Current Funds

$0,000

Expenses

Pro Payroll	$35,660,000
Farm Payroll	$4,262,000
Prospect Fees	$0,000
Coach	$900,000
Games Remaining	82
Total Game Expenses	$497,829
Projected Expenses	$40,822,000
Projected Balance	-$40,822,000

Salary Commitment

Year: 2010	$35,943,000
Year: 2011	$29,589,000
Year: 2012	$11,195,000
Year: 2013	$8,450,000

Juuse Saros	6,660,000(2)
Jordan Kyrou	5,850,000(2)
PO Joseph	4,250,000(6)
Kevin LaVallee	3,650,000(4)
Denis Gurianov	2,000,000(3)
Jim Benning	1,010,000(2)
Pontus Holmberg	880,000(1)
Peter Dineen	870,000(2)
Mitchell Stephens	750,000(0)
Brett Murray	750,000(2)
Zachary Sanford	750,000(0)
Corey Millen	720,000(2)
Jim Wiemer	710,000(1)
Dave Richter	680,000(2)
Corrado Micalef	670,000(1)
Ryan Lohin	650,000(1)
Marat Khusnutdinov	650,000(3)
Frank Caprice	610,000(2)
Derek Ryan	610,000(0)
Bill Schafhauser	560,000(0)
Phil Stanger	530,000(2)
Ken Berry	470,000(1)
Dave Preuss	470,000(1)
Chandler Romeo	460,000(1)
Dan Dorion	450,000(2)

Nikita Zadorov	800,000(1)
Anthony Deangelo	550,000(4)
Jordan Greenway	550,000(1)
Jason Dickinson	430,000(0)
Kevin Fiala	375,000(0)
Philippe Desrosiers	200,000(1)
K'Andre Miller	165,000(1)
Bernie Nicholls	129,000(0)
Brian Mullen	116,000(2)
Alex Georgiev	95,000(3)
Trevor Moore	89,000(1)
Jakub Skarek	89,000(2)
Jordan Stallard	85,000(1)
Angus Crookshank	78,000(1)
Stanislav Demin	77,000(1)
Cristoval Nieves	75,000(0)
Trey Fix-Wolansky	75,000(0)
Luke Martin	75,000(0)
Konstantin Volkov	75,000(0)
Clayton Phillips	75,000(0)
Tony Camazzola	59,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$17,400,000
Farm Payroll	$5,882,000
Prospect Fees	$0,000
Coach	$900,000
Games Remaining	82
Total Game Expenses	$294,902
Projected Expenses	$24,182,000
Projected Balance	-$24,182,000

Salary Commitment

Year: 2010	$18,412,000
Year: 2011	$9,785,000
Year: 2012	$1,710,000
Year: 2013	$1,710,000

Mads Sogaard	2,000,000(2)
Nikolai Kovalenko	800,000(0)
Lane Pederson	800,000(1)
Tobias Bjornfot	800,000(1)
Steve Penney	770,000(2)
John Beecher	750,000(2)
Marcus Davidsson	700,000(0)
Chris Kontos	660,000(2)
Karl Henriksson	650,000(2)
Lars Ekelund	600,000(0)
Peter Ekelund	600,000(0)
Antti Saarela	600,000(1)
Rasmus Korhonen	590,000(1)
Alain Vigneault	580,000(2)
Hakan Nordin	580,000(0)
Scot Kleinendorst	580,000(1)
Philippe Daoust	570,000(1)
Dave Michayluk	570,000(1)
Evan Vierling	570,000(1)
Daniil Pylenkov	560,000(2)
Stew Gavin	560,000(1)
Jyrki Seppa	540,000(2)
Maksim Berezkin	520,000(1)
Jari Paavola	500,000(1)
Michel Bolduc	480,000(1)
Eric Hjorth	470,000(0)

Nathan MacKinnon	900,000(2)
Aaron Ekblad	600,000(4)
Alex Nedeljkovic	600,000(1)
Jacob Trouba	600,000(0)
Martin Necas	425,000(5)
Devon Toews	350,000(1)
Michael Rasmussen	350,000(2)
Otto Koivula	325,000(4)
Jesse Puljujarvi	310,000(4)
Mark Scheifele	250,000(0)
Dylan Strome	225,000(2)
Jonas Siegenthaler	150,000(1)
Grant Fuhr	127,000(1)
Chris Valentine	105,000(0)
Ivan Prosvetov	100,000(1)
Keegan Kolesar	90,000(2)
Connor McMichael	90,000(1)
Kole Lind	85,000(0)
Nicholas Merkley	80,000(0)
Radim Simek	70,000(1)
Kaedan Korczak	50,000(6)

Current Funds

$0,000

Expenses

Pro Payroll	$19,440,000
Farm Payroll	$5,982,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$317,908
Projected Expenses	$26,068,464
Projected Balance	-$26,068,464

Salary Commitment

Year: 2010	$16,752,000
Year: 2011	$7,410,000
Year: 2012	$1,525,000
Year: 2013	$450,000

Victor Mete	2,500,000(1)
Anttoni Honka	1,400,000(1)
Pavel Koltygin	950,000(0)
Nate Schnarr	950,000(2)
Nikita Nesterenko	950,000(2)
Michael Pezzetta	850,000(0)
David Tendeck	800,000(0)
Ric Nattress	770,000(1)
Fred Perlini	750,000(2)
Mitch Hoelscher	750,000(0)
Patrick Brown	750,000(0)
Kirill Gerasimyuk	750,000(1)
Craig Ludwig	730,000(0)
Joshua Nodler	720,000(1)
Ryan Lomberg	620,000(1)
Henrik Tikkanen	580,000(2)
Mike Moller	570,000(0)
Marty Dallman	560,000(2)
Dieter Hegen	540,000(0)
William Villeneuve	540,000(1)
Perry Anderson	530,000(1)
Paul Houck	480,000(1)
Scott Sandelin	480,000(2)
Brian Zanetti	470,000(2)
Jan Mysak	450,000(0)

Bo Horvat	800,000(0)
Alex Tuch	700,000(3)
Joonas Korpisalo	650,000(1)
Elias Lindholm	500,000(2)
Lias Andersson	450,000(5)
Brett Pesce	425,000(0)
Brent Sutter	400,000(2)
Arthur Kaliyev	375,000(3)
Martin Fehervary	200,000(0)
Leon Gawanke	200,000(0)
Daniil Tarasov	185,000(0)
Isac Lundestrom	150,000(0)
Ivan Chekhovich	150,000(0)
Brock Faber	150,000(2)
Brett Howden	120,000(1)
Alex Alexeyev	110,000(1)
Mike Hardman	95,000(2)
Calen Addison	90,000(0)
Zach Whitecloud	85,000(1)
Joel Kellman	80,000(0)
Pavel Dorofeyev	67,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$18,120,000
Farm Payroll	$5,980,000
Prospect Fees	$0,000
Coach	$900,000
Games Remaining	82
Total Game Expenses	$304,878
Projected Expenses	$25,000,000
Projected Balance	-$25,000,000

Salary Commitment

Year: 2010	$18,670,000
Year: 2011	$5,020,000
Year: 2012	$1,915,000
Year: 2013	$1,825,000

Noah Cates	4,000,000(1)
Jayden Struble	1,020,000(1)
Luc Dufour	970,000(1)
Vasily Demchenko	950,000(0)
Spencer Foo	900,000(1)
Aku Raty	900,000(0)
Hunter Skinner	850,000(1)
Jamieson Rees	800,000(1)
Alexander Gordin	750,000(2)
Allan McShane	750,000(1)
Cooper Moore	700,000(1)
Leevi Aaltonen	650,000(1)
Carter Savoie	600,000(0)
Eric Calder	600,000(1)
William Dufour	600,000(0)
Claude Drouin	600,000(1)
Connor Lockhart	550,000(2)
Ryan O'Rourke	530,000(0)
Tristan Lennox	490,000(2)
Axel Bergkvist	460,000(1)
Matvey Petrov	450,000(1)

Clayton Keller	750,000(0)
Anders Bjork	700,000(2)
Ty Smith	600,000(5)
Conor Garland	575,000(4)
David Bernhardt	475,000(1)
Vladimir Tkachev	375,000(4)
Calvin Petersen	285,000(0)
Steve Richard	275,000(5)
Ukko-Pekka Luukkonen	250,000(0)
Timo Meier	200,000(2)
Spencer Stastney	180,000(1)
Phoenix Copley	150,000(2)
Rich Pavlikovsky	125,000(1)
Brett Stapley	120,000(1)
Cole Perfetti	114,000(2)
Dmitriy Zaitsev	100,000(0)
Matt Murray	100,000(0)
John Leonard	95,000(0)
Jacob Docker	91,000(2)
Alex Turcotte	90,000(0)
Alexander Romanov	90,000(3)
Jackson Perbix	90,000(0)
Bode Wilde	90,000(0)
Dave Ross	60,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$41,990,000
Farm Payroll	$3,382,500
Prospect Fees	$0,000
Coach	$650,000
Games Remaining	82
Total Game Expenses	$561,250
Projected Expenses	$46,022,500
Projected Balance	-$46,022,500

Salary Commitment

Year: 2010	$27,912,500
Year: 2011	$23,615,000
Year: 2012	$17,700,000
Year: 2013	$9,550,000

Noah Hanifin	9,000,000(5)
Robert Fabbri	8,000,000(0)
Evan Fitzpatrick	6,750,000(3)
Danton Heinen	2,250,000(0)
Aatu Raty	1,160,000(2)
Kaapo Kahkonen	950,000(2)
Doug Smith	940,000(0)
Cole Schneider	900,000(0)
Samuel Dove-McFalls	900,000(0)
Vitek Vanecek	800,000(3)
Dean Stewart	800,000(1)
Mac Hollowell	800,000(1)
David Quenneville	800,000(1)
Michael Thelven	750,000(2)
Zach Gallant	750,000(1)
Nic Daws	720,000(0)
Jakub Lauko	700,000(0)
Bart Wilson	650,000(2)
Matthew Wedman	600,000(0)
Danil Gushchin	600,000(3)
Rafael Bikmullin	600,000(0)
Todd Okerlund	570,000(2)
Jacob Holmes	540,000(1)
Austin Wong	500,000(0)
Mickey Kramptoich	500,000(2)
Alain Lavigne	460,000(2)

Sean Monahan	575,000(0)
Christian Fischer	550,000(4)
Drake Batherson	400,000(2)
Moritz Seider	350,000(0)
Ygor Sharangovic	212,500(1)
Ryan Lindgren	200,000(1)
Ryan McLeod	175,000(2)
Blake Geoffrion	125,000(2)
Jacob Ingham	105,000(1)
Vlad Yeryomenko	100,000(0)
Nikita Korostelev	90,000(2)
Roope Laavainen	90,000(1)
Brett McKenzie	85,000(0)
Artyom Manukyan	85,000(2)
Aidan McDonough	83,000(0)
Jamie Drysdale	80,000(0)
Rhett Pitlick	77,000(0)

Current Funds

$0,000

Expenses

Pro Payroll	$15,510,000
Farm Payroll	$5,964,000
Prospect Fees	$0,000
Coach	$600,000
Games Remaining	82
Total Game Expenses	$269,195
Projected Expenses	$22,074,000
Projected Balance	-$22,074,000

Salary Commitment

Year: 2010	$13,818,000
Year: 2011	$9,793,000
Year: 2012	$2,490,000
Year: 2013	$550,000

Al MacInnis	1,450,000(2)
Greg Stefan	920,000(2)
Colton Point	900,000(0)
Austin Czarnik	900,000(0)
Quinton Byfield	880,000(2)
Tyler Tucker	850,000(0)
Alexander Volkov	800,000(1)
Gary Yaremchuk	760,000(0)
Maksim Sushko	750,000(0)
Thomas Bordeleau	750,000(2)
Jan Ingman	730,000(1)
Gaston Therrien	700,000(3)
Tomas Nosek	670,000(2)
David Sklenicka	600,000(0)
Artemi Kniazev	600,000(0)
Jack Gorniak	600,000(0)
Domenick Fensore	600,000(2)
Vasiliy Ponomarev	570,000(2)
Marc Kallionkieli	500,000(0)
Tomas Machu	500,000(1)
Chase Stillman	480,000(1)

Eric Comrie	650,000(2)
Artturi Lehkonen	600,000(2)
Elias Pettersson	550,000(4)
Taylor Leier	550,000(0)
Nicholas Magyar	500,000(3)
Sam Bennett	400,000(3)
Scott Reedy	350,000(0)
Don Beaupre	300,000(1)
Steven Lorentz	300,000(1)
Mitchell VandeSompel	280,000(1)
Adam Boqvist	250,000(1)
Wyatt Kalynuk	250,000(3)
Mario Ferraro	150,000(1)
Alexis Lafreniere	145,000(2)
Jan Drozg	100,000(0)
Nolan Stevens	100,000(1)
Adam Ginning	90,000(3)
Daryl Evans	76,000(0)
Kyle Olson	75,000(0)
Conner Bleackley	75,000(1)
Matt Rempe	68,000(2)
Joe Cirella	60,000(1)
Marc Centrone	45,000(0)

Current Funds

$0,000

Expenses

Pro Payroll	$16,460,000
Farm Payroll	$6,050,000
Prospect Fees	$0,000
Coach	$666,666
Games Remaining	82
Total Game Expenses	$282,642
Projected Expenses	$23,176,666
Projected Balance	-$23,176,666

Salary Commitment

Year: 2010	$11,148,000
Year: 2011	$5,755,000
Year: 2012	$1,485,000
Year: 2013	$200,000

Dale Hawerchuk	1,330,000(0)
Phil Housley	1,280,000(2)
Steve Patrick	1,000,000(2)
Matt Mahalak	1,000,000(1)
Jack Studnicka	900,000(0)
Frederik Tiffels	900,000(0)
Adam Parsells	900,000(0)
Adin Hill	800,000(0)
Sergey Zborovskiy	800,000(1)
Jaden Lindo	800,000(0)
Benjamin Mirageas	700,000(0)
Kristians Pelss	700,000(0)
Michael Eyssimont	700,000(0)
Dean Kennedy	610,000(1)
Tuukka Tieksola	600,000(1)
Mark Morrison	580,000(0)
Jean-Marc Gaulin	540,000(0)
Lucas Mercuri	500,000(3)
Timo Jutila	490,000(2)
Bear Hughes	450,000(0)
Jocelyn Gauvreau	450,000(2)
Sandy Beadle	430,000(1)

Thomas Chabot	900,000(0)
Francis Perron	475,000(2)
Samuel Montembeault	440,000(1)
D'Artagnan Joly	425,000(1)
Nikolay Prokhorkin	400,000(0)
Michael Anderson	330,000(2)
Kevin Bahl	300,000(1)
Gerald Mayhew	285,000(3)
Conor Sheary	260,000(1)
Daniel Sprong	260,000(3)
Michel Gardner	240,000(3)
Alexandre Carrier	215,000(1)
Nils Hoglander	200,000(5)
Henrik Samuelsson	180,000(0)
Jakob Pelletier	150,000(1)
Miro Karjalainen	150,000(2)
Kristers Gudlevskis	120,000(0)
Steve Larmer	120,000(0)
Rasmus Kupari	100,000(1)
Jean-Seb Dea	95,000(2)
Sergei Shumakov	90,000(0)
Braden Schneider	87,000(0)
Jakub Malek	63,000(1)
Lukas Reichel	61,000(0)
Andre Cote	58,000(0)
Joel Teasdale	46,000(0)

Current Funds

$0,000

Expenses

Pro Payroll	$24,260,000
Farm Payroll	$5,354,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$369,030
Projected Expenses	$30,260,464
Projected Balance	-$30,260,464

Salary Commitment

Year: 2010	$19,275,000
Year: 2011	$12,600,000
Year: 2012	$1,320,000
Year: 2013	$270,000

Jack Roslovic	3,750,000(2)
Normand Leveille	1,120,000(0)
Connor Zary	1,020,000(2)
Denis Cyr	1,000,000(0)
Patrik Sundstrom	990,000(1)
Juuso Parssinen	980,000(0)
Dustin Wolf	950,000(1)
Amir Miftakhov	950,000(2)
Zachary Jones	860,000(0)
Tim Berni	850,000(1)
Anton Lundell	810,000(0)
Paul Gagne	800,000(1)
Maxim Cajkovic	750,000(2)
Henry Thurn	720,000(0)
Patriks Ozols	720,000(0)
Gavin Bayreuther	700,000(0)
Gord Dineen	680,000(2)
Michael Callahan	650,000(1)
Antti Tuomisto	630,000(2)
Luke Loheit	600,000(0)
Patrick Puistola	570,000(0)
Stu Kulak	560,000(2)
John Farinacci	550,000(2)
Samuel Knazko	550,000(1)
Roby Jarventie	530,000(2)
Marc Turcotte	520,000(1)
Anthony Romano	510,000(2)
Todd Bidner	490,000(2)
John Mokosak	450,000(1)

Alex Galchenyuk	625,000(0)
Adrian Kempe	550,000(3)
Jared McCann	525,000(2)
Larry Murphy	500,000(3)
Brady Skjei	450,000(0)
Andrei Svechnikov	385,000(1)
Christopher Paquette	350,000(0)
Eeli Tolvanen	270,000(4)
Joel Daccord	250,000(0)
Vladislav Gavrikov	200,000(2)
Dmitry Semykin	185,000(1)
Mirco Mueller	175,000(1)
Mike Blaisdell	170,000(1)
Steve Konroyd	150,000(0)
Paul Cotter	100,000(0)
Maxwell Gildon	90,000(0)
Nathan Clurman	90,000(0)
Connor Dewar	80,000(0)
Jordan Kooy	78,000(2)
Parker Kelly	74,000(0)
Jim Aldred	57,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$23,120,000
Farm Payroll	$5,299,000
Prospect Fees	$0,000
Coach	$600,000
Games Remaining	82
Total Game Expenses	$353,890
Projected Expenses	$29,019,000
Projected Balance	-$29,019,000

Salary Commitment

Year: 2010	$18,438,000
Year: 2011	$10,870,000
Year: 2012	$6,380,000
Year: 2013	$6,105,000

Paul Coffey	4,750,000(4)
Samuel Walker	1,500,000(1)
Mario Gosselin	1,440,000(2)
Steve Gatzos	1,020,000(0)
Mason Primeau	900,000(0)
Walker Duehr	900,000(1)
Matthew Strome	800,000(0)
Mike Sands	760,000(0)
Ethan Phillips	750,000(1)
Todd Burgess	750,000(0)
James Greenway	700,000(1)
Eemeli Rasanen	700,000(0)
Linus Karlsson	700,000(2)
Cole Schwindt	690,000(0)
Jay O'Brien	680,000(0)
Ryan Shea	600,000(1)
Rob Mastrosimone	600,000(0)
Zayde Wisdom	600,000(1)
Guy Gosselin	580,000(2)
Antonio Stranges	570,000(1)
Lars Eriksson	560,000(0)
Aleksandr Kisakov	550,000(1)
Gus Greco	530,000(0)
Brent Couture	520,000(2)
Barry Brigley	520,000(0)
Ty Murchison	450,000(2)

Mitchell Dempsey	800,000(2)
Tyler Parsons	680,000(4)
David Pastrnak	675,000(4)
Auston Matthews	625,000(0)
Thomas Novak	450,000(1)
Grigori Denisenko	350,000(1)
Kirby Dach	350,000(0)
Conor Timmins	275,000(3)
Matias Samuelson	160,000(1)
Nicolas Beaudin	125,000(0)
Jakub Vrana	125,000(1)
Walt Poddubny	100,000(1)
Janne Juvonen	100,000(0)
Eric Roy	80,000(0)
Eddie Wittchow	75,000(1)
Max Veronneau	70,000(0)
Frazer McLaren	70,000(0)
Aliaksei Protas	70,000(1)
Moe Mantha	68,000(1)
Nikita Pavlychev	51,000(0)

Current Funds

$0,000

Expenses

Pro Payroll	$12,600,000
Farm Payroll	$6,173,000
Prospect Fees	$0,000
Coach	$640,000
Games Remaining	82
Total Game Expenses	$236,744
Projected Expenses	$19,413,000
Projected Balance	-$19,413,000

Salary Commitment

Year: 2010	$12,293,000
Year: 2011	$4,830,000
Year: 2012	$1,125,000
Year: 2013	$750,000

Alexander Holtz	1,080,000(2)
Justus Annunen	950,000(0)
Roddy Ross	800,000(1)
Samuel Poulin	770,000(1)
Matthew Robertson	700,000(2)
Nauris Sejejs	640,000(0)
Raphael Lavoie	620,000(1)
Albert Johansson	610,000(2)
Bryce Brodzinski	590,000(1)
Daniel Torgersson	550,000(1)
Marcus Karlberg	540,000(1)
Jeremie Poirier	530,000(1)
Adam Raska	500,000(1)
Maxence Guenette	500,000(0)
Axel Rioux	500,000(0)
Egor Afanasyev	470,000(0)
Noel Gunler	470,000(1)
Joni Jurmo	470,000(1)
Andre Lee	460,000(2)
Riley Sutter	430,000(0)
Jachym Kondelik	420,000(0)

Josh Anderson	790,000(0)
Brandon Montour	600,000(0)
Cedric Paquette	525,000(0)
Barclay Goodrow	500,000(1)
Madison Bowey	500,000(1)
Connor McDavid	500,000(4)
Alex Debrincat	440,000(2)
Sonny Milano	375,000(3)
Ross Colton	325,000(2)
Dylan Samberg	250,000(4)
Niko Mikkola	250,000(0)
Jeremy Swayman	225,000(1)
Keith Petruzzelli	115,000(0)
Benoit Groulx	90,000(1)
Dominik Bokk	90,000(2)
Isaiah Saville	87,000(1)
Alexandre Texier	80,000(1)
Filip Kral	80,000(0)
Ross Johnston	75,000(0)
Ty Emberson	75,000(0)
Gabriel Fortier	71,000(1)
Grant Mismash	70,000(1)
Ryan Johnson	60,000(0)

Current Funds

$0,000

Expenses

Pro Payroll	$13,340,000
Farm Payroll	$4,450,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$224,835
Projected Expenses	$18,436,464
Projected Balance	-$18,436,464

Salary Commitment

Year: 2010	$12,695,000
Year: 2011	$8,230,000
Year: 2012	$720,000
Year: 2013	$400,000

Gilles Senn	1,000,000(1)
Tobias Geisser	950,000(0)
Timur Ibragimov	900,000(0)
Antti Hulkkonen	850,000(2)
Liam Kirk	800,000(1)
Wayne Crawford	700,000(0)
Justin Kirkland	600,000(1)
Ilya Safonov	590,000(2)
Paul Fulcher	590,000(2)
Brian Shaw	590,000(1)
Doug Speck	580,000(2)
Alex Young	570,000(1)
Manix Landry	550,000(2)
Mats Kihlstrom	540,000(2)
Colten Ellis	530,000(0)
Ryan Tverberg	530,000(2)
Ilya Nikolaev	520,000(0)
John Hutchings	520,000(2)
Ronan Seeley	500,000(2)
Ernie Godden	480,000(2)
Rik Wilson	450,000(2)

Anthony Duclair	815,000(0)
Michael Bunting	500,000(2)
Mitchell Marner	400,000(5)
Sam Steel	320,000(1)
Josh Morrissey	275,000(1)
Jim Fox	250,000(2)
Ilya Samsonov	245,000(3)
Filip Zadina	200,000(2)
Jaret Dolan	180,000(2)
Matt Laferriere	125,000(1)
Rasmus Asplund	100,000(2)
Jacob Kucharski	100,000(0)
Maksim Zhukov	100,000(2)
Anthony Salinitri	95,000(1)
Sean Day	90,000(0)
Mark Shoemaker	90,000(0)
Peyton Krebs	90,000(1)
Miska Kukkonen	85,000(0)
Giani Fairbrother	80,000(0)
Otto Somppi	80,000(0)
Michael Parks	80,000(0)
Billy Schoenfeld	75,000(3)
Marc DelGaizo	75,000(0)

Current Funds

$0,000

Expenses

Pro Payroll	$20,170,000
Farm Payroll	$5,622,000
Prospect Fees	$0,000
Coach	$676,767
Games Remaining	82
Total Game Expenses	$322,790
Projected Expenses	$26,468,767
Projected Balance	-$26,468,767

Salary Commitment

Year: 2010	$22,478,000
Year: 2011	$11,845,000
Year: 2012	$3,895,000
Year: 2013	$625,000

Pavel Zacha	2,000,000(2)
Sampo Ranta	980,000(2)
Vasily Podkolzin	920,000(3)
Sergei Kuptsov	900,000(2)
Filip Westerlund	900,000(1)
Hunter Drew	880,000(1)
Dylan Ferguson	850,000(0)
Drew Commesso	800,000(2)
Mike Hough	790,000(2)
Dylan Peterson	750,000(3)
Layton Ahac	720,000(1)
Vladislav Firstov	700,000(0)
Adam Edstrom	700,000(1)
Tyler Inamoto	700,000(1)
Luke Henman	680,000(1)
Jim Playfair	670,000(2)
Jake Schmaltz	650,000(0)
Jack Bar	600,000(1)
Sasha Mutala	600,000(2)
Arsenii Sergeev	570,000(1)
Tyler Boucher	570,000(1)
Eetu Liukas	570,000(1)
Owen Mclaughlin	550,000(1)
Jonathan Ang	550,000(1)
Luca Munzenberger	530,000(1)
Daniil Sobolev	530,000(1)
Kari Kanervo	510,000(1)

Jack Eichel	850,000(0)
Charles McAvoy	675,000(3)
Antoine Bibeau	630,000(1)
Shane Gersich	500,000(3)
Nikolaj Ehlers	450,000(4)
Patrik Laine	450,000(2)
Victor Olofsson	325,000(3)
Brady Tkachuk	275,000(2)
Mikhail Sergachev	260,000(2)
Victor Soderstrom	225,000(2)
Andrew Peeke	175,000(4)
Jack Drury	119,000(0)
Joel Blomqvist	100,000(1)
Cale Fleury	100,000(3)
Michael Dipietro	95,000(1)
Rodrigo Abols	90,000(1)
Kevin Stenlund	90,000(1)
John Ludvig	75,000(0)
Jared Fiegl	70,000(0)
Nikolai Chebykin	68,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$14,830,000
Farm Payroll	$6,132,000
Prospect Fees	$0,000
Coach	$656,565
Games Remaining	82
Total Game Expenses	$263,641
Projected Expenses	$21,618,565
Projected Balance	-$21,618,565

Salary Commitment

Year: 2010	$17,812,000
Year: 2011	$9,030,000
Year: 2012	$2,100,000
Year: 2013	$780,000

Mark Eisenschmid	2,400,000(0)
Radim Salda	900,000(1)
Peter Diliberatore	800,000(2)
Alex Campbell	800,000(3)
Justin Vachon	790,000(2)
Mike Eagles	740,000(2)
Carsen Twarynski	700,000(2)
Eric Ciccolini	700,000(1)
Quinn Olson	700,000(1)
Kiefer Sherwood	680,000(1)
Isaak Phillips	640,000(1)
Alex Dergachyov	600,000(1)
Samuel Houde	600,000(1)
Talyn Boyko	570,000(1)
Ethan Samson	570,000(2)
Kevin Wall	540,000(2)
Joe Vrbetic	540,000(2)
Daniel Naud	540,000(2)
Tyler Angle	540,000(1)
William Trudeau	480,000(2)

Zemgus Girgensons	900,000(1)
Vladislav Kamenev	600,000(1)
Daniel Vladar	525,000(1)
Jake Virtanen	500,000(2)
Travis Konecny	450,000(2)
Cale Makar	430,000(3)
Roope Hintz	425,000(4)
Sebastian Aho	250,000(1)
Lucas Wallmark	250,000(1)
Gustav Lindstrom	200,000(5)
Jack Rathbone	155,000(4)
Evan Bouchard	144,000(0)
Max Zimmer	130,000(2)
Jakub Dobes	103,000(0)
Jan Jenik	100,000(0)
Alexis Gravel	90,000(2)
Brandon Crawley	90,000(1)
Ilya Lyubushkin	90,000(0)
Philip Kemp	90,000(0)
Cole Brady	90,000(3)
Alex Toropchenko	88,000(1)
Alexei Lipanov	85,000(0)
Kevin Mandolese	75,000(1)
Toni Utunen	74,000(1)
Alain Lemieux	70,000(0)
Calvin Thurkauf	68,000(0)
Ryder Rolston	60,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$19,330,000
Farm Payroll	$5,583,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$311,701
Projected Expenses	$25,559,464
Projected Balance	-$25,559,464

Salary Commitment

Year: 2010	$19,543,000
Year: 2011	$7,440,000
Year: 2012	$375,000
Year: 2013	$0,000

Sebastien Aho	2,000,000(2)
Carter Hart	1,700,000(0)
Richard Nejezchleb	1,500,000(1)
Xavier Bouchard	1,300,000(1)
German Rubtsov	1,100,000(1)
Peter Sundstrom	980,000(2)
Matt Schmalz	950,000(0)
Greg Terrion	800,000(1)
Dave Larocque	680,000(2)
Reilly Webb	670,000(1)
Kale Howarth	630,000(1)
Dmitri Samorukov	600,000(2)
Maxwell Crozier	600,000(2)
William Bitten	600,000(2)
Luka Burzan	600,000(1)
Jason Houde	600,000(1)
Tomas Mazura	550,000(1)
Shawn MacKenzie	530,000(1)
Andy Schliebener	530,000(1)
Tyrel Bauer	510,000(1)
Dominic Basse	490,000(0)
Marcel Frere	480,000(1)
Taras Zytynsky	480,000(0)
Mario Cerri	450,000(0)

Tomas Hertl	750,000(1)
Yegor Milovzorov	700,000(2)
Andreas Athanasiou	550,000(0)
Chris Driedger	450,000(1)
Connor Clifton	430,000(2)
Dustyn McFaul	375,000(3)
Dylan Gambrell	225,000(0)
Steve Kasper	200,000(1)
Jakub Zboril	180,000(0)
Timothy Liljegren	165,000(2)
Tim Stutzle	146,000(1)
Shane Pinto	145,000(1)
Jonatan Berggren	130,000(1)
Owen Power	125,000(2)
Sebastian Cossa	112,000(1)
Janis Moser	101,000(1)
Casey Fitzgerald	100,000(0)
Mike Bullard	99,000(1)
Brian O'Neill	95,000(1)
Arber Xhekaj	95,000(2)
Joseph Woll	95,000(0)
Carey Wilson	90,000(2)
Bobby Brink	80,000(0)
Nolan Foote	75,000(1)
Santeri Virtanen	70,000(0)

Current Funds

$0,000

Expenses

Pro Payroll	$18,960,000
Farm Payroll	$6,495,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$318,311
Projected Expenses	$26,101,464
Projected Balance	-$26,101,464

Salary Commitment

Year: 2010	$15,768,000
Year: 2011	$3,902,000
Year: 2012	$3,290,000
Year: 2013	$0,000

Nick Paul	4,000,000(1)
Connor Chatham	1,500,000(0)
Veeti Vainio	950,000(0)
David Cotton	920,000(1)
Vitaly Abramov	900,000(0)
Pius Suter	880,000(0)
Olof Lindbom	880,000(1)
Sergei Martinyuk	850,000(0)
Cameron York	820,000(0)
Vincent Iorio	800,000(1)
Matt Villalta	800,000(3)
Joey Keane	790,000(1)
Niclas Almari	750,000(0)
Kyle Shaw	630,000(0)
Mitch Lamoureux	620,000(1)
Michael Teply	600,000(0)
Chris Jensen	600,000(3)
Michel Galarneau	600,000(3)
Riley Kidney	590,000(3)
Jeff Eatough	480,000(1)

Hampus Lindholm	750,000(1)
Leon Draisaitl	700,000(3)
Tyler Bertuzzi	570,000(1)
Peter Stastny	525,000(2)
Joshua Mahura	400,000(0)
Kevin Labanc	350,000(0)
Rasmus Andersson	350,000(1)
Reilly Walsh	300,000(0)
Sean Durzi	250,000(1)
Zachary Fucale	250,000(1)
Mark Osborne	250,000(1)
Sergei Telegin	250,000(1)
Philip Tomasino	220,000(1)
Andy Moog	117,000(0)
Seth Jones	95,000(0)
Akira Schmid	90,000(0)
Glenn Gawdin	87,000(1)
Dean Kukan	87,000(2)
Scott Perunovich	80,000(0)
Eric Robinson	80,000(0)
Josiah Slavin	79,000(0)
Julien Gauthier	78,000(1)
Normand Rochefort	78,000(0)
Aidan Dudas	76,000(1)
Craig Muni	73,000(0)
Mark Kastelic	70,000(1)
Jonathan Davidsson	67,000(1)
Tony DeHart	65,000(0)
Oskari Laaksonen	60,000(1)
Nikita Soshnikov	48,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$18,380,000
Farm Payroll	$5,365,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$297,457
Projected Expenses	$24,391,464
Projected Balance	-$24,391,464

Salary Commitment

Year: 2010	$10,042,000
Year: 2011	$5,720,000
Year: 2012	$990,000
Year: 2013	$600,000

Kaapo Kakko	2,900,000(0)
Marcus Hogberg	1,250,000(0)
Brock McGinn	1,000,000(0)
Ville Heinola	900,000(0)
Mason Langenbruner	800,000(2)
Nils Lundkvist	800,000(0)
Mattias Norlinder	770,000(0)
Brendan Brisson	770,000(1)
Jesper Vikman	750,000(1)
Scott Morrow	720,000(2)
Nicolas Abruzzese	700,000(1)
Michael Krutil	700,000(2)
Calle Clang	700,000(1)
Emil Andrae	610,000(2)
Albin Grewe	600,000(0)
Ben Jones	600,000(0)
Bulat Shafigullin	600,000(0)
Lean Bergmann	600,000(0)
Dave Reierson	600,000(2)
Gleb Semyonov	550,000(0)
Luke Tuch	540,000(0)
Kasper Simontaival	470,000(0)
Peter Derksen	450,000(2)

Anthony Mantha	800,000(0)
Brandon Hagel	600,000(5)
Ivan Provorov	500,000(2)
Samuel Ersson	440,000(1)
Cole Caufield	400,000(1)
Rem Pitlick	390,000(0)
Quinn Hughes	390,000(3)
Filip Hronek	250,000(1)
Jan Rutta	200,000(1)
Slater Koekkoek	200,000(0)
Thomas Harley	200,000(2)
Andreas Johnson	150,000(0)
Tanner Jeannot	150,000(2)
Ron Francis	133,000(0)
Jack Quinn	112,000(1)
Ty Ronning	100,000(0)
Matthew Thiessen	95,000(0)
Connor Bunnaman	90,000(0)
Mikhail Abramov	60,000(0)
Jonathan Gruden	55,000(0)
Martins Dzierkals	50,000(0)

Current Funds

$0,000

Expenses

Pro Payroll	$15,700,000
Farm Payroll	$6,529,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$278,969
Projected Expenses	$22,875,464
Projected Balance	-$22,875,464

Salary Commitment

Year: 2010	$15,549,000
Year: 2011	$12,665,000
Year: 2012	$3,900,000
Year: 2013	$2,425,000

Jacob Peterson	1,500,000(0)
Isaac Ratcliffe	1,100,000(2)
Vadim Zherenko	1,080,000(0)
Mathieu Corbeil	1,000,000(4)
Lane Zablocki	1,000,000(2)
Fred Arthur	1,000,000(3)
Alexandre Sills	900,000(2)
Braden Doyle	850,000(0)
Sheldon Dries	800,000(2)
Daniel Laatsch	690,000(1)
Justin Schutz	650,000(2)
Dan Revell	650,000(2)
Monty Trottier	600,000(2)
Ron Handy	590,000(1)
Tommy Lehman	570,000(2)
Jayden Grubbe	560,000(2)
Dan McFall	560,000(1)
Colin Chisholm	540,000(0)
Mario Simioni	530,000(0)
Jens Johansson	530,000(2)

Teuvo Teravainen	725,000(0)
Matthew Tkachuk	700,000(4)
Sam Reinhart	700,000(0)
Dennis Cholowski	475,000(3)
Kyle Connor	450,000(2)
Jack Hughes	437,000(1)
Steve Bozek	400,000(4)
Nick Ebert	350,000(0)
Adam Fox	325,000(6)
Olivier Rodrigue	225,000(2)
Artur Akhtyamov	225,000(2)
Mike O'Connor	150,000(2)
Jim Harris	150,000(2)
Aapeli Rasanen	150,000(0)
Fred Boimistruck	130,000(0)
Steven Santini	125,000(1)
Benton Maass	125,000(0)
Liam Foudy	125,000(2)
Sam Hentges	110,000(1)
Tyce Thompson	100,000(1)
Oliver Wahlstrom	100,000(1)
Tanner Kero	80,000(2)
Dave Hannan	74,000(1)
Benjamin Gaudreau	50,000(1)
Ben Boyd	48,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$20,140,000
Farm Payroll	$5,440,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$319,835
Projected Expenses	$26,226,464
Projected Balance	-$26,226,464

Salary Commitment

Year: 2010	$16,620,000
Year: 2011	$8,640,000
Year: 2012	$3,115,000
Year: 2013	$1,200,000

Vladimir Ruzicka	1,110,000(2)
Kaiden Guhle	1,070,000(1)
Jesper Eliasson	970,000(2)
Alex Theriau	950,000(0)
Olle ErikssonEk	900,000(1)
Jesse Ylonen	900,000(2)
Daniel Bukac	870,000(0)
Colton White	850,000(0)
Yegor Korshkov	850,000(0)
Kari Takko	800,000(2)
Greg Meireles	750,000(1)
Alex Belzile	750,000(0)
Bill O'Dwyer	750,000(0)
Hannu Virta	740,000(1)
Andy Brickley	710,000(1)
Robert Nordmark	630,000(0)
Ville Ottavainen	620,000(1)
Miroslav Ihnacak	590,000(2)
Marc Crawford	580,000(0)
Tristen Robins	570,000(1)
Mike Siltala	570,000(1)
Bruce Milton	570,000(0)
Max Mccue	570,000(1)
Joshua Lopina	570,000(1)
Viktor Persson	480,000(0)
Tyson Hinds	480,000(2)
Peter Nilsson	480,000(0)
Heikki Leime	460,000(0)

Tage Thompson	700,000(3)
Nick Schmaltz	600,000(3)
Dylan Larkin	550,000(0)
William Nylander	450,000(1)
Jacob Larsson	450,000(4)
Reijo Ruotsalainen	425,000(3)
Emil Bemstrom	400,000(2)
Lucas Johansen	350,000(4)
Casey DeSmith	275,000(1)
Maxime Comtois	250,000(5)
Eetu Luostarinen	190,000(3)
Alex Nylander	175,000(2)
Antoine Morand	150,000(4)
Matthew Beattie	100,000(0)
Jacob McGrew	100,000(2)
Axel Andersson	95,000(1)
Chandler Stephenson	90,000(0)
Pavol Regenda	90,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$44,410,000
Farm Payroll	$3,078,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$587,006
Projected Expenses	$48,134,464
Projected Balance	-$48,134,464

Salary Commitment

Year: 2010	$32,176,000
Year: 2011	$25,106,000
Year: 2012	$12,200,000
Year: 2013	$11,400,000

Jake Debrusk	7,000,000(5)
Mathew Barzal	7,000,000(0)
Matthew Phillips	4,750,000(2)
Jonathan Tychonick	3,900,000(5)
Adam Pelech	3,650,000(0)
Kailer Yamamoto	3,000,000(2)
Victor Brattstrom	950,000(1)
Hendrix Lapierre	850,000(2)
Tanner Laczynski	850,000(0)
Nikita Scherbak	800,000(1)
Alexander Wennberg	800,000(0)
Pat Graham	800,000(2)
Pat Rabbit	800,000(3)
Juho Markkanen	750,000(1)
Rick Lanz	710,000(1)
Christian Tanguay	700,000(2)
Reece Newkirk	700,000(0)
Paul Boutilier	640,000(1)
Mikko Kokkonen	570,000(0)
Darrel Anholt	570,000(2)
Carter Berger	560,000(0)
John Devoe	550,000(2)
Gage Alexander	540,000(1)
Scott Harlow	530,000(2)
Brandon Coe	510,000(0)
Evan Nause	500,000(2)
Grant Martin	490,000(1)
Pasquale Zito	490,000(1)
Guy Fournier	450,000(0)

Jack McBain	550,000(1)
Nolan DeJong	425,000(1)
Jake Bean	340,000(1)
Doug Wickenheiser	250,000(4)
Kirill Ustimenko	250,000(4)
Logan Stanley	225,000(2)
Thatcher Demko	150,000(1)
Garrett Pilon	140,000(1)
Patrick Harper	125,000(2)
Jim Pavese	100,000(2)
Mark Smithster	95,000(1)
Libor Hajek	90,000(0)
Vincent Hinostroza	80,000(0)
Jacques Shutt	80,000(2)
Joshua Dunne	70,000(2)
Rene Badeau	56,000(2)
Steve Ludzik	52,000(0)

Current Funds

$0,000

Expenses

Pro Payroll	$16,030,000
Farm Payroll	$6,192,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$278,884
Projected Expenses	$22,868,464
Projected Balance	-$22,868,464

Salary Commitment

Year: 2010	$11,177,000
Year: 2011	$5,620,000
Year: 2012	$1,950,000
Year: 2013	$1,150,000

Ethan Bear	1,500,000(0)
Nikolay Goldobin	1,500,000(0)
Stepan Falkovsky	1,250,000(0)
Rhett Gardner	1,100,000(1)
Ian Scott	1,050,000(0)
Bryce Misley	950,000(0)
Akil Thomas	850,000(0)
Shamil Shmakov	800,000(1)
Graeme Clarke	790,000(0)
Jacob Pivonka	700,000(0)
Klim Kostin	700,000(2)
Isak Walther	700,000(2)
Garth Butcher	610,000(1)
Eemil Viro	570,000(0)
Randy Velischek	520,000(2)
Gunnar Fontaine	510,000(1)
Nathan Legare	500,000(1)
Egor Sokolov	490,000(0)
Donovan Sebrango	480,000(0)
Ryder Korczak	460,000(2)

Jonathan Dugan	650,000(4)
Aleksander Barkov	625,000(1)
Vince Dunn	600,000(3)
Chase Lang	550,000(2)
Nico Hischier	500,000(5)
Samuel Girard	425,000(0)
Trevor Zegras	425,000(1)
Dave Babych	300,000(1)
Robert Thomas	300,000(2)
Kevin Lankinen	200,000(1)
Jesper Boqvist	200,000(3)
Erik Cernak	175,000(1)
Samuel Morin	160,000(2)
Spencer Knight	150,000(0)
Anthony Richard	125,000(0)
Roman Durny	95,000(2)
Dillon Dube	90,000(1)
Ronald Attard	90,000(0)
Brett Leason	77,000(1)
Boris Katchouk	75,000(1)
Pascal Laberge	75,000(0)
Mike McPhee	73,000(2)
Dave Morrison	70,000(1)
Jimmy Appleby	65,000(2)
Armel Parisee	50,000(0)
Carson Lambos	47,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$16,300,000
Farm Payroll	$5,853,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$278,042
Projected Expenses	$22,799,464
Projected Balance	-$22,799,464

Salary Commitment

Year: 2010	$17,806,000
Year: 2011	$8,659,000
Year: 2012	$2,235,000
Year: 2013	$1,600,000

Alex Barabanov	1,340,000(0)
Ron Meighan	1,200,000(1)
Yohann Auvitu	950,000(2)
Lukas Parik	930,000(1)
Kole Sherwood	900,000(1)
Tomas Vomacka	900,000(1)
Cole Sillinger	880,000(1)
Cameron Hillis	800,000(2)
Quinn Schmiemann	800,000(2)
Filip Cederqvist	800,000(2)
Arseny Gritsyuk	800,000(2)
Adam Marsh	700,000(1)
Alec Regula	700,000(1)
Michael Karow	700,000(0)
Dem Koumontzis	700,000(1)
Jiri Dudacek	670,000(0)
Andre Gasseau	570,000(2)
Jay Ness	530,000(2)
Austin Levi	490,000(0)
Mike Posavad	480,000(2)
Roman Schmidt	460,000(1)

Tristan Jarry	850,000(1)
Brock Boeser	800,000(4)
Anthony Beauvillier	800,000(5)
Oliver Kylington	425,000(0)
Matt Mackenzie	400,000(3)
Josh Norris	375,000(1)
Morgan Geekie	350,000(2)
Joel Hofer	235,000(3)
Blade Jenkins	210,000(2)
Martin Kaut	175,000(1)
Martin Has	150,000(1)
Mason Shaw	150,000(0)
Lucas Raymond	148,000(0)
Martin Pospisil	125,000(0)
Nicholas Robertson	114,000(0)
Yann Danis	100,000(0)
Benjamin Brinkman	85,000(2)
Michael McLeod	85,000(0)
Jacob Moverare	80,000(1)
Jackson LaCombe	78,000(1)
Massimo Rizzo	69,000(1)
Roni Hirvonen	49,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$18,160,000
Farm Payroll	$6,746,000
Prospect Fees	$0,000
Coach	$510,000
Games Remaining	82
Total Game Expenses	$309,951
Projected Expenses	$25,416,000
Projected Balance	-$25,416,000

Salary Commitment

Year: 2010	$11,332,000
Year: 2011	$5,698,000
Year: 2012	$650,000
Year: 2013	$0,000

Cole Guttman	1,500,000(0)
John Vanbiesbrouck	1,270,000(2)
Yaroslav Askarov	1,200,000(1)
Philip Broberg	1,080,000(2)
Jeff Larmer	1,050,000(1)
Colin Suellentrop	950,000(0)
Tyson Foerster	940,000(2)
Chad Ruhwedel	900,000(0)
William Francis	880,000(1)
Ty Dellandrea	800,000(0)
Kody Clark	800,000(0)
Riley Stotts	780,000(0)
Elmer Soderblom	750,000(0)
Samuel Fagemo	750,000(1)
Rich Chernomaz	740,000(0)
Matthew Kessel	700,000(2)
Greg Gilbert	660,000(1)
Skyler Brindamour	650,000(0)
Skyler Mckenzie	650,000(0)
Nikita Alexandrov	640,000(0)
Topi Niemela	470,000(2)

Shayne Gostisbehere	1,000,000(0)
Filip Forsberg	700,000(0)
Kasperi Kapanen	600,000(0)
Jake Guentzel	485,000(1)
Zachary Senyshyn	450,000(3)
Joe Veleno	450,000(2)
Keegan Kanzig	380,000(0)
Travis Dermott	325,000(0)
Andrei Vasilevskiy	250,000(0)
Owen Tippett	200,000(3)
Arturs Silovs	175,000(1)
Anthony Cirelli	150,000(0)
Seth Jarvis	138,000(2)
Matias Maccelli	130,000(0)
Henri Jokiharju	125,000(0)
Filip Chytil	100,000(0)
Joe Pendenza	100,000(0)
Noah Carroll	90,000(1)
Miroslav Svoboda	90,000(0)
Olle Lycksell	90,000(0)
Brendan Duke	90,000(1)
Gilbert Delorme	89,000(1)
Samuel Bolduc	85,000(1)
Alex Vlasic	84,000(0)
Lukas Rousek	80,000(0)
Adam Erne	80,000(1)
Shane Bowers	75,000(0)
Evan Cormier	75,000(0)
Martin Jones	60,000(0)

Current Funds

$0,000

Expenses

Pro Payroll	$18,580,000
Farm Payroll	$6,193,500
Prospect Fees	$0,000
Coach	$690,000
Games Remaining	82
Total Game Expenses	$310,530
Projected Expenses	$25,463,500
Projected Balance	-$25,463,500

Salary Commitment

Year: 2010	$15,185,500
Year: 2011	$9,790,500
Year: 2012	$2,026,000
Year: 2013	$0,000

Gabriel Vilardi	2,500,000(2)
John Marino	2,000,000(0)
Tyson Jost	950,000(0)
Randy Moller	940,000(1)
Lucas Elvenes	930,000(0)
Cole Fonstad	900,000(0)
Dmitry Sokolov	900,000(1)
Taylor Fedun	890,000(2)
Rick LaFerriere	870,000(3)
Mickey Volcan	850,000(2)
Ken Solheim	800,000(1)
Judd Caulfield	750,000(0)
Curtis Hall	700,000(0)
Semyon Chystyakov	700,000(0)
Jaroslav Pouzar	690,000(2)
Darren Jensen	630,000(2)
Tom Hirsch	620,000(2)
Dave Simpson	560,000(0)
Dan Frawley	470,000(1)
Tony Arima	470,000(1)
Ulf Isaksson	460,000(2)

Cody Ceci	750,000(1)
Frank Vatrano	700,000(3)
Rasmus Ristolainen	650,000(0)
Henrik Borgstrom	500,000(0)
Morgan Frost	475,000(2)
Mike Allison	410,000(3)
Brandon Tanev	350,000(0)
Mikhail Berdin	315,000(2)
David Hrenak	290,000(1)
Noah Juulsen	275,000(1)
Jett Woo	190,000(1)
Bowen Byram	139,000(0)
Kelly Hrudey	100,000(0)
Matthew Beniers	99,000(2)
Doug Shedden	98,000(1)
Adam Beckman	95,000(1)
Tyler Wall	92,500(2)
Seth Barton	83,000(2)
Nicklaus Perbix	80,000(0)
Jacob Olofsson	76,000(0)
Marcus Bjork	75,000(0)
Michael Vukojevic	70,000(1)
Simon Holmstrom	70,000(0)
Basil McRae	60,000(2)
Alexandr Darin	58,000(0)
Gil Hudon	47,000(1)
Miroslav Dvorak	46,000(3)

Current Funds

$0,000

Expenses

Pro Payroll	$26,540,000
Farm Payroll	$5,255,000
Prospect Fees	$0,000
Coach	$650,000
Games Remaining	82
Total Game Expenses	$395,671
Projected Expenses	$32,445,000
Projected Balance	-$32,445,000

Salary Commitment

Year: 2010	$22,480,000
Year: 2011	$18,553,000
Year: 2012	$2,030,000
Year: 2013	$1,200,000

Ilya Sorokin	7,500,000(2)
Fabian Zetterlund	5,750,000(2)
Sami Nuutinen	960,000(0)
David Gustafsson	940,000(2)
William Lockwood	900,000(1)
Taro Hirose	900,000(2)
Val Nussbaumer	850,000(0)
Tanner Kaspick	800,000(0)
Randy Hillier	710,000(1)
Kim Nousianinen	700,000(0)
Matt Kiersted	700,000(0)
Dmitri Rashevsky	640,000(1)
Joe Ward	580,000(0)
Jerome Dupont	570,000(0)
Jan Bednar	550,000(2)
Artem Grushnikov	550,000(1)
Mauri Eivola	520,000(0)
Henrik Rybinski	500,000(0)
Russ Adam	490,000(0)
Don Sylvestri	490,000(0)
Ozzy Wiesblatt	470,000(0)
Todd Strueby	470,000(2)

Ondrej Kase	750,000(4)
Brett Kulak	700,000(0)
Mason Marchment	550,000(3)
Mark Jankowski	450,000(0)
Jesperi Kotkaniemi	450,000(6)
Travis Sanheim	325,000(1)
Nicolas Hague	280,000(3)
Evan Rodrigues	200,000(1)
Andreas Dahlstrom	175,000(0)
Ryan Poehling	160,000(1)
Tarmo Reunanen	125,000(1)
Milan Novy	111,000(2)
Lukas Dostal	100,000(0)
Ryder Donovan	90,000(2)
Mike Connolly	90,000(0)
Jeremy Helvig	90,000(0)
Dimitri Voronkov	87,000(1)
Jonas Rondbjerg	80,000(2)
Riley Stillman	80,000(1)
Mike Brodeur	80,000(0)
Parker Foo	80,000(1)
Nikita Okhotyuk	80,000(2)
Tony Curtale	70,000(1)
Peter Helander	52,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$17,430,000
Farm Payroll	$5,987,000
Prospect Fees	$0,000
Coach	$575,757
Games Remaining	82
Total Game Expenses	$292,595
Projected Expenses	$23,992,757
Projected Balance	-$23,992,757

Salary Commitment

Year: 2010	$13,830,000
Year: 2011	$8,360,000
Year: 2012	$2,320,000
Year: 2013	$850,000

Mitchell Mattson	2,500,000(1)
Jake Dotchin	1,000,000(0)
Mikael Hakkarainen	970,000(0)
Jake Wise	850,000(2)
Benoit Villeneuve	850,000(2)
Erik Portillo	820,000(0)
Christoph Wilkie	750,000(0)
Keean Washkurak	700,000(0)
Alex Lintuniemi	700,000(3)
Noah Rod	700,000(3)
Rick Zombo	670,000(0)
Alexander Khovanov	650,000(2)
Simon Lundmark	650,000(0)
Daniel Josefsson	650,000(0)
Alan Graves	600,000(1)
Linus Oberg	560,000(0)
Sylvain Charland	520,000(2)
Ilya Fedotov	510,000(2)
Mike Moffat	490,000(0)
Ilya Solovyov	470,000(1)
Bruce Holloway	460,000(2)
Perry Pelensky	460,000(1)
Simon Knak	450,000(2)
Veeti Miettinen	450,000(0)

Kirill Kaprizov	850,000(5)
Viktor Arvidsson	725,000(0)
Shea Theodore	700,000(1)
Filip Larsson	700,000(2)
Jonathan Drouin	565,000(2)
Logan Brown	400,000(1)
Jakub Galvas	350,000(0)
Jordan Harris	250,000(2)
Brendan Guhle	235,000(2)
Andrei Kuzmenko	205,000(0)
Kale Clague	175,000(1)
Matthew Boldy	137,000(0)
Philipp Kurashev	105,000(0)
MacKenzie Blackwood	100,000(0)
Nathan Smith	90,000(0)
Blake Lizotte	90,000(1)
Mathew Hill	85,000(0)
Zach Magwood	80,000(0)
Riley Hughes	75,000(1)
Pierre Engvall	70,000(3)

Current Funds

$0,000

Expenses

Pro Payroll	$16,840,000
Farm Payroll	$5,532,000
Prospect Fees	$0,000
Coach	$650,000
Games Remaining	82
Total Game Expenses	$280,756
Projected Expenses	$23,022,000
Projected Balance	-$23,022,000

Salary Commitment

Year: 2010	$16,548,000
Year: 2011	$11,497,000
Year: 2012	$6,370,000
Year: 2013	$550,000

Erik Brannstrom	3,500,000(3)
Alex Newhook	1,210,000(1)
Gaetan Duchesne	1,010,000(1)
Vitali Kravtsov	830,000(0)
Drew Helleson	800,000(0)
Paul Higgins	800,000(2)
Paul MacDermid	790,000(2)
Yegor Spiridonov	770,000(0)
Rod Buskas	740,000(0)
Lukas Cormier	690,000(1)
Kevin McClelland	640,000(1)
Case McCarthy	600,000(2)
Darren Eliot	560,000(2)
Sean Farrell	560,000(3)
Trent Miner	530,000(0)
Jean-Luc Foudy	490,000(2)
Gord Donnelly	480,000(2)
Jacob Perreault	470,000(2)
Michael Koster	460,000(1)
Reese Johnson	460,000(0)
Landon Slaggert	450,000(3)

Mikko Rantanen	875,000(3)
Oscar Klefbom	600,000(0)
Brandon Carlo	550,000(5)
Nolan Patrick	450,000(2)
Jari Kurri	450,000(0)
Denis Savard	400,000(1)
Darren Veitch	330,000(3)
Joel Farabee	275,000(0)
Rafael Pinard	250,000(1)
Luke Kunin	150,000(2)
Logan Thompson	150,000(0)
Blake Murray	105,000(3)
Linus Nassen	95,000(0)
Tim Soderlund	90,000(2)
Alex Lyon	90,000(1)
Evan Barratt	90,000(1)
Christian Krygier	87,000(2)
Noel Hoefenmayer	85,000(1)
Vladislav Kara	80,000(2)
Drake Rymsha	80,000(2)
Marian Studenic	75,000(0)
Liam O'Brien	70,000(1)
Matt Luff	56,000(1)
Randy Boyd	49,000(0)

Current Funds

$0,000

Expenses

Pro Payroll	$16,580,000
Farm Payroll	$6,153,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$285,115
Projected Expenses	$23,379,464
Projected Balance	-$23,379,464

Salary Commitment

Year: 2010	$16,303,000
Year: 2011	$7,666,000
Year: 2012	$780,000
Year: 2013	$615,000

Emil Garipov	1,500,000(0)
Brendan Perlini	1,200,000(0)
Cameron Morrison	980,000(1)
Jack Becker	950,000(2)
Ty Taylor	850,000(1)
Xavier Bernard	850,000(2)
Trevor Janicke	800,000(2)
Milos Roman	750,000(0)
Jack Malone	750,000(1)
Mckade Webster	750,000(2)
Nils Aman	660,000(1)
Kalle Loponen	620,000(0)
Jack Finley	590,000(2)
Shawn Babcock	590,000(1)
Chuck Brimmer	570,000(1)
Richard Turmel	570,000(1)
Will Cranley	570,000(0)
Taige Harding	570,000(2)
Elliot Ekefjard	520,000(2)
Michael Dark	510,000(2)
Jakub Konecny	500,000(0)
Viktor Lodin	470,000(0)
Kirill Kirsanov	460,000(1)

Dominik Kubalik	750,000(1)
Oliver Bjorkstrand	625,000(2)
Valeri Nichushkin	590,000(1)
Jujhar Khaira	525,000(0)
Nick Suzuki	500,000(5)
Andre Burakovsky	475,000(1)
Jakob Chychrun	425,000(2)
Barrett Hayton	413,000(1)
Cole Krygier	250,000(1)
Troy Grosnick	225,000(0)
Simon Kjellberg	200,000(1)
Kieffer Bellows	165,000(3)
Callan Foote	140,000(2)
Devon Levi	132,000(1)
Cade Webber	115,000(4)
Frederic Allard	99,000(1)
Stefan Soder	96,000(2)
Ryan Suzuki	95,000(1)
Matthew Cairns	92,000(1)
Jasper Weatherby	70,000(0)
Johan Adams	65,000(1)
Jacob Middleton	60,000(2)
Kirill Tyutyayev	46,000(1)

Current Funds

$0,000

Expenses

Pro Payroll	$21,860,000
Farm Payroll	$5,869,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$346,042
Projected Expenses	$28,375,464
Projected Balance	-$28,375,464

Salary Commitment

Year: 2010	$23,024,000
Year: 2011	$13,741,000
Year: 2012	$5,260,000
Year: 2013	$4,500,000

Jerry Blanchard	3,900,000(4)
Tyler Benson	2,500,000(1)
Tony Tanti	1,360,000(2)
Yegor Chinakhov	990,000(2)
Carter Gylander	870,000(2)
Wyatt Kaiser	780,000(2)
Alan Kerr	760,000(2)
Aarne Talvitie	750,000(1)
Logan Hutsko	700,000(1)
Tyler Weiss	670,000(1)
Kirill Maksimov	650,000(0)
Nick Campoli	650,000(1)
John Beukeboom	600,000(2)
Hudson Elynuik	600,000(0)
Samuel Sjolund	590,000(0)
Mark Kumpel	590,000(2)
Helge Grans	590,000(2)
Kevin Griffin	580,000(1)
Torrie Robertson	570,000(2)
Curtis Douglas	550,000(0)
Alain Heroux	550,000(2)
Artem Guryev	540,000(1)
Mark Hatcher	520,000(2)
Blake Biondi	500,000(1)
Logan Neaton	500,000(0)

Connor Carrick	700,000(0)
Elvis Merzlikins	665,000(1)
Brayden Point	650,000(1)
Jonathan Huberdeau	635,000(0)
Valeri Vasiliev	560,000(1)
Otto Kivenmaki	385,000(3)
Haydn Fleury	375,000(3)
Cayden Primeau	350,000(4)
Dylan Cozens	250,000(6)
Igor Shesterkin	250,000(1)
Nikolai Knyzhov	115,000(2)
Yegor Zamula	107,000(0)
Jake Neighbours	83,000(2)
Eetu Tuulola	81,000(0)
Joachim Blichfeld	80,000(1)
Timo Blomqvist	80,000(0)
Mathieu Joseph	75,000(0)
John Chabot	71,000(1)
Christian Jaros	70,000(0)
Riley Barber	67,000(0)
Mathieu Olivier	65,000(1)
Jesper Soderholm	55,000(2)
Elliot Desnoyers	52,000(1)
Hannu Jarvenpaa	48,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$15,040,000
Farm Payroll	$6,733,000
Prospect Fees	$0,000
Coach	$755,555
Games Remaining	82
Total Game Expenses	$274,738
Projected Expenses	$22,528,555
Projected Balance	-$22,528,555

Salary Commitment

Year: 2010	$12,206,000
Year: 2011	$6,049,000
Year: 2012	$940,000
Year: 2013	$620,000

David Farrance	2,150,000(0)
Dawson Mercer	1,260,000(1)
Aleksi Saarela	1,000,000(1)
Peter Ihnacak	860,000(2)
Garin Bjorklund	850,000(2)
Rodion Amirov	770,000(0)
Mitchell Gibson	750,000(0)
Sean McKenna	720,000(0)
Wyatte Wylie	700,000(0)
Connor Corcoran	650,000(1)
Steve Smithh	630,000(0)
Tony Kellin	580,000(2)
Carson Focht	580,000(0)
Sean Tschigerl	570,000(1)
Tyler Tullio	540,000(1)
Murray Eaves	540,000(0)
Don Dietrich	480,000(0)
Xavier Parent	480,000(2)
Carmine Vani	480,000(2)
Ross Fitzpatrick	450,000(1)

Christian Dvorak	735,000(2)
Olli Maatta	675,000(1)
Max Domi	600,000(1)
Pavel Buchnevich	550,000(0)
Troy Terry	450,000(2)
Ryan Strome	425,000(0)
Barry Pederson	375,000(4)
Pyotr Kochetkov	375,000(2)
Jon Gillies	275,000(0)
Noah Dobson	250,000(2)
Gustaf Jerk	245,000(0)
Juuso Valimaki	245,000(4)
Milan Kloucek	225,000(0)
Brayden Chizen	205,000(3)
Semyon Kizimov	150,000(1)
Wyatt Johnston	124,000(1)
Adam Helewka	115,000(0)
Yegor Zaitsev	115,000(3)
Riley Damiani	96,000(0)
Ryan Mcgregor	85,000(0)
Matej Pekar	74,000(1)
Tom Fergus	71,000(0)
Nico Sturm	64,000(1)
Sean Simpson	55,000(0)
Grant Besse	55,000(0)
Cole Moberg	50,000(0)
Tom Thornbury	49,000(2)

Current Funds

$0,000

Expenses

Pro Payroll	$28,765,000
Farm Payroll	$4,345,000
Prospect Fees	$0,000
Coach	$646,464
Games Remaining	82
Total Game Expenses	$411,664
Projected Expenses	$33,756,464
Projected Balance	-$33,756,464

Salary Commitment

Year: 2010	$21,200,000
Year: 2011	$12,675,000
Year: 2012	$750,000
Year: 2013	$0,000

Dylan Wells	6,500,000(2)
Rasmus Dahlin	3,000,000(0)
Zach Werenski	2,375,000(0)
Kent Carlson	1,140,000(2)
Hugo Alnefelt	1,010,000(0)
Linus Hogberg	1,000,000(0)
Joonas Kemppainen	900,000(1)
Kris Vesalainen	900,000(0)
Joshua Jacobs	850,000(1)
Brett Davis	800,000(1)
Jared McIsaac	800,000(2)
Zach Bouthillier	800,000(1)
Oskar Back	750,000(3)
Andrei Svetlakov	750,000(1)
Jake Chelios	750,000(1)
Ville Vahalahti	700,000(2)
Matthew Grzelcyk	700,000(0)
Aaron Huglen	680,000(2)
Jakov Novak	620,000(1)
Dawson Barteaux	600,000(2)
Trevor Kuntar	600,000(0)
Brian Lundberg	540,000(0)
Hugo Ollas	540,000(2)
Jacques Sylvestre	530,000(1)
Mike Lauen	490,000(1)
Vladimir Bobylev	440,000(0)

Jesper Bratt	635,000(2)
Yanni Gourde	475,000(0)
Colin Miller	430,000(1)
Dmytro Timashov	425,000(1)
Rushan Rafikov	300,000(1)
Filip Gustavsson	300,000(1)
Cody Glass	250,000(0)
Alex Formenton	240,000(2)
Jonathan Dahlen	200,000(0)
Hakan Loob	146,000(1)
Pavel Shen	120,000(1)
Eetu Makiniemi	120,000(0)
Aleksi Heponiemi	100,000(0)
Trent Frederic	100,000(1)
Chris Martenet	90,000(2)
Adam Brooks	85,000(1)
Christian Wolanin	80,000(1)
Connor Mackey	79,000(0)
Tyler Gaudet	75,000(0)
Dmitry Zavgorodniy	49,000(1)
Filip Martin	46,000(0)

Current Funds

$0,000

Expenses

Pro Payroll	$22,820,000
Farm Payroll	$5,072,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	82
Total Game Expenses	$346,244
Projected Expenses	$28,392,000
Projected Balance	-$28,392,000

Salary Commitment

Year: 2010	$16,635,000
Year: 2011	$8,815,000
Year: 2012	$2,540,000
Year: 2013	$1,615,000

Joel ErikssonEk	4,750,000(0)
Aaron Broten	1,090,000(2)
Scott Savage	1,000,000(2)
Jordan Spence	950,000(1)
Josh Wilkins	900,000(0)
Filip Lindberg	900,000(0)
Filip Hallander	870,000(1)
Robin Salo	850,000(0)
Magnus Chrona	760,000(1)
Ruslan Iskhakov	750,000(0)
Jared Moe	750,000(1)
Ian Mitchell	700,000(1)
Mason Millman	700,000(0)
Len Hachborn	680,000(2)
Len Dawes	610,000(2)
Dillon Hamaliuk	600,000(2)
Gustav Berglund	600,000(1)
Ken Latta	600,000(2)
Dan Held	600,000(1)
Tony Feltrin	570,000(0)
Hunter Jones	560,000(1)
Kirill Slepets	530,000(0)
Ben McCartney	520,000(2)
Don Miele	520,000(1)
Jackson Hallum	510,000(0)
Darwin McCutcheon	490,000(2)
Dan Bourbonnais	460,000(2)

Karch Bachman	600,000(3)
Kevin Elgestal	540,000(1)
Miro Heiskanen	500,000(5)
Ryan Graves	415,000(1)
Stuart Skinner	390,000(5)
Jason Robertson	375,000(5)
Patrik Siikanen	350,000(5)
Kirill Marchenko	340,000(0)
Pierre-Luc Dubois	325,000(3)
Maxim Noreau	240,000(1)
Santtu Kinnunen	240,000(0)
Jake Oettinger	235,000(1)
Mikhail Maltsev	225,000(2)
Chris Tierney	80,000(0)
Brian Gibbons	80,000(1)
Michael Kesselring	73,000(0)
Brad Palmer	64,000(0)

Current Funds

$0,000

Expenses

Pro Payroll	$19,890,000
Farm Payroll	$5,824,000
Prospect Fees	$0,000
Coach	$500,000
Games Remaining	82
Total Game Expenses	$319,683
Projected Expenses	$26,214,000
Projected Balance	-$26,214,000

Salary Commitment

Year: 2010	$15,425,000
Year: 2011	$12,650,000
Year: 2012	$5,810,000
Year: 2013	$3,145,000

Tucker Poolman	2,300,000(0)
Al Byers	1,750,000(5)
Ryan Merkley	1,250,000(0)
Max Jones	1,050,000(2)
Justin Barron	1,010,000(0)
Stelio Mattheos	990,000(2)
Jake Leschyshyn	950,000(0)
Scott Arniel	940,000(2)
Jonah Gadjovich	920,000(3)
Tyler Madden	900,000(2)
Zachary Emond	900,000(1)
Tyler Steenbergen	900,000(3)
Fredrik Karlstrom	900,000(2)
Roger Hagglund	850,000(2)
Albin Eriksson	800,000(1)
Jan Erixon	730,000(2)
Declan Chisholm	700,000(0)
Dave Donnelly	680,000(0)
Bogdan Trineyev	460,000(0)
Ken Strong	460,000(0)
Marc Behrend	450,000(0)

Morgan Rielly	800,000(0)
Ivan Barbashev	725,000(4)
Ilya Mikheyev	575,000(1)
Maxim Denezhkin	450,000(3)
Markus Ruusu	400,000(0)
Will Butcher	320,000(2)
Casey Mittelstadt	300,000(3)
Adam Ruzicka	300,000(5)
Carl Grundstrom	225,000(0)
Jake Christiansen	200,000(4)
Rasmus Sandin	200,000(1)
Colin White	182,000(0)
Ville Rasanen	170,000(4)
Oskar Lindblom	150,000(1)
Lassi Thomson	150,000(1)
Vlad Kolyachonok	146,000(0)
Paul Cyr	106,000(2)
Morgan Barron	95,000(3)
Brayden Tracey	90,000(0)
Valtteri Puustinen	73,000(0)
Henri Nikkanen	60,000(0)
Peter Sidorkiewicz	54,000(2)
Connor McClennon	53,000(0)