Current Funds	$3,222,112
Home Games Remaining	13
Avg. Attendance	14,326
Avg. Revenue/Game	$1,031,372
Projected Revenue	$13,407,836

Expenses

Pro Payroll	$50,785,000
Farm Payroll	$1,182,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$636,799
Projected Expenses	$17,193,567
Projected Balance	-$563,619

Salary Commitment

Year: 2014	$51,967,500
Year: 2015	$33,490,400
Year: 2016	$16,646,900
Year: 2017	$6,142,500

Thomas Vanek	5,400,000(2)
Marc-Andre Fleury	5,250,000(1)
Jay Bouwmeester	5,225,000(1)
Jason Spezza	4,750,000(3)
Brent Burns	4,150,000(2)
Cam Fowler	3,575,000(4)
Matthew Carle	3,500,000(3)
Alexander Steen	3,200,000(2)
Colin Wilson	2,400,000(1)
Justin Braun	1,750,000(3)
Benoit Pouliot	1,600,000(4)
Anton Stralman	1,450,000(1)
Eric Nystrom	1,331,000(2)
Jamie McGinn	1,250,000(1)
Anton Khudobin	950,000(1)
Michael Santorelli	800,000(2)
Mats Zuccarello	751,000(1)
Radko Gudas	751,000(2)
Brian Strait	700,000(4)
Daniel Winnik	650,000(1)
Ryan Garbutt	451,000(1)
Brett Bellemore	451,000(2)
Antoine Roussel	450,000(2)

Raffi Torres	225,000(3)
Dmitry Orlov	100,100(1)
Taylor Beck	100,100(2)
Eric Tangradi	99,000(3)
Alex Stalock	80,000(4)
Michael Sgarbossa	75,100(2)
Dale Weise	75,000(4)
Troy Bodie	60,000(4)
Travis Morin	52,500(4)
Jason Akeson	45,100(2)
Oliver Lauridsen	45,100(2)
Alexei Marchenko	45,100(3)
Mike Sislo	45,100(3)
Chris Terry	45,100(2)
Bill Arnold	45,100(3)
Patrik Bartosak	45,100(3)

Current Funds	$13,421,928
Home Games Remaining	13
Avg. Attendance	14,322
Avg. Revenue/Game	$1,031,155
Projected Revenue	$13,405,015

Expenses

Pro Payroll	$44,304,000
Farm Payroll	$645,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$551,218
Projected Expenses	$14,882,894
Projected Balance	$11,944,049

Salary Commitment

Year: 2014	$44,949,900
Year: 2015	$29,732,500
Year: 2016	$13,796,200
Year: 2017	$8,750,000

Jordan Eberle	4,000,000(4)
Mark Staal	3,500,000(4)
Tyler Myers	3,500,000(2)
James van Riemsdyk	3,250,000(2)
Jonathan Bernier	3,000,000(3)
Fedor Tjutin	3,000,000(1)
Ondrej Pavalec	2,800,000(2)
Shawn Horcoff	2,750,000(2)
Chris Kelly	2,750,000(1)
Patrick Berglund	2,700,000(1)
Josh Bailey	1,500,000(1)
Andrew Cogliano	1,500,000(1)
Matt Greene	1,450,000(1)
Gregory Campbell	1,250,000(4)
Jake Muzzin	1,250,000(2)
Nick Spaling	1,250,000(2)
Tyler Toffoli	1,001,000(2)
Mark Scheifele	1,001,000(1)
Ryan Nugent-Hopkins	1,001,000(1)
Morgan Rielly	1,001,000(3)
Justin Peters	850,000(3)

Tanner Pearson	100,100(3)
Scott Glennie	75,100(1)
Carter Ashton	75,100(1)
Matt Donovan	75,100(1)
Chris VandeVelde	50,000(3)
Scott Wedgewood	45,100(3)
Nick Petrecki	45,100(2)
Philippe Cornet	45,100(1)
Jean Gabriel Pageau	45,100(2)
Jonathan Audy-Marsches	45,100(2)
Stu Bickel	45,000(1)

Current Funds	$7,775,129
Home Games Remaining	13
Avg. Attendance	18,409
Avg. Revenue/Game	$1,325,444
Projected Revenue	$17,230,772

Expenses

Pro Payroll	$70,592,000
Farm Payroll	$610,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$871,370
Projected Expenses	$23,526,977
Projected Balance	$1,478,924

Salary Commitment

Year: 2014	$71,202,300
Year: 2015	$38,791,100
Year: 2016	$26,050,000
Year: 2017	$6,400,000

Martin St. Louis	6,750,000(1)
Marian Gaborik	6,500,000(1)
Zdeno Chara	6,250,000(1)
Jeff Carter	5,600,000(4)
John Tavares	5,250,000(3)
Jaromir Jagr	4,750,000(2)
Patrick Marleau	4,400,000(3)
Drew Doughty	4,250,000(1)
Craig Anderson	4,000,000(3)
Matt Moulson	3,950,000(3)
Keith Yandle	3,300,000(1)
Kyle Brodziak	3,200,000(2)
Mark Giordano	3,000,000(2)
Andrew Ladd	2,805,000(1)
Niklas Grossman	1,375,000(1)
Joe Colborne	1,150,000(3)
Carl Hagelin	1,001,000(1)
Ben Bishop	900,000(2)
Justin Abdelkader	900,000(3)
Matt Irwin	751,000(2)
Josh Gratton	510,000(4)

Travis Moen	125,000(4)
Greg Nemisz	115,000(4)
Dustin Tokarski	90,000(1)
Justin Falk	75,100(2)
Paul Bissonnette	65,000(2)
Nicholas Drazenovic	50,000(4)
Tomas Kundratek	45,100(1)
Kevin Marshall	45,100(1)

Current Funds	$3,466,088
Home Games Remaining	13
Avg. Attendance	13,202
Avg. Revenue/Game	$950,535
Projected Revenue	$12,356,955

Expenses

Pro Payroll	$36,712,000
Farm Payroll	$1,565,700
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$469,850
Projected Expenses	$12,685,950
Projected Balance	$3,137,093

Salary Commitment

Year: 2014	$38,277,700
Year: 2015	$26,917,500
Year: 2016	$8,059,200
Year: 2017	$2,865,000

Steve Stamkos	6,000,000(2)
Pekka Rinne	5,250,000(2)
Erik Johnson	4,850,000(1)
Victor Hedman	3,000,000(2)
Michael Ryder	2,750,000(4)
Manny Malhotra	1,850,000(2)
Tommy Wingels	1,500,000(3)
Ryan Johansen	1,001,000(1)
Keaton Ellerby	1,001,000(1)
Ryan Spooner	1,001,000(2)
Adam Larsson	1,001,000(1)
Mika Zibanejad	1,001,000(1)
Seth Jones	1,001,000(3)
Aleksander Barkov	1,001,000(3)
Tomas Hertl	1,001,000(3)
Dylan Olsen	751,000(1)
Craig Smith	751,000(1)
Thomas Greiss	600,000(1)
Adam Pardy	500,000(2)
Thomas Hickey	451,000(2)
Leo Komarov	451,000(2)

Jacob Markstrom	130,000(3)
Jeremy Morin	115,000(3)
Luke Adam	115,000(4)
David Van Der Gulik	110,000(2)
Brett Connolly	100,100(1)
Filip Forsberg	100,100(2)
Mikhail Grigorenko	100,100(2)
Daniel Carcillo	85,000(1)
Derek Meech	84,500(1)
Jean-Phillipe Cote	80,500(3)
John Curry	50,000(3)
Scott Timmins	49,500(1)
Justin Fontaine	45,100(3)
Kevin Henderson	45,100(2)
Pierre-Cedric Labrie	45,100(1)
Andrey Makarov	45,100(3)
Kevin Czuczman	45,100(3)
Kristers Gudlevskis	45,100(3)
Igor Bobkov	45,100(3)
Brad Hunt	45,100(3)
Eddie Pasquale	45,100(3)
Trevor Gillies	40,000(1)

Current Funds	$2,348,280
Home Games Remaining	13
Avg. Attendance	18,740
Avg. Revenue/Game	$1,349,351
Projected Revenue	$17,541,563

Expenses

Pro Payroll	$55,070,000
Farm Payroll	$1,205,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$689,334
Projected Expenses	$18,612,022
Projected Balance	$1,277,821

Salary Commitment

Year: 2014	$56,275,400
Year: 2015	$36,237,300
Year: 2016	$22,470,200
Year: 2017	$12,480,000

Sidney Crosby	9,250,000(1)
Johan Franzen	5,500,000(4)
Mikko Koivu	5,350,000(3)
Dustin Byfuglien	4,100,000(3)
Jamie Benn	4,000,000(2)
Jonas Hiller	4,000,000(1)
Kris Letang	4,000,000(2)
Brian Gionta	3,500,000(4)
Matt Cooke	3,000,000(1)
Ales Hemsky	2,900,000(4)
Ladislav Smid	1,425,000(1)
Jay McClement	1,300,000(2)
Mark Fraser	1,100,000(2)
Petr Mrazek	1,001,000(2)
Emerson Etem	1,001,000(2)
Kyle Cumiskey	990,000(2)
Alexei Emelin	751,000(1)
Cody Bass	550,000(1)
Frederic St. Denis	451,000(1)
Mark Borowiecki	451,000(1)
Jay Rosehill	450,000(3)

John Scott	175,000(2)
Ryan Jones	150,000(4)
Triston Grant	150,000(4)
Bradley Mills	110,000(4)
Devante Pelly-Smith	100,100(1)
Drew MacIntyre	100,000(4)
Rickard Rakell	75,100(2)
Chris Thorburn	75,000(2)
Richard Bachman	70,000(4)
Andrew Gordon	60,000(1)
Joey Mormina	50,000(2)
Andrew Hammond	45,100(3)
Julien Brouillette	45,100(3)

Current Funds	$4,825,781
Home Games Remaining	13
Avg. Attendance	13,005
Avg. Revenue/Game	$936,382
Projected Revenue	$12,172,966

Expenses

Pro Payroll	$34,057,000
Farm Payroll	$872,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$429,023
Projected Expenses	$11,583,626
Projected Balance	$5,415,121

Salary Commitment

Year: 2014	$34,929,900
Year: 2015	$25,060,700
Year: 2016	$5,510,600
Year: 2017	$0,000

Ryan Suter	4,000,000(2)
Marek Zidlicky	3,400,000(1)
Daniel Briere	2,750,000(2)
Zbynek Michalek	2,600,000(2)
Chris Stewart	2,450,000(3)
James Reimer	2,250,000(3)
Clarke MacArthur	2,250,000(1)
Franz Nielsen	2,200,000(2)
Andy Greene	1,400,000(1)
Chris Neil	1,350,000(1)
Tomas Tatar	1,250,000(2)
Karri Ramo	1,200,000(2)
Jakob Silfverberg	1,001,000(2)
Jonas Brodin	1,001,000(2)
Matt Read	1,001,000(1)
Brendan Gallagher	1,001,000(2)
Vladimir Tarasenko	1,000,000(2)
Damien Brunner	751,000(2)
Eric Gryba	751,000(2)
Will Acton	451,000(3)

Nolan Yonkman	100,000(1)
Joakim Lindstrom	84,500(1)
Mark Mancari	83,500(1)
Jacob Dowell	82,500(3)
Curtis McElhinney	80,000(1)
Jesse Joensuu	80,000(3)
Dana Tyrell	77,000(3)
J.T. Brown	75,100(1)
Cameron Gaunce	75,000(3)
Akim Aliu	45,100(1)
Ryan Stanton	45,100(2)
Mike Lee	45,100(3)

Current Funds	$5,576,087
Home Games Remaining	13
Avg. Attendance	18,152
Avg. Revenue/Game	$1,306,925
Projected Revenue	$16,990,025

Expenses

Pro Payroll	$61,354,000
Farm Payroll	$611,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$758,720
Projected Expenses	$20,485,427
Projected Balance	$2,080,685

Salary Commitment

Year: 2014	$61,965,000
Year: 2015	$34,348,300
Year: 2016	$21,038,300
Year: 2017	$7,300,000

Claude Giroux	6,000,000(4)
Jonathan Toews	5,500,000(1)
Ryan Miller	5,250,000(1)
Kimmo Timonen	4,250,000(2)
Alex Pieterangelo	4,000,000(3)
Scott Hartnell	4,000,000(3)
Brad Boyes	3,900,000(1)
Rob Scuderi	3,500,000(1)
Rich Peverley	3,200,000(2)
Brad Stuart	3,100,000(1)
Scott Hannan	3,000,000(3)
T.J. Oshie	3,000,000(1)
Lubomir Visnovsky	3,000,000(2)
Patrick Eaves	1,600,000(2)
Drew Miller	1,250,000(4)
Shawn Thornton	1,200,000(2)
Adam Burish	1,100,000(1)
Brayden McNabb	1,001,000(1)
Michael Raffl	1,001,000(3)
Torrey Mitchell	1,000,000(1)
Luke Glendening	751,000(3)
Cam Talbot	751,000(3)

David Rundblad	100,100(1)
Mike McKenna	100,000(3)
Frazer McLaren	71,000(1)
John Negrin	60,000(2)
Darrel Powe	50,000(4)
Ben Holmstrom	49,500(1)
Joe Cannata	45,100(3)
Jamie Devane	45,100(3)
Harry Zolnierczyk	45,100(1)
Kevin Connauton	45,100(3)

Current Funds	$4,493,836
Home Games Remaining	13
Avg. Attendance	13,620
Avg. Revenue/Game	$980,697
Projected Revenue	$12,749,061

Expenses

Pro Payroll	$48,555,000
Farm Payroll	$1,988,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$619,438
Projected Expenses	$16,724,821
Projected Balance	$518,076

Salary Commitment

Year: 2014	$50,543,900
Year: 2015	$39,753,800
Year: 2016	$20,847,500
Year: 2017	$12,700,000

Simeon Varlamov	4,450,000(4)
Brent Seabrook	4,000,000(2)
Curtis Glencross	3,750,000(4)
Tuomo Ruutu	3,500,000(2)
Marc-Edouard Vlasic	3,250,000(4)
Andrei Meszaros	3,050,000(3)
Drew Stafford	3,000,000(2)
Martin Brodeur	2,750,000(2)
Trevor Daley	2,500,000(1)
Ryan O'Reilly	2,250,000(1)
Michael Grabner	2,150,000(1)
T.J. Brodie	2,000,000(2)
Wayne Simmonds	1,750,000(1)
Michal Rozsival	1,750,000(3)
Steve Downie	1,650,000(2)
Stephen Gionta	1,250,000(4)
Slava Voynov	1,001,000(1)
Ryan Murphy	1,001,000(2)
Elias Lindholm	1,001,000(3)
Brian Boyle	1,000,000(3)
Andrew Shaw	751,000(1)
Markus Granlund	751,000(3)

Sheldon Souray	575,000(2)
Jeff Schultz	195,000(1)
Dan Cleary	190,000(3)
Magnus Paajarvi	150,000(3)
Dan Ellis	140,000(2)
Tyler Kennedy	125,000(2)
Brendan Bell	93,000(1)
Tyler Wotherspoon	75,100(3)
Quinton Howden	75,100(2)
Dane Byers	55,000(1)
Corban Knight	45,100(3)
Gabriel Dumont	45,100(1)
Christopher Breen	45,100(3)
Mike Condon	45,100(3)
Mark Cundari	45,100(2)
Michal Jordan	45,100(2)
Joni Ortio	45,100(3)

Current Funds	$3,649,820
Home Games Remaining	13
Avg. Attendance	12,391
Avg. Revenue/Game	$892,208
Projected Revenue	$11,598,704

Expenses

Pro Payroll	$41,131,000
Farm Payroll	$820,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$514,651
Projected Expenses	$13,895,583
Projected Balance	$1,352,941

Salary Commitment

Year: 2014	$41,951,400
Year: 2015	$31,409,400
Year: 2016	$24,709,300
Year: 2017	$5,060,000

Olli Jokinen	4,350,000(3)
Ray Emery	3,700,000(3)
Tom Gilbert	3,000,000(3)
Jason Garrison	3,000,000(4)
R.J. Umberger	3,000,000(1)
Tyler Ennis	2,750,000(3)
Tim Gleason	2,400,000(1)
Jussi Jokinen	2,350,000(2)
John Erskine	2,000,000(4)
Artem Anisimov	1,900,000(1)
Kris Russell	1,750,000(2)
Tyler Bozak	1,750,000(3)
Matt Calvert	1,250,000(2)
Jason Demers	1,150,000(2)
Jake Gardiner	1,001,000(1)
Nathan MacKinnon	1,001,000(3)
Zegmus Girgensons	1,001,000(3)
Brock Nelson	1,001,000(3)
Mathieu Perreault	1,000,000(1)
Frederik Andersen	751,000(3)
Nate Guenin	575,000(1)
Patrick Maroon	451,000(1)

Blake Comeau	165,000(1)
Steve Bernier	155,000(2)
Tanner Glass	150,000(3)
Jake McCabe	75,100(3)
Mark Visentin	75,100(3)
Joe Vitale	60,000(4)
Jay Beagle	50,000(1)
Zack Sill	45,100(3)
Zach Redmond	45,100(2)

Current Funds	$2,011
Home Games Remaining	13
Avg. Attendance	12,309
Avg. Revenue/Game	$886,047
Projected Revenue	$11,518,611

Expenses

Pro Payroll	$41,154,000
Farm Payroll	$515,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$511,212
Projected Expenses	$13,802,729
Projected Balance	-$2,282,107

Salary Commitment

Year: 2014	$41,669,400
Year: 2015	$25,263,300
Year: 2016	$13,811,300
Year: 2017	$3,150,000

Ryan Callahan	4,200,000(1)
Kevin Bieksa	3,500,000(3)
Radim Vrbata	3,250,000(2)
Christopher Higgins	2,800,000(2)
Alexandre Burrows	2,700,000(1)
Mike Weaver	2,650,000(3)
Josh Harding	2,200,000(2)
Derek Brassard	2,000,000(1)
Chris Tanev	2,000,000(2)
Brayden Schenn	1,750,000(1)
Tomas Kopecky	1,750,000(1)
Jannik Hansen	1,500,000(1)
Brad Richardson	1,400,000(4)
Kevin Klein	1,400,000(3)
Anders Lindback	1,400,000(3)
Shawn Matthias	1,350,000(1)
Patrick Dwyer	1,250,000(4)
Brendan Smith	1,001,000(1)
Peter Harrold	900,000(3)
Victor Bartley	751,000(2)
Tom Kostopoulos	500,000(4)
Darren Archibald	451,000(3)
Ben Street	451,000(2)

Jeff Hoggan	85,000(3)
Paul Postma	75,000(3)
Petri Kontiola	70,000(1)
Nathan Paetsch	65,000(3)
Adam Payerl	45,100(3)
Greg Rallo	45,100(1)
Calvin Pickard	45,100(3)
Taylor Fedun	45,100(3)
Jamie Sifers	40,000(1)

Current Funds	$5,647,430
Home Games Remaining	13
Avg. Attendance	13,643
Avg. Revenue/Game	$982,323
Projected Revenue	$12,770,199

Expenses

Pro Payroll	$39,178,000
Farm Payroll	$1,542,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$499,645
Projected Expenses	$13,490,418
Projected Balance	$4,927,211

Salary Commitment

Year: 2014	$40,720,900
Year: 2015	$23,953,600
Year: 2016	$9,255,400
Year: 2017	$2,645,000

Derek Roy	5,000,000(1)
Jaroslav Halak	4,000,000(1)
Bryan Little	3,000,000(1)
Luke Schenn	2,500,000(2)
Brent Sopel	2,200,000(3)
Bryan Allen	2,000,000(3)
Lee Stempniak	2,000,000(2)
Nikolai Kulemin	1,950,000(4)
Kyle Okposo	1,800,000(1)
Bryce Salvador	1,750,000(2)
Jason Labarbera	1,600,000(2)
Jamie McBain	1,500,000(2)
Matt Niskanen	1,500,000(2)
Jonathan Ericsson	1,400,000(3)
Sean Bergenheim	1,400,000(2)
Kyle Palmieri	1,200,000(2)
Jonathan Huberdeau	1,001,000(2)
Sean Couturier	1,001,000(1)
Jaden Schwartz	1,001,000(1)
Colton Sceviour	775,000(3)
Chris Mueller	600,000(4)

Scott Gomez	300,000(1)
Keith Ballard	200,000(1)
Michael Leighton	130,000(1)
Niklas Jensen	100,100(2)
Brandon Gormley	100,100(3)
Maxim Lapierre	95,000(4)
Frank Corrado	75,100(2)
Jeremy Welsh	75,100(1)
Colin Fraser	72,000(2)
Ryan Carter	65,000(1)
Mike Brown	60,000(1)
Mike Angelidis	45,100(1)
Zach Trotman	45,100(3)
Michael Zalewski	45,100(3)
Garrett Wilson	45,100(3)
Andy Miele	45,100(1)
Brad Theissen	45,000(1)

Current Funds	$1,295,524
Home Games Remaining	13
Avg. Attendance	13,867
Avg. Revenue/Game	$998,429
Projected Revenue	$12,979,577

Expenses

Pro Payroll	$43,057,000
Farm Payroll	$1,587,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$547,488
Projected Expenses	$14,782,171
Projected Balance	-$507,070

Salary Commitment

Year: 2014	$44,644,000
Year: 2015	$41,924,900
Year: 2016	$23,554,400
Year: 2017	$14,875,000

Dan Boyle	5,000,000(2)
Tukka Rask	4,750,000(4)
Ron Hainsey	4,000,000(4)
Loui Eriksson	3,950,000(4)
Milan Lucic	3,750,000(3)
Brad Marchand	3,250,000(2)
David Krejci	3,150,000(2)
Dennis Seidenberg	3,000,000(3)
Pascal Dupuis	2,750,000(2)
Mason Raymond	2,050,000(4)
Matt Bartkowski	1,100,000(3)
Mark Fistric	900,000(2)
Reilly Smith	751,000(1)
Gabriel Bourque	751,000(1)
Mark Pysyk	751,000(2)
Carl Soderberg	751,000(2)
Darcy Kuemper	751,000(2)
Nick Holden	750,000(2)
Joakim Andersson	451,000(1)
Torey Krug	451,000(1)

Jason Williams	225,000(1)
Dan Paille	140,000(2)
Jordan Caron	125,000(4)
Matt Hunwick	115,000(3)
Dustin Jeffrey	107,500(3)
Jack Campbell	100,100(3)
Adam McQuaid	100,000(2)
Brandon Yip	86,000(3)
Casey Wellman	77,500(2)
Niklas Svedberg	75,100(3)
Alexander Khokhlachev	75,100(3)
Craig Cunningham	45,100(3)
Justin Florek	45,100(3)
Garret Sparks	45,100(3)
Joacim Eriksson	45,100(3)
Matt Lindblad	45,100(3)
Frans Tuohimaa	45,100(3)
Matt Fraser	45,100(1)
Carter Camper	45,000(1)

Current Funds	$2,638,983
Home Games Remaining	13
Avg. Attendance	18,085
Avg. Revenue/Game	$1,302,051
Projected Revenue	$16,926,663

Expenses

Pro Payroll	$50,574,000
Farm Payroll	$480,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$625,663
Projected Expenses	$16,892,912
Projected Balance	$2,672,734

Salary Commitment

Year: 2014	$51,054,400
Year: 2015	$39,787,400
Year: 2016	$27,786,400
Year: 2017	$6,210,000

Nicklas Backstrom	5,750,000(1)
Dustin Brown	4,250,000(3)
Paul Martin	4,125,000(3)
Mike Ribeiro	4,000,000(4)
Cory Schneider	3,750,000(2)
Tyler Seguin	3,750,000(3)
Evander Kane	3,500,000(2)
John Carlson	3,500,000(3)
Stephane Robidas	3,200,000(1)
Willie Mitchell	2,800,000(3)
Eric Brewer	1,800,000(3)
Jiri Tlusty	1,700,000(2)
Marcel Goc	1,600,000(4)
Simon Gagne	1,500,000(2)
Scott Clemmensen	1,100,000(2)
Justin Faulk	1,001,000(1)
Boone Jenner	1,001,000(3)
Riley Sheahan	751,000(1)
Ryan Reaves	550,000(4)
Rob Klinkhammer	495,000(1)
Steve Oleksy	451,000(2)

Drew Bagnall	90,000(3)
Colton Sissons	75,100(3)
B.J. Crombeen	70,000(1)
Korbinian Holzer	60,000(4)
John McCarthy	50,000(3)
Paul Carey	45,100(3)
Jeff Zatkoff	45,100(3)
Jason Missiaen	45,100(3)

Current Funds	$2,190,155
Home Games Remaining	14
Avg. Attendance	11,769
Avg. Revenue/Game	$847,419
Projected Revenue	$11,863,866

Expenses

Pro Payroll	$44,456,000
Farm Payroll	$1,384,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$562,078
Projected Expenses	$15,176,107
Projected Balance	-$1,122,086

Salary Commitment

Year: 2014	$45,840,400
Year: 2015	$37,289,000
Year: 2016	$21,886,900
Year: 2017	$5,750,000

Daniel Sedin	5,750,000(3)
James Howard	4,250,000(4)
Dennis Wideman	3,850,000(2)
Andrew MacDonald	3,000,000(2)
Paul Gaustad	3,000,000(2)
Jiri Hudler	2,650,000(1)
David Clarkson	2,500,000(3)
Jarret Stoll	2,500,000(1)
Marcus Johansson	2,250,000(3)
Brian Elliot	2,200,000(2)
Kyle Quincey	1,950,000(1)
Matthew Stajan	1,800,000(3)
Rene Bourque	1,500,000(4)
Nino Niederreiter	1,250,000(2)
Jamie Oleksiak	1,001,000(2)
Beau Bennett	1,001,000(2)
Sean Monahan	1,001,000(3)
Connor Murphy	751,000(3)
Maxime Fortunas	700,000(3)
Cody McLeod	650,000(1)
Mike Stone	451,000(1)
David Warsoffsky	451,000(3)

Stefan Elliott	100,100(1)
J.T. Miller	100,100(2)
Kevin Porter	85,000(1)
Kyle Clifford	85,000(3)
Matt Frattin	80,000(3)
Brandon McMillan	77,500(3)
Antti Raanta	75,100(3)
Brett Bulmer	75,100(1)
Jesper Fast	75,100(3)
Robert Bortuzzo	45,100(1)
Petter Granberg	45,100(3)
Johan Sundstrom	45,100(3)
Bryce Van Brabant	45,100(3)
Jonathan Racine	45,100(3)
Louis Domingue	45,100(3)
Mitch Callahan	45,100(3)
Michael Latta	45,100(3)
Mac Carruth	45,100(3)
Eric O'Dell	45,100(3)
Connor Carrick	45,100(3)
Brad Malone	45,100(1)
Dylan McIlrath	45,100(3)
Joakim Nordstrom	45,100(3)

Current Funds	$4,562,532
Home Games Remaining	14
Avg. Attendance	17,937
Avg. Revenue/Game	$1,291,502
Projected Revenue	$18,081,028

Expenses

Pro Payroll	$53,954,000
Farm Payroll	$818,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$671,005
Projected Expenses	$18,117,132
Projected Balance	$4,526,428

Salary Commitment

Year: 2014	$54,772,400
Year: 2015	$32,186,300
Year: 2016	$21,118,300
Year: 2017	$8,033,000

Evgeni Malkin	7,950,000(4)
Joe Thornton	6,750,000(2)
Rick Nash	6,500,000(1)
Alexander Semin	5,500,000(1)
Alexander Edler	3,500,000(1)
Christian Ehrhoff	3,500,000(3)
Sergei Bobrovsky	3,500,000(3)
Ilja Bryzgalov	3,000,000(1)
Derek Stepan	2,750,000(3)
Jay Harrison	2,000,000(3)
Cody Hodgson	1,950,000(1)
Gustav Nyquist	1,001,000(1)
Mikael Granlund	1,001,000(2)
Charlie Coyle	1,001,000(2)
Danny DeKeyser	1,001,000(2)
Trevor Lewis	800,000(2)
Tyson Strachan	600,000(3)
Nate Prosser	600,000(3)
Derek Mackenzie	600,000(1)
Tim Kennedy	450,000(2)

Jordan Leopold	250,000(1)
Greg Zanon	160,000(1)
Derek Dorsett	83,000(4)
Kent Huskins	80,000(1)
Steve MacIntyre	65,000(2)
Nathan Lieuwen	45,100(3)
Brandon Manning	45,100(1)
Jared Coreau	45,100(3)
Mark Van Guilder	45,100(3)

Current Funds	$2,569,352
Home Games Remaining	14
Avg. Attendance	18,695
Avg. Revenue/Game	$1,345,977
Projected Revenue	$18,843,678

Expenses

Pro Payroll	$57,627,000
Farm Payroll	$1,012,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$718,162
Projected Expenses	$19,390,379
Projected Balance	$2,022,651

Salary Commitment

Year: 2014	$58,639,300
Year: 2015	$27,586,300
Year: 2016	$15,020,400
Year: 2017	$2,860,000

Anze Kopitar	5,750,000(1)
Shea Weber	5,500,000(2)
Phil Kessel	5,000,000(1)
Ryan Kesler	4,350,000(2)
Jonathan Quick	4,000,000(1)
Braydon Coburn	3,875,000(3)
Valtteri Filppula	3,500,000(3)
Max Pacioretty	3,200,000(1)
Robyn Regehr	3,000,000(1)
Brooks Orpik	2,950,000(1)
Mikhail Grabovsky	2,500,000(3)
Alex Goligoski	2,300,000(1)
Travis Hamonic	2,050,000(3)
Steve Mason	1,750,000(1)
Maxime Talbot	1,600,000(4)
Mikkel Boedker	1,450,000(1)
Cal Clutterbuck	1,450,000(1)
Jim Slater	1,400,000(2)
Andrew Desjardins	1,001,000(4)
Paul Byron	550,000(2)
Derek Grant	451,000(2)

Teuvo Teravainen	100,100(3)
Scott Laughton	100,100(2)
Kyle Chipchura	92,000(4)
Bobby Sanguinetti	90,000(4)
James Sheppard	88,000(1)
Ian Cole	79,500(2)
Zach Stortini	77,000(4)
Ryan White	70,000(1)
Brian Gibbons	45,100(3)
Alex Grant	45,100(3)
Carter Bancks	45,100(2)
Chad Ruhwedel	45,100(2)
Carter Hutton	45,100(2)
Michael Hutchinson	45,100(3)
Tim Sestito	45,000(1)

Current Funds	$4,940,268
Home Games Remaining	14
Avg. Attendance	11,383
Avg. Revenue/Game	$819,530
Projected Revenue	$11,473,420

Expenses

Pro Payroll	$21,364,000
Farm Payroll	$805,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	28
Total Game Expenses	$273,405
Projected Expenses	$7,655,337
Projected Balance	$8,758,351

Salary Commitment

Year: 2014	$22,169,200
Year: 2015	$14,451,700
Year: 2016	$10,900,600
Year: 2017	$5,580,000

David Backes	5,000,000(4)
Roman Polak	1,750,000(2)
Craig Adams	1,500,000(1)
Marco Scandella	1,200,000(3)
Marcus Foligno	1,001,000(1)
Valeri Nichushkin	1,001,000(3)
Jacob Trouba	1,001,000(3)
Chad Larose	950,000(2)
Casey Cizikas	751,000(1)
Sami Vatanen	751,000(2)
Philip McRae	751,000(1)
Jimmy Hayes	751,000(1)
Allen York	751,000(1)
Kevan Miller	751,000(3)
Matt Beleskey	700,000(1)
Adam Cracknell	500,000(4)
John Persson	451,000(3)
Troy Grosenick	451,000(3)
Aaron Ness	451,000(1)
Jordan Nolan	451,000(1)
Zac Rinaldo	451,000(1)

Rod Pelley	102,500(1)
Jake Allen	100,100(2)
Calle Jarnkrok	100,100(3)
John Gibson	100,100(3)
Martin Marincin	100,100(3)
Chris Summers	80,000(4)
Brian Dumoulin	75,100(3)
Joe Piskula	57,000(1)
Jordan Szwarz	45,100(3)
Ben Chiarot	45,100(3)

Current Funds	$5,370
Home Games Remaining	14
Avg. Attendance	17,296
Avg. Revenue/Game	$1,245,310
Projected Revenue	$17,434,340

Expenses

Pro Payroll	$55,861,000
Farm Payroll	$710,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	28
Total Game Expenses	$692,941
Projected Expenses	$19,402,361
Projected Balance	-$1,962,651

Salary Commitment

Year: 2014	$56,571,200
Year: 2015	$36,430,500
Year: 2016	$29,590,200
Year: 2017	$20,150,000

Patrick Sharp	5,500,000(3)
Mike Smith	4,300,000(4)
Brad Richards	4,000,000(4)
Kevin Shattenkirk	3,750,000(4)
Alex Tanguay	3,500,000(1)
Jeff Skinner	3,500,000(4)
PK Subban	3,450,000(2)
Michael Cammalleri	3,350,000(1)
Jordan Staal	3,300,000(1)
Daniel Girardi	3,000,000(1)
Steve Ott	2,700,000(4)
Niklas Hjalmarsson	2,500,000(1)
Scottie Upshall	2,450,000(3)
Andrew Ference	1,900,000(4)
Bryan Bickell	1,550,000(2)
Chris Butler	1,540,000(1)
Vernon Fiddler	1,500,000(2)
Marcus Kruger	1,400,000(3)
Gabriel Landeskog	1,001,000(1)
Mike Weber	900,000(1)
Al Montoya	770,000(1)

Matt Halischuk	115,000(2)
Cal O'Reilly	110,000(1)
Max Reinhart	75,100(2)
Tim Erixon	75,100(1)
Thomas McCollum	60,000(2)
Aaron Volpatti	49,500(1)
Brandon Bollig	45,100(1)
Matt Carey	45,100(3)
Andrew Campbell	45,100(3)
Sean Collins	45,100(2)
Drew LeBlanc	45,100(2)

Current Funds	$2,408,776
Home Games Remaining	14
Avg. Attendance	17,924
Avg. Revenue/Game	$1,290,536
Projected Revenue	$18,067,504

Expenses

Pro Payroll	$62,552,000
Farm Payroll	$622,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$773,466
Projected Expenses	$20,883,578
Projected Balance	-$407,298

Salary Commitment

Year: 2014	$63,174,200
Year: 2015	$40,712,200
Year: 2016	$25,862,200
Year: 2017	$5,850,000

Alex Ovechkin	9,250,000(3)
Pavel Datsyuk	7,000,000(2)
James Neal	5,000,000(4)
Jarome Iginla	4,750,000(1)
Evgeni Nabokov	4,500,000(1)
Brian Campbell	4,250,000(2)
Mark Streit	3,750,000(3)
Antti Niemi	3,500,000(1)
Dan Hamhuis	3,500,000(3)
Mike Fisher	3,100,000(2)
Jason Chimera	2,500,000(1)
Troy Brouwer	1,600,000(1)
Jared Cowen	1,600,000(1)
Shane O'Brien	1,600,000(1)
Jeff Petry	1,500,000(3)
Nathan Gerbe	1,050,000(1)
Jordin Tootoo	950,000(1)
Dave Schlemko	850,000(4)
Ty Rattie	751,000(3)
Marc-Andre Cliche	600,000(3)
Joey Crabb	500,000(2)
Cody Kunyk	451,000(3)

Cody McCormick	120,000(3)
Brad Winchester	95,000(1)
Aaron Rome	85,000(1)
Aaron Johnson	80,000(1)
Jared Boll	80,000(1)
Evan Oberg	72,000(1)
Philip Samuelsson	45,100(3)
Connor Knapp	45,100(3)

Current Funds	-$465,168
Home Games Remaining	14
Avg. Attendance	13,207
Avg. Revenue/Game	$951,045
Projected Revenue	$13,314,630

Expenses

Pro Payroll	$37,892,000
Farm Payroll	$1,083,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$478,360
Projected Expenses	$12,915,713
Projected Balance	-$66,251

Salary Commitment

Year: 2014	$38,975,500
Year: 2015	$20,934,500
Year: 2016	$7,567,300
Year: 2017	$1,600,000

Patrick Kane	5,500,000(1)
Paul Stastny	4,950,000(2)
Niklas Backstrom	4,250,000(1)
Brenden Morrow	4,200,000(1)
Blake Wheeler	3,710,000(2)
Justin Williams	3,400,000(3)
Jared Spurgeon	1,600,000(4)
Jean-Michael Liles	1,300,000(2)
Matt Ellis	1,150,000(1)
Evgeny Kuznetsov	1,001,000(3)
Justin Schultz	1,001,000(2)
Dominic Moore	1,000,000(2)
Chad Johnson	950,000(3)
Raphael Diaz	751,000(1)
Erik Condra	675,000(2)
Kris Newbury	650,000(1)
Andre Benoit	451,000(1)
Jordie Benn	451,000(1)
Michael Chaput	451,000(3)
Ben Hanowski	451,000(2)

Stephen Weiss	400,000(1)
Matt Carkner	160,000(2)
Ryan Wilson	89,500(1)
Ryan Potulny	88,000(1)
Sami Aittokallio	75,100(2)
Eddie Lack	75,100(3)
Nathan McIver	60,500(1)
Patrick Holland	45,100(3)
Maxime Clermont	45,100(3)
Eric Selleck	45,100(2)

Current Funds	$3,069,933
Home Games Remaining	14
Avg. Attendance	14,498
Avg. Revenue/Game	$1,043,846
Projected Revenue	$14,613,844

Expenses

Pro Payroll	$44,154,000
Farm Payroll	$987,800
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	28
Total Game Expenses	$553,559
Projected Expenses	$15,499,639
Projected Balance	$2,184,138

Salary Commitment

Year: 2014	$45,141,800
Year: 2015	$29,092,900
Year: 2016	$24,866,900
Year: 2017	$3,945,000

Nathan Horton	4,950,000(1)
Tobias Enstrom	3,900,000(3)
David Legwand	3,250,000(3)
Antoine Vermette	3,000,000(1)
Martin Hanzal	2,950,000(3)
Pierre Parenteau	2,500,000(3)
Nick Schultz	2,500,000(3)
Devin Setoguchi	2,250,000(4)
Patric Hornqvist	2,010,000(1)
Dainius Zubrus	1,975,000(2)
Andrej Sekera	1,975,000(3)
Braden Holtby	1,950,000(3)
David Moss	1,600,000(4)
Brandon Sutter	1,550,000(1)
Michael Neuvirth	1,500,000(2)
David Jones	1,490,000(3)
Mark Stuart	1,300,000(1)
Brandon Saad	1,001,000(1)
Eric Gudbranson	1,001,000(1)
David Savard	751,000(1)
Mike Kostka	751,000(2)

Peter Holland	100,100(1)
Zack Kassian	100,100(1)
Nikita Kucherov	100,100(3)
Jack Skille	95,000(1)
Blair Jones	95,000(4)
Taylor Chorney	94,000(3)
Cedric Desjardins	77,500(3)
Maxim Noreau	50,500(1)
Andrew Ebbett	50,000(1)
Anton Forsberg	45,100(3)
Jeremy Smith	45,100(3)
John Albert	45,100(3)
Joe Finley	45,100(1)
Jussi Rynnas	45,100(1)

Current Funds	-$3,450,158
Home Games Remaining	14
Avg. Attendance	12,236
Avg. Revenue/Game	$880,912
Projected Revenue	$12,332,768

Expenses

Pro Payroll	$25,706,000
Farm Payroll	$682,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$324,861
Projected Expenses	$8,771,246
Projected Balance	$111,364

Salary Commitment

Year: 2014	$26,388,600
Year: 2015	$18,438,500
Year: 2016	$14,225,900
Year: 2017	$1,400,000

Shane Doan	7,750,000(3)
David Desharnais	2,350,000(1)
Ben Smith	1,500,000(2)
Jonas Gustavsson	1,500,000(3)
Jack Hillen	1,400,000(4)
Brian McGratton	1,300,000(1)
Deryk Engelland	1,250,000(2)
Zach Boychuk	1,150,000(3)
Brendan Mikkelson	930,000(1)
T.J. Galiardi	900,000(1)
Chris Bourque	845,000(1)
Corey Potter	795,000(2)
Vincent Trocheck	751,000(3)
Brett Sutter	535,000(1)
Steven Kampfer	495,000(1)
Kellen Lain	451,000(3)
Dalton Prout	451,000(1)
Magnus Hellberg	451,000(3)
Patrick Bordeleau	451,000(2)
Kenneth Agonstino	451,000(3)

T.J. Hensick	115,000(2)
Danny Syvret	99,000(1)
Ryan Sproul	75,100(3)
Jerome Samson	64,000(3)
Ryan Craig	56,500(2)
Francis Wathier	47,500(3)
Maxime Macenauer	45,100(1)
Christian Folin	45,100(3)
Jared Staal	45,100(2)
Kent Simpson	45,100(3)
Juho Olkinoura	45,100(3)

Current Funds	$1,999,514
Home Games Remaining	14
Avg. Attendance	11,207
Avg. Revenue/Game	$806,885
Projected Revenue	$11,296,390

Expenses

Pro Payroll	$30,927,000
Farm Payroll	$1,694,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$400,873
Projected Expenses	$10,823,576
Projected Balance	$2,472,328

Salary Commitment

Year: 2014	$32,621,600
Year: 2015	$27,299,400
Year: 2016	$17,494,900
Year: 2017	$9,171,000

Barret Jackman	3,800,000(4)
Teddy Purcell	3,750,000(3)
Kris Versteeg	2,750,000(4)
Dave Bolland	2,350,000(1)
Sergei Gonchar	2,300,000(4)
Martin Erat	1,950,000(2)
Dmitry Kulikov	1,700,000(1)
Nikita Nikitin	1,400,000(3)
Nick Leddy	1,400,000(2)
Jakub Kindl	1,350,000(2)
Boyd Gordon	1,320,000(2)
Mark Fayne	1,250,000(3)
Nick Bjugstad	1,001,000(2)
Jhonas Enroth	1,000,000(1)
Brandon Pirri	900,000(2)
David Broll	451,000(3)
Luke Gazdic	451,000(3)
Eric Gelinas	451,000(2)
Mark Arcobello	451,000(2)
Johan Gustafsson	451,000(3)
Steven Pinizzotto	451,000(2)

Matt Hendricks	130,000(2)
Zac Dalpe	115,000(4)
Jacob Josefson	113,000(4)
Nail Yakupov	100,100(2)
Oscar Klefbom	100,100(3)
Yannic Weber	93,000(4)
Keith Aulie	80,000(3)
Patrice Cormier	77,000(1)
Anton Lander	75,100(1)
Dmitri Jaskin	75,100(2)
Jordan Schroeder	75,100(2)
Drew Shore	75,100(2)
Jason Zucker	75,100(1)
Brian Lashoff	75,100(2)
Linden Vey	75,100(3)
Tyler Pitlick	45,100(3)
Marek Mazanec	45,100(3)
Jerry D'Amigo	45,100(3)
Reto Berra	45,100(3)
Eric Hartzell	45,100(3)
Cedric Paquette	45,100(3)
Laurent Brossoit	45,100(3)
Tomas Vincour	45,000(1)

Current Funds	$5,614,058
Home Games Remaining	14
Avg. Attendance	16,049
Avg. Revenue/Game	$1,155,594
Projected Revenue	$16,178,316

Expenses

Pro Payroll	$52,938,000
Farm Payroll	$851,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$659,013
Projected Expenses	$17,793,362
Projected Balance	$3,999,012

Salary Commitment

Year: 2014	$53,789,100
Year: 2015	$41,032,000
Year: 2016	$21,405,800
Year: 2017	$3,250,000

Henrik Lundqvist	6,500,000(2)
Mike Green	5,100,000(1)
Patrice Bergeron	4,350,000(3)
Duncan Keith	4,000,000(2)
Bobby Ryan	4,000,000(3)
Logan Couture	3,450,000(3)
Joe Pavelski	3,350,000(3)
Kyle Turris	3,250,000(4)
Dany Heatley	2,600,000(3)
John Oduya	2,450,000(2)
Ryan Clowe	2,350,000(2)
Jan Hejda	2,350,000(2)
Michael Del Zotto	1,900,000(1)
Mark Letestu	1,385,000(1)
Michael Frolik	1,250,000(1)
John Moore	1,100,000(1)
Roman Josi	1,001,000(1)
Alex Chiasson	1,001,000(2)
John Mitchell	800,000(2)
Ben Scrivens	751,000(1)

Carlo Colaiacovo	165,000(1)
Tomas Jurco	100,100(3)
Stefan Matteau	100,100(2)
Erik Haula	75,100(3)
Andrej Sustr	75,100(2)
Tom Sestito	60,000(1)
Jean-Francois Berube	45,100(3)
Phil Varone	45,100(3)
Mat Clark	45,100(1)
Josh Leivo	45,100(3)
Jordan Binnington	45,100(3)
Nick Deslauriers	45,100(3)
Scott Mayfield	5,100(3)

Current Funds	$2,574,516
Home Games Remaining	14
Avg. Attendance	11,031
Avg. Revenue/Game	$794,222
Projected Revenue	$11,119,108

Expenses

Pro Payroll	$29,315,000
Farm Payroll	$495,700
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$366,594
Projected Expenses	$9,898,035
Projected Balance	$3,795,589

Salary Commitment

Year: 2014	$29,810,700
Year: 2015	$25,517,700
Year: 2016	$9,793,600
Year: 2017	$1,400,000

Vincent Lecavalier	5,500,000(2)
Milan Michalek	3,100,000(2)
David Booth	3,025,000(2)
Peter Budaj	2,000,000(1)
Patrick Kaleta	1,150,000(3)
Cody Ceci	1,001,000(3)
Simon Despres	1,001,000(1)
Peter Regin	1,001,000(2)
Hampus Lindholm	1,001,000(3)
Nikita Zadorov	1,001,000(3)
Rasmus Ristolainen	1,001,000(3)
Tim Jackman	950,000(2)
Carl Klingberg	775,000(3)
T.J. Brennan	751,000(1)
Matt Tennyson	751,000(2)
Reid Boucher	751,000(3)
Cam Janssen	750,000(4)
Eric Boulton	650,000(4)
Anthony Peluso	451,000(2)
Christopher Gibson	451,000(3)
Nate Schmidt	451,000(3)
Tye McGinn	451,000(2)
Riley Nash	451,000(1)
Spencer Abbott	451,000(3)
Alexandre Bolduc	450,000(2)

Jason Jaffray	90,000(1)
Eric Comrie	75,100(3)
Vladislav Namestnikov	75,100(3)
Teemu Pulkkinen	75,100(3)
Matthew Konan	45,100(2)
Michael Houser	45,100(3)
Joe Whitney	45,100(3)
Lucas Lessio	45,100(3)

Current Funds	-$166,202
Home Games Remaining	14
Avg. Attendance	16,735
Avg. Revenue/Game	$1,204,937
Projected Revenue	$16,869,118

Expenses

Pro Payroll	$49,732,000
Farm Payroll	$1,331,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$625,779
Projected Expenses	$16,896,040
Projected Balance	-$193,124

Salary Commitment

Year: 2014	$51,063,900
Year: 2015	$38,295,200
Year: 2016	$23,676,200
Year: 2017	$5,050,000

Mike Richards	5,500,000(1)
Matt Duchene	5,000,000(4)
Brooks Laich	4,675,000(3)
Travis Zajac	4,500,000(3)
Kari Lehtonen	4,250,000(2)
Erik Cole	4,250,000(2)
Jack Johnson	3,250,000(1)
Karl Alzner	3,050,000(3)
Sam Gagner	3,000,000(3)
Zach Bogosian	2,750,000(3)
Ryan Malone	1,750,000(2)
Lars Eller	1,350,000(1)
Ryan Ellis	1,001,000(1)
Viktor Fasth	1,001,000(2)
Alex Galchenyuk	1,001,000(2)
Alec Martinez	1,000,000(2)
Cory Conacher	751,000(2)
Calvin de Haan	751,000(1)
Landon Ferraro	451,000(3)
Ryan Hamilton	451,000(1)

Bruno Gervais	153,000(1)
Brandon Prust	135,000(2)
Matt Hackett	100,100(1)
Nathan Beaulieu	100,100(2)
Michael Blunden	88,000(2)
Stephane Veilleux	82,500(2)
Colton Gillies	77,500(1)
Christian Thomas	75,100(2)
Michael Bournival	75,100(3)
Louis Leblanc	75,100(1)
Tom Wilson	75,100(3)
Chris Porter	60,000(1)
Joel Rechlicz	50,000(3)
Matt Kassian	50,000(4)
Nicolas Blanchard	45,100(2)
Keith Kinkaid	45,100(2)
Greg Pateryn	45,100(2)

Current Funds	$3,508,492
Home Games Remaining	14
Avg. Attendance	16,268
Avg. Revenue/Game	$1,171,069
Projected Revenue	$16,394,966

Expenses

Pro Payroll	$48,071,000
Farm Payroll	$1,166,450
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$603,505
Projected Expenses	$16,294,648
Projected Balance	$3,608,810

Salary Commitment

Year: 2014	$49,237,450
Year: 2015	$34,223,300
Year: 2016	$23,721,200
Year: 2017	$12,300,000

Marian Hossa	5,800,000(3)
Erik Karlsson	4,500,000(3)
Taylor Hall	4,250,000(4)
Oliver Ekman-Larsson	4,050,000(4)
Corey Crawford	4,000,000(4)
Matt Cullen	3,780,000(1)
David Perron	2,475,000(1)
Carl Gunnarsson	2,250,000(2)
Viktor Stalberg	2,250,000(2)
Lauri Korpikoski	1,550,000(1)
Cody Franson	1,500,000(1)
Robin Lehner	1,500,000(2)
Luca Sbisa	1,400,000(1)
Nick Bonino	1,001,000(1)
Ryan Murray	1,001,000(3)
Patrick Wiercioch	975,000(2)
Colin Greening	975,000(2)
Matthew Corrente	960,000(1)
Dwight King	850,000(2)
Cody Eakin	751,000(1)
Richard Panik	751,000(2)
Cam Atkinson	751,000(1)
Alex Killorn	751,000(2)

Steve Eminger	150,000(1)
Matthew Martin	125,000(2)
Drayson Bowman	115,000(1)
Chris Conner	92,950(1)
Ben Ferriero	87,500(1)
Bobby Butler	86,000(1)
Austin Watson	75,100(2)
Chris Driedger	75,100(3)
Andrew Bodnarchuk	61,500(1)
Brayden Irwin	59,000(1)
Dylan Reese	54,500(1)
Stefan Della Rovere	49,500(1)
Tyler Bunz	45,100(3)
Mike Hoffman	45,100(1)
Corey Tropp	45,100(1)

Current Funds	$4,381,484
Home Games Remaining	14
Avg. Attendance	19,941
Avg. Revenue/Game	$1,435,832
Projected Revenue	$20,101,648

Expenses

Pro Payroll	$68,129,000
Farm Payroll	$850,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$844,261
Projected Expenses	$22,795,046
Projected Balance	$1,688,086

Salary Commitment

Year: 2014	$68,979,400
Year: 2015	$61,704,400
Year: 2016	$33,066,200
Year: 2017	$26,325,000

Ryan Getzlaf	6,800,000(4)
Eric Staal	6,600,000(2)
Francois Beauchemin	6,500,000(2)
Corey Perry	6,400,000(4)
Dion Phaneuf	5,350,000(1)
Henrik Zetterberg	5,250,000(2)
Andrei Markov	5,000,000(2)
Carey Price	4,750,000(3)
Chris Kunitz	4,700,000(4)
Brandon Dubinsky	3,800,000(4)
Chris Phillips	2,750,000(2)
Eric Fehr	1,925,000(1)
Marc Methot	1,700,000(4)
Darren Helm	1,500,000(4)
Nate Thompson	1,250,000(4)
Clayton Stoner	1,150,000(3)
Ondrej Palat	751,000(2)
Martin Jones	751,000(3)
Tyler Johnson	751,000(2)
Dave Dziurzynksi	451,000(2)

Dave Steckel	190,000(2)
Matt Climie	150,000(2)
Jarred Tinordi	100,100(2)
Nick Tarnasky	90,000(4)
Mike Moore	85,000(4)
Anders Lee	75,100(2)
Colton Orr	70,000(2)
David Leggio	45,100(3)
Karl Stollery	45,100(3)

Current Funds	$5,099,814
Home Games Remaining	14
Avg. Attendance	11,260
Avg. Revenue/Game	$810,759
Projected Revenue	$11,350,626

Expenses

Pro Payroll	$25,748,000
Farm Payroll	$1,097,700
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	28
Total Game Expenses	$330,435
Projected Expenses	$9,252,190
Projected Balance	$7,198,250

Salary Commitment

Year: 2014	$26,845,700
Year: 2015	$16,488,000
Year: 2016	$11,560,800
Year: 2017	$6,943,500

Tomas Plekanec	4,200,000(1)
Martin Havlat	3,950,000(1)
Cam Ward	3,850,000(4)
Jesse Winchester	1,610,000(4)
Josh Gorges	1,500,000(1)
Colin McDonald	1,270,000(4)
Nick Foligno	1,250,000(2)
Zack Smith	975,000(2)
Ben Lovejoy	850,000(2)
Johan Larsson	751,000(2)
Lance Bouma	750,000(3)
Grant Clitsome	575,000(3)
Rich Clune	560,000(3)
Trevor Smith	500,000(2)
Patrick Wey	451,000(3)
Eriah Hayes	451,000(3)
Cameron Schilling	451,000(2)
Brett Gallant	451,000(3)
Matt Murray	451,000(3)
Jayson Megna	451,000(3)
Brenden Dillon	451,000(1)

Jonathan Blum	114,000(4)
Olli Maatta	100,100(3)
Joey MacDonald	99,500(4)
Kevin Poulin	80,000(3)
Mattias Ekholm	75,100(1)
Chris Brown	75,100(2)
Mark Stone	75,100(2)
Cody Goloubef	75,100(1)
Matthew Nieto	75,100(3)
Patrik Nemeth	75,100(3)
Cody Almond	56,500(1)
Davis Drewiske	52,500(3)
Matt Taormina	50,000(1)
Brandon Mashinter	49,500(3)
Michael Haley	45,000(3)

Current Funds	$14,772,162
Home Games Remaining	14
Avg. Attendance	15,844
Avg. Revenue/Game	$1,140,763
Projected Revenue	$15,970,682

Expenses

Pro Payroll	$64,053,000
Farm Payroll	$1,171,700
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	27
Total Game Expenses	$798,472
Projected Expenses	$21,558,743
Projected Balance	$9,184,101

Salary Commitment

Year: 2014	$65,224,700
Year: 2015	$53,148,500
Year: 2016	$36,976,100
Year: 2017	$13,100,000

Roberto Luongo	6,000,000(4)
Henrik Sedin	5,750,000(1)
Zach Parise	5,750,000(3)
Jason Pominville	4,400,000(2)
Joffrey Lupul	4,250,000(3)
Patrik Elias	4,000,000(3)
Niklas Kronwall	3,750,000(2)
Ryan McDonagh	3,600,000(4)
James Wisniewski	3,500,000(4)
Jakub Voracek	3,250,000(2)
Tomas Fleischmann	3,100,000(3)
Adam Henrique	2,750,000(3)
Anton Volchenkov	2,500,000(2)
Nazem Kadri	2,000,000(1)
Devan Dubnyk	1,900,000(1)
Mikael Backlund	1,850,000(3)
Joel Ward	1,500,000(1)
Johnny Boychuk	1,450,000(3)
Dougie Hamilton	1,001,000(2)
Chris Kreider	1,001,000(2)
Tyson Barrie	751,000(1)

Ryan Strome	100,100(3)
John Gaudreau	100,100(3)
Sven Baertschi	100,100(1)
Alex Petrovic	75,100(2)
Malcolm Subban	75,100(3)
Colby Robak	75,100(1)
Mathew Dumba	75,100(3)
Mark Barberio	75,100(2)
Phillip Grubauer	75,100(2)
Jon Merrill	75,100(3)
Xavier Ouellet	75,100(3)
Conor Allen	45,100(3)
Julian Melchiori	45,100(3)
Brian Flynn	45,100(2)
Freddie Hamilton	45,100(3)
Greg McKegg	45,100(3)
Mike Halmo	45,100(3)