Current Funds	$3,895,275
Home Games Remaining	0
Avg. Attendance	12,906
Avg. Revenue/Game	$1,022,297
Projected Revenue	$0,000

Expenses

Pro Payroll	$42,194,862
Farm Payroll	$819,991
Prospect Fees	$37,510
Coach	$0,000
Games Remaining	0
Total Game Expenses	$525,029
Projected Expenses	$0,000
Projected Balance	$3,895,275

Salary Commitment

Year: 2014	$43,014,853
Year: 2015	$42,402,532
Year: 2016	$30,254,255
Year: 2017	$9,330,084

Henrik Sedin	6,954,545(3)
Daniel Sedin	6,830,357(3)
Roberto Luongo	3,938,923(4)
Nathan Horton	3,697,071(3)
Mike Fisher	3,227,143(2)
Kris Versteeg	2,828,571(2)
Craig Anderson	1,999,999(4)
Cal Clutterbuck	1,767,857(3)
Nick Leddy	1,735,714(2)
Daniel Winnik	1,623,077(4)
Christopher Tanev	1,607,140(2)
Barret Jackman	1,385,385(4)
David Schlemko	954,241(3)
Marco Scandella	658,929(2)
Jakob Silfverberg	578,571(1)
Jason Zucker	548,839(2)
Steve Bernier	482,143(2)
Jeff Halpern	476,357(2)
Tyler Wotherspoon	300,000(3)
Colton Sissons	300,000(3)
Patrik Nemeth	300,000(4)

Stephane Veilleux	337,500(2)
Mikhail Grigorenko	114,107(2)
Frank Corrado	96,477(2)
Conor Allen	90,100(3)
Adam Burish	50,100(4)
Casey Wellman	35,357(2)
Jerred Smithson	33,750(1)
Darren Archibald	32,600(4)
Chris VandeVelde	30,000(3)

Current Funds	$2,939,723
Home Games Remaining	0
Avg. Attendance	14,031
Avg. Revenue/Game	$1,010,244
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,420,552
Farm Payroll	$7,436,910
Prospect Fees	$104,775
Coach	$0,000
Games Remaining	0
Total Game Expenses	$572,710
Projected Expenses	$0,000
Projected Balance	$2,939,723

Salary Commitment

Year: 2014	$46,857,462
Year: 2015	$27,051,448
Year: 2016	$11,142,698
Year: 2017	$6,494,840

James Neal	5,400,000(2)
Matt Niskanen	5,000,000(4)
Ryan Getzlaf	4,950,000(1)
Brent Burns	4,050,000(2)
Jason Garrison	2,902,500(2)
Marc Staal	2,695,982(1)
Jonas Hiller	2,458,929(1)
Marek Mazanec	1,999,999(1)
Jiri Tlusty	1,896,429(1)
Antoine Roussel	1,607,143(3)
Trevor Lewis	926,786(3)
Sami Salo	803,571(1)
Patrick Kaleta	803,571(1)
Ryan Reaves	638,840(4)
Jordin Tootoo	636,429(3)
Carter Ashton	585,000(1)
James Sheppard	533,570(1)
Michael Stone	437,946(1)
Matt Bartkowski	417,857(1)
Eric O'Dell	376,000(4)
Bryce Van Brabant	300,000(4)

PA Parenteau	2,150,000(2)
Michael Del Zotto	1,639,286(1)
Mike Weber	1,339,286(3)
Ed Jovanovski	835,714(2)
Jacob Josefson	466,070(1)
Brad Malone	337,500(2)
Roman Polak	176,786(2)
Darcy Kuemper	150,000(4)
Erik Gustafsson	64,286(1)
Matt Donovan	56,250(2)
Brayden McNabb	53,518(1)
Victor Bartley	42,857(3)
Cristopher Nilstorp	35,357(3)
Freddie Hamilton	30,000(3)
Paul Carey	30,000(4)
Blake Comeau	30,000(3)

Current Funds	$3,249,661
Home Games Remaining	0
Avg. Attendance	12,741
Avg. Revenue/Game	$739,444
Projected Revenue	$0,000

Expenses

Pro Payroll	$33,798,394
Farm Payroll	$1,677,043
Prospect Fees	$86,058
Coach	$0,000
Games Remaining	0
Total Game Expenses	$433,677
Projected Expenses	$0,000
Projected Balance	$3,249,661

Salary Commitment

Year: 2014	$35,475,437
Year: 2015	$25,488,216
Year: 2016	$16,736,251
Year: 2017	$1,748,000

Dustin Brown	6,428,571(2)
Jason Pominville	4,821,429(3)
Brad Richards	3,857,143(3)
Derek Roy	2,777,000(3)
Tim Gleason	2,250,000(1)
Michael Raffl	1,555,000(1)
Martin Biron	1,500,000(1)
Andrew Hammond	1,500,000(1)
Gabriel Landeskog	1,446,429(1)
Jordan Leopold	1,350,000(3)
Valeri Nichushkin	950,000(3)
Kevan Miller	888,000(4)
Philip Samuelsson	750,000(4)
Charlie Coyle	626,786(2)
Zach Redmond	602,679(3)
Justin Faulk	567,321(1)
Marcus Foligno	560,893(1)
Emerson Etem	559,286(2)
Devante Smith-Pelly	507,857(1)
Tom Wilson	300,000(3)

J.T. Miller	799,822(2)
Andrew Alberts	337,500(2)
Evgeny Kuznetsov	300,000(3)
Justin Florek	50,000(4)
Eriah Hayes	50,000(1)
Matt Halischuk	49,721(1)
Johan Sundstrom	30,000(3)
Ryan Hamilton	30,000(4)
Greg McKegg	30,000(4)

Current Funds	$52,438,066
Home Games Remaining	0
Avg. Attendance	13,070
Avg. Revenue/Game	$940,923
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,277,938
Farm Payroll	$2,479,736
Prospect Fees	$56,560
Coach	$0,000
Games Remaining	0
Total Game Expenses	$570,905
Projected Expenses	$0,000
Projected Balance	$52,438,066

Salary Commitment

Year: 2014	$46,757,674
Year: 2015	$33,017,050
Year: 2016	$17,152,943
Year: 2017	$12,060,343

Steven Stamkos	8,357,143(2)
Phil Kessel	4,725,000(4)
Mark Giordano	3,535,714(1)
Patrik Elias	3,500,000(4)
Cory Schneider	3,214,286(2)
Joe Pavelski	3,214,286(1)
Kevin Shattenkirk	2,732,143(4)
Troy Brouwer	2,510,000(3)
Dennis Wideman	1,928,571(2)
Andrew Shaw	1,677,857(2)
Erik Gudbranson	1,317,857(1)
Derek MacKenzie	1,000,100(4)
Jannik Hansen	984,375(1)
Jason Demers	964,286(1)
Brenden Morrow	800,000(1)
Shawn Horcoff	752,143(3)
Ben Scrivens	713,732(1)
Trevor Daley	642,857(2)
Kyle Brodziak	626,786(3)
Jesse Winchester	578,570(1)
Rob Klinkhammer	502,232(1)

Sami Vatanen	851,786(1)
Chris Neil	578,571(3)
Connor Murphy	550,000(3)
Michal Neuvirth	160,714(1)
Trevor Smith	75,100(3)
Tanner Glass	60,100(4)
Simon Despres	52,071(1)
Eric Tangradi	43,393(2)
Peter Budaj	43,000(4)
Taylor Pyatt	35,000(1)
Scott Gomez	30,000(1)

Current Funds	$12,789,208
Home Games Remaining	0
Avg. Attendance	17,021
Avg. Revenue/Game	$1,225,442
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,674,863
Farm Payroll	$1,110,349
Prospect Fees	$156,738
Coach	$0,000
Games Remaining	0
Total Game Expenses	$548,073
Projected Expenses	$0,000
Projected Balance	$12,789,208

Salary Commitment

Year: 2014	$44,785,212
Year: 2015	$34,408,433
Year: 2016	$24,947,143
Year: 2017	$10,158,571

John Tavares	5,142,857(3)
Shea Weber	5,051,021(2)
Tuukka Rask	4,500,000(4)
Dan Girardi	4,275,000(3)
Alex Pietrangelo	4,178,571(4)
Ryan Kesler	3,274,554(1)
Jakub Voracek	2,732,143(2)
T.J. Oshie	2,683,929(3)
Derick Brassard	2,678,572(1)
Christian Ehrhoff	1,639,286(1)
Mike Santorelli	1,350,000(4)
Eric Fehr	1,076,786(3)
Tim Thomas	1,010,000(1)
Alexandre Burrows	964,286(1)
Mats Zuccarello	924,108(2)
Ryan Murray	750,000(3)
Slava Voynov	506,250(1)
Cody McLeod	337,500(2)
Nicolas Deslauriers	300,000(3)
J.T. Brown	300,000(3)

Carl Gunnarsson	140,000(3)
Patrick Wey	100,000(4)
Danny DeKeyser	86,786(1)
Tom Pyatt	72,804(1)
Paul Byron	66,295(2)
Johnny Oduya	60,000(3)
Jacob Markstrom	59,063(1)
Andrei Loktionov	58,259(2)
James Wright	57,857(2)
Alex Petrovic	55,929(2)
Andrew Ebbett	51,429(2)
Matt Hendricks	51,429(2)
Ben Eager	51,429(1)
Mike Hoffman	45,321(2)
Daniel Carcillo	33,750(1)
Nate Thompson	30,000(2)
Tyler Pitlick	30,000(3)
Linden Vey	30,000(3)
Lucas Lessio	30,000(4)

Current Funds	$51,589,038
Home Games Remaining	0
Avg. Attendance	18,249
Avg. Revenue/Game	$1,313,844
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,091,567
Farm Payroll	$1,520,913
Prospect Fees	$78,883
Coach	$0,000
Games Remaining	0
Total Game Expenses	$557,212
Projected Expenses	$0,000
Projected Balance	$51,589,038

Salary Commitment

Year: 2014	$45,612,480
Year: 2015	$27,829,634
Year: 2016	$23,463,691
Year: 2017	$16,473,408

Duncan Keith	6,764,836(4)
Anze Kopitar	5,464,286(4)
Jonathan Toews	4,017,857(1)
Patrick Kane	4,017,857(1)
Brent Seabrook	3,857,143(1)
Jonathan Quick	3,777,695(3)
Andrew Ladd	2,828,571(1)
Niklas Hjalmarsson	2,539,286(4)
Curtis Glencross	1,999,999(3)
TJ Brodie	1,366,070(2)
David Desharnais	875,000(4)
Michal Handzus	810,000(3)
Ben Smith	723,214(1)
Chad Johnson	678,015(1)
John Gibson	650,000(4)
Jake Muzzin	642,857(2)
Gustav Nyquist	610,714(2)
Brandon Pirri	601,071(1)
Brandon Saad	533,036(2)
Jimmy Hayes	525,670(2)
Joakim Andersson	470,890(2)
Derek Morris	337,500(1)

Marcus Kruger	577,768(1)
Bryan Bickell	257,143(3)
Jhonas Enroth	100,446(3)
Alexey Marchenko	80,100(1)
Johan Larsson	55,928(2)
Travis Moen	54,707(2)
Jon Merrill	45,000(3)
Ryan Stanton	38,571(2)
Nikolai Khabibulin	33,750(2)
Michal Rozsival	33,750(1)
Brandon Bollig	33,750(2)
Bryce Salvador	30,000(4)
Vladislav Namestnikov	30,000(4)
Johnny Gaudreau	30,000(4)
Scott Mayfield	30,000(4)
Max Reinhart	30,000(4)
Brandon Mashinter	30,000(1)
Kent Simpson	30,000(4)

Current Funds	$9,167,376
Home Games Remaining	0
Avg. Attendance	12,375
Avg. Revenue/Game	$890,948
Projected Revenue	$0,000

Expenses

Pro Payroll	$27,692,690
Farm Payroll	$369,643
Prospect Fees	$82,749
Coach	$0,000
Games Remaining	0
Total Game Expenses	$343,233
Projected Expenses	$0,000
Projected Balance	$9,167,376

Salary Commitment

Year: 2014	$28,062,333
Year: 2015	$16,429,422
Year: 2016	$7,668,500
Year: 2017	$2,100,000

Viktor Fasth	3,375,643(3)
Frederik Andersen	2,900,000(1)
Drew Stafford	2,571,429(1)
Luke Schenn	2,153,571(2)
Alex Galchenyuk	2,073,214(2)
Karl Alzner	1,800,000(4)
Jared Spurgeon	1,714,286(2)
Jakub Kindl	1,542,857(3)
David Steckel	1,029,857(2)
Filip Forsberg	939,214(2)
Sean Couturier	739,286(1)
Ryan Ellis	713,571(1)
Drew Shore	707,143(1)
Keaton Ellerby	655,412(1)
Adam Larsson	594,643(1)
John Moore	589,821(1)
Richard Panik	578,571(1)
Dale Weise	450,000(1)
Antti Raanta	450,000(2)
Ryan Stoa	409,822(1)
Riley Nash	400,780(2)
Nick Drazenovic	353,570(1)
Sean Monahan	350,000(3)
Alexander Khokhlachev	300,000(4)
Matt Dumba	300,000(3)

Carson McMillan

369,643(1)

Current Funds	$39,218,829
Home Games Remaining	0
Avg. Attendance	16,085
Avg. Revenue/Game	$1,158,136
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,575,452
Farm Payroll	$1,835,357
Prospect Fees	$220,357
Coach	$0,000
Games Remaining	0
Total Game Expenses	$568,673
Projected Expenses	$0,000
Projected Balance	$39,218,829

Salary Commitment

Year: 2014	$46,410,809
Year: 2015	$26,096,928
Year: 2016	$23,453,499
Year: 2017	$8,907,142

Corey Perry	6,160,714(3)
Mike Richards	5,220,094(1)
Dan Hamhuis	4,564,286(1)
Marian Gaborik	3,815,000(1)
Mark Streit	3,214,286(3)
Travis Zajac	3,000,000(3)
Patric Hornqvist	2,732,143(4)
Jimmy Howard	2,499,999(4)
Josh Harding	2,100,000(4)
Jiri Hudler	1,928,570(1)
Steve Ott	1,510,000(4)
Matt Greene	1,222,000(1)
Paul Gaustad	1,157,143(2)
Robyn Regehr	1,092,857(2)
Lauri Korpikoski	1,000,000(1)
Grant Clitsome	931,000(3)
Alex Killorn	562,500(1)
Eric Gelinas	559,280(1)
Matt Cullen	500,000(1)
Adam Henrique	468,080(1)
Johnny Boychuk	337,500(2)

Boone Jenner	950,000(3)
Matt Carey	199,000(1)
Kristers Gudlevskis	151,000(1)
Tim Erixon	85,179(1)
Ryan Spooner	55,929(2)
Mark Barberio	38,893(1)
Brett Bellemore	35,357(3)
Anders Nilsson	35,000(3)
Kevin Connauton	35,000(3)
Michael Chaput	35,000(4)
Matt Nieto	35,000(3)
Julian Melchiori	30,000(3)
Corban Knight	30,000(3)
Josh Leivo	30,000(4)
Nate Schmidt	30,000(3)
David Warsofsky	30,000(3)
Craig Cunningham	30,000(3)

Current Funds	$28,050,973
Home Games Remaining	0
Avg. Attendance	15,719
Avg. Revenue/Game	$1,131,902
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,937,000
Farm Payroll	$1,232,536
Prospect Fees	$176,015
Coach	$0,000
Games Remaining	0
Total Game Expenses	$479,824
Projected Expenses	$0,000
Projected Balance	$28,050,973

Salary Commitment

Year: 2014	$39,169,536
Year: 2015	$25,590,286
Year: 2016	$17,298,215
Year: 2017	$6,313,500

Mikko Koivu	5,625,000(1)
Taylor Hall	3,857,143(4)
Cam Talbot	3,760,000(3)
Brian Campbell	3,700,000(3)
Mike Smith	3,645,964(2)
Mark Fayne	2,330,357(4)
Alexei Emelin	1,607,143(1)
Teemu Selanne	1,600,000(1)
Justin Abdelkader	1,446,429(3)
Jamie McGinn	1,406,250(1)
Chris Phillips	1,400,000(2)
Marcus Johansson	1,285,714(2)
Brenden Dillon	1,060,715(1)
Kyle Palmieri	942,857(3)
Chris Thorburn	691,071(1)
Joey Crabb	642,857(2)
Sheldon Brookbank	546,429(3)
David Savard	535,500(1)
Matt Lindblad	500,000(2)
Cody McCormick	400,000(1)
Matt Ellis	353,571(1)
Ron Hainsey	300,000(1)
Saku Koivu	300,000(3)

Jesse Joensuu	450,000(2)
John Persson	104,000(3)
Kenny Agostino	96,000(4)
Jason LaBarbera	80,357(2)
Michael Hutchinson	65,000(3)
Christian Thomas	62,357(2)
Sami Aittokallio	57,857(2)
Andrew Campbell	50,000(2)
Christopher Breen	50,000(2)
Nathan Lawson	36,964(2)
Adam Almquist	30,000(3)
Martin Marincin	30,000(3)
Reid Boucher	30,000(3)
Teemu Pulkkinen	30,000(4)
Aaron Ness	30,000(3)
Troy Bodie	30,000(2)

Current Funds	$12,887,682
Home Games Remaining	0
Avg. Attendance	12,706
Avg. Revenue/Game	$914,869
Projected Revenue	$0,000

Expenses

Pro Payroll	$32,829,593
Farm Payroll	$333,750
Prospect Fees	$75,517
Coach	$0,000
Games Remaining	0
Total Game Expenses	$405,352
Projected Expenses	$0,000
Projected Balance	$12,887,682

Salary Commitment

Year: 2014	$33,163,343
Year: 2015	$21,270,531
Year: 2016	$11,487,495
Year: 2017	$2,973,214

Matthew Carle	4,564,286(2)
Chris Higgins	3,500,000(3)
Patrik Berglund	2,973,214(4)
Ondrej Pavelec	2,370,536(2)
Tyler Ennis	2,260,045(1)
Dmitry Kulikov	2,008,929(1)
Joni Ortio	1,999,999(1)
Viktor Stalberg	1,928,571(3)
Joakim Nordstrom	1,500,000(3)
Michael Frolik	1,500,000(1)
Daniel Briere	1,285,710(3)
Erik Condra	1,004,464(2)
Stephane Robidas	1,000,000(2)
Nick Spaling	964,286(1)
Patrick Eaves	810,000(2)
Colin Greening	703,125(1)
Julien Brouillette	550,000(1)
Chris Conner	550,000(1)
Luke Adam	472,500(1)
Brian Lashoff	466,071(1)
Jonathon Blum	417,857(1)

Magnus Hellberg	300,000(3)
Chris Porter	33,750(2)

Current Funds	-$7,194,332
Home Games Remaining	0
Avg. Attendance	13,677
Avg. Revenue/Game	$984,659
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,538,752
Farm Payroll	$524,679
Prospect Fees	$279,860
Coach	$0,000
Games Remaining	0
Total Game Expenses	$467,601
Projected Expenses	$0,000
Projected Balance	-$7,194,332

Salary Commitment

Year: 2014	$38,063,431
Year: 2015	$33,104,592
Year: 2016	$22,967,055
Year: 2017	$13,080,000

Paul Stastny	6,750,000(4)
Alex Goligoski	4,339,286(2)
Ales Hemsky	3,696,429(1)
David Clarkson	3,500,000(4)
Francois Beauchemin	2,750,000(3)
Cam Ward	2,500,000(4)
Nail Yakupov	2,426,786(2)
Nazem Kadri	2,330,358(3)
Mikael Backlund	1,205,357(2)
Radko Gudas	1,125,000(2)
Morgan Rielly	950,000(3)
Olli Maatta	950,000(3)
Kyle Clifford	863,839(3)
David Broll	750,000(3)
Nick Bjugstad	707,143(2)
Brock Nelson	650,000(3)
Matt Frattin	642,858(3)
Robin Lehner	578,571(1)
Riley Sheahan	523,125(1)
Jake McCabe	300,000(4)

Jay McClement	160,714(2)
Dan Ellis	160,714(1)
Keith Aulie	64,286(2)
Mark Pysyk	55,929(2)
Brett Bulmer	53,036(2)
Jack Campbell	30,000(4)

Current Funds	$61,914,868
Home Games Remaining	0
Avg. Attendance	17,316
Avg. Revenue/Game	$1,246,603
Projected Revenue	$0,000

Expenses

Pro Payroll	$42,429,157
Farm Payroll	$1,190,254
Prospect Fees	$157,349
Coach	$0,000
Games Remaining	0
Total Game Expenses	$533,863
Projected Expenses	$0,000
Projected Balance	$61,914,868

Salary Commitment

Year: 2014	$43,619,411
Year: 2015	$26,771,150
Year: 2016	$19,366,497
Year: 2017	$15,610,604

Valtteri Filppula	4,300,000(4)
Marc-Andre Fleury	4,050,000(1)
Jordan Eberle	3,857,143(4)
Mike Ribeiro	3,708,964(1)
Kris Letang	2,812,500(1)
Tuomo Ruutu	2,732,143(2)
Dan Boyle	2,571,429(2)
Sean Bergenheim	1,791,000(1)
Matt Cooke	1,700,000(4)
David Moss	1,660,000(2)
Jarret Stoll	1,639,286(3)
Mark Letestu	1,550,000(4)
Willie Mitchell	1,550,000(4)
Brooks Laich	1,550,000(4)
Brian Boyle	1,366,071(1)
Ben Lovejoy	1,350,000(3)
Anders Lee	1,125,000(1)
Adam McQuaid	1,007,143(1)
Brian Strait	622,768(3)
Justin Fontaine	500,000(4)
Robert Bortuzzo	385,710(2)
Jean-Sebastien Giguere	300,000(1)
Brian Gibbons	300,000(4)

Joe Vitale	337,500(1)
Brian Flynn	108,482(3)
Jayson Megna	105,000(4)
Luke Glendening	91,000(4)
Louis Leblanc	64,607(1)
Ben Hanowski	57,857(1)
Mattias Tedenby	55,371(2)
Yann Sauve	53,438(1)
John Curry	51,429(1)
Chris Summers	47,461(4)
Brandon McMillan	45,611(1)
Andy Miele	38,571(1)
Dustin Jeffrey	38,571(1)
Cameron Schilling	35,357(3)
Nikita Zadorov	30,000(4)
Zach Sill	30,000(4)

Current Funds	$13,879,004
Home Games Remaining	0
Avg. Attendance	18,085
Avg. Revenue/Game	$1,301,971
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,766,335
Farm Payroll	$627,634
Prospect Fees	$54,767
Coach	$0,000
Games Remaining	0
Total Game Expenses	$542,058
Projected Expenses	$0,000
Projected Balance	$13,879,004

Salary Commitment

Year: 2014	$44,393,969
Year: 2015	$38,375,978
Year: 2016	$22,603,794
Year: 2017	$10,281,830

Zach Parise	6,199,063(2)
Blake Wheeler	5,740,000(4)
Alexander Steen	4,323,214(3)
Keith Yandle	3,455,357(2)
Jamie Benn	3,375,000(3)
Semyon Varlamov	3,300,000(4)
John Carlson	2,550,000(3)
Mike Cammalleri	2,510,000(1)
Erik Johnson	2,410,714(2)
Bryan Little	1,915,178(3)
Andrej Sekera	1,808,036(2)
Ryan Nugent-Hopkins	1,510,710(1)
Gregory Campbell	1,100,000(4)
Nicklas Grossmann	803,571(2)
Daniel Alfredsson	642,858(1)
Joel Ward	533,571(1)
Thomas Hickey	433,930(2)
Justin Peters	431,923(1)
Eric Nystrom	385,710(2)
Colin McDonald	337,500(1)

Zach Boychuk	77,143(3)
Brandon Yip	64,286(2)
Mattias Ekholm	61,875(2)
Marc-Andre Cliche	51,830(4)
Lance Bouma	51,429(1)
Cory Sarich	51,429(2)
Matt Carkner	51,429(3)
Cedrick Desjardins	50,000(4)
Alex Grant	50,000(2)
Matt Gilroy	48,214(2)
Matt Hunwick	40,000(4)
Pascal Pelletier	30,000(3)

Current Funds	$47,271,353
Home Games Remaining	0
Avg. Attendance	13,345
Avg. Revenue/Game	$960,841
Projected Revenue	$0,000

Expenses

Pro Payroll	$29,684,087
Farm Payroll	$250,000
Prospect Fees	$79,263
Coach	$0,000
Games Remaining	0
Total Game Expenses	$366,016
Projected Expenses	$0,000
Projected Balance	$47,271,353

Salary Commitment

Year: 2014	$29,934,087
Year: 2015	$15,774,052
Year: 2016	$11,581,195
Year: 2017	$400,000

Ray Whitney	3,825,000(1)
Marty Havlat	3,760,714(1)
RJ Umberger	2,892,857(3)
Josh Gorges	2,507,143(2)
Anton Khudobin	1,750,000(3)
Chris Kelly	1,613,571(3)
Kris Russell	1,435,714(3)
Daniel Cleary	1,285,714(1)
Michael Ryder	1,250,000(2)
Steven Pinizzotto	1,000,000(1)
Eric Boulton	1,000,000(1)
Kyle Quincey	881,357(3)
Mathieu Perreault	843,750(1)
Kyle Chipchura	703,125(3)
Paul Ranger	650,000(3)
Francis Bouillon	642,857(1)
Scott Hannan	601,000(1)
Mike Komisarek	601,000(1)
Connor Knapp	500,000(3)
Peter Regin	401,000(3)
Tim Jackman	400,000(4)
Adam Hall	400,000(1)
Drew Miller	385,714(2)
Kevin Westgarth	353,571(3)

Bracken Kearns	100,000(1)
David Van Der Gulik	100,000(1)
Calvin Heeter	50,000(2)

Current Funds	$75,250,639
Home Games Remaining	0
Avg. Attendance	16,774
Avg. Revenue/Game	$1,207,694
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,055,483
Farm Payroll	$559,297
Prospect Fees	$83,509
Coach	$0,000
Games Remaining	0
Total Game Expenses	$532,906
Projected Expenses	$0,000
Projected Balance	$75,250,639

Salary Commitment

Year: 2014	$43,614,780
Year: 2015	$29,027,440
Year: 2016	$15,626,714
Year: 2017	$8,513,500

Evgeni Malkin	7,762,500(4)
Scott Hartnell	5,142,857(1)
Carey Price	4,917,857(3)
Max Pacioretty	4,307,143(2)
Ryan Callahan	3,435,268(1)
P.K. Subban	2,310,268(2)
Andrei Markov	2,250,000(1)
Tomas Plekanec	1,999,286(3)
Martin Hanzal	1,928,571(2)
Kevin Bieksa	1,750,000(2)
Jaromir Jagr	1,285,714(1)
Lars Eller	1,064,733(2)
Douglas Murray	900,000(1)
Jonathan Ericsson	842,143(1)
Alex Tanguay	642,857(2)
Brendan Gallagher	559,286(2)
Joey MacDonald	482,786(1)
Rob Scuderi	401,000(4)
Lubomir Visnovsky	385,714(2)
Manny Malhotra	350,000(4)
Brian Gionta	337,500(2)

Maxime Talbot	160,714(1)
Andrew Ference	160,714(3)
Jarred Tinordi	69,589(2)
Carlo Colaiacovo	45,064(2)
Ryan White	45,000(1)
Cory Emmerton	42,857(1)
George Parros	35,357(3)

Current Funds	$3,443,437
Home Games Remaining	0
Avg. Attendance	16,161
Avg. Revenue/Game	$1,163,626
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,506,358
Farm Payroll	$4,203,459
Prospect Fees	$45,268
Coach	$0,000
Games Remaining	0
Total Game Expenses	$594,574
Projected Expenses	$0,000
Projected Balance	$3,443,437

Salary Commitment

Year: 2014	$48,709,817
Year: 2015	$30,515,698
Year: 2016	$24,339,395
Year: 2017	$7,192,253

Jaroslav Halak	4,821,428(3)
Erik Karlsson	4,178,571(3)
Ryan O'Reilly	4,017,857(1)
Dave Bolland	3,801,000(4)
Braydon Coburn	3,600,000(3)
Matt Read	3,375,000(1)
Marc-Edouard Vlasic	2,732,143(3)
Jack Johnson	2,491,071(1)
Brad Boyes	2,250,000(1)
Artem Anisimov	2,110,714(2)
Jared Cowen	1,992,860(4)
Brad Stuart	1,928,571(2)
Brayden Schenn	1,297,500(1)
Zack Smith	1,213,393(4)
Shawn Matthias	1,125,000(1)
Tomas Hertl	950,000(3)
Ryan Johansen	895,179(1)
Maxim Lapierre	810,000(3)
Alex Chiasson	578,571(1)
Curtis McElhinney	337,500(2)

David Booth	1,607,143(2)
Brandon Prust	1,382,143(1)
Jordan Caron	503,840(1)
Joe Corvo	130,000(1)
Peter Holland	68,625(2)
Chris Brown	57,857(1)
Jack Hillen	56,250(2)
Rasmus Ristolainen	55,000(3)
Kevin Porter	51,227(1)
Zac Dalpe	38,873(1)
Mark Visentin	35,000(4)
Lane MacDermid	33,750(2)
Harry Zolnierczyk	33,750(2)
Ty Rattie	30,000(4)
Philip Varone	30,000(4)
Garrett Wilson	30,000(4)
Spencer Abbott	30,000(4)
Chris Terry	30,000(4)

Current Funds	$25,552,648
Home Games Remaining	0
Avg. Attendance	15,139
Avg. Revenue/Game	$1,090,060
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,368,594
Farm Payroll	$307,099
Prospect Fees	$132,352
Coach	$0,000
Games Remaining	0
Total Game Expenses	$558,635
Projected Expenses	$0,000
Projected Balance	$25,552,648

Salary Commitment

Year: 2014	$45,675,693
Year: 2015	$26,570,781
Year: 2016	$13,019,018
Year: 2017	$0,000

Marian Hossa	8,331,429(3)
Rick Nash	7,135,714(1)
Fedor Tyutin	3,921,429(2)
Corey Crawford	3,642,429(2)
Michael Grabner	3,642,429(1)
Tomas Fleischmann	3,278,571(1)
David Perron	2,450,893(2)
Mason Raymond	2,000,000(3)
Brandon Sutter	1,888,393(1)
Darren Helm	1,707,589(3)
Braden Holtby	1,466,771(2)
Martin Jones	950,000(3)
David Rundblad	771,429(1)
Matt Calvert	634,821(2)
Justin Falk	626,786(1)
Raffi Torres	546,429(2)
Tomas Tatar	540,000(1)
Paul Postma	510,268(1)
Brett Sutter	385,714(2)
Zac Rinaldo	337,500(2)
Chad Billins	300,000(1)
Denis Grebeshkov	300,000(1)

Dustin Tokarski	81,402(2)
Taylor Beck	57,000(1)
Carl Klingberg	54,321(1)
Cody Bass	48,214(2)
Gabriel Dumont	36,161(2)
Joonas Nattinen	30,000(3)

Current Funds	$5,737,110
Home Games Remaining	0
Avg. Attendance	14,970
Avg. Revenue/Game	$1,077,899
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,239,203
Farm Payroll	$930,912
Prospect Fees	$60,167
Coach	$0,000
Games Remaining	0
Total Game Expenses	$551,589
Projected Expenses	$0,000
Projected Balance	$5,737,110

Salary Commitment

Year: 2014	$45,170,115
Year: 2015	$20,261,941
Year: 2016	$9,728,726
Year: 2017	$6,451,429

Jason Spezza	6,107,143(1)
Ryan Suter	5,255,357(2)
Nicklas Backstrom	3,937,500(1)
Dion Phaneuf	3,857,143(2)
Bobby Ryan	3,575,893(1)
Cam Fowler	2,571,429(4)
Derek Stepan	2,470,983(3)
Justin Schultz	2,426,786(1)
Antoine Vermette	2,410,714(1)
Mikhail Grabovski	2,250,000(4)
Andrew Cogliano	1,920,530(1)
Brian Elliott	1,657,366(1)
Ladislav Smid	1,333,000(1)
Karri Ramo	1,100,000(4)
Cam Atkinson	739,286(2)
Ondrej Palat	610,714(1)
Yannick Weber	546,430(1)
Erik Haula	450,000(3)
Ryan Garbutt	343,929(2)
Bryan Allen	337,500(2)
Tomas Kopecky	337,500(1)

Jerry D'Amigo	300,000(3)
Kevin Czuczman	300,000(4)
Connor Carrick	200,000(4)
Ryan Jones	56,314(3)
Cory Conacher	44,598(1)
Dylan McIlrath	30,000(4)

Current Funds	$10,784,013
Home Games Remaining	0
Avg. Attendance	17,792
Avg. Revenue/Game	$1,280,985
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,392,053
Farm Payroll	$1,338,130
Prospect Fees	$40,543
Coach	$0,000
Games Remaining	0
Total Game Expenses	$558,180
Projected Expenses	$0,000
Projected Balance	$10,784,013

Salary Commitment

Year: 2014	$45,730,183
Year: 2015	$28,420,937
Year: 2016	$26,659,107
Year: 2017	$3,558,393

Pavel Datsyuk	6,390,000(3)
Sidney Crosby	5,727,857(3)
Eric Staal	5,584,821(1)
Mike Green	3,910,714(1)
Sergei Bobrovsky	3,616,071(1)
Alexander Edler	3,214,286(3)
Sam Gagner	3,085,714(3)
Rich Peverley	1,989,643(3)
Paul Martin	1,850,000(3)
Milan Michalek	1,500,000(4)
Carl Hagelin	1,446,429(1)
Nick Holden	1,325,893(4)
Dainius Zubrus	964,286(2)
Jordie Benn	562,500(4)
Scottie Upshall	417,857(3)
Dominic Moore	385,714(1)
Cody Eakin	372,054(1)
Patrick Maroon	369,643(1)
Michael Kostka	353,571(2)
Scott Clemmensen	350,000(1)
Justin Braun	337,500(1)
Dalton Prout	337,500(2)
Michael Bournival	300,000(3)

Blair Jones	522,320(1)
Damien Brunner	170,000(4)
Matt Kassian	96,429(1)
Jordan Schroeder	65,893(1)
Sean Collins	64,286(1)
Colby Robak	56,250(2)
Richard Bachman	50,223(2)
Jack Skille	49,721(1)
Alexander Urbom	47,652(1)
Jeremy Welsh	35,357(3)
Adam Payerl	30,000(1)
Landon Ferraro	30,000(3)
Dmitry Korobov	30,000(1)
Cody Kunyk	30,000(1)
Jesper Fast	30,000(3)
Michael Latta	30,000(3)

Current Funds	$25,816,073
Home Games Remaining	0
Avg. Attendance	16,668
Avg. Revenue/Game	$1,280,101
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,424,105
Farm Payroll	$2,467,298
Prospect Fees	$49,650
Coach	$0,000
Games Remaining	0
Total Game Expenses	$572,452
Projected Expenses	$0,000
Projected Balance	$25,816,073

Salary Commitment

Year: 2014	$46,891,403
Year: 2015	$21,506,338
Year: 2016	$15,543,303
Year: 2017	$5,065,714

Patrick Marleau	8,110,000(1)
Johan Franzen	3,857,143(1)
Oliver Ekman-Larsson	3,535,714(4)
Evander Kane	3,375,000(3)
Kimmo Timonen	3,214,286(3)
Claude Giroux	3,013,393(1)
Matt Duchene	2,812,500(1)
Justin Williams	2,499,999(1)
Nick Foligno	2,477,678(2)
Pascal Dupuis	2,089,286(1)
Eric Brewer	1,928,571(3)
Ben Bishop	1,848,214(2)
Jonas Gustavsson	1,285,714(1)
Mark Stuart	1,028,571(1)
David Legwand	1,000,000(4)
Mika Zibanejad	848,036(2)
Patrick Wiercioch	562,500(1)
Marc Methot	337,500(2)
Tanner Pearson	300,000(3)
Olli Jokinen	300,000(4)

Craig Adams	803,571(3)
Aleksander Barkov	550,000(3)
B.J. Crombeen	337,500(2)
Jeff Zatkoff	200,000(4)
Eric Gryba	100,446(3)
Stephane Da Costa	87,389(1)
Mark Borowiecki	80,357(2)
Cody Ceci	45,000(3)
Dana Tyrell	38,571(1)
Radek Dvorak	35,357(3)
Derek Grant	35,357(3)
Mike Mottau	33,750(2)
Nicolas Deschamps	30,000(3)
Calle Jarnkrok	30,000(3)
Vincent Trocheck	30,000(3)
Jonathan Racine	30,000(4)

Current Funds	$21,986,255
Home Games Remaining	0
Avg. Attendance	16,623
Avg. Revenue/Game	$1,196,849
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,162,426
Farm Payroll	$1,076,504
Prospect Fees	$47,883
Coach	$0,000
Games Remaining	0
Total Game Expenses	$552,278
Projected Expenses	$0,000
Projected Balance	$21,986,255

Salary Commitment

Year: 2014	$45,238,930
Year: 2015	$26,445,898
Year: 2016	$11,453,826
Year: 2017	$3,501,429

Joffrey Lupul	6,107,143(2)
Jarome Iginla	5,000,900(1)
Martin St. Louis	5,000,900(1)
Kari Lehtonen	4,564,286(2)
Matt Moulson	3,857,142(1)
Jussi Jokinen	3,085,714(2)
Ryan McDonagh	3,021,429(4)
Tyler Bozak	2,700,000(3)
Victor Hedman	2,571,429(3)
John Mitchell	1,205,357(1)
Dustin Penner	1,163,571(3)
Boyd Gordon	951,429(2)
Martin Erat	909,000(3)
Lee Stempniak	707,143(1)
Jake Gardiner	644,866(1)
Roman Josi	602,679(1)
Andrew MacDonald	572,545(1)
Dylan Olsen	531,964(1)
Carter Hutton	514,929(3)
Andrej Meszaros	450,000(4)

Keith Ballard	337,500(1)
Nathan Gerbe	112,500(2)
Patrick Dwyer	93,857(2)
Darroll Powe	92,571(1)
TJ Galiardi	80,357(1)
Magnus Paajarvi	77,143(2)
Adam Pardy	57,857(1)
Mark Arcobello	48,275(3)
Mark Cundari	45,193(3)
Nolan Yonkman	33,750(1)
Shane O'Brien	33,750(1)
Chris Mueller	33,750(1)
Joe Whitney	30,000(4)

Current Funds	$9,942,168
Home Games Remaining	0
Avg. Attendance	13,632
Avg. Revenue/Game	$981,497
Projected Revenue	$0,000

Expenses

Pro Payroll	$29,253,354
Farm Payroll	$1,167,411
Prospect Fees	$34,937
Coach	$0,000
Games Remaining	0
Total Game Expenses	$371,411
Projected Expenses	$0,000
Projected Balance	$9,942,168

Salary Commitment

Year: 2014	$30,420,765
Year: 2015	$18,250,676
Year: 2016	$14,189,265
Year: 2017	$4,907,122

Alex Ovechkin	7,232,143(3)
Zach Bogosian	3,306,122(4)
Andrej Sustr	2,249,357(2)
Ilya Bryzgalov	1,928,571(1)
Niklas Backstrom	1,382,143(1)
Tyson Strachan	1,250,000(1)
Todd Bertuzzi	1,250,000(1)
Pierre-Marc Bouchard	1,250,000(1)
Derek Dorsett	1,250,000(1)
Andrew Desjardins	1,250,000(1)
Bill Arnold	1,100,000(4)
Raphael Diaz	984,375(1)
Nathan MacKinnon	950,000(3)
John-Michael Liles	800,000(3)
Henrik Tallinder	771,429(2)
Taylor Fedun	501,000(4)
John Albert	500,000(1)
Jay Rosehill	500,000(1)
Gabriel Bourque	498,214(2)
Oscar Klefbom	300,000(3)

Bobby Butler	542,411(2)
Brad Hunt	500,000(1)
Mike McKenna	125,000(1)

Current Funds	$6,549,059
Home Games Remaining	0
Avg. Attendance	11,428
Avg. Revenue/Game	$822,924
Projected Revenue	$0,000

Expenses

Pro Payroll	$23,261,249
Farm Payroll	$5,969,625
Prospect Fees	$181,754
Coach	$0,000
Games Remaining	0
Total Game Expenses	$358,691
Projected Expenses	$0,000
Projected Balance	$6,549,059

Salary Commitment

Year: 2014	$29,230,874
Year: 2015	$19,830,985
Year: 2016	$8,720,714
Year: 2017	$3,885,000

Ryane Clowe	3,117,857(3)
Ryan Malone	2,892,857(2)
Christian Folin	1,999,999(2)
Petter Granberg	1,800,000(1)
Jean-Gabriel Pageau	1,710,000(4)
Nathan Lieuwen	1,540,000(4)
Eddie Lack	950,000(1)
Hampus Lindholm	950,000(3)
Jonas Brodin	928,393(2)
Ryan Murphy	864,107(2)
Mark Scheifele	799,822(2)
Jay Beagle	723,214(2)
Quinton Howden	687,857(2)
Beau Bennett	578,571(1)
Stefan Elliott	568,929(1)
Devin Setoguchi	550,000(4)
Rich Clune	550,000(2)
Patrick Bordeleau	550,000(2)
Zack Kassian	549,643(1)
Elias Lindholm	350,000(3)
Zenon Konopka	300,000(2)
Colton Orr	300,000(2)

Matt Taormina	1,030,584(1)
Clayton Stoner	843,750(1)
Nate Prosser	662,946(1)
Peter Harrold	639,643(1)
Adam Cracknell	517,500(1)
Martin Brodeur	482,143(1)
Brian McGrattan	353,571(1)
Joacim Eriksson	300,000(3)
Steve Downie	159,710(2)
Torrey Mitchell	146,314(1)
Jordan Szwarz	120,000(1)
Jordan Nolan	112,098(1)
Cedric Paquette	85,000(4)
Nathan Beaulieu	81,964(2)
Kellan Lain	80,000(2)
Shawn Thornton	57,857(3)
Nicklas Jensen	57,482(2)
Tye McGinn	54,643(2)
Matt Fraser	50,223(2)
Mike Blunden	44,196(1)
Brian Dumoulin	30,000(3)
Will Acton	30,000(3)
Frazer McLaren	30,000(2)

Current Funds	$3,622,439
Home Games Remaining	0
Avg. Attendance	12,410
Avg. Revenue/Game	$893,504
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,136,913
Farm Payroll	$0,000
Prospect Fees	$64,374
Coach	$0,000
Games Remaining	0
Total Game Expenses	$453,674
Projected Expenses	$0,000
Projected Balance	$3,622,439

Salary Commitment

Year: 2014	$37,136,913
Year: 2015	$19,637,984
Year: 2016	$14,967,092
Year: 2017	$9,609,949

Dany Heatley	4,512,857(1)
Jordan Staal	3,857,143(3)
Jeff Skinner	3,680,357(4)
Ryan Whitney	3,458,571(1)
Travis Hamonic	2,479,592(4)
Zbynek Michalek	2,468,571(1)
Josh Bailey	2,121,429(4)
Al Montoya	2,121,429(1)
Tyler Kennedy	1,888,393(2)
Kyle Okposo	1,526,786(1)
Ray Emery	1,500,000(3)
Jamie McBain	1,446,429(1)
Nick Bonino	1,028,571(4)
Gilbert Brule	1,000,000(1)
Philipp Grubauer	964,286(1)
Calvin de Haan	742,500(2)
Dmitrij Jaskin	594,643(2)
Mark Stone	561,428(2)
Benn Ferriero	441,964(2)
Matt Pelech	441,964(2)
Ben Chiarot	300,000(4)

Current Funds	$23,884,431
Home Games Remaining	0
Avg. Attendance	12,486
Avg. Revenue/Game	$898,946
Projected Revenue	$0,000

Expenses

Pro Payroll	$28,398,572
Farm Payroll	$1,604,851
Prospect Fees	$97,093
Coach	$0,000
Games Remaining	0
Total Game Expenses	$367,079
Projected Expenses	$0,000
Projected Balance	$23,884,431

Salary Commitment

Year: 2014	$30,003,423
Year: 2015	$16,251,697
Year: 2016	$6,777,590
Year: 2017	$1,645,000

Stephen Weiss	3,735,000(2)
Patrick Sharp	3,362,947(3)
David Jones	2,507,143(2)
Jim Slater	2,400,000(1)
Mike Brown	2,400,000(1)
Ville Leino	2,057,143(1)
Marcel Goc	1,742,143(2)
Ryan Wilson	1,446,429(1)
Seth Jones	950,000(3)
Matt Beleskey	867,857(1)
Alex Stalock	819,643(3)
Rostislav Klesla	750,000(4)
Mike Weaver	707,143(1)
Jason Akeson	578,571(1)
Casey Cizikas	560,893(1)
Aaron Palushaj	534,375(1)
Ian Cole	530,357(2)
Petr Mrazek	507,857(2)
Nick Schultz	500,000(4)
Alexander Sulzer	417,857(2)
Patrice Cormier	369,643(1)
Dwight King	353,571(1)
Brandon Gormley	300,000(4)

Matt D'Agostini	642,857(1)
Jeremy Morin	540,530(1)
Patrick Holland	90,000(1)
Reto Berra	65,000(4)
Matt Hackett	52,714(1)
John Scott	50,000(1)
Arron Asham	50,000(1)
Cam Janssen	50,000(1)
Derek Smith	33,750(2)
Jared Boll	30,000(4)

Current Funds	$50,835,306
Home Games Remaining	0
Avg. Attendance	16,650
Avg. Revenue/Game	$1,198,934
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,127,238
Farm Payroll	$1,704,810
Prospect Fees	$202,407
Coach	$0,000
Games Remaining	0
Total Game Expenses	$524,810
Projected Expenses	$0,000
Projected Balance	$50,835,306

Salary Commitment

Year: 2014	$46,753,477
Year: 2015	$22,949,727
Year: 2016	$10,803,713
Year: 2017	$300,000

Henrik Zetterberg	7,210,000(1)
Radim Vrbata	5,580,000(1)
Shane Doan	4,358,000(3)
Patrice Bergeron	4,058,036(1)
Antti Niemi	3,921,429(2)
Alexander Semin	3,381,429(2)
Brandon Dubinsky	3,085,714(1)
Jason Chimera	2,431,000(3)
Frans Nielsen	2,417,143(2)
Anton Volchenkov	1,864,286(1)
Craig Smith	1,285,710(2)
Benoit Pouliot	1,044,643(1)
Steve Oleksy	708,429(3)
Drew MacIntyre	662,000(3)
Kevin Poulin	464,063(2)
Jay Harrison	385,714(1)
Andre Benoit	353,571(3)
Deryk Engelland	337,500(1)
Jean-Philippe Cote	300,000(3)
Anton Belov	300,000(3)
Chris Butler	300,000(3)
Kevin Klein	300,000(4)
Nate Guenin	300,000(2)

Aaron Rome	353,571(3)
Corey Potter	353,571(3)
John Erskine	353,571(3)
Teddy Purcell	255,134(2)
Rene Bourque	237,857(1)
Radek Martinek	74,700(2)
Corey Tropp	46,406(2)
Maxime Fortunus	30,000(3)

Current Funds	$14,479,976
Home Games Remaining	0
Avg. Attendance	16,996
Avg. Revenue/Game	$1,223,763
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,803,732
Farm Payroll	$6,586,197
Prospect Fees	$97,131
Coach	$0,000
Games Remaining	0
Total Game Expenses	$627,891
Projected Expenses	$0,000
Projected Balance	$14,479,976

Salary Commitment

Year: 2014	$51,389,929
Year: 2015	$31,562,935
Year: 2016	$15,241,828
Year: 2017	$6,340,400

Joe Thornton	6,000,000(4)
Zdeno Chara	5,785,714(3)
Drew Doughty	4,500,000(2)
Jeff Carter	4,098,214(1)
Logan Couture	3,244,233(1)
Dustin Byfuglien	3,214,286(1)
Carl Soderberg	2,800,000(1)
James van Riemsdyk	2,732,143(3)
Chris Kunitz	2,531,250(2)
Ryan Miller	2,350,000(2)
James Wisniewski	1,852,714(2)
Vladimir Sobotka	1,044,643(2)
Jamie Oleksiak	880,179(2)
Jan Hejda	803,571(2)
Vernon Fiddler	636,429(1)
Reilly Smith	578,571(2)
Tyler Johnson	578,571(1)
Evgeni Nabokov	482,143(2)
Paul Bissonnette	353,571(3)
Clarke MacArthur	337,500(2)

Devan Dubnyk	2,812,500(1)
Nikita Nikitin	1,727,679(1)
Dougie Hamilton	960,536(2)
Joe Colborne	670,982(1)
Travis Morin	85,100(4)
Mitch Callahan	85,100(4)
Mike Halmo	85,100(4)
Michael Zalewski	85,100(4)
Stephen Gionta	44,100(1)
Jamie Devane	30,000(3)

Current Funds	$21,585,246
Home Games Remaining	0
Avg. Attendance	9,404
Avg. Revenue/Game	$902,933
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,609,326
Farm Payroll	$422,871
Prospect Fees	$145,422
Coach	$0,000
Games Remaining	0
Total Game Expenses	$538,751
Projected Expenses	$0,000
Projected Balance	$21,585,246

Salary Commitment

Year: 2014	$44,032,197
Year: 2015	$39,501,660
Year: 2016	$22,337,321
Year: 2017	$598,930

Pekka Rinne	7,151,786(3)
Niklas Kronwall	4,929,428(3)
Erik Cole	4,667,143(2)
Vincent Lecavalier	3,857,143(3)
Tyler Myers	3,535,714(3)
Chris Stewart	3,334,821(2)
James Reimer	2,571,429(1)
Brooks Orpik	2,571,429(2)
Jonathan Huberdeau	2,053,393(2)
Jeff Petry	1,406,250(2)
Ryan Carter	964,280(2)
Chris Kreider	851,786(1)
Sven Baertschi	745,581(2)
Tomas Jurco	650,000(3)
Hal Gill	646,071(2)
Colin Fraser	612,000(3)
Tyler Toffoli	559,286(2)
Tyson Barrie	535,179(1)
Ben Street	522,320(3)
Colton Sceviour	508,930(4)
Philip Larsen	485,357(1)
Ryan Strome	450,000(3)

Roman Horak	160,714(2)
Anders Lindback	86,786(1)
Linus Omark	55,371(2)
Ryan Sproul	30,000(4)
Nikita Kucherov	30,000(3)
Xavier Ouellet	30,000(4)
Teuvo Teravainen	30,000(4)

Current Funds	$22,914,640
Home Games Remaining	0
Avg. Attendance	17,866
Avg. Revenue/Game	$1,286,320
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,421,843
Farm Payroll	$404,732
Prospect Fees	$203,887
Coach	$0,000
Games Remaining	0
Total Game Expenses	$549,152
Projected Expenses	$0,000
Projected Balance	$22,914,640

Salary Commitment

Year: 2014	$44,826,575
Year: 2015	$25,107,883
Year: 2016	$22,022,571
Year: 2017	$0,000

Henrik Lundqvist	9,000,000(3)
Thomas Vanek	5,625,000(1)
David Backes	5,142,857(1)
Jonathan Bernier	3,000,000(3)
Loui Eriksson	2,956,000(3)
Wayne Simmonds	2,555,357(3)
Nikolai Kulemin	2,250,000(1)
Andy Greene	2,155,550(1)
Cody Franson	2,018,973(2)
Marek Zidlicky	1,742,143(3)
Vladimir Tarasenko	1,125,000(1)
Sergei Gonchar	931,000(1)
Brad Richardson	855,500(3)
Daniel Paille	835,714(2)
Matt Stajan	803,571(1)
Matt Irwin	803,571(3)
Cody Hodgson	779,464(1)
Zemgus Girgensons	550,000(3)
Anton Stralman	500,000(3)
Mark Fraser	482,143(1)
Ryan Smyth	310,000(1)

Mikael Granlund	135,000(2)
Tom Sestito	60,268(2)
Cameron Gaunce	41,786(1)
Drayson Bowman	38,571(1)
Chad Ruhwedel	35,357(2)
Matt Martin	33,750(1)
Chuck Kobasew	30,000(3)
Mikael Samuelsson	30,000(3)

Current Funds	$11,991,826
Home Games Remaining	0
Avg. Attendance	16,262
Avg. Revenue/Game	$1,170,720
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,714,073
Farm Payroll	$771,402
Prospect Fees	$215,553
Coach	$0,000
Games Remaining	0
Total Game Expenses	$471,964
Projected Expenses	$0,000
Projected Balance	$11,991,826

Salary Commitment

Year: 2014	$38,485,475
Year: 2015	$26,147,751
Year: 2016	$20,934,644
Year: 2017	$7,636,429

Milan Lucic	4,821,429(3)
Tyler Seguin	3,696,429(4)
David Krejci	3,375,000(1)
Brad Marchand	2,892,857(3)
Kyle Turris	2,250,000(3)
Mikkel Boedker	2,162,823(1)
Tom Gilbert	1,928,571(2)
Steve Mason	1,928,571(1)
Tobias Enstrom	1,900,000(4)
Dennis Seidenberg	1,850,000(4)
Colin Wilson	1,607,143(2)
Jay Bouwmeester	1,500,000(3)
Torey Krug	1,285,714(1)
Nino Niederreiter	1,226,250(1)
Jacob Trouba	950,000(3)
Alec Martinez	883,929(3)
Brett Connolly	835,714(1)
Brendan Smith	811,607(2)
Jaden Schwartz	707,143(2)
Thomas Greiss	602,679(1)
Tommy Wingels	498,214(1)

Luca Sbisa	160,714(1)
Mark Fistric	118,527(1)
Zach Trotman	80,000(4)
Luke Gazdic	80,000(4)
Niklas Svedberg	65,000(2)
Anton Lander	57,857(1)
Rickard Rakell	57,482(2)
Dmitry Orlov	51,911(1)
Anthony Peluso	36,161(2)
Cody Goloubef	33,750(1)
Markus Granlund	30,000(4)