Ranta	45,100(2)
Jakub Galvas	45,100(2)
Cam Dineen	45,100(2)
Kristians Rubins	45,100(2)
Darren Raddysh	45,100(2)
Otto Leskinen	45,100(1)

Current Funds

$10,684,043

Expenses

Pro Payroll	$48,756,000
Farm Payroll	$1,936,100
Prospect Fees	$0,000
Coach	$146,500
Games Remaining	82
Total Game Expenses	$619,983
Projected Expenses	$50,838,600
Projected Balance	-$40,154,557

Salary Commitment

Year: 2023	$50,692,100
Year: 2024	$38,502,900
Year: 2025	$13,672,200
Year: 2026	$0,000

Jack Hughes	6,000,000(3)
Rickard Rakell	4,200,000(2)
Noah Dobson	3,750,000(3)
T.J. Oshie	3,250,000(2)
Brandon Montour	3,000,000(2)
Tanner Pearson	2,750,000(1)
Jared McCann	2,500,000(1)
Thatcher Demko	2,500,000(2)
Jesper Bratt	2,500,000(2)
Joonas Korpisalo	2,250,000(3)
Cal Clutterbuck	2,000,000(2)
Zach Whitecloud	2,000,000(2)
Luke Kunin	1,800,000(2)
Rasmus Sandin	1,750,000(2)
Ondrej Kase	1,650,000(1)
Andrei Kuzmenko	1,001,000(3)
Bowen Byram	1,001,000(1)
Cam York	1,001,000(1)
Ethan Bear	1,000,000(2)
Andreas Johnsson	900,000(1)
Ukko-Pekka Luukkonen	751,000(1)
Ryan McLeod	751,000(1)
Damien Giroux	451,000(3)

Corey Perry	210,000(1)
Travis Dermott	150,000(1)
Scott Harrington	120,000(1)
Jon Merrill	120,000(1)
Connor Carrick	105,000(1)
Vasily Podkolzin	100,100(2)
Alex Turcotte	100,100(2)
Philippe Myers	100,000(2)
Vinni Lettieri	100,000(3)
John Quenneville	90,000(1)
Michael Amadio	90,000(2)
Akito Hirose	75,100(3)
Yegor Chinakhov	75,100(2)
Colton White	75,000(2)
Guillaume Brisebois	60,000(2)
Adam Brooks	50,000(2)
Tyler Angle	45,100(3)
Keaton Middleton	45,100(1)
Mackenzie Entwistle	45,100(1)
Alexander Alexeyev	45,100(2)
Riley Tufte	45,100(2)
Zach Fucale	45,100(2)
Bryce Kindopp	45,100(2)

Current Funds

$23,058,697

Expenses

Pro Payroll	$53,554,000
Farm Payroll	$1,142,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	62
Total Game Expenses	$670,076
Projected Expenses	$41,544,688
Projected Balance	$23,274,009

Salary Commitment

Year: 2023	$54,696,200
Year: 2024	$41,153,200
Year: 2025	$33,832,000
Year: 2026	$18,460,000

Tage Thompson	5,800,000(3)
Timo Meier	5,750,000(4)
Nick Suzuki	4,500,000(4)
Pierre-Luc Dubois	4,250,000(4)
Mikhail Sergachev	4,000,000(3)
Clayton Keller	3,800,000(2)
Dylan Strome	2,800,000(2)
Alex Iafallo	2,500,000(1)
Trevor Moore	2,500,000(3)
Jani Haakanpa	2,450,000(4)
Vince Dunn	2,250,000(1)
Mike Hoffman	2,100,000(1)
Craig Anderson	1,800,000(3)
Erik Brannstrom	1,400,000(1)
Miles Wood	1,400,000(4)
Sam Steel	1,250,000(1)
Jake Oettinger	1,001,000(1)
K'Andre Miller	1,001,000(1)
Ilya Lyubushkin	950,000(3)
Eric Staal	850,000(1)
Ian Mitchell	751,000(1)
Walker Duehr	451,000(2)

Colin White	212,000(3)
Evgeny Svechnikov	160,000(1)
Louis Domingue	130,000(2)
Brendan Lemieux	110,000(4)
Joseph Blandisi	110,000(3)
Michael Dipietro	90,000(1)
Austin Wagner	75,000(1)
Brett Sutter	65,000(1)
Dillon Heatherington	50,000(1)
Andy Welinski	50,000(2)
Adam Raska	45,100(2)
Benoit-Olivier Groulx	45,100(2)

Current Funds

$10,844,836

Expenses

Pro Payroll	$66,805,000
Farm Payroll	$1,533,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	68
Total Game Expenses	$836,446
Projected Expenses	$56,878,351
Projected Balance	$2,926,485

Salary Commitment

Year: 2023	$68,338,600
Year: 2024	$45,370,400
Year: 2025	$16,215,000
Year: 2026	$2,520,000

Nikita Kucherov	6,900,000(1)
Aleksander Barkov	6,750,000(2)
Victor Hedman	6,500,000(1)
Steve Stamkos	5,950,000(2)
Erik Karlsson	5,000,000(2)
Devon Toews	5,000,000(3)
Shayne Gostisbehere	3,750,000(3)
Kevin Shattenkirk	3,700,000(1)
Jake Allen	3,300,000(2)
Anthony Cirelli	2,800,000(2)
Anthony Duclair	2,800,000(3)
Evan Bouchard	2,650,000(1)
Gabriel Vilardi	2,500,000(2)
Nick Paul	2,000,000(3)
Dominik Kubalik	1,200,000(4)
Marcus Pettersson	1,000,000(2)
David Kampf	1,000,000(1)
Mattias Samuelsson	751,000(1)
Justus Annunen	751,000(2)
Connor Clifton	600,000(4)
Sam Lafferty	550,000(4)
Logan Thompson	451,000(1)
Tommy Novak	451,000(2)
Alexander Barabanov	451,000(1)

Vladislav Namestnikov	230,000(1)
Curtis Lazar	160,000(1)
Josh Leivo	157,500(2)
Liam Foudy	115,000(4)
Ryan Donato	112,500(2)
Victor Soderstrom	100,100(1)
Kevin Rooney	98,000(2)
Josh Mahura	85,000(3)
Zac Jones	75,100(1)
Timothy Gettinger	60,000(3)
Jayce Hawryluk	55,000(4)
Matthew Peca	55,000(2)
Mitch Reinke	50,000(2)
Axel Jonsson-Fjallby	45,100(2)
Trey Fix-Wolansky	45,100(2)
Dmitri Samorukov	45,100(2)
Chase Pearson	45,100(2)

Current Funds

$108,073

Expenses

Pro Payroll	$47,483,000
Farm Payroll	$2,311,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$610,300
Projected Expenses	$50,044,600
Projected Balance	-$49,936,527

Salary Commitment

Year: 2023	$49,794,600
Year: 2024	$36,703,600
Year: 2025	$24,451,800
Year: 2026	$8,827,500

Sidney Crosby	7,200,000(4)
Patrick Kane	6,200,000(3)
Alex Tuch	5,000,000(1)
Roope Hintz	4,000,000(1)
Vladislav Gavrikov	3,500,000(2)
Chris Tanev	3,000,000(1)
Brandon Tanev	2,750,000(3)
Mikey Anderson	2,500,000(3)
Radko Gudas	2,350,000(3)
John Marino	2,000,000(2)
Yakov Trenin	1,750,000(2)
Martin Fehervary	1,750,000(2)
JJ Peterka	1,001,000(2)
Jeremy Swayman	1,001,000(1)
Noah Cates	751,000(2)
Zac Dalpe	475,000(4)
Fredrik Olofsson	451,000(3)
Garrett Mitchell	451,000(2)
Olle Eriksson Ek	451,000(3)
Joona Koppanen	451,000(3)
Bokondji Imama	451,000(2)

Calle Rosen	180,000(4)
Garnet Hathaway	180,000(4)
Oskar Lindblom	180,000(4)
Zane McIntyre	175,000(4)
Mark Borowiecki	160,000(2)
Oscar Dansk	135,000(4)
Danny DeKeyser	125,000(2)
Chris Wagner	120,000(4)
Nick Deslauriers	110,000(3)
Nate Thompson	105,000(3)
Devon Levi	100,100(3)
Tucker Poolman	95,000(2)
Ryan Lomberg	90,000(1)
Chris Terry	82,500(2)
Matthew Martin	82,000(4)
Gustav Olofsson	66,000(3)
Ken Appleby	55,000(4)
Jean-Sebastien Dea	45,500(4)
Billy Sweezey	45,100(3)
Parker Wotherspoon	45,100(3)
Justin Danforth	45,100(2)
Jesper Froden	45,100(2)
Connor Dewar	45,100(2)

Current Funds

$2,956,142

Expenses

Pro Payroll	$30,091,000
Farm Payroll	$2,396,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$399,239
Projected Expenses	$32,737,600
Projected Balance	-$29,781,458

Salary Commitment

Year: 2023	$32,487,600
Year: 2024	$26,868,100
Year: 2025	$11,289,100
Year: 2026	$1,849,500

Jack Campbell	3,650,000(2)
Nate Schmidt	3,000,000(2)
Antti Raanta	2,200,000(3)
Eetu Luostarinen	2,150,000(3)
Colin Blackwell	1,850,000(3)
Laurent Brossoit	1,550,000(2)
Cory Conacher	1,020,000(1)
Jake Sanderson	1,001,000(3)
Lucas Raymond	1,001,000(2)
Justin Barron	1,001,000(2)
Sean Durzi	1,001,000(2)
Trevor Zegras	1,001,000(1)
Shane Pinto	1,001,000(1)
Keegan Kolesar	1,000,000(4)
William Carrier	975,000(1)
Jamie Devane	975,000(2)
Steven Fogarty	975,000(3)
Seth Griffith	935,000(1)
Jansen Harkins	800,000(2)
Carl Dahlstrom	750,000(4)
Markus Niemelainen	451,000(2)
Cole Koepke	451,000(3)
Hayden Hodgson	451,000(2)
Mark Kastelic	451,000(2)
Sean Day	451,000(2)

Craig Smith	275,000(1)
Riley Sheahan	225,000(1)
Ben Hutton	210,000(2)
Derek Stepan	200,000(2)
Zach Bogosian	195,000(3)
Morgan Geekie	130,000(3)
Dylan Sikura	125,000(1)
Owen Beck	100,100(3)
Carl Grundstrom	100,000(2)
Jon Gillies	100,000(2)
Jake Bischoff	99,500(4)
Tyler Wotherspoon	99,500(3)
Anthony Bitetto	99,500(2)
Tim Schaller	97,500(3)
Brad Malone	95,500(3)
Gabriel Dumont	95,000(3)
Andy Andreoff	87,500(2)
Mike Vecchione	62,500(1)

Current Funds

$3,700,380

Expenses

Pro Payroll	$33,037,000
Farm Payroll	$1,543,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$424,760
Projected Expenses	$34,830,300
Projected Balance	-$31,129,920

Salary Commitment

Year: 2023	$34,580,300
Year: 2024	$26,384,700
Year: 2025	$9,804,200
Year: 2026	$950,000

Tyler Bertuzzi	4,450,000(3)
Cam Talbot	3,850,000(2)
Joshua Norris	3,250,000(2)
Josh Anderson	2,750,000(2)
Chris Tierney	1,825,000(1)
Brian Elliot	1,800,000(1)
Maxime Comtois	1,500,000(1)
Conor Timmins	1,250,000(2)
Pierre Engvall	1,250,000(3)
Noah Juulsen	1,100,000(2)
Luke Hughes	1,001,000(3)
Matt Boldy	1,001,000(2)
Marco Rossi	1,001,000(2)
Turner Elson	950,000(4)
Nicolas Aube-Kubel	800,000(1)
Jesse Ylonen	751,000(1)
Kevin Lankinen	751,000(1)
Arber Xhekaj	751,000(3)
Nils Aman	751,000(3)
Johnathan Kovacevic	451,000(2)
Steven Lorentz	451,000(1)
Isaak Phillips	451,000(2)
Riley Damiani	451,000(2)
Hunter McKown	451,000(3)

Brad Hunt	150,000(2)
Troy Stecher	140,000(2)
Taylor Fedun	120,000(2)
Aaron Ness	110,000(2)
Steve Santini	110,000(2)
Kevin Gravel	110,000(2)
Luke Evangelista	100,100(3)
Stanislav Svozil	100,100(3)
Chris Wideman	90,000(1)
Cooper Marody	82,500(1)
John Leonard	75,100(1)
Samuel Fagemo	75,100(2)
Jordan Spence	75,100(2)
Joey Daccord	70,000(1)
Casey Fitzgerald	45,100(2)
Michael Pezzetta	45,100(2)
Chase Priskie	45,100(2)

Current Funds

$11,253,259

Expenses

Pro Payroll	$53,252,000
Farm Payroll	$1,775,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$674,117
Projected Expenses	$55,277,600
Projected Balance	-$44,024,341

Salary Commitment

Year: 2023	$55,027,600
Year: 2024	$43,383,900
Year: 2025	$20,127,400
Year: 2026	$10,662,000

Bo Horvat	5,750,000(4)
Elias Lindholm	4,900,000(2)
Phillip Grubauer	4,250,000(4)
Jean Gabriel Pageau	4,000,000(2)
Josh Morrissey	3,850,000(2)
Nico Hischier	3,250,000(2)
Adam Pelech	3,200,000(3)
Josh Manson	2,750,000(3)
Andrew Mangiapane	2,500,000(2)
Conor Garland	2,500,000(2)
Ivan Barbashev	2,500,000(1)
Connor Murphy	2,250,000(1)
Nicolas Roy	2,100,000(3)
Matt Murray	2,000,000(1)
Juuso Valimaki	1,500,000(1)
Daniel Sprong	1,250,000(1)
Dillon Dube	1,250,000(1)
Phil Tomasino	1,001,000(2)
Jeremy Lauzon	1,000,000(3)
Spencer Martin	1,000,000(2)
Kyle Burroughs	451,000(1)

Eric Comrie	150,000(3)
Tyson Jost	132,500(1)
Justin Bailey	125,000(4)
Nathan Beaulieu	125,000(4)
Will Butcher	125,000(4)
Matt Coronato	100,100(3)
Mark Jankowski	100,000(1)
Jaret Anderson-Dolan	90,000(1)
Cale Fleury	87,000(4)
Kevin Stenlund	80,000(4)
Logan Stanley	75,100(1)
Bobby Brink	75,100(2)
Drew Helleson	75,100(3)
Andreas Englund	70,000(4)
Givani Smith	50,000(4)
Nick DeSimone	45,100(3)
Artemi Kniazev	45,100(2)
Blake Hillman	45,100(2)
Adam Ruzicka	45,100(1)
Linus Hogberg	45,100(2)
Jonas Rondbjerg	45,100(2)
Arnaud Durandeau	45,100(3)

Current Funds

$1,146,452

Expenses

Pro Payroll	$42,284,000
Farm Payroll	$1,065,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$531,696
Projected Expenses	$43,599,100
Projected Balance	-$42,452,648

Salary Commitment

Year: 2023	$43,349,100
Year: 2024	$27,586,700
Year: 2025	$12,284,400
Year: 2026	$5,227,500

Brad Marchand	6,500,000(1)
Justin Holl	4,275,000(2)
Brock Nelson	4,250,000(1)
Carter Verhaeghe	3,650,000(4)
Jakub Voracek	2,850,000(3)
Erik Johnson	2,150,000(2)
Christian Dvorak	1,950,000(1)
Austin Watson	1,900,000(2)
Erik Cernak	1,700,000(2)
Jacob Middleton	1,600,000(2)
Jonathan Quick	1,500,000(2)
Troy Terry	1,500,000(2)
Warren Foegele	1,430,000(1)
Nick Holden	1,250,000(3)
Tyler Motte	1,250,000(4)
Henri Jokiharju	1,150,000(3)
Yegor Sharangovich	1,001,000(1)
Cole Guttman	751,000(3)
Logan O'Connor	725,000(3)
Nick Blankenburg	451,000(2)
Ivan Prosvetov	451,000(1)

Zegmus Girgensons	177,500(4)
Louis Belpedio	95,000(4)
Joey Anderson	91,000(2)
Kevin Poulin	88,000(3)
Seth Helgeson	62,500(3)
Alexander True	55,000(4)
Nikolai Knyzhov	45,100(1)
Cole Reinhardt	45,100(2)
Joel Teasdale	45,100(3)
Beck Malenstyn	45,100(1)
Boris Katchouk	45,100(2)
Maxence Guenette	45,100(3)
Callahan Burke	45,100(3)
Justin Kirkland	45,100(3)
Frederic Allard	45,100(1)
Brandon Duhaime	45,100(2)
Radim Zohorna	45,100(1)

Current Funds

$13,051,669

Expenses

Pro Payroll	$64,485,000
Farm Payroll	$1,118,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	63
Total Game Expenses	$803,088
Projected Expenses	$50,594,532
Projected Balance	$5,182,298

Salary Commitment

Year: 2023	$67,353,200
Year: 2024	$52,093,200
Year: 2025	$31,365,100
Year: 2026	$11,850,000

Patrik Laine	5,400,000(4)
Juuse Saros	4,750,000(3)
David Krejci	4,750,000(1)
Anthony DeAngelo	4,500,000(3)
Teuvo Teravainen	4,500,000(2)
Alex Killorn	4,250,000(2)
Viktor Arvidsson	3,975,000(2)
Nazem Kadri	3,950,000(1)
Mattias Ekholm	3,900,000(3)
Ilya Mikheyev	3,750,000(4)
Jakob Silfverberg	2,950,000(2)
Jake McCabe	2,700,000(4)
Scott Mayfield	2,500,000(3)
Pavel Zacha	2,500,000(2)
Lars Eller	2,000,000(3)
Radek Faksa	2,000,000(1)
Ian Cole	1,810,000(2)
Patrik Nemeth	1,750,000(3)
Marco Scandella	1,650,000(1)
Jordan Martinook	1,400,000(1)
Samuel Montembeault	1,250,000(1)

Ryan Murray	275,000(2)
Devin Shore	138,000(2)
Dustin Tokarski	85,000(2)
Paul Stastny	75,000(2)
Dalton Smith	70,000(3)
Tommy Cross	70,000(1)
Daniel O'Regan	70,000(2)
Jason Garrison	70,000(1)
Kyle Clifford	60,000(1)
Joseph Cramarossa	60,000(1)
Shane Gersich	55,000(2)
Adam Ginning	45,100(3)
Ben McCartney	45,100(2)

Current Funds

$1,797,439

Expenses

Pro Payroll	$43,937,000
Farm Payroll	$1,873,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$561,713
Projected Expenses	$46,060,500
Projected Balance	-$44,263,061

Salary Commitment

Year: 2023	$45,810,500
Year: 2024	$29,376,000
Year: 2025	$19,761,800
Year: 2026	$6,491,000

Tyler Seguin	5,000,000(1)
Jacob Trouba	4,950,000(3)
Tristan Jarry	4,500,000(3)
Charlie McAvoy	4,100,000(1)
Jonathan Drouin	3,600,000(1)
Phillip Danault	3,250,000(2)
Valeri Nichuskin	2,150,000(2)
Carson Soucy	2,100,000(4)
Casey DeSmith	2,000,000(4)
Danton Heinen	1,980,000(4)
Teddy Blueger	1,950,000(3)
Mason Marchment	1,750,000(2)
Alexandre Carrier	1,500,000(1)
Kirill Marchenko	1,001,000(3)
Thomas Harley	1,001,000(2)
Arthur Kaliyev	1,001,000(1)
Pierre-Olivier Joseph	751,000(1)
Pontus Holmberg	451,000(3)
Fabian Zetterlund	451,000(2)
Michael Carcone	451,000(2)

Thomas Greiss	175,000(2)
Jakub Vrana	146,000(2)
Jujhar Khaira	140,000(4)
Andrew Agozzino	120,000(2)
Adam Gaudette	120,000(1)
Brandt Clarke	100,100(3)
Brett Gallant	97,500(1)
Joel Hanley	95,000(1)
Joseph Gambardella	87,500(3)
Mitchell Stephens	85,000(4)
Nicolas Beaudin	85,000(4)
Jonas Johansson	80,000(3)
Nick Abruzzese	75,100(2)
Riley Barber	61,000(3)
Ben Gleason	60,000(1)
Brogan Rafferty	60,000(1)
Riley Nash	51,000(4)
Kyle Rau	50,000(4)
Joseph Labate	50,000(1)
Hugh McGing	45,100(3)
Milos Kelemen	45,100(3)
Mason Shaw	45,100(2)

Current Funds

$4,429,781

Expenses

Pro Payroll	$55,352,000
Farm Payroll	$1,342,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	72
Total Game Expenses	$694,440
Projected Expenses	$49,999,698
Projected Balance	$7,582,877

Salary Commitment

Year: 2023	$56,694,100
Year: 2024	$46,117,900
Year: 2025	$29,416,500
Year: 2026	$21,300,000

John Gaudreau	5,250,000(2)
Matt Duchene	4,700,000(4)
Tyson Barrie	4,250,000(4)
Jamie Benn	4,000,000(2)
Samuel Girard	3,850,000(3)
Mikael Backlund	3,750,000(1)
Jordan Eberle	3,500,000(3)
Bryan Rust	3,375,000(4)
Sam Bennett	3,375,000(4)
Simeon Varlamov	3,050,000(1)
Adam Henrique	3,000,000(2)
Jordan Staal	2,700,000(4)
Brian Dumoulin	2,550,000(2)
Oliver Ekman-Larsson	1,850,000(4)
Artturi Lehkonen	1,500,000(1)
Josh Bailey	1,250,000(2)
Gavin Bayreuther	1,050,000(4)
Ilya Sorokin	1,001,000(1)
Josh Brown	900,000(1)
Spencer Stastney	451,000(3)

Alex Stalock	170,000(2)
Justin Dowling	130,000(1)
Hudson Fasching	91,000(2)
Kyle Clague	90,000(2)
Karson Kuhlman	90,000(2)
Tristen Robins	75,100(3)
Jakub Lauko	75,100(3)
Jiri Patera	75,100(3)
Aleksi Heponiemi	75,100(1)
Nico Daws	75,100(2)
Anton Blidh	75,000(1)
Jordan Gross	50,000(1)
Marc McLaughlin	45,100(2)
Dylan Wells	45,100(3)
Isaac Ratcliff	45,100(2)
Egor Afanasyev	45,100(3)
Jake Christiansen	45,100(2)
Oskar Steen	45,100(1)

Current Funds

$3,870,092

Expenses

Pro Payroll	$58,824,000
Farm Payroll	$966,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	75
Total Game Expenses	$732,199
Projected Expenses	$54,914,909
Projected Balance	$3,675,183

Salary Commitment

Year: 2023	$59,790,300
Year: 2024	$31,318,300
Year: 2025	$16,380,100
Year: 2026	$11,490,000

Anze Kopitar	6,170,000(1)
Artemi Panarin	6,100,000(4)
Sebastian Aho	5,250,000(1)
Drew Doughty	5,200,000(4)
Tomas Hertl	4,650,000(2)
Zach Werenski	4,500,000(3)
Tyler Myers	3,800,000(1)
Darcy Kuemper	3,500,000(2)
Miro Heiskanen	3,500,000(1)
Joe Pavelski	2,875,000(1)
Robert Thomas	2,750,000(1)
Derek Grant	1,650,000(2)
Marcus Johansson	1,650,000(1)
Mark Staal	1,275,000(1)
Phil Kessel	1,050,000(2)
Seth Jarvis	1,001,000(2)
Blake Lizotte	1,000,000(2)
Chad Ruhwedel	950,000(2)
Ross Colton	751,000(1)
Jack McBain	751,000(2)
Stuart Skinner	451,000(1)

Sean Walker	180,000(3)
Evgeni Dadonov	141,000(2)
Nathan Bastian	125,000(2)
Tyler Pitlick	95,000(4)
Jacob Macdonald	95,000(3)
Derek Ryan	95,000(4)
Arvid Soderblom	75,100(2)
Kurtis MacDermid	70,000(3)
Grant Hutton	45,100(2)
Kevin Mandolese	45,100(3)

Current Funds

$10,176,107

Expenses

Pro Payroll	$45,429,000
Farm Payroll	$1,386,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$573,963
Projected Expenses	$47,065,000
Projected Balance	-$36,888,893

Salary Commitment

Year: 2023	$46,815,000
Year: 2024	$20,148,900
Year: 2025	$6,015,500
Year: 2026	$70,000

Seth Jones	6,000,000(1)
Sean Monahan	4,950,000(2)
Quinn Hughes	4,250,000(1)
Drake Batherson	3,250,000(1)
Rasmus Dahlin	3,000,000(1)
Casey Mittelstadt	2,500,000(3)
Mario Ferraro	2,000,000(2)
Sam Gagner	1,950,000(1)
Jan Rutta	1,750,000(2)
Colin Miller	1,700,000(2)
Conor Sheary	1,675,000(1)
Kaapo Kahkonen	1,600,000(1)
Pheonix Copley	1,600,000(3)
Kaapo Kakko	1,500,000(1)
Brett Kulak	1,500,000(3)
Braden Schneider	1,001,000(2)
Greg McKegg	1,000,000(2)
Trent Frederic	1,000,000(1)
Thomas Bordeleau	751,000(2)
Matias Maccelli	751,000(2)
William Borgen	750,000(1)
Andrew Poturalski	500,000(1)
Dakota Joshua	451,000(1)

Calvin Pickard	160,000(1)
Robert Bortuzzo	125,000(1)
Gemel Smith	90,000(3)
Austin Czarnik	85,000(1)
Nikita Soshnikov	82,500(1)
Dylan McIlrath	80,000(1)
Leevi Merilainen	75,100(3)
Alex Barre-Boulet	75,100(1)
Cal O'Reilly	75,000(1)
Cameron Hughes	70,000(4)
Michael Mersch	57,500(1)
Brady Keeper	50,000(2)
Nick Swaney	45,100(3)
Zach Sawchenko	45,100(2)
Jon Lizotte	45,100(2)
Hunter Drew	45,100(2)
Matej Blumel	45,100(3)
Michael Kesselring	45,100(3)
Ethan Prow	45,100(2)
Jet Greaves	45,100(3)

Current Funds

$4,751,650

Expenses

Pro Payroll	$61,681,000
Farm Payroll	$739,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	77
Total Game Expenses	$764,272
Projected Expenses	$58,848,940
Projected Balance	-$1,744,842

Salary Commitment

Year: 2023	$62,420,300
Year: 2024	$34,656,400
Year: 2025	$21,841,100
Year: 2026	$10,250,000

Auston Matthews	6,500,000(1)
Andrei Vasilevskiy	6,000,000(3)
Mitch Marner	5,500,000(1)
William Nylander	5,000,000(1)
Shea Theodore	4,800,000(4)
Anders Lee	4,250,000(4)
Jaccob Slavin	4,150,000(3)
Ryan Hartman	3,250,000(2)
Brett Pesce	3,000,000(2)
Andrew Copp	2,600,000(2)
Scott Laughton	2,300,000(1)
Frank Vatrano	1,900,000(1)
Alex Kerfoot	1,750,000(1)
Martin Jones	1,700,000(1)
Kyle Okposo	1,500,000(2)
Eric Robinson	1,300,000(3)
Brock McGinn	1,250,000(1)
Jordie Benn	1,200,000(4)
Matt Irwin	1,200,000(2)
Radim Simek	900,000(2)
Denis Malgin	880,000(1)
Artem Zub	751,000(1)

Ryan Reaves	120,000(2)
Semyon Der-Arguchintse	75,100(3)
Joe Hicketts	66,000(3)
Sheldon Rempal	60,000(2)
Maxime Lagace	52,500(1)
Connor Bunnaman	50,000(2)
Jacob Moverare	45,100(2)
Josh Dunne	45,100(1)
Brett Murray	45,100(1)
Brett Leason	45,100(2)
Austin Strand	45,100(1)
Will Lockwood	45,100(1)
Scott Reedy	45,100(2)

Current Funds

$5,121,174

Expenses

Pro Payroll	$52,183,000
Farm Payroll	$1,834,400
Prospect Fees	$0,000
Coach	$273,500
Games Remaining	77
Total Game Expenses	$662,084
Projected Expenses	$50,980,479
Projected Balance	$10,300,695

Salary Commitment

Year: 2023	$54,017,400
Year: 2024	$38,241,000
Year: 2025	$22,498,100
Year: 2026	$13,042,500

Kyle Connor	6,350,000(4)
Jack Eichel	6,050,000(1)
Hampus Lindholm	4,000,000(2)
Gustav Nyquist	3,760,000(1)
Oliver Bjorkstrand	3,650,000(2)
Nino Niederreiter	2,800,000(1)
Brandon Carlo	2,600,000(4)
Ilya Samsonov	2,500,000(2)
Dylan DeMelo	2,200,000(4)
Morgan Frost	2,200,000(3)
Noel Acciari	1,870,000(3)
Victor Olofsson	1,800,000(4)
Colton Sissons	1,800,000(1)
Matt Roy	1,750,000(3)
Nicolas Hague	1,600,000(2)
Luke Schenn	1,500,000(2)
Nico Sturm	1,250,000(3)
Casey Cizikas	1,250,000(3)
Anton Lundell	1,001,000(2)
Vitek Vanecek	751,000(1)
Dylan Samberg	751,000(2)
Joel L'Esperance	750,000(3)

Sonny Milano	155,000(1)
Oliver Wahlstrom	140,000(2)
Urho Vaakanainen	125,000(1)
Jake Evans	125,000(1)
Dylan Holloway	100,100(3)
Kent Johnson	100,100(2)
Lukas Reichel	100,100(2)
Philip Broberg	100,100(2)
Laurent Dauphin	92,500(4)
Samuel Ersson	75,100(3)
Robin Salo	75,100(2)
Wade Allison	75,100(1)
Wyatt Kaiser	75,100(3)
David Gust	45,100(3)
Paul Cotter	45,100(2)
Glenn Gawdin	45,100(1)
Mikhail Maltsev	45,100(1)
Jack LaFontaine	45,100(2)
Egor Sokolov	45,100(2)
Tyler Tucker	45,100(3)
Coryey Schueneman	45,100(2)
Mac Hollowell	45,100(3)
Zachary Hayes	45,100(2)
Matt Kiersted	45,100(1)

Current Funds

$1,745,028

Expenses

Pro Payroll	$30,611,000
Farm Payroll	$1,749,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$397,684
Projected Expenses	$32,610,100
Projected Balance	-$30,865,072

Salary Commitment

Year: 2023	$32,360,100
Year: 2024	$20,531,900
Year: 2025	$7,215,700
Year: 2026	$2,000,000

Vladimir Tarasenko	6,000,000(1)
Colton Parayko	4,000,000(2)
Jakob Chychrun	3,500,000(2)
Nick Bjugstad	2,000,000(4)
Scott Wedgewood	1,650,000(1)
Michael McLeod	1,250,000(3)
Moritz Seider	1,001,000(2)
Wyatt Johnston	1,001,000(3)
Elmer Soderblom	1,001,000(3)
Quinton Byfield	1,001,000(1)
Phillip Di Giuseppe	1,000,000(2)
Otto Koivula	900,000(3)
Gustav Lindstrom	825,000(2)
David Gustafsson	825,000(1)
Jacob Bryson	751,000(1)
Alexei Toropchenko	751,000(2)
Joel Hofer	751,000(2)
Kevin Bahl	751,000(1)
Samuel Bolduc	751,000(3)
Filip Hallander	451,000(2)
Jake Leschyshyn	451,000(2)

Luke Glendening	300,000(1)
Patric Hornqvist	225,000(2)
Anton Khudobin	175,000(1)
Nick Cousins	125,000(2)
Artem Anisimov	125,000(1)
Gabriel Carlsson	112,500(3)
Jonatan Berggren	100,100(3)
Scott Perunovich	100,100(2)
Cal Foote	100,100(1)
Rasmus Kupari	100,100(1)
Yaroslav Askarov	100,100(3)
Zach Senyshyn	91,000(2)
Anthony Angello	50,000(1)
Fredrik Karlstrom	45,100(2)

Current Funds

$5,794,966

Expenses

Pro Payroll	$78,545,000
Farm Payroll	$1,159,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	72
Total Game Expenses	$975,056
Projected Expenses	$70,204,039
Projected Balance	-$12,569,073

Salary Commitment

Year: 2023	$79,704,600
Year: 2024	$55,655,300
Year: 2025	$38,535,200
Year: 2026	$19,385,000

Mats Zuccarello	6,500,000(1)
Patrice Bergeron	6,000,000(1)
Aaron Ekblad	5,750,000(3)
Brayden Point	5,600,000(4)
Logan Couture	5,500,000(1)
Brent Burns	5,250,000(3)
Chris Kreider	5,150,000(4)
Igor Shesterkin	5,000,000(4)
Ryan Nugent-Hopkins	4,750,000(3)
Jake Guentzel	4,750,000(2)
Noah Hanifin	3,850,000(2)
Gustav Forsling	3,550,000(4)
Brayden McNabb	3,270,000(2)
Alex Goligoski	3,000,000(2)
Adam Lowry	2,000,000(1)
Charlie Lindgren	1,850,000(3)
Nick Leddy	1,850,000(1)
Sebastian Aho	1,250,000(3)
Nick Foligno	1,100,000(2)
Jason Zucker	1,000,000(1)
Frederick Gaudreau	800,000(1)
Adam Erne	775,000(2)

Kevin Connauton	175,000(2)
Tanner Kero	155,000(2)
Dryden Hunt	100,000(3)
Brendan Perlini	99,000(1)
Paul LaDue	85,000(4)
John Hayden	80,000(3)
Wyatt Kalynuk	75,100(1)
William Cuylle	75,100(3)
Adam Clendening	75,000(1)
Magnus Hellberg	60,000(1)
Joona Luoto	45,100(1)
Mike Hardman	45,100(1)
Erik Kallgren	45,100(2)
Saku Maenalanen	45,100(3)

Current Funds

$1,047,630

Expenses

Pro Payroll	$56,186,000
Farm Payroll	$1,513,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$706,700
Projected Expenses	$57,949,400
Projected Balance	-$56,901,770

Salary Commitment

Year: 2023	$57,699,400
Year: 2024	$52,400,600
Year: 2025	$37,640,000
Year: 2026	$12,430,000

Elias Pettersson	6,000,000(3)
Cale Makar	6,000,000(4)
Jacob Markstrom	4,750,000(3)
Mikael Granlund	4,250,000(3)
Damon Severson	3,750,000(3)
Filip Chytil	3,500,000(4)
Michael Bunting	3,300,000(3)
Ryan Suter	2,900,000(1)
Barclay Goodrow	2,750,000(4)
Max Domi	2,600,000(2)
Mike Reilly	2,500,000(2)
Ryan Strome	2,500,000(2)
Nic Dowd	2,250,000(2)
Jonas Siegenthaler	1,750,000(2)
James van Riemsdyk	1,400,000(2)
Niko Mikkola	1,200,000(1)
Brett Howden	1,125,000(3)
Travis Boyd	1,100,000(2)
Michael Hutchinson	975,000(3)
Libor Hajek	835,000(3)
Morgan Barron	751,000(1)

Joel Armia	190,000(1)
Henrik Borgstrom	135,000(2)
Taro Hirose	125,000(3)
Jacob Larsson	115,000(2)
Rasmus Asplund	110,000(2)
Keith Kinkaid	105,000(4)
Jesper Boqvist	100,000(2)
Tyler Benson	100,000(3)
Matt Luff	95,000(2)
Maxime Lajoie	92,500(1)
Lawrence Pilut	75,100(1)
Brett Seney	75,000(4)
Jonny Brodzinski	60,500(2)
Marian Studenic	45,100(1)
Mitchell Chaffee	45,100(2)
Tyce Thompson	45,100(1)

Current Funds

$3,611,601

Expenses

Pro Payroll	$59,355,000
Farm Payroll	$807,700
Prospect Fees	$0,000
Coach	$249,000
Games Remaining	78
Total Game Expenses	$736,728
Projected Expenses	$57,464,788
Projected Balance	$2,306,813

Salary Commitment

Year: 2023	$60,162,700
Year: 2024	$48,344,700
Year: 2025	$27,853,600
Year: 2026	$8,075,000

Alex Ovechkin	7,250,000(1)
Jason Robertson	5,000,000(2)
Sergei Bobrovsky	4,700,000(3)
Vincent Trocheck	4,500,000(2)
Mathew Dumba	4,400,000(2)
Ryan O'Reilly	4,375,000(4)
Nick Schmaltz	4,200,000(3)
Cam Fowler	4,200,000(3)
Jonas Brodin	3,700,000(4)
Ryan Pulock	3,700,000(3)
Travis Konecny	3,100,000(2)
Mackenzie Blackwood	1,925,000(1)
Kyle Palmieri	1,750,000(3)
Mike Stone	1,300,000(2)
Dawson Mercer	1,001,000(2)
Calen Addison	1,001,000(1)
Anders Bjork	950,000(2)
Kole Lind	751,000(1)
Kiefer Sherwood	650,000(3)
Tim Berni	451,000(3)
Matthew Phillips	451,000(1)

Aaron Dell	175,000(1)
Xavier Ouellet	140,000(1)
Alex Chiasson	125,000(1)
Michael Sgarbossa	110,000(2)
Lucas Carlsson	85,000(2)
Trevor Carrick	82,500(3)
Bobby McMann	45,100(3)
Joe Snively	45,100(2)

Current Funds

$11,884,105

Expenses

Pro Payroll	$34,688,500
Farm Payroll	$1,578,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$445,330
Projected Expenses	$36,517,100
Projected Balance	-$24,632,995

Salary Commitment

Year: 2023	$36,267,100
Year: 2024	$23,946,400
Year: 2025	$12,362,900
Year: 2026	$2,091,500

Mathew Barzal	6,055,500(1)
Rasmus Ristolainen	4,150,000(3)
Tomas Tatar	2,700,000(3)
Dmitry Kulikov	2,150,000(2)
Timothy Liljegren	2,100,000(3)
Nick Ritchie	1,750,000(4)
Jack Johnson	1,750,000(2)
Jake Bean	1,600,000(1)
Anthony Stolarz	1,500,000(2)
Vincent Hinostroza	1,380,000(2)
Trevor Lewis	1,300,000(2)
Garret Sparks	1,100,000(2)
Spencer Knight	1,001,000(1)
Nils Hoglander	1,001,000(1)
Mason McTavish	1,001,000(2)
William Eklund	1,001,000(2)
Alexis Lafreniere	1,001,000(1)
Sam Poulin	751,000(3)
Nick Caamano	495,000(1)
Lukas Sedlak	451,000(1)
Jalen Chatfield	451,000(1)

Filip Zadina	250,000(3)
Zach Sanford	176,000(2)
Jordan Oesterle	150,000(4)
Jamie Drysdale	100,100(1)
David Jiricek	100,100(3)
Marco Kasper	100,100(3)
Rem Pitlick	91,500(4)
Max Jones	90,000(1)
Jacob Bernard-Docker	75,100(1)
Samuel Knazko	75,100(3)
Rhett Gardner	50,000(4)
William Lagesson	50,000(4)
Filip Kral	45,100(3)
Brandon Biro	45,100(2)
Felix Sandstrom	45,100(2)
Kristian Reichel	45,100(2)
Brandon Baddock	45,100(2)
Akira Schmid	45,100(2)

Current Funds

$4,795,732

Expenses

Pro Payroll	$72,833,000
Farm Payroll	$1,142,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	75
Total Game Expenses	$905,190
Projected Expenses	$67,889,268
Projected Balance	-$11,182,832

Salary Commitment

Year: 2023	$73,975,600
Year: 2024	$65,561,100
Year: 2025	$25,521,000
Year: 2026	$24,125,000

Mika Zibanejad	7,160,000(1)
Matthew Tkachuk	6,750,000(4)
Jonathan Huberdeau	6,250,000(2)
Mackenzie Weegar	6,250,000(4)
John Tavares	6,000,000(2)
Connor Hellebuyck	4,900,000(2)
Brayden Schenn	4,750,000(2)
Evander Kane	4,750,000(4)
Tyler Toffoli	3,950,000(4)
Filip Hronek	3,600,000(2)
Zach Hyman	3,500,000(2)
Rasmus Andersson	3,250,000(2)
Brady Skjei	2,750,000(2)
Zach Parise	2,500,000(2)
Joel Edmundson	2,425,000(4)
Jaroslav Halak	1,750,000(2)
Robert Hagg	945,000(3)
Simon Benoit	451,000(1)
Nicolas Meloche	451,000(1)
Jacob Lucchini	451,000(3)

Max Pacioretty	525,000(2)
Michael Houser	135,000(2)
Michael McCarron	100,000(1)
Pierre-Cedric Labrie	90,000(1)
Spencer Foo	75,100(2)
Clark Bishop	55,000(1)
Carsen Twarynski	55,000(2)
Kaden Fulcher	55,000(1)
Dillon Simpson	52,500(1)

Current Funds

$3,101,494

Expenses

Pro Payroll	$57,027,000
Farm Payroll	$1,067,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	78
Total Game Expenses	$711,516
Projected Expenses	$55,498,237
Projected Balance	$3,739,389

Salary Commitment

Year: 2023	$58,094,300
Year: 2024	$45,233,000
Year: 2025	$32,446,600
Year: 2026	$18,686,500

Leon Draisaitl	7,200,000(1)
Jeff Skinner	5,050,000(3)
Dougie Hamilton	5,000,000(4)
John Klingberg	4,750,000(2)
Pavel Buchnevich	4,650,000(3)
Chandler Stephenson	4,100,000(4)
Jonathan Marchessault	4,000,000(2)
Esa Lindell	3,750,000(4)
Cody Ceci	2,900,000(3)
David Savard	2,500,000(1)
Tomas Nosek	2,250,000(4)
Alexandar Georgiev	1,750,000(1)
Owen Tippett	1,700,000(2)
Matt Benning	1,700,000(4)
Nick Bonino	1,675,000(2)
Jason Dickinson	1,375,000(4)
Petr Mrazek	950,000(3)
Oskar Sundqvist	825,000(1)
Alex Belzile	451,000(1)
Kaedan Korczak	451,000(2)

Patrick Brown	175,000(4)
Collin Delia	90,000(3)
Dysin Mayo	75,100(2)
Dennis Gilbert	75,000(3)
Mathieu Olivier	75,000(4)
Mark Friedman	65,000(4)
Ryan Carpenter	60,000(4)
Madison Bowey	45,500(4)
Alan Quine	45,500(4)
Cole Bardeau	45,500(4)
Brayden Pachal	45,100(2)
Michael Eyssimont	45,100(2)
Lane Pederson	45,100(1)
Jeffrey Viel	45,100(1)
Jackson Cates	45,100(1)
James Hamblin	45,100(3)
Jeff Malott	45,100(2)

Current Funds

$5,123,319

Expenses

Pro Payroll	$44,008,000
Farm Payroll	$1,220,300
Prospect Fees	$0,000
Coach	$193,500
Games Remaining	82
Total Game Expenses	$553,924
Projected Expenses	$45,421,800
Projected Balance	-$40,298,481

Salary Commitment

Year: 2023	$46,208,300
Year: 2024	$36,714,100
Year: 2025	$20,615,800
Year: 2026	$5,575,000

Alex Pieterangelo	5,250,000(2)
Morgan Rielly	4,750,000(2)
Claude Giroux	4,500,000(3)
Charlie Coyle	4,000,000(3)
Yanni Gourde	3,700,000(4)
Carter Hart	3,250,000(2)
Alec Martinez	3,000,000(3)
Nikita Zaitsev	3,000,000(1)
J.T. Compher	2,500,000(1)
Jesper Fast	1,750,000(4)
Jarred Tinordi	1,250,000(2)
Kieffer Bellows	1,150,000(3)
Dylan Cozens	1,001,000(1)
Tyson Foerster	1,001,000(3)
Sam Carrick	980,000(1)
Daniil Tarasov	751,000(2)
Ty Dellandrea	751,000(1)
Pius Suter	751,000(1)
Elliot Desnoyers	751,000(3)
Ben Jones	451,000(2)
Nick Cicek	451,000(3)

Jean-Francois Berube	140,000(1)
Dennis Cholowski	115,000(2)
Nic Petan	91,000(1)
T.J. Tynan	90,000(2)
Brian Lashoff	70,000(1)
Alex Petrovic	70,000(1)
Sean Malone	70,000(4)
Alexandre Fortin	56,000(2)
Austin Poganski	55,000(4)
Josh Jacobs	52,500(3)
Patrick Sieloff	50,000(1)
William Bitten	45,100(3)
Jasper Weatherby	45,100(2)
Matthew Kessel	45,100(3)
Gabriel Fortier	45,100(2)
Jeremy Davies	45,100(1)
Tanner Laczynski	45,100(1)
Cole Schwindt	45,100(2)
Sammy Walker	45,100(3)

Current Funds

$1,128,215

Expenses

Pro Payroll	$35,898,000
Farm Payroll	$1,857,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$463,487
Projected Expenses	$38,005,900
Projected Balance	-$36,877,685

Salary Commitment

Year: 2023	$37,755,900
Year: 2024	$30,310,800
Year: 2025	$21,963,400
Year: 2026	$10,802,000

Nathan MacKinnon	7,250,000(4)
Torey Krug	4,650,000(2)
Alexander Edler	4,250,000(1)
Nikolaj Ehlers	3,950,000(3)
Anthony Mantha	3,200,000(3)
Brendan Smith	1,500,000(2)
David Rittich	1,500,000(1)
Mathieu Joseph	1,100,000(4)
Shane Wright	1,001,000(3)
Caleb Jones	900,000(1)
Nikita Nesterenko	751,000(3)
Martin Frk	740,000(2)
Brandon Gignac	650,000(4)
Gerald Mayhew	630,000(4)
Logan Shaw	610,000(4)
Mackenzie MacEachern	510,000(4)
Daniil Miromanov	451,000(2)
Mikael Pyyhtia	451,000(3)
Alex Steeves	451,000(2)
Matthew Murray	451,000(3)
Pavol Regenda	451,000(3)
Marcus Bjork	451,000(3)

Calvin de Haan	300,000(1)
Michael Del Zotto	200,000(2)
Brendan Gaunce	125,000(1)
Jordan Greenway	125,000(1)
Garrett Wilson	110,000(1)
Aatu Raty	100,100(3)
Alexander Holtz	100,100(2)
Brett Ritchie	100,000(3)
Antoine Bibeau	90,000(3)
Matt Tennyson	90,000(2)
Daniil Gushchin	75,100(3)
Ryan Merkley	75,100(2)
Yegor Zamula	75,100(1)
Tyrell Goulbourne	60,000(1)
C.J. Smith	52,000(4)
Michael McNiven	45,100(2)
Jake Livingstone	45,100(3)
Cole McWard	45,100(3)
Adam Huska	45,100(2)

Current Funds

$6,869,400

Expenses

Pro Payroll	$36,840,000
Farm Payroll	$1,858,700
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$474,984
Projected Expenses	$38,948,700
Projected Balance	-$32,079,300

Salary Commitment

Year: 2023	$38,698,700
Year: 2024	$17,936,600
Year: 2025	$5,549,300
Year: 2026	$3,255,000

Jonathan Toews	6,500,000(1)
John Gibson	6,000,000(2)
Brandon Saad	4,500,000(1)
Ryan Johansen	3,000,000(4)
Kasperi Kapanen	2,400,000(1)
Kailer Yamamoto	1,980,000(1)
Dante Fabbro	1,400,000(1)
Victor Mete	1,250,000(2)
Christian Fischer	1,250,000(1)
Alexander Romanov	1,001,000(1)
Cole Sillinger	1,001,000(2)
Juraj Slafkovsky	1,001,000(3)
Cole Perfetti	1,001,000(2)
Olli Juolevi	751,000(1)
Lucas Johansen	751,000(2)
Derrick Pouliot	750,000(3)
Sheldon Dries	500,000(1)
Rafael Harvey-Pinard	451,000(2)
Mason Geertsen	451,000(2)
Carson Meyer	451,000(2)
Connor Ingram	451,000(2)

Brendan Gallagher	255,000(4)
Alex Galchenyuk	140,000(2)
Ryan Poehling	125,000(1)
Lias Andersson	120,000(1)
Haydn Fleury	120,000(1)
Sean Farrell	100,100(3)
Nathan Walker	90,000(3)
Robbie Russo	88,000(3)
Lassi Thomson	75,100(2)
Simon Holmstrom	75,100(3)
Ross Johnston	75,000(3)
Max McCormick	75,000(2)
Cole Schneider	75,000(2)
Ryan Dzingel	75,000(2)
C.J. Suess	70,000(3)
Gabriel Bourque	70,000(1)
Christopher Gibson	50,000(2)
Lucas Condotta	45,100(3)
Daniel Walcott	45,100(1)
Mattias Norlinder	45,100(2)
Cam Hillis	45,100(2)

Current Funds

$8,812,226

Expenses

Pro Payroll	$49,903,000
Farm Payroll	$1,175,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	70
Total Game Expenses	$625,957
Projected Expenses	$43,817,012
Projected Balance	$16,835,214

Salary Commitment

Year: 2023	$51,078,500
Year: 2024	$23,717,300
Year: 2025	$12,676,100
Year: 2026	$5,000,000

Evgeny Kuznetsov	5,250,000(1)
Jordan Binnington	4,500,000(1)
Adrian Kempe	3,750,000(3)
Brady Tkachuk	3,600,000(1)
Neal Pionk	3,500,000(2)
Travis Sanheim	2,750,000(1)
Kevin Labanc	2,500,000(1)
Nikita Zadorov	2,500,000(4)
Brandon Hagel	2,500,000(2)
Ryan Graves	2,500,000(4)
Denis Gurianov	2,000,000(1)
Jimmy Vesey	1,850,000(3)
Travis Hamonic	1,820,000(2)
Barrett Hayton	1,750,000(2)
Chris Driedger	1,500,000(1)
Sean Kuraly	1,500,000(1)
Ridly Greig	1,001,000(3)
Cole Caufield	1,001,000(1)
Dylan Gambrell	1,000,000(1)
Riley Stillman	1,000,000(3)
Mattias Janmark	930,000(1)
Ben Harpur	750,000(2)
J.J. Moser	451,000(2)

Jesse Puljujarvi	175,000(1)
Wayne Simmonds	165,000(1)
Troy Grosenick	150,000(2)
Malcolm Subban	110,000(1)
Rudolfs Balcers	100,000(1)
Matthew Highmore	85,000(1)
Adam Beckman	75,100(2)
Tyler Kleven	75,100(3)
Max Veronneau	75,100(1)
Matt Bartkowski	75,000(1)
Viktor Lodin	45,100(2)
Parker Kelly	45,100(1)

Current Funds

$2,038,130

Expenses

Pro Payroll	$36,616,000
Farm Payroll	$2,143,800
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$475,729
Projected Expenses	$39,009,800
Projected Balance	-$36,971,670

Salary Commitment

Year: 2023	$38,759,800
Year: 2024	$29,830,600
Year: 2025	$10,252,700
Year: 2026	$1,050,000

John Carlson	6,000,000(2)
Tom Wilson	4,150,000(2)
Andrei Svechnikov	4,000,000(1)
Kirby Dach	3,500,000(3)
Erik Haula	2,100,000(1)
Elvis Merzlikins	2,000,000(2)
Adam Boqvist	1,500,000(2)
Cayden Primeau	1,100,000(2)
Zach Aston-Reese	1,050,000(4)
Simon Edvinsson	1,001,000(3)
Ty Smith	1,001,000(1)
Jakob Pelletier	1,001,000(3)
Matty Beniers	1,001,000(2)
Patrick Maroon	985,000(2)
Julien Gauthier	840,000(2)
Klim Kostin	830,000(2)
Henry Thrun	751,000(3)
Nick Perbix	751,000(3)
Nolan Foote	751,000(1)
Zack MacEwen	500,000(3)
Ronnie Attard	451,000(2)
Vincent Desharnais	451,000(3)
Dylan Coghlan	451,000(1)
Drew O'Connor	451,000(1)

Calvin Petersen	225,000(3)
Alex Nylander	170,000(3)
Logan Brown	127,000(3)
Jack Studnicka	125,000(3)
Matthew Knies	100,100(3)
Nicholas Robertson	100,100(1)
Dustin Wolf	100,100(3)
Arturs Silovs	100,100(3)
Jack Quinn	100,100(2)
Jacob Perreault	100,100(2)
Vitali Kravtsov	100,100(2)
Jack Drury	75,100(2)
Ben Meyers	75,100(2)
Lukas Rousek	75,100(3)
Taylor Raddysh	75,100(2)
Brayden Tracey	75,100(2)
Vincent Iorio	75,100(3)
Aiden McDonough	75,100(3)
Pyotr Kochetkov	75,100(2)
Nikita Alexandrov	75,100(3)
Jack Rathbone	75,100(1)
Nathan Smith	45,100(2)

Current Funds

$2,629,519

Expenses

Pro Payroll	$53,617,000
Farm Payroll	$1,609,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	77
Total Game Expenses	$676,540
Projected Expenses	$52,093,599
Projected Balance	-$2,800,736

Salary Commitment

Year: 2023	$55,226,300
Year: 2024	$40,264,800
Year: 2025	$25,004,300
Year: 2026	$14,448,000

Mark Stone	5,375,000(1)
Sam Reinhart	4,500,000(4)
Boone Jenner	3,950,000(4)
William Karlsson	3,750,000(4)
Dmitry Orlov	3,300,000(2)
Derek Forbort	3,250,000(2)
Ben Chiarot	2,850,000(3)
Evan Rodrigues	2,600,000(3)
Justin Schultz	2,200,000(2)
Robbie Fabbri	2,050,000(4)
Olli Maatta	2,000,000(3)
Anthony Beauvillier	1,950,000(1)
Anton Forsberg	1,880,000(2)
Taylor Hall	1,860,000(3)
Lawson Crouse	1,800,000(2)
Ryan Lindgren	1,700,000(2)
Jesperi Kotkaniemi	1,650,000(1)
Nick Jensen	1,400,000(1)
Cody Glass	1,400,000(1)
Joel Farabee	1,400,000(1)
Kaiden Guhle	1,001,000(3)
Filip Gustavsson	751,000(1)
Jaycob Megna	500,000(1)
Nick Seeler	500,000(2)

Matthew Nieto	150,000(1)
Tobias Bjornfot	115,000(4)
Alex Newhook	100,100(1)
Joe Veleno	100,100(1)
Kyle Criscuolo	95,000(2)
Jakub Zboril	85,000(2)
Martin Kaut	83,000(4)
Jean-Luc Foudy	75,100(3)
Jonathan Gruden	75,100(3)
Alex Vlasic	75,100(2)
Jordan Harris	75,100(2)
Tanner Fritz	65,000(2)
Luke Johnson	50,000(3)
Jayson Megna	50,000(1)
Roland McKeown	50,000(2)
Ashton Sautner	50,000(2)
Jacob Peterson	45,100(2)
Josiah Slavin	45,100(2)
Nikita Okhotiuk	45,100(2)
Eetu Makiniemi	45,100(3)
Drake Rymsha	45,100(1)
Jonah Gadjovich	45,100(1)
Garrett Pilon	45,100(1)

Current Funds

$14,592,893

Expenses

Pro Payroll	$62,151,000
Farm Payroll	$2,537,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	61
Total Game Expenses	$791,927
Projected Expenses	$48,307,537
Projected Balance	$10,925,356

Salary Commitment

Year: 2023	$64,688,000
Year: 2024	$28,697,600
Year: 2025	$18,996,600
Year: 2026	$11,915,000

David Pastrnak	6,600,000(1)
Mikko Rantanen	6,400,000(4)
Ivan Provorov	5,500,000(1)
Thomas Chabot	5,500,000(1)
Dylan Larkin	5,300,000(4)
Kevin Fiala	4,100,000(1)
Jared Spurgeon	3,750,000(3)
Joel Eriksson Ek	3,600,000(2)
Jordan Kyrou	3,250,000(1)
Blake Coleman	2,950,000(1)
Linus Ullmark	2,500,000(1)
Andrew Peeke	1,900,000(2)
Calle Jarnkrok	1,800,000(3)
Erik Gustafsson	1,750,000(2)
Michael Rasmussen	1,500,000(2)
Adin Hill	1,500,000(1)
Eeli Tolvanen	1,300,000(1)
Mason Appleton	1,200,000(1)
Jake Walman	1,000,000(1)
Juuso Parssinen	751,000(3)

Connor Brown	340,000(3)
Isac Lundestrom	140,000(1)
Pierre-Edouard Bellema	130,000(1)
Ville Heinola	115,000(2)
Christian Wolanin	115,000(4)
Hendrix Lapierre	100,100(2)
Jake Neighbours	100,100(2)
Connor McMichael	100,100(1)
Brock Faber	100,100(3)
Grigori Denisenko	100,100(1)
William Dufour	100,100(3)
Lukas Dostal	100,100(2)
Joel Kiviranta	100,000(4)
Emil Bemstrom	100,000(2)
Aliaksei Protas	75,100(2)
Jackson LaCombe	75,100(3)
Pavel Dorofeyev	75,100(2)
David Farrance	75,100(1)
Mads Sogaard	75,100(2)
Hugo Alnefelt	75,100(2)
Oskar Olausson	75,100(3)
Vladislav Kolyachonok	45,100(2)
Olle Lycksell	45,100(3)
Cole Smith	45,100(1)
Filip Roos	45,100(3)
Declan Chisholm	45,100(2)
Valtteri Puustinen	45,100(2)

Current Funds

$13,347,879

Expenses

Pro Payroll	$80,952,000
Farm Payroll	$930,600
Prospect Fees	$0,000
Coach	$300,000
Games Remaining	66
Total Game Expenses	$1,002,227
Projected Expenses	$66,146,971
Projected Balance	-$6,719,092

Salary Commitment

Year: 2023	$81,882,600
Year: 2024	$58,885,500
Year: 2025	$41,304,300
Year: 2026	$20,150,000

Connor McDavid	8,600,000(4)
Evgeni Malkin	6,500,000(2)
Kris Letang	6,000,000(1)
Roman Josi	6,000,000(3)
Filip Forsberg	5,300,000(3)
Marc-Andre Fleury	4,900,000(1)
David Perron	4,800,000(1)
Frederik Andersen	4,750,000(2)
J.T. Miller	4,250,000(1)
Justin Faulk	4,250,000(2)
Ryan McDonagh	3,500,000(3)
Reilly Smith	3,350,000(4)
Jeff Carter	2,950,000(3)
Adam Larsson	2,900,000(3)
Jaden Schwartz	2,800,000(4)
Alexander Wennberg	2,750,000(4)
Jamie Oleksiak	2,650,000(4)
Marc-Edouard Vlasic	1,750,000(2)
Andrew Cogliano	1,500,000(1)
Kirill Kaprizov	1,001,000(1)
Tanner Jeannot	451,000(1)

Alex Lyon	140,000(2)
Cameron Gaunce	101,000(2)
Kyle Capobianco	96,500(3)
Jimmy Schuldt	87,500(3)
Dan Renouf	85,000(3)
Jaxson Stauber	75,100(3)
Dominic Toninato	70,000(3)
Anthony Richard	50,000(1)
Luke Philip	45,100(3)
Joseph Woll	45,100(2)
Shane Bowers	45,100(3)
Justin Richards	45,100(1)
Max Willman	45,100(2)

Current Funds

$9,583,796

Expenses

Pro Payroll	$45,657,000
Farm Payroll	$592,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	82
Total Game Expenses	$567,066
Projected Expenses	$46,499,400
Projected Balance	-$36,915,604

Salary Commitment

Year: 2023	$46,249,400
Year: 2024	$26,589,100
Year: 2025	$13,192,000
Year: 2026	$4,500,000

Alex DeBrincat	7,000,000(2)
Jake Debrusk	3,750,000(4)
Ondrej Palat	3,700,000(1)
Marcus Foligno	3,200,000(1)
Michael Matheson	3,025,000(3)
Nicklas Backstrom	2,750,000(1)
Matt Grzelcyk	2,500,000(2)
Tyler Johnson	2,250,000(3)
Andreas Athanasiou	2,250,000(3)
T.J. Brodie	2,100,000(2)
Justin Braun	1,750,000(1)
Jack Roslovic	1,750,000(1)
Trevor Van Riemsdyk	1,475,000(1)
Dylan Guenther	1,001,000(3)
Tim Stuetzle	1,001,000(1)
Owen Power	1,001,000(2)
Alex Nedeljkovic	1,000,000(1)
Samuel Blais	1,000,000(1)
Connor Mackey	751,000(1)
Karel Vejmelka	751,000(2)
Milan Lucic	750,000(4)
Alec Regula	451,000(1)
Reese Johnson	451,000(1)

Drake Caggiula	99,000(3)
Jan Jenik	75,100(1)
Dan Vladar	75,100(1)
Chase de Leo	67,000(3)
A.J. Greer	66,000(1)
Dakota Mermis	65,000(1)
Dylan Ferguson	55,000(1)
Jack Ahcan	45,100(1)
Reilly Walsh	45,100(2)