Current Funds	$22,771,861
Home Games Remaining	1
Avg. Attendance	17,491
Avg. Revenue/Game	$1,413,775
Projected Revenue	$1,413,775

Expenses

Pro Payroll	$50,404,000
Farm Payroll	$1,019,500
Prospect Fees	$84,000
Coach	$500,000
Games Remaining	2
Total Game Expenses	$634,238
Projected Expenses	$1,268,476
Projected Balance	$22,917,160

Salary Commitment

Year: 2012	$51,423,500
Year: 2013	$36,269,500
Year: 2014	$21,242,500
Year: 2015	$2,250,000

Marian Hossa	6,500,000(2)
Marek Svatos	4,000,000(3)
Travis Zajac	4,000,000(3)
Brad Stuart	3,250,000(3)
Mark Bell	3,000,000(2)
Zach Parise	3,000,000(1)
Paul Ranger	3,000,000(1)
Shaone Morrisonn	3,000,000(3)
Antero Niittymaki	2,500,000(1)
Mike Richards	2,500,000(1)
Carlo Colaiacovo	2,250,000(4)
Niklas Backstrom	2,000,000(1)
Dennis Wideman	2,000,000(3)
Paul Gaustad	1,800,000(3)
Brad Larsen	1,500,000(2)
David Clarkson	1,500,000(2)
Noah Welch	1,000,000(2)
Marek Schwarz	984,000(1)
Chris Summers	950,000(2)
Steve Downie	585,000(1)
Milan Lucic	585,000(1)
Kyle Quincey	500,000(3)

Trevor Daley	100,000(2)
Anton Gustafsson	95,000(2)
Joe Colborne	95,000(3)
Logan MacMillan	95,000(2)
Zach Boychuk	87,500(3)
Trevor Lewis	85,000(3)
Leland Irving	85,000(2)
Shawn Matthias	77,000(2)
Jason J. Smith	70,000(2)
Maxim Mayorov	61,250(3)
Grant Lewis	58,750(3)
Marc-Andre Bourdon	55,000(3)
Richard Bachman	55,000(2)

Current Funds	$24,402,225
Home Games Remaining	1
Avg. Attendance	18,026
Avg. Revenue/Game	$1,472,577
Projected Revenue	$1,472,577

Expenses

Pro Payroll	$52,164,600
Farm Payroll	$570,000
Prospect Fees	$1,500
Coach	$300,000
Games Remaining	2
Total Game Expenses	$646,782
Projected Expenses	$1,293,563
Projected Balance	$24,581,239

Salary Commitment

Year: 2012	$52,734,600
Year: 2013	$39,646,500
Year: 2014	$31,230,000
Year: 2015	$15,500,000

Mike Fisher	6,000,000(3)
Wade Redden	6,000,000(4)
Lee Stempniak	5,000,000(4)
Jay Bouwmeester	4,500,000(4)
John-Michael Liles	4,000,000(2)
Ryan Whitney	4,000,000(3)
Hannu Toivonen	3,600,000(1)
James Sheppard	3,000,000(3)
Mike Cammalleri	2,800,000(2)
Denis Parshin	2,500,000(3)
Stephen Weiss	1,650,000(1)
Zbynek Michalek	1,550,000(1)
Duvie Westcott	1,100,000(1)
Martin Gerber	1,000,000(1)
Cody McCormick	800,000(2)
Steven Goertzen	800,000(1)
Ben Maxwell	750,000(1)
Ryan Hollweg	738,100(1)
Nicholas Drazenovic	666,500(2)
Mathieu Carle	585,000(1)
Ryan Callahan	575,000(1)
Jamie Benn	550,000(1)

Alexandre Vincent	100,000(3)
Thomas Hickey	87,500(2)
Danny Kristo	75,000(3)
Geoff Platt	70,000(1)
Anton Axelsson	65,000(1)
Tomas Popperle	62,500(2)
Ilya Kablukov	55,000(1)
Jens Hellgren	55,000(3)

Current Funds	$13,223,494
Home Games Remaining	1
Avg. Attendance	16,234
Avg. Revenue/Game	$1,312,518
Projected Revenue	$1,312,518

Expenses

Pro Payroll	$51,925,000
Farm Payroll	$956,700
Prospect Fees	$21,000
Coach	$250,000
Games Remaining	1
Total Game Expenses	$648,204
Projected Expenses	$648,204
Projected Balance	$13,887,808

Salary Commitment

Year: 2012	$52,881,700
Year: 2013	$34,781,000
Year: 2014	$23,605,000
Year: 2015	$6,000,000

Chris Drury	6,500,000(3)
Alex Tanguay	6,050,000(3)
Ryan Getzlaf	6,000,000(5)
Ruslan Fedotenko	5,500,000(1)
Nick Schultz	4,000,000(2)
Mike York	3,750,000(3)
Ilja Bryzgalov	3,000,000(1)
Chris Campoli	2,750,000(2)
Cam Barker	1,850,000(1)
Alexander Semin	1,750,000(1)
Michal Barinka	1,500,000(2)
Mike Smith	1,500,000(2)
Eric Fehr	1,200,000(1)
Boyd Gordon	1,100,000(3)
Josh Hennessy	1,000,000(1)
Mike Egener	1,000,000(2)
Lasse Kukkonen	1,000,000(1)
Andreas Lilja	975,000(1)
Ian Cole	950,000(1)
Joe Motzko	550,000(1)

Chris Kelly	120,000(2)
Daultan Leveille	95,000(2)
Artem Anisimov	85,000(1)
Mark Giordano	80,000(2)
Masi Marjamaki	77,000(1)
Julien Sprunger	76,000(2)
Tyler Beskorowany	75,000(3)
Cameron Gaunce	75,000(3)
Steve Regier	73,700(1)
Ryan Hillier	55,000(2)
Christopher DiDomenico	55,000(3)
Blake Comeau	45,000(1)
Kyle Wharton	45,000(1)

Current Funds	$31,472,809
Home Games Remaining	1
Avg. Attendance	16,958
Avg. Revenue/Game	$1,582,181
Projected Revenue	$1,582,181

Expenses

Pro Payroll	$51,340,000
Farm Payroll	$1,291,300
Prospect Fees	$18,000
Coach	$500,000
Games Remaining	1
Total Game Expenses	$648,162
Projected Expenses	$648,162
Projected Balance	$32,406,828

Salary Commitment

Year: 2012	$52,631,300
Year: 2013	$35,146,250
Year: 2014	$25,018,750
Year: 2015	$15,200,000

Sidney Crosby	8,000,000(1)
Evgeni Malkin	8,000,000(4)
Brent Seabrook	4,500,000(4)
Jordan Staal	3,000,000(2)
Thomas Vanek	3,000,000(2)
Patrick Kane	3,000,000(3)
Keith Ballard	3,000,000(3)
Mike Modano	3,000,000(1)
Mark Stuart	2,700,000(4)
Milan Michalek	2,500,000(3)
Kristopher Letang	2,000,000(1)
Phil Kessel	2,000,000(1)
Brett Lebda	1,000,000(2)
Boris Valabik	990,000(1)
Dylan Hunter	975,000(3)
Zach Bogosian	950,000(2)
Brent Krahn	875,000(2)
Brandon Prust	850,000(2)
Steve Mason	550,000(1)
Brian McGrattan	450,000(1)

Shane Endicott	175,000(3)
Drew Schiestel	87,500(2)
Joel Gistedt	87,500(2)
Dominic Moore	85,000(1)
Eric Tangradi	75,000(2)
Brett Maclean	75,000(2)
Hugh Jessiman	72,500(2)
Petr Taticek	71,000(1)
Bobby Goepfert	66,550(1)
Nick Ross	58,750(3)
Luca cunti	55,000(1)
Shawn Lalonde	55,000(3)
Mikhail Stefanovich	55,000(3)
Mark Katic	55,000(1)
Maxim Gratchev	55,000(2)
Luca Caputi	55,000(1)
Patrick Maroon	55,000(1)
Jonathan Filewich	52,500(1)

Current Funds	$28,296,209
Home Games Remaining	0
Avg. Attendance	15,816
Avg. Revenue/Game	$1,462,071
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,230,000
Farm Payroll	$598,330
Prospect Fees	$4,500
Coach	$300,000
Games Remaining	1
Total Game Expenses	$623,571
Projected Expenses	$623,571
Projected Balance	$27,672,638

Salary Commitment

Year: 2012	$50,828,330
Year: 2013	$35,680,830
Year: 2014	$13,733,330
Year: 2015	$0,000

Zdeno Chara	7,000,000(2)
Matt Cullen	5,500,000(3)
Ryan Miller	4,000,000(1)
Dainius Zubrus	4,000,000(2)
Brendan Morrison	3,750,000(1)
Alexei Morozov	3,500,000(2)
Danil Markov	3,150,000(2)
Kyle Turris	3,000,000(3)
Derian Hatcher	2,750,000(1)
Jozef Stumpel	2,000,000(1)
Andrew Raycroft	1,800,000(3)
Matt Hunwick	1,750,000(3)
Mike Weber	1,500,000(3)
Niklas Bergfors	950,000(2)
Yanick Lehoux	950,000(1)
Michael Sauer	950,000(2)
Mattias Weinhandl	900,000(1)
Ryan Stoa	900,000(2)
Jordan LaVallee	725,000(2)
Daniel Carcillo	605,000(1)
Jonas Junland	550,000(2)

Roman Josi	75,000(3)
Jacob Markstr�m	75,000(2)
Kris Versteeg	75,000(2)
Gerald Coleman	72,500(2)
Yan Stastny	72,500(1)
Arttu Luttinen	65,000(1)
Kristoffer Berglund	55,000(3)
Vojtech Polak	55,000(1)
Zack Smith	53,330(3)

Current Funds	$36,859,155
Home Games Remaining	0
Avg. Attendance	18,882
Avg. Revenue/Game	$1,545,703
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,770,000
Farm Payroll	$841,000
Prospect Fees	$3,000
Coach	$500,000
Games Remaining	2
Total Game Expenses	$647,732
Projected Expenses	$1,295,463
Projected Balance	$35,563,692

Salary Commitment

Year: 2012	$52,611,000
Year: 2013	$33,815,000
Year: 2014	$27,430,000
Year: 2015	$10,250,000

Jason Spezza	7,500,000(3)
Nicklas Lidstrom	6,500,000(1)
Henrik Sedin	6,250,000(5)
Daniel Sedin	5,000,000(3)
Pascal Leclaire	4,500,000(3)
Joffrey Lupul	4,000,000(4)
Jason Smith	3,000,000(1)
Wojtek Wolski	2,400,000(1)
Jarko Immonen	1,500,000(2)
Lars Eller	1,300,000(2)
Al Montoya	1,100,000(1)
Chris Stewart	1,045,000(1)
Kurt Sauer	1,000,000(1)
Nikolai Kulemin	950,000(1)
Kirill Lyamin	900,000(2)
Ivan Baranka	900,000(2)
Adam McQuaid	900,000(1)
Michael Gergen	900,000(2)
Matt Jones	875,000(1)
Peter Regin	700,000(2)
Kris Fredheim	550,000(1)

Kim Johnsson	210,000(1)
Darin Olver	110,000(3)
Brian Elliott	80,000(1)
Marco Scandella	75,000(2)
Alexander Nikulin	75,000(1)
Vili Sopanen	70,000(3)
Steve Werner	61,500(1)
Adam Dennis	55,000(2)
Jake Muzzin	55,000(2)
Richard Petiot	49,500(1)

Current Funds	$19,865,062
Home Games Remaining	1
Avg. Attendance	15,275
Avg. Revenue/Game	$1,410,944
Projected Revenue	$1,410,944

Expenses

Pro Payroll	$51,690,000
Farm Payroll	$547,000
Prospect Fees	$22,500
Coach	$500,000
Games Remaining	2
Total Game Expenses	$643,409
Projected Expenses	$1,286,817
Projected Balance	$19,989,189

Salary Commitment

Year: 2012	$52,237,000
Year: 2013	$29,762,500
Year: 2014	$16,772,500
Year: 2015	$5,500,000

Martin Havlat	5,000,000(1)
Lubomir Visnovsky	5,000,000(2)
Shane Doan	4,500,000(3)
Kyle Wellwood	3,500,000(4)
Rostislav Klesla	3,500,000(1)
Roberto Luongo	3,000,000(1)
Steve Sullivan	3,000,000(1)
Sami Salo	2,500,000(1)
Denis Grebeshkov	2,000,000(3)
Marc-Edouard Vlasic	2,000,000(4)
Jim Vandermeer	2,000,000(2)
Kristofer Westblom	1,750,000(3)
Kyle Chipchura	1,500,000(3)
Duncan Keith	1,500,000(2)
Alexei Emelin	1,500,000(2)
Pavel Vorobiev	1,400,000(3)
Thomas Fleischmann	1,350,000(1)
Tomas Plekanec	1,115,000(1)
Guillaume Latendresse	1,100,000(1)
David Krejci	1,000,000(1)
Mikhail Grabovski	950,000(2)
Ryan O'Byrne	900,000(2)
Evgeny Artyukhin	875,000(2)
Vernon Fiddler	750,000(1)

David Fischer	104,500(1)
Patrick White	95,000(2)
Maxim Lapierre	87,500(2)
Martin Houle	82,500(2)
P.K. Subban	75,000(3)
Alain Goulet	55,000(1)
Olivier Latendresse	47,500(3)

Current Funds	$26,544,000
Home Games Remaining	1
Avg. Attendance	18,600
Avg. Revenue/Game	$1,475,918
Projected Revenue	$1,475,918

Expenses

Pro Payroll	$52,370,000
Farm Payroll	$1,659,280
Prospect Fees	$27,000
Coach	$500,000
Games Remaining	2
Total Game Expenses	$665,320
Projected Expenses	$1,330,641
Projected Balance	$26,689,277

Salary Commitment

Year: 2012	$54,029,280
Year: 2013	$37,488,500
Year: 2014	$26,076,000
Year: 2015	$20,927,000

Brad Richards	7,000,000(4)
Ed Jovanovski	6,000,000(1)
David Legwand	5,175,000(4)
Nikolai Zherdev	5,000,000(2)
Brad Boyes	3,650,000(3)
David LeNeveu	3,450,000(5)
Christian Ehrhoff	3,000,000(5)
Eric Brewer	3,000,000(1)
Niklas Grossman	2,200,000(2)
Riley Holzapfel	2,200,000(4)
Marty Reasoner	1,800,000(1)
Anton Babchuk	1,400,000(1)
Branko Radivojevic	1,300,000(3)
Trent Hunter	1,100,000(2)
Chad LaRose	1,000,000(1)
Igor Mirnov	1,000,000(2)
Vladimir Mihalik	935,000(1)
Tim Brent	885,000(2)
Robert Esche	800,000(2)
Jeff Taffe	500,000(1)
Brad Lukowich	500,000(1)
Jeff Finger	475,000(1)

Jhonas Enroth	125,000(1)
Matt Foy	103,400(1)
Dennis Persson	102,000(4)
Gregory Campbell	100,000(1)
Colin Wilson	95,000(2)
Marc-Andre Cliche	90,000(1)
Wayne Simmonds	89,000(3)
Cam Janssen	80,465(1)
Viatcheslav Trukhno	80,000(2)
Marc Popovic	80,000(1)
Matt Bradley	77,500(2)
Kevin Klein	71,415(1)
Stephane Veilleux	70,000(1)
Eric Godard	65,000(2)
Matt Walker	60,500(1)
Chris Butler	56,000(3)
John Albert	55,000(2)
Andrew Peters	55,000(2)
Jonas Ahnelov	55,000(1)
John Armstrong	54,000(3)
Wade Dubielewicz	50,000(1)
Mark Streit	45,000(1)

Current Funds	$24,440,172
Home Games Remaining	0
Avg. Attendance	18,160
Avg. Revenue/Game	$1,386,250
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,182,500
Farm Payroll	$1,261,865
Prospect Fees	$12,000
Coach	$500,000
Games Remaining	1
Total Game Expenses	$645,809
Projected Expenses	$645,809
Projected Balance	$23,794,363

Salary Commitment

Year: 2012	$52,306,215
Year: 2013	$44,677,500
Year: 2014	$26,030,000
Year: 2015	$15,345,000

Brenden Morrow	5,750,000(2)
Marc Savard	5,150,000(4)
Patrice Bergeron	4,000,000(4)
Tomas Kaberle	3,500,000(3)
Marco Sturm	3,100,000(4)
Vaclav Prospal	3,100,000(2)
R.J. Umberger	3,015,000(4)
Martin Biron	3,000,000(1)
Francois Beauchemin	2,500,000(3)
Patrick Eaves	2,250,000(2)
Andy Rogers	2,000,000(3)
Saku Koivu	1,750,000(2)
Dan Girardi	1,500,000(2)
Michael Frolik	1,500,000(2)
Jason Chimera	1,500,000(2)
Jason Labarbera	1,250,000(3)
Ian White	1,250,000(1)
Josh Gorges	1,250,000(3)
Mike Commodore	1,100,000(1)
Jeff Tambellini	1,017,500(1)
Steve Mccarthy	1,000,000(2)
Kris Newbury	700,000(1)

Martins Karsums	100,000(2)
Ryan Clowe	90,000(1)
Michal Sivek	90,000(1)
Adam Munro	80,465(1)
Lukas Kaspar	80,000(4)
Nicolas Deschamps	75,000(3)
Dan Ellis	75,000(2)
Brandon Bochenski	75,000(2)
Ben Ondrus	73,150(0)
Nathan Davis	72,500(1)
Teemu Laakso	65,000(0)
Robert Earl	63,250(1)
Ryan Shannon	55,000(1)
Derek Dorsett	55,000(1)
Dmitri Vorobiev	55,000(3)
Christian Hanson	55,000(3)
Kenndal McArdle	55,000(1)
Jay Harrison	47,500(2)

Current Funds	$24,027,356
Home Games Remaining	1
Avg. Attendance	16,749
Avg. Revenue/Game	$1,178,182
Projected Revenue	$1,178,182

Expenses

Pro Payroll	$48,125,000
Farm Payroll	$1,169,500
Prospect Fees	$9,000
Coach	$500,000
Games Remaining	2
Total Game Expenses	$607,360
Projected Expenses	$1,214,720
Projected Balance	$23,990,818

Salary Commitment

Year: 2012	$49,294,500
Year: 2013	$42,184,500
Year: 2014	$21,556,750
Year: 2015	$3,275,500

Vesa Toskala	5,000,000(2)
Ryan Smyth	4,800,000(2)
Maxim Afinogenov	4,400,000(3)
Michal Rozsival	4,000,000(3)
Glen Murray	3,500,000(1)
Milan Hejduk	3,000,000(2)
Cory Murphy	2,750,000(3)
Christian Backman	2,200,000(3)
Keven Veilleux	2,000,000(4)
Jiri Hudler	2,000,000(3)
Jonathan Toews	2,000,000(3)
Kevin Weekes	1,750,000(2)
David Tanabe	1,650,000(2)
Dustin Byfuglien	1,650,000(2)
Denis Gauthier	1,350,000(2)
Roman Voloshenko	1,300,000(1)
Matt Pettinger	1,200,000(4)
Steve Ott	1,100,000(1)
Jamie Lundmark	1,000,000(2)
Andrew Ference	1,000,000(1)
Andrew Ebbett	475,000(3)

Ryan Potulny	175,000(3)
Matt Lashoff	130,000(3)
Petri Kontiola	99,000(3)
Adam Pineault	87,700(2)
Alexei Shkotov	82,500(2)
Matt Moulson	77,500(1)
Petr Pohl	77,500(1)
Tomas Pospisil	75,500(4)
Dan Turple	71,000(2)
Janis Sprukts	66,550(2)
Andrei Zubarev	65,000(2)
Doug Murray	55,000(1)
Chad Painchaud	55,000(2)
Mark Mancari	52,250(3)

Current Funds	$20,149,135
Home Games Remaining	1
Avg. Attendance	13,681
Avg. Revenue/Game	$1,114,173
Projected Revenue	$1,114,173

Expenses

Pro Payroll	$50,730,000
Farm Payroll	$1,211,833
Prospect Fees	$31,500
Coach	$500,000
Games Remaining	1
Total Game Expenses	$639,919
Projected Expenses	$639,919
Projected Balance	$20,623,389

Salary Commitment

Year: 2012	$51,941,833
Year: 2013	$28,577,800
Year: 2014	$10,787,750
Year: 2015	$2,000,000

Henrik Zetterberg	6,500,000(1)
Cory Stillman	5,500,000(1)
Rick Dipietro	5,000,000(2)
Brian Rolston	5,000,000(1)
Marc-Andre Bergeron	3,500,000(3)
Scottie Upshall	2,500,000(1)
Bryan McCabe	2,400,000(2)
Andrew Alberts	2,200,000(2)
Lauri Tukonen	2,000,000(3)
Bryan Allen	2,000,000(1)
Kyle Calder	2,000,000(2)
A.J. Thelen	2,000,000(4)
Jordan Leopold	1,750,000(3)
Jason Bacashihua	1,550,000(2)
Joe Pavelski	1,350,000(3)
Paul Martin	1,200,000(2)
David Backes	1,000,000(2)
Alexei Kaigorodov	975,000(2)
Chris Bourque	805,000(1)
Konstantin Pushkarev	750,000(2)
Ville Nieminen	750,000(1)

Doug O'Brien	97,550(2)
Luca Sbisa	95,000(2)
Ilja Nikulin	92,500(2)
Aaron Snow	82,500(1)
Nikita Alexeev	76,533(1)
Jaroslav Svoboda	75,000(1)
Mike Hoeffel	75,000(2)
Bill Sweatt	75,000(1)
Andrei Popov	75,000(2)
Shawn Belle	75,000(2)
Roman Polak	72,500(2)
James Reimer	70,000(2)
Oskar Osala	68,500(3)
Darren Helm	63,000(3)
Dane Byers	62,500(2)
Matt Halischuk	56,250(3)

Current Funds	$24,266,337
Home Games Remaining	1
Avg. Attendance	17,058
Avg. Revenue/Game	$1,388,966
Projected Revenue	$1,388,966

Expenses

Pro Payroll	$52,685,000
Farm Payroll	$695,060
Prospect Fees	$18,000
Coach	$500,000
Games Remaining	2
Total Game Expenses	$657,293
Projected Expenses	$1,314,587
Projected Balance	$24,340,716

Salary Commitment

Year: 2012	$53,380,060
Year: 2013	$32,764,450
Year: 2014	$7,914,450
Year: 2015	$4,000,000

Olli Jokinen	7,000,000(2)
Marian Gaborik	5,500,000(1)
Cam Ward	4,000,000(1)
Jason Williams	4,000,000(4)
Andy McDonald	3,750,000(3)
Petr Sykora	3,500,000(2)
Jack Johnson	2,500,000(2)
Patrik Stefan	2,350,000(2)
Jakub Cutta	2,300,000(2)
Erik Johnson	2,000,000(1)
Erik Cole	2,000,000(1)
Johan Holmqvist	2,000,000(2)
Aaron Johnson	2,000,000(2)
Stephane Robidas	1,750,000(1)
Derek Roy	1,300,000(2)
Nick Foligno	1,250,000(1)
Christoph Schubert	1,250,000(1)
Jack Skille	1,045,000(1)
Dan Collins	900,000(2)
Richie Regehr	825,000(1)
Ben Wright	750,000(2)
Ben Walter	715,000(1)

Greg Nemisz	95,000(2)
Stefan Ruzicka	90,750(1)
Johan Franzen	85,000(2)
Staffan Kronwall	79,860(1)
Karl Stewart	70,000(2)
Jordan Sigalet	55,000(1)
Denis Kazionov	55,000(1)
David Ullstrom	55,000(3)
Grant McNeill	55,000(3)
Corey Locke	54,450(3)

Current Funds	$18,878,713
Home Games Remaining	1
Avg. Attendance	12,912
Avg. Revenue/Game	$1,184,927
Projected Revenue	$1,184,927

Expenses

Pro Payroll	$44,250,000
Farm Payroll	$578,000
Prospect Fees	$37,500
Coach	$500,000
Games Remaining	2
Total Game Expenses	$553,238
Projected Expenses	$1,106,476
Projected Balance	$18,957,164

Salary Commitment

Year: 2012	$44,828,000
Year: 2013	$22,930,000
Year: 2014	$13,500,000
Year: 2015	$7,000,000

Daniel Briere	5,500,000(1)
Ales Kotalik	5,150,000(1)
Sergei Samsonov	4,300,000(2)
Ray Emery	4,000,000(4)
Alexandre Picard	3,500,000(3)
Nicklas Backstrom	3,000,000(5)
Joni Pitkanen	2,500,000(1)
Kurtis Foster	1,800,000(1)
Brian Strait	1,750,000(3)
Jarkko Ruutu	1,700,000(1)
Jason King	1,500,000(2)
Maxim Kondratiev	1,250,000(3)
Mathieu Dandenault	1,250,000(2)
Steven Reinprecht	1,200,000(1)
Valtteri Filppula	1,200,000(2)
Corey Crawford	1,000,000(1)
Kevin Shattenkirk	950,000(1)
Brad Richardson	950,000(2)
Maxime Talbot	750,000(1)
Andreas Thuresson	550,000(1)
Erik Westrum	450,000(1)

John Carlson	95,000(2)
Olivier Michaud	88,000(1)
Chris Holt	80,000(2)
Igor Makarov	75,000(1)
Bruce Graham	75,000(1)
Jeff Zatkoff	55,000(1)
Cade Fairchild	55,000(2)
Kevin Porter	55,000(1)

Current Funds	$26,696,357
Home Games Remaining	1
Avg. Attendance	14,962
Avg. Revenue/Game	$1,361,110
Projected Revenue	$1,361,110

Expenses

Pro Payroll	$52,545,000
Farm Payroll	$1,307,550
Prospect Fees	$34,500
Coach	$300,000
Games Remaining	2
Total Game Expenses	$660,818
Projected Expenses	$1,321,635
Projected Balance	$26,735,832

Salary Commitment

Year: 2012	$53,696,350
Year: 2013	$38,502,500
Year: 2014	$22,242,500
Year: 2015	$11,115,000

Brian Gionta	7,000,000(2)
Patrik Elias	7,000,000(1)
Scott Gomez	6,500,000(4)
Martin Skoula	4,615,000(4)
Jay Mckee	3,500,000(2)
Alexander Steen	2,750,000(1)
Ty Wishart	2,500,000(3)
Nicholas Boynton	2,450,000(3)
T.J. Oshie	2,250,000(3)
Kevin Nastiuk	2,000,000(3)
Jeff Woywitka	2,000,000(1)
Krystofer Kolanos	1,500,000(1)
Kyle Cumiskey	1,500,000(3)
Jani Rita	1,150,000(2)
Eric Nystrom	1,105,000(2)
Craig Adams	1,050,000(2)
Luke Schenn	950,000(2)
Manny Fernandez	850,000(1)
Jeff Halpern	775,000(2)
Chris Terry	550,000(2)
Louie Caporusso	550,000(1)

Richard Matvichuk	120,000(1)
Radoslav Suchy	110,000(1)
Jay McClement	102,850(1)
Mario Scalzo	100,000(3)
Ryan Russell	95,000(3)
Zach Hamill	87,500(3)
Michael Neuwirth	85,000(3)
Tuomas Pihlman	83,050(0)
Joey Tenute	73,150(0)
Alexandre R. Picard	70,000(2)
Darcy Hordichuk	60,000(3)
Anton Khudobin	56,000(1)
David Meckler	55,000(1)
Travis Erstad	55,000(2)
Daren Machesney	55,000(2)
Mario Kempe	55,000(1)
Riku Hahl	45,000(1)

Current Funds	$18,760,511
Home Games Remaining	1
Avg. Attendance	16,799
Avg. Revenue/Game	$1,322,406
Projected Revenue	$1,322,406

Expenses

Pro Payroll	$51,514,000
Farm Payroll	$1,336,250
Prospect Fees	$18,000
Coach	$250,000
Games Remaining	3
Total Game Expenses	$647,784
Projected Expenses	$1,943,351
Projected Balance	$18,139,566

Salary Commitment

Year: 2012	$52,850,250
Year: 2013	$39,857,700
Year: 2014	$25,812,000
Year: 2015	$12,500,000

Ilya Kovalchuk	8,000,000(5)
Rick Nash	6,000,000(1)
Ossi Vaananen	4,500,000(5)
Jason Arnott	4,000,000(2)
Antoine Vermette	4,000,000(3)
Kari Lehtonen	3,250,000(3)
Dmitri Kalinin	3,135,000(2)
Radim Vrbata	3,000,000(3)
Rostislav Olesz	2,500,000(3)
Alexander Radulov	2,250,000(1)
Alexander Auld	1,980,000(2)
Matt Carle	1,400,000(2)
Jeff Schultz	1,250,000(1)
Toni Lydman	1,250,000(1)
Wes O'Neill	1,150,000(2)
Andy Greene	1,029,000(2)
Loui Eriksson	975,000(2)
Eric Chouinard	770,000(1)
David Booth	625,000(1)
Zenon Konopka	450,000(1)

Marek Zagrapan	110,500(2)
Alexander Perezhogin	110,000(1)
Justin Abdelkader	100,000(3)
Jeff Glass	97,500(2)
Joe Ryan	95,550(2)
Jakub Petruzalek	87,500(3)
Jonathan Ferland	77,550(1)
Simon Danis-Pepin	75,000(3)
Miroslav Kopriva	73,150(2)
Viacheslav Buravchikov	71,000(3)
Nolan Baumgartner	65,000(1)
Michael Funk	63,500(3)
Jason Gregoire	55,000(3)
Chad Rau	55,000(3)
Jan Mursak	55,000(1)
Gustav Nyquist	55,000(3)
Tomas Malec	45,000(1)
Jeff Frazee	45,000(1)

Current Funds	$23,987,338
Home Games Remaining	1
Avg. Attendance	14,928
Avg. Revenue/Game	$1,335,868
Projected Revenue	$1,335,868

Expenses

Pro Payroll	$49,205,000
Farm Payroll	$1,327,300
Prospect Fees	$13,500
Coach	$300,000
Games Remaining	3
Total Game Expenses	$620,071
Projected Expenses	$1,860,212
Projected Balance	$23,462,994

Salary Commitment

Year: 2012	$50,532,300
Year: 2013	$26,843,500
Year: 2014	$11,166,000
Year: 2015	$7,500,000

Pavel Datsyuk	7,500,000(5)
Chris Pronger	6,500,000(2)
Scott Niedermayer	6,000,000(1)
J-S Giguere	4,000,000(1)
Jussi Jokinen	3,000,000(2)
Mike Van ryn	3,000,000(1)
Nathan Horton	2,500,000(1)
Cory Schneider	2,000,000(3)
Pascal Dupuis	2,000,000(1)
Mikael Samuelsson	2,000,000(2)
Brian Sutherby	1,500,000(2)
Corey Perry	1,450,000(1)
Taylor Pyatt	1,300,000(2)
Mathieu Biron	1,250,000(3)
Devin Setoguchi	1,100,000(1)
Mike Green	1,050,000(1)
Alexander Edler	1,000,000(1)
Colton Gillies	950,000(2)
Brian Campbell	555,000(1)
Kristian Huselius	550,000(1)

Alexandre Burrows	100,000(3)
Alex Goligoski	97,500(2)
Mattias Tedenby	95,000(3)
Max Pacioretty	95,000(1)
Craig Andersson	65,000(2)
Juha-Matti Aaltonen	65,000(1)
Ilya Zubov	64,350(1)
David Steckel	60,000(3)
Pavel Valentenko	56,000(3)
Justin Azevedo	55,000(2)
Kevin Dallman	55,000(2)
Blair Betts	55,000(3)
Fedor Fedorov	55,000(2)
Oleg Saprykin	55,000(1)
Nathan Paetsch	54,450(1)
Alexei Semenov	50,000(1)
Dustin Jeffrey	50,000(3)
Yann Danis	50,000(1)
Troy Brouwer	50,000(2)
Kip Brennan	50,000(2)
Andy Chiodo	50,000(1)

Current Funds	$20,132,079
Home Games Remaining	2
Avg. Attendance	13,085
Avg. Revenue/Game	$1,199,474
Projected Revenue	$2,398,948

Expenses

Pro Payroll	$48,125,000
Farm Payroll	$1,061,150
Prospect Fees	$27,000
Coach	$300,000
Games Remaining	3
Total Game Expenses	$603,819
Projected Expenses	$1,811,457
Projected Balance	$20,719,570

Salary Commitment

Year: 2012	$49,186,150
Year: 2013	$29,145,650
Year: 2014	$21,462,500
Year: 2015	$9,625,000

Josh Harding	5,250,000(4)
Daymond Langkow	5,000,000(3)
Shawn Horcoff	4,500,000(1)
Jaromir Jagr	3,500,000(1)
Ray Whitney	3,500,000(1)
Filip Kuba	3,250,000(1)
Andre Kostitsyn	3,000,000(2)
Stefan Legein	2,250,000(4)
Bobby Hughes	2,000,000(3)
Mark Fistric	2,000,000(3)
Ladislav Smid	2,000,000(4)
Sean Bergenheim	1,800,000(1)
Cole Jarrett	1,400,000(3)
Jakub Kindl	1,350,000(3)
Marc-Antoine Pouliot	1,300,000(2)
Cory Emmerton	1,200,000(2)
Chuck Kobasew	1,000,000(1)
John Mitchell	875,000(2)
Yuri Alexandrov	850,000(1)
Johnny Oduya	750,000(2)
Tobias Enstrom	750,000(1)
J-S Aubin	600,000(1)

Kevin Quick	125,000(4)
Marcel Hossa	95,550(2)
Justin Peters	95,000(2)
Chad Johnson	87,500(3)
Rob Globke	77,550(2)
Liam Reddox	77,500(2)
Oscar Mollar	75,000(2)
Nick Tarnasky	72,550(2)
Karri Ramo	65,000(2)
Radim Ostrcil	65,000(1)
Vladimir Zharkov	60,500(1)
Oliver Setzinger	55,000(1)
John Degray	55,000(1)
Tomas Marcinko	55,000(1)

Current Funds	$33,516,260
Home Games Remaining	1
Avg. Attendance	17,397
Avg. Revenue/Game	$1,623,167
Projected Revenue	$1,623,167

Expenses

Pro Payroll	$52,410,000
Farm Payroll	$856,000
Prospect Fees	$7,500
Coach	$300,000
Games Remaining	2
Total Game Expenses	$653,335
Projected Expenses	$1,306,671
Projected Balance	$33,832,756

Salary Commitment

Year: 2012	$53,266,000
Year: 2013	$29,762,500
Year: 2014	$8,852,500
Year: 2015	$6,500,000

Todd Bertuzzi	6,000,000(2)
Eric Staal	5,500,000(2)
Vincent Lecavalier	5,500,000(1)
Mike Comrie	4,200,000(2)
Marek Malik	4,000,000(1)
Tom Poti	4,000,000(1)
Marc Staal	3,500,000(5)
David Vyborny	3,250,000(1)
Karl Alzner	3,000,000(5)
Kyle Mclaren	2,500,000(2)
Jaroslav Halak	2,000,000(3)
Jiri Tlusty	1,750,000(2)
Marcus Nilson	1,400,000(1)
Radek Dvorak	910,000(1)
Michael Rupp	850,000(1)
Niko Kapanen	750,000(1)
Peter Schaefer	750,000(1)
Brad Winchester	750,000(1)
Brett Carson	700,000(2)
Mikael Tellqvist	550,000(1)
Kris Russell	550,000(1)

Jordan Eberle	95,000(3)
Tyler Ennis	95,000(3)
Mark Eaton	90,000(1)
Alex Pietrangelo	87,500(3)
Cody Bass	75,000(2)
Jared Staal	75,000(2)
Patrick Wiercioch	75,000(3)
Evgeny Grachev	55,000(2)
Cody Wild	55,000(1)
Daniel Lacosta	55,000(2)
Jean-Phillipe Levasseu	53,500(1)
Jozef Balej	45,000(1)

Current Funds	$22,792,047
Home Games Remaining	1
Avg. Attendance	17,946
Avg. Revenue/Game	$1,340,026
Projected Revenue	$1,340,026

Expenses

Pro Payroll	$52,045,000
Farm Payroll	$565,000
Prospect Fees	$6,000
Coach	$300,000
Games Remaining	2
Total Game Expenses	$645,317
Projected Expenses	$1,290,634
Projected Balance	$22,841,439

Salary Commitment

Year: 2012	$52,610,000
Year: 2013	$29,815,000
Year: 2014	$22,550,000
Year: 2015	$18,700,000

Mark Parrish	6,750,000(1)
Patrick Marleau	6,500,000(1)
Cristobal Huet	6,000,000(4)
Jean-Pierre Dumont	5,000,000(5)
Brooks Orpik	3,350,000(3)
Marek Zidlicky	3,000,000(2)
Jiri Fischer	3,000,000(1)
Jonathan Sigalet	2,500,000(4)
Matt Niskanen	2,000,000(4)
Igor Grigorenko	2,000,000(4)
Jere Lehtinen	2,000,000(2)
Steve Bernier	1,850,000(2)
Kirk Maltby	1,600,000(1)
Brian Finley	1,400,000(1)
Martin Samuelsson	1,200,000(5)
Clarke MacArthur	1,000,000(1)
Angelo Esposito	950,000(1)
Manny Malhotra	950,000(1)
Brendan Bell	500,000(3)
Aaron Rome	495,000(1)

Josh Bailey	95,000(2)
Tyler Cuma	95,000(2)
Colten Teubert	95,000(2)
Trevor Cann	75,000(2)
T.J. Galiardi	75,000(1)
Carl Soderberg	75,000(1)
Cal Clutterbuck	55,000(2)

Current Funds	$15,429,315
Home Games Remaining	2
Avg. Attendance	14,685
Avg. Revenue/Game	$1,195,423
Projected Revenue	$2,390,846

Expenses

Pro Payroll	$51,271,560
Farm Payroll	$1,710,400
Prospect Fees	$9,000
Coach	$500,000
Games Remaining	3
Total Game Expenses	$652,329
Projected Expenses	$1,956,986
Projected Balance	$15,863,175

Salary Commitment

Year: 2012	$52,981,960
Year: 2013	$31,256,500
Year: 2014	$19,434,500
Year: 2015	$7,495,000

Alexander Ovechkin	7,500,000(1)
Richard Zednik	4,750,000(1)
Petr Cajanek	3,500,000(1)
Willie Mitchell	3,250,000(2)
Tom Preissing	3,000,000(2)
Ryan Suter	3,000,000(4)
Paul Stastny	3,000,000(3)
Anton Volchenkov	2,700,000(3)
Bobby Ryan	2,500,000(4)
Andrew Ladd	2,000,000(3)
Colby Armstrong	1,800,000(4)
Matthew Stajan	1,500,000(1)
Michael Grabner	1,500,000(1)
Chris Neil	1,500,000(2)
Curtis Sanford	1,250,000(2)
Tuukka Rask	1,200,000(1)
Marcel Goc	1,011,560(1)
Andreas Nodl	1,000,000(3)
Anthony Stewart	1,000,000(2)
Brandon Sutter	950,000(2)
Thomas McCollum	875,000(3)
Joe Dipenta	800,000(3)
Matthew Corrente	585,000(3)
Kirill Starkov	550,000(2)
Kyle Medvec	550,000(3)

T. J. Hensick	110,000(3)
Rick Rypien	100,000(5)
Marc Methot	100,000(3)
Jeremy Williams	95,000(4)
Jesse Joensuu	92,000(2)
Brian Pothier	90,000(2)
Brandon Dubinsky	85,500(1)
Tomas Kana	85,000(1)
Chris Durand	82,500(1)
Garth Murray	80,000(1)
Ruslan Bashkirov	75,000(2)
Akim Aliu	75,000(1)
Alexei Smirnov	71,500(1)
Sebastien Caron	70,000(1)
Michael Vernace	65,000(2)
Mike Zigomanis	61,500(1)
Theo Peckham	56,000(3)
David Jones	55,000(3)
Kelsey Tessier	55,000(3)
Nigel Williams	53,500(3)
Patrick Davis	51,700(1)
Mathieu Aubin	51,200(1)
Victor Oreskovich	50,000(1)

Current Funds	$21,358,299
Home Games Remaining	1
Avg. Attendance	17,310
Avg. Revenue/Game	$1,412,345
Projected Revenue	$1,412,345

Expenses

Pro Payroll	$49,995,000
Farm Payroll	$845,000
Prospect Fees	$27,000
Coach	$500,000
Games Remaining	3
Total Game Expenses	$626,427
Projected Expenses	$1,879,280
Projected Balance	$20,891,364

Salary Commitment

Year: 2012	$50,840,000
Year: 2013	$41,732,250
Year: 2014	$27,853,750
Year: 2015	$20,185,000

Peter Forsberg	6,000,000(2)
Simon Gagne	5,000,000(5)
Christopher Higgins	4,000,000(5)
Braydon Coburn	3,750,000(4)
Tim Connolly	3,750,000(2)
Brendan Witt	3,050,000(1)
Colin White	3,000,000(3)
Matt Greene	3,000,000(5)
Jeff Carter	3,000,000(4)
Henrik Lundqvist	2,800,000(1)
Steven Wagner	2,500,000(3)
Ryan Kesler	2,000,000(2)
Dustin Penner	1,200,000(1)
Jordan Tootoo	1,200,000(4)
Todd Fedoruk	1,100,000(3)
Ryan Parent	1,050,000(1)
Drew Stafford	1,045,000(2)
Marc Chouinard	950,000(1)
Jonas Hiller	850,000(2)
Freddy Meyer	750,000(3)

Nigel Dawes	135,000(5)
T.J. Fast	100,000(4)
Antti Miettinen	92,500(2)
Keaton Ellerby	87,500(3)
Ben Bishop	85,000(3)
Claude Giroux	85,000(2)
Mitch Wahl	75,000(3)
Nick Spaling	71,250(3)
Brett Skinner	57,750(1)
Nick Palmieri	56,000(2)

Current Funds	$18,253,385
Home Games Remaining	1
Avg. Attendance	14,840
Avg. Revenue/Game	$1,214,399
Projected Revenue	$1,214,399

Expenses

Pro Payroll	$50,300,000
Farm Payroll	$923,500
Prospect Fees	$24,000
Coach	$500,000
Games Remaining	3
Total Game Expenses	$631,067
Projected Expenses	$1,893,201
Projected Balance	$17,574,583

Salary Commitment

Year: 2012	$51,130,000
Year: 2013	$31,585,000
Year: 2014	$13,970,000
Year: 2015	$5,000,000

Jarome Iginla	7,500,000(3)
Robyn Regehr	5,000,000(4)
Dion Phaneuf	4,000,000(1)
Miikka Kiprusoff	4,000,000(1)
Paul Kariya	3,500,000(2)
Craig Conroy	3,300,000(1)
Jason Pominville	3,000,000(2)
Matthew Lombardi	3,000,000(2)
Robert Nilsson	2,550,000(1)
Samuel Pahlsson	1,650,000(2)
Hal Gill	1,550,000(2)
John Erskine	1,150,000(2)
Kristian Kudroc	1,000,000(1)
Andrej Sekera	1,000,000(3)
Dustin Boyd	1,000,000(1)
Kevin Bieksa	1,000,000(1)
Steven Stamkos	950,000(2)
Petr Kalus	950,000(2)
Jeremy Colliton	900,000(2)
Tom Pyatt	750,000(2)
Dan Paille	750,000(1)
Dennis Seidenberg	700,000(1)
Robin Figren	550,000(1)
Tyson Sexsmith	550,000(1)

Jamie McGinn	95,000(3)
Michael Del Zotto	95,000(3)
Alex Bourret	93,500(0)
Alexander Vasyunov	90,000(1)
Nikita Filatov	87,500(3)
Chet Pickard	87,500(3)
Matt Ellison	75,000(2)
Taylor Ellington	75,000(2)
Aki Seitsonen	65,000(2)
Denis Reul	55,000(1)
Vinny Saponari	55,000(3)
Adam Pardy	50,000(3)

Current Funds	$22,475,408
Home Games Remaining	2
Avg. Attendance	16,666
Avg. Revenue/Game	$1,359,063
Projected Revenue	$2,718,126

Expenses

Pro Payroll	$50,540,000
Farm Payroll	$749,670
Prospect Fees	$13,500
Coach	$300,000
Games Remaining	3
Total Game Expenses	$629,307
Projected Expenses	$1,887,921
Projected Balance	$23,305,613

Salary Commitment

Year: 2012	$51,289,670
Year: 2013	$41,494,670
Year: 2014	$23,219,670
Year: 2015	$14,000,000

Ales Hemsky	7,000,000(3)
Marc-Andre Fleury	7,000,000(4)
Michael Peca	5,000,000(2)
Dan Hamhuis	4,000,000(4)
Scott Hartnell	3,500,000(2)
Josef Melichar	3,000,000(2)
Scott Hannan	3,000,000(1)
Andrew Cogliano	3,000,000(4)
Chris Kunitz	2,750,000(2)
Tom Gilbert	2,000,000(3)
Tim Gleason	1,500,000(2)
Lukas Krajicek	1,500,000(1)
Fredrik Sjostrom	1,100,000(1)
Robbie Schremp	1,100,000(1)
Kyle Brodziak	975,000(2)
Bobby Sanguinetti	850,000(1)
Fredrik Johansson	800,000(2)
Cal O'Reilly	750,000(2)
Jeff Petry	750,000(1)
Jannik Hansen	515,000(1)
Brent Johnson	450,000(1)

Colin McDonald	100,000(1)
Devan Dubnyk	98,420(3)
Patrik Berglund	95,000(1)
Jeff Drouin-Deslaurier	90,000(1)
Vince Bellissimo	80,000(1)
Nikolai Lemtyugov	75,000(1)
Kevin Marshall	66,250(3)
Robert Bortuzzo	55,000(3)
Tom Fritsche	45,000(1)
Zdenek Bahensky	45,000(1)

Current Funds	$19,819,777
Home Games Remaining	1
Avg. Attendance	15,307
Avg. Revenue/Game	$1,245,238
Projected Revenue	$1,245,238

Expenses

Pro Payroll	$38,543,200
Farm Payroll	$1,052,660
Prospect Fees	$12,000
Coach	$500,000
Games Remaining	2
Total Game Expenses	$489,120
Projected Expenses	$978,240
Projected Balance	$20,086,775

Salary Commitment

Year: 2012	$39,595,860
Year: 2013	$27,306,500
Year: 2014	$8,858,500
Year: 2015	$5,200,000

Mattias Ohlund	6,000,000(2)
Mike Ribeiro	4,000,000(4)
Nikolai Khabibulin	4,000,000(1)
Vitaly Vishnevsky	3,500,000(2)
Joe Corvo	2,500,000(2)
Benoit Pouliot	1,415,700(1)
Sergei Kostsitsyn	1,350,000(3)
Josef Vasicek	1,333,000(1)
Jim O'Brien	1,250,000(2)
Johnny Boychuk	1,200,000(4)
Petr Prucha	1,200,000(2)
Brian Lee	1,149,500(1)
Raffi Torres	1,100,000(3)
Mikko Koivu	1,045,000(1)
Brooks Laich	1,000,000(1)
Georges Laraque	1,000,000(1)
Justin Pogge	1,000,000(1)
Danny Irmen	975,000(3)
James Neal	950,000(2)
Cory Sarich	950,000(2)
Taylor Chorney	950,000(2)
Perttu Lindgren	675,000(2)

Milan Bartovic	200,000(2)
Petteri Nokelainen	136,950(1)
Alexei Ponikarovsky	110,500(2)
Mark Mitera	95,000(2)
Jimmy Howard	90,000(3)
Timofei Shishkanov	86,710(1)
Bruno St-Jacques	85,000(3)
Michal Repik	75,000(1)
Reto Berra	67,500(2)
Brad Marchand	58,500(3)
Erik Reitz	47,500(1)

Current Funds	$17,606,235
Home Games Remaining	1
Avg. Attendance	16,314
Avg. Revenue/Game	$1,328,771
Projected Revenue	$1,328,771

Expenses

Pro Payroll	$51,510,000
Farm Payroll	$921,550
Prospect Fees	$25,500
Coach	$500,000
Games Remaining	2
Total Game Expenses	$645,818
Projected Expenses	$1,291,635
Projected Balance	$17,643,371

Salary Commitment

Year: 2012	$52,431,550
Year: 2013	$29,220,000
Year: 2014	$19,887,500
Year: 2015	$8,750,000

Mike Johnson	6,750,000(1)
Peter Budaj	6,250,000(4)
Michael Ryder	4,500,000(2)
Mike Komisarek	3,500,000(3)
Sergei Gonchar	3,500,000(1)
Michal Handzus	3,000,000(1)
Andrei Markov	2,750,000(3)
Fedor Tyutin	2,600,000(1)
Matt Smaby	2,500,000(5)
Juraj Simek	2,250,000(3)
Juraj Kolnik	1,500,000(2)
Dave Bolland	1,500,000(2)
Chad Kilger	1,500,000(2)
Mathieu Garon	1,500,000(1)
Michel Ouellet	1,250,000(3)
Chad Denny	975,000(3)
James VanRiemsdyk	950,000(1)
Sam Gagner	950,000(1)
David Perron	950,000(1)
Ryan McDonagh	950,000(1)
Mikael Backlund	950,000(1)
Erik Christensen	935,000(1)

Jake Gardiner	95,000(3)
Mikkel Boedker	87,500(3)
Michael Carman	80,000(2)
Tomas Zaborsky	80,000(3)
Aaron Palushaj	75,000(2)
Alexander Killorn	75,000(3)
Luke Adam	75,000(3)
Peter Delmas	75,000(2)
Michael Garnett	66,550(1)
Harrison Reed	55,000(1)
Alec Martinez	55,000(1)
Rhett Rakhshani	55,000(2)
Matt Zaba	47,500(2)

Current Funds	$22,819,421
Home Games Remaining	1
Avg. Attendance	15,299
Avg. Revenue/Game	$1,303,591
Projected Revenue	$1,303,591

Expenses

Pro Payroll	$52,780,000
Farm Payroll	$999,500
Prospect Fees	$27,000
Coach	$500,000
Games Remaining	2
Total Game Expenses	$662,274
Projected Expenses	$1,324,549
Projected Balance	$22,798,463

Salary Commitment

Year: 2012	$53,779,500
Year: 2013	$44,596,000
Year: 2014	$29,395,000
Year: 2015	$18,010,000

Gilbert Brule	6,000,000(4)
Jonathan Cheechoo	6,000,000(2)
Ryan Malone	4,500,000(3)
Milan Jurcina	4,000,000(4)
Patrick O'Sullivan	4,000,000(2)
Brian Rafalski	3,500,000(1)
Marc Denis	3,250,000(1)
Anze Kopitar	3,000,000(4)
Jarret Stoll	3,000,000(3)
Pierre-Marc Bouchard	3,000,000(4)
Brian Boyle	1,750,000(4)
Pekka Rinne	1,750,000(2)
Bruno Gervais	1,700,000(2)
Adam Mair	1,500,000(3)
Jakub Klepis	1,000,000(3)
Nolan Yonkman	1,000,000(1)
Drew Doughty	875,000(3)
Derek Boogaard	850,000(2)
Anton Stralman	565,000(1)
Mikko Lehtonen	555,000(1)
Casey Borer	510,000(3)
Chris Conner	475,000(2)

Thomas Greiss	175,000(4)
Niklas Kronwall	143,000(1)
Lauri Korpikoski	110,000(1)
Alex Henry	100,000(2)
Charlie Stephens	85,000(4)
David Moss	80,000(2)
Nico Sacchetti	75,000(2)
Dwight King	61,000(2)
Konstantin Koltsov	60,500(1)
John Negrin	55,000(2)
Jonathan Quick	55,000(2)

Current Funds	$25,508,825
Home Games Remaining	1
Avg. Attendance	17,157
Avg. Revenue/Game	$1,544,961
Projected Revenue	$1,544,961

Expenses

Pro Payroll	$51,412,000
Farm Payroll	$917,500
Prospect Fees	$1,500
Coach	$500,000
Games Remaining	2
Total Game Expenses	$644,280
Projected Expenses	$1,288,561
Projected Balance	$25,765,225

Salary Commitment

Year: 2012	$52,329,500
Year: 2013	$44,981,000
Year: 2014	$25,805,000
Year: 2015	$3,000,000

Joe Thornton	8,000,000(3)
Dany Heatley	7,000,000(2)
Paul Mara	5,250,000(2)
Carey Price	5,000,000(3)
Martin Erat	4,250,000(3)
Chris Phillips	3,500,000(2)
Andrej Meszaros	3,000,000(3)
Danny Fritsche	3,000,000(4)
Danny Syvret	2,100,000(2)
Dustin Brown	2,000,000(3)
Nik Antropov	1,200,000(1)
Ladislav Nagy	1,000,000(1)
Petr Vrana	900,000(2)
Brian Boucher	850,000(1)
Barry Tallackson	750,000(1)
Denis Arkhipov	700,000(1)
Jochen Hecht	700,000(1)
Mike Lundin	637,000(1)
Kent Huskins	600,000(1)
Frans Nielsen	500,000(3)
Derek Meech	475,000(1)

Tyler Arnason	110,000(2)
Mason Raymond	97,500(1)
Alexander Svitov	77,000(1)
Igor Radulov	75,000(2)
Clayton Stoner	61,000(2)
Ryan Caldwell	60,000(2)
Tom Kostopoulos	60,000(2)
Greg Jacina	60,000(2)
Andy Hilbert	55,000(1)
Linus Omark	55,000(3)
Vasily Koshechkin	55,000(1)
Mark Santorelli	55,000(1)
Kamil Kreps	49,500(1)
Mike Mottau	47,500(1)

Current Funds	$21,755,672
Home Games Remaining	1
Avg. Attendance	13,131
Avg. Revenue/Game	$1,151,578
Projected Revenue	$1,151,578

Expenses

Pro Payroll	$47,490,000
Farm Payroll	$893,750
Prospect Fees	$21,000
Coach	$300,000
Games Remaining	2
Total Game Expenses	$593,960
Projected Expenses	$1,187,921
Projected Balance	$21,719,329

Salary Commitment

Year: 2012	$48,210,000
Year: 2013	$37,035,000
Year: 2014	$19,225,000
Year: 2015	$4,750,000

Pavol Demitra	4,750,000(2)
Dean Mcammond	4,250,000(1)
Miroslav Satan	4,000,000(2)
Jan Bulis	3,900,000(3)
Garnet Exelby	3,100,000(2)
Steve Eminger	3,000,000(3)
Matthew Spiller	2,750,000(4)
Peter Mueller	2,500,000(3)
Tuomo Ruutu	2,250,000(2)
Karel Rachunek	2,100,000(1)
Ryan O'Marra	2,050,000(3)
Derick Brassard	2,000,000(3)
Tyler Kennedy	2,000,000(4)
Jose Theodore	1,350,000(2)
Tomas Surovy	1,300,000(1)
Shane O'Brien	1,250,000(2)
Carl Sneep	1,000,000(2)
David Hale	940,000(1)
Ondrej Pavelec	900,000(1)
Blake Wheeler	875,000(3)
Danny Richmond	750,000(1)
Travis Moen	475,000(1)

Bredan Smith	95,000(1)
Johan Fransson	90,750(0)
Doug Lynch	83,000(0)
Francois Bouchard	75,000(1)
Patrice Cormier	75,000(3)
Jake Allen	75,000(3)
Ondrej Fiala	75,000(1)
Jake Hansen	55,000(1)
Mitch Fadden	55,000(1)
Spencer Machacek	55,000(2)
Justin Jokinen	55,000(2)
Nolan Schaefer	55,000(1)
Wade Belak	50,000(1)

Current Funds	$32,958,320
Home Games Remaining	2
Avg. Attendance	17,757
Avg. Revenue/Game	$1,781,224
Projected Revenue	$3,562,448

Expenses

Pro Payroll	$50,625,000
Farm Payroll	$642,000
Prospect Fees	$19,500
Coach	$300,000
Games Remaining	2
Total Game Expenses	$629,104
Projected Expenses	$1,258,207
Projected Balance	$35,262,561

Salary Commitment

Year: 2012	$51,267,000
Year: 2013	$37,242,000
Year: 2014	$23,037,000
Year: 2015	$13,500,000

Alexander Frolov	6,000,000(5)
Matt Cooke	6,000,000(2)
Justin Williams	6,000,000(4)
Marty Turco	5,500,000(1)
Derek Morris	4,500,000(2)
Martin Hanzal	3,150,000(3)
Stanislav Chistov	3,000,000(1)
Shea Weber	3,000,000(3)
Bill Thomas	1,500,000(3)
Randy Jones	1,500,000(4)
Steve Begin	1,000,000(2)
Jonathan Bernier	1,000,000(3)
Patrick Sharp	1,000,000(1)
Rhett Warrener	1,000,000(1)
Joel Perrault	1,000,000(2)
Logan Couture	950,000(1)
Keith Yandle	900,000(2)
Enver Lisin	850,000(1)
Bryce Lampman	800,000(3)
Josh Gratton	725,000(2)
Rob Davison	700,000(1)
Trevor Letowski	550,000(1)

Steve Staios	135,000(1)
James Wisniewski	115,000(1)
Branislav Mezei	87,000(3)
Mark Smith	80,000(2)
Tobias Stephan	75,000(1)
Nate Guenin	55,000(1)
Michael Leighton	50,000(1)
Reed Low	45,000(1)

Current Funds	$24,359,136
Home Games Remaining	1
Avg. Attendance	16,644
Avg. Revenue/Game	$1,158,748
Projected Revenue	$1,158,748

Expenses

Pro Payroll	$50,950,000
Farm Payroll	$591,000
Prospect Fees	$6,000
Coach	$300,000
Games Remaining	2
Total Game Expenses	$632,280
Projected Expenses	$1,264,561
Projected Balance	$24,253,323

Salary Commitment

Year: 2012	$51,541,000
Year: 2013	$40,850,500
Year: 2014	$18,160,500
Year: 2015	$4,000,000

Martin StLouis	6,000,000(2)
Tomas Vokoun	6,000,000(3)
John Madden	4,500,000(1)
Brent Burns	4,000,000(2)
Barret Jackman	4,000,000(4)
Ron Hainsey	4,000,000(3)
Markus Naslund	4,000,000(2)
Kimmo Timonen	3,000,000(1)
Jamie Langenbrunner	3,000,000(2)
Kyle Okposo	2,000,000(3)
Jakub Voracek	2,000,000(2)
Lars Jonsson	1,500,000(2)
Johannes Salmonsson	1,300,000(3)
Riku Helenius	1,250,000(2)
Bryan Little	850,000(1)
Jamie McBain	750,000(2)
Cody Goloubef	750,000(3)
Ryan Craig	750,000(1)
Dana Tyrell	750,000(1)
Drayson Bowman	550,000(1)

Kyle Beach	95,000(2)
Nick Petrecki	95,000(1)
Erik Karlsson	95,000(2)
Semen Varlamov	85,000(1)
Ben Eager	60,500(1)
Alex Grant	55,500(3)
Ondrej Roman	55,000(3)
Mikhail Yakubov	50,000(1)