Current Funds

$28,634,851

Expenses

Pro Payroll	$48,727,800
Farm Payroll	$1,062,600
Prospect Fees	$6,000
Coach	$0,000
Games Remaining	78
Total Game Expenses	$607,273
Projected Expenses	$47,367,307
Projected Balance	$54,981,639

Salary Commitment

Year: 2013	$58,760,400
Year: 2014	$47,123,100
Year: 2015	$26,411,000
Year: 2016	$684,000

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

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

Current Funds

$17,031,611

Expenses

Pro Payroll	$56,205,647
Farm Payroll	$1,623,000
Prospect Fees	$1,500
Coach	$0,000
Games Remaining	78
Total Game Expenses	$705,246
Projected Expenses	$55,009,164
Projected Balance	$41,458,661

Salary Commitment

Year: 2013	$57,828,647
Year: 2014	$53,659,053
Year: 2015	$26,302,500
Year: 2016	$9,648,000

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

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

Current Funds

$36,536,466

Expenses

Pro Payroll	$56,132,156
Farm Payroll	$1,883,720
Prospect Fees	$10,500
Coach	$0,000
Games Remaining	78
Total Game Expenses	$707,639
Projected Expenses	$55,195,821
Projected Balance	$74,973,327

Salary Commitment

Year: 2013	$58,015,876
Year: 2014	$38,076,400
Year: 2015	$15,206,000
Year: 2016	$0,000

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

David Ullstrom	156,750(1)
Max McCormick	156,750(1)
Dana Tyrell	156,500(2)
Erik Ersberg	156,500(2)
Derek Meech	78,800(1)
Dale Weise	77,920(1)
David Schlemko	70,000(3)
D.J. King	60,000(3)
Freddy Meyer	58,500(1)
Tim Kennedy	57,000(3)
Matt Donovan	57,000(1)
T.J. Galiardi	57,000(1)
Brian Dumoulin	57,000(2)
Tomas Kana	57,000(1)
John Moore	57,000(2)
B.J. Crombeen	57,000(3)
Justin Peters	57,000(3)
Jan Bulis	57,000(3)
David Moss	57,000(3)
Rostislav Olesz	57,000(3)
Ladislav Nagy	57,000(3)
Mark Fraser	57,000(2)
Philippe Dupuis	57,000(3)
Linden Vey	57,000(2)
Patrick O'Sullivan	57,000(1)

Current Funds

$6,592,961

Expenses

Pro Payroll	$28,590,800
Farm Payroll	$1,250,200
Prospect Fees	$31,500
Coach	$0,000
Games Remaining	82
Total Game Expenses	$364,299
Projected Expenses	$29,872,500
Projected Balance	-$23,279,539

Salary Commitment

Year: 2013	$36,641,000
Year: 2014	$21,230,000
Year: 2015	$8,613,500
Year: 2016	$1,518,000

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

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

Current Funds

$17,525,227

Expenses

Pro Payroll	$51,150,000
Farm Payroll	$1,037,700
Prospect Fees	$12,000
Coach	$0,000
Games Remaining	82
Total Game Expenses	$636,582
Projected Expenses	$52,199,700
Projected Balance	-$34,674,473

Salary Commitment

Year: 2013	$58,857,700
Year: 2014	$42,391,700
Year: 2015	$24,915,000
Year: 2016	$669,000

Mike Cammalleri	7,900,000(2)
Tuukka Rask	6,670,000(3)
Jiri Hudler	6,467,000(1)
Scott Hannan	5,428,000(2)
Dave Bolland	4,126,000(3)
Drew Doughty	3,741,000(2)
Victor Hedman	3,741,000(3)
Mike Hoffman	2,955,000(3)
Jeff Schultz	2,447,000(1)
Brandon Dubinsky	2,369,000(3)
Tim Connolly	2,300,000(1)
Patrik Stefan	2,050,000(1)
Jannik Hansen	1,784,000(3)
Ari Ahonen	875,000(1)
Ladislav Smid	788,000(1)
Justin Abdelkader	669,000(4)
Dainius Zubrus	600,000(3)
J.P. Dumont	600,000(3)
Steve McCarthy	600,000(3)
Jimmy Hayes	570,000(1)
Ben Scrivens	570,000(3)
Patrick Bordeleau	570,000(1)

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

Current Funds

$2,181,069

Expenses

Pro Payroll	$56,763,424
Farm Payroll	$1,127,200
Prospect Fees	$9,000
Coach	$0,000
Games Remaining	78
Total Game Expenses	$706,093
Projected Expenses	$55,075,252
Projected Balance	-$2,142,625

Salary Commitment

Year: 2013	$57,890,624
Year: 2014	$46,025,500
Year: 2015	$31,019,000
Year: 2016	$17,261,000

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

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

Current Funds

$25,205,316

Expenses

Pro Payroll	$44,843,200
Farm Payroll	$912,500
Prospect Fees	$15,000
Coach	$0,000
Games Remaining	82
Total Game Expenses	$558,179
Projected Expenses	$45,770,700
Projected Balance	-$20,565,384

Salary Commitment

Year: 2013	$45,755,700
Year: 2014	$25,175,000
Year: 2015	$16,457,000
Year: 2016	$9,530,000

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

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

Current Funds

$34,866,761

Expenses

Pro Payroll	$56,076,400
Farm Payroll	$957,000
Prospect Fees	$1,500
Coach	$0,000
Games Remaining	82
Total Game Expenses	$695,548
Projected Expenses	$57,034,900
Projected Balance	-$22,168,139

Salary Commitment

Year: 2013	$57,033,400
Year: 2014	$33,602,500
Year: 2015	$16,168,500
Year: 2016	$0,000

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

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

Current Funds

$1,601,861

Expenses

Pro Payroll	$56,972,091
Farm Payroll	$725,607
Prospect Fees	$3,000
Coach	$0,000
Games Remaining	82
Total Game Expenses	$703,667
Projected Expenses	$57,700,698
Projected Balance	-$56,098,837

Salary Commitment

Year: 2013	$57,697,698
Year: 2014	$52,814,024
Year: 2015	$28,395,024
Year: 2016	$12,038,000

Ed Jovanovski	8,203,000(2)
Brad Boyes	6,610,000(4)
Mike Green	6,328,000(3)
Chris Pronger	5,983,000(3)
Ryan Callahan	5,882,000(2)
Peter Budaj	5,800,000(2)
Bryan Berard	5,428,000(4)
Matt Cullen	2,710,000(2)
Milan Lucic	1,504,800(1)
Michael Holmqvist	1,243,902(1)
Frans Nielsen	1,149,024(1)
Roman Polak	1,050,000(3)
Mathieu Garon	750,000(3)
Nick Johnson	615,000(3)
Steve Begin	580,000(3)
Matt Calvert	570,000(1)
Andrei Vasilevskiy	570,000(2)
Matt Hendricks	570,000(3)
Filip Forsberg	570,000(2)
Nicolas Deslauriers	570,000(2)
Zdenek Blatny	146,341(1)
Eric Houde	139,024(3)

Kyle Brodziak	66,900(1)
Ossi Vaananen	57,000(1)
Linus Omark	57,000(1)
Marcus Sorensen	57,000(3)
Zenon Konopka	57,000(3)
Marcus Nilson	57,000(3)
Niko Dimitrakos	57,000(3)
Jesse Winchester	57,000(3)
Jaroslav Balastik	57,000(3)
Marc-Andre Bourdon	57,000(1)
Michael Latta	57,000(2)
Stefan Elliott	57,000(2)
Pierre Dagenais	31,707(1)

Current Funds

$11,646,847

Expenses

Pro Payroll	$45,416,989
Farm Payroll	$871,000
Prospect Fees	$3,000
Coach	$0,000
Games Remaining	82
Total Game Expenses	$564,524
Projected Expenses	$46,290,989
Projected Balance	-$34,644,142

Salary Commitment

Year: 2013	$57,016,989
Year: 2014	$26,909,707
Year: 2015	$21,319,707
Year: 2016	$9,564,000

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

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

Current Funds

$37,223,659

Expenses

Pro Payroll	$56,711,370
Farm Payroll	$1,306,700
Prospect Fees	$1,500
Coach	$0,000
Games Remaining	78
Total Game Expenses	$707,556
Projected Expenses	$55,189,347
Projected Balance	$79,557,400

Salary Commitment

Year: 2013	$58,018,070
Year: 2014	$42,860,900
Year: 2015	$30,693,900
Year: 2016	$15,690,900

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

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

Current Funds

$14,682,182

Expenses

Pro Payroll	$54,423,808
Farm Payroll	$1,304,500
Prospect Fees	$18,000
Coach	$0,000
Games Remaining	78
Total Game Expenses	$679,833
Projected Expenses	$53,026,976
Projected Balance	$34,316,262

Salary Commitment

Year: 2013	$55,728,308
Year: 2014	$43,358,500
Year: 2015	$30,373,000
Year: 2016	$4,711,000

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

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

Current Funds

$20,838,269

Expenses

Pro Payroll	$49,917,000
Farm Payroll	$522,900
Prospect Fees	$3,000
Coach	$0,000
Games Remaining	78
Total Game Expenses	$615,157
Projected Expenses	$47,982,271
Projected Balance	$47,894,806

Salary Commitment

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

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

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

Current Funds

$83,803,514

Expenses

Pro Payroll	$49,269,200
Farm Payroll	$1,054,500
Prospect Fees	$21,000
Coach	$0,000
Games Remaining	82
Total Game Expenses	$613,960
Projected Expenses	$50,344,700
Projected Balance	$33,458,814

Salary Commitment

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

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

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

Current Funds

$28,394,547

Expenses

Pro Payroll	$56,251,853
Farm Payroll	$1,360,800
Prospect Fees	$9,000
Coach	$0,000
Games Remaining	78
Total Game Expenses	$702,703
Projected Expenses	$54,810,841
Projected Balance	$43,783,706

Salary Commitment

Year: 2013	$57,612,653
Year: 2014	$32,436,800
Year: 2015	$22,455,800
Year: 2016	$10,424,800

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

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

Current Funds

$21,286,308

Expenses

Pro Payroll	$33,828,000
Farm Payroll	$690,160
Prospect Fees	$15,000
Coach	$0,000
Games Remaining	82
Total Game Expenses	$421,136
Projected Expenses	$34,533,160
Projected Balance	-$13,246,852

Salary Commitment

Year: 2013	$34,518,160
Year: 2014	$17,040,000
Year: 2015	$13,335,000
Year: 2016	$9,741,000

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

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

Current Funds

$53,963,069

Expenses

Pro Payroll	$55,779,200
Farm Payroll	$894,300
Prospect Fees	$21,000
Coach	$0,000
Games Remaining	78
Total Game Expenses	$691,396
Projected Expenses	$53,928,915
Projected Balance	$89,065,304

Salary Commitment

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

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

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

Current Funds

$18,695,118

Expenses

Pro Payroll	$55,220,073
Farm Payroll	$1,328,800
Prospect Fees	$3,000
Coach	$0,000
Games Remaining	78
Total Game Expenses	$689,657
Projected Expenses	$53,793,245
Projected Balance	$54,406,873

Salary Commitment

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

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

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

Current Funds

$12,697,626

Expenses

Pro Payroll	$54,413,541
Farm Payroll	$456,000
Prospect Fees	$10,500
Coach	$0,000
Games Remaining	82
Total Game Expenses	$669,269
Projected Expenses	$54,880,041
Projected Balance	-$42,182,415

Salary Commitment

Year: 2013	$54,869,541
Year: 2014	$38,002,000
Year: 2015	$23,629,000
Year: 2016	$12,012,000

Shea Weber	8,269,000(2)
Evgeni Malkin	8,223,000(3)
Marco Sturm	7,624,000(4)
Mike Comrie	6,104,000(2)
Jack Johnson	4,388,000(4)
Matt Moulson	3,540,000(1)
Jake Allen	2,408,000(1)
Tyson Barrie	2,327,200(1)
Derek Morris	1,730,000(1)
Tomas Fleischmann	1,006,341(1)
Oleg Saprykin	1,000,000(1)
Simon Gagne	1,000,000(3)
Curtis McElhinney	995,000(1)
Peter Mueller	669,000(1)
Brandon McMillan	570,000(1)
Tyler Pitlick	570,000(3)
Austin Watson	570,000(3)
Brendan Gallagher	570,000(1)
Brandon Sutter	570,000(1)
Erik Gudbranson	570,000(3)
Scott Wedgewood	570,000(3)
Cameron Gaunce	570,000(1)
David Warsofsky	570,000(1)

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

Current Funds

$43,303,507

Expenses

Pro Payroll	$48,857,105
Farm Payroll	$1,042,400
Prospect Fees	$7,500
Coach	$0,000
Games Remaining	78
Total Game Expenses	$608,622
Projected Expenses	$47,472,517
Projected Balance	$106,980,990

Salary Commitment

Year: 2013	$49,899,505
Year: 2014	$30,225,800
Year: 2015	$21,529,400
Year: 2016	$8,277,900

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

Steve Downie	66,900(4)
Greg Zanon	60,000(1)
Francois Beauchemin	60,000(3)
Krys Barch	57,500(3)
Calvin Pickard	57,000(3)
P.A. Parenteau	57,000(2)
Josh Morrissey	57,000(3)
Kris Russell	57,000(2)
Mikael Tellqvist	57,000(1)
Al Montoya	57,000(3)
Adam Hall	57,000(1)
Carl Soderberg	57,000(3)
Anton Volchenkov	57,000(2)
Mike Weaver	57,000(3)
Jyrki Jokipakka	57,000(2)
Tommy Wingels	57,000(2)
John Scott	57,000(2)
Chris VandeVelde	57,000(4)

Current Funds

$13,501,002

Expenses

Pro Payroll	$38,076,000
Farm Payroll	$993,000
Prospect Fees	$21,000
Coach	$0,000
Games Remaining	82
Total Game Expenses	$476,707
Projected Expenses	$39,090,000
Projected Balance	-$25,588,998

Salary Commitment

Year: 2013	$39,069,000
Year: 2014	$23,049,300
Year: 2015	$14,439,000
Year: 2016	$0,000

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

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

Current Funds

$3,458,533

Expenses

Pro Payroll	$56,117,432
Farm Payroll	$1,091,700
Prospect Fees	$12,000
Coach	$0,000
Games Remaining	78
Total Game Expenses	$697,819
Projected Expenses	$54,429,857
Projected Balance	$2,251,508

Salary Commitment

Year: 2013	$57,209,132
Year: 2014	$43,374,134
Year: 2015	$27,194,334
Year: 2016	$14,341,700

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

Craig Smith	122,700(4)
Colin Wilson	57,000(1)
Rob Klinkhammer	57,000(1)
Jordan Schroeder	57,000(1)
Connor Brickley	57,000(3)
Martin Marincin	57,000(3)
Michal Jordan	57,000(1)
Calvin deHaan	57,000(2)
Stanislav Galiev	57,000(3)
Kyle Clifford	57,000(2)
Anders Lindback	57,000(3)
Brad Malone	57,000(4)
Alex Stalock	57,000(2)
Jack Hillen	57,000(1)
Kevin Porter	57,000(1)
Matt Read	57,000(1)
Viktor Stalberg	57,000(1)
Keaton Ellerby	57,000(4)

Current Funds

$47,971,252

Expenses

Pro Payroll	$55,893,000
Farm Payroll	$1,263,900
Prospect Fees	$15,000
Coach	$0,000
Games Remaining	78
Total Game Expenses	$697,218
Projected Expenses	$54,383,027
Projected Balance	$64,522,400

Salary Commitment

Year: 2013	$57,156,900
Year: 2014	$49,806,900
Year: 2015	$28,452,900
Year: 2016	$15,137,000

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

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

Current Funds

$12,191,214

Expenses

Pro Payroll	$28,097,600
Farm Payroll	$689,000
Prospect Fees	$21,000
Coach	$0,000
Games Remaining	82
Total Game Expenses	$351,312
Projected Expenses	$28,807,600
Projected Balance	-$16,616,386

Salary Commitment

Year: 2013	$28,786,600
Year: 2014	$20,782,100
Year: 2015	$2,451,000
Year: 2016	$684,000

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

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

Current Funds

$34,920,190

Expenses

Pro Payroll	$51,667,600
Farm Payroll	$960,800
Prospect Fees	$6,000
Coach	$0,000
Games Remaining	78
Total Game Expenses	$641,883
Projected Expenses	$50,066,868
Projected Balance	$53,519,452

Salary Commitment

Year: 2013	$52,628,400
Year: 2014	$40,489,700
Year: 2015	$21,098,000
Year: 2016	$11,763,000

Sidney Crosby	8,223,000(4)
Cory Schneider	7,245,000(2)
Ian White	5,681,000(3)
Jamie Benn	4,478,400(1)
Dustin Byfuglien	3,741,000(1)
Chris Thorburn	3,540,000(4)
P.K. Subban	3,535,200(2)
Patrick Sharp	2,600,000(2)
Derek Stepan	2,248,000(2)
Niklas Backstrom	2,000,000(3)
Antoine Vermette	1,750,000(2)
Shawn Matthias	956,000(1)
Aaron Rome	900,000(1)
Carlo Colaiacovo	750,000(3)
Andrew Ebbett	600,000(1)
Evander Kane	570,000(1)
Brett Connolly	570,000(2)
Michal Kempny	570,000(1)
Jonathan Marchessault	570,000(2)
Brady Skjei	570,000(3)
Riley Nash	570,000(2)

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

Current Funds

$21,802,129

Expenses

Pro Payroll	$37,771,000
Farm Payroll	$342,000
Prospect Fees	$15,000
Coach	$0,000
Games Remaining	82
Total Game Expenses	$464,976
Projected Expenses	$38,128,000
Projected Balance	-$16,325,871

Salary Commitment

Year: 2013	$38,113,000
Year: 2014	$25,806,000
Year: 2015	$17,372,000
Year: 2016	$6,369,000

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

Oscar Moller	57,000(4)
Bryan Bickell	57,000(1)
Cody Ceci	57,000(2)
Jack Campbell	57,000(1)
Joe Finley	57,000(2)
Matt Lashoff	57,000(1)

Current Funds

$27,653,777

Expenses

Pro Payroll	$55,597,052
Farm Payroll	$593,000
Prospect Fees	$3,000
Coach	$0,000
Games Remaining	78
Total Game Expenses	$685,281
Projected Expenses	$53,451,928
Projected Balance	$44,401,849

Salary Commitment

Year: 2013	$56,190,052
Year: 2014	$42,094,000
Year: 2015	$30,756,000
Year: 2016	$57,000

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

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

Current Funds

$18,192,303

Expenses

Pro Payroll	$50,286,824
Farm Payroll	$1,259,600
Prospect Fees	$18,000
Coach	$0,000
Games Remaining	78
Total Game Expenses	$628,834
Projected Expenses	$49,049,086
Projected Balance	$20,017,742

Salary Commitment

Year: 2013	$51,546,424
Year: 2014	$46,029,600
Year: 2015	$35,124,000
Year: 2016	$8,775,000

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

Erik Christensen	156,500(2)
Jay Harrison	70,000(3)
Derek Joslin	64,100(2)
Danny Biega	57,000(2)
Luca Sbisa	57,000(1)
Tyler Ennis	57,000(1)
John Mitchell	57,000(1)
Kevin Marshall	57,000(2)
Anthony Peluso	57,000(2)
Corey Tropp	57,000(2)
Michael Hutchinson	57,000(1)
Alex Chiasson	57,000(1)
Bryan Rust	57,000(3)
Mark Katic	57,000(2)
Jarred Tinordi	57,000(3)
Josh Manson	57,000(3)
Erik Haula	57,000(2)
Andrew Shaw	57,000(2)
Ryan Carpenter	57,000(2)
Riley Sheahan	57,000(3)