Current Funds	$23,007,846
Home Games Remaining	7
Avg. Attendance	16,272
Avg. Revenue/Game	$1,708,575
Projected Revenue	$11,960,025

Expenses

Pro Payroll	$57,127,800
Farm Payroll	$1,119,600
Prospect Fees	$6,000
Coach	$0,000
Games Remaining	15
Total Game Expenses	$710,407
Projected Expenses	$10,656,110
Projected Balance	$24,311,761

Salary Commitment

Year: 2013	$58,247,400
Year: 2014	$46,610,100
Year: 2015	$26,924,000
Year: 2016	$684,000

Marc-Andre Fleury	8,970,000(2)
Brian Campbell	8,757,000(3)
Anze Kopitar	8,425,000(3)
Brent Seabrook	4,388,000(2)
Ryan Kesler	4,126,000(1)
Alexandre Burrows	4,000,000(1)
Alexander Edler	3,094,000(3)
Andrej Sekera	2,447,000(3)
Max Pacioretty	2,248,000(2)
Steve Bernier	1,784,000(2)
Blake Comeau	1,505,000(3)
Carl Hagelin	1,132,800(1)
Alexander Radulov	1,100,000(3)
James Reimer	910,000(1)
Matt Stajan	750,000(2)
Carl Gunnarsson	641,000(1)
Jordan Oesterle	570,000(3)
Casey Cizikas	570,000(2)
Jon Merrill	570,000(4)
Jesse Wallin	570,000(2)
Nikita Kucherov	570,000(1)

Mark Popovic	100,000(1)
Nolan Yonkman	100,000(1)
Grant Clitsome	64,100(2)
Luca Cereda	57,500(1)
Ryan O'Marra	57,000(4)
Ryan Russell	57,000(3)
Brandon Tanev	57,000(3)
Eric Tangradi	57,000(2)
Jonathan Cheechoo	57,000(2)
Danny Syvret	57,000(2)
Blake Geoffrion	57,000(3)
Bobby Sanguinetti	57,000(3)
Jakub Kindl	57,000(4)
Mark Fistric	57,000(3)
Blair Jones	57,000(3)
Iiro Pakarinen	57,000(2)
Nick Palmieri	57,000(2)
Dustin Tokarski	57,000(2)

Current Funds	$11,885,145
Home Games Remaining	7
Avg. Attendance	11,705
Avg. Revenue/Game	$1,738,303
Projected Revenue	$12,168,121

Expenses

Pro Payroll	$56,805,647
Farm Payroll	$2,136,000
Prospect Fees	$1,500
Coach	$0,000
Games Remaining	14
Total Game Expenses	$718,819
Projected Expenses	$10,063,464
Projected Balance	$13,989,802

Salary Commitment

Year: 2013	$58,941,647
Year: 2014	$54,772,053
Year: 2015	$26,902,500
Year: 2016	$9,648,000

Justin Williams	9,394,000(2)
Brian Elliott	8,970,000(2)
Jarome Iginla	8,130,000(3)
Joe Thornton	8,130,000(4)
Keith Yandle	5,681,000(3)
Kyle Calder	3,700,000(2)
Kyle Turris	2,991,200(2)
Ben Chiarot	1,522,400(1)
Bobby Ryan	948,000(4)
Kamil Kreps	800,000(2)
Braydon Coburn	641,000(1)
Jeff Woywitka	615,000(3)
Bill Thomas	615,000(3)
Chris Porter	615,000(3)
D.J. King	600,000(3)
James Wisniewski	600,000(2)
Barret Jackman	595,000(3)
Kyle Palmieri	570,000(1)
Reto Berra	570,000(4)
Pierre-Marc Bouchard	435,121(1)
Kristian Huselius	365,853(2)
Matt Hunwick	317,073(1)

David Rundblad	570,000(2)
Brett Lebda	75,500(2)
Antti Miettinen	61,500(3)
Jordan Caron	60,000(2)
Par Lindholm	57,500(2)
Tomas Vincour	57,500(2)
Patrick Wiercioch	57,000(1)
Taylor Chorney	57,000(2)
Alex Grant	57,000(2)
Brett Maclean	57,000(2)
Andreas Thuresson	57,000(3)
Kenny Agostino	57,000(3)
Chris DiDomenico	57,000(2)
Brian Finley	57,000(1)
Mark Olver	57,000(3)
Eric Belanger	57,000(1)
Brad Ference	57,000(1)
David VanDerGulik	57,000(1)
Teddy Purcell	57,000(3)
Maxime Ouellet	57,000(3)
Jesse Joensuu	57,000(1)
Marc-Andre Cliche	57,000(1)
Mattias Weinhandl	57,000(1)
Steve Ott	57,000(1)
Pavel Skrbek	57,000(1)
Scott Wilson	57,000(1)
Julian Melchiori	57,000(3)
Jiri Fischer	57,000(1)

Current Funds	$29,872,357
Home Games Remaining	7
Avg. Attendance	19,993
Avg. Revenue/Game	$2,069,157
Projected Revenue	$14,484,099

Expenses

Pro Payroll	$57,481,356
Farm Payroll	$2,201,800
Prospect Fees	$10,500
Coach	$0,000
Games Remaining	15
Total Game Expenses	$727,971
Projected Expenses	$10,919,571
Projected Balance	$33,436,885

Salary Commitment

Year: 2013	$59,683,156
Year: 2014	$39,042,400
Year: 2015	$15,659,000
Year: 2016	$0,000

Dion Phaneuf	9,563,000(2)
Henrik Zetterberg	7,375,000(1)
Jimmy Howard	7,300,000(3)
Nicklas Backstrom	5,593,600(1)
Kevin Shattenkirk	4,742,400(2)
Daniel Alfredsson	4,710,000(2)
Jussi Jokinen	2,215,000(3)
Logan Couture	1,784,000(1)
Roman Josi	1,650,400(1)
Eric Lindros	1,609,756(1)
Tom Gilbert	1,565,000(3)
Daniel Briere	1,565,000(3)
Brad Richardson	1,505,000(2)
Anton Stralman	1,125,000(3)
Ryan Stoa	850,000(3)
Dale Weise	779,200(1)
Petteri Nokelainen	669,000(2)
Mattias Ekholm	600,000(1)
John Gibson	570,000(2)
Rostislav Olesz	570,000(3)
Paul Byron	570,000(2)
Marcus Johansson	570,000(1)

Brian Dumoulin	570,000(2)
David Ullstrom	156,750(1)
Max McCormick	156,750(1)
Dana Tyrell	156,500(2)
Erik Ersberg	156,500(2)
Derek Meech	78,800(1)
David Schlemko	70,000(3)
Freddy Meyer	58,500(1)
Tim Kennedy	57,000(3)
Matt Donovan	57,000(1)
T.J. Galiardi	57,000(1)
Tomas Kana	57,000(1)
John Moore	57,000(2)
B.J. Crombeen	57,000(3)
Justin Peters	57,000(3)
Jan Bulis	57,000(3)
David Moss	57,000(3)
Ladislav Nagy	57,000(3)
Mark Fraser	57,000(2)
Philippe Dupuis	57,000(3)
Linden Vey	57,000(2)
Patrick O'Sullivan	57,000(1)

Current Funds	$6,149,659
Home Games Remaining	7
Avg. Attendance	14,614
Avg. Revenue/Game	$1,037,052
Projected Revenue	$7,259,364

Expenses

Pro Payroll	$33,302,800
Farm Payroll	$2,825,200
Prospect Fees	$31,500
Coach	$0,000
Games Remaining	15
Total Game Expenses	$440,970
Projected Expenses	$6,614,543
Projected Balance	$6,794,480

Salary Commitment

Year: 2013	$36,128,000
Year: 2014	$21,230,000
Year: 2015	$8,613,500
Year: 2016	$1,518,000

Ben Bishop	6,800,000(2)
Alexander Steen	3,275,000(2)
Cade Fairchild	3,000,000(1)
Jordan Martinook	3,000,000(1)
Joey Hishon	3,000,000(1)
Adam Pardy	1,815,000(2)
Robin Lehner	1,725,000(3)
Mikael Granlund	1,595,000(3)
Radko Gudas	1,304,800(1)
John McCarthy	948,000(3)
Vladimir Tarasenko	570,000(1)
Cory Emmerton	570,000(1)
Johnny Gaudreau	570,000(1)
Nikita Filatov	570,000(1)
Leo Komarov	570,000(4)
Andrew Desjardins	570,000(3)
Andy Greene	570,000(1)
Erik Gustafsson	570,000(3)
Lasse Kukkonen	570,000(1)
Thomas Hickey	570,000(2)
Colton Orr	570,000(1)
Jason Zucker	570,000(3)

Trevor Lewis	948,000(4)
Ryan Spooner	570,000(3)
Drayson Bowman	156,500(1)
Sven Baertschi	126,500(3)
Logan Shaw	106,500(3)
Garrett Wilson	99,500(2)
Tanner Glass	94,800(1)
Christian Thomas	86,500(3)
Brandon Prust	66,900(1)
Matt Gilroy	57,000(1)
Andrew Bodnarchuk	57,000(1)
Matthew Corrente	57,000(1)
Will O'Neill	57,000(1)
Henrik Karlsson	57,000(1)
Matt Smaby	57,000(2)
Jiri Sekac	57,000(3)
Freddie Hamilton	57,000(3)
Kevin Gravel	57,000(3)
Tomas Nosek	57,000(3)

Current Funds	$16,050,907
Home Games Remaining	8
Avg. Attendance	14,580
Avg. Revenue/Game	$1,749,702
Projected Revenue	$13,997,616

Expenses

Pro Payroll	$56,945,000
Farm Payroll	$1,638,200
Prospect Fees	$12,000
Coach	$0,000
Games Remaining	15
Total Game Expenses	$714,576
Projected Expenses	$10,718,634
Projected Balance	$19,329,889

Salary Commitment

Year: 2013	$58,583,200
Year: 2014	$42,391,700
Year: 2015	$24,915,000
Year: 2016	$669,000

Mike Cammalleri	7,900,000(2)
Tuukka Rask	6,670,000(3)
Jiri Hudler	6,467,000(1)
Scott Hannan	5,428,000(2)
Dave Bolland	4,126,000(3)
Drew Doughty	3,741,000(2)
Victor Hedman	3,741,000(3)
Mike Hoffman	2,955,000(3)
Jeff Schultz	2,447,000(1)
Brandon Dubinsky	2,369,000(3)
Tim Connolly	2,300,000(1)
Patrik Stefan	2,050,000(1)
Jannik Hansen	1,784,000(3)
Ladislav Smid	788,000(1)
Justin Abdelkader	669,000(4)
Dainius Zubrus	600,000(3)
J.P. Dumont	600,000(3)
Steve McCarthy	600,000(3)
Jimmy Hayes	570,000(1)
Ben Scrivens	570,000(3)
Patrick Bordeleau	570,000(1)

Nathan Gerbe	570,000(1)
Brandon Yip	122,700(2)
Ari Ahonen	87,500(1)
Sami Lepisto	60,000(3)
Cody Goloubef	57,000(1)
Gabriel Bourque	57,000(1)
Luke Adam	57,000(1)
Pavel Vorobiev	57,000(2)
Micheal Ferland	57,000(3)
Matt D'Agostini	57,000(1)
Zac Rinaldo	57,000(1)
Duncan Milroy	57,000(2)
Matt Beleskey	57,000(3)
Warren Peters	57,000(2)
Michel Ouellet	57,000(2)
Liam Reddox	57,000(1)
Quinton Howden	57,000(3)
Ryan Parent	57,000(2)

Current Funds	-$128,148
Home Games Remaining	8
Avg. Attendance	19,691
Avg. Revenue/Game	$1,299,706
Projected Revenue	$10,397,648

Expenses

Pro Payroll	$56,763,424
Farm Payroll	$2,153,200
Prospect Fees	$9,000
Coach	$0,000
Games Remaining	15
Total Game Expenses	$718,605
Projected Expenses	$10,779,078
Projected Balance	-$509,578

Salary Commitment

Year: 2013	$58,916,624
Year: 2014	$47,051,500
Year: 2015	$31,532,000
Year: 2016	$17,261,000

Duncan Keith	10,209,000(4)
Valtteri Filppula	7,052,000(4)
Roberto Luongo	6,570,000(1)
Patrice Bergeron	6,467,000(2)
Cam Atkinson	4,225,000(3)
Chris Phillips	3,764,000(2)
James vanRiemsdyk	2,650,000(2)
Kevin Bieksa	2,400,000(1)
Yuri Butsayev	1,750,000(3)
Shane Doan	1,565,000(3)
Michael DelZotto	1,522,400(1)
Saku Koivu	1,500,000(3)
Brayden McNabb	1,120,000(2)
Jordin Tootoo	1,100,000(3)
Douglas Murray	1,000,000(1)
Robert Esche	750,000(3)
Cody McLeod	700,000(2)
Hannu Toivonen	570,000(3)
Drew Stafford	570,000(3)
Shawn Horcoff	570,000(3)
J.T. Miller	570,000(3)
Matt Walker	139,024(1)

Justin Falk	570,000(2)
Ryan White	570,000(3)
Josh Harding	77,500(2)
Matt Pettinger	75,000(3)
Michal Repik	62,700(1)
Brandon Manning	57,000(1)
Denis Grebeshkov	57,000(1)
Teemu Pulkkinen	57,000(3)
George Parros	57,000(3)
Aaron Volpatti	57,000(3)
Erik Condra	57,000(3)
David Booth	57,000(3)
Kyle Wellwood	57,000(3)
Ryan Reaves	57,000(2)
Justin Braun	57,000(2)
Jonathan Ericsson	57,000(1)
Eric Fehr	57,000(2)
Jordan Weal	57,000(3)
Alex Petrovic	57,000(3)

Current Funds	$25,268,885
Home Games Remaining	7
Avg. Attendance	13,653
Avg. Revenue/Game	$1,187,808
Projected Revenue	$8,314,656

Expenses

Pro Payroll	$44,273,200
Farm Payroll	$969,500
Prospect Fees	$15,000
Coach	$0,000
Games Remaining	15
Total Game Expenses	$551,923
Projected Expenses	$8,278,848
Projected Balance	$25,304,693

Salary Commitment

Year: 2013	$45,242,700
Year: 2014	$24,662,000
Year: 2015	$15,944,000
Year: 2016	$9,530,000

Kari Lehtonen	6,300,000(3)
Patric Hornqvist	5,296,000(4)
Jay Bouwmeester	4,500,000(2)
Steven Stamkos	3,896,000(1)
Kyle Okposo	3,363,200(1)
Jordie Benn	3,094,000(4)
Jason Demers	2,909,000(1)
Chris Kelly	2,000,000(1)
Mathias Tjarnqvist	2,000,000(1)
James Wright	2,000,000(1)
Nick Foligno	1,195,000(1)
Aaron Voros	800,000(1)
Karl Stewart	650,000(1)
Adam Cracknell	570,000(2)
Alex Auld	570,000(2)
Dylan Reese	570,000(2)
Christopher Tanev	570,000(1)
Adam Larsson	570,000(2)
Benoit Pouliot	570,000(1)
Bobby Butler	570,000(4)
Anton Lander	570,000(2)
Ales Kotalik	570,000(2)
Tom Wandell	570,000(4)
Zach Bogosian	570,000(1)

Zac Dalpe	57,500(1)
John Klingberg	57,000(3)
Dany Sabourin	57,000(2)
Harry Zolnierczyk	57,000(2)
Jed Ortmeyer	57,000(2)
Joel Perrault	57,000(2)
Joey Crabb	57,000(2)
Mark Streit	57,000(2)
Matt Kassian	57,000(2)
Michael Sauer	57,000(2)
Mika Noronen	57,000(2)
Mike Lundin	57,000(2)
Rich Clune	57,000(2)
Tim Sestito	57,000(2)
Oscar Fantenberg	57,000(2)
Yann Danis	57,000(2)
Andrei Kostitsyn	57,000(3)

Current Funds	$31,710,623
Home Games Remaining	8
Avg. Attendance	15,739
Avg. Revenue/Game	$1,534,543
Projected Revenue	$12,276,344

Expenses

Pro Payroll	$53,796,400
Farm Payroll	$1,698,000
Prospect Fees	$1,500
Coach	$0,000
Games Remaining	15
Total Game Expenses	$676,779
Projected Expenses	$10,151,689
Projected Balance	$33,835,278

Salary Commitment

Year: 2013	$55,494,400
Year: 2014	$32,576,500
Year: 2015	$15,655,500
Year: 2016	$0,000

Jason Spezza	8,223,000(3)
Paul Kariya	7,624,000(1)
Robyn Regehr	6,975,000(1)
Dustin Brown	5,882,000(2)
Alex Ovechkin	5,598,000(2)
Ryan Whitney	3,900,000(2)
Tyler Bozak	3,540,000(3)
Steve Mason	2,924,000(1)
Alex Pietrangelo	2,730,400(1)
Daniel Winnik	695,000(3)
Clayton Stoner	575,000(3)
Chad Johnson	570,000(3)
Chris Kreider	570,000(1)
Jamie McGinn	570,000(1)
Brandon Gormley	570,000(3)
Gabriel Dumont	570,000(1)
Patrik Berglund	570,000(1)
Daniel Carr	570,000(2)
Jake Muzzin	570,000(2)
Kurtis Foster	570,000(3)

Matt Puempel	570,000(3)
Colton Sceviour	156,500(1)
Johnny Oduya	57,500(2)
Paul Martin	57,500(2)
Davis Drewiske	57,500(2)
Andy Andreoff	57,500(2)
Colin Greening	57,500(3)
Nic Dowd	57,000(1)
Ryan Dzingel	57,000(3)
Ben Smith	57,000(1)
Allen York	57,000(2)
Jani Hakanpaa	57,000(2)
Eric O'Dell	57,000(1)
Richard Petiot	57,000(3)
Mario Kempe	57,000(2)
Serge Payer	57,000(3)
David Tanabe	57,000(3)
Lance Ward	57,000(3)
Jerome Samson	57,000(1)

Current Funds	$1,070,204
Home Games Remaining	8
Avg. Attendance	17,773
Avg. Revenue/Game	$1,599,608
Projected Revenue	$12,796,864

Expenses

Pro Payroll	$56,792,091
Farm Payroll	$3,170,073
Prospect Fees	$3,000
Coach	$0,000
Games Remaining	15
Total Game Expenses	$731,282
Projected Expenses	$10,969,237
Projected Balance	$2,897,831

Salary Commitment

Year: 2013	$59,962,164
Year: 2014	$53,165,024
Year: 2015	$28,233,024
Year: 2016	$12,038,000

Ed Jovanovski	8,203,000(2)
Brad Boyes	6,610,000(4)
Mike Green	6,328,000(3)
Chris Pronger	5,983,000(3)
Ryan Callahan	5,882,000(2)
Peter Budaj	5,800,000(2)
Bryan Berard	5,428,000(4)
Matt Cullen	2,710,000(2)
Milan Lucic	1,504,800(1)
Michael Holmqvist	1,243,902(1)
Frans Nielsen	1,149,024(1)
Roman Polak	1,050,000(3)
Nick Johnson	615,000(3)
Steve Begin	580,000(3)
Matt Calvert	570,000(1)
Andrei Vasilevskiy	570,000(2)
Matt Hendricks	570,000(3)
Filip Forsberg	570,000(2)
Jaroslav Balastik	570,000(3)
Nicolas Deslauriers	570,000(2)
Zdenek Blatny	146,341(1)
Eric Houde	139,024(3)

Kyle Brodziak	669,000(1)
Ossi Vaananen	570,000(1)
Marc-Andre Bourdon	570,000(1)
Michael Latta	570,000(2)
Pierre Dagenais	317,073(1)
Mathieu Garon	75,000(3)
Linus Omark	57,000(1)
Marcus Sorensen	57,000(3)
Zenon Konopka	57,000(3)
Marcus Nilson	57,000(3)
Niko Dimitrakos	57,000(3)
Jesse Winchester	57,000(3)
Stefan Elliott	57,000(2)

Current Funds	$10,739,483
Home Games Remaining	7
Avg. Attendance	13,470
Avg. Revenue/Game	$1,395,332
Projected Revenue	$9,767,324

Expenses

Pro Payroll	$55,005,989
Farm Payroll	$2,524,000
Prospect Fees	$3,000
Coach	$0,000
Games Remaining	16
Total Game Expenses	$701,622
Projected Expenses	$11,225,949
Projected Balance	$9,280,858

Salary Commitment

Year: 2013	$57,529,989
Year: 2014	$27,422,707
Year: 2015	$21,832,707
Year: 2016	$9,564,000

Brent Burns	7,925,000(1)
Kyle Mclaren	7,125,000(1)
Pavel Datsyuk	5,597,000(1)
Mikko Koivu	4,126,000(4)
Kyle Chipchura	4,126,000(3)
Sergei Bobrovsky	3,604,000(1)
Ilya Bryzgalov	3,420,000(2)
Niklas Kronwall	3,000,000(3)
Taylor Hall	2,955,000(4)
T.J. Oshie	2,369,000(4)
Ron Hainsey	2,000,000(3)
Patrick Marleau	1,859,512(1)
Andrew Cogliano	1,416,000(2)
Darren Helm	1,100,000(3)
Matt Carle	912,439(1)
Nick Spaling	847,000(1)
Milan Hejduk	731,707(3)
Kris Versteeg	720,731(1)
Matt Frattin	601,600(1)
Sami Vatanen	570,000(1)

Garnet Hathaway	570,000(2)
Nick Bjugstad	570,000(3)
Mike Reilly	570,000(3)
Ben Ondrus	70,000(2)
Kip Brennan	60,000(1)
Colton Gillies	57,000(4)
Nick Holden	57,000(4)
Kevin Quick	57,000(1)
Jared Boll	57,000(1)
Dalton Prout	57,000(1)
Richard Bachman	57,000(2)
Ole-Kristian Tollefsen	57,000(1)
Mark Pysyk	57,000(3)
Martin Prusek	57,000(2)
Michael Chaput	57,000(3)
Stephen Johns	57,000(3)
Niclas Bergfors	57,000(1)

Current Funds	$26,767,171
Home Games Remaining	8
Avg. Attendance	13,816
Avg. Revenue/Game	$2,015,146
Projected Revenue	$16,121,168

Expenses

Pro Payroll	$56,711,370
Farm Payroll	$1,819,700
Prospect Fees	$1,500
Coach	$0,000
Games Remaining	15
Total Game Expenses	$713,812
Projected Expenses	$10,707,177
Projected Balance	$32,181,162

Salary Commitment

Year: 2013	$58,531,070
Year: 2014	$43,373,900
Year: 2015	$30,693,900
Year: 2016	$15,690,900

Antti Niemi	8,970,000(3)
Derek Roy	8,809,000(4)
Ryan Suter	6,975,000(2)
Corey Perry	6,467,000(1)
Andy McDonald	5,150,000(3)
Niklas Hjalmarsson	3,741,000(4)
Ryan Wilson	2,447,000(4)
Cal Clutterbuck	2,248,000(1)
John Carlson	1,995,200(1)
Sam Gagner	1,876,000(2)
Jussi Timonen	1,300,000(1)
Paul Mara	1,053,170(1)
Steve Gainey	955,000(2)
Chris Kunitz	655,000(3)
Tim Brent	600,000(2)
Patrick Kaleta	600,000(2)
Jeff Jillson	590,000(1)
Josh Jooris	570,000(1)
Jordan Eberle	570,000(1)
Jeff Zatkoff	570,000(4)
Connor Murphy	570,000(2)

Tommy Cross	570,000(2)
Steve Eminger	78,800(1)
Brandon Davidson	75,000(2)
Mats Zuccarello	66,900(4)
Matt Bartkowski	59,500(2)
Tom Poti	57,500(2)
Alexei Emelin	57,000(1)
Brett Festerling	57,000(3)
Cody Almond	57,000(2)
Matt Fraser	57,000(1)
Darroll Powe	57,000(1)
Mattias Ritola	57,000(4)
Nick Shore	57,000(3)
Keith Aulie	57,000(2)
Klas Dahlbeck	57,000(2)
Bud Holloway	57,000(2)
Boyd Gordon	57,000(2)
Paul Ladue	57,000(3)
Dmitri Nabokov	57,000(2)
Michael Garnett	57,000(3)
Nick Bonino	57,000(1)
Jeff Deslauriers	57,000(1)

Current Funds	$7,334,422
Home Games Remaining	8
Avg. Attendance	17,703
Avg. Revenue/Game	$1,644,209
Projected Revenue	$13,153,672

Expenses

Pro Payroll	$54,423,808
Farm Payroll	$1,817,500
Prospect Fees	$18,000
Coach	$0,000
Games Remaining	15
Total Game Expenses	$686,089
Projected Expenses	$10,291,337
Projected Balance	$10,196,757

Salary Commitment

Year: 2013	$56,241,308
Year: 2014	$43,871,500
Year: 2015	$30,373,000
Year: 2016	$4,711,000

John-Michael Liles	8,203,000(3)
David Legwand	7,624,000(3)
Martin Havlat	6,467,000(1)
Ryan Miller	5,220,000(3)
Jason Pominville	4,711,000(4)
Mark Giordano	4,388,000(2)
Dustin Penner	3,000,000(2)
Tyler Myers	1,924,800(1)
Scott Parker	1,650,000(2)
Christian Hanson	1,600,000(2)
Joe Sakic	1,565,000(3)
Nikolai Zherdev	1,550,000(3)
Anton Babchuk	1,070,243(1)
Mike York	1,000,000(2)
Tomas Kopecky	925,000(2)
Jamie McBain	910,400(1)
Johan Franzen	570,000(3)
Petr Mrazek	570,000(1)
Bo Horvat	570,000(3)
Jake Gardiner	570,000(1)
Alec Martinez	170,731(1)
Andy Hilbert	164,634(1)

Tim Heed	570,000(2)
Adam McQuaid	77,500(2)
Rick DiPietro	75,000(3)
Anthony Bitetto	62,500(1)
Micheal Haley	60,000(2)
Ray Emery	59,500(1)
Zach Trotman	58,000(1)
Alexander Svitov	57,000(1)
Zack Kassian	57,000(2)
Mikhail Yakubov	57,000(2)
Philip Larsen	57,000(1)
Emerson Etem	57,000(3)
Ty Wishart	57,000(3)
Steven Kampfer	57,000(1)
Andreas Nodl	57,000(1)
Luca Caputi	57,000(3)
Magnus Paajarvi	57,000(2)
Marcus Kruger	57,000(1)
Shaone Morrisonn	57,000(3)
Petter Granberg	57,000(3)
Rick Rypien	57,000(1)
Jon Matsumoto	57,000(2)

Current Funds	$13,443,044
Home Games Remaining	8
Avg. Attendance	15,900
Avg. Revenue/Game	$1,669,504
Projected Revenue	$13,356,032

Expenses

Pro Payroll	$56,274,000
Farm Payroll	$522,900
Prospect Fees	$3,000
Coach	$0,000
Games Remaining	15
Total Game Expenses	$692,682
Projected Expenses	$10,390,226
Projected Balance	$16,408,850

Salary Commitment

Year: 2013	$58,259,900
Year: 2014	$39,209,000
Year: 2015	$14,196,000
Year: 2016	$3,582,000

Marian Gaborik	9,394,000(1)
Jeff Carter	8,809,000(2)
Devan Dubnyk	7,820,000(2)
Lubomir Visnovsky	4,873,000(3)
Mark Letestu	3,540,000(2)
Wayne Simmonds	3,275,000(1)
Chris Higgins	2,955,000(4)
Andrew Ference	2,000,000(3)
Rostislav Klesla	2,000,000(3)
David Backes	1,500,000(2)
Jared Spurgeon	1,463,000(2)
David Perron	1,227,000(1)
Mattias Ohlund	1,000,000(3)
Ryan O'Byrne	788,000(1)
Patrick Maroon	752,000(1)
Mark Stuart	641,000(1)
Brendan Smith	570,000(2)
Marco Scandella	570,000(1)
Luke Schenn	570,000(1)
Jacob Markstrom	570,000(1)
Mathieu Perreault	570,000(1)
Corey Potter	570,000(1)
Casey Wellman	570,000(4)
Timo Pielmeier	570,000(2)
Ryan Potulny	570,000(2)
Zach Hyman	570,000(3)

Nate Thompson	66,900(1)
Shane Sims	57,000(1)
Chris Wagner	57,000(2)
John Negrin	57,000(2)
Joonas Donskoi	57,000(4)
Pascal Leclaire	57,000(2)
Justin Holl	57,000(3)
Derek Forbort	57,000(3)
Yanni Gourde	57,000(3)

Current Funds	$79,812,914
Home Games Remaining	8
Avg. Attendance	21,233
Avg. Revenue/Game	$1,592,378
Projected Revenue	$12,739,024

Expenses

Pro Payroll	$49,269,200
Farm Payroll	$1,054,500
Prospect Fees	$21,000
Coach	$0,000
Games Remaining	15
Total Game Expenses	$613,960
Projected Expenses	$9,209,396
Projected Balance	$83,342,542

Salary Commitment

Year: 2013	$50,323,700
Year: 2014	$30,405,200
Year: 2015	$12,529,000
Year: 2016	$1,914,000

Tomas Kaberle	7,200,000(1)
Cam Ward	6,670,000(3)
Ryan Malone	5,296,000(1)
Nathan Horton	5,296,000(2)
Jordan Leopold	3,741,000(1)
Erik Cole	3,700,000(2)
Josh Bailey	2,991,200(2)
Josef Melichar	2,100,000(2)
Alexander Semin	1,900,000(3)
Ryan Ellis	1,800,000(4)
Mike Ribeiro	1,570,000(2)
Alexander Sulzer	1,125,000(1)
Mike Santorelli	750,000(3)
Byron Froese	570,000(2)
Dylan Olsen	570,000(2)
Anders Lee	570,000(1)
Brock Nelson	570,000(1)
Mark Scheifele	570,000(1)
Tomas Tatar	570,000(2)
Juuse Saros	570,000(3)
Tom Kuhnhackl	570,000(3)
Justin Schultz	570,000(1)

Gregory Campbell	110,000(2)
Ryane Clowe	100,000(1)
Joakim Nordstrom	90,000(3)
Landon Ferraro	65,000(3)
Tye McGinn	62,500(1)
Jonathon Blum	57,000(2)
Jim O'Brien	57,000(2)
Jeremy Morin	57,000(2)
Jared Cowen	57,000(2)
Tim Schaller	57,000(1)
Korbinian Holzer	57,000(2)
Benn Ferriero	57,000(4)
Derek Ryan	57,000(4)
Stephane DaCosta	57,000(2)
Chris Terry	57,000(2)
Riku Helenius	57,000(1)

Current Funds	$23,685,529
Home Games Remaining	7
Avg. Attendance	19,116
Avg. Revenue/Game	$1,720,532
Projected Revenue	$12,043,724

Expenses

Pro Payroll	$55,681,853
Farm Payroll	$2,956,800
Prospect Fees	$9,000
Coach	$0,000
Games Remaining	15
Total Game Expenses	$715,215
Projected Expenses	$10,728,229
Projected Balance	$25,001,024

Salary Commitment

Year: 2013	$58,638,653
Year: 2014	$33,462,800
Year: 2015	$22,968,800
Year: 2016	$10,424,800

Miroslav Satan	8,200,000(1)
Olli Jokinen	7,624,000(3)
Ilya Kovalchuk	6,062,000(2)
Travis Zajac	5,296,000(4)
Matt Taormina	5,034,000(4)
Trevor Daley	5,034,000(1)
Semyon Varlamov	4,624,000(1)
Josef Boumedienne	3,209,000(1)
Sergei Samsonov	1,735,853(1)
Nick Boynton	1,565,000(2)
Victor Oreskovich	1,505,000(3)
Jakub Klepis	948,000(1)
Maxim Afinogenov	850,000(3)
Ben Eager	575,000(2)
Matt Halischuk	570,000(1)
Slava Voynov	570,000(1)
Mikko Koskinen	570,000(3)
Artem Anisimov	570,000(3)
Evgenii Dadonov	570,000(2)
Dmitry Kulikov	570,000(2)

Derek Dorsett	570,000(2)
Blake Coleman	570,000(3)
Dmitry Orlov	570,000(3)
Erik Rasmussen	100,500(2)
Vladimir Sobotka	94,800(4)
Andrei Markov	82,500(2)
Jacob Josefson	57,000(2)
Eric Gelinas	57,000(2)
Enver Lisin	57,000(1)
Nikita Zaitsev	57,000(2)
Rhett Rakhshani	57,000(3)
Nikolai Kulemin	57,000(1)
Sergey Kalinin	57,000(2)
Teemu Laakso	57,000(1)
Viktor Tikhonov	57,000(1)
Maksim Mayorov	57,000(2)
Antero Niittymaki	57,000(2)
Noah Welch	57,000(2)
Alexander Burmistrov	57,000(3)
Nate Prosser	57,000(1)
Alexei Marchenko	57,000(3)
Max Reinhart	57,000(3)
Nikita Gusev	57,000(3)

Current Funds	$20,021,298
Home Games Remaining	7
Avg. Attendance	12,881
Avg. Revenue/Game	$1,427,941
Projected Revenue	$9,995,587

Expenses

Pro Payroll	$33,258,000
Farm Payroll	$747,160
Prospect Fees	$15,000
Coach	$0,000
Games Remaining	15
Total Game Expenses	$414,880
Projected Expenses	$6,223,200
Projected Balance	$23,793,685

Salary Commitment

Year: 2013	$34,005,160
Year: 2014	$16,527,000
Year: 2015	$12,822,000
Year: 2016	$9,741,000

Jeff Petry	5,513,000(1)
Phil Kessel	5,296,000(4)
Tobias Enstrom	4,475,000(1)
Chris Stewart	4,466,000(1)
Kris Letang	4,388,000(4)
Conor Sheary	570,000(3)
Evgeny Kuznetsov	570,000(1)
Jonathan Huberdeau	570,000(1)
Peter Holland	570,000(2)
Nazem Kadri	570,000(1)
Thomas Greiss	570,000(3)
Maxime Talbot	570,000(2)
Brett Kulak	570,000(3)
Nick Jensen	570,000(1)
Daniel Paille	570,000(2)
Jani Rita	570,000(2)
Brian Strait	570,000(3)
Ben Lovejoy	570,000(3)
Dan Blackburn	570,000(2)
Michel Riesen	570,000(2)
Mark Stone	570,000(1)

Jiri Tlusty	60,160(1)
Mark Borowiecki	60,000(3)
Marc-Andre Gragnani	57,000(4)
Colin Stuart	57,000(1)
Colby Cohen	57,000(2)
Drew Shore	57,000(3)
Jean-Francois Berube	57,000(1)
Oskars Bartulis	57,000(2)
Dwight King	57,000(2)
Mathieu Carle	57,000(3)
Branko Radivojevic	57,000(2)
Paul Gaustad	57,000(2)
Mike Komisarek	57,000(3)

Current Funds	$46,359,249
Home Games Remaining	8
Avg. Attendance	15,788
Avg. Revenue/Game	$1,776,122
Projected Revenue	$14,208,976

Expenses

Pro Payroll	$55,779,200
Farm Payroll	$894,300
Prospect Fees	$21,000
Coach	$0,000
Games Remaining	16
Total Game Expenses	$691,396
Projected Expenses	$11,062,341
Projected Balance	$49,505,884

Salary Commitment

Year: 2013	$56,673,500
Year: 2014	$37,646,800
Year: 2015	$22,474,800
Year: 2016	$8,986,000

Henrik Sedin	7,117,000(2)
Daniel Sedin	6,104,000(3)
Joni Pitkanen	5,681,000(4)
Jeff O'Neill	5,100,000(1)
Peter Forsberg	5,090,000(3)
Richard Jackman	3,764,000(2)
David Steckel	3,150,000(2)
Filip Kuba	2,654,000(1)
Erik Johnson	2,327,200(1)
Brian Gionta	2,200,000(1)
Curtis Glencross	2,000,000(1)
Braden Holtby	1,904,000(1)
Chris Butler	1,800,000(4)
Anton Khudobin	1,530,000(1)
Guillaume Latendresse	1,505,000(4)
Andrew MacDonald	1,463,000(3)
Alex Frolov	680,000(3)
Jan Rutta	570,000(1)
Rickard Rakell	570,000(1)
Richard Panik	570,000(2)

Paul Szczechura	94,800(3)
Colby Armstrong	58,000(2)
Joni Ortio	57,500(1)
Aaron Ness	57,000(1)
Colby Robak	57,000(1)
Brett Bellemore	57,000(3)
Paul Carey	57,000(2)
Michael Bournival	57,000(2)
Maxim Lapierre	57,000(2)
Stefan Ruzicka	57,000(2)
Oscar Lindberg	57,000(2)
Dustin Kohn	57,000(2)
Tom Sestito	57,000(2)
Mark Fayne	57,000(2)
Simon Despres	57,000(2)

Current Funds	$11,580,052
Home Games Remaining	8
Avg. Attendance	15,742
Avg. Revenue/Game	$1,653,003
Projected Revenue	$13,224,024

Expenses

Pro Payroll	$55,220,073
Farm Payroll	$1,328,800
Prospect Fees	$3,000
Coach	$0,000
Games Remaining	16
Total Game Expenses	$689,657
Projected Expenses	$11,034,512
Projected Balance	$13,769,564

Salary Commitment

Year: 2013	$56,548,873
Year: 2014	$39,055,873
Year: 2015	$22,123,000
Year: 2016	$4,812,000

Brad Stuart	7,648,000(3)
Corey Crawford	6,300,000(1)
Alex Goligoski	5,681,000(2)
Marian Hossa	5,597,000(1)
Keith Ballard	4,419,000(1)
Tyler Seguin	3,700,000(3)
Lee Stempniak	2,955,000(4)
Mark Parrish	2,625,000(3)
Jarret Stoll	2,369,000(3)
Scott Hartnell	2,250,000(2)
Kamil Piros	2,051,000(2)
Brayden Schenn	1,876,000(2)
Luc Bourdon	1,800,000(4)
J-S Giguere	1,602,439(2)
Clarke MacArthur	669,000(2)
Karl Alzner	613,000(2)
Max Domi	570,000(3)
Cody Hodgson	570,000(1)
Dan Sexton	570,000(2)
Morgan Rielly	570,000(2)
Jaden Schwartz	570,000(2)
Sergei Varlamov	214,634(2)

Kent Huskins	155,000(1)
Justin Mapletoft	95,000(1)
Robert Nilsson	94,800(2)
Thomas Vanek	65,000(1)
Mason Raymond	64,000(1)
Alexander Vasyunov	57,000(3)
Anders Nilsson	57,000(1)
Tanner Pearson	57,000(3)
Carl Sneep	57,000(1)
Chris Mueller	57,000(2)
Ivan Vishnevskiy	57,000(3)
Dennis Rasmussen	57,000(1)
Cal O'Reilly	57,000(1)
Jeremy Smith	57,000(4)
Vladimir Zharkov	57,000(3)
Paul Postma	57,000(3)
Luke Gazdic	57,000(3)
Matt Martin	57,000(3)
Trevor vanRiemsdyk	57,000(2)
Phil Varone	57,000(2)

Current Funds	$10,130,295
Home Games Remaining	8
Avg. Attendance	17,929
Avg. Revenue/Game	$1,384,699
Projected Revenue	$11,077,592

Expenses

Pro Payroll	$53,418,541
Farm Payroll	$1,581,500
Prospect Fees	$10,500
Coach	$0,000
Games Remaining	15
Total Game Expenses	$670,860
Projected Expenses	$10,062,904
Projected Balance	$11,144,983

Salary Commitment

Year: 2013	$55,000,041
Year: 2014	$38,002,000
Year: 2015	$23,629,000
Year: 2016	$12,012,000

Shea Weber	8,269,000(2)
Evgeni Malkin	8,223,000(3)
Marco Sturm	7,624,000(4)
Mike Comrie	6,104,000(2)
Jack Johnson	4,388,000(4)
Matt Moulson	3,540,000(1)
Jake Allen	2,408,000(1)
Tyson Barrie	2,327,200(1)
Derek Morris	1,730,000(1)
Tomas Fleischmann	1,006,341(1)
Oleg Saprykin	1,000,000(1)
Simon Gagne	1,000,000(3)
Peter Mueller	669,000(1)
Brandon McMillan	570,000(1)
Tyler Pitlick	570,000(3)
Austin Watson	570,000(3)
Brendan Gallagher	570,000(1)
Brandon Sutter	570,000(1)
Erik Gudbranson	570,000(3)
Scott Wedgewood	570,000(3)
Cameron Gaunce	570,000(1)
David Warsofsky	570,000(1)

Michael Stone	570,000(1)
Kevin Connauton	570,000(1)
Curtis McElhinney	99,500(1)
Andrei Zyuzin	57,000(1)
Theo Peckham	57,000(3)
Yannick Weber	57,000(3)
Chris Wideman	57,000(1)
Jeff Tambellini	57,000(1)
Lauri Korpikoski	57,000(1)

Current Funds	$30,051,996
Home Games Remaining	7
Avg. Attendance	16,010
Avg. Revenue/Game	$2,281,358
Projected Revenue	$15,969,506

Expenses

Pro Payroll	$48,857,105
Farm Payroll	$2,157,500
Prospect Fees	$7,500
Coach	$0,000
Games Remaining	15
Total Game Expenses	$622,221
Projected Expenses	$9,333,312
Projected Balance	$36,688,190

Salary Commitment

Year: 2013	$51,014,605
Year: 2014	$31,340,900
Year: 2015	$22,644,500
Year: 2016	$8,880,000

Ryan Getzlaf	6,992,000(1)
Martin Erat	6,610,000(4)
Patrick Kane	5,221,600(2)
Erik Karlsson	4,064,800(1)
Carey Price	3,600,000(3)
Matt Duchene	2,991,200(1)
Christian Laflamme	2,500,000(3)
Marc Savard	2,000,000(2)
Ryan McDonagh	1,800,000(3)
Claude Giroux	1,784,000(3)
Zach Parise	1,600,000(3)
Craig Anderson	1,565,000(3)
Brooks Orpik	1,544,000(4)
Brenden Morrow	1,341,463(1)
Alex Killorn	1,132,800(2)
Chris Campoli	1,070,243(1)
Bryan Allen	650,000(1)
Josef Vasicek	634,146(1)
Markus Naslund	615,853(1)
Gabriel Landeskog	570,000(1)
T.J. Brodie	570,000(1)

Steve Downie	669,000(4)
Josh Morrissey	570,000(3)
Greg Zanon	60,000(1)
Francois Beauchemin	60,000(3)
Krys Barch	57,500(3)
Calvin Pickard	57,000(3)
P.A. Parenteau	57,000(2)
Kris Russell	57,000(2)
Mikael Tellqvist	57,000(1)
Al Montoya	57,000(3)
Adam Hall	57,000(1)
Carl Soderberg	57,000(3)
Anton Volchenkov	57,000(2)
Mike Weaver	57,000(3)
Jyrki Jokipakka	57,000(2)
Tommy Wingels	57,000(2)
John Scott	57,000(2)
Chris VandeVelde	57,000(4)

Current Funds	$13,605,614
Home Games Remaining	8
Avg. Attendance	14,678
Avg. Revenue/Game	$1,210,876
Projected Revenue	$9,687,008

Expenses

Pro Payroll	$38,076,000
Farm Payroll	$2,019,000
Prospect Fees	$21,000
Coach	$0,000
Games Remaining	16
Total Game Expenses	$489,220
Projected Expenses	$7,827,512
Projected Balance	$15,465,110

Salary Commitment

Year: 2013	$40,095,000
Year: 2014	$24,075,300
Year: 2015	$14,439,000
Year: 2016	$0,000

Brian Boyle	5,000,000(1)
Loui Eriksson	4,711,000(2)
Josh Gorges	4,000,000(3)
Paul Stastny	3,540,000(3)
Jonathan Toews	3,363,200(1)
Michal Rozsival	3,000,000(3)
Dennis Wideman	3,000,000(1)
Andrew Ladd	1,505,000(3)
Adam Henrique	1,504,800(2)
Alexei Semenov	1,490,000(1)
Raffi Torres	850,000(1)
Andrew Murray	800,000(1)
Devin Setoguchi	752,000(2)
Jeff Skinner	570,000(3)
Connor Hellebuyck	570,000(3)
Michal Neuvirth	570,000(3)
Justin Faulk	570,000(1)
Nathan MacKinnon	570,000(3)
Alex Biega	570,000(1)
Jakob Silfverberg	570,000(2)
Reilly Smith	570,000(2)

Brian Lee	570,000(2)
Ryan O'Reilly	570,000(2)
Zack Stortini	122,700(2)
Ville Leino	99,500(1)
Bryan Little	94,800(2)
Brendan Bell	80,000(1)
Fedor Tyutin	80,000(1)
Ruslan Fedotenko	60,000(1)
Patrice Cormier	57,000(1)
Cody Eakin	57,000(2)
Karri Ramo	57,000(3)
Garret Sparks	57,000(2)
Sam Carrick	57,000(3)
Sergei Kostitsyn	57,000(2)

Current Funds	$574,783
Home Games Remaining	8
Avg. Attendance	17,459
Avg. Revenue/Game	$1,361,853
Projected Revenue	$10,894,824

Expenses

Pro Payroll	$56,687,432
Farm Payroll	$2,139,000
Prospect Fees	$12,000
Coach	$0,000
Games Remaining	15
Total Game Expenses	$717,542
Projected Expenses	$10,763,128
Projected Balance	$706,479

Salary Commitment

Year: 2013	$58,826,432
Year: 2014	$44,991,434
Year: 2015	$28,298,634
Year: 2016	$15,446,000

Tomas Plekanec	8,809,000(4)
Jonas Hiller	7,820,000(2)
Johnny Boychuk	5,681,000(1)
Michael Grabner	5,296,000(4)
Jay McClement	5,034,000(3)
Tyler Kennedy	4,126,000(3)
Gilbert Brule	3,275,000(2)
Michael Frolik	2,248,000(1)
Mike Richards	2,050,000(3)
Travis Hamonic	1,924,800(2)
Cody McCormick	1,570,000(2)
Mike Fisher	1,463,414(1)
Kenny Jonsson	1,414,634(3)
Alex Tanguay	1,291,707(1)
Martin Skoula	1,036,585(1)
Joey Tetarenko	750,000(2)
Brandon Bollig	669,000(2)
Eric Gryba	570,000(1)
Kevin Hayes	570,000(1)
Calvin deHaan	570,000(2)
Mike Smith	518,292(1)

Craig Smith	1,227,000(4)
Colin Wilson	57,000(1)
Rob Klinkhammer	57,000(1)
Jordan Schroeder	57,000(1)
Connor Brickley	57,000(3)
Martin Marincin	57,000(3)
Michal Jordan	57,000(1)
Stanislav Galiev	57,000(3)
Kyle Clifford	57,000(2)
Anders Lindback	57,000(3)
Brad Malone	57,000(4)
Alex Stalock	57,000(2)
Jack Hillen	57,000(1)
Kevin Porter	57,000(1)
Matt Read	57,000(1)
Viktor Stalberg	57,000(1)
Keaton Ellerby	57,000(4)

Current Funds	$42,615,854
Home Games Remaining	8
Avg. Attendance	21,765
Avg. Revenue/Game	$1,495,267
Projected Revenue	$11,962,136

Expenses

Pro Payroll	$56,463,000
Farm Payroll	$1,206,900
Prospect Fees	$15,000
Coach	$0,000
Games Remaining	16
Total Game Expenses	$703,474
Projected Expenses	$11,255,590
Projected Balance	$43,322,400

Salary Commitment

Year: 2013	$57,669,900
Year: 2014	$50,319,900
Year: 2015	$28,452,900
Year: 2016	$15,137,000

Joffrey Lupul	8,809,000(4)
Jaroslav Halak	7,245,000(2)
Matt Niskanen	6,328,000(4)
Pavol Demitra	5,090,000(2)
Martin Hanzal	4,225,000(3)
Wojtek Wolski	4,126,000(3)
Eric Brewer	3,764,000(1)
Nick Schultz	3,690,000(2)
Alexander Perezhogin	2,650,000(2)
Jakub Voracek	1,876,000(1)
Paul Ranger	1,750,000(3)
Mike Zigomanis	1,200,000(3)
Andrej Meszaros	575,000(3)
Scott Parse	575,000(3)
Ian Cole	570,000(2)
Mark Barberio	570,000(1)
Philipp Grubauer	570,000(3)
Mike Weber	570,000(2)
Noel Acciari	570,000(2)
Mikkel Boedker	570,000(1)
Calle Jarnkrok	570,000(2)
Nick Leddy	570,000(2)

David Desharnais	66,900(3)
Andreas Martinsen	57,000(1)
Beau Bennett	57,000(3)
Greg Pateryn	57,000(1)
Brett Bulmer	57,000(3)
Kevin Poulin	57,000(1)
Jhonas Enroth	57,000(1)
Martins Karsums	57,000(1)
Colin Fraser	57,000(2)
Mattias Tedenby	57,000(1)
Kaspars Daugavins	57,000(1)
Melker Karlsson	57,000(1)
Aaron Palushaj	57,000(2)
Tom Pyatt	57,000(3)
Mark Alt	57,000(3)
Oskar Osala	57,000(1)
Peter Regin	57,000(1)
Andrej Nestrasil	57,000(2)
Brandon Pirri	57,000(2)
Marcus Foligno	57,000(2)
Roman Horak	57,000(2)

Current Funds	$10,474,762
Home Games Remaining	8
Avg. Attendance	17,183
Avg. Revenue/Game	$1,288,825
Projected Revenue	$10,310,600

Expenses

Pro Payroll	$28,097,600
Farm Payroll	$1,145,000
Prospect Fees	$21,000
Coach	$0,000
Games Remaining	16
Total Game Expenses	$356,873
Projected Expenses	$5,709,971
Projected Balance	$15,075,391

Salary Commitment

Year: 2013	$29,812,600
Year: 2014	$21,295,100
Year: 2015	$2,451,000
Year: 2016	$684,000

Ales Hemsky	6,467,000(2)
Milan Michalek	4,711,000(2)
Jonas Gustavsson	2,200,000(1)
Mike McKenna	2,100,000(1)
Gustav Nyquist	1,504,800(2)
Ryan Johansen	1,504,800(2)
Artemi Panarin	1,350,000(2)
Tomas Plihal	850,000(2)
Charlie Coyle	570,000(3)
Darcy Kuemper	570,000(1)
Joe Colborne	570,000(1)
Mika Zibanejad	570,000(1)
Jesper Fast	570,000(2)
Rasmus Ristolainen	570,000(3)
Cam Fowler	570,000(1)
Robert Bortuzzo	570,000(4)
Arturs Kulda	570,000(1)
Frazer McLaren	570,000(1)
Luke Witkowski	570,000(1)
Tim Wallace	570,000(2)
Chad Larose	570,000(2)
Patrik Nemeth	570,000(3)

Carter Rowney	570,000(2)
Matt Jones	113,500(1)
Chris Summers	62,500(2)
Teemu Hartikainen	57,000(1)
Dustin Jeffrey	57,000(4)
Jonas Junland	57,000(1)
Tim Jackman	57,000(2)
Brendan Mikkelson	57,000(4)
Johan Larsson	57,000(3)
Joakim Andersson	57,000(2)

Current Funds	$28,136,906
Home Games Remaining	8
Avg. Attendance	16,757
Avg. Revenue/Game	$1,900,904
Projected Revenue	$15,207,232

Expenses

Pro Payroll	$50,767,600
Farm Payroll	$1,050,800
Prospect Fees	$6,000
Coach	$0,000
Games Remaining	16
Total Game Expenses	$632,005
Projected Expenses	$10,112,078
Projected Balance	$33,232,060

Salary Commitment

Year: 2013	$51,818,400
Year: 2014	$40,489,700
Year: 2015	$21,098,000
Year: 2016	$11,763,000

Sidney Crosby	8,223,000(4)
Cory Schneider	7,245,000(2)
Ian White	5,681,000(3)
Jamie Benn	4,478,400(1)
Dustin Byfuglien	3,741,000(1)
Chris Thorburn	3,540,000(4)
P.K. Subban	3,535,200(2)
Patrick Sharp	2,600,000(2)
Derek Stepan	2,248,000(2)
Niklas Backstrom	2,000,000(3)
Antoine Vermette	1,750,000(2)
Shawn Matthias	956,000(1)
Carlo Colaiacovo	750,000(3)
Andrew Ebbett	600,000(1)
Evander Kane	570,000(1)
Brett Connolly	570,000(2)
Michal Kempny	570,000(1)
Jonathan Marchessault	570,000(2)
Brady Skjei	570,000(3)
Riley Nash	570,000(2)

Mikhail Grabovski	94,800(1)
Aaron Rome	90,000(1)
Brooks Laich	80,000(3)
Tuomo Ruutu	80,000(3)
Christian Ehrhoff	75,000(2)
Adam Munro	60,000(3)
Craig Cunningham	57,500(1)
Deryk Engelland	57,500(2)
Patrick Eaves	57,000(1)
Taylor Beck	57,000(2)
Akim Aliu	57,000(2)
Kevin Westgarth	57,000(1)
Craig Weller	57,000(1)
Mikael Backlund	57,000(3)
Devante Smith-Pelly	57,000(3)
Scott Darling	57,000(2)

Current Funds	$21,152,445
Home Games Remaining	8
Avg. Attendance	11,621
Avg. Revenue/Game	$958,812
Projected Revenue	$7,670,496

Expenses

Pro Payroll	$37,771,000
Farm Payroll	$342,000
Prospect Fees	$15,000
Coach	$0,000
Games Remaining	17
Total Game Expenses	$464,976
Projected Expenses	$7,904,585
Projected Balance	$20,918,356

Salary Commitment

Year: 2013	$38,113,000
Year: 2014	$25,806,000
Year: 2015	$16,859,000
Year: 2016	$6,369,000

Henrik Lundqvist	8,970,000(3)
Rick Nash	7,052,000(1)
Brad Richards	6,610,000(2)
Frederik Andersen	1,783,000(4)
Daniel Tkaczuk	1,565,000(1)
David McIntyre	1,505,000(4)
Nikita Nikitin	1,463,000(3)
Lars Eller	1,227,000(4)
Jack Skille	1,227,000(4)
Scottie Upshall	669,000(1)
James Sheppard	570,000(1)
Zack Smith	570,000(1)
Andrei Loktionov	570,000(1)
Brandon Saad	570,000(1)
Cody Ceci	570,000(2)
Spencer Machacek	570,000(4)
Colton Parayko	570,000(2)
David Savard	570,000(2)
Kyle Cumiskey	570,000(2)
Boris Valabik	570,000(1)

Dylan McIlrath	57,000(3)
Oscar Moller	57,000(4)
Bryan Bickell	57,000(1)
Jack Campbell	57,000(1)
Joe Finley	57,000(2)
Matt Lashoff	57,000(1)

Current Funds	$21,996,310
Home Games Remaining	8
Avg. Attendance	19,603
Avg. Revenue/Game	$1,764,204
Projected Revenue	$14,113,632

Expenses

Pro Payroll	$54,457,052
Farm Payroll	$707,000
Prospect Fees	$3,000
Coach	$0,000
Games Remaining	17
Total Game Expenses	$672,769
Projected Expenses	$11,437,072
Projected Balance	$24,672,870

Salary Commitment

Year: 2013	$55,164,052
Year: 2014	$41,068,000
Year: 2015	$29,730,000
Year: 2016	$57,000

Zdeno Chara	8,757,000(3)
Vincent Lecavalier	8,130,000(3)
Jonathan Bernier	6,800,000(3)
Dennis Seidenberg	5,034,000(2)
Marc-Edouard Vlasic	4,922,000(2)
Brad Marchand	4,849,600(1)
John Tavares	2,991,200(1)
Anson Carter	2,300,000(3)
Marc-Antoine Pouliot	1,750,000(3)
Oliver Ekman-Larsson	1,522,400(1)
Pascal Dupuis	1,241,463(1)
Ondrej Pavelec	920,000(1)
Tim Gleason	900,000(3)
Jason Chimera	755,000(2)
Ryan Shannon	585,365(1)
Niklas Hagman	580,000(3)
Corban Knight	570,000(1)
Derek Grant	570,000(1)
Lance Bouma	570,000(1)
Tim Erixon	570,000(2)
Kyle Wanvig	139,024(1)

Stephen Peat	80,000(1)
Ben Maxwell	57,000(3)
Dustin Boyd	57,000(3)
T.J. Brennan	57,000(4)
Jori Lehtera	57,000(3)
Louis Domingue	57,000(3)
Greg McKegg	57,000(3)
Alexandre Picard	57,000(3)
Curtis McKenzie	57,000(2)
Dan Girardi	57,000(3)
Konstantin Koltsov	57,000(3)
Sebastien Caron	57,000(1)

Current Funds	$14,642,078
Home Games Remaining	8
Avg. Attendance	17,307
Avg. Revenue/Game	$1,298,036
Projected Revenue	$10,384,288

Expenses

Pro Payroll	$50,416,824
Farm Payroll	$1,246,600
Prospect Fees	$18,000
Coach	$0,000
Games Remaining	15
Total Game Expenses	$630,261
Projected Expenses	$9,453,919
Projected Balance	$15,572,447

Salary Commitment

Year: 2013	$51,663,424
Year: 2014	$46,659,600
Year: 2015	$35,754,000
Year: 2016	$8,775,000

Eric Staal	8,809,000(2)
James Neal	5,800,000(3)
Cody Franson	5,034,000(4)
Joe Pavelski	5,000,000(3)
Jonathan Quick	4,945,000(3)
Marc Staal	3,741,000(4)
Derick Brassard	3,175,000(3)
David Krejci	2,955,000(3)
Dany Heatley	1,577,317(1)
Dan Hamhuis	1,570,000(1)
Jordan Staal	1,132,800(1)
T.J. Hensick	948,000(3)
Blake Wheeler	948,000(3)
Kevin Klein	850,000(2)
Jay Harrison	700,000(3)
Zach Redmond	570,000(3)
Pekka Rinne	570,000(3)
Ondrej Palat	570,000(2)
Nino Niederreiter	570,000(3)
Tyler Toffoli	570,000(3)
Matt Carkner	381,707(1)

Erik Christensen	156,500(2)
Derek Joslin	64,100(2)
Danny Biega	57,000(2)
Brenden Dillon	57,000(1)
Luca Sbisa	57,000(1)
Tyler Ennis	57,000(1)
John Mitchell	57,000(1)
Kevin Marshall	57,000(2)
Anthony Peluso	57,000(2)
Corey Tropp	57,000(2)
Michael Hutchinson	57,000(1)
Alex Chiasson	57,000(1)
Bryan Rust	57,000(3)
Mark Katic	57,000(2)
Jarred Tinordi	57,000(3)
Josh Manson	57,000(3)
Erik Haula	57,000(2)
Andrew Shaw	57,000(2)
Ryan Carpenter	57,000(2)
Riley Sheahan	57,000(3)