Financial Report

(As of mardi, août 2 2022)

UTICA

ArenaAdirondack Bank Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$9 573 604
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 847 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$45 701
Projected Expenses$3 747 500
Projected Balance$5 826 104

Salary Commitment

Year: 17$2 847 500
Year: 18$2 235 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Ryan Rehill 1 000 000(2)
Cole Sillinger 97 500(2)
Jesper Bratt 95 000(2)
Ridly Greig 90 000(1)
Cameron Hillis 80 000(1)
Prokhor Poltapov 80 000(2)
Juuso Maenpaa 77 500(1)
Colby Sissons 77 500(2)
Semyon Arguchintsev 75 000(1)
Zach Fisher 75 000(2)
Simon Lundmark 75 000(2)
Joshua Bloom 75 000(2)
Hugo Hanefelt 75 000(2)
Samuel Ersson 75 000(1)
Cole Schwindt 75 000(2)
Mikko Kokkonen 75 000(2)
Jayden Struble 75 000(2)
Maxwell Crozier 75 000(2)
Maksim Berezkin 75 000(1)
Patrick Harper 72 500(2)
Topias Vilen 72 500(2)
Marian Studenic 70 000(2)
Johan Sodergran 70 000(1)
Luke Tuch 70 000(1)
Case McCarthy 70 000(2)


 Farm Payroll




HARTFORD

ArenaXL Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 498 823
Home Games Remaining41
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$800 000
Games Remaining82
Total Game Expenses$55 915
Projected Expenses$4 585 000
Projected Balance$1 913 823

Salary Commitment

Year: 17$3 785 000
Year: 18$2 182 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Robin Kovacs 1 000 000(1)
Jacob Bryson 1 000 000(3)
Adam Huska 95 000(2)
Chase Stillman 90 000(2)
Shai Buium 90 000(2)
Arthur Kaliyev 80 000(2)
Jackson LaCombe 80 000(2)
Nolan Foote 80 000(2)
Francesco Pinelli 80 000(2)
Oliver Kapanen 80 000(2)
William Wallinder 80 000(1)
Zion Nybeck 80 000(1)
Remi Poirier 77 500(1)
Jack Studnicka 75 000(2)
Samuel Houde 75 000(1)
Vladislav Kolyachonok 75 000(2)
Mark Kastelic 75 000(2)
Jack McBain 75 000(1)
Will Cuylle 75 000(1)
Hugo Ollas 72 500(2)
Jackson Blake 70 000(2)
Oskari Laaksonen 70 000(2)
Lukas Elvenes 70 000(2)
Christoffer Sedoff 70 000(1)
Elliot Desnoyers 70 000(1)


 Farm Payroll




BRIDGEPORT

ArenaWebster Bank Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$8 203 967
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 725 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$55 183
Projected Expenses$4 525 000
Projected Balance$3 678 967

Salary Commitment

Year: 17$2 725 000
Year: 18$1 835 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

William Lagesson 1 000 000(0)
Andrew Nielsen 1 000 000(3)
Lucas Raymond 97 500(1)
Owen Power 97 500(2)
William Eklund 97 500(2)
Garrett Metcalf 95 000(1)
Cole Koepke 95 000(2)
Collin Adams 95 000(2)
Jan Mysak 90 000(1)
Ryan O'Rourke 90 000(1)
Seth Jarvis 90 000(1)
Jamieson Rees 80 000(2)
Tarmo Reunanen 77 500(1)
Frederik Dichow 75 000(2)
Nicholas Abruzzese 75 000(2)
Max Gildon 75 000(2)
Petr Kvaca 75 000(2)
Jeremy Groleau 70 000(2)
Arvid Henrikson 70 000(1)
Axel Jonsson-Fjallby 70 000(1)
Chase Pearson 70 000(1)
Vladimir Bobylev 70 000(1)
Nathan Ouellet 70 000(1)


 Farm Payroll




WILKESBARE

ArenaMohegan Sun Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$8 251 042
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 890 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$43 780
Projected Expenses$3 590 000
Projected Balance$4 661 042

Salary Commitment

Year: 17$2 890 000
Year: 18$2 025 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

John Marino 1 000 000(3)
Alexander Holtz 97 500(1)
Drew O'Connor 95 000(2)
Ville Heinola 90 000(2)
Kaiden Guhle 90 000(1)
Jesper Wallstedt 90 000(2)
Chaz Lucius 90 000(2)
Lukas Reichel 90 000(1)
Roni Hirvonen 80 000(1)
Alex D'Orio 77 500(1)
Magnus Chrona 75 000(1)
Viktor Lodin 75 000(2)
Kale Howarth 75 000(2)
Tyson Hinds 75 000(2)
Samu Salminen 75 000(2)
Artemi Knyazev 75 000(2)
Jordan Spence 75 000(2)
Shakir Mukhamadullin 75 000(1)
Jonas Rondbjerg 70 000(2)
Mitchell Mattson 70 000(1)
Beck Malenstyn 70 000(1)
Tanner Kaspick 70 000(1)
Dylan Duke 70 000(2)
Sean Tschigerl 70 000(2)
Vasily Ponomarev 70 000(1)


 Farm Payroll




PROVIDENCE

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


Income

Current Funds$6 620 411
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 720 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$53 902
Projected Expenses$4 420 000
Projected Balance$2 200 411

Salary Commitment

Year: 17$2 720 000
Year: 18$1 327 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Linus Arnesson 1 000 000(0)
Adam Halewka 1 000 000(1)
Oskar Steen 95 000(2)
Jack Becker 95 000(2)
Tobias Bjornfot 90 000(2)
Sebastian Cossa 90 000(2)
Hendrix Lapierre 90 000(1)
Brady Lyle 85 000(2)
Alexander Kisakov 80 000(2)
Lukas Cormier 80 000(1)
Matthew Knies 80 000(2)
Mason Lohrei 77 500(1)
Cooper Moore 75 000(2)
Jonathan Ang 75 000(1)
Stelio Mattheos 75 000(2)
Tomas Vomacka 72 500(2)
Nick Campoli 70 000(2)
Lucas Feuk 70 000(2)
Josh Nodler 70 000(2)
Dustyn McFaul 70 000(2)
Jake Schmaltz 70 000(2)
Pavel Shen 70 000(2)
Matias Mantykivi 70 000(2)
Will Cranley 70 000(1)


 Farm Payroll




BELLEVILLE

ArenaCAA Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 562 539
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 680 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$54 634
Projected Expenses$4 480 000
Projected Balance$2 082 539

Salary Commitment

Year: 17$2 750 000
Year: 18$1 025 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Jeff Taylor 1 000 000(1)
Cameron Darcy 1 000 000(0)
Drake Batherson 95 000(2)
Hunter Shepard 95 000(2)
Brennan Othmann 90 000(2)
Antoine Morand 80 000(2)
Dmitry Zavgorodniy 77 500(1)
Filip Ahl 77 500(1)
Maxence Guenette 77 500(2)
Niklas Nordgren 75 000(1)
Grant Mismash 75 000(2)
Josh Lopina 75 000(2)
Trevor Janicke 75 000(2)
Isaiah Saville 75 000(2)
Gianni Fairbrother 75 000(2)
Samuel Johanneson 75 000(1)
Chandler Romeo 72 500(2)
Evan Cormier 70 000(1)
Angus Crookshank 70 000(1)
Vojtech Budik 70 000(1)
Matej Pekar 70 000(1)
Joaquim Lemay 70 000(2)
Anthony Romano 70 000(2)
Joonas Oden 70 000(1)
Philippe Lapointe 70 000(1)


 Farm Payroll




LAVAL

ArenaPlace Bell
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 574 322
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 645 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$54 207
Projected Expenses$4 445 000
Projected Balance$2 129 322

Salary Commitment

Year: 17$3 645 000
Year: 18$880 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Patrick Holway 1 000 000(1)
Cooper Marody 1 000 000(1)
Otto Leskinen 95 000(1)
Arsen Khisamutdinov 95 000(2)
Nolan Allan 90 000(2)
Brendan Brisson 90 000(1)
Cayden Primeau 85 000(2)
Pavel Dorofeyev 80 000(2)
Robert Mastrosimone 80 000(2)
Jakub Dobes 77 500(2)
Arber Xhekaj 77 500(2)
Ethan Phillips 75 000(2)
Ilya Nikolayev 75 000(2)
Oliver Johansson 75 000(2)
Aidan Dudas 75 000(1)
Jonathan Gruden 75 000(1)
Wyatt Kaiser 75 000(1)
Michael Benning 75 000(1)
Daniil Pylenkov 70 000(2)
Riley Damiani 70 000(1)
Jacob Golden 70 000(1)
Trevor Kuntar 70 000(1)
Ethan Cardwell 70 000(1)


 Farm Payroll




ROCHESTER

ArenaBlue Cross Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 578 036
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 730 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$55 244
Projected Expenses$4 530 000
Projected Balance$3 048 036

Salary Commitment

Year: 17$3 805 000
Year: 18$2 120 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Ben Betker 1 000 000(1)
Troy Terry 1 000 000(3)
Vasily Glotov 95 000(2)
Linus Weissbach 95 000(2)
Ben Gleason 95 000(2)
Xavier Bourgault 90 000(2)
Victor Brattstrom 85 000(2)
Kirill Marchenko 80 000(1)
Benjamin Roger 80 000(2)
Shane Pinto 80 000(2)
Carter Savoie 80 000(1)
Luke Evangelista 80 000(1)
Jonathan Tychonick 75 000(1)
Graeme Clarke 75 000(2)
Jordan Harris 75 000(1)
Stanislav Demin 75 000(1)
Nico Gross 75 000(1)
Alexei Protas 75 000(2)
Jesper Vikman 75 000(1)
Timothy Gettinger 70 000(1)
Conner Roulette 70 000(2)
Isaac Belliveau 70 000(2)
Eetu Makiniemi 70 000(2)
Alexei Lipanov 70 000(2)
Filip Cederqvist 70 000(2)


 Farm Payroll




TORONTO_M

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


Income

Current Funds$6 196 131
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 742 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 500 000
Games Remaining82
Total Game Expenses$63 933
Projected Expenses$5 242 500
Projected Balance$953 631

Salary Commitment

Year: 17$2 742 500
Year: 18$1 927 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Tyler Motte 1 000 000(2)
Connor Brown 1 000 000(0)
Corson Ceulemans 90 000(2)
Oskar Olausson 90 000(2)
Jean-Luc Foudy 80 000(1)
Joni Jurmo 80 000(1)
Simon Robertsson 80 000(2)
Sasha Pastujov 80 000(2)
Tyson Foerster 80 000(1)
Filip Kral 77 500(2)
Tyler Weiss 75 000(1)
Quinn Olson 75 000(2)
Anton Johanneson 75 000(1)
Hugh McGing 75 000(1)
Alexander Campbell 75 000(2)
Matias Maccelli 75 000(2)
Vyacheslav Peksa 72 500(2)
Ty Voit 72 500(2)
Karri Aho 70 000(1)
Zachary Bouthiller 70 000(1)
Connor McClennon 70 000(1)
Cole Brady 70 000(2)
Jake Boltmann 70 000(1)
Roman Schmidt 70 000(2)
Evgeni Oksentyuk 70 000(1)


 Farm Payroll




MANITOBA

ArenaMTS Iceplex
Capacity5 000
Ticket Price$30,00


Income

Current Funds$9 766 276
Home Games Remaining41
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$800 000
Games Remaining82
Total Game Expenses$54 726
Projected Expenses$4 487 500
Projected Balance$5 278 776

Salary Commitment

Year: 17$3 767 500
Year: 18$2 185 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Anders Bjork 1 000 000(1)
Sami Niku 1 000 000(3)
Yaroslav Askarov 97 500(1)
Thomas Harley 90 000(2)
Philip Tomasino 90 000(2)
Rodion Amirov 90 000(1)
Samuel Fagemo 80 000(2)
Mattias Norlinder 80 000(2)
Aleksi Heimosalmi 80 000(2)
Danila Klimovich 80 000(2)
Filip Hallander 80 000(1)
Zack Ostapchuk 80 000(2)
Sean Farrell 80 000(1)
Mads Sogaard 80 000(2)
Patrik Puistola 80 000(2)
Theodor Niederbach 80 000(1)
Ty Smilanic 80 000(1)
Daniel Torgersson 77 500(2)
Allan McShane 75 000(1)
Daniil Misyul 75 000(2)
Jake Leschyshyn 75 000(2)
Jocktan Chainey 72 500(2)
Tyrel Bauer 72 500(2)
Arvid Holm 72 500(2)


 Farm Payroll




SYRACUSE

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


Income

Current Funds$7 227 447
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 705 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$53 720
Projected Expenses$4 405 000
Projected Balance$2 822 447

Salary Commitment

Year: 17$3 780 000
Year: 18$2 957 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Devante Stephens 1 000 000(3)
Martins Dzierkals 1 000 000(2)
Brandt Clarke 97 500(2)
Brandon Hagel 95 000(2)
Carson Lambos 90 000(2)
Alex Newhook 90 000(2)
Dawson Mercer 90 000(1)
Justin Sourdif 80 000(1)
Kasper Simontaival 80 000(1)
Pavel Tyutnev 77 500(1)
Akira Schmid 75 000(1)
Sean Behrens 75 000(2)
Tristan Lennox 75 000(2)
Erik Portillo 75 000(2)
Guillaume Richard 75 000(2)
Kirill Slepets 75 000(2)
Eemil Viro 70 000(1)
Roman Bychkov 70 000(2)
Daniil Gushchin 70 000(1)
Nathan Schnarr 70 000(2)
Brandon Kruse 70 000(1)
Curtis Douglas 70 000(1)
Dmitri Semykin 70 000(1)
Manix Landry 70 000(2)
Theo Rochette 70 000(1)


 Farm Payroll




CHARLOTTE

ArenaBojangles' Coliseum
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 554 886
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 720 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$55 122
Projected Expenses$4 520 000
Projected Balance$2 034 886

Salary Commitment

Year: 17$3 720 000
Year: 18$3 182 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Givani Smith 1 000 000(2)
Nolan Stevens 1 000 000(2)
Mason McTavish 97 500(2)
Braden Schneider 90 000(1)
Jake Christiansen 85 000(2)
William Villeneuve 77 500(1)
Denis Malgin 77 500(1)
Patrick Bajkov 77 500(1)
Ryder Korczak 75 000(2)
Hunter Skinner 75 000(2)
Vladislav Yeryomenko 75 000(1)
Jakub Brabenec 75 000(2)
Kirill Ustimenko 75 000(2)
Owen Lindmark 70 000(2)
Dmitri Kuzmin 70 000(2)
Jake Chiasson 70 000(2)
Aku Koskenvuo 70 000(2)
Riley Stillman 70 000(2)
Filip Larsson 70 000(1)
Santtu Kinnunen 70 000(2)
Matthew Wedman 70 000(2)
Greg Meireles 70 000(2)
Henrik Rybinski 70 000(2)
Mateusz Szurowski 70 000(1)
Alexei Toropchenko 70 000(2)


 Farm Payroll




CHICAGO_W

ArenaAllstate Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$10 122 865
Home Games Remaining41
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$700 000
Games Remaining82
Total Game Expenses$54 238
Projected Expenses$4 447 500
Projected Balance$5 675 365

Salary Commitment

Year: 17$3 747 500
Year: 18$1 152 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Josh Wesley 1 000 000(1)
Beau Starrett 1 000 000(1)
Simon Holmstrom 90 000(2)
Alexander Nikishin 85 000(2)
Tristan Broz 80 000(2)
Riley Kidney 80 000(2)
Martin Chromiak 80 000(1)
Tuukka Tieksola 77 500(2)
Noah Carroll 77 500(2)
Jesper Sellgren 77 500(2)
Alec Regula 75 000(1)
James Malatesta 75 000(2)
Kim Nousiainen 75 000(2)
Justus Annunen 75 000(1)
Mikhail Abramov 75 000(2)
Daniel Vladar 75 000(2)
Gunnarwolfe Fontaine 75 000(1)
Emil Heineman 75 000(1)
Evan Vierling 75 000(1)
Joel Nystrom 72 500(2)
Ville Rasanen 72 500(2)
Victor Ostman 70 000(1)
Carson Latimer 70 000(2)
Tyler Soy 70 000(1)
Luke Stevens 70 000(2)


 Farm Payroll




HERSHEY

ArenaGiant Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 448 942
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 705 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$54 939
Projected Expenses$4 505 000
Projected Balance$2 943 942

Salary Commitment

Year: 17$2 705 000
Year: 18$1 745 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Martin Reway 1 000 000(0)
Brian Pinho 1 000 000(2)
Logan Mailloux 90 000(2)
Vladislav Firstov 80 000(2)
Emil Andrae 80 000(1)
Sam Colangelo 80 000(1)
Tyler Tullio 80 000(1)
Sebastian Walfridsson 77 500(2)
Gabriel Fontaine 77 500(1)
Riley Stotts 75 000(1)
Michael Callahan 75 000(1)
Dmitri Samorukov 75 000(2)
Nick Swaney 72 500(2)
Nick Malik 72 500(1)
Amir Miftakhov 70 000(1)
Malte Setkov 70 000(2)
Garrett Pilon 70 000(1)
Ethan Haider 70 000(2)
Emil Bemstrom 70 000(2)
Wyatte Wylie 70 000(1)
Eric Florchuk 70 000(1)
Martin HugoHas 70 000(2)
Liam Hawel 70 000(2)
Bogdan Trineyev 70 000(1)
Ryder Rolston 70 000(1)


 Farm Payroll




GRANDRAPID

ArenaVan Andel Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 597 075
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 575 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$52 134
Projected Expenses$4 275 000
Projected Balance$2 322 075

Salary Commitment

Year: 17$2 652 500
Year: 18$2 040 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Mark Friedman 1 000 000(0)
Alex Dergachyov 1 000 000(2)
Luke Hughes 97 500(2)
Jack Quinn 90 000(1)
Aatu Raty 80 000(2)
Tyler Kleven 80 000(1)
Jack Adams 77 500(1)
Alex Beaucage 75 000(2)
Jack Peart 75 000(2)
Linus Karlsson 75 000(1)
Carter Mazur 75 000(2)
Calle Clang 75 000(1)
Jaromir Pytlik 75 000(1)
Red Savage 72 500(2)
Liam Dower Nilsson 72 500(2)
Cole Fraser 72 500(2)
Noah Gregor 70 000(1)
William Trudeau 70 000(2)
Kalle Vaisanen 70 000(2)
Kaden Fulcher 70 000(1)
Semyon Chistyakov 70 000(2)
Elmer Soderblom 70 000(2)
Gustav Berglund 70 000(2)
Kirill Tyutyayev 70 000(2)


 Farm Payroll




SPRINGFIEL

ArenaMassMutual Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 657 682
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 522 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$53 933
Projected Expenses$4 422 500
Projected Balance$2 235 182

Salary Commitment

Year: 17$1 667 500
Year: 18$1 085 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Felix Girard 1 000 000(0)
Cole Cassels 1 000 000(0)
Zachary Bolduc 97 500(2)
Zach Dean 90 000(2)
Zachary L'Heureux 90 000(2)
Daniil Chayka 80 000(2)
Nick Perbix 77 500(2)
Ian Moore 77 500(1)
Louis Crevier 75 000(1)
Mitchell Gibson 75 000(1)
Olivier Nadeau 75 000(2)
Alexander Romanov 75 000(1)
Cole Huckins 75 000(2)
Aku Raty 75 000(2)
Judd Caulfield 75 000(2)
Tyler Wall 70 000(1)
Adam Musil 70 000(2)
Rory Kerins 70 000(1)
Talyn Boyko 70 000(2)
Keean Washkurak 70 000(2)
Blake Biondi 70 000(1)
Cam Crotty 70 000(2)
Noah Beck 70 000(1)
Benjamin Mirageas 70 000(2)


 Farm Payroll




MILWAUKEE

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


Income

Current Funds$7 500 931
Home Games Remaining41
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$600 000
Games Remaining82
Total Game Expenses$52 713
Projected Expenses$4 322 500
Projected Balance$3 178 431

Salary Commitment

Year: 17$3 817 500
Year: 18$2 962 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Cliff Pu 1 000 000(2)
Stepan Falkovsky 1 000 000(3)
Matthew Coronato 97 500(2)
Devin Cooley 95 000(2)
Tanner Jeannot 95 000(2)
Justin Barron 90 000(1)
Mavrik Bourque 90 000(1)
Joel Blomqvist 80 000(1)
Topi Niemela 80 000(1)
Connor McMichael 80 000(2)
Eamon Powell 80 000(1)
Ryker Evans 80 000(2)
Samu Tuomaala 80 000(2)
Ryan Francis 75 000(1)
Samuel Bolduc 75 000(2)
Jan Jenik 75 000(1)
Matt Villalta 75 000(2)
Oskar Back 75 000(1)
Jayden Grubbe 75 000(2)
David Farrance 70 000(2)
Ruben Rafkin 70 000(1)
Stiven Sardaryan 70 000(2)
Veeti Miettinen 70 000(1)
Pavel Novak 70 000(1)
Aidan Hreschuk 70 000(2)


 Farm Payroll




CLEVELAND

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


Income

Current Funds$7 748 857
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 782 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$58 323
Projected Expenses$4 782 500
Projected Balance$2 966 357

Salary Commitment

Year: 17$3 782 500
Year: 18$3 110 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Ryan Graves 1 000 000(2)
Sam Ruopp 1 000 000(2)
Alexander True 95 000(2)
Josh Dunne 95 000(2)
Albin Eriksson 80 000(1)
Tyler Madden 80 000(1)
Josh Doan 80 000(2)
Evan Nause 80 000(2)
Albin Grewe 80 000(2)
Dmitri Voronkov 77 500(2)
Kristian Oldham 77 500(1)
Marc DelGaizo 77 500(2)
Mikael Pyyhtia 77 500(2)
Samuel Knazko 77 500(2)
Carson Bantle 75 000(1)
Luke Henman 75 000(1)
Henry Thrun 75 000(2)
Joel Hofer 75 000(1)
Cade Webber 75 000(2)
Jakub Malek 75 000(2)
Matej Blumel 75 000(2)
Jordan Sambrook 70 000(1)
Matthew Gleason 70 000(1)
Connor Corcoran 70 000(1)
Santeri Virtanen 70 000(2)


 Farm Payroll




ROCKFORD

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


Income

Current Funds$8 032 197
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 610 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$100 000
Games Remaining82
Total Game Expenses$33 049
Projected Expenses$2 710 000
Projected Balance$5 322 197

Salary Commitment

Year: 17$2 610 000
Year: 18$2 245 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Pius Suter 1 000 000(3)
Isacc Ratcliffe 90 000(2)
Andrei Altybarmakyan 80 000(2)
Calen Addison 80 000(1)
Joshua Roy 75 000(2)
Colby Ambrosio 75 000(1)
Matthew Stienburg 75 000(2)
Lukas Parik 75 000(2)
Tyce Thompson 75 000(2)
Kasper Kotkansalo 75 000(2)
Cameron Berg 70 000(2)
Zach Gallant 70 000(2)
Vadim Zherenko 70 000(1)
Robert Orr 70 000(2)
Brody Lamb 70 000(2)
Ethan Del Mastro 70 000(2)
Jack Matier 70 000(2)
Victor Stjernborg 70 000(2)
Nikola Makarov 70 000(2)
Antonio Stranges 70 000(1)
Mason Langenbrunner 70 000(1)
MacKenzie Entwistle 70 000(2)
Leon Gawanke 70 000(2)


 Farm Payroll




COLORADO_E

ArenaBudweiser Events Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 646 667
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 732 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$600 000
Games Remaining82
Total Game Expenses$52 835
Projected Expenses$4 332 500
Projected Balance$2 314 167

Salary Commitment

Year: 17$3 732 500
Year: 18$3 182 500
Year: 19$2 000 000
Year: 20$0 000

 Pro Payroll

Brett Murray 1 000 000(3)
Benoit-Olivier Groulx 1 000 000(3)
Fabian Lysell 90 000(2)
John Beecher 90 000(2)
Samuel Poulin 90 000(2)
Jacob Perreault 90 000(1)
Nikolai Kovalenko 85 000(2)
Scott Morrow 80 000(2)
Ryan Johnson 80 000(2)
Helge Grans 80 000(1)
Daniil Zhuravlyov 77 500(1)
Markus Phillips 77 500(1)
Taylor Makar 77 500(2)
Evan Barratt 75 000(2)
Hunter Jones 75 000(2)
Joseph Anderson 75 000(1)
Ryder Donovan 75 000(2)
Zachary Jones 75 000(2)
Samuel Helenius 75 000(2)
Benjamin Gaudreau 75 000(2)
Fredrik Karlstrom 75 000(1)
Daemon Hunt 75 000(1)
Arturs Silovs 70 000(2)
Peter Diliberatore 70 000(2)


 Farm Payroll




ABBOTSFORD

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


Income

Current Funds$7 314 230
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 727 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$53 994
Projected Expenses$4 427 500
Projected Balance$2 886 730

Salary Commitment

Year: 17$3 727 500
Year: 18$1 732 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Joonas Lyytinen 1 000 000(1)
Anton Cederholm 1 000 000(2)
Jake Kielly 95 000(1)
Artyom Manukyan 95 000(2)
Ryan Suzuki 90 000(2)
Jakob Pelletier 90 000(2)
Mitch Eliot 85 000(1)
Logan Stankoven 80 000(2)
Kaedan Korczak 80 000(2)
Ozzy Wiesblatt 80 000(1)
Thomas Bordeleau 80 000(1)
Brett Berard 80 000(1)
Carson Focht 77 500(2)
Lukas Dostal 75 000(1)
Ethan Keppen 75 000(2)
Layton Ahac 75 000(2)
Jacob Truscott 75 000(1)
Pavel Gogolev 75 000(1)
Kasper Puutio 70 000(1)
Mikael Hakkarainen 70 000(1)
Ryan Ufko 70 000(2)
Mathias From 70 000(1)
Reid Valade 70 000(1)
Jan Bednar 70 000(1)


 Farm Payroll




STOCKTON

ArenaStockton Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 509 161
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 720 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$56 341
Projected Expenses$4 620 000
Projected Balance$1 889 161

Salary Commitment

Year: 17$2 720 000
Year: 18$1 850 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Scott Perunovich 1 000 000(2)
Jake Dotchin 1 000 000(0)
Mackie Samoskevich 90 000(2)
Shane Bowers 90 000(2)
Victor Soderstrom 90 000(2)
Brendan Warren 77 500(1)
Kirill Kaprizov 77 500(2)
Jack Gorniak 77 500(1)
Ryan O'Reilly 75 000(1)
David Gustafsson 75 000(1)
Cameron Whynot 75 000(2)
Roman Durny 75 000(1)
Nick Henry 75 000(2)
Brendan De Jong 72 500(2)
Jacob Moverare 70 000(1)
Dylan Garand 70 000(1)
Damien Riat 70 000(1)
Dustin Wolf 70 000(1)
Nathan Noel 70 000(1)
Chaz Reddekopp 70 000(2)
Fabian Zetterlund 70 000(2)
Justin Robidas 70 000(2)
Kyle Olson 70 000(2)
Brady Gilmour 70 000(1)
Oleg Sosunov 70 000(1)


 Farm Payroll




BAKERSFIEL

ArenaMechanics Bank Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$9 546 211
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 885 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$44 939
Projected Expenses$3 685 000
Projected Balance$5 861 211

Salary Commitment

Year: 17$1 885 000
Year: 18$1 190 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Patrick Russell 1 000 000(0)
Kent Johnson 97 500(2)
Cole Caufield 97 500(2)
Tyler Boucher 90 000(2)
Anton Lundell 90 000(1)
Brayden Tracey 80 000(2)
Antti Tuomisto 80 000(2)
Olof Lindbom 80 000(1)
Jake Wise 80 000(1)
Jimmy Huntington 77 500(2)
Aapeli Rasanen 77 500(2)
Axel Andersson 75 000(1)
Anton Olsson 75 000(2)
Taige Harding 75 000(2)
Brent Johnson 75 000(2)
Karl Henriksson 75 000(2)
Justin Ertel 75 000(2)
Michael Vukojevic 75 000(2)
Ty Emberson 75 000(1)
Sampo Ranta 75 000(1)
Riley Sutter 75 000(1)
Samuel Hlavaj 75 000(1)
Jack Rathbone 70 000(2)
Trent Miner 70 000(2)
Otto Koivula 70 000(1)


 Farm Payroll




IOWA

ArenaWells Fargo Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 260 615
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 567 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$53 262
Projected Expenses$4 367 500
Projected Balance$2 893 115

Salary Commitment

Year: 17$3 567 500
Year: 18$1 887 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Adam Gilmour 1 000 000(1)
Noah Rod 1 000 000(2)
Filip Lindberg 85 000(1)
Colten Ellis 80 000(2)
Alex Vlasic 80 000(2)
Alex Laferriere 80 000(1)
Josh Pillar 77 500(2)
Bulat Shafigullin 75 000(1)
Arseni Gritsyuk 75 000(2)
Tristen Robins 75 000(1)
Luca Munzenberger 75 000(2)
Alexander Khovanov 75 000(1)
Morgan Geekie 75 000(2)
Ivan Lodnia 75 000(2)
Alex Cotton 75 000(1)
Brandon Coe 75 000(1)
Christian Krygier 70 000(1)
Simon Johansson 70 000(1)
Jack Bar 70 000(2)
Ty Gallagher 70 000(2)
Olle Eriksson Ek 70 000(2)
Matvei Guskov 70 000(2)
Marshall Warren 70 000(2)


 Farm Payroll




ONTARIO

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


Income

Current Funds$7 303 425
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 840 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 250 000
Games Remaining82
Total Game Expenses$62 073
Projected Expenses$5 090 000
Projected Balance$2 213 425

Salary Commitment

Year: 17$1 840 000
Year: 18$995 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Reece Willcox 1 000 000(0)
Vince Hinostroza 1 000 000(0)
Matthew Beniers 97 500(2)
Dylan Guenther 97 500(2)
Austin Strand 95 000(1)
Nick Leivermann 95 000(2)
Nate Clurman 95 000(2)
Jeremie Poirier 90 000(1)
Cam York 90 000(2)
Vladislav Kara 85 000(2)
Konstantin Volkov 77 500(1)
Luke Opilka 77 500(1)
Mikhail Vorobyov 77 500(1)
Graham Knott 77 500(2)
Ryan Shea 77 500(1)
Linus Olund 75 000(2)
Erik W.Walterholm 72 500(2)
Colton Point 70 000(2)
Joona Koppanen 70 000(1)
Miska Kukkonen 70 000(2)
Mason Shaw 70 000(2)
Nikita Pavlychev 70 000(1)
Linus Lindstrom 70 000(1)
Matthew Cairns 70 000(1)
William Provost 70 000(1)


 Farm Payroll




SAN_JOSE

ArenaSAP Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$8 045 741
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 685 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$54 695
Projected Expenses$4 485 000
Projected Balance$3 560 741

Salary Commitment

Year: 17$2 685 000
Year: 18$1 005 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Rouke Chartier 1 000 000(0)
Carl Neill 1 000 000(1)
Noel Gunler 90 000(1)
Nikolai Knyzhov 85 000(2)
Nathan Legare 80 000(2)
Janis Jerome Moser 80 000(2)
Nikita Alexandrov 80 000(2)
Alexei Kolosov 80 000(2)
Linus Cronholm 77 500(2)
Jacob McGrew 77 500(2)
Mark Shoemaker 77 500(2)
Brandon Saigeon 75 000(1)
Jesper Eliasson 75 000(1)
Jacob Pivonka 75 000(1)
Reilly Walsh 75 000(2)
Blake McLaughlin 75 000(1)
Emil M. Lilleberg 75 000(2)
Jeremy Swayman 75 000(2)
Roby Jarventie 75 000(1)
Dmitri Rashevsky 75 000(1)
Noel Hoefenmayer 72 500(2)
Reilly Webb 70 000(1)
Timur Ibragimov 70 000(2)
Xavier Simoneau 70 000(1)


 Farm Payroll




SAN_DIEGO

ArenaPechanga Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 767 495
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 607 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$52 530
Projected Expenses$4 307 500
Projected Balance$2 459 995

Salary Commitment

Year: 17$2 607 500
Year: 18$1 805 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Mike McKee 1 000 000(0)
Samuel Blais 1 000 000(3)
Jacob Peterson 85 000(1)
Cale Fleury 80 000(2)
Rasmus Korhonen 77 500(2)
Gage Alexander 77 500(2)
Mattias Elfstrom 77 500(1)
Martin Pospisil 75 000(1)
Mason Millman 75 000(2)
Xavier Bernard 75 000(1)
Matt Brassard 72 500(2)
Bryce Montgomery 72 500(2)
Jack Smith 70 000(1)
Ethan Edwards 70 000(1)
Maksim Sushko 70 000(2)
Elliot Ekmark 70 000(1)
Alex Dostie 70 000(1)
Jackson Perbix 70 000(1)
Maxim Groshev 70 000(1)
Toni Utunen 70 000(1)
Nicholas Porco 70 000(2)
Cole Guttman 70 000(2)
Samuel Walker 70 000(2)
Tim Berni 70 000(2)


 Farm Payroll




TEXAS

ArenaHEB Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 570 496
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 752 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$55 518
Projected Expenses$4 552 500
Projected Balance$2 017 996

Salary Commitment

Year: 17$2 752 500
Year: 18$2 065 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Branden Troock 1 000 000(0)
Jake Walman 1 000 000(2)
Jake Neighbours 90 000(1)
Tye Felhaber 85 000(1)
Josh Wilkins 85 000(2)
Colton Dach 80 000(2)
Vincent Iorio 80 000(2)
William Stromgren 80 000(2)
Ilya Fedotov 80 000(2)
Kevin Mandolese 77 500(1)
Adam Beckman 75 000(2)
Patrik Hamrla 75 000(2)
Zayde Wisdom 75 000(1)
Caedan Bankier 75 000(2)
Nikita Okhotyuk 75 000(2)
Michal Teply 75 000(2)
Donovan Sebrango 75 000(1)
Marcus Karlberg 75 000(1)
Eric Hjorth 75 000(2)
Yan Kuznetsov 70 000(1)
Ty Taylor 70 000(1)
Jack Badini 70 000(2)
Ville Ottavainen 70 000(2)
Nicholas Caamano 70 000(1)
Brian Zanetti 70 000(2)


 Farm Payroll




TUCSON

ArenaTucson Convention Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 618 688
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 752 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$56 738
Projected Expenses$4 652 500
Projected Balance$1 966 188

Salary Commitment

Year: 17$2 752 500
Year: 18$1 787 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Victor Olofsson 1 000 000(0)
Patrick Kudla 1 000 000(3)
Jake Sanderson 97 500(1)
Jalen Smereck 95 000(1)
Josef Korenar 95 000(2)
Matthew Boldy 90 000(2)
Wyatt Johnston 90 000(2)
Connor Zary 90 000(1)
Ayrton Martino 80 000(2)
Marat Khusnutdinov 80 000(1)
Dylan Holloway 80 000(1)
Veini Vehvilainen 77 500(1)
Jonne Tammela 77 500(1)
Braydon Burke 77 500(1)
John Farinacci 75 000(2)
Scott Walford 75 000(2)
Dylan Peterson 75 000(1)
Jack Finley 75 000(1)
Tyler Steenbergen 72 500(2)
David Tendeck 70 000(2)
Dennis Busby 70 000(2)
Dmitri Kostenko 70 000(2)
Brock Faber 70 000(1)
Mikhail Maltsev 70 000(1)


 Farm Payroll




L.VALLEY

ArenaPPL Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 606 692
Home Games Remaining41
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$800 000
Games Remaining82
Total Game Expenses$54 421
Projected Expenses$4 462 500
Projected Balance$2 144 192

Salary Commitment

Year: 17$3 662 500
Year: 18$2 822 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Glenn Gawdin 1 000 000(3)
Daniel Bernhardt 1 000 000(2)
J-J Peterka 90 000(1)
Niclas Almari 85 000(1)
Ruslan Iskhakov 80 000(1)
Andre Buyalsky 80 000(2)
Drew Commesso 80 000(1)
Ryan Winterton 75 000(2)
Kirill Kirsanov 75 000(2)
Domenick Fensore 75 000(2)
Brett Harrison 75 000(2)
Lenni Killinen 75 000(1)
Samuel Sjolund 75 000(2)
Maxim Cajkovic 75 000(2)
Alexander Daryin 75 000(2)
Albert Johansson 75 000(2)
Ivan Prosvetov 75 000(1)
Devon Levi 75 000(1)
Ty Murchison 72 500(2)
John Ludvig 70 000(2)
Daniel Ljungman 70 000(1)
Thimo Nickl 70 000(1)
Bear Hughes 70 000(1)
Robert Calisti 70 000(1)


 Farm Payroll




HENDERSON

ArenaOrleans Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 768 292
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$4 925 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$68 598
Projected Expenses$5 625 000
Projected Balance$1 143 292

Salary Commitment

Year: 17$4 925 000
Year: 18$3 960 000
Year: 19$1 250 000
Year: 20$0 000

 Pro Payroll

Lucas Carlsson 1 250 000(3)
Danick Martel 1 000 000(2)
Christoffer Ehn 1 000 000(2)
Simon Edvinsson 97 500(2)
Cole Perfetti 97 500(1)
Jamie Drysdale 97 500(1)
Zach Whitecloud 95 000(1)
Logan Thompson 95 000(2)
Yegor Chinakhov 85 000(1)
Yegor Afanasyev 80 000(2)
Filip Johansson 80 000(1)
Paul Cotter 75 000(1)
Aaron Huglen 75 000(2)
Filip Westerlund 75 000(2)
Yegor Spiridonov 75 000(2)
Jakub Lauko 75 000(1)
Ivan Morozov 75 000(1)
Nico Daws 75 000(1)
Carl Lindbom 72 500(2)
Dylan Coghlan 70 000(2)
Chris Paquette 70 000(1)
Egor Sokolov 70 000(1)
Jonathan Dugan 70 000(2)
Jachym Kondelik 70 000(1)


 Farm Payroll




PALMSPRING

ArenaCoachella Valley Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 604 071
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 607 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$52 530
Projected Expenses$4 307 500
Projected Balance$2 296 571

Salary Commitment

Year: 17$2 607 500
Year: 18$2 225 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Dominik Kubalik 1 000 000(2)
Conor Garland 1 000 000(0)
Carsen Twarynski 95 000(2)
Isak Rosen 90 000(2)
Fyodor Svechkov 90 000(2)
Olen Zellweger 90 000(2)
Bobby Brink 90 000(2)
Kyle Keyser 85 000(1)
Dillon Hamaliuk 80 000(2)
Nikita Chibrikov 80 000(2)
Ville Koivunen 80 000(2)
Artyom Grushnikov 80 000(2)
Stanislav Svozil 80 000(2)
Erik Cernak 77 500(2)
Alex Barre-Boulet 77 500(1)
Nicholas Robertson 75 000(2)
Anttoni Honka 75 000(2)
Yegor Sharangovich 75 000(1)
Jacob Ragnarsson 75 000(1)
Semyon Vyazovoi 72 500(2)
Jordan Kooy 70 000(2)
Jack St. Ivany 70 000(1)


 Farm Payroll