Current Funds	$13 940 817
Home Games Remaining	0
Avg. Attendance	15 691
Avg. Revenue/Game	$2 312 720
Projected Revenue	$0 000

Expenses

Pro Payroll	$71 742 000
Farm Payroll	$6 465 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	0
Total Game Expenses	$968 988
Projected Expenses	$0 000
Projected Balance	$13 940 817

Salary Commitment

Year: 17	$72 757 000
Year: 18	$52 118 000
Year: 19	$40 093 000
Year: 20	$4 220 000

Alexander Burmistrov	8 050 000(3)
Matt Dumba	5 850 000(1)
Justin Schultz	5 200 000(3)
Mikkel Boedker	5 200 000(3)
Alexander Wennberg	4 220 000(4)
Lars Eller	4 095 000(1)
Miles Wood	3 673 000(3)
Alex Tuch	3 500 000(3)
Brandon Halverson	3 500 000(3)
David Krejci	3 250 000(2)
Nick Bjugstad	3 250 000(2)
Elvis Merzlikins	3 250 000(1)
Hampus Lindholm	2 500 000(3)
Lucas Johansen	2 500 000(3)
Timo Meier	2 275 000(2)
Noah Juulsen	2 275 000(1)
Filip Hronek	1 750 000(3)
Daniel Sprong	1 463 000(1)
Mason Appleton	1 125 000(2)
Jonathan Dahlen	1 125 000(2)
Joel Farabee	1 000 000(2)
Dennis Gilbert	975 000(1)
Morgan Frost	910 000(1)
Karel Vejmelka	715 000(1)
Pierre-Olivier Joseph	91 000(1)

Retenue Marchand	4 000 000(0)
Retenue Marchessault	1 450 000(0)
Rachat NJ	1 007 500(1)
Lane Zablocki	7 500(1)

Current Funds	$40 176 149
Home Games Remaining	0
Avg. Attendance	18 994
Avg. Revenue/Game	$2 963 276
Projected Revenue	$0 000

Expenses

Pro Payroll	$80 140 000
Farm Payroll	$8 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	0
Total Game Expenses	$992 659
Projected Expenses	$0 000
Projected Balance	$40 176 149

Salary Commitment

Year: 17	$80 148 000
Year: 18	$69 373 000
Year: 19	$26 500 000
Year: 20	$0 000

David Pastrnak	9 750 000(3)
Roland McKeown	7 250 000(3)
Nino Niederreiter	7 150 000(2)
Shayne Gostiebehere	6 000 000(3)
Petr Mrazek	5 850 000(2)
Josh Archibald	4 550 000(2)
Olli Juolevi	4 250 000(2)
Dustin Byfuglien	4 000 000(2)
Josh Bailey	3 750 000(2)
Malcolm Subban	3 500 000(3)
Josh Morrissey	3 250 000(2)
K'Andre Miller	3 000 000(2)
Elias Pettersson	2 275 000(1)
Yakov Trenin	2 275 000(1)
Zach Senyshyn	2 275 000(1)
Scott Harrington	2 015 000(2)
Robby Fabbri	1 750 000(2)
Max Jones	1 500 000(2)
Antoine Roussel	1 170 000(1)
Matt Martin	1 105 000(1)
Alex Turcotte	975 000(1)
Will Butcher	900 000(2)
Dominik Bokk	900 000(2)
Daniil Tarasov	700 000(1)

Alexander Alexeyev

8 000(2)

Current Funds	$60 403 839
Home Games Remaining	0
Avg. Attendance	18 804
Avg. Revenue/Game	$3 272 134
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 905 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	0
Total Game Expenses	$1 038 476
Projected Expenses	$0 000
Projected Balance	$60 403 839

Salary Commitment

Year: 17	$83 905 000
Year: 18	$53 350 000
Year: 19	$43 750 000
Year: 20	$0 000

Nikita Kucherov	9 750 000(3)
Jack Eichel	8 500 000(3)
Brad Marchand	8 000 000(1)
Martin Jones	7 800 000(3)
Ben Thomas	7 250 000(3)
Simon Despres	6 500 000(3)
Pavel Zacha	4 875 000(1)
Blake Wheeler	4 750 000(2)
Brian Dumoulin	3 950 000(3)
Brett Connolly	3 250 000(1)
Teddy Blueger	3 250 000(1)
Sami Vatanen	3 250 000(1)
Josh Manson	3 250 000(2)
Brock McGinn	1 600 000(2)
Nazem Kadri	1 300 000(1)
Kirby Dach	1 105 000(1)
Cam Talbot	1 025 000(1)
Barclay Goodrow	975 000(1)
Devan Dubnyk	725 000(1)
Jack Johnson	700 000(1)
Tomas Nosek	700 000(1)
Devin Shore	700 000(1)
Colin Miller	700 000(1)

Current Funds	$38 731 479
Home Games Remaining	0
Avg. Attendance	18 932
Avg. Revenue/Game	$2 953 513
Projected Revenue	$0 000

Expenses

Pro Payroll	$80 859 000
Farm Payroll	$7 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	0
Total Game Expenses	$1 007 512
Projected Expenses	$0 000
Projected Balance	$38 731 479

Salary Commitment

Year: 17	$80 866 000
Year: 18	$39 078 000
Year: 19	$14 960 000
Year: 20	$0 000

Roman Josi	9 250 000(1)
Brett Pesce	8 500 000(1)
Tyler Seguin	8 450 000(2)
Tyler Cuma	6 500 000(1)
Dominik Masin	6 000 000(3)
Jason Zucker	5 850 000(2)
Brayden Schenn	5 850 000(1)
John Gibson	4 750 000(3)
Jordan Eberle	3 750 000(1)
Evgeny Svechnikov	3 250 000(2)
Torey Krug	2 925 000(1)
Oskar Lindblom	2 650 000(3)
Mikael Backlund	2 000 000(2)
Mirco Mueller	1 918 000(2)
Frank Vatrano	1 560 000(3)
Matej Tomek	1 463 000(1)
Jack Hughes	1 105 000(1)
Sean Day	1 000 000(2)
Michael Rasmussen	910 000(1)
Liam Foudy	900 000(2)
Chris Tierney	750 000(1)
Jakub Skarek	750 000(2)
Mark Pysyk	700 000(1)
Matthew Strome	78 000(1)

Ollas Mattson

7 000(1)

Current Funds	$48 553 832
Home Games Remaining	0
Avg. Attendance	18 703
Avg. Revenue/Game	$3 142 198
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 372 000
Farm Payroll	$15 250
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	0
Total Game Expenses	$1 032 162
Projected Expenses	$0 000
Projected Balance	$48 553 832

Salary Commitment

Year: 17	$83 387 250
Year: 18	$38 550 000
Year: 19	$14 500 000
Year: 20	$0 000

Jack Dougherty	8 500 000(3)
Anze Kopitar	7 150 000(1)
Matt Duchene	7 150 000(1)
Colton Parayko	6 000 000(3)
Morgan Rielly	5 850 000(1)
Marc-Andre Fleury	5 750 000(1)
Patrick Laine	5 500 000(2)
Ryan Nugent-Hopkins	4 750 000(2)
Rickard Rakell	4 750 000(1)
Valeri Nichushkin	4 550 000(2)
Patrice Bergeron	3 900 000(2)
Brandon Gormley	3 750 000(1)
Radek Faksa	3 250 000(1)
Jake Bean	2 250 000(2)
Quinn Hughes	2 250 000(2)
Oskar Sundqvist	2 048 000(1)
Casey Mittelstadt	1 463 000(1)
Anton Khudobin	1 051 000(1)
Vitali Abramov	1 000 000(1)
Urho Vaakanainen	910 000(1)
Igor Shestyorkin	850 000(2)
Victor Rask	700 000(1)

Cameron Hugues	7 750(1)
Alex Formenton	7 500(1)

Current Funds	$46 842 483
Home Games Remaining	0
Avg. Attendance	18 984
Avg. Revenue/Game	$2 961 497
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 190 000
Farm Payroll	$22 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	0
Total Game Expenses	$1 033 073
Projected Expenses	$0 000
Projected Balance	$46 842 483

Salary Commitment

Year: 17	$83 212 000
Year: 18	$59 469 000
Year: 19	$14 250 000
Year: 20	$0 000

Phil Kessel	9 750 000(2)
Kristopher Letang	8 580 000(2)
Chris Kreider	5 850 000(1)
Nathan Beaulieu	5 850 000(2)
J.G. Pageau	5 750 000(2)
Tuukka Rask	4 750 000(3)
Evgeni Malkin	4 750 000(2)
Samuel Morin	4 550 000(2)
T.J. Brodie	3 900 000(1)
David Perron	3 750 000(1)
Elias Lindholm	3 500 000(3)
Zach Werenski	3 500 000(1)
Joonas Korpisalo	3 250 000(1)
Matt Grzelcyk	2 500 000(2)
Rasmus Asplund	2 500 000(3)
Yegor Korshkov	1 750 000(3)
Michael DalColle	1 750 000(3)
Riley Tufte	1 500 000(2)
Jesse Ylonen	1 000 000(2)
Christian Wolanin	975 000(2)
Dylan Cozens	975 000(1)
Klim Kostin	910 000(1)
Joey Daccord	850 000(1)
Luke Martin	750 000(1)

Eetu Luostarinen	8 000(1)
Max Lajoie	7 000(2)
Michael Eyssimont	7 000(2)

Current Funds	$41 134 516
Home Games Remaining	0
Avg. Attendance	17 289
Avg. Revenue/Game	$2 944 158
Projected Revenue	$0 000

Expenses

Pro Payroll	$71 587 000
Farm Payroll	$3 508 500
Prospect Fees	$0 000
Coach	$900 000
Games Remaining	0
Total Game Expenses	$926 774
Projected Expenses	$0 000
Projected Balance	$41 134 516

Salary Commitment

Year: 17	$75 095 500
Year: 18	$44 100 000
Year: 19	$10 375 000
Year: 20	$0 000

Victor Hedman	9 250 000(3)
Jaden Schwartz	8 450 000(2)
Anthony Beauvillier	6 000 000(1)
Sam Brittain	5 850 000(2)
Rasmus Ristolainen	4 550 000(1)
Christian Thomas	4 550 000(1)
Philipp Grubauer	4 300 000(2)
Clayton Keller	4 250 000(1)
Dillon Heatherington	3 250 000(2)
Taylor Cammarata	3 250 000(2)
Nail Yakupov	3 250 000(2)
Jake Virtanen	2 275 000(2)
Logan Stanley	2 250 000(1)
Tyler Bozak	2 002 000(1)
Gustav Forsling	1 550 000(2)
Brandon Gignac	1 125 000(3)
Bowen Byram	1 105 000(1)
Cody Glass	1 105 000(1)
Nick Leddy	975 000(1)
Jack Drury	800 000(2)
Connor Ingram	750 000(2)
Jarret Tyszka	700 000(1)

Retenue Radulov	3 500 000(1)
Andrew Mangiapane	8 500(1)

Current Funds	$38 152 376
Home Games Remaining	0
Avg. Attendance	16 349
Avg. Revenue/Game	$2 741 068
Projected Revenue	$0 000

Expenses

Pro Payroll	$75 443 000
Farm Payroll	$4 774 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	0
Total Game Expenses	$996 549
Projected Expenses	$0 000
Projected Balance	$38 152 376

Salary Commitment

Year: 17	$80 217 000
Year: 18	$36 553 000
Year: 19	$21 945 000
Year: 20	$17 195 000

Ryan Pulock	7 175 000(4)
Anthony DeAngelo	5 850 000(1)
Jack Campbell	5 850 000(1)
Kevin Hayes	5 010 000(4)
Brock Nelson	5 010 000(4)
Gabriel Carlsson	4 875 000(1)
Tim Bozon	4 750 000(1)
Marcus Pettersson	4 750 000(3)
Oliver Bjorkstrand	4 550 000(2)
T.J. Oshie	4 526 000(1)
Joel Edmundson	3 500 000(2)
Oscar Dansk	3 250 000(1)
Craig Smith	2 773 000(1)
Scott Mayfield	2 750 000(1)
Ryan McLeod	1 500 000(2)
Boone Jenner	1 450 000(1)
Carter Verhaeghe	1 300 000(2)
Rasmus Andersson	1 300 000(2)
Andrew Copp	1 125 000(1)
Robert Thomas	910 000(1)
Mattias Samuelsson	900 000(2)
Raphael Lavoie	800 000(1)
Jaret Anderson-Dolan	780 000(1)
Blake Comeau	759 000(1)

Retenue Gormley	2 100 000(1)
Retenue Rackell	1 100 000(1)
Gabriel Fortier	800 000(2)
Logan Hutsko	750 000(2)
Michael Dipietro	8 000(1)
Alexander Texier	8 000(1)
Jonatan Berggren	8 000(2)

Current Funds	$25 360 188
Home Games Remaining	0
Avg. Attendance	15 055
Avg. Revenue/Game	$2 610 051
Projected Revenue	$0 000

Expenses

Pro Payroll	$82 550 000
Farm Payroll	$16 000
Prospect Fees	$0 000
Coach	$900 000
Games Remaining	0
Total Game Expenses	$1 017 878
Projected Expenses	$0 000
Projected Balance	$25 360 188

Salary Commitment

Year: 17	$82 566 000
Year: 18	$51 654 000
Year: 19	$13 520 000
Year: 20	$10 020 000

Leon Draisaitl	14 000 000(1)
Phillip Danault	8 500 000(1)
Chris Gibson	8 450 000(2)
Drew Doughty	8 000 000(4)
Connor Murphy	6 000 000(2)
Gabriel Landeskog	5 850 000(2)
Charlie Coyle	4 550 000(1)
Rocco Grimaldi	3 500 000(3)
Darnell Nurse	3 250 000(2)
Jacob de la Rose	3 250 000(2)
Jesperi Kotkaniemi	2 250 000(2)
Sean Durzi	2 250 000(2)
Jonas Siegenthaler	2 020 000(4)
Adam Mascherin	1 500 000(2)
Travis Konecny	1 125 000(2)
Evan Fitzpatrick	1 000 000(2)
James Reimer	975 000(1)
Akil Thomas	800 000(2)
Bode Wilde	800 000(2)
Jacob Bernard-Docker	800 000(2)
Ryan Merkley	800 000(2)
Joni Ikonen	780 000(1)
Pat Maroon	700 000(1)
Ryan Dzingel	700 000(1)
Mark Borowiecki	700 000(1)

Rasmus Sandin	9 000(2)
Johnathan Kovaceric	7 000(1)

Current Funds	$35 821 310
Home Games Remaining	0
Avg. Attendance	18 538
Avg. Revenue/Game	$2 892 001
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 490 000
Farm Payroll	$350 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	0
Total Game Expenses	$1 043 780
Projected Expenses	$0 000
Projected Balance	$35 821 310

Salary Commitment

Year: 17	$83 840 000
Year: 18	$56 550 000
Year: 19	$8 500 000
Year: 20	$0 000

Nikolaj Ehlers	8 500 000(3)
Jacob Trouba	8 450 000(1)
Jonathan Drouin	8 450 000(2)
John Klingberg	7 150 000(2)
Michael Lee	5 850 000(1)
Pierre-Luc Dubois	5 500 000(2)
Alexander Ovechkin	5 200 000(2)
Filip Zadina	4 250 000(2)
Jakob Chychrun	4 250 000(2)
Alexander Urbom	3 750 000(2)
Ryan Ellis	3 750 000(1)
Tyler Pitlick	3 250 000(1)
Oliver Wahlstrom	3 000 000(2)
Jordan Greenway	2 275 000(1)
Nikita Zadorov	2 275 000(2)
Kyle Connor	2 275 000(2)
Sam Montembeault	975 000(2)
Trevor Zegras	975 000(1)
Tim Stutzle	975 000(2)
Ryan Poehling	910 000(1)
Ukko-Pekka Luukkonen	780 000(1)
Jake McCabe	700 000(1)

Rachat Tampa

350 000(1)

Current Funds	$37 741 200
Home Games Remaining	0
Avg. Attendance	18 763
Avg. Revenue/Game	$2 927 463
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 290 000
Farm Payroll	$24 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$1 028 220
Projected Expenses	$0 000
Projected Balance	$37 741 200

Salary Commitment

Year: 17	$83 314 000
Year: 18	$44 000 000
Year: 19	$29 500 000
Year: 20	$18 750 000

John Carlson	12 000 000(4)
Ryan McDonagh	7 150 000(1)
Jake Muzzin	6 750 000(2)
Frederik Andersen	6 750 000(4)
Jordan Staal	6 500 000(1)
Tyler Ennis	5 200 000(1)
Dylan Strome	4 750 000(3)
Sam Reinhart	4 550 000(1)
Ryan Spooner	4 550 000(1)
Brandon Montour	3 250 000(1)
Patric Hornqvist	3 002 000(2)
Ilya Kovalchuk	2 925 000(1)
MacKenzie Weegar	2 500 000(3)
Tanner Pearson	2 275 000(1)
Casey Cizikas	1 900 000(2)
Troy Stetcher	1 750 000(3)
Anatoli Golyshev	1 750 000(3)
Robert Hagg	1 723 000(2)
Roope Hintz	1 125 000(1)
Dylan Gambrell	1 125 000(2)
Marcus Hogberg	975 000(1)
Conner Bleackley	715 000(1)
Ilya Konovalov	75 000(1)

Aleksi Heponiemi	8 000(1)
Alexander Volkov	8 000(1)
Gustav Lindstrom	8 000(1)

Current Funds	$37 916 760
Home Games Remaining	0
Avg. Attendance	14 292
Avg. Revenue/Game	$2 915 484
Projected Revenue	$0 000

Expenses

Pro Payroll	$76 698 000
Farm Payroll	$23 480
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	0
Total Game Expenses	$950 872
Projected Expenses	$0 000
Projected Balance	$37 916 760

Salary Commitment

Year: 17	$76 721 480
Year: 18	$39 438 000
Year: 19	$16 100 000
Year: 20	$0 000

Steven Stamkos	9 250 000(3)
Vladimir Tarasenko	8 450 000(1)
Brandon Saad	7 150 000(1)
Rasmus Dahlin	6 750 000(2)
Alexander Khokhlachev	6 000 000(2)
Ryan Strome	6 000 000(3)
Slater Koekkoek	4 550 000(1)
Matthew Murray	4 550 000(1)
Jarred Tinordi	3 250 000(2)
Nicolas Petan	3 250 000(2)
Adam Parsells	2 275 000(1)
Adam Pelech	2 275 000(1)
Zach Sanford	2 048 000(1)
Cal Clutterbuck	1 300 000(2)
Erik Haula	1 225 000(1)
Matt Roy	1 200 000(2)
Austin Wagner	1 040 000(1)
Thomas Novak	1 040 000(1)
Mark Jankowski	975 000(1)
Eeli Tolvanen	910 000(1)
Jeremy Helvig	850 000(3)
Carter Hart	800 000(2)
Victor Mete	780 000(2)
David Cotton	780 000(1)

Jacob Olofsson	8 000(2)
James Greenway	8 000(1)
Spencer Smallman	7 480(1)

Current Funds	$22 840 384
Home Games Remaining	0
Avg. Attendance	16 151
Avg. Revenue/Game	$2 519 623
Projected Revenue	$0 000

Expenses

Pro Payroll	$78 976 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	0
Total Game Expenses	$978 366
Projected Expenses	$0 000
Projected Balance	$22 840 384

Salary Commitment

Year: 17	$78 976 000
Year: 18	$34 481 000
Year: 19	$22 501 000
Year: 20	$0 000

Andrey Vasilevskiy	14 000 000(1)
Erik Karlsson	9 750 000(3)
Jamie Benn	7 150 000(1)
Ryan Murray	5 850 000(2)
Alex Galchenyuk	5 850 000(1)
Ryan Murphy	5 850 000(1)
Kevin Fiala	4 750 000(3)
Josh Ho-Sang	3 500 000(3)
Danton Heinen	3 250 000(2)
Nolan Patrick	3 250 000(1)
Alex Killorn	2 751 000(3)
Sonny Milano	1 750 000(3)
Cristiano DiGiacinto	1 125 000(1)
Alexis Lafreniere	1 105 000(2)
Cal Foote	1 040 000(1)
Parker Wotherspoon	1 040 000(1)
Nick Schneider	1 040 000(1)
Michael McLeod	1 000 000(2)
Jonathan Bernier	950 000(1)
Derek Forbort	925 000(1)
Nikita Zaitsev	875 000(1)
Mathieu Joseph	775 000(2)
Nick Jensen	700 000(1)
Mathieu Perreault	700 000(1)

Current Funds	$14 612 947
Home Games Remaining	0
Avg. Attendance	19 016
Avg. Revenue/Game	$2 183 405
Projected Revenue	$0 000

Expenses

Pro Payroll	$73 219 000
Farm Payroll	$1 145 500
Prospect Fees	$0 000
Coach	$800 000
Games Remaining	0
Total Game Expenses	$916 640
Projected Expenses	$0 000
Projected Balance	$14 612 947

Salary Commitment

Year: 17	$74 364 500
Year: 18	$50 501 000
Year: 19	$19 626 000
Year: 20	$5 750 000

Jaccob Slavin	9 750 000(1)
Mark Visentin	7 150 000(2)
Mikko Rantanen	5 850 000(2)
Zach Bogosian	5 750 000(4)
Vladislav Namestnikov	4 550 000(2)
Mikael Granlund	4 550 000(2)
Joe Hicketts	3 500 000(3)
Nate Schmidt	3 251 000(3)
Joseph Morrow	3 250 000(2)
Andre Burakovsky	3 250 000(2)
Vince Dunn	2 500 000(3)
Drew Shore	2 275 000(1)
Colin White	2 275 000(1)
Tyler Bertuzzi	2 275 000(2)
Travis Dermott	1 750 000(3)
Lukas Vejdemo	1 750 000(3)
Dominik Kahun	1 430 000(1)
Derek Grant	1 300 000(1)
Ryan MacInnis	1 125 000(3)
Brendan Guhle	1 040 000(1)
Andrei Svechnikov	1 040 000(1)
Peyton Krebs	975 000(1)
Thatcher Demko	975 000(1)
Martin Necas	910 000(1)
Adin Hill	748 000(1)

Rachat Det	1 137 500(1)
Josh Brook	8 000(1)

Current Funds	$43 998 828
Home Games Remaining	0
Avg. Attendance	19 368
Avg. Revenue/Game	$3 021 617
Projected Revenue	$0 000

Expenses

Pro Payroll	$76 960 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	0
Total Game Expenses	$953 780
Projected Expenses	$0 000
Projected Balance	$43 998 828

Salary Commitment

Year: 17	$76 960 000
Year: 18	$35 580 000
Year: 19	$15 750 000
Year: 20	$0 000

Oliver Ekman-Larsson	8 450 000(1)
Josh Anderson	7 250 000(1)
David Savard	6 630 000(2)
Andy Welinski	6 000 000(3)
Vincent Trocheck	6 000 000(3)
Sean Monahan	4 750 000(1)
Marcus Johansson	4 550 000(1)
Marc-Edouard Vlasic	3 900 000(1)
Tyler Johnson	3 750 000(3)
Brady Skjei	3 250 000(1)
Samuel Girard	3 000 000(2)
Garret Sparks	2 275 000(2)
Mikhail Grigorenko	2 275 000(1)
Chad Krys	2 250 000(2)
Nick Bonino	2 200 000(2)
Dillon Dube	1 500 000(2)
Juuse Saros	1 300 000(1)
Marcus Foligno	1 250 000(1)
Gabriel Vilardi	1 105 000(1)
Jeremy Lauzon	1 040 000(1)
Cameron Morrison	1 000 000(2)
Quinton Byfield	975 000(2)
Markus Ruusu	780 000(1)
Filip Chlapik	780 000(1)
Nick Paul	700 000(1)

Current Funds	$35 702 122
Home Games Remaining	0
Avg. Attendance	18 118
Avg. Revenue/Game	$2 826 542
Projected Revenue	$0 000

Expenses

Pro Payroll	$79 427 000
Farm Payroll	$700 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	0
Total Game Expenses	$992 402
Projected Expenses	$0 000
Projected Balance	$35 702 122

Salary Commitment

Year: 17	$80 127 000
Year: 18	$51 692 000
Year: 19	$9 375 000
Year: 20	$0 000

Jeff Petry	7 222 000(2)
Ryan Johansen	7 150 000(2)
Justin Faulk	7 150 000(1)
Jesse Puljujarvi	6 750 000(2)
Pat White	5 750 000(2)
Duncan Siemens	4 750 000(3)
Tom Wilson	4 750 000(1)
David Musil	4 550 000(2)
Bryan Rust	3 900 000(1)
Damon Severson	3 500 000(1)
Maxim Letunov	3 500 000(3)
Ilya Samsonov	3 250 000(1)
Linus Ullmark	2 555 000(2)
Ryan Hartman	1 950 000(1)
Mattias Janmark	1 875 000(2)
Adrian Kempe	1 750 000(2)
Mitch VandeSompel	1 625 000(1)
Garnet Hathaway	1 250 000(2)
Dominic Toninato	1 125 000(3)
Adam Erne	1 000 000(2)
Jacob Cederholm	1 000 000(2)
Filip Chytil	910 000(1)
Seth Barton	750 000(2)
Eric Comrie	715 000(2)
Bobby Ryan	700 000(1)

Rachat NSH

700 000(1)

Current Funds	$26 820 537
Home Games Remaining	0
Avg. Attendance	16 087
Avg. Revenue/Game	$2 509 468
Projected Revenue	$0 000

Expenses

Pro Payroll	$65 144 000
Farm Payroll	$6 840 500
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	0
Total Game Expenses	$893 104
Projected Expenses	$0 000
Projected Balance	$26 820 537

Salary Commitment

Year: 17	$71 984 500
Year: 18	$37 643 500
Year: 19	$4 225 000
Year: 20	$0 000

Claude Giroux	11 700 000(1)
Keith Yandle	7 800 000(2)
Jared Cowen	6 750 000(2)
Matt Niskanen	4 323 000(1)
David Rittich	4 225 000(3)
Linus Soderstrom	3 500 000(2)
Brett Pollock	3 500 000(2)
Anthony Cirelli	2 275 000(1)
Isac Lundestrom	2 250 000(1)
Ivan Barbashev	2 000 000(2)
Brandon Sutter	1 900 000(1)
Christian Dvorak	1 750 000(2)
Connor Hall	1 500 000(2)
Zach Aston-Reese	1 460 000(2)
Zemgus Girgensons	1 300 000(1)
Carson Soucy	1 226 000(2)
Eric Robinson	1 125 000(2)
Mac Hollowell	1 000 000(2)
Vitali Kravtsov	1 000 000(2)
Kevin Bahl	800 000(2)
Jay Beagle	800 000(1)
Jonah Gadjovich	780 000(1)
Jason Robertson	780 000(1)
Brendan Lemieux	700 000(1)
Ales Stezka	700 000(1)

Retenu Getzlaf	3 900 000(1)
Retenue Ekholm	2 925 000(1)
Eemeli Rasanen	8 000(1)
Connor Bunnaman	7 500(2)

Current Funds	$29 953 068
Home Games Remaining	0
Avg. Attendance	16 802
Avg. Revenue/Game	$2 620 945
Projected Revenue	$0 000

Expenses

Pro Payroll	$78 835 000
Farm Payroll	$2 107 500
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$999 299
Projected Expenses	$0 000
Projected Balance	$29 953 068

Salary Commitment

Year: 17	$80 942 500
Year: 18	$34 832 500
Year: 19	$5 000 000
Year: 20	$0 000

Nathan MacKinnon	14 000 000(1)
Artemi Panarin	9 750 000(1)
Brayden Point	5 850 000(2)
Adam Larsson	5 850 000(2)
Erik Johnson	5 200 000(1)
Ben Bishop	5 200 000(1)
Mat Clark	4 550 000(1)
Chris Tanev	3 900 000(2)
Cam Atkinson	3 900 000(2)
Alex DeBrincat	2 500 000(3)
Reece Scarlett	2 500 000(3)
William Nylander	2 275 000(2)
Pavel Buchnevich	2 275 000(2)
Brian Gibbons	1 950 000(2)
Mats Zuccarello	1 900 000(1)
Filip Gustavsson	1 500 000(2)
Tommy Vannelli	1 300 000(2)
Derek Stepan	950 000(1)
Kevin Lankinen	950 000(2)
Carl Hagelin	900 000(1)
Henri Jokiharju	780 000(1)
Paul Byron	780 000(1)
Philipp Kurashev	75 000(2)

Retenue Ellis	2 100 000(1)
Adam Fox	7 500(2)

Current Funds	$35 898 526
Home Games Remaining	0
Avg. Attendance	17 478
Avg. Revenue/Game	$2 726 567
Projected Revenue	$0 000

Expenses

Pro Payroll	$82 225 000
Farm Payroll	$7 800
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$1 015 034
Projected Expenses	$0 000
Projected Balance	$35 898 526

Salary Commitment

Year: 17	$82 232 800
Year: 18	$64 295 000
Year: 19	$25 250 000
Year: 20	$0 000

Connor McDavid	12 500 000(3)
Sam Bennett	8 500 000(3)
Erik Gudbranson	8 450 000(2)
Brandon Carlo	7 150 000(2)
Curtis Lazar	5 850 000(2)
Michael Ferland	4 550 000(2)
Jamie Oleksiak	4 550 000(1)
Logan Brown	4 500 000(2)
Derrick Pouliot	3 250 000(1)
Jake DeBrusk	3 250 000(2)
Philippe Desrosiers	3 250 000(2)
Tage Thompson	2 500 000(3)
Jeremy Roy	2 275 000(1)
Quinton Howden	2 275 000(1)
Ryan Donato	1 750 000(3)
Nicolas Beaudin	1 000 000(2)
Jakob F.Karlsson	975 000(2)
Spencer Knight	900 000(1)
Josh Norris	900 000(1)
Drew Helleson	800 000(1)
Trent Frederic	800 000(1)
Conor Timmins	780 000(1)
Wayne Simmonds	700 000(1)
Robert Bortuzzo	700 000(1)
Jack LaFontaine	70 000(2)

Zachary Lauzon

7 800(1)

Current Funds	$43 881 111
Home Games Remaining	0
Avg. Attendance	17 842
Avg. Revenue/Game	$3 079 864
Projected Revenue	$0 000

Expenses

Pro Payroll	$84 055 000
Farm Payroll	$8 500
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$1 037 360
Projected Expenses	$0 000
Projected Balance	$43 881 111

Salary Commitment

Year: 17	$84 063 500
Year: 18	$43 600 000
Year: 19	$23 750 000
Year: 20	$0 000

Dougie Hamilton	8 500 000(3)
Kyle Turris	6 500 000(1)
James VanRiemsdyk	5 750 000(3)
Thomas Chabot	4 875 000(1)
Braden Holtby	4 750 000(1)
Brendan Perlini	4 750 000(3)
Vitek Vanecek	4 750 000(3)
Zack Kassian	4 750 000(2)
Mark Scheifele	4 550 000(1)
Brent Burns	4 550 000(2)
Julius Honka	4 550 000(1)
Kieffer Bellows	4 250 000(2)
Cody Ceci	3 500 000(1)
Cedric Paquette	3 250 000(1)
Sam Steel	2 250 000(2)
Noah Dobson	2 250 000(2)
Jaroslav Halak	2 100 000(1)
Nick Foligno	1 650 000(1)
Marc Staal	1 525 000(1)
Owen Tippett	1 105 000(1)
Jared McIsaac	900 000(2)
Joseph Veleno	900 000(2)
Darren Helm	700 000(1)
Trevor Lewis	700 000(1)
Radko Gudas	700 000(1)

Erik Foley

8 500(1)

Current Funds	$45 831 667
Home Games Remaining	0
Avg. Attendance	18 702
Avg. Revenue/Game	$3 113 859
Projected Revenue	$0 000

Expenses

Pro Payroll	$84 090 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$1 037 683
Projected Expenses	$0 000
Projected Balance	$45 831 667

Salary Commitment

Year: 17	$84 090 000
Year: 18	$36 950 000
Year: 19	$19 250 000
Year: 20	$0 000

Carey Price	10 500 000(1)
Jonathan Huberdeau	8 500 000(3)
Jonathan Toews	8 450 000(2)
Patrick Kane	8 450 000(2)
John Gaudreau	6 000 000(3)
Nicklas Backstrom	5 750 000(1)
Matthew Tkachuk	4 750 000(3)
Alexander Edler	3 900 000(1)
Mark Giordano	3 900 000(1)
Austin Watson	3 750 000(1)
Marco Scandella	3 750 000(1)
Shea Weber	3 250 000(1)
Justin Weller	3 250 000(1)
Lias Andersson	1 463 000(1)
Dmitry Orlov	1 300 000(1)
Pavel Francouz	1 113 000(1)
Jujhar Khaira	1 074 000(1)
Adam Henrique	950 000(1)
Erik Brannstrom	910 000(1)
Nils Lundkvist	800 000(2)
Nils Hoglander	800 000(1)
Brandon Tanev	700 000(1)
Antti Raanta	700 000(1)
Janne Kuokkanen	80 000(1)

Current Funds	$53 950 525
Home Games Remaining	0
Avg. Attendance	18 042
Avg. Revenue/Game	$3 318 749
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 306 000
Farm Payroll	$16 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	0
Total Game Expenses	$1 031 366
Projected Expenses	$0 000
Projected Balance	$53 950 525

Salary Commitment

Year: 17	$83 322 000
Year: 18	$46 658 000
Year: 19	$28 500 000
Year: 20	$0 000

Aaron Ekblad	8 500 000(3)
Mika Zibanejad	8 500 000(3)
Bo Horvat	7 150 000(2)
Tyson Barrie	7 150 000(1)
Cam Fowler	6 750 000(3)
Sebastian Aho	4 875 000(1)
Dylan Larkin	4 750 000(3)
Tomas Tatar	4 550 000(1)
Evan Bouchard	4 250 000(2)
Jordan Binnington	3 500 000(2)
Mike Matheson	3 250 000(1)
Chris Driedger	3 250 000(1)
Brock Boeser	3 250 000(1)
Juuso Valimaki	2 275 000(1)
Barrett Hayton	2 250 000(2)
Alexander Kerfoot	1 854 000(1)
Patrik Nemeth	1 225 000(1)
Joonas Donskoi	1 041 000(1)
Markus Niemelainen	1 000 000(2)
P.E. Bellemare	881 000(1)
Noel Acciari	875 000(1)
Stuart Skinner	780 000(1)
Jakob Silfverberg	700 000(1)
James Neal	700 000(1)

Adam Ginning	8 000(2)
Adam Ruzicka	8 000(1)

Current Funds	$37 492 479
Home Games Remaining	0
Avg. Attendance	17 086
Avg. Revenue/Game	$2 844 739
Projected Revenue	$0 000

Expenses

Pro Payroll	$80 980 000
Farm Payroll	$373 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	0
Total Game Expenses	$1 007 354
Projected Expenses	$0 000
Projected Balance	$37 492 479

Salary Commitment

Year: 17	$81 353 000
Year: 18	$39 040 500
Year: 19	$16 750 000
Year: 20	$3 750 000

Jake Guentzel	9 750 000(1)
Tyler Myers	8 000 000(3)
Sergei Bobrovsky	7 800 000(2)
Oscar Klefbom	7 250 000(1)
Kirill Kabanov	5 850 000(2)
Bryan Young	5 200 000(1)
Teuvo Taravainen	4 550 000(1)
Valentin Zykov	4 550 000(1)
Mathieu Brodeur	3 750 000(4)
Richard Panik	3 250 000(1)
Kasperi Kapanen	3 250 000(2)
Nick Cousins	2 500 000(3)
Louis Belpedio	2 500 000(3)
Tristan Jarry	2 275 000(1)
Denis Reul	1 950 000(2)
Luke Green	1 500 000(2)
Warren Foegele	1 125 000(1)
William Bitten	1 000 000(2)
Artturi Lehkonen	975 000(1)
Sam Gagner	925 000(2)
Boris Katchouk	800 000(1)
Robin Salo	780 000(1)
Frans Nielsen	750 000(1)
Riley Nash	700 000(1)

Rachat Minnesota	350 000(1)
Kody Clark	8 000(2)
Kristoffer Gunnarsson	7 500(1)
Rem Pitlick	7 500(2)

Current Funds	$44 058 703
Home Games Remaining	0
Avg. Attendance	17 765
Avg. Revenue/Game	$3 083 815
Projected Revenue	$0 000

Expenses

Pro Payroll	$77 713 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	0
Total Game Expenses	$962 963
Projected Expenses	$0 000
Projected Balance	$44 058 703

Salary Commitment

Year: 17	$84 213 000
Year: 18	$27 625 000
Year: 19	$19 250 000
Year: 20	$0 000

Taylor Hall	8 450 000(1)
Auston Matthews	7 800 000(1)
Mitch Marner	7 250 000(3)
Semyon Varlamov	6 500 000(1)
Charlie McAvoy	6 000 000(3)
Jakub Zboril	6 000 000(3)
Ryan Suter	4 750 000(1)
Alec Martinez	4 555 000(1)
Mikhail Sergachev	4 250 000(2)
Ryan Getzlaf	3 900 000(1)
Alexander Radulov	3 500 000(1)
Paul Stastny	3 270 000(1)
Corey Perry	3 250 000(1)
Ivan Provorov	3 250 000(1)
Mathew Barzal	3 250 000(1)
Adam Boqvist	2 250 000(2)
Cale Makar	1 463 000(1)
Ryan Reaves	1 073 000(1)
Marco Rossi	975 000(2)
Rasmus Kupari	900 000(2)
Thomas Greiss	877 000(1)
Danny DeKeyser	700 000(1)

Current Funds	$31 571 232
Home Games Remaining	0
Avg. Attendance	17 339
Avg. Revenue/Game	$2 704 773
Projected Revenue	$0 000

Expenses

Pro Payroll	$82 240 000
Farm Payroll	$350 000
Prospect Fees	$0 000
Coach	$800 000
Games Remaining	0
Total Game Expenses	$1 016 951
Projected Expenses	$0 000
Projected Balance	$31 571 232

Salary Commitment

Year: 17	$82 590 000
Year: 18	$38 355 000
Year: 19	$12 750 000
Year: 20	$6 750 000

Jonathan Quick	10 000 000(1)
Chris Bigras	7 150 000(2)
Sean Couturier	6 750 000(4)
Colton Sissons	6 000 000(3)
Brendan Gallagher	5 850 000(2)
Olli Maatta	5 850 000(1)
Griffin Reinhart	4 550 000(1)
Ondrej Palat	4 550 000(1)
Bryan Little	3 900 000(1)
Dylan Demelo	3 250 000(2)
Kyle Palmieri	3 250 000(1)
Mattias Ekholm	2 925 000(1)
Scott Laughton	2 405 000(2)
Kevin Labanc	2 275 000(2)
Denis Guryanov	2 275 000(1)
Kole Lind	2 250 000(2)
Nick Holden	2 000 000(1)
Mack Blackwood	1 300 000(2)
Hayden Hawkey	1 125 000(2)
Kaapo Kakko	1 105 000(1)
Nick Merkley	1 040 000(1)
Oliver Kylington	1 040 000(1)
Riley Sheahan	700 000(1)
Leo Komarov	700 000(1)

Rachat SJS

350 000(1)

Current Funds	$18 012 451
Home Games Remaining	0
Avg. Attendance	14 712
Avg. Revenue/Game	$2 295 003
Projected Revenue	$0 000

Expenses

Pro Payroll	$56 289 000
Farm Payroll	$13 802 500
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$866 970
Projected Expenses	$0 000
Projected Balance	$18 012 451

Salary Commitment

Year: 17	$70 091 500
Year: 18	$39 625 000
Year: 19	$15 850 000
Year: 20	$6 750 000

Milan Lucic	7 150 000(2)
Anders Lee	6 500 000(3)
Dmitry Kulikov	5 750 000(1)
Jared Spurgeon	5 200 000(2)
Nick Schmaltz	4 750 000(1)
Andreas Athanasiou	3 750 000(4)
Louis Domingue	3 250 000(2)
Gustav Nyquist	3 000 000(4)
Mason McDonald	2 275 000(2)
Julien Gauthier	1 750 000(3)
Josh Andersonn	1 500 000(2)
Artur Kayumov	1 500 000(2)
Colton White	1 463 000(1)
Lawson Crouse	1 463 000(1)
Keaton Middleton	1 000 000(2)
Linus Nassen	1 000 000(2)
Jesper Boqvist	910 000(1)
Jay O'Brien	900 000(2)
Ryan Zuhlsdorf	850 000(3)
Maxime Comtois	800 000(1)
Deven Sideroff	748 000(1)
Ondrej Kase	700 000(1)
Ostap Safin	80 000(1)

Rachat Anaheim	8 177 500(1)
Retenue Krug	2 925 000(1)
Retenue Kulikov	2 700 000(1)

Current Funds	$21 334 711
Home Games Remaining	0
Avg. Attendance	15 271
Avg. Revenue/Game	$2 382 395
Projected Revenue	$0 000

Expenses

Pro Payroll	$64 113 000
Farm Payroll	$5 371 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	0
Total Game Expenses	$862 610
Projected Expenses	$0 000
Projected Balance	$21 334 711

Salary Commitment

Year: 17	$69 484 000
Year: 18	$46 563 000
Year: 19	$8 813 000
Year: 20	$4 750 000

Kevin Shattenkirk	6 500 000(1)
Tyler Toffoli	5 850 000(2)
Joel Armia	4 750 000(2)
Frederik Gauthier	4 550 000(2)
Tyson Jost	4 250 000(2)
Alex Iafallo	4 063 000(3)
Evgeny Dadonov	3 250 000(1)
Noah Hanifin	3 250 000(1)
Alexander Nylander	3 000 000(2)
Dante Fabbro	3 000 000(2)
Blake Coleman	3 000 000(4)
William Carrier	2 500 000(1)
Joseph Woll	2 250 000(2)
Christian Fischer	1 750 000(4)
Libor Hajek	1 500 000(2)
Taylor Raddysh	1 500 000(2)
Tyler Benson	1 500 000(2)
Andrew Peeke	1 500 000(2)
Evan Smith	1 040 000(1)
Kristian Vesalainen	910 000(1)
Lassi Thompson	900 000(1)
Ty Dellandrea	900 000(2)
Connor Dewar	800 000(2)
Olivier Rodrigue	800 000(2)
Jett Woo	800 000(2)

Retenue Holtby	1 750 000(1)
Rachat DAL	1 563 000(1)
Retenue Mantha	1 250 000(1)
Serron Noel	800 000(2)
Matthew Robertson	8 000(1)

Current Funds	$46 801 702
Home Games Remaining	0
Avg. Attendance	16 894
Avg. Revenue/Game	$2 838 049
Projected Revenue	$0 000

Expenses

Pro Payroll	$59 085 000
Farm Payroll	$6 007 800
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	0
Total Game Expenses	$815 156
Projected Expenses	$0 000
Projected Balance	$46 801 702

Salary Commitment

Year: 17	$65 092 800
Year: 18	$45 857 000
Year: 19	$20 142 000
Year: 20	$17 688 000

Jakub Voracek	7 101 000(4)
Viktor Arvidsson	6 000 000(2)
Devon Toews	5 778 000(4)
Zach Hyman	4 809 000(4)
Adam Lowry	4 750 000(2)
Jacob Markstrom	3 885 000(2)
Miro Heiskanen	3 250 000(1)
Adam Gaudette	2 454 000(3)
Joel ErikssonEk	2 275 000(1)
Ryan Lindgren	2 250 000(2)
Dennis Cholowski	2 250 000(2)
Martin Kaut	1 500 000(2)
Brett Howden	1 500 000(2)
Justin Holl	1 500 000(2)
Jake Oettinger	1 463 000(1)
Anthony Duclair	1 300 000(2)
Jared McCann	1 125 000(1)
Brett Lernout	975 000(1)
Moritz Seider	975 000(1)
Nick Suzuki	910 000(1)
Timothy Liljegren	780 000(1)
David Kampf	780 000(2)
Maksim Zhukov	750 000(1)
Luke Glendening	725 000(1)

Retenue Backstrom	3 500 000(1)
Retenue Watson	2 100 000(1)
Rachat Arizona	400 000(1)
Dylan Samberg	7 800(1)

Current Funds	$43 304 956
Home Games Remaining	0
Avg. Attendance	17 314
Avg. Revenue/Game	$3 061 208
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 506 000
Farm Payroll	$15 800
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$1 030 754
Projected Expenses	$0 000
Projected Balance	$43 304 956

Salary Commitment

Year: 17	$83 521 800
Year: 18	$55 300 000
Year: 19	$10 500 000
Year: 20	$5 750 000

John Tavares	8 450 000(2)
Aleksander Barkov	7 150 000(2)
Ben Chiarot	7 150 000(1)
Jeff Skinner	7 150 000(2)
Luke Shenn	6 750 000(2)
Joe Pavelski	5 750 000(1)
Ryan O'Reilly	5 750 000(4)
Alex Nedeljkovic	4 750 000(3)
Madison Bowey	4 550 000(2)
Brady Tkachuk	4 250 000(2)
Darcy Kuemper	4 100 000(2)
Jake Allen	3 500 000(1)
Yanni Gourde	2 600 000(1)
Nico Hischier	2 275 000(1)
Alex Goligoski	1 750 000(1)
Alfons Malmstrom	1 500 000(2)
Trevor Carrick	1 300 000(1)
Ty Smith	900 000(2)
Vasily Podkolzin	900 000(1)
Andrew Cogliano	881 000(1)
Derick Brassard	700 000(1)
Calvin de Haan	700 000(1)
Jason Demers	700 000(1)

Marcus Davidsson	8 000(1)
Brett Leason	7 800(1)

Current Funds	$47 722 888
Home Games Remaining	0
Avg. Attendance	18 408
Avg. Revenue/Game	$3 092 707
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 252 000
Farm Payroll	$820 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	0
Total Game Expenses	$1 037 463
Projected Expenses	$0 000
Projected Balance	$47 722 888

Salary Commitment

Year: 17	$84 072 000
Year: 18	$60 550 000
Year: 19	$20 250 000
Year: 20	$0 000

Shea Theodore	8 500 000(2)
Haydn Fleury	7 250 000(3)
Logan Couture	7 150 000(2)
Jakub Vrana	6 000 000(3)
Travis Sanheim	6 000 000(2)
Filip Forsberg	5 850 000(1)
Connor Hellebuyck	5 850 000(2)
Evgeny Kuznetsov	5 850 000(2)
Tomas Hertl	4 750 000(3)
Max Domi	4 550 000(2)
Duncan Keith	3 611 000(1)
Mike Green	3 250 000(1)
Esa Lindell	1 950 000(1)
Casey DeSmith	1 625 000(1)
Jordan Kyrou	1 500 000(2)
Jeremy Bracco	1 463 000(1)
Michael McNiven	1 463 000(1)
Henrik Borgstrom	1 125 000(3)
Luke Kunin	1 125 000(3)
Philip Broberg	975 000(1)
Kailer Yamamoto	910 000(1)
Grigori Denisenko	900 000(2)
Andreas Johnsson	825 000(1)
Mario Ferraro	780 000(1)

Rachat Win	812 500(1)
Ian Mitchell	7 500(1)

Current Funds	$30 678 991
Home Games Remaining	0
Avg. Attendance	19 238
Avg. Revenue/Game	$2 775 221
Projected Revenue	$0 000

Expenses

Pro Payroll	$82 555 000
Farm Payroll	$1 658 500
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	0
Total Game Expenses	$1 045 287
Projected Expenses	$0 000
Projected Balance	$30 678 991

Salary Commitment

Year: 17	$84 213 500
Year: 18	$55 848 500
Year: 19	$24 348 500
Year: 20	$0 000

Mark Stone	10 500 000(2)
Max Pacioretty	9 250 000(2)
Alex Pietrangelo	8 000 000(3)
Sidney Crosby	8 000 000(1)
Seth Jones	7 250 000(1)
Charles O. Roussel	5 750 000(2)
Robin Lehner	5 750 000(3)
Brayden McNabb	4 225 000(3)
Jon A.Marchessault	3 750 000(1)
William Karlsson	3 500 000(3)
Jason Dickinson	3 250 000(2)
Travis Hamonic	2 750 000(2)
Matt Nieto	2 275 000(1)
Chandler Stephenson	1 430 000(1)
Keegan Kolesar	1 125 000(3)
Michael Amadio	1 040 000(3)
Nicolas Hague	910 000(1)
Pyotr Kochetkov	900 000(1)
Sean Kuraly	725 000(1)
Sven Baertschi	700 000(1)
Laurent Brossoit	700 000(3)
Ben Hutton	700 000(1)
Nicolas Roy	75 000(1)

Rachat Vegas	1 650 000(1)
Frederic Allard	8 500(3)

Current Funds	$45 260 296
Home Games Remaining	0
Avg. Attendance	17 450
Avg. Revenue/Game	$2 977 703
Projected Revenue	$0 000

Expenses

Pro Payroll	$84 019 000
Farm Payroll	$8 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	0
Total Game Expenses	$1 039 963
Projected Expenses	$0 000
Projected Balance	$45 260 296

Salary Commitment

Year: 17	$84 027 000
Year: 18	$44 396 000
Year: 19	$12 000 000
Year: 20	$8 500 000

J.T. Miller	11 000 000(1)
P.K. Subban	7 800 000(2)
Neal Pionk	7 250 000(1)
Evander Kane	7 150 000(1)
T.J. Tynan	7 150 000(2)
Calvin Pickard	5 850 000(2)
Erik Gustafsson	5 395 000(2)
Kyle Beach	4 750 000(4)
Anthony Mantha	4 750 000(1)
Sebastian Colberg	4 550 000(1)
Reilly Smith	3 750 000(4)
Jonas Brodin	3 500 000(3)
Mike Hoffman	2 600 000(2)
Kale Clague	1 500 000(2)
Calle Jarnkrok	1 126 000(2)
Ethan Bear	1 040 000(1)
Jeremy Gregoire	975 000(2)
Nikita Gusev	802 000(1)
Johan Larsson	801 000(1)
Keith Petruzzelli	800 000(1)
Philippe Myers	780 000(1)
Evan Rodrigues	700 000(1)

Jack Roslovic

8 000(1)