Current Funds	-$396,551,492
Home Games Remaining	39
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$37,440,000

Expenses

Pro Payroll	$69,690,003
Farm Payroll	$1,035,101
Prospect Fees	$0,000
Coach	$329,408
Games Remaining	77
Total Game Expenses	$845,887
Projected Expenses	$65,133,303
Projected Balance	-$424,244,795

Salary Commitment

Year: 8	$70,725,104
Year: 9	$40,835,001
Year: 10	$20,400,000
Year: 11	$7,140,000

Brandon Larmer	8,000,000(3)
Marko Bennett	8,000,000(1)
Konstantyn Balabanov	6,750,000(2)
Korey Richardson	6,240,000(1)
Mikael Micksora	5,500,000(1)
Kaiden Kennedy	5,300,000(5)
Peter Brown	4,300,001(2)
Nick Totti	4,000,000(3)
Tim Coruthers	4,000,000(1)
Aleksander Zavarov	3,400,000(2)
Siri Suursco	3,000,000(2)
Alesko Gushtanov	1,800,000(1)
Kristers Kalinski	1,200,000(4)
TJ Bradford	1,100,000(1)
Tson Handler	1,000,000(1)
Igor Rainov	950,000(2)
Daniel Caine	900,000(3)
Francis Dejardiens	900,000(2)
Felix Theroux	900,000(1)
Ferris Kolesar	900,000(2)
Michal Komarek	550,000(1)
Randy Marsh	500,002(1)
Ralphus Ingriddy	500,000(5)

Michael C Jordan	150,000(1)
Jimmy Florakis	140,000(4)
Ralphus Jackson	140,000(3)
Tomas Beganovic	90,000(3)
Dmitry Kharmalov	90,000(2)
Jonathan Marrinos	80,000(2)
Richard Hannor	75,100(1)
David Chicago	75,001(1)
Niko Papapetrou	65,000(3)
Jay Fulkner	65,000(2)
Simon Payne	65,000(3)

Current Funds	-$379,128,014
Home Games Remaining	31
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$29,760,000

Expenses

Pro Payroll	$69,888,738
Farm Payroll	$730,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	61
Total Game Expenses	$846,652
Projected Expenses	$51,645,750
Projected Balance	-$401,013,764

Salary Commitment

Year: 8	$70,618,738
Year: 9	$58,648,736
Year: 10	$30,465,000
Year: 11	$8,850,000

Bobby Gold	6,000,000(2)
Jarko Spar	5,225,000(3)
Kyle Randerson	5,000,000(2)
Marcus Jones	4,850,001(1)
Luke Jacobs	4,500,000(3)
Luc LeFlame	4,225,000(2)
Daniel Courturier	4,000,001(1)
Justin Gunn	4,000,000(2)
Marc Poulin	3,850,000(3)
Geoffrey Stanton	3,850,000(2)
Yuri Svechakov	3,850,000(5)
Drake Garpenlov	3,000,000(4)
Jason Rielly	2,950,000(3)
Pavel Borodin	2,750,000(1)
Jonny Ace	2,187,500(2)
Curtis Toth	2,000,000(3)
Dino Deladova	2,000,000(5)
Stan Marvel	1,500,000(3)
Michel LeBlanc	1,250,002(2)
Brian Demanno	800,000(3)
Pavel Petrov	800,000(2)
Randal Reid	651,234(2)
Shawn Guppie	650,000(3)

Mikal Sauve	150,000(1)
Scotty Reed	90,000(1)
Shane Duffy	85,000(2)
Ales Vaclik	80,000(1)
Kevin James	75,000(3)
Jonathan Mayz	70,000(2)
Christopher Wallace	65,000(2)
Dirk Fagan	65,000(3)
Michael Imrich	50,000(1)

Current Funds	-$482,997,203
Home Games Remaining	40
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$38,400,000

Expenses

Pro Payroll	$69,634,265
Farm Payroll	$740,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	80
Total Game Expenses	$843,741
Projected Expenses	$67,499,300
Projected Balance	-$512,096,503

Salary Commitment

Year: 8	$70,374,265
Year: 9	$42,076,210
Year: 10	$24,570,211
Year: 11	$17,240,211

Max Hamilton	7,000,000(2)
Jonathan Xavier	6,490,000(5)
Alexei Kimilainen	6,187,500(1)
Pierre Lamontagne	5,750,000(1)
Lars Bengtsson	5,000,000(2)
Mikael Malkova	4,500,000(3)
Nick Poppagorgio	3,755,555(1)
Jeff Blaine	3,700,000(1)
John Francouz	3,100,999(2)
Angelo Ventrello	3,100,000(4)
Woody Gladu	2,700,000(4)
Nick Eaton	2,700,000(3)
Bronislav Drovic	2,350,000(5)
Jean Fleur de Lis	2,250,000(1)
Libor Ragnarsson	2,250,000(2)
Jake Hallsbrook	2,100,000(1)
Barry Fuchs	1,700,000(1)
Blake Riley	1,500,000(1)
Adam Perrault	1,300,000(5)
Chad Snipes	900,000(1)
George Shaver	800,111(5)
Carter Westaway	500,100(4)

Chadwick Cobblebutt	120,000(1)
Adonis Poppadopoulos	110,000(1)
Ben Foster	90,000(2)
Tavis Baltimore	80,000(1)
Jason Fisher	80,000(1)
Jake Ellis	65,000(2)
Flynn McCluskey	65,000(3)
Cale Morris	65,000(3)
Pavel Agapov	65,000(1)

Current Funds	-$391,233,707
Home Games Remaining	36
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$34,560,000

Expenses

Pro Payroll	$70,000,000
Farm Payroll	$1,506,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	71
Total Game Expenses	$857,214
Projected Expenses	$60,862,214
Projected Balance	-$417,535,921

Salary Commitment

Year: 8	$71,506,000
Year: 9	$60,176,000
Year: 10	$33,366,000
Year: 11	$16,180,000

Shannon McKinnon	6,500,000(2)
Maxim Pelletier	6,500,000(3)
Francis Charbinov	5,450,000(3)
Taylor Ricardo	4,800,000(5)
LeGrand Richard	4,750,000(3)
Lee Gotti	4,500,000(5)
Mark Royal	4,200,000(1)
Gaston LaJohnson	4,000,000(2)
Rob Kingsmen	4,000,000(2)
John Stamford	3,500,000(2)
Tony Ippilitti	3,500,000(1)
Clarke Amadio	3,400,000(4)
Scotty Baker	2,600,000(2)
Val Ramdic	2,500,000(1)
Jake Summers	1,900,000(4)
Stan Bowers	1,900,000(2)
Geoff Rowland	1,500,000(2)
John Broda	1,500,000(4)
Mason Whitemount	1,200,000(2)
Sebastian Lebrun	900,000(1)
Mike Sandbrook	900,000(2)

Mikko Keikkinen	120,000(2)
Pierre Morin	90,000(2)
Ron Monroe	82,500(3)
Kris Konstantin	80,000(2)
Ilya Kavanov	80,000(2)
Ivan Kravstov	80,000(2)
Tim Adams	80,000(1)
Justin Smith	80,000(4)
Torri Tomilinson	72,500(3)
Jozef Roberts	71,000(3)
Jyri Virta	65,000(2)
Miro Lukic	65,000(3)
Alex Steiner	65,000(2)
Charles Monroe	65,000(2)
John Salinski	65,000(2)
Fred Dupris	65,000(3)
Jarome Poulis	65,000(3)
Ralph Traminski	65,000(3)
Manny Steel	50,000(1)
Torri Dees	50,000(1)
Davis Monroe	50,000(1)

Current Funds	-$551,896,069
Home Games Remaining	33
Avg. Attendance	20,000
Avg. Revenue/Game	$528,000
Projected Revenue	$17,424,000

Expenses

Pro Payroll	$62,934,075
Farm Payroll	$1,275,200
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	66
Total Game Expenses	$770,349
Projected Expenses	$50,843,002
Projected Balance	-$585,315,071

Salary Commitment

Year: 8	$64,144,275
Year: 9	$37,567,000
Year: 10	$17,175,000
Year: 11	$6,500,000

Vitaly Zdorovetskiy	7,557,000(1)
Connor Blain	6,757,000(2)
Collin Hill	6,500,000(4)
Bruce Rapien	5,750,000(1)
Brad Lafontaine	4,100,000(1)
Brayden Torments	3,400,000(2)
Teemu Pukki	3,300,000(2)
Ed Huff	2,200,000(1)
Vranka Cmel	2,000,000(3)
Matt Bonz	2,000,000(3)
David Kedron	1,900,000(1)
Bogdan Gloeckner	1,900,000(2)
Ed Steele	1,900,000(3)
Slade Axelsson	1,900,000(3)
Damien Trielle	1,500,000(2)
Ray Stevens	1,257,000(1)
Fabian Boyce	1,250,000(3)
Marcus Degris	1,200,000(3)
Jean Devane	1,170,000(1)
Jan Milovat	1,150,000(2)
Mason Dunsford	1,100,000(2)
Yuri Tarbanev	1,098,075(1)
Jeff Foote	1,045,000(1)
Gary Peel	1,000,000(2)

Roofus Drago	120,000(3)
Ilya Zverev	110,000(3)
Amari Lonsberry	104,500(1)
Owen Conrad	95,000(1)
John Sandstorm	90,000(2)
Dachs Kron	80,000(1)
Olav Melland	80,000(1)
Pasi Hemmila	75,700(1)
Byron Stromberg	65,000(1)
Jake Brunson	65,000(0)
Greg Murphy	65,000(2)
Anton Jalen	65,000(2)
Thanos Petrelis	65,000(2)
Luka Ulmer	65,000(3)
Cole McDermott	65,000(3)
Darcy McCabe	65,000(3)

Current Funds	-$550,919,175
Home Games Remaining	36
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$17,280,000

Expenses

Pro Payroll	$68,710,004
Farm Payroll	$1,373,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	72
Total Game Expenses	$840,274
Projected Expenses	$60,499,718
Projected Balance	-$594,138,893

Salary Commitment

Year: 8	$70,083,004
Year: 9	$49,197,500
Year: 10	$20,560,000
Year: 11	$10,700,000

Jacob Lucas	9,652,500(2)
Gosta Blomqvist	7,500,000(1)
Greta VanFleet	7,500,000(2)
Donkey Kong	5,125,000(1)
Eli James	5,000,000(5)
Ronin Leflore	4,950,000(3)
Johnny Canuck	4,750,000(2)
Fulton Reed	2,900,000(1)
Ferris Osmond	2,500,000(2)
Ethan Scott	2,500,000(4)
Simon Shibicky	2,000,000(4)
Zizis Karapanopoulos	2,000,000(2)
Matthew McIntyre	1,860,000(3)
Nick Karapanolopoulos	1,250,000(3)
Soren Rowell	1,210,000(1)
Peter Tsitsirakis	1,200,000(1)
Russ Chasepool	1,200,000(5)
William Gunther	1,150,000(3)
Josh Keppler	937,504(1)
Jesper Olsson	900,000(1)
Evan Perkins	900,000(2)
Joel Caufield	900,000(2)
Wren Clarke	825,000(1)

Brandon Tagg	100,000(1)
Max Everson	100,000(3)
Lewis Dunlop	98,000(1)
Stephane Levertu	95,000(2)
Eskil Paasche	90,000(1)
Les Kuntor	90,000(3)
Gavin McGritty	90,000(3)
Evgeny Malik	90,000(3)
Jaden Olander	85,000(3)
Alex Shiskov	80,000(2)
Boris Ivanov	65,000(3)
Pat Brisson	65,000(2)
Eldon Grishichuk	65,000(3)
Bilo Sagdiyev	65,000(2)
Arthur Helms	65,000(2)
Patrick Gormley	65,000(3)
Bilo Sagdiyev	65,000(2)

Current Funds	-$420,729,643
Home Games Remaining	31
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$14,880,000

Expenses

Pro Payroll	$66,050,000
Farm Payroll	$1,023,500
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	65
Total Game Expenses	$804,446
Projected Expenses	$52,289,018
Projected Balance	-$458,138,661

Salary Commitment

Year: 8	$67,073,500
Year: 9	$53,442,500
Year: 10	$32,005,000
Year: 11	$5,000,000

Astrom Bjorklund	6,625,000(2)
Vladimir Letourneau	6,500,000(3)
Keith Lysiak	6,225,000(3)
Dave Jordan	5,250,000(2)
Antti Hajdu	5,000,000(4)
Alexei Slavakov	4,500,000(3)
Riley Nesteroff	4,500,000(3)
Colton Bates	4,125,000(1)
Noah Zimmermann	3,250,000(1)
Jerome Jackson	3,000,000(2)
Jonathan Pitlick	2,750,000(3)
Sven Dahlkvist	2,500,000(2)
Jayden Dawson	2,500,000(1)
Jarko Toivio	2,100,000(1)
Maxime Salertas	1,750,000(3)
Luke Frijns	1,500,000(1)
Francis Johns	1,300,000(2)
Samuel Snyder	1,200,000(2)
T.J. Kyllonen	825,000(2)
Ryan Zezler	650,000(3)

Mika Sorokin	90,000(2)
Kolbjorn Borstad	90,000(1)
Braden Smith	89,000(2)
Rick Mettrick	85,000(2)
Anton Lobrovskiev	77,000(2)
Jacky Baptiste	71,500(2)
Christer Butsayev	66,000(1)
Malik Kazantsev	65,000(2)
Ethan Shelly	65,000(3)
Artem Osipov	65,000(2)
Allan Vanderberg	65,000(2)
Sidney Sweeney	65,000(3)
Olavi Kokko	65,000(2)
Jiri Vanderberg	65,000(2)

Current Funds	-$520,982,989
Home Games Remaining	39
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$18,720,000

Expenses

Pro Payroll	$66,793,000
Farm Payroll	$965,000
Prospect Fees	$0,000
Coach	$146,500
Games Remaining	78
Total Game Expenses	$808,387
Projected Expenses	$63,054,179
Projected Balance	-$565,317,168

Salary Commitment

Year: 8	$67,758,000
Year: 9	$38,845,000
Year: 10	$21,420,000
Year: 11	$10,650,000

Scott Enbright	5,500,000(1)
Bob Vance	5,250,000(2)
Kirill Sudovich	4,950,000(1)
Ricky Bobby	4,750,000(2)
Valeri Michkov	4,500,000(1)
Lester Averman	4,000,000(4)
Ned Simpson	3,950,000(1)
Gabby Jay	3,750,000(5)
Mattias Vansel	3,500,000(2)
Marcel Nobles	3,500,000(2)
D'Wayne Kane	3,275,000(1)
Carson Callaway	2,900,000(4)
Robin Ostrom	2,900,000(3)
Jere Gronman	2,900,000(1)
Scott Sather	2,500,000(3)
Blaine Parker	2,500,000(3)
Elias Peddiston	1,900,000(3)
Keith Hobbes	1,750,000(1)
Frantisek Plenec	968,000(1)
Jimmy Ventidis	900,000(1)
Miroslav Jinek	650,000(3)

Karl Bennigton	190,000(3)
Zinny Chalmers	90,000(2)
Oscar Valdon	80,000(1)
George Pappas	70,000(2)
Paul Jordan	70,000(2)
Samuel Cooper	70,000(1)
Vaclav Pesek	70,000(1)
Johnny Salvis	65,000(3)
Mashall Carlsberg	65,000(2)
George Wayne	65,000(2)
Joe Johnson	65,000(2)
Graeme Lynch	65,000(3)

Current Funds	-$586,969,758
Home Games Remaining	28
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$13,440,000

Expenses

Pro Payroll	$73,587,000
Farm Payroll	$1,375,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	58
Total Game Expenses	$898,357
Projected Expenses	$52,104,714
Projected Balance	-$625,634,472

Salary Commitment

Year: 8	$74,962,000
Year: 9	$52,357,000
Year: 10	$33,675,000
Year: 11	$13,900,000

Kyle Broflovki	8,500,000(3)
Eric Cartman	7,000,000(3)
Clyde Donovan	5,500,000(2)
Kenny McCormick	5,500,000(2)
Scott Malkinson	5,250,000(1)
Dwight Schrute	4,900,000(5)
Token Black	4,725,000(1)
Adam Banks	4,000,000(3)
Charlie C. Conway	4,000,000(5)
Mike Salvi	3,750,000(1)
Samson Falling	3,000,000(2)
Jock Maroon	2,650,000(5)
Cleon Teal	2,300,000(4)
Guy Germaine	2,212,000(2)
Brandon Baxter	1,500,000(1)
Bruce Baxter	1,500,000(1)
Torey Black	1,500,000(1)
Carl Naughton Jr	1,200,000(1)
Rich Charzy	1,000,000(1)
Riley Dirkens	900,000(2)
Gordon Halloway	900,000(1)
Barkley Godwin	900,000(2)
Karl Kolar	900,000(1)

Peter Griffin	120,000(2)
Jim Halpert	120,000(2)
Anton Uladin	120,000(1)
Correntin Vergne	110,000(2)
Jozeff Hepp	110,000(2)
Brock Puppa	100,000(1)
Arthur Loberg	80,000(1)
Kenny Caddick	80,000(3)
Juliane Frost	80,000(1)
Jocelyn Henry	80,000(2)
Evan Lofthouse	65,000(2)
Kane Richards	65,000(2)
Lukkas Kampulainen	65,000(3)
Stuka Steiner	65,000(3)
Griffin Butler	65,000(3)
Arthur Zambio	50,000(5)

Current Funds	-$433,875,183
Home Games Remaining	39
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$37,440,000

Expenses

Pro Payroll	$67,377,002
Farm Payroll	$424,416
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	78
Total Game Expenses	$813,112
Projected Expenses	$63,422,745
Projected Balance	-$459,857,928

Salary Commitment

Year: 8	$67,801,418
Year: 9	$54,350,002
Year: 10	$42,655,001
Year: 11	$21,390,000

Jesper Soderstrom	10,000,000(5)
Lars Karlsson	8,500,000(3)
Phillip Karlsson	5,750,000(1)
Zack Spinner	5,000,000(1)
Dan Gillbert	4,225,000(2)
Joel McIntyre	3,850,000(3)
Steve Austin	3,200,000(5)
Ian Loisse	2,900,000(2)
Didier Dubois	2,800,000(2)
Eric McAlpine	2,500,000(4)
Philipp Morenz	2,300,000(4)
Ruslan Semenov	2,250,000(3)
Brenden Leahy	2,000,000(4)
Jaroslav Klapil	1,900,000(3)
Pavel Vesley	1,900,000(3)
Gerard Stevens	1,900,000(3)
Anton Buemi	1,300,000(5)
Jana Vandorne	1,200,000(2)
Dmitry Grishinkov	900,001(3)
Jacques Richter	900,000(1)
Raymond Juno	600,000(1)
Alexie Sadikov	502,000(1)
Billy Bonks	500,001(2)
Darryl Faulkner	500,000(1)

Gavin Issop	199,416(1)
Ruslan Alexandrov	90,000(4)
Jarrod Virgil	70,000(2)
Carter Gallagher	65,000(3)

Current Funds	-$547,698,865
Home Games Remaining	36
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$17,280,000

Expenses

Pro Payroll	$67,956,250
Farm Payroll	$1,510,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	72
Total Game Expenses	$832,932
Projected Expenses	$59,971,071
Projected Balance	-$590,389,936

Salary Commitment

Year: 8	$69,466,250
Year: 9	$55,271,250
Year: 10	$22,695,000
Year: 11	$7,550,000

Nathan Alexander	8,450,000(2)
Sebastien Roy	6,500,000(2)
Alexei Romanov	5,500,000(3)
Nelson Towers	5,250,000(2)
Tobias Trenholm	5,000,000(1)
Trent Johnson	4,950,000(2)
Gustav Gunnerson	4,906,250(2)
Jaden Cooper	4,750,000(3)
Benji Ovich	4,500,000(3)
Amat Grewal	4,000,000(5)
Sam Witwicky	2,500,000(1)
Hristjan Kuzmanovski	2,000,000(1)
Frederik Geoffrion	1,800,000(4)
Will McCarthy	1,750,000(5)
Brendan Conlin	1,000,000(2)
Jacob DiStefano	1,000,000(2)
Tomas Pavlicek	900,000(1)
Anders Angstrom	600,000(1)
Gunner Wesley	600,000(1)
Mark Bosley	500,000(1)
Francois St-Pierre	500,000(1)
Petteri Salming	500,000(1)
Jason Downman	500,000(1)

Dallas Westaway	130,000(2)
Charles Woodley	120,000(1)
Brendan Jones	110,000(2)
Clayton Stone	100,000(1)
Jack Neighbours	100,000(1)
Shawn Brighton	100,000(3)
Marco Colborne	100,000(3)
Zach Sanmark	95,000(1)
Kaleel Abdul	80,000(2)
Red Larson	80,000(1)
Shawn Carter	70,000(2)
Reece Morris	65,000(3)
Oscar Gauche	65,000(3)
Eric Whelan	65,000(3)
Malik Kazantsev	65,000(2)
Jerry Steiner	65,000(2)
Ken Wu	50,000(1)
Steve Rogers	50,000(1)

Current Funds	-$427,650,068
Home Games Remaining	37
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$35,520,000

Expenses

Pro Payroll	$69,358,000
Farm Payroll	$660,000
Prospect Fees	$0,000
Coach	$225,500
Games Remaining	73
Total Game Expenses	$836,232
Projected Expenses	$61,044,946
Projected Balance	-$453,175,014

Salary Commitment

Year: 8	$70,018,000
Year: 9	$41,523,000
Year: 10	$24,918,000
Year: 11	$13,585,000

Marnix Vanturennout	7,750,000(1)
Mathieu Charbonneau	6,500,000(1)
Kimi Rosberg	6,450,000(2)
Daniel Norris	5,950,000(3)
Corey Mapes	5,100,000(2)
Iyan Viceroy	4,750,000(3)
Malcolm McCormick	4,500,000(1)
Tommy Riordan Jr	3,755,000(1)
Morris Ether	3,250,000(4)
Dino Salomaki	2,600,000(4)
Janne Dobias	2,500,000(5)
Craig Byrne	2,450,000(1)
Josef Svoboda	2,000,000(1)
Drake Eller	2,000,000(4)
Alfred Dell	2,000,000(2)
Peter Sjoberg	1,900,000(4)
Heath Hardy	1,850,000(2)
Barron Dewitt	1,250,000(4)
Dusan Brosic	900,000(1)
Kyle Slaney	900,000(2)
Theodore Clancy	503,000(3)
Zimin Mitrov	500,000(1)

Sam Blanko	90,000(1)
Mike Zirgozian	90,000(2)
Peter Hemsky	85,000(4)
Chang Foi	80,000(2)
Justin Bradley	70,000(2)
Matthew Cyrus	65,000(2)
Aaron Harper	65,000(3)
Nick Crecenza	65,000(3)
Dominik Madsen	50,000(1)

Current Funds	-$275,038,030
Home Games Remaining	42
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$68,805,375
Farm Payroll	$1,102,500
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	84
Total Game Expenses	$838,189
Projected Expenses	$70,407,875
Projected Balance	-$345,445,905

Salary Commitment

Year: 8	$69,907,875
Year: 9	$47,820,375
Year: 10	$11,815,000
Year: 11	$0,000

Kris Odinson	5,500,000(1)
Paul Simpson	5,000,000(3)
Dylan Bruk	4,950,000(1)
Evan Lovia	4,750,000(2)
Harry Dick	4,609,375(2)
Azmat Kutuzov	4,200,000(1)
Subotin Vitayev	4,125,000(1)
Carson Turnbull	3,750,000(3)
Brandon McCarthy	3,500,000(2)
Silky Mitts	3,000,000(2)
Mirko Votava	3,000,000(2)
Sebastien Ylonen	2,470,000(2)
Jarkoo Mesic	2,250,000(3)
Jean-Paul Gaultier	2,001,000(2)
Steffen Soberg	2,000,000(2)
Sean Haney	2,000,000(1)
James Barrett	1,800,000(2)
Nazem Turlik	1,800,000(2)
Hayk Nazarian	1,750,000(2)
Rocco Randell	1,500,000(2)
Eric Turner	1,500,000(2)
Carson Latimer	1,000,000(2)
Vladislav Strnad	900,000(2)
Brady Archer	800,000(1)
Ludvig Saari	650,000(3)

Pavle Dadidov	200,000(1)
Bucky Barnes	100,000(3)
Kyle Hawk	90,000(1)
Tara Vlasov	80,000(2)
Melvin Sands	80,000(2)
Valentin Lehmann	80,000(1)
Maxime Lavigne	72,500(1)
Joe Scappatici	70,000(2)
Ondrej Kuchmenov	70,000(1)
Jeremy McMillian	65,000(2)
Phil Hoeven	65,000(2)
Slava Glazkov	65,000(2)
Brandon McCowan	65,000(3)

Current Funds	-$414,328,441
Home Games Remaining	40
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$38,400,000

Expenses

Pro Payroll	$65,625,000
Farm Payroll	$1,146,100
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	80
Total Game Expenses	$800,846
Projected Expenses	$64,067,714
Projected Balance	-$439,996,155

Salary Commitment

Year: 8	$66,771,100
Year: 9	$42,181,000
Year: 10	$16,766,000
Year: 11	$13,681,000

Marc Gagne	7,250,000(1)
Matt Phoenix	5,500,000(2)
Tanner McNeil	5,500,000(2)
Lukas Vojtek	5,450,000(2)
Vitomir Boykov	4,975,000(5)
Bob Parker	4,500,000(1)
Spencer Happy	4,500,000(5)
Peter Stamas	3,600,000(2)
Jimmy Valmer	3,000,000(1)
Joakim Zetterstrom	2,750,000(3)
Nico Brooks	2,550,000(1)
Troy Hilfiger	2,200,000(2)
Liam Anderson	2,000,000(5)
Zach Wagner	2,000,000(1)
Richie Burdon	1,900,000(4)
Axel Dawes	1,900,000(1)
Jensen Lorne	1,750,000(2)
Morgan McIssac	1,500,000(1)
Bear Hugger	1,250,000(2)
Viktor Enger	900,000(1)
Vaclav Tarasov	650,000(1)

Alex Texas	150,000(1)
Raymond Jacksonville	150,000(3)
Danny Boss	140,000(4)
Carlo Tripani	100,000(2)
George Bitov	100,000(3)
Gaylord Carter	100,000(5)
Woody Roberts	85,000(3)
Isak Saar	75,000(1)
Daniel Brodeur	66,000(4)
Mike Harvey	65,000(2)
Mikael Mitchell	65,000(1)
Peter Stewart	50,100(1)

Current Funds	-$482,948,636
Home Games Remaining	42
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$62,025,002
Farm Payroll	$2,014,780
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	84
Total Game Expenses	$768,331
Projected Expenses	$64,539,782
Projected Balance	-$547,488,418

Salary Commitment

Year: 8	$64,039,782
Year: 9	$41,289,502
Year: 10	$33,319,502
Year: 11	$25,350,000

Pierre-Antoine Gardie	6,750,000(5)
Carter McFarter	5,800,000(5)
Jim Billson	5,625,000(1)
George Huxley	5,000,000(5)
Onni Valakari	4,000,000(2)
Geoffrey Styles	4,000,000(5)
Baker Moore	3,850,000(3)
Harry Zachariah	3,500,000(1)
Robin Anderson	3,500,000(1)
Adrian Kilhauer	2,750,000(1)
Guillaume Beaton	2,700,000(4)
Justin Werner	2,000,000(1)
Barry Timmander	1,500,000(3)
Juha Pirinen	1,300,000(1)
Randy Rouge	1,200,000(2)
Paxton Lowe	1,200,000(1)
Antero Brownschidle	1,100,000(4)
Johnny Brasco	1,000,000(1)
Keith Christian	900,000(1)
Jake Dobbins	900,000(2)
Brian Ellis	900,000(2)
Pierre L'Ecuyer	800,000(3)
Kenny Nickles	650,000(3)
Simon Cameron	600,000(2)
Joseph di Maria	500,002(3)

Eric Theriault	149,500(3)
Dean Portman	130,000(3)
James Stefan	115,000(1)
Aerik Wedgewood	100,000(1)
Rene Vallis	92,500(1)
Jass Highliter	90,000(1)
Stale Ericksen	90,000(1)
Ellis Dooley	90,000(1)
Aleksander Findell	90,000(1)
Jan Hellstrom	87,780(1)
Max McCluster	80,000(1)
Tommy Kazlou	80,000(2)
Joe Di Avino	80,000(2)
Mats Lander	80,000(2)
Jorg Schmidt	70,000(1)
Milan Lobotka	70,000(1)
Rick Hart	65,000(2)
Brady Keogh	65,000(3)
Jack Blix	65,000(2)
Karl Hedlund	65,000(3)
Andre Bordeau	65,000(3)
Ted Nielsen	65,000(3)
Burke Flanaghan	65,000(3)
Jiri Kaalpa	65,000(3)

Current Funds	-$466,028,372
Home Games Remaining	39
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$18,720,000

Expenses

Pro Payroll	$69,970,069
Farm Payroll	$1,450,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	78
Total Game Expenses	$856,191
Projected Expenses	$66,782,921
Projected Balance	-$514,091,293

Salary Commitment

Year: 8	$71,420,069
Year: 9	$53,705,000
Year: 10	$25,760,000
Year: 11	$5,400,000

Steven Jones	5,625,000(3)
Adam Bartos	5,625,000(2)
John Prokopp	5,500,000(2)
Morgan James	5,450,000(1)
Valentin Claireaux	5,200,000(4)
Mikhail Vishnakov	5,100,000(3)
Mats Nordin	3,670,000(1)
Sexton Hardcastle	3,500,000(3)
Mats Anderson	3,450,000(3)
Joe Buehler	3,400,000(2)
Leo Vaisanen	3,400,000(2)
Tenor Burlinghton	3,200,000(2)
Harry Balls	3,000,000(1)
Hugh Jazz	2,500,000(1)
Nyck Sirotin	2,300,000(3)
Broderick Bear	1,650,000(2)
Ossi Yachmenev	1,300,000(2)
Tony Arancini	1,200,000(2)
Kevin LeBlast	1,200,000(2)
Jason Varrin	900,000(2)
Rocky Racoon	700,000(1)
Guy Lapointe	600,000(1)
Mike Kuhl	500,069(1)
Chuck Mackin	500,000(1)
Lucas Steel	500,000(1)

Devon Hammer	170,000(2)
Randy Savage	135,000(1)
Kristopher Corriveau	120,000(2)
Rico Siltala	100,000(4)
Inge Rutledge	100,000(4)
Leo Pike	80,000(2)
Bobby Hasselbeck	80,000(1)
Bruce Banner	80,000(1)
Paulo Vizzianio	70,000(2)
Jacob Stroth	65,000(2)
Donnie Trump	65,000(2)
Cody Taylor	65,000(3)
Andrew Austin	65,000(3)
Boatmen Ferry	65,000(3)
Lee Power	65,000(3)
RIley Twomey	65,000(3)
Frodo Baggins	60,000(3)

Current Funds	-$274,237,482
Home Games Remaining	42
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$67,175,000
Farm Payroll	$1,271,000
Prospect Fees	$0,000
Coach	$0,000
Games Remaining	84
Total Game Expenses	$814,833
Projected Expenses	$68,446,000
Projected Balance	-$342,683,482

Salary Commitment

Year: 8	$68,446,000
Year: 9	$46,086,000
Year: 10	$39,466,000
Year: 11	$23,316,000

Nico Tuominen	6,750,000(4)
Charlie Conway	6,100,000(1)
Stan Marsh	6,000,000(3)
Craig Tucker	5,750,000(2)
Robert Dufresne	5,250,000(4)
Dirk Diggler	5,000,000(5)
Bryan Carnback	4,400,000(1)
Hayden Culek	4,000,000(1)
Slava Gudarov	3,500,000(3)
Noak Novensson	3,000,000(1)
Cameron Stone	3,000,000(3)
Lynn Dye	2,800,000(4)
Acy Pride	2,500,000(3)
Alex Lemieux	1,750,000(4)
Leth Holan	1,500,000(4)
Jacques Theodore	1,125,000(1)
Devin Marino	1,000,000(1)
Kerry Phillips	800,000(1)
Jordan Papineau	800,000(2)
Mattias Asplund	650,000(3)
Jesse Mcneil	500,000(1)
Ilya Checkov	500,000(1)
Adam Hall	500,000(1)

Sergei Plakov	100,000(1)
Jack Jones	100,000(1)
Connor Zirri	100,000(5)
Josh Campbellford	100,000(5)
Bruce Barber	95,000(3)
Mans Lindberg	80,000(3)
Hardwin Schafer	70,000(1)
Tim LaChoice	70,000(3)
Joe Gazoza	70,000(2)
Ryan Woods	66,000(4)
Tory Palme	65,000(1)
Theo Flankey	65,000(3)
Billy Oshea	65,000(3)
Ludwig Linblad	65,000(3)
Johnny Buttsworth	60,000(3)
Matt Wagon	50,000(1)
Elijah McArthur	50,000(1)

Current Funds	-$319,943,077
Home Games Remaining	39
Avg. Attendance	18,000
Avg. Revenue/Game	$540,000
Projected Revenue	$21,060,000

Expenses

Pro Payroll	$58,775,000
Farm Payroll	$1,350,000
Prospect Fees	$0,000
Coach	$0,000
Games Remaining	77
Total Game Expenses	$715,774
Projected Expenses	$55,114,583
Projected Balance	-$353,997,660

Salary Commitment

Year: 8	$60,125,000
Year: 9	$36,430,000
Year: 10	$20,700,000
Year: 11	$16,200,000

Tim Bergling	9,000,000(2)
Dan Bosley	5,000,000(1)
Henrik Larsson	4,725,000(1)
Dominico Bacardi	4,500,000(1)
Johan Nyberg	4,400,000(5)
Peter Corms	4,000,000(3)
Mats Ekstrom	3,200,000(4)
Triston Rohlicek	3,200,000(4)
Bobby Brinkett	2,800,000(5)
Pierre Stewart	2,500,000(2)
Cedric Palmer	2,300,000(1)
William Voxx	2,200,000(1)
Jeff Liggett	1,750,000(2)
George Gorian	1,300,000(4)
Tripp Turner	1,200,000(1)
Austin Wuthrich	1,200,000(4)
Ripley Thomas	1,100,000(1)
Pauli Jelinek	900,000(2)
Cameron Hughes	900,000(2)
William Walker	900,000(1)
Marcus Sandstrom	900,000(1)
John Young	800,000(1)

Wilfred Chorske	100,000(4)
Michai McConnell	95,000(3)
Emory Blomsten	90,000(2)
Liam Dumba	90,000(2)
Stanford Highton	90,000(2)
Andrew Harron	80,000(3)
Jack Tieds	80,000(2)
Luca Gambino	70,000(2)
Boris Hannasin	70,000(1)
Eerik Tuomaala	65,000(2)
Stanislav Sidorkova	65,000(2)
Stanislav Sidorkova	65,000(2)
Jonathan McBain	65,000(3)
Stanislav Sidorkova	65,000(2)
Jason Wentworth	65,000(3)
Joel Bilodeau	65,000(3)
Ruben Pulisic	65,000(3)
Jackie Boyle	65,000(3)

Current Funds	-$207,161,346
Home Games Remaining	42
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$69,482,000
Farm Payroll	$1,229,600
Prospect Fees	$0,000
Coach	$0,000
Games Remaining	84
Total Game Expenses	$841,805
Projected Expenses	$70,711,600
Projected Balance	-$277,872,946

Salary Commitment

Year: 8	$70,711,600
Year: 9	$46,282,100
Year: 10	$8,794,600
Year: 11	$314,600

Jarl-Espen Hasler	6,750,000(2)
Jordan Malleeno	6,625,000(2)
Daniel Gay	5,250,000(2)
Chris Jericho	5,250,000(3)
Valterri Kimi	4,757,000(1)
Gilles Tremblay	4,750,000(1)
Harry Butt	4,437,500(2)
Derek Hill	4,000,000(1)
Marek Zidnik	3,812,500(1)
Alex Carson	3,300,000(2)
Dougie Dube	3,000,000(2)
Ian Power	2,300,000(2)
Mikael Niemikorpi	2,000,000(1)
Jamal Remmington	1,800,000(2)
Sergei Markov	1,600,000(3)
Andre Pulling	1,500,000(3)
Ulf Dahlberg	1,500,000(1)
Ben Wesley	1,250,000(1)
Dusty Cajun	1,250,000(2)
Herbert Powers	1,250,000(2)
Pawtucket Pat	950,000(2)
Ryan Willis	900,000(1)
Bob Glass	750,000(1)
Jack Asunian	500,000(1)

Dominic Agelakos	130,000(2)
Ned Flanders	95,600(4)
Francis Lecroix	95,000(2)
Gary Chambers	90,000(2)
Scott Wittaker	90,000(1)
Phillip Chiddle	88,000(5)
Cedric Lessard	71,000(4)
Jarrod Sparrow	70,000(1)
Mackenzie Fletcher	65,000(2)
Robert Buckley	65,000(2)
Murilo Fernandez	65,000(2)
Jordan Paul	65,000(2)
Ilya Kuzmin	65,000(3)
Ryan Maher	65,000(3)
Tony Stark	60,000(4)
Pat Wert	50,000(1)

Current Funds	-$192,663,883
Home Games Remaining	39
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$18,720,000

Expenses

Pro Payroll	$69,375,069
Farm Payroll	$1,195,000
Prospect Fees	$0,000
Coach	$0,000
Games Remaining	78
Total Game Expenses	$840,120
Projected Expenses	$65,529,350
Projected Balance	-$239,473,233

Salary Commitment

Year: 8	$70,570,069
Year: 9	$63,385,000
Year: 10	$24,845,000
Year: 11	$21,700,000

Butters Stotch	9,700,000(2)
Arsenio Rush	6,625,000(2)
Rocky Tillman	6,500,000(2)
Ron Zoomer	6,200,000(2)
Patrick Lebeau	5,450,000(2)
Nigel Thompson	5,000,000(5)
Alexander Brown	4,000,000(5)
Ricardo Rodrigues	4,000,000(5)
Dmitri Yashkin	3,400,000(5)
Olivier DeVries	2,800,000(4)
Austin Powers	2,600,000(2)
Tomas Bierkshire	2,500,000(1)
Mike Key	2,500,000(4)
Vladimir Volchevski	1,500,000(3)
Raymond Sims	1,500,000(1)
Vladim Skorobogatov	1,250,000(3)
Tito Massoli	900,000(1)
Sergei Karamazov	900,000(1)
Matt Morrison	900,000(2)
Bryson Steele	650,000(1)
Kent Stevenson	500,069(1)

Henrik Karlsson	200,000(3)
Hugo Browning	190,000(2)
Tomas Vaclik	85,000(2)
Ebner Baumann	80,000(1)
Vegar Sendin	80,000(1)
Anthony Benetti	80,000(2)
Nikolai Castellano	80,000(2)
Ben Chambers	75,000(1)
Justin Hawkins	65,000(2)
Austin Thiggs	65,000(2)
Chris Stamas	65,000(3)
Xavi Zagazetta	65,000(3)
Daniel McNulty	65,000(3)