Current Funds	$35,411,514
Home Games Remaining	35
Avg. Attendance	20,000
Avg. Revenue/Game	$1,536,000
Projected Revenue	$53,760,000

Expenses

Pro Payroll	$40,313,160
Farm Payroll	$533,184
Prospect Fees	$146,445
Coach	$50,000
Games Remaining	72
Total Game Expenses	$500,522
Projected Expenses	$36,037,571
Projected Balance	$53,133,943

Salary Commitment

Year: 2019	$40,846,344
Year: 2020	$25,612,160
Year: 2021	$12,662,040
Year: 2022	$7,483,040

Alex Ovechkin	8,000,000(1)
Tuukka Rask	4,370,000(2)
Dylan Larkin	3,864,000(3)
Phil Kessel	3,800,000(1)
Jacob Trouba	2,784,000(2)
Ryan Nugent-Hopkins	2,719,040(4)
Chris Kreider	2,451,120(2)
Justin Williams	2,160,000(2)
Colton Parayko	2,088,000(4)
Craig Anderson	1,672,000(4)
Micheal Ferland	1,120,000(3)
Justin Schultz	986,000(1)
Dylan DeMelo	899,000(4)
Vince Dunn	800,000(2)
Brandon Carlo	500,000(1)
Nick Schmaltz	350,000(1)
Saku Maenalanen	350,000(2)
Devin Shore	350,000(1)
Jimmy Vesey	350,000(1)
Christian Dvorak	350,000(1)
Pavel Buchnevich	350,000(1)

Ryan Graves	90,000(3)
Marcus Kruger	58,184(1)
Urho Vaakanainen	35,000(4)
Matt Donovan	35,000(4)
Nicolas Aube-Kubel	35,000(4)
Daniel Sprong	35,000(3)
Christoffer Ehn	35,000(3)
Julius Honka	35,000(1)
Kyle Capobianco	35,000(3)
Anders Bjork	35,000(2)
Lukas Sedlak	35,000(1)
Laurent Dauphin	35,000(1)
Tyler Motte	35,000(1)

Current Funds	$44,227,625
Home Games Remaining	38
Avg. Attendance	17,755
Avg. Revenue/Game	$1,491,364
Projected Revenue	$56,671,832

Expenses

Pro Payroll	$39,206,229
Farm Payroll	$354,200
Prospect Fees	$78,210
Coach	$50,002
Games Remaining	76
Total Game Expenses	$484,008
Projected Expenses	$36,784,594
Projected Balance	$64,114,863

Salary Commitment

Year: 2019	$39,560,429
Year: 2020	$23,852,869
Year: 2021	$16,788,869
Year: 2022	$7,491,149

Gabriel Landeskog	5,199,040(3)
Marc-Andre Fleury	5,136,000(2)
Ryan Getzlaf	4,861,560(1)
Sean Couturier	3,179,680(3)
Logan Couture	3,041,149(4)
Jake Muzzin	2,992,000(4)
John Carlson	2,751,840(1)
T.J. Brodie	1,716,960(1)
Ron Hainsey	1,500,000(1)
David Backes	1,200,000(1)
Cody Ceci	1,008,000(1)
Mitch Marner	1,000,000(1)
Leo Komarov	1,000,000(1)
Casey DeSmith	814,000(3)
Wayne Simmonds	814,000(4)
Mark Pysyk	766,800(2)
Tom Wilson	667,000(2)
Colton Sissons	609,000(4)
Brett Ritchie	529,200(1)
Chris Wagner	420,000(2)

Jean-Sebastien Dea	39,200(2)
Joe Hicketts	35,000(3)
Rudolfs Balcers	35,000(3)
Nathan Bastian	35,000(4)
Jesse Puljujarvi	35,000(1)
Kaden Fulcher	35,000(1)
Carl Dahlstrom	35,000(2)
Jeremy Lauzon	35,000(3)
Hunter Miska	35,000(1)
Zac Rinaldo	35,000(1)

Current Funds	$58,795,417
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$19,919,000
Farm Payroll	$280,200
Prospect Fees	$71,490
Coach	$50,001
Games Remaining	82
Total Game Expenses	$247,813
Projected Expenses	$20,320,691
Projected Balance	$38,474,726

Salary Commitment

Year: 2019	$20,199,200
Year: 2020	$7,025,000
Year: 2021	$4,389,600
Year: 2022	$0,000

Jimmy Howard	3,264,000(1)
Jake Allen	2,772,000(1)
Andrew Ladd	1,980,000(1)
Thomas Vanek	1,824,000(1)
Luke Schenn	1,500,000(1)
Filip Hronek	1,000,000(3)
Riley Sheahan	916,400(2)
Alex Killorn	851,000(3)
Dennis Cholowski	600,000(3)
Carl Gunnarsson	533,600(3)
Oliver Bjorkstrand	520,800(3)
Madison Bowey	500,000(2)
Joakim Nordstrom	429,200(3)
David Schlemko	414,000(2)
Nick Paul	364,000(1)
Tristan Jarry	350,000(2)
Jason Dickinson	350,000(1)
Nick Seeler	350,000(1)
Max Comtois	350,000(3)
Tage Thompson	350,000(2)
Dale Weise	350,000(1)
Kiefer Sherwood	350,000(1)

Calvin Pickard	70,200(1)
Lias Andersson	35,000(3)
Joey Anderson	35,000(3)
Ben Harpur	35,000(2)
Valentin Zykov	35,000(2)
Chad Ruhwedel	35,000(2)
Trevor Moore	35,000(3)

Current Funds	$26,745,367
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$22,525,400
Farm Payroll	$35,000
Prospect Fees	$127,710
Coach	$50,000
Games Remaining	82
Total Game Expenses	$277,294
Projected Expenses	$22,738,110
Projected Balance	$4,007,257

Salary Commitment

Year: 2019	$22,560,400
Year: 2020	$6,705,000
Year: 2021	$4,155,000
Year: 2022	$2,135,000

Zach Bogosian	2,558,080(1)
Michael Del Zotto	2,487,520(1)
Jay Bouwmeester	1,748,000(1)
Michael Grabner	1,440,000(1)
Nick Holden	1,320,000(3)
Niklas Kronwall	1,200,000(1)
Brenden Dillon	1,160,000(1)
Dalton Prout	1,102,000(1)
Adam McQuaid	1,000,000(1)
Marc Staal	1,000,000(1)
Keith Kinkaid	925,000(1)
Alex Chiasson	884,800(1)
Cory Conacher	800,000(2)
Jake Debrusk	700,000(2)
Alex Tuch	350,000(2)
J.T. Compher	350,000(1)
Dakota Mermis	350,000(2)
Ryan Poehling	350,000(4)
Logan Brown	350,000(3)
Warren Foegele	350,000(3)
Eric Tangradi	350,000(4)
Tanner Fritz	350,000(2)
Stephen Gionta	350,000(4)
Chris Thorburn	350,000(4)
Matt Beleskey	350,000(4)
Eddie Pasquale	350,000(4)

Anthony Greco

35,000(4)

Current Funds	$93,077,770
Home Games Remaining	39
Avg. Attendance	16,750
Avg. Revenue/Game	$1,366,800
Projected Revenue	$53,305,200

Expenses

Pro Payroll	$40,046,980
Farm Payroll	$654,300
Prospect Fees	$155,146
Coach	$50,001
Games Remaining	77
Total Game Expenses	$498,859
Projected Expenses	$38,412,133
Projected Balance	$107,970,837

Salary Commitment

Year: 2019	$40,701,280
Year: 2020	$27,143,300
Year: 2021	$16,768,300
Year: 2022	$9,426,500

Brent Seabrook	4,802,980(1)
Sergei Bobrovsky	4,180,000(4)
Alexander Edler	3,910,000(2)
Jeff Petry	3,800,000(1)
Joe Pavelski	3,800,000(1)
Jack Eichel	3,625,000(4)
Semyon Varlamov	2,880,000(2)
Darnell Nurse	2,128,000(3)
Noah Hanifin	1,508,000(4)
Sam Reinhart	1,400,000(3)
Kevin Hayes	1,044,000(3)
Elias Pettersson	1,000,000(3)
Pierre-Luc Dubois	1,000,000(2)
Matt Calvert	888,000(2)
Alexander Petrovic	783,000(3)
Luke Glendening	736,000(3)
Blake Coleman	714,000(2)
Mikko Rantanen	700,000(1)
Oscar Lindberg	448,000(2)
Ondrej Kase	350,000(1)
Jesper Bratt	350,000(2)

Neal Pionk	80,000(2)
Garret Sparks	70,000(1)
Ashton Sautner	43,500(4)
Adam Clendening	40,600(3)
Darren Archibald	35,200(3)
Connor Clifton	35,000(3)
Tyson Jost	35,000(2)
Kristian Vesalainen	35,000(4)
Trent Frederic	35,000(3)
Dillon Dube	35,000(3)
Rem Pitlick	35,000(4)
Drake Batherson	35,000(3)
Antti Suomela	35,000(2)
Filip Chlapik	35,000(2)
Sammy Blais	35,000(3)
Jordan Schmaltz	35,000(1)

Current Funds	$10,654,055
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$19,265,360
Farm Payroll	$288,800
Prospect Fees	$117,308
Coach	$50,002
Games Remaining	82
Total Game Expenses	$240,506
Projected Expenses	$19,721,470
Projected Balance	-$9,067,415

Salary Commitment

Year: 2019	$19,554,160
Year: 2020	$11,036,960
Year: 2021	$5,306,960
Year: 2022	$2,233,000

Martin Jones	2,688,000(1)
Matt Murray	2,430,000(2)
Jake McCabe	1,160,000(4)
Brandon Davidson	1,036,000(2)
Justin Braun	1,000,000(1)
Carl Hagelin	1,000,000(1)
Colin Wilson	925,000(1)
Fredrik Claesson	728,000(3)
Henri Jokiharju	700,000(3)
Thomas Hickey	700,000(1)
John Gilmour	667,000(4)
Trevor van Riemsdyk	588,000(2)
Derek Grant	580,000(1)
Jan Rutta	500,000(2)
Josh Archibald	451,360(3)
PE Bellemare	450,000(1)
Joel Hanley	406,000(2)
Joseph Blandisi	406,000(4)
Connor Brown	400,000(1)
Zach Aston-Reese	350,000(2)
Alex Iafallo	350,000(2)
Robert Thomas	350,000(3)
Dominik Kahun	350,000(3)
Conor Garland	350,000(3)
Charlie Lindgren	350,000(1)
Tyler Ennis	350,000(1)

Calvin Petersen	70,000(2)
Brian Gibbons	39,600(3)
J.T. Brown	39,200(1)
Paul Carey	35,000(3)
Par Lindholm	35,000(3)
Zach Trotman	35,000(3)
Derek MacKenzie	35,000(1)

Current Funds	$46,182,218
Home Games Remaining	37
Avg. Attendance	18,162
Avg. Revenue/Game	$1,787,067
Projected Revenue	$66,121,479

Expenses

Pro Payroll	$41,898,920
Farm Payroll	$168,280
Prospect Fees	$104,789
Coach	$50,002
Games Remaining	75
Total Game Expenses	$514,902
Projected Expenses	$38,617,675
Projected Balance	$73,686,022

Salary Commitment

Year: 2019	$42,067,200
Year: 2020	$23,515,280
Year: 2021	$12,338,200
Year: 2022	$5,412,000

John Tavares	4,322,080(1)
Roman Josi	4,277,840(1)
Zach Parise	3,800,000(1)
Drew Doughty	3,740,000(4)
Leon Draisaitl	2,407,000(3)
Jaroslav Halak	2,392,000(1)
Mikael Backlund	2,392,000(3)
Aleksander Barkov	2,378,000(2)
Rasmus Ristolainen	2,146,000(2)
Bo Horvat	2,088,000(3)
Jack Johnson	1,748,000(2)
Andy Greene	1,672,000(4)
Brooks Orpik	1,500,000(1)
Elias Lindholm	1,334,000(2)
Brian Boyle	1,152,000(2)
Ryan Callahan	925,000(1)
Jonathan Ericsson	888,000(2)
Andreas Athanasiou	837,000(2)
Anthony Stolarz	600,000(2)
Brayden Point	600,000(1)
Patrik Berglund	350,000(1)
Matt Hendricks	350,000(1)

Anton Lindholm	52,080(2)
Daniel Carr	42,000(2)
Greg McKegg	39,200(3)
Lee Stempniak	35,000(1)

Current Funds	$38,973,553
Home Games Remaining	30
Avg. Attendance	19,542
Avg. Revenue/Game	$2,092,122
Projected Revenue	$62,763,660

Expenses

Pro Payroll	$41,794,480
Farm Payroll	$203,000
Prospect Fees	$15,500
Coach	$50,001
Games Remaining	58
Total Game Expenses	$512,963
Projected Expenses	$29,751,865
Projected Balance	$71,985,348

Salary Commitment

Year: 2019	$41,997,480
Year: 2020	$22,932,740
Year: 2021	$12,703,780
Year: 2022	$35,000

Brent Burns	6,624,760(1)
Patrice Bergeron	5,323,240(1)
Carey Price	4,652,180(3)
Mats Zuccarello	3,496,000(3)
Evander Kane	3,362,240(2)
Mark Giordano	2,992,000(3)
Keith Yandle	2,288,000(2)
Max Domi	1,647,000(2)
Eric Staal	1,320,000(1)
Braydon Coburn	1,056,000(1)
Alexander Radulov	1,000,000(1)
Cal Clutterbuck	920,000(1)
Jonathan Bernier	920,000(3)
Ben Lovejoy	888,000(2)
Casey Cizikas	764,640(1)
Tomas Tatar	754,000(1)
Kyle Clifford	729,120(2)
Danny DeKeyser	710,500(1)
Brad Richardson	533,600(1)
Brad Hunt	533,600(2)
Kyle Turris	533,600(3)
Carl Soderberg	396,000(2)
Thomas Chabot	350,000(2)

Ryan Carpenter	58,000(1)
Jesperi Kotkaniemi	40,000(3)
Maxim Mamin	35,000(2)
Matt Puempel	35,000(4)
Ben Street	35,000(3)

Current Funds	$56,633,232
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,377,480
Farm Payroll	$141,400
Prospect Fees	$134,440
Coach	$50,001
Games Remaining	82
Total Game Expenses	$228,089
Projected Expenses	$18,703,321
Projected Balance	$37,929,911

Salary Commitment

Year: 2019	$18,518,880
Year: 2020	$10,689,920
Year: 2021	$5,816,520
Year: 2022	$2,641,000

Oliver Ekman-Larsson	4,026,400(2)
Shayne Gostisbehere	1,885,000(4)
Nathan Beaulieu	1,028,720(3)
Juuse Saros	1,000,000(1)
Luca Sbisa	944,160(1)
Korbinian Holzer	925,000(1)
Matthew Tkachuk	900,000(1)
Matt Hunwick	888,000(1)
Loui Eriksson	883,200(1)
Erik Haula	812,000(2)
Tomas Nosek	520,800(3)
Scott Harrington	502,200(1)
Anthony Duclair	464,000(3)
Nikita Soshnikov	406,000(4)
Connor Brickley	392,000(3)
Christopher Gibson	350,000(1)
Pavel Zacha	350,000(1)
Kyle Connor	350,000(1)
Martin Necas	350,000(3)
Stefan Elliott	350,000(1)
Colton White	350,000(4)
Pontus Aberg	350,000(1)
Henrik Borgstrom	350,000(3)

Brendan Gaunce	36,400(1)
Jordan Kyrou	35,000(3)
Max Jones	35,000(3)
Samuel Morin	35,000(2)

Current Funds	$29,960,157
Home Games Remaining	35
Avg. Attendance	19,462
Avg. Revenue/Game	$1,665,612
Projected Revenue	$58,296,420

Expenses

Pro Payroll	$39,767,320
Farm Payroll	$186,200
Prospect Fees	$49,428
Coach	$50,002
Games Remaining	68
Total Game Expenses	$488,451
Projected Expenses	$33,214,641
Projected Balance	$55,041,936

Salary Commitment

Year: 2019	$39,953,520
Year: 2020	$23,053,400
Year: 2021	$5,520,200
Year: 2022	$475,600

Victor Hedman	6,525,120(1)
Ryan O'Reilly	3,711,680(2)
Cam Atkinson	3,128,000(3)
Corey Crawford	3,000,000(1)
Joe Thornton	2,496,000(1)
Patric Hornqvist	2,392,000(2)
Reilly Smith	2,345,280(2)
Robin Lehner	2,284,240(2)
Morgan Rielly	2,088,000(2)
Shea Theodore	1,876,000(3)
Boone Jenner	1,624,000(1)
Deryk Engelland	1,500,000(1)
Marc-Edouard Vlasic	1,440,000(2)
Sean Monahan	1,160,000(2)
Olli Maatta	1,160,000(2)
Auston Matthews	1,000,000(1)
Damon Severson	952,000(2)
Jujhar Khaira	435,000(4)
Kevin Labanc	350,000(1)
Evgenii Dadonov	300,000(1)

Maxime Lagace	40,600(4)
Anton Blidh	40,600(3)
Corban Knight	35,000(1)
Brad Malone	35,000(1)
Wade Megan	35,000(1)

Current Funds	$58,583,669
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,381,780
Farm Payroll	$280,000
Prospect Fees	$112,990
Coach	$50,002
Games Remaining	82
Total Game Expenses	$449,083
Projected Expenses	$36,824,772
Projected Balance	$21,758,897

Salary Commitment

Year: 2019	$36,661,780
Year: 2020	$36,061,780
Year: 2021	$14,656,000
Year: 2022	$8,968,000

Taylor Hall	5,734,400(2)
Blake Wheeler	4,768,180(2)
Claude Giroux	4,180,000(4)
Jakub Voracek	2,880,000(2)
Mike Green	2,760,000(2)
Cam Fowler	2,755,200(2)
Ian Cole	1,980,000(4)
Hampus Lindholm	1,885,000(2)
Josh Anderson	1,508,000(4)
Craig Smith	1,380,000(3)
Erik Cernak	1,000,000(3)
MacKenzie Blackwood	1,000,000(3)
Milan Lucic	880,000(4)
David Rittich	783,000(3)
Sebastian Aho	600,000(1)
Roope Hintz	600,000(3)
Chris Tierney	588,000(2)
Michael Rasmussen	400,000(3)
Erik Brannstrom	350,000(4)
Ryan Reaves	350,000(3)

Carl Grundstrom	35,000(3)
Nicolas Roy	35,000(3)
Riley Stillman	35,000(4)
Brett Howden	35,000(3)
Jordan Greenway	35,000(3)
A.J. Greer	35,000(2)
Michael Bunting	35,000(3)
Guillaume Brisebois	35,000(4)

Current Funds	$24,275,033
Home Games Remaining	38
Avg. Attendance	19,629
Avg. Revenue/Game	$1,601,699
Projected Revenue	$60,864,562

Expenses

Pro Payroll	$40,938,700
Farm Payroll	$915,600
Prospect Fees	$223,697
Coach	$50,001
Games Remaining	76
Total Game Expenses	$513,756
Projected Expenses	$39,045,462
Projected Balance	$46,094,133

Salary Commitment

Year: 2019	$41,854,300
Year: 2020	$13,977,820
Year: 2021	$7,019,020
Year: 2022	$1,112,100

Shea Weber	6,864,880(1)
Johnny Boychuk	3,344,000(1)
Zdeno Chara	3,000,000(1)
Dan Girardi	2,600,000(1)
David Savard	2,572,080(1)
Ben Bishop	2,530,540(2)
Derek Stepan	2,522,240(1)
Brayden Schenn	2,405,760(2)
Brandon Saad	2,169,440(3)
Alec Martinez	2,160,000(1)
Jaden Schwartz	1,628,480(3)
Jakob Silfverberg	1,566,000(1)
Andrew Cogliano	1,440,000(1)
Adam Henrique	1,337,280(1)
David Krejci	1,320,000(3)
Brock Nelson	942,500(2)
Nikolaj Ehlers	826,500(4)
Ryan Dzingel	609,000(3)
Laurent Brossoit	400,000(1)
Alexander Kerfoot	350,000(2)
Zach Sanford	350,000(2)

Will Butcher	100,000(2)
Devon Toews	70,000(2)
Nic Petan	40,600(4)
Caleb Jones	40,000(3)
Janne Kuokkanen	35,000(3)
Denis Malgin	35,000(1)
Mark Jankowski	35,000(2)
Dominik Simon	35,000(2)
Zachary Senyshyn	35,000(4)
Chase De Leo	35,000(3)
Victor Olofsson	35,000(3)
Lucas Wallmark	35,000(2)
Remi Elie	35,000(1)
Alexandre Texier	35,000(4)
Adam Johnson	35,000(2)
Cooper Marody	35,000(4)
Ben Gleason	35,000(4)
Sami Niku	35,000(3)
Gavin Bayreuther	35,000(2)
Brogan Rafferty	35,000(4)
Jimmy Schuldt	35,000(4)
Lukas Radil	35,000(4)
Mark Alt	35,000(2)

Current Funds	$23,824,013
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$27,017,565
Farm Payroll	$505,000
Prospect Fees	$260,470
Coach	$50,002
Games Remaining	82
Total Game Expenses	$339,427
Projected Expenses	$27,833,037
Projected Balance	-$4,009,024

Salary Commitment

Year: 2019	$27,522,565
Year: 2020	$25,831,765
Year: 2021	$23,134,365
Year: 2022	$8,444,825

Alex Pietrangelo	4,567,825(4)
Justin Faulk	3,833,200(3)
Jeff Skinner	2,398,300(3)
Jamie Oleksiak	2,181,760(3)
Jaccob Slavin	1,827,000(4)
Mikael Granlund	1,471,680(3)
Scott Mayfield	1,400,000(3)
Miro Heiskanen	1,000,000(3)
Valeri Nichushkin	1,000,000(4)
Jean-Gabriel Pageau	800,240(3)
Nico Hischier	800,000(2)
Zemgus Girgensons	742,400(2)
Ryan Strome	660,800(1)
Andy Welinski	609,000(4)
Alex Lyon	588,000(3)
Matthew Nieto	517,360(3)
Jacob de La Rose	464,000(3)
Colby Cave	406,000(4)
Danton Heinen	350,000(2)
Ross Johnston	350,000(2)
Peter Budaj	350,000(1)
Lawson Crouse	350,000(1)
Kasperi Kapanen	350,000(2)

Joakim Ryan	50,000(1)
Tyrell Goulbourne	35,000(2)
Sheldon Rempal	35,000(1)
Justin Bailey	35,000(1)
Mark Friedman	35,000(3)
Alexander Nylander	35,000(2)
Sam Carrick	35,000(4)
Blake Lizotte	35,000(1)
Luke Witkowski	35,000(2)
Kole Sherwood	35,000(1)
Kurtis Gabriel	35,000(1)
Joel L'Esperance	35,000(1)
Matt Luff	35,000(1)
Tomas Plekanec	35,000(1)

Current Funds	$34,526,107
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,551,060
Farm Payroll	$175,000
Prospect Fees	$130,247
Coach	$50,001
Games Remaining	82
Total Game Expenses	$254,955
Projected Expenses	$20,906,308
Projected Balance	$13,619,799

Salary Commitment

Year: 2019	$20,726,060
Year: 2020	$7,445,200
Year: 2021	$1,461,600
Year: 2022	$35,000

Jason Spezza	3,480,000(1)
Mike Smith	3,000,000(1)
Dion Phaneuf	2,640,000(2)
Travis Zajac	2,097,860(1)
Ben Chiarot	1,314,600(2)
Anthony Bitetto	700,000(1)
Nate Thompson	644,000(2)
Josh Brown	600,000(2)
Mike Reilly	598,000(1)
Jaycob Megna	520,800(3)
Jordan Oesterle	520,800(3)
Ryan Hartman	500,000(1)
Johan Larsson	435,000(2)
Mason Appleton	350,000(3)
John Quenneville	350,000(1)
Mike McKenna	350,000(1)
Brendan Perlini	350,000(1)
Sheldon Dries	350,000(1)
Jonny Brodzinski	350,000(1)
Erik Condra	350,000(1)
Jordan Nolan	350,000(1)
Adam Cracknell	350,000(1)
Michal Neuvirth	350,000(2)

Anthony Peluso	35,000(3)
Dylan McIlrath	35,000(4)
Cody Goloubef	35,000(1)
Patrick Russell	35,000(1)
Kyle Rau	35,000(1)

Current Funds	$47,676,888
Home Games Remaining	30
Avg. Attendance	19,336
Avg. Revenue/Game	$1,900,506
Projected Revenue	$57,015,180

Expenses

Pro Payroll	$41,728,684
Farm Payroll	$525,000
Prospect Fees	$306,527
Coach	$50,001
Games Remaining	60
Total Game Expenses	$519,637
Projected Expenses	$31,178,204
Projected Balance	$73,513,864

Salary Commitment

Year: 2019	$42,253,684
Year: 2020	$31,372,884
Year: 2021	$15,880,956
Year: 2022	$6,638,116

Kris Letang	4,708,000(3)
Brad Marchand	4,553,116(4)
Matt Duchene	3,856,160(2)
Mark Scheifele	2,940,000(1)
Torey Krug	2,552,000(2)
T.J. Oshie	2,392,000(2)
Mikko Koivu	2,288,000(2)
Dougie Hamilton	2,088,000(1)
Mike Hoffman	1,980,000(4)
David Pastrnak	1,972,000(3)
Paul Stastny	1,748,000(2)
Alex Goligoski	1,670,000(2)
Jason Zucker	1,408,960(3)
Darcy Kuemper	1,120,000(1)
Mattias Ekholm	1,036,000(1)
Ivan Provorov	1,000,000(1)
Jordan Binnington	1,000,000(1)
Nick Bjugstad	967,680(3)
Andrew Shaw	880,768(2)
Jon Marchessault	868,000(1)
Brandon Montour	350,000(1)
Artturi Lehkonen	350,000(1)

Vladislav Namestnikov	81,200(3)
Mark Barberio	58,800(1)
Lawrence Pilut	35,000(3)
Pavel Francouz	35,000(4)
Egor Yakovlev	35,000(3)
Chandler Stephenson	35,000(2)
Travis Boyd	35,000(1)
Joseph Gambardella	35,000(1)
Zack MacEwen	35,000(4)
Alexandre Fortin	35,000(3)
David Kampf	35,000(2)
C.J. Smith	35,000(2)
Kevin Boyle	35,000(4)

Current Funds	$30,275,402
Home Games Remaining	33
Avg. Attendance	17,804
Avg. Revenue/Game	$1,538,244
Projected Revenue	$50,762,052

Expenses

Pro Payroll	$40,889,120
Farm Payroll	$667,800
Prospect Fees	$166,540
Coach	$50,000
Games Remaining	68
Total Game Expenses	$509,432
Projected Expenses	$34,641,406
Projected Balance	$46,396,048

Salary Commitment

Year: 2019	$41,556,920
Year: 2020	$24,572,840
Year: 2021	$2,128,200
Year: 2022	$1,238,000

Evgeni Malkin	6,029,680(2)
Steven Stamkos	4,679,360(1)
Thomas Greiss	3,344,000(2)
Kevin Shattenkirk	2,496,000(2)
Roman Polak	2,496,000(1)
Max Pacioretty	2,250,000(1)
Radko Gudas	2,146,000(1)
Mika Zibanejad	2,088,000(1)
Jake Gardiner	2,000,320(1)
Brayden McNabb	1,565,760(2)
Anton Khudobin	1,200,000(2)
Mathew Dumba	1,073,000(2)
Greg Pateryn	952,000(1)
Bobby Ryan	920,000(2)
Tyler Bozak	920,000(2)
Frans Nielsen	888,000(2)
Blake Comeau	888,000(2)
Bryan Little	851,000(2)
Kyle Okposo	851,000(3)
Joel Armia	783,000(4)
Pat Maroon	768,000(2)
Oscar Fantenberg	700,000(2)
Brock Boeser	350,000(2)
Pheonix Copley	350,000(4)
Robert Hagg	300,000(2)

Chris Butler	81,200(2)
Eric Fehr	61,600(1)
Matt Cullen	58,000(1)
Jay Beagle	40,000(1)
Jordan Weal	39,200(3)
Kevin Rooney	37,800(1)
Anthony Richard	35,000(4)
Nelson Nogier	35,000(4)
Michael Dipietro	35,000(4)
Victor Mete	35,000(2)
Gemel Smith	35,000(1)
Erik Burgdoerfer	35,000(1)
Patrick Eaves	35,000(1)
Eric Gryba	35,000(2)
Andrew Agozzino	35,000(1)
Ryan Lomberg	35,000(1)

Current Funds	$21,672,878
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$23,691,240
Farm Payroll	$217,280
Prospect Fees	$184,800
Coach	$50,001
Games Remaining	82
Total Game Expenses	$294,431
Projected Expenses	$24,143,321
Projected Balance	-$2,470,443

Salary Commitment

Year: 2019	$23,908,520
Year: 2020	$15,961,520
Year: 2021	$10,118,520
Year: 2022	$2,525,000

Brian Elliott	3,344,000(2)
Mike Condon	2,968,000(1)
Chad Johnson	2,392,000(1)
Derick Brassard	1,980,000(3)
Ryan Pulock	1,711,000(4)
Brady Tkachuk	1,000,000(3)
Rasmus Dahlin	1,000,000(3)
Devante Smith-Pelly	836,640(3)
Andrew MacDonald	814,000(1)
Jake Guentzel	800,000(1)
Marko Dano	644,000(2)
Vladimir Sobotka	616,000(3)
Chris Wideman	588,000(1)
Andrej Sekera	533,600(3)
Sam Montembeault	500,000(3)
Miikka Salomaki	464,000(4)
Casey Mittelstadt	350,000(3)
Rasmus Andersson	350,000(2)
Trevor Carrick	350,000(2)
Filip Zadina	350,000(4)
Clayton Keller	350,000(2)
Kerby Rychel	350,000(2)
Cody McLeod	350,000(3)
Tim Heed	350,000(2)
Mario Kempe	350,000(1)
Filip Chytil	350,000(3)

Scott Wilson	42,280(3)
Denis Gurianov	35,000(3)
Marcus Hogberg	35,000(2)
Teddy Blueger	35,000(2)
Micheal Haley	35,000(2)
Nico Sturm	35,000(1)

Current Funds	$20,564,043
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,261,800
Farm Payroll	$351,352
Prospect Fees	$170,372
Coach	$50,001
Games Remaining	82
Total Game Expenses	$254,067
Projected Expenses	$20,833,525
Projected Balance	-$269,482

Salary Commitment

Year: 2019	$20,613,152
Year: 2020	$11,026,152
Year: 2021	$4,674,152
Year: 2022	$2,315,800

Braden Holtby	4,250,000(1)
Alex Biega	1,824,000(2)
Matt Benning	1,358,000(2)
Michael Hutchinson	1,232,000(1)
Robert Bortuzzo	1,152,000(2)
Zach Werenski	1,000,000(1)
Brendan Smith	888,000(2)
Kevin Gravel	784,000(3)
Matt Martin	644,000(3)
Colton Sceviour	616,000(4)
Jared McCann	609,000(4)
Karl Alzner	580,000(1)
Steven Kampfer	580,000(1)
Aaron Dell	510,400(4)
Bogdan Kiselevich	510,400(4)
Drew Stafford	450,000(1)
Kenny Agostino	406,000(3)
Timo Meier	400,000(1)
Garnet Hathaway	368,000(3)
Nikolay Goldobin	350,000(1)
Christian Fischer	350,000(2)
Joel Eriksson Ek	350,000(1)
Tyler Pitlick	350,000(2)
Sean Kuraly	350,000(1)
Charles Hudon	350,000(2)

Haydn Fleury	80,000(2)
Ryan Spooner	51,352(3)
Justin Falk	45,000(1)
Garrett Wilson	35,000(3)
Adin Hill	35,000(3)
Kevin Stenlund	35,000(4)
Oliver Kylington	35,000(3)
Dennis Gilbert	35,000(4)

Current Funds	$29,268,129
Home Games Remaining	39
Avg. Attendance	15,212
Avg. Revenue/Game	$1,168,244
Projected Revenue	$45,561,516

Expenses

Pro Payroll	$36,913,104
Farm Payroll	$236,700
Prospect Fees	$45,000
Coach	$50,003
Games Remaining	78
Total Game Expenses	$454,205
Projected Expenses	$35,427,987
Projected Balance	$39,401,658

Salary Commitment

Year: 2019	$37,149,804
Year: 2020	$26,428,984
Year: 2021	$21,838,704
Year: 2022	$7,261,304

P.K. Subban	5,161,304(4)
Mark Stone	4,009,040(3)
Ryan Johansen	2,852,640(3)
Petr Mrazek	2,508,800(3)
Anders Lee	2,240,000(1)
James Neal	2,070,000(2)
Roberto Luongo	1,900,000(1)
Aaron Ekblad	1,885,000(3)
Nazem Kadri	1,849,120(1)
Ondrej Palat	1,729,280(2)
Oscar Klefbom	1,652,000(1)
Charlie Coyle	1,249,920(3)
Lars Eller	1,056,000(4)
Joel Edmundson	1,044,000(4)
Tanner Pearson	951,440(3)
Kevan Miller	920,000(1)
Dan Hamhuis	700,000(1)
Brett Connolly	619,360(3)
Andrew Copp	483,600(1)
Brock McGinn	483,600(1)
Nicolas Deslauriers	406,000(2)
Travis Konecny	400,000(1)
Justin Holl	392,000(3)
Brandon Sutter	350,000(2)

Matt Roy	92,500(1)
Nick Lappin	39,200(3)
Brendan Lemieux	35,000(3)
Sonny Milano	35,000(2)
Jamie McGinn	35,000(3)

Current Funds	$46,605,860
Home Games Remaining	38
Avg. Attendance	19,217
Avg. Revenue/Game	$1,706,469
Projected Revenue	$64,845,822

Expenses

Pro Payroll	$41,641,195
Farm Payroll	$533,500
Prospect Fees	$45,480
Coach	$50,001
Games Remaining	76
Total Game Expenses	$515,490
Projected Expenses	$39,177,236
Projected Balance	$72,274,446

Salary Commitment

Year: 2019	$42,174,695
Year: 2020	$38,306,555
Year: 2021	$25,145,555
Year: 2022	$16,909,315

Jonathan Toews	6,227,715(4)
Connor McDavid	5,220,000(4)
Andrei Vasilevskiy	3,920,000(2)
Jordan Staal	2,992,000(4)
Erik Gustafsson	2,772,000(3)
Artemi Panarin	2,464,000(2)
Adam Larsson	2,203,040(3)
Dmitry Orlov	1,885,000(2)
James van Riemsdyk	1,824,000(2)
Johnny Gaudreau	1,647,000(1)
Travis Hamonic	1,581,440(1)
Jeff Carter	1,320,000(4)
Teuvo Teravainen	1,036,000(2)
Brett Pesce	1,026,000(2)
Patrik Nemeth	928,000(3)
Trevor Daley	814,000(3)
Jordan Martinook	742,000(3)
Louis Domingue	638,000(3)
Collin Delia	621,000(2)
Nick Bonino	616,000(4)
Rocco Grimaldi	464,000(4)
Drake Caggiula	350,000(1)
Christian Djoos	350,000(2)

Sam Bennett	69,600(4)
Jonas Siegenthaler	50,000(3)
Mathieu Joseph	50,000(3)
Ty Rattie	40,500(1)
Ryan Murphy	39,200(1)
Vinni Lettieri	39,200(3)
Mikhail Vorobyev	35,000(1)
Peter Cehlarik	35,000(1)
Jacob Middleton	35,000(1)
John Hayden	35,000(1)
Vladislav Kamenev	35,000(2)
William Borgen	35,000(1)
Brett Seney	35,000(1)

Current Funds	$31,526,382
Home Games Remaining	30
Avg. Attendance	19,765
Avg. Revenue/Game	$1,757,800
Projected Revenue	$52,734,000

Expenses

Pro Payroll	$41,612,020
Farm Payroll	$521,000
Prospect Fees	$54,000
Coach	$50,001
Games Remaining	62
Total Game Expenses	$515,086
Projected Expenses	$31,935,309
Projected Balance	$52,325,073

Salary Commitment

Year: 2019	$42,133,020
Year: 2020	$24,844,480
Year: 2021	$20,441,880
Year: 2022	$6,913,600

Dustin Byfuglien	6,614,900(1)
Tyler Seguin	5,227,600(3)
Frederik Andersen	4,970,600(4)
John Klingberg	3,335,000(3)
Nikita Kucherov	3,192,000(1)
Jamie Benn	3,000,000(1)
Tyler Myers	2,645,440(1)
Evgeny Kuznetsov	2,239,440(3)
Viktor Arvidsson	1,943,000(4)
Nino Niederreiter	1,878,240(3)
Mark Borowiecki	1,500,000(1)
Charlie McAvoy	1,000,000(2)
Valtteri Filppula	768,000(2)
Artem Anisimov	736,000(3)
Antti Niemi	556,800(2)
Brandon Pirri	493,000(2)
Brandon Tanev	406,000(2)
Noel Acciari	406,000(2)
MacKenzie Weegar	350,000(2)
Brendan Leipsic	350,000(2)

Ilya Lyubushkin	80,000(1)
Marcus Sorensen	42,000(3)
Tim Schaller	40,600(1)
Reid Boucher	39,200(1)
Dominic Toninato	37,800(2)
Jack Rodewald	36,400(1)
Maxime Lajoie	35,000(3)
Dean Kukan	35,000(1)
Taro Hirose	35,000(1)
Jacob Nilsson	35,000(1)
Dominic Turgeon	35,000(3)
Steven Fogarty	35,000(1)
Kurtis MacDermid	35,000(2)

Current Funds	$10,463,238
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$24,786,160
Farm Payroll	$334,800
Prospect Fees	$76,669
Coach	$50,001
Games Remaining	82
Total Game Expenses	$307,898
Projected Expenses	$25,247,630
Projected Balance	-$14,784,392

Salary Commitment

Year: 2019	$25,120,960
Year: 2020	$5,170,800
Year: 2021	$1,143,800
Year: 2022	$105,000

Carter Hutton	5,136,000(1)
Cam Talbot	4,992,000(1)
Chris Kunitz	1,672,000(1)
Marcus Johansson	1,505,280(1)
Marco Scandella	1,113,280(1)
Michael Stone	1,013,600(1)
Travis Dermott	1,000,000(2)
Sean Walker	925,000(1)
Matt Irwin	920,000(2)
Radim Simek	800,000(1)
Sam Gagner	644,000(3)
Markus Nutivaara	588,000(2)
Melker Karlsson	493,000(1)
Michael Chaput	406,000(2)
Juuso Riikola	400,000(1)
Danick Martel	378,000(2)
Kevin Roy	350,000(1)
Ian McCoshen	350,000(2)
Phil Varone	350,000(3)
Markus Hannikainen	350,000(1)
Matthew Peca	350,000(1)
Gabriel Bourque	350,000(2)
Matt Read	350,000(1)
Jori Lehtera	350,000(1)

Scott Darling	45,000(1)
Paul Ladue	44,800(3)
Jake Bean	35,000(4)
Brendan Guhle	35,000(2)
Joshua Jacobs	35,000(4)
Louie Belpedio	35,000(4)
Kalle Kossila	35,000(1)
Libor Sulak	35,000(1)
Tyler Lewington	35,000(1)

Current Funds	$26,772,956
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,477,102
Farm Payroll	$245,000
Prospect Fees	$82,828
Coach	$50,002
Games Remaining	82
Total Game Expenses	$376,280
Projected Expenses	$30,854,932
Projected Balance	-$4,081,976

Salary Commitment

Year: 2019	$30,722,102
Year: 2020	$23,264,102
Year: 2021	$17,263,422
Year: 2022	$4,630,000

Patrick Kane	4,160,502(3)
Erik Johnson	3,340,000(3)
Anders Nilsson	2,632,000(1)
Henrik Lundqvist	2,070,000(3)
Connor Murphy	1,885,000(4)
Kyle Palmieri	1,863,680(2)
Colin Miller	1,596,000(3)
Alex Galchenyuk	1,566,000(1)
Tyler Toffoli	1,361,920(3)
James Reimer	1,320,000(4)
Josh Bailey	1,320,000(4)
Mikkel Boedker	925,000(1)
Jakob Chychrun	900,000(1)
Paul Byron	888,000(2)
Ilya Kovalchuk	851,000(2)
Alexander Wennberg	714,000(2)
Derek Ryan	700,000(1)
Troy Stecher	700,000(1)
Nate Schmidt	667,000(2)
Jesper Fast	667,000(2)
Colin White	350,000(2)

Carter Rowney	35,000(3)
Cameron Gaunce	35,000(4)
Alex Nedeljkovic	35,000(4)
Tomas Hyka	35,000(1)
Daniel Brickley	35,000(3)
Ryan Lindgren	35,000(4)
Jayce Hawryluk	35,000(3)

Current Funds	$20,146,297
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$22,861,890
Farm Payroll	$105,000
Prospect Fees	$96,568
Coach	$50,003
Games Remaining	82
Total Game Expenses	$281,871
Projected Expenses	$23,113,461
Projected Balance	-$2,967,164

Salary Commitment

Year: 2019	$22,966,890
Year: 2020	$15,503,910
Year: 2021	$11,174,910
Year: 2022	$5,640,430

Ryan McDonagh	4,567,430(4)
Corey Perry	4,077,980(1)
Darren Helm	1,748,000(2)
Erik Gudbranson	1,177,120(3)
Derek Forbort	1,073,000(3)
Phillip Danault	1,073,000(4)
Antoine Roussel	851,000(3)
Kyle Brodziak	814,000(3)
Joseph Morrow	783,000(3)
Alex Stalock	768,000(2)
Mike Matheson	700,000(1)
Xavier Ouellet	600,000(1)
Cedric Paquette	540,000(1)
Casey Nelson	451,360(3)
Markus Granlund	432,000(1)
Frederick Gaudreau	378,000(1)
Nathan Walker	378,000(2)
Evan Rodrigues	350,000(1)
Mackenzie MacEachern	350,000(2)
Richard Bachman	350,000(2)
Ivan Barbashev	350,000(1)
Alex Formenton	350,000(3)
Karson Kuhlman	350,000(2)
Boo Nieves	350,000(2)

Eric Robinson	35,000(3)
Gustav Forsling	35,000(1)
Eric Comrie	35,000(2)

Current Funds	$21,370,992
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$32,179,760
Farm Payroll	$155,000
Prospect Fees	$163,882
Coach	$50,003
Games Remaining	82
Total Game Expenses	$396,935
Projected Expenses	$32,548,645
Projected Balance	-$11,177,653

Salary Commitment

Year: 2019	$32,334,760
Year: 2020	$19,557,760
Year: 2021	$5,611,640
Year: 2022	$4,673,640

Ryan Suter	3,400,000(1)
Curtis McElhinney	3,000,000(1)
Connor Hellebuyck	2,784,000(4)
Mikko Koskinen	2,496,000(2)
Nick Leddy	2,167,200(2)
J.T. Miller	1,889,640(4)
Vincent Trocheck	1,876,000(1)
Anthony Mantha	1,809,000(2)
Calvin de Haan	1,566,000(2)
Jordie Benn	1,500,000(1)
Marcus Foligno	1,361,920(2)
Derrick Pouliot	1,288,000(2)
Adam Lowry	1,134,000(1)
Trevor Lewis	1,104,000(2)
Josh Morrissey	900,000(1)
Nick Ritchie	868,000(3)
Troy Brouwer	704,000(2)
Kevin Connauton	532,000(1)
Riley Nash	400,000(1)
Ryan Donato	350,000(2)
Oskar Lindblom	350,000(2)
Luke Kunin	350,000(2)
Mathew Barzal	350,000(2)

Samuel Girard	50,000(2)
Michael McLeod	35,000(3)
Thatcher Demko	35,000(3)
Miles Wood	35,000(1)

Current Funds	$13,977,950
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,108,960
Farm Payroll	$719,700
Prospect Fees	$108,864
Coach	$50,002
Games Remaining	82
Total Game Expenses	$231,555
Projected Expenses	$18,987,526
Projected Balance	-$5,009,576

Salary Commitment

Year: 2019	$18,828,660
Year: 2020	$13,298,140
Year: 2021	$3,537,000
Year: 2022	$855,000

Cory Schneider	3,623,840(2)
Jonathan Quick	3,344,000(2)
Sami Vatanen	1,218,000(2)
Dmitry Kulikov	981,120(1)
Marc Methot	814,000(3)
Jason Pominville	704,000(3)
Michal Kempny	700,000(1)
Nick Jensen	700,000(1)
Andre Burakovsky	667,000(3)
Anthony DeAngelo	500,000(1)
Nic Dowd	448,000(1)
Phillip Di Giuseppe	435,000(4)
Nick Cousins	432,000(1)
Austin Czarnik	392,000(3)
Nolan Patrick	350,000(2)
Andrew Mangiapane	350,000(2)
Jack Roslovic	350,000(2)
Martin Frk	350,000(1)
Adrian Kempe	350,000(1)
Tyler Bertuzzi	350,000(2)
Stefan Noesen	350,000(1)
Brett Kulak	350,000(1)
Vitaly Abramov	350,000(4)

Cam Ward	299,200(1)
Tobias Rieder	70,200(1)
Tom Pyatt	35,200(2)
Zac Dalpe	35,100(2)
Kailer Yamamoto	35,000(3)
Nikita Scherbak	35,000(2)
Quinn Hughes	35,000(4)
Sam Steel	35,000(3)
Libor Hajek	35,000(4)
Eeli Tolvanen	35,000(3)
Daniel O'Regan	35,000(2)
Christian Wolanin	35,000(2)

Current Funds	$35,061,500
Home Games Remaining	36
Avg. Attendance	20,000
Avg. Revenue/Game	$1,612,800
Projected Revenue	$58,060,800

Expenses

Pro Payroll	$39,721,020
Farm Payroll	$674,260
Prospect Fees	$116,560
Coach	$50,002
Games Remaining	72
Total Game Expenses	$494,657
Projected Expenses	$35,615,276
Projected Balance	$57,507,024

Salary Commitment

Year: 2019	$40,395,280
Year: 2020	$28,123,940
Year: 2021	$14,940,840
Year: 2022	$1,955,000

Sidney Crosby	8,000,000(3)
Erik Karlsson	6,737,920(1)
Vladimir Tarasenko	4,583,600(2)
Matt Niskanen	2,992,000(2)
Patrick Marleau	2,880,000(1)
Duncan Keith	2,496,000(2)
Jack Campbell	2,324,000(3)
Nick Foligno	1,320,000(3)
Michael Frolik	1,200,000(1)
Anton Stralman	1,056,000(4)
Carter Hart	1,000,000(3)
William Nylander	899,000(4)
Niklas Hjalmarsson	851,000(2)
Radek Faksa	715,500(2)
Alex DeBrincat	700,000(2)
Kevin Fiala	500,000(1)
Josh Leivo	416,000(1)
Mikhail Sergachev	350,000(2)
Dylan Strome	350,000(2)
Jakub Vrana	350,000(1)

Andrej Sustr	67,200(1)
Curtis Lazar	62,640(3)
Jakub Jerabek	60,000(2)
Igor Ozhiganov	60,000(3)
Sven Andrighetto	50,220(1)
Brian Lashoff	50,000(2)
Juuso Valimaki	40,000(3)
Tom Kuhnhackl	39,200(3)
Michael Dal Colle	35,000(3)
Joshua Ho-Sang	35,000(1)
Max Veronneau	35,000(3)
Frederik Gauthier	35,000(1)
Justin Dowling	35,000(3)
Rourke Chartier	35,000(3)
Noah Juulsen	35,000(2)

Current Funds	$42,072,446
Home Games Remaining	38
Avg. Attendance	16,522
Avg. Revenue/Game	$1,387,876
Projected Revenue	$52,739,288

Expenses

Pro Payroll	$36,741,288
Farm Payroll	$212,256
Prospect Fees	$220,992
Coach	$50,000
Games Remaining	75
Total Game Expenses	$453,958
Projected Expenses	$34,046,832
Projected Balance	$60,764,902

Salary Commitment

Year: 2019	$36,953,544
Year: 2020	$31,143,544
Year: 2021	$20,407,576
Year: 2022	$6,583,200

Anze Kopitar	8,000,000(3)
John Gibson	4,315,200(4)
Ryan Ellis	3,287,200(2)
Seth Jones	2,552,000(2)
Brendan Gallagher	2,525,900(3)
William Karlsson	2,233,000(4)
Gustav Nyquist	1,748,000(3)
Jonathan Huberdeau	1,450,000(1)
Nikita Zaitsev	1,358,000(2)
Tomas Hertl	1,232,000(1)
Alexandar Georgiev	1,222,000(1)
Mathieu Perreault	800,000(1)
Brandon Manning	756,000(1)
Kris Russell	736,000(3)
Yanni Gourde	714,000(2)
Sven Baertschi	672,220(3)
Calle Jarnkrok	609,000(2)
Matt Grzelcyk	520,800(2)
Zack Kassian	471,968(2)
Michael Raffl	432,000(2)
Vinnie Hinostroza	406,000(2)
Travis Sanheim	350,000(2)
Anthony Beauvillier	350,000(1)

Martin Marincin	67,256(3)
Jacob Larsson	40,000(3)
Jaret Anderson-Dolan	35,000(4)
Philippe Myers	35,000(3)
Michael Amadio	35,000(2)

Current Funds	$33,270,539
Home Games Remaining	35
Avg. Attendance	20,000
Avg. Revenue/Game	$1,824,000
Projected Revenue	$63,840,000

Expenses

Pro Payroll	$38,993,088
Farm Payroll	$319,200
Prospect Fees	$196,395
Coach	$50,003
Games Remaining	70
Total Game Expenses	$482,423
Projected Expenses	$33,769,610
Projected Balance	$63,340,929

Salary Commitment

Year: 2019	$39,312,288
Year: 2020	$25,811,928
Year: 2021	$14,314,488
Year: 2022	$3,442,288

Pekka Rinne	5,520,000(3)
Tyson Barrie	3,905,440(2)
Dustin Brown	3,400,000(1)
Nathan MacKinnon	2,784,000(2)
Filip Forsberg	2,407,000(2)
Nikita Zadorov	2,262,000(3)
Jared Spurgeon	2,258,288(4)
David Perron	2,250,000(1)
Jacob Markstrom	1,624,000(1)
Jordan Eberle	1,548,960(1)
Rickard Rakell	1,260,000(1)
Zach Hyman	1,260,000(3)
Brian Dumoulin	1,064,000(2)
Joonas Korpisalo	1,044,000(4)
Brady Skjei	1,000,000(1)
Patrik Laine	1,000,000(1)
Christian Folin	952,000(2)
Esa Lindell	800,000(1)
Bryan Rust	783,000(3)
Joonas Donskoi	588,000(3)
Barclay Goodrow	582,400(1)
Marcus Pettersson	350,000(2)
Christian Jaros	350,000(3)

Max McCormick	39,200(3)
Evan Bouchard	35,000(4)
Andreas Englund	35,000(2)
Alan Quine	35,000(1)
Joey Daccord	35,000(4)
Clark Bishop	35,000(3)
Dante Fabbro	35,000(4)
Brandon Gignac	35,000(4)
Josh Mahura	35,000(3)

Current Funds	$16,700,543
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,941,000
Farm Payroll	$455,000
Prospect Fees	$214,488
Coach	$50,002
Games Remaining	82
Total Game Expenses	$276,347
Projected Expenses	$22,660,490
Projected Balance	-$5,959,947

Salary Commitment

Year: 2019	$22,396,000
Year: 2020	$17,376,500
Year: 2021	$9,177,980
Year: 2022	$1,021,000

Nicklas Backstrom	5,946,740(3)
Philipp Grubauer	2,688,000(2)
Brandon Dubinsky	2,288,000(2)
Justin Abdelkader	1,440,000(1)
Jake Dotchin	1,039,500(1)
Antti Raanta	1,000,000(1)
Ben Hutton	986,000(4)
Conor Sheary	884,240(3)
Chris Tanev	768,000(2)
Connor Carrick	702,000(2)
Magnus Paajarvi	597,520(2)
Austin Watson	588,000(3)
Mirco Mueller	493,000(3)
Dmitrij Jaskin	420,000(1)
William Carrier	350,000(1)
Adam Erne	350,000(1)
Slater Koekkoek	350,000(1)
Andreas Johnsson	350,000(2)
Anthony Cirelli	350,000(2)
Dryden Hunt	350,000(2)

Juho Lammikko	35,000(3)
Dylan Gambrell	35,000(3)
Timothy Gettinger	35,000(4)
Dillon Heatherington	35,000(3)
Ryan Kuffner	35,000(2)
Josh Teves	35,000(3)
Josh Currie	35,000(3)
Colin Blackwell	35,000(1)
Jacob MacDonald	35,000(1)
Calle Rosen	35,000(2)
Gabriel Carlsson	35,000(2)
Adam Gaudette	35,000(3)
Troy Terry	35,000(3)

Current Funds	$29,116,806
Home Games Remaining	39
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$37,440,000

Expenses

Pro Payroll	$29,853,600
Farm Payroll	$620,000
Prospect Fees	$75,316
Coach	$50,003
Games Remaining	77
Total Game Expenses	$373,158
Projected Expenses	$28,733,131
Projected Balance	$37,823,675

Salary Commitment

Year: 2019	$30,473,600
Year: 2020	$18,037,200
Year: 2021	$9,149,880
Year: 2022	$3,529,000

Devan Dubnyk	6,624,000(1)
Alex Steen	2,288,000(3)
Josh Manson	2,254,560(2)
Ryan Miller	2,160,000(2)
Linus Ullmark	1,450,000(4)
Jake Virtanen	1,160,000(4)
Richard Panik	1,127,280(2)
Ryan Kesler	1,104,000(2)
Jonathan Drouin	1,073,000(3)
Jonathon Merrill	1,034,880(3)
Cody Eakin	956,480(2)
Ryan Murray	896,000(1)
Tyler Johnson	870,000(1)
John Moore	862,400(1)
Zack Smith	814,000(4)
Victor Rask	756,000(1)
Frank Vatrano	725,000(2)
Andrei Svechnikov	700,000(3)
Adam Pelech	700,000(1)
Oskar Sundqvist	598,000(1)
Jonas Brodin	580,000(1)
Scott Laughton	420,000(2)
Austin Wagner	350,000(3)
Malcolm Subban	350,000(1)

Steven Santini	60,000(1)
Andreas Martinsen	35,000(3)
Dylan Sikura	35,000(2)
Luke Johnson	35,000(2)
Justin Kloos	35,000(2)
Jakub Zboril	35,000(4)
Isac Lundestrom	35,000(3)
Robby Fabbri	35,000(4)
Jakob Karlsson	35,000(3)
Jason Demers	35,000(1)
Mattias Janmark	35,000(1)
Blake Pietila	35,000(1)
Brady Keeper	35,000(3)
Martin Hanzal	35,000(4)
Mark Letestu	35,000(2)
Landon Bow	35,000(1)
Logan O'Connor	35,000(3)