Current Funds	$3 096 106
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 055 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$37 256
Projected Expenses	$0 000
Projected Balance	$3 096 106

Salary Commitment

Year: 16	$3 055 000
Year: 17	$2 850 000
Year: 18	$1 257 500
Year: 19	$1 000 000

Ben Johnson	1 000 000(2)
Ryan Rehill	1 000 000(4)
Cameron Hillis	60 000(1)
Sean Farrell	60 000(3)
Juuso Maenpaa	57 500(3)
Colby Sissons	57 500(2)
Semyon Arguchintsev	50 000(1)
Zach Fisher	50 000(2)
Lane Zablocki	50 000(2)
Simon Lundmark	50 000(2)
Hugo Hanefelt	50 000(2)
Samuel Ersson	50 000(1)
Cole Schwindt	50 000(2)
Mikko Kokkonen	50 000(2)
Maxwell Crozier	50 000(2)
Maksim Berezkin	50 000(3)
Patrick Harper	47 500(2)
Jocktan Chainey	47 500(2)
Marian Studenic	45 000(2)
Johan Sodergran	45 000(1)
Dylan Garand	45 000(3)
Luke Tuch	45 000(3)
Case McCarthy	45 000(2)

Current Funds	$2 878 566
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 282 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$40 030
Projected Expenses	$0 000
Projected Balance	$2 878 566

Salary Commitment

Year: 16	$3 282 500
Year: 17	$2 977 500
Year: 18	$2 317 500
Year: 19	$1 000 000

Robin Kovacs	1 000 000(3)
Neal Pionk	1 000 000(4)
Alex Turcotte	85 000(2)
Alexandar Georgiev	75 000(1)
Dominik Bokk	70 000(1)
Arthur Kaliyev	60 000(2)
Jackson LaCombe	60 000(2)
Nolan Foote	60 000(2)
Albin Grewe	60 000(2)
Alexander Alexeyev	60 000(1)
William Wallinder	60 000(3)
Zion Nybeck	60 000(3)
Remi Poirier	57 500(3)
Jack Studnicka	50 000(2)
Samuel Houde	50 000(1)
Vladislav Kolyachonok	50 000(2)
Mark Kastelic	50 000(2)
Jacob Bryson	50 000(2)
Jack McBain	50 000(1)
Will Cuylle	50 000(3)
Daniil Tarasov	45 000(2)
Oskari Laaksonen	45 000(2)
Lukas Elvenes	45 000(2)
Christoffer Sedoff	45 000(3)
Elliot Desnoyers	45 000(3)

Current Funds	$3 063 010
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 052 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$37 226
Projected Expenses	$0 000
Projected Balance	$3 063 010

Salary Commitment

Year: 16	$3 052 500
Year: 17	$2 815 000
Year: 18	$2 335 000
Year: 19	$2 000 000

Jake Walman	1 000 000(4)
Martins Dzierkals	1 000 000(4)
Seth Jarvis	70 000(3)
Ridly Greig	70 000(3)
Justin Sourdif	60 000(3)
Petter Hansson	57 500(1)
Anttoni Honka	50 000(2)
Frederik Dichow	50 000(2)
Eric Hjorth	50 000(2)
Jeremy Swayman	50 000(2)
Max Gildon	50 000(2)
Petr Kvaca	50 000(2)
Axel Jonsson-Fjallby	45 000(1)
Jeremy Groleau	45 000(2)
Christian Krygier	45 000(1)
Mateusz Szurowski	45 000(3)
Brandon Kruse	45 000(1)
Chase Pearson	45 000(1)
Jack Smith	45 000(3)
Fabian Zetterlund	45 000(2)
Nathan Ouellet	45 000(3)
Jack Badini	45 000(2)
Mason Shaw	45 000(2)

Current Funds	$2 824 179
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 262 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$39 787
Projected Expenses	$0 000
Projected Balance	$2 824 179

Salary Commitment

Year: 16	$3 332 500
Year: 17	$1 970 000
Year: 18	$470 000
Year: 19	$0 000

Ben Harpur	1 000 000(2)
Jean-Sebastien Dea	1 000 000(1)
John Marino	90 000(3)
Alexander Holtz	85 000(3)
Ville Heinola	70 000(2)
Kaiden Guhle	70 000(3)
Bobby Brink	70 000(2)
Isacc Ratcliffe	70 000(2)
Liam Foudy	70 000(1)
Lukas Reichel	70 000(3)
Roni Hirvonen	60 000(3)
Alex D'Orio	57 500(1)
Magnus Chrona	50 000(1)
Viktor Lodin	50 000(2)
Kale Howarth	50 000(2)
Jakub Skarek	50 000(1)
Artemi Knyazev	50 000(2)
Jordan Spence	50 000(2)
Shakir Mukhamadullin	50 000(3)
Jonas Rondbjerg	45 000(2)
Ollas Mattson	45 000(2)
Mitchell Mattson	45 000(1)
Nikita Pavlychev	45 000(1)
Tanner Kaspick	45 000(1)
Vasily Ponomarev	45 000(3)

Current Funds	$3 095 081
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 162 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$38 567
Projected Expenses	$0 000
Projected Balance	$3 095 081

Salary Commitment

Year: 16	$3 162 500
Year: 17	$1 937 500
Year: 18	$247 500
Year: 19	$0 000

Andy Athanasiou	1 000 000(1)
Linus Arnesson	1 000 000(2)
Kyle Keyser	75 000(3)
Tobias Bjornfot	70 000(2)
Mattias Samuelsson	70 000(1)
Hendrix Lapierre	70 000(3)
Jack Roslovic	60 000(2)
Kirill Marchenko	60 000(1)
Mason Lohrei	57 500(3)
Cameron Hugues	57 500(2)
Cooper Moore	50 000(2)
Jonathan Ang	50 000(1)
Tomas Vomacka	47 500(2)
Nick Campoli	45 000(2)
Lucas Feuk	45 000(2)
Josh Nodler	45 000(2)
Jack Kopacka	45 000(1)
Roman Bychkov	45 000(2)
Dustyn McFaul	45 000(2)
Jake Schmaltz	45 000(2)
Pavel Shen	45 000(2)
Matias Mantykivi	45 000(2)
Jesse Gabrielle	45 000(2)
Will Cranley	45 000(3)

Current Funds	$3 039 842
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 072 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$37 470
Projected Expenses	$0 000
Projected Balance	$3 039 842

Salary Commitment

Year: 16	$3 117 500
Year: 17	$2 695 000
Year: 18	$1 255 000
Year: 19	$0 000

Jeff Taylor	1 000 000(3)
Cameron Darcy	1 000 000(2)
Dylan Cozens	85 000(2)
Justin Barron	70 000(3)
Eetu Luostarinen	60 000(2)
Filip Ahl	57 500(1)
Niklas Nordgren	50 000(1)
Trevor Janicke	50 000(2)
Isaiah Saville	50 000(2)
Gianni Fairbrother	50 000(2)
Samuel Johanneson	50 000(3)
Luke Martin	50 000(2)
Dmitri Samorukov	50 000(2)
Evan Cormier	45 000(1)
Jack St. Ivany	45 000(1)
Michael Eyssimont	45 000(1)
Max Lajoie	45 000(1)
Angus Crookshank	45 000(1)
Vojtech Budik	45 000(1)
Matej Pekar	45 000(1)
Egor Sokolov	45 000(3)
Joonas Oden	45 000(3)
Philippe Lapointe	45 000(3)
Kyle Olson	45 000(2)

Current Funds	$2 856 596
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 315 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$40 427
Projected Expenses	$0 000
Projected Balance	$2 856 596

Salary Commitment

Year: 16	$3 315 000
Year: 17	$2 825 000
Year: 18	$2 350 000
Year: 19	$0 000

Patrick Holway	1 000 000(3)
Cooper Marody	1 000 000(3)
Otto Leskinen	90 000(3)
Artyom Zagidulin	90 000(2)
Cayden Primeau	75 000(2)
Alexandre Alain	75 000(1)
Brendan Brisson	70 000(3)
Jack Drury	60 000(1)
Pavel Dorofeyev	60 000(2)
Robert Mastrosimone	60 000(2)
Veini Vehvilainen	57 500(1)
David Sklenicka	57 500(1)
Ethan Phillips	50 000(2)
Ilya Nikolayev	50 000(2)
Aidan Dudas	50 000(1)
Paul Cotter	50 000(1)
Jonathan Gruden	50 000(1)
Wyatt Kaiser	50 000(3)
Michael Benning	50 000(3)
Max Zimmer	45 000(1)
Simon Bourque	45 000(2)
Trevor Kuntar	45 000(3)
Arvid Henrikson	45 000(1)
Jarret Tyszka	45 000(2)
Ethan Cardwell	45 000(3)

Current Funds	$3 071 950
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 075 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$37 500
Projected Expenses	$0 000
Projected Balance	$3 071 950

Salary Commitment

Year: 16	$3 135 000
Year: 17	$1 720 000
Year: 18	$1 050 000
Year: 19	$0 000

Ben Betker	1 000 000(3)
Gustav Possler	1 000 000(1)
Raphael Lavoie	60 000(2)
Alexander Texier	60 000(2)
Michael Dipietro	60 000(2)
Jonatan Berggren	60 000(1)
Shane Pinto	60 000(2)
Gabriel Fortier	60 000(1)
Jonathan Tychonick	50 000(1)
Yegor Spiridonov	50 000(2)
Graeme Clarke	50 000(2)
Jordan Harris	50 000(1)
Stanislav Demin	50 000(1)
Xavier Bernard	50 000(1)
Nico Gross	50 000(1)
John Farinacci	50 000(2)
Stelio Mattheos	50 000(2)
Alexei Protas	50 000(2)
Jesper Vikman	50 000(3)
Timothy Gettinger	45 000(1)
Eetu Makiniemi	45 000(2)
Alexei Lipanov	45 000(2)
Filip Cederqvist	45 000(2)
Miska Kukkonen	45 000(2)

Current Funds	$3 107 744
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 012 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$36 738
Projected Expenses	$0 000
Projected Balance	$3 107 744

Salary Commitment

Year: 16	$3 012 500
Year: 17	$2 667 500
Year: 18	$2 180 000
Year: 19	$1 000 000

Tyler Motte	1 000 000(4)
Alex Schoenborn	1 000 000(3)
Vladislav Kara	75 000(2)
Thomas Harley	70 000(2)
Akil Thomas	60 000(1)
Filip Kral	57 500(2)
Tyler Weiss	50 000(1)
Quinn Olson	50 000(2)
Yegor Sharangovich	50 000(1)
Hugh McGing	50 000(1)
Alexander Campbell	50 000(2)
Matias Maccelli	50 000(2)
Karri Aho	45 000(3)
Jacob Golden	45 000(1)
Joona Koppanen	45 000(1)
Zachary Bouthiller	45 000(1)
Colton Point	45 000(2)
Connor McClennon	45 000(3)
Cole Brady	45 000(2)
Roope Laavainen	45 000(2)
Jake Boltmann	45 000(3)
Yan Kuznetsov	45 000(3)

Current Funds	$2 742 102
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 325 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$40 549
Projected Expenses	$0 000
Projected Balance	$2 742 102

Salary Commitment

Year: 16	$3 410 000
Year: 17	$2 932 500
Year: 18	$2 275 000
Year: 19	$0 000

Anders Bjork	1 000 000(3)
Ryan Jones	1 000 000(3)
Philip Broberg	85 000(2)
Yaroslav Askarov	85 000(3)
Sami Niku	75 000(2)
Grigori Denisenko	70 000(1)
Ty Dellandrea	70 000(1)
Philip Tomasino	70 000(2)
Rodion Amirov	70 000(3)
Samuel Fagemo	60 000(2)
Ryan Merkley	60 000(1)
Mads Sogaard	60 000(2)
Patrik Puistola	60 000(2)
Jacob Bernard-Docker	60 000(1)
Serron Noel	60 000(1)
Theodor Niederbach	60 000(3)
Ty Smilanic	60 000(3)
Michael Spacek	57 500(1)
Allan McShane	50 000(1)
Wade Allison	50 000(1)
Jayden Struble	50 000(2)
Daniil Misyul	50 000(2)
Jake Leschyshyn	50 000(2)
Ian Mitchell	50 000(2)
Arvid Holm	47 500(2)

Current Funds	$2 866 566
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 320 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$40 488
Projected Expenses	$0 000
Projected Balance	$2 866 566

Salary Commitment

Year: 16	$3 377 500
Year: 17	$1 840 000
Year: 18	$540 000
Year: 19	$0 000

Dillon Donnelly	1 000 000(1)
Victor Olofsson	1 000 000(2)
Devante Stephens	90 000(3)
Trevor Zegras	85 000(2)
Tim Stutzle	85 000(3)
Lucas Raymond	85 000(3)
Matthew Boldy	70 000(2)
Dawson Mercer	70 000(3)
Kevin Bahl	60 000(1)
Bode Wilde	60 000(1)
Jean-Luc Foudy	60 000(3)
Nils Lundkvist	60 000(1)
Lukas Cormier	60 000(3)
Andrew Nielsen	57 500(1)
Samuel Blais	57 500(1)
Adam Werner	57 500(1)
Alex Formenton	50 000(2)
David Hrenak	50 000(1)
Erik Portillo	50 000(2)
Daniil Gushchin	45 000(3)
Nathan Schnarr	45 000(2)
Curtis Douglas	45 000(1)
Damien Riat	45 000(1)
Dmitri Semykin	45 000(1)
Theo Rochette	45 000(3)

Current Funds	$2 965 489
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 232 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$39 421
Projected Expenses	$0 000
Projected Balance	$2 965 489

Salary Commitment

Year: 16	$3 232 500
Year: 17	$2 972 500
Year: 18	$2 177 500
Year: 19	$2 000 000

Givani Smith	1 000 000(4)
Nolan Stevens	1 000 000(4)
Sebastian Repo	90 000(2)
Braden Schneider	70 000(3)
Dillon Hamaliuk	60 000(2)
Alexander Volkov	60 000(2)
Gustav Lindstrom	60 000(2)
Aleksi Heponiemi	60 000(2)
William Villeneuve	57 500(3)
Denis Malgin	57 500(1)
Patrick Bajkov	57 500(1)
Ilya Konovalov	50 000(2)
Hunter Skinner	50 000(2)
Vladislav Yeryomenko	50 000(1)
Alec Regula	50 000(1)
Kirill Ustimenko	50 000(2)
Emil Heineman	50 000(3)
Owen Lindmark	45 000(2)
Riley Stillman	45 000(2)
Filip Larsson	45 000(1)
Santtu Kinnunen	45 000(2)
Matthew Wedman	45 000(2)
Greg Meireles	45 000(2)
Henrik Rybinski	45 000(2)
Alexei Toropchenko	45 000(2)

Current Funds	$3 026 920
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 120 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$38 049
Projected Expenses	$0 000
Projected Balance	$3 026 920

Salary Commitment

Year: 16	$3 170 000
Year: 17	$2 920 000
Year: 18	$2 205 000
Year: 19	$0 000

Josh Wesley	1 000 000(3)
Beau Starrett	1 000 000(3)
Chase Priskie	75 000(2)
Simon Holmstrom	70 000(2)
Jacob Olofsson	60 000(1)
Mattias Norlinder	60 000(2)
Martin Chromiak	60 000(3)
Steven Lorentz	57 500(2)
Noah Carroll	57 500(2)
Jesper Sellgren	57 500(2)
Kim Nousiainen	50 000(2)
Justus Annunen	50 000(1)
Logan Hutsko	50 000(1)
Mikhail Abramov	50 000(2)
Aleksi Saarela	50 000(2)
Daniel Vladar	50 000(2)
Evan Vierling	50 000(3)
Zayde Wisdom	50 000(3)
Ville Rasanen	47 500(2)
Victor Ostman	45 000(3)
Connor Corcoran	45 000(1)
Tyler Soy	45 000(1)
Blake Murray	45 000(2)
Luke Stevens	45 000(2)

Current Funds	$3 034 690
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 010 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$36 707
Projected Expenses	$0 000
Projected Balance	$3 034 690

Salary Commitment

Year: 16	$3 010 000
Year: 17	$2 660 000
Year: 18	$1 315 000
Year: 19	$1 000 000

Martin Reway	1 000 000(2)
Brian Pinho	1 000 000(4)
Vladislav Firstov	60 000(2)
Emil Andrae	60 000(3)
Sam Colangelo	60 000(3)
Tyler Tullio	60 000(3)
Mathieu Joseph	57 500(1)
Sebastian Walfridsson	57 500(2)
Gabriel Fontaine	57 500(1)
Riley Stotts	50 000(1)
Michael Callahan	50 000(1)
Nick Swaney	47 500(2)
Amir Miftakhov	45 000(3)
Malte Setkov	45 000(2)
Garrett Pilon	45 000(1)
Ethan Haider	45 000(2)
Wyatte Wylie	45 000(1)
Eric Florchuk	45 000(1)
Martin HugoHas	45 000(2)
Liam Hawel	45 000(2)
Bogdan Trineyev	45 000(3)
Ryder Rolston	45 000(3)

Current Funds	$2 910 402
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 247 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$39 604
Projected Expenses	$0 000
Projected Balance	$2 910 402

Salary Commitment

Year: 16	$3 247 500
Year: 17	$2 855 000
Year: 18	$1 230 000
Year: 19	$1 000 000

Mark Friedman	1 000 000(2)
Alex Dergachyov	1 000 000(4)
Peyton Krebs	85 000(2)
Victor Brattstrom	75 000(2)
Jack Quinn	70 000(3)
Matthew Robertson	60 000(2)
Albin Eriksson	60 000(1)
Ronald Attard	60 000(2)
Josh Brook	60 000(2)
Tyler Kleven	60 000(3)
Jack Adams	57 500(1)
Clark Bishop	57 500(2)
Linus Karlsson	50 000(1)
Calle Clang	50 000(3)
Jaromir Pytlik	50 000(3)
Cole Fraser	47 500(2)
Rhett Gardner	45 000(1)
Noah Gregor	45 000(1)
Axel Holmstrom	45 000(1)
Kaden Fulcher	45 000(1)
Casey Fitzgerald	45 000(1)
Semyon Chistyakov	45 000(2)
Elmer Soderblom	45 000(2)
Gustav Berglund	45 000(2)
Kirill Tyutyayev	45 000(2)

Current Funds	$2 978 853
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 092 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$37 713
Projected Expenses	$0 000
Projected Balance	$2 978 853

Salary Commitment

Year: 16	$3 137 500
Year: 17	$2 840 000
Year: 18	$327 500
Year: 19	$0 000

Felix Girard	1 000 000(2)
Cole Cassels	1 000 000(2)
Quinton Byfield	85 000(3)
Alex Newhook	70 000(2)
Eemeli Rasanen	60 000(2)
Nick Perbix	57 500(2)
Austin Poganski	57 500(1)
Ian Moore	57 500(3)
Louis Crevier	50 000(3)
Mitchell Gibson	50 000(1)
Jacob Pivonka	50 000(1)
William Lockwood	50 000(1)
Aku Raty	50 000(2)
Judd Caulfield	50 000(2)
Ian Scott	45 000(2)
Tyler Wall	45 000(1)
Adam Musil	45 000(2)
Jachym Kondelik	45 000(1)
Rory Kerins	45 000(3)
Keean Washkurak	45 000(2)
Blake Biondi	45 000(3)
Cam Crotty	45 000(2)
Noah Beck	45 000(3)
Benjamin Mirageas	45 000(2)

Current Funds	$2 913 147
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 182 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$38 811
Projected Expenses	$0 000
Projected Balance	$2 913 147

Salary Commitment

Year: 16	$3 182 500
Year: 17	$1 912 500
Year: 18	$1 697 500
Year: 19	$1 000 000

Cliff Pu	1 000 000(4)
Emil Pettersson	1 000 000(1)
Stepan Falkovsky	75 000(1)
Jake Neighbours	70 000(3)
Mavrik Bourque	70 000(3)
Joel Blomqvist	60 000(3)
Topi Niemela	60 000(3)
Connor McMichael	60 000(2)
Eamon Powell	60 000(3)
Kevin Mandolese	57 500(3)
Linus Cronholm	57 500(2)
Aaron Huglen	50 000(2)
Anton Johanneson	50 000(3)
Jan Jenik	50 000(1)
Oskar Back	50 000(1)
Seth Barton	50 000(1)
Erik W.Walterholm	47 500(2)
Ruben Rafkin	45 000(3)
Veeti Miettinen	45 000(3)
Reilly Webb	45 000(1)
Evgeni Oksentyuk	45 000(3)
Pavel Novak	45 000(3)
Daniel Ljungman	45 000(3)
Vadim Zherenko	45 000(3)

Current Funds	$1 772 263
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$4 292 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$52 348
Projected Expenses	$0 000
Projected Balance	$1 772 263

Salary Commitment

Year: 16	$4 352 500
Year: 17	$4 047 500
Year: 18	$3 420 000
Year: 19	$3 250 000

Lucas Carlsson	1 250 000(5)
Christoffer Ehn	1 000 000(4)
Sam Ruopp	1 000 000(4)
Yegor Chinakhov	75 000(3)
Tyler Madden	60 000(1)
Nikita Popugaev	60 000(2)
Keith Petruzzelli	60 000(2)
Miro Karjalainen	57 500(2)
Dmitri Voronkov	57 500(2)
Marc DelGaizo	57 500(2)
Luke Henman	50 000(1)
Henry Thrun	50 000(2)
Joel Hofer	50 000(1)
Cade Webber	50 000(2)
Jacob Ragnarsson	50 000(1)
Adam Beckman	50 000(2)
Ryan O'Reilly	50 000(1)
Tristen Robins	50 000(3)
Matej Blumel	50 000(2)
Jordan Sambrook	45 000(1)
Matthew Gleason	45 000(3)
Tyler Angle	45 000(2)
Kole Sherwood	45 000(2)
Santeri Virtanen	45 000(2)

Current Funds	$3 068 414
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 175 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$38 720
Projected Expenses	$0 000
Projected Balance	$3 068 414

Salary Commitment

Year: 16	$3 225 000
Year: 17	$1 765 000
Year: 18	$1 320 000
Year: 19	$1 000 000

Justin Sefton	1 000 000(1)
Dominik Kubalik	1 000 000(4)
Pius Suter	90 000(3)
Kevin Lankinen	90 000(3)
Andrei Altybarmakyan	60 000(2)
Calen Addison	60 000(1)
Antoine Waked	57 500(1)
Ryan Shea	57 500(1)
Matt Villalta	50 000(2)
Colby Ambrosio	50 000(3)
Matthew Stienburg	50 000(2)
Philipp Kurashev	50 000(1)
Adam Fox	50 000(1)
Matt Filipe	50 000(1)
Lukas Parik	50 000(2)
Tyce Thompson	50 000(2)
Kasper Kotkansalo	50 000(2)
Vladimir Bobylev	45 000(1)
Zach Gallant	45 000(2)
Beck Malenstyn	45 000(1)
Matthew Cairns	45 000(1)
Antonio Stranges	45 000(3)
Mason Langenbrunner	45 000(3)
MacKenzie Entwistle	45 000(2)
Leon Gawanke	45 000(2)

Current Funds	$2 966 860
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 120 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$38 049
Projected Expenses	$0 000
Projected Balance	$2 966 860

Salary Commitment

Year: 16	$3 190 000
Year: 17	$1 817 500
Year: 18	$237 500
Year: 19	$0 000

Jimmy Lodge	1 000 000(1)
Conor Garland	1 000 000(2)
Josh Norris	70 000(2)
John Beecher	70 000(2)
Spencer Knight	70 000(2)
Samuel Poulin	70 000(2)
Jacob Perreault	70 000(3)
Ryan Johnson	60 000(2)
Martin Fehervary	60 000(1)
Benoit-Olivier Groulx	60 000(1)
Helge Grans	60 000(3)
Daniil Zhuravlyov	57 500(3)
Markus Phillips	57 500(1)
Evan Barratt	50 000(2)
Joseph Anderson	50 000(1)
Ryder Donovan	50 000(2)
Zachary Jones	50 000(2)
Fredrik Karlstrom	50 000(1)
Axel Andersson	50 000(1)
Daemon Hunt	50 000(3)
Arturs Silovs	45 000(2)
Trent Miner	45 000(2)
Brett Murray	45 000(1)

Current Funds	$2 792 652
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 365 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$41 037
Projected Expenses	$0 000
Projected Balance	$2 792 652

Salary Commitment

Year: 16	$3 365 000
Year: 17	$3 085 000
Year: 18	$2 580 000
Year: 19	$1 000 000

Joonas Lyytinen	1 000 000(3)
Anton Cederholm	1 000 000(4)
Jake Kielly	90 000(3)
Mitch Eliot	75 000(3)
Erik Foley	75 000(2)
Jalen Chatfield	75 000(2)
Ryan Suzuki	70 000(2)
Joseph Veleno	70 000(1)
Jakob Pelletier	70 000(2)
Jared McIsaac	70 000(1)
Kaedan Korczak	60 000(2)
Ozzy Wiesblatt	60 000(3)
Thomas Bordeleau	60 000(3)
Brett Berard	60 000(3)
Carson Focht	57 500(2)
Lukas Dostal	50 000(1)
Ethan Keppen	50 000(2)
Jacob Truscott	50 000(3)
Pavel Gogolev	50 000(3)
Matt Brassard	47 500(2)
Kasper Puutio	45 000(3)
Mikael Hakkarainen	45 000(1)
Mathias From	45 000(1)
Reid Valade	45 000(3)
Jan Bednar	45 000(3)

Current Funds	$2 857 506
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 322 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$40 518
Projected Expenses	$0 000
Projected Balance	$2 857 506

Salary Commitment

Year: 16	$3 322 500
Year: 17	$2 872 500
Year: 18	$2 252 500
Year: 19	$2 000 000

Scott Perunovich	1 000 000(4)
Ryan Graves	1 000 000(4)
Brandon Fortunato	90 000(3)
Jeremy Davies	75 000(2)
Jay O'Brien	70 000(1)
Rasmus Sandin	70 000(1)
Shane Bowers	70 000(2)
Victor Soderstrom	70 000(2)
Nils Hoglander	60 000(2)
Kasper Simontaival	60 000(3)
Dmitry Zavgorodniy	57 500(3)
Brendan Warren	57 500(1)
Kirill Kaprizov	57 500(2)
Jack Gorniak	57 500(1)
Nathan Smith	50 000(1)
Nicolas Roy	50 000(2)
Roman Durny	50 000(1)
Anton Karlsson	50 000(1)
Nick Henry	50 000(2)
Felix Sandstrom	50 000(2)
Brendan De Jong	47 500(2)
Dustin Wolf	45 000(3)
Nathan Noel	45 000(1)
Chaz Reddekopp	45 000(2)
Emil Bemstrom	45 000(2)

Current Funds	$3 903 924
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$2 220 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$27 073
Projected Expenses	$0 000
Projected Balance	$3 903 924

Salary Commitment

Year: 16	$2 220 000
Year: 17	$1 845 000
Year: 18	$120 000
Year: 19	$0 000

Patrick Russell	1 000 000(2)
Cole Caufield	85 000(2)
Anton Lundell	70 000(3)
Adam Ginning	60 000(1)
Drew Helleson	60 000(2)
Antti Tuomisto	60 000(2)
Olof Lindbom	60 000(1)
Jake Wise	60 000(1)
Adam Ruzicka	60 000(2)
Maxime Comtois	60 000(2)
Jimmy Huntington	57 500(2)
Aapeli Rasanen	57 500(2)
Karl Henriksson	50 000(2)
Hunter Jones	50 000(2)
Michael Vukojevic	50 000(2)
Ty Emberson	50 000(1)
Sampo Ranta	50 000(1)
Riley Sutter	50 000(1)
Samuel Hlavaj	50 000(3)
Jack Rathbone	45 000(2)
Peter Diliberatore	45 000(2)
Bokondji Imama	45 000(2)
Otto Koivula	45 000(1)

Current Funds	$2 916 835
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 175 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$38 720
Projected Expenses	$0 000
Projected Balance	$2 916 835

Salary Commitment

Year: 16	$3 235 000
Year: 17	$2 830 000
Year: 18	$2 280 000
Year: 19	$1 000 000

Adam Gilmour	1 000 000(3)
Noah Rod	1 000 000(4)
Pontus Sjalin	75 000(1)
Jack Sadek	75 000(1)
Filip Lindberg	75 000(3)
Kody Clark	60 000(1)
Colten Ellis	60 000(2)
Alex Vlasic	60 000(2)
Alex Laferriere	60 000(3)
Bulat Shafigullin	50 000(1)
Rem Pitlick	50 000(1)
Alexander Khovanov	50 000(1)
Morgan Geekie	50 000(2)
Ivan Lodnia	50 000(2)
Kristoffer Gunnarsson	50 000(2)
Nicholas Robertson	50 000(2)
Carter Berger	50 000(2)
Alex Cotton	50 000(3)
Brandon Coe	50 000(3)
Simon Johansson	45 000(1)
Eemil Viro	45 000(3)
Olle Eriksson Ek	45 000(2)
Matvei Guskov	45 000(2)
Marshall Warren	45 000(2)
Nikita Nesterenko	45 000(2)

Current Funds	$2 883 804
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 300 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$40 244
Projected Expenses	$0 000
Projected Balance	$2 883 804

Salary Commitment

Year: 16	$3 300 000
Year: 17	$2 712 500
Year: 18	$290 000
Year: 19	$0 000

Reece Willcox	1 000 000(2)
Vince Hinostroza	1 000 000(2)
Austin Strand	90 000(3)
Moritz Seider	85 000(2)
Marco Rossi	85 000(3)
Rasmus Kupari	70 000(1)
Jeremie Poirier	70 000(3)
Cam York	70 000(2)
Antoine Morand	60 000(2)
Alex Barre-Boulet	57 500(1)
Konstantin Volkov	57 500(1)
Luke Opilka	57 500(1)
Mikhail Vorobyov	57 500(1)
Hardy-Haman Aktell	57 500(1)
Graham Knott	57 500(2)
Linus Olund	50 000(2)
Grant Mismash	50 000(2)
Connor Ingram	50 000(1)
Blake Speers	50 000(2)
Philip Nyberg	45 000(1)
Ross Colton	45 000(1)
Jacob Moverare	45 000(1)
Linus Lindstrom	45 000(1)
William Provost	45 000(3)

Current Funds	$2 921 079
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 107 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$37 896
Projected Expenses	$0 000
Projected Balance	$2 921 079

Salary Commitment

Year: 16	$3 197 500
Year: 17	$2 997 500
Year: 18	$1 215 000
Year: 19	$0 000

Rouke Chartier	1 000 000(2)
Carl Neill	1 000 000(3)
Andrew Shortridge	90 000(2)
Nikolai Knyzhov	75 000(2)
Noel Gunler	70 000(3)
Nathan Legare	60 000(2)
Nikita Alexandrov	60 000(2)
Jacob McGrew	57 500(2)
Mark Shoemaker	57 500(2)
Brandon Saigeon	50 000(1)
Jesper Eliasson	50 000(1)
Michal Teply	50 000(2)
Alex Beaucage	50 000(2)
Reilly Walsh	50 000(2)
Samuel Bolduc	50 000(2)
Blake McLaughlin	50 000(1)
Roby Jarventie	50 000(3)
Akira Schmid	50 000(1)
Dmitri Rashevsky	50 000(3)
Noel Hoefenmayer	47 500(2)
David Farrance	45 000(2)
Jonathan Dugan	45 000(2)
Timur Ibragimov	45 000(2)
Xavier Simoneau	45 000(3)

Current Funds	$3 116 855
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$2 175 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$26 524
Projected Expenses	$0 000
Projected Balance	$3 116 855

Salary Commitment

Year: 16	$3 175 000
Year: 17	$2 735 000
Year: 18	$300 000
Year: 19	$0 000

Mike McKee	1 000 000(2)
Connor Brown	1 000 000(2)
Garrett Metcalf	90 000(3)
Jacob Peterson	75 000(3)
Cale Fleury	60 000(2)
Mattias Elfstrom	57 500(1)
Kristian Oldham	57 500(1)
Jonas Johansson	50 000(1)
Layton Ahac	50 000(2)
Martin Pospisil	50 000(1)
Mason Millman	50 000(2)
Arseni Gritsyuk	50 000(2)
Oleg Sosunov	45 000(1)
Ethan Edwards	45 000(3)
Maksim Sushko	45 000(2)
Elliot Ekmark	45 000(3)
Alex Dostie	45 000(1)
Jackson Perbix	45 000(1)
Maxim Groshev	45 000(3)
Toni Utunen	45 000(1)
Brady Gilmour	45 000(1)
Nicholas Porco	45 000(2)
Cole Guttman	45 000(2)
Samuel Walker	45 000(2)
Tim Berni	45 000(2)

Current Funds	$2 833 345
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 282 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$40 030
Projected Expenses	$0 000
Projected Balance	$2 833 345

Salary Commitment

Year: 16	$3 342 500
Year: 17	$2 865 000
Year: 18	$522 500
Year: 19	$0 000

Branden Troock	1 000 000(2)
William Lagesson	1 000 000(2)
Joel Kivitanta	90 000(3)
Tye Felhaber	75 000(3)
Josh Wilkins	75 000(2)
Ryan O'Rourke	70 000(3)
Filip Hallander	60 000(1)
Jett Woo	60 000(1)
Olivier Rodrigue	60 000(1)
Brayden Tracey	60 000(2)
Luke Evangelista	60 000(3)
Tyson Foerster	60 000(3)
Joni Jurmo	60 000(3)
Erik Cernak	57 500(2)
Tarmo Reunanen	57 500(1)
Pavel Tyutnev	57 500(3)
David Gustafsson	50 000(1)
Nicholas Abruzzese	50 000(2)
Marcus Karlberg	50 000(1)
Albert Johansson	50 000(2)
Kirill Slepets	50 000(2)
Donovan Sebrango	50 000(3)
Connor Bunnaman	50 000(1)
Ty Taylor	45 000(1)
Nicholas Caamano	45 000(1)

Current Funds	$2 886 470
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 265 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$39 817
Projected Expenses	$0 000
Projected Balance	$2 886 470

Salary Commitment

Year: 16	$3 265 000
Year: 17	$2 002 500
Year: 18	$1 600 000
Year: 19	$0 000

Joshua Brown	1 000 000(1)
Adam Halewka	1 000 000(3)
Jalen Smereck	90 000(3)
Patrick Kudla	90 000(3)
Jake Sanderson	85 000(3)
Connor Zary	70 000(3)
Marcus Davidsson	60 000(2)
Ostap Safin	60 000(2)
Marat Khusnutdinov	60 000(3)
Dylan Holloway	60 000(3)
Jens Looke	57 500(1)
Jonne Tammela	57 500(1)
Braydon Burke	57 500(1)
Maksim Zhukov	50 000(2)
Scott Walford	50 000(2)
Dylan Peterson	50 000(3)
Jack Finley	50 000(3)
Tyler Steenbergen	47 500(2)
David Tendeck	45 000(2)
Dennis Busby	45 000(2)
Anthony Romano	45 000(2)
Brock Faber	45 000(3)
Jared Fiegl	45 000(1)
Mikhail Maltsev	45 000(1)

Current Funds	$2 913 781
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$3 270 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$39 878
Projected Expenses	$0 000
Projected Balance	$2 913 781

Salary Commitment

Year: 16	$3 270 000
Year: 17	$2 965 000
Year: 18	$2 415 000
Year: 19	$1 000 000

Daniel Bernhardt	1 000 000(4)
Julius Nattinen	1 000 000(3)
Niclas Almari	75 000(1)
Vasily Podkolzin	70 000(2)
J-J Peterka	70 000(3)
Lassi Thompson	70 000(2)
Ty Smith	70 000(1)
Ruslan Iskhakov	60 000(1)
Drew Commesso	60 000(3)
Joni Tuulola	57 500(2)
Glenn Gawdin	57 500(2)
Domenick Fensore	50 000(2)
Lenni Killinen	50 000(1)
Samuel Sjolund	50 000(2)
Maxim Cajkovic	50 000(2)
Alexander Daryin	50 000(2)
Ivan Prosvetov	50 000(1)
Nikita Okhotyuk	50 000(2)
Devon Levi	50 000(3)
Gunnarwolfe Fontaine	50 000(3)
Ryan Francis	50 000(3)
John Ludvig	45 000(2)
Thimo Nickl	45 000(3)
Bear Hughes	45 000(3)
Robert Calisti	45 000(3)

Current Funds	$1 642 406
Home Games Remaining	0
Avg. Attendance	5 000
Avg. Revenue/Game	$150 000
Projected Revenue	$0 000

Expenses

Pro Payroll	$4 417 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$0 000
Games Remaining	0
Total Game Expenses	$53 872
Projected Expenses	$0 000
Projected Balance	$1 642 406

Salary Commitment

Year: 16	$4 487 500
Year: 17	$4 070 000
Year: 18	$2 740 000
Year: 19	$1 000 000

Josh Anderson	1 250 000(3)
Danick Martel	1 000 000(4)
Jake Dotchin	1 000 000(2)
Zach Whitecloud	90 000(3)
Cole Perfetti	85 000(3)
Jamie Drysdale	85 000(3)
Pyotr Kochetkov	70 000(2)
Jan Mysak	70 000(3)
Jamieson Rees	60 000(2)
Yegor Afanasyev	60 000(2)
Connor Dewar	60 000(1)
Carter Savoie	60 000(3)
Filip Johansson	60 000(1)
Troy Terry	57 500(1)
Alexander Romanov	50 000(1)
Filip Westerlund	50 000(2)
Jakub Lauko	50 000(1)
Ivan Morozov	50 000(1)
Nico Daws	50 000(3)
Carson Bantle	50 000(3)
Riley Damiani	45 000(1)
Dylan Coghlan	45 000(2)
Chris Paquette	45 000(1)
Jordan Kooy	45 000(2)