Current Funds

$0,000

Expenses

Pro Payroll	$24,130,000
Farm Payroll	$5,531,000
Prospect Fees	$0,000
Coach	$900,000
Games Remaining	82
Total Game Expenses	$372,695
Projected Expenses	$30,561,000
Projected Balance	-$30,561,000

Salary Commitment

Year: 2010	$29,661,000
Year: 2011	$23,589,000
Year: 2012	$15,310,000
Year: 2013	$2,844,000

Jordan Greenway	5,500,000(3)
Dmitrij Jaskin	4,000,000(2)
Pontus Holmberg	920,000(1)
Peter Dineen	870,000(4)
Jack Becker	850,000(1)
Angus Crookshank	780,000(3)
Normand Rochefort	780,000(2)
Trey Fix-Wolansky	780,000(1)
Samuel Poulin	770,000(3)
Ryan Hartman	750,000(1)
Mitchell Stephens	750,000(2)
Nolan Foote	750,000(3)
Konstantin Volkov	750,000(2)
Brett Murray	750,000(4)
Jim Wiemer	710,000(3)
Corrado Micalef	670,000(3)
Ryan Lohin	650,000(3)
Derek Ryan	610,000(2)
Bill Schafhauser	560,000(2)
Tony Camazzola	530,000(1)
Ken Berry	470,000(3)
Dave Preuss	470,000(3)
Chandler Romeo	460,000(3)

Nikita Zadorov	800,000(3)
Teuvo Teravainen	700,000(1)
Jordan Kyrou	585,000(4)
Juuse Saros	565,000(1)
Anthony Deangelo	550,000(6)
PO Joseph	400,000(1)
Kevin Fiala	375,000(2)
Bernie Nicholls	129,000(2)
Jake Dotchin	100,000(2)
Joonas Lyytinen	100,000(1)
Joachim Blichfeld	100,000(1)
Matt Mahalak	100,000(3)
Kevin LaVallee	92,000(1)
Trevor Moore	89,000(3)
Jakub Skarek	89,000(4)
Joshua Jacobs	85,000(3)
Jordan Stallard	85,000(3)
David Kase	80,000(1)
Stanislav Demin	77,000(3)
Cristoval Nieves	75,000(2)
Luke Martin	75,000(2)
Alex Georgiev	75,000(1)
Zachary Sanford	75,000(2)
Mat Robinson	68,000(1)
Clayton Phillips	62,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$15,830,000
Farm Payroll	$5,908,000
Prospect Fees	$0,000
Coach	$900,000
Games Remaining	82
Total Game Expenses	$276,073
Projected Expenses	$22,638,000
Projected Balance	-$22,638,000

Salary Commitment

Year: 2010	$21,738,000
Year: 2011	$11,647,000
Year: 2012	$8,927,000
Year: 2013	$1,960,000

Charles Hudon	1,050,000(1)
Nikolai Kovalenko	800,000(2)
Tobias Bjornfot	800,000(3)
Lane Pederson	760,000(1)
Jarret Tyszka	700,000(1)
Peter Ekelund	700,000(1)
John Beecher	700,000(1)
Lars Ekelund	600,000(1)
Amir Miftakhov	600,000(1)
Nico Gross	600,000(1)
Rasmus Korhonen	590,000(3)
Hakan Nordin	580,000(2)
Scot Kleinendorst	580,000(3)
Philippe Daoust	570,000(3)
Dave Michayluk	570,000(3)
Evan Vierling	570,000(3)
Stew Gavin	560,000(3)
Karl Henriksson	530,000(1)
Maksim Berezkin	520,000(3)
Antti Saarela	520,000(1)
Alexander Green	510,000(1)
Jonathan Gruden	500,000(1)
Jari Paavola	500,000(3)
Michel Bolduc	480,000(3)
Gleb Semyonov	470,000(1)
Eric Hjorth	470,000(2)

Nathan MacKinnon	750,000(4)
Aaron Ekblad	725,000(1)
Alex Nedeljkovic	600,000(3)
Jacob Trouba	600,000(2)
Devon Toews	350,000(3)
Martin Necas	350,000(1)
Michael Rasmussen	350,000(4)
Otto Koivula	325,000(6)
Jesse Puljujarvi	310,000(6)
Pavel Zacha	240,000(1)
Dylan Strome	225,000(4)
Ilya Samsonov	225,000(1)
Jonas Siegenthaler	150,000(3)
Grant Fuhr	127,000(3)
Chris Valentine	105,000(2)
Grant Besse	90,000(1)
Kole Lind	85,000(2)
Philip Tomasino	83,000(1)
Nicholas Merkley	80,000(2)
Kaedan Korczak	79,000(1)
Yegor Zaitsev	59,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$19,360,000
Farm Payroll	$5,310,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$308,737
Projected Expenses	$25,316,464
Projected Balance	-$25,316,464

Salary Commitment

Year: 2010	$24,670,000
Year: 2011	$19,045,000
Year: 2012	$9,830,000
Year: 2013	$3,100,000

Daniil Tarasov	1,850,000(2)
Pavel Koltygin	950,000(2)
Chad Krys	950,000(1)
Mike Hardman	950,000(4)
Nikita Nesterenko	950,000(4)
Zach Whitecloud	850,000(3)
Michael Pezzetta	850,000(2)
David Tendeck	800,000(2)
Ric Nattress	770,000(3)
Jacob Bryson	750,000(1)
Mitch Hoelscher	750,000(1)
Patrick Brown	750,000(2)
Kirill Gerasimyuk	750,000(3)
Craig Ludwig	730,000(2)
Joshua Nodler	720,000(3)
Pavel Dorofeyev	670,000(3)
Ryan Lomberg	620,000(3)
Anttoni Honka	580,000(1)
Mike Moller	570,000(2)
Dieter Hegen	540,000(2)
William Villeneuve	540,000(3)
John Newberry	530,000(1)
Perry Anderson	530,000(3)
Fred Perlini	480,000(1)
Paul Houck	480,000(3)
Jan Mysak	450,000(2)

Bo Horvat	800,000(2)
Alex Tuch	700,000(5)
Joonas Korpisalo	600,000(1)
Elias Lindholm	500,000(4)
Brett Pesce	425,000(2)
Sam Steel	320,000(3)
Lias Andersson	275,000(1)
Victor Mete	250,000(3)
Martin Fehervary	200,000(2)
Leon Gawanke	200,000(1)
Isac Lundestrom	150,000(2)
Ivan Chekhovich	150,000(2)
Calen Addison	135,000(1)
Brett Howden	120,000(3)
Alex Alexeyev	110,000(3)
Nate Schnarr	100,000(1)
Rudolfs Balcers	100,000(1)
Brent Sutter	93,000(1)
Arthur Kaliyev	82,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$20,960,000
Farm Payroll	$5,332,000
Prospect Fees	$0,000
Coach	$900,000
Games Remaining	82
Total Game Expenses	$331,610
Projected Expenses	$27,192,000
Projected Balance	-$27,192,000

Salary Commitment

Year: 2010	$26,292,000
Year: 2011	$18,325,000
Year: 2012	$8,145,000
Year: 2013	$1,125,000

Ty Smith	2,750,000(1)
Ukko-Pekka Luukkonen	2,500,000(2)
Jayden Struble	1,020,000(3)
Luc Dufour	970,000(3)
Vasily Demchenko	950,000(2)
John Leonard	950,000(2)
Phoenix Copley	910,000(1)
Aku Raty	900,000(1)
Alexander Romanov	900,000(1)
Jackson Perbix	900,000(2)
Anton Lundell	810,000(2)
Jamieson Rees	800,000(3)
Jack Badini	750,000(1)
Allan McShane	750,000(3)
Cooper Moore	700,000(3)
Leevi Aaltonen	650,000(3)
Carter Savoie	600,000(2)
Eric Calder	600,000(3)
William Dufour	600,000(2)
Ryan O'Rourke	530,000(2)
Jackson Hallum	510,000(2)
Axel Bergkvist	460,000(3)
Hunter Skinner	450,000(1)

Clayton Keller	750,000(2)
Filip Forsberg	700,000(2)
Anders Bjork	700,000(4)
Conor Garland	565,000(1)
David Bernhardt	475,000(3)
Jakob Chychrun	425,000(4)
Andrei Svechnikov	385,000(3)
Gabriel Vilardi	275,000(1)
Brett Stapley	120,000(3)
Dmitriy Zaitsev	100,000(2)
Ivan Prosvetov	100,000(1)
Matt Murray	100,000(2)
Nicholas Caamano	95,000(1)
Spencer Foo	90,000(3)
Alex Turcotte	90,000(2)
Bode Wilde	90,000(2)
Rich Pavlikovsky	75,000(1)
Parker Wotherspoon	75,000(1)
Josh Brook	70,000(1)
Alexander Gordin	52,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$18,550,000
Farm Payroll	$6,051,000
Prospect Fees	$0,000
Coach	$650,000
Games Remaining	82
Total Game Expenses	$307,939
Projected Expenses	$25,251,000
Projected Balance	-$25,251,000

Salary Commitment

Year: 2010	$24,601,000
Year: 2011	$17,305,000
Year: 2012	$7,310,000
Year: 2013	$2,880,000

Andrew Mangiapane	2,250,000(1)
Jacob Ingham	1,050,000(3)
Doug Smith	940,000(2)
Tyler Motte	900,000(1)
Cole Schneider	900,000(2)
Samuel Dove-McFalls	900,000(2)
Aidan McDonough	830,000(2)
Danil Gushchin	800,000(1)
Fredric Larsson	800,000(1)
Dean Stewart	800,000(3)
Mac Hollowell	800,000(3)
Jamie Drysdale	800,000(2)
David Quenneville	800,000(3)
Rhett Pitlick	770,000(2)
Daniel Bernhardt	750,000(1)
Michael Thelven	750,000(4)
Marc DelGaizo	750,000(2)
Nic Daws	720,000(2)
Matthew Wedman	600,000(2)
Rafael Bikmullin	600,000(2)
Jacob Holmes	540,000(3)
Austin Wong	500,000(2)

Robert Fabbri	800,000(2)
Evan Fitzpatrick	675,000(5)
Sean Monahan	575,000(2)
Anthony Mantha	550,000(1)
Christian Fischer	550,000(6)
Alex Debrincat	440,000(4)
Drake Batherson	400,000(4)
Noah Hanifin	300,000(1)
Matt Puempel	250,000(1)
Danton Heinen	225,000(2)
Ryan Lindgren	200,000(3)
Justin Hache	150,000(1)
Samuel Walker	150,000(3)
Moritz Seider	97,000(1)
Roope Laavainen	90,000(3)
Ryan McLeod	88,000(1)
Brett McKenzie	85,000(2)
Vincent Hinostroza	85,000(1)
Kristian Oldham	80,000(1)
Adam Gilmour	75,000(1)
Zach Gallant	72,000(1)
Bart Wilson	65,000(4)
Artyom Manukyan	49,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$19,180,000
Farm Payroll	$5,671,000
Prospect Fees	$0,000
Coach	$600,000
Games Remaining	82
Total Game Expenses	$310,378
Projected Expenses	$25,451,000
Projected Balance	-$25,451,000

Salary Commitment

Year: 2010	$24,851,000
Year: 2011	$15,916,000
Year: 2012	$11,135,000
Year: 2013	$7,000,000

Elias Pettersson	5,500,000(6)
Tyler Wong	900,000(1)
Adam Ginning	900,000(1)
Colton Point	900,000(2)
Alexander Volkov	800,000(3)
Cedric Pare	800,000(1)
Tyler Tucker	800,000(1)
Ilya Konovalov	780,000(1)
Gary Yaremchuk	760,000(2)
Maksim Sushko	750,000(2)
Kyle Olson	750,000(2)
Jan Ingman	730,000(3)
Joe Cirella	600,000(3)
Jack Gorniak	600,000(2)
Cole Hults	600,000(1)
Artemi Kniazev	520,000(1)
Dylan Peterson	510,000(1)
Marc Kallionkieli	500,000(1)
Gaston Therrien	500,000(1)
Tomas Machu	500,000(3)
Chase Stillman	480,000(3)

Eric Comrie	650,000(4)
Artturi Lehkonen	600,000(4)
Taylor Leier	550,000(2)
Nicholas Magyar	450,000(1)
Neal Pionk	350,000(1)
Scott Reedy	350,000(2)
Don Beaupre	300,000(3)
Steven Lorentz	300,000(3)
Mikhail Berdin	285,000(1)
Adam Boqvist	250,000(3)
Wyatt Kalynuk	250,000(5)
Jan Drozg	150,000(1)
Mario Ferraro	125,000(1)
Mason Geertsen	100,000(1)
Nolan Stevens	100,000(3)
Austin Czarnik	90,000(1)
Joe Cox	85,000(1)
David Sklenicka	80,000(1)
Daryl Evans	76,000(2)
Andrew O'Brien	75,000(1)
Conner Bleackley	75,000(3)
Oskar Steen	65,000(1)
Tom Wilson	60,000(1)
Arvid Henrikson	60,000(1)
Danila Zhuravlyov	55,000(1)
Domenick Fensore	49,000(1)
David Jensen	46,000(1)
Marc Centrone	45,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$18,150,000
Farm Payroll	$6,094,000
Prospect Fees	$0,000
Coach	$666,666
Games Remaining	82
Total Game Expenses	$303,789
Projected Expenses	$24,910,666
Projected Balance	-$24,910,666

Salary Commitment

Year: 2010	$24,244,000
Year: 2011	$15,030,000
Year: 2012	$3,459,000
Year: 2013	$675,000

Jean-Seb Dea	1,500,000(1)
Kristers Gudlevskis	1,200,000(2)
Steve Larmer	1,200,000(2)
Rasmus Kupari	1,000,000(1)
Frederik Tiffels	900,000(2)
Adam Parsells	900,000(2)
Joseph Cecconi	850,000(1)
Adin Hill	800,000(2)
Sergey Zborovskiy	800,000(3)
Jaden Lindo	800,000(2)
Kyle Capobianco	800,000(1)
Jack Studnicka	750,000(1)
Benjamin Mirageas	700,000(1)
Kristians Pelss	700,000(2)
Michael Eyssimont	700,000(2)
Mark Morrison	580,000(2)
Andre Cote	580,000(2)
Ryan Mcgregor	550,000(1)
Jean-Marc Gaulin	540,000(2)
Tuukka Tieksola	500,000(1)
Lucas Mercuri	460,000(1)
Joel Teasdale	460,000(2)
Bear Hughes	450,000(2)
Sandy Beadle	430,000(3)

Thomas Chabot	900,000(2)
William Karlsson	600,000(1)
D'Artagnan Joly	475,000(3)
Francis Perron	475,000(4)
Samuel Montembeault	440,000(3)
Nikolay Prokhorkin	400,000(2)
Michael Anderson	325,000(1)
Gerald Mayhew	300,000(1)
Kevin Bahl	300,000(3)
Alexandre Carrier	215,000(3)
Michel Gardner	200,000(1)
Nils Hoglander	200,000(7)
Henrik Samuelsson	180,000(2)
Miro Karjalainen	170,000(1)
Dale Hawerchuk	133,000(2)
Jakob Pelletier	125,000(1)
Sergei Shumakov	98,000(1)
Conor Sheary	92,000(1)
Braden Schneider	87,000(2)
Dean Kukan	80,000(1)
Jakub Malek	63,000(3)
Lukas Reichel	61,000(2)
Dean Kennedy	61,000(3)
Blake Siebenaler	60,000(1)
Steve Patrick	54,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$20,740,000
Farm Payroll	$5,523,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$328,164
Projected Expenses	$26,909,464
Projected Balance	-$26,909,464

Salary Commitment

Year: 2010	$26,263,000
Year: 2011	$17,800,000
Year: 2012	$9,225,000
Year: 2013	$4,150,000

Mads Sogaard	2,000,000(4)
Keegan Kolesar	1,000,000(1)
Patrik Sundstrom	990,000(3)
Juuso Parssinen	980,000(2)
Dustin Wolf	950,000(3)
Maxwell Gildon	900,000(2)
Cole Fonstad	900,000(2)
Tim Berni	850,000(3)
Paul Gagne	800,000(3)
Brandon Kruse	750,000(1)
Maxim Cajkovic	750,000(4)
Parker Kelly	740,000(2)
Henry Thurn	720,000(2)
Manuel Wiederer	700,000(1)
Gavin Bayreuther	700,000(2)
Joshua Ess	700,000(1)
Matthew Hellickson	700,000(1)
Steve Konroyd	640,000(1)
Jordan Kooy	600,000(1)
Michael Teply	600,000(2)
Alexandr Darin	580,000(2)
Patrick Puistola	570,000(2)
Michael Callahan	560,000(1)
Samuel Knazko	550,000(3)
Damien Giroux	520,000(1)
Marc Turcotte	520,000(3)
Luke Loheit	470,000(1)

Alex Galchenyuk	625,000(2)
Brady Skjei	550,000(1)
Jared McCann	525,000(4)
Larry Murphy	500,000(5)
Ryan Graves	415,000(3)
Jack Roslovic	375,000(4)
Jake Oettinger	375,000(1)
Christopher Paquette	350,000(2)
Calvin Petersen	285,000(2)
Mirco Mueller	275,000(1)
Joel Farabee	275,000(2)
Scott Perunovich	210,000(1)
Eeli Tolvanen	200,000(1)
Paul Cotter	100,000(2)
Michael Dipietro	90,000(1)
Nathan Smith	90,000(2)
Otto Somppi	80,000(2)
Zach Magwood	80,000(2)
Jakob Stukel	70,000(1)
Antti Tuomisto	53,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$25,090,000
Farm Payroll	$5,407,000
Prospect Fees	$0,000
Coach	$600,000
Games Remaining	82
Total Game Expenses	$379,232
Projected Expenses	$31,097,000
Projected Balance	-$31,097,000

Salary Commitment

Year: 2010	$30,497,000
Year: 2011	$19,889,000
Year: 2012	$12,063,000
Year: 2013	$8,350,000

Tyler Parsons	6,800,000(6)
Grigori Denisenko	3,000,000(1)
Steve Gatzos	1,020,000(2)
Kirby Dach	920,000(1)
Mason Primeau	900,000(2)
James Greenway	800,000(1)
Filip Sveningsson	800,000(1)
Mike Sands	760,000(2)
Ethan Phillips	750,000(3)
Todd Burgess	750,000(2)
Jordan Sambrook	750,000(1)
Alex Lintuniemi	700,000(1)
Patrick Holway	700,000(1)
Cole Schwindt	690,000(2)
Jay O'Brien	680,000(2)
Eemeli Rasanen	660,000(1)
Rob Mastrosimone	600,000(2)
Zayde Wisdom	600,000(3)
Antonio Stranges	570,000(3)
Lars Eriksson	560,000(2)
Aleksandr Kisakov	550,000(3)
Gus Greco	530,000(2)
Barry Brigley	520,000(2)
Simon Johansson	480,000(1)

Mitchell Dempsey	800,000(4)
Shayne Gostisbehere	750,000(1)
Auston Matthews	625,000(2)
David Pastrnak	575,000(1)
Morgan Frost	475,000(4)
Thomas Novak	450,000(3)
Filip Gustavsson	300,000(3)
Conor Timmins	275,000(5)
Matias Samuelson	160,000(3)
Nicolas Beaudin	100,000(1)
Walt Poddubny	100,000(3)
Mark Smithster	95,000(3)
Paul Coffey	81,000(1)
Matthew Strome	80,000(1)
Hunter Smith	75,000(1)
Max Veronneau	70,000(2)
Carson Soucy	70,000(1)
Frazer McLaren	70,000(2)
Aliaksei Protas	70,000(3)
Moe Mantha	68,000(3)
Walker Duehr	67,000(1)
Nikita Pavlychev	51,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$11,920,000
Farm Payroll	$5,976,000
Prospect Fees	$0,000
Coach	$640,000
Games Remaining	82
Total Game Expenses	$226,049
Projected Expenses	$18,536,000
Projected Balance	-$18,536,000

Salary Commitment

Year: 2010	$17,896,000
Year: 2011	$13,471,000
Year: 2012	$8,086,000
Year: 2013	$1,275,000

Isaiah Saville	870,000(3)
Roddy Ross	800,000(3)
Nick Henry	650,000(1)
Nauris Sejejs	640,000(2)
Matthew Robertson	630,000(1)
Raphael Lavoie	620,000(3)
Ryan Johnson	600,000(2)
Bryce Brodzinski	590,000(3)
Daniel Torgersson	550,000(3)
Marcus Karlberg	540,000(3)
Jeremie Poirier	530,000(3)
Adam Raska	520,000(3)
Logan Neaton	500,000(2)
Maxence Guenette	500,000(2)
Dominik Bokk	500,000(1)
Axel Rioux	500,000(2)
Jachym Kondelik	490,000(1)
Riley Sutter	480,000(1)
Egor Afanasyev	470,000(2)
Noel Gunler	470,000(3)
Joni Jurmo	470,000(3)

Josh Anderson	800,000(2)
Brandon Montour	600,000(2)
Cedric Paquette	525,000(2)
Barclay Goodrow	500,000(3)
Connor McDavid	500,000(6)
Kevin Lankinen	440,000(1)
Denis Gurianov	330,000(1)
Ross Colton	325,000(4)
Mitchell VandeSompel	280,000(3)
Niko Mikkola	250,000(2)
Dylan Samberg	250,000(6)
Owen Tippett	200,000(5)
Eetu Makiniemi	150,000(1)
Henri Jokiharju	125,000(1)
Keith Petruzzelli	95,000(1)
Benoit Groulx	93,000(1)
John Kovacevic	90,000(1)
Alexandre Texier	85,000(1)
Givani Smith	80,000(1)
Grant Mismash	80,000(1)
Gabriel Fortier	71,000(3)
Ty Emberson	60,000(1)
Shawn Boudrias	47,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$15,120,000
Farm Payroll	$6,590,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$272,640
Projected Expenses	$22,356,464
Projected Balance	-$22,356,464

Salary Commitment

Year: 2010	$21,710,000
Year: 2011	$11,625,000
Year: 2012	$5,942,000
Year: 2013	$1,015,000

Wade Allison	1,300,000(1)
Gilles Senn	1,000,000(3)
Tobias Geisser	950,000(2)
Anthony Salinitri	950,000(3)
Sean Day	900,000(2)
Mark Shoemaker	900,000(2)
Maksim Zhukov	900,000(1)
Liam Kirk	800,000(3)
Michael Parks	800,000(2)
Evgeny Svechnikov	750,000(1)
Matt Tennyson	750,000(1)
Collin Adams	700,000(1)
Adam Edstrom	650,000(1)
Dmitry Sokolov	650,000(1)
Brian Shaw	590,000(3)
Andy Schliebener	530,000(3)
Ilya Nikolaev	520,000(2)
Quinn Schmiemann	520,000(1)
Nathan Legare	500,000(1)
Sasha Mutala	460,000(1)

Nikita Kucherov	720,000(1)
Adam Fox	500,000(1)
Travis Konecny	450,000(4)
Ygor Sharangovic	425,000(3)
Andrei Kuzmenko	410,000(2)
Adrian Kempe	375,000(1)
Kevin Labanc	350,000(2)
Casey Mittelstadt	300,000(5)
Mitchell Marner	275,000(1)
Josh Morrissey	275,000(3)
Rodrigo Abols	250,000(1)
Eric Roy	250,000(1)
Cole Krygier	225,000(1)
Carl Grundstrom	225,000(2)
Jaret Dolan	180,000(4)
Logan Thompson	150,000(2)
Jonatan Berggren	130,000(3)
Billy Schoenfeld	125,000(1)
Vlad Yeryomenko	100,000(2)
Jacob Kucharski	100,000(2)
Jiri Patera	97,000(1)
Peyton Krebs	90,000(3)
Filip Westerlund	88,000(1)
Miska Kukkonen	85,000(2)
Antti Hulkkonen	85,000(4)
Greg Terrion	80,000(3)
Wayne Crawford	70,000(2)
Jakub Lauko	70,000(2)
Alex Young	57,000(3)
Colten Ellis	53,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$15,670,000
Farm Payroll	$5,886,000
Prospect Fees	$0,000
Coach	$676,767
Games Remaining	82
Total Game Expenses	$271,131
Projected Expenses	$22,232,767
Projected Balance	-$22,232,767

Salary Commitment

Year: 2010	$21,556,000
Year: 2011	$16,921,000
Year: 2012	$13,395,000
Year: 2013	$4,505,000

Sampo Ranta	980,000(4)
Joel Blomqvist	960,000(1)
Sergei Kuptsov	900,000(4)
Hunter Drew	880,000(3)
Dylan Ferguson	850,000(2)
Drew Commesso	720,000(1)
Layton Ahac	720,000(3)
Vladislav Firstov	700,000(2)
Luke Henman	680,000(3)
Nikolai Chebykin	680,000(3)
John Ludvig	670,000(1)
Jake Schmaltz	650,000(2)
Axel Fjallby	650,000(1)
Sebastian Walfridsson	650,000(1)
Jack Bar	600,000(3)
Arsenii Sergeev	570,000(3)
Tyler Boucher	570,000(3)
Eetu Liukas	570,000(3)
Owen Mclaughlin	550,000(3)
Jonathan Ang	550,000(3)
Luca Munzenberger	530,000(3)
Daniil Sobolev	530,000(3)
Kari Kanervo	510,000(3)

Jack Eichel	850,000(2)
Charles McAvoy	675,000(5)
Antoine Bibeau	630,000(3)
Shane Gersich	500,000(5)
Nikolaj Ehlers	450,000(1)
Patrik Laine	450,000(4)
Victor Olofsson	325,000(5)
Brady Tkachuk	275,000(4)
Mitchell Mattson	250,000(3)
Victor Soderstrom	225,000(4)
Andrew Peeke	175,000(6)
Marcus Hogberg	125,000(2)
Jack Drury	119,000(2)
Vitek Vanecek	100,000(1)
Dillon Dube	90,000(1)
Scott Savage	90,000(1)
Kris Vesalainen	90,000(2)
Cale Fleury	90,000(1)
Edgor Rubko	85,000(1)
Andrew Copp	80,000(1)
Patriks Ozols	72,000(2)
Jared Fiegl	70,000(2)
Tyler Inamoto	70,000(3)

Current Funds

$0,000

Expenses

Pro Payroll	$22,960,000
Farm Payroll	$5,183,500
Prospect Fees	$0,000
Coach	$656,565
Games Remaining	82
Total Game Expenses	$351,220
Projected Expenses	$28,800,065
Projected Balance	-$28,800,065

Salary Commitment

Year: 2010	$28,143,500
Year: 2011	$22,274,000
Year: 2012	$18,200,000
Year: 2013	$9,660,000

Jake Virtanen	5,000,000(4)
Max Zimmer	1,300,000(4)
Jakub Dobes	1,030,000(2)
Alexis Gravel	900,000(4)
Brandon Crawley	900,000(3)
Ilya Lyubushkin	900,000(2)
Jonathan Walker	900,000(1)
Cole Brady	830,000(1)
Justin Vachon	790,000(4)
Kevin Mandolese	750,000(3)
Toni Utunen	740,000(3)
Peter Diliberatore	730,000(1)
Carsen Twarynski	700,000(4)
Eric Ciccolini	700,000(3)
Quinn Olson	700,000(3)
Kiefer Sherwood	680,000(3)
Calvin Thurkauf	680,000(2)
Brandon Gignac	650,000(1)
Isaak Phillips	640,000(3)
Alex Campbell	600,000(1)
Samuel Houde	600,000(3)
Dennis Busby	590,000(1)
Talyn Boyko	570,000(3)
Kevin Wall	540,000(4)
Tyler Angle	540,000(3)

Vladislav Kamenev	600,000(3)
Mark Scheifele	500,000(2)
Daniel Vladar	500,000(3)
Zach Werenski	475,000(2)
Tomas Hertl	462,500(1)
Cale Makar	430,000(5)
Marek Mazanec	400,000(1)
Roope Hintz	270,000(1)
Sebastian Aho	250,000(3)
Lucas Wallmark	250,000(3)
Nikita Korostelev	150,000(1)
Evan Bouchard	144,000(2)
Jack Rathbone	130,000(1)
Jan Jenik	100,000(2)
Philip Kemp	90,000(2)
Alex Toropchenko	90,000(1)
Alexei Lipanov	85,000(2)
Alain Lemieux	70,000(2)
Radim Salda	67,000(1)
Alex Dergachyov	60,000(3)
Justin Kirkland	60,000(3)

Current Funds

$0,000

Expenses

Pro Payroll	$21,170,000
Farm Payroll	$5,340,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$331,176
Projected Expenses	$27,156,464
Projected Balance	-$27,156,464

Salary Commitment

Year: 2010	$26,510,000
Year: 2011	$20,335,000
Year: 2012	$11,650,000
Year: 2013	$2,880,000

Chris Tierney	2,300,000(1)
Normand Leveille	1,120,000(2)
Sebastian Cossa	1,120,000(3)
German Rubtsov	1,100,000(3)
Janis Moser	1,010,000(3)
Matt Schmalz	950,000(2)
Akira Schmid	900,000(2)
Timur Ibragimov	900,000(2)
Giani Fairbrother	800,000(2)
Bobby Brink	800,000(2)
Yegor Rykov	800,000(1)
Santeri Virtanen	700,000(2)
Dave Larocque	680,000(4)
Reilly Webb	670,000(3)
Kale Howarth	630,000(3)
William Bitten	600,000(4)
Luka Burzan	600,000(3)
Jason Houde	600,000(3)
Maxwell Crozier	550,000(1)
Tomas Mazura	550,000(3)
Tyrel Bauer	510,000(3)
Dominic Basse	490,000(2)
Marcel Frere	480,000(3)
Taras Zytynsky	480,000(2)
Roman Bychkov	470,000(1)
Michael Koster	460,000(3)
Dmitri Samorukov	450,000(1)
Mario Cerri	450,000(2)

Yegor Milovzorov	700,000(4)
Vincent Trocheck	520,000(1)
Connor Clifton	430,000(4)
Jason Dickinson	430,000(2)
Rem Pitlick	390,000(2)
Dustyn McFaul	375,000(5)
Daniel Sprong	375,000(1)
Sebastien Aho	300,000(1)
Tyler Benson	250,000(3)
Zachary Fucale	250,000(3)
Steve Kasper	200,000(3)
Jakub Zboril	180,000(2)
Tim Stutzle	146,000(3)
Joel Kellman	145,000(1)
Mike Bullard	99,000(3)
Brian O'Neill	95,000(3)
Xavier Bouchard	95,000(1)
Arber Xhekaj	95,000(4)
Joseph Woll	95,000(2)
Timothy Liljegren	90,000(1)
Blade Jenkins	80,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$21,210,000
Farm Payroll	$5,558,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$334,323
Projected Expenses	$27,414,464
Projected Balance	-$27,414,464

Salary Commitment

Year: 2010	$26,768,000
Year: 2011	$20,067,000
Year: 2012	$8,080,000
Year: 2013	$1,225,000

Ryan Nugent-Hopkins	5,500,000(2)
David Cotton	920,000(3)
Vitaly Abramov	900,000(2)
Jack LaFontaine	900,000(1)
Pius Suter	880,000(2)
Pierre-Cedric Labrie	880,000(1)
Glenn Gawdin	870,000(3)
Zachary Jones	860,000(2)
Sergei Martinyuk	850,000(2)
Tyler Soy	840,000(1)
Cameron York	820,000(2)
Vincent Iorio	800,000(3)
Olof Lindbom	800,000(1)
Julien Gauthier	780,000(3)
Aidan Dudas	760,000(3)
Niclas Almari	750,000(2)
Jake Walman	700,000(1)
Jonathan Davidsson	670,000(3)
Tony DeHart	650,000(2)
Oskari Laaksonen	600,000(3)
Jeff Eatough	480,000(3)

Leon Draisaitl	700,000(5)
Colin Miller	550,000(1)
Peter Stastny	525,000(4)
Tyler Bertuzzi	450,000(1)
Jason Robertson	425,000(1)
Nick Paul	400,000(3)
Rasmus Andersson	350,000(3)
Thatcher Demko	335,000(1)
Lawson Crouse	300,000(1)
Jeremy Swayman	225,000(3)
Andreas Dahlstrom	175,000(2)
Rasmus Asplund	160,000(1)
Connor Chatham	150,000(2)
Callan Foote	125,000(1)
Nicholas Robertson	114,000(2)
Casey Fitzgerald	100,000(2)
Veeti Vainio	95,000(2)
Sergei Telegin	90,000(1)
Mark Osborne	80,000(1)
Eric Robinson	80,000(2)
Devante Stephens	66,000(1)
Kyle Shaw	63,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$18,450,000
Farm Payroll	$5,418,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$298,957
Projected Expenses	$24,514,464
Projected Balance	-$24,514,464

Salary Commitment

Year: 2010	$23,868,000
Year: 2011	$14,976,000
Year: 2012	$6,446,000
Year: 2013	$2,325,000

Kaapo Kakko	2,900,000(2)
Dawson Mercer	1,260,000(3)
Jack Quinn	1,120,000(3)
Brock McGinn	1,000,000(2)
Matthew Thiessen	950,000(2)
Ville Heinola	900,000(2)
Marcus Davidsson	800,000(1)
Nils Lundkvist	800,000(2)
Mattias Norlinder	770,000(2)
Brendan Brisson	770,000(3)
Jakob Stenqvist	750,000(1)
Nicolas Abruzzese	700,000(1)
Mason Langenbruner	700,000(1)
Albin Grewe	600,000(1)
Ben Jones	600,000(1)
Bulat Shafigullin	600,000(1)
Lean Bergmann	600,000(1)
Mikhail Abramov	600,000(1)
Calle Clang	550,000(1)
Luke Tuch	540,000(2)
Michael Krutil	470,000(1)
Jesper Vikman	470,000(1)

Mikko Rantanen	875,000(5)
Ivan Provorov	500,000(4)
Jakub Vrana	500,000(1)
Brandon Hagel	450,000(1)
Noah Cates	400,000(3)
Erik Brannstrom	350,000(5)
Filip Hronek	250,000(3)
Noah Dobson	250,000(4)
Jan Rutta	200,000(3)
Nail Yakupov	200,000(1)
Timo Meier	200,000(4)
Luke Kunin	150,000(4)
Alec Dillon	150,000(1)
Emil Garipov	150,000(2)
Andreas Johnson	150,000(2)
Ron Francis	133,000(2)
Alex Newhook	121,000(3)
Ty Ronning	100,000(2)
Connor Bunnaman	90,000(2)
Joel Hofer	77,000(1)
Steven Santini	75,000(1)
Kasper Simontaival	47,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$22,950,000
Farm Payroll	$5,316,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$352,591
Projected Expenses	$28,912,464
Projected Balance	-$28,912,464

Salary Commitment

Year: 2010	$28,266,000
Year: 2011	$12,542,000
Year: 2012	$6,017,000
Year: 2013	$3,905,000

Adam Brooks	4,500,000(1)
Jack Hughes	3,000,000(1)
Aapeli Rasanen	1,500,000(2)
Benton Maass	1,250,000(2)
Vadim Zherenko	1,080,000(2)
Mathieu Corbeil	1,000,000(6)
Liam Foudy	1,000,000(1)
Lane Zablocki	950,000(1)
Isaac Ratcliffe	870,000(1)
Braden Doyle	850,000(2)
Sam Hentges	800,000(1)
William Borgen	700,000(1)
Daniel Laatsch	690,000(3)
Alexandre Sills	650,000(1)
Justin Schutz	650,000(4)
Dan Revell	650,000(4)
Ron Handy	590,000(3)
Fred Boimistruck	590,000(1)
Dan McFall	560,000(3)
Colin Chisholm	540,000(2)
Mario Simioni	530,000(2)

Cody Ceci	750,000(1)
Hampus Lindholm	750,000(1)
Matthew Tkachuk	700,000(6)
Sam Reinhart	700,000(2)
Kyle Connor	450,000(4)
Ivan Barbashev	450,000(1)
Olivier Rodrigue	225,000(4)
John Gibson	200,000(1)
Mike O'Connor	150,000(4)
Oliver Wahlstrom	100,000(3)
K'Andre Miller	94,000(1)
Artur Akhtyamov	94,000(1)
Tanner Kero	80,000(4)
Robbie Stucker	80,000(1)
Steve Bozek	80,000(1)
Ross Johnston	75,000(2)
Dave Hannan	74,000(3)
Tyce Thompson	71,000(1)
Martin Ouellette	50,000(1)
Benjamin Gaudreau	50,000(3)
Ben Boyd	48,000(3)
Fred Arthur	45,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$20,740,000
Farm Payroll	$5,557,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$328,579
Projected Expenses	$26,943,464
Projected Balance	-$26,943,464

Salary Commitment

Year: 2010	$26,297,000
Year: 2011	$19,555,000
Year: 2012	$10,785,000
Year: 2013	$3,165,000

Kaiden Guhle	1,070,000(3)
Alex Theriau	950,000(2)
Olli Juolevi	900,000(1)
Olle ErikssonEk	900,000(3)
Jesse Ylonen	900,000(4)
Daniel Bukac	870,000(2)
Colton White	850,000(2)
Yegor Korshkov	850,000(2)
Philippe Desrosiers	800,000(1)
Jesper Eliasson	800,000(1)
Noah Gregor	750,000(1)
Greg Meireles	750,000(1)
Alex Belzile	750,000(2)
Bill O'Dwyer	750,000(2)
Hannu Virta	740,000(3)
Andy Brickley	710,000(3)
Justin Almeida	700,000(1)
Robert Nordmark	630,000(2)
Ville Ottavainen	620,000(3)
Jeremy Michel	600,000(1)
Marc Crawford	580,000(2)
Tristen Robins	570,000(3)
Mike Siltala	570,000(3)
Bruce Milton	570,000(2)
Max Mccue	570,000(3)
Joshua Lopina	570,000(3)
Viktor Persson	480,000(2)
Peter Nilsson	480,000(2)
Heikki Leime	460,000(2)

Tage Thompson	700,000(5)
Dylan Larkin	550,000(2)
Jake Guentzel	485,000(3)
William Nylander	450,000(3)
Pavel Francouz	450,000(1)
Jacob Larsson	450,000(6)
Nick Schmaltz	425,000(1)
Emil Bemstrom	400,000(4)
Lucas Johansen	350,000(6)
Casey DeSmith	275,000(3)
Maxime Comtois	235,000(1)
Eetu Luostarinen	190,000(5)
Alex Nylander	175,000(4)
Antoine Morand	150,000(1)
Reijo Ruotsalainen	95,000(1)
Pavol Regenda	90,000(3)
Jacob McGrew	87,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$23,610,000
Farm Payroll	$4,975,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$356,481
Projected Expenses	$29,231,464
Projected Balance	-$29,231,464

Salary Commitment

Year: 2010	$28,585,000
Year: 2011	$16,820,000
Year: 2012	$7,980,000
Year: 2013	$4,465,000

Adam Pelech	3,650,000(2)
Jake Debrusk	3,250,000(1)
Kailer Yamamoto	3,000,000(4)
Sven Andrighetto	1,000,000(1)
A.J. Greer	800,000(1)
Kevin Roy	800,000(1)
Drake Caggiula	800,000(1)
Jim Pavese	780,000(1)
Gabriel Carlsson	750,000(1)
Pat Graham	730,000(1)
Rick Lanz	710,000(3)
Christian Tanguay	700,000(4)
Reece Newkirk	700,000(2)
Juho Markkanen	650,000(1)
Paul Boutilier	640,000(3)
Mikko Kokkonen	570,000(2)
Carter Berger	560,000(2)
Gage Alexander	540,000(3)
Steve Ludzik	520,000(2)
Pat Rabbit	520,000(1)
Brandon Coe	510,000(2)
Grant Martin	490,000(3)
Pasquale Zito	490,000(3)
Guy Fournier	450,000(2)

Zemgus Girgensons	730,000(1)
Mathew Barzal	700,000(2)
Chase Lang	450,000(1)
Oliver Kylington	425,000(2)
Nolan DeJong	425,000(3)
Quinn Hughes	390,000(5)
Jon Gillies	275,000(2)
Kirill Ustimenko	250,000(6)
Dylan Gambrell	225,000(2)
Garrett Pilon	140,000(3)
Patrick Harper	125,000(4)
Erik Kallgren	110,000(1)
Cole Caufield	99,000(1)
Libor Hajek	90,000(2)
Tanner Laczynski	85,000(2)
Jonathan Tychonick	81,000(1)
Nikita Scherbak	80,000(3)
Drew Helleson	80,000(2)
Troy Bourke	75,000(1)
Joshua Dunne	70,000(1)
Nathan Noel	70,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$24,080,000
Farm Payroll	$5,426,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$367,713
Projected Expenses	$30,152,464
Projected Balance	-$30,152,464

Salary Commitment

Year: 2010	$29,506,000
Year: 2011	$15,950,000
Year: 2012	$6,845,000
Year: 2013	$2,170,000

Igor Shesterkin	7,500,000(1)
Ethan Bear	1,500,000(2)
Anthony Richard	1,250,000(2)
Stepan Falkovsky	1,250,000(2)
Ian Scott	950,000(1)
Akil Thomas	850,000(2)
Bryce Misley	800,000(1)
Dennis Yan	800,000(1)
Graeme Clarke	790,000(2)
Brett Leason	770,000(3)
Ronald Attard	760,000(1)
Boris Katchouk	750,000(3)
Pascal Laberge	750,000(2)
Jacob Pivonka	700,000(2)
Dave Morrison	700,000(3)
Isak Walther	700,000(1)
Garth Butcher	610,000(3)
Shamil Shmakov	600,000(1)
Eemil Viro	570,000(2)
Gunnar Fontaine	510,000(3)
Egor Sokolov	490,000(2)
Donovan Sebrango	480,000(2)

Jonathan Dugan	650,000(6)
Aleksander Barkov	625,000(3)
Vince Dunn	600,000(5)
Samuel Girard	425,000(2)
Trevor Zegras	425,000(3)
Nico Hischier	300,000(1)
Robert Thomas	300,000(4)
Mikhail Sergachev	260,000(4)
Connor Brown	250,000(1)
Chandler Stephenson	250,000(1)
Jesper Boqvist	200,000(5)
Erik Cernak	175,000(3)
Samuel Morin	160,000(4)
Rhett Gardner	110,000(3)
Matt Villalta	95,000(1)
Roman Durny	95,000(1)
Shane Bowers	90,000(1)
Dave Babych	81,000(1)
Zachary Lauzon	80,000(1)
Klim Kostin	80,000(1)
Jimmy Appleby	70,000(1)
Scott Walford	55,000(1)
Armel Parisee	50,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$27,090,000
Farm Payroll	$4,201,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$389,481
Projected Expenses	$31,937,464
Projected Balance	-$31,937,464

Salary Commitment

Year: 2010	$31,291,000
Year: 2011	$11,915,000
Year: 2012	$9,223,000
Year: 2013	$1,550,000

Joakim Ryan	4,500,000(1)
Anthony Beauvillier	4,500,000(1)
Ron Meighan	1,200,000(3)
Kole Sherwood	1,000,000(1)
Lukas Parik	930,000(3)
Tomas Vomacka	900,000(3)
Martin Kaut	900,000(1)
Timothy Gettinger	900,000(1)
Yohann Auvitu	900,000(1)
Cole Sillinger	880,000(3)
Michael McLeod	850,000(2)
Jeremy Bracco	800,000(1)
Filip Cederqvist	800,000(1)
Alec Regula	800,000(1)
Max Gaede	800,000(1)
Michael Karow	800,000(1)
Cameron Hillis	700,000(1)
Adam Marsh	700,000(3)
Dem Koumontzis	700,000(3)
Benjamin Brinkman	690,000(1)
Massimo Rizzo	690,000(3)
Jiri Dudacek	670,000(2)
Arseny Gritsyuk	530,000(1)
Austin Levi	490,000(2)
Roman Schmidt	460,000(3)

Brock Boeser	800,000(6)
Matt Mackenzie	400,000(5)
Josh Norris	375,000(3)
Morgan Geekie	350,000(4)
Jake Bean	340,000(3)
Tristan Jarry	275,000(1)
Sean Durzi	250,000(3)
Jordan Subban	150,000(1)
Nikolay Goldobin	150,000(2)
Jacob Peterson	150,000(2)
Lucas Raymond	148,000(2)
Alex Barabanov	134,000(2)
Martins Dzierkals	125,000(1)
Yann Danis	100,000(2)
Connor McMichael	90,000(3)
Martin Has	80,000(1)
Mason Shaw	80,000(1)
Jacob Moverare	80,000(3)
Jackson LaCombe	78,000(3)
Martin Pospisil	46,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$24,300,000
Farm Payroll	$5,873,000
Prospect Fees	$0,000
Coach	$510,000
Games Remaining	82
Total Game Expenses	$374,183
Projected Expenses	$30,683,000
Projected Balance	-$30,683,000

Salary Commitment

Year: 2010	$30,173,000
Year: 2011	$16,169,000
Year: 2012	$4,840,000
Year: 2013	$450,000

Noah Rod	5,000,000(1)
Matias Maccelli	1,300,000(2)
Yaroslav Askarov	1,200,000(3)
Jeff Larmer	1,050,000(3)
Skyler Brindamour	950,000(1)
Colin Suellentrop	950,000(2)
Miroslav Svoboda	900,000(2)
Chad Ruhwedel	900,000(2)
Gilbert Delorme	890,000(3)
Ryan Shea	850,000(1)
William Francis	850,000(1)
Lukas Rousek	800,000(2)
Ty Dellandrea	800,000(2)
Kody Clark	800,000(2)
Riley Stotts	780,000(2)
Evan Cormier	750,000(2)
Rich Chernomaz	740,000(2)
Elmer Soderblom	710,000(1)
Tobie Bisson	700,000(1)
Skyler Mckenzie	700,000(1)
Troy Stecher	700,000(1)
Samuel Fagemo	680,000(1)
Greg Gilbert	660,000(3)
Nikita Alexandrov	640,000(2)

Vladislav Namestnikov	850,000(1)
Kasperi Kapanen	600,000(2)
Alexander Kerfoot	550,000(1)
Madison Bowey	500,000(3)
Keegan Kanzig	460,000(2)
Joe Veleno	450,000(4)
Travis Dermott	325,000(2)
Zachary Senyshyn	290,000(1)
Vladimir Tkachev	275,000(1)
Andrei Vasilevskiy	250,000(2)
Filip Chytil	225,000(1)
Eddie Wittchow	175,000(1)
Joe Pendenza	100,000(2)
Noah Carroll	90,000(3)
Olle Lycksell	90,000(2)
Alex Vlasic	84,000(2)
Arturs Silovs	82,000(1)
Pierre Engvall	80,000(1)
Chase Pearson	80,000(1)
William Carrier	70,000(1)
Matteo Gennaro	70,000(1)
Samuel Bolduc	69,000(1)
Martin Jones	60,000(2)
Mark Kastelic	48,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$20,365,000
Farm Payroll	$5,173,000
Prospect Fees	$0,000
Coach	$690,000
Games Remaining	82
Total Game Expenses	$319,854
Projected Expenses	$26,228,000
Projected Balance	-$26,228,000

Salary Commitment

Year: 2010	$25,538,000
Year: 2011	$19,234,000
Year: 2012	$10,329,000
Year: 2013	$7,141,000

Mike Allison	4,100,000(5)
John Marino	2,000,000(2)
David Hrenak	1,000,000(1)
Tyson Jost	950,000(2)
Randy Moller	940,000(3)
Lucas Elvenes	930,000(2)
Tyler Wall	925,000(4)
Damien Riat	900,000(1)
Hugh McGing	850,000(1)
Mickey Volcan	850,000(4)
Judd Caulfield	800,000(1)
Nicklaus Perbix	800,000(2)
Jacob Olofsson	760,000(2)
Craig Muni	730,000(2)
Michael Vukojevic	700,000(3)
Semyon Chystyakov	700,000(2)
Dave Simpson	560,000(2)
Ken Solheim	480,000(1)
Dan Frawley	470,000(3)
Tony Arima	470,000(3)
Matthew Stienburg	450,000(1)

Frank Vatrano	700,000(5)
Brandon Saad	700,000(1)
Henrik Borgstrom	500,000(2)
Matthew Phillips	475,000(4)
Seth Jones	380,000(1)
Brandon Tanev	350,000(2)
Noah Juulsen	275,000(3)
Mark Eisenschmid	240,000(2)
Gabriel Beaupre	185,000(1)
Jacques Shutt	125,000(1)
Tim Soderlund	125,000(1)
Kelly Hrudey	100,000(2)
Doug Shedden	98,000(3)
Adam Beckman	95,000(3)
Axel Andersson	95,000(3)
Jacob Docker	91,000(4)
Jett Woo	80,000(1)
Marcus Bjork	75,000(2)
Doug Wickenheiser	74,000(1)
Curtis Hall	70,000(2)
Jasper Weatherby	70,000(2)
Simon Holmstrom	70,000(2)
Gustav Forsling	60,000(1)
Rick LaFerriere	49,000(1)
Spencer Stastney	46,000(1)
John Mokosak	45,000(3)

Current Funds

$0,000

Expenses

Pro Payroll	$19,130,000
Farm Payroll	$5,899,000
Prospect Fees	$0,000
Coach	$650,000
Games Remaining	82
Total Game Expenses	$313,159
Projected Expenses	$25,679,000
Projected Balance	-$25,679,000

Salary Commitment

Year: 2010	$25,029,000
Year: 2011	$19,647,000
Year: 2012	$10,007,000
Year: 2013	$6,400,000

Fabian Zetterlund	5,750,000(4)
Sami Nuutinen	960,000(2)
William Lockwood	900,000(3)
Val Nussbaumer	850,000(2)
Mike Brodeur	800,000(2)
Vili Sopanen	800,000(1)
Parker Foo	800,000(1)
Randy Hillier	710,000(3)
Kim Nousianinen	700,000(2)
Taro Hirose	700,000(1)
Matt Kiersted	700,000(2)
Ryder Donovan	650,000(1)
Dmitri Rashevsky	640,000(3)
Joe Ward	580,000(2)
Jerome Dupont	570,000(2)
Artem Grushnikov	550,000(3)
Mauri Eivola	520,000(2)
Henrik Rybinski	500,000(2)
Russ Adam	490,000(2)
Don Sylvestri	490,000(2)
Ozzy Wiesblatt	470,000(2)

Brett Kulak	700,000(2)
Matthew Beattie	700,000(1)
Ondrej Kase	650,000(6)
Tobias Rieder	475,000(1)
Mark Jankowski	450,000(2)
Markus Ruusu	400,000(2)
Jesperi Kotkaniemi	400,000(1)
Travis Sanheim	325,000(3)
Rasmus Sandin	200,000(3)
Ryan Poehling	160,000(1)
Tarmo Reunanen	125,000(3)
Jim Harris	125,000(1)
Denis Cyr	100,000(2)
Lukas Dostal	100,000(2)
Mason Marchment	95,000(1)
Radim Simek	90,000(1)
Mike Connolly	90,000(2)
Jeremy Helvig	90,000(2)
Evan Rodrigues	88,000(1)
Dimitri Voronkov	87,000(3)
Jonas Rondbjerg	80,000(1)
Tanner Kaspick	80,000(2)
Anthony Brodeur	75,000(1)
Nikita Okhotyuk	74,000(1)
Victor Berglund	70,000(1)
Tony Curtale	70,000(3)

Current Funds

$0,000

Expenses

Pro Payroll	$25,810,000
Farm Payroll	$4,685,000
Prospect Fees	$0,000
Coach	$575,757
Games Remaining	82
Total Game Expenses	$378,912
Projected Expenses	$31,070,757
Projected Balance	-$31,070,757

Salary Commitment

Year: 2010	$30,495,000
Year: 2011	$25,850,000
Year: 2012	$15,640,000
Year: 2013	$7,685,000

Jonathan Drouin	5,650,000(4)
Logan Brown	4,000,000(3)
Matthew Boldy	1,370,000(2)
Mikael Hakkarainen	970,000(2)
Mathew Hill	850,000(2)
Jake Wise	850,000(4)
Erik Portillo	820,000(2)
Alexander Kadeykin	800,000(1)
Christoph Wilkie	750,000(2)
Benoit Villeneuve	750,000(1)
Riley Hughes	750,000(3)
Dominik Simon	750,000(1)
Kasper Kotkansalo	700,000(1)
Keean Washkurak	700,000(2)
Rick Zombo	670,000(2)
Simon Lundmark	650,000(2)
Daniel Josefsson	650,000(2)
Alan Graves	600,000(3)
Alexander Khovanov	570,000(1)
Linus Oberg	560,000(2)
Shawn MacKenzie	530,000(3)
Mike Moffat	490,000(2)
Ilya Solovyov	470,000(3)
Perry Pelensky	460,000(3)
Veeti Miettinen	450,000(2)

Viktor Arvidsson	725,000(2)
Shea Theodore	700,000(3)
Filip Larsson	700,000(4)
Kirill Kaprizov	550,000(1)
Jakub Galvas	350,000(2)
Jordan Harris	250,000(4)
Brendan Guhle	235,000(4)
Kale Clague	175,000(3)
Filip Zadina	150,000(1)
Philipp Kurashev	105,000(2)
MacKenzie Blackwood	100,000(2)
Arvid Holm	95,000(1)
Brendan Duke	90,000(3)
Blake Lizotte	90,000(3)
Evan Barratt	90,000(3)
Derrick Pouliot	80,000(1)
Mathias From	70,000(1)
Cole Coskey	65,000(1)
Mike Blaisdell	65,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$20,500,000
Farm Payroll	$5,827,000
Prospect Fees	$0,000
Coach	$650,000
Games Remaining	82
Total Game Expenses	$328,988
Projected Expenses	$26,977,000
Projected Balance	-$26,977,000

Salary Commitment

Year: 2010	$26,327,000
Year: 2011	$17,012,000
Year: 2012	$10,440,000
Year: 2013	$5,312,000

Nolan Patrick	4,500,000(4)
Spencer Knight	1,500,000(2)
Vitali Kravtsov	1,100,000(1)
Gaetan Duchesne	1,010,000(3)
Darren Veitch	880,000(1)
Denis Savard	860,000(1)
Noel Hoefenmayer	850,000(3)
Blake Murray	850,000(1)
Drake Rymsha	830,000(1)
Troy Bodie	800,000(1)
Corey Schueneman	800,000(1)
Yegor Spiridonov	770,000(2)
Rod Buskas	740,000(2)
Lukas Cormier	690,000(3)
Kevin McClelland	640,000(3)
Mitch Lamoureux	620,000(3)
Matt Luff	560,000(3)
Murray Eaves	540,000(2)
Trent Miner	530,000(2)
Randy Boyd	490,000(2)
Paul Higgins	480,000(1)
Reese Johnson	460,000(2)

Oscar Klefbom	800,000(2)
Seth Griffith	700,000(1)
Jack McBain	550,000(3)
Chris Driedger	550,000(1)
Michael Bunting	500,000(4)
Rasmus Ristolainen	475,000(1)
Jari Kurri	450,000(2)
Brandon Carlo	275,000(1)
Logan Stanley	225,000(4)
Kevin Stenlund	190,000(1)
Andy Moog	117,000(2)
Marian Studenic	95,000(1)
Matt Laferriere	95,000(1)
Linus Nassen	95,000(2)
Barry Pederson	91,000(1)
Milan Kloucek	90,000(1)
Alex Lyon	90,000(3)
Christian Krygier	87,000(4)
Rafael Pinard	84,000(1)
Filip Kral	80,000(2)
Vladislav Kara	70,000(1)
Liam O'Brien	70,000(3)
Nikita Soshnikov	48,000(3)

Current Funds

$0,000

Expenses

Pro Payroll	$19,040,000
Farm Payroll	$5,520,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$307,396
Projected Expenses	$25,206,464
Projected Balance	-$25,206,464

Salary Commitment

Year: 2010	$24,560,000
Year: 2011	$17,898,000
Year: 2012	$13,024,000
Year: 2013	$1,290,000

Devon Levi	1,320,000(3)
Brendan Perlini	1,200,000(2)
Frederic Allard	990,000(3)
Cameron Morrison	980,000(3)
Ryan Suzuki	950,000(3)
Matthew Cairns	920,000(3)
Ty Taylor	850,000(3)
Stefan Soder	820,000(1)
Seth Barton	800,000(1)
Milos Roman	750,000(2)
Eric Florchuk	750,000(1)
Jack Malone	750,000(3)
Joey Leach	700,000(1)
Nils Aman	660,000(3)
Xavier Bernard	650,000(1)
Mckade Webster	650,000(1)
Kalle Loponen	620,000(2)
Shawn Babcock	590,000(3)
Chuck Brimmer	570,000(3)
Richard Turmel	570,000(3)
Will Cranley	570,000(2)
Jakub Konecny	500,000(2)
Eric Engstrand	490,000(1)
Viktor Lodin	470,000(2)
Kirill Kirsanov	460,000(3)
Trevor Janicke	460,000(1)

Oliver Bjorkstrand	625,000(4)
Valeri Nichushkin	590,000(3)
Dominik Kubalik	500,000(1)
Nick Suzuki	500,000(7)
Andre Burakovsky	475,000(3)
Samuel Ersson	440,000(3)
Barrett Hayton	413,000(3)
Reilly Walsh	300,000(2)
Troy Grosnick	225,000(2)
Haydn Fleury	200,000(1)
Blake Geoffrion	200,000(1)
Simon Kjellberg	180,000(1)
Kieffer Bellows	165,000(5)
Bowen Byram	139,000(2)
Janne Juvonen	100,000(2)
Victor Brattstrom	95,000(3)
Jacob Middleton	90,000(1)
Cade Webber	87,000(1)
Dougie Hamilton	85,000(1)
Johan Adams	65,000(3)
Kirill Tyutyayev	46,000(3)

Current Funds

$0,000

Expenses

Pro Payroll	$20,890,000
Farm Payroll	$5,180,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$325,811
Projected Expenses	$26,716,464
Projected Balance	-$26,716,464

Salary Commitment

Year: 2010	$26,070,000
Year: 2011	$22,767,000
Year: 2012	$9,110,000
Year: 2013	$1,975,000

Jonathan Huberdeau	6,350,000(2)
Yegor Zamula	1,070,000(2)
Adam Werner	880,000(1)
Carter Gylander	870,000(4)
Eetu Tuulola	810,000(2)
Timo Blomqvist	800,000(2)
Garnet Hathaway	750,000(1)
Mathieu Joseph	750,000(2)
Aarne Talvitie	750,000(3)
John Chabot	710,000(3)
Logan Hutsko	700,000(3)
Tyler Weiss	670,000(3)
Kirill Maksimov	650,000(2)
Nick Campoli	650,000(3)
John Beukeboom	600,000(4)
Hudson Elynuik	600,000(2)
Samuel Sjolund	590,000(2)
Kevin Griffin	580,000(3)
Curtis Douglas	550,000(2)
Artem Guryev	540,000(3)
Elliot Desnoyers	520,000(3)
Blake Biondi	500,000(3)

Brayden Point	850,000(3)
Connor Carrick	700,000(2)
Elvis Merzlikins	665,000(3)
Ilya Mikheyev	525,000(1)
Joshua Mahura	400,000(2)
Jerry Blanchard	390,000(6)
Valeri Vasiliev	325,000(1)
Joel Daccord	250,000(2)
Brendan Gaunce	175,000(1)
Alexander Wennberg	170,000(1)
Riley Stillman	125,000(1)
Nikolai Knyzhov	115,000(4)
Dylan Cozens	92,000(1)
Otto Kivenmaki	90,000(1)
Jim Fox	87,000(1)
Jesper Soderholm	84,000(1)
Christian Jaros	70,000(2)
Riley Barber	67,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$40,280,000
Farm Payroll	$4,461,000
Prospect Fees	$0,000
Coach	$755,555
Games Remaining	82
Total Game Expenses	$554,836
Projected Expenses	$45,496,555
Projected Balance	-$45,496,555

Salary Commitment

Year: 2010	$44,741,000
Year: 2011	$24,545,000
Year: 2012	$18,634,000
Year: 2013	$8,480,000

Christian Dvorak	7,350,000(4)
Ryan Strome	6,750,000(1)
Max Domi	6,000,000(3)
Gage Ausmus	2,750,000(1)
Richard Nejezchleb	2,500,000(1)
Alex Chmelevski	2,250,000(1)
David Farrance	2,150,000(1)
Aleksi Saarela	1,000,000(3)
Justus Annunen	950,000(2)
Wyatte Wylie	770,000(1)
Mitchell Gibson	750,000(2)
Sean McKenna	720,000(2)
Tom Fergus	710,000(2)
Connor Corcoran	650,000(3)
Nico Sturm	640,000(3)
Steve Smithh	630,000(2)
Carson Focht	580,000(2)
Sean Tschigerl	570,000(3)
Dave Chartier	560,000(1)
Tyler Tullio	540,000(3)
Rodion Amirov	530,000(1)
Don Dietrich	480,000(2)
Ross Fitzpatrick	450,000(3)

Olli Maatta	750,000(1)
Pavel Buchnevich	550,000(2)
Dennis Cholowski	475,000(5)
Troy Terry	450,000(4)
Steve Richard	270,000(1)
Gustaf Jerk	245,000(2)
Brayden Chizen	205,000(5)
James DeHaas	185,000(1)
Cayden Primeau	175,000(1)
Juuso Valimaki	175,000(1)
Semyon Kizimov	150,000(3)
Cole Guttman	150,000(2)
Pavel Shen	120,000(1)
Riley Damiani	96,000(2)
Thomas Harley	87,000(1)
Pyotr Kochetkov	82,000(1)
Adam Erne	80,000(3)
Matej Pekar	74,000(3)
Cole Moberg	50,000(2)
Sean Simpson	46,000(1)
Garin Bjorklund	46,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$31,730,000
Farm Payroll	$4,482,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$449,493
Projected Expenses	$36,858,464
Projected Balance	-$36,858,464

Salary Commitment

Year: 2010	$36,212,000
Year: 2011	$20,274,000
Year: 2012	$14,271,000
Year: 2013	$3,265,000

Andreas Athanasiou	6,500,000(1)
Slater Koekkoek	4,300,000(1)
Dmytro Timashov	4,250,000(3)
Gustav Lindstrom	1,500,000(1)
Hugo Alnefelt	1,010,000(2)
Linus Hogberg	1,000,000(2)
Tyler Nanne	900,000(1)
Joonas Kemppainen	900,000(3)
Brett Davis	800,000(3)
Zach Bouthillier	800,000(3)
Andrei Svetlakov	750,000(3)
Jake Chelios	750,000(3)
Jared McIsaac	720,000(1)
Ville Vahalahti	700,000(4)
Matthew Grzelcyk	700,000(2)
Aaron Huglen	680,000(4)
Oskar Back	650,000(1)
Jakov Novak	620,000(3)
Dawson Barteaux	600,000(4)
Trevor Kuntar	600,000(2)
Brian Lundberg	540,000(2)
Jacques Sylvestre	530,000(3)
Case McCarthy	490,000(1)
Mike Lauen	490,000(3)
Dmitry Zavgorodniy	490,000(3)
Filip Martin	460,000(2)

Dylan Wells	650,000(4)
Jesper Bratt	635,000(4)
Yanni Gourde	475,000(2)
Sam Bennett	360,000(1)
Rushan Rafikov	300,000(3)
Alex Formenton	300,000(1)
Rasmus Dahlin	300,000(2)
Cody Glass	250,000(2)
Jonathan Dahlen	200,000(2)
Carter Hart	170,000(2)
Hakan Loob	146,000(3)
Aleksi Heponiemi	100,000(2)
Trent Frederic	100,000(3)
Christian Wolanin	80,000(3)
Mathieu Olivier	80,000(1)
Steven Spinner	80,000(1)
Connor Mackey	79,000(2)
Tyler Gaudet	75,000(2)
Sheldon Dries	58,000(1)
Vladimir Bobylev	44,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$23,070,000
Farm Payroll	$4,904,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	82
Total Game Expenses	$347,244
Projected Expenses	$28,474,000
Projected Balance	-$28,474,000

Salary Commitment

Year: 2010	$27,974,000
Year: 2011	$17,424,000
Year: 2012	$5,875,000
Year: 2013	$1,350,000

Joel ErikssonEk	4,750,000(2)
David Gustafsson	1,000,000(1)
Jordan Spence	950,000(3)
Mack Entwistle	910,000(1)
Filip Lindberg	900,000(2)
Vasily Podkolzin	880,000(1)
Filip Hallander	870,000(3)
Robin Salo	850,000(2)
Josh Wilkins	800,000(1)
Ian Mitchell	800,000(1)
Ruslan Iskhakov	750,000(2)
Magnus Chrona	740,000(1)
Michael Kesselring	730,000(2)
Mason Millman	700,000(2)
Joni Ikonen	700,000(1)
Brad Palmer	640,000(2)
Dillon Hamaliuk	600,000(1)
Gustav Berglund	600,000(3)
Dan Held	600,000(3)
Tony Feltrin	570,000(2)
Hunter Jones	560,000(3)
Claude Drouin	540,000(1)
Andrel Altybar	540,000(1)
Kirill Slepets	530,000(2)
Jared Moe	520,000(1)
Don Miele	520,000(3)
Len Dawes	520,000(1)

Karch Bachman	600,000(5)
Kevin Elgestal	450,000(1)
Miro Heiskanen	410,000(1)
Kirill Marchenko	340,000(2)
Pierre-Luc Dubois	325,000(5)
Anthony Cirelli	300,000(2)
Nick Ebert	290,000(1)
Linus Ullmark	250,000(1)
Stuart Skinner	250,000(1)
Maxim Noreau	240,000(3)
Santtu Kinnunen	240,000(2)
Mikhail Maltsev	225,000(4)
Patrik Siikanen	200,000(1)
Vladislav Gavrikov	200,000(4)
Dmitry Semykin	185,000(3)
Brian Gibbons	150,000(1)
Nathan Clurman	90,000(2)
Connor Dewar	80,000(2)
Josiah Slavin	79,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$21,260,000
Farm Payroll	$5,768,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	82
Total Game Expenses	$335,707
Projected Expenses	$27,528,000
Projected Balance	-$27,528,000

Salary Commitment

Year: 2010	$27,028,000
Year: 2011	$21,017,000
Year: 2012	$9,140,000
Year: 2013	$7,290,000

Tucker Poolman	2,300,000(2)
Jake Christiansen	2,000,000(6)
Ryan Merkley	1,250,000(2)
Max Jones	1,050,000(4)
Justin Barron	1,010,000(2)
Stelio Mattheos	990,000(4)
Jonah Gadjovich	980,000(1)
Jake Leschyshyn	950,000(2)
Chris Martenet	900,000(1)
Tyler Madden	900,000(4)
Brayden Tracey	900,000(2)
Zachary Emond	900,000(3)
Lassi Thomson	900,000(1)
Tyler Steenbergen	900,000(1)
Fredrik Karlstrom	900,000(4)
Maxim Denezhkin	810,000(1)
Albin Eriksson	800,000(3)
Declan Chisholm	700,000(2)
Dave Donnelly	680,000(2)
Connor McClennon	530,000(2)
Ken Strong	460,000(2)
Marc Behrend	450,000(2)

Anthony Duclair	815,000(2)
Morgan Rielly	800,000(2)
Ilya Sorokin	775,000(4)
Jujhar Khaira	525,000(2)
Adam Ruzicka	400,000(1)
Will Butcher	320,000(4)
Sonny Milano	316,000(1)
Colin White	182,000(2)
Ville Rasanen	180,000(1)
Kaapo Kahkonen	175,000(1)
Al Byers	175,000(7)
Nicolas Hague	160,000(1)
Oskar Lindblom	150,000(3)
Vlad Kolyachonok	146,000(2)
Tanner Jeannot	120,000(1)
Mark Friedman	100,000(1)
Morgan Barron	95,000(5)
Roger Hagglund	85,000(4)
Valtteri Puustinen	73,000(2)
Markus Phillips	70,000(1)
Henri Nikkanen	60,000(2)
Bogdan Trineyev	46,000(2)