Current Funds	$53,301,704
Home Games Remaining	0
Avg. Attendance	15,904
Avg. Revenue/Game	$1,221,424
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,255,880
Farm Payroll	$385,000
Prospect Fees	$178,763
Coach	$50,000
Games Remaining	0
Total Game Expenses	$474,020
Projected Expenses	$0,000
Projected Balance	$53,301,704

Salary Commitment

Year: 2020	$38,640,880
Year: 2021	$27,990,760
Year: 2022	$20,539,540
Year: 2023	$3,152,500

Alex Ovechkin	8,000,000(3)
Dylan Larkin	3,864,000(2)
Jacob Trouba	2,784,000(1)
Ryan Nugent-Hopkins	2,719,040(3)
Chris Kreider	2,451,120(1)
Justin Williams	2,160,000(1)
Colton Parayko	2,088,000(3)
Craig Anderson	1,672,000(3)
Anders Nilsson	1,500,000(1)
Brandon Carlo	1,160,000(4)
Micheal Ferland	1,120,000(2)
Pavel Buchnevich	1,036,000(3)
Bobby Ryan	920,000(1)
Ryan Graves	900,000(2)
Dylan DeMelo	899,000(3)
Vince Dunn	800,000(1)
Christian Dvorak	783,000(4)
Nick Schmaltz	739,500(4)
Sven Baertschi	672,220(2)
Jimmy Vesey	448,000(3)
Devin Shore	435,000(4)
Tyler Motte	405,000(2)
Nicolas Aube-Kubel	350,000(3)
Connor Clifton	350,000(2)

Urho Vaakanainen	35,000(3)
Jansen Harkins	35,000(3)
Anton Wedin	35,000(2)
Tyler Graovac	35,000(4)
Daniel Sprong	35,000(2)
Otto Koivula	35,000(3)
Christoffer Ehn	35,000(2)
Dmytro Timashov	35,000(3)
Nicholas Merkley	35,000(3)
Kyle Capobianco	35,000(2)
Anders Bjork	35,000(1)

Current Funds	$24,702,375
Home Games Remaining	0
Avg. Attendance	18,575
Avg. Revenue/Game	$1,420,722
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,664,760
Farm Payroll	$475,200
Prospect Fees	$75,710
Coach	$50,002
Games Remaining	0
Total Game Expenses	$515,435
Projected Expenses	$0,000
Projected Balance	$24,702,375

Salary Commitment

Year: 2020	$42,139,960
Year: 2021	$33,945,920
Year: 2022	$16,296,200
Year: 2023	$2,939,200

Sidney Crosby	8,000,000(2)
John Carlson	6,624,000(3)
Gabriel Landeskog	5,199,040(2)
Sean Couturier	3,179,680(2)
Jake Muzzin	2,992,000(3)
Mitch Marner	2,784,000(4)
Robin Lehner	2,284,240(1)
Jaccob Slavin	1,827,000(3)
Brent Seabrook	1,200,000(1)
Elvis Merzlikins	1,000,000(3)
Leo Komarov	925,000(1)
Wayne Simmonds	814,000(3)
Jordie Benn	800,000(1)
Mark Pysyk	766,800(1)
Luke Glendening	736,000(2)
Alex DeBrincat	700,000(1)
Tom Wilson	667,000(1)
Chris Wagner	420,000(1)
Carl Soderberg	396,000(1)
Ryan Reaves	350,000(2)

Dominik Kubalik	80,000(2)
Adam Boqvist	60,000(3)
Jonas Johansson	50,000(4)
Rasmus Sandin	40,000(3)
Jimmy Howard	35,200(4)
Joe Hicketts	35,000(2)
Alexander True	35,000(1)
Rudolfs Balcers	35,000(2)
Carter Verhaeghe	35,000(2)
Alexander Volkov	35,000(4)
Eetu Luostarinen	35,000(4)

Current Funds	$21,245,911
Home Games Remaining	0
Avg. Attendance	14,059
Avg. Revenue/Game	$1,004,061
Projected Revenue	$0,000

Expenses

Pro Payroll	$26,049,180
Farm Payroll	$394,700
Prospect Fees	$48,830
Coach	$50,020
Games Remaining	0
Total Game Expenses	$323,692
Projected Expenses	$0,000
Projected Balance	$21,245,911

Salary Commitment

Year: 2020	$26,443,880
Year: 2021	$22,427,880
Year: 2022	$8,392,940
Year: 2023	$113,500

Sergei Bobrovsky	4,180,000(3)
Alex Steen	2,288,000(2)
Brenden Dillon	2,160,000(2)
Juuse Saros	2,160,000(2)
Nino Niederreiter	1,878,240(2)
Alexander Radulov	1,440,000(2)
Matt Roy	1,309,500(2)
Cody Ceci	1,124,480(3)
Ryan Murray	1,019,760(3)
Filip Hronek	1,000,000(2)
Jason Demers	960,000(2)
Cody Eakin	956,480(1)
Riley Sheahan	916,400(1)
Milan Lucic	880,000(3)
Kyle Clifford	729,120(1)
Jake Debrusk	700,000(1)
Calle Jarnkrok	609,000(1)
Jared McCann	609,000(3)
Joakim Nordstrom	429,200(2)
Max Comtois	350,000(2)
Yakov Trenin	350,000(3)

Dennis Cholowski	60,000(2)
Denis Malgin	43,500(4)
Stefan Noesen	42,000(3)
Nick Seeler	39,200(3)
Conor Timmins	35,000(4)
Niko Mikkola	35,000(3)
Valentin Zykov	35,000(1)
Tage Thompson	35,000(1)
Keith Kinkaid	35,000(1)
Kale Clague	35,000(4)

Current Funds	$23,036,376
Home Games Remaining	0
Avg. Attendance	12,415
Avg. Revenue/Game	$744,848
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,289,200
Farm Payroll	$0,000
Prospect Fees	$181,710
Coach	$50,000
Games Remaining	0
Total Game Expenses	$225,865
Projected Expenses	$0,000
Projected Balance	$23,036,376

Salary Commitment

Year: 2020	$18,289,200
Year: 2021	$10,941,600
Year: 2022	$3,422,000
Year: 2023	$1,400,000

Mats Zuccarello	3,496,000(2)
Mike Smith	2,600,000(1)
Derick Brassard	1,980,000(2)
Andy Greene	1,672,000(3)
Christian Folin	952,000(1)
Cory Conacher	800,000(1)
Anthony Stolarz	600,000(1)
Carl Gunnarsson	533,600(2)
Brad Hunt	533,600(1)
J.T. Compher	432,000(2)
Daniel Carr	420,000(1)
Jean-Sebastien Dea	392,000(1)
Kiefer Sherwood	378,000(2)
Carl Dahlstrom	350,000(1)
Dakota Mermis	350,000(1)
Ryan Poehling	350,000(3)
David Kase	350,000(4)
Dale Weise	350,000(1)
Karl Alzner	350,000(4)
Logan Brown	350,000(2)
Warren Foegele	350,000(2)
Logan Shaw	350,000(4)
Morgan Geekie	350,000(4)

Current Funds	$122,751,355
Home Games Remaining	0
Avg. Attendance	18,607
Avg. Revenue/Game	$1,428,093
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,982,920
Farm Payroll	$390,000
Prospect Fees	$147,826
Coach	$50,020
Games Remaining	0
Total Game Expenses	$519,156
Projected Expenses	$0,000
Projected Balance	$122,751,355

Salary Commitment

Year: 2020	$42,372,920
Year: 2021	$18,402,240
Year: 2022	$11,775,320
Year: 2023	$772,000

Max Pacioretty	6,000,000(1)
Jaroslav Halak	4,250,000(1)
Alexander Edler	3,910,000(1)
Jack Eichel	3,625,000(3)
Mark Giordano	2,992,000(2)
Matt Niskanen	2,992,000(1)
Mikko Rantanen	2,520,000(3)
Darnell Nurse	2,128,000(2)
Johnny Gaudreau	1,986,320(3)
Zdeno Chara	1,900,000(1)
Kyle Palmieri	1,863,680(1)
Tyler Toffoli	1,361,920(2)
Phillip Danault	1,073,000(3)
Cale Makar	1,000,000(3)
Pierre-Luc Dubois	1,000,000(1)
Ilya Kovalchuk	851,000(1)
Blake Coleman	714,000(1)
Justin Abdelkader	414,000(3)
Brad Richardson	352,000(4)
Pavel Francouz	350,000(3)
Martin Fehervary	350,000(4)
Jay Beagle	350,000(1)

Jesperi Kotkaniemi	40,000(2)
Oliver Wahlstrom	35,000(4)
Tyson Jost	35,000(1)
Noah Gregor	35,000(3)
Trent Frederic	35,000(2)
Jesper Bratt	35,000(1)
Drake Batherson	35,000(2)
Jack Roslovic	35,000(1)
Filip Chlapik	35,000(1)
Beck Malenstyn	35,000(4)
Sam Steel	35,000(2)

Current Funds	$11,418,232
Home Games Remaining	0
Avg. Attendance	11,166
Avg. Revenue/Game	$857,409
Projected Revenue	$0,000

Expenses

Pro Payroll	$23,185,920
Farm Payroll	$626,600
Prospect Fees	$82,700
Coach	$50,002
Games Remaining	0
Total Game Expenses	$292,015
Projected Expenses	$0,000
Projected Balance	$11,418,232

Salary Commitment

Year: 2020	$23,812,520
Year: 2021	$13,069,560
Year: 2022	$5,138,300
Year: 2023	$3,047,000

Erik Gustafsson	2,772,000(2)
Matt Murray	2,430,000(1)
Josh Manson	2,254,560(1)
Henrik Lundqvist	2,070,000(2)
Justin Braun	1,500,000(1)
Curtis McElhinney	1,320,000(4)
Jake McCabe	1,160,000(3)
Tyler Johnson	925,000(1)
Carter Hutton	880,000(4)
Bryan Little	851,000(1)
Connor Brown	812,000(4)
Henri Jokiharju	700,000(2)
PE Bellemare	700,000(1)
Trevor van Riemsdyk	588,000(1)
Michael Frolik	580,000(1)
Josh Archibald	451,360(2)
Martin Frk	392,000(3)
Zach Aston-Reese	350,000(1)
Alex Iafallo	350,000(1)
Paul Carey	350,000(2)
Par Lindholm	350,000(2)
Robert Thomas	350,000(2)
Dominik Kahun	350,000(2)
Conor Garland	350,000(2)
Robby Fabbri	350,000(3)

Jonathan Ericsson	88,800(1)
Fredrik Claesson	72,800(2)
John Gilmour	66,700(3)
Jan Rutta	50,000(1)
Charlie Lindgren	42,000(3)
Joel Hanley	40,600(1)
Joseph Blandisi	40,600(3)
Frederik Gauthier	40,500(2)
Noah Dobson	40,000(3)
Brian Gibbons	39,600(2)
Alexandre Carrier	35,000(1)
Lucas Carlsson	35,000(4)
Zach Trotman	35,000(2)

Current Funds	$55,059,754
Home Games Remaining	0
Avg. Attendance	16,723
Avg. Revenue/Game	$1,366,626
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,984,806
Farm Payroll	$203,280
Prospect Fees	$56,670
Coach	$50,020
Games Remaining	0
Total Game Expenses	$491,400
Projected Expenses	$0,000
Projected Balance	$55,059,754

Salary Commitment

Year: 2020	$40,188,086
Year: 2021	$24,258,006
Year: 2022	$16,907,006
Year: 2023	$7,283,806

John Tavares	5,261,806(4)
Tuukka Rask	4,370,000(1)
Drew Doughty	3,740,000(3)
Ryan Getzlaf	3,128,000(3)
Leon Draisaitl	2,407,000(2)
Mikael Backlund	2,392,000(2)
Aleksander Barkov	2,378,000(1)
Keith Yandle	2,288,000(1)
Eric Staal	2,160,000(2)
Rasmus Ristolainen	2,146,000(1)
Brayden Point	2,016,000(3)
Jack Johnson	1,748,000(1)
Alec Martinez	1,672,000(4)
Elias Lindholm	1,334,000(1)
Brian Boyle	1,152,000(1)
Greg McKegg	392,000(2)
Quinn Hughes	350,000(3)
Anton Forsberg	350,000(4)
Gabriel Vilardi	350,000(3)
Aaron Ness	350,000(1)

Anton Lindholm	52,080(1)
Andy Andreoff	42,000(1)
Steven Fogarty	39,200(3)
Brendan Leipsic	35,000(1)
Gerald Mayhew	35,000(1)

Current Funds	$16,678,889
Home Games Remaining	0
Avg. Attendance	17,142
Avg. Revenue/Game	$1,208,894
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,545,871
Farm Payroll	$140,000
Prospect Fees	$33,380
Coach	$50,001
Games Remaining	0
Total Game Expenses	$472,796
Projected Expenses	$0,000
Projected Balance	$16,678,889

Salary Commitment

Year: 2020	$38,685,871
Year: 2021	$33,619,271
Year: 2022	$23,061,651
Year: 2023	$1,566,488

Patrice Bergeron	6,621,014(3)
Carey Price	4,652,180(2)
Tomas Tatar	3,128,000(3)
Logan Couture	3,041,149(3)
Jordan Staal	2,992,000(3)
Jakob Silfverberg	2,070,000(3)
Noah Hanifin	1,508,000(3)
Phil Kessel	1,440,000(2)
Nick Holden	1,320,000(2)
Ben Chiarot	1,314,600(1)
Lars Eller	1,056,000(3)
Joel Edmundson	1,044,000(3)
Anthony Bitetto	1,000,000(1)
Tanner Pearson	951,440(2)
Jonathan Bernier	920,000(2)
Frans Nielsen	888,000(1)
Vladislav Namestnikov	812,000(2)
Erik Haula	812,000(1)
Radim Simek	704,000(4)
Jesper Fast	667,000(1)
Brock McGinn	512,488(4)
Justin Holl	392,000(2)
Nathan Gerbe	350,000(4)
Thomas Chabot	350,000(1)

Chad Ruhwedel	35,000(1)
Andrew Ladd	35,000(2)
Ben Street	35,000(2)
Adam Brooks	35,000(3)

Current Funds	$36,716,517
Home Games Remaining	0
Avg. Attendance	11,532
Avg. Revenue/Game	$802,608
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,292,552
Farm Payroll	$70,000
Prospect Fees	$183,720
Coach	$50,001
Games Remaining	0
Total Game Expenses	$251,174
Projected Expenses	$0,000
Projected Balance	$36,716,517

Salary Commitment

Year: 2020	$20,362,552
Year: 2021	$14,707,712
Year: 2022	$8,838,352
Year: 2023	$5,099,120

Cory Schneider	3,623,840(1)
Ryan Johansen	2,852,640(2)
Kyle Connor	2,324,000(3)
Matthew Tkachuk	2,262,000(4)
Luca Sbisa	1,056,000(4)
Nathan Beaulieu	1,028,720(2)
Valtteri Filppula	768,000(1)
Scott Harrington	673,232(3)
Pavel Zacha	667,000(4)
Alex Lyon	588,000(2)
Brandon Pirri	493,000(1)
Brendan Gaunce	414,120(4)
Pontus Aberg	392,000(3)
German Rubtsov	350,000(4)
Michael Sgarbossa	350,000(4)
Martin Necas	350,000(2)
Jordan Kyrou	350,000(2)
Max Jones	350,000(2)
Jake Bischoff	350,000(1)
Colton White	350,000(3)
Samuel Morin	350,000(1)
Henrik Borgstrom	350,000(2)

Dalton Prout	35,000(1)
C.J. Suess	35,000(1)

Current Funds	$14,264,738
Home Games Remaining	0
Avg. Attendance	12,412
Avg. Revenue/Game	$1,161,779
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,313,908
Farm Payroll	$145,600
Prospect Fees	$73,988
Coach	$50,002
Games Remaining	0
Total Game Expenses	$482,726
Projected Expenses	$0,000
Projected Balance	$14,264,738

Salary Commitment

Year: 2020	$39,459,508
Year: 2021	$21,532,228
Year: 2022	$18,690,508
Year: 2023	$5,872,828

Dougie Hamilton	5,201,280(3)
Mark Scheifele	4,026,400(3)
Anders Lee	3,000,000(1)
Cam Talbot	2,992,000(4)
Semyon Varlamov	2,880,000(1)
Torey Krug	2,552,000(1)
Patric Hornqvist	2,392,000(1)
Reilly Smith	2,345,280(1)
Jamie Oleksiak	2,181,760(2)
Morgan Rielly	2,088,000(1)
Mike Hoffman	1,980,000(3)
Kevin Fiala	1,540,000(3)
Sean Walker	1,406,500(4)
Evgenii Dadonov	1,200,000(1)
Oskar Sundqvist	752,840(4)
Andrew Copp	686,488(4)
Brett Connolly	619,360(2)
Scott Laughton	420,000(1)
Dylan Strome	350,000(1)
Korbinian Holzer	350,000(1)
Mikhail Sergachev	350,000(1)

Anton Blidh	40,600(2)
Jack Studnicka	35,000(4)
Egor Korshkov	35,000(3)
Jack Hughes	35,000(3)

Current Funds	$94,740,414
Home Games Remaining	0
Avg. Attendance	16,662
Avg. Revenue/Game	$1,279,593
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,926,845
Farm Payroll	$310,000
Prospect Fees	$92,750
Coach	$50,020
Games Remaining	0
Total Game Expenses	$492,434
Projected Expenses	$0,000
Projected Balance	$94,740,414

Salary Commitment

Year: 2020	$40,236,845
Year: 2021	$21,276,065
Year: 2022	$16,172,825
Year: 2023	$4,180,000

Taylor Hall	5,734,400(1)
Blake Wheeler	4,768,180(1)
Alex Pietrangelo	4,567,825(3)
Claude Giroux	4,180,000(3)
Jakub Voracek	2,880,000(1)
Cam Fowler	2,755,200(1)
Sebastian Aho	2,552,000(4)
Ian Cole	1,980,000(3)
Hampus Lindholm	1,885,000(1)
Craig Smith	1,380,000(2)
Jake Virtanen	1,160,000(3)
MacKenzie Blackwood	1,000,000(2)
Justin Schultz	814,000(4)
T.J. Brodie	814,000(4)
Jean-Gabriel Pageau	800,240(2)
Jason Spezza	768,000(2)
Roope Hintz	600,000(2)
Chris Tierney	588,000(1)
Chris Driedger	350,000(1)
Jordan Greenway	350,000(2)

Erik Cernak	100,000(2)
Carl Grundstrom	35,000(2)
Rasmus Asplund	35,000(3)
Nicolas Roy	35,000(2)
Brett Howden	35,000(2)
Morgan Frost	35,000(3)
Ryan MacInnis	35,000(3)

Current Funds	$7,088,386
Home Games Remaining	0
Avg. Attendance	12,575
Avg. Revenue/Game	$1,026,121
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,660,380
Farm Payroll	$467,600
Prospect Fees	$243,957
Coach	$50,001
Games Remaining	0
Total Game Expenses	$492,950
Projected Expenses	$0,000
Projected Balance	$7,088,386

Salary Commitment

Year: 2020	$40,127,980
Year: 2021	$17,348,020
Year: 2022	$7,826,100
Year: 2023	$70,000

Shea Weber	4,922,000(3)
Matt Duchene	3,856,160(1)
Erik Johnson	3,340,000(2)
Johnny Boychuk	3,000,000(1)
David Perron	3,000,000(1)
David Savard	2,600,000(1)
Ben Bishop	2,530,540(1)
Brayden Schenn	2,405,760(1)
Brandon Saad	2,169,440(2)
Jaden Schwartz	1,628,480(2)
Marc-Edouard Vlasic	1,440,000(1)
David Krejci	1,320,000(2)
James Reimer	1,320,000(3)
Brock Nelson	942,500(1)
Nikolaj Ehlers	826,500(3)
Travis Zajac	800,000(1)
Devon Toews	700,000(1)
Calvin Petersen	700,000(1)
Ryan Dzingel	609,000(2)
Nikita Gusev	500,000(3)
Mark Jankowski	350,000(1)
Victor Olofsson	350,000(2)
Zach Sanford	350,000(1)

Dean Kukan	42,000(3)
Nic Petan	40,600(3)
Janne Kuokkanen	35,000(2)
Cameron Hughes	35,000(3)
Zachary Senyshyn	35,000(3)
Chase De Leo	35,000(2)
Adam Johnson	35,000(1)
Danil Yurtaykin	35,000(1)
Gustav Olofsson	35,000(4)
Alexander Yelesin	35,000(1)
Sami Niku	35,000(2)
Joshua Norris	35,000(4)
Lukas Radil	35,000(3)

Current Funds	$38,896,103
Home Games Remaining	0
Avg. Attendance	16,428
Avg. Revenue/Game	$788,541
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,129,440
Farm Payroll	$372,500
Prospect Fees	$205,093
Coach	$50,002
Games Remaining	0
Total Game Expenses	$253,135
Projected Expenses	$0,000
Projected Balance	$38,896,103

Salary Commitment

Year: 2020	$20,501,940
Year: 2021	$15,457,540
Year: 2022	$3,257,200
Year: 2023	$934,200

Justin Faulk	3,833,200(2)
Jeff Skinner	2,398,300(2)
Max Domi	1,647,000(1)
Mikael Granlund	1,471,680(2)
Scott Mayfield	1,400,000(2)
Miro Heiskanen	1,000,000(2)
Valeri Nichushkin	1,000,000(3)
Nico Hischier	800,000(1)
Zemgus Girgensons	742,400(1)
Lawson Crouse	739,500(4)
Joakim Ryan	532,000(3)
Matthew Nieto	517,360(2)
Jacob de La Rose	464,000(2)
Colby Cave	406,000(3)
Joel L'Esperance	378,000(2)
Josh Mahura	350,000(2)
Mark Friedman	350,000(2)
Calvin Pickard	350,000(1)
Danton Heinen	350,000(1)
David Ayres	350,000(3)
Ross Johnston	350,000(1)
Luke Witkowski	350,000(1)
Kasperi Kapanen	350,000(1)

Blake Lizotte	43,500(4)
Kole Sherwood	40,600(4)
Matt Luff	40,600(4)
Justin Bailey	37,800(2)
Gabriel Dumont	35,000(4)
Brandon Hagel	35,000(4)
Alexander Nylander	35,000(1)
Sam Carrick	35,000(3)
Joona Luoto	35,000(1)
Mathieu Olivier	35,000(1)

Current Funds	$24,654,009
Home Games Remaining	0
Avg. Attendance	11,114
Avg. Revenue/Game	$933,548
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,449,710
Farm Payroll	$601,800
Prospect Fees	$161,098
Coach	$50,001
Games Remaining	0
Total Game Expenses	$478,812
Projected Expenses	$0,000
Projected Balance	$24,654,009

Salary Commitment

Year: 2020	$39,051,510
Year: 2021	$22,474,710
Year: 2022	$10,870,710
Year: 2023	$2,619,600

Ryan McDonagh	4,567,430(3)
Oliver Ekman-Larsson	4,026,400(1)
Jamie Benn	3,400,000(1)
Thomas Greiss	3,344,000(1)
Cam Atkinson	3,128,000(2)
Tyler Myers	2,496,000(2)
Jordan Eberle	2,160,000(2)
Adam Henrique	2,160,000(2)
James van Riemsdyk	1,824,000(1)
Paul Stastny	1,748,000(1)
Nazem Kadri	1,672,000(4)
Luke Schenn	1,500,000(1)
Linus Ullmark	1,450,000(3)
Mike Reilly	1,006,880(3)
Nicolas Hague	1,000,000(3)
Derek Stepan	960,000(2)
Ryan Hartman	522,000(4)
Johan Larsson	435,000(1)
Mason Appleton	350,000(2)
Brendan Lemieux	350,000(2)
Tucker Poolman	350,000(4)

Nate Thompson	64,400(1)
Josh Brown	60,000(1)
Sheldon Dries	40,600(4)
John Quenneville	39,200(3)
Brendan Perlini	39,200(3)
Jonny Brodzinski	39,200(3)
Patrick Russell	39,200(3)
Cayden Primeau	35,000(4)
Dylan McIlrath	35,000(3)
Chris Stewart	35,000(1)
Scott Sabourin	35,000(1)
Melker Karlsson	35,000(1)
Cody Glass	35,000(3)
Jakob Lilja	35,000(1)
T.J. Tynan	35,000(1)

Current Funds	$18,273,093
Home Games Remaining	0
Avg. Attendance	13,723
Avg. Revenue/Game	$991,444
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,904,140
Farm Payroll	$285,000
Prospect Fees	$282,487
Coach	$50,001
Games Remaining	0
Total Game Expenses	$274,654
Projected Expenses	$0,000
Projected Balance	$18,273,093

Salary Commitment

Year: 2020	$22,189,140
Year: 2021	$18,394,140
Year: 2022	$8,172,500
Year: 2023	$3,396,500

Ivan Provorov	2,552,000(4)
Jordan Binnington	2,464,000(3)
David Pastrnak	1,972,000(2)
Aaron Ekblad	1,885,000(2)
Shayne Gostisbehere	1,885,000(3)
Shea Theodore	1,876,000(2)
Jason Zucker	1,408,960(2)
John Marino	1,200,000(1)
Sean Monahan	1,160,000(1)
Nick Bjugstad	967,680(2)
Brandon Montour	739,500(4)
Artturi Lehkonen	621,000(2)
Kevin Labanc	567,000(2)
Anthony Duclair	464,000(2)
Travis Boyd	392,000(3)
Clayton Keller	350,000(1)
Tristan Jarry	350,000(1)
Chandler Stephenson	350,000(1)
David Kampf	350,000(1)
Filip Chytil	350,000(2)

Caleb Jones	40,000(2)
Casey Mittelstadt	35,000(2)
Oscar Dansk	35,000(1)
Lawrence Pilut	35,000(2)
Klim Kostin	35,000(4)
Cole Bardreau	35,000(3)
Kasimir Kaskisuo	35,000(4)
Thomas Di Pauli	35,000(4)

Current Funds	$25,473,531
Home Games Remaining	0
Avg. Attendance	16,277
Avg. Revenue/Game	$1,406,221
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,156,402
Farm Payroll	$421,600
Prospect Fees	$194,580
Coach	$50,000
Games Remaining	0
Total Game Expenses	$497,836
Projected Expenses	$0,000
Projected Balance	$25,473,531

Salary Commitment

Year: 2020	$40,578,002
Year: 2021	$19,611,322
Year: 2022	$17,517,322
Year: 2023	$3,132,600

Steven Stamkos	6,260,442(3)
Evgeni Malkin	6,029,680(1)
Mika Zibanejad	5,649,280(3)
Jeff Petry	4,250,000(1)
Kevin Shattenkirk	2,496,000(1)
Mark Borowiecki	1,980,000(4)
Anton Khudobin	1,200,000(1)
Mathew Dumba	1,073,000(1)
Jake Gardiner	1,056,000(4)
Patrick Marleau	1,000,000(1)
Marcus Johansson	925,000(1)
Tyler Bozak	920,000(1)
Kyle Okposo	851,000(2)
Alex Killorn	851,000(2)
Cal Clutterbuck	851,000(3)
Joel Armia	783,000(3)
Alex Stalock	768,000(1)
Pat Maroon	768,000(1)
Tyler Ennis	736,000(3)
Nate Schmidt	667,000(1)
Jordan Weal	392,000(2)
Brock Boeser	350,000(1)
Robert Hagg	300,000(1)

Greg Pateryn	61,600(4)
Matiss Kivlenieks	45,000(1)
Barrett Hayton	35,000(3)
Lukas Vejdemo	35,000(3)
Victor Mete	35,000(1)
Otto Leskinen	35,000(4)
Jake Evans	35,000(3)
Gage Quinney	35,000(1)
Jordan Gross	35,000(1)
Anthony Angello	35,000(1)
Mason Marchment	35,000(1)

Current Funds	$31,850,895
Home Games Remaining	0
Avg. Attendance	18,587
Avg. Revenue/Game	$1,462,101
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,361,316
Farm Payroll	$367,240
Prospect Fees	$96,140
Coach	$50,001
Games Remaining	0
Total Game Expenses	$486,277
Projected Expenses	$0,000
Projected Balance	$31,850,895

Salary Commitment

Year: 2020	$39,728,556
Year: 2021	$27,205,356
Year: 2022	$18,230,116
Year: 2023	$6,589,000

Darcy Kuemper	4,922,000(3)
Kris Letang	4,708,000(2)
Brad Marchand	4,553,116(3)
Ryan O'Reilly	3,711,680(1)
Evander Kane	3,362,240(1)
Zach Werenski	3,335,000(4)
Jake Guentzel	3,219,000(4)
Zach Parise	2,250,000(1)
Ondrej Palat	1,729,280(1)
Ryan Pulock	1,711,000(3)
Brady Tkachuk	1,000,000(2)
Rasmus Dahlin	1,000,000(2)
Casey Cizikas	960,000(2)
Vladislav Gavrikov	800,000(2)
Rasmus Andersson	350,000(1)
Filip Zadina	350,000(3)
Denis Gurianov	350,000(2)
Marcus Hogberg	350,000(1)
Teddy Blueger	350,000(1)
Micheal Haley	350,000(1)

Vladimir Sobotka	61,600(2)
Andrej Sekera	53,360(2)
Scott Wilson	42,280(2)
Trevor Carrick	35,000(1)
Tomas Jurco	35,000(3)
Tim Heed	35,000(1)
Calvin Thurkauf	35,000(4)
Zach Whitecloud	35,000(3)
Gilles Senn	35,000(3)

Current Funds	$18,470,638
Home Games Remaining	0
Avg. Attendance	14,845
Avg. Revenue/Game	$926,336
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,096,100
Farm Payroll	$503,400
Prospect Fees	$197,232
Coach	$50,020
Games Remaining	0
Total Game Expenses	$254,229
Projected Expenses	$0,000
Projected Balance	$18,470,638

Salary Commitment

Year: 2020	$20,599,500
Year: 2021	$7,788,500
Year: 2022	$5,935,100
Year: 2023	$3,037,300

Brian Elliott	3,344,000(1)
Roman Polak	2,250,000(1)
Alex Biega	1,824,000(1)
Matt Benning	1,358,000(1)
Robert Bortuzzo	1,152,000(1)
Brendan Smith	888,000(1)
Jay Bouwmeester	851,000(3)
Haydn Fleury	800,000(1)
Joel Eriksson Ek	739,500(4)
Matt Martin	644,000(2)
Colton Sceviour	616,000(3)
Sean Kuraly	520,800(3)
Mathieu Perreault	510,400(4)
Nic Dowd	510,400(4)
Ryan Carpenter	414,000(4)
Mattias Janmark	414,000(4)
Michael Hutchinson	414,000(4)
Nikolay Goldobin	378,000(2)
Garnet Hathaway	368,000(2)
Kirby Dach	350,000(3)
Adin Hill	350,000(2)
Tyler Pitlick	350,000(1)
Dennis Gilbert	350,000(3)
Charles Hudon	350,000(1)
Carson Soucy	350,000(1)

Kevin Gravel	78,400(2)
Matt Tennyson	40,000(1)
Christian Fischer	35,000(1)
Julien Gauthier	35,000(3)
Liam Foudy	35,000(4)
Kevin Stenlund	35,000(3)
Nikolai Knyzhov	35,000(3)
J.C. Beaudin	35,000(3)
Oliver Kylington	35,000(2)
Buddy Robinson	35,000(3)
Zac Rinaldo	35,000(1)
Jani Hakanpaa	35,000(1)
Andrei Chibisov	35,000(3)

Current Funds	$11,474,743
Home Games Remaining	0
Avg. Attendance	10,015
Avg. Revenue/Game	$769,176
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,025,694
Farm Payroll	$140,000
Prospect Fees	$114,200
Coach	$50,003
Games Remaining	0
Total Game Expenses	$260,121
Projected Expenses	$0,000
Projected Balance	$11,474,743

Salary Commitment

Year: 2020	$21,165,694
Year: 2021	$19,459,694
Year: 2022	$10,683,094
Year: 2023	$1,831,400

Pekka Rinne	5,520,000(2)
P.K. Subban	5,161,304(3)
Marco Scandella	880,000(4)
Michael Stone	800,000(1)
Victor Rask	675,360(3)
Colton Sissons	609,000(3)
Malcolm Subban	588,000(3)
Kyle Turris	533,600(2)
Tomas Nosek	520,800(2)
Brett Ritchie	520,350(3)
Alex Chiasson	510,400(4)
Jason Dickinson	502,200(2)
Mathieu Joseph	500,000(2)
Ethan Bear	500,000(2)
Madison Bowey	500,000(1)
Jujhar Khaira	435,000(3)
Kevin Rooney	407,680(3)
Gemel Smith	406,000(4)
Nicolas Deslauriers	406,000(1)
Libor Hajek	350,000(3)
Sammy Blais	350,000(2)
Jeremy Lauzon	350,000(2)

Givani Smith	35,000(3)
Zack MacEwen	35,000(3)
William Lagesson	35,000(3)
Tyler Benson	35,000(4)

Current Funds	$53,106,830
Home Games Remaining	0
Avg. Attendance	14,741
Avg. Revenue/Game	$1,308,996
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,707,243
Farm Payroll	$665,120
Prospect Fees	$57,140
Coach	$50,003
Games Remaining	0
Total Game Expenses	$505,848
Projected Expenses	$0,000
Projected Balance	$53,106,830

Salary Commitment

Year: 2020	$41,372,363
Year: 2021	$27,501,363
Year: 2022	$17,157,203
Year: 2023	$1,284,000

Jonathan Toews	6,227,715(3)
Connor McDavid	5,220,000(3)
Mark Stone	4,009,040(2)
Andrei Vasilevskiy	3,920,000(1)
Mattias Ekholm	2,600,000(1)
Artemi Panarin	2,464,000(1)
Adam Larsson	2,203,040(2)
Dmitry Orlov	1,885,000(1)
Ryan Strome	1,826,048(3)
Jeff Carter	1,320,000(3)
Kevin Hayes	1,044,000(2)
Teuvo Teravainen	1,036,000(1)
Brett Pesce	1,026,000(1)
Patrik Nemeth	928,000(2)
Neal Pionk	800,000(1)
David Rittich	783,000(2)
Jordan Martinook	742,000(2)
Michal Kempny	704,000(4)
Nick Bonino	616,000(3)
Drake Caggiula	539,400(4)
Rocco Grimaldi	464,000(3)
Trevor Moore	350,000(2)

Trevor Daley	81,400(2)
Louis Domingue	63,800(2)
Jordan Oesterle	52,080(2)
Aaron Dell	51,040(3)
Jonas Siegenthaler	50,000(2)
Mikhail Vorobyev	40,600(4)
Jacob Middleton	39,200(3)
Brett Seney	39,200(3)
Peter Cehlarik	37,800(2)
Matthew Highmore	35,000(3)
Joakim Nygard	35,000(3)
Joel Persson	35,000(1)
Christian Djoos	35,000(1)
Vladislav Kamenev	35,000(1)
Lucas Wallmark	35,000(1)

Current Funds	$10,658,377
Home Games Remaining	0
Avg. Attendance	14,608
Avg. Revenue/Game	$1,099,528
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,906,160
Farm Payroll	$289,800
Prospect Fees	$88,907
Coach	$50,020
Games Remaining	0
Total Game Expenses	$479,694
Projected Expenses	$0,000
Projected Balance	$10,658,377

Salary Commitment

Year: 2020	$39,195,960
Year: 2021	$33,298,160
Year: 2022	$20,800,320
Year: 2023	$2,370,000

Victor Hedman	6,624,000(3)
Tyler Seguin	5,227,600(2)
Frederik Andersen	4,970,600(3)
Nikita Kucherov	4,783,520(3)
John Klingberg	3,335,000(2)
Evgeny Kuznetsov	2,239,440(2)
Viktor Arvidsson	1,943,000(3)
Joe Pavelski	1,500,000(1)
Martin Jones	1,320,000(4)
Charlie McAvoy	1,000,000(1)
Ron Hainsey	925,000(1)
Matt Calvert	888,000(1)
Artem Anisimov	736,000(2)
Stephen Johns	700,000(4)
Derek Grant	432,000(2)
Marcus Sorensen	420,000(2)
Brandon Tanev	406,000(1)
Noel Acciari	406,000(1)
MacKenzie Weegar	350,000(1)
Tim Schaller	350,000(4)
Kurtis MacDermid	350,000(1)

Taro Hirose	39,200(3)
Dominic Toninato	37,800(1)
Nico Sturm	37,800(2)
Maxime Lajoie	35,000(2)
Dominik Simon	35,000(1)
David Gustafsson	35,000(3)
Mitchell Stephens	35,000(2)
Nicholas Caamano	35,000(3)

Current Funds	$7,477,942
Home Games Remaining	0
Avg. Attendance	10,102
Avg. Revenue/Game	$770,424
Projected Revenue	$0,000

Expenses

Pro Payroll	$22,365,560
Farm Payroll	$282,800
Prospect Fees	$138,669
Coach	$50,001
Games Remaining	0
Total Game Expenses	$278,500
Projected Expenses	$0,000
Projected Balance	$7,477,942

Salary Commitment

Year: 2020	$22,648,360
Year: 2021	$13,156,600
Year: 2022	$4,447,000
Year: 2023	$1,532,000

Mike Green	2,760,000(1)
Petr Mrazek	2,508,800(2)
Gustav Nyquist	1,748,000(2)
Brayden McNabb	1,565,760(1)
Dmitry Kulikov	1,440,000(2)
Nikita Zaitsev	1,358,000(1)
Braydon Coburn	1,056,000(4)
Travis Dermott	1,000,000(1)
Devan Dubnyk	960,000(2)
Dan Hamhuis	888,000(2)
Marko Dano	644,000(1)
Sam Gagner	644,000(2)
Juuso Riikola	616,000(3)
Garret Sparks	588,000(3)
Markus Nutivaara	588,000(1)
Miikka Salomaki	464,000(3)
Paul Ladue	448,000(2)
Ashton Sautner	435,000(3)
Michael Chaput	406,000(1)
Tyler Lewington	406,000(4)
Riley Nash	400,000(1)
Matthew Peca	392,000(3)
Kaapo Kakko	350,000(3)
Gabriel Bourque	350,000(1)
Joel Kellman	350,000(1)

John Hayden	37,800(2)
Max Veronneau	35,000(2)
Brendan Guhle	35,000(1)
Joshua Jacobs	35,000(3)
Martin Kaut	35,000(4)
Aleksi Saarela	35,000(4)
Rhett Gardner	35,000(3)
Colin Wilson	35,000(1)

Current Funds	$28,051,164
Home Games Remaining	0
Avg. Attendance	11,228
Avg. Revenue/Game	$808,439
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,528,802
Farm Payroll	$245,000
Prospect Fees	$91,600
Coach	$50,002
Games Remaining	0
Total Game Expenses	$255,066
Projected Expenses	$0,000
Projected Balance	$28,051,164

Salary Commitment

Year: 2020	$20,773,802
Year: 2021	$17,401,802
Year: 2022	$10,910,300
Year: 2023	$4,480,300

Patrick Kane	4,160,502(2)
Braden Holtby	2,070,000(3)
Jakob Chychrun	2,030,000(4)
Connor Murphy	1,885,000(3)
Colin Miller	1,596,000(2)
Josh Bailey	1,320,000(3)
Will Butcher	1,000,000(1)
Troy Stecher	942,500(4)
Paul Byron	888,000(1)
Alexander Wennberg	714,000(1)
Jayson Megna	422,800(4)
Carter Rowney	350,000(2)
Dillon Dube	350,000(2)
Alexandre Texier	350,000(3)
Michael Dipietro	350,000(3)
Colin White	350,000(1)
Alex Nedeljkovic	350,000(3)
Jason Robertson	350,000(4)
Antti Suomela	350,000(1)
Kieffer Bellows	350,000(4)
Tobias Bjornfot	350,000(4)

Joachim Blichfeld	35,000(1)
Cameron Gaunce	35,000(3)
Andrew Agozzino	35,000(1)
Jesper Boqvist	35,000(3)
Brennan Menell	35,000(4)
Ryan Lindgren	35,000(3)
Jayce Hawryluk	35,000(2)

Current Funds	$37,145,105
Home Games Remaining	0
Avg. Attendance	12,787
Avg. Revenue/Game	$859,202
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,424,220
Farm Payroll	$105,000
Prospect Fees	$167,808
Coach	$50,003
Games Remaining	0
Total Game Expenses	$228,622
Projected Expenses	$0,000
Projected Balance	$37,145,105

Salary Commitment

Year: 2020	$18,529,220
Year: 2021	$8,429,940
Year: 2022	$3,708,620
Year: 2023	$1,558,500

Ryan Miller	2,160,000(1)
Darren Helm	1,748,000(1)
Deryk Engelland	1,500,000(1)
Erik Gudbranson	1,177,120(2)
Richard Panik	1,127,280(1)
Derek Forbort	1,073,000(2)
Brandon Davidson	1,036,000(1)
Mike Matheson	942,500(4)
Antoine Roussel	851,000(2)
Cedric Paquette	627,200(3)
Corey Perry	616,000(4)
Xavier Ouellet	560,000(3)
Ivan Barbashev	502,200(2)
Markus Granlund	437,920(3)
Evan Rodrigues	420,000(3)
Loui Eriksson	400,000(1)
Mikkel Boedker	384,000(2)
Nikolai Prokhorkin	384,000(2)
Nathan Walker	378,000(1)
Mackenzie MacEachern	350,000(1)
Eric Robinson	350,000(2)
Karson Kuhlman	350,000(1)
Gaetan Haas	350,000(1)
Eric Comrie	350,000(1)
Boo Nieves	350,000(1)

Anthony Richard	35,000(3)
Jake Walman	35,000(3)
Dante Fabbro	35,000(3)

Current Funds	$23,450,060
Home Games Remaining	0
Avg. Attendance	14,895
Avg. Revenue/Game	$1,215,438
Projected Revenue	$0,000

Expenses

Pro Payroll	$32,092,360
Farm Payroll	$484,200
Prospect Fees	$134,882
Coach	$50,003
Games Remaining	0
Total Game Expenses	$399,530
Projected Expenses	$0,000
Projected Balance	$23,450,060

Salary Commitment

Year: 2020	$32,576,560
Year: 2021	$12,540,240
Year: 2022	$9,991,240
Year: 2023	$0,000

Ryan Suter	4,250,000(1)
Connor Hellebuyck	2,784,000(3)
Mikko Koskinen	2,496,000(1)
Vincent Trocheck	2,310,560(3)
Nick Leddy	2,167,200(1)
J.T. Miller	1,889,640(3)
Anthony Mantha	1,809,000(1)
Calvin de Haan	1,566,000(1)
Marcus Foligno	1,361,920(1)
Josh Morrissey	1,296,000(2)
Travis Hamonic	1,200,000(1)
Trevor Lewis	1,104,000(1)
Adam Lowry	1,027,040(3)
Adam Fox	1,000,000(3)
Carl Hagelin	925,000(1)
Blake Comeau	888,000(1)
Nick Ritchie	868,000(2)
Nick Suzuki	800,000(3)
David Backes	800,000(1)
Samuel Girard	500,000(1)
Thatcher Demko	350,000(2)
Oskar Lindblom	350,000(1)
Mathew Barzal	350,000(1)

Derrick Pouliot	128,800(1)
Troy Brouwer	70,400(1)
Kaapo Kahkonen	40,000(3)
Michael McLeod	35,000(2)
Ryan Donato	35,000(1)
Luke Kunin	35,000(1)
Joel Farabee	35,000(3)
Timothy Liljegren	35,000(3)
Gustav Lindstrom	35,000(3)
Emil Bemstrom	35,000(3)

Current Funds	$1,378,183
Home Games Remaining	0
Avg. Attendance	11,863
Avg. Revenue/Game	$996,521
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,682,120
Farm Payroll	$502,812
Prospect Fees	$126,474
Coach	$50,002
Games Remaining	0
Total Game Expenses	$492,212
Projected Expenses	$0,000
Projected Balance	$1,378,183

Salary Commitment

Year: 2020	$40,184,932
Year: 2021	$10,986,332
Year: 2022	$6,339,932
Year: 2023	$609,000

Marc-Andre Fleury	5,136,000(1)
Brent Burns	4,250,000(1)
Jake Allen	4,250,000(1)
Oscar Klefbom	2,829,120(3)
Anthony DeAngelo	2,730,000(1)
T.J. Oshie	2,392,000(1)
Bo Horvat	2,088,000(2)
James Neal	2,070,000(1)
Alex Goligoski	1,670,000(1)
Sam Reinhart	1,400,000(2)
Sami Vatanen	1,218,000(1)
Joe Thornton	1,200,000(1)
Ilya Samsonov	1,000,000(3)
Matt Irwin	920,000(1)
Marc Staal	920,000(3)
Andreas Athanasiou	837,000(1)
Oscar Fantenberg	700,000(1)
Sam Bennett	696,000(3)
Andre Burakovsky	667,000(2)
Brett Kulak	609,000(4)
Andrew Mangiapane	350,000(1)
Kailer Yamamoto	350,000(2)
Alexander Kerfoot	350,000(1)
Tyler Bertuzzi	350,000(1)
Alex Tuch	350,000(1)
Christian Wolanin	350,000(1)

Adrian Kempe	75,600(3)
Nick Jensen	67,200(2)
Tobias Rieder	61,712(3)
Phillip Di Giuseppe	43,500(3)
Patrick Brown	40,600(1)
Austin Czarnik	39,200(2)
Connor Bunnaman	35,000(3)
Riley Barber	35,000(1)
Joel Kiviranta	35,000(3)
Stefan Matteau	35,000(2)
Vitaly Abramov	35,000(3)

Current Funds	$28,893,057
Home Games Remaining	0
Avg. Attendance	16,975
Avg. Revenue/Game	$1,466,662
Projected Revenue	$0,000

Expenses

Pro Payroll	$42,264,420
Farm Payroll	$274,896
Prospect Fees	$145,302
Coach	$50,002
Games Remaining	0
Total Game Expenses	$521,154
Projected Expenses	$0,000
Projected Balance	$28,893,057

Salary Commitment

Year: 2020	$42,539,316
Year: 2021	$30,568,216
Year: 2022	$14,758,696
Year: 2023	$11,202,000

Roman Josi	7,680,000(2)
Erik Karlsson	5,280,000(4)
Auston Matthews	5,220,000(4)
Vladimir Tarasenko	4,583,600(1)
Duncan Keith	2,496,000(1)
Jack Campbell	2,324,000(2)
Mikko Koivu	2,288,000(1)
Nick Foligno	1,320,000(2)
Charlie Coyle	1,249,920(2)
Anton Stralman	1,056,000(3)
Elias Pettersson	1,000,000(2)
Carter Hart	1,000,000(2)
Damon Severson	952,000(1)
William Nylander	899,000(3)
Niklas Hjalmarsson	851,000(1)
Ilya Mikheyev	800,000(3)
Jakub Vrana	756,000(3)
Radek Faksa	715,500(1)
Ondrej Kase	667,000(4)
Curtis Lazar	626,400(2)
Sam Montembeault	500,000(2)

Brian Lashoff	50,000(1)
Josh Leivo	45,696(3)
Tom Kuhnhackl	39,200(2)
Michael Dal Colle	35,000(2)
Antoine Bibeau	35,000(1)
Maxim Letunov	35,000(4)
Justin Dowling	35,000(2)

Current Funds	$31,386,257
Home Games Remaining	0
Avg. Attendance	11,819
Avg. Revenue/Game	$992,617
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,076,788
Farm Payroll	$526,038
Prospect Fees	$206,492
Coach	$50,000
Games Remaining	0
Total Game Expenses	$486,089
Projected Expenses	$0,000
Projected Balance	$31,386,257

Salary Commitment

Year: 2020	$39,602,826
Year: 2021	$24,713,858
Year: 2022	$12,113,902
Year: 2023	$458,950

Anze Kopitar	8,000,000(2)
John Gibson	4,315,200(3)
Corey Crawford	3,800,000(1)
Ryan Ellis	3,287,200(1)
Jonathan Huberdeau	2,716,000(3)
Seth Jones	2,552,000(1)
Brendan Gallagher	2,525,900(2)
Radko Gudas	2,250,000(1)
William Karlsson	2,233,000(3)
Tomas Hertl	2,145,920(3)
Kris Russell	736,000(2)
Yanni Gourde	714,000(1)
Oliver Bjorkstrand	520,800(2)
Matt Grzelcyk	520,800(1)
Zack Kassian	471,968(1)
Michael Raffl	432,000(1)
Vinnie Hinostroza	406,000(1)
Jacob Larsson	400,000(2)
Philippe Myers	350,000(2)
Travis Sanheim	350,000(1)
Dalton Smith	350,000(4)

Alexandar Georgiev	174,832(3)
Anthony Beauvillier	73,950(4)
Martin Marincin	67,256(2)
Jaret Anderson-Dolan	35,000(3)
Michael Amadio	35,000(1)
Carsen Twarynski	35,000(3)
Evgeny Svechnikov	35,000(1)
Nicolas Beaudin	35,000(4)
Jordan Szwarz	35,000(1)

Current Funds	$13,247,765
Home Games Remaining	0
Avg. Attendance	16,995
Avg. Revenue/Game	$1,172,630
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,889,240
Farm Payroll	$268,140
Prospect Fees	$135,249
Coach	$50,003
Games Remaining	0
Total Game Expenses	$491,983
Projected Expenses	$0,000
Projected Balance	$13,247,765

Salary Commitment

Year: 2020	$40,157,380
Year: 2021	$24,896,172
Year: 2022	$15,559,232
Year: 2023	$7,511,000

Tyson Barrie	3,905,440(1)
Jacob Markstrom	3,800,000(1)
Nathan MacKinnon	2,784,000(1)
Patrik Laine	2,552,000(4)
Dustin Brown	2,496,000(2)
Filip Forsberg	2,407,000(1)
Nikita Zadorov	2,262,000(2)
Jared Spurgeon	2,258,288(3)
Timo Meier	1,904,000(3)
Brady Skjei	1,885,000(4)
Jon Marchessault	1,824,000(2)
Rickard Rakell	1,769,600(3)
Travis Konecny	1,740,000(4)
Esa Lindell	1,334,000(4)
Zach Hyman	1,260,000(2)
Brian Dumoulin	1,064,000(1)
Joonas Korpisalo	1,044,000(3)
Barclay Goodrow	998,144(3)
Andrew Shaw	880,768(1)
Bryan Rust	783,000(2)
Joonas Donskoi	588,000(2)
Marcus Pettersson	350,000(1)

Nick Shore	53,940(2)
Alan Quine	39,200(3)
Austin Poganski	35,000(3)
Brandon Sutter	35,000(1)
Andreas Englund	35,000(1)
Clark Bishop	35,000(2)
Christian Jaros	35,000(2)

Current Funds	$21,509,713
Home Games Remaining	0
Avg. Attendance	14,989
Avg. Revenue/Game	$1,007,306
Projected Revenue	$0,000

Expenses

Pro Payroll	$23,008,140
Farm Payroll	$399,300
Prospect Fees	$286,458
Coach	$50,002
Games Remaining	0
Total Game Expenses	$289,560
Projected Expenses	$0,000
Projected Balance	$21,509,713

Salary Commitment

Year: 2020	$23,407,440
Year: 2021	$18,444,440
Year: 2022	$5,305,400
Year: 2023	$1,711,400

Nicklas Backstrom	5,946,740(2)
Antti Raanta	3,264,000(2)
Philipp Grubauer	2,688,000(1)
Ben Hutton	986,000(3)
Conor Sheary	884,240(2)
Chris Tanev	768,000(1)
Connor Carrick	702,000(1)
Cale Fleury	700,000(3)
Mario Ferraro	700,000(3)
Derek Ryan	672,000(2)
Slater Koekkoek	667,000(4)
Austin Watson	588,000(2)
William Carrier	539,400(4)
Nick Paul	509,760(2)
Colin Blackwell	420,000(3)
Adam Erne	405,000(2)
Jarred Tinordi	400,000(4)
Sam Lafferty	400,000(2)
Danny DeKeyser	368,000(3)
Pierre Engvall	350,000(3)
Andreas Johnsson	350,000(1)
Anthony Cirelli	350,000(1)
Adam Gaudette	350,000(2)

Mirco Mueller	49,300(2)
Dylan Gambrell	35,000(2)
Timothy Gettinger	35,000(3)
Michael Anderson	35,000(4)
Jonathan Davidsson	35,000(4)
Andrew Peeke	35,000(3)
Adam Werner	35,000(4)
Calle Rosen	35,000(1)
Gabriel Carlsson	35,000(1)
Dryden Hunt	35,000(1)
Troy Terry	35,000(2)

Current Funds	$20,132,360
Home Games Remaining	0
Avg. Attendance	19,482
Avg. Revenue/Game	$935,132
Projected Revenue	$0,000

Expenses

Pro Payroll	$23,870,720
Farm Payroll	$506,300
Prospect Fees	$127,856
Coach	$50,003
Games Remaining	0
Total Game Expenses	$299,450
Projected Expenses	$0,000
Projected Balance	$20,132,360

Salary Commitment

Year: 2020	$24,377,020
Year: 2021	$18,658,020
Year: 2022	$13,846,840
Year: 2023	$7,752,680

Jonathan Quick	3,344,000(1)
Josh Anderson	1,508,000(3)
Adam Pelech	1,508,000(4)
Boone Jenner	1,427,440(3)
Michael Del Zotto	1,320,000(4)
Alex Galchenyuk	1,314,280(4)
Jonas Brodin	1,164,800(3)
Olli Maatta	1,160,000(1)
Ilya Lyubushkin	1,160,000(4)
Jonathan Drouin	1,073,000(2)
Zach Bogosian	1,056,000(4)
Jonathon Merrill	1,034,880(2)
John Moore	814,000(4)
Zack Smith	814,000(3)
Frank Vatrano	725,000(1)
Andrei Svechnikov	700,000(2)
Igor Shesterkin	700,000(2)
Andrew Cogliano	672,000(2)
Laurent Brossoit	616,000(3)
Michael Grabner	510,400(4)
Nick Cousins	493,920(3)
Miles Wood	405,000(2)
Dylan Sikura	350,000(1)

Steven Santini	51,300(2)
Erik Brannstrom	35,000(3)
Austin Wagner	35,000(2)
Keegan Kolesar	35,000(4)
Luke Johnson	35,000(1)
Ville Heinola	35,000(4)
Isac Lundestrom	35,000(2)
Lias Andersson	35,000(2)
Sonny Milano	35,000(1)
Joey Anderson	35,000(2)
Riley Stillman	35,000(3)
Lean Bergmann	35,000(1)
Mark Letestu	35,000(1)
Logan O'Connor	35,000(2)