Buyout Calculator

  • Teams can buyout a contract and obtain a reduced cap hit.
  • Depending on the age of the player when they are bought out, the buyout ratio varies.
  • Two compliance buyouts were allowed in June 2013 and 2014, these buyouts do not have a salary cap consequence.
  • On occasion, a buyout will result in a credit. This is indicated by a negative buyout cap hit.
  • A more detailed explanation is available at the Buyout FAQ.
    Buyout Date
    Update Results
    Select Player
    Team
    Search
    Click column header to sort
    PLAYERPOSAGETEAMCONTRACT TYPEYEARS REMAININGCAP HITSAL. REMAININGS.BONUS REMAINING
    Abdelkader, JustinLW, RW31Detroit Red WingsDETStandard5$4,250,000$19,250,000$1,000,000
    Åberg, PontusLW24Edmonton OilersEDMStandard1$650,000$650,000$0
    Acciari, NoelC, RW26Boston BruinsBOSStandard1$725,000$750,000$0
    Allen, JakeG27St. Louis BluesSTLStandard3$4,350,000$13,550,000$0
    Alzner, KarlD29Montreal CanadiensMTLStandard4$4,625,000$17,125,000$1,500,000
    Andersen, FrederikG28Toronto Maple LeafsTORStandard3$5,000,000$15,000,000$7,000,000
    Anderson, JoshRW24Columbus Blue JacketsCBJStandard2$1,850,000$3,950,000$0
    Anderson, CraigG37Ottawa SenatorsOTT35+2$4,750,000$9,500,000$0
    Andreoff, AndyLW, C27Tampa Bay LightningTBLStandard1$677,500$680,000$0
    Andrighetto, SvenRW, LW25Colorado AvalancheCOLStandard1$1,400,000$1,550,000$0
    Anisimov, ArtemC, LW30Chicago BlackhawksCHIStandard3$4,550,000$12,000,000$3,500,000
    Archibald, JoshRW25Arizona CoyotesARIStandard1$675,000$700,000$0
    Arvidsson, ViktorLW, RW25Nashville PredatorsNSHStandard6$4,250,000$25,500,000$0
    Atkinson, CamRW29Columbus Blue JacketsCBJStandard7$5,875,000$41,125,000$0
    Backes, DavidC, RW34Boston BruinsBOSStandard3$6,000,000$14,000,000$7,000,000
    Backlund, MikaelC29Calgary FlamesCGYStandard6$5,350,000$32,100,000$4,000,000
    Bäckström, NicklasC30Washington CapitalsWSHStandard2$6,700,000$15,500,000$0
    Bailey, JoshLW, RW28New York IslandersNYIStandard6$5,000,000$30,000,000$0
    Barberio, MarkD28Colorado AvalancheCOLStandard2$1,450,000$2,900,000$0
    Barkov, AleksanderC22Florida PanthersFLAStandard4$5,900,000$25,650,000$0
    Barrie, TysonD26Colorado AvalancheCOLStandard2$5,500,000$11,750,000$0
    Beaulieu, NathanD25Buffalo SabresBUFStandard1$2,400,000$2,500,000$0
    Beleskey, MattLW30New York RangersNYRStandard2$3,800,000$7,000,000$0
    Bellemare, Pierre-ÉdouardLW, C33Vegas Golden KnightsVGKStandard1$1,450,000$1,450,000$0
    Benn, JamieLW28Dallas StarsDALStandard7$9,500,000$63,000,000$48,000,000
    Benn, JordieD30Montreal CanadiensMTLStandard1$1,100,000$1,100,000$0
    Bennett, SamC, LW22Calgary FlamesCGYStandard1$1,950,000$1,950,000$0
    Benning, MatthewD24Edmonton OilersEDMStandard2$1,900,000$3,800,000$0
    Bergeron, PatriceC32Boston BruinsBOSStandard4$6,875,000$20,000,000$11,500,000
    Berglund, PatrikC, LW30St. Louis BluesSTLStandard4$3,850,000$14,550,000$0
    Bérubé, Jean-FrançoisG26Chicago BlackhawksCHIStandard1$700,000$700,000$0
    Biega, AlexD30Vancouver CanucksVANStandard2$825,000$1,650,000$150,000
    Bishop, BenG31Dallas StarsDALStandard5$4,916,666$22,500,000$10,500,000
    Bitetto, AnthonyD27Nashville PredatorsNSHStandard1$650,000$650,000$0
    Bjugstad, NickC, RW25Florida PanthersFLAStandard3$4,100,000$14,550,000$0
    Bobrovsky, SergeiG29Columbus Blue JacketsCBJStandard1$7,425,000$6,200,000$0
    Boedker, MikkelLW, RW28Ottawa SenatorsOTTStandard2$4,000,000$6,000,000$0
    Bogosian, ZachD27Buffalo SabresBUFStandard2$5,142,857$12,000,000$0
    Bolland, DaveC32Arizona CoyotesARIStandard1$5,500,000$5,500,000$0
    Bonino, NickC30Nashville PredatorsNSHStandard3$4,100,000$12,300,000$1,700,000
    Borowiecki, MarkD28Ottawa SenatorsOTTStandard2$1,200,000$2,400,000$0
    Bortuzzo, RobertD29St. Louis BluesSTLStandard1$1,150,000$1,150,000$0
    Bourque, GabrielLW, RW27Colorado AvalancheCOLStandard1$950,000$950,000$0
    Bouwmeester, JayD34St. Louis BluesSTLStandard1$5,400,000$5,400,000$0
    Boychuk, JohnnyD34New York IslandersNYIStandard4$6,000,000$20,500,000$5,500,000
    Boyle, BrianC, LW33New Jersey DevilsNJDStandard1$2,750,000$2,500,000$0
    Brassard, DerickC30Pittsburgh PenguinsPITStandard1$5,000,000$3,500,000$2,500,000
    Braun, JustinD31San Jose SharksSJSStandard2$3,800,000$7,600,000$0
    Brodie, TJD28Calgary FlamesCGYStandard2$4,650,400$9,676,000$0
    Brodin, JonasD24Minnesota WildMINStandard3$4,166,667$14,000,000$0
    Brodzinski, JonnyC25Los Angeles KingsLAKStandard1$650,000$650,000$0
    Brouwer, TroyRW32Calgary FlamesCGYStandard2$4,500,000$9,000,000$0
    Brown, DustinRW, LW33Los Angeles KingsLAKStandard4$5,875,000$19,000,000$0
    Brown, ConnorRW24Toronto Maple LeafsTORStandard2$2,100,000$4,200,000$1,000,000
    Budaj, PeterG35Los Angeles KingsLAKStandard1$1,025,000$1,025,000$0
    Burakovsky, AndréLW, RW23Washington CapitalsWSHStandard1$3,000,000$3,250,000$0
    Burns, BrentD, RW33San Jose SharksSJSStandard7$8,000,000$54,000,000$30,000,000
    Burrows, AlexandreRW, LW37Ottawa SenatorsOTT35+1$2,500,000$2,500,000$0
    Byfuglien, DustinD, RW33Winnipeg JetsWPGStandard3$7,600,000$22,000,000$0
    Byron, PaulLW, RW29Montreal CanadiensMTLStandard1$1,166,667$1,000,000$0
    Caggiula, DrakeLW, C, RW24Edmonton OilersEDMStandard2$1,500,000$3,000,000$0
    Callahan, RyanRW33Tampa Bay LightningTBLStandard2$5,800,000$9,400,000$0
    Campbell, JackG26Los Angeles KingsLAKStandard2$675,000$1,350,000$0
    Carlson, JohnD28Washington CapitalsWSHStandard8$8,000,000$64,000,000$28,000,000
    Carpenter, RyanC27Vegas Golden KnightsVGKStandard1$650,000$650,000$0
    Carrick, ConnorD24Toronto Maple LeafsTORStandard1$1,300,000$1,300,000$200,000
    Carter, JeffC, RW33Los Angeles KingsLAKStandard4$5,272,727$12,000,000$0
    Chara, ZdenoD41Boston BruinsBOS35+1$5,000,000$5,000,000$0
    Chiarot, BenD27Winnipeg JetsWPGStandard1$1,400,000$1,600,000$0
    Cizikas, CaseyC27New York IslandersNYIStandard3$3,350,000$11,250,000$0
    Clarkson, DavidRW34Vegas Golden KnightsVGKStandard2$5,250,000$8,000,000$6,000,000
    Clifford, KyleLW27Los Angeles KingsLAKStandard2$1,600,000$3,700,000$0
    Clutterbuck, CalRW30New York IslandersNYIStandard4$3,500,000$12,500,000$0
    Coburn, BraydonD33Tampa Bay LightningTBLStandard1$3,700,000$3,700,000$0
    Cogliano, AndrewLW, RW, C31Anaheim DucksANAStandard3$3,250,000$9,750,000$0
    Condon, MikeG28Ottawa SenatorsOTTStandard2$2,400,000$5,500,000$0
    Connolly, BrettRW, LW26Washington CapitalsWSHStandard1$1,500,000$1,500,000$0
    Copley, PheonixG26Washington CapitalsWSHStandard1$650,000$650,000$0
    Copp, AndrewC23Winnipeg JetsWPGStandard1$1,000,000$1,100,000$0
    Cousins, NickC, LW24Arizona CoyotesARIStandard1$1,000,000$1,050,000$0
    Couture, LoganC, LW29San Jose SharksSJSStandard1$6,000,000$6,000,000$0
    Couturier, SeanC25Philadelphia FlyersPHIStandard4$4,333,333$18,250,000$0
    Coyle, CharlieC, RW26Minnesota WildMINStandard2$3,200,000$8,000,000$0
    Crawford, CoreyG33Chicago BlackhawksCHIStandard2$6,000,000$11,000,000$0
    Crosby, SidneyC30Pittsburgh PenguinsPITStandard7$8,700,000$46,600,000$0
    Dadonov, EvgeniLW, RW29Florida PanthersFLAStandard2$4,000,000$7,350,000$2,000,000
    Daley, TrevorD34Detroit Red WingsDETStandard2$3,166,666$5,500,000$0
    Darling, ScottG29Carolina HurricanesCARStandard3$4,150,000$11,850,000$0
    DeKeyser, DannyD28Detroit Red WingsDETStandard4$5,000,000$20,500,000$1,500,000
    Del Zotto, MichaelD28Vancouver CanucksVANStandard1$3,000,000$3,000,000$0
    Dell, AaronG29San Jose SharksSJSStandard2$1,900,000$3,800,000$250,000
    Demers, JasonD30Arizona CoyotesARIStandard3$4,500,000$11,600,000$1,000,000
    Deslauriers, NicolasLW27Montreal CanadiensMTLStandard2$950,000$1,900,000$300,000
    Dillon, BrendenD27San Jose SharksSJSStandard2$3,270,000$7,800,000$0
    Djoos, ChristianD23Washington CapitalsWSHStandard1$650,000$650,000$0
    Domi, MaxLW, C23Montreal CanadiensMTLStandard2$3,150,000$6,300,000$500,000
    Domingue, LouisG26Tampa Bay LightningTBLStandard2$1,150,000$2,300,000$0
    Donskoi, JoonasRW26San Jose SharksSJSStandard1$1,900,000$1,900,000$0
    Dorsett, DerekRW31Vancouver CanucksVANStandard1$2,650,000$2,500,000$0
    Dotchin, JakeD24Tampa Bay LightningTBLStandard1$812,500$925,000$0
    Doughty, DrewD28Los Angeles KingsLAKStandard1$7,000,000$7,650,000$0
    Draisaitl, LeonC22Edmonton OilersEDMStandard7$8,500,000$59,000,000$14,000,000
    Drouin, JonathanLW, C23Montreal CanadiensMTLStandard5$5,500,000$26,500,000$2,000,000
    Dubinsky, BrandonC, LW32Columbus Blue JacketsCBJStandard3$5,850,000$17,550,000$0
    Dubnyk, DevanG32Minnesota WildMINStandard3$4,333,333$11,000,000$0
    Duchene, MattC, LW27Ottawa SenatorsOTTStandard1$6,000,000$6,500,000$0
    Dumoulin, BrianD26Pittsburgh PenguinsPITStandard5$4,100,000$20,500,000$0
    Dzingel, RyanC, RW26Ottawa SenatorsOTTStandard1$1,800,000$2,100,000$0
    Eakin, CodyC27Vegas Golden KnightsVGKStandard2$3,850,000$7,700,000$0
    Eaves, PatrickRW, LW34Anaheim DucksANAStandard2$3,150,000$6,150,000$0
    Eberle, JordanRW28New York IslandersNYIStandard1$6,000,000$6,000,000$0
    Edler, AlexanderD32Vancouver CanucksVANStandard1$5,000,000$4,500,000$0
    Ehlers, NikolajLW22Winnipeg JetsWPGStandard7$6,000,000$42,000,000$0
    Eichel, JackC21Buffalo SabresBUFStandard8$10,000,000$80,000,000$15,000,000
    Ekblad, AaronD22Florida PanthersFLAStandard7$7,500,000$51,000,000$24,000,000
    Ekholm, MattiasD28Nashville PredatorsNSHStandard4$3,750,000$16,000,000$0
    Ekman-Larsson, OliverD26Arizona CoyotesARIStandard1$5,500,000$7,000,000$0
    Eller, LarsC29Washington CapitalsWSHStandard5$3,500,000$17,500,000$2,000,000
    Elliott, BrianG33Philadelphia FlyersPHIStandard1$2,750,000$3,000,000$0
    Ellis, RyanD27Nashville PredatorsNSHStandard1$2,500,000$3,500,000$0
    Engelland, DerykD36Vegas Golden KnightsVGK35+1$1,500,000$1,500,000$0
    Ennis, TylerC, LW, RW28Minnesota WildMINStandard1$4,600,000$3,650,000$0
    Ericsson, JonathanD34Detroit Red WingsDETStandard2$4,250,000$8,500,000$0
    Eriksson, LouiRW, LW32Vancouver CanucksVANStandard4$6,000,000$20,000,000$14,000,000
    Faksa, RadekC24Dallas StarsDALStandard2$2,200,000$4,600,000$0
    Fast, JesperRW26New York RangersNYRStandard2$1,850,000$3,800,000$0
    Faulk, JustinD26Carolina HurricanesCARStandard2$4,833,333$12,000,000$0
    Ferland, MichealLW, RW26Carolina HurricanesCARStandard1$1,750,000$1,800,000$0
    Fleury, Marc-AndréG33Vegas Golden KnightsVGKStandard1$5,750,000$5,750,000$0
    Foligno, MarcusLW26Minnesota WildMINStandard3$2,875,000$9,500,000$0
    Foligno, NickLW, RW30Columbus Blue JacketsCBJStandard3$5,500,000$16,500,000$0
    Forbort, DerekD26Los Angeles KingsLAKStandard2$2,525,000$5,050,000$150,000
    Forsberg, AntonG25Chicago BlackhawksCHIStandard1$750,000$800,000$0
    Forsberg, FilipLW23Nashville PredatorsNSHStandard4$6,000,000$24,000,000$0
    Fowler, CamD26Anaheim DucksANAStandard8$6,500,000$52,000,000$0
    Francouz, PavelG28Colorado AvalancheCOLStandard1$690,000$690,000$0
    Franzen, JohanRW, LW38Detroit Red WingsDETStandard2$3,954,545$2,000,000$0
    Froese, ByronC27Montreal CanadiensMTLStandard1$650,000$650,000$0
    Frolík, MichaelRW, C30Calgary FlamesCGYStandard2$4,300,000$7,000,000$0
    Gáborík, MariánRW36Ottawa SenatorsOTTStandard3$4,875,000$10,825,000$0
    Gagner, SamC, RW28Vancouver CanucksVANStandard2$3,150,000$6,700,000$0
    Galchenyuk, AlexC, LW, RW24Arizona CoyotesARIStandard2$4,900,000$9,800,000$0
    Gallagher, BrendanRW26Montreal CanadiensMTLStandard3$3,750,000$9,750,000$3,250,000
    Gardiner, JakeD27Toronto Maple LeafsTORStandard1$4,050,000$4,050,000$400,000
    Gaudreau, JohnnyLW24Calgary FlamesCGYStandard4$6,750,000$27,000,000$3,500,000
    Gaudreau, FrédérickC25Nashville PredatorsNSHStandard2$666,666$1,350,000$0
    Gaunce, BrendanLW, C24Vancouver CanucksVANStandard1$750,000$800,000$0
    Getzlaf, RyanC33Anaheim DucksANAStandard3$8,250,000$23,225,000$3,000,000
    Gibson, JohnG24Anaheim DucksANAStandard1$2,300,000$3,300,000$0
    Giordano, MarkD34Calgary FlamesCGYStandard4$6,750,000$27,000,000$0
    Girardi, DanD34Tampa Bay LightningTBLStandard1$3,000,000$2,750,000$0
    Girgensons, ZemgusC, LW24Buffalo SabresBUFStandard1$1,600,000$1,600,000$0
    Giroux, ClaudeC, RW30Philadelphia FlyersPHIStandard4$8,275,000$29,200,000$4,000,000
    Glendening, LukeC, RW, LW29Detroit Red WingsDETStandard3$1,800,000$5,200,000$200,000
    Goligoski, AlexD32Arizona CoyotesARIStandard3$5,475,000$15,900,000$0
    Goodrow, BarclayRW, C25San Jose SharksSJSStandard1$650,000$650,000$0
    Gostisbehere, ShayneD25Philadelphia FlyersPHIStandard5$4,500,000$21,000,000$6,500,000
    Gourde, YanniC, LW26Tampa Bay LightningTBLStandard1$1,000,000$1,000,000$0
    Granlund, MikaelC, LW, RW26Minnesota WildMINStandard2$5,750,000$12,000,000$0
    Granlund, MarkusRW, LW, C25Vancouver CanucksVANStandard1$1,475,000$1,475,000$0
    Greene, AndyD35New Jersey DevilsNJDStandard2$5,000,000$10,000,000$0
    Greiss, ThomasG32New York IslandersNYIStandard2$3,333,333$7,000,000$0
    Grubauer, PhilippG26Colorado AvalancheCOLStandard3$3,333,333$10,000,000$0
    Grzelcyk, MattD24Boston BruinsBOSStandard2$1,400,000$2,800,000$0
    Gudas, RadkoD28Philadelphia FlyersPHIStandard2$3,350,000$5,900,000$0
    Gudbranson, ErikD26Vancouver CanucksVANStandard3$4,000,000$12,000,000$750,000
    Gunnarsson, CarlD31St. Louis BluesSTLStandard1$2,900,000$2,900,000$0
    Gustafsson, ErikD26Chicago BlackhawksCHIStandard2$1,200,000$2,400,000$600,000
    Hagelin, CarlLW29Pittsburgh PenguinsPITStandard1$4,000,000$3,666,000$0
    Hainsey, RonD37Toronto Maple LeafsTOR35+1$3,000,000$2,400,000$0
    Haley, MichealC32Florida PanthersFLAStandard1$825,000$850,000$0
    Hall, TaylorLW, C26New Jersey DevilsNJDStandard2$6,000,000$12,000,000$0
    Hamilton, DougieD25Carolina HurricanesCARStandard3$5,750,000$17,750,000$0
    Hamonic, TravisD27Calgary FlamesCGYStandard2$3,857,143$9,750,000$0
    Hännikäinen, MarkusLW25Columbus Blue JacketsCBJStandard1$675,000$700,000$0
    Hanzal, MartinC31Dallas StarsDALStandard2$4,750,000$9,000,000$0
    Harpur, BenD23Ottawa SenatorsOTTStandard2$725,000$1,450,000$0
    Harrington, ScottD25Columbus Blue JacketsCBJStandard1$675,000$700,000$0
    Haula, ErikC, LW27Vegas Golden KnightsVGKStandard2$2,750,000$5,500,000$0
    Hayden, JohnC, RW23Chicago BlackhawksCHIStandard2$750,000$1,500,000$0
    Hedman, VictorD27Tampa Bay LightningTBLStandard7$7,875,000$55,000,000$12,000,000
    Heed, TimD27San Jose SharksSJSStandard1$650,000$650,000$0
    Helm, DarrenC31Detroit Red WingsDETStandard3$3,850,000$9,750,000$250,000
    Henrique, AdamC28Anaheim DucksANAStandard1$4,000,000$5,500,000$0
    Hinostroza, VinnieC24Chicago BlackhawksCHIStandard2$1,500,000$3,000,000$400,000
    Hjalmarsson, NiklasD31Arizona CoyotesARIStandard1$4,100,000$4,000,000$0
    Hoffman, MikeLW, C28Florida PanthersFLAStandard2$5,187,500$11,300,000$0
    Holland, PeterC27New York RangersNYRStandard1$675,000$700,000$0
    Holtby, BradenG28Washington CapitalsWSHStandard2$6,100,000$10,000,000$0
    Holzer, KorbinianD30Anaheim DucksANAStandard1$900,000$900,000$0
    Hörnqvist, PatricRW31Pittsburgh PenguinsPITStandard5$5,300,000$26,500,000$0
    Horton, NathanRW33Toronto Maple LeafsTORStandard2$5,300,000$8,100,000$0
    Horvat, BoC23Vancouver CanucksVANStandard5$5,500,000$26,500,000$0
    Hossa, MariánRW39Chicago BlackhawksCHIStandard3$5,275,000$3,000,000$0
    Howard, JimmyG34Detroit Red WingsDETStandard1$5,291,666$4,250,000$0
    Huberdeau, JonathanLW, C25Florida PanthersFLAStandard5$5,900,000$29,200,000$6,000,000
    Hudon, CharlesLW24Montreal CanadiensMTLStandard1$650,000$650,000$0
    Hunt, BradD29Vegas Golden KnightsVGKStandard1$650,000$650,000$0
    Hunwick, MattD33Pittsburgh PenguinsPITStandard2$2,250,000$4,250,000$0
    Hutton, BenD25Vancouver CanucksVANStandard1$2,800,000$2,800,000$400,000
    Hyman, ZachLW26Toronto Maple LeafsTORStandard3$2,250,000$7,000,000$0
    Irwin, MattD30Nashville PredatorsNSHStandard2$675,000$1,350,000$0
    Järnkrok, CalleC26Nashville PredatorsNSHStandard4$2,000,000$8,500,000$0
    Jensen, NickD27Detroit Red WingsDETStandard1$812,500$825,000$0
    Johansen, RyanC, RW25Nashville PredatorsNSHStandard7$8,000,000$56,000,000$0
    Johansson, MarcusC, LW, RW27New Jersey DevilsNJDStandard1$4,583,333$4,750,000$0
    Johns, StephenD26Dallas StarsDALStandard3$2,350,000$7,050,000$0
    Johnson, ErikD30Colorado AvalancheCOLStandard5$6,000,000$30,000,000$0
    Johnson, TylerC27Tampa Bay LightningTBLStandard6$5,000,000$30,000,000$0
    Jones, MartinG28San Jose SharksSJSStandard6$5,750,000$34,500,000$3,000,000
    Jones, SethD23Columbus Blue JacketsCBJStandard4$5,400,000$21,600,000$0
    Josi, RomanD28Nashville PredatorsNSHStandard2$4,000,000$9,250,000$0
    Kadri, NazemC27Toronto Maple LeafsTORStandard4$4,500,000$17,000,000$8,000,000
    Kane, EvanderLW26San Jose SharksSJSStandard7$7,000,000$49,000,000$12,000,000
    Kane, PatrickRW, C29Chicago BlackhawksCHIStandard5$10,500,000$42,600,000$25,000,000
    Karlsson, ErikD28Ottawa SenatorsOTTStandard1$6,500,000$7,500,000$0
    Karlsson, MelkerC, RW27San Jose SharksSJSStandard2$2,000,000$4,000,000$0
    Kassian, ZackRW27Edmonton OilersEDMStandard2$1,950,000$4,000,000$0
    Keith, DuncanD34Chicago BlackhawksCHIStandard5$5,538,462$14,250,000$0
    Kero, TannerC25Vancouver CanucksVANStandard1$750,000$800,000$0
    Kesler, RyanC, RW33Anaheim DucksANAStandard4$6,875,000$26,700,000$0
    Kessel, PhilRW30Pittsburgh PenguinsPITStandard4$8,000,000$26,000,000$10,000,000
    Khaira, JujharLW, C23Edmonton OilersEDMStandard1$675,000$700,000$0
    Killorn, AlexLW28Tampa Bay LightningTBLStandard5$4,450,000$22,250,000$0
    Kinkaid, KeithG28New Jersey DevilsNJDStandard1$1,250,000$1,300,000$0
    Kiselevich, BogdanD28Florida PanthersFLAStandard1$925,000$925,000$275,000
    Klefbom, OscarD24Edmonton OilersEDMStandard5$4,167,000$22,669,000$0
    Klingberg, JohnD25Dallas StarsDALStandard4$4,250,000$21,250,000$0
    Koivu, MikkoC35Minnesota WildMIN35+2$5,500,000$11,000,000$0
    Kopitar, AnzeC30Los Angeles KingsLAKStandard6$10,000,000$53,000,000$0
    Korpisalo, JoonasG24Columbus Blue JacketsCBJStandard1$900,000$1,100,000$0
    Koskinen, MikkoG29Edmonton OilersEDMStandard1$2,500,000$2,500,000$500,000
    Kovalchuk, IlyaRW35Los Angeles KingsLAK35+3$6,250,000$18,750,000$0
    Kreider, ChrisLW27New York RangersNYRStandard2$4,625,000$8,500,000$1,000,000
    Krejci, DavidC32Boston BruinsBOSStandard3$7,250,000$21,500,000$0
    Kronwall, NiklasD37Detroit Red WingsDETStandard1$4,750,000$1,750,000$0
    Krug, ToreyD27Boston BruinsBOSStandard2$5,250,000$10,500,000$0
    Krüger, MarcusC28Arizona CoyotesARIStandard1$3,083,333$2,300,000$0
    Kucherov, NikitaRW25Tampa Bay LightningTBLStandard1$4,766,667$5,550,000$0
    Kuemper, DarcyG28Arizona CoyotesARIStandard2$1,850,000$3,700,000$0
    Kukan, DeanD24Columbus Blue JacketsCBJStandard2$725,000$1,450,000$0
    Kulikov, DmitryD27Winnipeg JetsWPGStandard2$4,333,333$8,666,666$0
    Kuznetsov, EvgenyC26Washington CapitalsWSHStandard7$7,800,000$52,400,000$23,000,000
    Ladd, AndrewLW32New York IslandersNYIStandard5$5,500,000$23,000,000$18,000,000
    Landeskog, GabrielLW25Colorado AvalancheCOLStandard3$5,571,429$18,500,000$0
    Larsson, JohanC, LW25Buffalo SabresBUFStandard1$1,475,000$1,550,000$0
    Larsson, AdamD25Edmonton OilersEDMStandard3$4,166,666$15,000,000$0
    Laughton, ScottC24Philadelphia FlyersPHIStandard1$962,500$1,050,000$0
    Lazar, CurtisC, RW23Calgary FlamesCGYStandard1$950,000$1,050,000$0
    Leddy, NickD27New York IslandersNYIStandard4$5,500,000$25,000,000$0
    Lee, AndersC, LW27New York IslandersNYIStandard1$3,750,000$5,000,000$0
    Lehterä, JoriC30Philadelphia FlyersPHIStandard1$4,700,000$5,000,000$0
    Leipsic, BrendanLW24Vancouver CanucksVANStandard1$650,000$650,000$0
    Leivo, JoshLW25Toronto Maple LeafsTORStandard1$925,000$925,000$0
    Letang, KrisD31Pittsburgh PenguinsPITStandard4$7,250,000$29,000,000$0
    Lewis, TrevorC, RW, LW31Los Angeles KingsLAKStandard2$2,000,000$4,000,000$0
    Lindberg, OscarLW, C26Vegas Golden KnightsVGKStandard1$1,700,000$1,800,000$0
    Lindell, EsaD24Dallas StarsDALStandard1$2,200,000$2,200,000$0
    Lindgren, CharlieG24Montreal CanadiensMTLStandard3$750,000$2,250,000$150,000
    Lindholm, HampusD24Anaheim DucksANAStandard4$5,250,000$22,500,000$0
    Little, BryanC, RW30Winnipeg JetsWPGStandard6$5,291,666$31,750,000$0
    Lovejoy, BenD34New Jersey DevilsNJDStandard1$2,666,667$2,750,000$0
    LoVerde, VincentD29Toronto Maple LeafsTORStandard1$725,000$750,000$0
    Lucic, MilanLW30Edmonton OilersEDMStandard5$6,000,000$26,000,000$15,000,000
    Lundqvist, HenrikG36New York RangersNYRStandard3$8,500,000$20,000,000$3,000,000
    Luongo, RobertoG39Florida PanthersFLAStandard4$5,333,333$7,000,000$0
    Määttä, OlliD23Pittsburgh PenguinsPITStandard4$4,083,333$16,333,400$0
    MacArthur, ClarkeLW33Ottawa SenatorsOTTStandard2$4,650,000$9,500,000$0
    MacDonald, AndrewD31Philadelphia FlyersPHIStandard2$5,000,000$11,250,000$0
    MacKenzie, DerekC, LW37Florida PanthersFLA35+1$1,375,000$1,100,000$0
    MacKinnon, NathanC, RW22Colorado AvalancheCOLStandard5$6,300,000$33,350,000$0
    Malkin, EvgeniC, RW31Pittsburgh PenguinsPITStandard4$9,500,000$38,000,000$10,000,000
    Manson, JoshD26Anaheim DucksANAStandard4$4,100,000$16,400,000$0
    Marchand, BradLW30Boston BruinsBOSStandard7$6,125,000$41,000,000$20,000,000
    Marchessault, JonathanRW, LW27Vegas Golden KnightsVGKStandard6$5,000,000$30,000,000$2,000,000
    Markström, JacobG28Vancouver CanucksVANStandard2$3,666,667$7,600,000$4,000,000
    Marleau, PatrickLW, C38Toronto Maple LeafsTOR35+2$6,250,000$10,250,000$7,500,000
    Martin, MattLW, RW29Toronto Maple LeafsTORStandard2$2,500,000$4,000,000$2,500,000
    Martinez, AlecD30Los Angeles KingsLAKStandard3$4,000,000$12,200,000$0
    Martinook, JordanLW25Carolina HurricanesCARStandard1$1,800,000$1,850,000$0
    Martinsen, AndreasC28Chicago BlackhawksCHIStandard1$650,000$650,000$0
    Mason, SteveG30Winnipeg JetsWPGStandard1$4,100,000$4,100,000$0
    Matheson, MichaelD24Florida PanthersFLAStandard8$4,875,000$39,000,000$7,500,000
    Mayfield, ScottD25New York IslandersNYIStandard5$1,450,000$7,250,000$0
    McCabe, JakeD24Buffalo SabresBUFStandard1$1,600,000$1,775,000$0
    McCormick, MaxLW26Ottawa SenatorsOTTStandard1$650,000$650,000$0
    McDavid, ConnorC21Edmonton OilersEDMStandard8$12,500,000$100,000,000$86,000,000
    McDonagh, RyanD29Tampa Bay LightningTBLStandard1$4,700,000$5,300,000$0
    McElhinney, CurtisG35Toronto Maple LeafsTORStandard1$850,000$850,000$0
    McGinn, JamieLW, RW29Florida PanthersFLAStandard1$3,333,333$3,500,000$0
    McGinn, BrockLW24Carolina HurricanesCARStandard1$887,500$900,000$0
    McNabb, BraydenD27Vegas Golden KnightsVGKStandard4$2,500,000$10,000,000$0
    McQuaid, AdamD31Boston BruinsBOSStandard1$2,750,000$2,000,000$0
    Merrill, JonD26Vegas Golden KnightsVGKStandard2$1,375,000$2,750,000$0
    Methot, MarcD33Dallas StarsDALStandard1$4,900,000$4,900,000$0
    Miller, KevanD30Boston BruinsBOSStandard2$2,500,000$5,000,000$0
    Miller, RyanG37Anaheim DucksANA35+1$2,000,000$2,000,000$0
    Monahan, SeanC23Calgary FlamesCGYStandard5$6,375,000$31,625,000$3,500,000
    Montoya, AlG33Edmonton OilersEDMStandard1$1,062,500$1,125,000$0
    Moulson, MattLW34Buffalo SabresBUFStandard1$5,000,000$3,000,000$1,000,000
    Mueller, MircoD23New Jersey DevilsNJDStandard1$850,000$925,000$0
    Mueller, ChrisC32Toronto Maple LeafsTORStandard1$650,000$650,000$0
    Murphy, ConnorD25Chicago BlackhawksCHIStandard4$3,850,000$16,100,000$0
    Murray, MattG24Pittsburgh PenguinsPITStandard2$3,750,000$7,500,000$0
    Muzzin, JakeD29Los Angeles KingsLAKStandard2$4,000,000$8,900,000$0
    Myers, TylerD28Winnipeg JetsWPGStandard1$5,500,000$3,000,000$0
    Nelson, CaseyD25Buffalo SabresBUFStandard2$812,500$1,625,000$0
    Neuvirth, MichalG30Philadelphia FlyersPHIStandard1$2,500,000$2,500,000$250,000
    Niederreiter, NinoRW25Minnesota WildMINStandard4$5,250,000$21,650,000$0
    Nielsen, FransC34Detroit Red WingsDETStandard4$5,250,000$19,500,000$4,000,000
    Niemi, AnttiG34Montreal CanadiensMTLStandard1$950,000$950,000$0
    Nilsson, AndersG28Vancouver CanucksVANStandard1$2,500,000$2,000,000$0
    Niskanen, MattD31Washington CapitalsWSHStandard3$5,750,000$17,250,000$0
    Nugent-Hopkins, RyanC25Edmonton OilersEDMStandard3$6,000,000$18,000,000$0
    Nutivaara, MarkusD24Columbus Blue JacketsCBJStandard4$2,700,000$10,800,000$0
    Nyquist, GustavRW, C, LW28Detroit Red WingsDETStandard1$4,750,000$5,500,000$0
    O'Reilly, RyanC, LW, RW27Buffalo SabresBUFStandard5$7,500,000$32,500,000$27,500,000
    Oesterle, JordanD26Chicago BlackhawksCHIStandard1$650,000$650,000$0
    Okposo, KyleRW30Buffalo SabresBUFStandard5$6,000,000$26,000,000$11,000,000
    Oleksy, SteveD32Anaheim DucksANAStandard1$650,000$650,000$0
    Olofsson, GustavD23Minnesota WildMINStandard1$725,000$775,000$0
    Orlov, DmitryD26Washington CapitalsWSHStandard5$5,100,000$24,100,000$10,000,000
    Orpik, BrooksD37Colorado AvalancheCOLStandard1$5,500,000$4,500,000$0
    Oshie, T.J.RW31Washington CapitalsWSHStandard7$5,750,000$38,000,000$16,000,000
    Ouellet, XavierD24Detroit Red WingsDETStandard1$1,250,000$1,300,000$0
    Ovechkin, AlexLW, RW32Washington CapitalsWSHStandard3$9,538,462$30,000,000$0
    Pääjärvi, MagnusLW27Ottawa SenatorsOTTStandard1$900,000$900,000$0
    Pacioretty, MaxLW29Montreal CanadiensMTLStandard1$4,500,000$5,000,000$0
    Pageau, Jean-GabrielC25Ottawa SenatorsOTTStandard2$3,100,000$6,700,000$0
    Palat, OndrejLW27Tampa Bay LightningTBLStandard4$5,300,000$20,900,000$0
    Palmieri, KyleRW, LW27New Jersey DevilsNJDStandard3$4,650,000$14,250,000$0
    Panarin, ArtemiLW26Columbus Blue JacketsCBJStandard1$6,000,000$6,000,000$2,000,000
    Pánik, RichardRW27Arizona CoyotesARIStandard1$2,800,000$2,800,000$0
    Parayko, ColtonD25St. Louis BluesSTLStandard4$5,500,000$21,000,000$0
    Parise, ZachLW33Minnesota WildMINStandard7$7,538,462$36,000,000$0
    Pastrnak, DavidRW22Boston BruinsBOSStandard5$6,666,666$32,000,000$3,000,000
    Pavelski, JoeC, RW33San Jose SharksSJSStandard1$6,000,000$6,000,000$0
    Pearson, TannerLW25Los Angeles KingsLAKStandard3$3,750,000$11,500,000$0
    Pelech, AdamD23New York IslandersNYIStandard3$1,600,000$5,525,000$0
    Perreault, MathieuC, LW30Winnipeg JetsWPGStandard3$4,125,000$12,000,000$0
    Perry, CoreyRW33Anaheim DucksANAStandard3$8,625,000$24,000,000$5,500,000
    Pesce, BrettD23Carolina HurricanesCARStandard6$4,025,000$24,150,000$0
    Petry, JeffD30Montreal CanadiensMTLStandard3$5,500,000$13,000,000$3,000,000
    Phaneuf, DionD33Los Angeles KingsLAKStandard3$7,000,000$18,500,000$4,500,000
    Pickard, CalvinG26Toronto Maple LeafsTORStandard1$800,000$800,000$0
    Pietrangelo, AlexD28St. Louis BluesSTLStandard2$6,500,000$14,500,000$0
    Pitlick, TylerRW26Dallas StarsDALStandard2$1,000,000$2,000,000$500,000
    Pominville, JasonRW35Buffalo SabresBUFStandard1$5,600,000$5,000,000$0
    Price, CareyG30Montreal CanadiensMTLStandard8$10,500,000$84,000,000$70,000,000
    Pyatt, TomC31Ottawa SenatorsOTTStandard1$1,100,000$1,200,000$0
    Pysyk, MarkD26Florida PanthersFLAStandard2$2,733,333$6,250,000$0
    Quick, JonathanG32Los Angeles KingsLAKStandard5$5,800,000$23,000,000$0
    Raanta, AnttiG29Arizona CoyotesARIStandard3$4,250,000$12,750,000$3,000,000
    Radulov, AlexanderRW31Dallas StarsDALStandard4$6,250,000$23,250,000$11,000,000
    Raffl, MichaelLW, RW29Philadelphia FlyersPHIStandard1$2,350,000$2,350,000$0
    Rakell, RickardC, RW25Anaheim DucksANAStandard4$3,800,000$15,200,000$0
    Rask, VictorC25Carolina HurricanesCARStandard4$4,000,000$16,000,000$0
    Rask, TuukkaG31Boston BruinsBOSStandard3$7,000,000$20,000,000$0
    Rattie, TyRW25Edmonton OilersEDMStandard1$800,000$800,000$0
    Reilly, MikeD24Montreal CanadiensMTLStandard1$725,000$775,000$0
    Reimer, JamesG30Florida PanthersFLAStandard3$3,400,000$9,300,000$2,250,000
    Reinhart, GriffinD24Vegas Golden KnightsVGKStandard1$800,000$850,000$0
    Rielly, MorganD24Toronto Maple LeafsTORStandard4$5,000,000$20,000,000$2,000,000
    Rinne, PekkaG35Nashville PredatorsNSHStandard1$7,000,000$7,000,000$0
    Ristolainen, RasmusD23Buffalo SabresBUFStandard4$5,400,000$21,600,000$1,000,000
    Ritchie, BrettRW24Dallas StarsDALStandard1$1,750,000$1,800,000$0
    Rodrigues, EvanC24Buffalo SabresBUFStandard1$650,000$650,000$0
    Ruhwedel, ChadD28Pittsburgh PenguinsPITStandard1$650,000$650,000$0
    Russell, KrisD31Edmonton OilersEDMStandard3$4,000,000$11,000,000$1,000,000
    Rutta, JanD27Chicago BlackhawksCHIStandard1$2,300,000$2,300,000$550,000
    Ryan, BobbyRW, LW31Ottawa SenatorsOTTStandard4$7,250,000$30,000,000$8,000,000
    Saad, BrandonLW, RW25Chicago BlackhawksCHIStandard3$6,000,000$20,000,000$0
    Savard, DavidD27Columbus Blue JacketsCBJStandard3$4,250,000$13,750,000$0
    Scandella, MarcoD28Buffalo SabresBUFStandard2$4,000,000$9,250,000$0
    Sceviour, ColtonC, RW29Florida PanthersFLAStandard3$1,200,000$3,600,000$350,000
    Scheifele, MarkC25Winnipeg JetsWPGStandard6$6,125,000$37,250,000$0
    Schenn, BraydenC, LW26St. Louis BluesSTLStandard2$5,125,000$9,500,000$5,000,000
    Schlemko, DavidD31Montreal CanadiensMTLStandard2$2,100,000$3,650,000$0
    Schmidt, NateD26Vegas Golden KnightsVGKStandard1$2,225,000$2,300,000$0
    Schneider, CoryG32New Jersey DevilsNJDStandard4$6,000,000$24,000,000$0
    Schroeder, JordanC, RW27Columbus Blue JacketsCBJStandard1$650,000$650,000$0
    Schultz, JustinD27Pittsburgh PenguinsPITStandard2$5,500,000$11,000,000$2,000,000
    Schwartz, JadenLW26St. Louis BluesSTLStandard3$5,350,000$16,000,000$0
    Seabrook, BrentD33Chicago BlackhawksCHIStandard6$6,875,000$37,000,000$20,000,000
    Sedlak, LukasC25Columbus Blue JacketsCBJStandard1$825,000$850,000$0
    Seguin, TylerC, RW26Dallas StarsDALStandard1$5,750,000$6,500,000$0
    Sekera, AndrejD32Edmonton OilersEDMStandard3$5,500,000$14,500,000$0
    Severson, DamonD23New Jersey DevilsNJDStandard5$4,166,666$22,500,000$0
    Shattenkirk, KevinD29New York RangersNYRStandard3$6,650,000$18,600,000$3,000,000
    Shaw, AndrewC, RW26Montreal CanadiensMTLStandard4$3,900,000$12,900,000$2,000,000
    Sheary, ConorLW, RW26Pittsburgh PenguinsPITStandard2$3,000,000$6,000,000$0
    Silfverberg, JakobRW, LW27Anaheim DucksANAStandard1$3,750,000$3,750,000$0
    Simek, RadimD25San Jose SharksSJSStandard2$675,000$1,350,000$0
    Simmonds, WayneRW, LW29Philadelphia FlyersPHIStandard1$3,975,000$5,000,000$0
    Sissons, ColtonC24Nashville PredatorsNSHStandard1$625,000$650,000$0
    Skinner, JeffLW, RW26Carolina HurricanesCARStandard1$5,725,000$6,000,000$0
    Slavin, JaccobD24Carolina HurricanesCARStandard7$5,300,000$37,100,000$0
    Smith, ReillyRW, LW27Vegas Golden KnightsVGKStandard4$5,000,000$19,000,000$2,000,000
    Smith, MikeG36Calgary FlamesCGYStandard1$5,666,667$5,000,000$0
    Smith, BrendanD29New York RangersNYRStandard3$4,350,000$12,400,000$1,000,000
    Smith, CraigC, RW28Nashville PredatorsNSHStandard2$4,250,000$9,250,000$0
    Smith, ZackC30Ottawa SenatorsOTTStandard3$3,250,000$9,750,000$0
    Sobotka, VladimírLW30St. Louis BluesSTLStandard2$3,500,000$6,500,000$0
    Söderberg, CarlC, LW32Colorado AvalancheCOLStandard2$4,750,000$9,000,000$0
    Sörensen, MarcusLW26San Jose SharksSJSStandard1$700,000$700,000$0
    Soshnikov, NikitaRW24St. Louis BluesSTLStandard1$800,000$800,000$0
    Sparks, GarretG24Toronto Maple LeafsTORStandard1$675,000$700,000$0
    Spezza, JasonC35Dallas StarsDALStandard1$7,500,000$7,500,000$0
    Spurgeon, JaredD28Minnesota WildMINStandard2$5,187,500$11,000,000$0
    Staal, EricC33Minnesota WildMINStandard1$3,500,000$3,500,000$0
    Staal, MarcD31New York RangersNYRStandard3$5,700,000$15,200,000$3,000,000
    Staal, JordanC, LW29Carolina HurricanesCARStandard5$6,000,000$30,000,000$0
    Stamkos, StevenC28Tampa Bay LightningTBLStandard6$8,500,000$49,000,000$43,000,000
    Steen, AlexanderLW, C34St. Louis BluesSTLStandard3$5,750,000$16,000,000$0
    Stepan, DerekC28Arizona CoyotesARIStandard3$6,500,000$16,000,000$3,000,000
    Stephenson, ChandlerC24Washington CapitalsWSHStandard1$650,000$650,000$0
    Stone, MichaelD28Calgary FlamesCGYStandard2$3,500,000$7,000,000$0
    Strålman, AntonD31Tampa Bay LightningTBLStandard1$4,500,000$4,500,000$0
    Subban, P.K.D29Nashville PredatorsNSHStandard4$9,000,000$36,000,000$12,000,000
    Suter, RyanD33Minnesota WildMINStandard7$7,538,462$36,000,000$0
    Sutter, BrandonC29Vancouver CanucksVANStandard3$4,375,000$13,375,000$3,000,000
    Talbot, CamG30Edmonton OilersEDMStandard1$4,166,667$4,200,000$0
    Tanev, ChristopherD28Vancouver CanucksVANStandard2$4,450,000$10,250,000$0
    Tarasenko, VladimirRW26St. Louis BluesSTLStandard5$7,500,000$37,000,000$0
    Tatar, TomasLW, RW27Vegas Golden KnightsVGKStandard3$5,300,000$15,200,000$1,000,000
    Tennyson, MattD28Buffalo SabresBUFStandard1$650,000$650,000$0
    Teräväinen, TeuvoC, LW, RW23Carolina HurricanesCARStandard1$2,860,000$2,860,000$0
    Thompson, NateC33Los Angeles KingsLAKStandard1$1,650,000$1,650,000$0
    Thorburn, ChrisRW, LW35St. Louis BluesSTLStandard1$900,000$900,000$0
    Toews, JonathanC30Chicago BlackhawksCHIStandard5$10,500,000$42,600,000$25,000,000
    Toffoli, TylerRW, LW26Los Angeles KingsLAKStandard2$4,600,000$9,400,000$0
    Trocheck, VincentC, RW24Florida PanthersFLAStandard4$4,750,000$20,250,000$0
    Turris, KyleC28Nashville PredatorsNSHStandard6$6,000,000$36,000,000$0
    Tynan, T.J.C26Vegas Golden KnightsVGKStandard1$650,000$650,000$0
    Ullmark, LinusG24Buffalo SabresBUFStandard1$750,000$800,000$0
    Varlamov, SemyonG30Colorado AvalancheCOLStandard1$5,900,000$5,500,000$0
    Vasilevskiy, AndreiG23Tampa Bay LightningTBLStandard2$3,500,000$7,500,000$0
    Vatanen, SamiD27New Jersey DevilsNJDStandard2$4,875,000$9,500,000$0
    Vecchione, MichaelC25Philadelphia FlyersPHIStandard1$900,000$900,000$0
    Vlasic, Marc-ÉdouardD31San Jose SharksSJSStandard8$7,000,000$56,000,000$13,750,000
    Voracek, JakubRW28Philadelphia FlyersPHIStandard6$8,250,000$46,000,000$13,000,000
    Watson, AustinLW26Nashville PredatorsNSHStandard2$1,100,000$2,300,000$0
    Weal, JordanLW26Philadelphia FlyersPHIStandard1$1,750,000$1,750,000$500,000
    Weber, SheaD32Montreal CanadiensMTLStandard8$7,857,143$30,000,000$0
    Weber, YannickD29Nashville PredatorsNSHStandard2$675,000$1,350,000$0
    Weise, DaleRW29Philadelphia FlyersPHIStandard2$2,350,000$4,100,000$0
    Wennberg, AlexanderC23Columbus Blue JacketsCBJStandard5$4,900,000$25,900,000$0
    Wheeler, BlakeRW31Winnipeg JetsWPGStandard1$5,600,000$5,800,000$0
    Wideman, ChrisD28Ottawa SenatorsOTTStandard1$1,000,000$1,000,000$0
    Williams, JustinRW36Carolina HurricanesCAR35+1$4,500,000$4,000,000$0
    Wilson, ColinC, LW28Colorado AvalancheCOLStandard1$3,937,500$4,000,000$0
    Witkowski, LukeRW, D28Detroit Red WingsDETStandard1$750,000$800,000$0
    Yandle, KeithD31Florida PanthersFLAStandard5$6,350,000$29,450,000$6,000,000
    Zadorov, NikitaD23Colorado AvalancheCOLStandard1$2,150,000$2,200,000$0
    Zaitsev, NikitaD26Toronto Maple LeafsTORStandard6$4,500,000$27,000,000$10,000,000
    Zajac, TravisC33New Jersey DevilsNJDStandard3$5,750,000$18,000,000$0
    Zetterberg, HenrikLW, C37Detroit Red WingsDETStandard3$6,083,333$5,350,000$0
    Zibanejad, MikaC25New York RangersNYRStandard4$5,350,000$20,750,000$2,500,000
    Zuccarello, MatsRW30New York RangersNYRStandard1$4,500,000$4,500,000$0

    John Klingberg Buyout Details

    Cost Calculations
    BUYOUT DATEBASE SALARY REMAININGS.BONUS REMAININGYEARS REMAININGBUYOUT LENGTHAGEBUYOUT RATIOTOTAL COSTTOTAL SAVINGSANNUAL COST
    Jun 15, 2018$21,250,000$048251/3$7,083,333$14,166,667$885,417
    Cap Hit Calculations
    SEASONBASE SALARYINITIAL CAP HITACTUAL COSTSAVINGSFINAL CAP HIT
    2018-19$4,500,000$4,250,000$885,417$3,614,583$635,417
    2019-20$5,000,000$4,250,000$885,417$4,114,583$135,417
    2020-21$5,750,000$4,250,000$885,417$4,864,583-$614,583
    2021-22$6,000,000$4,250,000$885,417$5,114,583-$864,583
    2022-23$0$0$885,417-$885,417$885,417
    2023-24$0$0$885,417-$885,417$885,417
    2024-25$0$0$885,417-$885,417$885,417
    2025-26$0$0$885,417-$885,417$885,417
    TOTAL$21,250,000$17,000,000$7,083,333$14,166,667$2,833,333