Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$61 641 499
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$811 171
Projected Expenses	$61 648 999
Projected Balance	$21 351 001

Salary Commitment

Year: 2019	$61 641 499
Year: 2020	$54 962 999
Year: 2021	$36 999 999
Year: 2022	$11 416 666

P.K. Subban	9 000 000(3)
Nico Hischier	7 250 000(8)
Cory Schneider	6 000 000(3)
Travis Zajac	5 750 000(2)
Kyle Palmieri	4 650 000(2)
Nikita Gusev	4 500 000(2)
Damon Severson	4 166 666(4)
Will Butcher	3 733 333(3)
Miles Wood	2 750 000(3)
Pavel Zacha	2 250 000(3)
Connor Carrick	1 500 000(2)
Mirco Mueller	1 400 000(1)
Jack Hughes	925 000(3)
Joey Anderson	925 000(1)
Jesper Boqvist	925 000(3)
Michael McLeod	863 000(2)
Brett Seney	757 000(1)
John Hayden	750 000(1)
Jesper Bratt	749 000(1)
Dakota Mermis	700 000(1)
Matt Tennyson	700 000(2)
Kevin Rooney	700 000(1)
Mackenzie Blackwood	697 500(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$69 427 333
Farm Payroll	$79 200
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$914 658
Projected Expenses	$69 514 033
Projected Balance	$13 485 967

Salary Commitment

Year: 2019	$69 506 533
Year: 2020	$60 477 333
Year: 2021	$33 343 000
Year: 2022	$26 143 000

Artemi Panarin	11 643 000(7)
Henrik Lundqvist	8 500 000(2)
Jacob Trouba	8 000 000(7)
Chris Kreider	6 500 000(8)
Marc Staal	5 700 000(2)
Mika Zibanejad	5 350 000(3)
Brendan Smith	4 350 000(2)
Pavel Buchnevich	3 250 000(2)
Ryan Strome	3 100 000(1)
Jesper Fast	1 850 000(1)
Kaapo Kakko	925 000(3)
Anthony DeAngelo	925 000(1)
Brendan Lemieux	925 000(1)
Adam Fox	925 000(3)
Ryan Lindgren	925 000(2)
Igor Shesterkin	925 000(2)
Filip Chytil	894 000(2)
Lias Andersson	894 000(2)
Brett Howden	863 333(2)
Libor Hajek	833 000(2)
Greg McKegg	750 000(1)
Micheal Haley	700 000(1)
Phil Di Giuseppe	700 000(1)

Alexandar Georgiev

79 200(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$77 190 000
Farm Payroll	$550 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 022 993
Projected Expenses	$77 747 500
Projected Balance	$5 252 500

Salary Commitment

Year: 2019	$77 740 000
Year: 2020	$62 144 000
Year: 2021	$54 394 000
Year: 2022	$35 500 000

Anders Lee	7 000 000(7)
Brock Nelson	6 000 000(6)
Johnny Boychuk	6 000 000(3)
Nick Leddy	5 500 000(3)
Jordan Eberle	5 500 000(5)
Jean-Gabriel Pageau	5 000 000(7)
Josh Bailey	5 000 000(5)
Semyon Varlamov	5 000 000(4)
Andy Greene	5 000 000(1)
Cal Clutterbuck	3 500 000(3)
Casey Cizikas	3 350 000(2)
Thomas Greiss	3 333 000(1)
Leo Komarov	3 000 000(3)
Matt Martin	2 500 000(1)
Anthony Beauvillier	2 100 000(2)
Ryan Pulock	2 000 000(1)
Adam Pelech	1 600 000(2)
Scott Mayfield	1 450 000(4)
Derick Brassard	1 200 000(1)
Noah Dobson	894 000(3)
Mathew Barzal	863 000(1)
Michael Dal Colle	700 000(2)
Devon Toews	700 000(1)

Andrew Ladd

550 000(4)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 725 000
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 101 743
Projected Expenses	$83 732 500
Projected Balance	-$732 500

Salary Commitment

Year: 2019	$83 725 000
Year: 2020	$68 100 000
Year: 2021	$60 625 000
Year: 2022	$40 375 000

Evgeni Malkin	9 500 000(3)
Sidney Crosby	8 700 000(6)
Kris Letang	7 250 000(3)
Jake Guentzel	6 000 000(5)
Jason Zucker	5 500 000(4)
Justin Schultz	5 500 000(1)
Patric Hornqvist	5 300 000(4)
Nick Bjugstad	4 100 000(2)
Brian Dumoulin	4 100 000(4)
Marcus Pettersson	4 025 000(6)
Matt Murray	3 750 000(1)
Bryan Rust	3 500 000(3)
Brandon Tanev	3 500 000(6)
Jack Johnson	3 250 000(4)
Conor Sheary	3 000 000(1)
Jared McCann	1 250 000(1)
Zachary Aston-Reese	1 000 000(2)
John Marino	925 000(2)
Teddy Blueger	750 000(2)
Dominik Simon	750 000(1)
Chad Ruhwedel	700 000(2)
Patrick Marleau	700 000(1)
Tristan Jarry	675 000(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$71 277 666
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$937 963
Projected Expenses	$71 285 166
Projected Balance	$11 714 834

Salary Commitment

Year: 2019	$71 277 666
Year: 2020	$57 089 666
Year: 2021	$35 766 666
Year: 2022	$23 141 666

David Krejci	7 250 000(2)
Patrice Bergeron	6 875 000(3)
David Pastrnak	6 666 666(4)
Brad Marchand	6 125 000(6)
Charlie Coyle	5 250 000(7)
Torey Krug	5 250 000(1)
Tuukka Rask	5 000 000(2)
Charles McAvoy	4 900 000(3)
Brandon Carlo	2 850 000(2)
John Moore	2 750 000(4)
Jaroslav Halak	2 750 000(1)
Ondrej Kase	2 600 000(2)
Zdeno Chara	2 000 000(1)
Nick Ritchie	1 498 000(2)
Matt Grzelcyk	1 400 000(1)
Chris Wagner	1 350 000(4)
Sean Kuraly	1 275 000(2)
Joakim Nordstrom	1 000 000(1)
Connor Clifton	1 000 000(4)
Anders Bjork	925 000(1)
Jake DeBrusk	863 000(1)
Par Lindholm	850 000(2)
Jeremy Lauzon	850 000(3)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$61 030 833
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$803 136
Projected Expenses	$61 038 333
Projected Balance	$21 961 667

Salary Commitment

Year: 2019	$61 030 833
Year: 2020	$36 569 333
Year: 2021	$25 363 000
Year: 2022	$17 250 000

Thomas Chabot	8 000 000(9)
Bobby Ryan	7 250 000(3)
Craig Andersson	4 750 000(1)
Colin White	4 750 000(6)
Artem Anisimov	4 550 000(2)
Nikita Zaitsev	4 500 000(5)
Mikkel Boedker	4 000 000(1)
Ron Hainsey	3 500 000(1)
Chris Tierney	2 937 500(1)
Anders Nilsson	2 600 000(2)
Connor Brown	2 100 000(1)
Anthony Duclair	1 650 000(1)
Mike Reilly	1 500 000(2)
Matthew Peca	1 300 000(1)
Mark Borowiecki	1 200 000(1)
Brady Tkachuk	925 000(2)
Jayce Hawryluk	874 000(1)
Logan Brown	863 000(2)
Erik Brannstrom	863 000(3)
Drake Batherson	768 333(2)
Nick Paul	750 000(1)
Scott Sabourin	700 000(1)
Andreas Englund	700 000(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$68 151 333
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$896 827
Projected Expenses	$68 158 833
Projected Balance	$14 841 167

Salary Commitment

Year: 2019	$68 151 333
Year: 2020	$58 678 333
Year: 2021	$33 470 333
Year: 2022	$27 257 000

Carey Price	10 500 000(7)
Shea Weber	7 857 000(7)
Jonathan Drouin	5 500 000(4)
Jeff Petry	5 500 000(2)
Tomas Tatar	4 800 000(2)
Brendan Gallagher	3 750 000(2)
Ben Chiarot	3 500 000(3)
Paul Byron	3 400 000(4)
Max Domi	3 150 000(1)
Phillip Danault	3 083 000(2)
Joel Armia	2 600 000(2)
Artturi Lehkonen	2 400 000(2)
Dale Weise	2 350 000(1)
Brett Kulak	1 850 000(3)
Jordan Weal	1 400 000(2)
Jesperi Kotkaniemi	925 000(2)
Jake Evans	925 000(1)
Nick Suzuki	863 333(3)
Christian Folin	800 000(1)
Charles Hudon	800 000(1)
Charlie Lindgren	750 000(2)
Victor Mete	748 000(1)
Xavier Ouellet	700 000(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$73 629 500
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$968 908
Projected Expenses	$73 637 000
Projected Balance	$9 363 000

Salary Commitment

Year: 2019	$73 629 500
Year: 2020	$46 225 000
Year: 2021	$34 275 000
Year: 2022	$25 000 000

Jack Eichel	10 000 000(7)
Jeff Skinner	9 000 000(8)
Kyle Okposo	6 000 000(4)
Rasmus Ristolainen	5 400 000(3)
Marcus Johansson	4 500 000(2)
Michael Frolik	4 300 000(1)
Colin Miller	3 875 000(3)
Sam Reinhart	3 650 000(1)
Vladimir Sobotka	3 500 000(1)
Brandon Montour	3 387 000(1)
Jake McCabe	2 850 000(2)
Carter Hutton	2 750 000(2)
Wayne Simmonds	2 500 000(1)
Jimmy Vesey	2 275 000(1)
Zemgus Girgensons	1 600 000(1)
Johan Larsson	1 550 000(1)
Linus Ullmark	1 325 000(1)
Dominik Kahun	925 000(1)
Henri Jokiharju	925 000(2)
Rasmus Dahlin	925 000(2)
Casey Mittelstadt	925 000(1)
Victor Olofsson	767 500(1)
Curtis Lazar	700 000(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$86 221 000
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 134 586
Projected Expenses	$86 228 500
Projected Balance	-$3 228 500

Salary Commitment

Year: 2019	$86 221 000
Year: 2020	$74 258 000
Year: 2021	$67 008 000
Year: 2022	$55 014 000

Auston Matthews	11 634 000(5)
John Tavares	11 000 000(6)
Mitch Marner	10 893 000(6)
William Nylander	6 962 000(5)
Jake Muzzin	5 625 000(5)
Frederik Andersen	5 000 000(2)
Morgan Rielly	5 000 000(3)
Cody Ceci	4 500 000(1)
Alexander Kerfoot	3 500 000(4)
Andreas Johnsson	3 400 000(4)
Kasperi Kapanen	3 200 000(3)
Tyson Barrie	2 750 000(1)
Zach Hyman	2 250 000(2)
Justin Holl	2 000 000(4)
Jack Campbell	1 650 000(3)
Pierre Engvall	1 250 000(3)
Ilya Mikheyev	925 000(1)
Rasmus Sandin	894 000(3)
Travis Dermott	863 000(1)
Kyle Clifford	800 000(1)
Denis Malgin	750 000(1)
Jason Spezza	700 000(1)
Frederik Gauthier	675 000(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$78 803 343
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 036 985
Projected Expenses	$78 810 843
Projected Balance	$4 189 157

Salary Commitment

Year: 2019	$77 803 343
Year: 2020	$65 070 000
Year: 2021	$45 224 000
Year: 2022	$45 224 000

Blake Wheeler	8 250 000(5)
Kyle Connor	7 142 000(7)
Patrik Laine	6 750 000(2)
Josh Morrissey	6 250 000(9)
Connor Hellebuyck	6 166 000(5)
Mark Scheifele	6 125 000(5)
Nikolaj Ehlers	6 000 000(6)
Bryan Little	5 291 000(5)
Dmitry Kulikov	4 330 000(1)
Mathieu Perreault	4 125 000(2)
Cody Eakin	3 850 000(1)
Neal Pionk	3 000 000(2)
Adam Lowry	2 916 000(2)
Andrew Copp	2 280 000(2)
Laurent Brossoit	1 250 000(1)
Nathan Beaulieu	1 000 000(0)
Dylan DeMelo	900 000(1)
Jack Roslovic	894 166(1)
Tucker Poolman	775 000(2)
Jansen Harkins	767 500(1)
Mason Appleton	741 677(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 865 498
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 103 592
Projected Expenses	$83 872 998
Projected Balance	-$872 998

Salary Commitment

Year: 2019	$83 865 498
Year: 2020	$76 166 666
Year: 2021	$68 791 666
Year: 2022	$56 741 666

Andrei Vasilevskiy	9 500 000(9)
Nikita Kucherov	9 500 000(8)
Steven Stamkos	8 500 000(5)
Victor Hedman	7 875 000(6)
Ryan McDonagh	6 750 000(7)
Brayden Point	6 750 000(3)
Ondrej Palat	5 300 000(3)
Yanni Gourde	5 166 666(6)
Tyler Johnson	5 000 000(5)
Alex Killorn	4 450 000(4)
Blake Coleman	1 800 000(2)
Kevin Shattenkirk	1 750 000(1)
Braydon Coburn	1 700 000(2)
Cedric Paquette	1 650 000(2)
Curtis McElhinney	1 300 000(2)
Jan Rutta	1 300 000(1)
Barclay Goodrow	925 000(2)
Patrick Maroon	900 000(1)
Mikhail Sergachev	894 166(1)
Mathieu Joseph	728 833(1)
Anthony Cirelli	728 333(1)
Carter Verhaeghe	700 000(1)
Erik Cernak	697 500(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$74 969 583
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$986 541
Projected Expenses	$74 977 083
Projected Balance	$8 022 917

Salary Commitment

Year: 2019	$74 969 583
Year: 2020	$54 925 000
Year: 2021	$53 725 000
Year: 2022	$38 125 000

Sergei Bobrovsky	10 000 000(7)
Aaron Ekblad	7 500 000(6)
Keith Yandle	6 350 000(4)
Jonathan Huberdeau	5 900 000(4)
Aleksander Barkov	5 900 000(3)
Anton Stralman	5 500 000(3)
Mike Hoffman	5 187 500(1)
Michael Matheson	4 875 000(7)
Evgeny Dadonov	4 000 000(1)
Brett Connolly	3 500 000(4)
Erik Haula	2 750 000(1)
Mark Pysyk	2 733 333(1)
Frank Vatrano	2 533 333(3)
Noel Acciari	1 666 667(3)
MacKenzie Weegar	1 600 000(1)
Colton Sceviour	1 200 000(2)
Brian Boyle	940 000(1)
Dominic Toninato	775 000(1)
Samuel Montembeault	708 750(1)
Josh Brown	675 000(1)
Lucas Wallmark	675 000(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$74 401 500
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$979 066
Projected Expenses	$74 409 000
Projected Balance	$8 591 000

Salary Commitment

Year: 2019	$74 401 500
Year: 2020	$64 267 333
Year: 2021	$49 342 333
Year: 2022	$38 479 000

Sebastian Aho	8 454 000(5)
Jordan Staal	6 000 000(4)
Teuvo Teravainen	5 400 000(5)
Jaccob Slavin	5 300 000(6)
Nino Niederreiter	5 250 000(3)
Brady Skjei	5 250 000(5)
Vincent Trocheck	4 750 000(3)
Jake Gardiner	4 050 000(4)
Brett Pesce	4 025 000(5)
James Reimer	3 400 000(2)
Ryan Dzingel	3 375 000(2)
Petr Mrazek	3 125 000(2)
Joel Edmundson	3 100 000(1)
Sami Vatanen	2 437 500(1)
Trevor van Riemsdyk	2 300 000(1)
Brock McGinn	2 100 000(2)
Jordan Martinook	2 000 000(2)
Andrei Svechnikov	925 000(2)
Martin Necas	863 333(3)
Haydn Fleury	850 000(1)
Warren Foegele	746 667(1)
Justin Williams	700 000(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$84 123 000
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 106 980
Projected Expenses	$84 130 500
Projected Balance	-$1 130 500

Salary Commitment

Year: 2019	$84 123 000
Year: 2020	$71 079 000
Year: 2021	$57 266 000
Year: 2022	$54 016 000

Alex Ovechkin	9 538 000(2)
Nicklas Backstrom	9 200 000(6)
John Carlson	8 000 000(7)
Evgeny Kuznetsov	7 800 000(6)
Braden Holtby	6 100 000(1)
T.J. Oshie	5 750 000(6)
Tom Wilson	5 166 000(5)
Dmitry Orlov	5 100 000(4)
Lars Eller	3 500 000(4)
Jakub Vrana	3 350 000(2)
Richard Panik	2 750 000(4)
Carl Hagelin	2 750 000(4)
Michal Kempny	2 500 000(3)
Nick Jensen	2 500 000(4)
Radko Gudas	2 345 000(1)
Brenden Dillon	1 635 000(1)
Garnet Hathaway	1 500 000(4)
Ilya Samsonov	925 000(2)
Travis Boyd	800 000(1)
Nic Dowd	750 000(3)
Ilya Kovalchuk	750 000(1)
Jonas Siegenthaler	714 000(1)
Brendan Leipsic	700 000(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$57 887 457
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$761 776
Projected Expenses	$57 894 957
Projected Balance	$25 105 043

Salary Commitment

Year: 2019	$57 887 457
Year: 2020	$38 602 499
Year: 2021	$21 494 167
Year: 2022	$10 350 000

Dylan Larkin	6 100 000(4)
Frans Nielsen	5 250 000(3)
Danny DeKeyser	5 000 000(3)
Justin Abdelkader	4 250 000(4)
Jimmy Howard	4 000 000(1)
Darren Helm	3 850 000(2)
Anthony Mantha	3 300 000(1)
Trevor Daley	3 166 666(1)
Valtteri Filppula	3 000 000(2)
Jonathan Bernier	3 000 000(2)
Patrik Nemeth	3 000 000(2)
Sam Gagner	2 835 000(1)
Luke Glendening	1 800 000(2)
Tyler Bertuzzi	1 400 000(1)
Adam Erne	1 050 000(1)
Madison Bowey	1 000 000(1)
Robby Fabbri	900 000(1)
Filip Zadina	894 167(3)
Dennis Cholowski	894 166(2)
Brendan Perlini	874 125(1)
Alex Biega	850 000(2)
Christoffer Ehn	759 167(1)
Filip Hronek	714 166(2)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$84 849 500
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 116 539
Projected Expenses	$84 857 000
Projected Balance	-$1 857 000

Salary Commitment

Year: 2019	$84 849 500
Year: 2020	$77 627 000
Year: 2021	$46 400 000
Year: 2022	$34 025 000

Ryan O'Reilly	7 500 000(4)
Vladimir Tarasenko	7 500 000(4)
Alex Pietrangelo	6 500 000(1)
Brayden Schenn	6 500 000(9)
Justin Faulk	6 500 000(8)
Alexander Steen	5 750 000(2)
Colton Parayko	5 500 000(3)
Jaden Schwartz	5 350 000(2)
Tyler Bozak	5 000 000(2)
Jordan Binnington	4 400 000(2)
Jake Allen	4 350 000(2)
David Perron	4 000 000(3)
Marco Scandella	3 275 000(5)
Oskar Sundqvist	2 750 000(4)
Carl Gunnarsson	1 750 000(2)
Sammy Blais	1 500 000(3)
Zach Sanford	1 500 000(2)
Ivan Barbashev	1 475 000(2)
Robert Bortuzzo	1 375 000(3)
Robert Thomas	894 000(2)
Jordan Kyrou	758 000(2)
Vince Dunn	722 500(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$85 341 000
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 123 007
Projected Expenses	$85 348 500
Projected Balance	-$2 348 500

Salary Commitment

Year: 2019	$85 341 000
Year: 2020	$71 891 000
Year: 2021	$59 666 000
Year: 2022	$45 916 000

Roman Josi	9 059 000(9)
Ryan Johansen	8 000 000(6)
Matt Duchene	8 000 000(7)
Ryan Ellis	6 250 000(8)
Kyle Turris	6 000 000(5)
Filip Forsberg	6 000 000(3)
Mikael Granlund	5 750 000(1)
Pekka Rinne	5 000 000(2)
Viktor Arvidsson	4 250 000(5)
Craig Smith	4 250 000(1)
Nick Bonino	4 100 000(2)
Mattias Ekholm	3 750 000(3)
Colton Sissons	2 857 000(7)
Calle Jarnkrok	2 000 000(3)
Rocco Grimaldi	2 000 000(3)
Austin Watson	1 500 000(4)
Juuse Saros	1 500 000(2)
Dan Hamhuis	1 250 000(1)
Dante Fabbro	925 000(2)
Korbinian Holzer	850 000(1)
Jarred Tinordi	700 000(2)
Colin Blackwell	675 000(1)
Yannick Weber	675 000(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$75 749 500
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$996 803
Projected Expenses	$75 757 000
Projected Balance	$7 243 000

Salary Commitment

Year: 2019	$75 749 500
Year: 2020	$69 780 500
Year: 2021	$43 233 000
Year: 2022	$16 275 000

Cam Atkinson	5 875 000(6)
Brandon Dubinsky	5 850 000(2)
Nick Foligno	5 500 000(2)
Gustav Nyquist	5 500 000(4)
Seth Jones	5 400 000(3)
Zach Werenski	5 000 000(3)
Alexander Wennberg	4 900 000(4)
Ryan Murray	4 600 000(2)
David Savard	4 250 000(2)
Elvis Merzlikins	4 000 000(3)
Boone Jenner	3 750 000(3)
Joonas Korpisalo	2 800 000(3)
Riley Nash	2 750 000(2)
Markus Nutivaara	2 700 000(3)
Oliver Bjorkstrand	2 700 000(2)
Devin Shore	2 300 000(1)
Josh Anderson	1 850 000(1)
Scott Harrington	1 633 000(3)
Emil Bemstrom	925 000(3)
Vladislav Gavrikov	925 000(1)
Alexandre Texier	897 500(2)
Pierre-Luc Dubois	894 000(1)
Nathan Gerbe	750 000(3)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$81 916 999
Farm Payroll	$89 400
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 079 130
Projected Expenses	$82 013 899
Projected Balance	$986 101

Salary Commitment

Year: 2019	$82 006 399
Year: 2020	$70 943 066
Year: 2021	$59 829 733
Year: 2022	$39 813 000

Patrick Kane	10 500 000(4)
Jonathan Toews	10 500 000(4)
Brent Seabrook	6 875 000(5)
Alex DeBrincat	6 400 000(4)
Brandon Saad	6 000 000(2)
Corey Crawford	6 000 000(1)
Duncan Keith	5 538 000(4)
Calvin de Haan	4 550 000(3)
Olli Maatta	4 083 333(3)
Andrew Shaw	3 900 000(3)
Connor Murphy	3 850 000(3)
Zack Smith	3 250 000(2)
Drake Caggiula	1 500 000(1)
David Kampf	1 000 000(2)
Ryan Carpenter	1 000 000(3)
Slater Koekkoek	925 000(1)
Kirby Dach	925 000(3)
Dominik Kubalik	925 000(1)
Adam Boqvist	894 000(3)
Alexander Nylander	863 333(2)
Dylan Strome	863 333(1)
Malcolm Subban	850 000(1)
Matthew Highmore	725 000(3)

Nicolas Beaudin

89 400(3)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$74 730 166
Farm Payroll	$1 266 350
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 000 053
Projected Expenses	$76 004 016
Projected Balance	$6 995 984

Salary Commitment

Year: 2019	$75 996 516
Year: 2020	$59 554 683
Year: 2021	$40 539 400
Year: 2022	$33 950 000

Mikko Rantanen	9 250 000(6)
Nathan MacKinnon	6 300 000(4)
Erik Johnson	6 000 000(4)
Gabriel Landeskog	5 571 000(2)
Samuel Girard	5 000 000(8)
Nazem Kadri	4 500 000(3)
Ian Cole	4 250 000(2)
Joonas Donskoi	3 900 000(4)
JT Compher	3 500 000(4)
Philipp Grubauer	3 333 333(2)
Andre Burakovsky	3 250 000(1)
Vladislav Namestnikov	3 250 000(1)
Nikita Zadorov	3 200 000(1)
Matt Calvert	2 850 000(2)
Pavel Francouz	2 000 000(3)
Matt Nieto	1 975 000(1)
P-E Bellemare	1 800 000(2)
Mark Barberio	1 450 000(1)
Tyson Jost	885 833(1)
Cale Makar	880 000(2)
Valeri Nichushkin	850 000(1)
Ryan Graves	735 000(1)

Colin Wilson	260 000(1)
Kevin Connauton	137 500(1)
Conor Timmins	92 500(2)
Logan O'Connor	92 500(1)
Martin Kaut	89 400(3)
Adam Werner	84 200(2)
T.J. Tynan	80 000(2)
Vladislav Kamenev	75 000(1)
Anton Lindholm	74 250(2)
Sheldon Dries	73 500(1)
Jayson Megna	70 000(1)
Michael Hutchinson	70 000(1)
Antoine Bibeau	67 500(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$76 698 667
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 009 292
Projected Expenses	$76 706 167
Projected Balance	$6 293 833

Salary Commitment

Year: 2019	$76 698 667
Year: 2020	$57 141 000
Year: 2021	$38 125 000
Year: 2022	$20 250 000

Tyler Myers	6 000 000(5)
Alexander Edler	6 000 000(2)
Loui Eriksson	6 000 000(3)
Brock Boeser	5 875 000(3)
Bo Horvat	5 500 000(4)
J.T. Miller	5 250 000(4)
Tyler Toffoli	4 600 000(1)
Christopher Tanev	4 450 000(1)
Brandon Sutter	4 375 000(2)
Tanner Pearson	3 750 000(2)
Jacob Markstrom	3 666 667(1)
Micheal Ferland	3 500 000(4)
Jay Beagle	3 000 000(3)
Antoine Roussel	3 000 000(3)
Troy Stecher	2 325 000(1)
Jordie Benn	2 000 000(2)
Josh Leivo	1 500 000(1)
Jake Virtanen	1 250 000(1)
Thatcher Demko	1 050 000(2)
Elias Pettersson	925 000(2)
Adam Gaudette	916 000(1)
Quinn Hughes	916 000(2)
Oscar Fantenberg	850 000(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$78 705 333
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 035 695
Projected Expenses	$78 712 833
Projected Balance	$4 287 167

Salary Commitment

Year: 2019	$78 705 333
Year: 2020	$61 028 333
Year: 2021	$51 825 000
Year: 2022	$31 325 000

Matthew Tkachuk	7 000 000(3)
Johnny Gaudreau	6 750 000(3)
Mark Giordano	6 750 000(3)
Sean Monahan	6 375 000(4)
Mikael Backlund	5 350 000(5)
Milan Lucic	5 250 000(4)
Noah Hanifin	4 950 000(5)
Elias Lindholm	4 850 000(5)
TJ Brodie	4 650 000(1)
Rasmus Andersson	4 550 000(7)
Travis Hamonic	3 857 000(1)
Derek Ryan	3 125 000(2)
Cam Talbot	2 750 000(1)
David Rittich	2 750 000(2)
Sam Bennett	2 550 000(2)
Mark Jankowski	1 675 000(1)
Erik Gustafsson	1 200 000(1)
Dillon Dube	778 333(2)
Oliver Kylington	730 000(1)
Andrew Mangiapane	715 000(1)
Michael Stone	700 000(1)
Tobias Rieder	700 000(1)
Zac Rinaldo	700 000(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$77 909 000
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 025 217
Projected Expenses	$77 916 500
Projected Balance	$5 083 500

Salary Commitment

Year: 2019	$77 909 000
Year: 2020	$64 977 000
Year: 2021	$46 567 000
Year: 2022	$34 117 000

Connor McDavid	12 500 000(8)
Leon Draisaitl	8 500 000(6)
Ryan Nugent-Hopkins	6 000 000(2)
James Neal	5 750 000(4)
Darnell Nurse	5 600 000(3)
Mikko Koskinen	4 500 000(3)
Oscar Klefbom	4 167 000(4)
Adam Larsson	4 166 000(2)
Kris Russell	4 000 000(2)
Zack Kassian	3 200 000(5)
Andreas Athanasiou	3 000 000(1)
Mike Green	2 687 000(1)
Alex Chiasson	2 150 000(2)
Mike Smith	2 000 000(1)
Matt Benning	1 900 000(1)
Josh Archibald	1 500 000(3)
Jujhar Khaira	1 200 000(2)
Gaetan Haas	925 000(1)
Riley Sheahan	900 000(1)
Kailer Yamamoto	894 000(2)
Caleb Jones	850 000(3)
Tyler Ennis	800 000(1)
Ethan Bear	720 000(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$78 989 922
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 039 440
Projected Expenses	$78 997 422
Projected Balance	$4 002 578

Salary Commitment

Year: 2019	$78 989 922
Year: 2020	$65 998 922
Year: 2021	$39 436 922
Year: 2022	$34 651 922

Jared Spurgeon	7 575 000(8)
Zach Parise	7 538 461(6)
Ryan Suter	7 538 461(6)
Matt Dumba	6 000 000(4)
Mats Zuccarello	6 000 000(5)
Mikko Koivu	5 500 000(1)
Alex Galchenyuk	4 900 000(1)
Devan Dubnyk	4 333 333(2)
Jonas Brodin	4 166 667(2)
Victor Rask	4 000 000(3)
Eric Staal	3 250 000(2)
Kevin Fiala	3 000 000(2)
Marcus Foligno	2 875 000(2)
Greg Pateryn	2 250 000(2)
Ryan Hartman	1 900 000(2)
Ryan Donato	1 900 000(2)
Joel Eriksson-Ek	1 487 000(2)
Luke Kunin	925 000(1)
Jordan Greenway	916 000(1)
Alex Stalock	785 000(3)
Carson Soucy	750 000(1)
Gerald Mayhew	700 000(2)
Brad Hunt	700 000(2)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$58 353 894
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$767 913
Projected Expenses	$58 361 394
Projected Balance	$24 638 606

Salary Commitment

Year: 2019	$58 353 894
Year: 2020	$50 049 894
Year: 2021	$43 299 894
Year: 2022	$26 800 000

Drew Doughty	11 000 000(8)
Anze Kopitar	10 000 000(5)
Dustin Brown	5 875 000(3)
Jonathan Quick	5 800 000(4)
Jeff Carter	5 272 727(3)
Blake Lizotte	2 925 000(2)
Alex Iafallo	2 425 000(2)
Trevor Lewis	2 000 000(1)
Adrian Kempe	2 000 000(3)
Ben Hutton	1 500 000(1)
Nikolay Prokhorkin	925 000(1)
Gabriel Vilardi	894 167(3)
Kurtis MacDermid	875 000(3)
Cal Petersen	858 000(3)
Tim Schaller	825 000(1)
Paul LaDue	825 000(1)
Austin Wagner	759 000(1)
Sean Walker	745 000(1)
Martin Frk	725 000(3)
Joakim Ryan	725 000(1)
Mike Amadio	700 000(2)
Matt Roy	700 000(2)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$76 666 330
Farm Payroll	$157 200
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 010 935
Projected Expenses	$76 831 030
Projected Balance	$6 168 970

Salary Commitment

Year: 2019	$76 823 530
Year: 2020	$65 938 530
Year: 2021	$62 133 600
Year: 2022	$55 500 000

Erik Karlsson	11 500 000(8)
Logan Couture	8 000 000(8)
Brent Burns	8 000 000(6)
Evander Kane	7 000 000(6)
Marc-Edouard Vlasic	7 000 000(7)
Timo Meier	6 000 000(4)
Martin Jones	5 750 000(5)
Tomas Hertl	5 625 000(3)
Radim Simek	2 250 000(5)
Joe Thornton	2 000 000(1)
Melker Karlsson	2 000 000(1)
Aaron Dell	1 900 000(1)
Marcus Sorensen	1 500 000(2)
Kevin Labanc	1 000 000(1)
Tim Heed	960 000(1)
Joel Kellman	925 000(1)
Mario Ferraro	925 000(3)
Noah Gregor	768 000(2)
Alexander True	763 330(2)
Stefan Noesen	700 000(1)
Brandon Davidson	700 000(1)
Dylan Gambrell	700 000(2)
Antti Suomela	700 000(1)

Lean Bergmann	83 600(3)
Joachim Blichfeld	73 600(2)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$67 242 125
Farm Payroll	$217 500
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$887 725
Projected Expenses	$67 467 125
Projected Balance	$15 532 875

Salary Commitment

Year: 2019	$67 459 625
Year: 2020	$61 999 000
Year: 2021	$38 070 000
Year: 2022	$23 975 000

Ryan Getzlaf	8 250 000(2)
Cam Fowler	6 500 000(7)
John Gibson	6 400 000(8)
Adam Henrique	5 825 000(5)
Jakob Silfverberg	5 250 000(5)
Hampus Lindholm	5 205 556(3)
David Backes	4 500 000(2)
Josh Manson	4 100 000(3)
Erik Gudbranson	4 000 000(2)
Rickard Rakell	3 789 444(3)
Danton Heinen	2 800 000(2)
Carter Rowney	1 133 000(2)
Ryan Miller	1 125 000(1)
Nicolas Deslauriers	1 000 000(3)
Troy Terry	925 000(1)
Jacob Larsson	894 000(1)
Sonny Milano	874 125(1)
Sam Steel	863 000(2)
Max Jones	863 000(2)
Maxime Comtois	820 000(2)
Michael Del Zotto	750 000(1)
Andrew Agozzino	700 000(2)
Matt Irwin	675 000(1)

Christian Djoos	125 000(1)
Kiefer Sherwood	92 500(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$75 040 166
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$987 469
Projected Expenses	$75 047 666
Projected Balance	$7 952 334

Salary Commitment

Year: 2019	$75 040 166
Year: 2020	$61 585 166
Year: 2021	$47 566 666
Year: 2022	$30 066 666

Tyler Seguin	9 850 000(8)
Jamie Benn	9 500 000(6)
Joe Pavelski	7 000 000(3)
Alexander Radulov	6 250 000(3)
Esa Lindell	5 800 000(6)
Ben Bishop	4 916 666(4)
John Klingberg	4 250 000(3)
Andrew Cogliano	3 250 000(2)
Anton Khudobin	2 500 000(1)
Blake Comeau	2 400 000(2)
Stephen Johns	2 350 000(2)
Mattias Janmark-Nylen	2 300 000(1)
Radek Faksa	2 200 000(1)
Jamie Oleksiak	2 137 500(2)
Roman Polak	1 750 000(1)
Andrej Sekera	1 500 000(1)
Jason Dickinson	1 500 000(2)
Corey Perry	1 500 000(1)
Denis Gurianov	894 000(1)
Miro Heiskanen	894 000(2)
Roope Hintz	811 000(1)
Justin Dowling	750 000(2)
Taylor Fedun	737 000(2)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$86 908 667
Farm Payroll	$70 800
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 144 565
Projected Expenses	$86 986 967
Projected Balance	-$3 986 967

Salary Commitment

Year: 2019	$86 979 467
Year: 2020	$74 714 667
Year: 2021	$44 027 167
Year: 2022	$30 300 000

Oliver Ekman-Larsson	8 250 000(8)
Clayton Keller	7 150 000(9)
Phil Kessel	6 800 000(3)
Derek Stepan	6 500 000(2)
Nick Schmaltz	5 850 000(7)
Alex Goligoski	5 475 000(2)
Niklas Hjalmarsson	5 000 000(2)
Carl Soderberg	4 750 000(1)
Jakob Chychrun	4 600 000(6)
Darcy Kuemper	4 500 000(3)
Christian Dvorak	4 450 000(6)
Antti Raanta	4 250 000(2)
Jason Demers	3 937 500(2)
Michael Grabner	3 350 000(2)
Taylor Hall	3 000 000(1)
Lawson Crouse	1 533 000(3)
Vince Hinostroza	1 500 000(1)
Jordan Oesterle	1 400 000(2)
Brad Richardson	1 250 000(1)
Barrett Hayton	894 167(3)
Ilya Lyubushkin	874 000(1)
Christian Fischer	820 000(1)
Conor Garland	775 000(2)

Adin Hill

70 800(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$78 072 512
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 027 369
Projected Expenses	$78 080 012
Projected Balance	$4 919 988

Salary Commitment

Year: 2019	$78 072 512
Year: 2020	$67 043 623
Year: 2021	$52 676 190
Year: 2022	$39 142 857

Claude Giroux	8 275 000(3)
Jakub Voracek	8 250 000(5)
Kevin Hayes	7 142 857(7)
James Van Riemsdyk	7 000 000(4)
Ivan Provorov	6 750 000(6)
Matt Niskanen	5 750 000(2)
Travis Konecny	5 500 000(6)
Shayne Gostisbehere	4 500 000(4)
Sean Couturier	4 333 333(3)
Justin Braun	3 800 000(1)
Travis Sanheim	3 250 000(2)
Scott Laughton	2 300 000(2)
Brian Elliott	2 000 000(1)
Michael Raffl	1 600 000(2)
Robert Hagg	1 150 000(1)
Nate Thompson	1 000 000(1)
Tyler Pitlick	1 000 000(1)
Joel Farabee	925 000(3)
Connor Bunnaman	736 600(2)
Carter Hart	730 833(2)
Derek Grant	700 000(1)
Nicolas Aube-Kubel	700 000(1)
Philippe Myers	678 889(1)

Current Funds	$83 000 000
Home Games Remaining	38
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$82 355 000
Farm Payroll	$0 000
Prospect Fees	$7 500
Coach	$0 000
Games Remaining	76
Total Game Expenses	$1 083 717
Projected Expenses	$82 362 500
Projected Balance	$637 500

Salary Commitment

Year: 2019	$82 355 000
Year: 2020	$73 055 000
Year: 2021	$62 555 000
Year: 2022	$44 700 000

Mark Stone	9 500 000(8)
Max Pacioretty	7 000 000(4)
Marc-Andre Fleury	7 000 000(3)
Paul Stastny	6 500 000(2)
Nate Schmidt	5 950 000(6)
William Karlsson	5 900 000(8)
Shea Theodore	5 200 000(6)
Reilly Smith	5 000 000(3)
Jonathan Marchessault	5 000 000(5)
Alex Tuch	4 750 000(7)
Alec Martinez	4 000 000(2)
Ryan Reaves	2 775 000(1)
Brayden McNabb	2 500 000(3)
Nick Holden	1 700 000(3)
William Carrier	1 400 000(5)
Robin Lehner	1 400 000(1)
Jon Merrill	1 375 000(1)
Chandler Stephenson	1 050 000(1)
Tomas Nosek	1 000 000(1)
Nick Cousins	1 000 000(1)
Cody Glass	863 333(3)
Nicolas Hague	791 667(3)
Deryk Engelland	700 000(1)