Current Funds	-$396,551,492
Home Games Remaining	9
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$8,640,000

Expenses

Pro Payroll	$72,199,507
Farm Payroll	$425,000
Prospect Fees	$0,000
Coach	$329,408
Games Remaining	19
Total Game Expenses	$1,919,840
Projected Expenses	$36,476,958
Projected Balance	-$424,388,450

Salary Commitment

Year: 8	$72,624,507
Year: 9	$34,280,000
Year: 10	$14,540,000
Year: 11	$12,350,000

Brandon Larmer	8,000,000(2)
Konstantyn Balabanov	6,750,000(1)
Sebastien Roy	6,500,000(1)
Mikael Micksora	5,500,000(1)
Kaiden Kennedy	5,300,000(4)
Tobias Trenholm	5,000,007(1)
Alexei Slavakov	4,500,000(2)
Nick Totti	4,000,000(2)
TJ Bradford	3,600,000(5)
Aleksander Zavarov	3,400,000(1)
Felix Theroux	3,400,000(5)
Scott Malkinson	3,190,000(1)
Siri Suursco	3,000,000(1)
Gilles Tremblay	1,209,500(1)
Kristers Kalinski	1,200,000(3)
Igor Rainov	950,000(1)
Daniel Caine	900,000(2)
Tomas Beganovic	900,000(2)
Francis Dejardiens	900,000(1)
Scott Macfadden	900,000(3)
Ferris Kolesar	900,000(1)
Dmitry Kharmalov	900,000(1)
Niko Papapetrou	650,000(2)
Simon Payne	650,000(2)

Ralphus Jackson	140,000(2)
Ruslan Alexandrov	90,000(3)
Jonathan Marrinos	80,000(1)
Jay Fulkner	65,000(1)
Ralphus Ingriddy	50,000(4)

Current Funds	-$379,128,014
Home Games Remaining	9
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$8,640,000

Expenses

Pro Payroll	$69,788,736
Farm Payroll	$490,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	19
Total Game Expenses	$1,862,598
Projected Expenses	$35,389,368
Projected Balance	-$405,877,382

Salary Commitment

Year: 8	$70,278,736
Year: 9	$41,180,000
Year: 10	$14,315,000
Year: 11	$11,100,000

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

Peter Hemsky	85,000(3)
Kevin James	75,000(2)
Jonathan Mayz	70,000(1)
Larry Courville	65,000(3)
Michel Turler	65,000(3)
Christopher Wallace	65,000(1)
Dirk Fagan	65,000(2)

Current Funds	-$482,997,203
Home Games Remaining	10
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$9,600,000

Expenses

Pro Payroll	$69,341,210
Farm Payroll	$611,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	19
Total Game Expenses	$1,854,006
Projected Expenses	$35,226,105
Projected Balance	-$508,623,308

Salary Commitment

Year: 8	$69,872,210
Year: 9	$47,706,211
Year: 10	$24,595,211
Year: 11	$13,440,111

Marnix Vanturennout	10,000,000(2)
Max Hamilton	7,000,000(1)
Jonathan Xavier	6,490,000(4)
Lars Bengtsson	5,000,000(1)
Jeff Blaine	4,700,000(3)
Benji Ovich	4,500,000(2)
Mikael Malkova	4,500,000(2)
John Francouz	3,100,999(1)
Angelo Ventrello	3,100,000(3)
Woody Gladu	2,700,000(3)
Nick Eaton	2,700,000(2)
Chad Snipes	2,400,000(5)
Bronislav Drovic	2,350,000(4)
Libor Ragnarsson	2,250,000(1)
Adam Perrault	1,300,000(4)
Scott Enbright	1,200,000(2)
Valterri Kimi	1,100,000(1)
Johnny Brasco	1,000,000(1)
Ben Foster	900,000(1)
George Shaver	800,111(4)
Noak Novensson	750,000(1)
Carter Westaway	500,100(3)
Tson Handler	500,000(1)
Morgan McIssac	500,000(1)

Jason Fisher	100,000(4)
Mats Lindh	90,000(3)
Pavel Agapov	81,000(2)
Tavis Baltimore	80,000(0)
Jeff Lank	65,000(3)
Jake Ellis	65,000(1)
Flynn McCluskey	65,000(2)
Cale Morris	65,000(2)

Current Funds	-$391,233,707
Home Games Remaining	9
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$8,640,000

Expenses

Pro Payroll	$69,250,000
Farm Payroll	$1,796,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	19
Total Game Expenses	$1,882,789
Projected Expenses	$35,773,000
Projected Balance	-$418,366,707

Salary Commitment

Year: 8	$71,046,000
Year: 9	$47,986,000
Year: 10	$24,465,000
Year: 11	$17,000,000

Mark Royal	7,700,000(5)
Maxim Pelletier	6,500,000(2)
Francis Charbinov	5,450,000(2)
Taylor Ricardo	4,800,000(4)
LeGrand Richard	4,750,000(2)
Tony Ippilitti	4,550,000(2)
Lee Gotti	4,500,000(4)
Gaston LaJohnson	4,000,000(1)
Rob Kingsmen	4,000,000(1)
John Stamford	3,500,000(1)
Clarke Amadio	3,400,000(3)
Val Ramdic	2,750,000(1)
Scotty Baker	2,600,000(1)
Jake Summers	1,900,000(3)
Stan Bowers	1,900,000(1)
Geoff Rowland	1,500,000(1)
John Broda	1,500,000(3)
Sebastian Lebrun	1,200,000(2)
Mason Whitemount	1,200,000(1)
Mike Sandbrook	900,000(1)
Miro Lukic	650,000(2)

Mikko Keikkinen	120,000(1)
Jiri Holecek	90,000(3)
Adam Bowshire	90,000(3)
Brent Hoshall	90,000(3)
Pierre Morin	90,000(1)
Tim Adams	90,000(3)
Ron Monroe	82,500(2)
Kris Konstantin	80,000(1)
Ilya Kavanov	80,000(1)
Ivan Kravstov	80,000(1)
Justin Smith	80,000(3)
Dominic Pittis	80,000(3)
Benoit Larose	80,000(3)
Torri Tomilinson	72,500(2)
Jozef Roberts	71,000(2)
Jyri Virta	65,000(1)
Alex Steiner	65,000(1)
Charles Monroe	65,000(1)
John Salinski	65,000(1)
Fred Dupris	65,000(2)
Jarome Poulis	65,000(2)
Ralph Traminski	65,000(2)
Stephane LeGay	65,000(3)

Current Funds	-$551,896,069
Home Games Remaining	9
Avg. Attendance	20,000
Avg. Revenue/Game	$528,000
Projected Revenue	$4,752,000

Expenses

Pro Payroll	$61,648,000
Farm Payroll	$1,235,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	18
Total Game Expenses	$1,667,974
Projected Expenses	$30,023,526
Projected Balance	-$577,167,595

Salary Commitment

Year: 8	$62,883,000
Year: 9	$29,027,000
Year: 10	$18,352,000
Year: 11	$11,602,000

Connor Blain	6,757,000(1)
Collin Hill	6,500,000(3)
Zack Spinner	6,057,000(1)
Tim Coruthers	4,757,000(1)
Ray Stevens	4,757,000(5)
Jean Devane	4,670,000(5)
Brayden Torments	3,400,000(1)
Teemu Pukki	3,300,000(1)
Vranka Cmel	2,000,000(2)
Matt Bonz	2,000,000(2)
David Kedron	1,900,000(5)
Bogdan Gloeckner	1,900,000(1)
Ed Steele	1,900,000(2)
Slade Axelsson	1,900,000(2)
Damien Trielle	1,500,000(1)
Jeff Foote	1,400,000(1)
Fabian Boyce	1,250,000(2)
Yuri Tarbanev	1,250,000(1)
Marcus Degris	1,200,000(2)
Jan Milovat	1,150,000(1)
Mason Dunsford	1,100,000(1)
Gary Peel	1,000,000(1)

Roofus Drago	120,000(2)
Ilya Zverev	110,000(2)
Dachs Kron	95,000(4)
Jake Brunson	95,000(3)
Olav Melland	95,000(4)
Stan Bekett	90,000(3)
John Sandstorm	90,000(1)
Byron Stromberg	85,000(4)
Seppo Ahokainen	65,000(3)
Greg Murphy	65,000(1)
Anton Jalen	65,000(1)
Thanos Petrelis	65,000(1)
Luka Ulmer	65,000(2)
Cole McDermott	65,000(2)
Darcy McCabe	65,000(2)

Current Funds	-$550,919,175
Home Games Remaining	9
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$4,320,000

Expenses

Pro Payroll	$66,192,500
Farm Payroll	$1,040,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	19
Total Game Expenses	$1,782,434
Projected Expenses	$33,866,250
Projected Balance	-$580,465,425

Salary Commitment

Year: 8	$67,232,500
Year: 9	$31,165,000
Year: 10	$17,520,000
Year: 11	$11,050,000

Jacob Lucas	9,652,500(1)
Greta VanFleet	7,500,000(1)
Nelson Towers	5,250,000(1)
Eli James	5,000,000(4)
Ronin Leflore	4,950,000(2)
Johnny Canuck	4,750,000(1)
Sam Blanko	2,900,000(4)
Ferris Osmond	2,500,000(1)
Ethan Scott	2,500,000(3)
Simon Shibicky	2,000,000(3)
Zizis Karapanopoulos	2,000,000(1)
Matthew McIntyre	1,860,000(2)
Frederik Geoffrion	1,800,000(3)
Jesper Olsson	1,800,000(5)
Peter Tsitsirakis	1,500,000(2)
Nick Karapanolopoulos	1,250,000(2)
Russ Chasepool	1,200,000(4)
William Gunther	1,150,000(2)
Brandon Tagg	1,100,000(1)
Lewis Dunlop	1,080,000(1)
Evan Perkins	900,000(1)
Gavin McGritty	900,000(2)
Evgeny Malik	900,000(2)
Joel Caufield	900,000(1)
Jaden Olander	850,000(2)

Eskil Paasche	150,000(5)
Stephane Levertu	95,000(1)
Max Shudder	90,000(3)
Les Kuntor	90,000(2)
Anton Hofherr	80,000(3)
Alex Shiskov	80,000(1)
Boris Ivanov	65,000(2)
Pat Brisson	65,000(1)
Eldon Grishichuk	65,000(2)
Bilo Sagdiyev	65,000(1)
Arthur Helms	65,000(1)
Patrick Gormley	65,000(2)
Bilo Sagdiyev	65,000(1)

Current Funds	-$420,729,643
Home Games Remaining	9
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$4,320,000

Expenses

Pro Payroll	$61,181,250
Farm Payroll	$2,783,500
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	19
Total Game Expenses	$1,696,441
Projected Expenses	$32,232,375
Projected Balance	-$448,642,018

Salary Commitment

Year: 8	$63,898,750
Year: 9	$41,561,250
Year: 10	$11,770,000
Year: 11	$7,390,000

Astrom Bjorklund	6,625,000(1)
Vladimir Letourneau	6,500,000(2)
Keith Lysiak	6,225,000(2)
Dave Jordan	5,250,000(1)
Subotin Vitayev	5,156,250(2)
Riley Nesteroff	4,500,000(2)
Jayden Dawson	3,800,000(5)
Jerome Jackson	3,000,000(1)
Jarko Toivio	3,000,000(4)
Jonathan Pitlick	2,750,000(2)
Sven Dahlkvist	2,500,000(1)
Juha Pirinen	2,000,000(3)
Luke Frijns	2,000,000(2)
Maxime Salertas	1,750,000(2)
Francis Johns	1,300,000(1)
Samuel Snyder	1,200,000(1)
Max McCluster	1,000,000(3)
Bryce Younger	900,000(3)
Jake Dobbins	900,000(1)
T.J. Kyllonen	825,000(1)

Korey Richardson	780,000(2)
Carter McFarter	580,000(4)
Marcus Shepherd	90,000(3)
Mika Sorokin	90,000(1)
Ethann Bourough	90,000(3)
Jesper Mattsson	90,000(3)
Braden Smith	89,000(1)
Rick Mettrick	85,000(1)
Dan Tompkins	80,000(3)
Anton Lobrovskiev	77,000(1)
Jacky Baptiste	71,500(1)
Christer Butsayev	66,000(0)
Malik Kazantsev	65,000(1)
Ethan Shelly	65,000(2)
Artem Osipov	65,000(1)
Allan Vanderberg	65,000(1)
Sidney Sweeney	65,000(2)
Olavi Kokko	65,000(1)
Jiri Vanderberg	65,000(1)
Kiley Hill	65,000(3)
Larry McMorran	65,000(3)
Kolbjorn Borstad	10,000(4)

Current Funds	-$520,982,989
Home Games Remaining	10
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$4,800,000

Expenses

Pro Payroll	$61,450,001
Farm Payroll	$1,438,000
Prospect Fees	$0,000
Coach	$146,500
Games Remaining	19
Total Game Expenses	$1,658,803
Projected Expenses	$31,517,251
Projected Balance	-$547,700,240

Salary Commitment

Year: 8	$62,888,001
Year: 9	$44,875,000
Year: 10	$33,015,000
Year: 11	$20,380,000

Jere Gronman	6,400,000(5)
Kirill Sudovich	5,500,000(3)
Bob Vance	5,250,000(1)
Ricky Bobby	4,750,000(1)
Keith Hobbes	4,250,000(5)
Lester Averman	4,000,000(3)
Gabby Jay	3,750,000(4)
Mattias Vansel	3,500,000(1)
Marcel Nobles	3,500,000(1)
Jimmy Ventidis	3,300,000(5)
Carson Callaway	2,900,000(3)
Robin Ostrom	2,900,000(2)
Scott Sather	2,500,000(2)
Frantisek Plenec	2,500,000(5)
Blaine Parker	2,500,000(2)
Elias Peddiston	1,900,000(2)
Gunner Wesley	900,000(2)
Miroslav Jinek	650,000(2)
Hayden Culek	500,001(1)

Karl Bennigton	190,000(2)
Bruce Baxter	190,000(2)
Soren Rowell	180,000(4)
Zinny Chalmers	90,000(1)
Alexsandr Filippov	90,000(3)
Oscar Valdon	88,000(1)
Lee Soroham	80,000(3)
George Pappas	70,000(1)
Paul Jordan	70,000(1)
Johnny Salvis	65,000(2)
Mashall Carlsberg	65,000(1)
George Wayne	65,000(1)
Anton Neininger	65,000(3)
Joe Johnson	65,000(1)
Graeme Lynch	65,000(2)

Current Funds	-$586,969,758
Home Games Remaining	10
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$4,800,000

Expenses

Pro Payroll	$68,512,000
Farm Payroll	$1,783,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	19
Total Game Expenses	$1,863,026
Projected Expenses	$35,397,500
Projected Balance	-$617,567,258

Salary Commitment

Year: 8	$70,295,000
Year: 9	$45,043,000
Year: 10	$25,155,000
Year: 11	$23,500,000

Kyle Broflovki	8,500,000(2)
Eric Cartman	7,000,000(2)
Clyde Donovan	5,500,000(1)
Kenny McCormick	5,500,000(1)
Adrian Kilhauer	5,250,000(5)
Dwight Schrute	4,900,000(4)
Fulton Reed	4,900,000(4)
Adam Banks	4,000,000(2)
Charlie C. Conway	4,000,000(4)
Sam Witwicky	3,500,000(1)
Samson Falling	3,000,000(1)
Jock Maroon	2,650,000(4)
Guy Germaine	2,212,000(1)
Karl Kolar	1,750,000(5)
Gordon Halloway	1,250,000(3)
Rich Charzy	1,200,000(1)
Jacob DiStefano	1,000,000(1)
Riley Dirkens	900,000(1)
Barkley Godwin	900,000(1)
Simon Cameron	600,000(1)

Peter Griffin	120,000(1)
Jim Halpert	120,000(1)
Correntin Vergne	110,000(1)
Brock Puppa	110,000(1)
Jozeff Hepp	110,000(1)
Arthur Loberg	90,000(2)
Pat Wert	90,000(1)
Viktor Kuzin	90,000(3)
Chris Armstrong	90,000(3)
Juliane Frost	88,000(2)
Kenny Caddick	80,000(2)
Jocelyn Henry	80,000(1)
Frederick Beaubien	80,000(3)
Dimtry Ragulin	80,000(3)
Adam Hall	70,000(1)
Evan Lofthouse	65,000(1)
Kane Richards	65,000(1)
Lukkas Kampulainen	65,000(2)
Griffin Butler	65,000(2)
David Penney	65,000(3)
Arthur Zambio	50,000(4)

Current Funds	-$433,875,183
Home Games Remaining	10
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$9,600,000

Expenses

Pro Payroll	$69,640,001
Farm Payroll	$370,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	19
Total Game Expenses	$1,855,526
Projected Expenses	$35,255,001
Projected Balance	-$459,530,184

Salary Commitment

Year: 8	$70,010,001
Year: 9	$56,825,001
Year: 10	$28,100,000
Year: 11	$14,500,000

Jesper Soderstrom	10,000,000(4)
Lars Karlsson	8,500,000(2)
Mathieu Charbonneau	8,500,000(3)
Phillip Karlsson	6,125,000(2)
Dan Gillbert	4,225,000(1)
Joel McIntyre	3,850,000(2)
Steve Austin	3,200,000(4)
Ian Loisse	2,900,000(1)
Didier Dubois	2,800,000(1)
Eric McAlpine	2,500,000(3)
Philipp Morenz	2,300,000(3)
Ruslan Semenov	2,250,000(2)
Jaroslav Klapil	1,900,000(2)
Pavel Vesley	1,900,000(2)
Gerard Stevens	1,900,000(2)
Anton Buemi	1,300,000(4)
Jana Vandorne	1,200,000(1)
Brendan Conlin	1,000,000(1)
Jacques Richter	990,000(1)
Dmitry Grishinkov	900,001(2)
Raymond Juno	750,000(2)
Carter Gallagher	650,000(2)

Dave Masei	90,000(3)
Jon Coleman	80,000(3)
Jarrod Virgil	70,000(1)
Jeff Staples	65,000(3)
Jason Disher	65,000(3)

Current Funds	-$547,698,865
Home Games Remaining	10
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$4,800,000

Expenses

Pro Payroll	$74,756,251
Farm Payroll	$2,205,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	20
Total Game Expenses	$2,038,454
Projected Expenses	$40,769,079
Projected Balance	-$583,667,944

Salary Commitment

Year: 8	$76,841,251
Year: 9	$47,535,000
Year: 10	$36,740,000
Year: 11	$22,310,000

Gosta Blomqvist	10,000,000(3)
Marko Bennett	10,000,000(5)
Nathan Alexander	8,450,000(1)
Alexei Romanov	5,500,000(2)
Trent Johnson	4,950,000(1)
Gustav Gunnerson	4,906,250(1)
Peter Brown	4,300,001(1)
Geoffrey Styles	4,000,000(4)
Anders Angstrom	3,600,000(4)
Joe Buehler	3,400,000(1)
Jan Hellstrom	2,500,000(4)
Alfred Dell	2,000,000(1)
Vitaly Zdorovetskiy	1,850,000(2)
Jack Asunian	1,500,000(3)
Kyle Hawk	1,100,000(5)
Max Everson	1,000,000(2)
Francois St-Pierre	900,000(3)
Jason Downman	850,000(3)
Mark Bosley	700,000(2)
Petteri Salming	700,000(2)
Jack Blix	650,000(1)
Stuka Steiner	650,000(2)
Trevor Doyle	650,000(3)
Guy Lapointe	600,000(5)

Clayton Stone	210,000(5)
Zach Sanmark	190,000(4)
Jack Neighbours	150,000(3)
Dallas Westaway	130,000(1)
Paxton Lowe	120,000(0)
Brendan Jones	110,000(1)
Red Larson	110,000(5)
Shawn Brighton	100,000(2)
Marco Colborne	100,000(2)
Bryan Hennesy	90,000(3)
Kaleel Abdul	80,000(1)
Joe Di Avino	80,000(1)
Rene Huguerin	80,000(3)
Pettri Valkeapaa	80,000(3)
Shawn Carter	70,000(1)
Reece Morris	65,000(2)
Mike Rusk	65,000(3)
Troy Creuer	65,000(3)
Oscar Gauche	65,000(2)
Eric Whelan	65,000(2)
Malik Kazantsev	65,000(1)
Jerry Steiner	65,000(1)
Billy Bonks	50,000(1)

Current Funds	-$427,650,068
Home Games Remaining	10
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$9,600,000

Expenses

Pro Payroll	$67,163,555
Farm Payroll	$595,000
Prospect Fees	$0,000
Coach	$225,500
Games Remaining	20
Total Game Expenses	$1,789,054
Projected Expenses	$35,781,082
Projected Balance	-$453,831,150

Salary Commitment

Year: 8	$67,758,555
Year: 9	$43,843,555
Year: 10	$37,370,555
Year: 11	$19,300,000

Malcolm McCormick	8,000,000(5)
Shannon McKinnon	6,500,000(1)
Kimi Rosberg	6,450,000(1)
Pierre Lamontagne	6,000,000(1)
Nick Poppagorgio	4,755,555(3)
Josef Svoboda	4,300,000(5)
Morris Ether	3,250,000(3)
Dino Salomaki	2,600,000(3)
Janne Dobias	2,500,000(4)
Viktor Enger	2,500,000(4)
Dusan Brosic	2,000,000(5)
Brenden Leahy	2,000,000(3)
Drake Eller	2,000,000(3)
Peter Sjoberg	1,900,000(3)
Tommy Riordan Jr	1,880,000(2)
Ulf Dahlberg	1,875,000(2)
Heath Hardy	1,850,000(1)
Barry Timmander	1,500,000(2)
Barron Dewitt	1,250,000(3)
Ned Simpson	1,100,000(1)
Kyle Slaney	900,000(1)
Mike Zirgozian	900,000(1)
Aaron Harper	650,000(2)
Theodore Clancy	503,000(2)

Jorma Valtonen	90,000(3)
Kyle Monday	80,000(3)
Nick Stajduhar	80,000(3)
Chang Foi	80,000(1)
Justin Bradley	70,000(1)
Jeremie Acevedo	65,000(3)
Matthew Cyrus	65,000(1)
Nick Crecenza	65,000(2)

Current Funds	-$275,038,030
Home Games Remaining	10
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$9,600,000

Expenses

Pro Payroll	$58,830,375
Farm Payroll	$1,802,500
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	20
Total Game Expenses	$1,608,760
Projected Expenses	$32,175,197
Projected Balance	-$297,613,227

Salary Commitment

Year: 8	$60,632,875
Year: 9	$25,957,500
Year: 10	$8,642,500
Year: 11	$230,000

Dan Bosley	5,500,000(2)
Paul Simpson	5,000,000(2)
Evan Lovia	4,750,000(1)
Harry Dick	4,609,375(1)
Sean Haney	4,000,000(3)
Carson Turnbull	3,750,000(2)
Brandon McCarthy	3,500,000(1)
Silky Mitts	3,000,000(1)
Mirko Votava	3,000,000(1)
Sebastien Ylonen	2,470,000(1)
Jarkoo Mesic	2,250,000(2)
Jean-Paul Gaultier	2,001,000(1)
Steffen Soberg	2,000,000(1)
James Barrett	1,800,000(1)
Nazem Turlik	1,800,000(1)
Hayk Nazarian	1,750,000(1)
Rocco Randell	1,500,000(1)
Brady Archer	1,400,000(3)
Jimmy Florakis	1,400,000(3)
Carson Latimer	1,000,000(1)
Vladislav Strnad	900,000(1)
Evegny Mishkarov	800,000(3)
Ludvig Saari	650,000(2)

Colton Bates	512,500(3)
Valentin Lehmann	150,000(4)
Bucky Barnes	100,000(2)
Brian Ellis	90,000(1)
Maxime Lavigne	90,000(3)
Mats Lander	80,000(1)
Tara Vlasov	80,000(1)
Brady Shea	80,000(3)
Melvin Sands	80,000(1)
Ondrej Kuchmenov	80,000(4)
Joe Scappatici	70,000(1)
Jeremy McMillian	65,000(1)
Phil Hoeven	65,000(1)
Vladimir Bednar	65,000(3)
Slava Glazkov	65,000(1)
Garry Roach	65,000(3)
Brandon McCowan	65,000(2)

Current Funds	-$414,328,441
Home Games Remaining	10
Avg. Attendance	20,000
Avg. Revenue/Game	$960,000
Projected Revenue	$9,600,000

Expenses

Pro Payroll	$69,184,375
Farm Payroll	$841,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	20
Total Game Expenses	$1,855,931
Projected Expenses	$37,118,618
Projected Balance	-$441,847,059

Salary Commitment

Year: 8	$70,025,375
Year: 9	$43,710,375
Year: 10	$16,116,000
Year: 11	$12,645,000

Marc Gagne	9,425,000(2)
Alexei Kimilainen	7,734,375(2)
Matt Phoenix	5,500,000(1)
Tanner McNeil	5,500,000(1)
Lukas Vojtek	5,450,000(1)
Vitomir Boykov	4,975,000(4)
Spencer Happy	4,500,000(4)
Axel Dawes	4,000,000(2)
Peter Stamas	3,600,000(1)
Joakim Zetterstrom	2,750,000(2)
Bob Parker	2,250,000(2)
Troy Hilfiger	2,200,000(1)
Liam Anderson	2,000,000(4)
Richie Burdon	1,900,000(3)
Jensen Lorne	1,750,000(1)
Vaclav Tarasov	1,300,000(3)
Bear Hugger	1,250,000(1)
Jake Hallsbrook	1,100,000(2)
Carlo Tripani	1,000,000(1)
Gaylord Carter	1,000,000(4)

Raymond Jacksonville	150,000(2)
Danny Boss	140,000(3)
George Bitov	100,000(2)
Isak Saar	90,000(5)
Woody Roberts	85,000(2)
Mikael Mitchell	80,000(5)
Daniel Brodeur	66,000(3)
Mike Harvey	65,000(1)
Hakan Wickberg	65,000(3)

Current Funds	-$482,948,636
Home Games Remaining	10
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$4,800,000

Expenses

Pro Payroll	$68,050,003
Farm Payroll	$1,255,001
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	20
Total Game Expenses	$1,836,974
Projected Expenses	$36,739,476
Projected Balance	-$514,888,112

Salary Commitment

Year: 8	$67,305,004
Year: 9	$59,360,003
Year: 10	$36,880,000
Year: 11	$24,200,000

Pierre-Antoine Gardie	6,750,000(4)
Noah Zimmermann	6,750,000(5)
Daniel Norris	5,950,000(2)
Antti Hajdu	5,000,000(3)
Iyan Viceroy	4,750,000(2)
Jaden Cooper	4,750,000(2)
Onni Valakari	4,000,000(1)
Amat Grewal	4,000,000(4)
Baker Moore	3,850,000(2)
Tomas Pavlicek	3,000,000(5)
Guillaume Beaton	2,700,000(3)
Donkey Kong	2,600,001(1)
Cleon Teal	2,300,000(3)
Justin Werner	2,000,000(0)
Will McCarthy	1,750,000(4)
Keith Christian	1,700,000(5)
Leth Holan	1,500,000(3)
Randy Rouge	1,200,000(1)
Konstantinos Katsos	900,000(3)
Pierre L'Ecuyer	800,000(2)
Ilya Kuzmin	650,000(2)
Ryan Zezler	650,000(2)
Joseph di Maria	500,002(2)

Aerik Wedgewood	250,000(5)
Alex Texas	150,000(3)
Dean Portman	130,000(2)
Tommy Kazlou	80,000(1)
David Chicago	75,001(2)
Kenny Nickles	65,000(2)
Rick Hart	65,000(1)
Brady Keogh	65,000(2)
Jason Saal	65,000(3)
David Aubry	65,000(3)
Andre Bordeau	65,000(2)
Ted Nielsen	65,000(2)
Burke Flanaghan	65,000(2)
Elijah McArthur	50,000(2)

Current Funds	-$466,028,372
Home Games Remaining	10
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$4,800,000

Expenses

Pro Payroll	$67,405,000
Farm Payroll	$1,460,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	19
Total Game Expenses	$1,825,395
Projected Expenses	$34,682,500
Projected Balance	-$495,910,872

Salary Commitment

Year: 8	$68,865,000
Year: 9	$42,570,000
Year: 10	$15,125,000
Year: 11	$3,900,000

Morgan James	7,085,000(2)
Mats Nordin	5,670,000(3)
Steven Jones	5,625,000(2)
Adam Bartos	5,625,000(1)
John Prokopp	5,500,000(1)
Valentin Claireaux	5,200,000(3)
Mikhail Vishnakov	5,100,000(2)
Hugh Jazz	3,750,000(5)
Sexton Hardcastle	3,500,000(2)
Mats Anderson	3,450,000(2)
Leo Vaisanen	3,400,000(1)
Tenor Burlinghton	3,200,000(1)
Nyck Sirotin	2,300,000(2)
Jeff Liggett	1,750,000(1)
Broderick Bear	1,650,000(1)
Ossi Yachmenev	1,300,000(1)
Tony Arancini	1,200,000(1)
Kevin LeBlast	1,200,000(1)
Jason Varrin	900,000(1)

Devon Hammer	170,000(1)
Bobby Hasselbeck	150,000(5)
Kristopher Corriveau	120,000(1)
Rico Siltala	100,000(3)
Inge Rutledge	100,000(3)
Alec Oakley	90,000(3)
Leo Pike	80,000(1)
Paulo Vizzianio	70,000(1)
Jacob Stroth	65,000(1)
Donnie Trump	65,000(1)
Cody Taylor	65,000(2)
Andrew Austin	65,000(2)
Geoff Andrews	65,000(3)
Boatmen Ferry	65,000(2)
Lee Power	65,000(2)
RIley Twomey	65,000(2)
Frodo Baggins	60,000(2)

Current Funds	-$274,237,482
Home Games Remaining	10
Avg. Attendance	18,000
Avg. Revenue/Game	$756,000
Projected Revenue	$7,560,000

Expenses

Pro Payroll	$69,987,000
Farm Payroll	$1,226,000
Prospect Fees	$0,000
Coach	$0,000
Games Remaining	20
Total Game Expenses	$1,874,026
Projected Expenses	$37,480,526
Projected Balance	-$304,158,008

Salary Commitment

Year: 8	$71,213,000
Year: 9	$56,503,000
Year: 10	$37,141,000
Year: 11	$6,400,000

Valeri Michkov	8,000,000(1)
Dylan Bruk	6,925,000(3)
Nico Tuominen	6,750,000(3)
Stan Marsh	6,000,000(2)
Craig Tucker	5,750,000(1)
Bryan Carnback	5,400,000(3)
Robert Dufresne	5,250,000(3)
Dirk Diggler	5,000,000(4)
Slava Gudarov	3,500,000(2)
Cameron Stone	3,000,000(2)
Lynn Dye	2,800,000(3)
Acy Pride	2,500,000(2)
Alex Lemieux	1,750,000(3)
Jacques Theodore	1,462,000(2)
Jesse Mcneil	1,200,000(5)
Devin Marino	1,100,000(2)
Kerry Phillips	1,000,000(3)
Jordan Papineau	800,000(1)
Mattias Asplund	650,000(2)
Karl Hedlund	650,000(2)
Marek Zidnik	500,000(3)

Connor Zirri	100,000(4)
Josh Campbellford	100,000(4)
Bruce Barber	95,000(2)
Chadwick Cobblebutt	90,000(1)
Mans Lindberg	80,000(2)
Hardwin Schafer	80,000(3)
Joel Gagnon	80,000(3)
Tory Palme	75,000(3)
Tim LaChoice	70,000(2)
Joe Gazoza	70,000(1)
Ryan Woods	66,000(3)
Theo Flankey	65,000(2)
Billy Oshea	65,000(2)
Ludwig Linblad	65,000(2)
Dion Darling	65,000(3)
Johnny Buttsworth	60,000(2)

Current Funds	-$319,943,077
Home Games Remaining	10
Avg. Attendance	18,000
Avg. Revenue/Game	$540,000
Projected Revenue	$5,400,000

Expenses

Pro Payroll	$53,750,000
Farm Payroll	$1,337,000
Prospect Fees	$0,000
Coach	$0,000
Games Remaining	20
Total Game Expenses	$1,449,658
Projected Expenses	$28,993,158
Projected Balance	-$343,536,235

Salary Commitment

Year: 8	$55,087,000
Year: 9	$37,307,000
Year: 10	$25,457,000
Year: 11	$14,577,000

Tim Bergling	9,000,000(1)
Dominico Bacardi	5,850,000(2)
Johan Nyberg	4,400,000(4)
Peter Corms	4,000,000(2)
William Walker	3,400,000(5)
Mats Ekstrom	3,200,000(3)
Triston Rohlicek	3,200,000(3)
Bobby Brinkett	2,800,000(4)
Pierre Stewart	2,500,000(1)
Henrik Larsson	2,400,000(1)
Marcus Sandstrom	2,000,000(5)
John Young	1,900,000(5)
Ripley Thomas	1,500,000(2)
Tripp Turner	1,400,000(1)
George Gorian	1,300,000(3)
Austin Wuthrich	1,200,000(3)
Wilfred Chorske	1,000,000(3)
Pauli Jelinek	900,000(1)
Cameron Hughes	900,000(1)
Jaxon Beddoes	900,000(3)

Michai McConnell	95,000(2)
Emory Blomsten	90,000(1)
Liam Dumba	90,000(1)
Stanford Highton	90,000(1)
Andrew Harron	80,000(2)
Jack Tieds	80,000(1)
Milan Kuzela	80,000(3)
Boris Hannasin	77,000(5)
Luca Gambino	70,000(1)
Eerik Tuomaala	65,000(1)
Stanislav Sidorkova	65,000(1)
Stanislav Sidorkova	65,000(1)
Jonathan McBain	65,000(2)
Stanislav Sidorkova	65,000(1)
Jason Wentworth	65,000(2)
Joel Bilodeau	65,000(2)
Ruben Pulisic	65,000(2)
Jackie Boyle	65,000(2)

Current Funds	-$207,161,346
Home Games Remaining	10
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$4,800,000

Expenses

Pro Payroll	$66,287,500
Farm Payroll	$841,600
Prospect Fees	$0,000
Coach	$0,000
Games Remaining	20
Total Game Expenses	$1,766,555
Projected Expenses	$35,331,105
Projected Balance	-$237,692,451

Salary Commitment

Year: 8	$67,129,100
Year: 9	$22,881,600
Year: 10	$12,171,600
Year: 11	$6,880,000

Jarl-Espen Hasler	6,750,000(1)
Jordan Malleeno	6,625,000(1)
Daniel Gay	5,250,000(1)
Chris Jericho	5,250,000(2)
Corey Mapes	5,100,000(1)
Derek Hill	5,000,000(3)
George Huxley	5,000,000(4)
Harry Butt	4,437,500(1)
Alex Carson	3,300,000(1)
Dougie Dube	3,000,000(1)
Ian Power	2,300,000(1)
Jamal Remmington	1,800,000(1)
Sergei Markov	1,600,000(2)
Andre Pulling	1,500,000(2)
Eric Theriault	1,495,000(2)
Dusty Cajun	1,250,000(1)
Herbert Powers	1,250,000(1)
Scott Wittaker	1,000,000(4)
Pawtucket Pat	950,000(1)
Gary Chambers	900,000(1)
Phillip Chiddle	880,000(4)
Shane Duffy	850,000(1)
Jarrod Sparrow	800,000(2)

Dominic Agelakos	130,000(1)
Ned Flanders	95,600(3)
Francis Lecroix	95,000(1)
Cedric Lessard	71,000(3)
Mackenzie Fletcher	65,000(1)
Robert Buckley	65,000(1)
Ryan Tocher	65,000(3)
Murilo Fernandez	65,000(1)
Jordan Paul	65,000(1)
Ryan Maher	65,000(2)
Tony Stark	60,000(3)

Current Funds	-$192,663,883
Home Games Remaining	10
Avg. Attendance	20,000
Avg. Revenue/Game	$480,000
Projected Revenue	$4,800,000

Expenses

Pro Payroll	$69,325,000
Farm Payroll	$1,225,000
Prospect Fees	$0,000
Coach	$0,000
Games Remaining	20
Total Game Expenses	$1,856,579
Projected Expenses	$37,131,579
Projected Balance	-$224,995,462

Salary Commitment

Year: 8	$70,550,000
Year: 9	$40,710,000
Year: 10	$35,315,000
Year: 11	$29,950,000

Arsenio Rush	6,625,000(1)
Rocky Tillman	6,500,000(1)
Ron Zoomer	6,200,000(1)
Patrick Lebeau	5,450,000(1)
Nigel Thompson	5,000,000(4)
Tomas Bierkshire	4,500,000(4)
Alexander Brown	4,000,000(4)
Ricardo Rodrigues	4,000,000(4)
Dmitri Yashkin	3,400,000(4)
Sergei Karamazov	3,400,000(5)
Olivier DeVries	2,800,000(3)
Austin Powers	2,600,000(1)
Mike Key	2,500,000(3)
Raymond Sims	2,250,000(2)
Bryson Steele	2,000,000(5)
Tito Massoli	1,750,000(5)
Harry Zachariah	1,700,000(5)
Vladimir Volchevski	1,500,000(2)
Vladim Skorobogatov	1,250,000(2)
Nico Brooks	1,000,000(1)
Matt Morrison	900,000(1)

Henrik Karlsson	200,000(2)
Hugo Browning	190,000(1)
Vegar Sendin	110,000(5)
Ebner Baumann	90,000(4)
Tomas Vaclik	85,000(1)
Anthony Benetti	80,000(1)
Nikolai Castellano	80,000(1)
Justin Hawkins	65,000(1)
Austin Thiggs	65,000(1)
Todd Kelmann	65,000(3)
Chris Stamas	65,000(2)
Xavi Zagazetta	65,000(2)
Daniel McNulty	65,000(2)