Current Funds	$42,894,339
Home Games Remaining	32
Avg. Attendance	19,615
Avg. Revenue/Game	$1,412,216
Projected Revenue	$45,190,912

Expenses

Pro Payroll	$46,824,788
Farm Payroll	$1,509,000
Prospect Fees	$79,547
Coach	$0,000
Games Remaining	64
Total Game Expenses	$590,407
Projected Expenses	$37,786,018
Projected Balance	$50,299,233

Salary Commitment

Year: 2016	$48,333,788
Year: 2017	$34,056,943
Year: 2018	$19,613,700
Year: 2019	$361,000

Henrik Sedin	6,954,545(1)
Brent Burns	6,480,000(3)
Joe Thornton	6,000,000(2)
Roberto Luongo	3,938,923(2)
Martin Hanzal	3,785,000(3)
David Backes	3,776,000(1)
Jason Spezza	3,000,000(3)
Alex Goligoski	2,751,000(2)
Mike Ribeiro	2,100,000(3)
Joel Ward	1,750,000(1)
Chris Kunitz	1,255,000(3)
Roman Polak	1,255,000(1)
Dan Hamhuis	1,126,000(3)
Jason Zucker	703,320(2)
Victor Rask	450,000(2)
Jordan Martinook	300,000(2)
Darnell Nurse	300,000(3)
Patrik Nemeth	300,000(2)
Jordan Binnington	300,000(3)
Joonas Donskoi	300,000(3)

Brad Stuart	301,000(4)
Joseph Blandisi	160,000(1)
James Wisniewski	155,500(3)
Brian Boyle	130,000(1)
Dan Boyle	125,500(3)
Pheonix Copley	116,100(1)
Connor Hellebuyck	95,000(3)
Max Talbot	75,200(1)
Matthew Carle	50,200(3)
Nate Prosser	30,500(3)
Chris VandeVelde	30,000(1)
Connor Brickley	30,000(3)
Sonny Milano	30,000(4)
Jared McCann	30,000(3)
Colton Sissons	30,000(3)
Hunter Shinkaruk	30,000(3)
Sergei Plotnikov	30,000(1)
Sergey Tolchinsky	30,000(4)
Chris Bigras	30,000(3)

Current Funds	$7,914,975
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$25,476,358
Farm Payroll	$180,000
Prospect Fees	$95,000
Coach	$0,000
Games Remaining	82
Total Game Expenses	$314,041
Projected Expenses	$25,751,358
Projected Balance	-$17,836,383

Salary Commitment

Year: 2016	$25,656,358
Year: 2017	$17,058,096
Year: 2018	$4,090,000
Year: 2019	$2,800,000

Scott Hartnell	5,850,000(2)
Marco Scandella	2,500,000(4)
Brandon Sutter	2,079,832(1)
Jeff Zatkoff	1,999,999(2)
Jared Cowen	1,992,860(2)
Andrej Sustr	1,687,018(2)
Antoine Roussel	1,607,143(1)
Mike Weber	1,339,286(1)
Jhonas Enroth	1,004,460(1)
Matt Bartkowski	984,769(1)
Brayden McNabb	659,000(2)
Joel Edmundson	550,000(3)
Jordan Schroeder	494,200(1)
Brad Malone	449,219(2)
Victor Bartley	428,572(1)
Radek Faksa	350,000(3)
Laurent Dauphin	300,000(4)
Paul Thompson	300,000(3)
Blake Pietila	300,000(1)
Stuart Percy	300,000(2)
Garnet Hathaway	300,000(1)

Tommy Cross	30,000(3)
Gustav Olofsson	30,000(3)
Freddie Hamilton	30,000(1)
Eric Selleck	30,000(1)
Erik Gustafsson	30,000(3)
Paul Carey	30,000(2)

Current Funds	$24,960,865
Home Games Remaining	39
Avg. Attendance	16,974
Avg. Revenue/Game	$1,303,603
Projected Revenue	$50,840,517

Expenses

Pro Payroll	$32,766,417
Farm Payroll	$518,000
Prospect Fees	$146,175
Coach	$0,000
Games Remaining	78
Total Game Expenses	$407,690
Projected Expenses	$31,799,831
Projected Balance	$44,001,551

Salary Commitment

Year: 2016	$33,284,417
Year: 2017	$25,520,217
Year: 2018	$20,751,250
Year: 2019	$2,070,000

Cory Schneider	6,780,000(3)
Andrew Ladd	5,000,000(3)
Cam Fowler	2,571,429(2)
Troy Brouwer	2,510,000(1)
Tyler Toffoli	2,031,250(3)
Charlie Coyle	2,000,000(4)
Erik Gudbranson	1,969,538(2)
Brandon Davidson	1,500,000(1)
Colton Parayko	950,000(3)
Valeri Nichushkin	950,000(1)
Morgan Rielly	950,000(1)
Jack Eichel	850,000(3)
Dylan Larkin	850,000(3)
John-Michael Liles	800,000(1)
Max Domi	750,000(3)
Matt Murray	650,000(3)
Aleksander Barkov	550,000(1)
Devante Smith-Pelly	504,200(1)
William Nylander	300,000(3)
Robby Fabbri	300,000(3)

Garret Sparks	160,000(3)
Philip Samuelsson	75,000(2)
Andreas Martinsen	70,000(4)
Tyler Gaudet	33,000(2)
Rocco Grimaldi	30,000(2)
Greg McKegg	30,000(2)
Seth Griffith	30,000(2)
Evan Rodrigues	30,000(3)
Lucas Lessio	30,000(2)
Martin Havlat	30,000(3)

Current Funds	$57,664,667
Home Games Remaining	38
Avg. Attendance	16,682
Avg. Revenue/Game	$1,201,152
Projected Revenue	$45,643,776

Expenses

Pro Payroll	$42,997,758
Farm Payroll	$589,879
Prospect Fees	$33,759
Coach	$0,000
Games Remaining	76
Total Game Expenses	$531,968
Projected Expenses	$40,429,587
Projected Balance	$62,878,856

Salary Commitment

Year: 2016	$43,587,637
Year: 2017	$34,494,882
Year: 2018	$21,852,336
Year: 2019	$7,972,136

Max Pacioretty	7,510,000(3)
Joe Pavelski	5,785,715(2)
Bobby Ryan	4,450,000(3)
Drew Doughty	4,375,000(4)
Jared Spurgeon	2,848,308(4)
T.J. Oshie	2,683,929(1)
Sami Vatanen	2,500,000(2)
Kyle Okposo	2,205,880(2)
Jason Demers	2,142,857(1)
Michal Neuvirth	1,969,540(1)
Justin Abdelkader	1,446,429(1)
Derek MacKenzie	1,000,100(2)
Joonas Korpisalo	950,000(3)
Connor Murphy	550,000(1)
Colin Miller	550,000(3)
Peter Budaj	430,000(2)
Teddy Purcell	400,000(4)
Alex Grant	300,000(3)
Chase De Leo	300,000(4)
Evgeny Kuznetsov	300,000(1)
Alexander Wennberg	300,000(2)

Joffrey Lupul	185,000(2)
Dale Weise	80,751(2)
Kevin Hayes	65,000(2)
Tanner Glass	60,100(2)
Brad Hunt	50,100(3)
Eric Tangradi	48,828(4)
Rob Klinkhammer	40,100(3)
Kurtis Gabriel	30,000(3)
Michael Sgarbossa	30,000(2)

Current Funds	$43,347,385
Home Games Remaining	37
Avg. Attendance	18,418
Avg. Revenue/Game	$1,326,078
Projected Revenue	$49,064,886

Expenses

Pro Payroll	$46,999,824
Farm Payroll	$1,665,454
Prospect Fees	$98,794
Coach	$0,000
Games Remaining	75
Total Game Expenses	$594,684
Projected Expenses	$44,601,285
Projected Balance	$47,810,986

Salary Commitment

Year: 2016	$48,665,278
Year: 2017	$33,420,228
Year: 2018	$17,191,200
Year: 2019	$6,142,700

Mark Giordano	6,208,000(3)
Anze Kopitar	5,464,286(2)
Patrice Bergeron	5,200,000(1)
Brian Elliott	5,156,000(4)
Dan Girardi	4,275,000(1)
David Krejci	3,990,000(3)
Tyler Seguin	3,696,429(2)
Travis Hamonic	2,479,590(2)
Chris Kreider	1,950,000(1)
Tyson Barrie	1,638,655(1)
Nick Holden	1,325,893(2)
Jacob Markstrom	976,891(1)
Kevan Miller	888,000(2)
J.T. Miller	749,830(2)
Casey Cizikas	630,250(1)
Ladislav Smid	610,000(3)
Adam Lowry	550,000(2)
Nate Thompson	311,000(4)
Nicolas Deslauriers	300,000(1)
Jake McCabe	300,000(2)
Oscar Lindberg	300,000(2)

Jimmy Howard	250,000(2)
Brooks Orpik	215,600(4)
Danny DeKeyser	137,899(1)
Mike Santorelli	135,000(2)
Alan Quine	125,600(4)
Christoph Bertschy	125,600(4)
Matt Beleskey	106,355(1)
Eric Nystrom	85,600(4)
Erik Condra	31,100(4)
Drew Miller	31,100(4)
Steve Bernier	31,100(4)
Andrew Desjardins	30,500(3)
Connor Brown	30,000(3)
Dylan McIlrath	30,000(2)
Derek Forbort	30,000(3)
Juuse Saros	30,000(4)
Alexandre Grenier	30,000(2)
Andrew Agozzino	30,000(2)
J.T. Brown	30,000(1)
Brendan Leipsic	30,000(3)
Tim Schaller	30,000(3)
Austin Watson	30,000(3)
Alex Biega	30,000(3)
Jordan Oesterle	30,000(3)

Current Funds	$117,193,820
Home Games Remaining	29
Avg. Attendance	23,000
Avg. Revenue/Game	$1,656,000
Projected Revenue	$48,024,000

Expenses

Pro Payroll	$46,090,860
Farm Payroll	$767,326
Prospect Fees	$22,500
Coach	$0,000
Games Remaining	60
Total Game Expenses	$571,716
Projected Expenses	$34,302,941
Projected Balance	$130,914,879

Salary Commitment

Year: 2016	$46,858,186
Year: 2017	$38,302,597
Year: 2018	$27,491,785
Year: 2019	$7,421,500

Duncan Keith	6,764,836(2)
Jonathan Toews	5,955,882(3)
Patrick Kane	5,955,882(3)
Shane Doan	4,358,000(1)
Braden Holtby	3,812,500(4)
Logan Couture	3,781,513(3)
Justin Faulk	3,046,008(3)
TJ Brodie	2,906,500(4)
Cal Clutterbuck	1,767,857(1)
Nino Niederreiter	1,680,882(2)
Boone Jenner	950,000(1)
Artemi Panarin	950,000(2)
Ron Hainsey	810,000(3)
Josh Manson	775,000(1)
John Gibson	650,000(2)
Dennis Wideman	575,000(4)
Erik Haula	450,000(1)
John Mitchell	301,000(3)
Kevin Klein	300,000(2)
Johnny Gaudreau	300,000(2)

PA Parenteau	127,500(4)
Ales Hemsky	100,000(3)
Joe Colborne	80,357(1)
Alexey Marchenko	75,094(2)
Johan Larsson	59,375(1)
Matt Tennyson	55,000(1)
Patrick Sieloff	30,000(3)
Phillip Danault	30,000(2)
Vincent Lecavalier	30,000(1)
Michael Paliotta	30,000(2)
Max Friberg	30,000(2)
Dennis Rasmussen	30,000(1)
Christopher Gibson	30,000(3)
Mark McNeill	30,000(3)
Scott Wedgewood	30,000(3)

Current Funds	$18,417,087
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,935,959
Farm Payroll	$289,394
Prospect Fees	$157,028
Coach	$0,000
Games Remaining	82
Total Game Expenses	$455,883
Projected Expenses	$37,382,381
Projected Balance	-$18,965,294

Salary Commitment

Year: 2016	$37,225,353
Year: 2017	$27,845,852
Year: 2018	$9,584,380
Year: 2019	$4,080,000

Paul Stastny	6,750,000(2)
Filip Forsberg	3,750,000(4)
Jeff Skinner	3,680,357(2)
Linus Ullmark	2,850,000(1)
Luke Schenn	2,812,500(2)
Dmitry Kulikov	2,730,882(2)
Kyle Turris	2,250,000(1)
Alex Galchenyuk	2,187,500(3)
Joni Ortio	1,874,999(2)
Ryan Ellis	1,575,630(3)
Jakub Kindl	1,542,857(1)
Richard Panik	990,950(1)
Nathan Beaulieu	781,250(3)
Adam Larsson	709,034(1)
Sean Monahan	350,000(1)
Sam Bennett	300,000(3)
Andre Burakovsky	300,000(2)
Mikko Rantanen	300,000(4)
Tanner Pearson	300,000(1)
Stefan Matteau	300,000(3)
Matt Dumba	300,000(1)
Nic Petan	300,000(3)

Drew Shore	86,660(1)
TJ Brennan	52,734(2)
John McFarland	30,000(3)
Alex Khokhlachev	30,000(2)
Jim O'Brien	30,000(3)
Oliver Kylington	30,000(4)
Micheal Haley	30,000(2)

Current Funds	$73,835,234
Home Games Remaining	33
Avg. Attendance	20,389
Avg. Revenue/Game	$1,467,945
Projected Revenue	$48,442,185

Expenses

Pro Payroll	$45,468,240
Farm Payroll	$1,217,000
Prospect Fees	$144,900
Coach	$0,000
Games Remaining	68
Total Game Expenses	$571,099
Projected Expenses	$38,834,750
Projected Balance	$83,442,669

Salary Commitment

Year: 2016	$46,685,240
Year: 2017	$27,799,225
Year: 2018	$14,066,082
Year: 2019	$1,690,000

Corey Perry	6,160,714(1)
Brandon Dubinsky	6,100,000(2)
Corey Crawford	5,827,886(3)
Jakob Silfverberg	4,000,000(1)
Patric Hornqvist	2,732,143(2)
James van Riemsdyk	2,732,143(1)
Adam Henrique	2,521,008(3)
Michael Cammalleri	2,256,000(2)
Darren Helm	1,707,589(1)
Drew Stafford	1,650,000(2)
Ryan Miller	1,550,000(4)
Jay Bouwmeester	1,500,000(1)
Marc Staal	1,350,000(3)
Andrew Cogliano	1,100,000(3)
Jason Garrison	1,004,640(1)
Alec Martinez	883,929(1)
Ryan Spooner	742,188(3)
Torrey Mitchell	550,000(3)
Nick Schultz	500,000(2)
Nate Schmidt	300,000(1)
Shayne Gostisbehere	300,000(2)

Vincent Hinostroza	199,000(1)
Dominik Simon	199,000(1)
Viktor Loov	199,000(1)
Korbinian Holzer	50,000(4)
Darren Dietz	45,000(3)
Nikita Nesterov	45,000(2)
Zach Hyman	30,000(3)
Justin Bailey	30,000(4)
Michael Matheson	30,000(3)
Hudson Fasching	30,000(4)
Devin Shore	30,000(3)
Tobias Lindberg	30,000(4)
Daniel Catenacci	30,000(3)
Josh Leivo	30,000(2)
Kevin Gravel	30,000(3)
Andreas Athanasiou	30,000(3)
Nick Shore	30,000(2)
Marek Hrivik	30,000(2)
Joel Armia	30,000(2)
Laurent Brossoit	30,000(2)
Mike Reilly	30,000(3)
Rinat Valiev	30,000(3)

Current Funds	$21,423,091
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,550,156
Farm Payroll	$420,000
Prospect Fees	$128,678
Coach	$0,000
Games Remaining	82
Total Game Expenses	$574,376
Projected Expenses	$47,098,834
Projected Balance	-$25,675,743

Salary Commitment

Year: 2016	$46,970,156
Year: 2017	$32,468,549
Year: 2018	$22,583,537
Year: 2019	$18,187,500

Dustin Byfuglien	8,320,000(4)
Dion Phaneuf	5,250,000(4)
Cam Talbot	3,760,000(1)
Brian Campbell	3,700,000(1)
Reilly Smith	3,125,000(4)
Marcus Johansson	2,343,750(1)
Mark Fayne	2,330,357(2)
Jamie McGinn	2,324,055(2)
Nail Yakupov	2,275,113(3)
Brenden Dillon	2,060,924(3)
Brandon Pirri	2,000,000(2)
Ryan Garbutt	1,800,000(1)
Alexandre Burrows	1,551,000(2)
Alexander Burmistrov	1,257,500(4)
Kyle Palmieri	942,857(1)
Tomas Fleischmann	700,000(2)
Michael Keranen	675,000(1)
Michael Hutchinson	650,000(1)
Christian Thomas	584,600(2)
Miikka Salomaki	300,000(2)
Martin Marincin	300,000(1)
Reid Boucher	300,000(1)

Chris Higgins	125,000(4)
Curtis McElhinney	80,000(4)
Derrick Pouliot	35,000(2)
Pavel Zacha	30,000(4)
Ryan Hartman	30,000(3)
Adam Clendening	30,000(2)
Aaron Ness	30,000(1)
Kenny Agostino	30,000(3)
Teemu Pulkkinen	30,000(2)

Current Funds	$3,040,171
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,548,007
Farm Payroll	$1,532,188
Prospect Fees	$52,336
Coach	$0,000
Games Remaining	82
Total Game Expenses	$574,787
Projected Expenses	$47,132,531
Projected Balance	-$44,092,360

Salary Commitment

Year: 2016	$47,080,195
Year: 2017	$20,807,663
Year: 2018	$10,280,000
Year: 2019	$2,500,000

James Neal	6,930,000(3)
Marian Gaborik	6,000,000(2)
Milan Lucic	4,821,429(1)
Yann Danis	4,000,000(1)
Roman Will	4,000,000(1)
Bryan Bickell	2,571,429(1)
Frank Vatrano	2,500,000(4)
Nate Guenin	2,000,000(1)
Steve Ott	2,000,000(1)
Barret Jackman	1,385,385(2)
Marcus Foligno	1,181,723(1)
Aaron Ekblad	950,000(2)
Andrei Vasilevskiy	950,000(2)
Ryan Reaves	638,840(2)
Brandon Bollig	600,000(1)
Chris Porter	600,000(1)
Mike Brown	600,000(1)
Michael Kostka	600,000(1)
Ryan Carter	600,000(1)
Chris Neil	578,571(1)
Noah Hanifin	550,000(3)
Zac Rinaldo	531,250(2)
Luke Witkowski	359,380(1)
Brady Skjei	300,000(3)
Landon Ferraro	300,000(1)

Brandon Mashinter	200,000(1)
Dave Dziurzynski	200,000(1)
Max McCormick	200,000(1)
Rich Clune	200,000(1)
Tyler Randell	200,000(1)
Julian Melchiori	200,000(1)
Noel Acciari	200,000(1)
Cody McLeod	60,000(1)
Anthony Peluso	42,188(2)
Jared Boll	30,000(2)

Current Funds	$15,540,965
Home Games Remaining	38
Avg. Attendance	16,851
Avg. Revenue/Game	$1,213,272
Projected Revenue	$46,104,336

Expenses

Pro Payroll	$39,240,074
Farm Payroll	$814,400
Prospect Fees	$79,485
Coach	$0,000
Games Remaining	76
Total Game Expenses	$489,439
Projected Expenses	$37,197,328
Projected Balance	$24,447,973

Salary Commitment

Year: 2016	$40,054,474
Year: 2017	$34,254,474
Year: 2018	$20,136,418
Year: 2019	$10,120,953

Jakub Voracek	4,531,250(4)
Jordan Eberle	3,857,143(2)
Ryan Nugent-Hopkins	3,781,513(3)
Keith Yandle	3,510,000(2)
Nick Leddy	3,437,500(4)
Steve Mason	3,230,042(3)
Mikko Koivu	3,150,000(1)
Kevin Shattenkirk	2,732,143(2)
Frederik Andersen	2,718,750(2)
Mark Stuart	1,500,000(1)
Sam Gagner	1,000,003(4)
Adam McQuaid	975,000(3)
Mark Pysyk	878,910(3)
Matt Martin	787,820(2)
Daniel Carr	750,000(4)
Zemgus Girgensons	550,000(1)
Curtis Lazar	350,000(2)
Anthony Mantha	300,000(3)
Ryan Dzingel	300,000(3)
Chris Wideman	300,000(1)
Andrew Copp	300,000(3)
Jesper Fast	300,000(1)

Casey Nelson	220,000(3)
Brandon Tanev	180,000(4)
Taylor Leier	160,000(4)
Karri Ramo	110,000(2)
Joel Vermin	52,200(2)
Craig Cunningham	32,200(4)
Joshua Morrissey	30,000(4)
JC Lipon	30,000(3)

Current Funds	$64,674,827
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,143,089
Farm Payroll	$1,146,942
Prospect Fees	$250,966
Coach	$0,000
Games Remaining	82
Total Game Expenses	$543,183
Projected Expenses	$44,540,997
Projected Balance	$20,133,830

Salary Commitment

Year: 2016	$44,290,031
Year: 2017	$41,362,352
Year: 2018	$31,354,891
Year: 2019	$11,468,570

Kris Letang	6,187,500(3)
Zach Parise	5,750,000(4)
Valtteri Filppula	4,300,000(2)
Mike Green	3,500,000(3)
Mike Smith	3,100,000(4)
Michael Frolik	2,800,000(3)
Trevor Daley	2,550,000(4)
Jonathan Huberdeau	2,539,063(3)
Anders Lee	2,363,445(3)
Mark Letestu	1,550,000(2)
Willie Mitchell	1,550,000(2)
Ben Lovejoy	1,350,000(1)
Calvin Pickard	950,000(2)
Luke Glendening	910,000(2)
Mike Richards	900,000(3)
Robert Bortuzzo	820,313(3)
Brian Strait	622,768(1)
Ryan Strome	450,000(1)
Tom Kuhnhackl	350,000(3)
Bryan Rust	300,000(2)
Nick Ritchie	300,000(3)

Conor Sheary	180,000(1)
Jarret Stoll	163,929(1)
Brooks Laich	155,000(2)
Brian Flynn	108,482(1)
Jayson Megna	105,000(2)
Kyle Baun	66,000(3)
Miles Wood	52,500(1)
Justin Fontaine	50,000(2)
Chris Summers	47,461(2)
Dustin Jeffrey	38,570(4)
Nikolay Goldobin	30,000(4)
Scott Kosmachuk	30,000(3)
Josh Archibald	30,000(3)
Scott Wilson	30,000(2)
Nikita Zadorov	30,000(2)
Zach Sill	30,000(2)

Current Funds	$51,168,719
Home Games Remaining	38
Avg. Attendance	18,908
Avg. Revenue/Game	$1,361,400
Projected Revenue	$51,733,200

Expenses

Pro Payroll	$46,571,720
Farm Payroll	$1,053,829
Prospect Fees	$105,125
Coach	$0,000
Games Remaining	74
Total Game Expenses	$582,081
Projected Expenses	$43,074,023
Projected Balance	$59,827,896

Salary Commitment

Year: 2016	$47,625,549
Year: 2017	$21,612,880
Year: 2018	$9,423,750
Year: 2019	$2,483,650

Ryan Kesler	6,000,000(3)
Blake Wheeler	5,740,000(2)
Henrik Lundqvist	5,000,000(1)
Alexander Steen	4,323,214(1)
Taylor Hall	3,857,143(2)
Ryan Callahan	3,510,000(1)
Brad Marchand	2,892,857(1)
Victor Hedman	2,571,429(1)
Derek Stepan	2,470,983(1)
Radko Gudas	2,093,750(4)
Kevin Bieksa	1,999,000(1)
Michael Stone	905,987(2)
Nikolay Kulemin	901,000(2)
Kyle Quincey	881,357(1)
Jason Pominville	865,000(1)
Al Montoya	660,000(3)
Tobias Rieder	550,000(2)
Matt Cullen	550,000(1)
Anton Stralman	500,000(1)
Nikita Kucherov	300,000(1)

Ondrej Pavelec	249,900(4)
Craig Anderson	200,000(2)
Keith Kinkaid	95,000(3)
Nick Spaling	80,000(3)
Nathan Gerbe	75,000(3)
Cody Hodgson	75,000(4)
John Moore	67,043(1)
Scottie Upshall	41,786(1)
Dainius Zubrus	40,000(1)
Mirco Mueller	35,000(2)
Boyd Gordon	35,000(4)
Lauri Korpikoski	30,100(3)
Andrew Bodnarchuk	30,000(4)

Current Funds	$61,637,804
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$32,907,034
Farm Payroll	$270,000
Prospect Fees	$103,954
Coach	$0,000
Games Remaining	82
Total Game Expenses	$405,866
Projected Expenses	$33,280,988
Projected Balance	$28,356,816

Salary Commitment

Year: 2016	$33,177,034
Year: 2017	$18,983,526
Year: 2018	$10,745,930
Year: 2019	$2,049,922

Sergei Bobrovsky	4,396,008(3)
Brad Richards	3,857,143(1)
Eric Staal	3,150,000(3)
R.J. Umberger	2,892,850(1)
Carl Soderberg	2,710,000(2)
Mattias Ekholm	1,919,922(4)
Mathieu Perreault	1,890,756(2)
Carl Hagelin	1,772,584(1)
Anton Khudobin	1,750,000(1)
Chris Kelly	1,613,570(1)
Cody Eakin	1,496,840(2)
Gregory Campbell	1,100,000(2)
David Schlemko	954,241(1)
Kyle Chipchura	703,120(1)
Adam Cracknell	500,000(2)
Anthony Bitetto	500,000(2)
Nikolaj Ehlers	450,000(3)
Nikita Tryamkin	350,000(3)
Chad Ruhwedel	300,000(1)
Brent Regner	300,000(1)
Trevor Carrick	300,000(3)

Bracken Kearns	100,000(4)
Bobby Farnham	50,000(3)
Brendan Woods	50,000(1)
Tim Jackman	40,000(2)
Kasperi Kapanen	30,000(4)

Current Funds	$119,330,118
Home Games Remaining	38
Avg. Attendance	19,085
Avg. Revenue/Game	$1,374,096
Projected Revenue	$52,215,648

Expenses

Pro Payroll	$43,973,429
Farm Payroll	$480,600
Prospect Fees	$106,803
Coach	$0,000
Games Remaining	75
Total Game Expenses	$543,425
Projected Expenses	$40,756,859
Projected Balance	$130,788,907

Salary Commitment

Year: 2016	$44,454,029
Year: 2017	$30,833,850
Year: 2018	$11,990,250
Year: 2019	$11,754,750

Evgeni Malkin	7,762,500(2)
P.K. Subban	5,625,000(4)
Carey Price	4,917,857(1)
Phil Kessel	4,725,000(2)
Rick Nash	3,510,000(2)
Loui Eriksson	2,956,000(1)
Christopher Tanev	2,781,250(4)
Andy Greene	2,300,000(2)
Tomas Plekanec	1,999,286(1)
Mats Zuccarello	1,800,000(4)
Eric Fehr	1,076,786(1)
Brian Gionta	690,000(1)
Paul Byron	687,500(4)
Ryan White	630,250(1)
Johnny Oduya	600,000(1)
Greg Pateryn	450,000(1)
Alexander Semin	450,000(4)
Rob Scuderi	401,000(2)
Jay McClement	311,000(4)
Jonas Hiller	300,000(1)

Zbynek Michalek	170,000(3)
Reto Berra	65,000(2)
Tom Gilbert	50,100(2)
Tyler Kennedy	40,000(4)
Brandon Prust	35,500(3)
Quinton Howden	30,000(3)
Carlo Colaiacovo	30,000(4)
Travis Moen	30,000(4)
Vladislav Namestnikov	30,000(2)

Current Funds	$14,324,539
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,487,457
Farm Payroll	$360,417
Prospect Fees	$33,375
Coach	$0,000
Games Remaining	82
Total Game Expenses	$474,162
Projected Expenses	$38,881,249
Projected Balance	-$24,556,710

Salary Commitment

Year: 2016	$38,847,874
Year: 2017	$20,664,939
Year: 2018	$11,393,200
Year: 2019	$3,742,200

Jack Johnson	6,000,000(3)
Jaroslav Halak	4,821,428(1)
Erik Karlsson	4,178,571(1)
Ryan Johansen	4,000,000(2)
Justin Williams	3,200,000(4)
Benoit Pouliot	2,499,000(1)
Alex Killorn	2,008,929(2)
Brayden Schenn	1,575,630(1)
Michael Del Zotto	1,536,830(1)
Pascal Dupuis	1,500,000(3)
Carl Gunnarsson	1,400,000(1)
Zack Smith	1,213,393(2)
Chad Johnson	1,000,000(2)
Kyle Brodziak	626,786(1)
Rasmus Ristolainen	550,000(1)
Peter Holland	514,690(1)
Kevin Porter	512,200(4)
Cody Ceci	450,000(1)
Leon Draisaitl	300,000(2)
Brett Ritchie	300,000(2)
Chris Terry	300,000(2)

Brett Lernout	91,000(3)
Zac Dalpe	46,875(2)
Chris Brown	42,542(2)
Ty Rattie	30,000(2)
Steven Santini	30,000(4)
Phil Varone	30,000(1)
Jujhar Khaira	30,000(3)
Oskar Sundqvist	30,000(3)
Garrett Wilson	30,000(2)

Current Funds	$24,472,441
Home Games Remaining	36
Avg. Attendance	16,933
Avg. Revenue/Game	$1,219,176
Projected Revenue	$43,890,336

Expenses

Pro Payroll	$46,814,763
Farm Payroll	$1,049,025
Prospect Fees	$93,981
Coach	$0,000
Games Remaining	71
Total Game Expenses	$584,851
Projected Expenses	$41,524,410
Projected Balance	$26,838,367

Salary Commitment

Year: 2016	$47,863,788
Year: 2017	$28,378,850
Year: 2018	$16,592,857
Year: 2019	$9,002,232

Steven Stamkos	6,267,857(4)
Henrik Zetterberg	6,010,000(1)
Matt Niskanen	5,000,000(2)
Alex Pietrangelo	4,178,571(2)
Derick Brassard	3,050,000(1)
Justin Braun	3,000,000(3)
Cam Atkinson	2,734,375(4)
Tyler Bozak	2,700,000(1)
Mikael Granlund	2,343,750(3)
Darcy Kuemper	1,500,000(2)
Matt Calvert	1,375,000(3)
Christian Ehrhoff	1,000,000(1)
Martin Jones	950,000(1)
Tomas Hertl	950,000(1)
David Desharnais	875,000(2)
Brad Richardson	855,500(1)
Ryan Murray	750,000(1)
Dominic Moore	710,000(3)
Brock Nelson	650,000(1)
Dustin Tokarski	610,510(1)
Jacob Josefson	504,200(1)
Alex Chiasson	500,000(1)
Oscar Klefbom	300,000(1)

Mason Raymond	200,000(1)
Taylor Beck	66,000(1)
Emerson Etem	60,547(2)
Justin Falk	58,761(1)
David Rundblad	57,857(1)
Paul Postma	56,171(1)
Connor Carrick	55,000(3)
Seth Helgeson	46,875(3)
Mark Barberio	46,875(2)
Jordan Caron	35,938(1)
Michael Chaput	35,000(2)
Linden Vey	30,000(1)
Anton Slepyshev	30,000(3)
Ryan Pulock	30,000(3)
Shane Prince	30,000(2)
David Warsofsky	30,000(1)
Michael Latta	30,000(1)
Yanni Gourde	30,000(1)
Tom Wilson	30,000(1)
Ryan Carpenter	30,000(1)
Joe Morrow	30,000(2)
Stefan Noesen	30,000(2)

Current Funds	$51,816,278
Home Games Remaining	31
Avg. Attendance	20,193
Avg. Revenue/Game	$1,453,874
Projected Revenue	$45,070,094

Expenses

Pro Payroll	$46,108,387
Farm Payroll	$440,500
Prospect Fees	$32,447
Coach	$0,000
Games Remaining	60
Total Game Expenses	$568,065
Projected Expenses	$34,083,903
Projected Balance	$62,802,469

Salary Commitment

Year: 2016	$46,548,887
Year: 2017	$25,916,254
Year: 2018	$15,341,254
Year: 2019	$7,812,500

Nicklas Backstrom	6,300,000(2)
Ryan Suter	5,000,000(1)
Patrick Sharp	3,362,947(1)
Johnny Boychuk	3,000,000(2)
Francois Beauchemin	2,750,000(1)
Leo Komarov	2,750,000(4)
Jake Allen	2,718,750(4)
Tyler Johnson	2,625,788(3)
Roman Josi	2,521,008(3)
Jason Chimera	2,431,000(1)
Brendan Gallagher	2,343,750(4)
Nazem Kadri	2,330,350(1)
Bryan Little	1,915,178(1)
Matt Read	1,115,000(2)
Dylan DeMelo	1,000,000(1)
Dalton Prout	880,208(3)
Kyle Clifford	863,830(1)
David Savard	819,328(1)
Antti Raanta	781,250(3)
Vernon Fiddler	300,000(3)
Alex Tanguay	300,000(3)

Chris Wagner	100,000(2)
John Ramage	100,000(1)
Markus Hannikainen	60,000(1)
Stephen Gionta	30,500(3)
Brett Bulmer	30,000(3)
Michael Mersch	30,000(3)
Tyler Graovac	30,000(2)
Nick Paul	30,000(3)
Alex Friesen	30,000(2)

Current Funds	$2,477,073
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$32,440,684
Farm Payroll	$514,528
Prospect Fees	$90,517
Coach	$0,000
Games Remaining	82
Total Game Expenses	$402,997
Projected Expenses	$33,045,729
Projected Balance	-$30,568,656

Salary Commitment

Year: 2016	$32,955,212
Year: 2017	$16,671,749
Year: 2018	$8,406,035
Year: 2019	$2,626,875

Pekka Rinne	7,151,786(1)
Ben Hutton	4,250,000(1)
Patrik Berglund	2,973,214(2)
Tyler Ennis	2,899,160(3)
Artem Anisimov	2,750,000(2)
Viktor Stalberg	1,928,571(1)
Jimmy Hayes	1,796,875(4)
Joakim Nordstrom	1,500,000(1)
Jaccob Slavin	850,000(3)
Niklas Backstrom	810,000(2)
Joonas Kemppainen	800,000(4)
Andrew MacDonald	770,000(3)
Frank Corrado	723,578(1)
Jyrki Jokipakka	637,500(2)
Jay Beagle	500,000(1)
Andrej Nestrasil	300,000(2)
Magnus Hellberg	300,000(2)
Adam Pelech	300,000(3)
Scott Laughton	300,000(2)
Tanner Kero	300,000(3)
Tomas Nosek	300,000(3)
Scott Mayfield	300,000(3)

Matt Greene	110,000(1)
Andrew Campbell	90,000(2)
Derek Ryan	75,000(2)
Jordin Tootoo	63,643(1)
Josh Anderson	55,885(1)
Chandler Stephenson	30,000(3)
Ben Harpur	30,000(4)
Morgan Ellis	30,000(3)
Nick Cousins	30,000(2)

Current Funds	$80,662,000
Home Games Remaining	35
Avg. Attendance	22,000
Avg. Revenue/Game	$1,689,600
Projected Revenue	$59,136,000

Expenses

Pro Payroll	$46,662,823
Farm Payroll	$541,050
Prospect Fees	$71,173
Coach	$0,000
Games Remaining	70
Total Game Expenses	$576,525
Projected Expenses	$40,356,747
Projected Balance	$99,441,253

Salary Commitment

Year: 2016	$47,203,873
Year: 2017	$40,113,465
Year: 2018	$25,045,692
Year: 2019	$70,000

Claude Giroux	5,215,336(3)
Andrei Markov	4,610,000(2)
Matt Duchene	3,781,513(3)
Ben Bishop	3,696,428(3)
Oliver Ekman-Larsson	3,535,714(2)
Gabriel Landeskog	3,511,134(3)
Ryan McDonagh	3,021,429(2)
Marc-Edouard Vlasic	2,732,143(1)
Marc Methot	2,499,000(1)
Mark Stone	2,187,500(3)
Ondrej Palat	2,100,630(2)
Mika Zibanejad	2,050,781(3)
Jaromir Jagr	1,999,000(3)
Mike Fisher	1,999,000(3)
Karl Alzner	1,800,000(2)
Philipp Grubauer	723,215(1)
Lee Stempniak	300,000(1)
Calle Jarnkrok	300,000(1)
Jarome Iginla	300,000(3)
Vincent Trocheck	300,000(1)

Patrick Wiercioch	126,050(1)
Iiro Pakarinen	100,000(3)
Paul Gaustad	70,000(4)
Jason Kasdorf	50,000(1)
Fredrik Claesson	45,000(3)
Cole Schneider	30,000(1)
Colin Greening	30,000(3)
Kristers Gudlevskis	30,000(3)
Derek Grant	30,000(1)
Oliver Bjorkstrand	30,000(3)

Current Funds	$32,540,027
Home Games Remaining	34
Avg. Attendance	21,164
Avg. Revenue/Game	$1,269,814
Projected Revenue	$43,173,676

Expenses

Pro Payroll	$46,750,356
Farm Payroll	$1,283,375
Prospect Fees	$151,166
Coach	$0,000
Games Remaining	69
Total Game Expenses	$587,621
Projected Expenses	$40,545,828
Projected Balance	$35,167,875

Salary Commitment

Year: 2016	$48,033,731
Year: 2017	$21,482,402
Year: 2018	$10,562,180
Year: 2019	$4,218,280

Pavel Datsyuk	6,390,000(1)
Jordan Staal	3,857,143(1)
Ryan O'Reilly	3,781,513(1)
Tyler Myers	3,535,714(1)
Thomas Vanek	3,490,000(3)
Jeff Petry	2,600,000(4)
Wayne Simmonds	2,555,357(1)
John Carlson	2,550,000(1)
Niklas Hjalmarsson	2,539,286(2)
Jussi Jokinen	2,499,000(2)
James Reimer	2,410,715(2)
Scott Darling	1,999,000(3)
Mike Hoffman	1,562,500(2)
Vladimir Tarasenko	1,378,676(1)
Michael Grabner	1,215,000(1)
Nick Bonino	1,028,571(2)
Mark Borowiecki	859,380(4)
Magnus Paajarvi	578,572(1)
Carter Hutton	514,929(1)
Matt Hunwick	400,000(2)
Chris Stewart	400,000(4)
PE Bellemare	305,000(3)
Evgeny Medvedev	300,000(3)

Melker Karlsson	249,900(3)
Ben Scrivens	199,900(2)
Jonathan Bernier	199,900(4)
Clarke MacArthur	140,000(2)
Viktor Arvidsson	110,250(2)
Mikhail Grigorenko	85,580(1)
Niklas Treutle	84,000(4)
Viktor Svedberg	75,000(4)
Barclay Goodrow	60,000(1)
Dylan Olsen	48,845(1)
Buddy Robinson	30,000(2)

Current Funds	$30,543,464
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,789,612
Farm Payroll	$760,055
Prospect Fees	$132,842
Coach	$0,000
Games Remaining	82
Total Game Expenses	$557,104
Projected Expenses	$45,682,509
Projected Balance	-$15,139,045

Salary Commitment

Year: 2016	$45,549,667
Year: 2017	$36,753,026
Year: 2018	$30,703,997
Year: 2019	$11,315,520

Marc-Andre Fleury	5,500,000(3)
Nick Foligno	3,400,000(3)
Alexander Edler	3,214,286(1)
Andrej Sekera	2,750,000(4)
Jonathan Ericsson	2,750,000(2)
Jonas Brodin	2,604,170(4)
Nick Bjugstad	2,562,500(4)
Tomas Tatar	2,499,000(3)
Justin Schultz	2,437,500(1)
Antoine Vermette	2,300,000(3)
Josh Bailey	2,121,429(2)
Paul Martin	1,850,000(1)
Thomas Hickey	1,718,750(4)
Kris Versteeg	1,510,000(4)
Shawn Matthias	1,500,000(3)
Patrick Eaves	1,400,000(3)
Patrick Maroon	1,035,977(3)
David Legwand	1,000,000(2)
Josh Jooris	975,000(3)
Nathan MacKinnon	950,000(1)
Jonas Gustavsson	711,000(3)

Andrew Ference	160,714(1)
Dennis Everberg	97,500(2)
Anders Nilsson	85,000(1)
Gabriel Bourque	54,141(1)
Taylor Fedun	50,100(2)
Jeff Schultz	50,100(4)
Jon Merrill	45,000(1)
Turner Elson	37,500(3)
Brock McGinn	30,000(3)
Frederik Gauthier	30,000(4)
Patrick Brown	30,000(2)
Ryan Stanton	30,000(4)
Ryan Johnston	30,000(4)
Corban Knight	30,000(4)

Current Funds	$23,922,600
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$35,405,246
Farm Payroll	$1,497,191
Prospect Fees	$177,907
Coach	$0,000
Games Remaining	82
Total Game Expenses	$452,199
Projected Expenses	$37,080,344
Projected Balance	-$13,157,744

Salary Commitment

Year: 2016	$36,902,437
Year: 2017	$32,020,646
Year: 2018	$14,588,549
Year: 2019	$12,637,809

Shea Weber	8,081,634(4)
Jeff Carter	6,000,000(2)
Mark Scheifele	3,828,125(4)
Semyon Varlamov	3,300,000(2)
Cody Franson	1,750,000(2)
Jean-Gabriel Pageau	1,710,000(2)
Mike Condon	1,700,000(1)
Zack Kassian	1,378,676(2)
Braydon Coburn	1,000,000(3)
Hampus Lindholm	950,000(1)
Cedric Paquette	850,000(2)
Jordan Nolan	840,740(3)
Steve Downie	625,000(4)
Shawn Thornton	578,571(1)
Riley Nash	562,500(2)
Bo Horvat	550,000(2)
Damon Severson	450,000(2)
Elias Lindholm	350,000(1)
Brad Boyes	300,000(2)
Brian Dumoulin	300,000(1)
Derek Dorsett	300,000(1)

Jiri Tlusty	232,406(1)
Christian Folin	149,900(2)
Matt Taormina	103,050(4)
Petter Granberg	101,250(1)
Richard Bachman	97,500(2)
Ross Johnston	95,500(1)
Eddie Lack	90,599(2)
Ryan Murphy	82,083(1)
Cal O'Reilly	75,500(2)
Dean Kukan	75,500(1)
Vojtech Mozik	75,500(1)
Beau Bennett	56,641(2)
Stefan Elliott	50,781(2)
Jake Virtanen	45,000(3)
Tye McGinn	40,982(1)
Brett Pesce	35,000(3)
Chris Tierney	30,000(2)
Stanislav Galiev	30,000(2)
Shea Theodore	30,000(3)

Current Funds	$2,722,762
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$23,718,847
Farm Payroll	$0,000
Prospect Fees	$18,000
Coach	$0,000
Games Remaining	82
Total Game Expenses	$289,474
Projected Expenses	$23,736,847
Projected Balance	-$21,014,085

Salary Commitment

Year: 2016	$23,718,847
Year: 2017	$16,664,204
Year: 2018	$3,450,000
Year: 2019	$850,000

Nikita Soshnikov	4,000,000(2)
Dave Bolland	3,801,000(2)
Charlie Lindgren	3,000,000(1)
Nikita Nikitin	2,010,000(1)
Micheal Ferland	1,300,000(2)
Calvin de Haan	1,229,170(2)
Sergey Kalinin	1,100,000(3)
John Scott	1,000,000(1)
Andrey Pedan	850,000(4)
Simon Despres	709,034(2)
Yannick Weber	669,643(1)
Dmitrij Jaskin	625,000(2)
Brody Sutter	375,000(1)
David Pastrnak	350,000(2)
Griffin Reinhart	300,000(3)
Brendan Gaunce	300,000(3)
Daniel Sprong	300,000(3)
Jean-Francois Berube	300,000(2)
Emile Poirier	300,000(3)
Anthony Duclair	300,000(2)
Sam Reinhart	300,000(3)
Ben Chiarot	300,000(2)
Andy Andreoff	300,000(2)

Current Funds	$35,287,853
Home Games Remaining	39
Avg. Attendance	17,532
Avg. Revenue/Game	$1,262,340
Projected Revenue	$49,231,260

Expenses

Pro Payroll	$38,473,145
Farm Payroll	$1,293,989
Prospect Fees	$134,511
Coach	$0,000
Games Remaining	78
Total Game Expenses	$486,605
Projected Expenses	$37,955,223
Projected Balance	$46,563,890

Salary Commitment

Year: 2016	$39,767,134
Year: 2017	$23,255,034
Year: 2018	$17,980,000
Year: 2019	$5,542,500

Marian Hossa	8,331,429(1)
Radim Vrbata	5,100,000(3)
Jiri Hudler	4,000,000(3)
Mark Streit	3,214,286(1)
Jake Muzzin	2,500,000(4)
Trevor van Riemsdyk	1,850,000(2)
Jiri Sekac	1,425,000(1)
Ian Cole	1,312,500(3)
Dwight King	1,228,992(2)
Matt Moulson	1,200,000(4)
Antti Niemi	1,200,000(4)
Klas Dahlbeck	1,050,000(1)
Connor McDavid	950,000(3)
Seth Jones	950,000(1)
Alexei Emelin	950,000(3)
Jori Lehtera	750,000(2)
Marko Dano	650,000(2)
Petr Mrazek	460,938(1)
David Jones	450,000(4)
Jonathan Marchessault	300,000(1)
Sven Andrighetto	300,000(2)
Jacob De La Rose	300,000(2)

Mike Blunden	200,000(1)
Joe Vitale	200,000(1)
Eric Boulton	200,000(1)
Borna Rendulic	85,000(2)
Alex Stalock	81,964(1)
Bud Holloway	60,000(4)
Jarred Tinordi	57,857(1)
Jamie McBain	52,500(4)
Brett Kulak	51,042(2)
Joel Hanley	50,000(4)
Patrice Cormier	40,625(1)
Sam Carrick	35,000(3)
Brandon Gormley	30,000(2)
Charles Hudon	30,000(3)
Michael McCarron	30,000(3)
Matthew O'Connor	30,000(3)
Taylor Chorney	30,000(2)
Nic Dowd	30,000(4)

Current Funds	$64,608,909
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$31,386,691
Farm Payroll	$35,357
Prospect Fees	$49,547
Coach	$0,000
Games Remaining	82
Total Game Expenses	$383,800
Projected Expenses	$31,471,595
Projected Balance	$33,137,314

Salary Commitment

Year: 2016	$31,422,048
Year: 2017	$28,419,500
Year: 2018	$24,619,500
Year: 2019	$0,000

Devan Dubnyk	8,261,000(3)
Erik Johnson	6,000,000(3)
Brent Seabrook	5,500,000(3)
David Clarkson	3,500,000(2)
Lars Eller	2,187,500(3)
Anders Lindback	813,620(1)
Adam Pardy	355,000(3)
Clayton Stoner	355,000(3)
Tyson Strachan	355,000(3)
Deryk Engelland	355,000(3)
Corey Potter	353,571(1)
Scott Gomez	351,000(3)
Kerby Rychel	300,000(3)
Brian O'Neill	300,000(3)
Cody Bass	300,000(1)
Jeremy Welsh	300,000(1)
Daniel Paille	300,000(1)
Mike Angelidis	300,000(1)
Tom Sestito	300,000(1)
Mike Sislo	300,000(3)
Chris Thorburn	300,000(2)
Chris Butler	300,000(1)

Andre Benoit

35,357(1)

Current Funds	$36,036,508
Home Games Remaining	37
Avg. Attendance	16,930
Avg. Revenue/Game	$1,300,243
Projected Revenue	$48,108,991

Expenses

Pro Payroll	$46,623,474
Farm Payroll	$396,625
Prospect Fees	$122,832
Coach	$0,000
Games Remaining	75
Total Game Expenses	$574,914
Projected Expenses	$43,118,534
Projected Balance	$41,026,965

Salary Commitment

Year: 2016	$47,020,099
Year: 2017	$14,904,245
Year: 2018	$10,455,000
Year: 2019	$4,050,000

Zdeno Chara	5,785,714(1)
Jannik Hansen	4,000,000(3)
Jonathan Quick	3,777,695(1)
Brandon Saad	3,750,000(4)
Frans Nielsen	3,500,000(1)
Josh Gorges	3,500,000(1)
Nicklas Grossmann	3,500,000(1)
Jamie Benn	3,375,000(1)
Evander Kane	3,375,000(1)
Travis Zajac	3,000,000(1)
Daniel Winnik	1,623,077(2)
Andrew Hammond	1,125,000(3)
John Klingberg	950,000(2)
Trevor Lewis	926,786(1)
Jamie Oleksiak	825,168(2)
Michal Rozsival	751,000(2)
Eric Gelinas	709,034(1)
Stephen Johns	650,000(3)
Blake Comeau	300,000(1)
Jason Dickinson	300,000(4)
Esa Lindell	300,000(3)
Curtis McKenzie	300,000(2)
Mattias Janmark	300,000(3)

Michael Raffl	116,625(1)
Colin McDonald	85,000(1)
Rene Bourque	85,000(1)
Jack Skille	80,000(1)
Michael Zalewski	30,000(3)

Current Funds	$24,487,625
Home Games Remaining	36
Avg. Attendance	18,907
Avg. Revenue/Game	$1,361,261
Projected Revenue	$49,005,396

Expenses

Pro Payroll	$46,680,160
Farm Payroll	$927,025
Prospect Fees	$182,197
Coach	$0,000
Games Remaining	71
Total Game Expenses	$582,797
Projected Expenses	$41,378,611
Projected Balance	$32,114,410

Salary Commitment

Year: 2016	$47,607,185
Year: 2017	$21,323,858
Year: 2018	$17,755,539
Year: 2019	$11,618,750

Alex Ovechkin	7,232,143(1)
Ryan Getzlaf	6,930,000(1)
Daniel Sedin	6,830,357(1)
Dougie Hamilton	3,593,750(4)
Gustav Nyquist	2,968,750(4)
Craig Smith	2,656,250(4)
David Perron	2,400,000(4)
Thomas Greiss	2,324,000(3)
Robin Lehner	1,752,889(3)
Kris Russell	1,435,714(1)
Sean Couturier	1,378,676(2)
Fedor Tyutin	1,200,000(3)
Sven Baertschi	1,156,250(2)
Marcus Kruger	1,043,860(1)
Eric Gryba	1,004,464(1)
Tomas Jurco	650,000(1)
Lance Bouma	610,557(1)
Jordie Benn	562,500(2)
Kevin Connauton	350,000(1)
William Karlsson	300,000(2)
Steven Kampfer	300,000(3)

Johan Franzen	249,900(3)
Petteri Lindbohm	150,000(3)
Anton Forsberg	114,000(1)
Matt Stajan	100,000(3)
Ben Street	52,232(1)
Colton Sceviour	50,893(2)
Andrew Miller	30,000(3)
Slater Koekkoek	30,000(3)
Jonathan Drouin	30,000(2)
Matt Puempel	30,000(2)
Michal Jordan	30,000(1)
Xavier Ouellet	30,000(2)
Teuvo Teravainen	30,000(2)

Current Funds	$45,250,198
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,602,007
Farm Payroll	$354,000
Prospect Fees	$50,207
Coach	$0,000
Games Remaining	82
Total Game Expenses	$536,661
Projected Expenses	$44,006,214
Projected Balance	$1,243,984

Salary Commitment

Year: 2016	$43,956,007
Year: 2017	$30,687,679
Year: 2018	$12,036,414
Year: 2019	$4,483,100

Sidney Crosby	5,727,857(1)
Patrick Marleau	5,285,000(2)
Niklas Kronwall	4,929,428(1)
Zach Bogosian	3,306,122(2)
Jake Gardiner	2,552,521(3)
Cam Ward	2,500,000(2)
Andrew Shaw	2,437,500(4)
Mikhail Grabovski	2,250,000(2)
Mikael Backlund	2,234,380(3)
Dennis Seidenberg	1,850,000(2)
Marek Zidlicky	1,742,143(1)
Milan Michalek	1,500,000(2)
Ben Smith	1,181,723(2)
Louis Domingue	1,120,000(3)
Dustin Brown	1,100,000(4)
Matt Hendricks	915,600(4)
Alex Petrovic	820,313(3)
Riley Sheahan	748,420(2)
Ronalds Kenins	451,000(3)
Matt Nieto	350,000(1)
Jordan Weal	300,000(3)
Tuomo Ruutu	300,000(1)

Matt Irwin	80,357(1)
Zach Redmond	60,268(1)
Mark Arcobello	48,275(1)
Matt Halischuk	45,100(3)
Scott Harrington	30,000(2)
Tyler Wotherspoon	30,000(1)
Kyle Rau	30,000(3)
Viktor Tikhonov	30,000(4)

Current Funds	$15,266,482
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,844,519
Farm Payroll	$754,670
Prospect Fees	$215,301
Coach	$0,000
Games Remaining	82
Total Game Expenses	$461,152
Projected Expenses	$37,814,490
Projected Balance	-$22,548,008

Salary Commitment

Year: 2016	$37,599,189
Year: 2017	$28,261,584
Year: 2018	$9,549,030
Year: 2019	$6,727,558

John Tavares	5,142,857(1)
Tuukka Rask	4,500,000(2)
Patrik Elias	3,500,000(2)
Mikkel Boedker	2,500,000(4)
Colin Wilson	2,460,938(4)
Brendan Smith	2,148,440(3)
Toby Enstrom	1,900,000(2)
Jaden Schwartz	1,835,938(2)
Kari Lehtonen	1,600,000(2)
Tommy Wingels	1,559,870(2)
Torey Krug	1,512,605(1)
Olli Maatta	950,000(1)
Jacob Trouba	950,000(1)
Logan Shaw	900,000(4)
Zach Trotman	800,000(2)
Luke Gazdic	800,000(2)
Shawn Horcoff	752,143(1)
Rickard Rakell	698,568(2)
Brett Connolly	664,060(2)
Dmitry Orlov	519,100(4)
Michael Leighton	500,000(2)
Phillip Di Giuseppe	350,000(3)
Markus Granlund	300,000(2)

Luca Sbisa	204,438(3)
Marc-Andre Gragnani	117,520(4)
Jakub Nakladal	80,000(4)
Cody Goloubef	58,594(3)
Anton Lander	54,118(2)
Joakim Andersson	50,000(4)
Kael Mouillierat	50,000(4)
Byron Froese	50,000(4)
Kevin Fiala	30,000(3)
Chris Driedger	30,000(3)
Brandon Manning	30,000(1)