Current Funds	$61,251,760
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,980,945
Farm Payroll	$2,750,756
Prospect Fees	$160,675
Coach	$0,000
Games Remaining	82
Total Game Expenses	$608,444
Projected Expenses	$49,892,376
Projected Balance	$11,359,384

Salary Commitment

Year: 2019	$49,731,701
Year: 2020	$41,698,606
Year: 2021	$27,271,416
Year: 2022	$7,751,727

Brent Burns	8,748,000(3)
Matt Duchene	6,555,000(2)
Ryan Suter	5,555,000(2)
Josh Bailey	3,500,000(3)
Connor Hellebuyck	3,490,566(4)
Jason Zucker	3,113,208(4)
Gustav Nyquist	2,968,750(1)
Damon Severson	2,500,000(3)
Darnell Nurse	2,264,151(3)
Mats Zuccarello	1,800,000(1)
Nick Bonino	1,485,000(3)
Carter Rowney	980,000(2)
Jordan Binnington	950,000(1)
Brad Hunt	805,000(4)
Chris Tierney	551,250(1)
Josh Leivo	461,250(1)
Colton Sissons	353,770(1)
Vinnie Hinostroza	300,000(1)
Alexander Kerfoot	300,000(2)
Joe Hicketts	300,000(2)

Artem Anisimov	250,000(3)
Riley Nash	250,000(3)
Victor Rask	240,000(3)
Carl Soderberg	222,500(1)
Niklas Hjalmarsson	220,500(2)
Joonas Donskoi	192,453(4)
Andy Greene	170,500(1)
Bryan Little	150,500(4)
Alexandar Georgiev	140,500(2)
Jordan Martinook	135,000(2)
Dryden Hunt	112,338(3)
Jason Spezza	110,100(3)
Jonny Brodzinski	105,075(1)
Joseph Blandisi	90,000(1)
David Schlemko	60,200(2)
Connor Brickley	45,991(2)
Madison Bowey	45,000(2)
Zack MacEwen	30,100(3)
Antti Suomela	30,000(2)
Rourke Chartier	30,000(3)
Gavin Bayreuther	30,000(2)
Daniel O'Regan	30,000(1)
Eric Comrie	30,000(1)
Tyrell Goulbourne	30,000(2)

Current Funds	-$826,894
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$29,977,302
Farm Payroll	$240,000
Prospect Fees	$87,169
Coach	$0,000
Games Remaining	82
Total Game Expenses	$369,567
Projected Expenses	$30,304,471
Projected Balance	-$31,131,365

Salary Commitment

Year: 2019	$30,217,302
Year: 2020	$16,996,677
Year: 2021	$5,279,057
Year: 2022	$390,000

Zac Dalpe	4,000,000(1)
Loui Eriksson	3,822,000(2)
Danny DeKeyser	3,082,190(2)
Marco Scandella	2,500,000(1)
Frank Vatrano	2,500,000(1)
Justin Abdelkader	2,500,000(2)
Ben Hutton	2,390,625(1)
Antti Niemi	1,200,000(1)
Rasmus Dahlin	950,000(3)
Ryan Graves	850,000(3)
Erik Gustafsson	849,057(3)
Mike Condon	800,000(3)
Alex DeBrincat	650,000(2)
Sam Montembeault	450,000(3)
Blake Pietila	433,430(2)
Jimmy Vesey	300,000(1)
Erik Brannstrom	300,000(4)
Nolan Patrick	300,000(2)
Robert Thomas	300,000(3)
Filip Chytil	300,000(3)
Tyson Jost	300,000(2)
Pontus Aberg	300,000(1)
Casey Nelson	300,000(2)
Jason Garrison	300,000(2)
Philippe Myers	300,000(3)

Laurent Dauphin	30,000(1)
Evan Bouchard	30,000(4)
Kyle Capobianco	30,000(3)
Dillon Dube	30,000(3)
Mark Alt	30,000(2)
Rem Pitlick	30,000(4)
Kole Sherwood	30,000(4)
Max Comtois	30,000(3)

Current Funds	$95,070,215
Home Games Remaining	35
Avg. Attendance	22,567
Avg. Revenue/Game	$2,056,048
Projected Revenue	$71,961,680

Expenses

Pro Payroll	$46,386,268
Farm Payroll	$835,051
Prospect Fees	$107,450
Coach	$0,000
Games Remaining	71
Total Game Expenses	$577,180
Projected Expenses	$40,979,788
Projected Balance	$126,052,107

Salary Commitment

Year: 2019	$47,221,319
Year: 2020	$38,817,769
Year: 2021	$15,506,516
Year: 2022	$5,750,377

Jack Eichel	5,660,377(4)
Kris Letang	5,125,000(2)
Jordan Staal	4,499,999(1)
Aleksander Barkov	3,636,986(2)
Alexander Edler	3,550,000(2)
Alexander Radulov	3,500,000(2)
Gabriel Landeskog	3,153,639(3)
Morgan Rielly	3,082,192(2)
Darcy Kuemper	3,000,000(3)
Brooks Orpik	2,156,000(1)
Roman Polak	2,000,000(3)
Jonathan Quick	1,400,000(2)
Jesper Fast	1,387,500(3)
Ryan Pulock	1,132,075(2)
Ryan Callahan	1,020,000(2)
Paul Byron	687,500(1)
Blake Coleman	495,000(1)
Alex Tuch	300,000(2)
Kyle Connor	300,000(1)
Brock Boeser	300,000(2)

Garret Sparks	160,000(2)
Kevin Connauton	77,055(1)
Andrei Svechnikov	65,000(3)
Devante Smith-Pelly	60,103(1)
Samuel Girard	45,000(2)
Evan Rodrigues	36,793(1)
Nate Thompson	31,100(1)
Jordan Schmaltz	30,000(1)
Anthony Beauvillier	30,000(1)
Trent Frederic	30,000(3)
Jordan Kyrou	30,000(3)
Jake Bean	30,000(4)
Brendan Lemieux	30,000(2)
Isac Lundestrom	30,000(3)
Jeremy Lauzon	30,000(3)
Brandon Gignac	30,000(4)
Michael Dipietro	30,000(4)
Juuso Valimaki	30,000(3)
Marcus Pettersson	30,000(2)

Current Funds	$70,173,718
Home Games Remaining	27
Avg. Attendance	17,983
Avg. Revenue/Game	$1,294,843
Projected Revenue	$34,960,761

Expenses

Pro Payroll	$46,406,528
Farm Payroll	$190,185
Prospect Fees	$59,140
Coach	$0,000
Games Remaining	57
Total Game Expenses	$568,974
Projected Expenses	$32,431,508
Projected Balance	$72,702,971

Salary Commitment

Year: 2019	$46,596,713
Year: 2020	$19,841,446
Year: 2021	$15,382,402
Year: 2022	$6,308,052

Frederik Andersen	5,981,250(3)
Zach Parise	5,750,000(1)
Evander Kane	4,045,377(1)
Kevin Hayes	3,764,656(4)
Jeff Skinner	3,435,000(1)
Reilly Smith	3,125,000(1)
Mikael Backlund	3,000,000(1)
Sami Vatanen	2,925,000(2)
Jared Spurgeon	2,848,308(1)
Mathieu Perreault	2,251,000(3)
Colin Miller	2,193,396(4)
Lars Eller	1,500,000(1)
John Moore	1,284,247(1)
Nathan Beaulieu	962,264(2)
Adam Lowry	843,750(1)
Sebastian Aho	550,000(1)
Fredrik Claesson	495,280(2)
Matt Martin	401,000(3)
Zac Rinaldo	401,000(3)
Mike McKenna	350,000(4)
Kurtis Gabriel	300,000(1)

Eric Tangradi	76,500(2)
Connor Carrick	73,585(1)
Adam Cracknell	40,100(3)

Current Funds	$124,781,932
Home Games Remaining	34
Avg. Attendance	20,000
Avg. Revenue/Game	$1,440,000
Projected Revenue	$48,960,000

Expenses

Pro Payroll	$46,532,968
Farm Payroll	$2,205,344
Prospect Fees	$170,320
Coach	$0,000
Games Remaining	70
Total Game Expenses	$596,447
Projected Expenses	$41,751,271
Projected Balance	$131,990,661

Salary Commitment

Year: 2019	$48,738,312
Year: 2020	$34,127,072
Year: 2021	$17,664,567
Year: 2022	$1,591,800

Ben Bishop	9,000,000(3)
Patrice Bergeron	8,320,000(2)
Brad Marchand	5,207,143(1)
Tyler Seguin	4,312,500(2)
Dougie Hamilton	3,593,750(1)
Mikko Koivu	2,750,000(3)
John Klingberg	2,550,000(3)
Cal Clutterbuck	1,999,990(1)
Micheal Ferland	1,312,500(2)
Philipp Grubauer	1,125,000(1)
Michael Del Zotto	1,050,000(4)
Austin Watson	778,302(3)
Vince Dunn	750,000(2)
Jake Guentzel	750,000(1)
Scott Laughton	577,500(1)
Oskar Sundqvist	495,283(2)
Anthony DeAngelo	450,000(1)
Trevor Lewis	311,000(2)
Robert Bortuzzo	300,000(4)
Brandon Montour	300,000(1)
Artturi Lehkonen	300,000(1)
Zach Aston-Reese	300,000(2)

Dion Phaneuf	250,000(3)
Brenden Dillon	200,000(3)
Tim Heed	199,999(2)
Joakim Ryan	170,000(3)
Patrik Nemeth	160,377(3)
Eric Gryba	156,000(2)
Alan Quine	125,600(1)
Connor Brown	118,868(2)
Austin Czarnik	117,188(3)
Radim Simek	102,000(4)
J.T. Brown	96,319(1)
Mark Borowiecki	85,938(1)
Eric Fehr	85,600(2)
Andrew Copp	70,755(2)
Chris Butler	36,600(4)
Libor Sulak	36,600(4)
Bogdan Kiselevich	36,600(4)
Nick Seeler	35,600(3)
Derek MacKenzie	31,300(3)
Brendan Leipsic	30,000(2)
Andrew Agozzino	30,000(3)
Chad Ruhwedel	30,000(4)

Current Funds	$151,390,871
Home Games Remaining	39
Avg. Attendance	22,541
Avg. Revenue/Game	$1,622,952
Projected Revenue	$63,295,128

Expenses

Pro Payroll	$46,888,777
Farm Payroll	$1,540,708
Prospect Fees	$28,500
Coach	$0,000
Games Remaining	78
Total Game Expenses	$590,951
Projected Expenses	$46,094,181
Projected Balance	$168,591,818

Salary Commitment

Year: 2019	$48,429,485
Year: 2020	$38,935,395
Year: 2021	$34,153,420
Year: 2022	$26,723,754

Jonathan Toews	9,000,000(4)
Patrick Kane	8,338,235(4)
Anze Kopitar	4,400,000(3)
Seth Jones	3,328,767(2)
Jaccob Slavin	3,000,000(4)
Elias Lindholm	2,745,283(4)
Alex Steen	2,499,990(1)
David Perron	2,400,000(1)
Rickard Rakell	2,273,666(3)
Zach Hyman	1,591,981(4)
Thomas Vanek	1,510,000(1)
John Gibson	1,380,000(1)
Scott Mayfield	820,755(4)
Craig Smith	775,000(2)
Corey Crawford	600,000(4)
Dmitry Orlov	519,100(1)
Brandon Carlo	450,000(1)
Korbinian Holzer	356,000(3)
Robert Hagg	300,000(1)
Tyler Motte	300,000(1)
Carl Dahlstrom	300,000(2)

Cam Ward	250,000(3)
Henrik Lundqvist	200,000(2)
Brad Richardson	130,000(4)
Andrew Ladd	125,000(4)
Collin Delia	112,500(4)
Travis Dermott	95,000(2)
Vinni Lettieri	75,000(1)
Mario Kempe	70,000(4)
Melker Karlsson	70,000(4)
Jan Rutta	45,000(2)
Christopher Gibson	38,208(2)
Jakob Karlsson	30,000(3)
Dmitrij Jaskin	30,000(4)
Valentin Zykov	30,000(1)
Dominik Kahun	30,000(3)
Victor Olofsson	30,000(3)
Jesse Puljujarvi	30,000(1)
Lawrence Pilut	30,000(3)
Martin Necas	30,000(3)
Luke Johnson	30,000(4)
Jacob Nilsson	30,000(4)
Patrick Russell	30,000(4)

Current Funds	$46,636,942
Home Games Remaining	35
Avg. Attendance	18,000
Avg. Revenue/Game	$1,296,000
Projected Revenue	$45,360,000

Expenses

Pro Payroll	$46,783,014
Farm Payroll	$387,499
Prospect Fees	$224,187
Coach	$0,000
Games Remaining	71
Total Game Expenses	$577,984
Projected Expenses	$41,036,874
Projected Balance	$50,960,068

Salary Commitment

Year: 2019	$47,170,513
Year: 2020	$34,916,585
Year: 2021	$11,617,170
Year: 2022	$6,327,170

Tuukka Rask	7,200,000(2)
Victor Hedman	4,854,452(2)
John Tavares	4,821,429(1)
Sean Monahan	3,929,795(2)
Cam Fowler	3,900,000(3)
Filip Forsberg	3,750,000(1)
Torey Krug	3,236,301(2)
Tomas Hertl	3,183,962(4)
Colton Parayko	3,113,208(4)
Adam Larsson	2,568,490(2)
Ryan Kesler	1,330,000(3)
Dustin Brown	1,100,000(1)
Jake McCabe	960,000(1)
Matthew Tkachuk	850,000(1)
Markus Hannikainen	403,302(2)
Jack Campbell	382,075(2)
Dominic Turgeon	300,000(2)
Tanner Fritz	300,000(1)
Mikko Rantanen	300,000(1)
Brendan Guhle	300,000(2)

Kalle Kossila	112,499(1)
Will Butcher	95,000(2)
Jakub Zboril	30,000(4)
Sonny Milano	30,000(1)
Scott Wilson	30,000(1)
Josh Mahura	30,000(3)
Adin Hill	30,000(2)
Oliver Kylington	30,000(3)

Current Funds	$88,539,647
Home Games Remaining	35
Avg. Attendance	23,000
Avg. Revenue/Game	$1,656,000
Projected Revenue	$57,960,000

Expenses

Pro Payroll	$46,916,541
Farm Payroll	$1,124,000
Prospect Fees	$223,800
Coach	$0,000
Games Remaining	69
Total Game Expenses	$588,590
Projected Expenses	$40,612,677
Projected Balance	$105,886,970

Salary Commitment

Year: 2019	$48,040,541
Year: 2020	$30,114,374
Year: 2021	$10,217,453
Year: 2022	$2,704,908

Nathan MacKinnon	9,000,000(2)
Pekka Rinne	8,582,143(1)
Jakob Silfverberg	3,000,000(1)
Shayne Gostisbehere	2,700,000(3)
Jacob Markstrom	2,260,274(1)
Casey Cizikas	2,065,068(2)
Patrick Marleau	2,000,000(1)
Dan Girardi	1,999,990(2)
Andreas Athanasiou	1,698,113(2)
Nate Schmidt	1,668,750(2)
Nick Foligno	1,550,000(3)
Travis Zajac	1,510,000(2)
Dominik Simon	1,399,220(3)
Jack Johnson	1,300,000(1)
Adam Pelech	1,132,075(4)
Matt Cullen	1,100,000(2)
Nick Ritchie	1,093,833(4)
Filip Hronek	950,000(3)
Joel Armia	693,750(1)
Laurent Brossoit	663,325(3)
Devon Toews	550,000(2)

Juuso Riikola	199,000(4)
Karl Alzner	100,000(3)
Calvin Petersen	65,000(2)
Joel L'Esperance	50,000(4)
Karson Kuhlman	50,000(4)
Justin Bailey	30,000(1)
Mason Appleton	30,000(3)
Jordan Greenway	30,000(3)
Vladislav Kamenev	30,000(2)
Anders Bjork	30,000(2)
Daniel Brickley	30,000(2)
Dylan Sikura	30,000(2)
Rudolfs Balcers	30,000(3)
Adam Gaudette	30,000(2)
Michael Amadio	30,000(2)
Libor Hajek	30,000(4)
Denis Malgin	30,000(1)
Anthony Richard	30,000(4)
Michael Bunting	30,000(3)
Gustav Forsling	30,000(1)
Janne Kuokkanen	30,000(3)
Troy Terry	30,000(2)
Guillaume Brisebois	30,000(4)
Riley Stillman	30,000(4)
Sami Niku	30,000(2)
Dennis Gilbert	30,000(4)
Cooper Marody	30,000(4)

Current Funds	$37,511,295
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,873,809
Farm Payroll	$369,651
Prospect Fees	$155,921
Coach	$0,000
Games Remaining	82
Total Game Expenses	$492,675
Projected Expenses	$40,399,381
Projected Balance	-$2,888,086

Salary Commitment

Year: 2019	$40,243,460
Year: 2020	$33,857,217
Year: 2021	$17,126,635
Year: 2022	$5,466,176

Kevin Shattenkirk	4,950,000(2)
Antti Raanta	3,600,000(2)
Esa Lindell	3,283,019(4)
Alexander Wennberg	2,940,000(3)
Vincent Trocheck	2,928,082(2)
Marcus Johansson	2,825,342(1)
Nikita Zaitsev	2,700,000(3)
Kyle Turris	2,300,000(3)
Jean-Gabriel Pageau	1,860,000(2)
Thomas Hickey	1,718,750(1)
Nikita Zadorov	1,612,500(2)
Matthew Nieto	1,397,410(3)
Brandon Davidson	1,150,000(2)
Ryan Hartman	1,102,594(4)
MacKenzie Blackwood	950,000(3)
Martin Marincin	722,389(3)
Rocco Grimaldi	562,500(1)
Brayden Point	550,000(1)
Miikka Salomaki	530,660(3)
Kenny Agostino	495,283(4)
Adam Clendening	495,280(4)
Pavel Zacha	300,000(1)
Oskar Lindblom	300,000(2)
Clayton Keller	300,000(2)
Lawson Crouse	300,000(1)

Michael Hutchinson	88,613(1)
Reid Boucher	41,038(1)
Juho Lammikko	30,000(3)
Jacob Larsson	30,000(3)
Max Jones	30,000(3)
Joey Anderson	30,000(3)
Andreas Englund	30,000(2)
Ryan Lindgren	30,000(4)
Ryan Poehling	30,000(4)
Timothy Gettinger	30,000(4)

Current Funds	$10,739,392
Home Games Remaining	39
Avg. Attendance	18,000
Avg. Revenue/Game	$1,080,000
Projected Revenue	$42,120,000

Expenses

Pro Payroll	$46,781,691
Farm Payroll	$60,000
Prospect Fees	$52,484
Coach	$0,000
Games Remaining	78
Total Game Expenses	$571,880
Projected Expenses	$44,606,654
Projected Balance	$8,252,738

Salary Commitment

Year: 2019	$46,841,691
Year: 2020	$28,335,188
Year: 2021	$13,772,830
Year: 2022	$10,872,830

Ryan Getzlaf	8,260,000(2)
Shea Weber	8,081,634(1)
Logan Couture	6,520,000(4)
P.K. Subban	5,625,000(1)
Dylan Larkin	3,452,830(4)
Sean Couturier	2,600,000(3)
Andrei Vasilevskiy	2,100,000(2)
Justin Braun	1,770,000(2)
Valeri Nichushkin	1,669,811(2)
Roberto Luongo	1,151,000(1)
Ryan Dzingel	1,018,869(1)
Zach Werenski	950,000(1)
Andrew MacDonald	450,000(4)
Drew Stafford	450,000(1)
Brendan Smith	450,000(4)
Andy Welinski	407,547(2)
Pierre-Luc Dubois	325,000(2)
Jakub Vrana	300,000(1)
Eeli Tolvanen	300,000(3)
Alex Iafallo	300,000(1)
Joshua Ho-Sang	300,000(1)
Nic Dowd	300,000(1)

Christian Djoos	30,000(2)
Kevin Roy	30,000(1)

Current Funds	$17,365,905
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$47,832,307
Farm Payroll	$1,716,108
Prospect Fees	$81,450
Coach	$0,000
Games Remaining	82
Total Game Expenses	$605,242
Projected Expenses	$49,629,865
Projected Balance	-$32,263,960

Salary Commitment

Year: 2019	$49,548,415
Year: 2020	$22,029,026
Year: 2021	$13,705,208
Year: 2022	$1,060,330

Dustin Byfuglien	8,320,000(1)
Blake Wheeler	6,220,000(3)
Evgeny Kuznetsov	4,680,000(3)
Jakub Voracek	4,531,250(1)
Marc-Andre Fleury	4,499,999(1)
Anders Lee	3,950,000(1)
Tyson Barrie	3,390,411(2)
Nazem Kadri	2,773,973(2)
J.T. Miller	2,062,500(1)
Louis Domingue	1,050,000(3)
Carter Hutton	1,005,000(2)
Andrew Cogliano	801,000(1)
Braydon Coburn	777,000(4)
Phillip Danault	684,380(1)
Chris Kunitz	625,000(1)
Derrick Pouliot	509,434(2)
Brock McGinn	502,360(1)
Ryan Reaves	500,000(2)
Jonas Siegenthaler	350,000(3)
Kasperi Kapanen	300,000(1)
Josh Morrissey	300,000(1)

Paul Ladue	249,000(1)
Brett Pesce	227,830(4)
Max Domi	222,877(3)
David Kampf	188,000(1)
Brandon Tanev	180,000(1)
Brian Boyle	122,000(3)
Matt Calvert	80,100(1)
Danick Martel	75,000(1)
Xavier Ouellet	75,000(1)
Carl Gunnarsson	62,500(1)
Zach Trotman	55,500(4)
Alex Stalock	55,000(2)
Colton Sceviour	33,300(1)
Kerby Rychel	30,000(2)
Yannick Weber	30,000(2)
Jamie McGinn	30,000(2)

Current Funds	$55,060,869
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$42,440,210
Farm Payroll	$837,111
Prospect Fees	$348,526
Coach	$0,000
Games Remaining	82
Total Game Expenses	$532,023
Projected Expenses	$43,625,847
Projected Balance	$11,435,022

Salary Commitment

Year: 2019	$43,277,321
Year: 2020	$36,827,321
Year: 2021	$17,363,332
Year: 2022	$9,389,932

David Krejci	4,500,000(2)
Joe Thornton	4,499,999(2)
Jordan Eberle	4,168,000(2)
Adam Henrique	4,000,000(4)
Mike Smith	3,100,000(1)
Trevor Daley	2,550,000(1)
Conor Sheary	2,250,000(3)
Ryan Strome	2,193,400(3)
Aaron Dell	1,999,990(2)
Carl Hagelin	1,950,000(2)
Darren Helm	1,950,000(2)
Miles Wood	1,556,600(4)
Derek Ryan	1,350,000(3)
Oscar Fantenberg	1,250,000(3)
Stefan Noesen	1,200,000(4)
Colton White	1,111,111(4)
Louie Belpedio	1,111,110(4)
Justin Kloos	500,000(1)
Nikolay Goldobin	300,000(1)
Alex Formenton	300,000(3)
Jimmy Schuldt	300,000(3)
Cameron Schilling	300,000(4)

Kyle Okposo	290,000(2)
Vladimir Sobotka	175,000(3)
Riley Sheahan	155,000(3)
Ryan Kuffner	111,111(4)
Lukas Sedlak	75,000(2)
Matt Beleskey	31,000(2)

Current Funds	$70,394,073
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,563,203
Farm Payroll	$965,717
Prospect Fees	$74,728
Coach	$0,000
Games Remaining	82
Total Game Expenses	$556,142
Projected Expenses	$45,603,648
Projected Balance	$24,790,425

Salary Commitment

Year: 2019	$45,528,920
Year: 2020	$30,863,920
Year: 2021	$28,285,661
Year: 2022	$9,487,737

Joe Pavelski	6,500,000(1)
Phil Kessel	6,000,000(1)
Aaron Ekblad	4,500,000(3)
Mikael Granlund	4,068,396(3)
Jonathan Huberdeau	3,339,623(4)
Jonathan Drouin	3,300,000(3)
Nino Niederreiter	3,150,000(3)
Mike Matheson	2,759,434(4)
Jimmy Howard	2,000,000(3)
Dmitry Kulikov	1,750,000(4)
Zemgus Girgensons	1,132,070(2)
Hunter Miska	1,100,000(1)
Carter Hart	950,000(3)
Jordan Oesterle	813,680(4)
Neal Pionk	750,000(2)
Ryan Carpenter	700,000(3)
Josh Archibald	550,000(4)
Christian Dvorak	300,000(1)
Matt Grzelcyk	300,000(1)
Nick Schmaltz	300,000(1)
Christian Fischer	300,000(2)

Devin Shore	130,189(2)
Josh Brown	91,000(2)
Ilya Lyubushkin	90,000(1)
Daniel Carr	75,000(1)
Derek Grant	70,000(2)
Tom Pyatt	60,000(2)
Luca Sbisa	60,000(4)
Dalton Prout	55,000(4)
Mark Barberio	50,000(3)
Clark Bishop	50,000(4)
Jay Bouwmeester	50,000(4)
Kevin Rooney	49,528(3)
Sheldon Dries	45,000(2)
Chase De Leo	30,000(3)
Brett Seney	30,000(4)
Dylan McIlrath	30,000(4)

Current Funds	$42,696,068
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,803,019
Farm Payroll	$296,100
Prospect Fees	$187,547
Coach	$0,000
Games Remaining	82
Total Game Expenses	$503,496
Projected Expenses	$41,286,666
Projected Balance	$1,409,402

Salary Commitment

Year: 2019	$41,099,119
Year: 2020	$25,121,879
Year: 2021	$18,520,879
Year: 2022	$600,000

Milan Lucic	7,232,140(1)
Jeff Carter	6,750,000(3)
Taro Hirose	3,500,000(1)
Matt Benning	3,150,000(2)
Pavel Francouz	2,500,000(1)
Brian Dumoulin	2,460,000(3)
Erik Gudbranson	2,325,000(3)
Brandon Sutter	2,150,000(2)
Cory Schneider	2,150,000(3)
Nico Sturm	2,000,000(1)
Charlie Lindgren	1,687,500(3)
Jakub Jerabek	550,000(2)
Steven Fogarty	498,379(3)
Mathieu Joseph	450,000(3)
Caleb Jones	350,000(3)
Jesperi Kotkaniemi	350,000(3)
Trevor Carrick	300,000(2)
Kevin Stenlund	300,000(4)
J.T. Compher	300,000(1)
Casey Mittelstadt	300,000(3)
Nicolas Aube-Kubel	300,000(4)
Logan Brown	300,000(3)
Ian McCoshen	300,000(1)
C.J. Smith	300,000(2)
Phil Varone	300,000(3)

Markus Nutivaara	151,000(2)
Jaycob Megna	115,100(1)
Sheldon Rempal	30,000(1)

Current Funds	$118,683,302
Home Games Remaining	39
Avg. Attendance	19,410
Avg. Revenue/Game	$1,397,520
Projected Revenue	$54,503,280

Expenses

Pro Payroll	$43,967,036
Farm Payroll	$520,075
Prospect Fees	$1,500
Coach	$0,000
Games Remaining	78
Total Game Expenses	$542,544
Projected Expenses	$42,318,435
Projected Balance	$130,868,147

Salary Commitment

Year: 2019	$44,487,111
Year: 2020	$29,014,611
Year: 2021	$16,358,509
Year: 2022	$8,407,509

T.J. Oshie	6,250,000(1)
Ryan Nugent-Hopkins	4,245,283(4)
Evgenii Dadonov	4,100,000(2)
Johnny Gaudreau	4,050,000(3)
Braden Holtby	3,812,500(1)
Matt Niskanen	3,510,000(2)
Mathew Dumba	3,396,226(4)
Justin Williams	3,200,000(1)
Chris Kreider	2,851,027(2)
Travis Hamonic	2,251,000(3)
Ryan Miller	1,550,000(1)
Brady Tkachuk	950,000(3)
Kyle Brodziak	900,000(2)
Jonathan Ericsson	500,000(2)
Kris Russell	500,000(3)
Troy Brouwer	401,000(4)
Robby Fabbri	300,000(1)
Warren Foegele	300,000(2)
Ivan Barbashev	300,000(1)
Taylor Fedun	300,000(4)
Mikhail Sergachev	300,000(2)

Blake Comeau	200,000(3)
Frederick Gaudreau	90,075(2)
Jack Rodewald	75,000(2)
Eddie Pasquale	35,000(4)
Alexander Nylander	30,000(2)
William Borgen	30,000(4)
Nikita Scherbak	30,000(1)
Nate Prosser	30,000(1)

Current Funds	$18,472,450
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,812,312
Farm Payroll	$314,900
Prospect Fees	$88,128
Coach	$0,000
Games Remaining	82
Total Game Expenses	$514,821
Projected Expenses	$42,215,340
Projected Balance	-$23,742,890

Salary Commitment

Year: 2019	$42,127,212
Year: 2020	$22,399,994
Year: 2021	$11,140,189
Year: 2022	$30,000

Leon Draisaitl	5,100,000(3)
Alec Martinez	5,000,000(2)
Semyon Varlamov	5,000,000(1)
Ryan Johansen	4,800,000(3)
Tyler Bozak	4,230,000(1)
Rasmus Ristolainen	3,328,767(2)
Nikita Kucherov	2,938,356(1)
Cody Ceci	2,433,962(1)
Cody Eakin	2,310,000(2)
Brett Ritchie	1,050,000(1)
Oscar Lindberg	1,020,000(1)
Ivan Provorov	950,000(1)
Ashton Sautner	605,000(1)
Jujhar Khaira	580,189(3)
David Rittich	566,038(2)
Travis Konecny	350,000(1)
Timo Meier	350,000(1)
Steven Santini	300,000(1)
Jayce Hawryluk	300,000(3)
Garrett Wilson	300,000(3)
Joel Eriksson Ek	300,000(1)

Jonathan Bernier	199,900(1)
Anthony Stolarz	55,000(2)
Michael Rasmussen	30,000(3)
Urho Vaakanainen	30,000(4)

Current Funds	$32,618,890
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,671,853
Farm Payroll	$1,087,038
Prospect Fees	$93,163
Coach	$0,000
Games Remaining	82
Total Game Expenses	$473,806
Projected Expenses	$38,852,054
Projected Balance	-$6,233,164

Salary Commitment

Year: 2019	$38,758,891
Year: 2020	$29,627,652
Year: 2021	$17,445,753
Year: 2022	$9,886,225

Derek Stepan	4,006,849(2)
Jaden Schwartz	3,210,000(3)
David Backes	3,000,111(2)
Brady Skjei	2,971,698(4)
Noah Hanifin	2,801,887(4)
Martin Jones	2,311,644(1)
Vladislav Namestnikov	2,264,151(2)
Boone Jenner	2,122,640(4)
Michael Grabner	1,960,000(4)
Andre Burakovsky	1,800,000(1)
Derek Forbort	1,786,557(3)
Erik Haula	1,650,000(2)
Oliver Bjorkstrand	1,415,094(3)
Tobias Rieder	1,132,075(1)
Alexander Petrovic	1,103,770(1)
Patrik Laine	1,000,000(1)
Jonathon Merrill	972,877(3)
Jakob Chychrun	850,000(1)
Joonas Korpisalo	712,500(2)
Brendan Perlini	300,000(1)
William Carrier	300,000(1)

Linus Ullmark	213,750(1)
Calle Jarnkrok	123,288(2)
Colby Cave	75,000(2)
Eric Robinson	75,000(3)
Kurtis MacDermid	75,000(2)
Ross Johnston	75,000(2)
Ryan Lomberg	75,000(2)
Mark Letestu	70,000(3)
Jean-Sebastien Dea	60,000(1)
Michal Neuvirth	35,000(2)
Joshua Jacobs	30,000(4)
Mackenzie MacEachern	30,000(2)
Ben Harpur	30,000(1)
Gabriel Carlsson	30,000(2)
Nicolas Roy	30,000(3)
John Quenneville	30,000(1)
Tage Thompson	30,000(2)

Current Funds	$48,121,754
Home Games Remaining	38
Avg. Attendance	18,561
Avg. Revenue/Game	$1,559,124
Projected Revenue	$59,246,712

Expenses

Pro Payroll	$46,466,807
Farm Payroll	$795,000
Prospect Fees	$68,240
Coach	$0,000
Games Remaining	75
Total Game Expenses	$577,196
Projected Expenses	$43,289,677
Projected Balance	$64,078,789

Salary Commitment

Year: 2019	$47,261,807
Year: 2020	$24,951,528
Year: 2021	$9,522,188
Year: 2022	$7,397,188

Drew Doughty	4,375,000(1)
William Nylander	3,940,962(4)
Brandon Saad	3,750,000(1)
Nick Leddy	3,437,500(1)
Nikolaj Ehlers	3,396,226(4)
Tyler Myers	3,390,411(1)
Ilya Kovalchuk	3,276,700(2)
Paul Stastny	3,260,000(2)
Robin Lehner	2,979,911(2)
Kyle Palmieri	2,866,438(2)
Leo Komarov	2,750,000(1)
Radko Gudas	2,093,750(1)
Michal Kempny	1,999,990(2)
James Reimer	1,750,000(3)
Kyle Clifford	986,301(2)
Greg Pateryn	616,438(1)
Nicolas Deslauriers	597,180(1)
Chris Wagner	400,000(1)
Drake Caggiula	300,000(1)
Pavel Buchnevich	300,000(1)

John Gilmour	187,500(3)
Justin Holl	187,500(3)
Jason Pominville	150,000(1)
Kaden Fulcher	150,000(1)
Cory Conacher	30,000(2)
Patrick Eaves	30,000(4)
Joseph Morrow	30,000(4)
Matt Read	30,000(2)

Current Funds	$551,461
Home Games Remaining	38
Avg. Attendance	18,000
Avg. Revenue/Game	$1,080,000
Projected Revenue	$41,040,000

Expenses

Pro Payroll	$46,882,017
Farm Payroll	$1,133,241
Prospect Fees	$142,956
Coach	$0,000
Games Remaining	76
Total Game Expenses	$587,295
Projected Expenses	$44,634,442
Projected Balance	-$3,042,981

Salary Commitment

Year: 2019	$48,015,258
Year: 2020	$29,618,512
Year: 2021	$4,601,477
Year: 2022	$3,547,642

Carey Price	9,000,000(2)
Nicklas Backstrom	7,500,000(1)
Erik Karlsson	5,008,562(2)
Erik Johnson	4,499,999(1)
Taylor Hall	3,600,000(2)
William Karlsson	3,247,642(4)
Brayden Schenn	3,159,247(2)
Cam Atkinson	2,734,375(1)
David Savard	2,619,863(2)
Brett Connolly	900,000(1)
Curtis McElhinney	800,000(1)
Haydn Fleury	750,000(2)
Chris Wideman	462,329(1)
Ty Rattie	450,000(1)
Dan Hamhuis	350,000(1)
Anthony Cirelli	300,000(2)
Austin Wagner	300,000(3)
Lucas Wallmark	300,000(1)
Carl Grundstrom	300,000(3)
Alex Nedeljkovic	300,000(4)
Zach Sanford	300,000(2)

Kevan Miller	158,000(3)
Paul Carey	115,000(1)
Joakim Nordstrom	105,469(3)
Johan Larsson	104,363(2)
Chris Thorburn	99,000(1)
Christian Wolanin	89,250(1)
Nick Jensen	85,000(2)
Tomas Nosek	69,428(3)
Travis Boyd	60,938(3)
Noel Acciari	60,000(2)
Nick Cousins	60,000(1)
Chandler Stephenson	36,793(1)
Cody McLeod	30,000(3)
Brett Howden	30,000(3)
Maxim Mamin	30,000(2)

Current Funds	$124,999,138
Home Games Remaining	34
Avg. Attendance	23,000
Avg. Revenue/Game	$1,821,600
Projected Revenue	$61,934,400

Expenses

Pro Payroll	$46,891,791
Farm Payroll	$767,500
Prospect Fees	$94,101
Coach	$0,000
Games Remaining	67
Total Game Expenses	$582,358
Projected Expenses	$39,018,015
Projected Balance	$147,915,523

Salary Commitment

Year: 2019	$47,659,291
Year: 2020	$34,190,765
Year: 2021	$19,420,896
Year: 2022	$16,171,415

Steven Stamkos	6,267,857(1)
Mark Stone	5,073,113(4)
Eric Staal	4,650,000(4)
Artemi Panarin	4,500,000(2)
Duncan Keith	4,499,999(1)
Oliver Ekman-Larsson	4,125,000(2)
Mika Zibanejad	3,028,302(4)
Zdeno Chara	2,844,481(3)
Oscar Klefbom	2,568,699(2)
Jacob Trouba	2,167,170(1)
Thomas Greiss	1,600,000(4)
Anders Nilsson	1,300,000(4)
Ben Chiarot	1,050,000(2)
Josh Anderson	1,047,170(2)
Jake Debrusk	650,000(2)
Tim Schaller	320,000(4)
Tyler Bertuzzi	300,000(1)
Drake Batherson	300,000(3)
Colin White	300,000(2)
Jesper Bratt	300,000(2)

Joey Daccord	200,000(1)
Max Veronneau	200,000(4)
Calvin Pickard	109,000(2)
Igor Ozhiganov	45,000(3)
Erik Condra	33,500(1)
Marcus Hogberg	30,000(2)
Christian Jaros	30,000(2)
Michael Stone	30,000(3)
Alexandre Fortin	30,000(3)
Matt Irwin	30,000(2)
Filip Chlapik	30,000(2)

Current Funds	$85,565,285
Home Games Remaining	30
Avg. Attendance	23,000
Avg. Revenue/Game	$1,380,000
Projected Revenue	$41,400,000

Expenses

Pro Payroll	$46,005,577
Farm Payroll	$277,429
Prospect Fees	$226,111
Coach	$0,000
Games Remaining	59
Total Game Expenses	$567,184
Projected Expenses	$33,463,877
Projected Balance	$93,501,408

Salary Commitment

Year: 2019	$46,283,006
Year: 2020	$32,850,327
Year: 2021	$19,480,011
Year: 2022	$10,036,232

Claude Giroux	6,850,100(4)
Mark Giordano	6,800,100(3)
Vladimir Tarasenko	4,623,288(2)
Ryan O'Reilly	4,623,288(2)
John Carlson	3,056,507(1)
Jeff Petry	2,600,000(1)
Viktor Arvidsson	2,550,000(3)
Andrew Shaw	2,437,500(1)
Brendan Gallagher	2,343,750(1)
Jaroslav Halak	1,999,990(2)
Bryan Rust	1,981,132(4)
Mattias Ekholm	1,919,922(1)
Zack Smith	1,000,000(2)
Anton Khudobin	1,000,000(2)
Garnet Hathaway	465,000(4)
Deryk Engelland	400,000(4)
Barclay Goodrow	390,000(1)
PE Bellemare	355,000(1)
Alex Biega	310,000(4)
MacKenzie Weegar	300,000(1)

Magnus Paajarvi	63,750(2)
Jacob de La Rose	63,679(3)
Craig Anderson	60,000(2)
Par Lindholm	30,000(3)
Julius Honka	30,000(1)
Jordan Nolan	30,000(4)

Current Funds	$29,339,439
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,330,613
Farm Payroll	$1,210,289
Prospect Fees	$118,170
Coach	$0,000
Games Remaining	82
Total Game Expenses	$459,257
Projected Expenses	$37,659,072
Projected Balance	-$8,319,633

Salary Commitment

Year: 2019	$37,540,902
Year: 2020	$33,248,872
Year: 2021	$22,752,123
Year: 2022	$10,569,623

Evgeni Malkin	7,762,500(3)
James van Riemsdyk	5,400,000(2)
Alex Goligoski	3,555,560(2)
Anton Stralman	3,110,000(3)
Ryan Murray	2,836,085(4)
Mikko Koskinen	2,310,000(4)
Charlie Coyle	2,000,000(1)
Richard Panik	1,810,000(4)
Jordie Benn	1,760,000(4)
Keith Kinkaid	900,000(4)
Mike Reilly	878,538(4)
Sven Andrighetto	840,000(1)
Michael Raffl	700,000(2)
Charles Hudon	367,930(1)
Malcolm Subban	300,000(1)
Frederik Gauthier	300,000(1)
Mathew Barzal	300,000(2)
Corban Knight	300,000(3)
Sammy Blais	300,000(3)
Maxime Lajoie	300,000(3)
Jason Dickinson	300,000(1)

Nick Holden	171,000(3)
Luke Schenn	165,000(2)
Antoine Roussel	161,000(2)
Brayden McNabb	138,000(3)
Mattias Janmark	130,189(2)
Andrej Sustr	101,000(3)
Justin Falk	85,000(2)
Chad Johnson	75,000(1)
Trevor van Riemsdyk	75,000(4)
Matt Hunwick	65,100(1)
Sean Walker	44,000(1)

Current Funds	$17,009,495
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,651,184
Farm Payroll	$1,554,494
Prospect Fees	$150,122
Coach	$0,000
Games Remaining	82
Total Game Expenses	$492,144
Projected Expenses	$40,355,800
Projected Balance	-$23,346,305

Salary Commitment

Year: 2019	$40,205,678
Year: 2020	$29,631,604
Year: 2021	$20,721,215
Year: 2022	$5,825,040

Keith Yandle	4,150,000(3)
Mark Scheifele	3,828,125(1)
Justin Faulk	3,419,811(3)
Bo Horvat	3,300,000(3)
Hampus Lindholm	3,208,900(2)
Johnny Boychuk	3,200,000(1)
Shea Theodore	2,943,396(4)
Jonas Brodin	2,604,170(1)
Tyler Toffoli	2,603,774(2)
Petr Mrazek	2,311,644(4)
Zack Kassian	1,462,500(3)
Elias Pettersson	950,000(2)
Charlie McAvoy	950,000(2)
Jake Virtanen	884,434(3)
Jared McCann	884,430(3)
Roope Hintz	450,000(3)
Andreas Johnsson	300,000(2)
Danton Heinen	300,000(1)
Kevin Labanc	300,000(1)
Thatcher Demko	300,000(2)
Tyler Ennis	300,000(2)

Bobby Ryan	150,000(4)
Christian Folin	140,531(1)
Scott Darling	140,000(4)
Alex Lyon	140,000(3)
Kevin Boyle	130,000(4)
Matt Hendricks	91,560(1)
Cedric Paquette	79,688(1)
Saku Maenalanen	60,000(2)
Kiefer Sherwood	60,000(3)
Logan O'Connor	60,000(4)
Matt Luff	60,000(4)
Ryan Murphy	57,715(2)
Henri Jokiharju	55,000(3)
Quinn Hughes	30,000(3)
Rasmus Andersson	30,000(2)
Kailer Yamamoto	30,000(3)
Michael McLeod	30,000(3)
Noah Juulsen	30,000(2)
Dante Fabbro	30,000(2)
Sam Steel	30,000(2)
Michael Dal Colle	30,000(2)
Nathan Bastian	30,000(4)
Andrew Mangiapane	30,000(2)
Dean Kukan	30,000(1)

Current Funds	$25,349,899
Home Games Remaining	37
Avg. Attendance	20,000
Avg. Revenue/Game	$1,440,000
Projected Revenue	$53,280,000

Expenses

Pro Payroll	$44,611,220
Farm Payroll	$277,500
Prospect Fees	$40,500
Coach	$0,000
Games Remaining	74
Total Game Expenses	$547,917
Projected Expenses	$40,545,881
Projected Balance	$38,084,018

Salary Commitment

Year: 2019	$44,888,720
Year: 2020	$27,264,657
Year: 2021	$25,608,994
Year: 2022	$2,000,000

Alex Pietrangelo	6,961,538(3)
Mike Hoffman	6,100,000(1)
Devan Dubnyk	4,250,000(1)
David Pastrnak	4,000,000(3)
Brent Seabrook	3,500,000(1)
Tomas Tatar	3,100,000(3)
Sam Reinhart	2,582,547(3)
Casey DeSmith	2,100,000(3)
Zach Bogosian	2,000,000(4)
Alex Chiasson	1,425,003(3)
Radek Faksa	1,245,283(2)
Jamie Oleksiak	1,209,906(3)
Auston Matthews	950,000(1)
Erik Cernak	950,000(3)
Mitch Marner	950,000(1)
Anthony Duclair	900,000(1)
Josh Manson	726,563(1)
Dennis Cholowski	650,000(3)
Brendan Gaunce	410,380(2)
Daniel Sprong	300,000(3)
Henrik Borgstrom	300,000(3)

Calvin de Haan	247,500(1)
Lias Andersson	30,000(3)

Current Funds	$68,026,647
Home Games Remaining	39
Avg. Attendance	18,835
Avg. Revenue/Game	$1,356,120
Projected Revenue	$52,888,680

Expenses

Pro Payroll	$38,850,111
Farm Payroll	$931,494
Prospect Fees	$255,037
Coach	$0,000
Games Remaining	77
Total Game Expenses	$488,252
Projected Expenses	$37,595,383
Projected Balance	$83,319,944

Salary Commitment

Year: 2019	$39,781,605
Year: 2020	$35,510,911
Year: 2021	$21,342,623
Year: 2022	$19,572,523

Connor McDavid	7,075,472(4)
Tom Wilson	2,924,528(4)
Alex Killorn	2,900,000(2)
Nick Bjugstad	2,562,500(1)
Connor Murphy	2,373,288(2)
Jake Gardiner	1,950,000(2)
Michael Frolik	1,950,000(2)
Tyler Johnson	1,950,000(2)
Brandon Dubinsky	1,760,000(2)
Matt Roy	1,700,000(3)
Sergei Bobrovsky	1,600,000(4)
Valtteri Filppula	1,300,000(4)
Landon Bow	1,210,000(4)
Christoffer Ehn	1,111,110(4)
Jay Beagle	975,000(1)
Ian Cole	900,000(4)
Luke Witkowski	900,000(4)
Pat Maroon	800,000(4)
Brett Kulak	778,302(4)
Yanni Gourde	750,000(2)
Jon Marchessault	577,911(1)
Sam Gagner	502,000(4)
Victor Mete	300,000(2)

Blake Lizotte	111,111(4)
Tomas Plekanec	90,000(2)
Mikhail Vorobyev	87,500(4)
Matt Bartkowski	85,000(2)
Brady Keeper	65,000(4)
Josh Teves	60,000(4)
Ben Gleason	57,500(4)
Joel Hanley	50,000(1)
Marko Dano	45,283(1)
Anthony Bitetto	40,100(3)
Calle Rosen	30,000(2)
Cameron Gaunce	30,000(1)
Sam Carrick	30,000(4)
Jacob MacDonald	30,000(1)
Dylan Gambrell	30,000(2)
Michael Chaput	30,000(3)
Brogan Rafferty	30,000(4)
Adam Johnson	30,000(4)

Current Funds	$81,215,818
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$26,654,585
Farm Payroll	$0,000
Prospect Fees	$164,521
Coach	$0,000
Games Remaining	82
Total Game Expenses	$327,062
Projected Expenses	$26,819,106
Projected Balance	$54,396,712

Salary Commitment

Year: 2019	$26,654,585
Year: 2020	$11,437,648
Year: 2021	$2,503,025
Year: 2022	$1,253,025

Patric Hornqvist	4,500,000(2)
Justin Schultz	3,390,411(1)
Patrik Berglund	2,800,156(1)
Marc Staal	2,500,000(1)
Niklas Kronwall	2,500,000(2)
Adam McQuaid	2,500,000(1)
Brock Nelson	1,926,370(1)
Ryan Spooner	1,220,000(2)
Miro Heiskanen	950,000(3)
Pheonix Copley	653,025(4)
Greg McKegg	414,623(2)
Filip Zadina	300,000(4)
Tristan Jarry	300,000(1)
Kristian Vesalainen	300,000(4)
Brian Lashoff	300,000(1)
Egor Yakovlev	300,000(1)
Justin Dowling	300,000(3)
Gabriel Bourque	300,000(1)
Josh Currie	300,000(1)
Lee Stempniak	300,000(1)
Tyler Pitlick	300,000(1)
Darren Archibald	300,000(2)

Current Funds	$12,896,454
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,559,681
Farm Payroll	$392,500
Prospect Fees	$387,244
Coach	$0,000
Games Remaining	82
Total Game Expenses	$504,139
Projected Expenses	$41,339,425
Projected Balance	-$28,442,971

Salary Commitment

Year: 2019	$40,952,181
Year: 2020	$21,180,942
Year: 2021	$8,245,942
Year: 2022	$60,000

Jamie Benn	7,425,000(2)
Frans Nielsen	3,550,000(1)
Jake Dotchin	3,150,000(1)
Marc Methot	3,000,000(2)
Chris Tanev	2,781,250(1)
Andrej Sekera	2,750,000(1)
Derick Brassard	2,499,999(1)
Richard Bachman	2,000,000(1)
Corey Perry	1,960,000(2)
James Neal	1,960,000(3)
Martin Hanzal	1,760,000(3)
Marcus Sorensen	1,499,990(1)
Trevor Moore	1,220,000(3)
Peter Budaj	1,200,000(3)
Connor Clifton	940,000(1)
Matthew Peca	919,810(3)
Tom Kuhnhackl	548,349(3)
Kevin Gravel	495,283(3)
Adrian Kempe	300,000(1)
Teddy Blueger	300,000(2)
Remi Elie	300,000(1)

Anton Blidh	100,000(2)
Max McCormick	90,000(2)
Nathan Walker	82,500(3)
Jack Roslovic	30,000(2)
Vitaly Abramov	30,000(4)
Jaret Anderson-Dolan	30,000(4)
Dakota Mermis	30,000(2)

Current Funds	$56,162,058
Home Games Remaining	38
Avg. Attendance	21,496
Avg. Revenue/Game	$1,547,712
Projected Revenue	$58,813,056

Expenses

Pro Payroll	$46,076,142
Farm Payroll	$1,172,104
Prospect Fees	$190,556
Coach	$0,000
Games Remaining	74
Total Game Expenses	$578,522
Projected Expenses	$42,810,626
Projected Balance	$72,164,488

Salary Commitment

Year: 2019	$47,248,246
Year: 2020	$34,510,596
Year: 2021	$11,918,208
Year: 2022	$6,238,208

Alex Ovechkin	9,000,000(2)
Sidney Crosby	8,019,000(2)
Roman Josi	6,000,000(4)
Max Pacioretty	4,455,000(3)
Ryan Ellis	3,400,000(1)
Jake Muzzin	2,500,000(1)
Matt Murray	2,122,642(2)
Brandon Pirri	2,000,000(2)
Teuvo Teravainen	1,716,000(1)
Luke Glendening	1,200,000(1)
Ron Hainsey	1,151,000(1)
Maxime Lagace	750,000(3)
Curtis Lazar	712,500(2)
Troy Stecher	650,000(1)
Ben Lovejoy	600,000(1)
Brian Gibbons	300,000(2)
Jori Lehtera	300,000(1)
Sean Kuraly	300,000(1)
Conor Garland	300,000(3)
Boo Nieves	300,000(1)
Adam Erne	300,000(1)

T.J. Brodie	290,650(1)
Sven Baertschi	238,208(4)
Marcus Kruger	237,586(2)
Dominic Toninato	95,000(3)
Slater Koekkoek	50,660(2)
Matt Tennyson	50,000(2)
Jacob Middleton	50,000(2)
Matt Donovan	50,000(2)
Dale Weise	50,000(3)
Matt Puempel	30,000(1)
Denis Gurianov	30,000(3)

Current Funds	$63,141,831
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$26,844,490
Farm Payroll	$99,623
Prospect Fees	$84,209
Coach	$0,000
Games Remaining	82
Total Game Expenses	$329,614
Projected Expenses	$27,028,322
Projected Balance	$36,113,509

Salary Commitment

Year: 2019	$26,944,113
Year: 2020	$11,688,113
Year: 2021	$1,788,490
Year: 2022	$630,000

Cam Talbot	8,360,000(2)
Brian Elliott	5,156,000(1)
Wayne Simmonds	2,755,000(1)
Jason Demers	2,020,000(1)
Anton Lindholm	1,490,000(1)
Jordan Weal	858,490(3)
Andreas Martinsen	700,000(1)
Gemel Smith	700,000(2)
Steven Kampfer	500,000(2)
Scott Harrington	405,000(1)
Dylan Strome	300,000(2)
Mark Friedman	300,000(3)
Martin Frk	300,000(1)
Micheal Haley	300,000(1)
Colin Blackwell	300,000(4)
Alexandre Texier	300,000(4)
Jake Chelios	300,000(1)
Erik Burgdoerfer	300,000(1)
Cody Goloubef	300,000(1)
Nikita Soshnikov	300,000(1)
Joseph Gambardella	300,000(1)
Lukas Radil	300,000(1)
Ben Street	300,000(1)

Kyle Rau	39,623(2)
Tyler Lewington	30,000(4)
Stefan Elliott	30,000(1)

Current Funds	$30,300,143
Home Games Remaining	38
Avg. Attendance	23,000
Avg. Revenue/Game	$1,490,400
Projected Revenue	$56,635,200

Expenses

Pro Payroll	$44,257,950
Farm Payroll	$472,942
Prospect Fees	$316,252
Coach	$0,000
Games Remaining	76
Total Game Expenses	$549,355
Projected Expenses	$41,751,012
Projected Balance	$45,184,331

Salary Commitment

Year: 2019	$44,730,892
Year: 2020	$25,369,886
Year: 2021	$6,482,436
Year: 2022	$60,000

Ryan McDonagh	4,375,000(2)
Marc-Edouard Vlasic	3,800,156(1)
Mike Green	3,500,000(1)
Ondrej Palat	3,180,000(3)
Alex Galchenyuk	2,773,585(2)
Jake Allen	2,718,750(1)
Olli Maatta	2,517,123(2)
Mikkel Boedker	2,500,000(1)
Colin Wilson	2,460,938(1)
Tanner Pearson	2,311,644(2)
Anthony Mantha	1,867,925(2)
Marcus Foligno	1,725,000(3)
Joel Edmundson	1,698,113(1)
Mark Pysyk	1,547,170(2)
Ondrej Kase	1,471,698(3)
Sam Bennett	1,103,770(1)
Markus Granlund	785,380(2)
Kevin Fiala	771,698(1)
Nico Hischier	750,000(2)
Mirco Mueller	637,500(2)
Dylan DeMelo	562,500(2)
Mark Jankowski	300,000(1)
Travis Sanheim	300,000(2)
Juuse Saros	300,000(1)
Thomas Chabot	300,000(2)

Brandon Manning	75,128(1)
Nic Petan	45,738(3)
Phillip Di Giuseppe	42,453(1)
Nick Paul	39,623(2)
Peter Cehlarik	30,000(1)
A.J. Greer	30,000(2)
Luke Kunin	30,000(2)
Dillon Heatherington	30,000(2)
Zachary Senyshyn	30,000(4)
Ryan Donato	30,000(2)
John Hayden	30,000(1)
Samuel Morin	30,000(1)
Nelson Nogier	30,000(4)