Current Funds	$74,728,204
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,646,570
Prospect Fees	$216,344
Coach	$0,000
Games Remaining	86
Total Game Expenses	$56,546
Projected Expenses	$4,862,914
Projected Balance	$69,865,290

Salary Commitment

Year: 35	$2,775,320
Year: 36	$1,604,000
Year: 37	$946,000
Year: 38	$388,270

Kris Letang	476,000(0)
Joe Pavelski	437,000(1)
Jake Guentzel	380,025(3)
Shea Theodore	319,800(0)
Blake Wheeler	310,250(1)
Brent Burns	310,250(0)
Jordan Staal	235,000(0)
Linus Ullmark	220,695(1)
Ryan Hartman	177,705(3)
Oliver Bjorkstrand	159,600(0)
Jordan Kyrou	159,000(2)
Nicholas Paul	152,375(1)
Denis Gurianov	138,000(2)
Anthony Beauvillier	114,000(0)
Lawson Crouse	84,600(0)
Kaapo Kakko	84,000(2)
Antti Raanta	54,000(0)
Jack Johnson	51,000(2)
Derek Grant	51,000(1)
Dysin Mayo	50,000(2)
Henri Jokiharju	48,000(0)
Ryan Poehling	48,000(2)
Jesper Boqvist	48,000(2)
Christian Jaros	44,000(2)
Julien Gauthier	40,000(0)
Shane Bowers	38,270(4)
Sam Steel	36,000(2)
Markus Niemelainen	35,000(4)
Samuel Bolduc	35,000(4)
Sampo Ranta	35,000(4)
Ronnie Attard	35,000(4)
Pierre-Olivier Joseph	32,500(4)
Jack McBain	32,500(4)
Isac Lundestrom	30,000(0)
Noah Juulsen	30,000(4)
Magnus Hellberg	30,000(4)
Kevin Mandolese	30,000(4)
Martin Kaut	30,000(4)
Jonathan Gruden	25,000(4)

Current Funds	$30,269,735
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$2,653,973
Prospect Fees	$75,386
Coach	$0,000
Games Remaining	86
Total Game Expenses	$31,737
Projected Expenses	$2,729,359
Projected Balance	$27,540,376

Salary Commitment

Year: 35	$2,548,973
Year: 36	$1,443,009
Year: 37	$1,057,009
Year: 38	$270,000

Jonathan Huberdeau	564,998(1)
Rasmus Ristolainen	349,107(3)
Brian Dumoulin	199,750(1)
Semyon Varlamov	170,000(2)
Alex Galchenyuk	129,578(3)
Danton Heinen	115,575(1)
Jesse Puljujarvi	108,000(3)
Gustav Nyquist	105,000(0)
Teddy Blueger	100,725(3)
Eric Comrie	100,000(1)
Aatu Raty	90,000(4)
Filip Zadina	72,000(2)
Rasmus Sandin	54,000(2)
Anders Bjork	46,800(1)
Josh Leivo	40,050(1)
Mathieu Olivier	39,600(3)
Stefan Noesen	38,790(1)
Mason McTavish	32,500(4)
Ville Heinola	30,000(4)
Nathan Beaulieu	30,000(3)
Felix Sandstrom	30,000(3)
MacKenzie Entwistle	30,000(2)
Juraj Slafkovsky	30,000(4)
Thomas Harley	30,000(2)
Jake Neighbours	30,000(4)
Yaroslav Askarov	30,000(4)
Joe Veleno	30,000(2)
Shane Wright	27,500(4)

Current Funds	$30,210,475
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$5,317,973
Prospect Fees	$86,736
Coach	$0,000
Games Remaining	86
Total Game Expenses	$62,845
Projected Expenses	$5,404,709
Projected Balance	$24,805,766

Salary Commitment

Year: 35	$4,302,173
Year: 36	$1,861,804
Year: 37	$1,428,804
Year: 38	$56,200

Auston Matthews	772,560(3)
Alex Ovechkin	586,500(1)
Morgan Rielly	534,044(3)
Ilya Sorokin	434,500(1)
Sam Reinhart	326,485(1)
Dmitry Orlov	304,000(0)
Adam Larsson	275,000(0)
Boone Jenner	267,317(1)
William Nylander	229,800(0)
Matt Duchene	199,750(1)
Kyle Okposo	199,750(2)
Mikael Backlund	170,000(1)
Mike Reilly	146,368(1)
Brayden McNabb	140,250(2)
Erik Haula	140,250(1)
Nick Schmaltz	84,000(0)
David Kampf	66,700(1)
Jordie Benn	51,000(2)
Garnet Hathaway	51,000(0)
Anton Stralman	42,500(1)
Kevin Stenlund	42,000(2)
Max Jones	42,000(0)
Colton White	36,000(3)
Trey Fix-Wolansky	31,200(4)
Taylor Raddysh	30,000(1)
Brendan Smith	30,000(3)
Charlie Lindgren	30,000(1)
Milan Lucic	30,000(0)
Fredrik Karlstrom	25,000(4)

Current Funds	$84,531,936
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$3,628,317
Prospect Fees	$111,960
Coach	$0,000
Games Remaining	86
Total Game Expenses	$43,492
Projected Expenses	$3,740,277
Projected Balance	$80,791,659

Salary Commitment

Year: 35	$2,490,957
Year: 36	$1,893,768
Year: 37	$883,343
Year: 38	$140,000

Elias Lindholm	507,343(3)
J.T. Miller	497,189(1)
John Tavares	459,000(0)
Dylan Larkin	386,925(2)
Quinn Hughes	279,000(2)
Vladislav Gavrikov	208,359(0)
Miro Heiskanen	189,000(0)
Marco Scandella	110,500(2)
Joel Farabee	102,000(2)
Trevor Zegras	100,000(1)
Andrei Kuzmenko	100,000(3)
Andrew Mangiapane	96,000(0)
Brandon Hagel	80,000(0)
Adam Boqvist	72,000(2)
Marc Staal	68,000(3)
Travis Hamonic	68,000(3)
Trevor Moore	54,000(0)
Alexander Edler	51,000(0)
Pheonix Copley	30,000(2)
Boris Katchouk	30,000(2)
Wade Allison	30,000(4)
Ivan Prosvetov	30,000(4)
Fredrik Olofsson	30,000(4)
Tyler Angle	25,000(4)
William Bitten	25,000(4)

Current Funds	$37,024,342
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,360,650
Prospect Fees	$28,580
Coach	$0,000
Games Remaining	86
Total Game Expenses	$51,038
Projected Expenses	$4,389,230
Projected Balance	$32,635,112

Salary Commitment

Year: 35	$2,290,935
Year: 36	$1,313,372
Year: 37	$810,415
Year: 38	$0,000

Nathan MacKinnon	770,774(0)
Leon Draisaitl	710,640(0)
Dougie Hamilton	583,813(1)
Jamie Benn	247,500(0)
Pavel Zacha	234,707(2)
Alex Stalock	223,250(1)
Mike Matheson	217,965(3)
Patrick Kane	170,000(3)
T.J. Oshie	140,250(3)
Yanni Gourde	140,250(2)
Filip Hronek	138,000(0)
Ben Chiarot	110,500(1)
Alexandar Georgiev	96,000(0)
Artturi Lehkonen	70,800(0)
Kyle Palmieri	68,000(3)
Erik Gustafsson	68,000(2)
Ilya Lyubushkin	56,700(3)
Dylan DeMelo	51,000(3)
Matt Nieto	42,500(3)
Joey Anderson	36,000(0)
Brendan Gallagher	34,000(3)
Riley Sheahan	30,000(1)
Mark Friedman	30,000(2)
Trevor van Riemsdyk	30,000(1)
Nick Foligno	30,000(2)
Marcus Bjork	30,000(3)

Current Funds	$75,546,359
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,772,660
Prospect Fees	$89,290
Coach	$0,000
Games Remaining	86
Total Game Expenses	$56,534
Projected Expenses	$4,861,950
Projected Balance	$70,684,409

Salary Commitment

Year: 35	$2,598,710
Year: 36	$2,033,960
Year: 37	$1,335,740
Year: 38	$211,880

Aleksander Barkov	696,612(0)
Juuse Saros	402,600(0)
Chandler Stephenson	354,960(3)
Artemi Panarin	310,250(1)
Zach Werenski	300,000(0)
Brandon Montour	284,460(3)
Tyler Bertuzzi	268,958(0)
Sam Bennett	201,720(2)
Vince Dunn	196,800(2)
Nikita Zadorov	181,680(0)
Elvis Merzlikins	162,300(3)
Adrian Kempe	159,600(0)
James van Riemsdyk	110,500(2)
Marcus Johansson	94,500(0)
Andrew Peeke	80,000(2)
Jake Walman	66,000(3)
Frederick Gaudreau	48,000(1)
Michael Amadio	46,140(3)
Tyson Jost	43,200(2)
Filip Kral	41,880(4)
Jake Bean	40,000(0)
Kyle Burroughs	36,000(1)
Anton Blidh	36,000(1)
Erik Brannstrom	36,000(2)
Austin Poganski	36,000(1)
Nick Blankenburg	36,000(3)
Marc McLaughlin	36,000(3)
Jake Christiansen	36,000(3)
Paul Cotter	36,000(3)
Adam Raska	36,000(3)
Sam Lafferty	34,500(1)
Scott Wedgewood	34,000(1)
Mikael Pyyhtia	32,500(4)
Hudson Fasching	30,000(1)
Tommy Novak	30,000(2)
Erik Johnson	30,000(0)
Pontus Holmberg	30,000(4)
Michael Carcone	30,000(3)
Arturs Silovs	30,000(4)
Ben Meyers	27,500(4)
Brandon Biro	25,000(4)
Lukas Rousek	25,000(4)

Current Funds	$4,674,750
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,301,827
Prospect Fees	$75,150
Coach	$0,000
Games Remaining	86
Total Game Expenses	$50,895
Projected Expenses	$4,376,977
Projected Balance	$297,773

Salary Commitment

Year: 35	$2,803,327
Year: 36	$2,576,362
Year: 37	$1,773,212
Year: 38	$57,500

Pierre-Luc Dubois	426,180(3)
Max Pacioretty	410,000(0)
Mathew Barzal	349,080(3)
James Reimer	304,000(0)
MacKenzie Weegar	279,345(3)
Anton Forsberg	235,000(0)
Teuvo Teravainen	193,437(3)
Josh Bailey	170,000(2)
Jonathan Marchessault	170,000(3)
Viktor Arvidsson	166,965(1)
Mikael Granlund	165,000(0)
Nicklas Backstrom	165,000(0)
Phil Kessel	140,250(2)
Jonathan Toews	140,250(2)
Chris Tanev	140,250(2)
Alec Martinez	123,500(0)
Brett Kulak	115,290(3)
Colin Miller	110,500(3)
Sonny Milano	110,400(2)
Mason Appleton	96,000(0)
Brock McGinn	71,880(3)
TJ Brodie	68,000(2)
Thomas Greiss	34,000(2)
Jesse Ylonen	30,000(4)
Chris Wideman	30,000(1)
Joel Armia	30,000(1)
Benoit-Olivier Groulx	27,500(4)

Current Funds	$13,878,949
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$3,621,163
Prospect Fees	$191,894
Coach	$0,000
Games Remaining	86
Total Game Expenses	$44,338
Projected Expenses	$3,813,057
Projected Balance	$10,065,892

Salary Commitment

Year: 35	$2,560,069
Year: 36	$2,017,039
Year: 37	$1,236,039
Year: 38	$261,760

Connor Murphy	240,198(1)
Charlie Coyle	233,750(3)
Filip Chytil	201,000(0)
Marcus Foligno	199,750(3)
Frank Vatrano	175,389(3)
Kailer Yamamoto	123,000(2)
Zach Whitecloud	123,000(3)
Tomas Tatar	110,500(0)
Yegor Sharangovich	100,000(0)
Eeli Tolvanen	100,000(0)
Kevin Lankinen	99,000(1)
Robert Hagg	98,400(1)
Ilya Samsonov	96,000(2)
Ethan Bear	96,000(2)
Sammy Blais	96,000(0)
Kirby Dach	84,000(2)
Dawson Mercer	80,000(2)
Oskar Lindblom	72,000(0)
Philippe Myers	67,594(0)
Ty Smith	60,000(0)
Ryan McLeod	60,000(2)
Nicolas Aube-Kubel	60,000(2)
Nick Cousins	59,832(1)
Marcus Pettersson	54,000(0)
Mark Jankowski	52,980(3)
Vinnie Hinostroza	51,410(3)
Filip Gustavsson	50,000(0)
Nils Hoglander	48,000(3)
Connor Clifton	45,600(1)
Jean-Luc Foudy	41,760(4)
Cam York	40,000(2)
Jaret Anderson-Dolan	40,000(0)
Kale Clague	40,000(2)
Nathan Bastian	40,000(0)
Philipp Kurashev	40,000(0)
Taro Hirose	36,000(2)
Zack MacEwen	36,000(2)
Yegor Chinakhov	30,000(2)
Tanner Laczynski	30,000(0)
Brayden Pachal	30,000(3)
Alexander Holtz	30,000(4)
Fabian Zetterlund	30,000(4)
Cole Guttman	30,000(4)
Nick Cicek	30,000(3)
Tim Berni	30,000(3)
Zac Jones	27,500(4)
Elliot Desnoyers	27,500(4)
Pavel Dorofeyev	25,000(4)
Nikita Nesterenko	25,000(4)
William Dufour	25,000(4)

Current Funds	$135,632,169
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,220,910
Prospect Fees	$238,364
Coach	$0,000
Games Remaining	86
Total Game Expenses	$51,852
Projected Expenses	$4,459,274
Projected Balance	$131,172,895

Salary Commitment

Year: 35	$3,546,610
Year: 36	$2,680,970
Year: 37	$1,550,710
Year: 38	$410,700

Jack Eichel	530,760(2)
Hampus Lindholm	368,022(3)
Pavel Buchnevich	346,800(0)
Charlie McAvoy	339,600(1)
Logan Couture	310,500(2)
William Karlsson	296,640(1)
Jaccob Slavin	286,383(3)
Connor Brown	159,765(3)
Oskar Sundqvist	136,590(3)
Ryan Graves	129,000(0)
Tage Thompson	120,600(1)
Stuart Skinner	100,000(3)
Warren Foegele	96,000(0)
Jon Merrill	89,250(3)
Adam Ginning	82,800(4)
Pyotr Kochetkov	70,400(4)
Christian Fischer	64,800(1)
Riley Stillman	54,000(2)
Marc-Edouard Vlasic	51,000(2)
Michael McCarron	44,000(1)
Frederik Andersen	42,500(0)
Kevin Bahl	37,500(4)
David Jiricek	35,000(4)
Alexander Alexeyev	35,000(4)
Jackson LaCombe	35,000(4)
Alex Vlasic	35,000(4)
Jaroslav Halak	34,000(2)
Ty Dellandrea	30,000(0)
Trent Frederic	30,000(0)
Nils Lundkvist	30,000(2)
Justus Annunen	30,000(4)
Jake Leschyshyn	30,000(2)
Givani Smith	30,000(2)
Connor Dewar	30,000(2)
Urho Vaakanainen	30,000(2)
Nathan Smith	25,000(4)
Olle Lycksell	25,000(4)

Current Funds	$14,394,550
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$2,592,567
Prospect Fees	$61,728
Coach	$0,000
Games Remaining	86
Total Game Expenses	$30,864
Projected Expenses	$2,654,295
Projected Balance	$11,740,255

Salary Commitment

Year: 35	$2,038,767
Year: 36	$1,616,117
Year: 37	$1,407,117
Year: 38	$117,500

Jordan Binnington	280,650(1)
Damon Severson	266,832(3)
Alex Wennberg	208,365(3)
Scott Laughton	187,920(3)
Christian Dvorak	187,800(0)
Alexander Barabanov	138,000(3)
Oliver Wahlstrom	100,000(0)
Arber Xhekaj	100,000(3)
Juuso Parssinen	100,000(3)
Jesperi Kotkaniemi	96,000(0)
Dante Fabbro	81,000(2)
Kaapo Kahkonen	60,000(0)
Adam Ruzicka	50,000(2)
Jakub Zboril	50,000(0)
Rasmus Asplund	48,000(2)
Jakob Silfverberg	42,500(3)
Laurent Dauphin	40,000(1)
Jansen Harkins	36,000(1)
Daniil Miromanov	36,000(3)
Blake Lizotte	36,000(1)
Tyler Kleven	35,000(4)
Eetu Makiniemi	30,000(4)
Carl Grundstrom	30,000(0)
Conor Timmins	30,000(0)
Vasily Podkolzin	30,000(1)
Rasmus Kupari	30,000(2)
Nicholas Robertson	30,000(3)
Jack Drury	30,000(3)
Derrick Pouliot	30,000(3)
Filip Roos	30,000(3)
Kristian Reichel	30,000(3)
Pavol Regenda	30,000(3)
Nils Aman	30,000(3)
Matej Blumel	27,500(4)
Oskar Olausson	25,000(4)

Current Funds	$63,787,993
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,869,106
Prospect Fees	$54,650
Coach	$0,000
Games Remaining	86
Total Game Expenses	$57,253
Projected Expenses	$4,923,756
Projected Balance	$58,864,237

Salary Commitment

Year: 35	$3,292,256
Year: 36	$1,557,463
Year: 37	$789,063
Year: 38	$35,000

Tomas Hertl	473,483(1)
Chris Kreider	459,000(0)
Colton Parayko	380,859(1)
Noah Hanifin	368,400(2)
Anthony Mantha	321,000(3)
Ondrej Palat	310,250(1)
Bryan Rust	275,000(0)
Ivan Provorov	273,000(0)
Martin Necas	201,000(1)
Adam Lowry	174,825(1)
Olli Maatta	146,563(3)
Adam Erne	138,600(0)
J.T. Compher	124,775(1)
Karel Vejmelka	100,000(2)
Jeremy Swayman	100,000(2)
Drake Batherson	100,000(0)
Martin Fehervary	100,000(2)
Owen Power	100,000(3)
Cole Perfetti	80,000(3)
Colin Blackwell	69,600(1)
Ondrej Kase	66,600(0)
Dustin Tokarski	60,000(2)
Keegan Kolesar	50,000(0)
Michael McLeod	50,000(0)
Jarred Tinordi	42,500(3)
Dylan Cozens	40,000(0)
J.J. Moser	40,000(2)
Samuel Fagemo	35,000(4)
Joel Kiviranta	34,650(0)
Vladislav Namestnikov	34,000(3)
Mikhail Maltsev	30,000(0)
Steven Lorentz	30,000(0)
David Rittich	30,000(3)
Morgan Geekie	30,000(0)

Current Funds	$28,386,046
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$2,607,765
Prospect Fees	$127,763
Coach	$0,000
Games Remaining	86
Total Game Expenses	$31,808
Projected Expenses	$2,735,528
Projected Balance	$25,650,518

Salary Commitment

Year: 35	$1,687,365
Year: 36	$1,032,995
Year: 37	$653,995
Year: 38	$465,500

Jeff Petry	476,000(0)
Jake Muzzin	272,000(1)
Jakub Voracek	180,000(1)
Nicolas Hague	159,000(2)
Nick Ritchie	142,370(1)
Moritz Seider	100,000(2)
Jake Sanderson	100,000(4)
Brandon Carlo	98,400(0)
Gabriel Vilardi	80,000(0)
Ben Harpur	80,000(0)
Jujhar Khaira	58,140(3)
Kurtis MacDermid	54,605(3)
Arthur Kaliyev	50,000(2)
Austin Wagner	48,000(4)
Peyton Krebs	40,000(2)
Dakota Mermis	37,950(3)
Collin Delia	37,800(3)
Tyler Lewington	36,000(0)
William Eklund	35,000(4)
Shane Pinto	32,500(4)
Dylan Holloway	30,000(4)
Brandt Clarke	30,000(4)
Austin Watson	30,000(1)
Alex Belzile	30,000(4)
Ryan Reaves	30,000(1)
Kyle Criscuolo	30,000(0)
Petr Mrazek	30,000(0)
Quinton Byfield	30,000(2)
Mads Sogaard	30,000(4)
Lukas Reichel	30,000(4)
Chris Wagner	30,000(0)
Andy Andreoff	30,000(0)
Max McCormick	30,000(0)
Alex Turcotte	25,000(4)
Thomas Bordeleau	25,000(4)
Tristen Robins	25,000(4)
Marco Rossi	25,000(4)

Current Funds	$24,101,036
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,213,085
Prospect Fees	$115,194
Coach	$0,000
Games Remaining	86
Total Game Expenses	$50,329
Projected Expenses	$4,328,279
Projected Balance	$19,772,757

Salary Commitment

Year: 35	$3,680,535
Year: 36	$1,568,098
Year: 37	$1,263,798
Year: 38	$311,500

Victor Hedman	589,000(1)
Patrik Laine	397,900(3)
Taylor Hall	272,000(1)
Neal Pionk	262,647(1)
Andre Burakovsky	256,800(0)
Tony DeAngelo	241,500(1)
Jonas Brodin	238,920(1)
Ilya Mikheyev	235,500(3)
Blake Coleman	233,750(0)
Clayton Keller	172,800(1)
Jake DeBrusk	172,800(2)
Mason Marchment	151,250(1)
Pavel Francouz	140,250(3)
Evan Rodrigues	112,020(1)
Derek Forbort	110,500(3)
Logan Thompson	100,000(2)
Mitchell Chaffee	80,000(4)
Radek Faksa	68,148(3)
Brendan Lemieux	42,000(0)
Justin Bailey	36,300(1)
Robert Bortuzzo	36,000(1)
Drew O'Connor	31,500(4)
Michael Dal Colle	31,500(2)
Dylan Wells	30,000(4)
Jiri Patera	30,000(4)
Joseph Woll	30,000(4)
Erik Kallgren	30,000(4)
Arvid Soderblom	30,000(4)
Alex Steeves	25,000(4)
Carson Meyer	25,000(4)

Current Funds	$71,094,623
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,065,300
Prospect Fees	$60,092
Coach	$0,000
Games Remaining	86
Total Game Expenses	$47,970
Projected Expenses	$4,125,392
Projected Balance	$66,969,231

Salary Commitment

Year: 35	$2,960,300
Year: 36	$2,223,300
Year: 37	$1,743,300
Year: 38	$264,800

Nikita Kucherov	476,000(3)
Kyle Connor	462,780(3)
Mikhail Sergachev	327,000(1)
Ryan Johansen	275,000(0)
Thatcher Demko	270,000(1)
Luke Schenn	235,000(0)
Nino Niederreiter	235,000(0)
David Krejci	211,500(2)
Carson Soucy	193,500(3)
Brandon Tanev	180,000(0)
Nikita Alexandrov	115,200(4)
Derick Brassard	94,500(2)
William Carrier	81,120(3)
Jake Middleton	69,600(3)
Evgenii Dadonov	68,000(1)
Justin Schultz	68,000(2)
Juuso Valimaki	60,000(0)
Robert Thomas	54,000(0)
Jordan Martinook	51,000(3)
Sam Gagner	42,500(3)
Gabriel Carlsson	40,000(2)
Luke Evangelista	39,600(4)
Michael Pezzetta	36,000(2)
Kiefer Sherwood	36,000(0)
Lane Pederson	36,000(1)
Parker Kelly	36,000(3)
Simon Benoit	36,000(3)
Dakota Joshua	36,000(1)
Liam Foudy	30,000(4)
Matt Luff	30,000(3)
Klim Kostin	30,000(2)
PE Bellemare	30,000(0)
Devon Levi	30,000(4)
Sean Farrell	25,000(4)
Josh Dunne	25,000(4)

Current Funds	$32,476,296
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,610,234
Prospect Fees	$222,942
Coach	$0,000
Games Remaining	86
Total Game Expenses	$56,200
Projected Expenses	$4,833,176
Projected Balance	$27,643,120

Salary Commitment

Year: 35	$2,837,534
Year: 36	$1,617,023
Year: 37	$1,271,623
Year: 38	$177,500

Connor Hellebuyck	765,363(1)
Seth Jones	526,791(3)
Aaron Ekblad	464,016(3)
Nazem Kadri	437,000(0)
Mark Stone	365,000(0)
Anders Lee	320,000(0)
Timo Meier	283,200(0)
Brock Nelson	247,500(0)
Tanner Pearson	180,000(1)
Sean Durzi	100,000(2)
Timothy Liljegren	100,000(2)
Travis Sanheim	95,400(2)
Ben Hutton	89,108(1)
Jake McCabe	82,440(1)
Zach Aston-Reese	73,316(3)
Eric Robinson	69,600(1)
Nico Sturm	60,000(0)
Alec Regula	50,000(4)
Kyle Capobianco	50,000(2)
Jack Quinn	42,500(4)
Noel Acciari	34,000(1)
Eetu Luostarinen	30,000(0)
Andreas Englund	30,000(4)
Trevor Lewis	30,000(0)
Saku Maenalanen	30,000(3)
Mark Kastelic	30,000(4)
Steven Fogarty	25,000(4)

Current Funds	$22,906,175
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,653,996
Prospect Fees	$197,407
Coach	$0,000
Games Remaining	86
Total Game Expenses	$56,412
Projected Expenses	$4,851,403
Projected Balance	$18,054,772

Salary Commitment

Year: 35	$3,885,096
Year: 36	$1,819,694
Year: 37	$1,507,844
Year: 38	$87,500

Filip Forsberg	589,644(3)
Mark Scheifele	586,913(1)
Bo Horvat	459,382(1)
Tristan Jarry	388,800(1)
Zach Hyman	348,500(3)
Kevin Hayes	233,750(3)
Rasmus Andersson	222,600(2)
John Klingberg	200,000(0)
Barclay Goodrow	154,200(1)
Travis Konecny	137,400(0)
Valeri Nichushkin	117,000(0)
Ryan Murray	108,657(1)
Artem Zub	100,000(0)
Evan Bouchard	100,000(1)
Ross Colton	94,500(0)
Calle Jarnkrok	89,250(1)
Nate Schmidt	89,250(1)
Martin Jones	89,250(2)
Anthony Stolarz	79,050(3)
Zach Sanford	77,400(3)
Ivan Barbashev	66,000(0)
Rudolfs Balcers	54,000(0)
Zach Bogosian	51,000(1)
Johnathan Kovacevic	50,000(3)
Jake Evans	42,000(3)
John Hayden	37,950(1)
Jordan Harris	32,500(4)
Rafael Harvey-Pinard	30,000(4)
Gabriel Fortier	25,000(4)

Current Funds	$27,532,929
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$2,886,899
Prospect Fees	$101,337
Coach	$0,000
Games Remaining	86
Total Game Expenses	$34,747
Projected Expenses	$2,988,236
Projected Balance	$24,544,693

Salary Commitment

Year: 35	$2,513,579
Year: 36	$1,561,813
Year: 37	$1,205,813
Year: 38	$403,000

Tom Wilson	427,114(3)
Ryan Strome	313,198(1)
Simon Edvinsson	198,000(4)
Cody Ceci	190,863(1)
Alex Iafallo	187,275(1)
Jonathan Drouin	179,400(0)
Max Domi	138,345(1)
Andreas Athanasiou	121,269(3)
Adin Hill	102,600(3)
Anton Lundell	100,000(2)
Mathieu Joseph	87,600(3)
Cole Sillinger	80,000(2)
Kieffer Bellows	80,000(2)
Jimmy Vesey	77,790(1)
Caleb Jones	66,000(2)
Troy Stecher	64,230(3)
Philip Broberg	60,000(4)
Curtis Lazar	55,920(0)
Christian Wolanin	48,000(0)
Kevin Rooney	44,295(1)
Connor Ingram	37,500(4)
Gustav Lindstrom	30,000(2)
Tobias Bjornfot	30,000(0)
Aaron Dell	30,000(0)
Cal Foote	30,000(0)
Cale Fleury	30,000(4)
Guillaume Brisebois	27,500(4)
Grigori Denisenko	25,000(4)
William Lockwood	25,000(4)

Current Funds	$23,275,305
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$2,366,956
Prospect Fees	$65,600
Coach	$0,000
Games Remaining	86
Total Game Expenses	$28,286
Projected Expenses	$2,432,556
Projected Balance	$20,842,749

Salary Commitment

Year: 35	$2,045,156
Year: 36	$1,330,317
Year: 37	$725,317
Year: 38	$27,500

Tyler Seguin	532,939(1)
Matt Dumba	261,678(3)
Jack Hughes	159,000(2)
Bowen Byram	159,000(3)
Alexander Kerfoot	127,119(3)
Lucas Raymond	100,000(2)
Owen Tippett	100,000(0)
K'Andre Miller	100,000(0)
Spencer Knight	100,000(2)
John Marino	96,000(2)
Devin Shore	91,800(0)
Madison Bowey	77,400(1)
Matt Grzelcyk	64,020(3)
Dylan Guenther	50,000(3)
Sebastian Aho2	50,000(2)
Philip Tomasino	40,000(1)
Jordan Spence	40,000(2)
Liam O'Brien	36,000(3)
Jonas Johansson	34,500(1)
Brett Leason	30,000(2)
Jonah Gadjovich	30,000(2)
Radim Zohorna	30,000(0)
Morgan Barron	30,000(1)
Matthew Knies	27,500(4)

Current Funds	$15,564,317
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$3,682,699
Prospect Fees	$199,997
Coach	$0,000
Games Remaining	86
Total Game Expenses	$45,148
Projected Expenses	$3,882,696
Projected Balance	$11,681,621

Salary Commitment

Year: 35	$3,352,699
Year: 36	$2,555,025
Year: 37	$902,845
Year: 38	$479,500

Jacob Markstrom	586,500(2)
John Gibson	417,324(1)
Rickard Rakell	240,750(1)
Kevin Shattenkirk	233,750(2)
Adam Pelech	215,565(3)
Jared McCann	184,080(2)
Craig Smith	170,000(2)
Tyson Barrie	140,250(2)
Andreas Johnsson	122,850(3)
Michael Bunting	100,000(1)
Alex Nedeljkovic	100,000(0)
Nicolas Beaudin	90,000(4)
Chris Tierney	84,930(3)
Haydn Fleury	81,600(2)
Jeremy Lauzon	80,000(0)
Brett Howden	54,000(0)
Lucas Carlsson	40,000(2)
Maxime Lajoie	40,000(4)
Victor Mete	39,600(1)
Kaiden Guhle	37,500(4)
Dylan Gambrell	36,000(2)
Jacob Larsson	36,000(0)
Tyler Tucker	35,000(4)
Brad Malone	34,500(4)
Remi Elie	30,000(4)
Casey Fitzgerald	30,000(2)
Yakov Trenin	30,000(0)
Josh Mahura	30,000(2)
Jonas Rondbjerg	30,000(2)
Jacob Bryson	30,000(0)
Tyler Benson	30,000(2)
Morgan Frost	30,000(2)
Brendan Gaunce	30,000(2)
Dustin Wolf	30,000(4)
Stanislav Svozil	27,500(4)
Frederic Allard	27,500(4)
Aleksi Heponiemi	27,500(4)
Justin Kirkland	25,000(4)
Glenn Gawdin	25,000(4)
Joel Teasdale	25,000(4)
Filip Hallander	25,000(4)

Current Funds	$16,483,242
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,626,230
Prospect Fees	$171,760
Coach	$0,000
Games Remaining	86
Total Game Expenses	$55,791
Projected Expenses	$4,797,990
Projected Balance	$11,685,252

Salary Commitment

Year: 35	$3,858,730
Year: 36	$2,599,980
Year: 37	$1,845,880
Year: 38	$274,880

Erik Karlsson	476,000(3)
Jeff Skinner	389,500(0)
Patrice Bergeron	389,500(1)
Brady Tkachuk	381,000(3)
Brayden Schenn	348,500(2)
Darcy Kuemper	233,750(1)
Cam Fowler	233,750(3)
Mats Zuccarello	233,750(1)
Torey Krug	199,750(1)
Brenden Dillon	190,000(0)
Reilly Smith	170,000(3)
Jean-Gabriel Pageau	170,000(3)
Jordan Eberle	140,250(3)
Seth Jarvis	100,000(2)
Mario Ferraro	96,000(2)
Jamie Drysdale	80,000(2)
Daniel Sprong	72,000(0)
Nicolas Roy	66,000(1)
Dylan Coghlan	50,000(0)
Alex Nylander	50,000(4)
Reese Johnson	39,600(2)
Tyce Thompson	37,980(4)
Akira Schmid	37,500(4)
Michael Eyssimont	36,900(4)
Emil Bemstrom	36,000(1)
Lias Andersson	36,000(0)
Jeffrey Viel	36,000(1)
Casey DeSmith	34,000(1)
Logan Brown	30,000(2)
John Leonard	30,000(0)
Henrik Borgstrom	30,000(2)
Connor McMichael	30,000(2)
Samuel Ersson	30,000(4)
Lawrence Pilut	30,000(4)
Brad Hunt	30,000(1)
Jeremy Davies	27,500(4)
Alex Barre-Boulet	25,000(4)

Current Funds	$27,025,490
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$3,850,510
Prospect Fees	$59,550
Coach	$0,000
Games Remaining	86
Total Game Expenses	$45,466
Projected Expenses	$3,910,060
Projected Balance	$23,115,430

Salary Commitment

Year: 35	$3,481,510
Year: 36	$2,200,690
Year: 37	$1,426,060
Year: 38	$36,000

Andrei Vasilevskiy	764,860(3)
Mika Zibanejad	573,917(1)
Jason Robertson	336,000(3)
Ryan Nugent-Hopkins	312,504(1)
Brady Skjei	289,200(3)
Vladimir Tarasenko	272,000(1)
Nikolaj Ehlers	251,880(2)
Mattias Ekholm	233,750(2)
Elias Pettersson	201,000(0)
Oliver Ekman-Larsson	199,750(2)
Matt Roy	122,400(1)
Dylan Strome	108,000(0)
Conor Sheary	89,250(2)
Connor Mackey	36,000(4)
Justin Danforth	30,000(0)
Derek Stepan	30,000(0)

Current Funds	$18,596,367
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,236,871
Prospect Fees	$94,939
Coach	$0,000
Games Remaining	86
Total Game Expenses	$50,370
Projected Expenses	$4,331,810
Projected Balance	$14,264,557

Salary Commitment

Year: 35	$2,920,431
Year: 36	$1,933,390
Year: 37	$466,000
Year: 38	$117,500

David Pastrnak	468,840(0)
Alex Pietrangelo	348,500(3)
Sebastian Aho1	343,200(0)
Johnny Gaudreau	305,021(1)
David Perron	272,000(1)
Brock Boeser	257,340(2)
Josh Morrissey	254,400(0)
Phillip Danault	242,820(1)
Mark Giordano	233,750(2)
Nico Hischier	214,800(2)
Noah Dobson	210,000(2)
Ryan Suter	190,000(0)
Paul Stastny	170,000(2)
Jesper Bratt	166,800(2)
Jack Roslovic	142,200(2)
Josh Manson	110,500(1)
Laurent Brossoit	56,700(1)
Darren Helm	42,500(2)
Vitali Kravtsov	30,000(4)
Mark Borowiecki	30,000(0)
Casey Cizikas	30,000(2)
Ville Husso	30,000(0)
Jacob Bernard-Docker	30,000(4)
Jack Rathbone	30,000(4)
Egor Sokolov	27,500(4)

Current Funds	$3,531,889
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,775,851
Prospect Fees	$36,045
Coach	$0,000
Games Remaining	86
Total Game Expenses	$55,952
Projected Expenses	$4,811,896
Projected Balance	-$1,280,007

Salary Commitment

Year: 35	$2,576,250
Year: 36	$1,776,750
Year: 37	$1,207,750
Year: 38	$98,000

Mikko Rantanen	573,600(0)
Roman Josi	433,500(1)
Steven Stamkos	433,500(3)
Kirill Kaprizov	366,000(3)
Brayden Point	352,200(0)
Cam Talbot	348,500(0)
Adam Fox	336,000(1)
Marc-Andre Fleury	328,500(2)
Jared Spurgeon	235,000(0)
Kevin Fiala	204,600(0)
Jason Zucker	170,000(3)
Anthony Cirelli	159,000(0)
Luke Kunin	135,000(0)
Nick Leddy	110,500(2)
Matt Boldy	100,000(2)
Jan Rutta	89,250(3)
Nikolai Knyzhov	63,000(4)
Calvin de Haan	51,000(3)
Jonas Siegenthaler	36,000(0)
Isaak Phillips	35,000(4)
Nic Petan	32,701(0)
Jackson Cates	31,500(0)
Spencer Martin	31,500(0)
Brian Elliott	30,000(0)
Vinni Lettieri	30,000(1)
Brandon Duhaime	30,000(2)
Lukas Sedlak	30,000(0)

Current Funds	$91,354,357
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$3,327,898
Prospect Fees	$79,964
Coach	$0,000
Games Remaining	86
Total Game Expenses	$39,626
Projected Expenses	$3,407,862
Projected Balance	$87,946,495

Salary Commitment

Year: 35	$2,631,398
Year: 36	$1,658,668
Year: 37	$893,418
Year: 38	$150,000

Cale Makar	474,000(1)
Ryan O'Reilly	369,000(0)
Andrei Svechnikov	343,200(3)
Adam Henrique	235,000(0)
Anthony Duclair	226,895(1)
Jordan Greenway	177,600(2)
Corey Perry	170,000(2)
Ian Cole	140,250(2)
Pierre Engvall	129,000(2)
Dominik Kubalik	117,875(1)
Nick Holden	110,500(3)
Matt Benning	107,088(3)
Sean Walker	104,630(3)
Alexis Lafrenière	80,000(2)
Colton Sissons	78,360(1)
Cal Petersen	78,000(3)
Travis Dermott	68,400(2)
David Gustafsson	60,000(4)
Alexander Romanov	50,000(0)
Justin Braun	42,500(0)
Logan O'Connor	39,600(1)
Mike Hardman	36,000(1)
Brock Faber	35,000(4)
Leevi Merilainen	30,000(4)
Jan Jenik	25,000(4)

Current Funds	$119,023,140
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,360,247
Prospect Fees	$118,264
Coach	$0,000
Games Remaining	86
Total Game Expenses	$52,076
Projected Expenses	$4,478,511
Projected Balance	$114,544,629

Salary Commitment

Year: 35	$3,459,647
Year: 36	$2,789,547
Year: 37	$1,943,947
Year: 38	$177,000

Connor McDavid	737,880(0)
Rasmus Dahlin	507,000(3)
Mitchell Marner	479,760(3)
Thomas Chabot	327,000(2)
Ryan Pulock	294,405(3)
Claude Giroux	288,000(1)
Shayne Gostisbehere	264,225(1)
Alex Tuch	247,800(2)
Vitek Vanecek	225,000(3)
Andrew Copp	218,782(3)
Victor Olofsson	117,875(1)
Cole Caufield	80,000(2)
Zemgus Girgensons	72,720(0)
Colin White	64,800(2)
Dan Vladar	60,000(2)
Sean Day	50,000(4)
Calle Rosen	42,000(3)
Daniil Tarasov	42,000(4)
Matthew Highmore	36,000(2)
Joey Daccord	30,000(0)
Roland McKeown	30,000(4)
Tucker Poolman	30,000(0)
Wayne Simmonds	30,000(0)
Elmer Soderblom	30,000(4)
Aliaksei Protas	30,000(2)
Nick Abruzzese	25,000(4)

Current Funds	$18,205,722
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$5,234,143
Prospect Fees	$170,128
Coach	$0,000
Games Remaining	86
Total Game Expenses	$62,840
Projected Expenses	$5,404,271
Projected Balance	$12,801,451

Salary Commitment

Year: 35	$3,575,043
Year: 36	$1,955,875
Year: 37	$1,526,375
Year: 38	$391,000

Darnell Nurse	477,230(1)
Evander Kane	433,500(1)
Vincent Trocheck	378,228(1)
Roope Hintz	336,000(0)
Devon Toews	330,000(3)
Tyler Toffoli	275,000(0)
Evgeny Kuznetsov	272,000(3)
Joel Eriksson Ek	224,400(1)
Jakub Vrana	222,975(3)
Brandon Saad	200,000(0)
Ryan McDonagh	200,000(0)
Sergei Bobrovsky	170,000(0)
Mike Hoffman	123,500(0)
Radko Gudas	110,500(2)
Robby Fabbri	105,810(1)
Jonathan Quick	105,000(0)
Gustav Forsling	100,000(0)
Will Borgen	100,000(2)
Barrett Hayton	100,000(2)
Ryan Donato	80,400(3)
Jonatan Berggren	80,000(3)
Jake Allen	80,000(0)
Tyler Motte	69,600(0)
Cal Clutterbuck	68,000(2)
Oskar Steen	60,000(4)
Mikey Anderson	54,000(3)
Patrik Nemeth	51,000(2)
Ryan Lomberg	36,000(3)
Denis Malgin	36,000(4)
Kaedan Korczak	35,000(4)
Axel Jonsson-Fjallby	35,000(4)
Dennis Gilbert	35,000(4)
Brett Seney	30,000(4)
Mason Shaw	30,000(4)
Philipp Grubauer	30,000(3)
Jakub Lauko	30,000(3)
Otto Koivula	27,500(4)
Mac Hollowell	27,500(4)
Riley Tufte	25,000(4)
Riley Barber	25,000(4)
Matthew Phillips	25,000(4)

Current Funds	$46,047,331
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$2,906,572
Prospect Fees	$239,527
Coach	$0,000
Games Remaining	86
Total Game Expenses	$36,583
Projected Expenses	$3,146,099
Projected Balance	$42,901,232

Salary Commitment

Year: 35	$1,324,622
Year: 36	$986,092
Year: 37	$792,092
Year: 38	$478,580

Jakob Chychrun	414,000(0)
Justin Faulk	410,000(0)
Jamie Oleksiak	275,000(0)
Matt Murray	196,290(3)
Joel Edmundson	175,680(1)
Kevin Labanc	120,600(0)
Tyler Johnson	110,500(0)
Miles Wood	102,600(0)
Wyatt Kaiser	90,180(4)
Max Comtois	84,000(2)
Alex Newhook	80,000(2)
Joonas Korpisalo	79,377(3)
Carter Hart	66,000(0)
Jason Dickinson	48,300(1)
Pius Suter	47,250(0)
Dryden Hunt	42,550(1)
Sheldon Dries	37,845(3)
Wyatt Johnston	37,500(4)
Dennis Cholowski	36,000(0)
Jalen Chatfield	36,000(1)
Kurtis Gabriel	36,000(1)
Adam Beckman	34,800(4)
Owen Beck	33,600(4)
Jack Studnicka	30,000(4)
Jacob Peterson	30,000(2)
Tyson Foerster	30,000(4)
Anthony Richard	30,000(4)
Victor Soderstrom	30,000(4)
Henry Thrun	30,000(4)
Kirill Marchenko	30,000(4)
Samuel Knazko	27,500(4)
Marco Kasper	25,000(4)
Danil Gushchin	25,000(4)
Matt Coronato	25,000(4)

Current Funds	$29,677,770
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,336,630
Prospect Fees	$180,249
Coach	$0,000
Games Remaining	86
Total Game Expenses	$52,522
Projected Expenses	$4,516,879
Projected Balance	$25,160,891

Salary Commitment

Year: 35	$2,586,505
Year: 36	$2,112,305
Year: 37	$1,458,705
Year: 38	$87,500

Anze Kopitar	459,000(0)
Jacob Trouba	392,690(3)
Matthew Tkachuk	370,200(1)
Jake Oettinger	366,000(3)
Esa Lindell	309,015(3)
Jeff Carter	275,000(0)
Alex DeBrincat	258,600(2)
Josh Norris	244,125(0)
Nick Suzuki	225,000(2)
Justin Holl	170,000(2)
David Savard	165,000(0)
Scott Mayfield	165,000(0)
Tyler Myers	165,000(0)
Zach Parise	110,500(3)
Matty Beniers	100,000(3)
Casey Mittelstadt	93,000(0)
Michael Rasmussen	93,000(3)
Pat Maroon	68,000(1)
Dillon Dube	66,000(0)
Troy Terry	48,000(0)
Logan Stanley	40,000(0)
Jordan Gross	36,000(1)
Dylan Samberg	30,000(4)
Andrew Agozzino	30,000(4)
Ian Mitchell	30,000(0)
Dmitri Samorukov	27,500(4)

Current Funds	$46,680,989
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$4,451,503
Prospect Fees	$26,750
Coach	$0,000
Games Remaining	86
Total Game Expenses	$52,073
Projected Expenses	$4,478,253
Projected Balance	$42,202,736

Salary Commitment

Year: 35	$3,649,603
Year: 36	$2,097,603
Year: 37	$1,099,103
Year: 38	$57,500

Sidney Crosby	558,000(1)
John Carlson	510,000(0)
Igor Shesterkin	396,000(1)
Brad Marchand	391,000(2)
Drew Doughty	348,500(3)
Evgeni Malkin	328,500(2)
Alex Killorn	233,750(1)
Erik Cernak	225,000(0)
Brett Pesce	200,253(3)
Nick Jensen	170,000(3)
Jaden Schwartz	140,250(3)
Carter Verhaeghe	132,250(1)
Tanner Jeannot	100,000(1)
Nick Bonino	68,000(1)
Noah Gregor	66,000(2)
Ryan Lindgren	60,000(2)
Niko Mikkola	51,600(3)
Craig Anderson	51,000(2)
Eric Staal	51,000(3)
Matias Maccelli	50,000(3)
Jaycob Megna	36,900(0)
Libor Hajek	36,000(2)
Cody Glass	36,000(2)
Andrew Cogliano	34,000(1)
Michael Hutchinson	30,000(0)
Gavin Bayreuther	30,000(2)
Jakob Pelletier	30,000(4)
Derek Ryan	30,000(3)
Patrick Brown	30,000(1)
Lucas Johansen	27,500(4)

Current Funds	$14,515,498
Home Games Remaining	43
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$0,000
Farm Payroll	$3,768,627
Prospect Fees	$108,360
Coach	$0,000
Games Remaining	86
Total Game Expenses	$45,081
Projected Expenses	$3,876,987
Projected Balance	$10,638,511

Salary Commitment

Year: 35	$3,299,877
Year: 36	$3,036,037
Year: 37	$2,020,737
Year: 38	$402,500

Sean Monahan	264,017(3)
Josh Anderson	245,625(3)
Kasperi Kapanen	169,200(2)
Mackenzie Blackwood	159,000(0)
Jesper Fast	140,250(2)
Lars Eller	140,250(2)
Alex Goligoski	140,250(0)
Samuel Girard	135,600(2)
Conor Garland	111,600(3)
Dmitry Kulikov	110,500(3)
Erik Gudbranson	110,500(3)
Nic Dowd	110,500(3)
Rem Pitlick	100,000(2)
Mattias Samuelsson	100,000(2)
Sean Kuraly	96,645(1)
Nikita Zaitsev	94,500(0)
Alex Chiasson	89,250(3)
Jack Campbell	89,250(3)
Alexandre Carrier	80,000(1)
Calen Addison	80,000(3)
Braden Schneider	80,000(2)
Mattias Janmark	68,000(3)
Michael Stone	68,000(3)
Nick Bjugstad	68,000(3)
Josh Brown	52,995(3)
Travis Boyd	50,295(1)
Noah Cates	50,000(3)
A.J. Greer	50,000(3)
Kent Johnson	50,000(3)
Luke Glendening	45,000(0)
Justin Barron	37,500(4)
Rocco Grimaldi	36,900(1)
Vincent Iorio	35,000(4)
Jacob Moverare	35,000(4)
Simon Holmstrom	30,000(4)
Anton Khudobin	30,000(2)
Lukas Dostal	30,000(4)
Ridly Greig	30,000(4)
Jon Gillies	30,000(2)
Vladislav Kolyachonok	30,000(2)
Evgeny Svechnikov	30,000(2)
Matt Kiersted	30,000(4)
Joel Hofer	30,000(4)
Nicolas Deslauriers	30,000(0)
Nick Seeler	30,000(2)
Drew Helleson	30,000(4)
Luke Hughes	30,000(4)
Robin Salo	30,000(4)
Will Cuylle	27,500(4)
Egor Afanasyev	27,500(4)