Current Funds

$7 521 665

Expenses

Pro Payroll	$2 712 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$700 000
Games Remaining	82
Total Game Expenses	$41 616
Projected Expenses	$3 412 500
Projected Balance	$4 109 165

Salary Commitment

Year: 20	$2 792 500
Year: 21	$1 902 500
Year: 22	$367 500
Year: 23	$0 000

Cole Schwindt	1 000 000(2)
Theo Lindstein	80 000(1)
Aatos Koivu	80 000(2)
Topias Leinonen	80 000(2)
Felix Unger-Sorum	80 000(1)
Colin Ralph	80 000(2)
Gleb Trikozov	80 000(2)
Gavin Brindley	80 000(1)
Aaron Huglen	75 000(1)
Ivan Ryabkin	75 000(3)
Aleksanteri Kaskimaki	75 000(2)
Matthew Gard	75 000(3)
Hunter Brzustewicz	75 000(1)
Mace'o Phillips	75 000(3)
Sawyer Mynio	75 000(1)
Topias Vilen	72 500(1)
Cam Squires	72 500(1)
Gustav Hillstrom	72 500(3)
Topi Ronni	70 000(2)
Mason Beaupit	70 000(2)
Alexander Rykov	70 000(1)
Zach Nehring	70 000(1)
Hoyt Stanley	70 000(1)
Scott Ratzlaff	70 000(1)
Maxim Schafer	70 000(3)

Current Funds

$6 664 022

Expenses

Pro Payroll	$3 587 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$800 000
Games Remaining	82
Total Game Expenses	$53 506
Projected Expenses	$4 387 500
Projected Balance	$2 276 522

Salary Commitment

Year: 20	$3 587 500
Year: 21	$3 040 000
Year: 22	$1 322 500
Year: 23	$1 000 000

Declan Carlile	1 000 000(4)
Mark Kastelic	1 000 000(2)
Matthew Schaefer	97 500(3)
Calum Ritchie	90 000(1)
Konsta Helenius	90 000(2)
Olivier Tarnstrom	85 000(1)
Matt Rempe	85 000(2)
Eddie Genborg	80 000(3)
Ty Nelson	80 000(2)
Jacob Fowler	80 000(1)
Sam O'Reilly	80 000(2)
Zion Nybeck	80 000(2)
Noah Laba	77 500(2)
Elias D. Pettersson	75 000(2)
Gabriel Daigle	75 000(3)
Emil Pieniniemi	75 000(1)
Drew Fortescue	75 000(1)
Elliott Groenwold	75 000(2)
Linus Eriksson	75 000(2)
Hugo Ollas	72 500(1)
Jimmy Lombardi	70 000(3)
Jackson Blake	70 000(1)

Current Funds

$7 041 024

Expenses

Pro Payroll	$3 700 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$900 000
Games Remaining	79
Total Game Expenses	$56 098
Projected Expenses	$4 431 707
Projected Balance	$13 139 317

Salary Commitment

Year: 20	$3 700 000
Year: 21	$2 110 000
Year: 22	$1 532 500
Year: 23	$1 000 000

Yan Kuznetsov	1 000 000(4)
Nicholas Abruzzese	1 000 000(1)
Berkly Catton	97 500(2)
Cam Thiesing	95 000(2)
Eetu Liukas	95 000(3)
Daylan Kuefler	95 000(3)
Jackson Smith	90 000(3)
Cameron Reid	90 000(3)
Henry Brzustewicz	90 000(3)
Adam Raska	85 000(2)
Adam Kleber	80 000(2)
Rasmus Korhonen	77 500(1)
Samuel Savoie	75 000(2)
Cole Huckins	75 000(1)
Ilya Protas	75 000(2)
Noah Dower-Nilsson	75 000(1)
Florian Xhekaj	75 000(1)
Patrik Hamrla	75 000(1)
Tyrel Bauer	72 500(1)
Quinn Beauchesne	72 500(3)
Trent Miner	70 000(1)
David Spacek	70 000(2)
Jack Phelan	70 000(1)

Current Funds

$7 119 543

Expenses

Pro Payroll	$3 845 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$700 000
Games Remaining	79
Total Game Expenses	$55 427
Projected Expenses	$4 378 720
Projected Balance	$13 270 823

Salary Commitment

Year: 20	$3 845 000
Year: 21	$2 150 000
Year: 22	$1 452 500
Year: 23	$1 000 000

Tanner Kaspick	1 000 000(1)
Xavier Simoneau	1 000 000(4)
Radim Mrtka	97 500(3)
Anton Frondell	97 500(3)
Brady Martin	97 500(3)
Sacha Boisvert	90 000(2)
Andrew Cristall	90 000(1)
Alfons Freij	90 000(2)
Tye Kartye	85 000(1)
Peyton Kettles	80 000(3)
Conrad Fondrk	80 000(3)
Filip Nordberg	80 000(2)
Brady Cleveland	80 000(1)
Andrew Gibson	80 000(1)
Matthew Poitras	80 000(2)
Frederik Dichow	75 000(1)
Jordan Spence	75 000(1)
Vsevolod Komarov	72 500(2)
Sergei Murashov	72 500(2)
Zam Plante	72 500(2)
Nick Moldenhauer	70 000(2)
Andrei Loshko	70 000(1)
Juha Jatkola	70 000(1)
Justin Gill	70 000(1)
Aron Kiviharju	70 000(2)

Current Funds

$7 589 382

Expenses

Pro Payroll	$1 742 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$900 000
Games Remaining	79
Total Game Expenses	$32 226
Projected Expenses	$2 545 823
Projected Balance	$15 843 559

Salary Commitment

Year: 20	$1 742 500
Year: 21	$1 250 000
Year: 22	$625 000
Year: 23	$0 000

Matthew Thiessen	95 000(1)
Jesse Pulkkinen	80 000(2)
Danny Nelson	80 000(1)
Maxim Masse	80 000(2)
Luca Romano	80 000(3)
Eric Nilson	80 000(3)
Gracyn Sawchyn	80 000(1)
Kurban Limatov	80 000(3)
Mikhail Yegorov	80 000(2)
Benjamin Kevan	80 000(3)
Theo Stockselius	80 000(3)
Lukas Fisher	80 000(2)
Nick Lardis	80 000(1)
Alexander Perevalov	80 000(2)
Easton Cowan	80 000(1)
Rodwin Dionicio	77 500(1)
Jackson Edward	77 500(3)
Max Graham	77 500(2)
Kristian Kostadinski	77 500(3)
Miguel Marques	75 000(2)
Reid Dyck	72 500(2)
Alex Huang	70 000(3)

Current Funds

$6 877 584

Expenses

Pro Payroll	$4 245 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	79
Total Game Expenses	$63 963
Projected Expenses	$5 053 110
Projected Balance	$12 624 474

Salary Commitment

Year: 20	$4 315 000
Year: 21	$3 790 000
Year: 22	$3 037 500
Year: 23	$2 000 000

Dmitry Zavgorodniy	1 000 000(4)
Matej Pekar	1 000 000(4)
Andrei Trofimov	725 000(3)
Porter Martone	97 500(3)
Michael Hage	90 000(2)
Oliver Bonk	90 000(1)
Mattias Havelid	80 000(2)
Max Plante	80 000(2)
Maxence Guenette	77 500(1)
Nathan Villeneuve	75 000(2)
Semyon Vyazovoi	72 500(1)
Lucas Ellinas	72 500(2)
Dmitri Isayev	72 500(3)
Bruno Idzan	72 500(3)
Matthew Andonovski	72 500(1)
Eerik Wallenius	72 500(2)
Owen Beckner	72 500(2)
Chandler Romeo	72 500(1)
Samuel Jonsson	70 000(2)
Ilya Magomedsultanov	70 000(3)
Vadim Moroz	70 000(1)
Melvin Fernstrom	70 000(2)
Anthony Romano	70 000(1)
John Whipple	70 000(2)

Current Funds

$6 508 612

Expenses

Pro Payroll	$3 705 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$900 000
Games Remaining	82
Total Game Expenses	$56 159
Projected Expenses	$4 605 000
Projected Balance	$1 903 612

Salary Commitment

Year: 20	$3 705 000
Year: 21	$3 115 000
Year: 22	$1 247 500
Year: 23	$1 000 000

Riley Damiani	1 000 000(2)
Wyatt Kaiser	1 000 000(4)
Tij Iginla	97 500(2)
Anton Silayev	97 500(2)
Carter Bear	97 500(3)
Kasper Halttunen	80 000(1)
Vinzenz Rohrer	80 000(2)
Seamus Casey	80 000(2)
Jakub Dobes	77 500(1)
Arber Xhekaj	77 500(1)
Emmett Croteau	77 500(2)
Ondrej Becher	75 000(2)
Luke Misa	75 000(2)
Mateo Nobert	75 000(3)
Liam Pettersson	75 000(3)
Terrell Goldsmith	75 000(1)
Daniil Orlov	75 000(2)
Matias Mantykivi	70 000(1)
Harrison Meneghin	70 000(2)
Aidan Thompson	70 000(2)
Cole Knuble	70 000(1)
Stanislav Yarovoy	70 000(1)
Jeremy Hanzel	70 000(1)
Trevor Kuntar	70 000(2)

Current Funds

$6 562 677

Expenses

Pro Payroll	$3 807 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$700 000
Games Remaining	82
Total Game Expenses	$54 970
Projected Expenses	$4 507 500
Projected Balance	$2 055 177

Salary Commitment

Year: 20	$3 807 500
Year: 21	$2 165 000
Year: 22	$1 615 000
Year: 23	$0 000

Shane Pinto	1 000 000(1)
Luke Evangelista	1 000 000(3)
Zayne Parekh	97 500(2)
Vaclav Nestrasil	90 000(3)
Etienne Morin	90 000(1)
Eduard Sale	90 000(1)
Tyson Kozak	85 000(1)
Leo Loof	85 000(1)
Cameron Schmidt	80 000(3)
Jack Berglund	80 000(2)
Maxim Barbashev	77 500(2)
Noah Laberge	77 500(3)
Nikita Novikov	77 500(1)
Antoine Keller	75 000(1)
Bryce Pickford	75 000(3)
Petteri Rimpinen	75 000(3)
Oskar Pettersson	75 000(2)
Kevin He	75 000(2)
Jesper Vikman	75 000(2)
Matous Kucharcik	72 500(3)
Ashton Schultz	72 500(3)
Jackson Crowder	72 500(3)
Michael Buchinger	70 000(2)
Isaac Belliveau	70 000(1)
Hudson Malinoski	70 000(1)

Current Funds

$6 721 870

Expenses

Pro Payroll	$3 692 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	79
Total Game Expenses	$57 226
Projected Expenses	$4 520 823
Projected Balance	$13 001 047

Salary Commitment

Year: 20	$3 692 500
Year: 21	$3 062 500
Year: 22	$2 702 500
Year: 23	$1 000 000

Matias Maccelli	1 000 000(3)
Sasha Pastujov	1 000 000(4)
Jake O'Brien	97 500(3)
Gabriel Perreault	97 500(1)
Michael Hrabal	90 000(1)
Carter Amico	90 000(3)
Haoxi Wang	80 000(3)
Carey Terrance	80 000(1)
Noah Chadwick	77 500(3)
Devin Kaplan	75 000(2)
Caden Price	75 000(1)
Gavin McCarthy	75 000(1)
Tommy Bouchard	72 500(2)
Ryan Fellinger	72 500(3)
Zach Schulz	72 500(2)
William Belle	72 500(3)
Harry Nansi	72 500(3)
Ty Voit	72 500(1)
Ivan Tkach-Tkachenko	70 000(3)
Mads Kongsbak Klyvo	70 000(3)
Christian Humphreys	70 000(2)
Jordan Kooy	70 000(1)
Hiroki Gojsic	70 000(2)
Roman Schmidt	70 000(1)

Current Funds

$6 616 557

Expenses

Pro Payroll	$3 472 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$54 543
Projected Expenses	$4 472 500
Projected Balance	$2 144 057

Salary Commitment

Year: 20	$3 472 500
Year: 21	$3 090 000
Year: 22	$2 425 000
Year: 23	$0 000

Dawson Barteaux	1 000 000(3)
Patrik Puistola	1 000 000(3)
Isaak Phillips	95 000(3)
Viktor Eklund	90 000(3)
Cole Reschny	90 000(3)
Colton Dach	80 000(1)
Danila Klimovich	80 000(1)
Jakub Milota	77 500(2)
Tyler Brennan	75 000(2)
Leo Sahlin-Wallenius	75 000(2)
Tomas Lavoie	75 000(2)
Tanner Ludtke	75 000(1)
Hayden Paupanekis	75 000(3)
Malte Vass	75 000(3)
Quinn Finley	75 000(2)
Jaxen Wiebe	75 000(1)
George Fegaras	75 000(2)
Kasper Pikkarainen	72 500(2)
Arvid Holm	72 500(1)
Herman Traff	70 000(2)
Charlie Leddy	70 000(2)

Current Funds

$6 537 156

Expenses

Pro Payroll	$3 592 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$700 000
Games Remaining	82
Total Game Expenses	$52 348
Projected Expenses	$4 292 500
Projected Balance	$2 244 656

Salary Commitment

Year: 20	$3 592 500
Year: 21	$2 020 000
Year: 22	$1 307 500
Year: 23	$1 000 000

Devante Stephens	1 000 000(1)
Ludwig Persson	1 000 000(4)
Zach Benson	97 500(1)
Lucas Mercuri	95 000(1)
Jett Luchanko	90 000(2)
Charlie Elick	90 000(2)
Lynden Lakovic	90 000(3)
Trey Augustine	80 000(1)
Oliver Kapanen	80 000(1)
Jacob Battaglia	80 000(2)
Frederic Brunet	80 000(2)
Juuso Maenpaa	77 500(2)
Hagen Burrows	77 500(2)
Jeremy Langlois	75 000(2)
Sean Barnhill	75 000(3)
Coulson Pitre	75 000(1)
Jakub Malek	75 000(1)
Markus Loponen	72 500(2)
Caleb Heil	72 500(3)
Daniil Gushchin	70 000(2)
Ethan Del Mastro	70 000(1)
Linus Funck	70 000(3)

Current Funds

$6 523 456

Expenses

Pro Payroll	$3 727 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$900 000
Games Remaining	82
Total Game Expenses	$56 433
Projected Expenses	$4 627 500
Projected Balance	$1 895 956

Salary Commitment

Year: 20	$3 727 500
Year: 21	$3 517 500
Year: 22	$2 447 500
Year: 23	$1 000 000

Owen Lindmark	1 000 000(4)
Jake Christiansen	1 000 000(3)
Mikulas Hovorka	95 000(2)
Teddy Stiga	90 000(2)
William Horcoff	80 000(3)
Nikita Artamonov	80 000(2)
John Mustard	80 000(2)
Josh Davies	77 500(2)
Lasse Boelius	75 000(3)
Ethan Czata	75 000(3)
Tarin Smith	75 000(2)
Blake Montgomery	75 000(2)
Adam Benak	75 000(3)
Yegor Midlak	72 500(3)
Joona Saarelainen	72 500(2)
Olof Glifford	72 500(2)
Albert Wikman	72 500(2)
Matt Maggio	70 000(2)
Jaden Lipinski	70 000(1)
Kasper Kulonummi	70 000(2)
Dmitri Kuzmin	70 000(1)
Clarke Caswell	70 000(2)
Aku Koskenvuo	70 000(1)
Viktor Klingsell	70 000(3)
Mateusz Szurowski	70 000(2)

Current Funds

$6 853 728

Expenses

Pro Payroll	$3 517 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$800 000
Games Remaining	79
Total Game Expenses	$52 652
Projected Expenses	$4 159 543
Projected Balance	$13 494 185

Salary Commitment

Year: 20	$3 595 000
Year: 21	$3 235 000
Year: 22	$2 475 000
Year: 23	$1 000 000

Tuukka Tieksola	1 000 000(3)
Alexander Nikishin	1 000 000(4)
Nikita Guslistov	95 000(3)
Liam Greentree	90 000(2)
Terik Parascak	90 000(2)
Nils Juntorp	85 000(3)
Shane Vansaghi	80 000(3)
Gage Alexander	77 500(1)
Vladimir Grudinin	77 500(2)
Oskar Vuollet	77 500(2)
Cole Spicer	72 500(2)
Joel Nystrom	72 500(1)
Cruz Lucius	72 500(2)
Viggo Nordlund	72 500(3)
Filip Ekberg	72 500(3)
Lirim Amidovski	70 000(3)
Owen Allard	70 000(2)
Hampton Slukynsky	70 000(1)
Axel Landen	70 000(1)
Jan Golicic	70 000(2)
Thomas Milic	70 000(1)
Mats Lindgren	70 000(2)
Bryce MC-Barker	70 000(2)

Current Funds

$6 477 673

Expenses

Pro Payroll	$3 777 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$900 000
Games Remaining	82
Total Game Expenses	$57 043
Projected Expenses	$4 677 500
Projected Balance	$1 800 173

Salary Commitment

Year: 20	$3 777 500
Year: 21	$2 100 000
Year: 22	$1 090 000
Year: 23	$1 000 000

Dmitri Samorukov	1 000 000(1)
Bogdan Trineyev	1 000 000(4)
Cayden Lidstrom	97 500(2)
Axel Sandin-Pellikka	90 000(1)
Braeden Cootes	90 000(3)
Jacob Holmes	85 000(2)
David Goyette	80 000(2)
Harrison Brunicke	80 000(2)
Rasmus Kumpulainen	80 000(1)
Artyom Duda	80 000(2)
Anton Wahlberg	80 000(1)
Mitchell Russell	77 500(2)
Gavin Hayes	75 000(2)
Alexis Bernier	75 000(2)
Adam Jecho	75 000(2)
Yegor Sidorov	75 000(1)
Nick Malik	72 500(2)
Haakon Hanelt	72 500(2)
Ethan Miedema	72 500(1)
Brian Zanetti	70 000(1)
Arseni Koromyslov	70 000(2)
Kim Saarinen	70 000(2)
Conner Roulette	70 000(1)
Kalle Vaisanen	70 000(1)
Eetu Makiniemi	70 000(1)

Current Funds

$5 803 173

Expenses

Pro Payroll	$4 942 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$900 000
Games Remaining	79
Total Game Expenses	$71 250
Projected Expenses	$5 628 750
Projected Balance	$10 704 423

Salary Commitment

Year: 20	$4 942 500
Year: 21	$3 567 500
Year: 22	$2 857 500
Year: 23	$0 000

Cole Fraser	1 250 000(3)
Linus Karlsson	1 000 000(1)
Tyler Tullio	1 000 000(3)
Logan Hensler	90 000(3)
Emil Hemming	90 000(2)
Carter Gylander	85 000(2)
Lukas Dragicevic	80 000(1)
Nathan Behm	80 000(3)
Luca Marrelli	80 000(2)
Evan Gardner	80 000(2)
Ryan Greene	80 000(2)
Jack Peart	75 000(1)
Aydar Suniev	75 000(1)
Teddy Mutryn	75 000(3)
Dmitri Buchelnikov	75 000(2)
Chase Pietila	75 000(2)
Stepan Hoch	75 000(3)
Jack Pridham	75 000(2)
Trenten Bennett	75 000(3)
Red Savage	72 500(1)
Liam Dower Nilsson	72 500(1)
Brandon Gorzynski	72 500(3)
Wilson Bjorck	70 000(3)
Nate Misskey	70 000(2)
Vashek Blanar	70 000(3)

Current Funds

$7 146 116

Expenses

Pro Payroll	$3 517 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$900 000
Games Remaining	79
Total Game Expenses	$53 872
Projected Expenses	$4 255 884
Projected Balance	$13 420 232

Salary Commitment

Year: 20	$3 592 500
Year: 21	$3 212 500
Year: 22	$1 415 000
Year: 23	$0 000

Graeme Clarke	1 000 000(3)
Benjamin Mirageas	1 000 000(2)
Sam Dickinson	97 500(2)
Will Cranley	95 000(3)
Andrew Basha	90 000(2)
Benjamin Kindel	90 000(3)
Filip Bystedt	90 000(2)
Kristian Epperson	80 000(3)
Carson Rahkopf	80 000(1)
Igor Chernyshov	80 000(2)
Daniil Prokhorov	80 000(3)
Jakub Dvorak	80 000(1)
Adam Sykora	80 000(2)
Bogdan Konyushkov	75 000(1)
Ilya Nabokov	75 000(2)
Marcel Marcel	75 000(1)
Kamil Bednarik	75 000(2)
Tyson Jugnauth	70 000(2)
Caeden Herrington	70 000(3)
Talyn Boyko	70 000(1)
Kenny Connors	70 000(2)
Noah Beck	70 000(2)

Current Funds

$6 879 452

Expenses

Pro Payroll	$3 682 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$700 000
Games Remaining	79
Total Game Expenses	$53 445
Projected Expenses	$4 222 165
Projected Balance	$13 457 287

Salary Commitment

Year: 20	$3 682 500
Year: 21	$3 385 000
Year: 22	$2 300 000
Year: 23	$0 000

Aidan Dudas	1 000 000(3)
Declan Chisholm	1 000 000(3)
Michael B-Nygard	90 000(2)
Lucas Pettersson	90 000(2)
Daniil Chechelev	85 000(2)
Juuso Parssinen	85 000(2)
Ben Danford	80 000(2)
Jack Murtagh	80 000(3)
Damian Clara	80 000(1)
Graham Sward	77 500(2)
Eemil Vinni	75 000(2)
Viggo Gustafsson	75 000(2)
Brandon Svoboda	75 000(1)
Tyler Hopkins	75 000(3)
Theodor Hallquisth	75 000(3)
Joey Willis	72 500(1)
Tomas Mrsic	72 500(2)
William McIsaac	72 500(2)
Viktor Norringer	72 500(2)
Angus Booth	70 000(2)
Amadeus Lombardi	70 000(2)
Simon Forsmark	70 000(2)
Tinus-Luc Koblar	70 000(3)
Aidan Hreschuk	70 000(1)

Current Funds

$6 387 564

Expenses

Pro Payroll	$3 767 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$58 140
Projected Expenses	$4 767 500
Projected Balance	$1 620 064

Salary Commitment

Year: 20	$3 767 500
Year: 21	$1 997 500
Year: 22	$1 300 000
Year: 23	$0 000

Tyler Madden	1 000 000(1)
Dmitri Voronkov	1 000 000(3)
Noah Warren	90 000(2)
Adam Jiricek	90 000(2)
Tomas Machu	85 000(2)
Jet Greaves	85 000(1)
Cameron Lund	80 000(2)
Cole McKinney	80 000(3)
Tanner Molendyk	80 000(1)
Oscar Fisker Molgaard	80 000(1)
Jesse Kiiskinen	80 000(1)
Charlie Cerrato	80 000(3)
Hunter McKown	77 500(1)
Samuel Knazko	77 500(1)
Noel Nordh	75 000(1)
William Whitelaw	75 000(1)
Sergei Ivanov	72 500(2)
Alexis Cournoyer	70 000(3)
Matthew Gleason	70 000(2)
Alex Pharand	70 000(1)
Manix Landry	70 000(1)
Simon-Pier Brunet	70 000(2)
Gregor Biber	70 000(2)
Miroslav Satan Jr	70 000(2)
Ryan Miller	70 000(3)

Current Funds

$6 644 934

Expenses

Pro Payroll	$3 527 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$700 000
Games Remaining	82
Total Game Expenses	$51 555
Projected Expenses	$4 227 500
Projected Balance	$2 417 434

Salary Commitment

Year: 20	$3 597 500
Year: 21	$3 022 500
Year: 22	$2 555 000
Year: 23	$0 000

Colby Ambrosio	1 000 000(3)
Antonio Stranges	1 000 000(3)
Samuel Hlavaj	95 000(3)
Justin Carbonneau	90 000(3)
Jared Wright	85 000(1)
Dominic Basse	85 000(2)
Jack Ivankovic	80 000(3)
Gabriel Eliasson	80 000(2)
Kalem Parker	77 500(2)
Tommy Lafreniere	75 000(3)
Roman Bausov	75 000(3)
Nikita Grebyonkin	75 000(2)
Matthew Morden	75 000(2)
Tanner Howe	75 000(2)
Cameron Berg	70 000(1)
Mason Moe	70 000(3)
Robert Orr	70 000(1)
Brody Lamb	70 000(1)
Alexis Mathieu	70 000(3)
Victor Stjernborg	70 000(1)
Nikola Makarov	70 000(1)
Vilmer Alriksson	70 000(1)
Andrew Strathmann	70 000(1)

Current Funds

$6 616 895

Expenses

Pro Payroll	$3 727 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$700 000
Games Remaining	82
Total Game Expenses	$53 994
Projected Expenses	$4 427 500
Projected Balance	$2 189 395

Salary Commitment

Year: 20	$3 727 500
Year: 21	$2 325 000
Year: 22	$1 560 000
Year: 23	$1 000 000

Joseph Anderson	1 000 000(1)
Theo Rochette	1 000 000(4)
Dean Letourneau	90 000(2)
Cullen Potter	90 000(3)
Ryker Lee	90 000(3)
Ethan Gauthier	90 000(1)
Merek Vanacker	80 000(2)
Spencer Gill	80 000(2)
Jacob Rombach	80 000(3)
Mason West	80 000(3)
Cooper Simpson	80 000(3)
Tristan Bertucci	80 000(1)
Kalan Lind	80 000(1)
Fraser Minten	80 000(2)
Taylor Makar	77 500(1)
Henry Mews	75 000(2)
Ty Mueller	75 000(1)
Louka Cloutier	75 000(2)
Ivan Zhigalov	72 500(2)
Aleksi Malinen	72 500(2)
Zack Sharp	70 000(3)
Viktor Neuchev	70 000(2)
Samuel Meloche	70 000(3)
Veeti Vaisanen	70 000(2)

Current Funds

$6 646 755

Expenses

Pro Payroll	$3 872 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$800 000
Games Remaining	79
Total Game Expenses	$56 982
Projected Expenses	$4 501 555
Projected Balance	$12 945 200

Salary Commitment

Year: 20	$3 872 500
Year: 21	$3 300 000
Year: 22	$1 555 000
Year: 23	$1 000 000

Mitch Eliot	1 000 000(2)
Carson Focht	1 000 000(4)
Caleb Desnoyers	97 500(3)
Kashawn Aitcheson	97 500(3)
Arshdeep Bains	95 000(3)
Ilya Safonov	95 000(3)
Ryan Fanti	95 000(2)
Jackson Kunz	95 000(2)
Nikita Tolopilo	95 000(1)
Stian Stolberg	90 000(2)
Daniil But	90 000(1)
Bradly Nadeau	90 000(1)
Cole Beaudoin	90 000(2)
Ty Young	85 000(3)
Aiden Celebrini	85 000(3)
Ryder Ritchie	80 000(2)
Elias Salomonsson	80 000(2)
Beau Akey	80 000(1)
Ethan Keppen	75 000(1)
Donovan Sebrango	75 000(2)
Servac Petrovsky	72 500(1)
Tyler Thorpe	70 000(2)
Ryan Ufko	70 000(1)
Reid Valade	70 000(2)

Current Funds

$7 202 989

Expenses

Pro Payroll	$3 667 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$600 000
Games Remaining	79
Total Game Expenses	$52 043
Projected Expenses	$4 111 372
Projected Balance	$13 621 617

Salary Commitment

Year: 20	$3 737 500
Year: 21	$3 150 000
Year: 22	$2 255 000
Year: 23	$2 000 000

Matthew Knies	1 000 000(4)
Will Cuylle	1 000 000(4)
Beckett Sennecke	97 500(2)
Alex Jefferies	95 000(3)
Joshua Ravensbergen	90 000(3)
Carson Bjarnason	80 000(1)
Justin Poirier	80 000(2)
Tomas Hamara	75 000(2)
Cameron Whynot	75 000(1)
Dru Krebs	75 000(1)
Joshua Bloom	75 000(1)
Paul Ludwinski	75 000(2)
Bryce Montgomery	72 500(1)
Eric Jamieson	72 500(2)
Connor Hvidston	72 500(2)
Dans Locmelis	72 500(2)
Kirill Dolzhenkov	70 000(2)
Owen Griffin	70 000(3)
Dustin Wolf	70 000(2)
Anthony Romani	70 000(2)
Victor Johansson	70 000(2)
Trevor Hoskin	70 000(2)
Jiri Felcman	70 000(1)
Justin Robidas	70 000(1)
Ville Ottavainen	70 000(1)

Current Funds

$6 632 987

Expenses

Pro Payroll	$3 642 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	79
Total Game Expenses	$56 616
Projected Expenses	$4 472 652
Projected Balance	$12 960 335

Salary Commitment

Year: 20	$3 717 500
Year: 21	$1 927 500
Year: 22	$1 317 500
Year: 23	$1 000 000

Brent Johnson	1 000 000(4)
Sampo Ranta	1 000 000(1)
David Edstrom	90 000(1)
Blake Fiddler	90 000(3)
Cole Eiserman	85 000(2)
Jeremias Lindewall	85 000(1)
Joel Maatta	85 000(1)
Malcolm Spence	80 000(3)
Felix Nilsson	80 000(1)
Dominik Badinka	80 000(2)
Connor Clattenburg	77 500(2)
Simon Zether	77 500(2)
Dennis Hildeby	75 000(2)
Niklas Kokko	75 000(2)
Anton Olsson	75 000(1)
Jonathan Castagna	75 000(1)
Konnor Smith	75 000(1)
Drew Schock	75 000(3)
Justin Ertel	75 000(1)
Juraj Pakarcik	75 000(1)
Quentin Miller	75 000(1)
Michal Svrcek	72 500(3)
Anton Johansson	70 000(2)
Jorian Donovan	70 000(2)

Current Funds

$5 337 365

Expenses

Pro Payroll	$4 825 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$71 037
Projected Expenses	$5 825 000
Projected Balance	-$487 635

Salary Commitment

Year: 20	$4 825 000
Year: 21	$2 295 000
Year: 22	$1 680 000
Year: 23	$1 250 000

Mason Millman	1 250 000(4)
Simon Johansson	1 000 000(1)
Max Gildon	1 000 000(1)
William Dufour	95 000(2)
Zakhar Bardakov	95 000(3)
Jack Nesbitt	90 000(3)
Alexander Zharovsky	90 000(3)
Roman Kantserov	80 000(1)
Max Psenicka	80 000(3)
Josh Pillar	77 500(1)
Jimmy Clark	77 500(2)
Kyle Masters	77 500(1)
Matias Rajaniemi	77 500(2)
Samuel Helenius	75 000(1)
Arno Tiefensee	75 000(1)
AJ Spellacy	75 000(2)
Adam Engstrom	75 000(2)
Denver Barkey	75 000(1)
Lucas Beckman	75 000(3)
Maximilian Kilpinen	72 500(2)
Rudy Guimond	72 500(2)
Tanner Henricks	70 000(2)
Ty Gallagher	70 000(1)

Current Funds

$6 964 787

Expenses

Pro Payroll	$3 692 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$900 000
Games Remaining	79
Total Game Expenses	$56 006
Projected Expenses	$4 424 482
Projected Balance	$13 070 305

Salary Commitment

Year: 20	$3 782 500
Year: 21	$1 135 000
Year: 22	$252 500
Year: 23	$0 000

Matthew Cairns	1 000 000(1)
Mikhail Vorobyov	1 000 000(1)
Michael Misa	97 500(3)
Artur Akhtyamov	95 000(1)
Philip Svedeback	95 000(2)
EJ Emery	90 000(2)
Tom Willander	90 000(1)
Brayden Yager	90 000(1)
Tristan Luneau	90 000(2)
Jacob Ingham	85 000(2)
Alex Young	85 000(2)
Vojtech Cihar	80 000(3)
Riley Kidney	80 000(1)
Vladislav Lukashevich	77 500(2)
Owen Protz	75 000(2)
Lenni Hameenaho	75 000(1)
Reiger Lorenz	75 000(2)
Philippe Veilleux	75 000(3)
Jayden Grubbe	75 000(1)
Matthew Mania	72 500(1)
Vincent Leblond	70 000(2)
Dylan Duke	70 000(1)
Connor McClennon	70 000(2)
William Provost	70 000(2)

Current Funds

$6 642 382

Expenses

Pro Payroll	$3 567 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$900 000
Games Remaining	82
Total Game Expenses	$54 482
Projected Expenses	$4 467 500
Projected Balance	$2 174 882

Salary Commitment

Year: 20	$3 567 500
Year: 21	$1 815 000
Year: 22	$305 000
Year: 23	$0 000

Cole Koepke	1 000 000(2)
Reilly Walsh	1 000 000(1)
Otto Stenberg	90 000(1)
Charlie Trethewey	80 000(3)
Jakob Ihs Wozniak	80 000(3)
Yegor Surin	80 000(2)
Daniel Torgersson	77 500(1)
Lucas Cagnoni	77 500(1)
Kaleb Lawrence	77 500(1)
Brodie Ziemer	75 000(2)
Alexei Medvedev	75 000(3)
Otto Salin	72 500(2)
Jesse Nurmi	72 500(1)
Jake Furlong	72 500(2)
Eric Pohlkamp	72 500(1)
David Klee	72 500(1)
Brad Gardiner	72 500(1)
Joel Svensson	70 000(2)
Samuel Harris	70 000(1)
Ludvig Jansson	70 000(2)
Mans Goos	70 000(3)
Patrick Thomas	70 000(1)
Matvei Shuravin	70 000(2)

Current Funds

$6 769 361

Expenses

Pro Payroll	$3 452 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$800 000
Games Remaining	82
Total Game Expenses	$51 860
Projected Expenses	$4 252 500
Projected Balance	$2 516 861

Salary Commitment

Year: 20	$3 452 500
Year: 21	$1 945 000
Year: 22	$1 350 000
Year: 23	$0 000

Martin Pospisil	1 000 000(1)
Zach Gallant	1 000 000(3)
Reece Newkirk	85 000(2)
Luca DelBelBelluz	80 000(2)
Alex Ciernik	77 500(1)
Dennis Bogg	77 500(2)
Ruslan Khazheyev	77 500(1)
Axel Hurtig	72 500(2)
Chase Cheslock	72 500(1)
C.A. Legault	70 000(1)
Vyacheslav Buteyets	70 000(2)
Adam Ingram	70 000(2)
Artyom Gonchar	70 000(3)
Sean Tschigerl	70 000(1)
Blake Vanek	70 000(3)
Alexandre Blais	70 000(2)
Tyler Peddle	70 000(1)
Cedrick Guindon	70 000(2)
Yegor Borikov	70 000(3)
Larry Keenan	70 000(1)
Michal Pradel	70 000(3)
Maxim Agofonov	70 000(3)

Current Funds

$6 609 182

Expenses

Pro Payroll	$3 592 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$800 000
Games Remaining	82
Total Game Expenses	$53 567
Projected Expenses	$4 392 500
Projected Balance	$2 216 682

Salary Commitment

Year: 20	$3 592 500
Year: 21	$3 045 000
Year: 22	$1 305 000
Year: 23	$0 000

Luke Henman	1 000 000(2)
Eemil Viro	1 000 000(3)
Quentin Musty	90 000(1)
Aatu Jamsen	85 000(1)
Owen Beck	80 000(2)
William Moore	80 000(3)
Mikhail Gulyayev	80 000(1)
Milton Gastrin	80 000(3)
Carter George	80 000(2)
Akira Schmid	75 000(2)
Garrett Brown	75 000(2)
Dylan Mackinnon	75 000(1)
Noah Read	75 000(3)
Noel Fransen	75 000(2)
Jayden Perron	75 000(1)
Jake Karabela	72 500(2)
Niilopekka Muhonen	72 500(2)
Vyacheslav Peksa	72 500(1)
Javon Moore	70 000(2)
Luca Pinelli	70 000(1)
Carson Wetsch	70 000(2)
Luke Osburn	70 000(2)
Asher Barnett	70 000(3)

Current Funds

$6 552 846

Expenses

Pro Payroll	$3 662 500
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$1 000 000
Games Remaining	82
Total Game Expenses	$56 860
Projected Expenses	$4 662 500
Projected Balance	$1 890 346

Salary Commitment

Year: 20	$3 662 500
Year: 21	$3 122 500
Year: 22	$2 407 500
Year: 23	$1 000 000

Brock Faber	1 000 000(3)
Jack Finley	1 000 000(4)
Zeev Buium	97 500(2)
Roger McQueen	97 500(3)
Oliver Moore	90 000(1)
Bill Zonnon	90 000(3)
Adam Gajan	80 000(2)
Lane Hutson	80 000(2)
William Zellers	80 000(2)
Hunter Haight	80 000(2)
Riley Heidt	80 000(1)
Calle Odelius	80 000(2)
Ryan Mast	77 500(1)
Cameron Allen	77 500(1)
Isaish George	75 000(2)
Julius Sumpf	75 000(3)
Owen Martin	75 000(3)
Koehn Ziemmer	75 000(1)
Michael Callow	72 500(2)
Noah Powell	70 000(2)
Brent Solomon	70 000(3)
Melker Thelin	70 000(1)
Jakub Stancl	70 000(1)

Current Funds

$7 009 291

Expenses

Pro Payroll	$3 730 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$900 000
Games Remaining	79
Total Game Expenses	$56 463
Projected Expenses	$4 460 610
Projected Balance	$13 078 681

Salary Commitment

Year: 20	$3 730 000
Year: 21	$3 217 500
Year: 22	$1 387 500
Year: 23	$1 000 000

Daniel Ljungman	1 000 000(4)
Ruslan Iskhakov	1 000 000(2)
Pyotr Andreyanov	90 000(3)
Mason Primeau	85 000(2)
Matvei Gridin	80 000(2)
Cole Hutson	80 000(2)
Sasha Boumedienne	80 000(3)
Leon Muggli	80 000(2)
Victor Mancini	77 500(2)
Martin Misiak	75 000(1)
Brett Harrison	75 000(1)
Quinton Burns	75 000(1)
Ethan Procyszyn	75 000(2)
Yegor Zavragin	75 000(1)
Kieren Dervin	75 000(3)
Ty Murchison	72 500(1)
Heikki Ruohonen	72 500(2)
Luke Vlooswyk	72 500(3)
Stiven Sardaryan	70 000(1)
Eriks Mateiko	70 000(2)
Rasmus Larsson	70 000(1)
Maxim Mayorov	70 000(2)
Elliot Ekmark	70 000(2)
Carter Klippenstein	70 000(3)
Bear Hughes	70 000(2)

Current Funds

$6 875 074

Expenses

Pro Payroll	$3 665 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$800 000
Games Remaining	79
Total Game Expenses	$54 451
Projected Expenses	$4 301 646
Projected Balance	$13 373 428

Salary Commitment

Year: 20	$3 665 000
Year: 21	$3 195 000
Year: 22	$2 567 500
Year: 23	$2 000 000

Christoffer Sedoff	1 000 000(4)
Jackson Hallum	1 000 000(4)
James Hagens	97 500(3)
Simon Pinard	95 000(2)
Noah Ellis	95 000(3)
Pavel Moysevich	85 000(2)
Ben Hemmerling	85 000(1)
Mathieu Cataford	80 000(1)
Nico Myatovic	80 000(1)
Julius Miettinen	80 000(2)
David Bedkowski	80 000(3)
Jakub Demek	77 500(1)
Joe Fleming	77 500(2)
Francesco Dell'Elce	75 000(3)
Will Reynolds	75 000(3)
Justin Kipkie	75 000(3)
Raoul Boilard	75 000(2)
Jani Nyman	75 000(2)
Arttu Karki	75 000(1)
Carl Lindbom	72 500(1)
Benjamin Rautiainen	70 000(3)
Cameron Whitehead	70 000(2)
Jordan Gustafson	70 000(2)

Current Funds

$7 136 222

Expenses

Pro Payroll	$3 675 000
Farm Payroll	$0 000
Prospect Fees	$0 000
Coach	$800 000
Games Remaining	79
Total Game Expenses	$54 573
Projected Expenses	$4 311 280
Projected Balance	$13 354 942

Salary Commitment

Year: 20	$3 675 000
Year: 21	$2 425 000
Year: 22	$1 655 000
Year: 23	$1 000 000

Alex Barre-Boulet	1 000 000(1)
Mason Langenbrunner	1 000 000(4)
Lleyton Roed	95 000(3)
Logan Morrison	95 000(3)
Trevor Connelly	90 000(2)
Isaac Howard	90 000(2)
Matthew Wood	90 000(1)
Charlie Wright	85 000(3)
Jacob Melanson	85 000(3)
L.J Mooney	80 000(3)
Maxim Strbak	80 000(1)
Alexei Kolosov	80 000(1)
Semyon Frolov	75 000(3)
Alexander Suzdalev	75 000(2)
Michael Fisher	75 000(2)
Jordan Dumais	75 000(2)
Marek Alscher	75 000(2)
Logan Sawyer	75 000(2)
Will Skahan	75 000(2)
Ben MacDonald	70 000(2)
Dylan Garand	70 000(2)
Brady Peddle	70 000(3)
Aiden Foster	70 000(3)