Current Funds	$67,951,102
Home Games Remaining	31
Avg. Attendance	23,000
Avg. Revenue/Game	$1,810,560
Projected Revenue	$56,127,360

Expenses

Pro Payroll	$46,887,627
Farm Payroll	$2,628,213
Prospect Fees	$116,384
Coach	$0,000
Games Remaining	64
Total Game Expenses	$605,271
Projected Expenses	$38,737,346
Projected Balance	$85,341,116

Salary Commitment

Year: 2018	$49,515,840
Year: 2019	$19,634,972
Year: 2020	$12,893,986
Year: 2021	$7,360,937

Brent Burns	6,480,000(1)
Ryan Suter	5,050,000(1)
Derek Stepan	4,006,849(3)
Josh Bailey	3,500,000(4)
Justin Schultz	3,390,411(2)
Eric Staal	3,150,000(1)
Henrik Sedin	2,499,999(1)
Daniel Sedin	2,499,999(1)
Riley Nash	2,499,999(4)
Mikael Backlund	2,234,380(1)
Valtteri Filppula	2,000,000(1)
Roman Polak	1,999,990(1)
Mats Zuccarello	1,800,000(2)
Jason Zucker	1,200,000(1)
Dan Hamhuis	1,126,000(1)
Philipp Grubauer	1,125,000(2)
Connor Hellebuyck	950,000(1)
Craig Smith	775,000(3)
Darnell Nurse	300,000(1)
Joonas Donskoi	300,000(1)

Damon Severson	250,000(4)
Artem Anisimov	250,000(4)
Marian Gaborik	250,000(4)
Victor Rask	240,000(4)
Niklas Hjalmarsson	220,500(3)
Andy Greene	170,500(2)
Nick Bonino	148,500(4)
Alexandar Georgiev	140,500(3)
Jordan Martinook	135,000(3)
Dryden Hunt	112,338(4)
Jason Spezza	110,100(4)
Jonny Brodzinski	105,075(2)
Joseph Blandisi	90,000(2)
David Schlemko	60,200(3)
Madison Bowey	45,000(3)
Nate Prosser	30,500(1)
Vadim Shipachyov	30,000(3)
Daniel O'Regan	30,000(2)
Connor Brickley	30,000(1)
Eric Comrie	30,000(2)
Colton Sissons	30,000(1)
Victor Ejdsell	30,000(3)
Alexander Kerfoot	30,000(3)
Joe Hicketts	30,000(3)
Tyrell Goulbourne	30,000(3)

Current Funds	-$4,828,430
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$27,617,499
Farm Payroll	$237,757
Prospect Fees	$191,613
Coach	$0,000
Games Remaining	82
Total Game Expenses	$342,035
Projected Expenses	$28,046,869
Projected Balance	-$32,875,299

Salary Commitment

Year: 2018	$27,855,256
Year: 2019	$12,232,190
Year: 2020	$5,402,190
Year: 2021	$410,000

Bobby Ryan	4,450,000(1)
Steve Mason	3,230,042(1)
Ben Hutton	3,187,500(1)
Danny DeKeyser	3,082,190(3)
Marco Scandella	2,500,000(2)
Frank Vatrano	2,500,000(2)
Mike Fisher	1,999,000(1)
Antti Niemi	1,200,000(2)
Alex DeBrincat	650,000(3)
Erik Gustafsson	650,000(1)
Blake Pietila	577,911(1)
Jordan Schroeder	500,856(1)
Garnet Hathaway	390,000(1)
Alexandre Burrows	300,000(1)
Jimmy Vesey	300,000(2)
Gustav Olofsson	300,000(1)
Nolan Patrick	300,000(3)
Filip Chytil	300,000(4)
Tyson Jost	300,000(3)
Pontus Aberg	300,000(2)
Casey Nelson	300,000(3)
Jason Garrison	300,000(3)

Mike Condon	80,000(4)
Freddie Hamilton	37,757(1)
Laurent Dauphin	30,000(2)
Kyle Capobianco	30,000(4)
David Warsofsky	30,000(3)
Mark Alt	30,000(3)

Current Funds	$51,598,059
Home Games Remaining	32
Avg. Attendance	22,760
Avg. Revenue/Game	$1,879,456
Projected Revenue	$60,142,592

Expenses

Pro Payroll	$46,845,735
Farm Payroll	$1,838,014
Prospect Fees	$127,950
Coach	$0,000
Games Remaining	65
Total Game Expenses	$595,265
Projected Expenses	$38,692,200
Projected Balance	$73,048,451

Salary Commitment

Year: 2018	$48,683,749
Year: 2019	$22,987,677
Year: 2020	$17,186,678
Year: 2021	$7,792,500

Devan Dubnyk	8,261,000(1)
Evgeni Malkin	7,762,500(4)
Brent Seabrook	5,500,000(1)
Jordan Staal	4,499,999(2)
Aleksander Barkov	3,636,986(3)
Gabriel Landeskog	3,511,134(1)
Morgan Rielly	3,082,192(3)
Brenden Dillon	2,060,924(1)
Tyler Bozak	1,750,000(1)
Ryan Callahan	1,020,000(3)
Colton Parayko	950,000(1)
Travis Dermott	950,000(3)
Jack Eichel	850,000(1)
Matt Murray	650,000(1)
Noah Hanifin	550,000(1)
Nate Thompson	311,000(2)
Alex Tuch	300,000(3)
Anthony Beauvillier	300,000(2)
Evan Rodrigues	300,000(1)
Kyle Connor	300,000(2)
Brock Boeser	300,000(3)

Tom Wilson	1,232,877(1)
Brandon Montour	300,000(2)
Devante Smith-Pelly	80,137(1)
Vince Dunn	75,000(3)
Jordan Schmaltz	30,000(2)
Brendan Perlini	30,000(2)
Nicolas Roy	30,000(4)
Brendan Lemieux	30,000(3)
Boo Nieves	30,000(2)

Current Funds	$54,892,771
Home Games Remaining	39
Avg. Attendance	18,000
Avg. Revenue/Game	$1,296,000
Projected Revenue	$50,544,000

Expenses

Pro Payroll	$44,959,271
Farm Payroll	$270,600
Prospect Fees	$46,402
Coach	$0,000
Games Remaining	77
Total Game Expenses	$552,150
Projected Expenses	$42,515,525
Projected Balance	$62,921,246

Salary Commitment

Year: 2018	$45,229,871
Year: 2019	$25,954,070
Year: 2020	$13,801,138
Year: 2021	$8,472,850

Max Pacioretty	7,510,000(1)
Frederik Andersen	5,981,250(4)
Evander Kane	4,045,377(2)
Logan Couture	3,781,513(1)
Reilly Smith	3,125,000(2)
Sami Vatanen	2,925,000(3)
Jared Spurgeon	2,848,308(2)
Tyler Johnson	2,625,788(1)
Connor Murphy	2,373,288(3)
Mathieu Perreault	2,251,000(4)
Kevin Hayes	1,560,000(1)
John Moore	1,284,247(2)
Vladislav Namestnikov	1,162,500(1)
Al Montoya	660,000(1)
Sebastian Aho	550,000(2)
Colin Miller	550,000(1)
Brad Hunt	501,000(1)
Gabriel Bourque	325,000(1)
Ryan Carpenter	300,000(1)
Sonny Milano	300,000(2)
Brady Skjei	300,000(1)

Adam Cracknell	40,100(4)
Anthony Bitetto	40,100(4)
Matt Martin	40,100(4)
Taylor Chorney	40,100(4)
Scott Foster	40,100(4)
Zac Rinaldo	40,100(4)
Brandon Halverson	30,000(3)

Current Funds	$93,604,528
Home Games Remaining	27
Avg. Attendance	20,000
Avg. Revenue/Game	$1,440,000
Projected Revenue	$38,880,000

Expenses

Pro Payroll	$46,936,302
Farm Payroll	$1,615,417
Prospect Fees	$196,874
Coach	$0,000
Games Remaining	57
Total Game Expenses	$594,495
Projected Expenses	$33,886,217
Projected Balance	$98,598,311

Salary Commitment

Year: 2018	$48,551,719
Year: 2019	$42,769,734
Year: 2020	$29,831,634
Year: 2021	$4,539,799

Patrice Bergeron	8,320,000(3)
Tuukka Rask	7,200,000(3)
Wayne Simmonds	4,559,643(2)
Drew Doughty	4,375,000(2)
Taylor Hall	3,600,000(3)
Brayden Schenn	3,159,247(3)
Roman Josi	2,521,008(1)
Dion Phaneuf	2,499,999(4)
Radko Gudas	2,093,750(2)
Aaron Dell	1,999,990(3)
Jesper Fast	1,387,500(4)
Patrick Maroon	1,035,977(1)
Adam Lowry	843,750(2)
Greg Pateryn	616,438(2)
William Karlsson	600,000(1)
Derek MacKenzie	313,000(4)
Trevor Lewis	311,000(3)
Connor Brown	300,000(1)
Andrew Copp	300,000(1)
Austin Watson	300,000(1)
Alex Biega	300,000(1)
Jordan Oesterle	300,000(1)

Michal Kempny	199,999(3)
Tim Heed	199,999(3)
Joakim Ryan	170,000(4)
Eric Gryba	156,000(3)
Alan Quine	125,600(2)
Christoph Bertschy	125,600(2)
Austin Czarnik	125,000(1)
Oscar Lindberg	102,000(2)
J.T. Brown	96,319(2)
Eric Fehr	85,600(3)
Adam Wilcox	62,500(4)
Korbinian Holzer	35,600(4)
Nick Seeler	35,600(4)
Trevor Murphy	35,600(4)
Brendan Leipsic	30,000(3)
Steve Bernier	30,000(3)

Current Funds	$133,442,418
Home Games Remaining	38
Avg. Attendance	20,276
Avg. Revenue/Game	$1,459,896
Projected Revenue	$55,476,048

Expenses

Pro Payroll	$45,559,570
Farm Payroll	$543,012
Prospect Fees	$77,272
Coach	$0,000
Games Remaining	76
Total Game Expenses	$563,169
Projected Expenses	$42,800,840
Projected Balance	$146,117,626

Salary Commitment

Year: 2018	$46,102,582
Year: 2019	$21,719,766
Year: 2020	$11,369,766
Year: 2021	$6,549,999

Jonathan Toews	5,955,882(1)
Patrick Kane	5,955,882(1)
Kyle Turris	4,499,999(1)
Johnny Gaudreau	4,050,000(4)
Brandon Saad	3,750,000(2)
Seth Jones	3,328,767(3)
Gustav Nyquist	2,968,750(2)
Cam Ward	2,499,999(4)
Travis Zajac	2,499,990(1)
Boone Jenner	1,787,671(1)
Elias Lindholm	1,664,380(1)
John Gibson	1,380,000(2)
Will Butcher	950,000(3)
Jaccob Slavin	850,000(1)
Troy Stecher	650,000(2)
Patrik Nemeth	567,000(1)
Chris Tierney	551,250(2)
Jan Rutta	450,000(3)
Robert Hagg	300,000(2)
Nick Schmaltz	300,000(2)
Scott Mayfield	300,000(1)
Pavel Buchnevich	300,000(2)

Collin Delia	150,000(1)
Vinni Lettieri	100,000(1)
Matt Tennyson	52,012(1)
Matt Beleskey	31,000(3)
Patrick Sieloff	30,000(3)
Tyler Motte	30,000(2)
Christopher Gibson	30,000(2)
Vinnie Hinostroza	30,000(2)
Valentin Zykov	30,000(2)
Carl Dahlstrom	30,000(3)
Jesse Puljujarvi	30,000(2)

Current Funds	$32,422,897
Home Games Remaining	36
Avg. Attendance	17,566
Avg. Revenue/Game	$1,264,781
Projected Revenue	$45,532,116

Expenses

Pro Payroll	$46,350,720
Farm Payroll	$734,686
Prospect Fees	$192,049
Coach	$0,000
Games Remaining	74
Total Game Expenses	$576,554
Projected Expenses	$42,665,020
Projected Balance	$35,289,993

Salary Commitment

Year: 2018	$47,085,406
Year: 2019	$33,922,737
Year: 2020	$13,751,951
Year: 2021	$7,073,666

Claude Giroux	5,215,336(1)
John Tavares	4,821,429(2)
Aaron Ekblad	4,500,000(4)
Sean Monahan	3,929,795(3)
Filip Forsberg	3,750,000(2)
Jeff Skinner	3,435,000(2)
Adam Larsson	2,568,490(3)
Jake Gardiner	2,552,521(1)
Rickard Rakell	2,273,666(4)
Jacob Trouba	2,167,170(2)
Linus Ullmark	2,137,500(2)
Francois Beauchemin	2,017,000(1)
Andre Burakovsky	1,800,000(2)
Dustin Brown	1,100,000(2)
Alex Petrovic	820,313(1)
Jordie Benn	800,000(1)
Nathan Beaulieu	781,250(1)
Antti Raanta	781,250(1)
Mikko Rantanen	300,000(2)
Casey Mittelstadt	300,000(4)
Nicolas Kerdiles	300,000(2)

Jimmy Hayes	179,688(2)
Kalle Kossila	149,999(1)
Marcus Sorensen	149,999(2)
Markus Hannikainen	45,000(1)
Dominic Turgeon	30,000(3)
John Quenneville	30,000(2)
Brendan Guhle	30,000(3)
Tage Thompson	30,000(3)
Adin Hill	30,000(3)
Stefan Matteau	30,000(3)
Jim OBrien	30,000(3)

Current Funds	$72,009,193
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,952,044
Farm Payroll	$1,189,250
Prospect Fees	$181,300
Coach	$0,000
Games Remaining	82
Total Game Expenses	$589,300
Projected Expenses	$48,322,594
Projected Balance	$23,686,599

Salary Commitment

Year: 2018	$48,141,294
Year: 2019	$46,304,856
Year: 2020	$26,938,808
Year: 2021	$6,090,000

Nathan MacKinnon	9,000,000(3)
Pekka Rinne	8,582,143(2)
Jakob Silfverberg	3,000,000(2)
Kyle Okposo	2,900,000(3)
Patrik Berglund	2,800,156(2)
Shayne Gostisbehere	2,700,000(4)
Derick Brassard	2,499,999(2)
Rick Nash	2,100,000(4)
Casey Cizikas	2,065,068(3)
Dan Girardi	1,999,990(3)
Nate Schmidt	1,668,750(3)
Erik Haula	1,650,000(3)
Ryan Miller	1,550,000(2)
Matt Cullen	1,100,000(3)
Karl Alzner	1,000,000(4)
Ryan Spooner	742,188(1)
Joel Armia	693,750(2)
Adam Pelech	300,000(1)
Derek Forbort	300,000(1)
Andreas Athanasiou	300,000(1)

Dominik Simon	149,250(1)
Ken Appleby	110,000(4)
Neal Pionk	75,000(3)
Mark Letestu	70,000(4)
Mark Barberio	50,000(4)
Laurent Brossoit	45,000(1)
Justin Bailey	30,000(2)
Shane Gersich	30,000(3)
Jordan Greenway	30,000(4)
Vladislav Kamenev	30,000(3)
Anders Bjork	30,000(3)
Daniel Brickley	30,000(3)
Dylan Sikura	30,000(3)
Alex Iafallo	30,000(3)
Hudson Fasching	30,000(2)
Adam Gaudette	30,000(3)
Michael Amadio	30,000(3)
Martin Frk	30,000(2)
Denis Malgin	30,000(2)
Louis Belpedio	30,000(3)
Artturi Lehkonen	30,000(2)
Matt Grzelcyk	30,000(2)
Rob O'Gara	30,000(2)
Gustav Forsling	30,000(2)
Janne Kuokkanen	30,000(4)
Troy Terry	30,000(3)
Sami Niku	30,000(3)
Rinat Valiev	30,000(3)
Henrik Haapala	30,000(3)

Current Funds	$35,833,597
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,689,383
Farm Payroll	$324,696
Prospect Fees	$237,165
Coach	$0,000
Games Remaining	82
Total Game Expenses	$381,113
Projected Expenses	$31,251,244
Projected Balance	$4,582,353

Salary Commitment

Year: 2018	$31,014,079
Year: 2019	$24,339,668
Year: 2020	$16,990,000
Year: 2021	$8,640,000

Kevin Shattenkirk	4,950,000(3)
Darcy Kuemper	3,000,000(4)
Alexander Wennberg	2,940,000(4)
Marcus Johansson	2,825,342(2)
Nikita Zaitsev	2,700,000(4)
Nail Yakupov	2,275,113(1)
Jean-Gabriel Pageau	1,860,000(3)
Thomas Hickey	1,718,750(2)
Brandon Pirri	1,500,000(1)
Brandon Davidson	1,150,000(3)
Joel Ward	906,000(2)
Michael Hutchinson	886,130(2)
Martin Marincin	770,548(1)
Matt Nieto	600,000(1)
Brayden Point	550,000(2)
Jori Lehtera	400,000(1)
Adam Clendening	390,000(1)
Miikka Salomaki	367,500(1)
Pavel Zacha	300,000(2)
Ryan Hartman	300,000(1)
Oskar Lindblom	300,000(3)

Rocco Grimaldi	56,250(2)
Aaron Ness	47,196(2)
Reid Boucher	41,250(1)
Roland McKeown	30,000(3)
Lawson Crouse	30,000(2)
Kenny Agostino	30,000(1)
Evgeny Svechnikov	30,000(3)
Andreas Englund	30,000(3)
Nicholas Baptiste	30,000(2)

Current Funds	$10,310,450
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$34,354,555
Farm Payroll	$30,000
Prospect Fees	$22,500
Coach	$0,000
Games Remaining	82
Total Game Expenses	$419,598
Projected Expenses	$34,407,055
Projected Balance	-$24,096,605

Salary Commitment

Year: 2018	$34,684,555
Year: 2019	$21,509,000
Year: 2020	$20,259,000
Year: 2021	$625,000

Ryan Getzlaf	8,260,000(3)
Sidney Crosby	8,019,000(3)
Jordan Eberle	4,810,000(1)
Andrei Vasilevskiy	2,100,000(3)
Scott Darling	1,999,000(1)
Carl Soderberg	1,750,000(1)
Paul Martin	1,255,000(3)
Zach Werenski	950,000(2)
Dylan Larkin	850,000(1)
Dmitry Kulikov	800,000(1)
Tomas Jurco	693,490(1)
Luke Witkowski	443,065(1)
Pierre-Luc Dubois	325,000(4)
Eeli Tolvanen	300,000(4)
Joshua Ho-Sang	300,000(2)
Jacob Josefson	300,000(1)
Andy Welinski	300,000(1)
Mario Kempe	300,000(1)
Dakota Mermis	300,000(1)
Mark Streit	300,000(1)
Tanner Fritz	300,000(1)

Ales Hemsky

30,000(1)

Current Funds	$19,341,133
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,937,436
Farm Payroll	$1,357,000
Prospect Fees	$23,750
Coach	$0,000
Games Remaining	82
Total Game Expenses	$564,856
Projected Expenses	$46,318,186
Projected Balance	-$26,977,053

Salary Commitment

Year: 2018	$46,294,436
Year: 2019	$39,247,436
Year: 2020	$20,249,384
Year: 2021	$12,120,000

Dustin Byfuglien	8,320,000(2)
Blake Wheeler	6,220,000(4)
Evgeny Kuznetsov	4,680,000(4)
Jakub Voracek	4,531,250(2)
Mike Hoffman	4,500,000(1)
Tyson Barrie	3,390,411(3)
Nazem Kadri	2,773,973(3)
J.T. Miller	2,062,500(2)
Mattias Ekholm	1,919,922(2)
Brian Boyle	1,220,000(4)
Carter Hutton	1,005,000(3)
Max Domi	750,000(1)
Phillip Danault	684,380(2)
Alex Stalock	550,000(3)
Derrick Pouliot	480,000(1)
Brett Pesce	350,000(1)
Kasperi Kapanen	300,000(2)
Brock McGinn	300,000(1)
Tyler Pitlick	300,000(1)
Josh Morrissey	300,000(2)
Jamie McGinn	300,000(3)

Paul Ladue	249,000(2)
Blake Hillman	188,000(2)
David Kampf	188,000(2)
Brandon Tanev	180,000(2)
Tucker Poolman	155,000(1)
Louis Domingue	112,000(1)
Danick Martel	100,000(1)
Xavier Ouellet	75,000(2)
Ryan Reaves	50,000(3)
Kerby Rychel	30,000(3)
Yannick Weber	30,000(3)

Current Funds	$64,362,058
Home Games Remaining	39
Avg. Attendance	17,933
Avg. Revenue/Game	$1,291,176
Projected Revenue	$50,355,864

Expenses

Pro Payroll	$44,636,508
Farm Payroll	$1,859,662
Prospect Fees	$202,869
Coach	$0,000
Games Remaining	77
Total Game Expenses	$569,500
Projected Expenses	$43,851,537
Projected Balance	$70,866,385

Salary Commitment

Year: 2018	$46,496,170
Year: 2019	$27,577,500
Year: 2020	$14,517,500
Year: 2021	$6,065,000

Kris Letang	6,187,500(1)
Zach Parise	5,750,000(2)
Mike Green	3,500,000(1)
Alexander Radulov	3,500,000(3)
Mike Smith	3,100,000(2)
Michael Frolik	2,800,000(1)
Trevor Daley	2,550,000(2)
Jonathan Huberdeau	2,539,063(1)
Anders Lee	2,363,445(1)
Conor Sheary	2,250,000(4)
Darren Helm	1,950,000(3)
James Reimer	1,750,000(4)
Nikita Zadorov	1,612,500(3)
Riley Sheahan	1,550,000(4)
Jakob Chychrun	850,000(2)
Jake Debrusk	650,000(3)
Brandon Carlo	450,000(2)
Bryan Rust	384,000(1)
Nick Ritchie	300,000(1)
Zach Aston-Reese	300,000(3)
Sean Kuraly	300,000(2)

Carl Hagelin	195,000(3)
Vladimir Sobotka	175,000(4)
Brooks Laich	155,000(1)
Ryan Strome	154,110(1)
Derek Ryan	135,000(4)
Oscar Fantenberg	125,000(4)
Nikita Soshnikov	95,000(1)
Robert Bortuzzo	82,031(1)
Lukas Sedlak	75,000(3)
Calvin Pickard	71,250(1)
Tomas Hyka	70,000(1)
Matthew Peca	57,750(1)
Miles Wood	57,021(1)
Giovanni Fiore	50,000(4)
Justin Kloos	50,000(3)
Scott Wilson	37,500(1)
Tom Kuhnhackl	35,000(1)
Martin Necas	30,000(4)
Nikolay Goldobin	30,000(2)
Josh Archibald	30,000(1)
Marcus Pettersson	30,000(3)
Oscar Dansk	30,000(3)
Kevin Roy	30,000(2)
Brian Gibbons	30,000(3)
Christian Djoos	30,000(3)

Current Funds	$70,861,826
Home Games Remaining	29
Avg. Attendance	22,317
Avg. Revenue/Game	$1,606,879
Projected Revenue	$46,599,491

Expenses

Pro Payroll	$46,742,163
Farm Payroll	$1,028,613
Prospect Fees	$40,728
Coach	$0,000
Games Remaining	54
Total Game Expenses	$583,067
Projected Expenses	$31,485,625
Projected Balance	$85,975,692

Salary Commitment

Year: 2018	$47,770,776
Year: 2019	$42,448,413
Year: 2020	$17,194,041
Year: 2021	$3,050,000

Joe Pavelski	6,500,000(2)
Phil Kessel	6,000,000(2)
Brad Marchand	5,207,143(2)
Erik Karlsson	5,008,562(3)
Victor Hedman	4,854,452(3)
Chris Kreider	2,851,027(3)
John Klingberg	2,550,000(4)
Alex Steen	2,499,999(2)
Brendan Gallagher	2,343,750(2)
Mikael Granlund	2,343,750(1)
Zack Smith	1,000,000(3)
Keith Kinkaid	950,000(1)
Carl Gunnarsson	900,000(1)
Mark Borowiecki	859,380(2)
Curtis McElhinney	800,000(2)
Dmitry Orlov	519,100(2)
Deryk Engelland	355,000(1)
Jason Chimera	300,000(2)
Christian Fischer	300,000(3)
Tommy Wingels	300,000(4)
Zach Hyman	300,000(1)

Jimmy Howard	200,000(4)
Marc Staal	135,000(1)
Zach Whitecloud	125,000(1)
Zemgus Girgensons	88,613(1)
Nathan Gerbe	75,000(2)
Daniel Carr	75,000(2)
Paul Postma	75,000(2)
Derek Grant	70,000(3)
Tom Pyatt	60,000(3)
Scott Wedgewood	35,000(1)
Andrew Crescenzi	30,000(1)
Devin Shore	30,000(1)
Kevin Rooney	30,000(1)

Current Funds	$48,320,685
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$42,342,140
Farm Payroll	$296,100
Prospect Fees	$183,442
Coach	$0,000
Games Remaining	82
Total Game Expenses	$522,216
Projected Expenses	$42,821,682
Projected Balance	$5,499,003

Salary Commitment

Year: 2018	$42,638,240
Year: 2019	$34,408,240
Year: 2020	$13,103,500
Year: 2021	$6,772,500

Nicklas Backstrom	7,500,000(2)
Milan Lucic	7,232,140(2)
Cory Schneider	6,780,000(1)
Matt Benning	3,150,000(3)
Brian Dumoulin	2,460,000(4)
Erik Gudbranson	2,325,000(4)
Brandon Sutter	2,150,000(3)
Yohann Auvitu	1,750,000(2)
Charlie Lindgren	1,687,500(4)
Frank Corrado	1,510,000(2)
Jake McCabe	960,000(2)
Matthew Tkachuk	850,000(2)
Torrey Mitchell	550,000(1)
Jakub Jerabek	550,000(3)
Seth Griffith	487,500(2)
Trevor Carrick	300,000(3)
Jayson Megna	300,000(1)
J.T. Compher	300,000(2)
Owen Tippett	300,000(4)
Cal O'Reilly	300,000(1)
Tyler Bertuzzi	300,000(2)
Ian McCoshen	300,000(2)
Steven Fogarty	300,000(1)

Markus Nutivaara	151,000(3)
Jaycob Megna	115,100(2)
Sebastian Aho (D)	30,000(3)

Current Funds	$114,718,405
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$31,001,418
Farm Payroll	$400,000
Prospect Fees	$126,727
Coach	$0,000
Games Remaining	82
Total Game Expenses	$384,490
Projected Expenses	$31,528,145
Projected Balance	$83,190,260

Salary Commitment

Year: 2018	$31,401,418
Year: 2019	$27,129,500
Year: 2020	$16,060,750
Year: 2021	$5,828,000

Loui Eriksson	3,822,000(3)
Braden Holtby	3,812,500(2)
Matt Niskanen	3,510,000(3)
Chris Tanev	2,781,250(2)
Andrej Sekera	2,750,000(2)
Travis Hamonic	2,251,000(4)
Blake Comeau	2,000,000(4)
Matt Dumba	1,571,918(1)
Reto Berra	1,125,000(2)
Jack Rodewald	1,000,000(1)
Zac Dalpe	1,000,000(1)
Frederick Gaudreau	900,750(3)
Landon Ferraro	752,000(4)
Jonathan Ericsson	500,000(3)
Kris Russell	500,000(4)
David Booth	325,000(4)
Dylan Strome	300,000(3)
Spencer Foo	300,000(3)
Alexander Nylander	300,000(3)
Warren Foegele	300,000(3)
Christian Dvorak	300,000(2)
Nikita Scherbak	300,000(2)
Gabriel Dumont	300,000(1)
Mikhail Sergachev	300,000(3)

Jared Boll	100,000(1)
Marek Hrivik	100,000(1)
Mike Liambas	100,000(1)
Curtis Valk	100,000(1)

Current Funds	$18,648,002
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,065,552
Farm Payroll	$196,500
Prospect Fees	$52,896
Coach	$0,000
Games Remaining	82
Total Game Expenses	$540,426
Projected Expenses	$44,314,948
Projected Balance	-$25,666,946

Salary Commitment

Year: 2018	$44,262,052
Year: 2019	$33,127,651
Year: 2020	$19,228,767
Year: 2021	$10,900,000

Leon Draisaitl	5,100,000(4)
Alec Martinez	5,000,000(3)
Semyon Varlamov	5,000,000(2)
Ryan Johansen	4,800,000(4)
Rasmus Ristolainen	3,328,767(3)
Michael Del Zotto	2,985,873(1)
Nikita Kucherov	2,938,356(2)
Tomas Tatar	2,499,000(1)
Lars Eller	2,187,500(1)
Jonathan Bernier	1,999,000(2)
Cody Ceci	1,726,027(1)
Brett Ritchie	1,050,000(2)
Josh Gorges	1,000,001(1)
Mike Cammalleri	1,000,000(4)
Ivan Provorov	950,000(2)
Peter Holland	601,028(2)
Travis Konecny	350,000(2)
Timo Meier	350,000(2)
Steven Santini	300,000(2)
Jujhar Khaira	300,000(1)
Oskar Sundqvist	300,000(1)
Joel Eriksson Ek	300,000(2)

Brett Lernout	91,000(1)
Ashton Sautner	60,500(2)
David Rittich	45,000(1)

Current Funds	$36,090,401
Home Games Remaining	37
Avg. Attendance	20,889
Avg. Revenue/Game	$1,503,990
Projected Revenue	$55,647,630

Expenses

Pro Payroll	$46,417,501
Farm Payroll	$1,519,463
Prospect Fees	$80,094
Coach	$0,000
Games Remaining	75
Total Game Expenses	$585,574
Projected Expenses	$43,918,041
Projected Balance	$47,819,990

Salary Commitment

Year: 2018	$47,936,964
Year: 2019	$30,127,686
Year: 2020	$17,021,310
Year: 2021	$7,985,000

Steven Stamkos	6,267,857(2)
Mark Giordano	6,208,000(1)
Erik Johnson	6,000,000(1)
Cam Fowler	3,900,000(4)
Jaden Schwartz	3,210,000(4)
David Backes	3,000,111(3)
Cam Atkinson	2,734,375(2)
Oscar Klefbom	2,568,699(3)
Martin Jones	2,311,644(2)
Tomas Hertl	1,849,315(1)
Matt Calvert	1,375,000(1)
Tobias Rieder	1,335,000(1)
Micheal Ferland	1,312,500(3)
Patrik Laine	1,000,000(2)
Scottie Upshall	800,000(3)
Yanni Gourde	750,000(3)
Kyle Quincey	650,000(4)
Blake Coleman	495,000(2)
Michal Neuvirth	350,000(3)
Ryan Pulock	300,000(1)

Nick Lappin	149,999(1)
Joonas Korpisalo	95,000(1)
Carson Soucy	75,000(3)
Colby Cave	75,000(4)
Eric Robinson	75,000(4)
Kurtis MacDermid	75,000(3)
Ross Johnston	75,000(3)
Ryan Lomberg	75,000(4)
Dylan Ferguson	72,500(2)
Dominic Moore	71,000(1)
Jon Merrill	70,120(1)
Alex Chiasson	61,644(1)
Ben Lovejoy	60,000(2)
Jean-Sebastien Dea	60,000(2)
Connor Carrick	55,000(1)
Shane Prince	51,000(1)
Anthony DeAngelo	45,000(2)
Liam O'Brien	40,000(1)
Zack Mitchell	39,600(1)
Stefan Noesen	39,600(1)
Joe Morrow	39,000(1)
Anton Slepyshev	30,000(1)
Ben Harpur	30,000(2)
Gabriel Carlsson	30,000(3)
William Carrier	30,000(2)

Current Funds	$54,757,051
Home Games Remaining	38
Avg. Attendance	19,613
Avg. Revenue/Game	$1,412,136
Projected Revenue	$53,661,168

Expenses

Pro Payroll	$44,250,426
Farm Payroll	$923,525
Prospect Fees	$38,767
Coach	$0,000
Games Remaining	75
Total Game Expenses	$551,375
Projected Expenses	$41,353,096
Projected Balance	$67,065,123

Salary Commitment

Year: 2018	$45,173,951
Year: 2019	$37,217,149
Year: 2020	$15,742,739
Year: 2021	$2,855,000

Shea Weber	8,081,634(2)
Ryan Nugent-Hopkins	3,781,513(1)
Patrick Marleau	3,500,000(3)
Nick Leddy	3,437,500(2)
Tyler Myers	3,390,411(2)
Jay Bouwmeester	2,975,000(3)
Kyle Palmieri	2,866,438(3)
Jake Allen	2,718,750(2)
Justin Abdelkader	2,500,000(3)
Cal Clutterbuck	1,999,990(2)
Robin Lehner	1,752,889(1)
Jason Pominville	1,500,000(2)
Dennis Seidenberg	1,000,000(4)
Kyle Clifford	986,301(3)
Troy Brouwer	910,000(1)
Daniel Winnik	900,000(4)
Toby Enstrom	900,000(4)
Nikolaj Ehlers	450,000(1)
Drake Caggiula	300,000(2)
William Nylander	300,000(1)

John Gilmour	200,000(1)
Justin Holl	200,000(1)
Jaromir Jagr	199,900(1)
Chris Wagner	75,000(1)
Eddie Lack	55,000(4)
Andrei Mironov	50,000(1)
Josh Leivo	46,125(2)
Tyler Graovac	37,500(1)
Cory Conacher	30,000(3)
Matt Read	30,000(3)

Current Funds	-$6,044,630
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,900,000
Farm Payroll	$1,150,585
Prospect Fees	$126,716
Coach	$0,000
Games Remaining	82
Total Game Expenses	$502,162
Projected Expenses	$41,177,301
Projected Balance	-$47,221,931

Salary Commitment

Year: 2018	$41,050,585
Year: 2019	$36,665,983
Year: 2020	$28,808,000
Year: 2021	$14,660,000

Carey Price	9,000,000(3)
Jeff Carter	6,750,000(4)
T.J. Oshie	6,250,000(2)
Ondrej Palat	3,180,000(4)
Nino Niederreiter	3,150,000(4)
Cody Eakin	2,310,000(3)
Kevan Miller	1,580,000(4)
Matthew Highmore	1,500,000(1)
Nick Jensen	850,000(3)
Andrew MacDonald	770,000(1)
Haydn Fleury	750,000(3)
Jake Guentzel	750,000(2)
Lee Stempniak	660,000(1)
Ty Rattie	450,000(2)
Samuel Girard	450,000(3)
Mike McKenna	300,000(1)
Anthony Cirelli	300,000(3)
Clayton Keller	300,000(3)
Tomas Nosek	300,000(1)
Mike Reilly	300,000(1)

Christian Wolanin	119,000(1)
Paul Carey	115,000(2)
Joakim Nordstrom	112,500(1)
Brian Gionta	99,900(1)
Chris Thorburn	99,000(2)
Carter Rowney	98,000(3)
Johan Larsson	73,202(1)
Travis Boyd	65,000(1)
Noel Acciari	60,000(3)
Nick Cousins	60,000(2)
Scott Laughton	57,750(2)
Kyle Criscuolo	55,000(1)
Chris Wideman	46,233(2)
Chandler Stephenson	30,000(1)
Maxim Mamin	30,000(3)
Lucas Wallmark	30,000(2)

Current Funds	$101,787,717
Home Games Remaining	36
Avg. Attendance	23,000
Avg. Revenue/Game	$1,656,000
Projected Revenue	$59,616,000

Expenses

Pro Payroll	$46,417,953
Farm Payroll	$415,000
Prospect Fees	$104,874
Coach	$0,000
Games Remaining	72
Total Game Expenses	$572,413
Projected Expenses	$41,213,702
Projected Balance	$120,190,015

Salary Commitment

Year: 2018	$46,832,953
Year: 2019	$22,503,152
Year: 2020	$21,176,589
Year: 2021	$2,934,481

Anze Kopitar	9,000,000(1)
Henrik Zetterberg	6,269,845(3)
Sergei Bobrovsky	4,396,008(1)
Oliver Ekman-Larsson	4,125,000(3)
Matt Duchene	3,781,513(1)
Torey Krug	3,236,301(3)
Vincent Trocheck	2,928,082(3)
Zdeno Chara	2,844,481(4)
Mark Stone	2,187,500(1)
Mika Zibanejad	2,050,781(1)
Calle Jarnkrok	1,232,880(3)
Josh Manson	726,563(2)
Josh Anderson	688,999(1)
Stephen Johns	650,000(1)
Nikolai Kulemin	500,000(1)
Malcolm Subban	300,000(2)
Esa Lindell	300,000(1)
Jesper Bratt	300,000(3)
MacKenzie Weegar	300,000(2)
Oliver Bjorkstrand	300,000(1)
Tim Schaller	300,000(1)

Iiro Pakarinen	100,000(1)
Fredrik Claesson	45,000(1)
Logan Brown	30,000(4)
Colin White	30,000(3)
Alex Formenton	30,000(4)
Christian Jaros	30,000(3)
Michael Stone	30,000(4)
Victor Antipin	30,000(1)
Matt Irwin	30,000(3)
Morgan Klimchuk	30,000(3)
Filip Chlapik	30,000(3)

Current Funds	$59,516,599
Home Games Remaining	36
Avg. Attendance	23,000
Avg. Revenue/Game	$1,380,000
Projected Revenue	$49,680,000

Expenses

Pro Payroll	$46,841,089
Farm Payroll	$329,999
Prospect Fees	$223,514
Coach	$0,000
Games Remaining	70
Total Game Expenses	$577,983
Projected Expenses	$40,458,807
Projected Balance	$68,737,792

Salary Commitment

Year: 2018	$47,171,088
Year: 2019	$34,360,580
Year: 2020	$23,014,074
Year: 2021	$5,850,000

Roberto Luongo	5,500,500(1)
Vladimir Tarasenko	4,623,288(3)
Ryan O'Reilly	4,623,288(3)
Duncan Keith	4,499,999(2)
Joe Thornton	4,499,999(3)
Jonathan Drouin	3,300,000(4)
John Carlson	3,056,507(2)
Jeff Petry	2,600,000(2)
Viktor Arvidsson	2,550,000(4)
Adam Henrique	2,521,008(1)
Melker Karlsson	2,499,000(1)
Anton Khudobin	1,000,000(3)
Andreas Borgman	950,000(3)
Colton Sceviour	750,000(1)
Magnus Paajarvi	637,500(3)
Craig Anderson	600,000(3)
Nick Holden	500,000(1)
Jacob de La Rose	435,000(1)
Chris Stewart	400,000(2)
Barclay Goodrow	390,000(2)
PE Bellemare	305,000(1)
Julius Honka	300,000(2)
Mike Matheson	300,000(1)

Jaroslav Halak	199,999(3)
Marek Langhamer	100,000(2)
Justin Auger	30,000(3)

Current Funds	$36,575,405
Home Games Remaining	39
Avg. Attendance	20,000
Avg. Revenue/Game	$1,440,000
Projected Revenue	$56,160,000

Expenses

Pro Payroll	$46,545,363
Farm Payroll	$1,139,500
Prospect Fees	$174,205
Coach	$0,000
Games Remaining	78
Total Game Expenses	$583,647
Projected Expenses	$45,524,479
Projected Balance	$47,210,926

Salary Commitment

Year: 2018	$47,684,863
Year: 2019	$39,463,423
Year: 2020	$32,303,923
Year: 2021	$4,591,000

Marc-Andre Fleury	5,500,000(1)
James van Riemsdyk	5,400,000(3)
Artemi Panarin	4,500,000(3)
Alex Goligoski	3,555,560(3)
Alexander Edler	3,550,000(3)
Paul Stastny	3,260,000(3)
Anton Stralman	3,110,000(4)
Bryan Little	2,900,000(3)
David Savard	2,619,863(3)
Andrew Shaw	2,437,500(2)
Charlie Coyle	2,000,000(2)
Ryan Murray	1,741,440(1)
Brayden McNabb	1,380,000(4)
Justin Falk	850,000(3)
Sven Andrighetto	840,000(2)
Chad Johnson	750,000(2)
Matt Hunwick	651,000(2)
Mathew Barzal	300,000(3)
Charles Hudon	300,000(1)
Ryan Dzingel	300,000(1)
Samuel Blais	300,000(3)
Mattias Janmark	300,000(2)

Antoine Vermette	230,000(1)
Antoine Roussel	161,000(3)
Kris Versteeg	151,000(2)
Shawn Matthias	150,000(1)
Kevin Bieksa	145,000(3)
Andrej Sustr	101,000(4)
Michael Raffl	70,000(3)
Jussi Jokinen	41,500(3)
Chris Bigras	30,000(3)
Frederik Gauthier	30,000(2)
David Desharnais	30,000(3)

Current Funds	$17,158,053
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,707,293
Farm Payroll	$1,087,382
Prospect Fees	$179,558
Coach	$0,000
Games Remaining	82
Total Game Expenses	$524,076
Projected Expenses	$42,974,233
Projected Balance	-$25,816,180

Salary Commitment

Year: 2018	$42,794,675
Year: 2019	$30,077,615
Year: 2020	$14,136,400
Year: 2021	$9,452,500

Henrik Lundqvist	5,130,000(1)
Corey Perry	4,490,000(2)
Keith Yandle	4,150,000(4)
Mark Scheifele	3,828,125(2)
Bo Horvat	3,300,000(4)
Hampus Lindholm	3,208,900(3)
Johnny Boychuk	3,200,000(2)
Justin Faulk	3,046,008(1)
Jonas Brodin	2,604,170(2)
Tyler Toffoli	2,031,250(1)
Zack Kassian	1,462,500(4)
Charlie McAvoy	950,000(3)
Matt Hendricks	915,600(2)
Jordan Nolan	840,740(1)
Jake Virtanen	450,000(1)
Brad Malone	300,000(1)
Danton Heinen	300,000(2)
Kevin Labanc	300,000(2)
Shea Theodore	300,000(1)
Harri Sateri	300,000(4)
Tyler Ennis	300,000(3)
Brad Richardson	300,000(1)

Christian Folin	140,531(2)
Alex Lyon	140,000(4)
Braydon Coburn	100,000(1)
Adam McQuaid	97,500(1)
Cedric Paquette	79,688(2)
Jeff Glass	70,000(4)
Ryan Murphy	61,562(1)
Beau Bennett	53,101(2)
Ethan Bear	45,000(3)
Chris Kelly	30,000(1)
Rasmus Andersson	30,000(3)
Jared McCann	30,000(1)
Andreas Johnsson	30,000(3)
Nick Merkley	30,000(4)
Noah Juulsen	30,000(3)
Michael Dal Colle	30,000(3)
Andrew Mangiapane	30,000(3)
Dean Kukan	30,000(2)
Jordan Szwarz	30,000(3)

Current Funds	$8,076,089
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,403,003
Farm Payroll	$132,000
Prospect Fees	$67,790
Coach	$0,000
Games Remaining	82
Total Game Expenses	$446,376
Projected Expenses	$36,602,793
Projected Balance	-$28,526,704

Salary Commitment

Year: 2018	$36,535,003
Year: 2019	$27,422,003
Year: 2020	$17,595,000
Year: 2021	$8,185,000

Cam Talbot	8,360,000(3)
David Pastrnak	4,000,000(4)
Michael Grabner	2,950,000(1)
Calvin de Haan	2,475,000(2)
Scott Hartnell	2,183,000(1)
Casey DeSmith	2,100,000(4)
Jason Demers	2,020,000(2)
Zach Bogosian	1,850,000(1)
Marcus Foligno	1,725,000(4)
Anton Lindholm	1,490,000(2)
Ben Chiarot	1,050,000(3)
Sam Gagner	1,000,003(2)
Auston Matthews	950,000(2)
Mitch Marner	950,000(2)
Anthony Duclair	900,000(2)
Dmitrij Jaskin	600,000(1)
Daniel Sprong	300,000(4)
Brendan Gaunce	300,000(1)
Sam Reinhart	300,000(1)
Chad Ruhwedel	300,000(1)
Taylor Fedun	300,000(1)
Mike Blunden	300,000(1)

Jean-Francois Berube	42,000(2)
Lias Andersson	30,000(4)
Henrik Borgstrom	30,000(4)
Cody McLeod	30,000(1)

Current Funds	$56,751,898
Home Games Remaining	35
Avg. Attendance	20,000
Avg. Revenue/Game	$1,440,000
Projected Revenue	$50,400,000

Expenses

Pro Payroll	$44,784,185
Farm Payroll	$949,688
Prospect Fees	$156,647
Coach	$0,000
Games Remaining	70
Total Game Expenses	$559,640
Projected Expenses	$39,174,834
Projected Balance	$67,977,064

Salary Commitment

Year: 2018	$45,733,873
Year: 2019	$27,135,123
Year: 2020	$7,605,000
Year: 2021	$170,000

James Neal	6,930,000(1)
P.K. Subban	5,625,000(2)
Frans Nielsen	3,550,000(2)
Nick Foligno	3,400,000(1)
Alex Killorn	2,900,000(3)
Luke Schenn	2,500,000(1)
Jake Muzzin	2,500,000(2)
Jacob Markstrom	2,260,274(2)
Andrew Ladd	2,200,000(1)
Brooks Orpik	2,156,000(2)
Brandon Dubinsky	1,760,000(3)
Jonathan Quick	1,400,000(3)
Ian Cole	1,312,500(1)
Jay Beagle	975,000(2)
Connor McDavid	950,000(1)
Alexei Emelin	950,000(1)
Tomas Plekanec	900,000(3)
Paul Byron	687,500(2)
Jon Marchessault	577,911(2)
Joel Hanley	500,000(2)
Drew Stafford	450,000(2)
Victor Mete	300,000(3)

Trevor van Riemsdyk	138,750(1)
Matt Moulson	120,000(2)
Klas Dahlbeck	98,438(2)
Josh Jooris	97,500(1)
Matt Bartkowski	85,000(3)
Marko Dano	51,000(1)
Radim Vrbata	50,000(4)
Brett Kulak	39,000(1)
Kailer Yamamoto	30,000(4)
Calle Rosen	30,000(3)
Michael McCarron	30,000(1)
Thatcher Demko	30,000(3)
Dylan Gambrell	30,000(3)
Michael Chaput	30,000(4)
Dan Catenacci	30,000(4)
Chase Balisy	30,000(4)
Nic Dowd	30,000(2)

Current Funds	$76,941,758
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$24,048,648
Farm Payroll	$0,000
Prospect Fees	$142,601
Coach	$0,000
Games Remaining	82
Total Game Expenses	$295,015
Projected Expenses	$24,191,249
Projected Balance	$52,750,509

Salary Commitment

Year: 2018	$24,048,648
Year: 2019	$12,025,370
Year: 2020	$7,300,000
Year: 2021	$0,000

Jack Johnson	6,000,000(1)
Patric Hornqvist	4,500,000(3)
Niklas Kronwall	2,500,000(3)
Ondrej Pavelec	2,499,000(2)
Brock Nelson	1,926,370(2)
Patrick Eaves	1,400,000(1)
Dalton Prout	880,208(1)
Alex Broadhurst	450,000(1)
Wade Megan	450,000(1)
Dennis Rasmussen	443,070(1)
Tristan Jarry	300,000(2)
Micheal Haley	300,000(1)
Zach Redmond	300,000(1)
Greg McKegg	300,000(1)
Tanner Glass	300,000(1)
Brian Lashoff	300,000(1)
Curtis McKenzie	300,000(1)
Michael Bournival	300,000(1)
Chris Butler	300,000(1)
Darren Archibald	300,000(3)

Current Funds	$19,172,245
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,058,253
Farm Payroll	$540,000
Prospect Fees	$184,640
Coach	$0,000
Games Remaining	82
Total Game Expenses	$411,987
Projected Expenses	$33,782,893
Projected Balance	-$14,610,648

Salary Commitment

Year: 2018	$33,598,253
Year: 2019	$12,667,500
Year: 2020	$6,060,000
Year: 2021	$1,760,000

Ryan Kesler	6,000,000(1)
Jannik Hansen	4,000,000(1)
Jake Dotchin	3,150,000(2)
Justin Braun	3,000,000(1)
Marc Methot	3,000,000(3)
Petr Mrazek	2,465,753(1)
Martin Hanzal	1,760,000(4)
Alexander Burmistrov	1,257,500(2)
Andrew Hammond	1,125,000(1)
Mitch Reinke	1,100,000(1)
Nathan Walker	1,100,000(1)
Philip Holm	1,100,000(1)
Chris Didomenico	1,000,000(2)
Max McCormick	900,000(3)
Jack Roslovic	300,000(3)
Jason Dickinson	300,000(2)
Adrian Kempe	300,000(2)
Kevin Gravel	300,000(1)
Tanner Kero	300,000(1)
Ivan Barbashev	300,000(2)
Remi Elie	300,000(2)

Ben Sexton	110,000(1)
Anthony Peluso	110,000(1)
Daniel Taylor	110,000(1)
Will O'Neill	110,000(1)
Anton Blidh	100,000(3)

Current Funds	$39,483,765
Home Games Remaining	35
Avg. Attendance	22,182
Avg. Revenue/Game	$1,597,068
Projected Revenue	$55,897,380

Expenses

Pro Payroll	$46,200,621
Farm Payroll	$1,487,046
Prospect Fees	$101,636
Coach	$0,000
Games Remaining	70
Total Game Expenses	$582,796
Projected Expenses	$40,795,746
Projected Balance	$54,585,399

Salary Commitment

Year: 2018	$47,687,667
Year: 2019	$38,905,506
Year: 2020	$23,007,235
Year: 2021	$3,440,000

Alex Ovechkin	9,000,000(3)
Jamie Benn	7,425,000(3)
Corey Crawford	5,827,886(1)
Dougie Hamilton	3,593,750(2)
T.J. Brodie	2,906,500(2)
Sean Couturier	2,600,000(4)
Nick Bjugstad	2,562,500(2)
David Perron	2,400,000(2)
Marcus Kruger	2,375,860(3)
Teuvo Teravainen	1,716,000(2)
Luke Glendening	1,200,000(2)
Sven Baertschi	1,110,000(1)
Evgeni Dadonov	775,000(1)
Andy Andreoff	508,125(3)
Kari Lehtonen	500,000(4)
Cody Franson	500,000(2)
Slater Koekkoek	300,000(1)
Steven Kampfer	300,000(1)
Jakub Vrana	300,000(2)
Ryan Sproul	300,000(2)

Thomas Greiss	232,400(1)
Lance Bouma	169,521(2)
Taylor Leier	160,000(2)
Patrick Sharp	156,000(3)
Peter Budaj	120,000(4)
Anton Forsberg	106,875(1)
Matt Stajan	100,000(1)
Dominic Toninato	95,000(4)
Maxime Lagace	75,000(4)
Curtis Lazar	71,250(3)
Dale Weise	50,000(4)
Benoit Pouliot	31,000(3)
Keegan Lowe	30,000(2)
Erik Burgdoerfer	30,000(1)
Jon Gillies	30,000(2)
Adam Erne	30,000(2)

Current Funds	$59,538,716
Home Games Remaining	39
Avg. Attendance	18,644
Avg. Revenue/Game	$1,342,368
Projected Revenue	$52,352,352

Expenses

Pro Payroll	$45,504,604
Farm Payroll	$315,313
Prospect Fees	$103,665
Coach	$0,000
Games Remaining	78
Total Game Expenses	$560,044
Projected Expenses	$43,683,407
Projected Balance	$68,207,661

Salary Commitment

Year: 2018	$45,819,917
Year: 2019	$27,006,081
Year: 2020	$13,473,038
Year: 2021	$6,961,538

Alex Pietrangelo	6,961,538(4)
Mikko Koivu	5,670,000(2)
Tyler Seguin	4,312,500(3)
David Krejci	3,990,000(1)
Ben Bishop	3,696,428(1)
Thomas Vanek	3,490,000(1)
Justin Williams	3,200,000(2)
Leo Komarov	2,750,000(2)
Richard Panik	1,726,027(1)
Ryan Ellis	1,575,630(1)
Andrew Cogliano	1,100,000(1)
Kyle Brodziak	900,000(3)
Johnny Oduya	854,000(3)
Ron Hainsey	810,000(1)
Anders Nilsson	796,875(1)
Kevin Connauton	770,550(2)
Jamie Oleksiak	618,876(1)
Nicolas Deslauriers	597,180(2)
Nick Shore	555,000(1)
Scott Harrington	405,000(2)
Derek Dorsett	375,000(3)
Radek Faksa	350,000(1)

Jared Coreau	70,313(2)
Andreas Martinsen	70,000(2)
Gemel Smith	70,000(3)
Duncan Siemens	45,000(1)
Jordan Weal	30,000(1)
Kyle Rau	30,000(1)

Current Funds	$20,505,075
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,031,981
Farm Payroll	$763,188
Prospect Fees	$309,252
Coach	$0,000
Games Remaining	82
Total Game Expenses	$476,883
Projected Expenses	$39,104,421
Projected Balance	-$18,599,346

Salary Commitment

Year: 2018	$38,795,169
Year: 2019	$27,675,891
Year: 2020	$10,467,517
Year: 2021	$0,000

Brian Elliott	5,156,000(2)
Ryan McDonagh	4,375,000(3)
Marc-Edouard Vlasic	3,800,156(2)
Olli Maatta	2,517,123(3)
Mikkel Boedker	2,500,000(2)
Colin Wilson	2,460,938(2)
Tanner Pearson	2,311,644(3)
Alex Galchenyuk	2,187,500(1)
Brendan Smith	2,148,440(1)
Ondrej Kase	1,499,990(1)
Chris Kunitz	1,255,000(1)
Brett Connolly	900,000(2)
Logan Shaw	900,000(2)
Mark Pysyk	878,910(1)
Brandon Manning	751,280(2)
Nico Hischier	750,000(3)
Dylan DeMelo	750,000(1)
Joel Edmundson	550,000(1)
Markus Granlund	540,000(1)
Kevin Fiala	300,000(1)
Anthony Mantha	300,000(1)
Sam Bennett	300,000(1)
John Hayden	300,000(2)
Juuse Saros	300,000(2)
Thomas Chabot	300,000(3)

Luca Sbisa	204,438(1)
Zach Trotman	80,000(1)
Mirco Mueller	63,750(3)
Byron Froese	50,000(2)
Phillip Di Giuseppe	35,000(1)
Peter Cehlarik	30,000(2)
A.J. Greer	30,000(3)
Jack Campbell	30,000(1)
Luke Kunin	30,000(3)
Dillon Heatherington	30,000(3)
Nic Petan	30,000(1)
Mark Jankowski	30,000(2)
Travis Sanheim	30,000(3)
Ryan Donato	30,000(3)
Samuel Morin	30,000(2)
Nick Paul	30,000(1)