Financial Report

(As of dimanche, juil 25 2021)

UTICA

ArenaAdirondack Bank Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 560 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 560 000
Year: 18$1 672 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Ben Johnson 1 000 000(1)
Ryan Rehill 1 000 000(3)
Cameron Hillis 80 000(2)
Sean Farrell 80 000(2)
Juuso Maenpaa 77 500(2)
Colby Sissons 77 500(1)
Semyon Arguchintsev 75 000(2)
Zach Fisher 75 000(1)
Lane Zablocki 75 000(1)
Simon Lundmark 75 000(1)
Hugo Hanefelt 75 000(1)
Samuel Ersson 75 000(2)
Cole Schwindt 75 000(1)
Mikko Kokkonen 75 000(1)
Maxwell Crozier 75 000(1)
Maksim Berezkin 75 000(2)
Patrick Harper 72 500(1)
Jocktan Chainey 72 500(1)
Marian Studenic 70 000(1)
Johan Sodergran 70 000(2)
Dylan Garand 70 000(2)
Luke Tuch 70 000(2)
Case McCarthy 70 000(1)


 Farm Payroll




HARTFORD

ArenaXL Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 785 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 785 000
Year: 18$2 857 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Robin Kovacs 1 000 000(2)
Neal Pionk 1 000 000(3)
Alex Turcotte 97 500(1)
Dominik Bokk 90 000(2)
Alexandar Georgiev 85 000(2)
Arthur Kaliyev 80 000(1)
Jackson LaCombe 80 000(1)
Nolan Foote 80 000(1)
Albin Grewe 80 000(1)
Alexander Alexeyev 80 000(2)
William Wallinder 80 000(2)
Zion Nybeck 80 000(2)
Remi Poirier 77 500(2)
Jack Studnicka 75 000(1)
Samuel Houde 75 000(2)
Vladislav Kolyachonok 75 000(1)
Mark Kastelic 75 000(1)
Jacob Bryson 75 000(1)
Jack McBain 75 000(2)
Will Cuylle 75 000(2)
Daniil Tarasov 70 000(1)
Oskari Laaksonen 70 000(1)
Lukas Elvenes 70 000(1)
Christoffer Sedoff 70 000(2)
Elliot Desnoyers 70 000(2)


 Farm Payroll




BRIDGEPORT

ArenaWebster Bank Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 557 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 557 500
Year: 18$2 827 500
Year: 19$2 000 000
Year: 20$0 000

 Pro Payroll

Jake Walman 1 000 000(3)
Martins Dzierkals 1 000 000(3)
Seth Jarvis 90 000(2)
Ridly Greig 90 000(2)
Justin Sourdif 80 000(2)
Petter Hansson 77 500(2)
Anttoni Honka 75 000(1)
Frederik Dichow 75 000(1)
Eric Hjorth 75 000(1)
Jeremy Swayman 75 000(1)
Max Gildon 75 000(1)
Petr Kvaca 75 000(1)
Axel Jonsson-Fjallby 70 000(2)
Jeremy Groleau 70 000(1)
Christian Krygier 70 000(2)
Mateusz Szurowski 70 000(2)
Brandon Kruse 70 000(2)
Chase Pearson 70 000(2)
Jack Smith 70 000(2)
Fabian Zetterlund 70 000(1)
Nathan Ouellet 70 000(2)
Jack Badini 70 000(1)
Mason Shaw 70 000(1)


 Farm Payroll




WILKESBARE

ArenaMohegan Sun Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 745 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$2 835 000
Year: 18$1 125 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Ben Harpur 1 000 000(1)
Jean-Sebastien Dea 1 000 000(0)
Alexander Holtz 97 500(2)
John Marino 95 000(2)
Ville Heinola 90 000(1)
Kaiden Guhle 90 000(2)
Bobby Brink 90 000(1)
Isacc Ratcliffe 90 000(1)
Liam Foudy 90 000(2)
Lukas Reichel 90 000(2)
Roni Hirvonen 80 000(2)
Alex D'Orio 77 500(2)
Magnus Chrona 75 000(2)
Viktor Lodin 75 000(1)
Kale Howarth 75 000(1)
Jakub Skarek 75 000(2)
Artemi Knyazev 75 000(1)
Jordan Spence 75 000(1)
Shakir Mukhamadullin 75 000(2)
Jonas Rondbjerg 70 000(1)
Ollas Mattson 70 000(1)
Mitchell Mattson 70 000(2)
Nikita Pavlychev 70 000(2)
Tanner Kaspick 70 000(2)
Vasily Ponomarev 70 000(2)


 Farm Payroll




PROVIDENCE

ArenaDunkin' Donuts Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 662 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$2 662 500
Year: 18$637 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Andy Athanasiou 1 000 000(0)
Linus Arnesson 1 000 000(1)
Tobias Bjornfot 90 000(1)
Mattias Samuelsson 90 000(2)
Hendrix Lapierre 90 000(2)
Kyle Keyser 85 000(2)
Jack Roslovic 80 000(1)
Kirill Marchenko 80 000(2)
Mason Lohrei 77 500(2)
Cameron Hugues 77 500(1)
Cooper Moore 75 000(1)
Jonathan Ang 75 000(2)
Tomas Vomacka 72 500(1)
Nick Campoli 70 000(1)
Lucas Feuk 70 000(1)
Josh Nodler 70 000(1)
Jack Kopacka 70 000(2)
Roman Bychkov 70 000(1)
Dustyn McFaul 70 000(1)
Jake Schmaltz 70 000(1)
Pavel Shen 70 000(1)
Matias Mantykivi 70 000(1)
Jesse Gabrielle 70 000(1)
Will Cranley 70 000(2)


 Farm Payroll




BELLEVILLE

ArenaCAA Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 640 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 640 000
Year: 18$2 017 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Jeff Taylor 1 000 000(2)
Cameron Darcy 1 000 000(1)
Dylan Cozens 97 500(1)
Justin Barron 90 000(2)
Eetu Luostarinen 80 000(1)
Filip Ahl 77 500(2)
Niklas Nordgren 75 000(2)
Trevor Janicke 75 000(1)
Isaiah Saville 75 000(1)
Gianni Fairbrother 75 000(1)
Samuel Johanneson 75 000(2)
Luke Martin 75 000(1)
Dmitri Samorukov 75 000(1)
Evan Cormier 70 000(2)
Jack St. Ivany 70 000(2)
Michael Eyssimont 70 000(2)
Max Lajoie 70 000(2)
Angus Crookshank 70 000(2)
Vojtech Budik 70 000(2)
Matej Pekar 70 000(2)
Egor Sokolov 70 000(2)
Joonas Oden 70 000(2)
Philippe Lapointe 70 000(2)
Kyle Olson 70 000(1)


 Farm Payroll




LAVAL

ArenaPlace Bell
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 790 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 790 000
Year: 18$3 160 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Patrick Holway 1 000 000(2)
Cooper Marody 1 000 000(2)
Otto Leskinen 95 000(2)
Artyom Zagidulin 95 000(1)
Brendan Brisson 90 000(2)
Cayden Primeau 85 000(1)
Alexandre Alain 85 000(2)
Jack Drury 80 000(2)
Pavel Dorofeyev 80 000(1)
Robert Mastrosimone 80 000(1)
Veini Vehvilainen 77 500(2)
David Sklenicka 77 500(2)
Ethan Phillips 75 000(1)
Ilya Nikolayev 75 000(1)
Aidan Dudas 75 000(2)
Paul Cotter 75 000(2)
Jonathan Gruden 75 000(2)
Wyatt Kaiser 75 000(2)
Michael Benning 75 000(2)
Max Zimmer 70 000(2)
Simon Bourque 70 000(1)
Trevor Kuntar 70 000(2)
Arvid Henrikson 70 000(2)
Jarret Tyszka 70 000(1)
Ethan Cardwell 70 000(2)


 Farm Payroll




ROCHESTER

ArenaBlue Cross Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 655 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$2 655 000
Year: 18$1 680 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Ben Betker 1 000 000(2)
Gustav Possler 1 000 000(0)
Raphael Lavoie 80 000(1)
Alexander Texier 80 000(1)
Michael Dipietro 80 000(1)
Jonatan Berggren 80 000(2)
Shane Pinto 80 000(1)
Gabriel Fortier 80 000(2)
Jonathan Tychonick 75 000(2)
Yegor Spiridonov 75 000(1)
Graeme Clarke 75 000(1)
Jordan Harris 75 000(2)
Stanislav Demin 75 000(2)
Xavier Bernard 75 000(2)
Nico Gross 75 000(2)
John Farinacci 75 000(1)
Stelio Mattheos 75 000(1)
Alexei Protas 75 000(1)
Jesper Vikman 75 000(2)
Timothy Gettinger 70 000(2)
Eetu Makiniemi 70 000(1)
Alexei Lipanov 70 000(1)
Filip Cederqvist 70 000(1)
Miska Kukkonen 70 000(1)


 Farm Payroll




TORONTO_M

ArenaCoca-Cola Coliseum
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 482 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 482 500
Year: 18$2 795 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Tyler Motte 1 000 000(3)
Alex Schoenborn 1 000 000(2)
Thomas Harley 90 000(1)
Vladislav Kara 85 000(1)
Akil Thomas 80 000(2)
Filip Kral 77 500(1)
Tyler Weiss 75 000(2)
Quinn Olson 75 000(1)
Yegor Sharangovich 75 000(2)
Hugh McGing 75 000(2)
Alexander Campbell 75 000(1)
Matias Maccelli 75 000(1)
Karri Aho 70 000(2)
Jacob Golden 70 000(2)
Joona Koppanen 70 000(2)
Zachary Bouthiller 70 000(2)
Colton Point 70 000(1)
Connor McClennon 70 000(2)
Cole Brady 70 000(1)
Roope Laavainen 70 000(1)
Jake Boltmann 70 000(2)
Yan Kuznetsov 70 000(2)


 Farm Payroll




MANITOBA

ArenaMTS Iceplex
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 880 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 880 000
Year: 18$2 995 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Anders Bjork 1 000 000(2)
Ryan Jones 1 000 000(2)
Philip Broberg 97 500(1)
Yaroslav Askarov 97 500(2)
Grigori Denisenko 90 000(2)
Ty Dellandrea 90 000(2)
Philip Tomasino 90 000(1)
Rodion Amirov 90 000(2)
Sami Niku 85 000(1)
Samuel Fagemo 80 000(1)
Ryan Merkley 80 000(2)
Mads Sogaard 80 000(1)
Patrik Puistola 80 000(1)
Jacob Bernard-Docker 80 000(2)
Serron Noel 80 000(2)
Theodor Niederbach 80 000(2)
Ty Smilanic 80 000(2)
Michael Spacek 77 500(2)
Allan McShane 75 000(2)
Wade Allison 75 000(2)
Jayden Struble 75 000(1)
Daniil Misyul 75 000(1)
Jake Leschyshyn 75 000(1)
Ian Mitchell 75 000(1)
Arvid Holm 72 500(1)


 Farm Payroll




SYRACUSE

ArenaWar Memorial at Oncenter
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 770 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$2 770 000
Year: 18$1 362 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Dillon Donnelly 1 000 000(0)
Victor Olofsson 1 000 000(1)
Trevor Zegras 97 500(1)
Tim Stutzle 97 500(2)
Lucas Raymond 97 500(2)
Devante Stephens 95 000(2)
Matthew Boldy 90 000(1)
Dawson Mercer 90 000(2)
Kevin Bahl 80 000(2)
Bode Wilde 80 000(2)
Jean-Luc Foudy 80 000(2)
Nils Lundkvist 80 000(2)
Lukas Cormier 80 000(2)
Andrew Nielsen 77 500(2)
Samuel Blais 77 500(2)
Adam Werner 77 500(2)
Alex Formenton 75 000(1)
Erik Portillo 75 000(1)
Daniil Gushchin 70 000(2)
Nathan Schnarr 70 000(1)
Curtis Douglas 70 000(2)
Damien Riat 70 000(2)
Dmitri Semykin 70 000(2)
Theo Rochette 70 000(2)


 Farm Payroll




CHARLOTTE

ArenaBojangles' Coliseum
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 747 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 747 500
Year: 18$2 617 500
Year: 19$2 000 000
Year: 20$0 000

 Pro Payroll

Givani Smith 1 000 000(3)
Nolan Stevens 1 000 000(3)
Sebastian Repo 95 000(1)
Braden Schneider 90 000(2)
Dillon Hamaliuk 80 000(1)
Alexander Volkov 80 000(1)
Gustav Lindstrom 80 000(1)
Aleksi Heponiemi 80 000(1)
William Villeneuve 77 500(2)
Denis Malgin 77 500(2)
Patrick Bajkov 77 500(2)
Ilya Konovalov 75 000(1)
Hunter Skinner 75 000(1)
Vladislav Yeryomenko 75 000(2)
Alec Regula 75 000(2)
Kirill Ustimenko 75 000(1)
Emil Heineman 75 000(2)
Owen Lindmark 70 000(1)
Riley Stillman 70 000(1)
Filip Larsson 70 000(2)
Santtu Kinnunen 70 000(1)
Matthew Wedman 70 000(1)
Greg Meireles 70 000(1)
Henrik Rybinski 70 000(1)
Alexei Toropchenko 70 000(1)


 Farm Payroll




CHICAGO_W

ArenaAllstate Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 670 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 670 000
Year: 18$2 670 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Josh Wesley 1 000 000(2)
Beau Starrett 1 000 000(2)
Simon Holmstrom 90 000(1)
Chase Priskie 85 000(1)
Jacob Olofsson 80 000(2)
Mattias Norlinder 80 000(1)
Martin Chromiak 80 000(2)
Steven Lorentz 77 500(1)
Noah Carroll 77 500(1)
Jesper Sellgren 77 500(1)
Kim Nousiainen 75 000(1)
Justus Annunen 75 000(2)
Logan Hutsko 75 000(2)
Mikhail Abramov 75 000(1)
Aleksi Saarela 75 000(1)
Daniel Vladar 75 000(1)
Evan Vierling 75 000(2)
Zayde Wisdom 75 000(2)
Ville Rasanen 72 500(1)
Victor Ostman 70 000(2)
Connor Corcoran 70 000(2)
Tyler Soy 70 000(2)
Blake Murray 70 000(1)
Luke Stevens 70 000(1)


 Farm Payroll




HERSHEY

ArenaGiant Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 547 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 547 500
Year: 18$2 037 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Martin Reway 1 000 000(1)
Brian Pinho 1 000 000(3)
Vladislav Firstov 80 000(1)
Emil Andrae 80 000(2)
Sam Colangelo 80 000(2)
Tyler Tullio 80 000(2)
Mathieu Joseph 77 500(2)
Sebastian Walfridsson 77 500(1)
Gabriel Fontaine 77 500(2)
Riley Stotts 75 000(2)
Michael Callahan 75 000(2)
Nick Swaney 72 500(1)
Nick Malik 72 500(2)
Amir Miftakhov 70 000(2)
Malte Setkov 70 000(1)
Garrett Pilon 70 000(2)
Ethan Haider 70 000(1)
Wyatte Wylie 70 000(2)
Eric Florchuk 70 000(2)
Martin HugoHas 70 000(1)
Liam Hawel 70 000(1)
Bogdan Trineyev 70 000(2)
Ryder Rolston 70 000(2)


 Farm Payroll




GRANDRAPID

ArenaVan Andel Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 755 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 755 000
Year: 18$1 902 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Mark Friedman 1 000 000(1)
Alex Dergachyov 1 000 000(3)
Peyton Krebs 97 500(1)
Jack Quinn 90 000(2)
Victor Brattstrom 85 000(1)
Matthew Robertson 80 000(1)
Albin Eriksson 80 000(2)
Ronald Attard 80 000(1)
Josh Brook 80 000(1)
Tyler Kleven 80 000(2)
Jack Adams 77 500(2)
Clark Bishop 77 500(1)
Linus Karlsson 75 000(2)
Calle Clang 75 000(2)
Jaromir Pytlik 75 000(2)
Cole Fraser 72 500(1)
Rhett Gardner 70 000(2)
Noah Gregor 70 000(2)
Axel Holmstrom 70 000(2)
Kaden Fulcher 70 000(2)
Casey Fitzgerald 70 000(2)
Semyon Chistyakov 70 000(1)
Elmer Soderblom 70 000(1)
Gustav Berglund 70 000(1)
Kirill Tyutyayev 70 000(1)


 Farm Payroll




SPRINGFIEL

ArenaMassMutual Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 650 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 650 000
Year: 18$902 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Felix Girard 1 000 000(1)
Cole Cassels 1 000 000(1)
Quinton Byfield 97 500(2)
Alex Newhook 90 000(1)
Eemeli Rasanen 80 000(1)
Nick Perbix 77 500(1)
Austin Poganski 77 500(2)
Ian Moore 77 500(2)
Louis Crevier 75 000(2)
Mitchell Gibson 75 000(2)
Jacob Pivonka 75 000(2)
William Lockwood 75 000(2)
Aku Raty 75 000(1)
Judd Caulfield 75 000(1)
Ian Scott 70 000(1)
Tyler Wall 70 000(2)
Adam Musil 70 000(1)
Jachym Kondelik 70 000(2)
Rory Kerins 70 000(2)
Keean Washkurak 70 000(1)
Blake Biondi 70 000(2)
Cam Crotty 70 000(1)
Noah Beck 70 000(2)
Benjamin Mirageas 70 000(1)


 Farm Payroll




MILWAUKEE

ArenaUW-Milwaukee Panther
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 677 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$2 677 500
Year: 18$2 372 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Cliff Pu 1 000 000(3)
Emil Pettersson 1 000 000(0)
Jake Neighbours 90 000(2)
Mavrik Bourque 90 000(2)
Stepan Falkovsky 85 000(2)
Joel Blomqvist 80 000(2)
Topi Niemela 80 000(2)
Connor McMichael 80 000(1)
Eamon Powell 80 000(2)
Kevin Mandolese 77 500(2)
Linus Cronholm 77 500(1)
Aaron Huglen 75 000(1)
Anton Johanneson 75 000(2)
Jan Jenik 75 000(2)
Oskar Back 75 000(2)
Seth Barton 75 000(2)
Erik W.Walterholm 72 500(1)
Ruben Rafkin 70 000(2)
Veeti Miettinen 70 000(2)
Reilly Webb 70 000(2)
Evgeni Oksentyuk 70 000(2)
Pavel Novak 70 000(2)
Daniel Ljungman 70 000(2)
Vadim Zherenko 70 000(2)


 Farm Payroll




CLEVELAND

ArenaRocket Mort. FieldHouse
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$4 832 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$4 832 500
Year: 18$3 930 000
Year: 19$3 250 000
Year: 20$1 250 000

 Pro Payroll

Lucas Carlsson 1 250 000(4)
Christoffer Ehn 1 000 000(3)
Sam Ruopp 1 000 000(3)
Yegor Chinakhov 85 000(2)
Tyler Madden 80 000(2)
Nikita Popugaev 80 000(1)
Keith Petruzzelli 80 000(1)
Miro Karjalainen 77 500(1)
Dmitri Voronkov 77 500(1)
Marc DelGaizo 77 500(1)
Luke Henman 75 000(2)
Henry Thrun 75 000(1)
Joel Hofer 75 000(2)
Cade Webber 75 000(1)
Jacob Ragnarsson 75 000(2)
Adam Beckman 75 000(1)
Ryan O'Reilly 75 000(2)
Tristen Robins 75 000(2)
Matej Blumel 75 000(1)
Jordan Sambrook 70 000(2)
Matthew Gleason 70 000(2)
Tyler Angle 70 000(1)
Kole Sherwood 70 000(1)
Santeri Virtanen 70 000(1)


 Farm Payroll




ROCKFORD

ArenaBMO Harris Bank Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 740 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$2 740 000
Year: 18$2 075 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Justin Sefton 1 000 000(0)
Dominik Kubalik 1 000 000(3)
Pius Suter 95 000(2)
Kevin Lankinen 95 000(2)
Andrei Altybarmakyan 80 000(1)
Calen Addison 80 000(2)
Antoine Waked 77 500(2)
Ryan Shea 77 500(2)
Matt Villalta 75 000(1)
Colby Ambrosio 75 000(2)
Matthew Stienburg 75 000(1)
Philipp Kurashev 75 000(2)
Adam Fox 75 000(2)
Matt Filipe 75 000(2)
Lukas Parik 75 000(1)
Tyce Thompson 75 000(1)
Kasper Kotkansalo 75 000(1)
Vladimir Bobylev 70 000(2)
Zach Gallant 70 000(1)
Beck Malenstyn 70 000(2)
Matthew Cairns 70 000(2)
Antonio Stranges 70 000(2)
Mason Langenbrunner 70 000(2)
MacKenzie Entwistle 70 000(1)
Leon Gawanke 70 000(1)


 Farm Payroll




COLORADO_E

ArenaBudweiser Events Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 660 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$2 660 000
Year: 18$855 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Jimmy Lodge 1 000 000(0)
Conor Garland 1 000 000(1)
Josh Norris 90 000(1)
John Beecher 90 000(1)
Spencer Knight 90 000(1)
Samuel Poulin 90 000(1)
Jacob Perreault 90 000(2)
Ryan Johnson 80 000(1)
Martin Fehervary 80 000(2)
Benoit-Olivier Groulx 80 000(2)
Helge Grans 80 000(2)
Daniil Zhuravlyov 77 500(2)
Markus Phillips 77 500(2)
Evan Barratt 75 000(1)
Joseph Anderson 75 000(2)
Ryder Donovan 75 000(1)
Zachary Jones 75 000(1)
Fredrik Karlstrom 75 000(2)
Axel Andersson 75 000(2)
Daemon Hunt 75 000(2)
Arturs Silovs 70 000(1)
Trent Miner 70 000(1)
Brett Murray 70 000(2)


 Farm Payroll




ABBOTSFORD

ArenaAbbotsford E.S. Centre
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 830 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 830 000
Year: 18$3 175 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Joonas Lyytinen 1 000 000(2)
Anton Cederholm 1 000 000(3)
Jake Kielly 95 000(2)
Ryan Suzuki 90 000(1)
Joseph Veleno 90 000(2)
Jakob Pelletier 90 000(1)
Jared McIsaac 90 000(2)
Mitch Eliot 85 000(2)
Erik Foley 85 000(1)
Jalen Chatfield 85 000(1)
Kaedan Korczak 80 000(1)
Ozzy Wiesblatt 80 000(2)
Thomas Bordeleau 80 000(2)
Brett Berard 80 000(2)
Carson Focht 77 500(1)
Lukas Dostal 75 000(2)
Ethan Keppen 75 000(1)
Jacob Truscott 75 000(2)
Pavel Gogolev 75 000(2)
Matt Brassard 72 500(1)
Kasper Puutio 70 000(2)
Mikael Hakkarainen 70 000(2)
Mathias From 70 000(2)
Reid Valade 70 000(2)
Jan Bednar 70 000(2)


 Farm Payroll




STOCKTON

ArenaStockton Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 812 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 812 500
Year: 18$2 952 500
Year: 19$2 000 000
Year: 20$0 000

 Pro Payroll

Scott Perunovich 1 000 000(3)
Ryan Graves 1 000 000(3)
Brandon Fortunato 95 000(2)
Jay O'Brien 90 000(2)
Rasmus Sandin 90 000(2)
Shane Bowers 90 000(1)
Victor Soderstrom 90 000(1)
Jeremy Davies 85 000(1)
Nils Hoglander 80 000(1)
Kasper Simontaival 80 000(2)
Dmitry Zavgorodniy 77 500(2)
Brendan Warren 77 500(2)
Kirill Kaprizov 77 500(1)
Jack Gorniak 77 500(2)
Nathan Smith 75 000(2)
Nicolas Roy 75 000(1)
Roman Durny 75 000(2)
Anton Karlsson 75 000(2)
Nick Henry 75 000(1)
Felix Sandstrom 75 000(1)
Brendan De Jong 72 500(1)
Dustin Wolf 70 000(2)
Nathan Noel 70 000(2)
Chaz Reddekopp 70 000(1)
Emil Bemstrom 70 000(1)


 Farm Payroll




BAKERSFIEL

ArenaMechanics Bank Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 707 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$2 707 500
Year: 18$700 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Patrick Russell 1 000 000(1)
Cole Caufield 97 500(1)
Anton Lundell 90 000(2)
Adam Ginning 80 000(2)
Drew Helleson 80 000(1)
Antti Tuomisto 80 000(1)
Olof Lindbom 80 000(2)
Jake Wise 80 000(2)
Adam Ruzicka 80 000(1)
Maxime Comtois 80 000(1)
Jimmy Huntington 77 500(1)
Aapeli Rasanen 77 500(1)
Karl Henriksson 75 000(1)
Hunter Jones 75 000(1)
Michael Vukojevic 75 000(1)
Ty Emberson 75 000(2)
Sampo Ranta 75 000(2)
Riley Sutter 75 000(2)
Samuel Hlavaj 75 000(2)
Jack Rathbone 70 000(1)
Peter Diliberatore 70 000(1)
Bokondji Imama 70 000(1)
Otto Koivula 70 000(2)


 Farm Payroll




IOWA

ArenaWells Fargo Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 745 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 745 000
Year: 18$2 930 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Adam Gilmour 1 000 000(2)
Noah Rod 1 000 000(3)
Pontus Sjalin 85 000(2)
Jack Sadek 85 000(2)
Filip Lindberg 85 000(2)
Kody Clark 80 000(2)
Colten Ellis 80 000(1)
Alex Vlasic 80 000(1)
Alex Laferriere 80 000(2)
Bulat Shafigullin 75 000(2)
Rem Pitlick 75 000(2)
Alexander Khovanov 75 000(2)
Morgan Geekie 75 000(1)
Ivan Lodnia 75 000(1)
Kristoffer Gunnarsson 75 000(1)
Nicholas Robertson 75 000(1)
Carter Berger 75 000(1)
Alex Cotton 75 000(2)
Brandon Coe 75 000(2)
Simon Johansson 70 000(2)
Eemil Viro 70 000(2)
Olle Eriksson Ek 70 000(1)
Matvei Guskov 70 000(1)
Marshall Warren 70 000(1)
Nikita Nesterenko 70 000(1)


 Farm Payroll




ONTARIO

ArenaCitizens Business Bank Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 755 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 755 000
Year: 18$1 185 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Reece Willcox 1 000 000(1)
Vince Hinostroza 1 000 000(1)
Moritz Seider 97 500(1)
Marco Rossi 97 500(2)
Austin Strand 95 000(2)
Rasmus Kupari 90 000(2)
Jeremie Poirier 90 000(2)
Cam York 90 000(1)
Antoine Morand 80 000(1)
Alex Barre-Boulet 77 500(2)
Konstantin Volkov 77 500(2)
Luke Opilka 77 500(2)
Mikhail Vorobyov 77 500(2)
Hardy-Haman Aktell 77 500(2)
Graham Knott 77 500(1)
Linus Olund 75 000(1)
Grant Mismash 75 000(1)
Connor Ingram 75 000(2)
Blake Speers 75 000(1)
Philip Nyberg 70 000(2)
Ross Colton 70 000(2)
Jacob Moverare 70 000(2)
Linus Lindstrom 70 000(2)
William Provost 70 000(2)


 Farm Payroll




SAN_JOSE

ArenaSAP Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 687 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 687 500
Year: 18$1 610 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Rouke Chartier 1 000 000(1)
Carl Neill 1 000 000(2)
Andrew Shortridge 95 000(1)
Noel Gunler 90 000(2)
Nikolai Knyzhov 85 000(1)
Nathan Legare 80 000(1)
Nikita Alexandrov 80 000(1)
Jacob McGrew 77 500(1)
Mark Shoemaker 77 500(1)
Brandon Saigeon 75 000(2)
Jesper Eliasson 75 000(2)
Michal Teply 75 000(1)
Alex Beaucage 75 000(1)
Reilly Walsh 75 000(1)
Samuel Bolduc 75 000(1)
Blake McLaughlin 75 000(2)
Roby Jarventie 75 000(2)
Akira Schmid 75 000(2)
Dmitri Rashevsky 75 000(2)
Noel Hoefenmayer 72 500(1)
David Farrance 70 000(1)
Jonathan Dugan 70 000(1)
Timur Ibragimov 70 000(1)
Xavier Simoneau 70 000(2)


 Farm Payroll




SAN_DIEGO

ArenaPechanga Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 700 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 700 000
Year: 18$1 045 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Mike McKee 1 000 000(1)
Connor Brown 1 000 000(1)
Garrett Metcalf 95 000(2)
Jacob Peterson 85 000(2)
Cale Fleury 80 000(1)
Mattias Elfstrom 77 500(2)
Kristian Oldham 77 500(2)
Jonas Johansson 75 000(2)
Layton Ahac 75 000(1)
Martin Pospisil 75 000(2)
Mason Millman 75 000(1)
Arseni Gritsyuk 75 000(1)
Oleg Sosunov 70 000(2)
Ethan Edwards 70 000(2)
Maksim Sushko 70 000(1)
Elliot Ekmark 70 000(2)
Alex Dostie 70 000(2)
Jackson Perbix 70 000(2)
Maxim Groshev 70 000(2)
Toni Utunen 70 000(2)
Brady Gilmour 70 000(2)
Nicholas Porco 70 000(1)
Cole Guttman 70 000(1)
Samuel Walker 70 000(1)
Tim Berni 70 000(1)


 Farm Payroll




TEXAS

ArenaHEB Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 812 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 812 500
Year: 18$1 345 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Branden Troock 1 000 000(1)
William Lagesson 1 000 000(1)
Joel Kivitanta 95 000(2)
Ryan O'Rourke 90 000(2)
Tye Felhaber 85 000(2)
Josh Wilkins 85 000(1)
Filip Hallander 80 000(2)
Jett Woo 80 000(2)
Olivier Rodrigue 80 000(2)
Brayden Tracey 80 000(1)
Luke Evangelista 80 000(2)
Tyson Foerster 80 000(2)
Joni Jurmo 80 000(2)
Erik Cernak 77 500(1)
Tarmo Reunanen 77 500(2)
Pavel Tyutnev 77 500(2)
David Gustafsson 75 000(2)
Nicholas Abruzzese 75 000(1)
Marcus Karlberg 75 000(2)
Albert Johansson 75 000(1)
Kirill Slepets 75 000(1)
Donovan Sebrango 75 000(2)
Connor Bunnaman 75 000(2)
Ty Taylor 70 000(2)
Nicholas Caamano 70 000(2)


 Farm Payroll




TUCSON

ArenaTucson Convention Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 722 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$2 722 500
Year: 18$2 130 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Joshua Brown 1 000 000(0)
Adam Halewka 1 000 000(2)
Jake Sanderson 97 500(2)
Jalen Smereck 95 000(2)
Patrick Kudla 95 000(2)
Connor Zary 90 000(2)
Marcus Davidsson 80 000(1)
Ostap Safin 80 000(1)
Marat Khusnutdinov 80 000(2)
Dylan Holloway 80 000(2)
Jens Looke 77 500(2)
Jonne Tammela 77 500(2)
Braydon Burke 77 500(2)
Maksim Zhukov 75 000(1)
Scott Walford 75 000(1)
Dylan Peterson 75 000(2)
Jack Finley 75 000(2)
Tyler Steenbergen 72 500(1)
David Tendeck 70 000(1)
Dennis Busby 70 000(1)
Anthony Romano 70 000(1)
Brock Faber 70 000(2)
Jared Fiegl 70 000(2)
Mikhail Maltsev 70 000(2)


 Farm Payroll




L.VALLEY

ArenaPPL Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 790 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$3 790 000
Year: 18$3 010 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Daniel Bernhardt 1 000 000(3)
Julius Nattinen 1 000 000(2)
Vasily Podkolzin 90 000(1)
J-J Peterka 90 000(2)
Lassi Thompson 90 000(1)
Ty Smith 90 000(2)
Niclas Almari 85 000(2)
Ruslan Iskhakov 80 000(2)
Drew Commesso 80 000(2)
Joni Tuulola 77 500(1)
Glenn Gawdin 77 500(1)
Domenick Fensore 75 000(1)
Lenni Killinen 75 000(2)
Samuel Sjolund 75 000(1)
Maxim Cajkovic 75 000(1)
Alexander Daryin 75 000(1)
Ivan Prosvetov 75 000(2)
Nikita Okhotyuk 75 000(1)
Devon Levi 75 000(2)
Gunnarwolfe Fontaine 75 000(2)
Ryan Francis 75 000(2)
John Ludvig 70 000(1)
Thimo Nickl 70 000(2)
Bear Hughes 70 000(2)
Robert Calisti 70 000(2)


 Farm Payroll




HENDERSON

ArenaOrleans Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$4 927 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$4 927 500
Year: 18$3 462 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Josh Anderson 1 250 000(2)
Danick Martel 1 000 000(3)
Jake Dotchin 1 000 000(1)
Cole Perfetti 97 500(2)
Jamie Drysdale 97 500(2)
Zach Whitecloud 95 000(2)
Pyotr Kochetkov 90 000(1)
Jan Mysak 90 000(2)
Jamieson Rees 80 000(1)
Yegor Afanasyev 80 000(1)
Connor Dewar 80 000(2)
Carter Savoie 80 000(2)
Filip Johansson 80 000(2)
Troy Terry 77 500(2)
Alexander Romanov 75 000(2)
Filip Westerlund 75 000(1)
Jakub Lauko 75 000(2)
Ivan Morozov 75 000(2)
Nico Daws 75 000(2)
Carson Bantle 75 000(2)
Riley Damiani 70 000(2)
Dylan Coghlan 70 000(1)
Chris Paquette 70 000(2)
Jordan Kooy 70 000(1)


 Farm Payroll




PALMSPRING

ArenaCoachella Valley Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$0 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$0 000
Year: 18$0 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll



 Farm Payroll