Current Funds	$19 488 858
Home Games Remaining	0
Avg. Attendance	19 537
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$127 502 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$21 417 000
Projected Expenses	$0 000
Projected Balance	$19 488 858

Salary Commitment

Year: 1	$122 752 000
Year: 2	$89 027 000
Year: 3	$28 000 000
Year: 4	$5 750 000

Rasmus Dahlin	9 750 000(3)
Elias Pettersson	8 500 000(1)
Adam Larsson	7 777 000(2)
Adam Boqvist	7 250 000(2)
Mika Zibanejad	6 750 000(3)
Lucas Raymond	6 750 000(2)
William Nylander	6 750 000(2)
Gabriel Landeskog	6 750 000(1)
Victor Hedman	6 750 000(1)
Oscar Dansk	6 750 000(2)
Joel ErikssonEk	6 000 000(2)
Adrian Kempe	6 000 000(2)
Jacob de la Rose	5 750 000(3)
Elias Lindholm	5 750 000(2)
Gustav Forsling	5 750 000(4)
Alexander Nylander	4 750 000(1)
Filip Forsberg	4 750 000(0)
Hampus Lindholm	4 750 000(2)
Jacob Markstrom	3 250 000(2)
Simon Holmstrom	3 000 000(1)
Simon Edvinsson	3 000 000(1)
Leo Carlsson	975 000(1)

Current Funds	$24 233 611
Home Games Remaining	0
Avg. Attendance	19 879
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$131 856 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$22 142 667
Projected Expenses	$0 000
Projected Balance	$24 233 611

Salary Commitment

Year: 1	$131 856 000
Year: 2	$68 105 000
Year: 3	$27 355 000
Year: 4	$5 500 000

Aleksander Barkov	9 750 000(1)
Jesse Puljujarvi	9 750 000(1)
Sebastian Aho	8 500 000(3)
Mikko Rantanen	7 250 000(2)
Kasperi Kapanen	7 250 000(1)
Patrick Laine	7 250 000(1)
Juuso Valimaki	7 250 000(1)
Miro Heiskanen	7 250 000(2)
Kaapo Kakko	6 750 000(1)
Chris Gibson	6 750 000(2)
Roope Hintz	6 000 000(2)
Anton Lundell	6 000 000(3)
Teuvo Taravainen	5 750 000(1)
Juuse Saros	5 500 000(4)
Olli Juolevi	4 750 000(1)
Niko Mikkola	4 750 000(2)
Artturi Lehkonen	3 855 000(3)
Rasmus Kupari	3 500 000(3)
Henri Jokiharju	3 500 000(2)
Esa Lindell	3 001 000(1)
Kasper Simontaival	3 000 000(2)
Sebastiann Aho	2 250 000(1)
Joel Blomqvist	2 250 000(2)

Current Funds	$36 217 305
Home Games Remaining	0
Avg. Attendance	18 423
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$107 000 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$18 000 000
Projected Expenses	$0 000
Projected Balance	$36 217 305

Salary Commitment

Year: 1	$107 000 000
Year: 2	$61 750 000
Year: 3	$35 500 000
Year: 4	$5 750 000

Jonathan Drouin	8 500 000(1)
Joseph Veleno	7 250 000(3)
Alexis Lafreniere	7 250 000(3)
Pierre-Luc Dubois	6 000 000(1)
Samuel Girard	6 000 000(1)
Thomas Chabot	6 000 000(3)
Phillip Danault	5 750 000(3)
Jonathan Huberdeau	5 750 000(2)
Anthony Mantha	5 750 000(4)
Raphael Lavoie	4 750 000(2)
Jon A.Marchessault	4 750 000(1)
Philippe Desrosiers	4 750 000(1)
Mavrik Bourque	4 250 000(2)
Jeremie Poirier	4 250 000(2)
Jeremy Gregoire	3 750 000(2)
Nicolas Beaudin	3 500 000(1)
Samuel Bolduc	3 500 000(2)
Louis Crevier	3 500 000(3)
Jakob Pelletier	3 000 000(1)
Nathan Legare	3 000 000(1)
Olivier Rodrigue	3 000 000(1)
Samuel Montembeault	2 750 000(1)

Current Funds	$16 174 963
Home Games Remaining	0
Avg. Attendance	19 985
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$131 125 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$22 020 833
Projected Expenses	$0 000
Projected Balance	$16 174 963

Salary Commitment

Year: 1	$137 125 000
Year: 2	$77 000 000
Year: 3	$29 250 000
Year: 4	$5 000 000

Brady Tkachuk	9 750 000(1)
Auston Matthews	9 750 000(2)
K'Andre Miller	9 750 000(3)
Tage Thompson	8 500 000(2)
Matthew Tkachuk	8 500 000(2)
Jake Oettinger	8 500 000(1)
Thatcher Demko	8 000 000(1)
Kieffer Bellows	7 250 000(1)
Logan Brown	7 250 000(1)
Jason Robertson	6 000 000(2)
Brock Boeser	6 000 000(3)
Kailer Yamamoto	6 000 000(1)
Brandon Carlo	6 000 000(1)
Ryan Poehling	6 000 000(2)
Jake Sanderson	5 500 000(2)
Seth Jones	5 000 000(4)
Brendan Brisson	4 750 000(3)
Will Borgen	3 750 000(3)
Caleb Jones	3 500 000(2)
Tyler Myers	3 250 000(1)
Bobby Brink	3 000 000(1)
Jeremy Swayman	1 125 000(1)

Current Funds	$26 127 996
Home Games Remaining	0
Avg. Attendance	19 674
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$181 500 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$30 416 667
Projected Expenses	$0 000
Projected Balance	$26 127 996

Salary Commitment

Year: 1	$181 500 000
Year: 2	$88 250 000
Year: 3	$29 500 000
Year: 4	$6 750 000

Connor McDavid	12 500 000(2)
Chris Bigras	11 000 000(1)
Cale Makar	11 000 000(1)
Haydn Fleury	9 750 000(2)
Sidney Crosby	9 000 000(1)
Mitch Marner	8 500 000(3)
Jake DeBrusk	8 500 000(2)
Owen Tippett	8 500 000(3)
Aaron Ekblad	8 500 000(1)
Taylor Hall	8 000 000(1)
Mark Stone	8 000 000(2)
Dougie Hamilton	8 000 000(1)
Sam Bennett	7 250 000(2)
Brayden Point	7 250 000(1)
Darnell Nurse	7 250 000(1)
Jeff Skinner	6 750 000(2)
Nathan MacKinnon	6 750 000(4)
Tyler Bertuzzi	6 000 000(1)
Michael McNiven	6 000 000(2)
Tristan Jarry	6 000 000(1)
Bo Horvat	5 750 000(1)
Mark Visentin	5 750 000(3)
Owen Power	5 500 000(1)

Current Funds	$38 113 717
Home Games Remaining	0
Avg. Attendance	19 241
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$147 210 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$24 701 667
Projected Expenses	$0 000
Projected Balance	$38 113 717

Salary Commitment

Year: 1	$141 460 000
Year: 2	$73 210 000
Year: 3	$23 750 000
Year: 4	$4 750 000

Zach Werenski	11 000 000(1)
Alex DeBrincat	9 750 000(1)
Quinn Hughes	9 750 000(2)
Kyle Connor	8 500 000(1)
Alex Turcotte	8 000 000(1)
J.T. Miller	8 000 000(1)
Jordan Greenway	7 250 000(3)
Adam Fox	7 250 000(1)
Connor Hellebuyck	6 910 000(2)
Cam Fowler	6 750 000(1)
Jacob Trouba	6 750 000(2)
Dylan Larkin	6 000 000(2)
Jack Eichel	6 000 000(2)
Alex Tuch	6 000 000(2)
Charlie McAvoy	6 000 000(3)
Chris Kreider	5 750 000(3)
Alex Nedeljkovic	5 750 000(0)
Trevor Zegras	5 500 000(1)
T.J. Tynan	4 750 000(2)
Jaccob Slavin	4 750 000(4)
Joseph Woll	3 500 000(1)
Sam Colangelo	2 500 000(2)
Jack Hughes	800 000(2)

Current Funds	$20 925 582
Home Games Remaining	0
Avg. Attendance	19 471
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$126 835 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$21 305 833
Projected Expenses	$0 000
Projected Balance	$20 925 582

Salary Commitment

Year: 1	$122 085 000
Year: 2	$74 975 000
Year: 3	$18 600 000
Year: 4	$0 000

Ilya Samsonov	9 750 000(2)
Mikhail Sergachev	9 750 000(1)
Andrey Vasilevskiy	9 250 000(2)
Kirill Kaprizov	8 500 000(2)
Ilya Sorokin	8 000 000(1)
Grigori Denisenko	7 250 000(3)
Valeri Nichushkin	6 750 000(1)
Vasily Podkolzin	6 750 000(1)
Evgeny Svechnikov	6 000 000(2)
Andrei Kuzmenko	6 000 000(2)
Artemi Panarin	5 750 000(2)
Nikita Kucherov	5 750 000(1)
Nikita Zadorov	4 750 000(0)
Semyon Arguchintsev	4 750 000(3)
Pavel Mintyukov	4 250 000(2)
Evgeni Malkin	4 000 000(2)
Alexander Ovechkin	4 000 000(1)
Artem Zub	3 935 000(1)
Vladislav Gavrikov	3 750 000(3)
Ivan Barbashev	2 875 000(2)
Ivan Provorov	2 850 000(3)
Ilya Lyubushkin	1 200 000(1)
Matvei Michkov	975 000(1)

Current Funds	$32 139 204
Home Games Remaining	0
Avg. Attendance	19 947
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$149 081 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$25 013 500
Projected Expenses	$0 000
Projected Balance	$32 139 204

Salary Commitment

Year: 1	$142 331 000
Year: 2	$77 021 000
Year: 3	$6 000 000
Year: 4	$0 000

Leon Draisaitl	10 500 000(1)
Nikolaj Ehlers	9 750 000(2)
David Pastrnak	9 750 000(2)
Martin Necas	8 500 000(2)
Jakub Zboril	8 500 000(2)
Filip Zadina	8 500 000(1)
Pavel Zacha	8 500 000(1)
Andre Burakovsky	7 250 000(1)
Marco Rossi	6 750 000(1)
Moritz Seider	6 750 000(1)
Tim Bozon	6 750 000(0)
Nico Hischier	6 000 000(2)
Ales Stezka	6 000 000(3)
Jakub Vrana	6 000 000(2)
J-J Peterka	5 500 000(1)
Jonas Siegenthaler	4 761 000(2)
Filip Hronek	4 760 000(2)
Erik Cernak	4 750 000(1)
Frederik Andersen	4 750 000(2)
David Jiricek	4 250 000(2)
Roman Josi	4 000 000(2)
Tomas Hertl	3 810 000(1)
Alexandar Georgiev	3 000 000(1)