Current Funds	$725,605
Home Games Remaining	0
Avg. Attendance	11,734
Avg. Revenue/Game	$1,095,914
Projected Revenue	$0,000

Expenses

Pro Payroll	$56,180,000
Farm Payroll	$3,021,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	0
Total Game Expenses	$723,238
Projected Expenses	$0,000
Projected Balance	$725,605

Salary Commitment

Year: 2021	$59,201,000
Year: 2022	$50,525,000
Year: 2023	$30,320,000
Year: 2024	$11,375,000

Paul Martin	7,000,000(2)
Kristopher Letang	5,750,000(3)
Marc-Antoine Pouliot	5,000,000(4)
Jonas Hiller	4,200,000(3)
Dan Fritsche	4,000,000(2)
Christian Ehrhoff	4,000,000(4)
Kevin Shattenkirk	3,575,000(1)
James Neal	3,150,000(2)
Michel Ouellet	2,500,000(2)
Carter Ashton	2,375,000(4)
Kyle Beach	2,250,000(3)
Stuart Percy	2,000,000(3)
Kaspars Daugavins	1,850,000(3)
Taylor Ellington	1,430,000(1)
Calvin de Haan	1,400,000(2)
Stefan Matteau	1,350,000(1)
Mark Visentin	1,300,000(3)
Jesper Fast	1,200,000(2)
Christian Dvorak	750,000(1)
Keegan Iverson	550,000(1)
Kyle Wood	550,000(1)

Bruce Graham	240,000(3)
Philippe Paradis	231,000(1)
Colby Cohen	220,000(3)
Taylor Doherty	220,000(3)
Tim Erixon	177,500(3)
Patrik Nemeth	162,500(2)
Eddie Lack	135,000(2)
Michael McCarron	125,000(3)
Shane Prince	120,000(3)
Tye McGinn	120,000(3)
Martin Marincin	112,500(2)
Shea Theodore	112,500(3)
Mikko Rantanen	95,000(2)
Marek Tvrdon	95,000(2)
Ian McCoshen	95,000(3)
Kasperi Kapanen	90,000(1)
Charles Hudon	90,000(2)
Anders Lee	90,000(2)
Brandon Halverson	75,000(1)
AJ Greer	75,000(2)
Ryan MacInnis	75,000(1)
Tobias Rieder	65,000(3)
Iiro Pakarinen	55,000(3)
Anthony Cirelli	55,000(2)
Ben Harpur	45,000(3)
Erik Foley	45,000(2)

Current Funds	$716,736
Home Games Remaining	0
Avg. Attendance	8,263
Avg. Revenue/Game	$1,024,165
Projected Revenue	$0,000

Expenses

Pro Payroll	$48,099,000
Farm Payroll	$4,328,100
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$640,574
Projected Expenses	$0,000
Projected Balance	$716,736

Salary Commitment

Year: 2021	$52,427,100
Year: 2022	$37,736,500
Year: 2023	$9,532,500
Year: 2024	$0,000

Derek Roy	7,028,000(2)
Joni Pitkanen	6,000,000(2)
Logan Stephenson	6,000,000(3)
James Reimer	2,750,000(1)
Mikko Lehtonen	2,615,000(2)
Marc-Andre Bergeron	2,615,000(2)
Rasmus Ristolainen	2,375,000(3)
Sasha Pokulok	2,000,000(1)
Jacob Markstrom	2,000,000(1)
Josh Gorges	1,950,000(2)
Carl Klingberg	1,925,000(2)
Shawn Matthias	1,870,000(1)
Linus Omark	1,760,000(1)
Tyler Bozak	1,250,000(2)
David Kveton	996,000(2)
Brock Beukeboom	957,000(1)
Mitchell Marner	950,000(2)
Dylan Larkin	900,000(1)
Michael Carman	800,000(2)
Sebastian Collberg	650,000(3)
Tomas Kopecky	358,000(1)
Matt Niskanen	350,000(1)

Marc-Andre Gragnani	1,800,000(2)
Denis Bodrov	358,000(1)
Tim Jackman	358,000(1)
Nick Foligno	220,000(1)
Curtis McElhinney	121,000(1)
Jason Garrison	98,600(1)
Chris Breen	92,500(3)
Tyler Graovac	90,000(2)
Brett Howden	85,000(3)
Julien Gauthier	85,000(3)
Dennis Cholowski	85,000(3)
German Rubtsov	85,000(3)
Tomas Tatar	85,000(1)
Mark Arcobello	81,500(1)
Roland McKeown	80,000(1)
Zach Redmond	80,000(1)
Trevor Van Riemsdyk	75,000(3)
Jordan Greenway	65,000(2)
Oliver Kylington	65,000(2)
Niko Hovinen	60,000(1)
Boris Valabik	55,000(1)
Blake Speers	55,000(2)
Jason Akeson	53,500(1)
Joel Gistedt	50,000(1)
Alexander Salak	45,000(1)

Current Funds	$23,963,868
Home Games Remaining	0
Avg. Attendance	8,929
Avg. Revenue/Game	$1,164,130
Projected Revenue	$0,000

Expenses

Pro Payroll	$63,105,000
Farm Payroll	$1,511,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$789,226
Projected Expenses	$0,000
Projected Balance	$23,963,868

Salary Commitment

Year: 2021	$63,916,500
Year: 2022	$41,090,000
Year: 2023	$16,900,000
Year: 2024	$0,000

Tomas Malec	7,500,000(2)
Gabriel Landeskog	7,000,000(3)
Jeff Schultz	4,000,000(3)
Cody Franson	3,750,000(2)
Vojtech Polak	3,500,000(1)
Colten Teubert	3,025,000(1)
Marc Staal	3,000,000(2)
Scott Glennie	3,000,000(3)
Nathan MacKinnon	3,000,000(2)
Cory Schneider	2,760,000(3)
Jordan Caron	2,750,000(1)
Brett Connolly	2,500,000(2)
Erik Karlsson	2,310,000(1)
Tyler Toffoli	2,250,000(1)
Johnny Boychuk	2,000,000(1)
Philip Lane	1,760,000(1)
Charlie Coyle	1,750,000(1)
Matt Greene	1,750,000(2)
Brendan Gaunce	1,500,000(2)
Scott Wedgewood	1,000,000(1)
Pavel Zacha	950,000(2)
Ryan Howse	850,000(1)
Jori Lehtera	700,000(0)
Tommy Sestito	500,000(1)

Joseph Morrow	121,000(1)
Jeremie Blain	100,000(1)
Michael McLeod	95,000(3)
Frank Corrado	93,500(1)
Erik Haula	90,000(2)
Adrian Kempe	80,000(1)
Mason McDonald	80,000(1)
Hunter Smith	75,000(1)
Sebastian Aho	75,000(2)
Brandon Manning	75,000(1)
Zach Nastasiuk	75,000(1)
Lukas Sedlak	75,000(2)
Robert Hagg	71,500(1)
Julian Melchiori	65,000(1)
Jayson Megna	60,500(1)
Brett Lernout	60,000(1)
Jonas Johansson	60,000(1)
Brayden Point	60,000(1)
Colton Sceviour	55,000(1)
Daniel Carr	45,000(3)

Current Funds	$23,786,469
Home Games Remaining	0
Avg. Attendance	12,529
Avg. Revenue/Game	$1,538,079
Projected Revenue	$0,000

Expenses

Pro Payroll	$64,940,000
Farm Payroll	$2,345,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$821,768
Projected Expenses	$0,000
Projected Balance	$23,786,469

Salary Commitment

Year: 2021	$67,285,000
Year: 2022	$62,780,000
Year: 2023	$35,885,000
Year: 2024	$13,140,000

Jay McClement	7,500,000(2)
Ryan McDonagh	7,140,000(6)
Brandon Dubinsky	6,750,000(3)
Shea Weber	6,500,000(3)
Dana Tyrell	6,000,000(5)
Erik Gudbranson	5,000,000(3)
Ryan Murray	4,250,000(2)
Jason Pominville	3,500,000(2)
Viktor Fasth	3,000,000(2)
Phillip Danault	2,890,000(2)
Michael Sgarbossa	2,200,000(2)
Scott Jackson	1,850,000(3)
Ruslan Khasanshin	1,800,000(3)
Cory Conacher	1,350,000(2)
Vjateslav Voinov	1,350,000(1)
William Sweatt	1,200,000(2)
Antoine Lafleur	1,100,000(1)
Michael Gergen	510,000(1)
Colby Armstrong	350,000(1)
Zach Budish	350,000(1)
Dalton Smith	350,000(1)

Nicholas Dimitrakos	240,000(3)
Steve Mason	195,000(2)
Jim Craig	155,000(2)
Curtis Glencross	125,000(3)
Andrew Gordon	110,000(2)
Derek Grant	100,000(2)
Zack Kassian	97,500(2)
Ryan Stanton	95,000(3)
Ivan Provorov	95,000(2)
Cameron Schilling	92,500(3)
JT Compher	82,500(3)
Jack Dougherty	75,000(1)
Dylan DeMelo	75,000(3)
Julius Bergman	75,000(1)
Vaclav Karabacek	75,000(1)
Christian Fischer	75,000(2)
Madison Bowey	70,000(3)
Andrew MacDonald	67,500(2)
Nick Paul	65,000(3)
Robin Kovacs	55,000(2)
Dennis Yan	55,000(2)
Oskars Bartulis	51,000(1)
Nico Sacchetti	50,000(1)
Dwight King	45,000(1)
Marc-Olivier Roy	45,000(1)
Frazer McLaren	44,000(1)
Marcus Foligno	35,000(1)

Current Funds	$24,277,167
Home Games Remaining	0
Avg. Attendance	12,475
Avg. Revenue/Game	$1,669,883
Projected Revenue	$0,000

Expenses

Pro Payroll	$61,025,000
Farm Payroll	$3,141,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$783,738
Projected Expenses	$0,000
Projected Balance	$24,277,167

Salary Commitment

Year: 2021	$64,166,500
Year: 2022	$56,330,000
Year: 2023	$37,710,000
Year: 2024	$0,000

Morten Madsen	8,500,000(2)
Andy Rogers	8,500,000(3)
Maxim Lapierre	7,000,000(3)
Alexei Semenov	7,000,000(3)
Vladimir Mihalik	6,500,000(3)
Johnny Oduya	3,750,000(3)
Stu Bickel	2,750,000(3)
Brad Thiessen	2,650,000(2)
Ryan O'Reilly	2,200,000(1)
Anthony Mantha	1,650,000(2)
Rocco Grimaldi	1,500,000(2)
Darren Helm	1,300,000(1)
Oscar Moller	1,210,000(2)
Mathieu Carle	1,100,000(1)
Sam Reinhart	1,100,000(1)
Drew Shore	1,015,000(3)
Jack Eichel	950,000(2)
Jonathan Blum	750,000(2)
Kevin Cormier	550,000(2)
Jimmy Hayes	550,000(3)
Hannu Toivonen	500,000(1)

Chris Summers	340,000(1)
Dmitri Kulikov	182,000(1)
Joel Ward	175,000(2)
Stefan Noesen	170,000(3)
Alex Chiasson	150,000(1)
Maxim Talbot	150,000(2)
Kenny Ryan	150,000(1)
Dustin Jeffrey	150,000(3)
Darcy Kuemper	125,000(1)
Alex Plante	125,000(1)
Mike Brodeur	124,500(1)
Jamie Devane	100,000(1)
Marek Mazanec	100,000(3)
Deryk Engelland	100,000(1)
Michael Bournival	100,000(2)
David Pastrnak	90,000(1)
Brett Ponich	75,000(2)
Logan MacMillan	75,000(1)
Maxim Letunov	75,000(1)
Nicolas Meloche	75,000(2)
Sven Andrighetto	65,000(3)
Jesse Joensuu	60,000(2)
Eric Gryba	60,000(3)
Joe Ryan	60,000(2)
Vili Saarijarvi	55,000(2)
Martins Dzierkals	55,000(2)
Daniel Carcillo	55,000(3)
Jeremy Bracco	55,000(2)
Petteri Lindbohm	45,000(3)

Current Funds	$24,736,327
Home Games Remaining	0
Avg. Attendance	13,656
Avg. Revenue/Game	$1,786,587
Projected Revenue	$0,000

Expenses

Pro Payroll	$64,575,000
Farm Payroll	$1,280,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$804,329
Projected Expenses	$0,000
Projected Balance	$24,736,327

Salary Commitment

Year: 2021	$65,855,000
Year: 2022	$41,650,000
Year: 2023	$33,180,000
Year: 2024	$20,450,000

Sidney Crosby	8,750,000(3)
Drew Doughty	7,750,000(5)
Sean Monahan	6,500,000(4)
Steven Stamkos	6,250,000(1)
Jonathan Huberdeau	6,200,000(4)
Tuukka Rask	4,500,000(1)
Alex Pietrangelo	4,000,000(2)
Ryan Strome	3,575,000(1)
Jakub Kindl	2,500,000(2)
Morgan Rielly	2,250,000(1)
Aleksander Barkov	2,000,000(3)
Tanner Pearson	1,500,000(1)
Kyle Clifford	1,500,000(1)
Jake Allen	1,400,000(3)
Sam Bennett	1,100,000(1)
Scott Harrington	1,000,000(1)
Richie Regehr	1,000,000(2)
Ryan Murphy	950,000(1)
Evgeny Svechnikov	850,000(2)
Sam Gagner	500,000(1)
Cal Clutterbuck	500,000(1)

Mark Scheifele	160,000(3)
Nick Spaling	150,000(1)
Chet Pickard	100,000(1)
Zach Fucale	95,000(3)
Nick Ritchie	95,000(1)
Brendan Perlini	95,000(1)
Brendan Lemieux	90,000(1)
Chris Bigras	85,000(3)
Mitchell Stephens	75,000(2)
Garrett Wilson	75,000(3)
Stanislav Galiev	65,000(3)
T.J. Brodie	55,000(3)
Colton Gillies	50,000(1)
Thomas Novak	45,000(2)
Adam Huska	45,000(3)

Current Funds	$59,826,091
Home Games Remaining	0
Avg. Attendance	17,793
Avg. Revenue/Game	$2,000,898
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,135,000
Farm Payroll	$4,200,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$858,963
Projected Expenses	$0,000
Projected Balance	$59,826,091

Salary Commitment

Year: 2021	$70,335,000
Year: 2022	$52,010,000
Year: 2023	$41,045,000
Year: 2024	$29,950,000

Peter Mueller	8,700,000(4)
Matt Duchene	7,000,000(5)
P.K. Subban	6,500,000(4)
Thomas Greiss	5,750,000(4)
Ondrej Fiala	5,500,000(1)
Derek Forbort	5,500,000(3)
Louis Leblanc	5,000,000(3)
Jeff Skinner	5,000,000(2)
Jacob Trouba	2,000,000(1)
Carlo Colaiacovo	2,000,000(1)
Nicolas Deschamps	2,000,000(4)
Tyler Pitlick	1,900,000(1)
Corey Trivino	1,600,000(1)
Fedor Tjutin	1,400,000(1)
Valtteri Filppula	1,300,000(2)
Tyson Sexsmith	1,275,000(2)
Matt Gilroy	1,250,000(2)
Nikolaj Ehlers	950,000(1)
Chris Butler	800,000(2)
Taylor Chorney	360,000(1)
Tom Pyatt	350,000(1)

Michael Matheson	1,600,000(1)
Dmitrij Jaskin	185,000(1)
Moises Gutierrez	150,000(1)
Tim Gleason	140,000(2)
Michael DelZotto	140,000(2)
Joe Colborne	140,000(3)
Mark Stone	135,000(2)
Alex Vincent	135,000(2)
Brad Malone	110,000(3)
Ben Bishop	100,000(2)
Kyle Okposo	100,000(2)
Akim Aliu	100,000(3)
Mike Weber	100,000(3)
Tomas Kubalik	90,000(2)
Dominik Masin	90,000(1)
Doug Murray	90,000(2)
Max Pacioretty	85,000(2)
Travis Konecny	85,000(2)
Jacob Larsson	85,000(2)
Jayce Hawryluk	80,000(1)
Vitek Vanecek	80,000(1)
Josh Jacobs	80,000(1)
James Van Riemsdyk	80,000(2)
Jacob de la Rose	80,000(3)
Paul Bittner	75,000(2)
Connor Carrick	65,000(3)

Current Funds	-$2,790,229
Home Games Remaining	0
Avg. Attendance	13,028
Avg. Revenue/Game	$1,229,470
Projected Revenue	$0,000

Expenses

Pro Payroll	$64,005,000
Farm Payroll	$2,240,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$809,122
Projected Expenses	$0,000
Projected Balance	-$2,790,229

Salary Commitment

Year: 2021	$66,245,000
Year: 2022	$55,505,000
Year: 2023	$40,555,000
Year: 2024	$0,000

James Wisniewski	6,000,000(3)
Mike Komisarek	5,100,000(3)
Fredrik Sjostrom	5,000,000(3)
Ryan Suter	5,000,000(3)
Joey Hishon	4,750,000(3)
Tuomo Ruutu	4,500,000(2)
Jared Staal	4,000,000(2)
Tim Ramholt	4,000,000(3)
Ryan Stoa	3,500,000(3)
Topi Jaakola	3,000,000(1)
Jordan Schroeder	2,750,000(3)
Mitch Wahl	2,500,000(2)
Devante Smith-Pelly	1,755,000(2)
Dylan McIlrath	1,750,000(1)
Peter Holland	1,650,000(3)
Max Domi	1,500,000(3)
Maxim Goncharov	1,350,000(2)
Adam Pineault	1,350,000(1)
T.J. Galiardi	1,350,000(1)
Jordan Schmaltz	1,200,000(1)
Henrik Karlsson	1,200,000(1)
Thatcher Demko	800,000(1)

Tyler Ennis	200,000(2)
Scott Laughton	200,000(2)
Kirill Petrov	150,000(3)
Kelsey Tessier	150,000(3)
Dmitri Kugryshev	140,000(3)
Lukas Krajicek	125,000(2)
Maxime Sauve	120,000(3)
Torrey Mitchell	120,000(3)
Joel Edmundson	100,000(3)
David Savard	100,000(3)
Alexei Emelin	100,000(3)
Nicholas Merkley	85,000(2)
Kieffer Bellows	85,000(3)
Jake McCabe	75,000(3)
MacKenzie Blackwood	75,000(2)
Kevin Stenlund	65,000(2)
Chris Durand	65,000(3)
Louis Domingue	55,000(3)
Ilya Sorokin	55,000(1)
Jim Slater	50,000(2)
Aleksi Saarela	45,000(2)
Sean Kuraly	45,000(3)
Blake Siebenaler	35,000(1)

Current Funds	$2,394,315
Home Games Remaining	0
Avg. Attendance	10,827
Avg. Revenue/Game	$1,096,555
Projected Revenue	$0,000

Expenses

Pro Payroll	$63,151,000
Farm Payroll	$2,948,700
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$807,313
Projected Expenses	$0,000
Projected Balance	$2,394,315

Salary Commitment

Year: 2021	$66,099,700
Year: 2022	$43,940,000
Year: 2023	$26,535,000
Year: 2024	$6,555,000

Patrick Berglund	7,300,000(3)
Patrick Sharp	5,500,000(3)
James Sheppard	5,000,000(3)
Tyler Cuma	4,750,000(1)
Ondrej Pavelec	4,400,000(1)
Mark Mitera	4,000,000(2)
Brent Burns	3,750,000(2)
Brian Elliott	3,450,000(1)
Simon Hjalmarsson	3,250,000(5)
Carl Sneep	3,000,000(4)
Alexei Cherepanov	2,000,000(2)
Brock Nelson	2,000,000(1)
Eric Tangradi	2,000,000(2)
Yann Sauve	2,000,000(3)
Lars Eller	2,000,000(1)
Ryan Johansen	1,650,000(1)
Dwight King	1,500,000(2)
Derrick Pouliot	1,500,000(1)
Curtis Lazar	1,100,000(2)
Jakub Zboril	950,000(2)
Travis Sanheim	950,000(1)
Jeremy Roy	750,000(2)
Michal Neuvirth	351,000(1)

Anze Kopitar	280,000(2)
Alex Galchenyuk	235,000(2)
Charles-Olivier Rousse	210,000(1)
Mika Zibanejad	175,000(4)
Cameron Gaunce	170,000(2)
Justin Schultz	170,000(1)
Yannick Weber	155,000(2)
William Karlsson	145,200(1)
Robbie Schremp	130,000(4)
Luke Adam	125,000(1)
Ryan Wilson	121,000(1)
Greg McKegg	120,000(2)
Luke Kunin	95,000(3)
Jake DeBrusk	95,000(2)
Jack Roslovic	85,000(2)
Ilya Samsonov	85,000(2)
Sam Steel	85,000(3)
Adam Polsaek	85,000(1)
Jake Walman	85,000(1)
Antoine Roussel	80,000(2)
Tristan Jarry	75,000(1)
Christian Djoos	50,000(2)
Joe Vitale	50,000(1)
Jerry D'Amigo	42,500(1)

Current Funds	-$2,051,640
Home Games Remaining	0
Avg. Attendance	8,858
Avg. Revenue/Game	$1,290,189
Projected Revenue	$0,000

Expenses

Pro Payroll	$70,835,500
Farm Payroll	$2,533,550
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$895,964
Projected Expenses	$0,000
Projected Balance	-$2,051,640

Salary Commitment

Year: 2021	$73,369,050
Year: 2022	$58,172,500
Year: 2023	$34,440,500
Year: 2024	$14,250,000

Ryan Stone	9,000,000(2)
Jamie Benn	7,000,000(7)
Milan Lucic	6,500,000(2)
Tyler Seguin	5,250,000(5)
Braydon Coburn	4,750,000(2)
Jeff Finger	4,100,000(3)
Dougie Hamilton	4,000,000(3)
Andrei Vasilevski	3,250,000(3)
Loui Eriksson	3,100,000(3)
Matt Clark	3,000,000(1)
Tyler Biggs	3,000,000(1)
Sebastian Wannstrom	2,475,000(2)
Tyler Beskorowany	2,100,000(3)
Austin Watson	2,100,000(1)
Jacob DeSerres	2,000,000(4)
Valeri Nichushkin	1,900,000(3)
Jamie Oleksiak	1,600,000(1)
Mattias Ritola	1,260,500(3)
Roman Cervenka	1,100,000(1)
Brenden Dillon	1,000,000(1)
Jake Virtanen	1,000,000(1)
Andrew Shaw	900,000(1)
Sergey Zborovskiy	450,000(2)

John-Michael Liles	495,000(1)
Brad Marchand	190,000(1)
Marcus Johansson	175,000(3)
Brendan Smith	165,000(2)
Dennis Persson	152,000(2)
Andrej Sustr	150,000(3)
Ivan Telegin	140,000(2)
Mark Letestu	132,000(1)
Mark Alt	121,000(1)
Adam Clendening	104,550(1)
Brett Ritchie	100,000(2)
Henrik Samuelsson	99,000(1)
Anthony Deangelo	90,000(1)
Jordie Benn	75,000(1)
Nicolas Aube-Kubel	75,000(1)
Matt O'Connor	65,000(3)
Bradley Ross	60,000(1)
Miles Gendron	55,000(1)
Adam Helewka	45,000(3)
Max Friberg	45,000(3)

Current Funds	-$4,726,296
Home Games Remaining	0
Avg. Attendance	10,088
Avg. Revenue/Game	$1,244,124
Projected Revenue	$0,000

Expenses

Pro Payroll	$62,930,500
Farm Payroll	$2,109,950
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$794,396
Projected Expenses	$0,000
Projected Balance	-$4,726,296

Salary Commitment

Year: 2021	$65,040,450
Year: 2022	$47,571,700
Year: 2023	$36,491,700
Year: 2024	$6,136,000

Ron Hainsey	6,858,000(3)
Gilbert Brule	6,500,000(1)
Antti Niemi	5,000,000(3)
Zach Boychuk	5,000,000(3)
Zach Bogosian	4,750,000(2)
Keith Ballard	4,257,000(3)
Kris Versteeg	4,250,000(2)
Victor Borbov	4,126,000(4)
Viktor Stalberg	4,000,000(3)
Jonas Brodin	2,500,000(1)
Travis Hamonic	2,250,000(3)
Juraj Mikus	2,010,000(4)
Bryan Cameron	1,650,000(3)
Nick Palmieri	1,500,000(1)
Ryan Martindale	1,500,000(2)
Vladimir Tarasenko	1,500,000(1)
John McFarland	1,247,500(1)
Ryan Miller	1,010,000(1)
Auston Matthews	950,000(3)
Sonny Milano	900,000(1)
Cam Talbot	715,000(1)
Pavel Vorobiev	457,000(1)

Tommy Cross	200,000(1)
Marek Hrivik	175,700(3)
Jared Knight	165,000(1)
Pat Maroon	160,000(2)
Matt Hunwick	120,000(2)
Kevin Fiala	95,000(1)
Geordie Wudrick	93,500(1)
Patrick McNally	90,750(1)
Jeremy Morin	90,000(2)
Carter Camper	90,000(2)
Jakob Chychrun	85,000(3)
Michael Raffl	82,500(1)
Marcus Pettersson	80,000(1)
Alex Lintuniemi	75,000(1)
Melker Karlsson	75,000(3)
Rasmus Andersson	65,000(2)
Michael Chaput	60,500(1)
Justin Kirkland	60,000(1)
Alexander Dergachyov	55,000(2)
Michael Amadio	55,000(1)
Jordan Martinook	55,000(3)
Viktor Alexandrov	45,700(1)
Scott Stajcer	36,300(1)

Current Funds	$21,645,610
Home Games Remaining	0
Avg. Attendance	12,662
Avg. Revenue/Game	$1,729,802
Projected Revenue	$0,000

Expenses

Pro Payroll	$64,350,000
Farm Payroll	$1,845,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$808,476
Projected Expenses	$0,000
Projected Balance	$21,645,610

Salary Commitment

Year: 2021	$66,195,000
Year: 2022	$51,390,000
Year: 2023	$35,300,000
Year: 2024	$18,500,000

Patrick White	9,000,000(4)
Jordan Staal	6,150,000(3)
Dennis Wideman	5,500,000(4)
Niklas Kronwall	4,800,000(1)
Nazem Kadri	4,750,000(1)
Daniel Sedin	4,250,000(3)
Steven Kempfer	4,250,000(3)
Erik Ersberg	4,000,000(2)
Steve Eminger	4,000,000(4)
Chris Kreider	4,000,000(2)
Trevor Lewis	4,000,000(2)
Michael Frolik	2,400,000(1)
Drew Schiestel	1,800,000(3)
Jonas Junland	1,600,000(1)
Brandon Saad	1,350,000(2)
Juuso Puustinen	850,000(2)
Michael Hutchinson	600,000(2)
Jon Audy Marchessault	350,000(2)
Anthony Peluso	350,000(2)
Ryan Jones	350,000(1)

Scott Mayfield	150,000(1)
Beau Bennett	140,000(3)
Toni Rajala	112,500(1)
Eric Wellwood	110,000(2)
Carl Gunnarson	100,000(1)
Alexander Urbom	100,000(1)
Colin White	85,000(2)
Ivan Barbashev	80,000(1)
Jonas Holos	77,500(1)
Yakov Trenin	65,000(2)
Per Age Skroder	65,000(1)
Scott Winkler	60,000(2)
Cedric Desjardins	60,000(1)
Dominic Turgeon	60,000(1)
Juho Lammikko	60,000(1)
David Jones	60,000(2)
JC Beaudin	55,000(2)
Andrew Nielsen	55,000(2)
Josh Manson	55,000(3)
Viktor Loov	55,000(3)
Fredrik Claesson	55,000(3)
Johan Sundstrom	50,000(2)
Adam Almquist	50,000(2)
Adam Tambellini	45,000(3)
Jaroslav Halak	40,000(1)

Current Funds	-$2,747,596
Home Games Remaining	0
Avg. Attendance	9,169
Avg. Revenue/Game	$1,239,074
Projected Revenue	$0,000

Expenses

Pro Payroll	$63,231,111
Farm Payroll	$1,994,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$796,648
Projected Expenses	$0,000
Projected Balance	-$2,747,596

Salary Commitment

Year: 2021	$65,225,111
Year: 2022	$47,241,000
Year: 2023	$29,311,000
Year: 2024	$17,000,000

Ilja Nikulin	5,750,000(2)
Dion Phaneuf	5,500,000(3)
Shaone Morrisonn	4,444,444(1)
Jiri Hudler	4,000,000(4)
Adrian Foster	3,770,000(1)
Anton Volchenkov	3,350,000(2)
Alexander Steen	3,250,000(4)
Pierre-Marc Bouchard	3,250,000(4)
Martin Podlesak	3,250,000(4)
Alexi Mikhnov	3,250,000(4)
Rick Nash	3,166,667(1)
Josh Harding	3,000,000(3)
Peter Delmas	2,750,000(2)
Mikko Koivu	2,000,000(1)
Marcus Pahlsson	2,000,000(2)
Claude Giroux	2,000,000(3)
Ben Lovejoy	1,750,000(2)
Devin Setoguchi	1,500,000(1)
David Fischer	1,500,000(3)
Sergei Korostin	1,450,000(1)
Kris Russell	1,300,000(2)
Jordan Lavallee	1,000,000(1)

Joakim Andersson	358,000(1)
Jeff Zatkoff	165,000(1)
Josh Morrissey	145,000(2)
Braden Holtby	131,000(3)
Ryan O'Byrne	130,000(2)
Kevin Hayes	130,000(1)
Vinny Saponari	110,000(2)
Igor Bobkov	100,000(2)
Dan Catenacci	100,000(2)
Timo Meier	95,000(2)
Zach Senyshyn	95,000(2)
Matthew Tkachuk	95,000(3)
Gabriel Carlsson	85,000(2)
Mathew Barzal	85,000(2)
Anthony Beauvillier	85,000(2)
Lucas Johansen	85,000(3)

Current Funds	$9,477,713
Home Games Remaining	0
Avg. Attendance	11,693
Avg. Revenue/Game	$1,570,686
Projected Revenue	$0,000

Expenses

Pro Payroll	$64,900,000
Farm Payroll	$1,860,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$815,402
Projected Expenses	$0,000
Projected Balance	$9,477,713

Salary Commitment

Year: 2021	$66,760,000
Year: 2022	$47,055,000
Year: 2023	$32,235,000
Year: 2024	$12,500,000

Denis Ezhov	8,300,000(3)
Fabian Brunnstrom	8,000,000(5)
Nikolai Zherdev	8,000,000(1)
David Tremblay	7,000,000(1)
Konstantin Glazachev	6,000,000(2)
Quinton Howden	5,750,000(2)
Sven Baertschi	4,500,000(4)
Doug Janik	3,750,000(3)
David Rundblad	3,000,000(1)
Mark Giordano	2,800,000(3)
Nathan Beaulieu	1,100,000(3)
Jesse Puljujarvi	950,000(3)
Blake Geoffrion	950,000(3)
Andrej Nestrasil	850,000(3)
Joel Eriksson Ek	850,000(2)
Mario Lucia	750,000(2)
Nicolas Deslauriers	700,000(1)
Jansen Harkins	550,000(2)
Louis Belpedio	550,000(1)
Jordan Binnington	550,000(3)

Richard Panik	140,000(2)
Tomas Hertl	130,000(2)
David Clarkson	130,000(2)
Nick Cousins	120,000(2)
Matt Beleskey	100,000(2)
Nikolai Kulemin	100,000(1)
Richard Demen-Willaume	95,000(2)
Hunter Shinkaruk	90,000(3)
Conner Bleackley	90,000(1)
Trent Frederic	85,000(3)
Jakub Vojta	85,000(3)
Michael Caruso	80,000(3)
Ty Plante	80,000(3)
Noah Rod	75,000(1)
Matthew Spencer	75,000(2)
Teemu Hartikainen	70,000(1)
Jordan Weal	70,000(1)
Alexey Marchenko	65,000(3)
Sergei Kostenko	65,000(2)
Mark Cundari	65,000(2)
Oliver Magnan	50,000(1)

Current Funds	$2,521,479
Home Games Remaining	0
Avg. Attendance	9,141
Avg. Revenue/Game	$1,156,113
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,200,000
Farm Payroll	$2,086,670
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$663,252
Projected Expenses	$0,000
Projected Balance	$2,521,479

Salary Commitment

Year: 2021	$54,286,670
Year: 2022	$48,553,500
Year: 2023	$22,220,000
Year: 2024	$10,500,000

Henrik Sedin	7,750,000(2)
Sergei Kostitsyn	6,000,000(4)
Marek Schwarz	5,500,000(2)
Thomas Hickey	4,500,000(5)
Tyler Myers	4,500,000(2)
Denis Grebeshkov	3,500,000(3)
Calle Jarnkork	3,000,000(2)
Ryan Ellis	2,500,000(2)
Paul Postma	2,000,000(2)
Radek Faksa	2,000,000(1)
Emile Poirier	1,750,000(3)
Keven Veilleux	1,500,000(3)
Ludvig Rensfeldt	1,500,000(1)
Justin Holl	1,450,000(3)
Magnus Hellberg	1,400,000(3)
Chris Conner	1,200,000(1)
Nick Petersen	850,000(2)
Casey Pierro-Zabotel	500,000(1)
Yannick Veilleux	400,000(3)
William Carrier	400,000(3)

Logan Couture	150,000(3)
Gleason Fournier	140,000(3)
Tomas Vincour	140,000(3)
Petr Straka	135,000(3)
Alec Martinez	130,000(3)
Jason Zucker	130,000(3)
Alexander Petrovic	120,000(3)
Matt Halischuk	100,000(1)
Matt Donovan	100,000(1)
Bud Holloway	95,000(3)
Gustav Olofsson	95,000(3)
Adam Henrique	93,170(1)
Jared McCann	90,000(1)
Robby Fabbri	90,000(1)
Morgan Klimchuk	85,000(3)
Jakob Forsbacka Karlss	75,000(2)
Ryan Gropp	75,000(2)
Alex Schoenborn	60,000(1)
Christian Folin	55,000(3)
Adin Hill	45,000(2)
Mackenzie Skapski	45,000(3)
Kenton Helgesen	38,500(2)

Current Funds	$19,810,046
Home Games Remaining	0
Avg. Attendance	13,644
Avg. Revenue/Game	$1,559,136
Projected Revenue	$0,000

Expenses

Pro Payroll	$64,514,386
Farm Payroll	$3,873,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$835,212
Projected Expenses	$0,000
Projected Balance	$19,810,046

Salary Commitment

Year: 2021	$68,387,386
Year: 2022	$58,177,720
Year: 2023	$42,022,720
Year: 2024	$25,812,720

Patrick Kane	8,500,000(6)
Duncan Keith	8,000,000(4)
Jeff Carter	5,272,720(5)
Carl Hagelin	4,500,000(3)
Brent Seabrook	4,500,000(2)
Nicklas Grossman	3,900,000(5)
Philip Larsen	3,800,000(2)
Seth Jones	3,250,000(3)
Ryan Spooner	3,000,000(1)
Gustav Nyquist	3,000,000(3)
Mark Jankowski	2,500,000(2)
Malcolm Subban	2,450,000(3)
Darnell Nurse	2,000,000(2)
Sergei Shirokov	1,950,000(2)
Ryan Hartman	1,500,000(3)
Kent Simpson	1,300,000(1)
Brandon Pirri	1,300,000(3)
Marian Gaborik	1,133,333(1)
Roman Josi	1,000,000(1)
Mikkel Boedker	833,333(1)
Connor Hurley	825,000(1)

Linden Vey	850,000(2)
Jeremy Welsh	850,000(1)
Ben Ryan	500,000(1)
Bryan Bickell	200,000(1)
Aaron Johnson	140,000(4)
Ryan White	135,000(2)
Frederik Andersen	130,000(3)
Erik Gustafsson	125,000(1)
Kyle Brodziak	110,000(1)
Andre Burakovsky	93,500(1)
Marko Dano	90,000(2)
Justin Bailey	80,000(3)
Brandon Carlo	75,000(2)
Brycen Martin	60,000(1)
Dylan Sadowy	55,000(1)
Keegan Kolesar	55,000(2)
Dan Vladar	55,000(2)
Ryan Button	55,000(2)
Luke Glendening	49,500(1)
Thomas Schemitsch	45,000(2)
Lukas Vejdemo	45,000(2)
Edward Pasquale	40,000(1)
Scott Timmins	35,000(1)

Current Funds	$20,844,872
Home Games Remaining	0
Avg. Attendance	18,473
Avg. Revenue/Game	$2,064,829
Projected Revenue	$0,000

Expenses

Pro Payroll	$64,683,333
Farm Payroll	$2,531,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	0
Total Game Expenses	$820,925
Projected Expenses	$0,000
Projected Balance	$20,844,872

Salary Commitment

Year: 2021	$67,214,333
Year: 2022	$44,080,000
Year: 2023	$37,102,500
Year: 2024	$29,640,000

Eric Staal	7,050,000(3)
Guillaume Latendresse	6,500,000(6)
Cam Barker	6,000,000(4)
Nicklas Bergsfors	6,000,000(1)
Kyle Wellwood	6,000,000(5)
Michael Ratchuk	4,000,000(4)
Francois Beauchemin	3,750,000(1)
Anterro Niitymaki	3,750,000(2)
Daultan Leveille	3,135,000(1)
Samuel Morin	3,000,000(6)
Kyle Palmieri	3,000,000(4)
Calvin Pickard	2,750,000(2)
Nathan Horton	2,333,333(1)
Phil Kessel	2,310,000(1)
Paul Ranger	1,485,000(1)
Jonathan Ericsson	1,430,000(1)
Francois Bouchard	1,140,000(4)
Curtis Hamilton	350,000(1)
Jacob Josefson	350,000(1)
Clarke MacArthur	350,000(1)

Timo Pielmeier	220,000(1)
Ruslan Bashkirov	150,000(1)
Brad Richardson	141,000(1)
Dick Clune	141,000(1)
James O'Brien	140,000(1)
Jake Hansen	135,000(1)
Tommi Leinonen	110,000(1)
Nick Holden	100,000(1)
Frederik Gauthier	97,500(3)
Alex Guptill	95,000(2)
Dan Sexton	85,000(1)
Tage Thompson	85,000(3)
Kevin Porter	80,000(1)
Brendan Shinnimin	80,000(1)
Rick Kozak	76,000(1)
Dillon Heatherington	75,000(3)
Garrett Noonan	70,000(2)
Anton Zlobin	70,000(2)
Oscar Lindberg	67,500(2)
Kyle Jean	67,000(1)
Filip Chlapik	65,000(2)
JG Pageau	65,000(2)
Patrick Cehlin	61,000(1)
Beau Starrett	55,000(1)
Phil Di Giuseppe	55,000(3)
Adam Lowry	55,000(3)
Matt Finn	45,000(3)
Jens Looke	45,000(2)

Current Funds	$25,864,895
Home Games Remaining	0
Avg. Attendance	15,375
Avg. Revenue/Game	$1,701,051
Projected Revenue	$0,000

Expenses

Pro Payroll	$77,114,665
Farm Payroll	$795,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$951,337
Projected Expenses	$0,000
Projected Balance	$25,864,895

Salary Commitment

Year: 2021	$77,909,665
Year: 2022	$36,310,000
Year: 2023	$25,310,000
Year: 2024	$13,300,000

Thomas McCollum	7,300,000(8)
Nicklas Backstrom	6,150,000(3)
Alexander Ovechkin	6,000,000(5)
Michael Funk	5,000,000(1)
Jared Cowan	5,000,000(2)
Taylor Hall	4,800,000(1)
Jake Gardiner	4,000,000(1)
Nail Yakupov	4,000,000(1)
Zemgus Girgensons	3,300,000(2)
Nikita Zadorov	2,750,000(3)
Alexander Semin	2,666,666(1)
Ryan Getzlaf	2,366,666(1)
Griffin Reinhart	2,250,000(1)
John Gaudreau	2,200,000(2)
Mason Raymond	2,000,000(1)
Craig Anderson	1,583,333(1)
Josef Balej	1,500,000(1)
Kevin Marshall	1,500,000(1)
Kevin Sundher	1,440,000(1)
Will Weber	1,350,000(3)
Alexander Radulov	1,000,000(3)
Haydn Fleury	1,000,000(1)
Thomas Wilson	1,000,000(1)
Milan Kytnar	1,000,000(1)
Samuel Groulx	700,000(1)
Tomas Plihal	500,000(1)
Marco Cousineau	500,000(2)
Ladislav Smid	500,000(1)
David Toews	500,000(1)
Corey Tropp	500,000(1)
Kirill Tulupov	500,000(1)
Ilja Zubov	500,000(1)
Ryan Hillier	358,000(1)
Codey Burki	350,000(1)
Kristopher Westblom	350,000(1)
Brayden McNabb	350,000(1)
Adam Janosik	350,000(1)

Hampus Lindholm	135,000(3)
Karl Alzner	135,000(3)
Chris Stewart	120,000(3)
Ryan Turek	100,000(3)
Drew Stafford	100,000(3)
Pierre-Luc Dubois	95,000(3)
Jaccob Slavin	75,000(3)
Kyle Chipchura	35,000(1)

Current Funds	$15,993,652
Home Games Remaining	0
Avg. Attendance	11,900
Avg. Revenue/Game	$1,333,462
Projected Revenue	$0,000

Expenses

Pro Payroll	$56,240,000
Farm Payroll	$4,628,550
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$743,519
Projected Expenses	$0,000
Projected Balance	$15,993,652

Salary Commitment

Year: 2021	$60,868,550
Year: 2022	$53,953,550
Year: 2023	$40,360,000
Year: 2024	$17,600,000

Evgeni Malkin	8,500,000(3)
Marc Andre Cliche	7,500,000(3)
John Carlson	6,500,000(4)
Marek Svatos	6,200,000(4)
Oliver Ekman-Larsson	5,000,000(2)
Joshua Bailey	3,500,000(5)
Trevor Daley	3,400,000(1)
Jonathan Bernier	3,000,000(3)
Kevin Bieksa	1,600,000(2)
Kyle Rau	1,500,000(2)
Jamie McGinn	1,400,000(4)
Petr Mrazak	1,200,000(2)
Olli Maatta	1,125,000(2)
Derek Dorsett	950,000(2)
Olli Juolevi	950,000(3)
Jakub Voracek	850,000(2)
Henrik Borgstrom	850,000(3)
Bryan Rust	750,000(3)
Ryan Donato	750,000(1)
Ondrej Palat	715,000(1)

Emerson Etem	1,560,000(1)
Chris Brown	825,000(3)
Martin Hanzal	700,000(2)
Brian Dumoulin	170,000(1)
Tomas Fleischmann	150,000(1)
Matt Read	150,000(2)
Jake Muzzin	130,000(2)
Carl Soderberg	126,050(2)
Matt Hendricks	95,000(1)
Zac Rinaldo	90,000(2)
Tom Wandell	87,500(2)
Freddie Hamilton	85,000(2)
Andreas Athanasiou	75,000(3)
Ryan Collins	75,000(1)
Laurent Brossoit	55,000(3)
Oskar Sundqvist	55,000(3)
Cedric Paquette	55,000(3)
Reid Boucher	55,000(3)
Mike Condon	45,000(3)
Kristers Gudlevskis	45,000(3)

Current Funds	$10,793,196
Home Games Remaining	0
Avg. Attendance	12,175
Avg. Revenue/Game	$1,429,860
Projected Revenue	$0,000

Expenses

Pro Payroll	$58,725,000
Farm Payroll	$4,164,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$768,159
Projected Expenses	$0,000
Projected Balance	$10,793,196

Salary Commitment

Year: 2021	$62,889,000
Year: 2022	$39,031,050
Year: 2023	$18,665,000
Year: 2024	$8,000,000

Nigel Dawes	8,000,000(4)
Dmitri Kosmachev	7,000,000(2)
Ryan O'Marra	6,250,000(1)
Filip Novak	4,750,000(2)
Cam Ward	4,500,000(1)
Thomas Vanek	4,100,000(1)
Duncan Siemens	4,000,000(3)
Lukas Kaspar	3,100,000(2)
Karri Ramo	2,750,000(3)
Elias Lindholm	2,000,000(2)
Ryan Bourque	1,700,000(1)
Chris Campoli	1,500,000(1)
Eric Gelinas	1,300,000(3)
Aaron Ekblad	1,300,000(1)
Teddy Purcell	1,300,000(3)
Brodue Dupont	1,150,000(1)
Jeremy Price	1,000,000(2)
Tanner Glass	1,000,000(1)
Dylan Strome	950,000(2)
Riley Sheahan	725,000(1)
Viktor Tikhonov	350,000(1)

Bryce Swan	825,000(2)
Josh Leivo	500,000(3)
Danny Biega	400,000(1)
Tomas Jurco	250,000(2)
Teuvo Teravainen	210,000(3)
Tom Kuhnhackl	150,000(2)
Alexander Khokhlachev	140,000(1)
Jeremy Smith	126,050(2)
John Gibson	110,000(1)
Ryan Sproul	110,000(1)
Mats Zuccarello	100,000(3)
Keith Aulie	100,000(1)
Victor Rask	100,000(1)
Alexander Ruuttu	100,000(3)
Tyson Jost	95,000(3)
Jakub Vrana	95,000(1)
Nikita Scherbak	90,000(1)
Nikita Kucherov	90,000(3)
Kyle Connor	85,000(2)
Ben Hutton	75,000(3)
Brandon Montour	75,000(1)
Adam Erne	75,000(3)
Travis Dermott	75,000(2)
Carl Dahlstrom	70,000(3)
Olivier Fortier	62,950(1)
Kyle Capobianco	55,000(2)

Current Funds	$21,575,147
Home Games Remaining	0
Avg. Attendance	14,036
Avg. Revenue/Game	$1,725,380
Projected Revenue	$0,000

Expenses

Pro Payroll	$65,173,333
Farm Payroll	$3,610,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$840,041
Projected Expenses	$0,000
Projected Balance	$21,575,147

Salary Commitment

Year: 2021	$68,783,333
Year: 2022	$42,659,500
Year: 2023	$29,559,500
Year: 2024	$4,500,000

Brian Lee	7,750,000(3)
Dustin Byfuglien	7,750,000(3)
Alex Bourret	7,000,000(1)
Ryan Nugent-Hopkins	5,000,000(2)
Gunnar Stahl	4,500,000(4)
Jhonas Enroth	4,025,000(2)
Brandon Gormley	3,650,000(1)
Evgeni Dadonov	3,100,000(1)
Mathieu Perreault	2,750,000(3)
Jakob Silfverberg	2,750,000(1)
Evgeny Kuznetsov	2,500,000(3)
Keith Seabrook	2,500,000(3)
Cam Fowler	2,125,000(1)
Zac Dalpe	2,000,000(2)
Steve Quailer	1,600,000(1)
Dustin Brown	1,583,333(1)
Patrick Wiercioch	1,340,000(2)
Darroll Powe	1,200,000(1)
Richard Bachman	1,100,000(1)
Clayton Keller	950,000(3)

Dan Ryder	509,500(1)
Andrew Campbell	389,500(1)
Maxwell Reinhart	200,000(2)
Filip Forsberg	200,000(2)
Mattias Ekholm	191,000(3)
Anton Lander	190,000(1)
Devan Dubnyk	181,500(1)
Joakim Lindstrom	160,000(3)
Kirill Kabanov	149,000(3)
Jonathan Quick	145,000(2)
Danick Paquette	140,000(1)
Michael Kostka	135,000(1)
Mattias Backman	125,000(1)
Matt Frattin	120,000(1)
Joel Armia	114,500(3)
Gabriel Bourque	105,000(2)
Mark Olver	100,000(1)
Charlie McAvoy	95,000(3)
Raphael Diaz	90,000(1)
Noah Juulsen	85,000(2)
Frank Vatrano	75,000(3)
Damon Severson	75,000(3)
Riley Holzapfel	35,000(1)

Current Funds	$28,970,035
Home Games Remaining	0
Avg. Attendance	13,311
Avg. Revenue/Game	$1,494,140
Projected Revenue	$0,000

Expenses

Pro Payroll	$58,113,000
Farm Payroll	$2,019,850
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$734,547
Projected Expenses	$0,000
Projected Balance	$28,970,035

Salary Commitment

Year: 2021	$60,132,850
Year: 2022	$36,235,000
Year: 2023	$20,425,000
Year: 2024	$15,600,000

Derick Brassard	7,800,000(4)
Ray Emery	7,500,000(1)
Jeff Woywitka	7,500,000(5)
Bobby Ryan	5,900,000(2)
Brandon Sutter	4,400,000(2)
Rich Peverley	3,500,000(2)
Evander Kane	3,000,000(3)
Andrej Sekera	2,250,000(1)
Jeff Frazee	2,000,000(1)
Mathew Dumba	1,750,000(1)
Damien Brunner	1,750,000(1)
Justin Jokinen	1,573,000(1)
Christian Thomas	1,540,000(1)
Mirco Mueller	1,500,000(3)
Cody Goloubef	1,350,000(1)
Leon Draisaitl	1,000,000(1)
Tomas Kundratek	1,000,000(2)
David Ullstrom	1,000,000(1)
Bryan Little	900,000(2)
Anton Gustafsson	900,000(1)

Anders Lindback	300,000(4)
Jeff Petry	140,000(1)
Drayson Bowman	125,000(1)
Rhett Rakhshani	121,000(1)
Dustin Tokarski	100,000(3)
Alexander Nylander	95,000(3)
Brian Lashoff	90,750(1)
Marco Scandella	88,000(1)
Eric Cornel	80,000(1)
Ryan Thang	80,000(1)
Joonas Donskoi	75,000(3)
Justin Falk	72,600(1)
Joe Basaraba	70,000(1)
Maxime Macenauer	66,500(1)
Brendan Guhle	65,000(2)
J.T. Brown	61,000(1)
Warren Foegele	60,000(1)
Klas Dahlbeck	55,000(3)
Anton Rodin	50,000(1)
Joakim Nordstrom	50,000(1)
Brent Gates Jr.	45,000(2)
Kyle Cumiskey	45,000(1)
Mikael Backlund	45,000(1)
Tommy Vannelli	40,000(1)

Current Funds	$54,023,236
Home Games Remaining	0
Avg. Attendance	14,866
Avg. Revenue/Game	$1,785,233
Projected Revenue	$0,000

Expenses

Pro Payroll	$65,534,310
Farm Payroll	$3,123,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$838,510
Projected Expenses	$0,000
Projected Balance	$54,023,236

Salary Commitment

Year: 2021	$68,657,810
Year: 2022	$39,672,000
Year: 2023	$16,330,000
Year: 2024	$9,210,000

Henrik Lundqvist	9,000,000(2)
Anton Babchuk	8,000,000(4)
Zach Parise	7,500,000(1)
Magnus Paajarvi-Svenss	6,500,000(2)
Lauri Korpikoski	5,640,000(1)
Mike Green	4,500,000(1)
Adam Larsson	4,000,000(3)
Alexander Vasyunov	4,000,000(2)
Dennis Seidenberg	3,000,000(2)
Ben Maxwell	2,150,000(1)
Rasmus Bengtsson	1,500,000(1)
Antti Raanta	1,500,000(3)
Dick Axelsson	1,450,000(1)
Niclas Lucenius	1,445,980(1)
Nicolas Petan	1,250,000(3)
Kevin Quick	1,210,000(5)
Michael Grabner	833,330(1)
John Moore	700,000(1)
Viatscheslav Trukhno	475,000(1)
Michal Repik	475,000(1)
Brian McGrattan	405,000(1)

Alexandre Burrows	275,000(1)
Paul Stastny	200,000(1)
Jay Harrison	185,000(3)
Danny Kristo	175,000(2)
Derek Stepan	175,000(1)
Wojtek Wolski	170,000(1)
Tyson Barrie	165,000(1)
David Warsofsky	150,000(2)
Sami Vatanen	135,000(1)
Niklas Svedberg	132,000(2)
Vladislav Namestnikov	125,000(1)
Matthew Nieto	110,000(1)
Vladimir Zharkov	100,000(3)
Rostilav Olesz	100,000(2)
Ryan Pulock	93,500(1)
Riley Tufte	85,000(3)
Erik Cernak	75,000(2)
Kris Chucko	75,000(2)
Marcel Goc	72,500(1)
Niko Snellman	70,500(1)
Mark Barberio	70,000(2)
Jonas Siegenthaler	65,000(2)
David Perron	60,500(1)
Kevin Poulin	50,000(1)
Igor Makarov	47,500(1)
Cameron Abney	40,500(1)
Ryan Reaves	40,500(1)
Rick Rypien	40,500(1)
Mattias Tedenby	40,500(1)

Current Funds	$21,050,785
Home Games Remaining	0
Avg. Attendance	12,780
Avg. Revenue/Game	$1,595,214
Projected Revenue	$0,000

Expenses

Pro Payroll	$64,510,000
Farm Payroll	$3,024,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$824,811
Projected Expenses	$0,000
Projected Balance	$21,050,785

Salary Commitment

Year: 2021	$67,534,500
Year: 2022	$33,725,000
Year: 2023	$16,470,000
Year: 2024	$8,000,000

Carey Price	8,000,000(5)
Andrew Cogliano	7,250,000(1)
Victor Hedman	7,000,000(1)
David Krejci	6,175,000(2)
Igor Radulov	6,000,000(1)
Ryane Clowe	5,250,000(3)
Keaton Ellerby	4,800,000(1)
Aaron Ness	3,050,000(1)
Justin Daniels	2,100,000(2)
Louie Caporusso	2,025,000(3)
Kevin Lynch	2,000,000(2)
Mark Pysyk	1,800,000(2)
Riku Helenius	1,750,000(1)
Jordin Tootoo	1,750,000(2)
Ryan Callahan	1,330,000(2)
Eric Mestery	1,210,000(1)
Josh Godfrey	1,000,000(2)
William Nylander	1,000,000(1)
Mark Katic	600,000(2)
Brett Maclean	420,000(1)

Mario Kempe	300,000(3)
Michael Rupp	225,000(3)
Sean Couturier	220,000(1)
Greg Nemisz	181,500(1)
Maxim Mayorov	180,000(1)
Kirill Koltsov	175,000(3)
Daniel Winnik	165,000(3)
John Armstrong	165,000(2)
Marc Methot	150,000(2)
Zach Hamill	150,000(3)
Sergei Andronov	135,000(2)
Matthew Corrente	125,000(1)
Zack Phillips	104,500(1)
Cody Ceci	104,500(1)
Tony Lagerstrom	95,000(3)
Tyler Wotherspoon	90,000(1)
Logan Stanley	85,000(3)
Xavier Ouellet	80,000(1)
Alex Nedeljkovic	80,000(1)
Luca Cunti	80,000(1)
Bruno Gervais	50,000(2)
Justin Pogge	42,000(1)
Jonathan Matsumoto	42,000(1)

Current Funds	$25,535,843
Home Games Remaining	0
Avg. Attendance	13,811
Avg. Revenue/Game	$1,535,351
Projected Revenue	$0,000

Expenses

Pro Payroll	$61,515,000
Farm Payroll	$3,115,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$789,396
Projected Expenses	$0,000
Projected Balance	$25,535,843

Salary Commitment

Year: 2021	$64,630,500
Year: 2022	$55,506,000
Year: 2023	$40,385,000
Year: 2024	$11,850,000

Jonathan Toews	9,000,000(3)
Alvaro Montoya	8,500,000(3)
Zach Stortini	8,500,000(2)
Jared Aulin	6,750,000(4)
Nick Leddy	3,750,000(1)
Simon Despres	3,000,000(6)
Stefan Legein	3,000,000(3)
Philip McRae	2,250,000(3)
Yuri Alexandrov	2,000,000(3)
Matt Moulson	2,000,000(7)
Lukas Bolf	1,950,000(3)
Ty Rattie	1,720,000(2)
Ivan Vishnevskiy	1,500,000(1)
Josh Birkholz	1,320,000(3)
Dustin Boyd	1,300,000(2)
Jamie Arniel	1,000,000(2)
Sergei Bobrovsky	950,000(1)
Jared Boll	925,000(1)
Thomas Chabot	850,000(2)
Daniel Delisle	750,000(1)
David Bolland	500,000(1)

Spencer Abbott	900,000(2)
Mikhail Grabovski	175,000(2)
Justin Abdelkader	130,000(1)
Michael Latta	110,000(1)
Evgeny Grachev	104,500(1)
Samuel Montembeault	100,000(4)
Stephen Johns	100,000(2)
Jack Skille	95,000(2)
Jake Bean	95,000(3)
Michael Sauer	85,000(2)
Jonathan Nielsen	85,000(2)
Max Gardiner	85,000(3)
Shane O'Brien	85,000(1)
Steven Delisle	82,500(3)
Andreas Englund	80,000(1)
Chris Wideman	77,500(3)
Johnathan MacLeod	75,000(1)
Shane McColgan	75,000(2)
Justin Weller	65,000(2)
Daniel Sprong	65,000(2)
Philippe Myers	65,000(3)
Michael Ferland	65,000(3)
James Wright	61,000(2)
Jack Glover	60,000(1)
Matej Tomek	55,000(1)
Mac Bennett	50,000(1)
Deven Sideroff	45,000(2)
Alan Quine	45,000(3)

Current Funds	$10,273,943
Home Games Remaining	0
Avg. Attendance	11,101
Avg. Revenue/Game	$1,500,578
Projected Revenue	$0,000

Expenses

Pro Payroll	$67,770,000
Farm Payroll	$2,499,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$858,165
Projected Expenses	$0,000
Projected Balance	$10,273,943

Salary Commitment

Year: 2021	$70,269,500
Year: 2022	$51,920,500
Year: 2023	$12,070,000
Year: 2024	$2,515,500

Kyle Turris	7,500,000(2)
Tomas Plekanec	7,000,000(2)
Mike Cammalleri	6,000,000(2)
Jonathan Filewich	5,100,000(2)
Matt Lashoff	5,000,000(1)
Alexander Frolov	4,750,000(1)
Adam Burish	4,500,000(2)
Jarred Tinordi	3,750,000(1)
Matt D'Agostini	3,420,000(3)
Nicholas Petrecki	2,500,000(2)
Vladimir Sobotka	2,000,000(2)
Semen Varlamov	2,000,000(5)
Jonas Gustavsson	1,900,000(2)
Dmitry Orlov	1,750,000(1)
Mark Fistric	1,750,000(3)
Mark McNeill	1,750,000(3)
Colby Robak	1,600,000(2)
Landon Ferraro	1,350,000(3)
Aaron Snow	1,250,000(1)
Connor Brickley	1,200,000(1)
Patrick Wey	950,000(2)
Brett Pesce	750,000(3)

Andrei Lokitionov	280,000(4)
Jonathon Merrill	244,500(3)
Mikael Granlund	235,500(4)
Ladislav Scurko	225,000(2)
Joonas Nattinen	220,000(2)
Nathan Gerbe	150,500(2)
Kerby Rychel	150,000(3)
Lance Bouma	139,000(1)
Johan Larsson	135,000(1)
Michael Lee	95,000(1)
Lawson Crouse	95,000(2)
Nick Schmaltz	90,000(1)
Nikolay Goldobin	90,000(1)
Valentin Zykov	75,000(3)
Chris Tierney	65,000(3)
Guillaume Brisebois	55,000(2)
Felix Sandstrom	55,000(2)
Mark Friedman	55,000(1)
Matt Tomkins	45,000(1)

Current Funds	$28,603,060
Home Games Remaining	0
Avg. Attendance	12,478
Avg. Revenue/Game	$1,675,098
Projected Revenue	$0,000

Expenses

Pro Payroll	$69,754,545
Farm Payroll	$2,175,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$878,409
Projected Expenses	$0,000
Projected Balance	$28,603,060

Salary Commitment

Year: 2021	$71,929,545
Year: 2022	$44,629,545
Year: 2023	$33,064,545
Year: 2024	$23,250,000

Brayden Schenn	8,500,000(5)
Andrej Meszaros	7,750,000(1)
Jordan Eberle	7,750,000(4)
Andrew Ladd	7,250,000(1)
Ty Wishart	7,000,000(4)
Pekka Rinne	5,250,000(1)
Johan Franzen	3,954,545(3)
Robin Lehner	2,300,000(3)
Jakub Klepis	2,000,000(1)
Kent Patterson	2,000,000(1)
Riley Nash	1,900,000(2)
Marc-Edouard Vlasic	1,700,000(1)
Patrice Cormier	1,700,000(2)
Danny DeKeyser	1,500,000(3)
Stephane Da Costa	1,500,000(2)
Oscar Klefbom	1,500,000(3)
Maxim Kitsyn	1,400,000(2)
Jason Demers	1,400,000(2)
Brandon Yip	1,250,000(2)
Jack Hillen	1,100,000(2)
Artem Anismov	350,000(1)
Miikka Salomaki	350,000(1)
Zach Sanford	350,000(2)

Jamie McBain	175,000(2)
Jaden Schwartz	165,000(1)
Angelo Esposito	150,000(2)
Stefan Elliott	150,000(3)
Marcus Kruger	140,000(2)
Brady Skjei	100,000(1)
Ville Leino	100,000(2)
Boone Jenner	95,000(3)
Jordan Nolan	95,000(1)
Keith Kinkaid	90,000(2)
Julius Honka	90,000(1)
Dante Fabbro	85,000(3)
John Quenneville	80,000(1)
Gabriel Gagne	75,000(2)
Steve Santini	70,000(3)
Roope Hintz	65,000(2)
Andrey Pedan	65,000(3)
Vince Dunn	65,000(2)
Beau Schmitz	60,000(2)
Brandon Hickey	60,000(1)
Matt Tennyson	60,000(1)
Andrew Desjardins	50,000(3)
Mike Robinson	45,000(2)
Keegan Iverson	45,000(3)

Current Funds	-$4,231,412
Home Games Remaining	0
Avg. Attendance	8,594
Avg. Revenue/Game	$1,082,826
Projected Revenue	$0,000

Expenses

Pro Payroll	$61,890,000
Farm Payroll	$3,170,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$794,634
Projected Expenses	$0,000
Projected Balance	-$4,231,412

Salary Commitment

Year: 2021	$65,060,000
Year: 2022	$61,735,000
Year: 2023	$34,995,000
Year: 2024	$23,750,000

Keith Yandle	7,600,000(4)
Lauri Tukonen	7,000,000(4)
Dan Girardi	5,750,000(3)
Alexander Edler	4,750,000(4)
David Booth	4,500,000(2)
Daniel Lacosta	4,000,000(2)
Jonathan Drouin	3,000,000(3)
J.T. Miller	3,000,000(2)
Markus Granlund	2,890,000(2)
Troy Brouwer	2,200,000(4)
Wayne Simmonds	2,200,000(4)
Kari Lehtonen	2,200,000(2)
Marc-Andre Bourdon	2,150,000(2)
Alexander Killorn	2,000,000(2)
Theo Peckham	1,500,000(3)
Ethan Werek	1,450,000(2)
Shawn Lalonde	1,350,000(2)
Josh Brittain	1,000,000(1)
Zachary Werenski	950,000(2)
Denis Gurianov	950,000(2)
Jannick Hanson	800,000(1)
Jeremy Lauzon	650,000(2)

Perttu Lindgren	400,000(3)
Milan Michalek	300,000(2)
Taylor Beck	175,000(1)
Dylan Olsen	170,000(1)
Matt Kassian	165,000(1)
Blake Wheeler	165,000(1)
Martin Jones	160,000(3)
Steve Downie	150,000(1)
Patric Hornqvist	150,000(2)
Alexander Burmistrov	140,000(1)
Reilly Smith	140,000(2)
Derek Joslin	120,000(3)
Brett Sterling	120,000(1)
Michael Dal Colle	110,000(1)
Logan Brown	95,000(3)
Leo Komarov	90,000(1)
Nick Sorensen	80,000(3)
Jyrki Jokipaaka	75,000(3)
Brad Morrison	65,000(3)
Marek Langhamer	60,000(2)
Konrad Abdeltshauser	60,000(1)
Eric Comrie	60,000(1)
Kristopher Foucault	60,000(1)
Mitchell Vande Sompel	60,000(1)

Current Funds	$10,096,345
Home Games Remaining	0
Avg. Attendance	15,925
Avg. Revenue/Game	$1,809,065
Projected Revenue	$0,000

Expenses

Pro Payroll	$64,908,332
Farm Payroll	$6,187,767
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$868,245
Projected Expenses	$0,000
Projected Balance	$10,096,345

Salary Commitment

Year: 2021	$71,096,099
Year: 2022	$44,741,350
Year: 2023	$12,170,300
Year: 2024	$0,000

Steve Bernier	8,000,000(2)
Erik Johnson	7,750,000(1)
Jack Johnson	7,500,000(1)
Corey Perry	7,500,000(3)
Ryan Kesler	7,000,000(2)
Niklas Hjalmarsson	6,850,000(2)
Leland Irving	6,000,000(2)
Bo Horvat	3,250,000(3)
Vitaly Anikeyenko	2,333,333(1)
Roman Voloshenko	1,666,666(1)
Brett Bulmer	1,200,000(2)
Connor McDavid	950,000(2)
John DeGray	950,000(1)
Patrik Laine	950,000(3)
Cody Eakin	900,000(1)
Evan Brophey	633,333(1)
Brandon McMillan	425,000(1)
Joe Finley	350,000(1)
Dustin Kohn	350,000(1)
Pier-Olivier Pelletier	350,000(1)

Oliver Lauridsen	1,750,000(1)
Noah Hanifin	950,000(2)
Brock Boeser	850,000(2)
Jordan Smith	400,000(1)
Mike Santorelli	210,000(2)
Mikko Koskinen	175,000(1)
Kenndal McCardle	150,000(3)
Brandon Bochenski	126,050(2)
Zenon Konopka	125,000(2)
Jesse Blacker	110,000(1)
Lucas Lessio	99,000(1)
Cam Atkinson	95,000(1)
Ben Holmstrom	92,700(3)
Tyler Johnson	90,750(1)
Zdenek Bahensky	90,000(1)
Joey Leach	87,600(3)
Michael Stone	85,000(3)
James Livingstone	85,000(2)
Vladimir Ruzicka	77,500(1)
Eric O'Dell	75,000(2)
Simon Danis-Pepin	75,000(2)
Troy Hesketh	75,000(1)
Brandon Whitney	75,000(2)
T.J. Brodie	70,000(1)
Nikita Tryamkin	60,000(1)
Viktor Arvidsson	55,000(3)
Robert Czarnik	54,167(1)

Current Funds	$17,607,717
Home Games Remaining	0
Avg. Attendance	14,245
Avg. Revenue/Game	$1,438,341
Projected Revenue	$0,000

Expenses

Pro Payroll	$59,745,000
Farm Payroll	$3,464,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	0
Total Game Expenses	$772,061
Projected Expenses	$0,000
Projected Balance	$17,607,717

Salary Commitment

Year: 2021	$63,209,000
Year: 2022	$48,235,000
Year: 2023	$27,920,000
Year: 2024	$14,000,000

David Backes	7,500,000(5)
John Tavares	6,500,000(7)
Jack Campbell	6,400,000(3)
Luca Sbisa	5,500,000(2)
Roman Polak	4,500,000(2)
Nino Niederreiter	4,000,000(1)
Matt Puempel	2,850,000(1)
Luke Schenn	2,750,000(2)
Justin Faulk	2,750,000(2)
Nicklas Jensen	2,250,000(3)
Mikhail Grigorenko	2,000,000(1)
Alexander Wennberg	2,000,000(3)
Brendan Gallagher	2,000,000(2)
Nick Bjugstad	1,750,000(1)
Slater Koekkoek	1,500,000(1)
John Erskine	1,495,000(1)
Joe Pavelski	1,100,000(2)
Max Jones	850,000(3)
Connor Hellebuyck	750,000(3)
Julius Nattinen	650,000(2)
Ryan Graves	650,000(3)

Graham Knott	650,000(2)
Michael St. Croix	300,000(3)
Connor Murphy	265,000(1)
Cody Hodgson	200,000(2)
Zack Smith	194,000(1)
Rickard Rakell	160,000(1)
David Musil	145,000(3)
Torey Krug	140,000(3)
Ryan Garlock	135,000(1)
Teemu Pullkkinen	125,000(2)
Nate Schmidt	95,000(3)
Mikhail Sergachev	95,000(3)
Korbinian Holzer	90,000(2)
Alex Tuch	90,000(1)
Joshua Ho-Sang	90,000(1)
Travis Oleksuk	85,000(3)
Jason Dickinson	85,000(3)
Mark Borowiecki	80,000(1)
Vladislav Kamenev	80,000(1)
Brett Pollock	80,000(1)
Ben Hanowski	75,000(1)
Erik Condra	75,000(1)
Conor Sheary	75,000(3)
Adam Morrison	55,000(1)