Current Funds

$88,299,726

Expenses

Pro Payroll	$55,746,000
Farm Payroll	$985,300
Prospect Fees	$76,000
Coach	$0,000
Games Remaining	77
Total Game Expenses	$692,772
Projected Expenses	$53,343,440
Projected Balance	$110,713,786

Salary Commitment

Year: 4	$56,731,300
Year: 5	$30,298,500
Year: 6	$21,961,000
Year: 7	$12,550,000

Joe Thornton	7,300,000(1)
Martin St. Louis	7,000,000(1)
Brent Seabrook	4,950,000(1)
Henrik Lundqvist	4,526,000(3)
Milan Jurcina	4,510,000(4)
Derek Morris	3,850,000(1)
Niklas Backstrom	3,600,000(2)
Tim Connolly	3,500,000(4)
Patrick Marleau	3,000,000(2)
Dennis Seidenberg	2,800,000(4)
Tuomo Ruutu	2,250,000(3)
Manny Malhotra	1,500,000(1)
Jan Hejda	1,400,000(4)
Pascal Dupuis	1,225,000(3)
Kurtis Foster	1,000,000(1)
Ryane Clowe	1,000,000(2)
Tomas Fleischmann	735,000(3)
Sean Bergenheim	575,000(1)
Gregory Campbell	525,000(2)
Mathieu Darche	500,000(3)

Radek Martinek	150,000(2)
Mattias Tedenby	82,500(4)
Dustin Kohn	75,000(3)
Vernon Fiddler	62,500(2)
Joel Perrault	57,800(1)
Sasha Pokulok	57,500(4)
Jason Strudwick	50,000(1)
Matt Halischuk	50,000(1)
Riku Helenius	50,000(1)
Torrey Mitchell	50,000(3)
Colten Teubert	50,000(4)
Taylor Chorney	50,000(1)
Jared Knight	50,000(4)
Joe Colborne	50,000(4)
Jeremy Duchesne	50,000(3)
Patrick White	50,000(4)

Current Funds

$51,644,367

Expenses

Pro Payroll	$54,800,000
Farm Payroll	$1,595,000
Prospect Fees	$65,250
Coach	$500,000
Games Remaining	76
Total Game Expenses	$694,637
Projected Expenses	$52,792,427
Projected Balance	$72,666,940

Salary Commitment

Year: 4	$56,395,000
Year: 5	$27,650,000
Year: 6	$26,875,000
Year: 7	$8,675,000

Marian Gaborik	7,500,000(3)
Shawn Horcoff	7,000,000(1)
Jason Arnott	5,000,000(1)
Mark Streit	4,500,000(1)
Zach Parise	4,200,000(3)
Ryan Whitney	3,500,000(1)
Brian Gionta	2,800,000(4)
Joni Pitkanen	2,750,000(1)
Christopher Higgins	2,500,000(1)
Derek Stepan	2,250,000(4)
Ryan Wilson	2,250,000(3)
Antero Niittymaki	2,100,000(4)
Scott Hannan	2,000,000(1)
David Desharnais	1,250,000(4)
Devan Dubnyk	1,000,000(3)
Jiri Hudler	875,000(3)
Matt Carkner	750,000(3)
Matt Hendricks	750,000(3)
Mike Santorelli	750,000(3)
Matt Greene	575,000(1)
Bryan Little	500,000(2)

Andrei Markov	720,000(1)
Fabian Brunnstrom	100,000(2)
Steve Reinprecht	100,000(2)
Alexandre Giroux	75,000(2)
Marco Scandella	75,000(4)
Mike McKenna	75,000(3)
Darroll Powe	50,000(1)
Anton Rodin	50,000(4)
Mike Brodeur	50,000(3)
Greg Nemisz	50,000(4)
Martins Karsums	50,000(1)
Tom Kostopoulos	50,000(1)
Mark Olver	50,000(4)
Riley Nash	50,000(4)
Tim Brent	50,000(1)

Current Funds

$26,808,978

Expenses

Pro Payroll	$48,375,000
Farm Payroll	$1,508,600
Prospect Fees	$115,850
Coach	$500,000
Games Remaining	72
Total Game Expenses	$615,847
Projected Expenses	$44,340,980
Projected Balance	$36,857,998

Salary Commitment

Year: 4	$49,883,600
Year: 5	$42,621,100
Year: 6	$18,171,100
Year: 7	$4,100,000

Dion Phaneuf	7,200,000(2)
Jason Pominville	7,000,000(3)
Tyler Myers	5,000,000(3)
Joe Corvo	4,375,000(2)
Daniel Briere	4,000,000(1)
Chris Drury	4,000,000(2)
Rostislav Klesla	2,500,000(2)
Dustin Penner	2,500,000(2)
Marek Zidlicky	2,000,000(2)
Chris Kelly	1,225,000(4)
Colby Armstrong	1,000,000(2)
Chad Larose	875,000(4)
Blake Geoffrion	825,000(4)
Ryan O'Reilly	825,000(3)
Matt Cooke	750,000(2)
Andrew Alberts	700,000(4)
David Jones	550,000(1)
Marc Methot	550,000(1)
Jonathan Bernier	500,000(3)
Justin Abdelkader	500,000(1)
Gilbert Brule	500,000(1)
Nick Foligno	500,000(1)
Ray Emery	500,000(3)

Patrick O'Sullivan	250,000(1)
Kevin Poulin	225,000(4)
Drayson Bowman	88,600(3)
Nigel Dawes	75,000(2)
Patrick Eaves	57,500(1)
Adam McQuaid	57,500(3)
Ryan White	55,000(1)
Michael Rupp	50,000(2)
Michal Repik	50,000(1)
Anton Gustafsson	50,000(4)
Dylan McIlrath	50,000(4)
Vladimir Mihalik	50,000(1)
Aaron Voros	50,000(1)
David Schlemko	50,000(1)
Logan MacMillan	50,000(4)
Lars Eller	50,000(3)
Sami Lepisto	50,000(1)
Richard Panik	50,000(4)
Andy Greene	50,000(4)
Nathan Oystrick	50,000(1)
Ryan O'Marra	50,000(3)

Current Funds

$73,498,321

Expenses

Pro Payroll	$65,535,000
Farm Payroll	$1,933,000
Prospect Fees	$50,360
Coach	$500,000
Games Remaining	77
Total Game Expenses	$829,492
Projected Expenses	$63,870,899
Projected Balance	$81,966,122

Salary Commitment

Year: 4	$67,468,000
Year: 5	$47,493,000
Year: 6	$30,558,000
Year: 7	$10,160,000

Daniel Cleary	7,500,000(2)
Mike Richards	7,500,000(3)
Chris Pronger	7,200,000(1)
Erik Cole	6,375,000(3)
Martin Brodeur	5,720,000(1)
Duncan Keith	3,750,000(3)
Jonathan Toews	3,500,000(2)
Niklas Kronwall	3,500,000(1)
Chris Kunitz	2,800,000(4)
David Legwand	2,500,000(2)
Alexander Edler	2,100,000(4)
Jaroslav Halak	2,100,000(3)
Jarret Stoll	2,100,000(4)
Patrick Kane	2,000,000(1)
Ryan Suter	1,500,000(2)
Alex Burrows	1,050,000(4)
Eric Belanger	875,000(1)
Claude Giroux	850,000(2)
Mason Raymond	805,000(4)
Keith Yandle	735,000(4)
Ryan Callahan	575,000(1)
Cal Clutterbuck	500,000(2)

Pascal Leclaire	360,000(2)
Victor Hedman	225,000(3)
Ondrej Pavelec	125,000(2)
Magnus Paajarvi	125,000(4)
David Perron	100,000(3)
Sergei Shirokov	99,900(3)
Ryan Stoa	88,600(3)
Jeff Petry	82,500(4)
Alexander Burmistrov	62,500(4)
Ryan Parent	59,500(3)
Ben Maxwell	55,000(1)
Alexander Salak	50,000(3)
Jay Harrison	50,000(1)
Brett Sutter	50,000(2)
Patrice Cormier	50,000(4)
Jacob Markstrom	50,000(3)
Angelo Esposito	50,000(4)
Kenndal McArdle	50,000(2)
Chris Kreider	50,000(4)
Evgeny Grachev	50,000(4)
Luke Adam	50,000(4)
Vladimir Tarasenko	50,000(4)

Current Funds

$42,868,978

Expenses

Pro Payroll	$34,888,500
Farm Payroll	$1,866,900
Prospect Fees	$109,767
Coach	$500,000
Games Remaining	71
Total Game Expenses	$455,673
Projected Expenses	$32,352,767
Projected Balance	$78,716,807

Salary Commitment

Year: 4	$36,755,400
Year: 5	$27,870,400
Year: 6	$11,275,400
Year: 7	$4,470,400

Mathieu Garon	4,437,500(2)
Brad Stuart	4,400,000(2)
Daymond Langkow	4,000,000(2)
Cam Ward	3,500,000(1)
Alexei Ponikarovsky	3,500,000(3)
Mike Lundin	2,500,000(2)
David Booth	2,100,000(3)
Nick Schultz	2,100,000(4)
Greg Zanon	1,500,000(1)
Christian Ehrhoff	1,000,000(1)
Tyler Ennis	825,000(3)
Steve Begin	751,000(4)
Bruno Gervais	575,000(2)
Matt Moulson	575,000(2)
Dave Bolland	575,000(1)
Toby Petersen	550,000(4)
Patric Hornqvist	500,000(1)
Dominic Moore	500,000(1)
Derek Dorsett	500,000(1)
Todd Marchant	500,000(1)

Mike Comrie	280,000(3)
Marcus Johansson	100,000(4)
Steven Wagner	100,000(1)
Karri Ramo	75,100(4)
Nathan Lawson	75,100(4)
Tim Jackman	75,100(4)
Jacob Josefson	75,000(4)
Travis Moen	69,100(4)
Noah Welch	60,000(1)
Joey Crabb	57,500(2)
Brendan Smith	50,000(4)
Alexander Sulzer	50,000(1)
Calvin De Haan	50,000(4)
Jakub Kindl	50,000(3)
Eric Godard	50,000(2)
Calle Jarnkrok	50,000(4)
Ryan Ellis	50,000(4)
Eric Tangradi	50,000(3)
Mikael Backlund	50,000(1)
Charlie Coyle	50,000(4)
Thomas McCollum	50,000(4)
Cody Hodgson	50,000(4)
Scott Glennie	50,000(4)
Jordan Schroeder	50,000(4)
Teemu Pulkkinen	50,000(4)
Nick Bjugstad	50,000(4)
Jan Mursak	50,000(4)
Zach Boychuk	50,000(1)

Current Funds

$70,673,521

Expenses

Pro Payroll	$42,838,000
Farm Payroll	$941,300
Prospect Fees	$102,250
Coach	$500,000
Games Remaining	82
Total Game Expenses	$541,238
Projected Expenses	$44,381,550
Projected Balance	$26,291,971

Salary Commitment

Year: 4	$43,779,300
Year: 5	$34,070,000
Year: 6	$15,620,000
Year: 7	$13,707,500

Ilya Kovalchuk	7,500,000(4)
Dustin Brown	6,250,000(2)
Ed Jovanovski	4,500,000(2)
Tomas Vokoun	3,600,000(2)
Jamie Langenbrunner	3,000,000(1)
Braden Holtby	2,500,000(4)
Tomas Holmstrom	2,250,000(1)
Doug Murray	2,200,000(4)
Jamie McBain	1,750,000(3)
Henrik Tallinder	1,500,000(2)
Evgeny Dadonov	1,250,000(4)
Sergei Samsonov	1,100,000(2)
Francis Bouillon	875,000(1)
Scott Clemmensen	750,000(1)
Erik Christensen	688,000(1)
David Steckel	575,000(1)
Cody McCormick	550,000(1)
Luke Schenn	500,000(2)
Jim Slater	500,000(2)
Frans Nielsen	500,000(2)
T.J. Oshie	500,000(1)

Peter Mueller	165,000(1)
Matt Niskanen	110,000(1)
Maxime Talbot	96,300(1)
James Wright	62,500(3)
Kyle Clifford	57,500(4)
Peter Harrold	50,000(3)
Brett Festerling	50,000(1)
Troy Brodie	50,000(3)
Jake Allen	50,000(4)
Kyle Palmieri	50,000(4)
Kevin Porter	50,000(1)
Matt Ellis	50,000(1)
Mitch Wahl	50,000(4)
Tyson Sexsmith	50,000(4)

Current Funds

$125,635,925

Expenses

Pro Payroll	$28,438,000
Farm Payroll	$1,235,000
Prospect Fees	$51,100
Coach	$500,000
Games Remaining	82
Total Game Expenses	$368,587
Projected Expenses	$30,224,100
Projected Balance	$95,411,825

Salary Commitment

Year: 4	$29,673,000
Year: 5	$22,627,500
Year: 6	$13,750,000
Year: 7	$7,900,000

Sidney Crosby	7,500,000(4)
Marc-Andre Fleury	3,600,000(1)
Michael Del Zotto	3,250,000(3)
Jordan Staal	1,500,000(1)
Blake Wheeler	1,250,000(2)
Tuukka Rask	1,250,000(2)
Zach Bogosian	1,250,000(2)
Travis Zajac	1,050,000(3)
Marc Staal	1,050,000(3)
Ryan O'Byrne	875,000(2)
Devin Setoguchi	875,000(2)
Michael Frolik	750,000(2)
Marc-Edouard Vlasic	688,000(1)
Robbie Schremp	550,000(2)
Brad Marchand	500,000(3)
Lauri Korpikoski	500,000(2)
Marcel Goc	500,000(2)
Jannik Hansen	500,000(1)
Ben Lovejoy	500,000(1)
Jacob Dowell	500,000(2)

Steve Mason	375,000(2)
Dmitry Kulikov	57,500(1)
Mark Fistric	52,500(2)
Ben Bishop	50,000(1)
Jody Shelley	50,000(1)
Chris Thorburn	50,000(2)
Dustin Boyd	50,000(4)
David Rundblad	50,000(4)
Kyle Turris	50,000(1)
Jim O'Brien	50,000(4)
Derek MacKenzie	50,000(2)
Patrick Wiercioch	50,000(4)
Kris Russell	50,000(1)
Robin Lehner	50,000(4)
Stephane Da Costa	50,000(4)
Matt Lashoff	50,000(2)
Tyler Toffoli	50,000(4)
Shawn Matthias	50,000(4)

Current Funds

$79,053,256

Expenses

Pro Payroll	$45,863,000
Farm Payroll	$1,419,500
Prospect Fees	$81,267
Coach	$146,500
Games Remaining	72
Total Game Expenses	$579,394
Projected Expenses	$41,716,332
Projected Balance	$91,726,924

Salary Commitment

Year: 4	$47,282,500
Year: 5	$37,242,500
Year: 6	$22,817,500
Year: 7	$2,300,000

Pavel Datsyuk	7,200,000(2)
Paul Stastny	7,000,000(3)
Tomas Kaberle	5,313,000(3)
Dennis Wideman	4,200,000(3)
Pierre-Marc Bouchard	3,100,000(3)
Mikko Koivu	3,000,000(2)
Radim Vrbata	3,000,000(1)
Jeff Schultz	2,000,000(2)
Ryan Kesler	2,000,000(1)
Anton Babchuk	1,750,000(1)
Brian Elliott	1,500,000(2)
John-Michael Liles	1,400,000(4)
Arron Asham	600,000(2)
Blair Betts	600,000(4)
Craig Adams	600,000(1)
Fredrik Modin	600,000(1)
Matthew Carle	500,000(1)
Teddy Purcell	500,000(1)
Corey Crawford	500,000(3)
Max Pacioretty	500,000(1)

Chris Osgood	275,000(1)
Matt Gilroy	125,000(3)
Vladimir Zharkov	100,000(3)
Nick Boynton	75,000(2)
Chuck Kobasew	60,000(3)
Dave Scatchard	60,000(1)
George Parros	60,000(3)
Ben Eager	59,500(3)
Petr Prucha	55,000(1)
Adam Mair	50,000(1)
Beau Bennett	50,000(4)
Calvin Pickard	50,000(4)
Anssi Salmela	50,000(1)
Carter Ashton	50,000(4)
Chris Butler	50,000(1)
Mikko Koskinen	50,000(4)
Nicklas Bergfors	50,000(2)
Ryan Howse	50,000(4)
Tomas Tatar	50,000(4)
Nate Thompson	50,000(1)

Current Funds

$80,199,638

Expenses

Pro Payroll	$51,758,000
Farm Payroll	$1,503,800
Prospect Fees	$97,500
Coach	$500,000
Games Remaining	77
Total Game Expenses	$656,821
Projected Expenses	$50,575,196
Projected Balance	$90,230,442

Salary Commitment

Year: 4	$53,261,800
Year: 5	$39,928,800
Year: 6	$25,536,300
Year: 7	$23,550,000

Jason Spezza	7,500,000(4)
Dany Heatley	7,500,000(4)
Marian Hossa	7,100,000(1)
Mattias Ohlund	4,500,000(2)
Jose Theodore	3,600,000(2)
Mike Commodore	3,000,000(1)
Travis Hamonic	2,750,000(4)
Simon Gagne	2,500,000(2)
Justin Braun	2,250,000(4)
Wojtek Wolski	2,100,000(4)
Carl Gunnarsson	1,750,000(3)
Brandon Dubinsky	1,250,000(2)
Nikita Nikitin	1,250,000(4)
Fernando Pisani	875,000(2)
Joey MacDonald	750,000(1)
Ryan Shannon	583,000(1)
Jean-Francois Jacques	500,000(2)
Cal O'Reilly	500,000(1)
B.J. Crombeen	500,000(1)
Jason Blake	500,000(1)
Jesse Winchester	500,000(2)

Filip Kuba	350,000(2)
Henrik Karlsson	255,000(2)
Andrew Raycroft	125,000(1)
Justin Peters	111,300(3)
Colton Orr	75,000(3)
Tyson Strachan	70,000(1)
Daniel Carcillo	62,500(2)
Marc-Antoine Pouliot	55,000(1)
Dana Tyrell	50,000(4)
Oscar Moller	50,000(1)
Nick Ross	50,000(4)
Paul Bissonnette	50,000(1)
Alex Plante	50,000(3)
Peter Holland	50,000(4)
Simon Despres	50,000(4)
Keith Aucoin	50,000(1)

Current Funds

$30,470,934

Expenses

Pro Payroll	$68,540,000
Farm Payroll	$1,239,750
Prospect Fees	$56,580
Coach	$500,000
Games Remaining	78
Total Game Expenses	$857,760
Projected Expenses	$66,905,290
Projected Balance	$43,868,594

Salary Commitment

Year: 4	$69,779,750
Year: 5	$42,611,750
Year: 6	$17,905,500
Year: 7	$6,755,500

Zdeno Chara	7,500,000(2)
Bryan McCabe	7,500,000(1)
Jay Bouwmeester	7,000,000(2)
Mike Fisher	6,300,000(3)
Anton Volchenkov	4,500,000(2)
Alex Tanguay	4,375,000(2)
Marc Savard	4,000,000(1)
Kari Lehtonen	3,960,000(1)
Ray Whitney	3,905,000(1)
Taylor Hall	3,250,000(4)
Eric Brewer	3,000,000(3)
Alexander Semin	3,000,000(4)
Brian Boyle	2,000,000(1)
Adrian Aucoin	1,250,000(1)
Evander Kane	1,000,000(3)
Brendan Morrison	1,000,000(1)
Marc-Andre Bergeron	1,000,000(1)
Mikael Samuelsson	1,000,000(2)
Logan Couture	750,000(3)
Sergei Kostitsyn	750,000(1)
Cory Schneider	500,000(1)
Brian Rafalski	500,000(1)
Todd Bertuzzi	500,000(1)

Alex Auld	281,250(2)
Tyler Kennedy	200,000(4)
Mike Grier	53,000(1)
Jordan Hendry	53,000(4)
Darryl Boyce	52,500(4)
John Scott	50,000(2)
Thomas Greiss	50,000(3)
Dimitri Patzold	50,000(3)
Zenon Konopka	50,000(1)
Brandon Kozun	50,000(4)
Justin Pogge	50,000(1)
Brett MacLean	50,000(4)
Zack Smith	50,000(1)
Emerson Etem	50,000(4)
Landon Ferraro	50,000(4)
Jaroslav Spacek	50,000(1)
Alexei Kovalev	50,000(1)

Current Funds

$56,487,686

Expenses

Pro Payroll	$57,275,000
Farm Payroll	$1,902,500
Prospect Fees	$50,500
Coach	$500,000
Games Remaining	82
Total Game Expenses	$728,390
Projected Expenses	$59,728,000
Projected Balance	-$3,240,314

Salary Commitment

Year: 4	$59,075,000
Year: 5	$32,000,000
Year: 6	$26,975,000
Year: 7	$5,700,000

Evgeni Malkin	7,500,000(1)
Roman Hamrlik	5,500,000(1)
Henrik Sedin	4,900,000(3)
Carey Price	4,900,000(3)
Dustin Byfuglien	4,500,000(1)
Justin Williams	3,500,000(3)
Daniel Sedin	3,500,000(2)
Scott Hartnell	2,800,000(4)
Colin White	2,500,000(3)
James Reimer	2,500,000(4)
Hal Gill	2,000,000(1)
Michael Grabner	1,750,000(3)
Brooks Laich	1,650,000(1)
Johan Hedberg	1,500,000(1)
Milan Lucic	1,050,000(3)
Brandon McMillan	1,050,000(3)
Carlo Colaiacovo	1,000,000(1)
John Madden	1,000,000(1)
Sam Gagner	875,000(2)
Grant Clitsome	750,000(3)
Steve Downie	550,000(1)
Alex Pietrangelo	500,000(2)
Brandon Sutter	500,000(1)
Kyle Quincey	500,000(1)
Josh Bailey	500,000(1)

Ethan Moreau	150,000(1)
Mike Mottau	150,000(2)
Matt Hunwick	150,000(3)
Dylan Reese	150,000(3)
Chris Didomenico	105,000(3)
Colby Cohen	105,000(3)
Gustav Nyquist	105,000(3)
Jordan Weal	105,000(3)
Kevin Hayes	105,000(3)
Casey Borer	75,000(1)
Riley Sheahan	52,500(0)
Tom Pyatt	50,000(3)
Leland Irving	50,000(4)
Mattias Ritola	50,000(4)
Nathan Paetsch	50,000(1)
Matt Beleskey	50,000(1)
Austin Watson	50,000(4)
Tim Kennedy	50,000(1)
Brandon Gormley	50,000(4)
Evgeny Kuznetsov	50,000(4)
Mikael Granlund	50,000(4)
Ryan Johansen	50,000(0)
Stefan Legein	50,000(4)
Tyler Johnson	50,000(4)

Current Funds

$60,750,099

Expenses

Pro Payroll	$38,750,000
Farm Payroll	$868,500
Prospect Fees	$73,500
Coach	$225,500
Games Remaining	72
Total Game Expenses	$486,799
Projected Expenses	$35,049,512
Projected Balance	$83,198,587

Salary Commitment

Year: 4	$39,618,500
Year: 5	$27,518,500
Year: 6	$17,343,500
Year: 7	$8,150,000

Braydon Coburn	4,900,000(3)
Kimmo Timonen	4,500,000(1)
Brent Burns	3,500,000(1)
Tomas Plekanec	3,500,000(2)
Tom Poti	3,000,000(2)
Antti Miettinen	2,700,000(4)
Sergei Bobrovsky	2,500,000(4)
David Moss	2,000,000(4)
Dan Ellis	1,800,000(3)
Andrew Brunette	1,700,000(1)
Cory Sarich	1,400,000(3)
Drew Stafford	1,000,000(2)
James Neal	1,000,000(2)
Valtteri Filppula	875,000(2)
Cody Franson	825,000(3)
Steve Ott	750,000(2)
Tyler Seguin	750,000(4)
Drew Miller	550,000(1)
Jeff Deslauriers	500,000(1)
Rich Peverley	500,000(1)
Patrick Dwyer	500,000(1)

Jason Williams	200,000(1)
Chad Johnson	92,500(3)
Josh Gorges	73,500(3)
Shawn Belle	52,500(3)
Mike Brown	50,000(1)
Rod Pelley	50,000(3)
Eric Nystrom	50,000(2)
Tom Wandell	50,000(1)
John McFarland	50,000(4)
Jed Ortmeyer	50,000(1)
John Moore	50,000(4)
Jon Matsumoto	50,000(4)
Mark Cundari	50,000(4)

Current Funds

$61,631,647

Expenses

Pro Payroll	$40,978,000
Farm Payroll	$977,000
Prospect Fees	$44,000
Coach	$500,000
Games Remaining	82
Total Game Expenses	$518,280
Projected Expenses	$42,499,000
Projected Balance	$19,132,647

Salary Commitment

Year: 4	$41,955,000
Year: 5	$20,690,500
Year: 6	$16,740,500
Year: 7	$2,687,500

Brian Campbell	7,500,000(3)
Dan Girardi	5,200,000(3)
Marty Turco	3,600,000(1)
Tom Gilbert	3,000,000(1)
R.J. Umberger	2,500,000(1)
Johan Franzen	2,500,000(1)
Andrei Kostitsyn	2,500,000(1)
Bobby Butler	2,250,000(4)
Michael Leighton	1,500,000(1)
Taylor Pyatt	1,500,000(1)
Tim Gleason	1,500,000(2)
Joel Ward	1,253,000(3)
Daniel Winnik	875,000(1)
Jim Vandermeer	875,000(2)
Trevor Daley	825,000(1)
Jordin Tootoo	550,000(1)
Kyle Wellwood	550,000(1)
Simeon Varlamov	500,000(2)
Ryan Jones	500,000(1)
T.J. Galiardi	500,000(1)
Roman Polak	500,000(2)
Vladimir Sobotka	500,000(2)

Andy Sutton	200,000(1)
Nick Palmieri	100,000(4)
Radek Dvorak	75,000(2)
Jared Spurgeon	75,000(4)
Matt Martin	62,500(4)
Peter Regin	59,500(1)
David LeNeveu	55,000(1)
Casey Wellman	50,000(3)
Bobby Sanguinetti	50,000(3)
Andrei Loktionov	50,000(4)
Ty Wishart	50,000(1)
Maxim Goncharov	50,000(4)
Nick Petrecki	50,000(4)
Tyler Pitlick	50,000(4)

Current Funds

$45,926,864

Expenses

Pro Payroll	$48,657,000
Farm Payroll	$1,340,000
Prospect Fees	$99,350
Coach	$500,000
Games Remaining	82
Total Game Expenses	$617,029
Projected Expenses	$50,596,350
Projected Balance	-$4,669,486

Salary Commitment

Year: 4	$49,997,000
Year: 5	$35,020,000
Year: 6	$19,570,000
Year: 7	$7,325,000

Alex Ovechkin	7,500,000(3)
Pavel Kubina	7,300,000(2)
Michal Rozsival	4,500,000(1)
Cam Fowler	4,000,000(4)
Chris Mason	3,500,000(1)
Brett Clark	3,500,000(2)
Mike Smith	3,500,000(1)
Martin Havlat	3,000,000(2)
Jamie Benn	2,250,000(3)
Jason Demers	1,750,000(3)
Linus Omark	1,250,000(4)
Matt Calvert	1,250,000(4)
Chris Clark	1,000,000(1)
Mark Stuart	687,000(1)
Derick Brassard	595,000(3)
Chris Neil	575,000(1)
Andrew Murray	500,000(2)
Blake Comeau	500,000(2)
Niklas Hjalmarsson	500,000(1)
John Mitchell	500,000(1)
Quinton Howden	500,000(4)

Alexander Frolov	450,000(2)
Mark Fayne	175,000(4)
Danny Syvret	55,000(1)
Brett Lebda	55,000(1)
Cody McLeod	55,000(1)
Michael Blunden	50,000(3)
Curtis McElhinney	50,000(2)
Eric Boulton	50,000(2)
Colton Gillies	50,000(1)
Krys Barch	50,000(2)
Brett Sonne	50,000(4)
Nikita Filatov	50,000(2)
Jarred Tinordi	50,000(4)
Jhonas Enroth	50,000(3)
Keaton Ellerby	50,000(3)
Tommy Cross	50,000(4)

Current Funds

$70,506,147

Expenses

Pro Payroll	$46,959,000
Farm Payroll	$1,860,800
Prospect Fees	$70,267
Coach	$500,000
Games Remaining	76
Total Game Expenses	$602,318
Projected Expenses	$45,776,160
Projected Balance	$83,781,987

Salary Commitment

Year: 4	$48,769,800
Year: 5	$26,693,500
Year: 6	$4,868,500
Year: 7	$2,000,000

Eric Staal	7,200,000(1)
Brenden Morrow	7,000,000(2)
Scott Gomez	4,000,000(2)
Corey Perry	3,850,000(1)
Jeff Carter	3,750,000(2)
Ryan Miller	3,600,000(2)
Kristian Huselius	3,300,000(1)
Barret Jackman	2,000,000(1)
Brent Johnson	1,750,000(2)
Chris Campoli	1,650,000(1)
Brooks Orpik	1,500,000(1)
David Backes	1,400,000(4)
Jason Chimera	1,250,000(3)
Jordan Leopold	938,000(3)
Stephen Weiss	875,000(2)
Ladislav Smid	688,000(1)
Ian White	633,000(1)
Mike Weber	575,000(1)
Troy Brouwer	500,000(2)
Jordan Eberle	500,000(3)

Paul Kariya	275,000(2)
Colin Greening	225,000(4)
Bryce Salvador	100,000(1)
Ian Cole	100,000(4)
Boyd Gordon	80,500(3)
Freddy Meyer	75,000(2)
Matt Taormina	75,000(4)
Matt Smaby	57,800(1)
Brad Winchester	55,000(1)
Adam Burish	55,000(1)
Andrew Ebbett	55,000(1)
Chris Conner	55,000(1)
Matt Walker	52,500(1)
Brandon Segal	50,000(1)
Brendan Mikkelson	50,000(1)
Brian Willsie	50,000(1)
Hannu Toivonen	50,000(3)
Wade Dubielewicz	50,000(0)
Zach Hamill	50,000(3)
Corey Trivino	50,000(4)
Trevor Lewis	50,000(1)
Brad Staubitz	50,000(1)
Curtis Hamilton	50,000(4)
Logan Pyett	50,000(4)
Martin Marincin	50,000(4)

Current Funds

$87,290,859

Expenses

Pro Payroll	$41,525,000
Farm Payroll	$1,831,250
Prospect Fees	$48,000
Coach	$500,000
Games Remaining	82
Total Game Expenses	$535,418
Projected Expenses	$43,904,250
Projected Balance	$43,386,609

Salary Commitment

Year: 4	$43,356,250
Year: 5	$33,587,500
Year: 6	$18,162,500
Year: 7	$10,962,500

Ryan Getzlaf	7,500,000(4)
Patrick Sharp	4,000,000(1)
Miikka Kiprusoff	3,650,000(2)
Martin Biron	3,600,000(2)
John Tavares	3,250,000(3)
Brent Sopel	2,500,000(2)
Paul Martin	2,200,000(2)
Matthew Lombardi	2,100,000(3)
Jochen Hecht	2,000,000(1)
John Carlson	1,750,000(3)
Kevin Bieksa	1,500,000(2)
Scottie Upshall	1,225,000(4)
Mark Letestu	1,000,000(4)
Mark Eaton	875,000(2)
Daniel Lacosta	825,000(1)
Michal Handzus	750,000(2)
Nikolai Kulemin	700,000(4)
Steve Eminger	550,000(1)
Brad Richardson	550,000(1)
Wayne Simmonds	500,000(1)
Chris Stewart	500,000(1)

Wade Redden	350,000(2)
Alec Martinez	175,000(4)
Todd White	150,000(1)
Steve Bernier	110,000(1)
Matt Corrente	100,000(4)
John Erskine	96,250(1)
Alexandre Picard	75,000(1)
Chris Tanev	62,500(4)
Jay McClement	57,500(1)
Kyle Cumiskey	55,000(1)
D.J. King	50,000(1)
Brian Sutherby	50,000(1)
Brayden Schenn	50,000(3)
Byron Bitz	50,000(1)
Jamie McGinn	50,000(1)
Derek Joslin	50,000(1)
Jesse Joensuu	50,000(1)
Chet Pickard	50,000(3)
Brock Nelson	50,000(4)
Dmitri Orlov	50,000(4)
Johan Harju	50,000(4)
Linus Klasen	50,000(4)

Current Funds

$52,944,348

Expenses

Pro Payroll	$50,600,000
Farm Payroll	$1,471,700
Prospect Fees	$99,767
Coach	$500,000
Games Remaining	70
Total Game Expenses	$642,335
Projected Expenses	$44,963,447
Projected Balance	$60,816,901

Salary Commitment

Year: 4	$52,071,700
Year: 5	$30,885,000
Year: 6	$5,565,000
Year: 7	$5,147,500

Daniel Alfredsson	7,500,000(1)
Henrik Zetterberg	7,400,000(2)
Olli Jokinen	5,625,000(2)
Dan Boyle	5,000,000(2)
Martin Erat	4,375,000(2)
Nicklas Backstrom	3,500,000(4)
Ron Hainsey	2,500,000(1)
Mike Knuble	2,300,000(1)
Shane O'Brien	2,000,000(1)
Ryan Smyth	2,000,000(1)
Jeff Halpern	1,500,000(2)
Kristopher Letang	1,225,000(4)
John Oduya	1,000,000(1)
Bobby Ryan	575,000(1)
Liam Reddox	550,000(1)
Yannick Weber	550,000(1)
Sheldon Souray	500,000(2)
Michal Neuvirth	500,000(1)
Mikkel Boedker	500,000(1)
Nathan Gerbe	500,000(1)
Pekka Rinne	500,000(2)
Jeff Tambellini	500,000(1)

Brandon Yip	225,000(3)
Josh Harding	200,000(2)
Craig Anderson	92,500(2)
Oskars Bartulis	82,500(3)
Maxim Lapierre	75,000(2)
Brett Sterling	72,500(4)
Paul Mara	60,000(3)
Matt Climie	56,700(1)
Theo Peckham	55,000(1)
David Clarkson	52,500(2)
Zach Stortini	50,000(1)
Brett Connolly	50,000(4)
Colin Long	50,000(4)
David Savard	50,000(4)
Dustin Tokarski	50,000(3)
Dmitri Kugryshev	50,000(4)
Erik Gudbranson	50,000(4)
Kyle Beach	50,000(4)
Louis Leblanc	50,000(4)
Viktor Tikhonov	50,000(1)

Current Funds

$61,813,371

Expenses

Pro Payroll	$42,096,000
Farm Payroll	$1,967,200
Prospect Fees	$103,500
Coach	$500,000
Games Remaining	76
Total Game Expenses	$544,716
Projected Expenses	$41,398,405
Projected Balance	$78,661,518

Salary Commitment

Year: 4	$44,063,200
Year: 5	$30,543,800
Year: 6	$13,193,800
Year: 7	$8,821,300

Jarome Iginla	7,500,000(2)
Kevin Shattenkirk	4,500,000(4)
Ryan Malone	4,400,000(2)
Toni Lydman	4,000,000(1)
Tyler Bozak	4,000,000(3)
Fedor Tyutin	3,000,000(1)
Stephane Robidas	3,000,000(2)
Anders Lindback	2,250,000(4)
Mats Zuccarello	1,750,000(4)
Jimmy Howard	1,000,000(1)
Andrew Cogliano	963,000(1)
Guillaume Latendresse	875,000(2)
Andrew Ladd	875,000(2)
Patrik Berglund	750,000(1)
Clarke MacArthur	633,000(1)
Tomas Kopecky	550,000(1)
Mikhail Grabovski	550,000(1)
Jason Garrison	500,000(1)
Andrew MacDonald	500,000(1)
Matt D'Agostini	500,000(2)

Rick Dipietro	396,000(1)
Craig Rivet	250,000(1)
Cam Barker	165,000(3)
Andreas Lilja	150,000(1)
Garnet Exelby	150,000(2)
Scott Parse	100,000(3)
Maksim Mayorov	68,800(4)
Marek Schwarz	65,700(1)
Clayton Stoner	57,500(3)
Jack Skille	56,700(1)
James Sheppard	55,000(1)
Tim Stapleton	52,500(4)
Adam Pardy	50,000(1)
Philippe Dupuis	50,000(4)
Fraser McLaren	50,000(4)
Ilja Zubov	50,000(1)
Mike Weaver	50,000(2)
Erik Gustafsson	50,000(4)
Gabriel Bourque	50,000(4)
Mark Pysyk	50,000(3)

Current Funds

$63,753,744

Expenses

Pro Payroll	$39,775,000
Farm Payroll	$770,250
Prospect Fees	$30,187
Coach	$500,000
Games Remaining	75
Total Game Expenses	$500,920
Projected Expenses	$37,568,997
Projected Balance	$85,236,747

Salary Commitment

Year: 4	$40,545,250
Year: 5	$31,912,500
Year: 6	$21,675,000
Year: 7	$12,100,000

Mike Green	7,500,000(4)
Joffrey Lupul	5,200,000(3)
Milan Hejduk	4,000,000(1)
Milan Michalek	3,000,000(2)
Trent Hunter	3,000,000(2)
Erik Karlsson	2,250,000(3)
Cory Stillman	2,250,000(1)
Kyle Okposo	1,225,000(4)
Oliver Ekman-Larsson	1,000,000(4)
Shaone Morrisonn	1,000,000(2)
Jason Labarbera	1,000,000(2)
Colin Wilson	1,000,000(3)
Curtis Glencross	875,000(4)
Andrew Ference	875,000(1)
Steven Stamkos	750,000(1)
Matt Duchene	700,000(4)
P.K. Subban	575,000(3)
Nazem Kadri	550,000(1)
Jack Hillen	525,000(2)
Bryan Bickell	500,000(3)
Zack Kassian	500,000(4)
Darren Helm	500,000(2)
Kevin Klein	500,000(2)
Jonathan Quick	500,000(2)

Jiri Tlusty	62,500(2)
Denis Grebeshkov	57,750(1)
Pierre-Luc Letourneau	50,000(1)
Jaden Schwartz	50,000(4)
Darcy Hordichuk	50,000(2)
Christian Hanson	50,000(1)
Joey Hishon	50,000(4)
Jared Boll	50,000(2)
Tim Erixon	50,000(4)
Ryan Potulny	50,000(1)
Alexander Pechurski	50,000(3)
Marc-Andre Gragnani	50,000(2)
Joni Ortio	50,000(4)
Thomas Hickey	50,000(4)
Zac Dalpe	50,000(4)

Current Funds

$64,741,683

Expenses

Pro Payroll	$38,103,000
Farm Payroll	$868,000
Prospect Fees	$76,267
Coach	$203,500
Games Remaining	82
Total Game Expenses	$478,668
Projected Expenses	$39,250,767
Projected Balance	$25,490,916

Salary Commitment

Year: 4	$38,771,000
Year: 5	$22,077,500
Year: 6	$13,627,500
Year: 7	$11,557,500

Ales Hemsky	5,600,000(4)
Anze Kopitar	5,000,000(2)
Keith Ballard	4,200,000(4)
Sami Salo	3,850,000(1)
Jean-Sebastien Giguere	3,750,000(1)
Antoine Vermette	2,750,000(1)
Saku Koivu	2,500,000(1)
Tobias Enstrom	2,000,000(2)
Niklas Hagman	1,500,000(1)
Keith Aulie	1,000,000(4)
Andrej Sekera	875,000(3)
Brian Boucher	750,000(2)
Kyle Brodziak	633,000(1)
Johnny Boychuk	595,000(3)
Petr Kalus	550,000(3)
Shawn Thornton	550,000(1)
Davis Drewiske	500,000(1)
Jared Staal	500,000(4)
Brandon Prust	500,000(1)
Colin Fraser	500,000(2)

Dany Sabourin	200,000(0)
Brad Lukowich	150,000(2)
Chris Porter	57,500(4)
Ryan Craig	57,500(1)
Patrick Lalime	53,000(1)
Jay Rosehill	50,000(2)
Nick Bonino	50,000(3)
Dylan Olsen	50,000(4)
Jamie Arniel	50,000(4)
Jeremy Morin	50,000(4)
Maxim Kitsyn	50,000(4)
Steve MacIntyre	50,000(1)

Current Funds

$76,221,232

Expenses

Pro Payroll	$56,720,000
Farm Payroll	$630,000
Prospect Fees	$75,500
Coach	$237,000
Games Remaining	71
Total Game Expenses	$703,201
Projected Expenses	$49,927,287
Projected Balance	$82,237,945

Salary Commitment

Year: 4	$57,350,000
Year: 5	$45,850,000
Year: 6	$12,522,500
Year: 7	$11,825,000

Vincent Lecavalier	7,500,000(2)
Shane Doan	7,100,000(2)
Mike Komisarek	7,100,000(2)
Brad Richards	5,600,000(4)
Jeff Skinner	4,500,000(4)
Roberto Luongo	3,750,000(1)
Dan Hamhuis	3,000,000(2)
Nikolai Zherdev	3,000,000(1)
Shea Weber	2,000,000(2)
Paul Gaustad	2,000,000(2)
Ruslan Fedotenko	1,650,000(2)
Randy Jones	1,500,000(1)
Jonas Hiller	1,500,000(2)
Martin Hanzal	1,000,000(1)
Erik Ersberg	1,000,000(1)
Kurt Sauer	875,000(2)
Brian Lee	595,000(3)
Benoit Pouliot	550,000(1)
Karl Alzner	500,000(2)
Dustin Jeffrey	500,000(4)
Andreas Nodl	500,000(1)
Kevin Connauton	500,000(4)
Teemu Hartikainen	500,000(4)

Jonathon Blum	125,000(4)
Kyle Chipchura	52,500(2)
Jared Cowen	52,500(3)
Ivan Vishnevskiy	50,000(1)
Cam Janssen	50,000(2)
Aaron Gagnon	50,000(4)
Anton Khudobin	50,000(3)
Brad Ross	50,000(4)
Patrick Kaleta	50,000(1)
Bryan Rodney	50,000(1)
Luca Caputi	50,000(1)

Current Funds

$46,346,644

Expenses

Pro Payroll	$63,075,000
Farm Payroll	$1,506,300
Prospect Fees	$37,000
Coach	$500,000
Games Remaining	71
Total Game Expenses	$794,126
Projected Expenses	$56,382,918
Projected Balance	$44,353,726

Salary Commitment

Year: 4	$64,581,300
Year: 5	$42,335,000
Year: 6	$21,460,000
Year: 7	$15,277,500

Sergei Gonchar	7,500,000(1)
Nik Antropov	7,500,000(2)
James Wisniewski	7,500,000(4)
Vaclav Prospal	4,500,000(1)
Mike Ribeiro	4,500,000(1)
Loui Eriksson	4,500,000(4)
Thomas Vanek	4,375,000(3)
Ilya Bryzgalov	3,600,000(2)
Nathan Horton	3,500,000(1)
Matt Cullen	2,500,000(2)
Francois Beauchemin	2,100,000(4)
Willie Mitchell	2,000,000(2)
Rostislav Olesz	1,500,000(2)
Dainius Zubrus	1,250,000(2)
Phil Kessel	1,050,000(3)
Joe Pavelski	1,000,000(2)
Zbynek Michalek	875,000(2)
Kris Versteeg	700,000(4)
Alex Goligoski	625,000(3)
Nikolai Khabibulin	500,000(1)
Anthony Stewart	500,000(2)
Antti Niemi	500,000(1)
Artem Anisimov	500,000(1)

Robert Scuderi	220,000(1)
Jeff Finger	220,000(1)
Steve Kampfer	100,000(4)
Daniel Paille	96,300(1)
Samuel Pahlsson	87,500(2)
Erik Condra	82,500(4)
Viktor Stalberg	82,500(3)
Nick Leddy	82,500(4)
Jake Muzzin	62,500(4)
Kent Huskins	62,500(2)
Jeff Woywitka	57,500(1)
Nicklas Grossman	52,500(1)
David Koci	50,000(1)
Nick Spaling	50,000(3)
Brandon Pirri	50,000(4)
Ryan Carter	50,000(1)
Mark Visentin	50,000(4)
Philip McRae	50,000(4)

Current Funds

$47,726,379

Expenses

Pro Payroll	$60,400,000
Farm Payroll	$1,567,500
Prospect Fees	$56,250
Coach	$500,000
Games Remaining	73
Total Game Expenses	$762,485
Projected Expenses	$55,661,387
Projected Balance	$49,562,992

Salary Commitment

Year: 4	$61,967,500
Year: 5	$41,272,500
Year: 6	$24,865,000
Year: 7	$13,127,500

Brad Boyes	7,500,000(4)
Rick Nash	7,500,000(3)
Tim Thomas	5,500,000(1)
Brian Rolston	4,620,000(1)
Robyn Regehr	4,200,000(2)
Lubomir Visnovsky	3,500,000(2)
Ty Conklin	3,500,000(1)
Bryan Allen	3,000,000(2)
Andrej Meszaros	3,000,000(1)
Mike Cammalleri	2,800,000(4)
Marco Sturm	2,500,000(2)
Patrice Bergeron	2,000,000(2)
Matthew Stajan	1,400,000(4)
Rene Bourque	1,225,000(3)
Michael Ryder	1,050,000(3)
Lee Stempniak	1,000,000(1)
Jussi Jokinen	825,000(1)
David Krejci	805,000(3)
Steve Staios	800,000(1)
Rob Niedermayer	800,000(1)
Steve Montador	750,000(2)
Adam Hall	600,000(4)
Benn Ferriero	525,000(3)
Mark Giordano	500,000(1)
Michael Sauer	500,000(4)

Marek Svatos	300,000(3)
J.P. Dumont	200,000(2)
Aaron Rome	170,000(3)
Deryk Engelland	120,000(2)
Mark Fraser	100,000(3)
Mark Parrish	87,500(2)
Jordan Caron	62,500(4)
Mathieu Perreault	62,500(3)
Mark Mancari	57,500(4)
Raymond Sawada	57,500(4)
Alexandre Bolduc	50,000(1)
Tanner Glass	50,000(1)
Eric Fehr	50,000(1)
Chris Bourque	50,000(2)
Kent Simpson	50,000(4)
Jack Campbell	50,000(4)
Ryan Spooner	50,000(4)

Current Funds

$61,241,933

Expenses

Pro Payroll	$32,960,000
Farm Payroll	$1,375,800
Prospect Fees	$97,247
Coach	$329,408
Games Remaining	82
Total Game Expenses	$423,932
Projected Expenses	$34,762,455
Projected Balance	$26,479,478

Salary Commitment

Year: 4	$34,335,800
Year: 5	$20,578,300
Year: 6	$14,003,300
Year: 7	$9,422,500

Derek Roy	7,500,000(4)
Chris Phillips	4,500,000(1)
Patrik Elias	3,500,000(1)
Drew Doughty	2,250,000(2)
Alexander Steen	2,000,000(1)
Andy McDonald	1,500,000(2)
Jack Johnson	1,050,000(3)
Ryan Johnson	1,000,000(2)
Dan Sexton	1,000,000(3)
Peter Budaj	1,000,000(3)
Raffi Torres	805,000(4)
James VanRiemsdyk	750,000(1)
P.A. Parenteau	750,000(3)
Ville Leino	625,000(1)
Marty Reasoner	625,000(2)
Anton Stralman	550,000(1)
Steve Sullivan	530,000(1)
Jarkko Ruutu	525,000(1)
Al Montoya	500,000(1)
Erik Johnson	500,000(3)
Nino Niederreiter	500,000(4)
Jakub Voracek	500,000(2)
Luca Sbisa	500,000(2)

Jonas Gustavsson	178,300(3)
Ryan McDonagh	125,000(4)
Ales Kotalik	100,000(2)
Jonas Holos	82,500(4)
Fredrik Sjostrom	75,000(1)
Jerred Smithson	55,000(4)
Sean Avery	55,000(4)
T.J. Hensick	52,500(1)
Victor Oreskovich	52,500(3)
Jonathan Ericsson	50,000(2)
Brett Carson	50,000(1)
John Curry	50,000(1)
Derek Forbort	50,000(4)
Mathieu Roy	50,000(3)
Greg McKegg	50,000(4)
Matt Bradley	50,000(2)
T.J. Brodie	50,000(4)
Tyler Cuma	50,000(4)
Robbie Earl	50,000(4)
Colin Stuart	50,000(4)
David Hale	50,000(1)