Current Funds	$40,883,173
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$42,650,000
Farm Payroll	$625,000
Prospect Fees	$42,000
Coach	$750,000
Games Remaining	14
Total Game Expenses	$3,147,643
Projected Expenses	$44,067,000
Projected Balance	-$3,183,827

Salary Commitment

Year: 2021	$36,450,000
Year: 2022	$12,690,000
Year: 2023	$40,000
Year: 2024	$0,000

Ryan O'Reilly	4,500,000(1)
Patrick Kane	4,200,000(2)
Connor Hellebuyck	4,000,000(1)
Brent Burns	3,800,000(2)
Teuvo Teravainen	3,350,000(1)
Jared Spurgeon	3,300,000(1)
Sean Monahan	3,000,000(1)
Jake Guentzel	2,850,000(1)
Brett Pesce	2,500,000(1)
Erik Johnson	2,000,000(2)
Ivan Provorov	1,250,000(0)
Mikko Rantanen	1,250,000(0)
John Marino	1,250,000(2)
Clayton Keller	1,100,000(0)
Jeff Carter	1,000,000(2)
Kevin Fiala	1,000,000(0)
Ilya Samsonov	750,000(0)
Joel Eriksson-Ek	750,000(0)
Troy Brouwer	400,000(0)
Tyler Pitlick	400,000(2)

Luke Kunin	110,000(1)
Casey Mittelstadt	110,000(1)
Philippe Myers	100,000(0)
Josh Ho-Sang	75,000(0)
Julius Honka	75,000(0)
Kaapo Kahkonen	75,000(0)
Tom Kuhnhackl	40,000(3)
Brandon Dubinsky	40,000(1)

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

Expenses

Pro Payroll	$35,550,000
Farm Payroll	$325,000
Prospect Fees	$58,500
Coach	$1,000,000
Games Remaining	14
Total Game Expenses	$2,638,107
Projected Expenses	$36,933,500
Projected Balance	-$29,933,500

Salary Commitment

Year: 2021	$34,850,000
Year: 2022	$18,800,000
Year: 2023	$11,950,000
Year: 2024	$0,000

Sean Couturier	6,000,000(1)
Brendan Gallagher	4,000,000(1)
Kevin Hayes	3,000,000(3)
Radko Gudas	2,500,000(2)
Marco Scandella	2,500,000(3)
Travis Sanheim	2,500,000(3)
Anthony Duclair	2,250,000(2)
Casey Cizikas	2,000,000(1)
Martin Jones	1,600,000(3)
Pius Suter	1,250,000(3)
Will Butcher	1,250,000(1)
Trevor Van Riemsdyk	1,250,000(2)
Nico Sturm	1,100,000(3)
Nick Cousins	1,000,000(1)
Gustav Forsling	900,000(1)
Trevor Lewis	850,000(2)
Zach Whitecloud	750,000(1)
Chris Vande Velde	450,000(0)
Anton Rodin	400,000(0)

Mikhail Vorobyov	75,000(0)
Christoffer Ehn	75,000(1)
Justin Auger	75,000(1)
Klas Dahlbeck	60,000(0)
Alexander Burmistrov	40,000(0)

Current Funds	$1,500,000
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,570,000
Farm Payroll	$997,500
Prospect Fees	$132,000
Coach	$1,500,000
Games Remaining	14
Total Game Expenses	$3,799,964
Projected Expenses	$53,199,500
Projected Balance	-$51,699,500

Salary Commitment

Year: 2021	$50,965,000
Year: 2022	$36,525,000
Year: 2023	$20,005,000
Year: 2024	$6,910,000

Jakob Chychrun	4,500,000(2)
Vitek Vanecek	3,520,000(2)
Esa Lindell	3,500,000(1)
Dmitry Kulikov	3,500,000(1)
Nico Hischier	3,250,000(3)
Joshua Bailey	3,250,000(1)
Charlie Coyle	3,000,000(3)
Vince Dunn	2,900,000(3)
Haydn Fleury	2,600,000(2)
Andy Greene	2,200,000(2)
Logan Stanley	2,000,000(4)
Corey Perry	2,000,000(2)
Austin Watson	1,700,000(3)
Sam Gagner	1,500,000(1)
Malcolm Subban	1,400,000(1)
Anton Lundell	1,250,000(4)
Evan Bouchard	1,250,000(4)
Trevor Zegras	1,250,000(4)
Jake Virtanen	1,200,000(1)
Keegan Kolesar	1,100,000(3)
Evgeny Svechnikov	1,000,000(3)
Alex Formenton	1,000,000(4)
Jordan Weal	950,000(2)
Adam Erne	750,000(2)

Tomas Jurco	125,000(0)
Hunter Shinkaruk	97,500(0)
Brendan Perlini	95,000(0)
Austin Czarnik	90,000(1)
Spencer Martin	85,000(0)
Andreas Englund	85,000(0)
Ryan Johnson	80,000(3)
Connor McMichael	80,000(4)
Klim Kostin	80,000(4)
Nathan Gerbe	75,000(0)
Joakim Ryan	65,000(3)
Emil Pettersson	40,000(0)

Current Funds	$4,762,792
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,950,000
Farm Payroll	$510,000
Prospect Fees	$97,500
Coach	$400,000
Games Remaining	14
Total Game Expenses	$1,639,821
Projected Expenses	$22,957,500
Projected Balance	-$18,194,708

Salary Commitment

Year: 2021	$20,070,000
Year: 2022	$16,600,000
Year: 2023	$12,900,000
Year: 2024	$2,410,000

Kris Russell	3,000,000(1)
Adam Gaudette	1,500,000(3)
Nolan Patrick	1,500,000(3)
Filip Zadina	1,250,000(3)
Josh Norris	1,250,000(3)
Jake Oettinger	1,250,000(4)
Andrew Peeke	1,100,000(3)
Kailer Yamamoto	1,100,000(2)
Julien Gauthier	1,100,000(3)
Ryan Lindgren	1,000,000(2)
Alex Newhook	1,000,000(4)
Steven Lorentz	1,000,000(3)
Kyle Wood	1,000,000(2)
Libor Hajek	950,000(3)
Blake Siebenaler	750,000(0)
Rushan Rafikov	700,000(3)
Mikey Eyssimont	600,000(2)
Matt Moulson	500,000(0)
Dale Weise	500,000(0)
Jonathan Ericsson	500,000(0)
CJ Motte	400,000(1)

Jesper Boqvist	90,000(3)
Logan Brown	80,000(4)
Morgan Frost	80,000(4)
Ben Thomas	75,000(0)
Anders Lindback	70,000(1)
Chase Priskie	65,000(0)
Yegor Korshkov	50,000(3)

Current Funds	$3,574,133
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,520,000
Farm Payroll	$2,500,000
Prospect Fees	$58,500
Coach	$1,500,000
Games Remaining	14
Total Game Expenses	$4,041,321
Projected Expenses	$56,578,500
Projected Balance	-$53,004,367

Salary Commitment

Year: 2021	$55,020,000
Year: 2022	$30,385,000
Year: 2023	$11,840,000
Year: 2024	$4,010,000

Jack Eichel	4,670,000(2)
Kristopher Letang	4,250,000(2)
Artemi Panarin	4,200,000(1)
Aaron Ekblad	4,000,000(3)
Anze Kopitar	4,000,000(2)
Ryan Suter	3,800,000(1)
Dylan Larkin	3,500,000(1)
Patrik Laine	3,400,000(2)
Elias Lindholm	3,250,000(1)
Jake Muzzin	3,250,000(1)
Bryan Rust	2,750,000(1)
Zach Hyman	2,250,000(1)
Linus Ullmark	2,250,000(4)
Blake Coleman	2,000,000(2)
Ilya Sorokin	1,300,000(3)
MacKenzie Weegar	1,250,000(3)
Carl Soderberg	850,000(4)
Matt Grzelcyk	750,000(1)
Andrew Cogliano	400,000(1)
Michael Grabner	400,000(3)

Christian Dvorak	170,000(3)
Mason Marchment	145,000(4)
Dmitrij Jaskin	140,000(4)
Radim Simek	125,000(3)
Casey DeSmith	125,000(3)
Jayce Hawryluk	110,000(1)
Dominik Kahun	110,000(1)
Eric Robinson	110,000(3)
Sean Walker	110,000(2)
Blake Lizotte	100,000(3)
Joel Kiviranta	100,000(3)
Elvis Merzlikins	100,000(1)
Yakov Trenin	95,000(4)
Matt Luff	90,000(1)
Dryden Hunt	80,000(4)
Dysin Mayo	80,000(4)
Ryan Lomberg	80,000(4)
Mark Jankowski	75,000(1)
Jonny Brodzinski	75,000(2)
Ville Husso	60,000(3)
Daniel Audette	60,000(5)
Joe Hicketts	60,000(5)
Roland McKeown	60,000(4)
Daniel Brickley	60,000(4)
Frederick Gaudreau	50,000(3)
Shane Gersich	50,000(5)
Chris Wideman	40,000(2)
Kurtis Gabriel	40,000(3)

Current Funds	$2,787,251
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,350,000
Farm Payroll	$1,040,000
Prospect Fees	$58,500
Coach	$5,000,000
Games Remaining	14
Total Game Expenses	$4,174,893
Projected Expenses	$58,448,500
Projected Balance	-$55,661,249

Salary Commitment

Year: 2021	$51,490,000
Year: 2022	$21,915,000
Year: 2023	$2,815,000
Year: 2024	$100,000

Patrice Bergeron	5,000,000(1)
Sergei Bobrovsky	5,000,000(1)
Victor Hedman	5,000,000(1)
Vladimir Tarasenko	4,500,000(2)
Alexander Radulov	4,000,000(1)
Tyler Seguin	4,000,000(2)
Bo Horvat	3,750,000(2)
Ryan Ellis	3,500,000(1)
Ryan McDonagh	3,500,000(1)
Keith Yandle	3,000,000(2)
Cody Ceci	2,500,000(3)
Jean-Gabriel Pageau	2,000,000(2)
Brady Tkachuk	1,250,000(1)
Kyle Okposo	1,000,000(1)
Alexander Georgiev	1,000,000(0)
Madison Bowey	900,000(0)
Jeff Skinner	850,000(2)
Zack Kassian	800,000(2)
Andrew Ladd	400,000(1)
Michael Frolik	400,000(1)

Evgeny Dadonov	325,000(1)
Artem Zub	125,000(3)
Josh Brown	100,000(2)
Adam Lowry	100,000(2)
Joakim Nygard	90,000(3)
Brett Connolly	60,000(5)
Alex Biega	40,000(1)
Patrik Sieloff	40,000(5)
Phil Di Giuseppe	40,000(1)
Frans Nielsen	40,000(1)
Antti Niemi	40,000(1)
Justin Falk	40,000(1)

Current Funds	$5,344,837
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,700,000
Farm Payroll	$3,020,000
Prospect Fees	$102,000
Coach	$3,000,000
Games Remaining	14
Total Game Expenses	$4,130,143
Projected Expenses	$57,822,000
Projected Balance	-$52,477,163

Salary Commitment

Year: 2021	$53,945,000
Year: 2022	$25,860,000
Year: 2023	$16,505,000
Year: 2024	$5,660,000

Darcy Kuemper	6,000,000(3)
Cam Fowler	5,500,000(2)
Oliver Ekman-Larsson	5,500,000(1)
Blake Wheeler	5,100,000(1)
William Karlsson	4,500,000(1)
Conor Garland	3,000,000(4)
Andre Burakovsky	3,000,000(1)
Derek Forbort	2,500,000(2)
James van Riemsdyk	2,500,000(1)
Vladislav Namestnikov	2,500,000(4)
Calle Jarnkrok	1,750,000(3)
Tyson Jost	1,500,000(3)
P.E Bellemare	1,250,000(3)
Anthony Cirelli	1,250,000(1)
Erik Gustafsson	1,250,000(1)
Filip Chytil	1,100,000(1)
Filip Hronek	1,100,000(1)
Chris Driedger	900,000(1)
Ryan Graves	750,000(2)
Nick Jensen	750,000(1)

Tyler Johnson	425,000(1)
Anton Stralman	325,000(1)
Patrick Marleau	225,000(0)
Oskar Lindblom	150,000(2)
Colin Blackwell	125,000(3)
Erik Brannstrom	125,000(3)
Robert Hagg	125,000(2)
Colton Sissons	125,000(1)
Kirby Dach	110,000(2)
Michael Rasmussen	110,000(1)
Victor Mete	100,000(0)
Tim Heed	100,000(0)
Noah Gregor	95,000(3)
Pheonix Copley	90,000(1)
Dominik Simon	85,000(2)
Arthur Kaliyev	80,000(4)
Lucas Carlsson	80,000(4)
Louie Belpedio	75,000(0)
Christian Djoos	75,000(2)
Brendan Lemieux	75,000(0)
Zack MacEwen	75,000(0)
Anthony Angello	65,000(0)
Dean Kukan	60,000(1)
Jon Gillies	60,000(2)
Felix Sandstrom	60,000(0)

Current Funds	$5,000,000
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$25,800,000
Farm Payroll	$645,000
Prospect Fees	$34,500
Coach	$500,000
Games Remaining	14
Total Game Expenses	$1,927,107
Projected Expenses	$26,979,500
Projected Balance	-$21,979,500

Salary Commitment

Year: 2021	$26,320,000
Year: 2022	$24,570,000
Year: 2023	$20,070,000
Year: 2024	$8,370,000

Jonathan Quick	3,500,000(3)
Braden Holtby	2,500,000(2)
Sami Vatanen	2,000,000(4)
Nikita Zadorov	1,750,000(1)
Eric Staal	1,500,000(3)
Luke Schenn	1,500,000(3)
Wayne Simmonds	1,500,000(3)
Cedric Paquette	1,500,000(4)
Brendan Smith	1,250,000(2)
Michael Ferland	1,000,000(4)
Matt Martin	1,000,000(3)
Luke Glendening	1,000,000(4)
Leo Komarov	1,000,000(4)
Lawson Crouse	1,000,000(4)
Marcus Sorensen	850,000(3)
Valtteri Filppula	750,000(2)
Dion Phaneuf	600,000(3)
Jarred Tinordi	600,000(3)
Ryan Kesler	500,000(3)
Chris Wagner	500,000(4)

Vinni Lettieri	80,000(4)
Niklas Tikkinen	65,000(0)
Tyler Ganly	60,000(0)
Terrence Amorosa	50,000(3)
Dylan McIlrath	50,000(4)
Jakub Kovar	50,000(3)
Kalle Kossila	50,000(3)
Tommy Vannelli	50,000(4)
Alvaro Montoya	50,000(4)
Ryan Spooner	50,000(4)
Tyler Gaudet	45,000(4)
Christian Thomas	45,000(4)

Current Funds	$15,000,000
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$31,100,000
Farm Payroll	$850,000
Prospect Fees	$94,500
Coach	$750,000
Games Remaining	14
Total Game Expenses	$2,342,464
Projected Expenses	$32,794,500
Projected Balance	-$17,794,500

Salary Commitment

Year: 2021	$31,840,000
Year: 2022	$28,005,000
Year: 2023	$15,105,000
Year: 2024	$1,405,000

Patric Hornqvist	5,000,000(2)
Alex Killorn	4,700,000(2)
Nazem Kadri	4,000,000(3)
Troy Stecher	1,300,000(3)
Quinn Hughes	1,250,000(2)
Alexander Romanov	1,250,000(3)
Carter Hart	1,250,000(2)
Miro Heiskanen	1,250,000(1)
Juuso Valimaki	1,250,000(3)
Lucas Raymond	1,250,000(4)
Alexandre Texier	1,100,000(3)
Brett Howden	1,100,000(1)
Ross Colton	1,100,000(3)
Josh Mahura	1,000,000(3)
Mikhail Maltsev	950,000(3)
Riley Nash	900,000(3)
Michael Dal Colle	750,000(3)
Evan Rodrigues	650,000(2)
Nikolai Kulemin	550,000(1)
Troy Grosenick	500,000(1)

Riley Stillman	100,000(3)
Yegor Chinakhov	80,000(4)
Jasper Weatherby	75,000(4)
Simon Fernholm	60,000(0)
Matt Finn	55,000(1)
Anthony Louis	55,000(1)
Chris Bigras	55,000(1)
Gustav Olofsson	55,000(1)
Jean-Sebastien Dea	55,000(1)
Matt Tomkins	55,000(1)
Nathan Walker	55,000(1)
Keaton Ellerby	50,000(0)
Dennis Rasmussen	50,000(2)
Tim Erixon	50,000(1)

Current Funds	$9,925,072
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,990,000
Farm Payroll	$1,796,500
Prospect Fees	$51,000
Coach	$900,000
Games Remaining	14
Total Game Expenses	$3,838,393
Projected Expenses	$53,737,500
Projected Balance	-$43,812,428

Salary Commitment

Year: 2021	$52,711,500
Year: 2022	$24,276,500
Year: 2023	$11,786,500
Year: 2024	$1,976,500

Marc-Andre Fleury	8,000,000(1)
Brad Marchand	5,500,000(1)
Leon Draisaitl	5,000,000(1)
Zach Werenski	5,000,000(2)
JT Miller	3,700,000(3)
Darnell Nurse	3,700,000(1)
Claude Giroux	3,000,000(1)
Colton Parayko	3,000,000(1)
Yanni Gourde	2,250,000(2)
Dominik Kubalik	1,750,000(4)
Oliver Bjorkstrand	1,750,000(2)
Nils Hoglander	1,250,000(3)
Noah Dobson	1,250,000(3)
Mikko Koskinen	1,240,000(3)
Justin Holl	1,100,000(2)
Erik Haula	750,000(2)
Paul Stastny	750,000(3)
Andrej Sekera	600,000(3)
Carson Soucy	500,000(2)
Blake Comeau	500,000(2)
Johan Larsson	400,000(2)

Carter Rowney	125,000(3)
Oliver Wahlstrom	125,000(3)
Tobias Bjornfot	110,000(3)
Jordan Gross	110,000(3)
Zachary Aston-Reese	100,000(2)
Scott Wedgewood	100,000(3)
Logan O'Connor	95,000(3)
Mathieu Olivier	95,000(3)
Logan Shaw	85,000(1)
Trent Frederic	80,000(3)
Spencer Smallman	75,000(0)
Cameron Gaunce	75,000(1)
Matthew Highmore	75,000(1)
Connor Ingram	72,500(4)
Anthony Richard	65,000(3)
Magnus Paajarvi	60,000(2)
Carl Dahlstrom	60,000(3)
Mathieu Joseph	55,000(4)
Charles Hudon	55,000(4)
Michal Kempny	55,000(3)
Ty Rattie	44,000(4)
Luke Witkowski	40,000(2)
Martin Marincin	40,000(2)

Current Funds	$2,704,455
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,730,000
Farm Payroll	$805,000
Prospect Fees	$45,000
Coach	$1,300,000
Games Remaining	14
Total Game Expenses	$3,777,143
Projected Expenses	$52,880,000
Projected Balance	-$50,175,545

Salary Commitment

Year: 2021	$50,870,000
Year: 2022	$25,700,000
Year: 2023	$15,140,000
Year: 2024	$5,940,000

Mark Scheifele	4,830,000(1)
Zdeno Chara	4,500,000(1)
Brayden Point	4,250,000(2)
David Perron	3,850,000(1)
Max Pacioretty	3,800,000(1)
John Gibson	3,750,000(3)
Duncan Keith	3,500,000(1)
Seth Jones	3,300,000(2)
Marc-Edouard Vlasic	3,300,000(4)
Jakob Silfverberg	2,550,000(4)
Brian Dumoulin	2,400,000(1)
Ian Cole	1,850,000(3)
Tyler Bertuzzi	1,600,000(3)
Ryan Reaves	1,500,000(3)
Tyler Motte	1,450,000(2)
Tyler Bozak	1,350,000(1)
Josh Archibald	1,250,000(2)
Sam Steel	900,000(1)
Chad Johnson	400,000(0)
Luca Sbisa	400,000(3)

Mason Appleton	125,000(2)
Matt Puempel	125,000(0)
Cal Clutterbuck	100,000(3)
Adin Hill	100,000(2)
Philip Tomasino	90,000(4)
Nick Paul	85,000(2)
Alex Lintuniemi	75,000(0)
Chase De Leo	65,000(0)
Nate Thompson	40,000(1)

Current Funds	$30,239,139
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$17,060,000
Farm Payroll	$200,000
Prospect Fees	$63,000
Coach	$400,000
Games Remaining	14
Total Game Expenses	$1,265,929
Projected Expenses	$17,723,000
Projected Balance	$12,516,139

Salary Commitment

Year: 2021	$14,560,000
Year: 2022	$8,650,000
Year: 2023	$5,200,000
Year: 2024	$2,000,000

Pavel Datsyuk	1,510,000(1)
Moritz Seider	1,250,000(4)
Brock McGinn	1,200,000(3)
Christian Fischer	1,100,000(1)
Roope Hintz	1,100,000(1)
Cody Glass	1,100,000(3)
Marcus Pettersson	1,000,000(0)
Rudolfs Balcers	1,000,000(2)
Sam Lafferty	1,000,000(2)
Connor Carrick	1,000,000(1)
Barrett Hayton	900,000(3)
Gemel Smith	800,000(1)
Cole Cassels	750,000(4)
Riley Sheahan	650,000(2)
Matt Bartkowski	500,000(0)
Keith Aulie	500,000(0)
Ryan Fitzgerald	500,000(0)
Karl Alzner	400,000(2)
Scott Darling	400,000(1)
Thomas McCollum	400,000(2)

A.J. Greer	75,000(0)
Juho Lammikko	75,000(0)
Peter Andersson	50,000(0)

Current Funds	$1,000,666
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,450,000
Farm Payroll	$1,282,500
Prospect Fees	$67,500
Coach	$2,000,000
Games Remaining	14
Total Game Expenses	$2,914,286
Projected Expenses	$40,800,000
Projected Balance	-$39,799,334

Salary Commitment

Year: 2021	$35,800,000
Year: 2022	$20,415,000
Year: 2023	$9,860,000
Year: 2024	$1,000,000

Frederik Andersen	3,500,000(2)
Shea Theodore	3,500,000(1)
Neal Pionk	3,300,000(3)
Cam Atkinson	3,100,000(2)
Mikael Granlund	3,100,000(1)
Tyson Barrie	2,900,000(1)
Brandon Saad	2,400,000(1)
Josh Anderson	2,250,000(3)
Anthony Mantha	2,100,000(1)
Rickard Rakell	2,000,000(3)
Alex Wennberg	1,100,000(3)
Denis Gurianov	1,100,000(2)
Oliver Kylington	1,000,000(0)
Jonas Siegenthaler	1,000,000(2)
Jordan Oesterle	1,000,000(1)
Cole Caufield	1,000,000(4)
Carl Hagelin	800,000(2)
Oscar Lindberg	800,000(2)
Connor Clifton	750,000(0)
Andrey Makarov	750,000(0)

Nathan Bastian	110,000(3)
Dante Fabbro	100,000(2)
Ilya Lyubushkin	100,000(3)
Noah Juulsen	90,000(1)
Rocco Grimaldi	85,000(2)
Dylan Olsen	85,000(0)
Justin Bailey	82,500(0)
Connor Brickley	80,000(0)
Emil Galimov	80,000(1)
Melker Karlsson	80,000(1)
Brandon Alderson	75,000(0)
Brad Richardson	75,000(1)
Josh Winquist	70,000(2)
Grayson Downing	60,000(1)
Kyle Beach	55,000(0)
Zack Mitchell	55,000(0)

Current Funds	-$753,738
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,050,000
Farm Payroll	$990,000
Prospect Fees	$129,000
Coach	$2,500,000
Games Remaining	14
Total Game Expenses	$3,904,929
Projected Expenses	$54,669,000
Projected Balance	-$55,422,738

Salary Commitment

Year: 2021	$50,055,000
Year: 2022	$31,805,000
Year: 2023	$8,100,000
Year: 2024	$800,000

Nathan MacKinnon	5,500,000(2)
John Carlson	5,000,000(1)
Jacob Markstrom	4,000,000(2)
Kyle Connor	4,000,000(3)
Chris Kreider	3,600,000(2)
John Klingberg	3,500,000(1)
Logan Couture	3,500,000(1)
Filip Forsberg	3,250,000(3)
William Nylander	3,000,000(2)
Hampus Lindholm	3,000,000(1)
Kirill Kaprizov	3,000,000(2)
Cam Talbot	2,000,000(1)
Troy Terry	1,500,000(2)
Pierre-Luc Dubois	1,250,000(1)
Danton Heinen	1,000,000(2)
Vladislav Gavrikov	1,000,000(2)
Ryan McLeod	800,000(4)
Sami Niku	750,000(0)
Kevin Stenlund	750,000(2)
Ian McCoshen	650,000(0)

David Savard	275,000(2)
Nikolay Goldobin	80,000(0)
Garrett Wilson	80,000(2)
Aleksi Saarela	75,000(0)
Blake Speers	75,000(0)
Rourke Chartier	75,000(0)
Dmytro Timashov	75,000(0)
Francis Perron	75,000(0)
Pavel Kraskovsky	65,000(0)
Martins Dzierkals	65,000(0)
John Moore	50,000(3)

Current Funds	-$1,959,989
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$24,400,000
Farm Payroll	$1,065,000
Prospect Fees	$109,500
Coach	$1,000,000
Games Remaining	14
Total Game Expenses	$1,898,179
Projected Expenses	$26,574,500
Projected Balance	-$28,534,489

Salary Commitment

Year: 2021	$25,465,000
Year: 2022	$21,230,000
Year: 2023	$18,870,000
Year: 2024	$9,170,000

Jonathan Drouin	3,200,000(4)
Jake DeBrusk	2,100,000(3)
Pierre Engvall	1,800,000(4)
Travis Dermott	1,400,000(4)
Ilya Mikheyev	1,250,000(3)
Victor Rask	1,200,000(3)
Ondrej Kase	1,100,000(4)
Antoine Roussel	1,100,000(1)
Derek Ryan	1,100,000(3)
Andreas Borgman	900,000(2)
Xavier Ouellet	800,000(1)
Tucker Poolman	800,000(1)
Joseph Blandisi	800,000(2)
Pontus Aberg	750,000(1)
Michael Raffl	700,000(3)
Matthew Benning	700,000(3)
Markus Granlund	600,000(3)
Fredrik Claesson	600,000(4)
Kasimir Kaskisuo	600,000(1)
Zane McIntyre	600,000(3)
Brett Ritchie	600,000(2)
Ryan Carpenter	600,000(3)
Kevin Connauton	600,000(3)
Peter Holland	500,000(4)

K'Andre Miller	125,000(3)
Ty Smith	125,000(3)
Brandon Duhaime	90,000(4)
Thomas Hickey	80,000(5)
Liam O'Brien	80,000(5)
Joe Veleno	80,000(4)
Jimmy Schuldt	75,000(1)
Seth Griffith	60,000(4)
Garret Sparks	60,000(1)
C.J. Smith	60,000(5)
Ryan Murphy	60,000(2)
Anton Blidh	60,000(5)
Matt Tennyson	60,000(5)
Kevin Poulin	50,000(1)

Current Funds	$8,941,257
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$54,550,000
Farm Payroll	$600,000
Prospect Fees	$87,000
Coach	$500,000
Games Remaining	14
Total Game Expenses	$3,981,214
Projected Expenses	$55,737,000
Projected Balance	-$46,795,743

Salary Commitment

Year: 2021	$53,535,000
Year: 2022	$25,905,000
Year: 2023	$10,855,000
Year: 2024	$1,160,000

Petr Mrazek	6,250,000(1)
Gabriel Landeskog	5,250,000(2)
Jakub Voracek	5,000,000(1)
Jordan Staal	5,000,000(2)
Torey Krug	4,500,000(1)
Oscar Klefbom	3,500,000(1)
Matt Duchene	3,250,000(3)
Damon Severson	3,250,000(3)
Jakub Vrana	3,000,000(1)
Juuse Saros	3,000,000(3)
Derek Stepan	2,500,000(1)
Dylan Demelo	2,000,000(2)
Ivan Barbashev	1,500,000(0)
Dylan Strome	1,250,000(1)
Robby Fabbri	1,000,000(2)
Seth Jarvis	1,000,000(4)
Denis Malgin	900,000(1)
Dillon Dube	900,000(2)
Cale Fleury	900,000(2)
Roman Polak	600,000(1)

Morgan Geekie	100,000(3)
Niko Mikkola	95,000(3)
MacKenzie Entwistle	80,000(4)
Taylor Raddysh	80,000(4)
Saku Maenalanen	75,000(0)
Andrew Hammond	65,000(1)
Henrik Haapala	65,000(1)
Matthew Gaudreau	40,000(0)

Current Funds	$8,009,803
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,640,000
Farm Payroll	$880,000
Prospect Fees	$82,500
Coach	$4,000,000
Games Remaining	14
Total Game Expenses	$4,043,036
Projected Expenses	$56,602,500
Projected Balance	-$48,592,697

Salary Commitment

Year: 2021	$52,380,000
Year: 2022	$28,790,000
Year: 2023	$7,720,000
Year: 2024	$370,000

Connor McDavid	6,000,000(2)
Steven Stamkos	5,750,000(1)
Mitch Marner	4,750,000(2)
Drew Doughty	4,500,000(1)
Evgeny Kuznetsov	4,000,000(3)
Jacob Trouba	4,000,000(1)
Morgan Rielly	3,500,000(1)
Ben Chiarot	2,750,000(2)
Ondrej Palat	2,240,000(2)
Jamie Oleksiak	2,000,000(1)
Trevor Moore	1,600,000(2)
Anton Khudobin	1,500,000(1)
Colin Miller	1,500,000(3)
Pavel Buchnevich	1,500,000(1)
Jesper Fast	1,250,000(2)
Igor Shesterkin	1,250,000(2)
Tim Stutzle	1,250,000(3)
William Carrier	1,000,000(2)
Valeri Nichushkin	800,000(1)
Sam Bennett	500,000(3)

Dylan Coghlan	100,000(3)
Martin Fehervary	100,000(4)
Pavel Francouz	90,000(2)
Lawrence Pilut	90,000(2)
Dominic Toninato	80,000(4)
Jeremy Bracco	75,000(0)
Callum Booth	65,000(0)
Taro Hirose	60,000(5)
Lucas Wallmark	50,000(2)
Andrew Poturalski	50,000(4)
Eric Gelinas	40,000(4)
Maxim Mamin	40,000(5)
Hudson Fasching	40,000(1)

Current Funds	$4,304,034
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,375,000
Farm Payroll	$2,542,000
Prospect Fees	$129,000
Coach	$1,800,000
Games Remaining	14
Total Game Expenses	$3,631,857
Projected Expenses	$50,846,000
Projected Balance	-$46,541,966

Salary Commitment

Year: 2021	$48,860,000
Year: 2022	$32,515,000
Year: 2023	$30,415,000
Year: 2024	$24,825,000

Jordan Binnington	8,250,000(5)
Jonathan Toews	6,250,000(1)
Joel Edmundson	3,500,000(1)
Joonas Donskoi	3,500,000(3)
Ryan Murray	3,000,000(1)
P.K. Subban	2,950,000(5)
Nick Foligno	2,400,000(5)
Brendan Gaunce	2,150,000(5)
Marc Staal	2,000,000(1)
David Rittich	1,450,000(5)
Chris Tierney	1,450,000(5)
James Neal	1,350,000(5)
Andreas Johnson	1,250,000(1)
Kaapo Kakko	1,100,000(2)
Zach Sanford	1,100,000(3)
Ethan Bear	1,000,000(2)
Derick Brassard	950,000(5)
Joe Thornton	925,000(5)
Nicolas Deslauriers	900,000(5)
Mark Pysyk	900,000(5)

Nathan Beaulieu	365,000(3)
Laurent Brossoit	245,000(3)
Curtis Lazar	170,000(5)
Richard Panik	165,000(3)
Juuso Riikola	155,000(5)
Markus Nutivaara	145,000(5)
Josh Leivo	135,000(5)
Nicolas Hague	125,000(3)
Jordan Martinook	120,000(5)
Joshua Jacobs	115,000(5)
Steven Santini	110,000(1)
Devante Smith-Pelly	90,000(5)
Marcus Johansson	90,000(3)
Kristian Vesalainen	75,000(4)
Gavin Bayreuther	75,000(4)
Eric Comrie	75,000(1)
Michael Stone	70,000(5)
Loic Leduc	57,000(0)
Michael Chaput	40,000(1)
Viktor Stalberg	40,000(1)
Korbinian Holzer	40,000(1)
Vladimir Sobotka	40,000(1)

Current Funds	$3,500,000
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,200,000
Farm Payroll	$715,000
Prospect Fees	$111,000
Coach	$500,000
Games Remaining	14
Total Game Expenses	$2,966,143
Projected Expenses	$41,526,000
Projected Balance	-$38,026,000

Salary Commitment

Year: 2021	$39,285,000
Year: 2022	$20,250,000
Year: 2023	$8,550,000
Year: 2024	$850,000

Ryan Johansen	6,500,000(1)
Tyler Myers	6,000,000(2)
Jordan Eberle	5,500,000(1)
Adam Henrique	3,750,000(1)
Mike Hoffman	3,500,000(2)
Kevin Labanc	1,500,000(1)
Radek Faksa	1,500,000(3)
Alex Galchenyuk	1,500,000(3)
Dennis Cholowski	1,100,000(1)
Timothy Liljegren	1,100,000(3)
Dylan Cozens	1,000,000(3)
Givani Smith	900,000(3)
Jakub Zboril	850,000(4)
Cory Schneider	800,000(3)
Griffin Reinhart	700,000(2)
Ryan Poehling	700,000(3)
Brandon Pirri	600,000(2)
Danny Dekeyser	600,000(1)
Zac Rinaldo	500,000(2)
Johan Gustafsson	400,000(2)
Nikita Nesterov	400,000(0)
Connor Hobbs	400,000(0)
Anton Zlobin	400,000(0)

Mark Barberio	220,000(0)
Carl Grundstrom	110,000(3)
Kenny Agostino	90,000(0)
Isac Lundestrom	90,000(3)
Nikita Scherbak	45,000(1)
Dakota Joshua	40,000(0)
Andrei Loktionov	40,000(0)
Nikita Soshnikov	40,000(0)
Niklas Lundstrom	40,000(1)

Current Funds	$1,834,384
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$19,850,000
Farm Payroll	$1,150,000
Prospect Fees	$136,500
Coach	$2,150,000
Games Remaining	14
Total Game Expenses	$1,663,321
Projected Expenses	$23,286,500
Projected Balance	-$21,452,116

Salary Commitment

Year: 2021	$18,045,000
Year: 2022	$15,255,000
Year: 2023	$10,785,000
Year: 2024	$1,810,000

Alexander Barabanov	2,500,000(3)
Paul Byron	1,300,000(2)
Andrei Svechnikov	1,250,000(1)
Eeli Tolvanen	1,250,000(3)
Gabriel Vilardi	1,250,000(3)
Yegor Sharangovich	1,250,000(3)
Jamie Drysdale	1,250,000(4)
Robert Thomas	1,100,000(1)
Jacob Bryson	1,100,000(3)
Jack Hughes	1,100,000(2)
Emil Bemstrom	1,000,000(2)
Daniel Sprong	1,000,000(0)
Jesse Puljujarvi	1,000,000(0)
Henri Jokiharju	1,000,000(2)
Taylor Chorney	500,000(0)
Vojtech Mozik	400,000(1)
Cristopher Nilstorp	400,000(3)
Eetu Laurikainen	400,000(4)
Ty Wishart	400,000(3)
Yohann Auvitu	400,000(3)

Jaret Anderson-Dolan	100,000(3)
Eetu Luostarinen	95,000(3)
Gaetan Haas	80,000(3)
Cole Sillinger	80,000(4)
Samuel Blais	75,000(0)
Martin Frk	70,000(2)
Nail Yakupov	60,000(3)
Anton Lander	60,000(0)
Anton Slepyshev	50,000(3)
David Elsner	40,000(0)
Cal O'Reilly	40,000(0)
Patrice Cormier	40,000(0)
Ilari Filppula	40,000(0)
Darren Archibald	40,000(0)
Mantas Armalis	40,000(4)
Teemu Hartikainen	40,000(1)
Gleason Fournier	40,000(4)
Kyle Cumiskey	40,000(3)
Mathieu Brunelle	40,000(0)
Yorick Trielle	40,000(0)
Radel Fazleev	40,000(0)

Current Funds	-$1,907,695
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$49,625,000
Farm Payroll	$1,257,500
Prospect Fees	$61,500
Coach	$2,400,000
Games Remaining	14
Total Game Expenses	$3,810,286
Projected Expenses	$53,344,000
Projected Balance	-$55,251,695

Salary Commitment

Year: 2021	$50,680,000
Year: 2022	$21,755,000
Year: 2023	$12,270,000
Year: 2024	$275,000

Sebastian Aho	4,250,000(3)
Brayden Schenn	4,000,000(1)
Mats Zuccarello	3,750,000(1)
Anders Lee	3,500,000(1)
Dmitry Orlov	3,500,000(1)
Robin Lehner	3,250,000(1)
Ryan Pulock	3,250,000(1)
Mathew Barzal	2,800,000(2)
Mikhail Sergachev	2,750,000(3)
Thomas Greiss	2,700,000(2)
Connor Murphy	2,500,000(3)
Conor Sheary	2,500,000(2)
Tomas Hertl	2,400,000(1)
Adam Pelech	2,000,000(1)
Ryan Nugent-Hopkins	2,000,000(1)
Anthony Beauvillier	1,250,000(3)
Nick Suzuki	1,100,000(2)
Ryan Donato	900,000(3)
Bryan Little	725,000(1)
Matt Donovan	500,000(1)

Warren Foegele	120,000(3)
Anders Bjork	100,000(3)
Rhett Gardner	80,000(3)
William Lagesson	80,000(4)
Fredrik Olofsson	75,000(4)
Ludwig Bystrom	75,000(0)
Ryan Mantha	75,000(0)
Mikhail Grigorenko	70,000(4)
Loui Eriksson	60,000(2)
Alex Lyon	60,000(2)
Andy Welinski	55,000(2)
Jake Bischoff	55,000(2)
Tyler Moy	55,000(2)
Taylor Leier	52,500(0)
Brendan Leipsic	50,000(2)
Marko Dano	50,000(2)
Aaron Dell	50,000(4)
Emil Johansson	50,000(1)
Jack Dougherty	45,000(3)

Current Funds	$1,272,615
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,850,000
Farm Payroll	$1,667,500
Prospect Fees	$79,500
Coach	$2,600,000
Games Remaining	14
Total Game Expenses	$3,656,929
Projected Expenses	$51,197,000
Projected Balance	-$49,924,385

Salary Commitment

Year: 2021	$48,517,500
Year: 2022	$29,025,000
Year: 2023	$15,775,000
Year: 2024	$8,915,000

Mark Giordano	4,800,000(1)
Roman Josi	4,500,000(2)
Sidney Crosby	4,250,000(2)
Jack Campbell	3,500,000(3)
Mika Zibanejad	3,500,000(1)
Jonathan Huberdeau	3,250,000(1)
David Pastrnak	3,000,000(1)
Johnny Gaudreau	3,000,000(2)
Mike Reilly	2,850,000(4)
Victor Olofsson	1,500,000(4)
Nick Schmaltz	1,500,000(1)
Anthony DeAngelo	1,500,000(2)
Jonathan Bernier	1,450,000(4)
Derek Grant	1,250,000(4)
Rasmus Dahlin	1,250,000(1)
Brandon Hagel	1,250,000(3)
Jason Robertson	1,250,000(3)
Samuel Girard	1,100,000(1)
Chandler Stephenson	900,000(1)
Jason Demers	750,000(3)
Travis Boyd	500,000(4)

Michael McCarron	155,000(5)
Chad Ruhwedel	155,000(5)
Antti Raanta	150,000(4)
Jeremy Swayman	125,000(4)
Nikolai Knyzhov	110,000(3)
Joe Morrow	100,000(5)
Devin Shore	100,000(1)
Derrick Pouliot	100,000(5)
Alexandre Carrier	100,000(4)
Jujhar Khaira	92,500(1)
Louis Domingue	80,000(5)
Jacob Peterson	80,000(4)
Kyle Clifford	75,000(4)
Nate Prosser	55,000(4)
Hayden Hawkey	55,000(4)
Mike Amadio	50,000(5)
Cooper Marody	45,000(5)
C.J. Franklin	40,000(5)

Current Funds	-$1,965,897
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,998,333
Farm Payroll	$1,150,000
Prospect Fees	$97,500
Coach	$600,000
Games Remaining	14
Total Game Expenses	$3,917,560
Projected Expenses	$54,845,833
Projected Balance	-$56,811,730

Salary Commitment

Year: 2021	$53,793,333
Year: 2022	$23,203,333
Year: 2023	$8,385,000
Year: 2024	$0,000

Carey Price	8,000,000(1)
Jamie Benn	5,833,334(2)
Dougie Hamilton	4,500,000(1)
Nicklas Backstrom	3,625,000(2)
Brock Nelson	3,250,000(1)
Jaccob Slavin	3,000,000(1)
Phil Kessel	3,000,000(2)
Jaden Schwartz	3,000,000(1)
Phillip Danault	2,750,000(3)
Tomas Tatar	2,750,000(1)
Kevin Shattenkirk	2,350,000(3)
Jesper Bratt	2,089,999(2)
Nick Ritchie	2,000,000(3)
Jason Zucker	1,750,000(1)
Jake McCabe	1,500,000(1)
Mark Borowiecki	1,000,000(1)
David Kampf	900,000(1)
Anthony Stolarz	900,000(3)
Ben Hutton	400,000(1)
Darren Helm	400,000(1)

Jani Hakanpaa	125,000(3)
Matt Roy	110,000(2)
Jake Bean	110,000(3)
Patrick Maroon	100,000(1)
Philipp Kurashev	100,000(3)
Dylan Gambrell	90,000(2)
Glenn Gawdin	85,000(0)
Marek Mazanec	80,000(0)
Conner Bleackley	75,000(0)
Tobias Lindberg	75,000(0)
Ben Harpur	70,000(2)
Zachary Fucale	50,000(3)
Niklas Svedberg	40,000(0)
Paul Ladue	40,000(1)

Current Funds	$2,369,744
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$49,950,000
Farm Payroll	$1,125,000
Prospect Fees	$99,000
Coach	$500,000
Games Remaining	14
Total Game Expenses	$3,691,000
Projected Expenses	$51,674,000
Projected Balance	-$49,304,256

Salary Commitment

Year: 2021	$50,790,000
Year: 2022	$35,905,000
Year: 2023	$19,195,000
Year: 2024	$2,160,000

Semyon Varlamov	5,000,000(2)
Alec Martinez	4,500,000(3)
John Tavares	4,500,000(3)
Reilly Smith	3,500,000(1)
Jonas Brodin	3,500,000(2)
Alex Goligoski	3,500,000(3)
Tyler Toffoli	3,000,000(2)
Noah Hanafin	2,500,000(3)
Marcus Foligno	2,500,000(1)
Carter Hutton	2,250,000(1)
Pavel Zacha	2,000,000(4)
Alex Kerfoot	1,650,000(1)
Frank Vatrano	1,500,000(2)
Justin Faulk	1,500,000(1)
Jared McCann	1,500,000(2)
Miles Wood	1,250,000(2)
Elias Pettersson	1,250,000(1)
Robert Bortuzzo	1,150,000(3)
Jordan Kyrou	900,000(2)
Keith Kinkaid	750,000(1)
Patrik Nemeth	750,000(1)
Nic Dowd	600,000(1)
Brian Boyle	400,000(3)

Rasmus Sandin	125,000(3)
John Leonard	95,000(3)
Jake Evans	95,000(4)
Alexander Nylander	90,000(1)
Oscar Dansk	85,000(3)
Jakob Lilja	80,000(3)
Brett Seney	75,000(0)
Brad Morrison	75,000(0)
Robbie Russo	75,000(0)
Evan Cormier	65,000(5)
Peter Cehlarik	60,000(2)
Samuel Morin	60,000(3)
Linus Soderstrom	60,000(0)
Alexei Marchenko	45,000(1)
Sven Baertschi	40,000(3)

Current Funds	$3,250,000
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,475,000
Farm Payroll	$2,477,500
Prospect Fees	$91,500
Coach	$600,000
Games Remaining	14
Total Game Expenses	$3,046,000
Projected Expenses	$42,644,000
Projected Balance	-$39,394,000

Salary Commitment

Year: 2021	$41,702,500
Year: 2022	$31,427,500
Year: 2023	$18,897,500
Year: 2024	$7,562,500

Nick Leddy	4,500,000(1)
Brady Skjei	3,850,000(1)
Thomas Chabot	3,500,000(3)
Joel Armia	2,700,000(3)
Nikita Zaitsev	2,500,000(2)
Nikolaj Ehlers	2,300,000(2)
Connor Brown	2,250,000(2)
Alex Tuch	2,000,000(3)
Matt Murray	1,900,000(2)
Nick Bonino	1,600,000(5)
Olli Maata	1,500,000(1)
Kyle Palmieri	1,500,000(3)
Anton Forsberg	1,425,000(4)
Zach Parise	1,350,000(5)
Alexis Lafreniere	1,250,000(3)
Tage Thompson	1,250,000(4)
Nick Holden	1,100,000(2)
Drake Batherson	1,000,000(2)
Joel Farabee	1,000,000(2)
Dawson Mercer	1,000,000(4)

Tanner Pearson	300,000(1)
Mattias Janmark-Nylen	127,500(5)
Max Veronneau	125,000(1)
Matthew Nieto	125,000(5)
Ian Mitchell	100,000(3)
Christian Wolanin	100,000(2)
Nicolas Roy	100,000(2)
Jonathan Dahlen	100,000(4)
Joey Anderson	100,000(2)
Marcus Hogberg	90,000(3)
Antoine Bibeau	80,000(2)
Brendan Guhle	80,000(5)
Filip Chlapik	80,000(5)
Christian Jaros	80,000(4)
Tyler Ennis	75,000(3)
Kyle Turris	75,000(4)
Nick Seeler	75,000(0)
Rasmus Kupari	75,000(4)
Colton Sceviour	75,000(4)
Jordan Nolan	70,000(0)
Tomas Nosek	70,000(3)
Scott Harrington	70,000(4)
Mike Condon	55,000(0)
Mathieu Perreault	50,000(2)
Jordan Caron	50,000(0)
Slater Koekkoek	50,000(4)
Craig Anderson	50,000(2)
Alex Chiasson	50,000(3)

Current Funds	$6,286,145
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,225,000
Farm Payroll	$1,165,000
Prospect Fees	$75,000
Coach	$800,000
Games Remaining	14
Total Game Expenses	$3,804,643
Projected Expenses	$53,265,000
Projected Balance	-$46,978,855

Salary Commitment

Year: 2021	$52,200,000
Year: 2022	$31,710,000
Year: 2023	$8,885,000
Year: 2024	$205,000

Alexander Ovechkin	5,250,000(1)
Auston Matthews	5,000,000(2)
Erik Karlsson	4,500,000(2)
Mark Stone	4,250,000(2)
Tom Wilson	4,125,000(2)
T.J. Oshie	3,500,000(3)
Jon Marchessault	3,000,000(1)
Alexander Edler	3,000,000(1)
Viktor Arvidsson	2,800,000(3)
Jeff Petry	2,500,000(1)
Shea Weber	2,000,000(1)
Carter Verhaeghe	1,800,000(3)
Craig Smith	1,750,000(1)
Zach Bogosian	1,250,000(1)
Martin Necas	1,250,000(2)
Cale Makar	1,250,000(2)
Alex Iafallo	1,100,000(1)
Tristian Jarry	1,000,000(2)
Mike Smith	1,000,000(2)
Greg Pateryn	500,000(1)
Eric Fehr	400,000(2)

Austin Wagner	100,000(3)
Henrik Borgstrom	100,000(3)
Devan Dubnyk	90,000(4)
Sebastian Aho	75,000(0)
Beau Starrett	75,000(0)
Jakub Forsbacka	75,000(3)
Vladislav Kamenev	75,000(3)
Brian Elliott	70,000(3)
Dalton Prout	65,000(5)
Alex Stalock	60,000(1)
Justin Abdelkader	60,000(3)
Hunter Smith	50,000(3)
Alexander Petrovic	50,000(2)
Leland Irving	50,000(5)
Jake Walman	50,000(3)
Andrei Kostitsyn	40,000(0)
Taylor Fedun	40,000(1)
Tanner Kero	40,000(1)

Current Funds	-$700,000
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$53,523,334
Farm Payroll	$1,665,000
Prospect Fees	$94,500
Coach	$900,000
Games Remaining	14
Total Game Expenses	$4,013,060
Projected Expenses	$56,182,834
Projected Balance	-$56,882,834

Salary Commitment

Year: 2021	$55,098,334
Year: 2022	$37,043,334
Year: 2023	$17,850,000
Year: 2024	$4,280,000

Mikael Backlund	4,500,000(1)
Matt Dumba	4,250,000(3)
Andrew Mangiapane	4,000,000(1)
Andrew Copp	4,000,000(2)
Scott Mayfield	3,500,000(2)
Jake Allen	3,500,000(2)
Gustav Nyquist	3,400,000(1)
Chris Tanev	3,083,334(2)
Lars Eller	3,000,000(2)
Michael Bunting	2,800,000(4)
Rasmus Ristolainen	2,750,000(1)
Alex DeBrincat	2,640,000(3)
Dustin Brown	2,500,000(1)
Joonas Korpisalo	2,000,000(2)
Michael Matheson	1,500,000(3)
Jordie Benn	1,300,000(3)
Garnet Hathaway	1,250,000(3)
JT Compher	1,100,000(4)
Noel Acciari	900,000(3)
Brett Kulak	850,000(3)
Oskar Sundqvist	700,000(1)

Jeremy Lauzon	125,000(3)
Mikkel Boedker	110,000(3)
Jimmy Vesey	100,000(3)
Calvin Pickard	95,000(3)
Rasmus Asplund	95,000(3)
Tobias Rieder	90,000(0)
Kyle Burroughs	90,000(4)
Kale Clague	80,000(4)
Charlie Lindgren	75,000(3)
Clark Bishop	75,000(1)
Anthony Bitetto	75,000(3)
Viatcheslav Voynov	75,000(3)
Adam Tambellini	70,000(3)
Remi Elie	70,000(4)
Laurent Dauphin	70,000(1)
John Quenneville	70,000(4)
Dominic Turgeon	70,000(4)
Ville Pokka	60,000(1)
Stanislav Galiev	60,000(3)
Cristoval "Boo" Nieves	60,000(2)
Mirco Mueller	50,000(2)

Current Funds	$15,250,000
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$56,450,000
Farm Payroll	$905,000
Prospect Fees	$18,000
Coach	$400,000
Games Remaining	14
Total Game Expenses	$4,126,643
Projected Expenses	$57,773,000
Projected Balance	-$42,523,000

Salary Commitment

Year: 2021	$55,255,000
Year: 2022	$35,215,000
Year: 2023	$3,190,000
Year: 2024	$140,000

Mattias Ekholm	5,500,000(1)
Adam Larsson	5,500,000(2)
Evander Kane	4,500,000(2)
Barclay Goodrow	4,300,000(2)
Joe Pavelski	4,000,000(2)
Evgeni Malkin	3,500,000(2)
Nino Neiderreiter	3,500,000(1)
Brandon Montour	3,500,000(1)
Josh Manson	3,250,000(2)
Thatcher Demko	3,000,000(3)
Max Domi	3,000,000(1)
Brayden McNabb	2,500,000(2)
David Krejci	2,100,000(1)
Milan Lucic	2,000,000(1)
Josh Morrissey	1,600,000(2)
Kasperi Kapanen	1,100,000(0)
Jordan Greenway	1,000,000(0)
Artturi Lehkonen	1,000,000(2)
Ryan Hartman	1,000,000(2)
Cal Petersen	600,000(2)

Andreas Athanasiou	200,000(1)
Colin White	110,000(1)
Caleb Jones	100,000(2)
Frederik Gauthier	100,000(2)
Lias Andersson	90,000(1)
Kieffer Bellows	80,000(4)
Sonny Milano	75,000(2)
Maxim Letunov	60,000(4)
Dillon Heatherington	50,000(3)
Sam Perhonen	40,000(1)

Current Funds	$6,913,780
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,155,000
Farm Payroll	$1,242,500
Prospect Fees	$97,500
Coach	$1,500,000
Games Remaining	14
Total Game Expenses	$3,928,214
Projected Expenses	$54,995,000
Projected Balance	-$48,081,220

Salary Commitment

Year: 2021	$53,210,000
Year: 2022	$21,880,000
Year: 2023	$14,930,000
Year: 2024	$5,480,000

Aleksander Barkov	5,250,000(3)
Andrei Vasilevskiy	5,000,000(1)
Nikita Kucherov	4,880,000(1)
Alex Pietrangelo	4,500,000(1)
Taylor Hall	4,000,000(1)
Timo Meier	3,150,000(4)
Nate Schmidt	3,000,000(1)
Ryan Getzlaf	2,700,000(1)
Ryan Strome	2,500,000(3)
Brenden Dillon	2,200,000(1)
Erik Gudbranson	2,000,000(2)
Tanner Jeannot	1,700,000(4)
Brandon Tanev	1,500,000(2)
Justin Braun	1,325,000(1)
Adam Fox	1,250,000(2)
Devon Toews	1,200,000(2)
Brock Boeser	1,150,000(1)
Vinnie Hinostroza	1,100,000(3)
Jan Rutta	1,100,000(1)
James Reimer	800,000(1)
Zemgus Girgensons	800,000(2)
Jay Beagle	550,000(4)
Ryan Dzingel	500,000(3)

Vladimir Tkachev	200,000(2)
Ryan Kuffner	175,000(1)
Artem Anisimov	100,000(3)
Nikita Gusev	100,000(0)
Bogdan Kiselevich	90,000(1)
Nikita Tryamkin	87,500(0)
Rem Pitlick	80,000(4)
Joel L'Esperance	75,000(1)
Drake Caggiula	50,000(1)
Vadim Shipachev	45,000(1)
Markus Hannikainen	40,000(1)
Greg McKegg	40,000(1)
John Persson	40,000(1)
Patrick McNally	40,000(1)
Petter Emanuelsson	40,000(1)
Christoper Gibson	40,000(1)

Current Funds	$4,600,000
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$48,300,000
Farm Payroll	$1,880,000
Prospect Fees	$61,500
Coach	$800,000
Games Remaining	14
Total Game Expenses	$3,645,821
Projected Expenses	$51,041,500
Projected Balance	-$46,441,500

Salary Commitment

Year: 2021	$49,245,000
Year: 2022	$36,655,000
Year: 2023	$25,330,000
Year: 2024	$14,690,000

Charlie McAvoy	5,250,000(4)
Sam Reinhart	5,000,000(2)
Travis Konecny	4,000,000(4)
Boone Jenner	3,500,000(3)
Jack Roslovic	3,000,000(4)
Jaroslav Halak	3,000,000(1)
T.J. Brodie	2,600,000(3)
Bobby Ryan	2,500,000(1)
Mackenzie Blackwood	2,500,000(2)
Travis Hamonic	2,500,000(1)
Justin Schultz	2,500,000(2)
Jason Spezza	2,350,000(4)
Adrian Kempe	2,000,000(3)
Scott Laughton	2,000,000(1)
Jesperi Kotkaniemi	1,250,000(1)
Janne Kuokkanen	1,250,000(3)
Erik Cernak	1,100,000(1)
Mario Ferraro	1,000,000(2)
Michael McLeod	1,000,000(3)

Jaromir Jagr	150,000(1)
Kevan Miller	150,000(0)
Alexander Volkov	110,000(3)
Gabriel Carlsson	110,000(3)
Adam Boqvist	110,000(2)
Jacob Larsson	90,000(1)
Max Jones	90,000(2)
Gustav Lindstrom	90,000(4)
Jacob De La Rose	85,000(2)
Jason Dickinson	75,000(0)
Adam Brooks	75,000(0)
Nikolay Prokhorkin	75,000(0)
Aidan Muir	75,000(0)
Brandon Hickey	75,000(0)
Connor Hurley	75,000(0)
Dylan Sikura	75,000(0)
Ryan Collins	75,000(0)
Jansen Harkins	70,000(3)
Mitchell Stephens	65,000(0)
Eric Cornel	60,000(0)
Brett Pollock	60,000(0)
Michael Hutchinson	40,000(2)

Current Funds	$4,576,675
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,850,000
Farm Payroll	$385,000
Prospect Fees	$79,500
Coach	$2,700,000
Games Remaining	14
Total Game Expenses	$3,215,321
Projected Expenses	$45,014,500
Projected Balance	-$40,437,825

Salary Commitment

Year: 2021	$42,235,000
Year: 2022	$40,265,000
Year: 2023	$26,265,000
Year: 2024	$15,500,000

Philipp Grubauer	8,000,000(2)
Vincent Trocheck	5,250,000(4)
Matthew Tkachuk	4,000,000(2)
Brandon Carlo	3,500,000(3)
Shayne Gostisbehere	3,250,000(4)
Rasmus Andersson	2,750,000(4)
Jack Johnson	2,000,000(2)
Alex Nedeljkovic	2,000,000(3)
Calvin De Haan	1,750,000(4)
Michael Del Zotto	1,250,000(3)
Owen Tippett	1,250,000(3)
Sean Kuraly	1,200,000(1)
Brandon Sutter	1,100,000(4)
Cody Eakin	1,000,000(3)
Nicolas Aube-Kubel	950,000(4)
Nick Bjugstad	700,000(3)
Jon Merrill	700,000(1)
Ryan MacInnis	400,000(5)
John Hayden	400,000(3)
Nicolas Petan	400,000(3)

Conor Timmins	100,000(3)
Jonas Johansson	95,000(3)
Connor Bunnaman	70,000(3)
Adam Clendening	70,000(1)
Dennis Gilbert	50,000(4)