Current Funds	$30 385 208
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$62 430 000
Farm Payroll	$18 836 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$1 006 293
Projected Expenses	$82 516 000
Projected Balance	-$52 130 792

Salary Commitment

Year: 17	$81 266 000
Year: 18	$47 182 500
Year: 19	$8 250 000
Year: 20	$0 000

Alexander Burmistrov	8 050 000(2)
Andrew Copp	7 250 000(1)
Noah Juulsen	6 000 000(2)
Robin Lehner	5 750 000(2)
Esa Lindell	4 750 000(3)
Alex Tuch	3 500 000(2)
Lias Andersson	3 500 000(3)
Brandon Halverson	3 500 000(2)
Daniel Sprong	2 500 000(2)
Hampus Lindholm	2 500 000(2)
Timo Meier	2 275 000(1)
Filip Hronek	1 750 000(2)
Maxime Comtois	1 500 000(2)
Ryan McLeod	1 500 000(1)
Henrik Borgstrom	1 125 000(2)
Joel Farabee	1 000 000(1)
Morgan Frost	1 000 000(2)
Cameron Morrison	1 000 000(1)
Nils Hoglander	1 000 000(2)
Samuel Ersson	750 000(1)
Simon Lundmark	750 000(2)
Calvin de Haan	700 000(1)
Darren Helm	700 000(1)
Cameron Hillis	80 000(1)

Rachat New Jersey	6 938 500(1)
Rachat Boedker	5 200 000(1)
Retenue Letang	4 290 000(1)
Retenue Klingberg	2 400 000(1)
Jayden Struble	7 500(2)

Current Funds	$92 572 584
Home Games Remaining	37
Avg. Attendance	19 853
Avg. Revenue/Game	$3 097 068
Projected Revenue	$114 591 516

Expenses

Pro Payroll	$82 050 000
Farm Payroll	$1 007 500
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	75
Total Game Expenses	$1 028 140
Projected Expenses	$77 110 518
Projected Balance	$130 053 582

Salary Commitment

Year: 17	$83 057 500
Year: 18	$42 150 000
Year: 19	$10 750 000
Year: 20	$0 000

David Pastrnak	9 750 000(2)
Sergei Bobrovsky	7 800 000(1)
Roland McKeown	7 250 000(2)
Nino Niederreiter	7 150 000(1)
Shayne Gostiebehere	6 000 000(2)
Elias Pettersson	6 000 000(3)
Yakov Trenin	4 750 000(3)
Josh Archibald	4 550 000(1)
Olli Juolevi	4 250 000(1)
Dustin Byfuglien	4 000 000(1)
K'Andre Miller	3 000 000(1)
Alex Turcotte	3 000 000(2)
Robby Fabbri	1 750 000(1)
Christian Dvorak	1 750 000(1)
Jake Evans	1 500 000(2)
Max Jones	1 500 000(1)
Daniil Tarasov	1 500 000(2)
Will Butcher	900 000(1)
Dominik Bokk	900 000(1)
Igor Shestyorkin	850 000(1)
Jackson LaCombe	800 000(2)
Nolan Foote	800 000(2)
Ryan Johnson	800 000(2)
Alexander Alexeyev	800 000(1)
Josh Bailey	700 000(1)

Rachat Rangers

1 007 500(1)

Current Funds	$110 300 053
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$59 043 000
Farm Payroll	$9 650 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$849 915
Projected Expenses	$69 693 000
Projected Balance	$40 607 053

Salary Commitment

Year: 17	$70 943 000
Year: 18	$25 925 000
Year: 19	$4 750 000
Year: 20	$0 000

Nikita Kucherov	9 750 000(2)
Auston Matthews	7 250 000(1)
Tyler Toffoli	6 750 000(1)
Denis Guryanov	4 750 000(3)
Brian Dumoulin	3 950 000(2)
Nick Schmaltz	3 500 000(2)
Kirby Dach	3 000 000(2)
Dante Fabbro	3 000 000(1)
Joseph Woll	2 250 000(1)
Brian Gibbons	1 950 000(1)
Mirco Mueller	1 918 000(1)
Justin Holl	1 500 000(1)
Andrew Peeke	1 500 000(1)
Kris Russell	1 250 000(1)
Jamie Drysdale	975 000(1)
Lucas Raymond	975 000(1)
Owen Power	975 000(2)
Seth Jarvis	900 000(1)
Adam Henrique	800 000(1)
Jett Woo	800 000(1)
James Reimer	750 000(1)
Adam Lowry	700 000(1)
Pheonix Copley	700 000(1)
Nicolas Ritchie	700 000(1)
Pat Maroon	700 000(1)

Retenue Seguin	3 700 000(1)
Rachat Subban	3 500 000(1)
Retenue Larsson	2 100 000(1)
Rachat Islanders	350 000(1)

Current Funds	$73 938 272
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$73 864 000
Farm Payroll	$2 725 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$952 305
Projected Expenses	$78 089 000
Projected Balance	-$4 150 728

Salary Commitment

Year: 17	$76 214 000
Year: 18	$63 364 000
Year: 19	$21 000 000
Year: 20	$0 000

Roman Josi	9 250 000(3)
Nikolaj Ehlers	8 500 000(2)
Jack Hughes	6 750 000(2)
Dominik Masin	6 000 000(2)
Brett Pesce	4 750 000(3)
John Gibson	4 750 000(2)
Casey Mittelstadt	3 500 000(2)
Matej Tomek	3 500 000(3)
Mike Matheson	3 500 000(3)
Evgeny Svechnikov	3 250 000(1)
Jacob de la Rose	3 250 000(1)
Oskar Lindblom	2 650 000(2)
Adam Gaudette	2 454 000(2)
Ryan Lindgren	2 250 000(1)
Frank Vatrano	1 560 000(2)
Raphael Lavoie	1 500 000(2)
Alexander Holtz	975 000(1)
Ville Heinola	900 000(2)
Matthew Strome	800 000(2)
Nathan Legare	800 000(2)
Jeremy Swayman	750 000(2)
Artemi Knyazev	750 000(2)
David Farrance	700 000(2)
Frederick Gaudreau	700 000(1)
Ryan Francis	75 000(1)

Retenue Marchand	1 250 000(1)
Retenue Zucker	1 100 000(1)
Rachat Pittsburgh	375 000(0)

Current Funds	$190 917 337
Home Games Remaining	29
Avg. Attendance	19 267
Avg. Revenue/Game	$4 439 117
Projected Revenue	$128 734 393

Expenses

Pro Payroll	$84 121 000
Farm Payroll	$21 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	55
Total Game Expenses	$1 044 415
Projected Expenses	$57 442 805
Projected Balance	$262 208 925

Salary Commitment

Year: 17	$84 142 000
Year: 18	$40 971 000
Year: 19	$13 970 000
Year: 20	$0 000

Jack Dougherty	8 500 000(2)
Anze Kopitar	7 750 000(1)
Morgan Rielly	7 250 000(3)
Brad Marchand	6 750 000(1)
Radek Faksa	6 000 000(2)
Patrick Laine	5 500 000(1)
Ryan Nugent-Hopkins	4 750 000(1)
Valeri Nichushkin	4 550 000(1)
Alexander Wennberg	4 220 000(3)
Marc-Andre Fleury	4 000 000(2)
Dmitry Orlov	4 000 000(2)
Patrice Bergeron	3 900 000(1)
Shea Weber	3 250 000(1)
Vitali Abramov	2 500 000(3)
Jake Bean	2 250 000(1)
Quinn Hughes	2 250 000(1)
Rickard Rakell	2 001 000(2)
Tobias Bjornfot	900 000(2)
Alex Formenton	800 000(2)
Arthur Kaliyev	800 000(2)
Jonathan Bernier	725 000(1)
Lars Eller	700 000(1)
Eric Comrie	700 000(1)
David Gustafsson	75 000(1)

Backup D	7 000(1)
Backup D	7 000(1)
Backup D	7 000(1)

Current Funds	$79 415 804
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$79 862 000
Farm Payroll	$927 500
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$997 433
Projected Expenses	$81 789 500
Projected Balance	-$2 373 696

Salary Commitment

Year: 17	$80 789 500
Year: 18	$48 450 000
Year: 19	$22 000 000
Year: 20	$0 000

Phil Kessel	9 750 000(1)
Zach Werenski	6 000 000(3)
Rasmus Ristolainen	6 000 000(3)
Nathan Beaulieu	5 850 000(1)
J.G. Pageau	5 750 000(1)
Justin Schultz	5 200 000(2)
Tuukka Rask	4 750 000(2)
Joonas Korpisalo	4 750 000(3)
Elias Lindholm	3 500 000(2)
Josh Morrissey	3 250 000(1)
Chris Kreider	2 750 000(3)
Lucas Johansen	2 500 000(2)
Rasmus Asplund	2 500 000(2)
Sebastian Colberg	2 500 000(3)
Klim Kostin	2 250 000(2)
Dylan Cozens	2 250 000(2)
Yegor Korshkov	1 750 000(2)
Riley Tufte	1 500 000(1)
Artur Kayumov	1 500 000(1)
Mason Marchment	1 137 000(1)
Jesse Ylonen	1 000 000(1)
Christian Wolanin	975 000(1)
Drake Batherson	950 000(2)
Dillon Hamaliuk	800 000(2)
Max Lajoie	700 000(1)

Retenue Malkin	500 000(1)
Rachat Ottawa	350 000(1)
Evan Cormier	70 000(1)
Niklas Nordgren	7 500(1)

Current Funds	$119 954 918
Home Games Remaining	31
Avg. Attendance	19 608
Avg. Revenue/Game	$4 150 622
Projected Revenue	$128 669 282

Expenses

Pro Payroll	$80 825 000
Farm Payroll	$155 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	64
Total Game Expenses	$999 756
Projected Expenses	$63 984 390
Projected Balance	$184 639 810

Salary Commitment

Year: 17	$80 980 000
Year: 18	$32 680 000
Year: 19	$16 900 000
Year: 20	$6 150 000

Victor Hedman	9 250 000(2)
Jaden Schwartz	8 450 000(1)
Joe Pavelski	6 525 000(1)
Ilya Sorokin	6 150 000(4)
Clayton Keller	6 000 000(3)
Petr Mrazek	5 850 000(1)
David Savard	4 750 000(1)
Christian Thomas	4 750 000(3)
Samuel Morin	4 550 000(1)
Dillon Heatherington	3 250 000(1)
Taylor Cammarata	3 250 000(1)
Nail Yakupov	3 250 000(1)
Michael Bunting	2 275 000(1)
Bowen Byram	2 250 000(2)
Alec Martinez	2 100 000(1)
Cody Glass	1 500 000(2)
Jarret Tyszka	1 500 000(2)
Brandon Gignac	1 125 000(2)
Brendan Brisson	900 000(1)
Andrew Mangiapane	850 000(1)
Jack Drury	800 000(1)
Connor Ingram	750 000(1)
Jonathan Gruden	750 000(1)

Robert Mastrosimone	80 000(2)
Ilya Nikolayev	75 000(2)

Current Funds	$116 104 738
Home Games Remaining	38
Avg. Attendance	19 791
Avg. Revenue/Game	$3 894 869
Projected Revenue	$148 005 022

Expenses

Pro Payroll	$84 238 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	76
Total Game Expenses	$1 045 585
Projected Expenses	$79 464 488
Projected Balance	$184 645 272

Salary Commitment

Year: 17	$84 238 000
Year: 18	$53 312 000
Year: 19	$27 695 000
Year: 20	$0 000

Ryan Pulock	7 175 000(3)
Oscar Dansk	6 000 000(2)
Matt Duchene	5 750 000(2)
Mattias Ekholm	5 750 000(1)
Oliver Ekman-Larsson	5 750 000(3)
Robert Thomas	5 500 000(1)
Kevin Hayes	5 010 000(3)
Brock Nelson	5 010 000(3)
Blake Wheeler	4 750 000(1)
Phillip Danault	4 750 000(2)
Marcus Pettersson	4 750 000(2)
Gabriel Carlsson	4 750 000(3)
Oliver Bjorkstrand	4 550 000(1)
Jamie Benn	3 750 000(1)
Michael Rasmussen	3 000 000(2)
Mats Zuccarello	2 201 000(1)
Alexandar Georgiev	1 367 000(2)
Carter Verhaeghe	1 300 000(1)
Mattias Samuelsson	900 000(1)
Logan Hutsko	750 000(1)
Luke Glendening	700 000(1)
Dustin Tokarski	700 000(1)
Jonathan Tychonick	75 000(1)

Current Funds	$68 406 938
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$66 940 000
Farm Payroll	$6 750 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$910 854
Projected Expenses	$74 690 000
Projected Balance	-$6 283 062

Salary Commitment

Year: 17	$73 690 000
Year: 18	$14 000 000
Year: 19	$7 250 000
Year: 20	$0 000

Darnell Nurse	9 750 000(1)
Chris Gibson	8 450 000(1)
Slater Koekkoek	7 250 000(3)
Filip Zadina	4 250 000(1)
Tyson Jost	4 250 000(1)
Anthony DeAngelo	3 500 000(1)
Rocco Grimaldi	3 500 000(2)
Paul Stastny	3 235 000(1)
Mike Hoffman	2 600 000(1)
Jesperi Kotkaniemi	2 250 000(1)
Joni Ikonen	2 250 000(2)
Sean Durzi	2 250 000(1)
Dillon Dube	1 500 000(1)
Adam Mascherin	1 500 000(1)
Travis Konecny	1 125 000(1)
Ukko-Pekka Luukkonen	1 000 000(2)
Kevin Lankinen	950 000(1)
Rasmus Sandin	900 000(1)
Liam Foudy	900 000(1)
Akil Thomas	800 000(1)
Bode Wilde	800 000(1)
Jacob Bernard-Docker	800 000(1)
Ryan Merkley	800 000(1)
Jonatan Berggren	800 000(1)
David Kampf	780 000(1)
Alex Cotton	750 000(1)

Retenue Landeskog	3 500 000(1)
Retenue Murphy	2 250 000(1)
Rachat Toronto	1 000 000(1)

Current Funds	$120 446 602
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$81 845 000
Farm Payroll	$450 000
Prospect Fees	$0 000
Coach	$2 000 000
Games Remaining	82
Total Game Expenses	$1 027 988
Projected Expenses	$84 295 000
Projected Balance	$36 151 602

Salary Commitment

Year: 17	$82 295 000
Year: 18	$22 500 000
Year: 19	$17 750 000
Year: 20	$0 000

Leon Draisaitl	12 500 000(1)
Kyle Connor	11 000 000(1)
Jacob Trouba	8 500 000(3)
Chris Bigras	7 150 000(1)
Michael Lee	5 750 000(3)
Pierre-Luc Dubois	5 500 000(1)
Kristopher Letang	4 290 000(1)
Alexander Khokhlachev	3 750 000(1)
Adam Parsells	3 500 000(3)
Jason Dickinson	3 250 000(1)
Oliver Wahlstrom	3 000 000(1)
Tage Thompson	2 500 000(2)
Trevor Zegras	2 250 000(2)
Noah Dobson	2 250 000(1)
Tim Stutzle	975 000(1)
Braden Schneider	900 000(1)
Ty Dellandrea	900 000(1)
Dawson Mercer	900 000(1)
Carter Hart	800 000(1)
Darcy Kuemper	700 000(1)
Mikael Backlund	700 000(1)
Radko Gudas	700 000(1)
Adam Ginning	80 000(1)

Retenue Ovechkin

450 000(1)

Current Funds	$101 885 274
Home Games Remaining	36
Avg. Attendance	18 825
Avg. Revenue/Game	$3 567 794
Projected Revenue	$128 440 584

Expenses

Pro Payroll	$78 598 000
Farm Payroll	$1 115 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	70
Total Game Expenses	$987 354
Projected Expenses	$69 114 756
Projected Balance	$161 211 102

Salary Commitment

Year: 17	$79 713 000
Year: 18	$56 705 000
Year: 19	$42 935 000
Year: 20	$4 750 000

John Carlson	12 000 000(3)
Pavel Zacha	7 250 000(3)
Jake Muzzin	6 750 000(1)
Frederik Andersen	6 750 000(3)
Sam Reinhart	6 000 000(3)
Tyler Ennis	5 200 000(1)
Sidney Crosby	4 750 000(4)
Ryan McDonagh	4 750 000(2)
Dylan Strome	4 750 000(2)
Brandon Montour	3 500 000(3)
Casey Cizikas	1 900 000(1)
Tanner Pearson	1 900 000(1)
Thomas Novak	1 750 000(3)
Troy Stetcher	1 750 000(2)
Anatoli Golyshev	1 750 000(2)
Robert Hagg	1 723 000(1)
Jonathan Dahlen	1 125 000(1)
Dylan Gambrell	1 125 000(1)
Ilya Konovalov	850 000(3)
Yegor Chinakhov	850 000(1)
Scott Mayfield	700 000(1)
Casey DeSmith	700 000(1)
Aleksi Heponiemi	700 000(2)
Alexander Romanov	75 000(1)

Rachat Floride	875 000(1)
Alexander Volkov	85 000(1)
Gustav Lindstrom	85 000(3)
Riley Stillman	70 000(2)

Current Funds	$60 399 912
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$81 300 000
Farm Payroll	$83 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$1 010 768
Projected Expenses	$82 883 000
Projected Balance	-$22 483 088

Salary Commitment

Year: 17	$81 383 000
Year: 18	$49 650 000
Year: 19	$30 250 000
Year: 20	$0 000

Jonathan Drouin	8 450 000(1)
Drew Doughty	8 000 000(3)
Rasmus Dahlin	6 750 000(1)
Vladimir Tarasenko	6 750 000(3)
Ryan Strome	6 000 000(2)
Tim Bozon	6 000 000(3)
Elvis Merzlikins	4 750 000(3)
Madison Bowey	4 550 000(1)
Zach Sanford	3 500 000(2)
Jarred Tinordi	3 250 000(1)
Blake Coleman	3 000 000(3)
Jared Spurgeon	2 750 000(1)
Kole Lind	2 250 000(1)
Austin Wagner	1 750 000(2)
Adam Pelech	1 750 000(2)
David Cotton	1 750 000(3)
Pyotr Kochetkov	1 500 000(2)
Jaret Anderson-Dolan	1 500 000(2)
Eeli Tolvanen	1 500 000(2)
Cal Clutterbuck	1 300 000(1)
Lassi Thompson	1 000 000(2)
Simon Holmstrom	900 000(2)
Filip Hallander	800 000(1)
Gabriel Fortier	800 000(1)
Justus Annunen	750 000(1)

Alec Regula	75 000(1)
Jacob Olofsson	8 000(1)

Current Funds	$76 513 309
Home Games Remaining	38
Avg. Attendance	18 049
Avg. Revenue/Game	$3 643 705
Projected Revenue	$138 460 790

Expenses

Pro Payroll	$80 551 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	76
Total Game Expenses	$997 573
Projected Expenses	$75 815 561
Projected Balance	$139 158 538

Salary Commitment

Year: 17	$80 551 000
Year: 18	$54 551 000
Year: 19	$29 500 000
Year: 20	$6 750 000

Andrey Vasilevskiy	9 750 000(3)
Erik Karlsson	9 750 000(2)
Max Pacioretty	6 750 000(1)
Ryan Murphy	6 750 000(4)
Ryan Murray	5 850 000(1)
Cal Foote	4 750 000(3)
Kevin Fiala	4 750 000(2)
Alex Galchenyuk	4 750 000(3)
Nolan Patrick	3 500 000(3)
Josh Ho-Sang	3 500 000(2)
Danton Heinen	3 250 000(1)
Alex Killorn	2 751 000(2)
Torey Krug	2 750 000(1)
Cristiano DiGiacinto	1 750 000(2)
Sonny Milano	1 750 000(2)
Anton Stralman	1 250 000(1)
Alexis Lafreniere	1 105 000(1)
Michael McLeod	1 000 000(1)
Jake Allen	975 000(1)
Sam Colangelo	800 000(1)
Vladislav Firstov	800 000(2)
Mathieu Joseph	750 000(1)
Karel Vejmelka	750 000(1)
Derek Forbort	700 000(1)
Backup D	70 000(1)

Current Funds	$38 889 698
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$81 301 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$1 012 817
Projected Expenses	$83 051 000
Projected Balance	-$44 161 302

Salary Commitment

Year: 17	$81 301 000
Year: 18	$42 876 000
Year: 19	$22 750 000
Year: 20	$8 000 000

Taylor Hall	8 000 000(4)
Jaccob Slavin	7 250 000(3)
Mark Visentin	7 150 000(1)
Thatcher Demko	6 000 000(1)
Mikko Rantanen	5 850 000(1)
Zach Bogosian	5 750 000(3)
Vladislav Namestnikov	4 550 000(1)
Mikael Granlund	4 550 000(1)
Joe Hicketts	3 500 000(2)
Nate Schmidt	3 251 000(2)
Andre Burakovsky	3 250 000(1)
Andrei Svechnikov	3 000 000(2)
Dominik Kahun	2 500 000(1)
Vince Dunn	2 500 000(2)
Tyler Bertuzzi	2 275 000(1)
Martin Necas	2 250 000(2)
Travis Dermott	1 750 000(2)
Lukas Vejdemo	1 750 000(2)
Colin White	1 750 000(3)
Ryan MacInnis	1 125 000(2)
Josh Brook	1 000 000(2)
Jack Quinn	900 000(1)
Mike Reilly	700 000(1)
Scott Wedgewood	700 000(1)

Current Funds	$85 765 049
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$71 575 000
Farm Payroll	$4 700 500
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$945 433
Projected Expenses	$77 525 500
Projected Balance	$8 239 549

Salary Commitment

Year: 17	$76 275 500
Year: 18	$51 758 000
Year: 19	$31 250 000
Year: 20	$0 000

Juuse Saros	7 250 000(3)
Mikhail Grigorenko	6 000 000(3)
Andy Welinski	6 000 000(2)
Josh Anderson	6 000 000(3)
Vincent Trocheck	6 000 000(2)
Brady Skjei	4 750 000(3)
Marcus Johansson	4 750 000(3)
Tyler Johnson	3 750 000(2)
Alexander Urbom	3 750 000(1)
Brett Pollock	3 500 000(1)
Logan Stanley	2 500 000(3)
Gabriel Vilardi	2 250 000(2)
Chad Krys	2 250 000(1)
Cam Talbot	2 000 000(1)
Michael DalColle	1 750 000(2)
Gustav Forsling	1 550 000(1)
Rasmus Andersson	1 300 000(1)
Sean Day	1 000 000(1)
Quinton Byfield	975 000(1)
Nikita Okhotyuk	750 000(2)
Paul Byron	700 000(1)
Blake Lizotte	700 000(1)
Brett Ritchie	700 000(1)
Trevor Moore	700 000(1)
Cal Petersen	700 000(1)

Retenue Savard	1 880 000(1)
Retenue Edmundson	1 600 000(1)
Rachat St-Louis	1 137 500(1)
Seth Barton	75 000(1)
Matthew Robertson	8 000(2)

Current Funds	$98 556 389
Home Games Remaining	32
Avg. Attendance	18 696
Avg. Revenue/Game	$3 312 878
Projected Revenue	$106 012 096

Expenses

Pro Payroll	$77 025 000
Farm Payroll	$6 445 500
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	64
Total Game Expenses	$1 033 177
Projected Expenses	$66 123 317
Projected Balance	$138 445 168

Salary Commitment

Year: 17	$83 470 500
Year: 18	$42 200 000
Year: 19	$16 525 000
Year: 20	$0 000

Ilya Samsonov	7 250 000(3)
Ryan Johansen	7 150 000(1)
Jesse Puljujarvi	6 750 000(1)
Conor Garland	6 000 000(1)
John Gaudreau	6 000 000(2)
Vladislav Gavrikov	5 525 000(3)
Brandon Saad	4 750 000(2)
Duncan Siemens	4 750 000(2)
Ryan Ellis	4 550 000(1)
Andreas Athanasiou	3 750 000(3)
Josh Manson	3 250 000(1)
Alexander Kerfoot	2 525 000(2)
Joel Edmundson	1 900 000(1)
Trevor VanRiemsdyk	1 900 000(2)
Mattias Janmark	1 875 000(1)
Artturi Lehkonen	1 525 000(2)
Filip Chytil	1 000 000(2)
Jacob Cederholm	1 000 000(1)
Sam Montembeault	975 000(1)
Antti Tuomisto	800 000(2)
Brayden Tracey	800 000(2)
Connor McMichael	800 000(2)
Matt Villalta	750 000(2)
Jan Jenik	750 000(1)
Marc Staal	700 000(1)

Retenue Petry	3 611 000(1)
Rachats Nashville	2 759 500(1)
Samuel Bolduc	75 000(2)

Current Funds	$63 503 956
Home Games Remaining	38
Avg. Attendance	19 568
Avg. Revenue/Game	$3 052 608
Projected Revenue	$115 999 104

Expenses

Pro Payroll	$73 416 000
Farm Payroll	$5 116 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	76
Total Game Expenses	$976 000
Projected Expenses	$74 176 000
Projected Balance	$105 327 060

Salary Commitment

Year: 17	$78 532 000
Year: 18	$40 696 000
Year: 19	$14 000 000
Year: 20	$0 000

Keith Yandle	7 800 000(1)
Ryan Graves	7 250 000(1)
Claude Giroux	6 750 000(2)
Jared Cowen	6 750 000(1)
Ryan O'Reilly	5 750 000(3)
Anthony Cirelli	4 750 000(3)
Jason Robertson	4 250 000(2)
David Rittich	4 225 000(2)
Ales Stezka	3 500 000(3)
Ville Husso	3 500 000(1)
Nick Cousins	2 500 000(2)
Connor Brown	2 280 000(2)
Nick Paul	2 100 000(2)
Lawson Crouse	1 750 000(2)
Alfons Malmstrom	1 500 000(1)
Zach Aston-Reese	1 460 000(1)
Carson Soucy	1 226 000(1)
Jonah Gadjovich	1 125 000(2)
Josh Mahura	1 000 000(1)
Philip Tomasino	900 000(2)
Kevin Bahl	800 000(1)
Jamieson Rees	800 000(2)
Connor Bunnaman	750 000(1)
Justin Braun	700 000(1)

Retenue Couture	3 400 000(1)
Retenue Tavares	1 700 000(1)
Albin Grewe	8 000(2)
Yegor Afanasyev	8 000(2)

Current Funds	$64 415 990
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$74 392 000
Farm Payroll	$1 733 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$943 598
Projected Expenses	$77 375 000
Projected Balance	-$12 959 010

Salary Commitment

Year: 17	$77 625 000
Year: 18	$46 591 000
Year: 19	$22 775 000
Year: 20	$1 900 000

Nathan MacKinnon	11 000 000(3)
Adam Fox	9 750 000(1)
Simon Despres	6 500 000(2)
Jakub Vrana	6 000 000(2)
Brayden Point	5 850 000(1)
Ben Bishop	4 000 000(3)
Cam Atkinson	3 900 000(1)
Mathieu Brodeur	3 750 000(3)
Henri Jokiharju	3 000 000(2)
Alex DeBrincat	2 500 000(2)
Reece Scarlett	2 500 000(2)
William Nylander	2 275 000(1)
Pavel Buchnevich	2 275 000(1)
Conor Sheary	2 125 000(3)
Kyle Palmieri	2 101 000(2)
Ethan Bear	1 900 000(4)
Filip Gustavsson	1 500 000(1)
Luke Kunin	1 125 000(2)
Cody Eakin	1 101 000(1)
Evan Fitzpatrick	1 000 000(1)
Evgeny Dadonov	900 000(1)
Jordan Harris	750 000(1)
Isacc Ratcliffe	90 000(2)

Retenue Benn	1 000 000(1)
Rachat Vannelli	650 000(1)
Philipp Kurashev	75 000(1)
Calen Addison	8 000(1)

Current Funds	$84 622 557
Home Games Remaining	38
Avg. Attendance	19 049
Avg. Revenue/Game	$3 657 408
Projected Revenue	$138 981 504

Expenses

Pro Payroll	$81 655 000
Farm Payroll	$2 282 500
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	76
Total Game Expenses	$1 035 823
Projected Expenses	$78 722 561
Projected Balance	$144 881 500

Salary Commitment

Year: 17	$83 937 500
Year: 18	$36 557 500
Year: 19	$8 250 000
Year: 20	$0 000

Connor McDavid	12 500 000(2)
Sam Bennett	8 500 000(2)
Erik Gudbranson	8 450 000(1)
Brandon Carlo	7 150 000(1)
Curtis Lazar	5 850 000(1)
Derrick Pouliot	4 750 000(3)
Alexander Ovechkin	4 750 000(1)
Logan Brown	4 500 000(1)
Jeremy Roy	3 500 000(3)
Jake DeBrusk	3 250 000(1)
Philippe Desrosiers	3 250 000(1)
Nikita Zadorov	2 275 000(1)
Ryan Donato	1 750 000(2)
Trent Frederic	1 750 000(1)
Spencer Knight	1 500 000(2)
Josh Norris	1 500 000(2)
Conor Timmins	1 125 000(1)
Nicolas Beaudin	1 000 000(1)
Jakob F.Karlsson	975 000(1)
Samuel Poulin	900 000(2)
John Beecher	900 000(2)
Zachary Jones	750 000(2)
Jack LaFontaine	700 000(1)
Drew Helleson	80 000(1)

Rachat Col	2 275 000(1)
Hunter Jones	7 500(2)

Current Funds	$104 744 464
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$84 125 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$1 038 110
Projected Expenses	$85 125 000
Projected Balance	$19 619 464

Salary Commitment

Year: 17	$84 125 000
Year: 18	$52 350 000
Year: 19	$13 000 000
Year: 20	$5 750 000

Dougie Hamilton	8 500 000(2)
Thomas Chabot	7 250 000(3)
Julius Honka	6 000 000(1)
Mark Scheifele	5 750 000(5)
James VanRiemsdyk	5 750 000(2)
Owen Tippett	5 500 000(2)
Brendan Perlini	4 750 000(2)
Vitek Vanecek	4 750 000(2)
Cedric Paquette	4 750 000(2)
Zack Kassian	4 750 000(1)
Brent Burns	4 550 000(1)
Kieffer Bellows	4 250 000(1)
Connor Murphy	3 750 000(1)
Braden Holtby	2 750 000(2)
Cody Ceci	2 275 000(1)
Sam Steel	2 250 000(1)
Jared McIsaac	900 000(1)
Joseph Veleno	900 000(1)
Jakob Pelletier	900 000(2)
Ryan Suzuki	900 000(2)
Kaedan Korczak	800 000(2)
Lukas Dostal	750 000(1)
Nick Foligno	700 000(1)
Boone Jenner	700 000(1)

Current Funds	$159 184 850
Home Games Remaining	34
Avg. Attendance	19 594
Avg. Revenue/Game	$4 554 765
Projected Revenue	$154 862 010

Expenses

Pro Payroll	$84 060 000
Farm Payroll	$150 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	70
Total Game Expenses	$1 042 195
Projected Expenses	$72 953 659
Projected Balance	$241 093 201

Salary Commitment

Year: 17	$84 210 000
Year: 18	$41 285 000
Year: 19	$10 685 000
Year: 20	$3 935 000

Jonathan Huberdeau	8 500 000(2)
Jonathan Toews	8 450 000(1)
Patrick Kane	8 450 000(1)
Carey Price	6 750 000(3)
Charlie McAvoy	6 000 000(2)
Gabriel Landeskog	5 750 000(1)
Erik Johnson	4 750 000(1)
Joel Armia	4 750 000(1)
Matthew Tkachuk	4 750 000(2)
Bryan Rust	4 200 000(2)
Nicklas Backstrom	4 000 000(2)
Artem Zub	3 935 000(4)
David Krejci	3 250 000(1)
Urho Vaakanainen	2 250 000(2)
Adrian Kempe	1 750 000(1)
Tyson Barrie	1 700 000(1)
Jack Campbell	1 025 000(1)
Victor Soderstrom	900 000(2)
Nils Lundkvist	800 000(1)
Ross Colton	700 000(1)
Jack Johnson	700 000(1)
Marcus Foligno	700 000(1)

Pavel Gogolev	75 000(1)
Nico Daws	75 000(1)

Current Funds	$177 820 940
Home Games Remaining	37
Avg. Attendance	18 006
Avg. Revenue/Game	$3 344 186
Projected Revenue	$123 734 882

Expenses

Pro Payroll	$82 736 000
Farm Payroll	$15 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	75
Total Game Expenses	$1 027 451
Projected Expenses	$77 058 841
Projected Balance	$224 496 981

Salary Commitment

Year: 17	$82 751 000
Year: 18	$57 975 000
Year: 19	$24 250 000
Year: 20	$0 000

Aaron Ekblad	8 500 000(2)
Sebastian Aho	8 500 000(3)
Mika Zibanejad	8 500 000(2)
Brock Boeser	7 250 000(3)
Bo Horvat	7 150 000(1)
Cam Fowler	6 750 000(2)
Dylan Larkin	4 750 000(2)
Evan Bouchard	4 250 000(1)
Logan Couture	3 750 000(1)
Jeff Petry	3 611 000(1)
Juuso Valimaki	3 500 000(3)
Jonathan Quick	3 250 000(2)
Stuart Skinner	2 500 000(3)
Anthony Beauvillier	2 500 000(3)
Libor Hajek	1 500 000(1)
Adam Ruzicka	1 000 000(2)
Cole Caufield	975 000(2)
Anton Lundell	900 000(1)
Olof Lindbom	800 000(1)
Erik Haula	700 000(1)
Charlie Coyle	700 000(1)
Patrik Hornqvist	700 000(1)
Travis Hamonic	700 000(1)

Ty Emberson	7 500(1)
Marcus Karlberg	7 500(1)

Current Funds	$168 399 160
Home Games Remaining	28
Avg. Attendance	18 859
Avg. Revenue/Game	$4 261 449
Projected Revenue	$119 320 572

Expenses

Pro Payroll	$78 805 000
Farm Payroll	$3 858 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	55
Total Game Expenses	$1 026 378
Projected Expenses	$56 450 793
Projected Balance	$231 268 939

Salary Commitment

Year: 17	$82 313 000
Year: 18	$57 355 000
Year: 19	$21 625 000
Year: 20	$4 750 000

Tristan Jarry	8 500 000(1)
Tyler Myers	8 000 000(2)
Teuvo Taravainen	7 250 000(2)
Jake Guentzel	6 000 000(3)
Valentin Zykov	6 000 000(3)
Kirill Kabanov	5 850 000(1)
Teddy Blueger	4 750 000(2)
Victor Olofsson	4 750 000(4)
Kyle Turris	4 750 000(2)
Mat Clark	3 750 000(3)
Kasperi Kapanen	3 250 000(1)
Kevin Shattenkirk	2 850 000(2)
Louis Belpedio	2 500 000(2)
Erik Brannstrom	2 250 000(2)
Robin Salo	1 750 000(2)
Antti Raanta	1 300 000(1)
Boris Katchouk	1 125 000(3)
William Bitten	1 000 000(1)
Alex Laferriere	800 000(1)
Alex Vlasic	800 000(2)
Rem Pitlick	750 000(1)
Morgan Geekie	750 000(2)
Colten Ellis	80 000(2)

Retenue Ryan Suter	3 500 000(1)
Rachat Minnesota	350 000(0)
Kody Clark	8 000(1)

Current Funds	$161 312 494
Home Games Remaining	38
Avg. Attendance	18 462
Avg. Revenue/Game	$4 430 800
Projected Revenue	$168 370 400

Expenses

Pro Payroll	$83 802 500
Farm Payroll	$7 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	76
Total Game Expenses	$1 037 311
Projected Expenses	$78 835 634
Projected Balance	$250 847 260

Salary Commitment

Year: 17	$83 809 500
Year: 18	$30 584 000
Year: 19	$4 854 000
Year: 20	$0 000

Cale Makar	12 500 000(1)
Mitch Marner	7 250 000(2)
Semyon Varlamov	6 750 000(1)
Mark Giordano	6 266 000(1)
Jakub Zboril	6 000 000(2)
Jordan Staal	4 854 000(3)
Tyler Seguin	4 750 000(1)
Isac Lundestrom	4 250 000(2)
Mikhail Sergachev	4 250 000(1)
Adam Larsson	3 750 000(1)
Mathew Barzal	3 250 000(1)
Brenden Dillon	2 755 000(2)
Corey Perry	2 500 000(1)
Adam Boqvist	2 250 000(1)
Moritz Seider	2 250 000(2)
Barrett Hayton	2 250 000(1)
Peyton Krebs	2 250 000(2)
Philipp Grubauer	1 250 000(1)
Marco Rossi	975 000(1)
Matthew Beniers	975 000(2)
Rasmus Kupari	900 000(1)
Barclay Goodrow	800 000(1)
Craig Smith	700 000(1)
Luke Opilka	77 500(1)

Linus Lindstrom

7 000(1)

Current Funds	$79 331 013
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$73 980 000
Farm Payroll	$56 250
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$915 076
Projected Expenses	$75 036 250
Projected Balance	$4 294 763

Salary Commitment

Year: 17	$74 036 250
Year: 18	$50 230 000
Year: 19	$26 800 000
Year: 20	$9 550 000

Griffin Reinhart	6 000 000(3)
Colton Sissons	6 000 000(2)
Connor Hellebuyck	5 850 000(1)
Evgeny Kuznetsov	5 850 000(1)
Jordan Binnington	4 800 000(4)
Justin Faulk	4 800 000(2)
Jordan Greenway	4 750 000(3)
Ondrej Palat	4 750 000(4)
Nick Merkley	4 750 000(3)
Ryan Poehling	4 250 000(2)
Kaapo Kakko	4 250 000(2)
Dylan Demelo	3 250 000(1)
Samuel Girard	3 000 000(1)
Julien Gauthier	1 750 000(2)
Oliver Kylington	1 750 000(3)
Connor Clifton	1 500 000(2)
Jordan Kyrou	1 500 000(1)
Jeremy Lauzon	1 000 000(1)
Rodion Amirov	900 000(1)
Noel Gunler	900 000(1)
Nikita Alexandrov	800 000(2)
Jesper Eliasson	750 000(1)
Dmitri Rashevsky	750 000(1)
Janis Jerome Moser	80 000(2)

Rachat San Jose

56 250(1)

Current Funds	$46 779 971
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$70 925 000
Farm Payroll	$9 487 500
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	82
Total Game Expenses	$995 884
Projected Expenses	$81 662 500
Projected Balance	-$34 882 529

Salary Commitment

Year: 17	$80 412 500
Year: 18	$51 875 000
Year: 19	$22 375 000
Year: 20	$0 000

Erik Cernak	7 250 000(1)
Ben Thomas	7 250 000(2)
Nazem Kadri	6 750 000(3)
Anders Lee	6 500 000(2)
Chris Driedger	6 000 000(3)
Jujhar Khaira	4 750 000(2)
Olli Maatta	4 750 000(2)
Colton White	3 500 000(3)
Maxim Letunov	3 500 000(2)
Jamie Oleksiak	2 750 000(2)
Trevor Carrick	2 500 000(3)
Zach Senyshyn	2 500 000(3)
Taylor Raddysh	1 500 000(1)
Tyler Benson	1 500 000(1)
Mack Blackwood	1 300 000(1)
Jesper Boqvist	1 125 000(3)
Keaton Middleton	1 000 000(1)
Pierre-Olivier Joseph	1 000 000(1)
Jay O'Brien	900 000(1)
Albin Eriksson	800 000(1)
Connor Dewar	800 000(1)
Kirill Marchenko	800 000(1)
Jakub Lauko	750 000(1)
Semyon Arguchintsev	750 000(1)
Dmitri Semykin	700 000(1)

Rachat Anaheim	7 037 500(1)
Retenue Spurgeon	2 450 000(1)

Current Funds	$60 194 700
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$79 950 000
Farm Payroll	$4 100 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$1 037 195
Projected Expenses	$85 050 000
Projected Balance	-$24 855 300

Salary Commitment

Year: 17	$84 050 000
Year: 18	$51 650 000
Year: 19	$18 650 000
Year: 20	$0 000

Steven Stamkos	9 250 000(2)
MacKenzie Weegar	8 500 000(2)
Martin Jones	7 800 000(2)
Roope Hintz	7 250 000(1)
Matthew Murray	7 250 000(3)
Sean Monahan	6 000 000(3)
Neal Pionk	4 750 000(1)
Tom Wilson	4 750 000(2)
Jakob Chychrun	4 250 000(1)
Ivan Provorov	3 500 000(3)
Nicolas Petan	3 250 000(1)
Alexander Nylander	3 000 000(1)
Pierre Engvall	1 900 000(3)
Martin Kaut	1 500 000(1)
Eemeli Rasanen	1 000 000(2)
Vitali Kravtsov	1 000 000(1)
Connor Zary	900 000(1)
Cam York	900 000(2)
Serron Noel	800 000(1)
Filip Johansson	800 000(1)
Olivier Rodrigue	800 000(1)
Mattias Norlinder	800 000(2)

Retenue Khokhlachev	2 250 000(1)
Rachat Dallas	1 850 000(1)

Current Funds	$92 177 956
Home Games Remaining	39
Avg. Attendance	19 282
Avg. Revenue/Game	$3 239 376
Projected Revenue	$126 335 664

Expenses

Pro Payroll	$81 949 000
Farm Payroll	$825 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	77
Total Game Expenses	$1 027 732
Projected Expenses	$79 135 341
Projected Balance	$139 378 279

Salary Commitment

Year: 17	$82 024 000
Year: 18	$38 210 000
Year: 19	$28 660 000
Year: 20	$0 000

Devon Toews	8 500 000(3)
Jakub Voracek	7 101 000(3)
Viktor Arvidsson	6 000 000(1)
Brendan Gallagher	5 850 000(1)
Nick Suzuki	5 500 000(1)
Miro Heiskanen	5 500 000(2)
Zach Hyman	4 809 000(3)
Jason Zucker	4 750 000(1)
Jake Oettinger	4 750 000(3)
Jacob Markstrom	3 885 000(1)
Joel ErikssonEk	3 500 000(3)
Ryan Suter	3 500 000(1)
T.J. Oshie	2 660 000(1)
Alexander Radulov	2 500 000(1)
Timothy Liljegren	2 250 000(2)
Dennis Cholowski	2 250 000(1)
Alexander Edler	1 919 000(1)
Anthony Duclair	1 300 000(1)
Jared McCann	1 125 000(1)
Jake Sanderson	975 000(1)
Alex Newhook	900 000(2)
Matthew Boldy	900 000(2)
Dylan Holloway	800 000(1)
Anthony Stolarz	725 000(1)

Rachat Arizona	750 000(0)
Emil Heineman	75 000(1)

Current Funds	$138 719 551
Home Games Remaining	34
Avg. Attendance	19 341
Avg. Revenue/Game	$4 058 294
Projected Revenue	$137 981 996

Expenses

Pro Payroll	$81 785 000
Farm Payroll	$2 205 000
Prospect Fees	$0 000
Coach	$1 250 000
Games Remaining	69
Total Game Expenses	$1 039 512
Projected Expenses	$71 726 341
Projected Balance	$204 975 206

Salary Commitment

Year: 17	$83 990 000
Year: 18	$31 655 000
Year: 19	$15 500 000
Year: 20	$5 750 000

Aleksander Barkov	12 500 000(1)
Jeff Skinner	7 150 000(1)
Luke Shenn	6 750 000(1)
Ben Chiarot	5 750 000(4)
Pat White	5 750 000(1)
Nico Hischier	5 500 000(2)
Alex Nedeljkovic	4 750 000(2)
Noah Hanifin	4 750 000(3)
Frederik Gauthier	4 550 000(1)
Brady Tkachuk	4 250 000(1)
Yanni Gourde	3 750 000(3)
Vasily Podkolzin	3 000 000(2)
David Perron	2 750 000(2)
Kevin Labanc	2 275 000(1)
Connor Hall	1 500 000(1)
Josh Andersonn	1 500 000(1)
Kaapo Kahkonen	1 250 000(3)
Ty Smith	900 000(1)
Trevor Lewis	880 000(1)
Nick Holden	880 000(1)
Nick Leddy	700 000(1)
Pavel Francouz	700 000(1)

Rachat Philly	2 050 000(1)
Andre Buyalsky	80 000(2)
Albert Johansson	75 000(2)

Current Funds	$107 261 198
Home Games Remaining	36
Avg. Attendance	19 756
Avg. Revenue/Game	$3 318 941
Projected Revenue	$119 481 876

Expenses

Pro Payroll	$77 075 000
Farm Payroll	$90 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	72
Total Game Expenses	$953 232
Projected Expenses	$68 632 683
Projected Balance	$158 110 391

Salary Commitment

Year: 17	$83 915 000
Year: 18	$55 265 000
Year: 19	$39 000 000
Year: 20	$0 000

Artemi Panarin	8 000 000(3)
Seth Jones	7 250 000(3)
Haydn Fleury	7 250 000(2)
John Tavares	6 750 000(1)
Brayden Schenn	6 000 000(3)
Travis Sanheim	6 000 000(1)
Filip Forsberg	4 750 000(3)
John Klingberg	4 750 000(1)
Austin Watson	4 750 000(3)
Tomas Hertl	4 750 000(2)
Michael McNiven	4 750 000(3)
Max Domi	4 550 000(1)
Kailer Yamamoto	3 500 000(3)
Mason McDonald	2 275 000(1)
Philip Broberg	2 250 000(2)
Mario Ferraro	1 125 000(2)
Marc-Edouard Vlasic	1 050 000(1)
Yaroslav Askarov	975 000(1)
Grigori Denisenko	900 000(1)
Samuel Fagemo	800 000(2)
Tyler Bozak	700 000(1)
Nick Bonino	700 000(1)

Thomas Harley

90 000(2)

Current Funds	$71 018 475
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$77 950 000
Farm Payroll	$5 413 500
Prospect Fees	$0 000
Coach	$1 750 000
Games Remaining	82
Total Game Expenses	$1 037 970
Projected Expenses	$85 113 500
Projected Balance	-$14 095 025

Salary Commitment

Year: 17	$83 363 500
Year: 18	$46 700 000
Year: 19	$15 350 000
Year: 20	$4 750 000

Mark Stone	10 500 000(1)
Shea Theodore	8 500 000(1)
Jack Eichel	8 500 000(2)
Alex Pietrangelo	8 000 000(2)
Colton Parayko	6 000 000(2)
Sam Brittain	5 850 000(1)
Jon A.Marchessault	4 750 000(4)
Brayden McNabb	4 225 000(2)
William Karlsson	3 500 000(2)
Jordan Eberle	2 750 000(3)
Matt Nieto	2 750 000(3)
Nicolas Hague	2 500 000(3)
Chandler Stephenson	1 750 000(3)
Keegan Kolesar	1 125 000(2)
Cole Perfetti	975 000(1)
Zach Whitecloud	950 000(1)
Nicolas Roy	850 000(3)
Adin Hill	850 000(1)
Paul Cotter	750 000(1)
Ivan Barbashev	700 000(1)
Linus Ullmark	700 000(1)
Chris Tanev	700 000(1)
Brett Howden	700 000(1)
Ivan Morozov	75 000(1)

Rachat Vegas	2 912 500(1)
Retenue Pacioretty	2 500 000(1)
Markus Niemelainen	1 000(1)

Current Funds	$116 334 103
Home Games Remaining	41
Avg. Attendance	0 000
Avg. Revenue/Game	$0 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$83 388 000
Farm Payroll	$16 000
Prospect Fees	$0 000
Coach	$1 500 000
Games Remaining	82
Total Game Expenses	$1 035 415
Projected Expenses	$84 904 000
Projected Balance	$31 430 103

Salary Commitment

Year: 17	$83 404 000
Year: 18	$50 513 000
Year: 19	$38 500 000
Year: 20	$18 500 000

J.T. Miller	8 000 000(4)
P.K. Subban	7 800 000(1)
Matt Dumba	7 250 000(2)
T.J. Tynan	7 150 000(1)
Sean Couturier	6 750 000(3)
Calvin Pickard	5 850 000(1)
Evander Kane	5 750 000(4)
Kyle Beach	4 750 000(3)
Anthony Mantha	4 750 000(3)
Oscar Klefbom	4 750 000(4)
Evgeni Malkin	4 250 000(1)
Reilly Smith	3 750 000(3)
Philippe Myers	2 500 000(1)
Kale Clague	1 500 000(1)
Keith Petruzzelli	1 500 000(2)
Jeremy Gregoire	975 000(1)
Bobby Brink	900 000(2)
Ryan Zuhlsdorf	850 000(2)
Eetu Luostarinen	763 000(2)
Anttoni Honka	750 000(2)
Jonas Brodin	750 000(1)
T.J. Brodie	700 000(1)
Tomas Tatar	700 000(1)
Nicolas Deslauriers	700 000(1)

Jack Roslovic	8 500(1)
Yegor Sharangovich	7 500(1)