Current Funds	$62 012 464
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$82 975 000
Farm Payroll	$875 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$1 037 805
Projected Expenses	$85 100 000
Projected Balance	-$23 087 536

Salary Commitment

Year: 20	$43 850 000
Year: 21	$18 000 000
Year: 22	$0 000
Year: 23	$0 000

Aaron Ekblad	8 500 000(1)
Matthew Tkachuk	8 500 000(2)
Dante Fabbro	6 000 000(0)
Noah Juulsen	6 000 000(1)
Cam Fowler	5 750 000(0)
Chandler Stephenson	5 750 000(0)
Brayden McNabb	5 000 000(1)
Morgan Frost	4 750 000(2)
Jesper Bratt	4 750 000(2)
Jacob Markstrom	3 750 000(0)
Lias Andersson	3 500 000(0)
Evgeni Malkin	3 250 000(0)
Joel Farabee	3 000 000(0)
Jordan Eberle	2 750 000(0)
Jayden Struble	2 250 000(1)
Jakub Lauko	1 500 000(0)
Brayden Schenn	1 150 000(0)
T.J. Brodie	1 125 000(0)
Samuel Ersson	1 125 000(1)
Hugo Hanefelt	1 000 000(1)
Case McCarthy	1 000 000(1)
Cole Sillinger	975 000(1)
Ridly Greig	900 000(0)
Luke Tuch	700 000(0)

Rachat Lundmark

875 000(0)

Current Funds	$32 980 487
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$72 975 000
Farm Payroll	$1 410 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$925 427
Projected Expenses	$75 885 000
Projected Balance	-$42 904 513

Salary Commitment

Year: 20	$45 275 000
Year: 21	$20 750 000
Year: 22	$3 750 000
Year: 23	$0 000

David Pastrnak	9 750 000(2)
K'Andre Miller	8 000 000(0)
Alex Turcotte	8 000 000(1)
Roland McKeown	4 750 000(2)
Yakov Trenin	4 750 000(0)
Olli Juolevi	4 750 000(1)
Igor Shestyorkin	3 750 000(3)
Gustav Nyquist	3 200 000(0)
Jackson LaCombe	3 000 000(1)
Dominik Bokk	3 000 000(0)
Tyler Toffoli	2 900 000(0)
Daniil Tarasov	2 500 000(2)
Nolan Foote	2 250 000(1)
Jake Evans	1 750 000(0)
Alexander Alexeyev	1 750 000(1)
Vladislav Kolyachonok	1 500 000(1)
Ryan Johnson	1 500 000(1)
Noah Cates	1 050 000(0)
Will Smith	975 000(1)
William Wallinder	800 000(0)
Collin Delia	800 000(0)
Josh Doan	800 000(1)
Samuel Houde	750 000(0)
Elliot Desnoyers	700 000(0)

Retenue Petry	1 060 000(0)
Rachat Campbell	350 000(0)

Current Funds	$118 979 018
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 555 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$1 031 159
Projected Expenses	$84 555 000
Projected Balance	$34 424 018

Salary Commitment

Year: 20	$35 930 000
Year: 21	$12 660 000
Year: 22	$0 000
Year: 23	$0 000

Miro Heiskanen	9 750 000(0)
Connor Hellebuyck	6 910 000(2)
Elias Pettersson	6 000 000(0)
Brendan Gallagher	5 750 000(0)
Drew Doughty	5 750 000(0)
Nikita Kucherov	5 750 000(1)
Mark Scheifele	5 750 000(2)
Kirby Dach	5 500 000(1)
Owen Power	5 500 000(1)
Denis Guryanov	4 750 000(0)
Will Borgen	2 950 000(0)
John Gibson	2 910 000(1)
Adam Pelech	2 850 000(0)
Connor Clifton	2 810 000(1)
Alex DeBrincat	2 500 000(0)
Seth Jarvis	2 250 000(0)
Erik Haula	1 125 000(0)
Blake Coleman	1 125 000(0)
Gabriel Vilardi	1 125 000(0)
Kaiden Guhle	900 000(0)
Anton Forsberg	800 000(0)
Logan Stankoven	800 000(1)

Current Funds	$26 670 939
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$79 626 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$992 390
Projected Expenses	$81 376 000
Projected Balance	-$54 705 061

Salary Commitment

Year: 20	$52 926 000
Year: 21	$26 250 000
Year: 22	$5 750 000
Year: 23	$0 000

Quinn Hughes	11 000 000(0)
Nikolaj Ehlers	9 750 000(2)
Jack Hughes	9 250 000(1)
Evgeny Svechnikov	6 000 000(2)
Jacob de la Rose	5 750 000(3)
Raphael Lavoie	4 750 000(2)
Valeri Nichushkin	4 750 000(1)
Jett Woo	4 250 000(0)
Mat Clark	3 750 000(0)
Mack Blackwood	3 500 000(1)
Nathan Legare	3 000 000(1)
Urho Vaakanainen	2 500 000(0)
Alexander Holtz	2 250 000(1)
Ville Husso	2 001 000(1)
Jeremy Swayman	1 125 000(1)
Daniil Chayka	800 000(1)
Brett Kulak	800 000(0)
Roni Hirvonen	800 000(0)
Benjamin King	750 000(0)
Sam Malinski	750 000(0)
Brendan Lemieux	700 000(0)
Ryan Reaves	700 000(0)
Vasily Ponomarev	700 000(0)

Current Funds	$34 522 039
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$73 675 000
Farm Payroll	$9 259 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$1 032 732
Projected Expenses	$84 684 000
Projected Balance	-$50 161 961

Salary Commitment

Year: 20	$32 509 000
Year: 21	$0 000
Year: 22	$0 000
Year: 23	$0 000

Thomas Chabot	7 250 000(0)
Patrick Laine	7 250 000(1)
Brock Boeser	7 250 000(0)
Ryan Pulock	7 175 000(0)
Nick Schmaltz	4 750 000(1)
Brett Pesce	4 750 000(0)
Ryan Strome	4 750 000(1)
Rasmus Kupari	4 250 000(0)
Karel Vejmelka	3 500 000(1)
Tobias Bjornfot	3 000 000(1)
Simon Holmstrom	3 000 000(1)
Mathieu Joseph	2 500 000(1)
Braden Schneider	2 250 000(0)
Arthur Kaliyev	2 250 000(1)
William Eklund	1 500 000(1)
David Gustafsson	1 500 000(0)
Noel Acciari	800 000(0)
Lukas Cormier	800 000(0)
Logan O'Connor	800 000(0)
Xavier Bernard	750 000(0)
Roby Jarventie	750 000(0)
Magnus Chrona	750 000(0)
Robert Bortuzzo	700 000(0)
Eric Comrie	700 000(0)
Egor Sokolov	700 000(0)

Rachat Murray	3 750 000(0)
Retenue Hagel	3 750 000(0)
Rachat Provorov	1 750 000(0)
Sebastian Cossa	9 000(1)

Current Funds	$34 639 419
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$78 450 000
Farm Payroll	$5 375 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$1 034 451
Projected Expenses	$84 825 000
Projected Balance	-$50 185 581

Salary Commitment

Year: 20	$57 650 000
Year: 21	$27 250 000
Year: 22	$0 000
Year: 23	$0 000

Chris Kreider	9 250 000(0)
Josh Morrissey	8 000 000(1)
Kevin Fiala	7 250 000(2)
Ryan Poehling	6 000 000(2)
Zach Werenski	6 000 000(0)
Elias Lindholm	5 750 000(2)
Nathan Beaulieu	4 750 000(1)
Drake Batherson	4 750 000(1)
Klim Kostin	4 750 000(2)
Joe Hicketts	3 500 000(2)
Dylan Cozens	3 000 000(1)
Dillon Hamaliuk	2 500 000(1)
Artur Kayumov	2 500 000(1)
Jesse Ylonen	2 500 000(1)
Christian Wolanin	2 500 000(0)
Brennan Othmann	900 000(1)
Gianni Fairbrother	850 000(0)
Kaapo Khakonen	750 000(0)
Isaiah Saville	750 000(1)
Josh Lopina	750 000(1)
Samuel Johanneson	750 000(0)
Philippe Lapointe	700 000(0)

Retenue Ristolainen	3 000 000(0)
Rachat Korpisalo	2 375 000(0)

Current Funds	$46 875 262
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$80 884 000
Farm Payroll	$9 500
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$998 701
Projected Expenses	$81 893 500
Projected Balance	-$35 018 238

Salary Commitment

Year: 20	$56 000 000
Year: 21	$12 750 000
Year: 22	$0 000
Year: 23	$0 000

Thatcher Demko	8 000 000(1)
Victor Hedman	6 750 000(1)
Michael Bunting	6 000 000(1)
Samuel Morin	6 000 000(1)
Dillon Heatherington	6 000 000(1)
Clayton Keller	6 000 000(0)
Jaden Schwartz	5 750 000(2)
Matt Duchene	4 750 000(0)
Anders Lee	4 253 000(0)
Bowen Byram	4 250 000(1)
Evgeny Kuznetsov	3 750 000(1)
Jack Drury	3 500 000(2)
Jarret Tyszka	3 500 000(2)
Nick Leddy	2 753 000(0)
Cody Glass	2 500 000(0)
Jake Allen	1 128 000(0)
Logan Cooley	975 000(0)
Matthew Savoie	975 000(0)
Nolan Allan	900 000(1)
Cayden Primeau	850 000(1)
Brendan Brisson	800 000(0)
Michael Benning	750 000(0)
Ethan Phillips	750 000(1)

Rafael Harvey-Pinard

9 500(0)

Current Funds	$71 668 031
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$84 000 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$1 045 732
Projected Expenses	$85 750 000
Projected Balance	-$14 081 969

Salary Commitment

Year: 20	$45 650 000
Year: 21	$21 500 000
Year: 22	$6 750 000
Year: 23	$0 000

Ilya Sorokin	8 000 000(1)
Troy Terry	7 250 000(0)
Mika Zibanejad	6 750 000(3)
Vladimir Tarasenko	6 750 000(0)
Dylan Larkin	6 000 000(2)
Marcus Pettersson	6 000 000(2)
Nikita Zadorov	6 000 000(0)
Josh Archibald	5 750 000(1)
Oliver Ekman-Larsson	5 750 000(0)
Sam Steel	4 750 000(1)
Jordan Greenway	4 750 000(0)
Mattias Samuelsson	3 000 000(0)
Yegor Sharangovich	2 750 000(2)
Carter Hart	1 750 000(1)
Xavier Bourgault	1 500 000(1)
Noel Gunler	1 500 000(0)
Adam Ginning	1 000 000(0)
Benjamin Roger	800 000(1)
Aatu Raty	800 000(1)
Nikita Chibrikov	800 000(1)
Brett Leason	800 000(0)
Nils Lundkvist	800 000(0)
Matthew Murray	750 000(0)

Current Funds	$37 208 340
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$71 980 000
Farm Payroll	$6 250 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$966 220
Projected Expenses	$79 230 000
Projected Balance	-$42 021 660

Salary Commitment

Year: 20	$36 200 000
Year: 21	$0 000
Year: 22	$0 000
Year: 23	$0 000

Chris Bigras	11 000 000(1)
Filip Zadina	8 500 000(1)
Darnell Nurse	7 250 000(1)
Barrett Hayton	5 500 000(0)
Julien Gauthier	4 750 000(0)
Timo Meier	4 750 000(0)
Tyson Jost	4 750 000(1)
Linus Ullmark	3 250 000(0)
Oliver Wahlstrom	3 000 000(0)
Nino Niederreiter	3 000 000(0)
Ryan Merkley	3 000 000(0)
Lawson Crouse	1 900 000(1)
Vassili Zaitsev	1 500 000(0)
Rasmus Sandin	1 000 000(0)
Ty Emberson	1 000 000(0)
Matvei Michkov	975 000(1)
Connor Bedard	975 000(1)
Hendrix Lapierre	900 000(0)
Ryan O'Rourke	900 000(0)
Paul Cotter	850 000(1)
Kevin Lankinen	800 000(0)
Alexander Wennberg	800 000(0)
Johnathan Kovacevic	800 000(0)
Cal Petersen	750 000(0)
Eamon Powell	80 000(0)

Retenue Konecny	3 750 000(0)
Retenue Gibson	2 500 000(0)

Current Funds	$96 208 348
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$84 250 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$1 039 634
Projected Expenses	$85 250 000
Projected Balance	$10 958 348

Salary Commitment

Year: 20	$36 500 000
Year: 21	$16 500 000
Year: 22	$0 000
Year: 23	$0 000

Auston Matthews	9 750 000(2)
Jacob Trouba	8 500 000(0)
Sebastian Aho	8 500 000(0)
Adam Fox	7 250 000(1)
Mathew Barzal	7 250 000(0)
Gabriel Landeskog	6 750 000(1)
Oscar Dansk	6 750 000(2)
Noah Dobson	6 750 000(0)
Logan Couture	3 250 000(0)
Connor McMichael	3 000 000(1)
Josh Manson	1 900 000(0)
Rickard Rakell	1 900 000(0)
Lucas Raymond	1 500 000(0)
Brandt Clarke	1 500 000(1)
Kent Johnson	1 500 000(1)
Darcy Kuemper	1 125 000(0)
Brenden Dillon	1 125 000(0)
Yanni Gourde	1 125 000(0)
Scott Laughton	1 125 000(0)
Radko Gudas	1 125 000(0)
Pavel Mintyukov	975 000(0)
Jake Neighbours	900 000(0)
Phoenix Copley	700 000(0)

Current Funds	$46 620 695
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$74 371 000
Farm Payroll	$1 129 750
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$935 985
Projected Expenses	$76 750 750
Projected Balance	-$30 130 055

Salary Commitment

Year: 20	$38 843 000
Year: 21	$21 500 000
Year: 22	$0 000
Year: 23	$0 000

John Carlson	8 000 000(0)
Dylan Strome	7 250 000(2)
Pavel Zacha	7 250 000(0)
Sam Reinhart	6 000 000(0)
Kirill Kabanov	5 750 000(2)
Justin Faulk	5 750 000(2)
Boone Jenner	3 760 000(1)
Connor Murphy	3 750 000(1)
Brandon Montour	3 500 000(0)
Esa Lindell	3 001 000(1)
Vladislav Namestnikov	2 750 000(2)
Morgan Barron	2 250 000(0)
Trevor Moore	2 210 000(1)
Petr Mrazek	1 900 000(0)
Thomas Novak	1 750 000(0)
Karl Henriksson	1 500 000(1)
Yegor Chinakhov	1 500 000(0)
Aleksi Heponiemi	1 125 000(1)
Ryker Evans	1 000 000(1)
Alexander Romanov	1 000 000(0)
Mason McTavish	975 000(1)
Dan Vladar	850 000(0)
Joonas Korpisalo	800 000(0)
Lucas Edmonds	750 000(0)

Rachat Ustimenko	750 000(0)
Rachat Lindstrom	350 000(0)
Hunter Skinner	8 000(1)
William Villeneuve	7 750(0)
Ryder Korczak	7 000(1)
Henrik Rybinski	7 000(1)

Current Funds	$77 316 188
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$82 030 100
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$1 018 660
Projected Expenses	$83 530 100
Projected Balance	-$6 213 912

Salary Commitment

Year: 20	$46 305 100
Year: 21	$19 250 000
Year: 22	$0 000
Year: 23	$0 000

Rasmus Dahlin	9 250 000(0)
Jake DeBrusk	8 500 000(2)
Jonathan Drouin	8 500 000(1)
Sean Couturier	6 750 000(0)
Tim Bozon	6 000 000(0)
Evander Kane	5 750 000(1)
Erik Cernak	4 750 000(1)
Matt Roy	4 750 000(0)
Hampus Lindholm	4 750 000(2)
Olivier Rodrigue	3 000 000(0)
Pyotr Kochetkov	2 500 000(2)
Kole Lind	2 500 000(1)
Jared Spurgeon	2 100 100(1)
Eeli Tolvanen	1 750 000(2)
Samuel Fagemo	1 750 000(2)
Layton Ahac	1 500 000(1)
Jacob Olofsson	1 500 000(0)
Erik Gustafsson	1 155 000(1)
Alec Regula	1 000 000(0)
Shane Wright	975 000(0)
Pat Maroon	900 000(0)
Nic Dowd	800 000(0)
Tristan Broz	800 000(1)
Justus Annunen	800 000(0)

Current Funds	$71 036 866
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$80 155 001
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$995 793
Projected Expenses	$81 655 001
Projected Balance	-$10 618 135

Salary Commitment

Year: 20	$33 090 000
Year: 21	$0 000
Year: 22	$0 000
Year: 23	$0 000

Andrey Vasilevskiy	9 750 000(0)
Danton Heinen	7 250 000(1)
Ryan Murphy	6 750 000(1)
Erik Karlsson	5 750 000(0)
Alexis Lafreniere	5 500 000(0)
Nazem Kadri	4 750 001(0)
Cal Foote	4 750 000(0)
Ryan Murray	4 750 000(1)
Eetu Luostarinen	3 500 000(0)
Andrew Peeke	3 500 000(1)
Josh Ho-Sang	3 500 000(1)
Andrew Copp	2 915 000(0)
Nick Paul	2 750 000(1)
Victor Soderstrom	2 250 000(1)
Vladislav Firstov	2 250 000(1)
Ilya Lyubushkin	1 900 000(0)
Cody Ceci	1 900 000(0)
Casey Mittelstadt	1 550 000(0)
Charlie Lindgren	1 500 000(0)
Sam Colangelo	1 000 000(0)
Emil Andrae	800 000(0)
Teddy Blueger	800 000(0)
Amir Miftakhov	700 000(0)
Logan Mailloux	90 000(1)

Current Funds	$64 017 877
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$78 125 000
Farm Payroll	$4 633 000
Prospect Fees	$0 000
Coach	$2 000 000
Games Remaining	82
Total Game Expenses	$1 033 634
Projected Expenses	$84 758 000
Projected Balance	-$20 740 123

Salary Commitment

Year: 20	$50 225 000
Year: 21	$31 500 000
Year: 22	$5 750 000
Year: 23	$0 000

Jaccob Slavin	7 250 000(0)
Mikko Rantanen	7 250 000(2)
Andre Burakovsky	7 250 000(1)
Sean Monahan	6 000 000(0)
Andrei Svechnikov	6 000 000(2)
Tyler Bertuzzi	6 000 000(1)
Mark Visentin	5 750 000(3)
Martin Necas	4 750 000(2)
Ryan Nugent-Hopkins	4 750 000(2)
Rasmus Ristolainen	3 000 000(0)
Vince Dunn	3 000 000(2)
Jack Quinn	2 250 000(0)
Sebastiann Aho	2 250 000(1)
Ville Heinola	2 250 000(1)
Kevin Shattenkirk	1 250 000(0)
Alexander Kerfoot	1 125 000(0)
Mike Reilly	1 125 000(0)
Ondrej Palat	1 125 000(0)
Nick Jensen	1 125 000(0)
Luke Hughes	975 000(1)
Christian Fischer	800 000(0)
Calle Clang	750 000(0)
Noah Gregor	700 000(0)
Matthew Phillips	700 000(0)
Chris Driedger	700 000(0)

Rachat Zach Bogosian	2 875 000(0)
Rachat Oliver Kylingto	875 000(0)
Rachat Colin White	875 000(0)
Tyler Kleven	8 000(0)

Current Funds	$43 057 588
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$79 477 000
Farm Payroll	$3 157 500
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$1 022 982
Projected Expenses	$83 884 500
Projected Balance	-$40 826 912

Salary Commitment

Year: 20	$35 915 000
Year: 21	$20 355 000
Year: 22	$9 605 000
Year: 23	$0 000

Gustav Forsling	8 500 000(0)
Juuse Saros	7 250 000(0)
Andrei Kuzmenko	6 000 000(2)
Mikhail Grigorenko	6 000 000(0)
Vincent Trocheck	5 750 000(3)
MacKenzie Weegar	4 750 000(2)
Jack Roslovic	4 750 000(0)
Artturi Lehkonen	3 855 000(3)
Reilly Smith	3 750 000(0)
Chad Krys	3 500 000(1)
Rasmus Andersson	3 500 000(1)
Quinton Byfield	3 000 000(0)
Alex Killorn	2 810 000(0)
Ryan Zuhlsdorf	2 500 000(0)
Yegor Spiridonov	2 250 000(1)
Nikita Okhotyuk	2 250 000(1)
David Perron	1 750 000(0)
Jordan Harris	1 750 000(1)
Parker Kelly	1 335 000(1)
Zachary Bolduc	975 000(1)
Justin Barron	900 000(0)
Radek Faksa	802 000(0)
Casey DeSmith	800 000(0)
Louis Crevier	750 000(0)

Rachat Anderson	3 000 000(0)
Martin Chromiak	80 000(0)
Ian Moore	77 500(0)

Current Funds	$51 944 560
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 285 000
Farm Payroll	$535 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$1 043 537
Projected Expenses	$85 570 000
Projected Balance	-$33 625 440

Salary Commitment

Year: 20	$33 340 000
Year: 21	$15 500 000
Year: 22	$0 000
Year: 23	$0 000

Tage Thompson	8 500 000(2)
Ilya Samsonov	7 250 000(0)
Jesse Puljujarvi	7 250 000(0)
Kevin Labanc	6 000 000(0)
Ryan Johansen	5 750 000(0)
John Klingberg	5 750 000(0)
Vladislav Gavrikov	5 525 000(0)
Noah Hanifin	4 750 000(0)
Jon A.Marchessault	4 750 000(1)
Tyler Seguin	3 750 000(1)
Ryan McLeod	3 500 000(1)
Henri Jokiharju	3 500 000(2)
Samuel Bolduc	3 500 000(2)
Anthony Duclair	2 500 000(1)
Matthew Coronato	2 250 000(1)
Chris Tanev	1 760 000(0)
Jacob Bernard-Docker	1 500 000(0)
Lars Eller	1 300 000(0)
Albert Johansson	1 000 000(1)
Mavrik Bourque	900 000(0)
Joel Blomqvist	800 000(0)
David Rittich	800 000(0)
Reilly Webb	700 000(0)

Rachat Stanley	375 000(0)
Carson Lambos	90 000(1)
Veeti Miettinen	70 000(0)

Current Funds	$92 822 073
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$82 501 000
Farm Payroll	$8 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$1 027 549
Projected Expenses	$84 259 000
Projected Balance	$8 563 073

Salary Commitment

Year: 20	$55 271 000
Year: 21	$21 521 000
Year: 22	$0 000
Year: 23	$0 000

Logan Brown	7 250 000(1)
Jason Robertson	6 000 000(2)
Roope Hintz	6 000 000(2)
Ryan O'Reilly	5 750 000(0)
Jonas Siegenthaler	4 761 000(2)
Filip Hronek	4 760 000(2)
Jared Cowen	4 750 000(1)
Anthony Cirelli	4 750 000(0)
Ryan Graves	4 750 000(1)
Jamieson Rees	4 250 000(1)
Claude Giroux	4 000 000(1)
Alfons Malmstrom	3 500 000(1)
Ales Stezka	3 500 000(0)
Vitali Kravtsov	3 500 000(1)
Kevin Bahl	3 000 000(0)
Martin Jones	2 750 000(0)
Mikael Backlund	1 755 000(0)
Connor Bunnaman	1 750 000(1)
Matej Blumel	1 125 000(0)
Ross Colton	1 125 000(0)
Henry Thrun	1 000 000(0)
Nathan Gaucher	975 000(0)
Joel Hofer	750 000(0)
Connor Brown	750 000(0)

Cade Webber

8 000(0)

Current Funds	$32 808 298
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$65 850 800
Farm Payroll	$7 633 500
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$911 394
Projected Expenses	$74 734 300
Projected Balance	-$41 926 002

Salary Commitment

Year: 20	$46 400 800
Year: 21	$6 000 000
Year: 22	$0 000
Year: 23	$0 000

Morgan Rielly	7 250 000(0)
William Nylander	6 000 000(2)
Trevor Zegras	5 500 000(1)
Colton Parayko	5 050 000(1)
Neal Pionk	4 750 000(1)
William Karlsson	4 200 775(1)
Jake Muzzin	3 750 000(1)
Joseph Woll	3 500 000(1)
Alex Newhook	3 000 000(1)
Pavel Buchnevich	2 500 000(1)
Nicolas Hague	2 500 000(0)
Filip Gustavsson	2 500 000(1)
Matthew Beniers	2 250 000(0)
Liam Foudy	2 250 000(0)
Gabriel Fortier	2 250 000(0)
Philip Tomasino	2 250 000(1)
Corson Ceulemans	900 000(1)
Isak Rosen	900 000(1)
Simon Benoit	800 025(1)
Oskar Olausson	800 000(1)
Sean Farrell	800 000(0)
Evgeny Dadonov	750 000(0)
Joel Hanley	700 000(0)
Alex Lyon	700 000(0)

Retenue Hyman	3 500 000(0)
Retenue Doughty	2 250 000(0)
Rachat Brodeur	1 875 000(0)
Philipp Kurashev	8 500(0)

Current Funds	$58 599 119
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$82 605 000
Farm Payroll	$562 500
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$1 029 482
Projected Expenses	$84 417 500
Projected Balance	-$25 818 381

Salary Commitment

Year: 20	$63 655 000
Year: 21	$34 000 000
Year: 22	$3 000 000
Year: 23	$0 000

Connor McDavid	12 500 000(2)
Curtis Lazar	7 250 000(1)
Sam Bennett	7 250 000(2)
Oliver Bjorkstrand	6 000 000(0)
Josh Norris	6 000 000(2)
Derrick Pouliot	4 750 000(0)
Philippe Desrosiers	4 750 000(1)
Alexander Ovechkin	4 000 000(1)
Caleb Jones	3 500 000(2)
Nicolas Beaudin	3 500 000(1)
Janis Jerome Moser	3 000 000(3)
Samuel Poulin	3 000 000(1)
John Beecher	3 000 000(1)
Spencer Knight	2 250 000(1)
Eemeli Rasanen	1 750 000(2)
Kirill Marchenko	1 500 000(0)
Filip Hallander	1 500 000(0)
Nicholas Robertson	1 500 000(0)
Ian Cole	1 250 000(0)
Conor Timmins	1 125 000(1)
Jacob Perreault	900 000(0)
Helge Grans	800 000(0)
Daemon Hunt	750 000(0)
Arturs Silovs	700 000(1)
Scott Morrow	80 000(1)

Rachat Boqvist

562 500(0)

Current Funds	$44 998 424
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$66 812 100
Farm Payroll	$5 750 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$900 148
Projected Expenses	$73 812 100
Projected Balance	-$28 813 676

Salary Commitment

Year: 20	$26 387 000
Year: 21	$2 637 000
Year: 22	$0 000
Year: 23	$0 000

Dougie Hamilton	8 000 000(1)
Kieffer Bellows	7 250 000(1)
Joseph Veleno	6 750 000(0)
Vitek Vanecek	6 000 000(0)
Owen Tippett	5 500 000(0)
Andreas Athanasiou	3 750 000(0)
Jared McIsaac	3 000 000(0)
Simon Edvinsson	3 000 000(1)
Ryan Suzuki	3 000 000(1)
Mikey Anderson	2 637 000(2)
Jacob Cederholm	2 500 000(1)
Ty Dellandrea	2 250 000(0)
Jan Jenik	2 250 000(0)
Cam Atkinson	1 900 000(0)
Sean Kuraly	1 500 000(0)
Lukas Dostal	1 500 000(0)
Barclay Goodrow	1 200 000(0)
Conor Geekie	975 000(0)
Tyler Johnson	800 100(0)
Brett Berard	800 000(0)
Thomas Bordeleau	800 000(0)
Jacob Truscott	750 000(0)
Kasper Puutio	700 000(0)

Retenue Malkin	2 500 000(0)
Rachat Frederic	1 750 000(0)
Retenue Marchand	1 500 000(0)

Current Funds	$95 977 238
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 536 000
Farm Payroll	$104 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$1 038 293
Projected Expenses	$85 140 000
Projected Balance	$10 837 238

Salary Commitment

Year: 20	$34 450 000
Year: 21	$12 250 000
Year: 22	$0 000
Year: 23	$0 000

Sidney Crosby	9 000 000(1)
Kyle Connor	8 500 000(1)
Kirill Kaprizov	8 500 000(2)
Carey Price	6 750 000(0)
Griffin Reinhart	6 000 000(0)
Zach Hyman	5 750 000(0)
Charlie McAvoy	4 750 000(0)
Patrick Kane	4 000 000(0)
David Savard	3 861 000(0)
Frank Vatrano	3 750 000(2)
Max Pacioretty	3 250 000(0)
Samuel Montembeault	2 750 000(1)
Mike Matheson	2 750 000(0)
Dmitri Orlov	1 900 000(0)
Mikael Granlund	1 900 000(0)
Brian Dumoulin	1 900 000(0)
Erik Johnson	1 900 000(0)
Adam Lowry	1 900 000(0)
Mackie Samoskevich	1 500 000(0)
David Jiricek	975 000(0)
Adam Fantilli	975 000(1)
Leo Carlsson	975 000(1)

Oskari Salminen	95 000(0)
Danila Yurov	9 000(0)

Current Funds	$95 205 701
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$80 225 000
Farm Payroll	$2 450 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$1 029 573
Projected Expenses	$84 425 000
Projected Balance	$10 780 701

Salary Commitment

Year: 20	$39 575 000
Year: 21	$0 000
Year: 22	$0 000
Year: 23	$0 000

Leon Draisaitl	12 500 000(1)
Filip Forsberg	8 000 000(0)
Frederik Andersen	6 750 000(0)
John Tavares	6 750 000(1)
Evan Bouchard	6 000 000(1)
Steven Stamkos	4 750 000(0)
Cole Caufield	4 250 000(1)
Jakob Chychrun	3 500 000(1)
Juuso Valimaki	3 500 000(0)
Anton Lundell	3 000 000(0)
Stuart Skinner	2 500 000(0)
Conor Garland	2 500 000(1)
Mattias Ekholm	2 500 000(1)
Anthony Beauvillier	2 500 000(0)
Brett Howden	1 500 000(0)
Michael Vukojevic	1 500 000(1)
Antti Tuomisto	1 500 000(0)
Vincent Desharnais	1 125 000(0)
Nate Schmidt	1 125 000(0)
Olof Lindbom	1 000 000(0)
Marco Kasper	975 000(0)
Casey Cizikas	900 000(0)
Tanner Jeannot	800 000(0)
Robby Fabbri	800 000(0)

Rachat Merzlekins	2 375 000(0)
Taige Harding	75 000(1)

Current Funds	$37 697 532
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$81 480 025
Farm Payroll	$1 639 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$1 031 939
Projected Expenses	$84 619 025
Projected Balance	-$46 921 493

Salary Commitment

Year: 20	$64 780 025
Year: 21	$12 500 000
Year: 22	$0 000
Year: 23	$0 000

Taylor Hall	8 000 000(1)
Kasperi Kapanen	7 250 000(1)
Jonas Brodin	6 100 000(1)
Tristan Jarry	6 000 000(1)
Teuvo Taravainen	5 750 000(1)
Tyler Myers	5 750 000(0)
Anatoli Golyshev	5 500 000(2)
Victor Olofsson	4 750 000(1)
Jake Bean	3 500 000(1)
Louis Belpedio	3 500 000(2)
Sean Durzi	3 500 000(1)
Joni Ikonen	3 500 000(2)
Jonathan Toews	3 250 000(0)
Alex Vlasic	2 250 000(1)
Pierre-Olivier Joseph	1 750 000(1)
Arseni Gritsyuk	1 500 000(1)
Alex Laferriere	1 500 000(0)
Gavin Bayreuther	1 130 000(1)
Elvis Merzlikins	1 125 000(0)
Calvin de Haan	1 125 000(0)
Kevin Hayes	1 125 000(0)
Marcus Johansson	1 125 000(0)
Mitchell Chaffee	950 000(0)
Connor Ingram	800 025(1)
Tristen Robins	750 000(0)

Rachat Hoglander	875 000(0)
Rachat Berggren	750 000(0)
Jack Smith	7 000(0)
Christian Krygier	7 000(0)

Current Funds	$123 214 312
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 904 000
Farm Payroll	$7 500
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$1 041 604
Projected Expenses	$85 411 500
Projected Balance	$37 802 812

Salary Commitment

Year: 20	$26 850 500
Year: 21	$8 500 000
Year: 22	$0 000
Year: 23	$0 000

Cale Makar	11 000 000(0)
Isac Lundestrom	8 500 000(2)
Mitch Marner	8 500 000(0)
Marco Rossi	6 750 000(1)
Anze Kopitar	6 750 000(0)
Kaapo Kakko	6 750 000(1)
Semyon Varlamov	5 750 000(0)
Adam Boqvist	4 250 000(0)
J.G. Pageau	3 061 000(0)
Dylan Demelo	2 823 000(1)
Vitali Abramov	2 500 000(0)
Dmitry Kulikov	2 000 000(0)
Charlie Coyle	1 900 000(0)
Torey Krug	1 900 000(0)
Jordan Binnington	1 900 000(0)
Erik Gudbranson	1 900 000(0)
Jeff Petry	1 750 000(0)
Colton Sissons	1 150 000(0)
Cutter Gauthier	975 000(0)
Dylan Guenther	975 000(1)
David Reinbacher	975 000(1)
Simon Nemec	975 000(0)
Kasper Simontaival	800 000(0)
Lucas Feuk	70 000(1)

Emil M. Lilleberg

7 500(1)

Current Funds	$38 323 449
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 415 000
Farm Payroll	$7 750
Prospect Fees	$0 000
Coach	$8 500 000
Games Remaining	82
Total Game Expenses	$1 121 009
Projected Expenses	$91 922 750
Projected Balance	-$53 599 301

Salary Commitment

Year: 20	$51 757 750
Year: 21	$38 000 000
Year: 22	$0 000
Year: 23	$0 000

Haydn Fleury	9 750 000(2)
Jakub Zboril	8 500 000(2)
Chris Gibson	6 750 000(0)
Jakub Vrana	6 000 000(2)
Brandon Carlo	6 000 000(1)
Mikhail Sergachev	6 000 000(0)
Michael Rasmussen	6 000 000(2)
Nico Hischier	6 000 000(2)
Travis Konecny	4 750 000(0)
Viktor Arvidsson	4 750 000(1)
Cam York	3 000 000(1)
Brock Nelson	2 825 000(0)
Tim Stutzle	2 250 000(0)
Jamie Drysdale	2 250 000(0)
Adam Henrique	1 900 000(0)
Ukko-Pekka Luukkonen	1 750 000(2)
Andrew Cogliano	865 000(0)
Nicolas Roy	850 000(0)
Brendan Smith	850 000(0)
Scott Wedgewood	800 000(0)
Matt Benning	800 000(0)
Craig Smith	700 000(0)
Maksim Berezkin	75 000(0)

Jacob McGrew

7 750(1)

Current Funds	$62 277 104
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$78 923 000
Farm Payroll	$1 225 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$995 707
Projected Expenses	$81 648 000
Projected Balance	-$19 370 896

Salary Commitment

Year: 20	$49 723 000
Year: 21	$10 750 000
Year: 22	$0 000
Year: 23	$0 000

Ben Thomas	7 250 000(1)
Max Domi	6 000 000(1)
Adrian Kempe	6 000 000(2)
Pierre-Luc Dubois	6 000 000(1)
Michael McNiven	4 750 000(0)
Nicolas Petan	4 750 000(1)
Connor Hall	4 750 000(1)
Alexander Nylander	4 750 000(1)
Jason Dickinson	4 750 000(0)
Andrew Mangiapane	4 750 000(2)
Colton White	3 500 000(0)
Adam Parsells	3 500 000(0)
Philippe Myers	3 500 000(0)
Connor Zary	2 250 000(0)
Jay O'Brien	1 750 000(1)
Dmitri Semykin	1 500 000(0)
Semyon Arguchintsev	1 500 000(0)
Cole Brady	1 500 000(1)
Filip Chytil	1 323 000(1)
Chaz Lucius	900 000(1)
Mikhail Abramov	800 000(0)
Jesper Eliasson	800 000(0)
Carter Savoie	800 000(0)
Justin Sourdif	800 000(0)
Simon Lundmark	750 000(0)

Rachat Lauzon	875 000(0)
Rachat Hoffman	350 000(0)

Current Funds	$37 592 295
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$73 940 000
Farm Payroll	$5 915 500
Prospect Fees	$0 000
Coach	$8 800 000
Games Remaining	82
Total Game Expenses	$1 081 165
Projected Expenses	$88 655 500
Projected Balance	-$51 063 205

Salary Commitment

Year: 20	$34 008 000
Year: 21	$6 250 000
Year: 22	$0 000
Year: 23	$0 000

Joel ErikssonEk	8 500 000(0)
Moritz Seider	6 750 000(1)
Carter Verhaeghe	6 000 000(1)
Gabriel Carlsson	4 750 000(0)
Erik Brannstrom	4 750 000(1)
Bode Wilde	4 250 000(0)
Peyton Krebs	4 250 000(1)
Akil Thomas	4 250 000(0)
Bryan Rust	3 750 000(2)
Matej Tomek	3 500 000(0)
Tyler Benson	3 500 000(1)
Dennis Cholowski	3 500 000(0)
Dawson Mercer	3 000 000(0)
Jonathan Tychonick	2 500 000(2)
Matt Grzelcyk	2 000 000(0)
Jesper Wallstedt	1 500 000(1)
Olli Maatta	1 125 000(0)
Nikita Alexandrov	1 000 000(1)
Jan Mysak	900 000(0)
Lukas Reichel	900 000(0)
Luke Glendening	865 000(0)
Zach Bogosian	800 000(0)
Tyson Foerster	800 000(0)
Marat Khusnutdinov	800 000(0)

Retenue Couture	2 750 000(0)
Rachat Senyshyn	1 250 000(0)
Retenue Fowler	1 000 000(0)
Rachat Meyers	475 000(0)
Rachat Martin	425 000(0)
Aleksi Heimosalmi	8 000(1)
Zayde Wisdom	7 500(0)

Current Funds	$39 601 535
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 070 000
Farm Payroll	$7 500
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$1 034 482
Projected Expenses	$84 827 500
Projected Balance	-$45 225 965

Salary Commitment

Year: 20	$43 155 000
Year: 21	$18 750 000
Year: 22	$0 000
Year: 23	$0 000

Nathan MacKinnon	11 000 000(0)
Devon Toews	8 500 000(0)
Samuel Girard	6 000 000(1)
Jonathan Huberdeau	5 750 000(2)
Nick Suzuki	4 750 000(1)
Brandon Hagel	4 750 000(0)
Niko Mikkola	4 750 000(2)
Jared McCann	4 750 000(2)
Jake Oettinger	4 750 000(0)
Jamie Benn	3 765 000(0)
Timothy Liljegren	3 500 000(2)
Mason Marchment	3 100 000(1)
Jake Sanderson	3 000 000(0)
Jamie Oleksiak	2 875 000(1)
Matthew Boldy	2 250 000(1)
Dylan Gambrell	1 750 000(1)
Wyatt Johnston	1 500 000(1)
Dylan Holloway	1 500 000(0)
Morgan Geekie	1 150 000(1)
Juraj Slafkovsky	975 000(0)
Josef Korenar	950 000(1)
Jeremie Poirier	900 000(0)
Veini Vehvilainen	775 000(0)
Ayrton Martino	80 000(1)

Dylan Peterson

7 500(0)

Current Funds	$48 752 235
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$82 214 000
Farm Payroll	$1 132 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$1 037 756
Projected Expenses	$85 096 000
Projected Balance	-$36 343 765

Salary Commitment

Year: 20	$45 247 000
Year: 21	$6 750 000
Year: 22	$0 000
Year: 23	$0 000

Aleksander Barkov	9 750 000(1)
Brady Tkachuk	9 750 000(1)
Brady Skjei	6 750 000(0)
Jeff Skinner	6 750 000(2)
Vasily Podkolzin	6 750 000(1)
Luke Shenn	6 750 000(0)
Jake Guentzel	6 000 000(0)
Ben Chiarot	5 750 000(1)
Alexandar Georgiev	3 000 000(1)
Ty Smith	3 000 000(0)
Tom Wilson	2 750 000(0)
Trevor Van Riemsdyk	2 500 000(0)
Joe Pavelski	2 500 000(0)
Philipp Grubauer	1 922 000(1)
Domenick Fensore	1 500 000(1)
Nick Bjugstad	1 125 000(0)
J-J Peterka	900 000(0)
Travis Dermott	800 000(0)
Miles Wood	800 000(0)
Nick Bonino	762 000(0)
Devon Levi	750 000(0)
Blake Lizotte	750 000(0)
Kevin Stenlund	750 000(0)
Topi Niemela	80 000(0)
Kirill Kirsanov	75 000(1)

Rachat Lundkvist	1 125 000(0)
Maxim Groshev	7 000(0)

Current Funds	$68 460 286
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 220 500
Farm Payroll	$75 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$1 031 043
Projected Expenses	$84 545 500
Projected Balance	-$16 085 214

Salary Commitment

Year: 20	$34 522 500
Year: 21	$3 750 000
Year: 22	$0 000
Year: 23	$0 000

Artemi Panarin	10 500 000(0)
Seth Jones	7 250 000(0)
Brayden Point	7 250 000(1)
Slater Koekkoek	7 250 000(0)
Alex Nedeljkovic	6 000 000(0)
Grigori Denisenko	4 250 000(0)
Philip Broberg	4 250 000(1)
Artem Zub	3 935 000(1)
Ivan Barbashev	3 750 000(2)
Jordan Kyrou	3 500 000(1)
Robert Thomas	3 500 000(1)
Ryan Lindgren	3 500 000(1)
Kailer Yamamoto	3 500 000(0)
Scott Mayfield	2 500 000(0)
Brad Marchand	2 500 000(0)
Brayden Tracey	1 500 000(1)
Thomas Harley	1 500 000(1)
James VanRiemsdyk	1 473 000(0)
Mattias Janmark	1 125 000(0)
Michael Kesselring	937 500(1)
Tyler Boucher	900 000(1)
Calvin Pickard	800 000(0)
Laurent Brossoit	800 000(0)
Carson Bantle	750 000(0)

Allan McShane

75 000(0)

Current Funds	$42 705 005
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$84 010 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$1 039 756
Projected Expenses	$85 260 000
Projected Balance	-$42 554 995

Salary Commitment

Year: 20	$55 185 000
Year: 21	$25 000 000
Year: 22	$0 000
Year: 23	$0 000

Travis Sanheim	9 750 000(1)
Mark Stone	8 000 000(2)
Bo Horvat	7 250 000(1)
Alex Pietrangelo	6 750 000(0)
Shea Theodore	6 000 000(1)
Jack Eichel	6 000 000(2)
Alex Tuch	6 000 000(2)
Michael Lee	5 750 000(0)
Austin Watson	4 750 000(0)
Tomas Hertl	3 810 000(1)
Cole Perfetti	3 000 000(0)
Keegan Kolesar	2 500 000(2)
Adin Hill	2 500 000(2)
Kaedan Korczak	2 250 000(1)
Shayne Gostisbehere	1 900 000(0)
Logan Thompson	1 750 000(0)
Kyle Palmieri	1 125 000(0)
Brandon Saad	1 125 000(0)
Jan Rutta	1 125 000(0)
Zach Whitecloud	1 125 000(1)
Ivan Morozov	800 000(0)
Patrick Guay	750 000(0)

Current Funds	$63 806 997
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 514 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$1 030 665
Projected Expenses	$84 514 500
Projected Balance	-$20 707 503

Salary Commitment

Year: 20	$56 927 000
Year: 21	$27 777 000
Year: 22	$11 500 000
Year: 23	$5 750 000

Roman Josi	9 250 000(0)
J.T. Miller	8 000 000(1)
Adam Larsson	7 777 000(2)
P.K. Subban	5 750 000(1)
Matt Dumba	5 750 000(4)
Ryan McDonagh	5 750 000(1)
Phillip Danault	5 750 000(3)
Jesperi Kotkaniemi	5 500 000(0)
T.J. Tynan	4 750 000(2)
Anthony Mantha	4 750 000(0)
Jeremy Gregoire	3 750 000(2)
Jakob Pelletier	3 000 000(1)
Bobby Brink	3 000 000(1)
Alexander Urbom	2 750 000(1)
Jani Hakanpaa	1 900 000(0)
Joel Armia	1 125 000(0)
Yaroslav Askarov	1 000 000(0)
Fyodor Svechkov	900 000(1)
Kyle Okposo	862 500(0)
Ozzy Wiesblatt	800 000(0)
Magnus Hellberg	700 000(0)
Tomas Nosek	700 000(0)