Current Funds	$57 260 658
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$100 390 500
Farm Payroll	$380 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$57 260 658

Salary Commitment

Year: 20	$99 620 500
Year: 21	$47 130 000
Year: 22	$24 700 000
Year: 23	$7 500 000

Matthew Tkachuk	12 000 000(1)
Kirill Kaprizov	10 625 000(1)
Aaron Ekblad	8 750 000(3)
Dante Fabbro	8 750 000(2)
Joel Farabee	7 500 000(1)
Lias Andersson	7 500 000(2)
Cole Sillinger	7 500 000(4)
Morgan Frost	5 950 000(1)
Noah Juulsen	5 000 000(2)
Hugo Hanefelt	3 750 000(3)
Tobias Bjornfot	3 750 000(3)
Adam Lowry	3 600 500(1)
Keegan Kolesar	3 125 000(1)
Samuel Ersson	2 250 000(1)
Jakub Lauko	2 200 000(1)
Luke Tuch	1 875 000(1)
Casey Mittelstadt	1 150 000(1)
Tyler Toffoli	1 150 000(1)
Jake Walman	1 150 000(0)
Frank Nazar	975 000(1)
Olen Zellweger	950 000(3)
Topias Leinonen	800 000(2)
Maveric Lamoureux	90 000(1)

Gavin Brindley	80 000(2)
Gleb Trikozov	80 000(2)
Aleksanteri Kaskimaki	75 000(2)
Hunter Brzustewicz	75 000(2)
Topi Ronni	70 000(2)

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	$102 825 000
Farm Payroll	$90 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$43 451 063

Salary Commitment

Year: 20	$102 915 000
Year: 21	$64 865 000
Year: 22	$30 050 000
Year: 23	$8 450 000

David Pastrnak	13 500 000(1)
K'Andre Miller	12 200 000(2)
Yakov Trenin	7 500 000(2)
Alex Turcotte	7 500 000(3)
Will Smith	7 500 000(5)
Gabriel Landeskog	6 250 000(1)
Roland McKeown	5 950 000(1)
Olli Juolevi	5 750 000(3)
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(2)
Nolan Foote	3 750 000(3)
Daniil Tarasov	3 125 000(1)
Josh Doan	2 250 000(3)
Nils Hoglander	1 400 000(3)
Matthew Schaefer	975 000(2)
Chase Stillman	950 000(3)
Shai Buium	950 000(4)
Calum Ritchie	900 000(2)
Remi Poirier	775 000(1)

Konsta Helenius

90 000(2)

Current Funds	$68 763 569
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$95 245 000
Farm Payroll	$75 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$68 763 569

Salary Commitment

Year: 20	$95 320 000
Year: 21	$36 045 000
Year: 22	$12 500 000
Year: 23	$3 750 000

Moritz Seider	12 250 000(1)
Jack Hughes	10 500 000(1)
Alex DeBrincat	8 750 000(3)
Connor Hellebuyck	8 650 000(1)
Connor McMichael	7 500 000(2)
Marcus Pettersson	7 500 000(1)
Seth Jarvis	5 325 000(1)
Nick Schmaltz	5 000 000(2)
Roman Josi	5 000 000(1)
Zach Hyman	3 860 000(2)
Ryan Leonard	3 750 000(4)
Kaiden Guhle	3 750 000(1)
Anton Forsberg	2 360 000(2)
Kirill Marchenko	2 200 000(2)
Janis Jerome Moser	1 575 000(2)
Vincent Desharnais	1 275 000(1)
Parker Kelly	1 150 000(1)
Nick Paul	1 150 000(1)
Ivan Demidov	975 000(1)
Berkly Catton	975 000(2)
Jiri Patera	950 000(1)
Sam Rinzel	800 000(1)

Samuel Savoie

75 000(2)

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	$94 885 100
Farm Payroll	$337 500
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$37 533 377

Salary Commitment

Year: 20	$95 222 600
Year: 21	$46 232 600
Year: 22	$21 950 000
Year: 23	$21 000 000

Nikolaj Ehlers	12 200 000(1)
Jett Woo	10 625 000(2)
Karel Vejmelka	6 000 100(2)
Raphael Lavoie	5 950 000(1)
Jared McCann	5 950 000(1)
Brayden McNabb	5 910 000(1)
Caedan Bankier	5 750 000(5)
Prokhor Poltapov	5 750 000(5)
Jeremy Swayman	5 750 000(4)
Pavel Mintyukov	5 325 000(1)
Ryan Strome	5 000 000(2)
Tyson Hinds	3 750 000(5)
Urho Vaakanainen	3 125 000(1)
Roby Jarventie	2 825 000(1)
Logan Stanley	2 250 000(1)
Roni Hirvonen	1 875 000(1)
Vasily Ponomarev	1 875 000(1)
Samu Salminen	950 000(3)
Andrew Cristall	900 000(2)
Daniil Chayka	825 000(1)
Matthew Poitras	800 000(2)
Julian Lutz	800 000(1)
Tristan Lennox	700 000(2)

Anton Frondell	97 500(2)
Jackie Hughes	80 000(1)
Brady Cleveland	80 000(2)
Filip Nordberg	80 000(2)

Current Funds	$75 201 416
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$101 475 001
Farm Payroll	$625 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$75 201 416

Salary Commitment

Year: 20	$102 100 001
Year: 21	$73 000 000
Year: 22	$40 150 000
Year: 23	$8 750 000

Tim Bozon	8 750 000(3)
Ben Thomas	8 750 000(4)
Patrick Laine	8 750 000(3)
Brad Marchand	7 500 001(1)
Brock Boeser	7 500 000(2)
Matt Dumba	7 200 000(3)
Matt Duchene	6 000 000(2)
Artem Zub	6 000 000(2)
Filip Forsberg	5 950 000(1)
Jordan Kyrou	5 750 000(3)
Jake McCabe	5 000 000(2)
Anthony Cirelli	4 375 000(1)
Caleb Jones	4 375 000(1)
Cody Ceci	3 450 000(1)
J.G. Pageau	3 000 000(2)
Joel Blomqvist	2 825 000(1)
Blake Lizotte	1 200 000(2)
Casey Cizikas	1 200 000(2)
Andrew Mangiapane	1 000 000(2)
Jake Bean	1 000 000(2)
Matthew Thiessen	950 000(2)
Joel Hofer	950 000(3)

Rachat Schmidt

625 000(1)

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	$99 001 001
Farm Payroll	$150 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$31 842 492

Salary Commitment

Year: 20	$99 151 001
Year: 21	$56 555 000
Year: 22	$32 900 000
Year: 23	$0 000

Carter Hart	8 750 000(3)
Mikhail Sergachev	8 750 000(3)
Ryan Poehling	7 500 000(1)
Josh Morrissey	7 500 000(3)
Chris Kreider	7 200 000(2)
Elias Lindholm	7 200 000(1)
Jesper Bratt	5 950 000(1)
Erik Brannstrom	5 750 000(1)
Sam Steel	5 750 000(2)
Jamie Drysdale	5 325 000(1)
Tom Wilson	5 000 000(2)
Jesse Ylonen	3 750 000(1)
Brennan Othmann	3 750 000(3)
Radko Gudas	2 501 001(1)
Alex Newhook	2 250 000(3)
Reilly Webb	2 200 000(2)
Ukko-Pekka Luukkonen	2 200 000(1)
Scott Mayfield	1 400 000(1)
Porter Martone	975 000(2)
Samuel Honzek	950 000(3)
Artur Kayumov	950 000(2)
Alexander Holtz	950 000(3)
Dylan Samberg	950 000(1)
Nico Myatovic	800 000(2)
Samuel Jonsson	700 000(2)

Mattias Havelid	80 000(2)
Gavin White	70 000(1)

Current Funds	$118 989 541
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$103 365 000
Farm Payroll	$160 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$118 989 541

Salary Commitment

Year: 20	$103 525 000
Year: 21	$44 160 000
Year: 22	$19 725 000
Year: 23	$0 000

Nikita Kucherov	18 000 000(1)
Victor Hedman	9 000 000(1)
Travis Konecny	7 500 000(2)
Adrian Kempe	7 500 000(1)
Bowen Byram	7 500 000(3)
Gabriel Carlsson	5 950 000(2)
Clayton Keller	5 750 000(2)
Matthew Beniers	5 325 000(1)
Kiefer Sherwood	5 265 000(3)
Jarret Tyszka	4 375 000(1)
Steven Stamkos	4 075 000(1)
Zach Whitecloud	3 885 000(3)
Ridly Greig	3 750 000(1)
Magnus Chrona	3 125 000(2)
Matthew Savoie	2 825 000(1)
Erik Portillo	2 250 000(3)
Logan Cooley	1 875 000(1)
Petr Mrazek	1 165 000(1)
Anton Silayev	975 000(2)
Tij Iginla	975 000(2)
Charlie Stramel	825 000(3)
Alexei Protas	775 000(1)
Justin Barron	700 000(1)

Artyom Duda	80 000(2)
Seamus Casey	80 000(2)

Current Funds	$60 776 553
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$101 800 024
Farm Payroll	$157 500
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$60 776 553

Salary Commitment

Year: 20	$101 957 524
Year: 21	$51 277 516
Year: 22	$14 500 000
Year: 23	$14 500 000

Jordan Greenway	9 075 000(2)
Shane Pinto	8 750 000(1)
Ilya Sorokin	8 750 000(4)
Mika Zibanejad	8 450 000(2)
Dylan Larkin	7 500 000(1)
Jakub Vrana	7 500 000(1)
Joel ErikssonEk	7 500 000(1)
Mattias Samuelsson	7 500 000(2)
Noel Gunler	5 950 000(2)
Nikita Zadorov	5 950 000(1)
Klim Kostin	5 950 000(1)
Benjamin Roger	5 750 000(4)
William Carrier	2 000 008(2)
Joel Edmundson	2 000 008(2)
Erik Haula	1 875 000(1)
Michael Benning	1 875 000(1)
Nick Seeler	1 750 008(1)
David Rittich	1 250 000(1)
Zayne Parekh	975 000(2)
Oskar Pettersson	750 000(2)
Will Cranley	700 000(1)

Dylan James	80 000(1)
Maxim Barbashev	77 500(2)

Current Funds	$59 346 931
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$103 501 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$2 000 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$59 346 931

Salary Commitment

Year: 20	$103 501 000
Year: 21	$52 975 000
Year: 22	$32 950 000
Year: 23	$6 250 000

Chris Bigras	13 750 000(1)
Quinn Hughes	12 200 000(1)
Barrett Hayton	9 075 000(2)
Ryan Merkley	9 075 000(2)
Connor Bedard	8 750 000(3)
Chris Gibson	8 450 000(1)
Matvei Michkov	7 500 000(3)
Luke Shenn	7 500 000(1)
Mathew Barzal	6 250 000(5)
Vassili Zaitsev	5 750 000(3)
Cam York	3 750 000(3)
Eamon Powell	1 875 000(1)
Teddy Blueger	1 150 000(1)
Kevin Lankinen	1 100 000(1)
Gabriel Perreault	975 000(2)
Fabian Lysell	950 000(3)
Joel Hanley	901 000(1)
Ivan Miroshnichenko	900 000(1)
Lian Bichsel	900 000(1)
Filip Mesar	900 000(1)
Michael Hrabal	900 000(2)
Rutger McGroarty	900 000(1)

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	$99 800 000
Farm Payroll	$290 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$20 284 295

Salary Commitment

Year: 20	$100 090 000
Year: 21	$62 920 000
Year: 22	$37 950 000
Year: 23	$0 000

Owen Power	10 500 000(3)
Grigori Denisenko	9 075 000(2)
Tyson Jost	8 750 000(3)
Lucas Raymond	8 450 000(1)
Jacob Trouba	8 450 000(1)
Oscar Dansk	8 450 000(1)
Aleksander Barkov	7 500 000(3)
Jacob de la Rose	7 200 000(2)
Rasmus Andersson	5 950 000(2)
Arthur Kaliyev	5 750 000(3)
Jake Neighbours	5 325 000(1)
Lukas Reichel	2 825 000(1)
Dmitry Simachev	2 250 000(3)
Brandt Clarke	2 250 000(3)
Dylan Demelo	1 550 000(1)
Andrew Copp	1 150 000(1)
Zach Benson	975 000(2)
Colby Barlow	950 000(3)
Owen Pickering	900 000(1)
Trey Augustine	800 000(2)
Jakub Malek	750 000(2)

Oliver Kapanen	80 000(2)
Ethan Del Mastro	70 000(2)
Daniil Gushchin	70 000(1)
Simon Forsmark	70 000(2)

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	$97 950 000
Farm Payroll	$235 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$34 180 423

Salary Commitment

Year: 20	$98 185 000
Year: 21	$54 260 000
Year: 22	$20 775 000
Year: 23	$14 200 000

Dylan Strome	9 075 000(1)
Sam Reinhart	8 450 000(2)
Pavel Zacha	7 500 000(5)
John Carlson	7 250 000(1)
Kirill Kabanov	7 200 000(1)
Jordan Binnington	6 375 000(2)
MacKenzie Weegar	5 950 000(1)
Yegor Chinakhov	5 950 000(2)
Samuel Girard	5 750 000(3)
Mason McTavish	5 750 000(5)
Rickard Rakell	4 900 000(2)
Nic Dowd	3 600 000(1)
Morgan Barron	3 125 000(2)
Jason Dickinson	2 700 000(1)
Martin Fehervary	2 500 000(1)
Jan Jenik	2 250 000(2)
Alexander Romanov	2 200 000(2)
Colin Blackwell	1 600 000(1)
Dan Vladar	1 400 000(1)
William Villeneuve	1 250 000(1)
Oliver Johansson	950 000(5)
Ty Dellandrea	825 000(3)
Rory Kerins	700 000(1)
Filip Larsson	700 000(1)

Mikulas Hovorka	95 000(2)
Kasper Kulonummi	70 000(2)
Dmitri Kuzmin	70 000(2)

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	$102 750 300
Farm Payroll	$70 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$33 471 182

Salary Commitment

Year: 20	$102 820 300
Year: 21	$49 320 200
Year: 22	$24 500 000
Year: 23	$12 500 000

Rasmus Dahlin	12 200 000(2)
Jake DeBrusk	10 625 000(1)
Jonathan Drouin	8 750 000(4)
Jeff Skinner	8 450 000(1)
Evgeny Svechnikov	7 500 000(1)
Teuvo Taravainen	6 250 000(3)
Hampus Lindholm	5 950 000(1)
Layton Ahac	5 750 000(3)
Alexandre Carrier	3 800 100(2)
Shane Wright	3 750 000(1)
Tristan Broz	3 750 000(4)
Jalen Chatfield	3 650 000(2)
Pyotr Kochetkov	3 125 000(1)
Shayne Gostisbehere	3 000 100(1)
Yaroslav Askarov	2 825 000(1)
Jan Mysak	2 825 000(1)
Fabian Zetterlund	2 575 000(2)
Nick Perbix	2 450 000(1)
Mark Kastelic	1 750 100(2)
AJ Greer	1 250 000(1)
Jonatan Berggren	1 000 000(1)
Gage Alexander	775 000(2)
Evan Vierling	750 000(1)

Mats Lindgren

70 000(2)

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	$102 825 000
Farm Payroll	$172 500
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$31 186 335

Salary Commitment

Year: 20	$102 997 500
Year: 21	$46 197 500
Year: 22	$12 797 500
Year: 23	$0 000

Mark Scheifele	13 500 000(1)
Andrey Vasilevskiy	11 575 000(1)
Alexis Lafreniere	9 075 000(2)
Michael Rasmussen	7 500 000(1)
Josh Norris	7 500 000(1)
Danton Heinen	6 250 000(2)
Neal Pionk	6 250 000(2)
Darren Raddysh	5 950 000(2)
Andrew Peeke	5 750 000(3)
Eetu Luostarinen	4 375 000(1)
Vladislav Firstov	3 750 000(3)
John Gibson	3 600 000(1)
Connor Murphy	3 400 000(1)
Sam Colangelo	3 125 000(2)
Emil Andrae	2 825 000(1)
Francesco Pinelli	2 250 000(3)
Josh Anderson	1 575 000(1)
Cayden Lidstrom	975 000(2)
Cayden Primeau	950 000(1)
Logan Mailloux	950 000(3)
Axel Sandin-Pellikka	900 000(2)
David Goyette	800 000(2)

Ivar Stenberg	97 500(3)
Gavin Hayes	75 000(2)

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	$97 680 004
Farm Payroll	$147 500
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$27 200 277

Salary Commitment

Year: 20	$97 827 504
Year: 21	$50 997 504
Year: 22	$25 425 004
Year: 23	$11 500 004

Martin Necas	10 625 000(1)
Mikko Rantanen	9 075 000(1)
Luke Hughes	7 500 000(5)
Andrei Svechnikov	7 500 000(1)
Scott Wedgewood	7 200 000(2)
Jaccob Slavin	5 950 000(3)
Ryan Nugent-Hopkins	5 950 000(1)
Boone Jenner	5 000 000(2)
Mike Matheson	5 000 000(2)
Stuart Skinner	4 775 000(3)
Jack Quinn	4 375 000(2)
Noah Cates	4 000 004(4)
Vince Dunn	3 750 000(1)
Jake Evans	3 250 000(1)
Hendrix Lapierre	2 825 000(1)
Ville Heinola	2 250 000(3)
Johnathan Kovacevic	2 100 000(2)
Alexander Wennberg	1 950 000(1)
John Marino	1 750 000(2)
Nate Danielson	950 000(3)
Kevin Korchinski	900 000(1)
Filip Lindberg	850 000(1)
Tyler Kleven	80 000(1)
Jaromir Pytlik	75 000(1)

Dmitri Buchelnikov	75 000(2)
Red Savage	72 500(2)

Current Funds	$53 964 691
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$101 600 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$53 964 691

Salary Commitment

Year: 20	$101 600 000
Year: 21	$72 100 000
Year: 22	$42 525 000
Year: 23	$0 000

Andrei Kuzmenko	7 500 000(1)
Chad Krys	7 500 000(3)
Bo Horvat	7 500 000(3)
Jack Roslovic	7 500 000(2)
Kailer Yamamoto	7 500 000(3)
Gustav Forsling	7 200 000(3)
Vincent Trocheck	7 200 000(2)
Juuse Saros	6 875 000(3)
Quinton Byfield	6 875 000(1)
Mikhail Grigorenko	5 950 000(3)
Artturi Lehkonen	4 825 000(2)
Louis Crevier	4 375 000(2)
Elvis Merzlikins	3 875 000(1)
Ivan Barbashev	3 600 000(1)
Ryan Zuhlsdorf	3 125 000(1)
Rasmus Sandin	2 250 000(2)
Carson Soucy	1 150 000(1)
Sam Dickinson	975 000(2)
Noel Acciari	950 000(1)
Filip Bystedt	900 000(2)
Zach Dean	825 000(1)
Zachary L'Heureux	825 000(1)
Adam Sykora	800 000(2)
Ville Koivunen	775 000(1)
Ilya Nabokov	750 000(2)

Current Funds	$142 146 958
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$103 075 300
Farm Payroll	$225 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$142 146 958

Salary Commitment

Year: 20	$103 300 300
Year: 21	$45 100 200
Year: 22	$14 750 000
Year: 23	$0 000

Jesse Puljujarvi	12 250 000(2)
Ilya Samsonov	12 200 000(1)
Tage Thompson	10 625 000(1)
Matthew Coronato	7 500 000(3)
Noah Hanifin	7 500 000(1)
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)
Carson Lambos	3 750 000(3)
Anthony Beauvillier	3 500 000(2)
Anthony Duclair	3 500 000(3)
Christian Dvorak	2 600 100(2)
Yegor Sharangovich	2 500 000(1)
Nazem Kadri	2 300 000(1)
Philipp Grubauer	1 900 000(1)
Jared Spurgeon	1 150 100(1)
Connor Ingram	1 000 100(2)
Michael B-Nygard	900 000(2)
Jesse Pulkkinen	800 000(2)

Graham Sward	77 500(2)
Juuso Maenpaa	77 500(2)
Aidan Hreschuk	70 000(2)

Current Funds	$70 388 846
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$103 875 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$70 388 846

Salary Commitment

Year: 20	$103 875 000
Year: 21	$65 650 000
Year: 22	$34 900 000
Year: 23	$950 000

Pierre-Luc Dubois	8 750 000(3)
Kevin Bahl	7 500 000(2)
Bode Wilde	7 500 000(1)
Logan Brown	7 500 000(2)
Ales Stezka	7 500 000(2)
Jason Robertson	7 500 000(1)
Vitali Kravtsov	7 500 000(3)
Roope Hintz	7 500 000(1)
Jamieson Rees	7 500 000(3)
Jonas Siegenthaler	5 950 000(1)
Carter Verhaeghe	4 100 000(2)
Ryan Lindgren	3 750 000(3)
Connor Bunnaman	3 750 000(3)
Jared Cowen	3 250 000(2)
Claude Giroux	2 700 000(3)
Casey DeSmith	2 300 000(1)
Ryan McLeod	2 250 000(1)
Nathan Gaucher	1 875 000(1)
Chris Tanev	1 750 000(1)
J.T. Compher	1 600 000(1)
James Malatesta	950 000(4)
Noah Warren	900 000(2)

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	$102 825 100
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$45 634 413

Salary Commitment

Year: 20	$102 825 100
Year: 21	$33 650 000
Year: 22	$26 950 000
Year: 23	$0 000

Miro Heiskanen	9 075 000(1)
Trevor Zegras	8 750 000(3)
William Nylander	8 450 000(1)
Thatcher Demko	7 500 000(3)
Jonathan Huberdeau	7 200 000(1)
Brock Nelson	7 200 000(1)
Jake Sanderson	6 875 000(1)
Tim Stutzle	5 325 000(1)
Brett Pesce	4 375 000(1)
Drew Doughty	4 200 000(1)
Pavel Buchnevich	4 000 100(1)
Josh Manson	3 900 000(1)
Filip Gustavsson	3 750 000(3)
Logan Stankoven	3 750 000(3)
Jake Middleton	3 500 000(2)
Dalibor Dvorsky	2 250 000(3)
Michael Kesselring	2 250 000(2)
Jordan Martinook	2 000 000(1)
Scott Laughton	2 000 000(1)
William Karlsson	2 000 000(1)
Macklin Celebrini	975 000(1)
Philip Tomasino	950 000(2)
Isak Rosen	950 000(3)
Denton Mateychuk	900 000(1)
Vadim Zherenko	700 000(1)

Current Funds	$64 023 110
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$107 550 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$64 023 110

Salary Commitment

Year: 20	$107 550 000
Year: 21	$75 175 000
Year: 22	$45 400 000
Year: 23	$950 000

Connor McDavid	15 625 000(1)
Sam Bennett	9 075 000(1)
Thomas Chabot	7 500 000(2)
Brandon Carlo	7 500 000(3)
Derrick Pouliot	7 200 000(2)
Rasmus Ristolainen	6 250 000(3)
Nicolas Petan	6 250 000(3)
Taylor Hall	6 000 000(2)
Oliver Bjorkstrand	5 950 000(2)
Samuel Poulin	5 750 000(3)
Nicolas Beaudin	5 750 000(3)
John Beecher	3 750 000(3)
Spencer Knight	3 750 000(3)
Nicholas Robertson	3 125 000(2)
Alex Lyon	2 375 000(1)
Corson Ceulemans	2 250 000(3)
Jacob Perreault	2 250 000(3)
Eemeli Rasanen	2 200 000(1)
Daemon Hunt	1 250 000(1)
Noah Ostlund	975 000(1)
Victor Soderstrom	950 000(3)
Benjamin Gaudreau	950 000(5)
Reid Schaefer	800 000(1)
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	$94 175 000
Farm Payroll	$97 500
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$43 051 154

Salary Commitment

Year: 20	$94 272 500
Year: 21	$69 772 500
Year: 22	$23 000 000
Year: 23	$0 000

Owen Tippett	10 625 000(2)
Kieffer Bellows	10 500 000(3)
Joseph Veleno	9 075 000(2)
Simon Edvinsson	8 750 000(3)
Jared McIsaac	7 500 000(2)
Dougie Hamilton	7 500 000(2)
Valeri Nichushkin	6 250 000(2)
Evgeni Malkin	5 000 000(1)
Jacob Cederholm	3 750 000(3)
Brett Berard	3 750 000(1)
Jacob Truscott	3 750 000(1)
Mikey Anderson	3 300 000(1)
Lukas Dostal	3 125 000(2)
Thomas Bordeleau	2 825 000(1)
Conor Geekie	1 875 000(1)
Marcus Johansson	1 500 000(1)
Joakim Kemell	900 000(1)
Liam Ohgren	900 000(1)
Daniil But	900 000(2)
Stian Stolberg	900 000(2)
Elias Salomonsson	800 000(2)
Jan Bednar	700 000(1)

Caleb Desnoyers

97 500(2)

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	$100 175 000
Farm Payroll	$457 500
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$60 101 930

Salary Commitment

Year: 20	$100 632 500
Year: 21	$79 002 500
Year: 22	$50 950 000
Year: 23	$29 250 000

Leo Carlsson	10 500 000(5)
Matthew Knies	8 750 000(1)
Adam Fantilli	8 750 000(5)
Charlie McAvoy	7 500 000(2)
Griffin Reinhart	7 200 000(2)
Kyle Connor	6 250 000(3)
Oliver Wahlstrom	5 950 000(2)
Drake Batherson	5 750 000(3)
David Jiricek	5 325 000(1)
Samuel Montembeault	5 000 000(3)
Frank Vatrano	4 700 000(1)
Jesper Wallstedt	3 750 000(3)
Ivan Provorov	3 575 000(2)
Tyson Foerster	3 250 000(4)
Jack McBain	3 250 000(4)
Mackie Samoskevich	1 875 000(1)
Arber Xhekaj	1 750 000(4)
Nils Lundkvist	1 750 000(4)
Beckett Sennecke	975 000(2)
Olivier Nadeau	950 000(3)
Sean Durzi	950 000(2)
Jimmy Snuggerud	900 000(1)
Karl Henriksson	825 000(2)
Dustin Wolf	700 000(2)

Danny Zhilkin	80 000(1)
Easton Cowan	80 000(2)
Cameron Whynot	75 000(2)
Joshua Bloom	75 000(2)
Paul Ludwinski	75 000(2)
Bryce Montgomery	72 500(2)

Current Funds	$101 768 141
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$102 649 000
Farm Payroll	$83 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$101 768 141

Salary Commitment

Year: 20	$102 732 000
Year: 21	$69 001 000
Year: 22	$41 075 000
Year: 23	$31 675 000

Juuso Valimaki	12 250 000(4)
Leon Draisaitl	10 250 000(4)
Travis Sanheim	9 175 000(4)
Jakob Chychrun	7 500 000(3)
Nico Hischier	7 500 000(1)
Anton Lundell	7 500 000(2)
John Tavares	7 000 000(1)
Frederik Andersen	5 950 000(1)
Ryan Johansen	5 950 000(1)
Akil Thomas	5 950 000(2)
Vitali Abramov	5 750 000(2)
Will Borgen	4 700 000(2)
Nicolas Hague	2 425 000(1)
Connor Clifton	2 251 000(2)
Marcus Foligno	1 750 000(1)
Vitek Vanecek	1 225 000(1)
Sam Lafferty	962 000(1)
Nicolas Aube-Kubel	961 000(1)
Xavier Bourgault	950 000(2)
Chaz Lucius	950 000(3)
Zachary Bolduc	950 000(3)
Dennis Hildeby	750 000(2)

Anton Olsson	75 000(2)
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	$76 925 000
Farm Payroll	$75 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$18 980 843

Salary Commitment

Year: 20	$75 850 000
Year: 21	$40 275 000
Year: 22	$15 350 000
Year: 23	$3 750 000

Erik Karlsson	11 100 000(1)
Anatoli Golyshev	6 875 000(1)
Kasperi Kapanen	6 250 000(2)
Vladimir Tarasenko	5 950 000(1)
Linus Ullmark	4 725 000(2)
Louis Belpedio	4 375 000(1)
Charlie Lindgren	4 100 000(3)
Peyton Krebs	3 750 000(3)
Arseni Gritsyuk	3 750 000(3)
Sean Behrens	3 750 000(4)
Alex Laferriere	3 125 000(2)
Esa Lindell	2 950 000(2)
Adam Pelech	2 950 000(2)
Patrick Guay	2 825 000(1)
Jonas Brodin	2 300 000(2)
Bobby McMann	1 750 000(2)
Tyler Seguin	1 150 000(0)
Colton White	1 000 000(1)
Thomas Novak	950 000(1)
Joonas Korpisalo	950 000(1)
Christian Krygier	850 000(1)
Roman Kantserov	800 000(2)
Cole O'Hara	700 000(1)

Samuel Helenius

75 000(2)

Current Funds	$80 820 531
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$106 300 000
Farm Payroll	$70 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$80 820 531

Salary Commitment

Year: 20	$106 370 000
Year: 21	$53 714 000
Year: 22	$39 850 000
Year: 23	$0 000

Cale Makar	17 500 000(1)
Kaapo Kakko	10 500 000(3)
Marco Rossi	8 750 000(3)
Cole Perfetti	8 450 000(1)
Tristan Jarry	7 500 000(3)
Dawson Mercer	7 500 000(2)
Devon Toews	7 350 000(3)
David Reinbacher	5 750 000(3)
Kasper Simontaival	3 750 000(1)
Joey Daccord	3 519 000(2)
Brenden Dillon	2 951 000(1)
Cutter Gauthier	2 825 000(1)
Juraj Slafkovsky	2 825 000(1)
Dmitry Orlov	2 651 000(1)
Radek Faksa	2 450 000(1)
Kyle Palmieri	2 351 000(1)
Garnet Hathaway	2 051 000(1)
Brian Dumoulin	1 851 000(1)
Matt Murray	1 151 000(1)
Nick Jensen	1 150 000(1)
Michael Misa	975 000(2)
Brayden Yager	900 000(2)
Tristan Luneau	900 000(2)
Emil M. Lilleberg	700 000(1)

Connor McClennon

70 000(2)

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	$103 690 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$3 500 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$54 776 445

Salary Commitment

Year: 20	$103 690 000
Year: 21	$73 825 000
Year: 22	$50 325 000
Year: 23	$13 750 000

Haydn Fleury	12 200 000(1)
Jesperi Kotkaniemi	9 075 000(2)
Kirby Dach	8 750 000(3)
Adam Fox	8 750 000(3)
Nathan Legare	8 750 000(3)
Philippe Desrosiers	7 500 000(4)
Jaden Schwartz	7 200 000(1)
Shea Theodore	6 250 000(4)
Ryan O'Reilly	6 000 000(1)
Brendan Brisson	5 950 000(2)
Braden Schneider	5 950 000(2)
Cole Caufield	5 750 000(3)
Kent Johnson	3 750 000(3)
Reilly Smith	1 115 000(1)
Mario Ferraro	950 000(1)
Gianni Fairbrother	950 000(2)
Brad Lambert	900 000(1)
Artyom Grushnikov	825 000(3)
Cameron Lund	800 000(2)
Miko Matikka	800 000(1)
Rasmus Korhonen	775 000(2)
Tyler Wall	700 000(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	$101 377 000
Farm Payroll	$150 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$40 371 887

Salary Commitment

Year: 20	$101 527 000
Year: 21	$83 400 000
Year: 22	$46 200 000
Year: 23	$7 250 000

Denis Gurianov	9 075 000(2)
Connor Hall	8 750 000(3)
Michael Bunting	8 750 000(2)
Michael McNiven	7 500 000(1)
Alex Tuch	7 500 000(1)
Alexander Nylander	7 500 000(3)
Sidney Crosby	7 250 000(4)
Ryan Pulock	7 200 000(2)
Seth Jones	6 250 000(3)
Semyon Arguchintsev	5 950 000(2)
Simon Holmstrom	5 750 000(3)
Philippe Myers	4 375 000(2)
Alfons Malmstrom	3 750 000(3)
Michael Vukojevic	3 750 000(3)
Cole Brady	2 250 000(3)
Cade Webber	1 400 000(1)
Ethan Phillips	950 000(3)
William Eklund	950 000(1)
Quentin Musty	900 000(2)
Owen Beck	800 000(2)
Ethan Edwards	700 000(1)
Curtis Douglas	70 000(1)
Eric Florchuk	7 000(1)

Luca DelBelBelluz	80 000(2)
Cedrick Guindon	70 000(2)

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	$113 600 000
Farm Payroll	$90 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$52 178 999

Salary Commitment

Year: 20	$113 690 000
Year: 21	$50 640 000
Year: 22	$39 000 000
Year: 23	$10 250 000

Evan Bouchard	15 500 000(1)
Isac Lundestrom	10 625 000(1)
Darnell Nurse	10 250 000(4)
Vasily Podkolzin	8 750 000(3)
Filip Zadina	8 750 000(1)
Justin Faulk	7 200 000(1)
Morgan Rielly	6 500 000(3)
Pavel Dorofeyev	5 325 000(1)
Joni Ikonen	4 375 000(1)
Mack Blackwood	4 000 000(2)
Ryan Suzuki	3 750 000(3)
Ozzy Wiesblatt	3 750 000(1)
Erik Cernak	3 750 000(3)
Tyler Boucher	3 750 000(3)
Tomas Hertl	3 525 000(2)
Helge Grans	2 825 000(1)
Nolan Allan	2 250 000(3)
Calle Clang	1 875 000(1)
Justin Sourdif	1 875 000(1)
Connor Brown	1 700 000(2)
Eric Comrie	1 500 000(2)
Simon Benoit	950 000(1)
Gabriel Vilardi	825 000(2)

David Edstrom

90 000(2)

Current Funds	$68 181 463
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$100 220 000
Farm Payroll	$80 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$68 181 463

Salary Commitment

Year: 20	$100 300 000
Year: 21	$66 830 000
Year: 22	$29 900 000
Year: 23	$0 000

Jake Oettinger	12 250 000(2)
Wyatt Johnston	10 500 000(1)
Nick Suzuki	8 750 000(3)
Nathan MacKinnon	8 450 000(3)
Colton Parayko	6 250 000(2)
Brandon Hagel	5 950 000(2)
Niko Mikkola	5 950 000(1)
Matthew Boldy	5 750 000(3)
Jeremie Poirier	5 325 000(1)
Timothy Liljegren	4 375 000(1)
Dylan Cozens	3 750 000(3)
Simon Nemec	3 750 000(1)
Bryan Rust	3 500 000(1)
Dylan Holloway	3 125 000(2)
Dmitri Voronkov	2 500 000(2)
Connor Dewar	2 500 000(2)
Alexei Toropochenko	2 500 000(2)
Dylan Guenther	2 250 000(3)
Zeev Buium	975 000(2)
Morgan Geekie	950 000(3)
Lane Hutson	800 000(2)
Dylan Peterson	70 000(1)

Adam Gajan

80 000(2)

Current Funds	$98 316 104
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$100 485 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$98 316 104

Salary Commitment

Year: 20	$100 485 000
Year: 21	$33 250 000
Year: 22	$16 250 000
Year: 23	$0 000

Brady Tkachuk	15 500 000(1)
Auston Matthews	12 200 000(1)
Sebastian Aho	10 625 000(2)
Adam Boqvist	9 075 000(1)
J-J Peterka	8 750 000(3)
Sean Couturier	8 450 000(1)
Jon A.Marchessault	5 510 000(1)
Brady Skjei	4 700 000(1)
Domenick Fensore	3 750 000(3)
Joseph Woll	3 750 000(3)
Jake Guentzel	3 450 000(1)
Ben Chiarot	3 250 000(2)
Devon Levi	3 125 000(2)
Connor Timmins	950 000(1)
Olli Maatta	950 000(1)
Joshua Mahura	950 000(1)
Mason Appleton	950 000(1)
Sean Kuraly	950 000(1)
Brandon Tanev	950 000(1)
Barclay Goodrow	950 000(1)
Jiri Kulich	900 000(1)
Drew Commesso	800 000(1)

Current Funds	$100 383 474
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$103 625 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$100 383 474

Salary Commitment

Year: 20	$103 625 000
Year: 21	$55 950 000
Year: 22	$21 000 000
Year: 23	$0 000

Robert Thomas	12 250 000(1)
Elias Pettersson	10 500 000(2)
Brayden Point	7 500 000(3)
Philip Broberg	7 500 000(2)
Artemi Panarin	7 200 000(1)
Alex Nedeljkovic	7 200 000(2)
Filip Hronek	5 950 000(1)
Thomas Harley	5 750 000(3)
Kevin Fiala	5 500 000(3)
Matt Roy	5 325 000(1)
Cam Fowler	5 000 000(2)
Chandler Stephenson	4 750 000(2)
Tyler Myers	3 250 000(1)
Blake Coleman	3 250 000(1)
Marco Kasper	2 825 000(1)
Isaiah Saville	2 250 000(3)
Danila Yurov	1 875 000(1)
Carter Savoie	1 875 000(1)
Calvin Pickard	1 250 000(1)
Nate Schmidt	1 000 000(1)
Samu Tuomaala	825 000(1)
Robby Fabbri	800 000(1)

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	$74 250 000
Farm Payroll	$267 500
Prospect Fees	$0 000
Coach	$2 500 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$21 597 331

Salary Commitment

Year: 20	$74 517 500
Year: 21	$35 242 500
Year: 22	$9 822 500
Year: 23	$0 000

Jack Eichel	13 500 000(1)
Mitch Marner	10 625 000(2)
Mark Stone	10 000 000(1)
Phillip Danault	7 200 000(2)
Kaedan Korczak	5 750 000(3)
Lukas Cormier	3 750 000(1)
Adin Hill	3 125 000(1)
Brett Howden	2 425 000(1)
Alex Vlasic	2 250 000(3)
Stanislav Svozil	2 250 000(2)
Logan Thompson	2 200 000(2)
Tye Kartye	1 875 000(1)
Michael Pezzetta	1 250 000(1)
Jacob Bernard Docker	1 250 000(2)
James Hagens	975 000(2)
Mason Lohrei	950 000(1)
Ryan Winterton	950 000(3)
Carter Yakemchuk	900 000(1)
Matyas Sapovaliv	800 000(1)
Sebastian Cossa	775 000(3)
Jani Nyman	750 000(2)
Jakub Brabenec	700 000(1)

Gavin Mckenna	97 500(3)
Noah Ellis	95 000(2)
Quinn Finley	75 000(2)

Current Funds	$66 924 919
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$101 351 000
Farm Payroll	$395 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$0 000
Projected Expenses	$0 000
Projected Balance	$66 924 919

Salary Commitment

Year: 20	$101 746 000
Year: 21	$67 471 000
Year: 22	$53 450 000
Year: 23	$8 750 000

J.T. Miller	11 500 000(3)
Jakub Zboril	10 625 000(1)
Adam Larsson	9 725 000(1)
Noah Dobson	9 075 000(2)
Zach Werenski	8 750 000(5)
Olivier Rodrigue	8 750 000(3)
Jakob Pelletier	7 500 000(3)
Bobby Brink	7 500 000(3)
Anthony Mantha	7 200 000(3)
T.J. Tynan	5 950 000(1)
Charlie Coyle	4 150 000(1)
Jeremy Lauzon	3 001 000(2)
Fyodor Svechkov	2 250 000(3)
Yanni Gourde	1 150 000(1)
Artyom Levshunov	975 000(1)
Jonathan Lekkerimaki	900 000(1)
Alexei Kolosov	800 000(2)
Jagger Firkus	800 000(1)
Alexander Suzdalev	750 000(2)

Matthew Wood	90 000(2)
Maxim Strbak	80 000(2)
Michael Fisher	75 000(2)
Marek Alscher	75 000(2)
Jordan Dumais	75 000(2)