Current Funds	$34,341,295
Home Games Remaining	0
Avg. Attendance	13,194
Avg. Revenue/Game	$1,013,187
Projected Revenue	$0,000

Expenses

Pro Payroll	$28,465,760
Farm Payroll	$578,792
Prospect Fees	$147,425
Coach	$50,000
Games Remaining	1
Total Game Expenses	$356,609
Projected Expenses	$356,609
Projected Balance	$33,984,686

Salary Commitment

Year: 2017	$29,044,552
Year: 2018	$24,289,552
Year: 2019	$17,075,760
Year: 2020	$0,000

Alex Ovechkin	8,000,000(3)
Cody Franson	2,494,000(1)
Michael Del Zotto	2,487,520(3)
Antti Raanta	2,016,000(2)
Oscar Klefbom	1,652,000(3)
Anton Stralman	1,440,000(2)
Jordie Benn	1,276,000(1)
Colton Parayko	1,000,000(2)
Mitchell Marner	1,000,000(3)
Dylan Larkin	900,000(2)
John Moore	862,400(3)
Victor Rask	600,000(1)
Marcus Kruger	581,840(3)
Ryan Hartman	500,000(3)
Kevin Fiala	500,000(3)
Micheal Ferland	500,000(2)
Scottie Upshall	432,000(2)
Ryan Callahan	432,000(2)
J.T. Brown	392,000(3)
Jordan Weal	350,000(2)
Jorge Alves	350,000(1)
Jimmy Vesey	350,000(3)
Pavel Buchnevich	350,000(3)

Brandon Carlo	50,000(3)
Jordan Nolan	38,792(2)
Dylan DeMelo	35,000(2)
Nick Schmaltz	35,000(3)
Kyle Rau	35,000(2)
Anton Rodin	35,000(3)
Rocco Grimaldi	35,000(2)
Devin Shore	35,000(3)
Julius Honka	35,000(3)
Seth Griffith	35,000(1)
Christian Dvorak	35,000(3)
Lukas Sedlak	35,000(3)
Laurent Dauphin	35,000(3)
Tyler Motte	35,000(3)
Tyler Graovac	35,000(3)
Matthew Peca	35,000(3)

Current Funds	$42,569,806
Home Games Remaining	0
Avg. Attendance	14,221
Avg. Revenue/Game	$964,926
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,383,360
Farm Payroll	$140,000
Prospect Fees	$68,520
Coach	$50,002
Games Remaining	1
Total Game Expenses	$373,681
Projected Expenses	$373,681
Projected Balance	$42,196,125

Salary Commitment

Year: 2017	$30,523,360
Year: 2018	$25,311,360
Year: 2019	$12,204,360
Year: 2020	$1,230,000

Peter Budaj	5,136,000(2)
Steven Stamkos	4,679,360(3)
Jason Spezza	3,480,000(3)
Gabriel Landeskog	2,784,000(2)
Alexei Emelin	1,900,000(1)
Nikita Zaitsev	1,500,000(1)
Chris Kreider	1,377,000(1)
Sean Monahan	1,160,000(4)
Cody Ceci	1,008,000(3)
Shayne Gostisbehere	1,000,000(2)
Conor Sheary	999,000(2)
Adam McQuaid	960,000(2)
Sean Couturier	928,000(2)
Matt Murray	700,000(2)
Andrej Sustr	672,000(3)
Sam Reinhart	600,000(2)
Drew Miller	400,000(1)
Connor Brown	400,000(3)
Jared Boll	350,000(3)
Evan Rodrigues	350,000(3)

Tyson Jost	35,000(4)
Ty Rattie	35,000(1)
Ian McCoshen	35,000(4)
Samuel Henley	35,000(3)

Current Funds	$13,846,709
Home Games Remaining	0
Avg. Attendance	17,514
Avg. Revenue/Game	$1,167,223
Projected Revenue	$0,000

Expenses

Pro Payroll	$32,614,620
Farm Payroll	$120,000
Prospect Fees	$47,060
Coach	$50,002
Games Remaining	1
Total Game Expenses	$400,386
Projected Expenses	$400,386
Projected Balance	$13,446,323

Salary Commitment

Year: 2017	$38,014,620
Year: 2018	$26,727,820
Year: 2019	$13,891,000
Year: 2020	$0,000

Erik Karlsson	6,737,920(3)
Henrik Lundqvist	5,280,000(2)
David Savard	2,572,080(3)
Jaroslav Halak	2,392,000(3)
Bryan Little	2,262,000(1)
Francois Beauchemin	2,250,000(1)
Dan Girardi	1,900,000(1)
Brad Marchand	1,850,200(2)
Kyle Turris	1,588,160(2)
Niklas Hjalmarsson	1,566,000(1)
Thomas Vanek	1,380,000(1)
Alexander Radulov	1,000,000(3)
Jannik Hansen	960,000(2)
Darnell Nurse	800,000(2)
Andrew Shaw	772,800(1)
Tomas Tatar	754,000(3)
Kevin Gravel	700,000(2)
Jason Zucker	616,000(2)
Zack Smith	572,460(2)
Paul Byron	435,000(2)
Trevor Lewis	406,000(1)
Laurent Brossoit	400,000(3)
Alex Petrovic	350,000(1)
Teemu Pulkkinen	350,000(1)

Jyrki Jokipakka	50,000(1)
Byron Froese	35,000(3)
Shane Prince	35,000(2)

Current Funds	$13,009,656
Home Games Remaining	0
Avg. Attendance	15,191
Avg. Revenue/Game	$1,093,553
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,417,800
Farm Payroll	$75,000
Prospect Fees	$19,790
Coach	$50,000
Games Remaining	0
Total Game Expenses	$494,666
Projected Expenses	$0,000
Projected Balance	$13,009,656

Salary Commitment

Year: 2017	$40,492,800
Year: 2018	$21,948,440
Year: 2019	$5,323,240
Year: 2020	$0,000

Patrick Marleau	6,336,000(1)
Patrice Bergeron	5,323,240(3)
Max Pacioretty	4,018,240(2)
Kevin Shattenkirk	3,337,600(2)
Andrej Sekera	2,250,000(1)
Logan Couture	2,243,360(2)
Michael Frolik	2,149,480(2)
Patric Hornqvist	2,141,360(1)
James Reimer	1,676,200(2)
Tyson Barrie	1,624,000(1)
David Krejci	1,500,000(1)
Artem Anisimov	1,278,320(2)
Andy Greene	1,200,000(1)
Dennis Wideman	1,200,000(1)
Scott Darling	900,000(2)
John Mitchell	768,000(1)
Antoine Roussel	672,000(2)
Nikita Nesterov	400,000(1)
Ales Hemsky	350,000(1)
Nate Prosser	350,000(2)
Nate Thompson	350,000(1)
Jiri Hudler	350,000(1)

Andrew Desjardins	40,000(1)
Erik Condra	35,000(1)

Current Funds	$67,929,950
Home Games Remaining	1
Avg. Attendance	11,072
Avg. Revenue/Game	$788,870
Projected Revenue	$788,870

Expenses

Pro Payroll	$18,051,900
Farm Payroll	$442,200
Prospect Fees	$188,300
Coach	$50,002
Games Remaining	2
Total Game Expenses	$228,444
Projected Expenses	$456,888
Projected Balance	$68,261,932

Salary Commitment

Year: 2017	$18,494,100
Year: 2018	$11,213,900
Year: 2019	$5,747,400
Year: 2020	$3,012,000

Andrew Hammond	2,160,000(1)
Matt Stajan	1,672,000(1)
Clarke MacArthur	1,421,000(4)
Ben Lovejoy	1,320,000(2)
Erik Gudbranson	1,102,000(2)
Jakub Kindl	1,102,000(1)
Patrick Wiercioch	916,400(3)
Max Domi	800,000(2)
Cory Conacher	800,000(4)
Zach Redmond	739,500(2)
Mikko Rantanen	700,000(3)
Beau Bennett	594,000(1)
Linden Vey	406,000(4)
Patrik Nemeth	400,000(1)
Phil Varone	392,000(3)
Jordan Schroeder	377,000(3)
Joel Armia	350,000(2)
Joe Morrow	350,000(1)
Daniel Carr	350,000(1)
Anton Forsberg	350,000(2)
Jesse Puljujarvi	350,000(3)
Austin Watson	350,000(2)
Rasmus Andersson	350,000(4)
Sven Andrighetto	350,000(1)
Logan Shaw	350,000(2)

Marc Staal	220,400(1)
Andreas Martinsen	46,800(1)
Ryan Pulock	35,000(2)
Anton Lindholm	35,000(1)
Oskar Sundqvist	35,000(2)
Samuel Morin	35,000(4)
Shea Theodore	35,000(2)

Current Funds	$17,432,270
Home Games Remaining	0
Avg. Attendance	17,915
Avg. Revenue/Game	$1,375,839
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,626,480
Farm Payroll	$961,528
Prospect Fees	$65,450
Coach	$50,002
Games Remaining	1
Total Game Expenses	$520,774
Projected Expenses	$520,774
Projected Balance	$16,911,496

Salary Commitment

Year: 2017	$42,588,008
Year: 2018	$11,930,320
Year: 2019	$2,695,600
Year: 2020	$105,000

Sidney Crosby	8,000,000(1)
Craig Anderson	4,560,000(1)
Jonathan Bernier	3,558,880(2)
T.J. Oshie	3,277,000(1)
Joe Thornton	2,760,000(1)
Alexander Edler	2,600,000(1)
Mike Green	2,600,000(1)
Andrew Ladd	1,980,000(3)
Jason Garrison	1,380,000(2)
Scott Hartnell	1,200,000(1)
Valtteri Filppula	960,000(2)
Michael Cammalleri	925,000(1)
Brian Campbell	925,000(1)
Jonathan Ericsson	925,000(1)
Brian Gionta	925,000(1)
Mike Hoffman	868,000(2)
Derek MacKenzie	672,000(1)
Luke Glendening	667,000(2)
Christopher Tanev	638,000(2)
Brad Richardson	533,600(3)
Fredrik Claesson	500,000(2)
Dominic Moore	432,000(1)
Joakim Nordstrom	390,000(1)
Tanner Kero	350,000(2)

Fedor Tyutin	150,000(1)
Matt Read	80,000(1)
Rene Bourque	80,000(1)
Dustin Tokarski	70,000(2)
Clayton Stoner	67,200(2)
Joe Colborne	51,688(1)
Ben Smith	51,040(2)
Paul Postma	47,600(2)
Chris Terry	42,000(2)
Dennis Rasmussen	42,000(3)
Blake Coleman	35,000(1)
Alexandre Carrier	35,000(4)
Dillon Simpson	35,000(3)
Jean-Francois Berube	35,000(1)
Sean Malone	35,000(4)
Pheonix Copley	35,000(2)
Chris Wagner	35,000(1)
Chad Ruhwedel	35,000(4)

Current Funds	$5,739,742
Home Games Remaining	0
Avg. Attendance	15,542
Avg. Revenue/Game	$1,149,266
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,646,560
Farm Payroll	$290,600
Prospect Fees	$70,169
Coach	$50,002
Games Remaining	1
Total Game Expenses	$512,894
Projected Expenses	$512,894
Projected Balance	$5,226,848

Salary Commitment

Year: 2017	$41,937,160
Year: 2018	$37,073,760
Year: 2019	$24,753,600
Year: 2020	$14,007,680

Evgeni Malkin	6,029,680(4)
Drew Doughty	5,487,440(2)
John Tavares	4,322,080(3)
Roman Josi	4,277,840(3)
Jonathan Quick	3,344,000(4)
Milan Lucic	2,519,520(2)
Aleksander Barkov	2,378,000(4)
Rasmus Ristolainen	2,146,000(4)
Radko Gudas	2,146,000(3)
Dennis Seidenberg	1,748,000(1)
Marc-Edouard Vlasic	1,624,000(1)
Brian Boyle	1,152,000(2)
Jack Eichel	900,000(2)
Matt Cullen	888,000(2)
Bo Horvat	600,000(1)
Colin Miller	600,000(2)
Louis Domingue	400,000(1)
Leo Komarov	384,000(2)
Derek Forbort	350,000(1)
William Nylander	350,000(2)

Anthony Stolarz	40,000(4)
Bobby Farnham	39,200(2)
Derek Grant	36,400(1)
Clayton Keller	35,000(4)
Aaron Ness	35,000(4)
Andy Andreoff	35,000(1)
Garrett Mitchell	35,000(1)
Jay McClement	35,000(1)

Current Funds	$34,925,735
Home Games Remaining	1
Avg. Attendance	12,232
Avg. Revenue/Game	$736,122
Projected Revenue	$736,122

Expenses

Pro Payroll	$24,649,520
Farm Payroll	$210,000
Prospect Fees	$78,980
Coach	$50,001
Games Remaining	2
Total Game Expenses	$304,738
Projected Expenses	$609,476
Projected Balance	$35,052,381

Salary Commitment

Year: 2017	$24,859,520
Year: 2018	$7,266,200
Year: 2019	$3,691,400
Year: 2020	$1,371,400

Roberto Luongo	5,720,000(1)
Erik Johnson	4,800,320(1)
Matt Duchene	3,886,000(1)
Tommy Wingels	1,276,000(2)
Kevan Miller	920,000(3)
Riley Sheahan	916,400(4)
Tyler Ennis	828,800(2)
Michael Matheson	700,000(3)
Tanner Glass	352,000(1)
Jonathan Drouin	350,000(1)
Jared McCann	350,000(2)
Tom Sestito	350,000(1)
Colin McDonald	350,000(1)
Matt Puempel	350,000(1)
Nick Shore	350,000(1)
Greg McKegg	350,000(2)
Brad Hunt	350,000(2)
Gustav Forsling	350,000(3)
Ryan Carpenter	350,000(2)
Adam Clendening	350,000(1)
Duncan Siemens	350,000(3)
Tristan Jarry	350,000(4)
Paul Thompson	350,000(1)
Harry Zolnierczyk	350,000(1)

Shane Harper	35,000(1)
Valentin Zykov	35,000(4)
Spencer Martin	35,000(4)
Ben Street	35,000(2)
Cole Schneider	35,000(2)
Thomas Chabot	35,000(4)

Current Funds	$14,726,826
Home Games Remaining	1
Avg. Attendance	14,776
Avg. Revenue/Game	$1,028,283
Projected Revenue	$1,028,283

Expenses

Pro Payroll	$41,184,920
Farm Payroll	$205,000
Prospect Fees	$33,000
Coach	$50,001
Games Remaining	3
Total Game Expenses	$505,767
Projected Expenses	$1,517,302
Projected Balance	$14,237,807

Salary Commitment

Year: 2017	$41,389,920
Year: 2018	$20,564,920
Year: 2019	$12,540,840
Year: 2020	$6,734,000

Nicklas Backstrom	6,003,000(1)
Mark Giordano	4,708,000(1)
Brian Elliott	3,344,000(4)
Frederik Andersen	3,220,000(2)
Oliver Ekman-Larsson	2,940,000(1)
Vladimir Tarasenko	2,835,000(1)
John Carlson	2,751,840(3)
Wayne Simmonds	2,451,080(2)
Keith Yandle	2,288,000(4)
Evander Kane	2,204,000(1)
Josh Gorges	1,000,000(1)
Johnny Oduya	960,000(2)
Matthew Tkachuk	900,000(3)
Tyler Johnson	870,000(3)
Nathan Beaulieu	837,000(2)
Jake Guentzel	800,000(3)
Jesper Fast	667,000(4)
Adam Cracknell	556,000(2)
Vladislav Namestnikov	400,000(1)
Drew Shore	400,000(4)
Pavel Zacha	350,000(3)
Chris Kelly	350,000(1)
Leon Draisaitl	350,000(1)

Juuse Saros	100,000(3)
Scott Harrington	35,000(1)
Brett Lernout	35,000(4)
Pontus Aberg	35,000(3)

Current Funds	$31,813,583
Home Games Remaining	1
Avg. Attendance	16,043
Avg. Revenue/Game	$1,001,171
Projected Revenue	$1,001,171

Expenses

Pro Payroll	$31,670,952
Farm Payroll	$696,000
Prospect Fees	$130,740
Coach	$50,002
Games Remaining	2
Total Game Expenses	$396,923
Projected Expenses	$793,846
Projected Balance	$32,020,908

Salary Commitment

Year: 2017	$32,366,952
Year: 2018	$26,977,952
Year: 2019	$17,969,920
Year: 2020	$5,101,500

Corey Perry	4,077,980(3)
Zach Bogosian	2,558,080(3)
Ryan Johansen	2,494,000(2)
Ondrej Pavelec	2,465,000(1)
Luke Schenn	2,227,120(2)
Morgan Rielly	2,088,000(4)
Boone Jenner	1,624,000(3)
Marcus Johansson	1,505,280(3)
Robin Lehner	1,479,000(1)
Carl Hagelin	1,160,000(2)
Olli Maatta	1,160,000(4)
Marco Scandella	1,113,280(3)
Auston Matthews	1,000,000(3)
Brock Nelson	942,500(4)
Alex Chiasson	884,800(3)
Cam Atkinson	870,000(2)
Eric Gelinas	841,000(4)
Matt Martin	658,112(2)
Thomas Hickey	616,000(2)
Cody Goloubef	492,800(2)
Jacob Josefson	364,000(1)
Sergey Kalinin	350,000(1)
Brock McGinn	350,000(2)
Reto Berra	350,000(1)

Chris Stewart	261,000(1)
Damon Severson	50,000(1)
Kevin Labanc	35,000(3)
Ben Harpur	35,000(4)
Miles Wood	35,000(3)
Cody Bass	35,000(2)
Michael Bournival	35,000(4)
Joseph Blandisi	35,000(2)
Jujhar Khaira	35,000(2)
Nick Paul	35,000(2)
Rob O'Gara	35,000(3)
Anton Blidh	35,000(1)
Mitch Callahan	35,000(1)

Current Funds	$62,243,422
Home Games Remaining	0
Avg. Attendance	15,506
Avg. Revenue/Game	$1,092,395
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,680,320
Farm Payroll	$245,000
Prospect Fees	$126,240
Coach	$50,002
Games Remaining	1
Total Game Expenses	$476,848
Projected Expenses	$476,848
Projected Balance	$61,766,574

Salary Commitment

Year: 2017	$38,925,320
Year: 2018	$35,690,320
Year: 2019	$24,803,180
Year: 2020	$15,525,180

Blake Wheeler	4,768,180(4)
Kyle Okposo	4,224,720(2)
Claude Giroux	3,953,280(2)
Johnny Boychuk	3,344,000(3)
Thomas Greiss	3,344,000(4)
Cam Fowler	2,320,000(1)
Brandon Dubinsky	2,288,000(4)
Mikko Koivu	2,288,000(4)
Hampus Lindholm	1,885,000(4)
Jay Bouwmeester	1,748,000(3)
Eric Staal	1,320,000(3)
Brenden Dillon	1,160,000(3)
Mattias Ekholm	1,036,000(3)
Shawn Matthias	1,019,060(2)
Sam Gagner	990,080(2)
Pekka Rinne	880,000(1)
Erik Haula	812,000(4)
Sebastian Aho	600,000(3)
Chris Thorburn	350,000(2)
Phillip Danault	350,000(2)

Ryan Sproul	35,000(3)
Scott Laughton	35,000(1)
Blake Speers	35,000(4)
Jakob Karlsson	35,000(4)
Chandler Stephenson	35,000(4)
A.J. Greer	35,000(4)
Joel Eriksson Ek	35,000(3)

Current Funds	$27,191,181
Home Games Remaining	1
Avg. Attendance	14,633
Avg. Revenue/Game	$1,194,168
Projected Revenue	$1,194,168

Expenses

Pro Payroll	$33,800,720
Farm Payroll	$830,000
Prospect Fees	$216,457
Coach	$50,001
Games Remaining	1
Total Game Expenses	$425,575
Projected Expenses	$425,575
Projected Balance	$27,959,774

Salary Commitment

Year: 2017	$42,228,720
Year: 2018	$10,229,720
Year: 2019	$5,083,400
Year: 2020	$2,705,540

Tuukka Rask	7,598,000(1)
Alexander Steen	4,080,000(1)
Duncan Keith	3,740,000(1)
Zdeno Chara	3,400,000(1)
Ben Bishop	2,530,540(4)
Travis Zajac	2,097,860(3)
Paul Stastny	1,980,000(1)
Kevin Klein	1,824,000(1)
Andrew Cogliano	1,653,000(1)
Brandon Saad	1,624,000(2)
Jason Demers	1,394,320(2)
Jeff Petry	1,276,000(1)
Justin Braun	1,102,000(1)
Jaden Schwartz	1,008,000(2)
Nick Schultz	1,000,000(1)
Lee Stempniak	925,000(1)
Jussi Jokinen	920,000(1)
Brayden Schenn	896,000(1)
Blake Comeau	800,000(1)
Drew Stafford	700,000(1)
Nikolaj Ehlers	500,000(2)
Jack Campbell	350,000(2)

Jake McCabe	80,000(2)
Ben Hutton	50,000(2)
Nick Sorensen	35,000(4)
Denis Malgin	35,000(3)
Hunter Shinkaruk	35,000(4)
Marcus Sorensen	35,000(2)
Mark Jankowski	35,000(4)
Tanner Richard	35,000(3)
Justin Bailey	35,000(3)
Zach Sanford	35,000(3)
Dominik Simon	35,000(4)
Hudson Fasching	35,000(3)
Gustav Olofsson	35,000(3)
Lucas Wallmark	35,000(4)
Remi Elie	35,000(3)
Nic Petan	35,000(2)
Nikita Soshnikov	35,000(2)
Markus Nutivaara	35,000(1)
Josh Anderson	35,000(2)
Chris Tierney	35,000(1)
Nicholas Baptiste	35,000(3)
Jean-Sebastien Dea	35,000(1)

Current Funds	$12,144,258
Home Games Remaining	1
Avg. Attendance	14,939
Avg. Revenue/Game	$1,183,076
Projected Revenue	$1,183,076

Expenses

Pro Payroll	$38,757,240
Farm Payroll	$702,000
Prospect Fees	$229,217
Coach	$50,002
Games Remaining	1
Total Game Expenses	$484,615
Projected Expenses	$484,615
Projected Balance	$12,842,719

Salary Commitment

Year: 2017	$39,459,240
Year: 2018	$33,346,240
Year: 2019	$17,443,640
Year: 2020	$957,400

Devan Dubnyk	6,624,000(3)
Rick Nash	4,843,000(3)
Alex Pietrangelo	3,625,560(2)
Justin Faulk	3,045,000(2)
Joel Ward	2,640,000(1)
Derek Stepan	2,522,240(3)
Chad Johnson	2,392,000(3)
Jarome Iginla	2,070,000(2)
Jeff Skinner	1,885,000(1)
Michael Grabner	1,276,000(1)
Josh Bailey	1,153,040(2)
Scott Mayfield	1,000,000(2)
Jaccob Slavin	900,000(2)
Jamie Oleksiak	896,000(2)
Jason Chimera	880,000(2)
Zemgus Girgensons	742,400(4)
Jean-Gabriel Pageau	729,000(2)
Mikael Granlund	728,000(2)
Brett Connolly	406,000(2)
Nikita Tryamkin	400,000(2)

Jhonas Enroth	92,800(1)
Marko Dano	80,000(1)
Cedric Paquette	60,000(1)
Matt Nieto	44,200(1)
Justin Peters	40,000(4)
Joseph Cramarossa	35,000(2)
Alexander Nylander	35,000(4)
Danton Heinen	35,000(4)
Petter Granberg	35,000(2)
Jacob De La Rose	35,000(1)
Luke Witkowski	35,000(4)
Kurtis Gabriel	35,000(3)
Freddie Hamilton	35,000(4)
Gabriel Dumont	35,000(3)
Lawson Crouse	35,000(3)
Kasperi Kapanen	35,000(4)

Current Funds	$40,122,072
Home Games Remaining	1
Avg. Attendance	8,770
Avg. Revenue/Game	$736,741
Projected Revenue	$736,741

Expenses

Pro Payroll	$24,326,400
Farm Payroll	$180,000
Prospect Fees	$156,827
Coach	$50,001
Games Remaining	2
Total Game Expenses	$301,381
Projected Expenses	$602,762
Projected Balance	$40,256,051

Salary Commitment

Year: 2017	$24,506,400
Year: 2018	$19,227,400
Year: 2019	$5,306,440
Year: 2020	$1,191,000

Marc-Andre Fleury	7,000,000(2)
Tyler Myers	2,645,440(3)
Al Montoya	2,250,000(1)
Michal Neuvirth	1,825,840(2)
Colin Wilson	1,213,520(2)
Lars Eller	1,129,520(2)
Matt Calvert	1,032,080(2)
Anthony Bitetto	700,000(3)
PA Parenteau	672,000(1)
Magnus Paajarvi	667,000(1)
Tobias Rieder	600,000(1)
Dylan McIlrath	600,000(2)
Johan Larsson	435,000(4)
Michael Chaput	406,000(4)
Jordin Tootoo	350,000(1)
Brady Austin	350,000(3)
Iiro Pakarinen	350,000(1)
Jordan Oesterle	350,000(2)
Jaycob Megna	350,000(2)
Jonny Brodzinski	350,000(3)
Buddy Robinson	350,000(4)
Petteri Lindbohm	350,000(1)
Joonas Donskoi	350,000(2)

Jared Coreau	40,000(1)
Zane McIntyre	35,000(2)
John Quenneville	35,000(3)
Kyle Connor	35,000(3)
Quinton Howden	35,000(2)

Current Funds	$29,588,730
Home Games Remaining	1
Avg. Attendance	18,051
Avg. Revenue/Game	$1,374,406
Projected Revenue	$1,374,406

Expenses

Pro Payroll	$41,832,480
Farm Payroll	$1,088,300
Prospect Fees	$160,750
Coach	$50,001
Games Remaining	2
Total Game Expenses	$525,994
Projected Expenses	$1,051,989
Projected Balance	$29,911,147

Salary Commitment

Year: 2017	$42,920,780
Year: 2018	$29,169,080
Year: 2019	$22,029,280
Year: 2020	$110,600

Brent Burns	6,624,760(3)
Sergei Bobrovsky	4,466,000(2)
Henrik Zetterberg	3,910,000(3)
Andrei Markov	3,000,000(1)
Mark Scheifele	2,940,000(3)
Nick Foligno	2,262,000(1)
Anders Lee	2,240,000(3)
Dougie Hamilton	2,088,000(3)
Mats Zuccarello	1,914,000(1)
Nazem Kadri	1,849,120(3)
Mark Stone	1,809,000(2)
Alec Martinez	1,508,000(1)
Justin Williams	1,500,000(1)
Mark Streit	1,152,000(1)
Ivan Provorov	1,000,000(3)
Philipp Grubauer	1,000,000(1)
Jon Marchessault	868,000(3)
Vernon Fiddler	768,000(1)
Torrey Mitchell	533,600(2)
David Pastrnak	400,000(1)

John-Michael Liles	70,000(1)
Brayden Point	60,000(3)
Mark Barberio	58,800(3)
Ryan Johnston	40,600(2)
Joel Hanley	40,600(4)
Casey Nelson	40,600(2)
Brett Pesce	40,000(2)
Jack Skille	37,700(1)
Artturi Lehkonen	35,000(3)
C.J. Smith	35,000(1)
Tyler Gaudet	35,000(2)
Cristoval Nieves	35,000(4)
Jeremy Smith	35,000(2)
Nikolay Goldobin	35,000(3)
Brandon Montour	35,000(3)
Gabriel Carlsson	35,000(4)
Micheal Haley	35,000(2)
Mike Vecchione	35,000(1)
Charlie Lindgren	35,000(3)
Ben Thomson	35,000(3)
Blake Pietila	35,000(3)
Michael Kapla	35,000(1)
Christopher DiDomenico	35,000(2)
Taylor Leier	35,000(3)
Borna Rendulic	35,000(2)
Kalle Kossila	35,000(3)
Michael Zalewski	35,000(2)
Michal Rozsival	35,000(1)

Current Funds	$23,493,496
Home Games Remaining	1
Avg. Attendance	16,076
Avg. Revenue/Game	$1,004,166
Projected Revenue	$1,004,166

Expenses

Pro Payroll	$32,721,560
Farm Payroll	$494,200
Prospect Fees	$188,942
Coach	$50,000
Games Remaining	2
Total Game Expenses	$407,984
Projected Expenses	$815,968
Projected Balance	$23,681,694

Salary Commitment

Year: 2017	$33,215,760
Year: 2018	$22,031,760
Year: 2019	$12,658,000
Year: 2020	$6,851,000

Steve Mason	6,224,560(2)
Patrick Sharp	4,708,000(1)
Bobby Ryan	3,451,000(1)
Jacob Trouba	2,784,000(4)
Mika Zibanejad	2,088,000(3)
Anton Khudobin	1,200,000(4)
Matt Dumba	1,073,000(4)
Eric Gryba	986,000(2)
Justin Schultz	986,000(3)
Antoine Vermette	960,000(2)
Greg Pateryn	952,000(3)
Brayden McNabb	896,000(1)
Matt Hendricks	814,000(2)
Viktor Stalberg	700,000(1)
Josh Jooris	638,000(3)
Mike Ribeiro	616,000(4)
Eric Fehr	616,000(3)
Brandon Pirri	493,000(4)
Jay Beagle	400,000(1)
Milan Michalek	400,000(1)
David Desharnais	384,000(1)
Matt Moulson	352,000(3)
Kristers Gudlevskis	350,000(2)
Roman Lyubimov	350,000(4)
Robert Hagg	300,000(4)

Luke Gazdic	39,200(2)
Brock Boeser	35,000(4)
Nelson Nogier	35,000(3)
Matt Carle	35,000(1)
Evan McEneny	35,000(1)
Stephen Gionta	35,000(1)
Joseph LaBate	35,000(1)
Paul Carey	35,000(1)
Griffen Molino	35,000(1)
Kevin Rooney	35,000(1)
Erik Burgdoerfer	35,000(3)
Bryan Bickell	35,000(3)
Corey Tropp	35,000(3)
Teddy Purcell	35,000(3)

Current Funds	$18,976,781
Home Games Remaining	1
Avg. Attendance	12,472
Avg. Revenue/Game	$748,262
Projected Revenue	$748,262

Expenses

Pro Payroll	$20,162,720
Farm Payroll	$75,600
Prospect Fees	$123,760
Coach	$50,002
Games Remaining	2
Total Game Expenses	$248,928
Projected Expenses	$497,856
Projected Balance	$19,227,187

Salary Commitment

Year: 2017	$20,238,320
Year: 2018	$14,853,920
Year: 2019	$4,337,000
Year: 2020	$2,699,000

Semyon Varlamov	4,933,480(2)
Vladimir Sobotka	1,682,000(1)
Simon Despres	1,428,000(1)
Michael Raffl	1,232,500(2)
Matt Beleskey	1,208,720(2)
Boyd Gordon	814,000(1)
Chris Butler	812,000(4)
Yannick Weber	747,620(2)
Frank Vatrano	725,000(4)
Klas Dahlbeck	600,000(1)
Chris Wideman	588,000(3)
David Schlemko	510,400(1)
Ryan White	464,000(2)
Christoph Bertschy	406,000(4)
Vinnie Hinostroza	406,000(4)
Scott Wilson	405,000(2)
Miikka Salomaki	400,000(2)
Noah Hanifin	350,000(2)
Ondrej Kase	350,000(3)
Andrew Copp	350,000(2)
Jason Dickinson	350,000(3)
Andrej Nestrasil	350,000(1)
Chris Driedger	350,000(4)
Joshua Ho-Sang	350,000(3)
Tomas Nosek	350,000(2)

Joel Vermin	40,600(2)
Liam O'Brien	35,000(2)

Current Funds	$13,679,489
Home Games Remaining	1
Avg. Attendance	17,885
Avg. Revenue/Game	$1,073,109
Projected Revenue	$1,073,109

Expenses

Pro Payroll	$41,264,000
Farm Payroll	$1,025,600
Prospect Fees	$102,184
Coach	$50,001
Games Remaining	2
Total Game Expenses	$517,583
Projected Expenses	$1,035,165
Projected Balance	$13,717,433

Salary Commitment

Year: 2017	$42,289,600
Year: 2018	$10,098,500
Year: 2019	$8,000,600
Year: 2020	$4,026,000

Jack Johnson	3,973,000(1)
Martin Hanzal	3,596,000(1)
Mike Fisher	3,000,000(1)
Carter Hutton	3,000,000(1)
Roman Polak	2,600,000(1)
Torey Krug	2,552,000(4)
Jimmy Howard	2,496,000(1)
Jaromir Jagr	2,250,000(1)
Aaron Dell	2,250,000(1)
Taylor Hall	2,240,000(1)
Brooks Orpik	2,160,000(1)
Jakob Silfverberg	1,566,000(3)
Elias Lindholm	1,334,000(4)
Kyle Quincey	1,200,000(1)
Matt Greene	1,200,000(1)
Shane Doan	1,200,000(3)
Zach Werenski	1,000,000(3)
Colton Sceviour	728,000(2)
Robert Bortuzzo	672,000(2)
Kevin Hayes	600,000(1)
Richard Panik	513,000(1)
Lauri Korpikoski	400,000(1)
Benoit Pouliot	384,000(2)
Brandon Davidson	350,000(1)

Nail Yakupov	98,600(3)
Matt Benning	92,500(1)
Ryan Spooner	56,700(2)
Devin Setoguchi	55,600(1)
Matt Tennyson	55,600(2)
Korbinian Holzer	50,000(2)
Taylor Fedun	43,200(2)
Timo Meier	40,000(3)
Karl Stollery	40,000(1)
Yohann Auvitu	38,400(2)
Drake Caggiula	35,000(3)
Christian Fischer	35,000(4)
Brendan Gaunce	35,000(2)
Alexandre Grenier	35,000(4)
Adam Pardy	35,000(1)
Tyler Pitlick	35,000(4)
Sean Kuraly	35,000(3)
Charles Hudon	35,000(4)
Jeff Zatkoff	35,000(2)
Marek Langhamer	35,000(1)
Cody McLeod	35,000(1)
David Rittich	35,000(1)
Kenny Agostino	35,000(1)

Current Funds	$65,620,587
Home Games Remaining	1
Avg. Attendance	18,075
Avg. Revenue/Game	$954,312
Projected Revenue	$954,312

Expenses

Pro Payroll	$33,975,920
Farm Payroll	$503,000
Prospect Fees	$55,500
Coach	$50,002
Games Remaining	1
Total Game Expenses	$421,761
Projected Expenses	$421,761
Projected Balance	$66,153,138

Salary Commitment

Year: 2017	$34,478,920
Year: 2018	$25,104,920
Year: 2019	$9,876,120
Year: 2020	$2,146,000

P.K. Subban	5,098,800(2)
Mike Smith	3,648,000(2)
Phil Kessel	3,422,000(1)
Ryan O'Reilly	2,378,000(1)
Ryan Nugent-Hopkins	2,088,000(2)
Jake Gardiner	2,000,320(3)
Frans Nielsen	1,748,000(2)
Alex Goligoski	1,670,000(4)
Jacob Markstrom	1,624,000(3)
Alex Galchenyuk	1,566,000(3)
Reilly Smith	1,188,000(1)
Craig Smith	1,160,000(2)
J.T. Miller	1,008,000(2)
Cody Eakin	1,008,000(1)
Josh Morrissey	900,000(3)
Deryk Engelland	888,000(1)
Andrew MacDonald	814,000(3)
Ryan Strome	660,800(3)
Nicolas Deslauriers	406,000(4)
Ryan Dzingel	350,000(1)
Zach Hyman	350,000(2)

Adam Pelech	70,000(3)
Steven Santini	60,000(3)
Carl Gunnarsson	58,000(2)
Colton Sissons	35,000(2)
Frederick Gaudreau	35,000(1)
Alex Stalock	35,000(1)
J.T. Compher	35,000(3)
Eric Comrie	35,000(4)
Paul LaDue	35,000(2)
Andrew Poturalski	35,000(1)
Yanni Gourde	35,000(1)
Alex Tuch	35,000(4)

Current Funds	$35,645,236
Home Games Remaining	1
Avg. Attendance	17,846
Avg. Revenue/Game	$1,284,901
Projected Revenue	$1,284,901

Expenses

Pro Payroll	$41,670,220
Farm Payroll	$367,940
Prospect Fees	$25,460
Coach	$50,002
Games Remaining	2
Total Game Expenses	$513,581
Projected Expenses	$1,027,162
Projected Balance	$35,902,975

Salary Commitment

Year: 2017	$42,038,160
Year: 2018	$28,279,460
Year: 2019	$9,796,180
Year: 2020	$2,689,000

Carey Price	5,771,000(1)
Brent Seabrook	4,802,980(3)
Jonathan Toews	4,737,440(2)
Jordan Staal	3,446,360(2)
Daniel Sedin	2,160,000(1)
Dmitry Orlov	1,885,000(4)
David Perron	1,801,480(2)
Ron Hainsey	1,748,000(2)
Marc Methot	1,440,000(1)
Adam Larsson	1,334,000(2)
Charlie Coyle	1,232,000(2)
Henrik Sedin	1,200,000(1)
Nikolay Kulemin	1,104,000(3)
Kevin Bieksa	1,056,000(3)
Artemi Panarin	1,000,000(1)
Connor McDavid	1,000,000(2)
Andrei Vasilevskiy	1,000,000(1)
Nick Bonino	870,000(2)
Johnny Gaudreau	800,000(1)
Jamie McGinn	789,960(2)
Troy Brouwer	704,000(4)
Brendan Smith	638,000(2)
Jordan Martinook	400,000(2)
Sam Bennett	400,000(2)
Teuvo Teravainen	350,000(1)

Jonas Gustavsson	51,040(2)
Ryan Murphy	39,200(3)
Chris VandeVelde	37,700(1)
Tyler Wotherspoon	35,000(2)
Peter Cehlarik	35,000(3)
John Hayden	35,000(3)
Vladislav Kamenev	35,000(4)
Sergey Tolchinsky	35,000(4)
Zack Mitchell	35,000(3)
Philip Larsen	30,000(4)

Current Funds	$20,756,161
Home Games Remaining	1
Avg. Attendance	17,267
Avg. Revenue/Game	$1,169,430
Projected Revenue	$1,169,430

Expenses

Pro Payroll	$41,994,940
Farm Payroll	$347,300
Prospect Fees	$55,000
Coach	$50,020
Games Remaining	2
Total Game Expenses	$517,650
Projected Expenses	$1,035,299
Projected Balance	$20,890,292

Salary Commitment

Year: 2017	$42,342,240
Year: 2018	$39,833,740
Year: 2019	$15,866,940
Year: 2020	$2,750,600

Dustin Byfuglien	6,614,900(3)
Jamie Benn	5,771,920(2)
Corey Crawford	5,280,000(2)
Jeff Carter	3,946,880(2)
Nikita Kucherov	3,192,000(3)
Dion Phaneuf	2,640,000(4)
Marian Hossa	2,496,000(2)
TJ Brodie	1,716,960(3)
Dustin Brown	1,672,000(2)
Petr Mrazek	1,080,000(2)
John Klingberg	1,000,000(1)
Evgeny Kuznetsov	999,000(2)
Ian Cole	812,000(2)
Nino Niederreiter	754,000(2)
Stephen Johns	700,000(2)
Nick Jensen	700,000(3)
Casey Cizikas	616,000(1)
Kyle Brodziak	450,000(1)
Lance Bouma	447,280(3)
Tim Schaller	406,000(3)
Viktor Arvidsson	350,000(2)
Ryan Garbutt	350,000(1)

Jake Dotchin	92,500(1)
Brandon Tanev	40,600(4)
Reid Boucher	39,200(3)
Magnus Hellberg	35,000(4)
Derek Ryan	35,000(2)
Dan Renouf	35,000(4)
Nick Lappin	35,000(2)
Michael Sgarbossa	35,000(2)

Current Funds	$9,478,919
Home Games Remaining	1
Avg. Attendance	16,333
Avg. Revenue/Game	$1,019,228
Projected Revenue	$1,019,228

Expenses

Pro Payroll	$28,953,180
Farm Payroll	$353,990
Prospect Fees	$78,870
Coach	$50,002
Games Remaining	2
Total Game Expenses	$358,976
Projected Expenses	$717,952
Projected Balance	$9,780,195

Salary Commitment

Year: 2017	$29,307,170
Year: 2018	$27,222,120
Year: 2019	$19,228,140
Year: 2020	$1,256,000

Shea Weber	6,864,880(3)
Martin Jones	2,688,000(3)
Mikkel Boedker	2,574,880(2)
Chris Kunitz	1,672,000(3)
Mikael Backlund	1,671,600(2)
Travis Hamonic	1,581,440(3)
Adam Henrique	1,337,280(3)
Matt Irwin	1,200,000(1)
Darcy Kuemper	1,120,000(3)
Michael Stone	1,013,600(3)
Jimmy Hayes	826,500(2)
Mark Borowiecki	756,000(2)
Daniel Winnik	616,000(3)
Joel Edmundson	600,000(2)
Kevin Connauton	532,000(3)
Kris Versteeg	510,000(4)
Melker Karlsson	493,000(3)
Oscar Lindberg	400,000(1)
Carl Soderberg	396,000(4)
Andreas Athanasiou	350,000(2)
Carter Rowney	350,000(1)
Gabriel Bourque	350,000(4)
Wade Megan	350,000(2)
Garnet Hathaway	350,000(2)
Oliver Bjorkstrand	350,000(2)

Richard Bachman	100,050(1)
Connor Carrick	60,000(2)
Seth Helgeson	53,940(3)
Julian Melchiori	35,000(1)
Michael McCarron	35,000(2)
Taylor Chorney	35,000(2)
Matt Lorito	35,000(2)

Current Funds	$60,474,569
Home Games Remaining	1
Avg. Attendance	18,039
Avg. Revenue/Game	$1,298,946
Projected Revenue	$1,298,946

Expenses

Pro Payroll	$39,312,800
Farm Payroll	$317,280
Prospect Fees	$34,800
Coach	$50,002
Games Remaining	2
Total Game Expenses	$484,328
Projected Expenses	$968,656
Projected Balance	$60,804,859

Salary Commitment

Year: 2017	$39,630,080
Year: 2018	$27,016,800
Year: 2019	$7,208,280
Year: 2020	$3,799,000

Braden Holtby	5,091,520(2)
Patrick Kane	3,773,280(1)
Joe Pavelski	3,740,000(2)
Ryan Suter	3,496,000(2)
Tyler Seguin	3,335,000(2)
Kris Letang	3,161,000(1)
Matt Niskanen	2,992,000(4)
Anders Nilsson	2,632,000(3)
Tyler Bozak	1,900,000(1)
Connor Murphy	1,350,000(2)
Tyler Toffoli	1,232,000(2)
Josh Manson	1,026,000(1)
Loui Eriksson	925,000(1)
Patrick Eaves	736,000(2)
Kyle Palmieri	728,000(1)
Nick Bjugstad	728,000(2)
Troy Stecher	700,000(3)
Nate Schmidt	667,000(4)
PE Bellemare	400,000(1)
Alexander Wennberg	350,000(1)
Curtis McKenzie	350,000(1)

Linus Ullmark	100,000(2)
Jayson Megna	42,280(3)
Denis Gurianov	35,000(4)
Colin White	35,000(4)
Cameron Gaunce	35,000(4)
Alex Nedeljkovic	35,000(4)
Gemel Smith	35,000(3)

Current Funds	$12,804,009
Home Games Remaining	1
Avg. Attendance	13,675
Avg. Revenue/Game	$918,957
Projected Revenue	$918,957

Expenses

Pro Payroll	$39,906,760
Farm Payroll	$249,280
Prospect Fees	$44,140
Coach	$50,000
Games Remaining	1
Total Game Expenses	$490,856
Projected Expenses	$490,856
Projected Balance	$13,232,110

Salary Commitment

Year: 2017	$40,156,040
Year: 2018	$28,248,760
Year: 2019	$11,250,560
Year: 2020	$35,000

Cam Talbot	4,992,000(3)
Ryan Getzlaf	4,861,560(3)
Ryan Kesler	3,800,000(1)
Zach Parise	3,740,000(2)
Ryan McDonagh	3,624,880(2)
Jakub Voracek	3,297,840(2)
Jake Muzzin	2,464,000(2)
Darren Helm	2,117,000(1)
Karl Alzner	1,569,480(2)
Justin Abdelkader	1,276,000(1)
Michael Hutchinson	1,232,000(3)
Dan Hamhuis	1,200,000(1)
Trevor Daley	1,000,000(1)
Tanner Pearson	999,000(2)
Paul Martin	888,000(1)
Jori Lehtera	800,000(1)
Alexandre Burrows	768,000(2)
Jake Virtanen	500,000(2)
Markus Granlund	400,000(1)
Kyle Clifford	377,000(1)

Xavier Ouellet	60,000(3)
Anton Lander	49,280(1)
Ivan Barbashev	35,000(3)
Casey Bailey	35,000(4)
Austin Czarnik	35,000(2)
Markus Hannikainen	35,000(3)

Current Funds	$42,037,629
Home Games Remaining	1
Avg. Attendance	13,639
Avg. Revenue/Game	$1,047,555
Projected Revenue	$1,047,555

Expenses

Pro Payroll	$29,266,540
Farm Payroll	$372,342
Prospect Fees	$86,770
Coach	$50,002
Games Remaining	2
Total Game Expenses	$363,118
Projected Expenses	$726,235
Projected Balance	$42,358,949

Salary Commitment

Year: 2017	$29,638,882
Year: 2018	$20,254,240
Year: 2019	$15,571,960
Year: 2020	$5,539,840

Victor Hedman	6,525,120(3)
Cory Schneider	3,623,840(4)
James van Riemsdyk	2,530,080(2)
Nick Holden	2,250,000(1)
Cal Clutterbuck	1,900,000(1)
Vincent Trocheck	1,876,000(3)
Calvin de Haan	1,566,000(4)
Marcus Foligno	1,232,000(1)
Ben Chiarot	1,147,500(1)
Connor Hellebuyck	1,000,000(2)
Ryan Murray	896,000(3)
Nick Leddy	870,000(1)
Mark Letestu	800,000(1)
Adam Lowry	600,000(1)
Anthony Mantha	350,000(2)
Nicklas Jensen	350,000(3)
TJ Tynan	350,000(1)
Kevin Porter	350,000(2)
Nick Ritchie	350,000(2)
Mathew Barzal	350,000(4)
Stefan Noesen	350,000(3)

Mark Fayne	95,742(1)
Emerson Etem	67,200(2)
Alexey Marchenko	64,400(1)
Derrick Pouliot	40,000(1)
Marek Hrivik	35,000(1)
Mike Reilly	35,000(2)
Robbie Russo	35,000(3)

Current Funds	$7,297,067
Home Games Remaining	1
Avg. Attendance	11,116
Avg. Revenue/Game	$933,739
Projected Revenue	$933,739

Expenses

Pro Payroll	$20,013,900
Farm Payroll	$410,000
Prospect Fees	$90,140
Coach	$50,002
Games Remaining	2
Total Game Expenses	$250,781
Projected Expenses	$501,562
Projected Balance	$7,729,244

Salary Commitment

Year: 2017	$20,423,900
Year: 2018	$15,396,400
Year: 2019	$10,775,280
Year: 2020	$4,240,000

Cam Ward	2,992,000(3)
Eddie Lack	2,552,000(2)
Jason Pominville	2,288,000(1)
Kris Russell	1,276,000(1)
Sami Vatanen	1,218,000(4)
Calvin Pickard	1,000,000(2)
Dmitry Kulikov	981,120(3)
Luca Sbisa	944,160(3)
Michal Kempny	700,000(3)
Tom Wilson	667,000(4)
Peter Holland	661,500(1)
Dale Weise	580,000(2)
Nic Dowd	448,000(3)
Justin Falk	414,120(2)
Patrick Brown	406,000(4)
Noel Acciari	406,000(4)
Ryan Reaves	377,000(1)
Tom Pyatt	352,000(4)
Zac Dalpe	351,000(4)
Andre Burakovsky	350,000(1)
Brendan Perlini	350,000(3)
Jack Roslovic	350,000(4)
Daniel O'Regan	350,000(4)

Anthony DeAngelo	50,000(3)
Steven Kampfer	40,000(1)
Phillip Di Giuseppe	40,000(2)
Riley Barber	35,000(4)
Nikita Scherbak	35,000(4)
Adrian Kempe	35,000(3)
Cal O'Reilly	35,000(2)
Nick Cousins	35,000(1)
Tyler Bertuzzi	35,000(4)
MacKenzie Weegar	35,000(4)
Brett Kulak	35,000(3)

Current Funds	$17,626,195
Home Games Remaining	1
Avg. Attendance	13,101
Avg. Revenue/Game	$799,854
Projected Revenue	$799,854

Expenses

Pro Payroll	$18,569,000
Farm Payroll	$230,000
Prospect Fees	$93,880
Coach	$50,002
Games Remaining	1
Total Game Expenses	$231,011
Projected Expenses	$231,011
Projected Balance	$18,195,038

Salary Commitment

Year: 2017	$18,799,000
Year: 2018	$13,763,000
Year: 2019	$3,450,000
Year: 2020	$1,450,000

Antti Niemi	4,180,000(2)
Tomas Plekanec	2,992,000(2)
Niklas Kronwall	1,824,000(1)
Tom Gilbert	1,672,000(1)
Aaron Ekblad	1,000,000(1)
Jakob Chychrun	900,000(3)
Tomas Jurco	621,000(2)
Matt Bartkowski	580,000(2)
Curtis Lazar	500,000(1)
Radek Faksa	400,000(2)
Travis Konecny	400,000(3)
Nicolas Kerdiles	350,000(4)
Jakub Nakladal	350,000(2)
Dylan Strome	350,000(4)
Mikhail Sergachev	350,000(4)
Anton Slepyshev	350,000(2)
Jakub Vrana	350,000(3)
Tom Kuhnhackl	350,000(2)
Frederik Gauthier	350,000(3)
Antoine Bibeau	350,000(4)
Josh Leivo	350,000(2)

Brian Lashoff	50,000(4)
Chris Neil	40,000(1)
Steve Oleksy	35,000(2)
Shawn Thornton	35,000(2)
Mason Raymond	35,000(2)
Justin Dowling	35,000(2)

Current Funds	$24,464,859
Home Games Remaining	1
Avg. Attendance	13,090
Avg. Revenue/Game	$1,099,486
Projected Revenue	$1,099,486

Expenses

Pro Payroll	$35,163,520
Farm Payroll	$450,200
Prospect Fees	$173,247
Coach	$50,000
Games Remaining	1
Total Game Expenses	$437,036
Projected Expenses	$437,036
Projected Balance	$25,127,309

Salary Commitment

Year: 2017	$36,613,720
Year: 2018	$16,414,080
Year: 2019	$9,283,200
Year: 2020	$3,266,000

Anze Kopitar	6,438,000(1)
James Neal	5,334,840(1)
Mike Condon	2,968,000(3)
Seth Jones	2,552,000(4)
Radim Vrbata	2,250,000(1)
Brendan Gallagher	1,755,000(1)
Jonathan Huberdeau	1,450,000(3)
Keith Kinkaid	1,232,000(2)
Mathieu Perreault	1,122,880(2)
Ryan Ellis	1,120,000(1)
Alex Killorn	1,078,000(2)
John Gibson	1,000,000(1)
Matt Hunwick	960,000(1)
Gustav Nyquist	870,000(2)
Toby Enstrom	763,000(2)
Brandon Manning	756,000(3)
Patrick Maroon	754,000(2)
Jon Merrill	648,000(2)
Martin Marincin	621,000(2)
Calle Jarnkrok	609,000(4)
Jonas Brodin	580,000(3)
Zack Kassian	492,800(1)
Sven Baertschi	459,000(1)
William Karlsson	350,000(1)

Tomas Hertl	123,200(3)
Barclay Goodrow	42,000(2)
Brett Ritchie	40,000(1)
Evgeny Svechnikov	35,000(4)
Malcolm Subban	35,000(3)
Jordan Schmaltz	35,000(3)
Anthony Beauvillier	35,000(3)
Martin Frk	35,000(3)
Marek Mazanec	35,000(4)
Jacob Larsson	35,000(4)

Current Funds	$90,881,277
Home Games Remaining	1
Avg. Attendance	17,765
Avg. Revenue/Game	$1,115,505
Projected Revenue	$1,115,505

Expenses

Pro Payroll	$34,992,560
Farm Payroll	$421,221
Prospect Fees	$176,354
Coach	$50,001
Games Remaining	1
Total Game Expenses	$434,636
Projected Expenses	$434,636
Projected Balance	$91,562,146

Salary Commitment

Year: 2017	$35,413,781
Year: 2018	$29,103,781
Year: 2019	$14,091,160
Year: 2020	$5,636,000

David Backes	4,118,000(2)
Kari Lehtonen	3,128,000(2)
Nathan MacKinnon	2,784,000(4)
Jake Allen	2,772,000(3)
Filip Forsberg	2,407,000(4)
Derick Brassard	1,972,000(1)
Mark Stuart	1,760,000(2)
Jordan Eberle	1,548,960(3)
Patrik Berglund	1,380,980(2)
Jared Spurgeon	1,293,600(2)
Rickard Rakell	1,260,000(3)
Ondrej Palat	1,188,000(1)
Dwight King	1,116,500(2)
Devante Smith-Pelly	1,044,000(2)
Brady Skjei	1,000,000(3)
Patrik Laine	1,000,000(3)
Brandon Sutter	919,520(2)
Nikita Zadorov	900,000(1)
Esa Lindell	800,000(3)
Brian Dumoulin	700,000(1)
Christian Folin	500,000(1)
Bryan Rust	350,000(1)
Tim Heed	350,000(4)
Alex Biega	350,000(1)
Trevor van Riemsdyk	350,000(1)

Joonas Korpisalo	100,000(2)
Jamie McBain	64,821(2)
Taylor Beck	60,000(4)
Brian Flynn	52,200(2)
Frank Corrado	39,200(3)
Max McCormick	35,000(2)
Andreas Englund	35,000(4)
Alan Quine	35,000(3)

Current Funds	$27,227,907
Home Games Remaining	1
Avg. Attendance	11,391
Avg. Revenue/Game	$765,409
Projected Revenue	$765,409

Expenses

Pro Payroll	$18,445,500
Farm Payroll	$315,000
Prospect Fees	$140,628
Coach	$50,002
Games Remaining	2
Total Game Expenses	$231,111
Projected Expenses	$462,223
Projected Balance	$27,531,093

Salary Commitment

Year: 2017	$22,256,500
Year: 2018	$9,498,500
Year: 2019	$7,074,500
Year: 2020	$1,720,000

Ryan Miller	3,496,000(1)
Marian Gaborik	2,992,000(1)
Curtis McElhinney	2,250,000(1)
Michael Leighton	1,300,000(4)
Nicklas Grossmann	1,152,000(1)
Zbynek Michalek	1,152,000(1)
Dalton Prout	1,102,000(3)
Braydon Coburn	1,056,000(3)
Brian Strait	896,000(1)
Danny DeKeyser	710,500(3)
Riley Nash	548,000(2)
Mikhail Grigorenko	435,000(3)
Mark Pysyk	420,000(2)
Dmitrij Jaskin	420,000(3)
David Warsofsky	406,000(3)
Josh Archibald	406,000(2)
Mirco Mueller	400,000(1)
Anthony Duclair	350,000(1)
William Carrier	350,000(3)
Adam Erne	350,000(3)
Slater Koekkoek	350,000(3)
Alexander Burmistrov	350,000(2)
Steve Ott	350,000(2)
Sonny Milano	350,000(4)
Robby Fabbri	350,000(2)

Matt Grzelcyk	35,000(1)
Mike Liambas	35,000(3)
Jon Gillies	35,000(4)
Derek Dorsett	35,000(1)
Brendan Guhle	35,000(4)
Spencer Abbott	35,000(3)
Mark McNeill	35,000(3)
Mike Blunden	35,000(3)
Connor Jones	35,000(3)