Current Funds	$57 260 658
Home Games Remaining	36
Avg. Attendance	18 973
Avg. Revenue/Game	$4 009 850
Projected Revenue	$144 354 600

Expenses

Pro Payroll	$106 100 000
Farm Payroll	$9 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	71
Total Game Expenses	$1 309 256
Projected Expenses	$92 957 183
Projected Balance	$108 658 075

Salary Commitment

Year: 20	$47 584 000
Year: 21	$0 000
Year: 22	$0 000
Year: 23	$0 000

Aaron Ekblad	10 625 000(0)
Kirill Kaprizov	10 625 000(1)
Matthew Tkachuk	10 625 000(1)
Dante Fabbro	9 075 000(0)
Brayden McNabb	7 825 000(0)
Joel Farabee	7 500 000(1)
Lias Andersson	7 500 000(0)
Noah Juulsen	7 500 000(0)
Morgan Frost	5 950 000(1)
Jacob Markstrom	4 075 000(1)
Ridly Greig	3 750 000(1)
Nick Paul	3 450 000(0)
Jayden Struble	2 825 000(0)
Jakub Lauko	2 200 000(1)
Luke Tuch	1 875 000(1)
Marcus Foligno	1 500 000(0)
Ilya Lyubushkin	1 500 000(0)
Samuel Ersson	1 400 000(0)
Hugo Hanefelt	1 250 000(0)
Case McCarthy	1 250 000(0)
Frank Nazar	975 000(1)
Cole Sillinger	975 000(0)
Calle Jarnkrok	950 000(0)
Olen Zellweger	900 000(0)

Maveric Lamoureux

9 000(1)

Current Funds	$43 451 063
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$102 150 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$1 264 024
Projected Expenses	$103 650 000
Projected Balance	-$60 198 937

Salary Commitment

Year: 20	$64 125 000
Year: 21	$33 625 000
Year: 22	$1 400 000
Year: 23	$0 000

K'Andre Miller	12 200 000(2)
David Pastrnak	12 200 000(1)
Alex Turcotte	10 000 000(0)
Gabriel Landeskog	8 450 000(0)
Yakov Trenin	7 500 000(2)
Roland McKeown	5 950 000(1)
Olli Juolevi	5 950 000(0)
Igor Shestyorkin	4 700 000(2)
Brendan Gallagher	4 700 000(2)
Jeremy Gregoire	4 700 000(1)
William Wallinder	3 750 000(1)
Jackson LaCombe	3 750 000(0)
Dominik Bokk	3 125 000(2)
Daniil Tarasov	3 125 000(1)
Nolan Foote	2 825 000(0)
Ryan Johnson	1 875 000(0)
David Kampf	1 400 000(0)
Nils Hoglander	1 400 000(3)
Josh Doan	1 000 000(0)
Will Smith	975 000(0)
Chase Stillman	900 000(0)
Shai Buium	900 000(0)
Remi Poirier	775 000(1)

Current Funds	$68 763 569
Home Games Remaining	38
Avg. Attendance	19 205
Avg. Revenue/Game	$3 817 240
Projected Revenue	$145 055 120

Expenses

Pro Payroll	$103 650 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	76
Total Game Expenses	$1 279 268
Projected Expenses	$97 224 390
Projected Balance	$116 594 299

Salary Commitment

Year: 20	$21 150 000
Year: 21	$0 000
Year: 22	$0 000
Year: 23	$0 000

Alex DeBrincat	12 200 000(0)
Jack Hughes	11 575 000(0)
Elias Pettersson	10 625 000(0)
Connor Hellebuyck	8 650 000(1)
Moritz Seider	8 450 000(0)
Sidney Crosby	5 950 000(0)
Nick Schmaltz	5 950 000(0)
Seth Jarvis	5 325 000(1)
Drew Doughty	5 000 000(0)
Jordan Kyrou	4 375 000(0)
Kaiden Guhle	3 750 000(1)
John Gibson	3 650 000(0)
Connor Clifton	3 525 000(0)
Alexander Urbom	3 450 000(0)
Dmitry Kulikov	2 500 000(0)
Nicolas Roy	2 450 000(1)
Gabriel Vilardi	1 400 000(0)
Andrew Mangiapane	1 000 000(0)
Josh Manson	1 000 000(0)
Ivan Demidov	975 000(1)
Ryan Leonard	975 000(0)
Lucas Feuk	875 000(0)

Current Funds	$37 533 377
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$75 725 000
Farm Payroll	$8 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$944 915
Projected Expenses	$77 483 000
Projected Balance	-$39 949 623

Salary Commitment

Year: 20	$46 933 000
Year: 21	$10 625 000
Year: 22	$0 000
Year: 23	$0 000

Nikolaj Ehlers	12 200 000(1)
Jett Woo	10 625 000(2)
Ryan Strome	5 950 000(0)
Raphael Lavoie	5 950 000(1)
Jared McCann	5 950 000(1)
Pavel Mintyukov	5 325 000(1)
Mack Blackwood	4 375 000(0)
Urho Vaakanainen	3 125 000(1)
Anders Lee	2 775 000(0)
Xavier Bernard	2 200 000(0)
Roni Hirvonen	1 875 000(1)
Vasily Ponomarev	1 875 000(1)
Barclay Goodrow	1 650 000(0)
Logan Stanley	1 400 000(0)
Jeremy Swayman	1 400 000(0)
Blake Lizotte	1 400 000(0)
Veeti Miettinen	1 400 000(0)
Albert Johansson	1 250 000(0)
Prokhor Poltapov	1 000 000(0)
Daniil Chayka	1 000 000(0)
Caedan Bankier	750 000(0)
Samu Salminen	750 000(0)
Tyson Hinds	750 000(0)
Tristan Lennox	750 000(0)

Jackie Hughes

8 000(1)

Current Funds	$75 201 416
Home Games Remaining	38
Avg. Attendance	19 099
Avg. Revenue/Game	$3 987 802
Projected Revenue	$151 536 476

Expenses

Pro Payroll	$100 350 000
Farm Payroll	$1 659 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	76
Total Game Expenses	$1 262 305
Projected Expenses	$95 935 171
Projected Balance	$130 802 721

Salary Commitment

Year: 20	$74 675 000
Year: 21	$34 900 000
Year: 22	$7 200 000
Year: 23	$0 000

Ben Thomas	9 075 000(0)
Evgeny Svechnikov	7 500 000(1)
Brock Boeser	7 500 000(2)
Teuvo Taravainen	7 200 000(0)
Matt Dumba	7 200 000(3)
Brendan Brisson	5 950 000(2)
Nicolas Petan	5 950 000(0)
Vladimir Tarasenko	5 950 000(1)
Roman Josi	5 000 000(1)
Ryan O'Reilly	4 900 000(1)
Matt Duchene	4 825 000(2)
Linus Ullmark	4 725 000(2)
Will Borgen	4 700 000(2)
Ty Smith	4 375 000(1)
Casey Mittelstadt	3 775 000(1)
Cody Ceci	3 450 000(1)
Alex Lyon	2 375 000(1)
Alexander Kerfoot	1 075 000(0)
Max Domi	1 025 000(0)
J.T. Compher	1 000 000(0)
Jesper Fast	1 000 000(0)
Trevor Van Riemsdyk	1 000 000(0)
Sam Rinzel	800 000(1)

Retenue Jarry	1 250 000(1)
Rachat Merill	400 000(1)
Sebastian Cossa	9 000(0)

Current Funds	$31 842 492
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$95 625 000
Farm Payroll	$3 014 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$1 218 159
Projected Expenses	$99 889 000
Projected Balance	-$68 046 508

Salary Commitment

Year: 20	$38 832 000
Year: 21	$7 200 000
Year: 22	$0 000
Year: 23	$0 000

Mikhail Sergachev	12 200 000(0)
Josh Morrissey	10 000 000(0)
Ryan Poehling	7 500 000(1)
Chris Kreider	7 200 000(2)
Elias Lindholm	7 200 000(1)
Erik Brannstrom	5 950 000(0)
Jesper Bratt	5 950 000(1)
Sam Steel	5 950 000(0)
Joe Hicketts	4 375 000(1)
Alex Newhook	3 750 000(0)
Dillon Hamaliuk	3 125 000(0)
Artur Kayumov	3 125 000(0)
Jesse Ylonen	3 125 000(0)
Alexander Holtz	2 825 000(0)
Brian Dumoulin	2 375 000(0)
Carter Hart	2 200 000(0)
Ukko-Pekka Luukkonen	2 200 000(1)
Brayden Tracey	1 875 000(0)
Scott Mayfield	1 400 000(1)
Samuel Honzek	900 000(0)
Brennan Othmann	900 000(0)
Jordan Harris	750 000(0)
Josh Lopina	750 000(0)

Retenue Morin	3 000 000(1)
Gavin White	7 000(1)
Joaquim Lemay	7 000(0)

Current Funds	$118 989 541
Home Games Remaining	30
Avg. Attendance	19 950
Avg. Revenue/Game	$4 509 425
Projected Revenue	$135 282 750

Expenses

Pro Payroll	$104 475 000
Farm Payroll	$9 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	59
Total Game Expenses	$1 286 390
Projected Expenses	$75 897 024
Projected Balance	$178 375 267

Salary Commitment

Year: 20	$40 025 000
Year: 21	$13 975 000
Year: 22	$0 000
Year: 23	$0 000

Thatcher Demko	10 000 000(0)
Victor Hedman	8 450 000(0)
Michael Bunting	7 500 000(0)
Adrian Kempe	7 500 000(1)
Brandon Carlo	7 500 000(0)
Nikita Kucherov	7 200 000(0)
Gabriel Carlsson	5 950 000(2)
Clayton Keller	5 950 000(0)
Bowen Byram	5 325 000(0)
Alexander Ovechkin	5 000 000(0)
Rickard Rakell	4 900 000(2)
Brayden Schenn	4 700 000(1)
Jarret Tyszka	4 375 000(1)
Steven Stamkos	4 075 000(1)
Esa Lindell	3 750 000(0)
Magnus Chrona	3 125 000(2)
Matthew Savoie	2 825 000(1)
Logan Cooley	1 875 000(1)
Blake Coleman	1 000 000(0)
Colton Sissons	1 000 000(0)
Nolan Allan	900 000(0)
Matt Murray	875 000(0)
Ruben Rafkin	700 000(1)

Charlie Stramel

9 000(0)

Current Funds	$60 776 553
Home Games Remaining	38
Avg. Attendance	19 884
Avg. Revenue/Game	$4 104 057
Projected Revenue	$155 954 166

Expenses

Pro Payroll	$103 825 000
Farm Payroll	$187 500
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	76
Total Game Expenses	$1 289 787
Projected Expenses	$98 023 780
Projected Balance	$118 706 939

Salary Commitment

Year: 20	$67 730 000
Year: 21	$30 975 000
Year: 22	$0 000
Year: 23	$0 000

Ilya Sorokin	10 000 000(0)
Jordan Greenway	9 075 000(2)
Mika Zibanejad	8 450 000(2)
Dylan Larkin	7 500 000(1)
Mattias Samuelsson	7 500 000(2)
Marcus Pettersson	7 500 000(1)
Josh Archibald	7 200 000(0)
Mark Scheifele	7 200 000(1)
Mattias Ekholm	5 950 000(0)
Noel Gunler	5 950 000(2)
Nikita Zadorov	5 950 000(1)
Klim Kostin	5 950 000(1)
Kole Lind	3 125 000(0)
Connor Brown	2 375 000(0)
Xavier Bourgault	1 875 000(0)
Michael Benning	1 875 000(1)
Shayne Gostisbehere	1 825 000(0)
Tomas Tatar	1 075 000(0)
Benjamin Roger	1 000 000(0)
Joel Armia	1 000 000(0)
Isaiah Saville	750 000(0)
Will Cranley	700 000(1)

Nikita Chibrikov	100 000(0)
Dylan James	80 000(1)
Alexei Protas	7 500(0)

Current Funds	$59 346 931
Home Games Remaining	38
Avg. Attendance	15 919
Avg. Revenue/Game	$3 393 074
Projected Revenue	$128 936 812

Expenses

Pro Payroll	$103 150 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$2 000 000
Games Remaining	77
Total Game Expenses	$1 282 317
Projected Expenses	$98 738 415
Projected Balance	$89 545 328

Salary Commitment

Year: 20	$34 600 000
Year: 21	$18 150 000
Year: 22	$0 000
Year: 23	$0 000

Chris Bigras	13 750 000(0)
Travis Sanheim	12 200 000(0)
Filip Zadina	10 625 000(0)
Darnell Nurse	9 075 000(0)
Barrett Hayton	9 075 000(2)
Ryan Merkley	9 075 000(2)
Chris Gibson	8 450 000(1)
Vassili Zaitsev	5 950 000(0)
Tyson Jost	5 950 000(0)
Lawson Crouse	2 375 000(0)
Scott Wedgewood	2 125 000(0)
Eamon Powell	1 875 000(1)
Rasmus Ristolainen	1 425 000(1)
Rasmus Sandin	1 400 000(0)
Kevin Lankinen	1 100 000(1)
Paul Cotter	1 075 000(0)
Evan Rodrigues	1 000 000(0)
Ondrej Palat	1 000 000(0)
Matvei Michkov	975 000(0)
Connor Bedard	975 000(0)
Ivan Miroshnichenko	900 000(1)
Lian Bichsel	900 000(1)
Filip Mesar	900 000(1)
Rutger McGroarty	900 000(1)
Guillaume Richard	75 000(0)

Current Funds	$20 284 295
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$96 250 000
Farm Payroll	$4 500 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$1 240 854
Projected Expenses	$101 750 000
Projected Balance	-$81 465 705

Salary Commitment

Year: 20	$64 250 000
Year: 21	$22 225 000
Year: 22	$0 000
Year: 23	$0 000

Aleksander Barkov	10 625 000(0)
Grigori Denisenko	9 075 000(2)
Lucas Raymond	8 450 000(1)
Jacob Trouba	8 450 000(1)
Oscar Dansk	8 450 000(1)
Jacob de la Rose	7 200 000(2)
Owen Power	6 875 000(0)
Adam Parsells	5 950 000(2)
Jake Neighbours	5 325 000(1)
Simon Holmstrom	3 750 000(0)
Cam York	3 750 000(0)
Adin Hill	3 125 000(1)
Lukas Reichel	2 825 000(1)
Scott Laughton	2 250 000(0)
Jordan Eberle	1 900 000(0)
Brandt Clarke	1 875 000(0)
Joel Hanley	1 000 000(0)
Dmitry Simachev	975 000(0)
Trent Frederic	950 000(0)
Fabian Lysell	900 000(0)
Owen Pickering	900 000(1)
Colby Barlow	900 000(0)
Connor Dewar	750 000(0)

Retenue Monahan

4 500 000(1)

Current Funds	$34 180 423
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$95 450 000
Farm Payroll	$15 500
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$1 179 457
Projected Expenses	$96 715 500
Projected Balance	-$62 535 077

Salary Commitment

Year: 20	$57 025 000
Year: 21	$26 100 000
Year: 22	$0 000
Year: 23	$0 000

Pavel Zacha	10 625 000(0)
Dylan Strome	9 075 000(1)
Sam Reinhart	8 450 000(2)
Samuel Girard	7 500 000(0)
Kirill Kabanov	7 200 000(1)
Justin Faulk	7 200 000(1)
Jordan Binnington	6 375 000(2)
Nathan Beaulieu	5 950 000(0)
Yegor Chinakhov	5 950 000(2)
Boone Jenner	4 700 000(0)
Jan Jenik	3 125 000(0)
Morgan Barron	3 125 000(2)
Martin Fehervary	2 500 000(1)
Thomas Novak	2 200 000(0)
Alexander Romanov	2 200 000(2)
Colin Blackwell	1 400 000(0)
Dan Vladar	1 400 000(1)
William Villeneuve	1 250 000(1)
Hunter Skinner	1 000 000(0)
Mason McTavish	975 000(0)
Oskar Sundqvist	900 000(1)
Jan Rutta	875 000(0)
Rory Kerins	700 000(1)
Filip Larsson	700 000(1)
Oliver Johansson	75 000(0)

Lucas Edmonds	8 500(0)
Henrik Rybinski	7 000(0)

Current Funds	$33 471 182
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$99 395 000
Farm Payroll	$7 500
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$1 230 518
Projected Expenses	$100 902 500
Projected Balance	-$67 431 318

Salary Commitment

Year: 20	$73 932 500
Year: 21	$23 525 000
Year: 22	$8 750 000
Year: 23	$0 000

Rasmus Dahlin	12 200 000(2)
Jake DeBrusk	10 625 000(1)
Jonathan Drouin	10 625 000(0)
Tim Bozon	8 750 000(3)
Jeff Skinner	8 450 000(1)
Jonathan Huberdeau	7 200 000(1)
Erik Cernak	5 950 000(0)
Hampus Lindholm	5 950 000(1)
Shane Wright	3 750 000(1)
Pyotr Kochetkov	3 125 000(1)
Yaroslav Askarov	2 825 000(1)
Jan Mysak	2 825 000(1)
Jared Spurgeon	2 625 000(0)
Fabian Zetterlund	2 575 000(2)
Nick Perbix	2 450 000(1)
Samuel Fagemo	2 200 000(1)
Layton Ahac	1 875 000(0)
Erik Gustafsson	1 450 000(0)
Jonatan Berggren	1 000 000(1)
William Carrier	1 000 000(0)
Tristan Broz	1 000 000(0)
Kaapo Kahkonen	875 000(0)
Jake Chiasson	70 000(0)

Evan Vierling

7 500(1)

Current Funds	$31 186 335
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$92 450 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$1 145 732
Projected Expenses	$93 950 000
Projected Balance	-$62 763 665

Salary Commitment

Year: 20	$53 500 000
Year: 21	$18 150 000
Year: 22	$0 000
Year: 23	$0 000

Andrey Vasilevskiy	11 575 000(1)
Danton Heinen	9 075 000(0)
Alexis Lafreniere	9 075 000(2)
Ryan Murphy	8 450 000(0)
Michael Rasmussen	7 500 000(1)
Josh Norris	7 500 000(1)
Cal Foote	5 950 000(2)
Eetu Luostarinen	4 375 000(1)
Andrew Peeke	4 375 000(0)
Timo Meier	3 450 000(0)
Sam Colangelo	3 125 000(2)
Emil Andrae	2 825 000(1)
Vladislav Firstov	2 825 000(0)
Gianni Fairbrother	2 200 000(0)
David Perron	2 200 000(0)
Josh Anderson	1 575 000(1)
Erik Gudbranson	1 400 000(0)
Cayden Primeau	1 075 000(0)
Mathieu Joseph	1 000 000(0)
Francesco Pinelli	1 000 000(0)
Scott Morrow	1 000 000(0)
Logan Mailloux	900 000(0)

Current Funds	$27 200 277
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$97 995 000
Farm Payroll	$8 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$1 210 402
Projected Expenses	$99 253 000
Projected Balance	-$72 052 723

Salary Commitment

Year: 20	$71 733 000
Year: 21	$22 525 000
Year: 22	$5 950 000
Year: 23	$0 000

Martin Necas	10 625 000(1)
Mikko Rantanen	9 075 000(1)
Andre Burakovsky	9 075 000(0)
Andrei Svechnikov	7 500 000(1)
Tyler Bertuzzi	7 500 000(0)
Mark Visentin	7 200 000(2)
Jaccob Slavin	5 950 000(3)
Ryan Nugent-Hopkins	5 950 000(1)
Mike Matheson	5 000 000(2)
Jack Quinn	4 375 000(2)
Vince Dunn	3 750 000(1)
Jake Evans	3 250 000(1)
Sebastiann Aho	2 825 000(0)
Ville Heinola	2 825 000(0)
Hendrix Lapierre	2 825 000(1)
Radek Faksa	2 450 000(1)
Alexander Wennberg	1 950 000(1)
Colin Miller	1 000 000(0)
Luke Hughes	975 000(0)
Nate Danielson	975 000(0)
Jiri Patera	950 000(0)
Kevin Korchinski	900 000(1)
Filip Lindberg	850 000(1)
Carter Mazur	75 000(0)
Jaromir Pytlik	75 000(1)
Elmer Soderblom	70 000(0)

Tyler Kleven

8 000(1)

Current Funds	$53 964 691
Home Games Remaining	39
Avg. Attendance	18 014
Avg. Revenue/Game	$3 242 430
Projected Revenue	$126 454 770

Expenses

Pro Payroll	$103 450 000
Farm Payroll	$8 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	77
Total Game Expenses	$1 276 927
Projected Expenses	$98 323 366
Projected Balance	$82 096 095

Salary Commitment

Year: 20	$69 600 000
Year: 21	$43 925 000
Year: 22	$20 025 000
Year: 23	$0 000

Andrei Kuzmenko	7 500 000(1)
Jack Roslovic	7 500 000(2)
Gustav Forsling	7 200 000(3)
Bo Horvat	7 200 000(0)
Vincent Trocheck	7 200 000(2)
Juuse Saros	6 875 000(3)
Quinton Byfield	6 875 000(1)
Mikhail Grigorenko	5 950 000(3)
Kailer Yamamoto	5 950 000(0)
Artturi Lehkonen	4 825 000(2)
Louis Crevier	4 375 000(2)
Chad Krys	4 375 000(0)
Elvis Merzlikins	3 875 000(1)
Ivan Barbashev	3 600 000(1)
Adam Pelech	3 500 000(0)
Ryan Zuhlsdorf	3 125 000(1)
Morgan Rielly	2 875 000(0)
Yegor Spiridonov	2 825 000(0)
Parker Kelly	1 675 000(0)
Connor Murphy	1 400 000(0)
Garnet Hathaway	1 250 000(0)
Jeremy Lauzon	1 000 000(0)
Zach Dean	900 000(0)
Zachary L'Heureux	900 000(0)
Tyler Wall	700 000(1)

Ville Koivunen

8 000(0)

Current Funds	$142 146 958
Home Games Remaining	25
Avg. Attendance	19 158
Avg. Revenue/Game	$4 411 473
Projected Revenue	$110 286 825

Expenses

Pro Payroll	$104 350 000
Farm Payroll	$565 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	54
Total Game Expenses	$1 300 793
Projected Expenses	$70 242 805
Projected Balance	$182 190 978

Salary Commitment

Year: 20	$67 515 000
Year: 21	$11 275 000
Year: 22	$0 000
Year: 23	$0 000

Ilya Samsonov	12 200 000(1)
Jesse Puljujarvi	12 200 000(0)
Tage Thompson	10 625 000(1)
Noah Hanifin	7 500 000(1)
Anthony Beauvillier	5 950 000(0)
Kevin Labanc	5 950 000(1)
Mavrik Bourque	5 325 000(1)
Vladislav Gavrikov	4 700 000(2)
Henri Jokiharju	4 375 000(1)
Rasmus Kupari	4 375 000(2)
Samuel Bolduc	4 375 000(1)
Erik Karlsson	4 075 000(0)
Anthony Duclair	3 125 000(0)
Joel Blomqvist	2 825 000(1)
Matthew Coronato	2 825 000(0)
Yegor Sharangovich	2 500 000(1)
Nick Leddy	2 375 000(0)
Reilly Webb	2 200 000(2)
Jamie Benn	1 125 000(0)
Jesper Boqvist	1 000 000(0)
Matej Blumel	1 000 000(0)
Frederick Gaudreau	1 000 000(0)
T.J. Brodie	950 000(0)
Carson Lambos	900 000(0)
Eric Comrie	875 000(0)

Rachat Bayreuther

565 000(1)

Current Funds	$70 388 846
Home Games Remaining	36
Avg. Attendance	18 557
Avg. Revenue/Game	$4 453 776
Projected Revenue	$160 335 936

Expenses

Pro Payroll	$102 750 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	72
Total Game Expenses	$1 274 390
Projected Expenses	$91 756 098
Projected Balance	$138 968 684

Salary Commitment

Year: 20	$56 725 000
Year: 21	$15 000 000
Year: 22	$0 000
Year: 23	$0 000

Logan Brown	9 075 000(0)
Kevin Bahl	7 500 000(2)
Bode Wilde	7 500 000(1)
Ales Stezka	7 500 000(2)
Jason Robertson	7 500 000(1)
Roope Hintz	7 500 000(1)
Jared Cowen	5 950 000(0)
Jonas Siegenthaler	5 950 000(1)
Rachat Blumel	5 625 000(1)
Jamieson Rees	5 325 000(0)
Claude Giroux	5 000 000(0)
Chandler Stephenson	4 700 000(0)
Ryan McLeod	4 375 000(0)
Jack Drury	4 375 000(1)
Vitali Kravtsov	4 375 000(0)
Ryan Lindgren	4 375 000(0)
Jason Dickinson	2 375 000(0)
Darcy Kuemper	2 200 000(0)
Connor Bunnaman	2 200 000(0)
Nathan Gaucher	1 875 000(1)
Cade Webber	1 400 000(1)
Jake Walman	950 000(0)
James Malatesta	750 000(0)

Current Funds	$45 634 413
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$84 400 000
Farm Payroll	$300 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$1 048 171
Projected Expenses	$85 950 000
Projected Balance	-$40 315 587

Salary Commitment

Year: 20	$42 300 000
Year: 21	$0 000
Year: 22	$0 000
Year: 23	$0 000

Miro Heiskanen	9 075 000(1)
William Nylander	8 450 000(1)
Jake Sanderson	6 875 000(1)
Trevor Zegras	6 875 000(0)
Neal Pionk	5 950 000(0)
Tim Stutzle	5 325 000(1)
Matthew Beniers	5 325 000(1)
William Karlsson	5 250 000(0)
Patrick Kane	5 125 000(0)
Brett Pesce	4 375 000(1)
Jake Bean	4 375 000(0)
Pavel Buchnevich	3 125 000(0)
Filip Gustavsson	3 125 000(0)
Philip Tomasino	2 825 000(0)
Petr Mrazek	1 625 000(0)
Michael Kesselring	1 175 000(0)
Logan Stankoven	1 000 000(0)
Dalibor Dvorsky	975 000(0)
Macklin Celebrini	975 000(1)
Denton Mateychuk	900 000(1)
Isak Rosen	900 000(0)
Vadim Zherenko	700 000(1)
Joshua Roy	75 000(0)

Retenue Parayko

300 000(1)

Current Funds	$64 023 110
Home Games Remaining	37
Avg. Attendance	18 958
Avg. Revenue/Game	$4 094 874
Projected Revenue	$151 510 338

Expenses

Pro Payroll	$98 275 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	75
Total Game Expenses	$1 213 720
Projected Expenses	$91 028 963
Projected Balance	$124 504 485

Salary Commitment

Year: 20	$60 350 000
Year: 21	$25 975 000
Year: 22	$0 000
Year: 23	$0 000

Connor McDavid	15 625 000(1)
Sam Bennett	9 075 000(1)
Thomas Chabot	7 500 000(2)
Derrick Pouliot	7 200 000(2)
Taylor Hall	7 200 000(0)
Philippe Desrosiers	5 950 000(0)
Oliver Bjorkstrand	5 950 000(2)
Caleb Jones	4 375 000(1)
Nicolas Beaudin	4 375 000(0)
Samuel Poulin	3 750 000(0)
John Beecher	3 750 000(0)
Nicholas Robertson	3 125 000(2)
Jacob Perreault	2 825 000(0)
Victor Soderstrom	2 825 000(0)
Spencer Knight	2 825 000(0)
Kirill Marchenko	2 200 000(2)
Eemeli Rasanen	2 200 000(1)
Conor Timmins	1 400 000(0)
Zach Bogosian	1 275 000(0)
Daemon Hunt	1 250 000(1)
Mason Appleton	1 000 000(0)
Noah Ostlund	975 000(1)
Reid Schaefer	800 000(1)
Benjamin Gaudreau	750 000(0)
Christian Kyrou	75 000(1)

Current Funds	$43 051 154
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$99 800 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$1 232 317
Projected Expenses	$101 050 000
Projected Balance	-$57 998 846

Salary Commitment

Year: 20	$53 325 000
Year: 21	$30 325 000
Year: 22	$0 000
Year: 23	$0 000

Owen Tippett	10 625 000(2)
Dougie Hamilton	10 000 000(0)
Joseph Veleno	9 075 000(2)
Kieffer Bellows	9 075 000(0)
Valeri Nichushkin	8 450 000(0)
Jared McIsaac	7 500 000(2)
Evgeni Malkin	5 000 000(1)
Simon Edvinsson	3 750 000(0)
Brett Berard	3 750 000(1)
Jacob Truscott	3 750 000(1)
Ryan Suzuki	3 750 000(0)
Mikey Anderson	3 300 000(1)
Lukas Dostal	3 125 000(2)
Jacob Cederholm	3 125 000(0)
Thomas Bordeleau	2 825 000(1)
Conor Geekie	1 875 000(1)
Andrew Copp	1 825 000(0)
Philipp Grubauer	1 825 000(0)
Brenden Dillon	1 700 000(0)
Janis Jerome Moser	1 575 000(0)
Mason Marchment	1 400 000(0)
Joakim Kemell	900 000(1)
Liam Ohgren	900 000(1)
Jan Bednar	700 000(1)

Current Funds	$60 101 930
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$89 050 000
Farm Payroll	$4 758 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$1 165 341
Projected Expenses	$95 558 000
Projected Balance	-$35 456 070

Salary Commitment

Year: 20	$46 908 000
Year: 21	$29 350 000
Year: 22	$6 250 000
Year: 23	$0 000

Kyle Connor	10 625 000(0)
Brad Marchand	7 500 000(0)
Charlie McAvoy	7 500 000(2)
Griffin Reinhart	7 200 000(2)
Seth Jones	6 250 000(3)
Drake Batherson	5 950 000(0)
David Jiricek	5 325 000(1)
Brandon Montour	4 825 000(2)
Frank Vatrano	4 700 000(1)
Tyler Benson	4 375 000(0)
Ivan Provorov	3 575 000(2)
Samuel Montembeault	3 450 000(0)
Nazem Kadri	2 125 000(0)
Mackie Samoskevich	1 875 000(1)
Karl Henriksson	1 875 000(0)
Jesper Wallstedt	1 875 000(0)
Jalen Chatfield	1 750 000(0)
Joonas Korpisalo	1 625 000(0)
Adam Lowry	1 500 000(0)
Yanni Gourde	1 400 000(0)
Adam Fantilli	975 000(0)
Leo Carlsson	975 000(0)
Jimmy Snuggerud	900 000(1)
Sean Durzi	900 000(0)

Retenue Crosby	4 750 000(1)
Danny Zhilkin	8 000(1)

Current Funds	$101 768 141
Home Games Remaining	31
Avg. Attendance	19 347
Avg. Revenue/Game	$4 643 352
Projected Revenue	$143 943 912

Expenses

Pro Payroll	$104 325 000
Farm Payroll	$445 500
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	63
Total Game Expenses	$1 299 030
Projected Expenses	$81 838 921
Projected Balance	$163 873 132

Salary Commitment

Year: 20	$38 670 500
Year: 21	$7 500 000
Year: 22	$0 000
Year: 23	$0 000

Leon Draisaitl	13 125 000(0)
Isac Lundestrom	10 625 000(1)
Juuso Valimaki	9 075 000(0)
John Tavares	8 450 000(0)
Anton Lundell	7 500 000(2)
Evan Bouchard	7 500 000(0)
Frederik Andersen	5 950 000(1)
Filip Forsberg	5 950 000(1)
Cole Caufield	5 325 000(0)
Shea Theodore	4 700 000(0)
Jakob Chychrun	4 375 000(0)
Anthony Cirelli	4 375 000(0)
Ozzy Wiesblatt	3 750 000(1)
Nicolas Hague	2 425 000(1)
Ross Colton	2 375 000(0)
Chris Tanev	2 000 000(0)
Vitek Vanecek	1 225 000(1)
Pheonix Copley	1 100 000(0)
Dakota Joshua	1 000 000(0)
Nicolas Aube-Kubel	1 000 000(0)
Teddy Blueger	950 000(0)
Miko Matikka	800 000(1)
Taige Harding	750 000(0)

Rachat Benn	437 500(1)
Ryan Chesley	8 000(1)

Current Funds	$18 980 843
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$64 775 000
Farm Payroll	$13 605 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$968 049
Projected Expenses	$79 380 000
Projected Balance	-$60 399 157

Salary Commitment

Year: 20	$39 855 000
Year: 21	$3 125 000
Year: 22	$0 000
Year: 23	$0 000

Kasperi Kapanen	9 075 000(0)
Nico Hischier	7 500 000(1)
Kevin Fiala	7 500 000(0)
Anatoli Golyshev	6 875 000(1)
Louis Belpedio	4 375 000(1)
Jamie Oleksiak	3 600 000(0)
Alex Laferriere	3 125 000(2)
Patrick Guay	2 825 000(1)
Ville Husso	2 500 000(0)
Radko Gudas	2 250 000(0)
Pierre-Olivier Joseph	2 200 000(0)
Tristen Robins	2 200 000(0)
Arseni Gritsyuk	1 875 000(0)
Anthony DeAngelo	1 250 000(0)
Anton Forsberg	1 250 000(0)
Jani Hakanpaa	1 125 000(0)
Connor Ingram	1 000 000(0)
Tanner Pearson	1 000 000(0)
Nathan Bastian	950 000(0)
Christian Krygier	850 000(1)
Sean Behrens	750 000(0)
Cole O'Hara	700 000(1)

Rachat Granlund	3 000 000(1)
Rachat Lindgren	2 505 000(1)
Retenue Taylor Hall	2 250 000(1)
Rachat Tolvanen	1 900 000(1)
Rachat Namestnikov	1 600 000(1)
Rachat Marino	1 125 000(1)
Retenue Myers	750 000(1)
Rachat Englund	475 000(1)

Current Funds	$80 820 531
Home Games Remaining	38
Avg. Attendance	18 415
Avg. Revenue/Game	$4 390 603
Projected Revenue	$166 842 914

Expenses

Pro Payroll	$104 850 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	75
Total Game Expenses	$1 300 000
Projected Expenses	$97 500 000
Projected Balance	$150 163 445

Salary Commitment

Year: 20	$39 675 000
Year: 21	$19 625 000
Year: 22	$12 125 000
Year: 23	$0 000

Cale Makar	13 750 000(0)
Marco Rossi	8 450 000(0)
Cole Perfetti	8 450 000(1)
Kaapo Kakko	8 450 000(0)
Dawson Mercer	7 500 000(2)
Anze Kopitar	7 375 000(0)
Devon Toews	7 350 000(3)
Tristan Jarry	5 950 000(0)
Stuart Skinner	4 775 000(3)
Luke Shenn	4 075 000(0)
Alex Pietrangelo	4 075 000(0)
Kasper Simontaival	3 750 000(1)
Dylan Demelo	3 525 000(0)
Zach Hyman	3 450 000(0)
Cutter Gauthier	2 825 000(1)
Juraj Slafkovsky	2 825 000(1)
Logan Couture	2 200 000(1)
Johnathan Kovacevic	1 900 000(0)
Dmitry Orlov	1 075 000(0)
Zemgus Girgensons	1 000 000(0)
David Reinbacher	975 000(0)
Jake Allen	950 000(0)
Ryder Korczak	100 000(0)
Emil M. Lilleberg	75 000(0)

Current Funds	$54 776 445
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$105 200 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$3 500 000
Games Remaining	82
Total Game Expenses	$1 325 610
Projected Expenses	$108 700 000
Projected Balance	-$53 923 555

Salary Commitment

Year: 20	$63 800 000
Year: 21	$28 475 000
Year: 22	$0 000
Year: 23	$0 000

Haydn Fleury	12 200 000(1)
Jesperi Kotkaniemi	9 075 000(2)
Adam Fox	9 075 000(0)
Jonas Brodin	7 625 000(0)
Joel ErikssonEk	7 500 000(1)
Travis Konecny	7 500 000(2)
Jaden Schwartz	7 200 000(1)
Akil Thomas	5 950 000(2)
Alexander Nylander	5 950 000(0)
Braden Schneider	5 950 000(2)
Ryan Johansen	5 950 000(1)
Alexandar Georgiev	3 750 000(0)
Nathan Legare	3 750 000(0)
Tyler Myers	3 125 000(0)
Kent Johnson	1 875 000(0)
Nate Schmidt	1 575 000(1)
Cal Petersen	1 250 000(0)
Ryan Graves	1 000 000(0)
Brandon Saad	1 000 000(0)
Oskar Olausson	1 000 000(0)
Chris Driedger	1 000 000(0)
Samu Tuomaala	1 000 000(0)
Brad Lambert	900 000(1)

Current Funds	$40 371 887
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$97 282 000
Farm Payroll	$2 944 500
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$1 243 616
Projected Expenses	$101 976 500
Projected Balance	-$61 604 613

Salary Commitment

Year: 20	$65 714 000
Year: 21	$35 675 000
Year: 22	$0 000
Year: 23	$0 000

Denis Gurianov	9 075 000(2)
Michael McNiven	7 500 000(1)
Alex Tuch	7 500 000(1)
Pierre-Luc Dubois	7 500 000(0)
Ryan Pulock	7 200 000(2)
Connor Hall	5 950 000(0)
Oliver Wahlstrom	5 950 000(2)
Semyon Arguchintsev	5 950 000(2)
Peyton Krebs	5 325 000(0)
Ryan O'Rourke	5 325 000(1)
Joni Ikonen	4 375 000(1)
Alfons Malmstrom	4 375 000(0)
Philippe Myers	4 375 000(2)
Colton White	3 125 000(2)
Arthur Kaliyev	2 825 000(0)
Justin Sourdif	1 875 000(1)
Cole Brady	1 875 000(0)
Tyson Foerster	1 875 000(0)
Tom Wilson	1 625 000(0)
Ryker Evans	1 250 000(0)
Chaz Lucius	900 000(0)
Ethan Phillips	750 000(0)
Ethan Edwards	700 000(1)
Olivier Nadeau	75 000(0)
Eric Florchuk	7 000(1)

Retenue Heaterington	2 750 000(1)
William Eklund	187 500(0)
Curtis Douglas	7 000(1)

Current Funds	$52 178 999
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$94 100 000
Farm Payroll	$2 847 500
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$1 203 628
Projected Expenses	$98 697 500
Projected Balance	-$46 518 501

Salary Commitment

Year: 20	$29 350 000
Year: 21	$0 000
Year: 22	$0 000
Year: 23	$0 000

Quinn Hughes	12 200 000(1)
Curtis Lazar	9 075 000(0)
Patrick Laine	9 075 000(0)
Vasily Podkolzin	8 450 000(0)
Vitali Abramov	7 500 000(0)
Jakub Vrana	7 500 000(1)
Kirby Dach	6 875 000(0)
Rasmus Andersson	4 375 000(0)
Karel Vejmelka	4 375 000(0)
Tobias Bjornfot	3 750 000(0)
Helge Grans	2 825 000(1)
Bryan Rust	2 375 000(0)
Oliver Ekman-Larsson	1 900 000(1)
Danila Yurov	1 875 000(1)
Michael Vukojevic	1 875 000(0)
Vladislav Kolyachonok	1 875 000(0)
Daniel Sprong	1 400 000(0)
Justin G. Holl	1 275 000(0)
Evgeny Dadonov	1 075 000(0)
Simon Benoit	1 000 000(0)
Tyler Boucher	900 000(0)
Arturs Silovs	875 000(0)
Casey DeSmith	875 000(0)
Julian Lutz	800 000(1)

Retenue Yamamoto	1 250 000(1)
Retenue Hyman	1 000 000(1)
Rachat Dvorak	400 000(0)
Jack McBain	100 000(0)
Marshall Warren	87 500(0)
Aleksi Heimosalmi	10 000(0)

Current Funds	$68 181 463
Home Games Remaining	35
Avg. Attendance	19 398
Avg. Revenue/Game	$4 469 299
Projected Revenue	$156 425 465

Expenses

Pro Payroll	$101 295 000
Farm Payroll	$22 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	68
Total Game Expenses	$1 256 915
Projected Expenses	$85 470 195
Projected Balance	$139 136 733

Salary Commitment

Year: 20	$36 995 000
Year: 21	$17 525 000
Year: 22	$8 450 000
Year: 23	$0 000

Jake Oettinger	10 625 000(0)
Matthew Boldy	9 075 000(0)
Nathan MacKinnon	8 450 000(3)
Carter Verhaeghe	7 500 000(0)
Evander Kane	7 200 000(0)
Nick Suzuki	5 950 000(0)
Brandon Hagel	5 950 000(2)
Niko Mikkola	5 950 000(1)
Colton Parayko	5 950 000(0)
Jeremie Poirier	5 325 000(1)
Dillon Heatherington	4 700 000(0)
Timothy Liljegren	4 375 000(1)
Dylan Cozens	3 750 000(0)
Simon Nemec	3 750 000(1)
Dylan Holloway	3 125 000(2)
Brock Nelson	1 950 000(0)
Wyatt Johnston	1 875 000(0)
Morgan Geekie	1 450 000(0)
Zach Whitecloud	1 400 000(0)
Martin Jones	1 200 000(0)
Dylan Guenther	975 000(0)
Carson Latimer	700 000(0)
Dylan Peterson	70 000(1)

Ayrton Martino	8 000(0)
Dmitri Kostenko	7 000(0)
David Tendeck	7 000(0)

Current Funds	$98 316 104
Home Games Remaining	32
Avg. Attendance	19 298
Avg. Revenue/Game	$4 333 655
Projected Revenue	$138 676 960

Expenses

Pro Payroll	$103 300 000
Farm Payroll	$1 325 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	64
Total Game Expenses	$1 297 256
Projected Expenses	$83 024 390
Projected Balance	$153 968 674

Salary Commitment

Year: 20	$54 575 000
Year: 21	$13 750 000
Year: 22	$0 000
Year: 23	$0 000

Auston Matthews	12 200 000(1)
Brady Tkachuk	12 200 000(0)
Sebastian Aho	10 625 000(2)
Adam Boqvist	9 075 000(1)
Sean Couturier	8 450 000(1)
Ben Chiarot	7 200 000(0)
J-J Peterka	6 875 000(0)
Jon A.Marchessault	5 950 000(0)
Brady Skjei	4 700 000(1)
Joseph Woll	4 375 000(0)
Jake Guentzel	3 450 000(1)
Devon Levi	3 125 000(2)
Domenick Fensore	1 875 000(0)
Lars Eller	1 825 000(0)
Nick Jensen	1 825 000(0)
Olli Maatta	1 650 000(0)
Nick Seeler	1 200 000(0)
Nic Dowd	1 000 000(0)
Pius Suter	1 000 000(0)
Nino Niederreiter	1 000 000(0)
Josh Mahura	1 000 000(0)
Matt Grzelcyk	1 000 000(0)
Jiri Kulich	900 000(1)
Drew Commesso	800 000(1)

Retenue Barkov	1 250 000(1)
Kirill Kirsanov	75 000(0)

Current Funds	$100 383 474
Home Games Remaining	34
Avg. Attendance	19 881
Avg. Revenue/Game	$4 586 678
Projected Revenue	$155 947 052

Expenses

Pro Payroll	$104 355 000
Farm Payroll	$394 500
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	68
Total Game Expenses	$1 292 677
Projected Expenses	$87 902 024
Projected Balance	$168 428 502

Salary Commitment

Year: 20	$33 342 500
Year: 21	$7 200 000
Year: 22	$0 000
Year: 23	$0 000

Mathew Barzal	10 625 000(0)
Brayden Point	9 075 000(0)
Thomas Harley	9 075 000(0)
Cam Fowler	8 450 000(0)
Artemi Panarin	7 200 000(1)
Alex Nedeljkovic	7 200 000(2)
Viktor Arvidsson	5 950 000(0)
Filip Hronek	5 950 000(1)
Matt Roy	5 325 000(1)
Philip Broberg	5 325 000(0)
Artem Zub	4 925 000(0)
Robert Thomas	4 375 000(0)
Connor McMichael	3 750 000(0)
Tyler Toffoli	3 750 000(0)
Marco Kasper	2 825 000(1)
J.G. Pageau	2 200 000(0)
Carter Savoie	1 875 000(1)
David Rittich	1 250 000(1)
Calvin Pickard	1 250 000(1)
Artyom Grushnikov	1 000 000(0)
Kyle Palmieri	1 000 000(0)
Adam Henrique	1 000 000(0)
Corson Ceulemans	900 000(0)
Ty Smilanic	80 000(1)

Rachat McGrew	387 500(1)
Jack Bar	7 000(0)

Current Funds	$21 597 331
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$88 350 000
Farm Payroll	$5 462 500
Prospect Fees	$0 000
Coach	$2 500 000
Games Remaining	82
Total Game Expenses	$1 174 543
Projected Expenses	$96 312 500
Projected Balance	-$74 715 169

Salary Commitment

Year: 20	$67 762 500
Year: 21	$15 950 000
Year: 22	$0 000
Year: 23	$0 000

Mitch Marner	10 625 000(2)
Mark Stone	10 000 000(1)
Jack Eichel	7 500 000(1)
MacKenzie Weegar	5 950 000(1)
Jamie Drysdale	5 325 000(1)
Tomas Hertl	5 275 000(0)
Tyler Seguin	4 700 000(0)
Lukas Cormier	3 750 000(1)
Reilly Smith	3 450 000(0)
Troy Terry	3 125 000(2)
Keegan Kolesar	3 125 000(1)
Alex Vlasic	2 825 000(0)
Roby Jarventie	2 825 000(1)
Kaedan Korczak	2 825 000(0)
Nikita Okhotyuk	2 825 000(0)
Brett Howden	2 425 000(1)
Logan Thompson	2 200 000(2)
Calle Clang	1 875 000(1)
Carson Bantle	1 875 000(1)
Joel Hofer	1 400 000(0)
Aatu Raty	1 000 000(0)
Zachary Bolduc	975 000(0)
Carter Yakemchuk	900 000(1)
Matyas Sapovaliv	800 000(1)
Ryan Winterton	700 000(0)
Jakub Brabenec	75 000(0)

Retenu Theodore	2 250 000(1)
Retenu Horvat	1 500 000(1)
Rachat Orlov	812 500(1)
Rachat Alexandrov	500 000(1)
Rachat Iorio	400 000(1)

Current Funds	$66 924 919
Home Games Remaining	38
Avg. Attendance	18 264
Avg. Revenue/Game	$4 354 319
Projected Revenue	$165 464 122

Expenses

Pro Payroll	$103 625 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	75
Total Game Expenses	$1 275 915
Projected Expenses	$95 693 598
Projected Balance	$136 695 443

Salary Commitment

Year: 20	$56 525 000
Year: 21	$23 475 000
Year: 22	$7 200 000
Year: 23	$0 000

Zach Werenski	13 750 000(0)
Jakub Zboril	10 625 000(1)
J.T. Miller	10 000 000(0)
Adam Larsson	9 725 000(1)
Noah Dobson	9 075 000(2)
Anthony Mantha	7 200 000(3)
Phillip Danault	7 200 000(2)
T.J. Tynan	5 950 000(1)
John Carlson	4 075 000(1)
Samuel Morin	3 750 000(0)
Jakob Pelletier	3 750 000(0)
Bobby Brink	3 750 000(0)
Olivier Rodrigue	3 750 000(0)
Charlie Coyle	2 500 000(0)
Mathieu Olivier	2 200 000(0)
Stanislav Svozil	1 000 000(0)
Nicolas Deslauriers	1 000 000(0)
Artyom Levshunov	975 000(1)
Jonathan Lekkerimaki	900 000(1)
Fyodor Svechkov	900 000(0)
Jagger Firkus	800 000(1)
Erik Portillo	750 000(0)