Current Funds	$32,146,757
Home Games Remaining	36
Avg. Attendance	18,977
Avg. Revenue/Game	$1,457,418
Projected Revenue	$52,467,048

Expenses

Pro Payroll	$30,646,480
Farm Payroll	$581,592
Prospect Fees	$117,845
Coach	$50,000
Games Remaining	70
Total Game Expenses	$382,877
Projected Expenses	$26,801,393
Projected Balance	$57,812,412

Salary Commitment

Year: 2018	$31,228,072
Year: 2019	$20,366,280
Year: 2020	$3,461,120
Year: 2021	$140,000

Alex Ovechkin	8,000,000(2)
Michael Del Zotto	2,487,520(2)
Chris Kreider	2,451,120(3)
Antti Raanta	2,016,000(1)
Justin Braun	1,900,000(1)
Justin Williams	1,900,000(1)
Oscar Klefbom	1,652,000(2)
Anton Stralman	1,440,000(1)
Colton Parayko	1,000,000(1)
Mitch Marner	1,000,000(2)
Justin Schultz	986,000(2)
Dylan Larkin	900,000(1)
Vince Dunn	800,000(3)
Marcus Kruger	581,840(2)
Kevin Fiala	500,000(2)
Micheal Ferland	500,000(1)
Scottie Upshall	432,000(1)
Dylan DeMelo	350,000(1)
Nick Schmaltz	350,000(2)
Jack Campbell	350,000(1)
Jimmy Vesey	350,000(2)
Christian Dvorak	350,000(2)
Pavel Buchnevich	350,000(2)

Brandon Carlo	50,000(2)
Jordan Nolan	38,792(1)
Seth Griffith	37,800(2)
Roland McKeown	35,000(3)
Kyle Rau	35,000(1)
Daniel Sprong	35,000(4)
Nick Merkley	35,000(4)
Devin Shore	35,000(2)
Julius Honka	35,000(2)
Kyle Capobianco	35,000(4)
Anders Bjork	35,000(3)
Brandon Halverson	35,000(4)
Lukas Sedlak	35,000(2)
Laurent Dauphin	35,000(2)
Tyler Motte	35,000(2)
Tyler Graovac	35,000(2)

Current Funds	$19,334,943
Home Games Remaining	38
Avg. Attendance	19,492
Avg. Revenue/Game	$1,684,137
Projected Revenue	$63,997,206

Expenses

Pro Payroll	$41,692,520
Farm Payroll	$521,900
Prospect Fees	$62,000
Coach	$50,002
Games Remaining	75
Total Game Expenses	$516,176
Projected Expenses	$38,713,191
Projected Balance	$44,618,958

Salary Commitment

Year: 2018	$42,214,420
Year: 2019	$20,870,480
Year: 2020	$9,087,360
Year: 2021	$70,000

Marc-Andre Fleury	7,000,000(1)
Zach Parise	3,740,000(1)
Gabriel Landeskog	2,784,000(1)
Jacob Trouba	2,784,000(3)
John Carlson	2,751,840(2)
Tyler Myers	2,645,440(2)
Joe Thornton	2,496,000(2)
Josh Manson	2,254,560(3)
Logan Couture	2,243,360(1)
Ryan Nugent-Hopkins	2,088,000(1)
James Neal	2,070,000(3)
Thomas Vanek	1,824,000(2)
Karl Alzner	1,569,480(1)
Petr Mrazek	1,080,000(1)
Casey Cizikas	764,640(2)
Tobias Rieder	702,000(2)
Alex DeBrincat	700,000(3)
Robert Bortuzzo	672,000(1)
Nate Thompson	644,000(3)
Brett Ritchie	529,200(2)
Carl Dahlstrom	350,000(3)

Travis Dermott	100,000(3)
Tomas Jurco	62,100(1)
Michael Chaput	40,600(3)
Jean-Sebastien Dea	39,200(3)
Joe Hicketts	35,000(4)
Sonny Milano	35,000(3)
Jared Boll	35,000(2)
Jesse Puljujarvi	35,000(2)
Rocco Grimaldi	35,000(1)
Maxime Lagace	35,000(1)
Michael McCarron	35,000(1)
Morgan Klimchuk	35,000(4)

Current Funds	$59,349,911
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,057,060
Farm Payroll	$35,000
Prospect Fees	$48,560
Coach	$50,002
Games Remaining	82
Total Game Expenses	$258,422
Projected Expenses	$21,190,622
Projected Balance	$38,159,289

Salary Commitment

Year: 2018	$21,092,060
Year: 2019	$8,094,600
Year: 2020	$5,064,600
Year: 2021	$1,212,200

Henrik Lundqvist	5,280,000(1)
Andrew Ladd	1,980,000(2)
Craig Anderson	1,500,000(1)
Brandon Davidson	1,036,000(3)
Calvin Pickard	1,000,000(1)
Jannik Hansen	960,000(1)
Riley Sheahan	916,400(3)
Darnell Nurse	800,000(1)
Alex Petrovic	783,000(4)
Zack Smith	572,460(1)
Madison Bowey	500,000(3)
Joakim Nordstrom	429,200(4)
Brett Pesce	400,000(1)
Byron Froese	350,000(2)
Oliver Bjorkstrand	350,000(1)
Tristan Jarry	350,000(3)
Jason Dickinson	350,000(2)
Ben Harpur	350,000(3)
Valentin Zykov	350,000(3)
Ales Hemsky	350,000(1)
Brad Malone	350,000(1)
Chris Thorburn	350,000(1)
Jaromir Jagr	350,000(1)
Martin Frk	350,000(2)
Nick Paul	350,000(1)
Chad Ruhwedel	350,000(3)
Shane Prince	350,000(1)

Curtis Valk

35,000(1)

Current Funds	$21,402,797
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,094,792
Farm Payroll	$35,000
Prospect Fees	$63,420
Coach	$50,000
Games Remaining	82
Total Game Expenses	$222,478
Projected Expenses	$18,243,212
Projected Balance	$3,159,585

Salary Commitment

Year: 2018	$18,129,792
Year: 2019	$9,475,880
Year: 2020	$3,900,000
Year: 2021	$1,100,000

Zach Bogosian	2,558,080(2)
Michael Frolik	2,149,480(1)
Jay Bouwmeester	1,748,000(2)
Artem Anisimov	1,278,320(1)
Eric Gryba	986,000(1)
Adam McQuaid	960,000(1)
Scott Darling	900,000(1)
Alex Chiasson	884,800(2)
Jake Debrusk	700,000(3)
Antoine Roussel	672,000(1)
Matt Martin	658,112(1)
Harri Sateri	400,000(4)
Alex Tuch	350,000(3)
J.T. Compher	350,000(2)
Dakota Mermis	350,000(3)
Logan Shaw	350,000(1)
Logan Brown	350,000(4)
Warren Foegele	350,000(4)
Mark Streit	350,000(1)
Chase Balisy	350,000(3)
Nate Prosser	350,000(1)
Brooks Laich	350,000(3)
Tanner Fritz	350,000(3)
Scott Foster	350,000(3)

Giovanni Fiore

35,000(2)

Current Funds	$126,558,799
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,385,500
Farm Payroll	$921,264
Prospect Fees	$177,743
Coach	$50,003
Games Remaining	82
Total Game Expenses	$262,616
Projected Expenses	$21,534,510
Projected Balance	$105,024,289

Salary Commitment

Year: 2018	$21,306,764
Year: 2019	$12,516,064
Year: 2020	$9,909,064
Year: 2021	$3,927,000

Peter Budaj	5,136,000(1)
Leon Draisaitl	2,407,000(4)
Brandon Dubinsky	2,288,000(3)
Dalton Prout	1,102,000(2)
Kevin Hayes	1,044,000(4)
Pierre-Luc Dubois	1,000,000(3)
Linus Ullmark	1,000,000(1)
Cory Conacher	800,000(3)
Zach Redmond	739,500(1)
Mikko Rantanen	700,000(2)
Sam Reinhart	600,000(1)
Jake Virtanen	500,000(1)
Brandon Pirri	493,000(3)
Chris Wagner	420,000(3)
Adam Clendening	406,000(4)
Joel Armia	350,000(1)
Ondrej Kase	350,000(2)
Andrei Mironov	350,000(3)
Duncan Siemens	350,000(2)
Samuel Morin	350,000(3)

Eddie Lack	255,200(1)
Chris Butler	81,200(3)
Beau Bennett	52,864(3)
Daniel Carr	42,000(3)
Tyson Jost	35,000(3)
Dylan Ferguson	35,000(1)
Lias Andersson	35,000(4)
Matthew Peca	35,000(2)
Samuel Blais	35,000(1)
Will O'Neill	35,000(1)
Ashton Sautner	35,000(1)
Filip Chlapik	35,000(3)
Daniel Taylor	35,000(1)
Tage Thompson	35,000(3)
Blake Hillman	35,000(1)
Jordan Schmaltz	35,000(2)
Carter Rowney	35,000(4)
Markus Hannikainen	35,000(2)

Current Funds	$9,344,551
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$27,893,820
Farm Payroll	$596,688
Prospect Fees	$86,148
Coach	$50,002
Games Remaining	82
Total Game Expenses	$349,106
Projected Expenses	$28,626,658
Projected Balance	-$19,282,107

Salary Commitment

Year: 2018	$28,490,508
Year: 2019	$18,502,980
Year: 2020	$10,174,000
Year: 2021	$8,396,000

Sidney Crosby	8,000,000(4)
Carter Hutton	5,136,000(2)
James Reimer	1,676,200(1)
Jason Demers	1,394,320(1)
Ben Lovejoy	1,320,000(1)
Colin Wilson	1,213,520(1)
Marco Scandella	1,113,280(2)
Matt Hunwick	888,000(2)
Danny DeKeyser	710,500(2)
Mike Cammalleri	700,000(1)
Trevor van Riemsdyk	588,000(3)
Martin Hanzal	580,000(1)
PE Bellemare	580,000(1)
Fredrik Claesson	500,000(1)
Derek Grant	450,000(1)
Oscar Lindberg	448,000(3)
Connor Brown	400,000(2)
Jay Beagle	400,000(1)
Brian Gibbons	396,000(4)
Zach Aston-Reese	350,000(3)
Alex Iafallo	350,000(3)
Jordan Weal	350,000(1)
Kyle Criscuolo	350,000(1)

Jonathan Bernier	355,888(1)
Paul Postma	47,600(1)
Jean-Francois Berube	42,000(3)
Dennis Rasmussen	42,000(2)
J.T. Brown	39,200(2)
Tanner Kero	35,000(1)
Philip Holm	35,000(1)

Current Funds	$61,592,222
Home Games Remaining	29
Avg. Attendance	19,847
Avg. Revenue/Game	$1,876,928
Projected Revenue	$54,430,912

Expenses

Pro Payroll	$41,361,000
Farm Payroll	$175,000
Prospect Fees	$82,089
Coach	$50,002
Games Remaining	60
Total Game Expenses	$508,147
Projected Expenses	$30,488,847
Projected Balance	$85,534,287

Salary Commitment

Year: 2018	$41,536,000
Year: 2019	$27,310,600
Year: 2020	$18,110,680
Year: 2021	$3,408,000

Evgeni Malkin	6,029,680(3)
Drew Doughty	5,487,440(1)
John Tavares	4,322,080(2)
Roman Josi	4,277,840(2)
Jonathan Quick	3,344,000(3)
Jakub Voracek	3,297,840(1)
Aleksander Barkov	2,378,000(3)
Rasmus Ristolainen	2,146,000(3)
Bo Horvat	2,088,000(4)
Brooks Orpik	1,500,000(1)
David Krejci	1,320,000(4)
Brian Boyle	1,152,000(1)
Jack Eichel	900,000(1)
Brayden Point	600,000(2)
Colin Miller	600,000(1)
Andy Andreoff	420,000(3)
Justin Falk	414,120(1)
Leo Komarov	384,000(1)
Anton Forsberg	350,000(1)
Mikhail Sergachev	350,000(3)

David Booth	35,000(1)
Aaron Ness	35,000(3)
Andrew Crescenzi	35,000(1)
Alex Broadhurst	35,000(1)
Tanner Glass	35,000(1)

Current Funds	$18,990,867
Home Games Remaining	37
Avg. Attendance	20,000
Avg. Revenue/Game	$1,728,000
Projected Revenue	$63,936,000

Expenses

Pro Payroll	$41,793,960
Farm Payroll	$376,760
Prospect Fees	$59,500
Coach	$50,003
Games Remaining	73
Total Game Expenses	$515,612
Projected Expenses	$37,639,711
Projected Balance	$45,287,156

Salary Commitment

Year: 2018	$42,170,720
Year: 2019	$27,515,760
Year: 2020	$8,706,000
Year: 2021	$1,885,000

Brent Burns	6,624,760(2)
Patrice Bergeron	5,323,240(2)
Tuukka Rask	4,370,000(3)
Max Pacioretty	4,018,240(1)
Jeff Carter	3,946,880(1)
Patrick Marleau	2,880,000(2)
Radko Gudas	2,146,000(2)
Michal Neuvirth	1,825,840(1)
Alex Goligoski	1,670,000(3)
Andy Greene	1,200,000(1)
Jonathan Drouin	1,073,000(4)
Shayne Gostisbehere	1,000,000(1)
Cal Clutterbuck	920,000(2)
Vladislav Namestnikov	812,000(4)
Mark Borowiecki	756,000(1)
Tomas Tatar	754,000(2)
Nick Bjugstad	728,000(1)
Derek MacKenzie	580,000(1)
Barclay Goodrow	420,000(1)
Carl Soderberg	396,000(3)
Thomas Chabot	350,000(3)

Brad Richardson	53,360(2)
Scott Wedgewood	40,000(1)
David Desharnais	38,400(2)
Andrew Copp	35,000(1)
Maxim Mamin	35,000(3)
Nathan Gerbe	35,000(2)
Greg McKegg	35,000(1)
Brad Hunt	35,000(1)
Ryan Carpenter	35,000(1)
Charlie Lindgren	35,000(2)

Current Funds	$17,268,214
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,096,340
Farm Payroll	$227,880
Prospect Fees	$56,540
Coach	$50,001
Games Remaining	82
Total Game Expenses	$371,107
Projected Expenses	$30,430,761
Projected Balance	-$13,162,547

Salary Commitment

Year: 2018	$30,324,220
Year: 2019	$27,113,340
Year: 2020	$21,046,980
Year: 2021	$6,016,740

Nicklas Backstrom	5,946,740(4)
Vladimir Tarasenko	4,583,600(3)
Oliver Ekman-Larsson	4,026,400(3)
Evander Kane	3,362,240(3)
Keith Yandle	2,288,000(3)
Juuse Saros	1,000,000(2)
Johnny Oduya	960,000(1)
Luca Sbisa	944,160(2)
Matthew Tkachuk	900,000(2)
Tyler Johnson	870,000(2)
Nathan Beaulieu	837,000(1)
Jake Guentzel	800,000(2)
Adam Cracknell	556,000(1)
Scott Harrington	502,200(2)
Jared Coreau	420,000(3)
Pavel Zacha	350,000(2)
Tomas Nosek	350,000(1)
Kyle Connor	350,000(2)
Connor Brickley	350,000(1)
Brett Lernout	350,000(3)
Pontus Aberg	350,000(2)

Tyler Ennis	82,880(1)
Lee Stempniak	40,000(1)
Nikita Soshnikov	35,000(1)
Martin Necas	35,000(4)
Andrew Hammond	35,000(4)

Current Funds	$28,248,755
Home Games Remaining	33
Avg. Attendance	19,934
Avg. Revenue/Game	$1,788,250
Projected Revenue	$59,012,250

Expenses

Pro Payroll	$41,769,320
Farm Payroll	$521,584
Prospect Fees	$54,928
Coach	$50,002
Games Remaining	67
Total Game Expenses	$517,022
Projected Expenses	$34,640,499
Projected Balance	$52,620,506

Salary Commitment

Year: 2018	$42,290,904
Year: 2019	$30,955,904
Year: 2020	$16,278,784
Year: 2021	$75,600

Victor Hedman	6,525,120(2)
Rick Nash	4,843,000(2)
Ryan O'Reilly	3,711,680(3)
Mike Smith	3,648,000(1)
Duncan Keith	2,600,000(1)
Patric Hornqvist	2,392,000(3)
Reilly Smith	2,345,280(3)
Robin Lehner	2,284,240(3)
Marc-Edouard Vlasic	2,250,000(1)
Morgan Rielly	2,088,000(3)
Boone Jenner	1,624,000(2)
Sean Monahan	1,160,000(3)
Olli Maatta	1,160,000(3)
Auston Matthews	1,000,000(2)
Damon Severson	952,000(3)
Cam Atkinson	870,000(1)
Thomas Hickey	616,000(1)
Kevin Labanc	350,000(2)
Shea Theodore	350,000(1)
Zac Rinaldo	350,000(1)
Jujhar Khaira	350,000(1)
Evgeni Dadonov	300,000(2)

Deryk Engelland	150,000(1)
Carl Hagelin	116,000(1)
Anton Blidh	40,600(4)
Jacob Josefson	39,984(3)
Stefan Matteau	35,000(3)
Landon Ferraro	35,000(4)
Michael Bournival	35,000(3)
Joseph Blandisi	35,000(1)
Rob O'Gara	35,000(2)

Current Funds	$99,512,584
Home Games Remaining	39
Avg. Attendance	17,894
Avg. Revenue/Game	$1,502,076
Projected Revenue	$58,580,964

Expenses

Pro Payroll	$40,444,140
Farm Payroll	$280,000
Prospect Fees	$114,740
Coach	$50,002
Games Remaining	78
Total Game Expenses	$498,645
Projected Expenses	$38,894,302
Projected Balance	$119,199,246

Salary Commitment

Year: 2018	$40,724,140
Year: 2019	$27,033,780
Year: 2020	$22,917,780
Year: 2021	$1,775,000

Taylor Hall	5,734,400(3)
Corey Crawford	5,280,000(1)
Blake Wheeler	4,768,180(3)
Claude Giroux	3,953,280(1)
Mike Green	2,760,000(3)
Cam Fowler	2,755,200(3)
Mikko Koivu	2,288,000(3)
Hampus Lindholm	1,885,000(3)
Nick Holden	1,320,000(4)
Eric Staal	1,320,000(2)
Keith Kinkaid	1,232,000(1)
Brenden Dillon	1,160,000(2)
Mattias Ekholm	1,036,000(2)
Sam Gagner	990,080(1)
Scott Hartnell	925,000(1)
Henrik Sedin	925,000(1)
Erik Haula	812,000(3)
Sebastian Aho	600,000(2)
Josh Anderson	350,000(1)
Ryan Reaves	350,000(4)

Adam Wilcox	35,000(1)
Sebastian Aho (D)	35,000(3)
Chandler Stephenson	35,000(3)
Jordan Greenway	35,000(4)
A.J. Greer	35,000(3)
Andrew Mangiapane	35,000(3)
Paul Carey	35,000(4)
Zach Trotman	35,000(4)

Current Funds	$22,753,679
Home Games Remaining	37
Avg. Attendance	14,411
Avg. Revenue/Game	$1,175,938
Projected Revenue	$43,509,706

Expenses

Pro Payroll	$41,972,720
Farm Payroll	$1,038,800
Prospect Fees	$208,997
Coach	$50,001
Games Remaining	75
Total Game Expenses	$527,689
Projected Expenses	$39,576,693
Projected Balance	$26,686,692

Salary Commitment

Year: 2018	$43,011,520
Year: 2019	$35,774,520
Year: 2020	$10,510,100
Year: 2021	$2,085,000

Shea Weber	6,864,880(2)
Johnny Boychuk	3,344,000(2)
Zdeno Chara	3,000,000(1)
David Savard	2,572,080(2)
Ben Bishop	2,530,540(3)
Brayden Schenn	2,405,760(3)
Jaroslav Halak	2,392,000(2)
Travis Zajac	2,097,860(2)
Daniel Sedin	2,070,000(3)
Jake Gardiner	2,000,320(2)
Derick Brassard	1,980,000(4)
Brandon Saad	1,624,000(1)
Jakob Silfverberg	1,566,000(2)
Andrew Cogliano	1,440,000(2)
Justin Abdelkader	1,440,000(2)
Adam Henrique	1,337,280(2)
Jaden Schwartz	1,008,000(1)
Will Butcher	1,000,000(3)
Jake McCabe	800,000(1)
Nikolaj Ehlers	500,000(1)

Alex Stalock	150,000(1)
Jonathan Ericsson	120,000(1)
Neal Pionk	80,000(3)
Markus Nutivaara	58,800(3)
Janne Kuokkanen	35,000(4)
Denis Malgin	35,000(2)
Mark Jankowski	35,000(3)
Christian Djoos	35,000(3)
Dominik Simon	35,000(3)
Hudson Fasching	35,000(2)
Gustav Olofsson	35,000(2)
Lucas Wallmark	35,000(3)
Remi Elie	35,000(2)
Henrik Haapala	35,000(3)
Trevor Murphy	35,000(4)
Alexander Kerfoot	35,000(3)
Sami Niku	35,000(4)
Nic Petan	35,000(1)
Tucker Poolman	35,000(2)
Dylan Sikura	35,000(3)
Mark Alt	35,000(3)
Nicholas Baptiste	35,000(2)

Current Funds	$12,091,493
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,287,420
Farm Payroll	$707,400
Prospect Fees	$247,497
Coach	$50,002
Games Remaining	82
Total Game Expenses	$491,370
Projected Expenses	$40,292,319
Projected Balance	-$28,200,826

Salary Commitment

Year: 2018	$39,994,820
Year: 2019	$23,163,260
Year: 2020	$9,000,460
Year: 2021	$4,193,660

Devan Dubnyk	6,624,000(2)
Ryan Getzlaf	4,861,560(2)
Phil Kessel	4,750,000(1)
Alex Pietrangelo	3,625,560(1)
Justin Faulk	3,045,000(1)
Dion Phaneuf	2,640,000(3)
Derek Stepan	2,522,240(2)
Jeff Skinner	2,398,300(4)
Scott Mayfield	1,000,000(1)
Jaccob Slavin	900,000(1)
Jamie Oleksiak	896,000(1)
Jason Chimera	880,000(1)
Casey DeSmith	814,000(4)
Nico Hischier	800,000(3)
Zemgus Girgensons	742,400(3)
Jean-Gabriel Pageau	729,000(1)
Mikael Granlund	728,000(1)
Matt Nieto	517,360(4)
Jacob de La Rose	464,000(4)
Danton Heinen	350,000(3)

John Gilmour	80,000(1)
Marko Dano	64,400(3)
Jeff Glass	58,000(1)
Joakim Ryan	50,000(2)
Tyrell Goulbourne	35,000(3)
Justin Bailey	35,000(2)
Alexander Nylander	35,000(3)
Andy Welinski	35,000(1)
Ross Johnston	35,000(3)
Luke Witkowski	35,000(3)
Colby Cave	35,000(1)
Freddie Hamilton	35,000(3)
Gabriel Dumont	35,000(2)
Lawson Crouse	35,000(2)
Kasperi Kapanen	35,000(3)
Justin Holl	35,000(1)
Ryan Lomberg	35,000(1)

Current Funds	$20,611,927
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$22,699,700
Farm Payroll	$334,200
Prospect Fees	$200,094
Coach	$50,001
Games Remaining	82
Total Game Expenses	$283,951
Projected Expenses	$23,283,995
Projected Balance	-$2,672,068

Salary Commitment

Year: 2018	$23,033,900
Year: 2019	$8,922,300
Year: 2020	$3,737,300
Year: 2021	$70,000

Steve Mason	6,224,560(1)
Jason Spezza	3,480,000(2)
Ben Chiarot	1,314,600(3)
Dan Hamhuis	1,200,000(1)
Matt Calvert	1,032,080(1)
Brock Nelson	942,500(3)
Marc Staal	925,000(1)
Derek Dorsett	925,000(1)
Niklas Hjalmarsson	851,000(3)
Patrick Sharp	800,000(1)
Josh Gorges	800,000(1)
Jamie McGinn	789,960(1)
Mark Letestu	580,000(1)
Ryan Hartman	500,000(2)
Mike Fisher	450,000(1)
Johan Larsson	435,000(3)
Laurent Brossoit	400,000(2)
Brendan Perlini	350,000(2)
Jordan Oesterle	350,000(1)
Jonny Brodzinski	350,000(2)

Anthony Bitetto	70,000(2)
Ethan Bear	50,000(3)
Iiro Pakarinen	39,200(3)
Anthony Peluso	35,000(4)
John Quenneville	35,000(2)
Justin Auger	35,000(3)
Jaycob Megna	35,000(1)
Ken Appleby	35,000(4)

Current Funds	$32,078,900
Home Games Remaining	35
Avg. Attendance	19,771
Avg. Revenue/Game	$1,825,984
Projected Revenue	$63,909,440

Expenses

Pro Payroll	$41,263,248
Farm Payroll	$654,400
Prospect Fees	$235,260
Coach	$50,001
Games Remaining	71
Total Game Expenses	$514,670
Projected Expenses	$36,541,543
Projected Balance	$59,446,797

Salary Commitment

Year: 2018	$41,917,648
Year: 2019	$29,534,568
Year: 2020	$13,307,648
Year: 2021	$8,035,000

Kris Letang	4,708,000(4)
Sergei Bobrovsky	4,466,000(1)
Henrik Zetterberg	3,910,000(2)
Mark Scheifele	2,940,000(2)
Torey Krug	2,552,000(3)
Francois Beauchemin	2,250,000(1)
Anders Lee	2,240,000(2)
Dougie Hamilton	2,088,000(2)
David Pastrnak	1,972,000(4)
Brad Marchand	1,850,200(1)
Nazem Kadri	1,849,120(2)
Mark Stone	1,809,000(1)
Ondrej Palat	1,729,280(3)
Nick Foligno	1,320,000(4)
Mathieu Perreault	1,122,880(1)
Cody Ceci	1,008,000(2)
Ivan Provorov	1,000,000(2)
Andrew Shaw	880,768(3)
Jon Marchessault	868,000(2)
Matt Murray	700,000(1)

Ondrej Pavelec	150,000(1)
Josh Morrissey	90,000(2)
Mark Barberio	58,800(2)
Joel Hanley	40,600(3)
Nicolas Roy	35,000(4)
Chris Didomenico	35,000(1)
Travis Boyd	35,000(2)
Brandon Montour	35,000(2)
Victor Antipin	35,000(2)
David Kampf	35,000(3)
Artturi Lehkonen	35,000(2)
Boo Nieves	35,000(3)
Taylor Leier	35,000(2)

Current Funds	$9,001,180
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$35,545,760
Farm Payroll	$553,400
Prospect Fees	$186,980
Coach	$50,000
Games Remaining	82
Total Game Expenses	$443,124
Projected Expenses	$36,336,140
Projected Balance	-$27,334,960

Salary Commitment

Year: 2018	$36,099,160
Year: 2019	$24,033,520
Year: 2020	$10,861,760
Year: 2021	$35,000

Steven Stamkos	4,679,360(2)
Kevin Shattenkirk	3,337,600(1)
Martin Jones	2,688,000(2)
Milan Lucic	2,519,520(1)
Roman Polak	2,496,000(2)
Mika Zibanejad	2,088,000(2)
Paul Stastny	1,748,000(3)
Brayden McNabb	1,565,760(3)
Blake Comeau	1,200,000(1)
Anton Khudobin	1,200,000(3)
Craig Smith	1,160,000(1)
Lars Eller	1,129,520(1)
Matt Dumba	1,073,000(3)
Andreas Borgman	1,000,000(3)
Antoine Vermette	960,000(1)
Greg Pateryn	952,000(2)
Bobby Ryan	920,000(3)
Bryan Little	851,000(3)
Matt Hendricks	814,000(1)
Blake Coleman	714,000(3)
Oscar Fantenberg	700,000(3)
Jan Rutta	500,000(3)
Jussi Jokinen	450,000(1)
Joel Ward	450,000(1)
Brock Boeser	350,000(3)

Josh Jooris	63,800(2)
Eric Fehr	61,600(2)
Radim Vrbata	45,000(1)
Kevin Rooney	37,800(2)
Matt Moulson	35,200(2)
Patrick Sieloff	35,000(3)
Vadim Shipachyov	35,000(4)
Carson Soucy	35,000(3)
Spencer Foo	35,000(3)
Victor Mete	35,000(3)
Gemel Smith	35,000(2)
Calle Rosen	35,000(3)
Erik Burgdoerfer	35,000(2)
Robert Hagg	30,000(3)

Current Funds	$12,887,963
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,919,840
Farm Payroll	$250,600
Prospect Fees	$161,640
Coach	$50,003
Games Remaining	82
Total Game Expenses	$260,757
Projected Expenses	$21,382,083
Projected Balance	-$8,494,120

Salary Commitment

Year: 2018	$21,170,440
Year: 2019	$13,701,600
Year: 2020	$7,403,600
Year: 2021	$1,386,000

Brian Elliott	3,344,000(3)
Mike Condon	2,968,000(2)
Chad Johnson	2,392,000(2)
Tommy Wingels	1,276,000(1)
Michael Raffl	1,232,500(1)
Matt Beleskey	1,208,720(1)
Devante Smith-Pelly	1,044,000(1)
Klas Dahlbeck	784,000(3)
Yannick Weber	747,620(1)
Vladimir Sobotka	616,000(4)
Chris Wideman	588,000(2)
David Schlemko	414,000(3)
Scott Wilson	405,000(1)
Miikka Salomaki	400,000(1)
Casey Mittelstadt	350,000(4)
Rasmus Andersson	350,000(3)
Trevor Carrick	350,000(3)
Austin Czarnik	350,000(1)
Clayton Keller	350,000(3)
Andreas Athanasiou	350,000(1)
Cody McLeod	350,000(4)
Tim Heed	350,000(3)
Mario Kempe	350,000(2)
Micheal Haley	350,000(1)

Christoph Bertschy	40,600(3)
Henrik Borgstrom	35,000(4)
Kerby Rychel	35,000(3)
Owen Tippett	35,000(4)
Zach Whitecloud	35,000(1)
Liam O'Brien	35,000(1)
Mike McKenna	35,000(1)

Current Funds	$15,726,292
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$22,518,000
Farm Payroll	$672,000
Prospect Fees	$153,992
Coach	$50,001
Games Remaining	82
Total Game Expenses	$285,293
Projected Expenses	$23,393,993
Projected Balance	-$7,667,701

Salary Commitment

Year: 2018	$23,190,000
Year: 2019	$8,873,800
Year: 2020	$5,647,800
Year: 2021	$1,786,600

Ryan Miller	4,750,000(1)
Aaron Dell	2,600,000(1)
Alex Biega	1,900,000(1)
Niklas Kronwall	1,500,000(1)
Matt Benning	1,358,000(3)
Elias Lindholm	1,334,000(3)
Jordie Benn	1,200,000(1)
Zach Werenski	1,000,000(2)
Nail Yakupov	986,000(2)
Patrik Nemeth	928,000(4)
David Rittich	783,000(4)
Colton Sceviour	728,000(1)
Ryan Spooner	567,000(1)
Timo Meier	400,000(2)
Benoit Pouliot	384,000(1)
Drake Caggiula	350,000(2)
Christian Fischer	350,000(3)
Jared McCann	350,000(1)
Stefan Noesen	350,000(2)
Tyler Pitlick	350,000(3)
Charles Hudon	350,000(3)

Haydn Fleury	80,000(3)
Andrej Sekera	80,000(1)
Kevin Gravel	70,000(1)
Matt Tennyson	55,600(1)
Korbinian Holzer	50,000(1)
Taylor Fedun	43,200(1)
Kenny Agostino	40,600(4)
Marek Langhamer	39,200(3)
Yohann Auvitu	38,400(1)
Nikolay Goldobin	35,000(2)
Adin Hill	35,000(4)
Joel Eriksson Ek	35,000(2)
Ryan Sproul	35,000(2)
Sean Kuraly	35,000(2)

Current Funds	$37,131,562
Home Games Remaining	31
Avg. Attendance	20,000
Avg. Revenue/Game	$1,718,400
Projected Revenue	$53,270,400

Expenses

Pro Payroll	$40,460,120
Farm Payroll	$547,500
Prospect Fees	$28,500
Coach	$50,003
Games Remaining	62
Total Game Expenses	$501,050
Projected Expenses	$31,065,117
Projected Balance	$59,336,845

Salary Commitment

Year: 2018	$41,007,620
Year: 2019	$19,097,660
Year: 2020	$15,917,660
Year: 2021	$6,164,000

Roberto Luongo	6,500,000(1)
P.K. Subban	5,098,800(1)
Matt Duchene	3,856,160(3)
Matt Niskanen	2,992,000(3)
Mark Giordano	2,992,000(4)
Jake Muzzin	2,464,000(1)
T.J. Oshie	2,392,000(3)
Alex Steen	2,288,000(4)
Kyle Turris	1,588,160(1)
Darcy Kuemper	1,120,000(2)
Erik Gudbranson	1,102,000(1)
Alexander Radulov	1,000,000(2)
Sean Couturier	928,000(1)
Kevan Miller	920,000(2)
Mike Hoffman	868,000(1)
Kyle Brodziak	814,000(4)
Luke Glendening	667,000(1)
Jason Zucker	616,000(1)
Joel Edmundson	600,000(1)
Riley Nash	548,000(1)
Nicolas Deslauriers	406,000(3)
Phillip Danault	350,000(1)
Mike Reilly	350,000(1)

Max Domi	80,000(1)
Frank Vatrano	72,500(3)
Alexandar Georgiev	45,000(1)
Noah Juulsen	35,000(3)
Brendan Lemieux	35,000(4)
Gustav Forsling	35,000(2)
Ben Sexton	35,000(2)
Nick Seeler	35,000(2)
Shane Gersich	35,000(4)
Danick Martel	35,000(1)
Brock McGinn	35,000(1)
Matt Read	35,000(2)
Mitch Reinke	35,000(1)

Current Funds	$51,231,626
Home Games Remaining	39
Avg. Attendance	18,618
Avg. Revenue/Game	$1,563,912
Projected Revenue	$60,992,568

Expenses

Pro Payroll	$41,441,260
Farm Payroll	$359,200
Prospect Fees	$48,440
Coach	$50,002
Games Remaining	78
Total Game Expenses	$510,962
Projected Expenses	$39,855,053
Projected Balance	$72,369,141

Salary Commitment

Year: 2018	$41,800,460
Year: 2019	$18,605,180
Year: 2020	$11,606,000
Year: 2021	$2,266,000

Brent Seabrook	4,802,980(2)
Jonathan Toews	4,737,440(1)
Andrei Vasilevskiy	3,920,000(3)
Ryan Suter	3,496,000(1)
Jordan Staal	3,446,360(1)
Kari Lehtonen	3,128,000(1)
Artemi Panarin	2,464,000(3)
Dmitry Orlov	1,885,000(3)
David Perron	1,801,480(1)
Johnny Gaudreau	1,647,000(2)
Adam Larsson	1,334,000(1)
Charlie Coyle	1,232,000(1)
Teuvo Teravainen	1,036,000(3)
Connor McDavid	1,000,000(1)
Nick Bonino	870,000(1)
Gustav Nyquist	870,000(1)
Trevor Daley	814,000(4)
Marc Methot	814,000(4)
Erik Gustafsson	700,000(1)
Louis Domingue	638,000(4)
Ty Rattie	405,000(2)
Jordan Martinook	400,000(1)

Sam Bennett	40,000(1)
Ryan Murphy	39,200(2)
Peter Cehlarik	35,000(2)
Collin Delia	35,000(1)
Dominic Toninato	35,000(1)
Matthew Highmore	35,000(1)
Vinni Lettieri	35,000(1)
John Hayden	35,000(2)
Vladislav Kamenev	35,000(3)
Zack Mitchell	35,000(2)

Current Funds	$23,516,623
Home Games Remaining	39
Avg. Attendance	16,610
Avg. Revenue/Game	$1,395,240
Projected Revenue	$54,414,360

Expenses

Pro Payroll	$38,590,820
Farm Payroll	$610,000
Prospect Fees	$63,500
Coach	$50,002
Games Remaining	78
Total Game Expenses	$479,443
Projected Expenses	$37,396,550
Projected Balance	$40,534,433

Salary Commitment

Year: 2018	$39,200,820
Year: 2019	$18,158,100
Year: 2020	$6,060,600
Year: 2021	$3,370,000

Dustin Byfuglien	6,614,900(2)
Jamie Benn	5,771,920(1)
John Klingberg	3,335,000(4)
Tyler Seguin	3,335,000(1)
Frederik Andersen	3,220,000(1)
Nikita Kucherov	3,192,000(2)
Dan Girardi	1,900,000(1)
Dustin Brown	1,672,000(1)
Jacob Markstrom	1,624,000(2)
Ryan Kesler	1,104,000(3)
Charlie McAvoy	1,000,000(3)
Evgeny Kuznetsov	999,000(1)
Valtteri Filppula	960,000(1)
Ian Cole	812,000(1)
Nino Niederreiter	754,000(1)
Stephen Johns	700,000(1)
Paul Byron	435,000(1)
Tim Schaller	406,000(2)
Brandon Tanev	406,000(3)
Viktor Arvidsson	350,000(1)

Andrew MacDonald	81,400(2)
Brendan Smith	63,800(1)
Noel Acciari	40,600(3)
Reid Boucher	39,200(2)
Dean Kukan	35,000(2)
MacKenzie Weegar	35,000(3)
Brendan Leipsic	35,000(3)
Marcus Sorensen	35,000(1)
Dominic Turgeon	35,000(4)
Chris Bigras	35,000(3)
Steven Fogarty	35,000(2)
Jack Rodewald	35,000(1)
Jori Lehtera	35,000(2)
Dan Catenacci	35,000(2)
Kurtis MacDermid	35,000(3)

Current Funds	$19,695,837
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$21,032,060
Farm Payroll	$0,000
Prospect Fees	$55,750
Coach	$50,002
Games Remaining	82
Total Game Expenses	$257,778
Projected Expenses	$21,137,812
Projected Balance	-$1,441,975

Salary Commitment

Year: 2018	$21,032,060
Year: 2019	$15,880,680
Year: 2020	$4,400,800
Year: 2021	$350,000

Cam Talbot	4,992,000(2)
Mikkel Boedker	2,574,880(1)
Chris Kunitz	1,672,000(2)
Marcus Johansson	1,505,280(2)
Nikolai Kulemin	1,104,000(2)
Michael Stone	1,013,600(2)
Matt Irwin	920,000(3)
Jimmy Hayes	826,500(1)
Anton Lindholm	520,800(3)
Kris Versteeg	510,000(3)
Melker Karlsson	493,000(2)
Colton Sissons	350,000(1)
Paul Ladue	350,000(1)
Brendan Guhle	350,000(3)
Oscar Dansk	350,000(3)
Kevin Roy	350,000(2)
Ian McCoshen	350,000(3)
Gabriel Bourque	350,000(3)
Jim OBrien	350,000(3)
Jesper Bratt	350,000(3)
Kalle Kossila	350,000(2)
Wade Megan	350,000(1)
Garnet Hathaway	350,000(1)
Louis Belpedio	350,000(4)
Taylor Chorney	350,000(1)

Current Funds	$77,053,545
Home Games Remaining	38
Avg. Attendance	18,591
Avg. Revenue/Game	$1,338,528
Projected Revenue	$50,864,064

Expenses

Pro Payroll	$40,938,422
Farm Payroll	$291,480
Prospect Fees	$68,300
Coach	$50,002
Games Remaining	75
Total Game Expenses	$504,246
Projected Expenses	$37,818,479
Projected Balance	$90,099,130

Salary Commitment

Year: 2018	$41,229,902
Year: 2019	$25,310,782
Year: 2020	$11,521,382
Year: 2021	$7,535,502

Erik Karlsson	6,737,920(2)
Braden Holtby	5,091,520(1)
Patrick Kane	4,160,502(4)
Joe Pavelski	3,740,000(1)
Erik Johnson	3,340,000(4)
Anders Nilsson	2,632,000(2)
Kyle Palmieri	1,863,680(3)
Ron Hainsey	1,748,000(1)
Mikael Backlund	1,671,600(1)
Alex Galchenyuk	1,566,000(2)
Connor Murphy	1,350,000(1)
Tyler Toffoli	1,232,000(1)
Jakob Chychrun	900,000(2)
Marian Gaborik	888,000(2)
Loui Eriksson	883,200(2)
Patrick Eaves	736,000(1)
Alexander Wennberg	714,000(3)
Nate Schmidt	667,000(3)
Jesper Fast	667,000(3)
Derek Ryan	350,000(1)

Troy Stecher	70,000(2)
Jayson Megna	42,280(2)
Curtis McKenzie	39,200(3)
Christopher Gibson	35,000(2)
Colin White	35,000(3)
Tomas Hyka	35,000(2)
Daniel Brickley	35,000(4)

Current Funds	$8,831,722
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$26,073,460
Farm Payroll	$175,000
Prospect Fees	$61,568
Coach	$50,003
Games Remaining	82
Total Game Expenses	$321,464
Projected Expenses	$26,360,031
Projected Balance	-$17,528,309

Salary Commitment

Year: 2018	$26,248,460
Year: 2019	$14,014,100
Year: 2020	$5,467,120
Year: 2021	$2,241,000

Semyon Varlamov	4,933,480(1)
Corey Perry	4,077,980(2)
Ryan McDonagh	3,624,880(1)
Darren Helm	1,748,000(3)
Derek Forbort	1,073,000(4)
Tanner Pearson	999,000(1)
Matt Cullen	888,000(1)
Joe Morrow	783,000(4)
Alexandre Burrows	768,000(1)
Kyle Clifford	729,120(3)
Yanni Gourde	714,000(3)
Mike Matheson	700,000(2)
Al Montoya	672,000(2)
Xavier Ouellet	600,000(2)
Carl Gunnarsson	580,000(1)
Cedric Paquette	540,000(2)
Markus Granlund	432,000(2)
Casey Nelson	406,000(1)
Frederick Gaudreau	378,000(2)
Jordan Schroeder	377,000(2)
Evan Rodrigues	350,000(2)
Eric Robinson	350,000(4)
Ivan Barbashev	350,000(2)

Adam Pelech	70,000(2)
Nathan Walker	35,000(1)
Alex Formenton	35,000(4)
Eric Comrie	35,000(3)

Current Funds	$29,375,137
Home Games Remaining	34
Avg. Attendance	17,377
Avg. Revenue/Game	$1,417,986
Projected Revenue	$48,211,524

Expenses

Pro Payroll	$38,859,320
Farm Payroll	$299,200
Prospect Fees	$113,270
Coach	$50,003
Games Remaining	69
Total Game Expenses	$479,534
Projected Expenses	$33,087,850
Projected Balance	$44,498,811

Salary Commitment

Year: 2018	$39,158,520
Year: 2019	$13,760,600
Year: 2020	$9,085,320
Year: 2021	$350,000

Curtis McElhinney	5,350,000(1)
Kyle Okposo	4,224,720(1)
Jeff Petry	3,400,000(1)
Mats Zuccarello	2,600,000(1)
James van Riemsdyk	2,530,080(1)
Luke Schenn	2,227,120(1)
Nick Leddy	2,167,200(3)
Vincent Trocheck	1,876,000(2)
Frans Nielsen	1,748,000(1)
Calvin de Haan	1,566,000(3)
Marcus Foligno	1,361,920(3)
Derrick Pouliot	1,288,000(3)
Adam Lowry	1,134,000(2)
Trevor Lewis	1,104,000(3)
J.T. Miller	1,008,000(1)
Connor Hellebuyck	1,000,000(1)
Dennis Seidenberg	925,000(1)
Troy Brouwer	704,000(3)
Daniel Winnik	616,000(2)
Kevin Connauton	532,000(2)
Lance Bouma	447,280(2)
Anthony Mantha	350,000(1)
Thatcher Demko	350,000(4)
Mathew Barzal	350,000(3)

Samuel Girard	50,000(3)
Marek Hrivik	39,200(3)
Ryan Donato	35,000(3)
Oskar Lindblom	35,000(3)
Luke Kunin	35,000(3)
Keegan Lowe	35,000(2)
Miles Wood	35,000(2)
Nick Ritchie	35,000(1)

Current Funds	$19,898,649
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$19,040,000
Farm Payroll	$842,744
Prospect Fees	$101,700
Coach	$50,002
Games Remaining	82
Total Game Expenses	$244,323
Projected Expenses	$20,034,446
Projected Balance	-$135,797

Salary Commitment

Year: 2018	$19,882,744
Year: 2019	$14,326,704
Year: 2020	$7,918,584
Year: 2021	$1,441,000

Cory Schneider	3,623,840(3)
Cam Ward	2,992,000(2)
Sami Vatanen	1,218,000(3)
Josh Bailey	1,153,040(1)
Dmitry Kulikov	981,120(2)
Kyle Quincey	800,000(1)
Jason Pominville	704,000(4)
Michal Kempny	700,000(2)
Steven Kampfer	700,000(1)
Nick Jensen	700,000(2)
Chris Stewart	700,000(1)
Drew Stafford	700,000(1)
Andre Burakovsky	667,000(4)
Tom Wilson	667,000(3)
Matt Stajan	450,000(1)
Dominic Moore	450,000(1)
Nick Cousins	432,000(2)
Tom Pyatt	352,000(3)
Nolan Patrick	350,000(3)
Ryan Pulock	350,000(1)
Adrian Kempe	350,000(2)

Michael Hutchinson	123,200(2)
Dale Weise	58,000(1)
Peter Holland	56,644(3)
Anthony DeAngelo	50,000(2)
Nic Dowd	44,800(2)
Phillip Di Giuseppe	40,000(1)
Brian Gionta	40,000(1)
Paul Martin	40,000(1)
Reto Berra	40,000(1)
Zac Dalpe	35,100(3)
Kailer Yamamoto	35,000(4)
Jack Roslovic	35,000(3)
Nikita Scherbak	35,000(3)
Cal O'Reilly	35,000(1)
Tyler Bertuzzi	35,000(3)
Brett Kulak	35,000(2)
Eeli Tolvanen	35,000(4)
Daniel O'Regan	35,000(3)
Christian Wolanin	35,000(3)

Current Funds	$19,333,114
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$18,013,600
Farm Payroll	$301,000
Prospect Fees	$137,560
Coach	$50,002
Games Remaining	82
Total Game Expenses	$225,636
Projected Expenses	$18,502,162
Projected Balance	$830,952

Salary Commitment

Year: 2018	$18,314,600
Year: 2019	$8,096,600
Year: 2020	$4,416,400
Year: 2021	$2,931,400

Antti Niemi	4,180,000(1)
Tomas Plekanec	2,992,000(1)
Aaron Ekblad	1,885,000(4)
Kevin Bieksa	1,056,000(2)
Alex Lyon	700,000(1)
Andrej Sustr	672,000(2)
Curtis Lazar	626,400(4)
Jakub Jerabek	600,000(3)
Sven Andrighetto	502,200(2)
Brian Lashoff	500,000(3)
Radek Faksa	400,000(1)
Travis Konecny	400,000(2)
William Nylander	350,000(1)
Filip Chytil	350,000(4)
Dylan Strome	350,000(3)
Joshua Ho-Sang	350,000(2)
Anton Slepyshev	350,000(1)
Jakub Vrana	350,000(2)
Tom Kuhnhackl	350,000(1)
Frederik Gauthier	350,000(2)
Josh Leivo	350,000(1)
Noah Hanifin	350,000(1)

Jason Garrison	138,000(1)
Matt Bartkowski	58,000(1)
Michael Dal Colle	35,000(4)
Nicolas Kerdiles	35,000(3)
Rinat Valiev	35,000(4)

Current Funds	$58,353,232
Home Games Remaining	37
Avg. Attendance	19,957
Avg. Revenue/Game	$1,676,367
Projected Revenue	$62,025,579

Expenses

Pro Payroll	$35,845,288
Farm Payroll	$254,180
Prospect Fees	$184,822
Coach	$50,000
Games Remaining	75
Total Game Expenses	$443,101
Projected Expenses	$33,232,582
Projected Balance	$87,146,229

Salary Commitment

Year: 2018	$36,099,468
Year: 2019	$25,652,368
Year: 2020	$20,074,368
Year: 2021	$11,198,120

Anze Kopitar	8,000,000(4)
John Gibson	3,640,000(1)
Ryan Ellis	3,287,200(3)
Seth Jones	2,552,000(3)
Brendan Gallagher	2,525,900(4)
William Karlsson	1,950,000(1)
Jonathan Huberdeau	1,450,000(2)
Michael Grabner	1,440,000(2)
Nikita Zaitsev	1,358,000(3)
Tomas Hertl	1,232,000(2)
Alexei Emelin	1,200,000(1)
Alex Killorn	1,078,000(1)
Kris Russell	1,000,000(1)
Toby Enstrom	763,000(1)
Brandon Manning	756,000(2)
Patrick Maroon	754,000(1)
Sven Baertschi	672,220(4)
Calle Jarnkrok	609,000(3)
Zack Kassian	471,968(3)
Vinnie Hinostroza	406,000(3)
Malcolm Subban	350,000(2)
Anthony Beauvillier	350,000(2)

Martin Marincin	62,100(1)
Matt Grzelcyk	52,080(3)
Evgeny Svechnikov	35,000(3)
Travis Sanheim	35,000(3)
Michael Amadio	35,000(3)
Jordan Szwarz	35,000(3)

Current Funds	$48,253,129
Home Games Remaining	32
Avg. Attendance	18,450
Avg. Revenue/Game	$1,682,609
Projected Revenue	$53,843,488

Expenses

Pro Payroll	$40,992,000
Farm Payroll	$349,200
Prospect Fees	$191,801
Coach	$50,003
Games Remaining	62
Total Game Expenses	$507,110
Projected Expenses	$31,440,808
Projected Balance	$70,655,809

Salary Commitment

Year: 2018	$41,341,200
Year: 2019	$23,257,000
Year: 2020	$14,801,840
Year: 2021	$3,619,400

Pekka Rinne	8,000,000(1)
David Backes	4,118,000(1)
Tyson Barrie	3,905,440(3)
Nathan MacKinnon	2,784,000(3)
Jake Allen	2,772,000(2)
Wayne Simmonds	2,451,080(1)
Filip Forsberg	2,407,000(3)
Nikita Zadorov	2,262,000(4)
Jordan Eberle	1,548,960(2)
Jared Spurgeon	1,293,600(1)
Rickard Rakell	1,260,000(2)
Brian Dumoulin	1,064,000(3)
Brady Skjei	1,000,000(2)
Patrik Laine	1,000,000(2)
Christian Folin	952,000(3)
Brandon Sutter	919,520(1)
Esa Lindell	800,000(2)
Bryan Rust	783,000(4)
Nick Shore	539,400(4)
Ryan Callahan	432,000(1)
Joonas Donskoi	350,000(1)
Zach Hyman	350,000(1)

Joonas Korpisalo	100,000(1)
Frank Corrado	39,200(2)
Max McCormick	35,000(1)
Marcus Pettersson	35,000(3)
Andreas Englund	35,000(3)
Alan Quine	35,000(2)
Chris Kelly	35,000(1)
Christian Jaros	35,000(4)

Current Funds	$14,087,555
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$25,739,360
Farm Payroll	$554,900
Prospect Fees	$212,978
Coach	$50,002
Games Remaining	82
Total Game Expenses	$323,869
Projected Expenses	$26,557,240
Projected Balance	-$12,469,685

Salary Commitment

Year: 2018	$26,294,260
Year: 2019	$19,752,200
Year: 2020	$14,105,100
Year: 2021	$1,318,300

Alexander Edler	3,910,000(3)
Thomas Greiss	3,344,000(3)
Philipp Grubauer	2,688,000(3)
Ryan Johansen	2,494,000(1)
Alec Martinez	2,160,000(2)
Richard Panik	1,127,280(3)
Braydon Coburn	1,056,000(2)
Jake Dotchin	1,039,500(2)
Shawn Matthias	1,019,060(1)
Victor Rask	756,000(2)
Chris Tanev	638,000(1)
Connor Carrick	600,000(1)
Magnus Paajarvi	597,520(3)
Ben Hutton	500,000(1)
Anthony Duclair	464,000(4)
Mark Pysyk	420,000(1)
Dmitrij Jaskin	420,000(2)
Josh Archibald	406,000(1)
Austin Watson	350,000(1)
Andreas Johnsson	350,000(3)
Jon Gillies	350,000(3)
Anthony Cirelli	350,000(3)
Adam Gaudette	350,000(4)
Troy Terry	350,000(4)

Cody Franson	80,000(1)
Mirco Mueller	49,300(4)
David Warsofsky	40,600(2)
William Carrier	35,000(2)
Adam Erne	35,000(2)
Dylan Gambrell	35,000(4)
Slater Koekkoek	35,000(2)
Alexander Burmistrov	35,000(1)
Dillon Heatherington	35,000(4)
Victor Ejdsell	35,000(4)
Mike Liambas	35,000(2)
Gabriel Carlsson	35,000(3)
Dryden Hunt	35,000(3)
Mike Blunden	35,000(2)

Current Funds	$22,448,550
Home Games Remaining	39
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$37,440,000

Expenses

Pro Payroll	$24,052,840
Farm Payroll	$312,200
Prospect Fees	$55,000
Coach	$50,003
Games Remaining	78
Total Game Expenses	$298,415
Projected Expenses	$23,276,382
Projected Balance	$36,612,168

Salary Commitment

Year: 2018	$24,365,040
Year: 2019	$19,977,460
Year: 2020	$9,620,860
Year: 2021	$5,331,380

Carey Price	4,652,180(4)
Jimmy Howard	3,264,000(2)
Jack Johnson	1,748,000(3)
T.J. Brodie	1,716,960(2)
Travis Hamonic	1,581,440(2)
Patrik Berglund	1,380,980(1)
Conor Sheary	999,000(1)
Cody Eakin	956,480(3)
Tyler Bozak	920,000(3)
Ryan Murray	896,000(2)
John Moore	862,400(2)
Ryan Strome	660,800(2)
Jon Merrill	648,000(1)
Ryan Dzingel	609,000(4)
Chris Tierney	588,000(3)
Jonas Brodin	580,000(2)
Torrey Mitchell	533,600(1)
Brett Connolly	406,000(1)
Mattias Janmark	350,000(2)
Nick Lappin	350,000(1)
Blake Pietila	350,000(2)

Steven Santini	60,000(2)
Scott Laughton	42,000(3)
Darren Archibald	35,200(4)
Andreas Martinsen	35,000(4)
Brendan Gaunce	35,000(1)
Steve Bernier	35,000(2)
Justin Kloos	35,000(3)
Oskar Sundqvist	35,000(1)