Current Funds	$41,570,659
Home Games Remaining	0
Avg. Attendance	15,838
Avg. Revenue/Game	$1,140,362
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,349,452
Farm Payroll	$1,725,974
Prospect Fees	$70,390
Coach	$0,000
Games Remaining	0
Total Game Expenses	$587,144
Projected Expenses	$0,000
Projected Balance	$41,570,659

Salary Commitment

Year: 2017	$48,075,426
Year: 2018	$29,988,579
Year: 2019	$9,346,611
Year: 2020	$4,066,200

Brent Burns	6,480,000(2)
Phil Kessel	4,725,000(1)
Roberto Luongo	3,938,923(1)
Justin Schultz	3,390,411(3)
Eric Staal	3,150,000(2)
Jay Bouwmeester	2,975,000(4)
Alex Goligoski	2,751,000(1)
Artem Anisimov	2,750,000(1)
Henrik Sedin	2,499,999(2)
Mikael Backlund	2,234,380(2)
Josh Bailey	2,121,429(1)
Roman Polak	1,999,990(2)
Mats Zuccarello	1,800,000(3)
Patrick Eaves	1,400,000(2)
Connor Hellebuyck	950,000(2)
Craig Smith	775,000(4)
Jason Zucker	703,320(1)
Victor Rask	450,000(1)
Radek Faksa	350,000(2)
Nate Prosser	305,000(2)
Jordan Martinook	300,000(1)
Darnell Nurse	300,000(2)

Daniel Sedin	250,000(2)
Travis Zajac	249,999(2)
Mike Ribeiro	210,000(2)
Jonny Brodzinski	140,100(1)
Paul Martin	125,500(4)
Joseph Blandisi	120,000(1)
Dan Hamhuis	112,600(2)
Carter Hutton	100,500(4)
Pheonix Copley	87,075(1)
David Schlemko	60,200(4)
Joseph Cramarossa	30,000(2)
Daniel O'Regan	30,000(3)
Eric Comrie	30,000(3)
Jared McCann	30,000(2)
Colton Sissons	30,000(2)
Hunter Shinkaruk	30,000(2)
Sergey Tolchinsky	30,000(3)
Julian Melchiori	30,000(4)
Joonas Donskoi	30,000(2)

Current Funds	-$8,883,221
Home Games Remaining	0
Avg. Attendance	9,298
Avg. Revenue/Game	$669,407
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,901,264
Farm Payroll	$60,000
Prospect Fees	$113,097
Coach	$0,000
Games Remaining	0
Total Game Expenses	$549,687
Projected Expenses	$0,000
Projected Balance	-$8,883,221

Salary Commitment

Year: 2017	$44,961,264
Year: 2018	$21,618,525
Year: 2019	$11,112,190
Year: 2020	$3,982,190

Marian Gaborik	6,000,000(1)
Scott Hartnell	5,850,000(1)
Bobby Ryan	4,450,000(2)
Jiri Hudler	4,000,000(2)
Keith Yandle	3,510,000(1)
Danny DeKeyser	3,082,190(4)
Jonathan Ericsson	2,750,000(1)
Marco Scandella	2,500,000(3)
Frank Vatrano	2,500,000(3)
Jeff Zatkoff	1,999,999(1)
Marek Mazanec	1,875,000(1)
Antti Niemi	1,200,000(3)
Anton Rodin	850,000(1)
Blake Pietila	577,911(2)
Jordan Schroeder	500,856(2)
Garnet Hathaway	477,740(1)
Freddie Hamilton	377,568(2)
Laurent Dauphin	300,000(3)
Paul Thompson	300,000(2)
Jimmy Vesey	300,000(3)
Gustav Olofsson	300,000(2)
Tyson Jost	300,000(4)
Pontus Aberg	300,000(3)
Casey Nelson	300,000(4)
David Warsofsky	300,000(4)

Nick Sorensen	30,000(3)
Paul Carey	30,000(1)

Current Funds	$21,860,290
Home Games Remaining	0
Avg. Attendance	18,565
Avg. Revenue/Game	$1,336,681
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,391,729
Farm Payroll	$1,983,137
Prospect Fees	$120,150
Coach	$0,000
Games Remaining	0
Total Game Expenses	$591,403
Projected Expenses	$0,000
Projected Balance	$21,860,290

Salary Commitment

Year: 2017	$48,374,866
Year: 2018	$34,145,437
Year: 2019	$21,974,167
Year: 2020	$9,114,246

Dustin Byfuglien	8,320,000(3)
Evgeni Malkin	7,762,500(1)
Kyle Turris	4,499,999(2)
Aleksander Barkov	3,636,986(4)
Gabriel Landeskog	3,511,134(2)
Morgan Rielly	3,082,192(4)
Cam Fowler	2,571,429(1)
Derick Brassard	2,499,999(3)
Casey Cizikas	2,065,068(4)
Mattias Ekholm	1,919,922(3)
Johnny Oduya	980,000(1)
Colton Parayko	950,000(2)
Artemi Panarin	950,000(1)
Jack Eichel	850,000(2)
Matt Murray	650,000(2)
Jordie Benn	562,500(1)
Tobias Rieder	550,000(1)
Peter Budaj	430,000(1)
Phillip Danault	300,000(1)
Brock Boeser	300,000(4)

Dylan Larkin	850,000(2)
Max Domi	750,000(2)
Devante Smith-Pelly	80,137(2)
Tyler Gaudet	33,000(1)
Rocco Grimaldi	30,000(1)
Cristoval Nieves	30,000(3)
Greg McKegg	30,000(1)
Seth Griffith	30,000(1)
Evan Rodrigues	30,000(2)
Brendan Perlini	30,000(3)
Brandon Montour	30,000(3)
Kyle Connor	30,000(3)
Blake Speers	30,000(4)

Current Funds	$53,438,047
Home Games Remaining	0
Avg. Attendance	13,353
Avg. Revenue/Game	$961,443
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,197,123
Farm Payroll	$1,497,200
Prospect Fees	$29,631
Coach	$0,000
Games Remaining	0
Total Game Expenses	$569,804
Projected Expenses	$0,000
Projected Balance	$53,438,047

Salary Commitment

Year: 2017	$46,694,323
Year: 2018	$25,329,833
Year: 2019	$12,582,220
Year: 2020	$3,023,288

Max Pacioretty	7,510,000(2)
Joe Pavelski	5,785,715(1)
Bryan Little	4,500,000(1)
Evander Kane	4,045,377(3)
Logan Couture	3,781,513(2)
Jared Spurgeon	2,848,308(3)
Frederik Andersen	2,718,750(1)
Sami Vatanen	2,500,000(1)
Connor Murphy	2,373,288(4)
Marc-Edouard Vlasic	2,000,003(1)
John Moore	1,284,247(3)
Brian Boyle	1,200,000(1)
Dale Weise	807,511(1)
Kevin Hayes	650,000(1)
Sebastian Aho	550,000(3)
Colin Miller	550,000(2)
Philipp Grubauer	542,411(1)
John-Michael Liles	350,000(4)
Brady Skjei	300,000(2)
Alexander Wennberg	300,000(1)
Dylan Strome	300,000(4)
Michael Sgarbossa	300,000(1)

Brad Hunt	501,000(2)
Chris VandeVelde	401,000(3)
Teddy Purcell	400,000(3)
Trevor Smith	75,100(2)
Tanner Glass	60,100(1)
Antoine Bibeau	30,000(3)
Kurtis Gabriel	30,000(2)

Current Funds	$56,081,859
Home Games Remaining	0
Avg. Attendance	19,514
Avg. Revenue/Game	$1,404,991
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,517,612
Farm Payroll	$1,934,915
Prospect Fees	$159,294
Coach	$0,000
Games Remaining	0
Total Game Expenses	$592,827
Projected Expenses	$0,000
Projected Balance	$56,081,859

Salary Commitment

Year: 2017	$48,452,527
Year: 2018	$26,956,018
Year: 2019	$9,776,894
Year: 2020	$9,088,375

Nicklas Backstrom	6,300,000(1)
Brent Seabrook	5,500,000(2)
Victor Hedman	4,854,452(4)
Tuukka Rask	4,500,000(1)
Alex Pietrangelo	4,178,571(1)
Tyler Seguin	3,696,429(1)
Jason Spezza	3,000,000(2)
Chris Kreider	2,851,027(4)
Roman Josi	2,521,008(2)
Mikael Granlund	2,343,750(2)
Robin Lehner	1,752,889(2)
Nick Holden	1,325,893(1)
Patrick Maroon	1,035,977(2)
Jesper Fast	585,616(1)
Adam Lowry	550,000(1)
Trevor Lewis	311,000(4)
Drew Miller	311,000(3)
Connor Brown	300,000(2)
Oscar Lindberg	300,000(1)
Alex Biega	300,000(2)

Dan Girardi	199,999(4)
Aaron Dell	199,999(4)
Michal Kempny	199,999(4)
Tim Heed	199,999(4)
Eric Gryba	156,000(4)
Alan Quine	125,600(3)
Christoph Bertschy	125,600(3)
Austin Czarnik	125,000(2)
Fedor Tyutin	120,000(2)
J.T. Brown	96,319(3)
Eric Fehr	85,600(4)
Andrew Desjardins	30,500(2)
Philip Larsen	30,300(4)
Jeremy Smith	30,000(1)
Andrew Copp	30,000(2)
Vernon Fiddler	30,000(2)
Alexandre Grenier	30,000(1)
Riley Barber	30,000(3)
Tim Schaller	30,000(2)
Austin Watson	30,000(2)
Jordan Oesterle	30,000(2)

Current Funds	$119,309,643
Home Games Remaining	0
Avg. Attendance	19,325
Avg. Revenue/Game	$1,391,486
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,376,895
Farm Payroll	$2,749,414
Prospect Fees	$31,500
Coach	$0,000
Games Remaining	0
Total Game Expenses	$587,290
Projected Expenses	$0,000
Projected Balance	$119,309,643

Salary Commitment

Year: 2017	$48,126,309
Year: 2018	$37,089,959
Year: 2019	$10,737,136
Year: 2020	$92,000

Duncan Keith	6,764,836(1)
Jonathan Toews	5,955,882(2)
Patrick Kane	5,955,882(2)
Braden Holtby	3,812,500(3)
Martin Hanzal	3,785,000(2)
Brandon Saad	3,750,000(3)
Justin Faulk	3,046,008(2)
Alexander Steen	2,499,999(3)
Jason Chimera	1,999,990(1)
Elias Lindholm	1,664,380(2)
Matt Dumba	1,571,918(2)
Jaccob Slavin	850,000(2)
Ron Hainsey	810,000(2)
John Gibson	650,000(1)
Erik Haula	616,430(1)
Dennis Rasmussen	443,070(2)
John Mitchell	301,000(2)
Patrik Nemeth	300,000(1)
Kevin Klein	300,000(1)
Johnny Gaudreau	300,000(1)

Boone Jenner	1,787,671(2)
Christian Dvorak	300,000(3)
Joe Colborne	192,637(3)
Ales Hemsky	100,000(2)
Alexey Marchenko	75,094(1)
Matt Tennyson	52,012(2)
Benoit Pouliot	31,000(4)
Matt Beleskey	31,000(4)
Jakob Karlsson	30,000(4)
Tyler Motte	30,000(3)
Valentin Zykov	30,000(3)
Pavel Buchnevich	30,000(3)
Magnus Hellberg	30,000(1)
Mark McNeill	30,000(2)

Current Funds	$14,306,917
Home Games Remaining	0
Avg. Attendance	14,626
Avg. Revenue/Game	$1,053,147
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,235,677
Farm Payroll	$75,000
Prospect Fees	$196,050
Coach	$0,000
Games Remaining	0
Total Game Expenses	$542,765
Projected Expenses	$0,000
Projected Balance	$14,306,917

Salary Commitment

Year: 2017	$44,310,677
Year: 2018	$35,522,214
Year: 2019	$19,904,089
Year: 2020	$6,798,285

Claude Giroux	5,215,336(2)
John Tavares	4,821,429(3)
Sean Monahan	3,929,795(4)
Filip Forsberg	3,750,000(3)
Ben Bishop	3,696,428(2)
Jeff Skinner	3,680,357(1)
Adam Larsson	2,568,490(4)
Jake Gardiner	2,552,521(2)
Travis Hamonic	2,479,590(1)
Linus Ullmark	2,137,500(3)
Jimmy Hayes	1,796,875(3)
Richard Panik	1,726,027(2)
Aaron Ekblad	950,000(1)
Alex Petrovic	820,313(2)
Nathan Beaulieu	781,250(2)
Antti Raanta	781,250(2)
Rickard Rakell	698,568(1)
Drew Shore	649,948(1)
Andre Burakovsky	300,000(1)
John Quenneville	300,000(3)
Mikko Rantanen	300,000(3)
Brendan Guhle	300,000(4)

Markus Hannikainen	45,000(2)
Micheal Haley	30,000(1)

Current Funds	$68,167,996
Home Games Remaining	0
Avg. Attendance	13,703
Avg. Revenue/Game	$986,543
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,593,038
Farm Payroll	$1,279,247
Prospect Fees	$223,700
Coach	$0,000
Games Remaining	0
Total Game Expenses	$501,171
Projected Expenses	$0,000
Projected Balance	$68,167,996

Salary Commitment

Year: 2017	$40,872,285
Year: 2018	$30,461,428
Year: 2019	$26,469,990
Year: 2020	$18,060,000

Carey Price	9,000,000(4)
Nathan MacKinnon	9,000,000(4)
Brandon Dubinsky	6,100,000(1)
Jakob Silfverberg	3,000,000(3)
Cal Clutterbuck	1,999,990(3)
Karl Alzner	1,800,000(1)
Ryan Miller	1,550,000(3)
Marc Staal	1,350,000(2)
Lee Stempniak	1,150,000(3)
Ryan Spooner	742,188(2)
Torrey Mitchell	550,000(2)
Nate Schmidt	500,860(1)
Nikita Nesterov	450,000(1)
Derek Forbort	300,000(2)
Devin Shore	300,000(2)
Artturi Lehkonen	300,000(3)
Kevin Gravel	300,000(2)
Andreas Athanasiou	300,000(2)
Joel Armia	300,000(1)
Laurent Brossoit	300,000(1)
Shayne Gostisbehere	300,000(1)

Kalle Kossila	199,999(1)
Marcus Sorensen	199,999(1)
Nick Lappin	199,999(1)
Dominik Simon	149,250(2)
Korbinian Holzer	50,000(3)
Justin Bailey	30,000(3)
Nick Schmaltz	30,000(3)
Vladislav Kamenev	30,000(4)
Hudson Fasching	30,000(3)
Martin Frk	30,000(3)
Denis Malgin	30,000(3)
Vinnie Hinostroza	30,000(3)
William Carrier	30,000(3)
Matt Grzelcyk	30,000(3)
Rob O'Gara	30,000(3)
Gustav Forsling	30,000(3)
Robbie Russo	30,000(3)
Nick Shore	30,000(1)
Marek Hrivik	30,000(1)
Nicolas Kerdiles	30,000(3)
Alexandre Carrier	30,000(4)

Current Funds	$27,873,310
Home Games Remaining	0
Avg. Attendance	14,555
Avg. Revenue/Game	$1,047,855
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,086,669
Farm Payroll	$3,506,095
Prospect Fees	$162,577
Coach	$0,000
Games Remaining	0
Total Game Expenses	$411,651
Projected Expenses	$0,000
Projected Balance	$27,873,310

Salary Commitment

Year: 2017	$33,592,764
Year: 2018	$20,764,923
Year: 2019	$13,297,088
Year: 2020	$360,000

Rick Nash	3,510,000(1)
Reilly Smith	3,125,000(3)
Marcus Johansson	2,825,342(3)
Jamie McGinn	2,324,055(1)
Jacob Trouba	2,167,170(3)
Brenden Dillon	2,060,924(2)
Tyler Toffoli	2,031,250(2)
Brandon Pirri	2,000,000(1)
Thomas Hickey	1,718,750(3)
Jean-Gabriel Pageau	1,710,000(1)
Kari Lehtonen	1,600,000(1)
Alexander Burmistrov	1,257,500(3)
Michael Hutchinson	886,130(3)
Martin Marincin	770,548(2)
Brayden Point	550,000(3)
Derrick Pouliot	350,000(1)
Pavel Zacha	300,000(3)
Ryan Hartman	300,000(2)
Adam Clendening	300,000(1)
William Karlsson	300,000(1)

Nail Yakupov	2,275,113(2)
Reid Boucher	440,750(1)
Evgeny Svechnikov	300,000(4)
Mark Fayne	233,036(1)
Aaron Ness	47,196(3)
Miikka Salomaki	30,000(1)
Kenny Agostino	30,000(2)
Andreas Englund	30,000(4)
Teemu Pulkkinen	30,000(1)
Jacob Larsson	30,000(4)
Spencer Martin	30,000(3)
Nicholas Baptiste	30,000(3)

Current Funds	$4,541,363
Home Games Remaining	0
Avg. Attendance	16,443
Avg. Revenue/Game	$986,641
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,090,377
Farm Payroll	$4,295,563
Prospect Fees	$122,699
Coach	$0,000
Games Remaining	0
Total Game Expenses	$579,374
Projected Expenses	$0,000
Projected Balance	$4,541,363

Salary Commitment

Year: 2017	$47,385,940
Year: 2018	$33,748,695
Year: 2019	$31,612,140
Year: 2020	$17,600,000

Patrice Bergeron	8,320,000(4)
Ryan Getzlaf	8,260,000(4)
Milan Lucic	7,232,140(3)
Drew Doughty	4,375,000(3)
Cam Ward	2,500,000(1)
Michael Cammalleri	2,256,000(1)
Alexandre Burrows	1,551,000(1)
Dwight King	1,228,992(1)
Ryan Callahan	1,020,000(4)
Nicklas Grossmann	1,010,000(1)
Zach Werenski	950,000(3)
Andrei Vasilevskiy	950,000(1)
Tomas Jurco	693,490(2)
Noah Hanifin	550,000(2)
Nikolaj Ehlers	450,000(2)
Luke Witkowski	443,065(2)
Brian Lashoff	400,690(1)
Jesse Puljujarvi	300,000(3)
Michael Bournival	300,000(1)
Joshua Ho-Sang	300,000(3)

Milan Michalek	1,500,000(1)
Ben Smith	1,181,723(1)
Brady Austin	855,000(3)
Ryan Reaves	638,840(1)
Samuel Henley	30,000(1)
Kevin Rooney	30,000(1)
Joseph LaBate	30,000(1)
Jared Boll	30,000(1)

Current Funds	$11,966,982
Home Games Remaining	0
Avg. Attendance	13,648
Avg. Revenue/Game	$982,525
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,836,047
Farm Payroll	$3,444,495
Prospect Fees	$23,250
Coach	$0,000
Games Remaining	0
Total Game Expenses	$528,095
Projected Expenses	$0,000
Projected Balance	$11,966,982

Salary Commitment

Year: 2017	$43,280,542
Year: 2018	$37,416,519
Year: 2019	$30,810,659
Year: 2020	$9,957,739

Mikko Koivu	5,670,000(3)
Jakub Voracek	4,531,250(3)
Ryan Nugent-Hopkins	3,781,513(2)
Nick Leddy	3,437,500(3)
Torey Krug	3,236,301(4)
Kyle Palmieri	2,866,438(4)
Jonas Brodin	2,604,170(3)
Justin Abdelkader	2,500,000(4)
Petr Mrazek	2,465,753(2)
Evgeny Kuznetsov	1,849,315(1)
Micheal Ferland	1,300,000(1)
Michael Stone	905,987(1)
Kyle Brodziak	900,000(4)
Matthew Tkachuk	850,000(3)
Matt Martin	787,820(1)
Michal Neuvirth	350,000(4)
Jake McCabe	300,000(1)
Drake Caggiula	300,000(3)
Xavier Ouellet	300,000(1)
Lawson Crouse	300,000(3)
Tyler Pitlick	300,000(2)
Josh Morrissey	300,000(3)

Paul LaDue	2,490,000(3)
Ondrej Kase	199,999(1)
Brandon Tanev	180,000(3)
Andrej Sustr	168,702(1)
Andreas Martinsen	70,000(3)
Cody Goloubef	58,594(2)
Alex Stalock	55,000(4)
Joel Vermin	52,200(1)
Dillon Simpson	50,000(4)
Tanner Richard	30,000(3)
Malcolm Subban	30,000(3)
J.T. Compher	30,000(3)
Mark Jankowski	30,000(3)

Current Funds	$62,838,710
Home Games Remaining	0
Avg. Attendance	15,370
Avg. Revenue/Game	$1,106,563
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,710,321
Farm Payroll	$869,131
Prospect Fees	$328,061
Coach	$0,000
Games Remaining	0
Total Game Expenses	$547,653
Projected Expenses	$0,000
Projected Balance	$62,838,710

Salary Commitment

Year: 2017	$44,579,452
Year: 2018	$39,526,452
Year: 2019	$20,425,000
Year: 2020	$7,535,000

Kris Letang	6,187,500(2)
Zach Parise	5,750,000(3)
Mike Green	3,500,000(2)
Alexander Radulov	3,500,000(4)
Mike Smith	3,100,000(3)
Michael Frolik	2,800,000(2)
Trevor Daley	2,550,000(3)
Jonathan Huberdeau	2,539,063(2)
Anders Lee	2,363,445(2)
Carl Hagelin	1,950,000(4)
Darren Helm	1,950,000(4)
Mark Letestu	1,550,000(1)
Conor Sheary	1,350,000(1)
Calvin Pickard	950,000(1)
Jakob Chychrun	850,000(3)
Robert Bortuzzo	820,313(2)
Brandon Carlo	450,000(3)
Tom Kuhnhackl	350,000(2)
Bryan Rust	300,000(1)
Nick Ritchie	300,000(2)
Scott Wilson	300,000(1)
Nikita Zadorov	300,000(1)

Ryan Strome	154,110(2)
Jayson Megna	105,000(1)
Casey Bailey	100,000(3)
Luke Glendening	91,000(1)
Matthew Peca	77,000(1)
Lukas Sedlak	75,000(4)
Matt Lorito	60,000(4)
Miles Wood	57,021(2)
Nikolay Goldobin	30,000(3)
Josh Archibald	30,000(2)
Andrew Poturalski	30,000(3)
Dan Renouf	30,000(1)
Sean Kuraly	30,000(3)

Current Funds	$46,749,278
Home Games Remaining	0
Avg. Attendance	15,199
Avg. Revenue/Game	$1,094,324
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,264,338
Farm Payroll	$892,927
Prospect Fees	$132,125
Coach	$0,000
Games Remaining	0
Total Game Expenses	$576,700
Projected Expenses	$0,000
Projected Balance	$46,749,278

Salary Commitment

Year: 2017	$47,157,265
Year: 2018	$26,439,536
Year: 2019	$21,291,536
Year: 2020	$8,447,260

Blake Wheeler	5,740,000(1)
Brad Marchand	5,207,143(3)
Matt Niskanen	5,000,000(1)
Derek Stepan	4,006,849(4)
David Krejci	3,990,000(2)
Taylor Hall	3,857,143(1)
Tyson Barrie	3,390,411(4)
Nikita Kucherov	2,938,356(3)
Jake Allen	2,718,750(3)
Tyler Bozak	2,500,000(1)
Mathieu Perreault	1,890,756(1)
John Klingberg	950,000(1)
Curtis McElhinney	800,000(3)
J.T. Miller	749,830(1)
Tom Pyatt	600,000(4)
Dmitry Orlov	519,100(3)
Brian Campbell	450,000(4)
Deryk Engelland	355,000(2)
Lauri Korpikoski	301,000(2)
Zach Hyman	300,000(2)

Ondrej Pavelec	249,900(3)
Jacob Markstrom	226,027(3)
Louis Domingue	112,000(2)
Carl Gunnarsson	90,000(2)
Daniel Carr	75,000(3)
Paul Postma	75,000(3)
Boyd Gordon	35,000(3)
Dylan McIlrath	30,000(1)

Current Funds	$60,085,958
Home Games Remaining	0
Avg. Attendance	11,901
Avg. Revenue/Game	$856,862
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,569,353
Farm Payroll	$852,600
Prospect Fees	$233,779
Coach	$0,000
Games Remaining	0
Total Game Expenses	$459,216
Projected Expenses	$0,000
Projected Balance	$60,085,958

Salary Commitment

Year: 2017	$37,421,953
Year: 2018	$29,965,113
Year: 2019	$15,503,400
Year: 2020	$8,147,100

Cory Schneider	6,780,000(2)
Matt Duchene	3,781,513(2)
Jake Dotchin	3,150,000(3)
Matt Benning	3,150,000(4)
Justin Braun	3,000,000(2)
Carl Soderberg	2,710,000(1)
Charlie Lindgren	2,250,000(1)
Brandon Sutter	2,150,000(4)
Yohann Auvitu	1,750,000(3)
Cody Eakin	1,496,840(1)
C.J. Smith	1,151,000(4)
Brandon Davidson	1,150,000(4)
Bracken Kearns	1,000,000(3)
Adam Cracknell	500,000(1)
Anthony Bitetto	500,000(1)
Bobby Farnham	500,000(2)
Nikita Tryamkin	350,000(2)
Anthony Beauvillier	300,000(3)
Kasperi Kapanen	300,000(3)
Christian Fischer	300,000(4)
Tyler Bertuzzi	300,000(3)

Markus Nutivaara	151,000(4)
Frank Corrado	151,000(3)
Jaycob Megna	115,100(3)
Griffen Molino	115,100(3)
Phil Varone	115,100(3)
Mike Vecchione	95,100(4)
Matt Carle	50,200(2)
Jordan Schmaltz	30,000(3)
Ian McCoshen	30,000(3)

Current Funds	$111,425,197
Home Games Remaining	0
Avg. Attendance	9,660
Avg. Revenue/Game	$695,496
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,949,059
Farm Payroll	$240,100
Prospect Fees	$60,562
Coach	$0,000
Games Remaining	0
Total Game Expenses	$417,680
Projected Expenses	$0,000
Projected Balance	$111,425,197

Salary Commitment

Year: 2017	$34,189,159
Year: 2018	$20,793,059
Year: 2019	$13,383,017
Year: 2020	$7,210,767

Joe Thornton	6,000,000(1)
Loui Eriksson	3,822,000(4)
Seth Jones	3,328,767(4)
Steve Mason	3,230,042(2)
Christopher Tanev	2,781,250(3)
Andrej Sekera	2,750,000(3)
Andy Greene	2,300,000(1)
Zbynek Michalek	1,700,000(2)
Jack Skille	1,100,000(1)
Scottie Upshall	1,100,000(1)
Ryan White	1,000,000(1)
Reto Berra	650,000(1)
Tom Gilbert	501,000(1)
Gabriel Bourque	325,000(2)
Harry Zolnierczyk	325,000(2)
Shawn Thornton	325,000(1)
Jay McClement	311,000(3)
Robby Fabbri	300,000(2)
Quinton Howden	300,000(2)
Sonny Milano	300,000(3)
Gabriel Dumont	300,000(2)
Ryan Carpenter	300,000(2)
Colin McDonald	300,000(2)
Steve Oleksy	300,000(2)
Vladislav Namestnikov	300,000(1)

Frederick Gaudreau	120,100(1)
Alexander Nylander	30,000(4)
Nikita Scherbak	30,000(3)
Shane Harper	30,000(2)
Mikhail Sergachev	30,000(4)

Current Funds	$15,820,963
Home Games Remaining	0
Avg. Attendance	15,037
Avg. Revenue/Game	$1,154,697
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,027,459
Farm Payroll	$2,369,096
Prospect Fees	$52,254
Coach	$0,000
Games Remaining	0
Total Game Expenses	$590,839
Projected Expenses	$0,000
Projected Balance	$15,820,963

Salary Commitment

Year: 2017	$48,396,555
Year: 2018	$30,939,697
Year: 2019	$18,806,796
Year: 2020	$11,496,576

Jack Johnson	6,000,000(2)
Erik Karlsson	5,008,562(4)
Ryan Johansen	4,000,000(1)
Rasmus Ristolainen	3,328,767(4)
Justin Williams	3,200,000(3)
Brayden Schenn	3,159,247(4)
Michael Grabner	3,100,000(1)
Michael Del Zotto	2,985,873(2)
Patrik Berglund	2,973,214(1)
Alex Killorn	2,008,929(1)
Jonathan Bernier	1,999,000(3)
Cody Ceci	1,726,027(2)
Daniel Winnik	1,623,077(1)
Zack Smith	1,213,393(1)
Chad Johnson	1,000,000(1)
Ivan Provorov	950,000(3)
Peter Holland	801,370(1)
Travis Konecny	350,000(3)
Leon Draisaitl	300,000(1)
Brett Ritchie	300,000(1)

Josh Gorges	1,000,001(2)
Timo Meier	350,000(3)
Anthony Stolarz	350,000(3)
Jujhar Khaira	300,000(2)
Brett Lernout	91,000(2)
Kevin Porter	51,220(3)
Zac Dalpe	46,875(1)
Steven Santini	30,000(3)
David Rittich	30,000(1)
Spencer Abbott	30,000(1)
Oskar Sundqvist	30,000(2)
Joel Eriksson Ek	30,000(3)
Chris Terry	30,000(1)

Current Funds	$23,730,367
Home Games Remaining	0
Avg. Attendance	14,726
Avg. Revenue/Game	$1,060,124
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,376,840
Farm Payroll	$1,510,503
Prospect Fees	$40,343
Coach	$0,000
Games Remaining	0
Total Game Expenses	$499,118
Projected Expenses	$0,000
Projected Balance	$23,730,367

Salary Commitment

Year: 2017	$40,887,343
Year: 2018	$34,286,278
Year: 2019	$20,584,045
Year: 2020	$5,598,699

Steven Stamkos	6,267,857(3)
Mark Giordano	6,208,000(2)
Marc Methot	3,000,000(4)
Cam Atkinson	2,734,375(3)
Oscar Klefbom	2,568,699(4)
Martin Jones	2,311,644(3)
Brock Nelson	1,926,370(3)
Tomas Hertl	1,849,315(2)
Jaden Schwartz	1,835,938(1)
Ryan Murray	1,741,440(2)
Darcy Kuemper	1,500,000(1)
Matt Calvert	1,375,000(2)
Kyle Quincey	1,200,000(1)
Patrik Laine	1,000,000(3)
David Desharnais	875,000(1)
Dominic Moore	710,000(2)
Ben Lovejoy	600,000(3)
Connor Carrick	550,000(2)
Seth Helgeson	468,750(2)
Chad Ruhwedel	354,452(1)
Stefan Noesen	300,000(1)

Alex Chiasson	616,440(2)
Tom Wilson	123,288(2)
Mitch Callahan	85,100(3)
Jacob Josefson	67,808(1)
Emerson Etem	60,547(1)
Jean-Sebastien Dea	60,000(3)
Blake Coleman	50,000(1)
Karl Stollery	50,000(1)
TJ Tynan	50,000(1)
Zack Mitchell	50,000(1)
Mark Barberio	46,875(1)
Yanni Gourde	35,445(1)
Michael Chaput	35,000(1)
Anton Slepyshev	30,000(2)
Ben Thomson	30,000(1)
Ryan Pulock	30,000(2)
Gabriel Carlsson	30,000(4)
Shane Prince	30,000(1)
Joe Morrow	30,000(1)

Current Funds	$52,865,443
Home Games Remaining	0
Avg. Attendance	15,891
Avg. Revenue/Game	$1,144,184
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,415,814
Farm Payroll	$1,096,100
Prospect Fees	$81,933
Coach	$0,000
Games Remaining	0
Total Game Expenses	$543,827
Projected Expenses	$0,000
Projected Balance	$52,865,443

Salary Commitment

Year: 2017	$44,511,914
Year: 2018	$34,202,915
Year: 2019	$17,003,119
Year: 2020	$7,390,385

Shea Weber	8,081,634(3)
Jeff Carter	6,000,000(1)
Ryan Suter	5,050,000(2)
David Backes	3,000,111(4)
Nazem Kadri	2,773,973(4)
Tyler Johnson	2,625,788(2)
Adam Henrique	2,521,008(2)
Tomas Tatar	2,499,000(2)
Craig Anderson	1,999,999(1)
Jaromir Jagr	1,999,000(2)
Jason Pominville	1,500,000(3)
Kyle Clifford	986,301(4)
Nikita Zaitsev	950,000(1)
Troy Brouwer	910,000(2)
Al Montoya	660,000(2)
Brayden McNabb	659,000(1)
William Nylander	300,000(2)
Matt Greene	300,000(4)
Devin Setoguchi	300,000(4)
Michael Matheson	300,000(2)

Stephen Gionta	305,000(2)
Tyler Graovac	300,000(1)
Josh Leivo	300,000(1)
Chris Wagner	100,000(1)
Erik Condra	31,100(3)
Cory Conacher	30,000(4)
Kristers Gudlevskis	30,000(2)

Current Funds	$2,091,505
Home Games Remaining	0
Avg. Attendance	16,134
Avg. Revenue/Game	$968,071
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,753,054
Farm Payroll	$405,750
Prospect Fees	$132,517
Coach	$0,000
Games Remaining	0
Total Game Expenses	$418,187
Projected Expenses	$0,000
Projected Balance	$2,091,505

Salary Commitment

Year: 2017	$34,158,804
Year: 2018	$30,098,172
Year: 2019	$17,716,652
Year: 2020	$7,265,000

Pekka Rinne	8,582,143(3)
Erik Johnson	6,000,000(2)
Alec Martinez	5,000,000(4)
Ben Hutton	3,187,500(2)
Nino Niederreiter	1,680,882(1)
Joakim Nordstrom	1,125,000(2)
Carter Rowney	980,000(4)
Blake Comeau	906,000(1)
Derek Ryan	750,000(1)
Jake Guentzel	750,000(3)
Johan Larsson	732,020(2)
Noel Acciari	600,000(4)
Nicolas Deslauriers	597,180(3)
Chris Wideman	462,329(3)
Adam Pelech	300,000(2)
Scott Laughton	300,000(1)
Clayton Keller	300,000(4)
Nick Cousins	300,000(1)
Tanner Kero	300,000(2)
Tomas Nosek	300,000(2)
Scott Mayfield	300,000(2)
Alex Nedeljkovic	300,000(4)

Nick Jensen	85,000(4)
Andrew MacDonald	77,000(2)
Jyrki Jokipakka	63,750(1)
Chandler Stephenson	30,000(2)
Andrej Nestrasil	30,000(1)
Ty Rattie	30,000(1)
Mike Reilly	30,000(2)
Lucas Wallmark	30,000(3)
Zach Sanford	30,000(3)

Current Funds	$82,256,388
Home Games Remaining	0
Avg. Attendance	16,559
Avg. Revenue/Game	$1,199,029
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,851,720
Farm Payroll	$1,349,226
Prospect Fees	$126,167
Coach	$0,000
Games Remaining	0
Total Game Expenses	$577,160
Projected Expenses	$0,000
Projected Balance	$82,256,388

Salary Commitment

Year: 2017	$47,200,946
Year: 2018	$33,856,118
Year: 2019	$17,618,783
Year: 2020	$15,080,670

Henrik Zetterberg	6,269,845(4)
Andrei Markov	4,610,000(1)
Sergei Bobrovsky	4,396,008(2)
Oliver Ekman-Larsson	3,535,714(1)
Nick Foligno	3,400,000(2)
Ryan McDonagh	3,021,429(1)
Vincent Trocheck	2,928,082(4)
David Savard	2,619,863(4)
Mark Stone	2,187,500(2)
Ondrej Palat	2,100,630(1)
Mika Zibanejad	2,050,781(2)
Mike Fisher	1,999,000(2)
Calle Jarnkrok	1,232,880(4)
Matt Cullen	1,100,000(4)
Joel Ward	906,000(3)
Anders Nilsson	796,875(2)
Kevin Connauton	770,550(3)
Josh Manson	726,563(3)
Jason Garrison	300,000(4)
Matt Irwin	300,000(4)
Jarome Iginla	300,000(2)
Ryan Garbutt	300,000(4)

Josh Anderson	688,999(2)
Patrick Wiercioch	118,172(2)
Iiro Pakarinen	100,000(2)
Joonas Korpisalo	95,000(2)
Anthony DeAngelo	45,000(3)
Fredrik Claesson	45,000(2)
Derek Grant	40,069(1)
Cole Schneider	36,986(1)
Colin White	30,000(4)
Ben Harpur	30,000(3)
Zane McIntyre	30,000(2)
Robert Hagg	30,000(3)
MacKenzie Weegar	30,000(3)
Oliver Bjorkstrand	30,000(2)

Current Funds	$37,364,524
Home Games Remaining	0
Avg. Attendance	20,869
Avg. Revenue/Game	$1,252,190
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,688,921
Farm Payroll	$1,494,936
Prospect Fees	$245,707
Coach	$0,000
Games Remaining	0
Total Game Expenses	$590,604
Projected Expenses	$0,000
Projected Balance	$37,364,524

Salary Commitment

Year: 2017	$48,183,857
Year: 2018	$34,862,035
Year: 2019	$28,818,135
Year: 2020	$9,636,575

Vladimir Tarasenko	4,623,288(4)
Ryan O'Reilly	4,623,288(4)
Wayne Simmonds	4,559,643(3)
Jordan Staal	4,499,999(3)
Thomas Vanek	3,490,000(2)
Tyler Myers	3,390,411(3)
John Carlson	3,056,507(3)
Johnny Boychuk	3,000,000(1)
Jeff Petry	2,600,000(3)
Niklas Hjalmarsson	2,539,286(1)
Jimmy Howard	2,499,999(1)
Scott Darling	1,999,000(2)
Mike Hoffman	1,562,500(1)
Viktor Arvidsson	1,102,500(1)
Nick Bonino	1,028,571(1)
Dennis Wideman	575,000(3)
Magnus Paajarvi	433,929(1)
Matt Hunwick	400,000(1)
Chris Stewart	400,000(3)
PE Bellemare	305,000(2)

Jussi Jokinen	249,900(1)
Melker Karlsson	249,900(2)
Jaroslav Halak	199,999(4)
Clarke MacArthur	140,000(1)
Michael Kapla	110,000(1)
Anton Khudobin	100,000(4)
Marek Langhamer	100,000(3)
Sean Malone	100,000(1)
Dustin Tokarski	90,000(4)
Mikhail Grigorenko	80,137(1)
Barclay Goodrow	45,000(1)
Buddy Robinson	30,000(1)

Current Funds	$38,003,259
Home Games Remaining	0
Avg. Attendance	12,762
Avg. Revenue/Game	$918,811
Projected Revenue	$0,000

Expenses

Pro Payroll	$28,905,380
Farm Payroll	$70,120
Prospect Fees	$158,785
Coach	$0,000
Games Remaining	0
Total Game Expenses	$355,296
Projected Expenses	$0,000
Projected Balance	$38,003,259

Salary Commitment

Year: 2017	$28,975,500
Year: 2018	$27,874,500
Year: 2019	$16,007,250
Year: 2020	$8,460,000

Marc-Andre Fleury	5,500,000(2)
Alexander Edler	3,550,000(4)
Nick Bjugstad	2,562,500(3)
Brendan Gallagher	2,343,750(3)
Antoine Vermette	2,300,000(2)
Antoine Roussel	1,610,000(4)
Kris Versteeg	1,510,000(3)
Shawn Matthias	1,500,000(2)
Kevin Bieksa	1,450,000(4)
Zemgus Girgensons	886,130(2)
Justin Falk	850,000(4)
Jonas Gustavsson	711,000(2)
Michael Raffl	700,000(4)
Jakub Kindl	531,000(3)
Taylor Fedun	501,000(1)
Brock McGinn	300,000(2)
Frederik Gauthier	300,000(3)
Mathew Barzal	300,000(4)
Charles Hudon	300,000(2)
Sven Andrighetto	300,000(1)
Ryan Dzingel	300,000(2)
Patrick Brown	300,000(1)
Ryan Johnston	300,000(3)

Jon Merrill

70,120(2)

Current Funds	$21,477,581
Home Games Remaining	0
Avg. Attendance	16,114
Avg. Revenue/Game	$932,920
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,173,698
Farm Payroll	$4,482,411
Prospect Fees	$179,650
Coach	$0,000
Games Remaining	0
Total Game Expenses	$546,778
Projected Expenses	$0,000
Projected Balance	$21,477,581

Salary Commitment

Year: 2017	$44,656,109
Year: 2018	$21,859,199
Year: 2019	$12,957,625
Year: 2020	$3,568,900

Paul Stastny	6,750,000(1)
Henrik Lundqvist	5,130,000(2)
Corey Perry	4,490,000(3)
Nikita Soshnikov	4,000,000(1)
Mark Scheifele	3,828,125(3)
Hampus Lindholm	3,208,900(4)
Cody Franson	1,750,000(1)
Zack Kassian	1,378,676(1)
Braydon Coburn	1,000,000(2)
Adam McQuaid	975,000(2)
Matt Hendricks	915,600(3)
Eddie Lack	905,987(1)
Mason Raymond	850,000(2)
Chris Kelly	725,000(1)
Cody McLeod	725,000(1)
Zach Redmond	725,000(1)
Beau Bennett	566,410(1)
Bo Horvat	550,000(1)
Damon Severson	450,000(1)
Brett Pesce	350,000(2)
Chris Tierney	300,000(1)
Tyler Ennis	300,000(4)
Brad Richardson	300,000(2)

Zach Bogosian	3,306,122(1)
Christian Folin	149,900(1)
Richard Bachman	97,500(1)
Cedric Paquette	85,000(1)
Jordan Nolan	84,074(2)
Petter Granberg	75,938(2)
Cal O'Reilly	75,500(1)
Chris Neil	72,500(1)
Jordin Tootoo	72,500(1)
Troy Stecher	65,000(3)
Jorge Alves	62,500(1)
Ryan Murphy	61,562(2)
Brian Dumoulin	49,315(1)
Jake Virtanen	45,000(2)
Rasmus Andersson	30,000(4)
Danton Heinen	30,000(3)
Kevin Labanc	30,000(3)
Nicklas Jensen	30,000(3)
Shea Theodore	30,000(2)
Yannick Weber	30,000(4)

Current Funds	$7,412,495
Home Games Remaining	0
Avg. Attendance	17,729
Avg. Revenue/Game	$1,063,620
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,355,545
Farm Payroll	$3,929,034
Prospect Fees	$32,500
Coach	$0,000
Games Remaining	0
Total Game Expenses	$589,233
Projected Expenses	$0,000
Projected Balance	$7,412,495

Salary Commitment

Year: 2017	$48,284,579
Year: 2018	$27,590,003
Year: 2019	$20,790,003
Year: 2020	$9,130,000

Cam Talbot	8,360,000(4)
Dion Phaneuf	5,250,000(3)
Radim Vrbata	5,100,000(2)
Semyon Varlamov	3,300,000(1)
Zdeno Chara	3,250,000(1)
Kevin Shattenkirk	2,732,143(1)
Patric Hornqvist	2,732,143(1)
Jason Demers	2,020,000(3)
Mark Streit	1,850,000(1)
Marcus Foligno	1,386,986(1)
Calvin de Haan	1,229,170(1)
Derek MacKenzie	1,000,100(1)
Sam Gagner	1,000,003(3)
Auston Matthews	950,000(3)
Mitchell Marner	950,000(3)
Rene Bourque	770,000(4)
Dmitrij Jaskin	625,000(1)
David Pastrnak	350,000(1)
Brendan Gaunce	300,000(2)
Anthony Duclair	300,000(1)
Sam Reinhart	300,000(2)
Ben Chiarot	300,000(1)
Bryan Bickell	300,000(1)

Anton Lindholm	1,490,000(3)
Sergey Kalinin	1,100,000(2)
Simon Despres	709,034(1)
Brian Strait	300,000(1)
Garrett Mitchell	300,000(1)
Jean-Francois Berube	30,000(1)

Current Funds	$29,324,799
Home Games Remaining	0
Avg. Attendance	16,120
Avg. Revenue/Game	$1,160,757
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,620,949
Farm Payroll	$3,304,480
Prospect Fees	$129,118
Coach	$0,000
Games Remaining	0
Total Game Expenses	$598,226
Projected Expenses	$0,000
Projected Balance	$29,324,799

Salary Commitment

Year: 2017	$48,925,429
Year: 2018	$40,787,349
Year: 2019	$20,689,849
Year: 2020	$3,343,500

James Neal	6,930,000(2)
Ryan Kesler	6,000,000(2)
P.K. Subban	5,625,000(3)
Frans Nielsen	3,550,000(3)
Luke Schenn	2,812,500(1)
Jake Muzzin	2,500,000(3)
Andrew Ladd	2,200,000(2)
Charlie Coyle	2,000,000(3)
Erik Gudbranson	1,969,538(1)
Jonathan Quick	1,400,000(4)
Ian Cole	1,312,500(2)
Mike Condon	1,275,000(1)
Jay Beagle	975,000(3)
Connor McDavid	950,000(2)
Alexei Emelin	950,000(2)
Tomas Plekanec	900,000(4)
Mark Stuart	856,000(4)
Jori Lehtera	750,000(1)
Viktor Stalberg	750,000(2)
Paul Byron	687,500(3)
Marko Dano	650,000(1)
Jonathan Marchessault	577,911(3)

Matt Moulson	1,200,000(3)
Josh Jooris	975,000(2)
Taylor Chorney	300,000(1)
Trevor van Riemsdyk	185,000(1)
Klas Dahlbeck	98,438(3)
Borna Rendulic	85,000(1)
Matt Bartkowski	85,000(4)
Jhonas Enroth	65,000(4)
Jamie McBain	52,500(3)
Brett Kulak	51,042(1)
Joel Hanley	50,000(3)
Derek Dorsett	37,500(4)
Michael McCarron	30,000(2)
Jacob De La Rose	30,000(1)
Steve Ott	30,000(1)
Nic Dowd	30,000(3)

Current Funds	$70,592,959
Home Games Remaining	0
Avg. Attendance	12,470
Avg. Revenue/Game	$897,848
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,388,708
Farm Payroll	$0,000
Prospect Fees	$150,791
Coach	$0,000
Games Remaining	0
Total Game Expenses	$409,018
Projected Expenses	$0,000
Projected Balance	$70,592,959

Salary Commitment

Year: 2017	$33,388,708
Year: 2018	$26,788,708
Year: 2019	$14,150,000
Year: 2020	$7,900,000

Devan Dubnyk	8,261,000(2)
T.J. Oshie	6,250,000(3)
James van Riemsdyk	5,400,000(4)
Wade Megan	3,000,000(1)
Niklas Kronwall	2,500,000(4)
Lars Eller	2,187,500(2)
Dalton Prout	880,208(2)
Justin Peters	600,000(2)
Adam Pardy	355,000(2)
Clayton Stoner	355,000(2)
Brian Flynn	300,000(1)
Cody Bass	300,000(1)
Tom Sestito	300,000(1)
Linden Vey	300,000(1)
Taylor Beck	300,000(1)
Chris Butler	300,000(1)
Erik Burgdoerfer	300,000(1)
Justin Dowling	300,000(1)
Mike Blunden	300,000(1)
Mike Liambas	300,000(1)
Ben Street	300,000(1)
Chris Thorburn	300,000(1)

Current Funds	$28,838,139
Home Games Remaining	0
Avg. Attendance	10,116
Avg. Revenue/Game	$776,769
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,642,341
Farm Payroll	$400,000
Prospect Fees	$151,153
Coach	$0,000
Games Remaining	0
Total Game Expenses	$453,579
Projected Expenses	$0,000
Projected Balance	$28,838,139

Salary Commitment

Year: 2017	$37,942,341
Year: 2018	$20,993,500
Year: 2019	$14,618,500
Year: 2020	$8,425,000

Jamie Benn	7,425,000(4)
Liam O'Brien	6,000,000(1)
Jannik Hansen	4,000,000(2)
Jordan Eberle	3,857,143(1)
Anton Stralman	3,000,000(1)
Andrew Shaw	2,437,500(3)
Brooks Orpik	2,156,000(3)
Andrew Hammond	1,125,000(2)
Vladimir Sobotka	1,044,640(1)
Eric Gelinas	970,890(1)
Max McCormick	900,000(4)
Jamie Oleksiak	825,168(1)
Michal Rozsival	751,000(1)
Stephen Johns	650,000(2)
Jason Dickinson	300,000(3)
Esa Lindell	300,000(2)
Adrian Kempe	300,000(3)
Tristan Jarry	300,000(3)
Curtis McKenzie	300,000(1)
Michael Zalewski	300,000(2)
Ivan Barbashev	300,000(3)
Remi Elie	300,000(3)

Roman Lyubimov	200,000(1)
Chris DiDomenico	100,000(3)
Anton Blidh	100,000(4)

Current Funds	$19,296,426
Home Games Remaining	0
Avg. Attendance	15,612
Avg. Revenue/Game	$1,124,036
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,925,554
Farm Payroll	$2,355,326
Prospect Fees	$35,821
Coach	$0,000
Games Remaining	0
Total Game Expenses	$601,423
Projected Expenses	$0,000
Projected Balance	$19,296,426

Salary Commitment

Year: 2017	$49,280,880
Year: 2018	$40,223,142
Year: 2019	$29,654,381
Year: 2020	$16,765,860

Alex Ovechkin	9,000,000(4)
Corey Crawford	5,827,886(2)
Dougie Hamilton	3,593,750(3)
Kris Russell	3,500,000(4)
Gustav Nyquist	2,968,750(3)
TJ Brodie	2,906,500(3)
Dmitry Kulikov	2,730,882(1)
David Perron	2,400,000(3)
Marcus Kruger	2,375,860(4)
Thomas Greiss	2,324,000(2)
Valtteri Filppula	2,000,000(2)
Patrick Sharp	1,560,000(4)
Sean Couturier	1,378,676(1)
Sven Baertschi	1,156,250(1)
Matt Read	1,115,000(1)
Kevan Miller	888,000(1)
Andy Andreoff	300,000(1)
Jonathan Drouin	300,000(1)
Teuvo Teravainen	300,000(1)
Ryan Sproul	300,000(3)

Colton Sceviour	508,930(1)
Curtis Lazar	350,000(1)
Denis Gurianov	300,000(4)
Adam Erne	300,000(3)
Lance Bouma	169,521(3)
Taylor Leier	160,000(3)
Petteri Lindbohm	150,000(2)
Anton Forsberg	106,875(2)
Matt Stajan	100,000(2)
Jack Roslovic	30,000(4)
Slater Koekkoek	30,000(2)
Matt Puempel	30,000(1)
Julius Honka	30,000(3)
Steven Kampfer	30,000(2)
Jon Gillies	30,000(3)
Jakub Vrana	30,000(3)

Current Funds	$46,927,198
Home Games Remaining	0
Avg. Attendance	16,394
Avg. Revenue/Game	$1,180,352
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,495,071
Farm Payroll	$2,156,434
Prospect Fees	$77,797
Coach	$0,000
Games Remaining	0
Total Game Expenses	$594,260
Projected Expenses	$0,000
Projected Balance	$46,927,198

Salary Commitment

Year: 2017	$48,651,505
Year: 2018	$19,397,105
Year: 2019	$15,667,168
Year: 2020	$8,089,000

Sidney Crosby	8,019,000(4)
Anze Kopitar	5,464,286(1)
Patrick Marleau	5,285,000(1)
Marian Hossa	4,000,000(1)
Leo Komarov	2,750,000(3)
James Reimer	2,410,715(1)
Kyle Okposo	2,205,880(1)
Radko Gudas	2,093,750(3)
Francois Beauchemin	1,999,990(1)
Dennis Seidenberg	1,850,000(1)
Ryan Ellis	1,575,630(2)
Dustin Brown	1,100,000(3)
Andrew Cogliano	1,100,000(2)
Keith Kinkaid	950,000(2)
Nikolay Kulemin	901,000(1)
Mark Borowiecki	859,380(3)
Riley Sheahan	748,420(1)
Shane Doan	700,000(1)
Greg Pateryn	616,438(3)
Riley Nash	562,500(1)
Nick Schultz	500,000(1)
Matt Nieto	453,082(1)
Brian Gionta	350,000(1)

Drew Stafford	1,650,000(1)
PA Parenteau	127,500(3)
Jared Coreau	75,000(1)
Gemel Smith	70,000(4)
Cameron Gaunce	44,307(2)
Tyler Wotherspoon	38,527(1)
Nate Thompson	31,100(3)
Jordan Weal	30,000(2)
Scott Harrington	30,000(1)
Duncan Siemens	30,000(1)
Kyle Rau	30,000(2)

Current Funds	$22,154,846
Home Games Remaining	0
Avg. Attendance	15,872
Avg. Revenue/Game	$1,040,877
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,185,145
Farm Payroll	$639,118
Prospect Fees	$282,341
Coach	$0,000
Games Remaining	0
Total Game Expenses	$415,934
Projected Expenses	$0,000
Projected Balance	$22,154,846

Salary Commitment

Year: 2017	$33,824,263
Year: 2018	$28,731,215
Year: 2019	$17,506,985
Year: 2020	$5,188,767

Brian Elliott	5,156,000(3)
Olli Maatta	2,517,123(4)
Mikkel Boedker	2,500,000(3)
Colin Wilson	2,460,938(3)
Tanner Pearson	2,311,644(4)
Alex Galchenyuk	2,187,500(2)
Brendan Smith	2,148,440(2)
Luca Sbisa	2,044,380(2)
Toby Enstrom	1,900,000(1)
Tommy Wingels	1,559,870(1)
Chris Kunitz	1,255,000(2)
Logan Shaw	900,000(3)
Mark Pysyk	878,910(2)
Brandon Manning	751,280(3)
Dylan DeMelo	750,000(2)
Brett Connolly	664,060(1)
Joel Edmundson	550,000(2)
Michael Leighton	500,000(1)
Phillip Di Giuseppe	350,000(2)
Markus Granlund	300,000(1)
Kevin Fiala	300,000(2)
Alex Tuch	300,000(4)
Anthony Mantha	300,000(2)
Sam Bennett	300,000(2)
Juuse Saros	300,000(3)

Luke Gazdic	80,000(1)
Jakub Nakladal	80,000(3)
Anton Lander	54,118(1)
Byron Froese	50,000(3)
Evan McEneny	40,000(2)
Mirco Mueller	35,000(1)
Peter Cehlarik	30,000(3)
A.J. Greer	30,000(4)
Jack Campbell	30,000(2)
Chris Driedger	30,000(2)
Nic Petan	30,000(2)
Nelson Nogier	30,000(3)
John Hayden	30,000(3)
Samuel Morin	30,000(3)
Thomas Chabot	30,000(4)
Nick Paul	30,000(2)