Current Funds

$28,114,240

Expenses

Pro Payroll	$72,964,170
Farm Payroll	$85,000
Prospect Fees	$167,451
Coach	$5,000,000
Games Remaining	82
Total Game Expenses	$953,861
Projected Expenses	$78,216,621
Projected Balance	-$50,102,381

Salary Commitment

Year: 2019	$73,049,170
Year: 2020	$36,225,000
Year: 2021	$25,575,000
Year: 2022	$15,475,000

Matt Duchene	8,400,000(4)
Jake Gardiner	5,500,000(2)
Jaden Schwartz	5,350,000(1)
Devan Dubnyk	5,000,000(1)
Michael Frolik	4,900,000(1)
Alex Goligoski	4,750,000(1)
Marcus Johansson	4,750,000(3)
Kyle Palmieri	4,650,000(1)
Adam Henrique	4,575,000(4)
Brenden Dillon	4,500,000(3)
SalaryRet ANA1	4,000,000(1)
Jordie Benn	2,500,000(4)
Christian Folin	2,500,000(2)
Evan Rodrigues	2,000,000(1)
Cal Clutterbuck	1,800,000(2)
Matt Cullen	1,700,000(1)
Radim Simek	1,400,000(1)
Marcus Sorensen	925,000(1)
Alexander Nylander	894,170(1)
Joakim Ryan	850,000(2)
Matt Dumba	850,000(3)
Tyler Ennis	595,000(1)
Tristan Jarry	575,000(1)

Cody Goloubef

85,000(1)

Current Funds

-$19,863,011

Expenses

Pro Payroll	$75,682,080
Farm Payroll	$1,207,000
Prospect Fees	$327,010
Coach	$1,000,000
Games Remaining	82
Total Game Expenses	$953,855
Projected Expenses	$78,216,090
Projected Balance	-$98,079,101

Salary Commitment

Year: 2019	$76,889,080
Year: 2020	$58,510,750
Year: 2021	$30,617,250
Year: 2022	$9,625,000

Erik Karlsson	11,000,000(2)
Carey Price	10,000,000(3)
Ryan Johansen	8,000,000(2)
Danny DeKeyser	5,000,000(2)
Erik Gudbranson	5,000,000(3)
Michael Matheson	4,875,000(4)
Mikko Koivu	4,650,000(1)
Brett Connolly	3,500,000(4)
Oscar Lindberg	3,000,000(1)
Jonathan Ericsson	3,000,000(1)
Matt Calvert	2,550,000(3)
Frans Nielsen	2,500,000(1)
Sven Andrighetto	1,750,000(1)
Adam Pelech	1,600,000(2)
Dmitrij Jaskin	1,375,000(1)
Oscar Fantenberg	1,250,000(4)
Barclay Goodrow	1,156,250(3)
Nick Seeler	1,150,000(3)
Colton Sceviour	950,000(2)
SalaryRet BOS1	900,000(1)
Alex DeBrincat	850,000(2)
Matt Puempel	850,000(3)
Linus Ullmark	775,830(1)

David Kampf	195,000(2)
Vinni Lettieri	128,500(2)
Tanner Fritz	118,500(3)
Ty Rattie	100,000(1)
Julius Honka	92,500(1)
Dominik Kahun	85,000(3)
Christian Djoos	85,000(2)
Filip Chytil	85,000(2)
Paul Carey	82,500(3)
Travis Boyd	80,000(1)
Ashton Sautner	78,500(1)
Eric Fehr	76,500(1)

Current Funds

$17,903,375

Expenses

Pro Payroll	$66,031,641
Farm Payroll	$835,352
Prospect Fees	$211,842
Coach	$3,000,000
Games Remaining	82
Total Game Expenses	$854,620
Projected Expenses	$70,078,835
Projected Balance	-$52,175,460

Salary Commitment

Year: 2019	$66,866,993
Year: 2020	$37,396,182
Year: 2021	$20,111,182
Year: 2022	$1,918,006

David Perron	10,000,000(1)
Mikael Granlund	8,875,000(2)
Cam Fowler	6,500,000(3)
Martin Jones	6,000,000(3)
Ryan Ellis	4,823,088(3)
Jonathan Bernier	4,000,000(1)
SalaryRet BUF1	3,750,044(1)
Thomas Hickey	3,750,000(2)
Mark Pysyk	2,733,333(1)
Zack Kassian	1,950,000(1)
T.J. Brodie	1,750,088(4)
Jon Merrill	1,718,750(2)
Zemgus Girgensons	1,600,000(1)
Vinnie Hinostroza	1,500,000(1)
Dominik Simon	1,156,250(2)
Anthony Beauvillier	925,000(1)
Jimmy Vesey	925,000(1)
Nick Schmaltz	925,000(1)
Adam Gaudette	850,000(2)
Andreas Johnsson	850,000(2)
Mackenzie MacEachern	750,000(1)
Kris Russell	700,088(3)

Martin Marincin	109,375(1)
Trevor van Riemsdyk	99,909(4)
Colin White	92,500(1)
Carl Grundstrom	85,000(3)
Nolan Patrick	85,000(2)
Marcus Hogberg	85,000(3)
John Quenneville	84,250(1)
Josh Brown	68,809(1)
John Moore	68,009(4)
Eric Comrie	57,500(1)

Current Funds

$73,102,246

Expenses

Pro Payroll	$73,492,059
Farm Payroll	$1,619,725
Prospect Fees	$173,042
Coach	$5,000,000
Games Remaining	78
Total Game Expenses	$979,083
Projected Expenses	$76,368,493
Projected Balance	$49,477,353

Salary Commitment

Year: 2019	$75,111,784
Year: 2020	$67,211,059
Year: 2021	$43,674,393
Year: 2022	$25,457,727

Sidney Crosby	8,700,000(4)
Duncan Keith	6,500,000(2)
Marc-Edouard Vlasic	6,000,000(3)
Jake Muzzin	5,500,000(4)
Jeff Carter	5,272,727(4)
Patric Hornqvist	5,250,000(3)
Bryan Little	4,800,000(2)
Dan Girardi	4,250,000(2)
Carl Hagelin	4,200,000(4)
Philipp Grubauer	4,166,666(3)
Ben Chiarot	3,500,000(1)
Adam Lowry	2,916,666(2)
SalaryRet CGY2	2,750,000(2)
Brian Elliott	1,500,000(2)
SalaryRet CGY1	1,250,000(1)
Carter Hutton	1,000,000(4)
Nikita Zaitsev	925,000(1)
Patrick Maroon	850,000(3)
Ryan Reaves	825,000(3)
Matt Hendricks	750,000(3)
Kenny Agostino	735,000(2)
Yannick Weber	700,000(4)
Nate Thompson	576,000(1)
Nick Paul	575,000(1)

Brandon Davidson	178,125(1)
Hunter Miska	95,000(1)
Matt Read	90,000(3)
Eric Gryba	90,000(1)
Dennis Gilbert	85,000(3)
Jakub Zboril	85,000(4)
Luke Kunin	85,000(2)
Nelson Nogier	85,000(3)
Dakota Mermis	70,100(1)
Ryan Kuffner	60,000(1)
Patrick Russell	60,000(1)
Josh Teves	58,900(1)
Laurent Dauphin	58,800(1)
Miikka Salomaki	58,200(1)
Jean-Sebastien Dea	58,000(1)
Mackenzie MacEachern	57,600(1)
Ross Johnston	57,500(3)
Dominic Toninato	57,500(1)
Reid Boucher	57,500(1)
Ryan Lomberg	57,500(3)
Libor Sulak	57,500(1)
Sheldon Dries	57,500(1)

Current Funds

$53,445,530

Expenses

Pro Payroll	$81,121,694
Farm Payroll	$340,000
Prospect Fees	$199,029
Coach	$2,000,000
Games Remaining	75
Total Game Expenses	$1,020,253
Projected Expenses	$76,518,954
Projected Balance	$27,542,576

Salary Commitment

Year: 2019	$81,461,694
Year: 2020	$58,485,694
Year: 2021	$34,274,444
Year: 2022	$13,500,000

Mark Stone	9,500,000(4)
Johnny Boychuk	6,000,000(2)
Paul Stastny	6,000,000(3)
Aleksander Barkov	5,900,000(1)
Chris Kreider	5,781,250(2)
Anders Lee	5,500,000(3)
Morgan Rielly	5,000,000(1)
John Carlson	4,400,000(3)
Tuukka Rask	4,000,000(1)
Tyler Myers	4,000,000(4)
Logan Couture	4,000,000(1)
Rickard Rakell	3,789,444(3)
Jakob Silfverberg	3,412,500(2)
Andrew Shaw	3,000,000(1)
Ryan Callahan	2,500,000(2)
Luke Glendening	2,300,000(2)
Jordan Martinook	2,000,000(2)
Curtis McElhinney	1,000,000(3)
Connor Brickley	812,500(2)
Nate Prosser	576,000(1)
Ron Hainsey	575,000(2)
Nick Jensen	575,000(2)
SalaryRet CRL1	500,000(1)

Dominic Turgeon	85,000(2)
Dean Kukan	85,000(2)
Kevin Roy	85,000(2)
Louie Belpedio	85,000(3)

Current Funds

$2,436,074

Expenses

Pro Payroll	$66,947,500
Farm Payroll	$593,500
Prospect Fees	$380,436
Coach	$3,000,000
Games Remaining	82
Total Game Expenses	$864,896
Projected Expenses	$70,921,436
Projected Balance	-$68,485,362

Salary Commitment

Year: 2019	$67,541,000
Year: 2020	$43,569,500
Year: 2021	$31,375,000
Year: 2022	$17,120,000

Alexander Radulov	8,200,000(3)
Esa Lindell	5,800,000(4)
SalaryRet CHI1	5,500,000(1)
Noah Hanifin	4,950,000(4)
Alex Galchenyuk	4,900,000(1)
Patrick Marleau	4,600,000(3)
Ryan Murray	4,600,000(2)
Justin Abdelkader	4,500,000(4)
Mike Smith	4,000,000(1)
Michael Del Zotto	4,000,000(1)
Jason Pominville	3,200,000(1)
Kyle Clifford	1,870,000(4)
Ryan Carpenter	1,700,000(2)
Mike Reilly	1,500,000(2)
Austin Watson	1,375,000(2)
Cody McLeod	1,333,000(1)
Korbinian Holzer	1,300,000(3)
Malcolm Subban	1,062,500(2)
Jesse Puljujarvi	925,000(1)
Casey Mittelstadt	850,000(2)
Derek MacKenzie	782,000(2)

Ryan Miller	90,000(2)
Evan Bouchard	85,000(3)
Lias Andersson	85,000(2)
Victor Mete	85,000(2)
Anthony Bitetto	70,000(3)
SalaryRet CHI2	65,000(2)
Micheal Haley	57,500(1)
Brogan Rafferty	56,000(1)

Current Funds

$92,063,492

Expenses

Pro Payroll	$84,686,822
Farm Payroll	$591,500
Prospect Fees	$176,903
Coach	$5,000,000
Games Remaining	62
Total Game Expenses	$1,103,113
Projected Expenses	$68,392,975
Projected Balance	$67,309,717

Salary Commitment

Year: 2019	$85,278,322
Year: 2020	$58,308,992
Year: 2021	$29,033,996
Year: 2022	$14,899,996

Evgeni Malkin	10,600,000(3)
Marc-Andre Fleury	9,100,000(1)
Ryan Getzlaf	8,999,999(4)
Brent Burns	7,776,000(1)
Mike Hoffman	5,999,999(2)
Josh Bailey	5,999,999(2)
Tyler Johnson	5,000,000(2)
David Savard	4,250,000(1)
Anthony Mantha	4,125,000(2)
Eric Staal	3,400,000(1)
Braden Holtby	2,500,000(3)
Anton Stralman	2,499,999(4)
Anton Khudobin	2,499,999(2)
Deryk Engelland	2,499,999(2)
Tyler Bozak	2,499,999(4)
Zack Smith	950,000(2)
Noel Acciari	899,999(4)
Thomas Chabot	863,330(1)
Jordan Greenway	850,000(2)
Nick Holden	850,000(3)
Joel Edmundson	742,500(1)
Dion Phaneuf	600,000(2)
Garnet Hathaway	600,000(1)
Dan Hamhuis	580,000(2)

Patrick Eaves	145,000(1)
Justin Holl	99,000(3)
Jacob de La Rose	92,500(1)
Matt Roy	85,000(3)
Filip Chlapik	85,000(2)
Calle Rosen	85,000(2)

Current Funds

$8,623,839

Expenses

Pro Payroll	$65,641,376
Farm Payroll	$967,750
Prospect Fees	$676,171
Coach	$1,000,000
Games Remaining	82
Total Game Expenses	$832,748
Projected Expenses	$68,285,297
Projected Balance	-$59,661,458

Salary Commitment

Year: 2019	$66,609,126
Year: 2020	$30,335,250
Year: 2021	$26,525,000
Year: 2022	$16,700,000

Cory Schneider	6,000,000(3)
Jonathan Quick	6,000,000(4)
Jason Zucker	5,500,000(4)
Shea Theodore	5,200,000(4)
Sami Vatanen	4,875,000(1)
Vincent Trocheck	4,750,000(1)
Dmitry Kulikov	4,333,333(1)
Oscar Klefbom	4,167,000(1)
Mikkel Boedker	4,000,000(1)
Craig Anderson	3,750,000(1)
Patrik Berglund	3,610,000(1)
James Neal	3,127,500(1)
Mirco Mueller	1,117,710(1)
Mark Jankowski	925,000(1)
Dylan Strome	863,333(1)
Dillon Heatherington	850,000(2)
Alexandre Texier	850,000(3)
Jayce Hawryluk	850,000(3)
Dryden Hunt	850,000(2)
Libor Hajek	850,000(3)
Max Jones	850,000(3)
Oskar Lindblom	850,000(2)
Nic Petan	775,000(2)
Brendan Guhle	697,500(1)

SalaryRet CLB1	400,250(2)
Jake Bean	85,000(3)
Nicolas Roy	85,000(2)
Tyler Lewington	85,000(3)
Trent Frederic	85,000(3)
Chase De Leo	85,000(3)
Rudolfs Balcers	85,000(3)
Nic Dowd	57,500(1)

Current Funds

-$33,176,734

Expenses

Pro Payroll	$83,991,830
Farm Payroll	$1,663,500
Prospect Fees	$389,575
Coach	$1,000,000
Games Remaining	74
Total Game Expenses	$1,061,523
Projected Expenses	$78,552,719
Projected Balance	-$61,191,861

Salary Commitment

Year: 2019	$85,655,330
Year: 2020	$67,291,786
Year: 2021	$47,109,286
Year: 2022	$22,525,000

Joe Pavelski	14,000,000(3)
Shea Weber	10,500,000(4)
Gabriel Landeskog	6,964,286(3)
Dougie Hamilton	5,750,000(2)
Pekka Rinne	5,500,000(1)
Jaccob Slavin	5,300,000(4)
Elias Lindholm	4,850,000(4)
Blake Wheeler	4,002,500(2)
Phil Kessel	3,750,044(1)
Joe Thornton	2,750,000(2)
Zdeno Chara	2,700,000(2)
Dustin Brown	2,500,000(1)
Semyon Varlamov	2,250,000(2)
Jason Dickinson	1,875,000(4)
Niklas Hjalmarsson	1,875,000(1)
Trevor Daley	1,500,000(1)
Ivan Provorov	925,000(1)
Pavel Buchnevich	925,000(1)
Kyle Connor	925,000(1)
Valtteri Filppula	900,000(3)
Roope Hintz	850,000(3)
Andrei Svechnikov	850,000(3)
Nico Hischier	850,000(2)
Miro Heiskanen	850,000(3)
Pierre-Luc Dubois	850,000(2)

Luca Sbisa	250,000(2)
Ben Gleason	160,000(2)
Justin Dowling	150,000(2)
Joel Hanley	150,000(2)
Andrej Sekera	150,000(2)
Joel L'Esperance	97,500(1)
Mason Appleton	85,000(3)
Trevor Carrick	85,000(2)
Landon Bow	85,000(3)
Ben Street	85,000(1)
Adin Hill	85,000(2)
Remi Elie	76,750(1)
Andreas Englund	74,250(1)
Tyler Pitlick	72,500(1)
Derek Grant	57,500(1)

Current Funds

-$17,661,283

Expenses

Pro Payroll	$62,398,845
Farm Payroll	$960,000
Prospect Fees	$206,682
Coach	$1,000,000
Games Remaining	82
Total Game Expenses	$787,384
Projected Expenses	$64,565,527
Projected Balance	-$82,226,810

Salary Commitment

Year: 2019	$63,358,845
Year: 2020	$28,193,438
Year: 2021	$16,265,000
Year: 2022	$0,000

Jake Guentzel	15,000,000(1)
Petr Mrazek	6,250,000(3)
Jonathan Drouin	5,500,000(2)
James Reimer	4,600,000(1)
Jacob Markstrom	3,666,667(1)
Martin Hanzal	2,760,000(3)
Miles Wood	2,750,000(3)
Andrew MacDonald	2,600,000(2)
Dale Weise	2,350,000(1)
Joel Armia	2,312,500(1)
Jake Virtanen	1,562,500(2)
Josh Leivo	1,156,250(1)
Ryan Murphy	1,079,160(1)
Daniel O'Regan	1,073,438(2)
Nick Cousins	1,000,000(1)
Anthony DeAngelo	925,000(1)
Ian McCoshen	925,000(1)
Jakub Vrana	925,000(1)
Stefan Noesen	863,330(1)
Brett Howden	850,000(3)
Conor Garland	850,000(3)
Will Butcher	850,000(2)
Dante Fabbro	850,000(3)
Robert Thomas	850,000(3)
Jacob Middleton	850,000(3)

Adam Erne	92,500(1)
J.T. Compher	92,500(1)
Lawson Crouse	92,500(1)
Joseph Blandisi	87,500(2)
Tage Thompson	85,000(2)
Daniel Sprong	85,000(2)
Urho Vaakanainen	85,000(3)
Christopher Gibson	85,000(2)
Drake Batherson	85,000(3)
Eric Tangradi	85,000(3)
Cameron Gaunce	85,000(1)

Current Funds

$17,494,651

Expenses

Pro Payroll	$70,536,750
Farm Payroll	$1,733,667
Prospect Fees	$238,618
Coach	$3,000,000
Games Remaining	55
Total Game Expenses	$920,842
Projected Expenses	$50,646,304
Projected Balance	$16,692,117

Salary Commitment

Year: 2019	$72,270,417
Year: 2020	$59,975,000
Year: 2021	$39,972,500
Year: 2022	$23,762,500

Alex Pietrangelo	10,100,000(4)
Sergei Bobrovsky	8,000,000(2)
Dylan Larkin	6,100,000(4)
Rasmus Ristolainen	5,400,000(3)
J.T. Miller	5,250,000(4)
Justin Williams	4,500,000(3)
Nate Schmidt	4,100,000(3)
Olli Maatta	4,083,000(1)
Darnell Nurse	4,000,000(2)
David Backes	4,000,000(1)
Paul Byron	3,100,000(2)
Brett Kulak	2,312,500(4)
Kevin Fiala	1,548,750(2)
Matt Benning	1,200,000(2)
Timo Meier	925,000(1)
Alex Tuch	925,000(1)
Tyler Motte	925,000(1)
Carter Hart	850,000(3)
Alexander Petrovic	850,000(3)
Ryan Donato	850,000(2)
Neal Pionk	850,000(2)
Brayden Point	667,500(1)

Connor Brown	210,000(1)
Tom Kuhnhackl	152,000(1)
SalaryRet EDM1	113,750(2)
Curtis Lazar	95,000(1)
Gabriel Carlsson	89,417(1)
Sam Montembeault	85,000(3)
Max Comtois	85,000(3)
Michael Rasmussen	85,000(3)
Thatcher Demko	85,000(2)
Jaret Anderson-Dolan	85,000(3)
Nathan Walker	85,000(2)
Colby Cave	85,000(2)
Rem Pitlick	85,000(3)
Noah Juulsen	85,000(2)
Lawrence Pilut	85,000(3)
Charles Hudon	80,000(1)
Markus Hannikainen	71,750(1)
Brandon Carlo	71,750(1)

Current Funds

$3,655,166

Expenses

Pro Payroll	$80,770,836
Farm Payroll	$495,250
Prospect Fees	$76,937
Coach	$5,000,000
Games Remaining	72
Total Game Expenses	$1,052,964
Projected Expenses	$75,813,386
Projected Balance	-$29,978,220

Salary Commitment

Year: 2019	$81,266,086
Year: 2020	$62,104,336
Year: 2021	$30,608,336
Year: 2022	$19,466,670

Brad Marchand	7,200,000(1)
David Pastrnak	6,666,666(3)
Jordan Staal	6,250,000(2)
Connor Hellebuyck	6,166,670(4)
Jeff Petry	5,500,000(4)
Ondrej Palat	5,300,000(2)
Reilly Smith	5,000,000(2)
Jake Allen	4,350,000(2)
Josh Manson	4,300,000(4)
Anze Kopitar	4,250,000(1)
Nick Bjugstad	4,100,000(2)
Connor Murphy	3,850,000(2)
Micheal Ferland	3,500,000(4)
Luke Schenn	3,170,000(1)
Erik Haula	2,750,000(1)
Alex Chiasson	2,250,000(3)
Ilya Lyubushkin	1,500,000(2)
Kevan Miller	1,500,000(3)
Zach Werenski	925,000(1)
Alex Iafallo	850,000(2)
Brian Gibbons	725,000(3)
Tyler Bertuzzi	667,500(1)

Kole Sherwood	211,000(2)
David Schlemko	120,000(1)
Michael Dal Colle	85,000(2)
Christian Dvorak	79,250(1)

Current Funds

$1,765,259

Expenses

Pro Payroll	$58,882,500
Farm Payroll	$803,000
Prospect Fees	$201,831
Coach	$1,000,000
Games Remaining	82
Total Game Expenses	$742,528
Projected Expenses	$60,887,331
Projected Balance	-$59,122,072

Salary Commitment

Year: 2019	$63,685,500
Year: 2020	$46,970,000
Year: 2021	$26,365,000
Year: 2022	$22,100,000

Patrick Kane	10,500,000(4)
Ilya Kovalchuk	6,250,000(2)
Alexander Wennberg	4,900,000(4)
Niklas Kronwall	4,250,000(1)
Brian Dumoulin	4,100,000(2)
Troy Terry	4,000,000(2)
Corey Crawford	4,000,000(4)
Sam Gagner	3,150,000(1)
Patrik Nemeth	3,000,000(2)
Ben Lovejoy	2,850,000(1)
Markus Nutivaara	2,700,000(4)
Mark Barberio	2,000,000(2)
Markus Granlund	1,300,000(1)
Kalle Kossila	1,205,000(1)
Nicolas Deslauriers	950,000(1)
Dennis Cholowski	850,000(3)
Christian Jaros	850,000(2)
Saku Maenalanen	850,000(3)
Antti Suomela	850,000(3)
Jacob Larsson	850,000(3)
Connor Clifton	775,000(1)
Kevin Boyle	750,000(1)
Lucas Wallmark	675,000(1)
Artturi Lehkonen	667,500(1)
Mike McKenna	610,000(3)

Justin Falk	150,000(2)
Anthony Richard	85,000(3)
Janne Kuokkanen	85,000(2)
Juho Lammikko	85,000(3)
Jordan Kyrou	85,000(3)
Sami Niku	85,000(2)
Martin Necas	85,000(2)
Vladislav Kamenev	74,250(1)
Michael Chaput	68,750(1)

Current Funds

-$29,311,630

Expenses

Pro Payroll	$72,020,740
Farm Payroll	$765,572
Prospect Fees	$271,255
Coach	$5,000,000
Games Remaining	82
Total Game Expenses	$951,922
Projected Expenses	$78,057,567
Projected Balance	-$107,369,197

Salary Commitment

Year: 2019	$72,786,312
Year: 2020	$52,178,812
Year: 2021	$15,736,990
Year: 2022	$6,000,000

Henrik Lundqvist	8,500,000(2)
Jake Dotchin	6,250,000(2)
Jordan Eberle	6,000,000(4)
Jonas Brodin	5,208,334(3)
Kyle Okposo	5,040,000(1)
Frank Vatrano	4,375,000(1)
Karl Alzner	3,750,000(2)
Ryan Spooner	3,531,250(2)
Vladimir Sobotka	3,500,000(1)
Michael Stone	3,500,000(1)
Richard Panik	3,500,000(1)
Nathan Beaulieu	3,000,000(2)
Scott Darling	2,400,000(3)
Anthony Duclair	2,062,500(2)
Jason Spezza	2,000,000(2)
Nick Ritchie	1,873,656(3)
Devante Smith-Pelly	1,625,000(2)
Scott Wilson	1,312,500(2)
Aaron Dell	1,000,000(2)
Vince Dunn	850,000(2)
Samuel Girard	850,000(2)
Peter Cehlarik	692,500(1)
J.T. Brown	600,000(2)
Kevin Rooney	600,000(2)

Ben Hutton	112,031(2)
Brendan Gaunce	107,916(2)
Alan Quine	91,875(2)
Andrew Agozzino	85,000(3)
Filip Zadina	85,000(3)
Juuso Valimaki	85,000(3)
Jack Rodewald	60,000(2)
Darren Archibald	60,000(2)
Jordan Nolan	60,000(2)
Jaycob Megna	18,750(2)

Current Funds

$63,368,116

Expenses

Pro Payroll	$77,416,754
Farm Payroll	$1,070,000
Prospect Fees	$184,211
Coach	$5,000,000
Games Remaining	61
Total Game Expenses	$1,020,378
Projected Expenses	$62,243,035
Projected Balance	$47,869,433

Salary Commitment

Year: 2019	$78,486,754
Year: 2020	$60,901,754
Year: 2021	$17,646,666
Year: 2022	$3,100,000

SalaryRet MTL1	6,500,000(2)
Filip Forsberg	6,000,000(1)
Phillip Danault	5,500,000(2)
Dmitry Orlov	5,100,000(2)
Craig Smith	5,000,000(2)
Matt Murray	4,687,500(2)
Kevin Shattenkirk	4,500,000(2)
Damon Severson	4,166,666(3)
Wayne Simmonds	4,000,000(3)
Mattias Ekholm	3,750,000(1)
Corey Perry	3,500,000(2)
Ryan Strome	3,125,000(3)
Nick Foligno	3,100,000(4)
Lars Eller	3,100,000(2)
Brad Hunt	2,400,000(1)
SalaryRet MTL2	2,250,000(2)
Johan Larsson	1,937,500(2)
Brian Boyle	1,700,000(1)
Alec Martinez	1,400,000(1)
Mark Borowiecki	1,300,000(3)
Matt Irwin	950,088(2)
Cam Ward	900,000(1)
Brady Tkachuk	850,000(3)
Christoffer Ehn	850,000(3)
Matt Nieto	850,000(1)

Dalton Prout	250,000(1)
Zac Rinaldo	250,000(1)
Chris Kunitz	230,000(2)
Jesperi Kotkaniemi	85,000(3)
Garrett Wilson	85,000(1)
Kevin Stenlund	85,000(3)
Victor Olofsson	85,000(3)

Current Funds

$138,564,093

Expenses

Pro Payroll	$80,868,913
Farm Payroll	$550,000
Prospect Fees	$195,885
Coach	$1,000,000
Games Remaining	77
Total Game Expenses	$1,007,498
Projected Expenses	$77,577,310
Projected Balance	$113,027,023

Salary Commitment

Year: 2019	$81,418,913
Year: 2020	$61,768,413
Year: 2021	$44,298,413
Year: 2022	$23,097,857

John Tavares	11,000,000(3)
Artemi Panarin	8,400,000(4)
Kevin Hayes	7,142,857(4)
Mark Scheifele	6,125,000(1)
Nikolaj Ehlers	6,000,000(4)
Brandon Saad	6,000,000(2)
Hampus Lindholm	5,205,556(3)
Jared Spurgeon	5,187,500(1)
Brent Seabrook	5,000,000(1)
Andrei Vasilevskiy	4,375,000(2)
Viktor Arvidsson	4,250,000(3)
Teuvo Teravainen	3,575,000(2)
Trevor Lewis	1,555,000(4)
Blake Comeau	1,250,000(1)
Anders Nilsson	1,000,000(2)
Michal Kempny	953,000(1)
Jakob Chychrun	925,000(1)
Travis Dermott	850,000(2)
Jesper Bratt	850,000(2)
Derek Ryan	650,000(2)
Kevin Connauton	575,000(3)

Matt Hunwick	117,500(1)
Brendan Perlini	92,500(1)
Marcus Pettersson	85,000(2)
Steven Fogarty	85,000(2)
Nathan Bastian	85,000(3)
Brandon Gignac	85,000(3)

Current Funds

-$9,780,034

Expenses

Pro Payroll	$64,960,423
Farm Payroll	$1,720,517
Prospect Fees	$233,908
Coach	$1,000,000
Games Remaining	82
Total Game Expenses	$828,230
Projected Expenses	$67,914,848
Projected Balance	-$77,694,882

Salary Commitment

Year: 2019	$66,680,940
Year: 2020	$45,299,213
Year: 2021	$29,700,000
Year: 2022	$17,885,000

Oliver Ekman-Larsson	8,800,000(4)
Tyson Barrie	6,875,000(2)
Cam Talbot	6,500,000(1)
Kyle Turris	4,250,000(3)
Alex Killorn	4,000,000(1)
Conor Sheary	3,750,000(2)
Derek Stepan	3,500,000(4)
Marco Scandella	3,500,000(4)
Andre Burakovsky	3,250,000(1)
Kasperi Kapanen	3,200,000(3)
Derick Brassard	2,500,000(3)
Devin Shore	2,300,000(1)
Tobias Rieder	2,000,000(1)
Artem Anisimov	2,000,000(4)
Joonas Korpisalo	1,437,500(2)
Derrick Pouliot	1,348,963(2)
Mikko Rantanen	1,156,250(2)
Slater Koekkoek	1,117,710(1)
John Hayden	925,000(1)
Austin Wagner	850,000(3)
Filip Hronek	850,000(3)
Jake Debrusk	850,000(2)

Matt Bartkowski	280,000(1)
Drew Stafford	140,000(1)
Joakim Nordstrom	127,500(1)
Alexandre Fortin	125,000(1)
Michal Neuvirth	96,500(2)
Joshua Ho-Sang	92,500(1)
Marko Dano	92,500(1)
Sonny Milano	89,417(1)
Michael Amadio	85,000(2)
Joseph Gambardella	85,000(3)
Kristian Vesalainen	85,000(4)
Samuel Morin	83,250(1)
Peter Budaj	80,000(3)
Maxime Lagace	75,000(1)
Blake Pietila	66,250(1)
Chandler Stephenson	60,100(1)
Kevin Gravel	57,500(1)

Current Funds

$18,377,364

Expenses

Pro Payroll	$80,804,890
Farm Payroll	$2,616,793
Prospect Fees	$91,573
Coach	$5,000,000
Games Remaining	76
Total Game Expenses	$1,079,430
Projected Expenses	$82,036,676
Projected Balance	-$3,011,312

Salary Commitment

Year: 2019	$83,421,683
Year: 2020	$66,689,791
Year: 2021	$59,958,125
Year: 2022	$31,311,250

Vladimir Tarasenko	13,005,000(3)
Connor McDavid	12,500,000(4)
Alexander Edler	7,505,000(4)
Tomas Hertl	7,031,250(4)
Nikita Kucherov	5,525,000(3)
Seth Jones	5,400,000(1)
Keith Yandle	5,125,000(1)
Brendan Gallagher	4,687,500(3)
Brett Pesce	4,025,000(4)
Andreas Athanasiou	3,750,000(2)
Chris Tierney	2,937,500(1)
Juuse Saros	1,875,000(3)
Thomas Vanek	1,850,000(3)
Brandon Pirri	1,445,310(1)
Travis Sanheim	850,000(2)
Alexander Kerfoot	850,000(2)
Mathew Barzal	683,330(1)
Andy Greene	605,000(3)
Braydon Coburn	600,000(2)
Darcy Kuemper	555,000(3)

Christopher Tanev	250,000(4)
Taro Hirose	249,999(2)
Radek Faksa	220,000(1)
Jordan Oesterle	196,875(3)
Charlie Lindgren	192,500(1)
Steven Santini	141,667(2)
Jujhar Khaira	120,000(2)
Adrian Kempe	92,500(1)
Paul Ladue	92,500(3)
Joel Eriksson Ek	92,500(1)
Drake Caggiula	92,500(1)
Dylan DeMelo	90,000(1)
Madison Bowey	85,000(2)
Quinn Hughes	85,000(3)
Daniel Brickley	85,000(2)
Zach Sanford	85,000(3)
Mark Friedman	85,000(3)
Valentin Zykov	72,750(1)
Joey Daccord	57,700(1)
Max Veronneau	57,700(1)
Marcus Kruger	57,600(1)
Taylor Fedun	57,501(1)
PE Bellemare	57,501(1)

Current Funds

-$1,052,321

Expenses

Pro Payroll	$75,795,420
Farm Payroll	$1,371,000
Prospect Fees	$230,823
Coach	$3,000,000
Games Remaining	82
Total Game Expenses	$980,454
Projected Expenses	$80,397,243
Projected Balance	-$81,449,564

Salary Commitment

Year: 2019	$77,166,420
Year: 2020	$55,216,250
Year: 2021	$28,675,000
Year: 2022	$4,050,000

P.K. Subban	8,100,000(3)
David Krejci	7,255,000(2)
Carl Soderberg	4,750,000(3)
SalaryRet NYR2	4,750,000(1)
Milan Lucic	4,250,000(1)
Brock Nelson	4,050,000(4)
Charlie Coyle	4,000,000(2)
Jay Bouwmeester	4,000,000(1)
Marc Staal	4,000,000(2)
Bobby Ryan	3,850,000(2)
Tanner Pearson	3,750,000(2)
Antti Raanta	3,500,000(3)
Jean-Gabriel Pageau	3,100,000(1)
Brock McGinn	2,625,000(3)
SalaryRet NYR1	2,500,000(1)
Alexandar Georgiev	2,490,000(3)
Tim Schaller	1,375,000(3)
Pavel Zacha	1,156,250(2)
Robby Fabbri	1,125,000(2)
Magnus Paajarvi	1,125,000(1)
Mikhail Sergachev	894,170(1)
Jonas Siegenthaler	850,000(3)
Gavin Bayreuther	850,000(3)
Mattias Janmark	850,000(2)
Chad Ruhwedel	600,000(1)

Cedric Paquette	165,000(1)
Colin Blackwell	150,000(2)
Pavel Francouz	150,000(2)
Nikita Scherbak	92,500(1)
Alex Formenton	85,000(2)
Isac Lundestrom	85,000(3)
Tyrell Goulbourne	85,000(2)
Logan Brown	85,000(2)
Stefan Elliott	85,000(1)
Par Lindholm	85,000(1)
Karson Kuhlman	85,000(1)
Anton Blidh	79,250(1)
Matt Grzelcyk	79,250(1)
Chris Butler	60,000(1)

Current Funds

$12,892,879

Expenses

Pro Payroll	$75,947,500
Farm Payroll	$961,667
Prospect Fees	$381,781
Coach	$1,000,000
Games Remaining	77
Total Game Expenses	$954,768
Projected Expenses	$73,517,110
Projected Balance	-$31,166,631

Salary Commitment

Year: 2019	$76,909,167
Year: 2020	$49,810,000
Year: 2021	$27,900,000
Year: 2022	$3,900,000

Jonathan Marchessault	10,000,000(3)
Victor Hedman	7,875,000(2)
Cam Atkinson	6,600,000(1)
Nathan MacKinnon	6,300,000(1)
Brayden Schenn	5,500,000(1)
Colton Parayko	5,500,000(3)
Mika Zibanejad	5,350,000(2)
Shayne Gostisbehere	4,500,000(2)
Joonas Donskoi	3,900,000(4)
John Gibson	2,875,000(1)
Zach Hyman	2,812,500(3)
Jake McCabe	2,000,000(1)
Calle Jarnkrok	2,000,000(3)
Calvin Pickard	1,562,500(3)
Tomas Nosek	1,250,000(2)
Joe Morrow	1,062,500(2)
Patrik Laine	925,000(1)
Brandon Montour	925,000(1)
Joey Anderson	850,000(3)
Zach Aston-Reese	850,000(2)
Dylan Gambrell	850,000(2)
Alex Nedeljkovic	850,000(3)
Pontus Aberg	842,500(1)
Gustav Forsling	767,500(1)

Rocco Grimaldi	115,625(1)
Ryan Hartman	109,375(1)
Justin Bailey	87,500(2)
Denis Gurianov	85,000(3)
Anders Bjork	85,000(2)
Rourke Chartier	85,000(3)
Nicolas Aube-Kubel	85,000(3)
Riley Stillman	85,000(3)
Clark Bishop	85,000(3)
A.J. Greer	74,167(1)
William Carrier	65,000(1)

Current Funds

$14,866,807

Expenses

Pro Payroll	$95,245,460
Farm Payroll	$673,100
Prospect Fees	$21,690
Coach	$5,000,000
Games Remaining	75
Total Game Expenses	$1,230,979
Projected Expenses	$92,323,399
Projected Balance	-$28,527,792

Salary Commitment

Year: 2019	$95,918,560
Year: 2020	$62,730,460
Year: 2021	$45,085,000
Year: 2022	$37,550,000

Nicklas Backstrom	12,000,000(4)
Zach Parise	9,000,000(4)
Drew Doughty	8,750,000(4)
Johnny Gaudreau	7,510,460(2)
Mark Giordano	6,500,000(2)
Sean Monahan	6,375,000(4)
Mikael Backlund	5,725,000(1)
Gustav Nyquist	5,500,000(3)
Torey Krug	5,250,000(1)
SalaryRet PHI1	4,250,000(1)
SalaryRet PHI2	4,250,000(1)
Cody Eakin	3,850,000(1)
Josh Morrissey	3,150,000(1)
Jesper Fast	1,850,000(1)
Blake Coleman	1,800,000(2)
Michael Grabner	1,800,000(1)
Casey Cizikas	1,675,000(2)
Scott Mayfield	1,425,000(4)
Pheonix Copley	1,100,000(3)
Troy Stecher	925,000(1)
Sebastian Aho	925,000(1)
Jordan Binnington	850,000(3)
Andy Welinski	785,000(1)

Justin Kloos	160,000(2)
Jonny Brodzinski	92,500(1)
Kyle Capobianco	85,000(1)
Cooper Marody	85,000(3)
Jakob Karlsson	77,600(1)
Logan O'Connor	58,000(1)
Erik Condra	57,500(1)
Jori Lehtera	57,500(1)

Current Funds

-$1,572,974

Expenses

Pro Payroll	$52,143,469
Farm Payroll	$0,000
Prospect Fees	$145,357
Coach	$5,000,000
Games Remaining	82
Total Game Expenses	$698,644
Projected Expenses	$57,288,826
Projected Balance	-$58,861,800

Salary Commitment

Year: 2019	$52,143,469
Year: 2020	$35,585,969
Year: 2021	$12,690,469
Year: 2022	$5,357,139

Loui Eriksson	4,750,000(1)
Dylan Sikura	4,200,000(2)
Alexander Steen	4,000,000(3)
Max Domi	3,937,500(2)
SalaryRet ARI1	3,562,500(1)
Connor Carrick	3,333,000(2)
Anton Lindholm	3,000,000(2)
Colton Sissons	2,857,140(4)
Justin Braun	2,499,999(4)
Brandon Sutter	2,375,000(2)
Troy Brouwer	2,000,000(2)
Mikko Koskinen	1,850,000(1)
Luke Witkowski	1,750,000(1)
Scott Harrington	1,633,330(3)
Chad Johnson	1,500,000(2)
Chris Wagner	1,250,000(1)
Kurtis MacDermid	1,200,000(1)
Eeli Tolvanen	850,000(2)
Danick Martel	850,000(2)
Valeri Nichushkin	850,000(1)
Anthony Stolarz	850,000(3)
Erik Brannstrom	850,000(3)
Kerby Rychel	850,000(2)
Andreas Martinsen	750,000(1)
Frederick Gaudreau	595,000(1)

Current Funds

$97,944,804

Expenses

Pro Payroll	$63,472,250
Farm Payroll	$330,000
Prospect Fees	$51,500
Coach	$5,000,000
Games Remaining	82
Total Game Expenses	$839,680
Projected Expenses	$68,853,750
Projected Balance	$29,091,054

Salary Commitment

Year: 2019	$63,802,250
Year: 2020	$38,323,500
Year: 2021	$24,947,500
Year: 2022	$14,062,500

Ryan O'Reilly	9,375,000(4)
SalaryRet PIT1	6,500,000(1)
Tomas Plekanec	5,500,000(1)
SalaryRet PIT2	5,150,000(2)
Mathieu Perreault	5,001,000(2)
Nick Leddy	5,000,000(3)
Boone Jenner	4,687,500(4)
Jason Demers	4,100,000(1)
Andrew Cogliano	3,500,000(1)
Greg Pateryn	2,400,000(3)
Antoine Roussel	2,000,000(1)
Alex Lyon	1,500,000(2)
Juuso Riikola	1,000,000(1)
Max McCormick	875,000(2)
Vitaly Abramov	850,000(3)
Josh Mahura	850,000(3)
Dillon Dube	850,000(3)
Adam Johnson	850,000(3)
Henrik Borgstrom	850,000(2)
Matt Tennyson	843,750(1)
Denis Malgin	640,000(1)
Chris Thorburn	575,000(1)
Mike Condon	575,000(1)

Sheldon Rempal	90,000(1)
Dylan McIlrath	85,000(1)
Ryan Poehling	85,000(3)
Daniel Carr	70,000(1)

Current Funds

-$16,513,791

Expenses

Pro Payroll	$63,880,659
Farm Payroll	$1,006,083
Prospect Fees	$182,220
Coach	$3,000,000
Games Remaining	82
Total Game Expenses	$830,109
Projected Expenses	$68,068,962
Projected Balance	-$84,582,753

Salary Commitment

Year: 2019	$64,886,742
Year: 2020	$48,481,489
Year: 2021	$24,890,000
Year: 2022	$15,905,000

Jeff Skinner	9,000,000(4)
Jack Johnson	6,971,429(2)
Vladislav Namestnikov	5,000,000(2)
Travis Hamonic	4,155,000(4)
Victor Rask	4,000,000(1)
Sven Baertschi	3,366,670(2)
SalaryRet SJ1	3,127,500(1)
Darren Helm	3,000,000(3)
Zach Bogosian	2,765,000(2)
Oskar Sundqvist	2,750,000(4)
Matt Martin	2,500,000(1)
Brayden McNabb	2,500,000(3)
Sean Walker	2,345,680(2)
Gabriel Bourque	1,500,000(1)
Lukas Sedlak	1,500,000(1)
Andrew Copp	1,250,000(1)
Nikolay Goldobin	1,117,710(2)
Colin Wilson	1,000,000(2)
Laurent Brossoit	937,500(1)
Jack Roslovic	894,170(1)
Teddy Blueger	850,000(3)
Devon Toews	850,000(3)
MacKenzie Blackwood	850,000(3)
Ryan Graves	850,000(3)
Carter Rowney	800,000(2)

Maxime Lajoie	167,500(2)
Matt Luff	148,500(1)
Colton White	85,000(3)
Tom Pyatt	80,000(1)
Blake Lizotte	80,000(1)
Rasmus Andersson	75,583(1)
Gemel Smith	67,000(1)
Martin Frk	65,000(1)
Tomas Hyka	65,000(1)
Eric Robinson	57,500(2)
Zack MacEwen	57,500(1)
Eddie Pasquale	57,500(1)

Current Funds

$21,323,677

Expenses

Pro Payroll	$65,714,295
Farm Payroll	$95,000
Prospect Fees	$353,815
Coach	$3,000,000
Games Remaining	66
Total Game Expenses	$843,453
Projected Expenses	$55,667,869
Projected Balance	-$2,424,192

Salary Commitment

Year: 2019	$65,809,295
Year: 2020	$46,458,462
Year: 2021	$27,763,462
Year: 2022	$16,288,462

Alex Ovechkin	9,538,462(4)
Evgeny Kuznetsov	7,800,000(2)
Robin Lehner	6,500,000(1)
Jonathan Huberdeau	5,900,000(3)
William Karlsson	5,900,000(4)
Tyler Toffoli	5,750,000(2)
Justin Faulk	4,833,333(1)
Colin Miller	3,875,000(3)
Oliver Bjorkstrand	2,500,000(2)
Brett Ritchie	1,750,000(1)
Louis Domingue	1,312,500(1)
Alex Stalock	1,000,000(1)
Travis Konecny	925,000(1)
Haydn Fleury	850,000(2)
Andrew Mangiapane	850,000(2)
Erik Cernak	850,000(3)
Mikhail Vorobyev	850,000(3)
Zachary Senyshyn	850,000(4)
Charlie McAvoy	850,000(2)
MacKenzie Weegar	705,000(1)
Fredrik Claesson	600,000(1)
Phillip Di Giuseppe	575,000(1)
Austin Czarnik	575,000(1)
Lukas Radil	575,000(1)

Adam Clendening

95,000(2)

Current Funds

$18,557,965

Expenses

Pro Payroll	$81,457,213
Farm Payroll	$383,256
Prospect Fees	$62,517
Coach	$3,000,000
Games Remaining	57
Total Game Expenses	$1,035,402
Projected Expenses	$59,017,929
Projected Balance	-$3,523,964

Salary Commitment

Year: 2019	$81,840,469
Year: 2020	$62,624,769
Year: 2021	$49,395,103
Year: 2022	$22,291,670

Patrice Bergeron	12,100,100(3)
Dustin Byfuglien	8,320,000(1)
Claude Giroux	8,275,000(4)
Evander Kane	7,000,000(3)
Ryan Suter	6,000,000(4)
Tom Wilson	5,166,670(4)
Sean Couturier	4,333,333(3)
Bryan Rust	3,500,000(3)
Ryan Dzingel	3,375,000(2)
Nikita Zadorov	3,200,000(1)
Leo Komarov	3,100,000(1)
Brandon Dubinsky	2,850,000(4)
Jamie Oleksiak	2,137,500(2)
Ben Bishop	2,100,000(2)
Riley Nash	1,555,555(2)
Riley Sheahan	1,555,555(2)
Ian Cole	1,500,500(2)
Brooks Orpik	1,500,500(1)
Brendan Leipsic	850,000(2)
Evgeni Dadonov	850,000(1)
Carl Gunnarsson	800,000(1)
Trevor Moore	775,000(1)
Jack Campbell	612,500(1)

Jan Rutta	155,556(2)
Jimmy Schuldt	85,000(3)
Jacob MacDonald	85,000(3)
Kaden Fulcher	57,700(1)

Current Funds

$43,841,405

Expenses

Pro Payroll	$81,826,866
Farm Payroll	$1,037,500
Prospect Fees	$127,946
Coach	$5,000,000
Games Remaining	68
Total Game Expenses	$1,073,077
Projected Expenses	$72,969,234
Projected Balance	$29,285,837

Salary Commitment

Year: 2019	$82,864,366
Year: 2020	$60,722,366
Year: 2021	$43,952,366
Year: 2022	$35,312,366

Jonathan Toews	10,500,000(4)
Tyler Seguin	9,850,000(4)
Jacob Trouba	8,000,000(4)
William Nylander	6,962,366(4)
Max Pacioretty	6,000,000(3)
Tomas Tatar	5,300,000(2)
Frederik Andersen	5,000,000(1)
Nazem Kadri	4,500,000(1)
Steven Stamkos	4,250,000(1)
Matt Niskanen	4,000,000(2)
Erik Johnson	3,562,500(1)
Sam Bennett	2,550,000(2)
Ryan Pulock	2,500,000(2)
Marcus Foligno	2,250,000(2)
Ryan Kesler	1,900,000(1)
Erik Gustafsson	1,200,000(1)
Auston Matthews	925,000(1)
Mathieu Joseph	850,000(3)
Kiefer Sherwood	577,000(1)
Jimmy Howard	575,000(3)
Roman Polak	575,000(3)

Collin Delia	200,000(3)
Robert Bortuzzo	100,000(3)
Caleb Jones	85,000(3)
Cristoval Nieves	85,000(1)
Igor Ozhiganov	85,000(1)
Joshua Jacobs	85,000(3)
Garret Sparks	85,000(3)
John Gilmour	85,000(2)
Joe Hicketts	85,000(2)
Brett Seney	85,000(3)
Mario Kempe	57,500(1)

Current Funds

$21,518,467

Expenses

Pro Payroll	$81,648,750
Farm Payroll	$1,845,349
Prospect Fees	$305,523
Coach	$1,000,000
Games Remaining	70
Total Game Expenses	$1,034,142
Projected Expenses	$72,389,921
Projected Balance	$7,637,038

Salary Commitment

Year: 2019	$83,494,099
Year: 2020	$62,557,016
Year: 2021	$47,651,500
Year: 2022	$25,812,500

Kris Letang	10,000,000(4)
Ryan McDonagh	8,000,000(3)
Jakub Voracek	8,000,000(4)
Mike Green	7,200,000(1)
Mats Zuccarello	5,900,000(3)
Bo Horvat	5,500,000(3)
John Klingberg	5,312,500(4)
T.J. Oshie	5,150,000(2)
Jamie Benn	4,750,000(2)
Radko Gudas	3,350,000(1)
Thomas Greiss	2,500,000(2)
Travis Zajac	2,500,000(4)
Brandon Tanev	2,287,500(1)
Nick Bonino	2,000,000(1)
Alex Biega	1,200,000(1)
David Rittich	1,156,250(2)
Robert Hagg	925,000(1)
Matthew Tkachuk	925,000(1)
Brock Boeser	925,000(1)
Mitchell Marner	850,000(1)
Elias Pettersson	850,000(3)
Rasmus Dahlin	850,000(3)
Brendan Lemieux	850,000(2)
Kevin Labanc	667,500(1)

Jared McCann	156,250(2)
Tim Heed	150,100(2)
Frederik Gauthier	107,916(2)
Brad Richardson	105,000(1)
Jay Beagle	105,000(1)
Roberto Luongo	100,000(1)
Clayton Keller	88,583(1)
Cal Petersen	85,000(3)
Guillaume Brisebois	85,000(3)
Carl Dahlstrom	85,000(2)
Henri Jokiharju	85,000(3)
Michael Dipietro	85,000(3)
Michael McLeod	85,000(3)
Ryan Lindgren	85,000(3)
Corban Knight	85,000(3)
Oliver Kylington	85,000(3)
Danton Heinen	76,750(1)
Ivan Barbashev	74,250(1)
Jason Garrison	59,000(3)
Nico Sturm	57,500(1)

Current Funds

-$13,411,434

Expenses

Pro Payroll	$50,360,829
Farm Payroll	$581,750
Prospect Fees	$272,373
Coach	$1,000,000
Games Remaining	82
Total Game Expenses	$636,768
Projected Expenses	$52,214,952
Projected Balance	-$65,626,386

Salary Commitment

Year: 2019	$50,942,579
Year: 2020	$33,878,499
Year: 2021	$24,027,249
Year: 2022	$5,750,999

James van Riemsdyk	5,750,999(4)
Justin Schultz	5,500,000(1)
Calvin de Haan	4,550,000(3)
SalaryRet WSH1	4,250,000(1)
Yanni Gourde	3,375,000(3)
Derek Forbort	3,156,250(2)
Casey DeSmith	3,000,000(3)
Brandon Manning	2,590,000(3)
Melker Karlsson	2,500,000(2)
SalaryRet WSH2	1,675,000(2)
Sean Kuraly	1,500,000(2)
Casey Nelson	1,100,000(1)
Marc Methot	1,000,000(3)
Matthew Peca	1,000,000(1)
Josh Archibald	1,000,000(1)
Josh Anderson	956,250(3)
Michael Hutchinson	909,000(1)
Tyson Jost	885,830(1)
Sam Steel	850,000(3)
Brady Keeper	850,000(1)
C.J. Smith	850,000(3)
Anthony Cirelli	850,000(2)
Timothy Gettinger	850,000(3)
Antti Niemi	800,000(1)
Ondrej Kase	612,500(1)

Jeremy Lauzon	85,000(3)
Michael Bunting	85,000(3)
Sammy Blais	85,000(2)
Philippe Myers	85,000(3)
Maxim Mamin	85,000(2)
Nick Lappin	84,250(1)
Ben Harpur	72,500(1)

Current Funds

$54,296,048

Expenses

Pro Payroll	$81,364,337
Farm Payroll	$794,375
Prospect Fees	$258,226
Coach	$5,000,000
Games Remaining	77
Total Game Expenses	$1,066,060
Projected Expenses	$82,086,637
Projected Balance	$22,004,611

Salary Commitment

Year: 2019	$82,158,712
Year: 2020	$67,478,333
Year: 2021	$51,423,333
Year: 2022	$38,630,000

Jack Eichel	10,000,000(4)
Leon Draisaitl	8,500,000(4)
Roman Josi	7,600,000(4)
Aaron Ekblad	7,500,000(2)
Ryan Nugent-Hopkins	7,500,000(3)
Taylor Hall	7,500,000(2)
Nino Niederreiter	6,562,500(4)
Brady Skjei	5,250,000(4)
Adam Larsson	5,208,333(3)
Jaroslav Halak	5,000,000(1)
Cody Ceci	3,500,000(1)
Scott Laughton	1,203,125(1)
Sam Reinhart	1,117,709(1)
Kyle Brodziak	1,001,000(1)
Christian Fischer	821,670(1)
Keith Kinkaid	800,000(2)
Brendan Smith	575,000(4)
Andrew Ladd	575,000(1)
Michael Raffl	575,000(1)
Jamie McGinn	575,000(1)

Jordan Schmaltz	92,500(1)
Xavier Ouellet	89,375(1)
Kailer Yamamoto	85,000(2)
William Borgen	85,000(4)
Luke Johnson	85,000(3)
Warren Foegele	85,000(2)
Christian Wolanin	85,000(2)
Mark Alt	72,500(1)
Adam McQuaid	57,500(4)
Jordan Weal	57,500(1)