Current Funds	$35 728 059
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$61 532 000
Farm Payroll	$0 600
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$750 398
Projected Expenses	$61 532 600
Projected Balance	-$25 804 541

Salary Commitment

Year: 16	$61 532 600
Year: 17	$43 932 600
Year: 18	$12 750 000
Year: 19	$0 000

Brad Marchand	9 000 000(2)
Oliver Ekman-Larsson	6 500 000(2)
David Krejci	5 500 000(1)
Matt Dumba	4 500 000(2)
Connor Hellebuyck	4 500 000(3)
Jon A.Marchessault	4 000 000(2)
Max Pacioretty	4 000 000(3)
Alexander Burmistrov	3 500 000(1)
Travis Hamonic	3 500 000(1)
Jarred Tinordi	2 500 000(3)
Elvis Merzlikins	2 500 000(2)
Melker Karlsson	1 750 000(1)
Timo Meier	1 750 000(3)
Jesper Fast	1 550 000(2)
Daniel Sprong	1 125 000(2)
Dennis Gilbert	750 000(2)
Joel Farabee	700 000(1)
Morgan Frost	700 000(2)
Lucas Johansen	700 000(1)
Karel Vejmelka	550 000(2)
Adrian Kempe	500 000(1)
Adam Henrique	500 000(1)
Filip Hronek	500 000(1)
Alexander Steen	450 000(1)
Pierre-Olivier Joseph	7 000(2)

Nick Boka

0 600(2)

Current Funds	$68 987 424
Home Games Remaining	34
Avg. Attendance	19 800
Avg. Revenue/Game	$2 863 038
Projected Revenue	$97 343 292

Expenses

Pro Payroll	$58 125 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	69
Total Game Expenses	$708 841
Projected Expenses	$48 910 061
Projected Balance	$117 420 655

Salary Commitment

Year: 16	$59 875 000
Year: 17	$30 300 000
Year: 18	$12 050 000
Year: 19	$0 000

Dustin Byfuglien	6 250 000(1)
Bobby Ryan	5 000 000(1)
Olli Maatta	4 500 000(2)
Petr Mrazek	4 500 000(3)
David Pastrnak	3 750 000(1)
Josh Archibald	3 500 000(3)
Will Butcher	3 500 000(1)
Josh Bailey	2 500 000(1)
Roland McKeown	2 500 000(1)
Boone Jenner	2 500 000(2)
Cedric Paquette	2 500 000(2)
Malcolm Subban	2 500 000(1)
Josh Morrissey	2 500 000(3)
Elias Pettersson	1 750 000(2)
Matt Nieto	1 750 000(2)
Yakov Trenin	1 750 000(2)
Zach Senyshyn	1 750 000(2)
Olli Juolevi	1 750 000(1)
Scott Harrington	1 550 000(3)
Robby Fabbri	1 125 000(1)
Antoine Roussel	900 000(2)
Matt Martin	850 000(2)
K'Andre Miller	700 000(1)

Current Funds	$34 172 458
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$52 755 000
Farm Payroll	$4 250 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$695 183
Projected Expenses	$57 005 000
Projected Balance	-$22 832 542

Salary Commitment

Year: 16	$57 005 000
Year: 17	$18 450 000
Year: 18	$9 000 000
Year: 19	$0 000

Nikita Kucherov	10 000 000(1)
Aleksander Barkov	5 500 000(3)
Sean Couturier	5 500 000(1)
Pavel Zacha	3 750 000(2)
Michael Ferland	3 500 000(3)
Duncan Siemens	3 500 000(1)
John Gibson	2 500 000(1)
Mikko Koskinen	2 000 000(1)
Juuso Valimaki	1 750 000(2)
Carl Hagelin	1 655 000(1)
Brian Dumoulin	1 600 000(2)
Ryan Hartman	1 500 000(2)
Mikhail Sergachev	1 125 000(1)
Marcus Foligno	1 000 000(1)
Andrew Copp	1 000 000(1)
Jimmy Vesey	1 000 000(1)
Chris Tierney	1 000 000(1)
Kirby Dach	850 000(2)
Nate Thompson	825 000(1)
Maxim Letunov	800 000(1)
Samuel Girard	600 000(1)
Sean Kuraly	450 000(1)
Nick Jensen	450 000(1)
Andrew Hammond	450 000(1)
Mark Borowiecki	450 000(1)

Rachat NYI	2 250 000(1)
Retenu Huberdeau	2 000 000(1)

Current Funds	$67 034 595
Home Games Remaining	36
Avg. Attendance	18 649
Avg. Revenue/Game	$3 916 290
Projected Revenue	$140 986 440

Expenses

Pro Payroll	$60 955 000
Farm Payroll	$400 500
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	70
Total Game Expenses	$748 238
Projected Expenses	$52 376 646
Projected Balance	$155 644 389

Salary Commitment

Year: 16	$61 355 500
Year: 17	$39 725 000
Year: 18	$10 750 000
Year: 19	$0 000

Roman Josi	9 000 000(1)
Tyson Barrie	5 500 000(2)
Tyler Cuma	5 000 000(2)
Gabriel Landeskog	4 500 000(3)
Jason Zucker	4 500 000(3)
Brayden Schenn	4 500 000(2)
Tomas Tatar	3 500 000(2)
Alex Killorn	3 500 000(1)
Bryan Rust	3 000 000(2)
Artem Anisimov	2 500 000(2)
Scott Glennie	2 500 000(1)
Nikita Zadorov	1 750 000(3)
Phillip Danault	1 655 000(1)
Brett Pesce	1 500 000(2)
Matej Tomek	1 125 000(2)
Nick Shore	1 000 000(1)
Jack Hughes	850 000(2)
Parker Wotherspoon	800 000(2)
Tom Kuhnhackl	750 000(1)
Sean Maguire	750 000(1)
Michael Rasmussen	700 000(2)
Justin Abdelkader	600 000(1)
Carter Hutton	525 000(1)
Sean Day	500 000(1)
Nick Holden	450 000(1)

Rachat Pittsburgh	400 000(1)
Cam Dineen	0 500(1)

Current Funds	$40 898 212
Home Games Remaining	38
Avg. Attendance	19 071
Avg. Revenue/Game	$2 601 085
Projected Revenue	$98 841 230

Expenses

Pro Payroll	$61 882 000
Farm Payroll	$1 200
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	77
Total Game Expenses	$754 673
Projected Expenses	$58 109 834
Projected Balance	$81 629 608

Salary Commitment

Year: 16	$61 883 200
Year: 17	$38 325 700
Year: 18	$5 250 000
Year: 19	$0 000

Ryan Getzlaf	6 000 000(2)
Anze Kopitar	5 500 000(2)
Matt Duchene	5 500 000(2)
Colton Parayko	5 500 000(1)
Morgan Rielly	4 500 000(2)
Luke Shenn	4 500 000(1)
Ryan Nugent-Hopkins	3 500 000(1)
Valeri Nichushkin	3 500 000(3)
Marc-Andre Fleury	3 000 000(2)
Radek Faksa	2 500 000(2)
Oscar Dansk	2 500 000(2)
Patrick Laine	2 500 000(1)
Jake Gardiner	2 000 000(1)
Kyle Connor	1 750 000(3)
Jack Dougherty	1 750 000(1)
Jake Guentzel	1 750 000(2)
Josh Ho-Sang	1 750 000(1)
Casey Mittelstadt	1 125 000(2)
Quinn Hughes	850 000(1)
Jake Bean	700 000(1)
Urho Vaakanainen	700 000(2)
Igor Shestyorkin	500 000(1)
German Rubtsov	7 000(1)

Robert Thomas	0 700(2)
Vitali Abramov	0 500(1)

Current Funds	$49 259 712
Home Games Remaining	38
Avg. Attendance	19 897
Avg. Revenue/Game	$2 507 022
Projected Revenue	$95 266 836

Expenses

Pro Payroll	$61 357 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	75
Total Game Expenses	$748 256
Projected Expenses	$56 119 207
Projected Balance	$88 407 341

Salary Commitment

Year: 16	$61 357 000
Year: 17	$32 700 000
Year: 18	$17 750 000
Year: 19	$5 000 000

Evgeni Malkin	11 000 000(1)
Phil Kessel	7 500 000(3)
Tuukka Rask	5 000 000(1)
Simon Despres	5 000 000(4)
Chris Kreider	4 500 000(2)
Tim Erixon	3 500 000(2)
Samuel Morin	3 500 000(3)
T.J. Brodie	3 000 000(2)
Calle Jarnkrok	2 500 000(1)
Joonas Korpisalo	2 500 000(2)
Brock Bradford	2 000 000(1)
Mark McNeill	1 750 000(1)
Alex Petrovic	1 500 000(1)
Dimitrij Jaskin	1 000 000(1)
Elias Lindholm	1 000 000(1)
J.G. Pageau	1 000 000(3)
Erick Karlsson	750 000(2)
Christian Wolanin	750 000(3)
Yegor Korshkov	700 000(1)
Klim Kostin	700 000(2)
Rasmus Asplund	600 000(1)
Joey Daccord	575 000(1)
Cristiano DiGiacinto	575 000(1)
Michal Kempny	450 000(1)
Jesse Ylonen	7 000(1)

Current Funds	$61 934 152
Home Games Remaining	39
Avg. Attendance	19 596
Avg. Revenue/Game	$3 189 249
Projected Revenue	$124 380 711

Expenses

Pro Payroll	$59 377 000
Farm Payroll	$0 550
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	78
Total Game Expenses	$724 116
Projected Expenses	$56 481 084
Projected Balance	$129 833 779

Salary Commitment

Year: 16	$59 377 550
Year: 17	$35 800 000
Year: 18	$21 550 000
Year: 19	$0 000

Victor Hedman	7 500 000(1)
Jaden Schwartz	6 500 000(3)
Alexander Radulov	6 000 000(1)
Sam Brittain	4 500 000(3)
Rasmus Ristolainen	3 500 000(2)
Christian Thomas	3 500 000(2)
Paul Stastny	3 220 000(1)
Justin Weller	2 500 000(2)
Dillon Heatherington	2 500 000(3)
Taylor Cammarata	2 500 000(3)
Nail Yakupov	2 500 000(3)
Ilya Kovalchuk	2 250 000(2)
Pekka Rinne	2 250 000(1)
Jake Virtanen	1 750 000(3)
Dalton Prout	1 750 000(1)
Clayton Keller	850 000(1)
Bowen Byram	850 000(2)
Cody Glass	850 000(2)
Tyler Bozak	807 000(1)
Anthony Beauvillier	800 000(2)
Jeremy Gregoire	750 000(3)
Logan Stanley	700 000(1)
Eric Comrie	550 000(3)
Brandon Gignac	500 000(1)

Andrew Mangiapane

0 550(1)

Current Funds	$52 324 207
Home Games Remaining	38
Avg. Attendance	18 622
Avg. Revenue/Game	$3 144 294
Projected Revenue	$119 483 172

Expenses

Pro Payroll	$57 830 000
Farm Payroll	$215 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	77
Total Game Expenses	$707 866
Projected Expenses	$54 505 671
Projected Balance	$117 301 708

Salary Commitment

Year: 16	$58 045 000
Year: 17	$40 350 000
Year: 18	$18 750 000
Year: 19	$4 000 000

Keith Yandle	6 000 000(3)
Wayne Simmonds	5 000 000(1)
Brandon Gormley	4 500 000(2)
Cody Hodgson	4 500 000(1)
Rickard Rakell	4 500 000(2)
Tyler Ennis	4 000 000(2)
Mikkel Boedker	4 000 000(4)
Gabriel Carlsson	3 750 000(2)
Matthew Murray	3 500 000(2)
Oliver Bjorkstrand	3 500 000(3)
Josh Manson	2 500 000(3)
Marcus Pettersson	2 500 000(1)
Mason McDonald	1 750 000(3)
Joel Edmundson	1 655 000(1)
Brett Pollock	1 125 000(1)
Laurent Dauphin	1 000 000(3)
Brett Lernout	750 000(2)
Jaret Anderson-Dolan	600 000(2)
Craig Smith	450 000(1)
Matt Calvert	450 000(1)
Colton Sceviour	450 000(1)
Brian Elliott	450 000(1)
Michael Del Zotto	450 000(1)
Charles Hudon	450 000(1)

Rachat Buffalo

215 000(1)

Current Funds	$33 409 263
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$59 600 000
Farm Payroll	$0 500
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$726 835
Projected Expenses	$59 600 500
Projected Balance	-$26 191 237

Salary Commitment

Year: 16	$59 150 500
Year: 17	$34 750 500
Year: 18	$10 500 000
Year: 19	$0 000

Leon Draisaitl	11 000 000(2)
Drew Doughty	9 000 000(1)
Jack Campbell	4 500 000(2)
Alexander Ovechkin	4 000 000(3)
Jared Spurgeon	4 000 000(3)
Bryan Little	3 000 000(2)
Trevor Van Riemsdyk	2 750 000(1)
Cody Ceci	2 500 000(1)
Jacob de la Rose	2 500 000(3)
Justin Braun	2 250 000(2)
Tim Bozon	1 750 000(1)
Carl Soderberg	1 750 000(1)
Danny DeKeyser	1 750 000(1)
Zach Sanford	1 575 000(2)
Lias Andersson	1 125 000(2)
Markus Granlund	1 000 000(1)
Jordan Binnington	1 000 000(1)
Brady Tkachuk	850 000(1)
Brad Morrison	800 000(2)
Travis Konecny	800 000(1)
Damon Severson	650 000(1)
Evan Fitzpatrick	600 000(1)
Michael Frolik	450 000(0)

Johnathan Kovaceric

0 500(2)

Current Funds	$103 085 794
Home Games Remaining	30
Avg. Attendance	19 341
Avg. Revenue/Game	$3 921 042
Projected Revenue	$117 631 260

Expenses

Pro Payroll	$61 991 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	60
Total Game Expenses	$755 988
Projected Expenses	$45 359 268
Projected Balance	$175 357 786

Salary Commitment

Year: 16	$61 991 000
Year: 17	$28 531 000
Year: 18	$25 025 000
Year: 19	$0 000

Erik Gudbranson	6 500 000(3)
Sidney Crosby	6 500 000(1)
Jonathan Drouin	6 500 000(3)
Sergei Bobrovsky	6 000 000(3)
John Klingberg	5 500 000(3)
Ryan O'Reilly	5 000 000(1)
Oscar Klefbom	4 500 000(1)
Nikolaj Ehlers	3 750 000(1)
Alexander Urbom	3 500 000(1)
Ondrej Palat	3 500 000(2)
T.J. Oshie	2 000 000(1)
Pierre-Luc Dubois	1 750 000(1)
Jakob Chychrun	1 125 000(1)
Jake Allen	885 000(1)
Oliver Wahlstrom	850 000(1)
Filip Zadina	850 000(1)
Dustin Brown	525 000(3)
Sean Durzi	500 000(1)
Ian Cole	450 000(1)
P.E. Bellemare	450 000(1)
Nicolas Deslauriers	450 000(1)
Anders Nilsson	450 000(1)
Dominik Simon	450 000(1)
Dylan Samberg	6 000(2)

Current Funds	$41 503 944
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$60 656 000
Farm Payroll	$400 550
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$744 592
Projected Expenses	$61 056 550
Projected Balance	-$19 552 606

Salary Commitment

Year: 16	$61 056 550
Year: 17	$40 500 550
Year: 18	$6 500 000
Year: 19	$0 000

Ryan McDonagh	5 500 000(2)
Alexander Semin	5 500 000(2)
John Carlson	5 500 000(1)
Brandon Saad	5 500 000(2)
Jordan Staal	5 000 000(2)
Jake Muzzin	4 000 000(3)
Sam Reinhart	3 500 000(2)
Frederik Andersen	3 500 000(1)
Marc-Edouard Vlasic	3 000 000(2)
Brandon Montour	2 500 000(2)
Dylan Strome	2 500 000(1)
Louis Domingue	2 500 000(3)
Derek Stepan	2 000 000(1)
Tanner Pearson	1 750 000(2)
Riley Sheahan	1 750 000(1)
Troy Stetcher	1 000 000(1)
Jakob Silfverberg	1 000 000(2)
Marcus Hogberg	750 000(2)
Roope Hintz	750 000(1)
MacKenzie Weegar	750 000(1)
Ivan Barbashev	750 000(1)
Christian Dvorak	600 000(1)
Anatoli Golyshev	600 000(1)
Jon Merrill	450 000(1)
Dylan Gambrell	6 000(1)

Rachat Floride	400 000(1)
Conner Bleackley	0 550(2)

Current Funds	$61 996 082
Home Games Remaining	33
Avg. Attendance	20 162
Avg. Revenue/Game	$2 752 113
Projected Revenue	$90 819 729

Expenses

Pro Payroll	$59 806 000
Farm Payroll	$0 575
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	65
Total Game Expenses	$729 348
Projected Expenses	$47 407 651
Projected Balance	$105 408 160

Salary Commitment

Year: 16	$59 806 575
Year: 17	$30 381 575
Year: 18	$16 250 000
Year: 19	$0 000

Steven Stamkos	6 800 000(1)
Chris Gibson	6 500 000(3)
John Tavares	6 500 000(3)
Slater Koekkoek	3 500 000(2)
Tomas Hertl	3 500 000(1)
Connor Murphy	3 500 000(1)
Joel Armia	3 500 000(1)
Alexander Khokhlachev	2 500 000(1)
Brett Connolly	2 500 000(2)
Reilly Smith	2 500 000(1)
Anton Forsberg	2 500 000(3)
James Neal	2 200 000(1)
Adam Parsells	1 750 000(2)
Philip Samuelsson	1 750 000(1)
Adam Pelech	1 750 000(2)
Nick Cousins	1 750 000(1)
Colton White	1 125 000(2)
Marko Dano	1 000 000(2)
Mark Pysyk	1 000 000(2)
Rasmus Dahlin	850 000(1)
Thomas Novak	800 000(2)
Kyle Jenkins	750 000(3)
Eeli Tolvanen	700 000(2)
Jeremy Helvig	575 000(1)
David Cotton	6 000(2)

Spencer Smallman

0 575(2)

Current Funds	$32 744 971
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$58 625 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$714 939
Projected Expenses	$58 625 000
Projected Balance	-$25 880 029

Salary Commitment

Year: 16	$58 625 000
Year: 17	$40 450 000
Year: 18	$15 350 000
Year: 19	$7 500 000

Erik Karlsson	7 500 000(4)
Jamie Benn	5 500 000(2)
Ryan Murray	4 500 000(3)
Kevin Fiala	4 500 000(1)
Alex Galchenyuk	4 500 000(2)
Ryan Murphy	4 500 000(2)
Andrey Vasilevskiy	3 500 000(2)
Jonas Brodin	3 500 000(1)
Nazem Kadri	3 000 000(2)
Danton Heinen	2 500 000(3)
Nolan Patrick	2 500 000(2)
Brock Nelson	1 750 000(1)
Ryan Pulock	1 750 000(1)
Toni Rajala	1 750 000(1)
Marco Scandella	1 500 000(1)
Alexis Lafreniere	850 000(3)
Cal Foote	800 000(2)
Nick Schneider	800 000(2)
Joshua Jacobs	800 000(1)
Anton Khudobin	775 000(1)
Michael McLeod	700 000(1)
Sonny Milano	700 000(1)
Casey Cizikas	450 000(1)

Current Funds	$12 453 394
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$52 300 000
Farm Payroll	$4 640 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$694 390
Projected Expenses	$56 940 000
Projected Balance	-$44 486 606

Salary Commitment

Year: 16	$56 940 000
Year: 17	$36 505 000
Year: 18	$26 250 000
Year: 19	$0 000

Zach Bogosian	6 500 000(1)
Mark Visentin	5 500 000(3)
Mikko Rantanen	4 500 000(3)
Vladislav Namestnikov	3 500 000(3)
Mikael Granlund	3 500 000(3)
Vince Dunn	3 500 000(1)
Joseph Morrow	2 500 000(3)
Nikita Zaitsev	2 500 000(3)
Andre Burakovsky	2 500 000(3)
Drew Shore	1 750 000(2)
Christian Folin	1 750 000(2)
Alexander Wennberg	1 750 000(1)
Colin White	1 750 000(2)
Tyler Bertuzzi	1 750 000(3)
Joe Hicketts	1 125 000(1)
Dominik Kahun	1 100 000(2)
Travis Dermott	1 000 000(1)
Lukas Vejdemo	1 000 000(1)
Derek Grant	1 000 000(2)
Ryan MacInnis	1 000 000(1)
Andrei Svechnikov	800 000(2)
Thatcher Demko	750 000(2)
Martin Necas	700 000(2)
Adin Hill	575 000(2)

Rachat detroit	3 000 000(1)
Retenue Paajarvi	1 500 000(1)
Brendan Guhle	80 000(2)
Jasper Weatherby	60 000(1)

Current Funds	$48 441 129
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$61 875 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$754 573
Projected Expenses	$61 875 000
Projected Balance	-$13 433 871

Salary Commitment

Year: 16	$61 875 000
Year: 17	$34 150 000
Year: 18	$11 100 000
Year: 19	$5 000 000

Alex Pietrangelo	7 500 000(1)
David Savard	5 100 000(3)
Anders Lee	5 000 000(4)
Jakub Voracek	5 000 000(1)
Mattias Ekholm	4 500 000(2)
Zach Parise	3 875 000(1)
Sebastian Aho	3 750 000(2)
Charlie Coyle	3 500 000(2)
Ryan Spooner	3 500 000(2)
Alexander Edler	3 000 000(2)
Noah Hanifin	2 500 000(2)
Vincent Trocheck	2 500 000(1)
Mikael Backlund	2 000 000(1)
Alex Nedeljkovic	1 750 000(1)
Devan Dubnyk	1 300 000(1)
Adam Lowry	1 200 000(1)
Colin Miller	1 000 000(2)
Nikolay Goldobin	1 000 000(3)
Alexander Nylander	850 000(1)
Ryan Poehling	700 000(2)
Marc Staal	700 000(1)
Dennis Cholowski	600 000(1)
Markus Ruusu	600 000(2)
Johann Larsson	450 000(1)

Current Funds	$50 890 137
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$58 055 000
Farm Payroll	$3 580 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$751 646
Projected Expenses	$61 635 000
Projected Balance	-$10 744 863

Salary Commitment

Year: 16	$61 635 000
Year: 17	$39 980 000
Year: 18	$19 055 000
Year: 19	$0 000

Jeff Petry	5 555 000(3)
Logan Couture	5 500 000(3)
Ryan Johansen	5 500 000(3)
Pat White	5 000 000(1)
Charles O. Roussel	4 500 000(1)
Ben Bishop	4 000 000(2)
Jesse Puljujarvi	3 750 000(1)
Sebastian Colberg	3 500 000(2)
Matt Niskanen	3 325 000(2)
Ilya Samsonov	2 500 000(2)
Teddy Blueger	2 500 000(2)
Jason Dickinson	2 500 000(3)
Mikhail Grigorenko	1 750 000(2)
Esa Lindell	1 500 000(2)
Mitch VandeSompel	1 250 000(2)
Xavier Ouellet	1 000 000(1)
Travis Boyd	1 000 000(1)
Philippe Myers	600 000(2)
Richard Nejezchleb	575 000(1)
Julien Gauthier	450 000(1)
Kris Russell	450 000(1)
Travis Zajac	450 000(1)
Michael Grabner	450 000(1)
Laurent Brossoit	450 000(1)

Retenue Backlund	2 005 000(1)
Rachat Nashville	1 575 000(1)

Current Funds	$19 357 250
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$47 831 000
Farm Payroll	$8 071 100
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$681 733
Projected Expenses	$55 902 100
Projected Balance	-$36 544 850

Salary Commitment

Year: 16	$55 902 100
Year: 17	$25 425 600
Year: 18	$13 700 000
Year: 19	$4 950 000

Zack Kassian	5 500 000(1)
Kevin Shattenkirk	5 000 000(2)
Nathan Beaulieu	4 500 000(3)
Robin Lehner	4 500 000(1)
Vladislav Gavrikov	3 750 000(4)
Noel Acciari	3 500 000(1)
Tom Wilson	3 000 000(1)
Devon Toews	2 900 000(1)
Garret Sparks	1 750 000(3)
Blake Coleman	1 750 000(2)
Adam Erne	1 500 000(3)
Frank Vatrano	1 200 000(4)
Lawson Crouse	1 125 000(2)
Christian Jaros	1 000 000(2)
Rasmus Andersson	1 000 000(3)
Gabriel Vilardi	850 000(2)
Evan Smith	800 000(2)
Austin Wagner	800 000(1)
Ryan McLeod	700 000(1)
Jonah Gadjovich	600 000(2)
Jason Robertson	600 000(2)
Brett Howden	600 000(1)
Connor Hall	450 000(1)
Cody Donaghey	450 000(1)
Cameron Morrison	6 000(1)

Retenue Stamkos	3 200 000(1)
Retenue Stepan	2 500 000(1)
Retenue Carlson	2 000 000(1)
Rachat Columbus	320 000(1)
Josh Andersonn	50 000(1)
Robin Salo	0 600(2)
Frederic Allard	0 500(1)

Current Funds	$39 122 083
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$56 050 000
Farm Payroll	$2 500 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$714 024
Projected Expenses	$58 550 000
Projected Balance	-$19 427 917

Salary Commitment

Year: 16	$58 550 000
Year: 17	$39 950 000
Year: 18	$16 500 000
Year: 19	$0 000

Artemi Panarin	7 500 000(2)
Nathan MacKinnon	4 500 000(2)
Ryan Ellis	4 500 000(2)
Brayden Point	4 500 000(3)
Erik Johnson	4 000 000(2)
Alex DeBrincat	3 750 000(1)
Jacob Markstrom	3 500 000(1)
Jonathon Blum	3 000 000(3)
Cam Atkinson	3 000 000(3)
Sven Baertschi	2 500 000(1)
William Nylander	1 750 000(3)
Pavel Buchnevich	1 750 000(3)
Reece Scarlett	1 750 000(1)
Dmitry Orlov	1 750 000(2)
Zach Werenski	1 750 000(1)
Brian Gibbons	1 500 000(3)
Tommy Vannelli	1 000 000(3)
Mats Zuccarello	800 000(1)
Henri Jokiharju	600 000(2)
Paul Byron	600 000(2)
Filip Gustavsson	600 000(1)
Derick Brassard	550 000(1)
Barclay Goodrow	450 000(1)
Aaron Dell	450 000(1)

Retenue Voynov

2 500 000(1)

Current Funds	$47 205 428
Home Games Remaining	39
Avg. Attendance	16 525
Avg. Revenue/Game	$3 470 250
Projected Revenue	$135 339 750

Expenses

Pro Payroll	$59 050 000
Farm Payroll	$61 300
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	77
Total Game Expenses	$720 870
Projected Expenses	$55 506 952
Projected Balance	$127 038 226

Salary Commitment

Year: 16	$59 111 300
Year: 17	$35 310 600
Year: 18	$21 250 000
Year: 19	$0 000

Connor McDavid	11 000 000(1)
Brandon Carlo	5 500 000(3)
Jeff Skinner	5 500 000(3)
Torey Krug	4 500 000(2)
Curtis Lazar	4 500 000(3)
Jamie Oleksiak	3 500 000(2)
Derrick Pouliot	2 500 000(2)
Jake DeBrusk	2 500 000(3)
Igor Bobkov	2 500 000(1)
Philippe Desrosiers	2 500 000(3)
Sam Bennett	2 500 000(1)
Ville Pokka	1 750 000(1)
Jeremy Roy	1 750 000(2)
Quinton Howden	1 750 000(2)
Victor Rask	1 000 000(1)
Logan Brown	850 000(1)
Ryan Donato	800 000(1)
Jakob F.Karlsson	750 000(3)
Tyson Jost	700 000(1)
Nicolas Beaudin	700 000(1)
Tage Thompson	600 000(1)
Jack LaFontaine	500 000(1)
Alexis Pepin	450 000(1)
Matt Grzelcyk	450 000(1)

Conor Timmins	60 000(2)
Trent Frederic	0 700(1)
Zachary Lauzon	0 600(2)

Current Funds	$85 367 683
Home Games Remaining	33
Avg. Attendance	18 872
Avg. Revenue/Game	$3 823 116
Projected Revenue	$126 162 828

Expenses

Pro Payroll	$58 650 000
Farm Payroll	$2 200
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	66
Total Game Expenses	$715 271
Projected Expenses	$47 207 868
Projected Balance	$164 322 643

Salary Commitment

Year: 16	$58 652 200
Year: 17	$23 101 300
Year: 18	$9 000 000
Year: 19	$0 000

Dougie Hamilton	5 500 000(1)
Jonathan Quick	5 500 000(1)
Nino Niederreiter	5 500 000(3)
Kyle Turris	5 000 000(2)
James VanRiemsdyk	5 000 000(1)
Ladislav Smid	4 000 000(1)
Thomas Chabot	3 750 000(2)
Mark Scheifele	3 500 000(1)
Brent Burns	3 500 000(3)
Julius Honka	3 500 000(2)
Derek Forbort	2 500 000(1)
Colton Sissons	1 750 000(1)
Vitek Vanecek	1 750 000(1)
Zemgus Girgensons	1 000 000(2)
Noah Dobson	850 000(1)
Owen Tippett	850 000(2)
Brendan Perlini	800 000(1)
Dante Fabbro	700 000(1)
Sam Steel	700 000(1)
Kieffer Bellows	700 000(1)
Riley Tufte	600 000(1)
Josh Leivo	600 000(1)
Anton Stralman	600 000(1)
Joseph Woll	500 000(1)

Jesper Boqvist	0 700(2)
Joni Ikonen	0 600(2)
Keaton Middleton	0 450(1)
Linus Nassen	0 450(1)

Current Funds	$123 900 290
Home Games Remaining	29
Avg. Attendance	19 587
Avg. Revenue/Game	$4 096 131
Projected Revenue	$118 787 799

Expenses

Pro Payroll	$61 657 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	61
Total Game Expenses	$751 921
Projected Expenses	$45 867 165
Projected Balance	$196 820 924

Salary Commitment

Year: 16	$61 657 500
Year: 17	$20 526 500
Year: 18	$16 000 000
Year: 19	$0 000

Jonathan Toews	6 500 000(3)
Patrick Kane	6 500 000(3)
Carey Price	6 000 000(1)
Shea Weber	5 000 000(1)
Jared Cowen	4 500 000(1)
Anthony Mantha	3 500 000(1)
Viatcheslav Voynov	3 000 000(1)
Mark Giordano	3 000 000(2)
Patrice Bergeron	3 000 000(3)
David Perron	3 000 000(1)
Hampus Lindholm	2 500 000(1)
John Gaudreau	2 500 000(1)
Sean Monahan	2 500 000(1)
Tyler Johnson	1 750 000(1)
J.T. Miller	1 750 000(1)
Matthew Tkachuk	1 750 000(1)
Duncan Keith	1 500 000(1)
Jujhar Khaira	826 500(2)
Thomas Greiss	750 000(1)
Erik Brannstrom	700 000(2)
Jake Paterson	575 000(1)
Alec Martinez	550 000(1)
Janne Kuokkanen	6 000(1)

Current Funds	$66 970 275
Home Games Remaining	35
Avg. Attendance	18 998
Avg. Revenue/Game	$3 326 402
Projected Revenue	$116 424 070

Expenses

Pro Payroll	$59 000 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	70
Total Game Expenses	$719 512
Projected Expenses	$50 365 854
Projected Balance	$133 028 491

Salary Commitment

Year: 16	$59 000 000
Year: 17	$34 200 000
Year: 18	$11 300 000
Year: 19	$800 000

Vladimir Tarasenko	6 500 000(2)
Cam Fowler	5 500 000(1)
Evander Kane	5 500 000(2)
Bo Horvat	5 500 000(3)
Mika Zibanejad	5 500 000(1)
Aaron Ekblad	4 750 000(1)
Dylan Larkin	2 500 000(1)
Darnell Nurse	2 500 000(3)
Chris Driedger	2 500 000(2)
Brady Skjei	2 500 000(2)
Nick Bjugstad	2 500 000(3)
Brock Boeser	2 500 000(2)
Jaroslav Halak	2 100 000(1)
Yanni Gourde	2 000 000(2)
Barrett Hayton	850 000(1)
Evan Bouchard	850 000(1)
Michael Amadio	800 000(4)
Jeremy Lauzon	800 000(2)
Stuart Skinner	600 000(2)
Taylor Raddysh	600 000(1)
Libor Hajek	600 000(1)
Tyler Benson	600 000(1)
Markus Niemelainen	500 000(1)
Par Lindholm	450 000(1)

Current Funds	$65 604 040
Home Games Remaining	34
Avg. Attendance	16 813
Avg. Revenue/Game	$2 811 562
Projected Revenue	$95 593 108

Expenses

Pro Payroll	$54 861 001
Farm Payroll	$4 700 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	70
Total Game Expenses	$726 354
Projected Expenses	$50 844 757
Projected Balance	$110 352 391

Salary Commitment

Year: 16	$59 561 001
Year: 17	$42 006 001
Year: 18	$18 100 000
Year: 19	$0 000

T.J. Tynan	5 500 000(3)
Calvin De Haan	4 500 000(1)
Anthony DeAngelo	4 500 000(2)
Kirill Kabanov	4 500 000(3)
Bryan Young	4 000 000(2)
Teuvo Taravainen	3 500 000(2)
Frederik Gauthier	3 500 000(3)
Valentin Zykov	3 500 000(2)
Kasperi Kapanen	2 500 000(3)
Mike Matheson	2 500 000(2)
Mathieu Brodeur	1 750 000(1)
Jordan Greenway	1 750 000(2)
Tristan Jarry	1 750 000(2)
Zach Hyman	1 655 000(1)
Denis Reul	1 500 000(3)
Louis Belpedio	1 125 000(1)
Mason Appleton	1 000 000(1)
Nate Schmidt	875 000(1)
Pavel Francouz	856 000(2)
Antti Raanta	800 001(2)
Artturi Lehkonen	750 000(2)
Warren Foegele	750 000(1)
David Kampf	600 000(3)
William Bitten	600 000(1)
Luke Green	600 000(1)

Retenue Couturier	3 500 000(1)
Rachat Minny	1 150 000(1)
Boris Katchouk	50 000(1)

Current Funds	$45 811 838
Home Games Remaining	38
Avg. Attendance	16 632
Avg. Revenue/Game	$2 968 812
Projected Revenue	$112 814 856

Expenses

Pro Payroll	$61 986 600
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	75
Total Game Expenses	$755 934
Projected Expenses	$56 695 061
Projected Balance	$101 931 633

Salary Commitment

Year: 16	$61 986 600
Year: 17	$34 750 000
Year: 18	$13 000 000
Year: 19	$6 000 000

Taylor Hall	6 500 000(2)
Mitch Marner	6 000 000(1)
Martin Jones	6 000 000(4)
Auston Matthews	6 000 000(2)
Corey Perry	5 000 000(1)
Charlie McAvoy	4 750 000(1)
Jakub Zboril	4 750 000(1)
Adam Larsson	4 500 000(3)
Evgeny Svechnikov	2 500 000(3)
Ivan Provorov	2 500 000(2)
Sami Vatanen	2 500 000(2)
Mathew Barzal	2 500 000(2)
Dominik Masin	1 750 000(1)
Anthony Cirelli	1 750 000(2)
Darcy Kuemper	1 125 000(1)
Cody Eakin	801 600(1)
Patric Hornqvist	750 000(1)
Adam Boqvist	700 000(1)
Isac Lundestrom	700 000(1)
Jordan Martinook	450 000(1)
Zack Smith	450 000(1)
Alex Green	5 000(1)
Hudson Elynuik	5 000(1)

Current Funds	$25 171 665
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$52 825 000
Farm Payroll	$5 000 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$705 183
Projected Expenses	$57 825 000
Projected Balance	-$32 653 335

Salary Commitment

Year: 16	$57 825 000
Year: 17	$39 050 000
Year: 18	$21 600 000
Year: 19	$0 000

Shayne Gostiebehere	5 500 000(1)
Chris Bigras	5 500 000(3)
Brendan Gallagher	4 500 000(3)
Calvin Pickard	4 500 000(3)
Griffin Reinhart	3 500 000(2)
Nick Foligno	3 000 000(2)
Tyler Pitlick	2 500 000(2)
Dylan Demelo	2 500 000(3)
Kyle Palmieri	2 500 000(2)
Andrew Shaw	2 500 000(1)
Scott Laughton	1 850 000(3)
Kevin Hayes	1 750 000(1)
Kevin Labanc	1 750 000(3)
Denis Guryanov	1 750 000(2)
Brenden Dillon	1 750 000(2)
Mack Blackwood	1 000 000(3)
Kaapo Kakko	850 000(2)
Michael DalColle	800 000(1)
Nick Merkley	800 000(2)
Oliver Kylington	800 000(2)
Kole Lind	800 000(1)
Tony Cameranesi	750 000(1)
Andrew Peeke	600 000(1)
Hayden Hawkey	575 000(1)
Mac Hollowell	500 000(1)

Retenue Oshie	3 000 000(1)
Retenue Perron	2 000 000(1)

Current Funds	$32 856 139
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$48 300 000
Farm Payroll	$1 500 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$607 317
Projected Expenses	$49 800 000
Projected Balance	-$16 943 861

Salary Commitment

Year: 16	$76 550 000
Year: 17	$44 300 000
Year: 18	$6 500 000
Year: 19	$4 000 000

Rachat Anaheim	26 750 000(1)
Claude Giroux	9 000 000(2)
Dmitry Kulikov	6 500 000(2)
Ben Chiarot	5 500 000(2)
Semyon Varlamov	5 000 000(2)
Justin Schultz	4 000 000(4)
Marcus Johansson	3 500 000(2)
Mat Clark	3 500 000(2)
Nicolas Petan	2 500 000(3)
Cale Makar	1 125 000(2)
Nicholas Ritchie	1 000 000(2)
Trevor Carrick	1 000 000(2)
Jonathan Dahlen	600 000(1)
Filip Chlapik	600 000(2)
Deven Sideroff	575 000(2)
Ryan Zuhlsdorf	575 000(1)
William Carrier	550 000(1)
Ales Stezka	500 000(2)
Alex Stalock	475 000(1)
Andreas Johnson	450 000(1)
Ondrej Kase	450 000(1)
Makus Nutivaara	450 000(1)
Dominic Toninato	450 000(1)

Retenue Perry

1 500 000(1)

Current Funds	$48 287 380
Home Games Remaining	39
Avg. Attendance	19 339
Avg. Revenue/Game	$2 842 833
Projected Revenue	$110 870 487

Expenses

Pro Payroll	$61 927 500
Farm Payroll	$1 200
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	77
Total Game Expenses	$755 228
Projected Expenses	$58 152 560
Projected Balance	$101 005 307

Salary Commitment

Year: 16	$61 928 700
Year: 17	$30 778 100
Year: 18	$12 975 000
Year: 19	$0 000

Blake Wheeler	9 000 000(1)
Jonathan Huberdeau	7 000 000(1)
Jacob Trouba	6 500 000(2)
P.K. Subban	6 000 000(3)
Braden Holtby	5 000 000(2)
David Musil	3 500 000(3)
Ryan Strome	3 500 000(1)
Andy Welinski	2 500 000(1)
Richard Panik	2 500 000(2)
Mike Hoffman	2 000 000(3)
Ben Thomas	1 750 000(1)
Rocco Grimaldi	1 750 000(1)
Oskar Sundqvist	1 575 000(2)
Mirco Mueller	1 475 000(3)
Alexander Kerfoot	1 426 500(2)
Joonas Donskoi	801 000(2)
Linus Soderstrom	800 000(1)
Nick Schmaltz	800 000(1)
Max Jones	700 000(1)
Patrik Nemeth	650 000(1)
Tyler Parsons	600 000(1)
Kale Clague	600 000(1)
John Quenneville	600 000(1)
Chris Tanev	450 000(1)
Patrick Maroon	450 000(1)

James Greenway	0 600(1)
Matthew Strome	0 600(2)

Current Funds	$53 665 190
Home Games Remaining	38
Avg. Attendance	18 953
Avg. Revenue/Game	$2 985 098
Projected Revenue	$113 433 724

Expenses

Pro Payroll	$61 389 005
Farm Payroll	$60 500
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	75
Total Game Expenses	$749 384
Projected Expenses	$56 203 816
Projected Balance	$110 895 098

Salary Commitment

Year: 16	$61 449 505
Year: 17	$35 599 005
Year: 18	$12 613 000
Year: 19	$5 013 000

Kristopher Letang	6 600 000(3)
Nicklas Backstrom	5 500 000(2)
Ryan Suter	5 000 000(1)
Jordan Eberle	4 500 000(1)
Austin Watson	4 500 000(2)
Kyle Beach	4 500 000(1)
Seth Jones	3 500 000(1)
Jaccob Slavin	3 500 000(2)
Viktor Arvidsson	3 250 000(1)
Lars Eller	3 150 000(2)
Alex Iafallo	3 125 000(4)
Magnus Paajarvi	3 000 000(1)
Miro Heiskanen	2 500 000(2)
Adam Gaudette	1 888 000(4)
Philipp Grubauer	1 500 000(1)
Jake Oettinger	1 125 000(2)
Anthony Duclair	1 000 000(3)
Nick Suzuki	700 000(2)
Kristian Vesalainen	700 000(2)
Brendan Lemieux	651 005(2)
Ryan Lindgren	600 000(1)
Timothy Liljegren	600 000(2)

Ukko-Pekka Luukkonen	60 000(2)
Victor Mete	0 500(1)

Current Funds	$37 613 038
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$59 356 000
Farm Payroll	$2 412 500
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$753 274
Projected Expenses	$61 768 500
Projected Balance	-$24 155 462

Salary Commitment

Year: 16	$61 768 500
Year: 17	$36 081 000
Year: 18	$21 325 000
Year: 19	$0 000

Jack Eichel	9 000 000(1)
Tyler Myers	7 500 000(1)
Tyler Seguin	6 500 000(3)
Milan Lucic	5 500 000(3)
Michael Lee	4 500 000(2)
Tyler Toffoli	4 500 000(3)
Madison Bowey	3 500 000(3)
Mike Green	2 500 000(2)
Joe Pavelski	2 250 000(2)
Joel ErikssonEk	1 750 000(2)
Nico Hischier	1 750 000(2)
Robert Hagg	1 325 000(3)
Kevin Connauton	1 150 000(1)
Niklas Hjalmarsson	1 125 000(1)
Jason Spezza	1 100 000(1)
Juuse Saros	1 000 000(2)
Valtteri Filppula	1 000 000(2)
Jesperi Kotkaniemi	850 000(1)
Dillon Dube	600 000(1)
Carter Hart	600 000(1)
Alfons Malmstrom	450 000(1)
Nic Dowd	450 000(1)
Juuso Riikola	450 000(1)
Brett Leason	6 000(2)

Rachat Philly

2 412 500(1)

Current Funds	$33 715 417
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$45 950 000
Farm Payroll	$4 220 600
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$611 837
Projected Expenses	$50 170 600
Projected Balance	-$16 455 183

Salary Commitment

Year: 16	$50 170 600
Year: 17	$35 650 000
Year: 18	$13 900 000
Year: 19	$0 000

Justin Faulk	5 500 000(2)
Filip Forsberg	4 500 000(2)
Evgeny Kuznetsov	4 500 000(3)
Erik Gustafsson	4 150 000(3)
Haydn Fleury	3 750 000(1)
Max Domi	3 500 000(3)
Evgeny Dadonov	2 500 000(2)
Connor Sheary	2 000 000(1)
Shea Theodore	1 750 000(3)
Noah Juulsen	1 750 000(2)
Nick Paul	1 250 000(2)
Casey DeSmith	1 250 000(2)
Jeremy Bracco	1 125 000(2)
Michael McNiven	1 125 000(2)
Brandon Halverson	800 000(1)
Travis Sanheim	800 000(1)
Mark Jankowski	750 000(2)
Filip Chytil	700 000(2)
Henrik Borgstrom	700 000(1)
Kailer Yamamoto	700 000(2)
Jared McCann	600 000(1)
Jordan Kyrou	600 000(1)
Luke Kunin	600 000(1)
Mario Ferraro	600 000(2)
Marcus Karlstrom	450 000(1)

Retenue Wilson	2 500 000(1)
Rachat Winnipeg	1 650 000(1)
Martin Kaut	70 000(1)
Adam Brooks	0 600(1)

Current Funds	$30 922 432
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$41 362 500
Farm Payroll	$9 437 500
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	82
Total Game Expenses	$619 512
Projected Expenses	$50 800 000
Projected Balance	-$19 877 568

Salary Commitment

Year: 16	$50 800 000
Year: 17	$22 250 000
Year: 18	$15 325 000
Year: 19	$9 325 000

Jack Johnson	6 000 000(1)
William Karlsson	4 500 000(1)
Mark Stone	3 500 000(3)
David Rittich	3 250 000(4)
Brayden McNabb	3 250 000(4)
Miles Wood	2 825 000(4)
Gustav Nyquist	2 000 000(2)
Jakub Vrana	1 750 000(1)
Ryan Dzingel	1 750 000(3)
Jake McCabe	1 655 000(1)
Jonathan Bernier	1 500 000(2)
Chandler Stephenson	1 100 000(2)
Mike Reilly	1 000 000(1)
Ryan Reaves	825 000(2)
Alex Tuch	800 000(1)
Ethan Bear	800 000(2)
Sam Montembeault	750 000(3)
Vitali Kravtsov	700 000(1)
Adam Mascherin	700 000(1)
Nicolas Hague	700 000(2)
Chad Krys	600 000(1)
Artur Kayumov	500 000(1)
Sean Walker	450 000(1)
Jacob Cederholm	450 000(1)
Keegan Kolesar	7 500(1)

Retenue Zibanejad	3 500 000(1)
Rachat Vegas	2 937 500(1)
Retenue O'Reily	1 500 000(1)
Retenue Gardiner	1 500 000(1)