Financial Report

(As of vendredi, avr 7 2023)

UTICA

ArenaAdirondack Bank Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$16 823 244
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 825 000
Farm Payroll$7 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$46 732
Projected Expenses$0 000
Projected Balance$16 823 244

Salary Commitment

Year: 17$2 907 000
Year: 18$2 595 000
Year: 19$572 500
Year: 20$0 000

 Pro Payroll

Ryan Rehill 1 000 000(2)
Frank Nazar 97 500(3)
Cole Sillinger 97 500(2)
Jesper Bratt 95 000(2)
Maveric Lamoureux 90 000(3)
Ridly Greig 90 000(1)
Olen Zellweger 90 000(2)
Topias Leinonen 80 000(3)
Prokhor Poltapov 80 000(2)
Ryan Chesley 80 000(3)
Gleb Trikozov 80 000(3)
Aleksanteri Kaskimaki 75 000(3)
Joshua Bloom 75 000(2)
Hugo Hanefelt 75 000(2)
Aaron Huglen 75 000(2)
Cole Schwindt 75 000(2)
Mikko Kokkonen 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)
Mason Beaupit 70 000(3)
Luke Tuch 70 000(1)
Case McCarthy 70 000(2)


 Farm Payroll

Backup D 7 000(1)




HARTFORD

ArenaXL Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$13 016 329
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 532 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining0
Total Game Expenses$52 835
Projected Expenses$0 000
Projected Balance$13 016 329

Salary Commitment

Year: 17$3 610 000
Year: 18$2 082 500
Year: 19$1 310 000
Year: 20$0 000

 Pro Payroll

Robin Kovacs 1 000 000(1)
Jacob Bryson 1 000 000(3)
Chase Stillman 90 000(2)
Shai Buium 90 000(2)
Ty Nelson 80 000(3)
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)
Noah Laba 77 500(3)
Maxim Barbashev 77 500(3)
Elias Pettersson 75 000(3)
Samuel Houde 75 000(1)
Vladislav Kolyachonok 75 000(2)
Mark Kastelic 75 000(2)
Jack McBain 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$14 595 831
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 795 000
Farm Payroll$14 000
Prospect Fees$0 000
Coach$800 000
Games Remaining0
Total Game Expenses$56 207
Projected Expenses$0 000
Projected Balance$14 595 831

Salary Commitment

Year: 17$3 809 000
Year: 18$3 200 000
Year: 19$2 430 000
Year: 20$1 000 000

 Pro Payroll

Andrew Nielsen 1 000 000(3)
Nicholas Abruzzese 1 000 000(4)
Marco Kasper 97 500(3)
Arnaud Durandeau 95 000(3)
Collin Adams 95 000(2)
Jesper Wallstedt 90 000(2)
Ryan O'Rourke 90 000(1)
Tye Felhaber 85 000(1)
Reece Newkirk 85 000(3)
Vincent Iorio 80 000(2)
Matias Rajaniemi 77 500(3)
Dennis Hildeby 75 000(3)
Matias Maccelli 75 000(2)
Tyce Thompson 75 000(2)
Petr Kvaca 75 000(2)
Jeremy Groleau 70 000(2)
Jachym Kondelik 70 000(1)
Arvid Henrikson 70 000(1)
Axel Jonsson-Fjallby 70 000(1)
Connor McClennon 70 000(1)
Backup C 70 000(1)
Jack Badini 70 000(2)
Martin HugoHas 70 000(2)
Roman Bychkov 70 000(2)
Nathan Ouellet 70 000(1)


 Farm Payroll

Backup LW 7 000(1)
Backup D 7 000(1)




WILKESBARE

ArenaMohegan Sun Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$14 961 845
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 455 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining0
Total Game Expenses$50 671
Projected Expenses$0 000
Projected Balance$14 961 845

Salary Commitment

Year: 17$3 455 000
Year: 18$2 980 000
Year: 19$2 370 000
Year: 20$1 000 000

 Pro Payroll

John Marino 1 000 000(3)
Tanner Kaspick 1 000 000(4)
Drew O'Connor 95 000(2)
Kaiden Guhle 90 000(1)
Lukas Reichel 90 000(1)
Filip Nordberg 80 000(3)
Roni Hirvonen 80 000(1)
Tristan Lennox 75 000(2)
Benjamin King 75 000(3)
Frederik Dichow 75 000(2)
Tyson Hinds 75 000(2)
Samu Salminen 75 000(2)
Jordan Spence 75 000(2)
Shakir Mukhamadullin 75 000(1)
Sergei Murashov 72 500(3)
Zam Plante 72 500(3)
Arseni Koromyslov 70 000(3)
Jonas Rondbjerg 70 000(2)
Dylan Duke 70 000(2)
Xavier Simoneau 70 000(1)
Vasily Ponomarev 70 000(1)


 Farm Payroll




PROVIDENCE

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


Income

Current Funds$13 024 288
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 792 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining0
Total Game Expenses$54 787
Projected Expenses$0 000
Projected Balance$13 024 288

Salary Commitment

Year: 17$3 792 500
Year: 18$2 400 000
Year: 19$1 547 500
Year: 20$1 000 000

 Pro Payroll

Jonathan Ang 1 000 000(4)
Adam Halewka 1 000 000(1)
Oskar Steen 95 000(2)
Isaac Howard 90 000(3)
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)
Owen Beck 80 000(3)
Sam Rinzel 80 000(3)
Jack Hughes 80 000(3)
Mason Lohrei 77 500(1)
Cooper Moore 75 000(2)
Oskar Back 75 000(1)
Stelio Mattheos 75 000(2)
Paul Ludwinski 75 000(3)
Tomas Vomacka 72 500(2)
Reid Dyck 72 500(3)
Lucas Feuk 70 000(2)
Josh Nodler 70 000(2)
Dustyn McFaul 70 000(2)
Mitchell Mattson 70 000(1)
Pavel Shen 70 000(2)
David Spacek 70 000(3)


 Farm Payroll




BELLEVILLE

ArenaCAA Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$13 113 498
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 410 000
Farm Payroll$7 000
Prospect Fees$0 000
Coach$900 000
Games Remaining0
Total Game Expenses$52 646
Projected Expenses$0 000
Projected Balance$13 113 498

Salary Commitment

Year: 17$3 492 000
Year: 18$3 052 500
Year: 19$2 220 000
Year: 20$2 000 000

 Pro Payroll

Vojtech Budik 1 000 000(4)
Filip Ahl 1 000 000(4)
Brennan Othmann 90 000(2)
Antoine Morand 80 000(2)
Mattias Havelid 80 000(3)
Dmitry Zavgorodniy 77 500(1)
Maxence Guenette 77 500(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)
Semyon Vyazovoi 72 500(2)
Chandler Romeo 72 500(2)
Gavin White 70 000(3)
Samuel Jonsson 70 000(3)
Angus Crookshank 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

Backup C 7 000(1)




LAVAL

ArenaPlace Bell
Capacity5 000
Ticket Price$30,00


Income

Current Funds$12 871 404
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 727 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining0
Total Game Expenses$55 213
Projected Expenses$0 000
Projected Balance$12 871 404

Salary Commitment

Year: 17$3 727 500
Year: 18$1 222 500
Year: 19$672 500
Year: 20$0 000

 Pro Payroll

Patrick Holway 1 000 000(1)
Cooper Marody 1 000 000(1)
Matthew Savoie 97 500(3)
Logan Cooley 97 500(3)
Rafael Harvey-Pinard 95 000(3)
Nolan Allan 90 000(2)
Cayden Primeau 85 000(2)
Fraser Minten 80 000(3)
Vinzenz Rohrer 80 000(3)
Jakub Dobes 77 500(2)
Arber Xhekaj 77 500(2)
Emmett Croteau 77 500(3)
Ethan Phillips 75 000(2)
Oliver Johansson 75 000(2)
Aidan Dudas 75 000(1)
Daniil Orlov 75 000(3)
Wyatt Kaiser 75 000(1)
Michael Benning 75 000(1)
Daniil Pylenkov 70 000(2)
Riley Damiani 70 000(1)
Aidan Thompson 70 000(3)
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$14 054 307
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 602 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining0
Total Game Expenses$53 689
Projected Expenses$0 000
Projected Balance$14 054 307

Salary Commitment

Year: 17$3 672 500
Year: 18$3 082 500
Year: 19$2 310 000
Year: 20$1 000 000

 Pro Payroll

Shane Pinto 1 000 000(4)
Troy Terry 1 000 000(3)
Ben Gleason 95 000(2)
Xavier Bourgault 90 000(2)
Jonathan Lekkerimaki 90 000(3)
Benjamin Roger 80 000(2)
Seamus Casey 80 000(3)
Carter Savoie 80 000(1)
Luke Evangelista 80 000(1)
Colby Sissons 77 500(2)
Graeme Clarke 75 000(2)
Stanislav Demin 75 000(1)
Alexei Protas 75 000(2)
Jesper Vikman 75 000(1)
Michael Buchinger 70 000(3)
Timothy Gettinger 70 000(1)
Conner Roulette 70 000(2)
Isaac Belliveau 70 000(2)
Eetu Makiniemi 70 000(2)
Will Cranley 70 000(1)
Alexei Lipanov 70 000(2)
Backup LW 70 000(1)
Backup C 70 000(1)
Nick Moldenhauer 70 000(3)


 Farm Payroll




TORONTO_M

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


Income

Current Funds$12 491 004
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 722 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$57 591
Projected Expenses$0 000
Projected Balance$12 491 004

Salary Commitment

Year: 17$3 722 500
Year: 18$3 122 500
Year: 19$1 345 000
Year: 20$1 000 000

 Pro Payroll

Tyler Motte 1 000 000(2)
Filip Westerlund 1 000 000(4)
Brad Lambert 90 000(3)
Ivan Miroshnichenko 90 000(3)
Lian Bichsel 90 000(3)
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)
Anton Johanneson 75 000(1)
Hugh McGing 75 000(1)
Alexander Campbell 75 000(2)
Devin Kaplan 75 000(3)
Vyacheslav Peksa 72 500(2)
Ty Voit 72 500(2)
Karri Aho 70 000(1)
Zachary Bouthiller 70 000(1)
Cole Brady 70 000(2)
Jake Boltmann 70 000(1)
Roman Schmidt 70 000(2)


 Farm Payroll




MANITOBA

ArenaMTS Iceplex
Capacity5 000
Ticket Price$30,00


Income

Current Funds$16 185 150
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 820 000
Farm Payroll$14 000
Prospect Fees$0 000
Coach$900 000
Games Remaining0
Total Game Expenses$57 732
Projected Expenses$0 000
Projected Balance$16 185 150

Salary Commitment

Year: 17$3 834 000
Year: 18$2 440 000
Year: 19$1 600 000
Year: 20$0 000

 Pro Payroll

Anders Bjork 1 000 000(1)
Sami Niku 1 000 000(3)
Morgan Barron 95 000(3)
Oskari Salminen 95 000(3)
Trey Fix-Wolansky 95 000(3)
Declan Chisholm 85 000(3)
Dawson Barteaux 85 000(3)
Colton Dach 80 000(2)
Danila Klimovich 80 000(2)
Zack Ostapchuk 80 000(2)
Sean Farrell 80 000(1)
Patrik Puistola 80 000(2)
Ty Smilanic 80 000(1)
Daniel Torgersson 77 500(2)
Maxwell Crozier 75 000(2)
Tyler Brennan 75 000(3)
Allan McShane 75 000(1)
Kirill Slepets 75 000(2)
Jake Leschyshyn 75 000(2)
Carson Bantle 75 000(1)
Jocktan Chainey 72 500(2)
Tyrel Bauer 72 500(2)
Arvid Holm 72 500(2)
Brandon Kruse 70 000(1)
Charlie Leddy 70 000(3)


 Farm Payroll

Backup D 7 000(1)
Backup G 7 000(1)




SYRACUSE

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


Income

Current Funds$10 111 759
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 772 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$8 000 000
Games Remaining0
Total Game Expenses$143 567
Projected Expenses$0 000
Projected Balance$10 111 759

Salary Commitment

Year: 17$3 772 500
Year: 18$3 182 500
Year: 19$2 522 500
Year: 20$2 000 000

 Pro Payroll

Devante Stephens 1 000 000(4)
Brandon Hagel 1 000 000(5)
Pavel Mintyukov 97 500(3)
Felix Robert 95 000(3)
Cole Koepke 95 000(2)
Carson Lambos 90 000(2)
Owen Pickering 90 000(3)
Fabian Lysell 90 000(2)
Chaz Lucius 90 000(2)
Blade Jenkins 85 000(3)
Ozzy Wiesblatt 80 000(1)
Matthew Poitras 80 000(3)
Eamon Powell 80 000(1)
Eric Hjorth 75 000(2)
Magnus Chrona 75 000(1)
Jeremy Langlois 75 000(3)
Akira Schmid 75 000(1)
Michal Teply 75 000(2)
Erik Portillo 75 000(2)
Daniil Gushchin 70 000(1)
Nathan Schnarr 70 000(2)
Backup C 70 000(1)
Backup C 70 000(1)
Nicholas Caamano 70 000(1)


 Farm Payroll




CHARLOTTE

ArenaBojangles' Coliseum
Capacity5 000
Ticket Price$30,00


Income

Current Funds$12 993 784
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 700 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining0
Total Game Expenses$54 878
Projected Expenses$0 000
Projected Balance$12 993 784

Salary Commitment

Year: 17$3 700 000
Year: 18$3 482 500
Year: 19$445 000
Year: 20$0 000

 Pro Payroll

Givani Smith 1 000 000(2)
Nolan Stevens 1 000 000(2)
Mason McTavish 97 500(2)
Jake Christiansen 85 000(2)
William Villeneuve 77 500(1)
Nathan Staios 77 500(3)
Vladislav Lukashevich 77 500(3)
Ryder Korczak 75 000(2)
Lucas Edmonds 75 000(3)
Hunter Skinner 75 000(2)
Reiger Lorenz 75 000(3)
Kirill Ustimenko 75 000(2)
Owen Lindmark 70 000(2)
Kasper Kulonummi 70 000(3)
Dmitri Kuzmin 70 000(2)
Jake Chiasson 70 000(2)
Kirill Dolzhenkov 70 000(3)
Aku Koskenvuo 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$16 624 390
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 710 000
Farm Payroll$7 000
Prospect Fees$0 000
Coach$800 000
Games Remaining0
Total Game Expenses$55 085
Projected Expenses$0 000
Projected Balance$16 624 390

Salary Commitment

Year: 17$3 717 000
Year: 18$1 565 000
Year: 19$577 500
Year: 20$0 000

 Pro Payroll

Josh Wesley 1 000 000(1)
Beau Starrett 1 000 000(1)
Alexander Nikishin 85 000(2)
Tristan Broz 80 000(2)
Riley Kidney 80 000(2)
Tuukka Tieksola 77 500(2)
Vladimir Grudinin 77 500(3)
Jesper Sellgren 77 500(2)
Quinn Olson 75 000(2)
James Malatesta 75 000(2)
Kim Nousiainen 75 000(2)
Garrett Brown 75 000(3)
Mikhail Abramov 75 000(2)
Daniel Vladar 75 000(2)
Evan Vierling 75 000(1)
Cole Spicer 72 500(3)
Joel Nystrom 72 500(2)
Cruz Lucius 72 500(3)
Victor Ostman 70 000(1)
Topi Ronni 70 000(3)
Mats Lindgren 70 000(3)
Bryce MC-Barker 70 000(3)
Vyacheslav Buteyets 70 000(3)
Filip Cederqvist 70 000(2)
Maksim Sushko 70 000(2)


 Farm Payroll

Backup RW 7 000(1)




HERSHEY

ArenaGiant Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$14 020 428
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 707 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining0
Total Game Expenses$54 970
Projected Expenses$0 000
Projected Balance$14 020 428

Salary Commitment

Year: 17$3 707 500
Year: 18$2 840 000
Year: 19$1 532 500
Year: 20$1 000 000

 Pro Payroll

Brian Pinho 1 000 000(2)
Dmitri Samorukov 1 000 000(4)
Logan Mailloux 90 000(2)
Dylan James 80 000(3)
David Goyette 80 000(3)
Emil Andrae 80 000(1)
Artyom Duda 80 000(3)
Tyler Tullio 80 000(1)
Sebastian Walfridsson 77 500(2)
Gavin Hayes 75 000(3)
Brandon Coe 75 000(1)
Jake Karabela 72 500(3)
Nick Malik 72 500(1)
Haakon Hanelt 72 500(3)
Aleksi Malinen 72 500(3)
Amir Miftakhov 70 000(1)
Ethan Haider 70 000(2)
Emil Bemstrom 70 000(2)
Wyatte Wylie 70 000(1)
Eric Florchuk 70 000(1)
Backup RW 70 000(1)
Backup D 70 000(1)
Backup C 70 000(1)
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$12 990 544
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 740 000
Farm Payroll$7 000
Prospect Fees$0 000
Coach$700 000
Games Remaining0
Total Game Expenses$54 232
Projected Expenses$0 000
Projected Balance$12 990 544

Salary Commitment

Year: 17$3 747 000
Year: 18$3 370 000
Year: 19$1 330 000
Year: 20$1 000 000

 Pro Payroll

Linus Karlsson 1 000 000(4)
Alex Dergachyov 1 000 000(2)
Luke Hughes 97 500(2)
Kevin Korchinski 90 000(3)
Carter Gylander 85 000(3)
Aatu Raty 80 000(2)
Ryan Greene 80 000(3)
Tyler Kleven 80 000(1)
Alex Beaucage 75 000(2)
Jack Peart 75 000(2)
Carter Mazur 75 000(2)
Dmitri Buchelnikov 75 000(3)
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

Backup D 7 000(1)




SPRINGFIEL

ArenaMassMutual Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$13 116 237
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 790 000
Farm Payroll$7 000
Prospect Fees$0 000
Coach$900 000
Games Remaining0
Total Game Expenses$57 280
Projected Expenses$0 000
Projected Balance$13 116 237

Salary Commitment

Year: 17$3 797 000
Year: 18$3 202 500
Year: 19$1 405 000
Year: 20$1 000 000

 Pro Payroll

Scott Perunovich 1 000 000(2)
Adam Musil 1 000 000(4)
Zachary Bolduc 97 500(2)
Zack Hayes 95 000(3)
Zach Dean 90 000(2)
Zachary L'Heureux 90 000(2)
Filip Bystedt 90 000(3)
Daniil Chayka 80 000(2)
Martin Chromiak 80 000(1)
Adam Sykora 80 000(3)
Ian Moore 77 500(1)
Louis Crevier 75 000(1)
Mitchell Gibson 75 000(1)
Olivier Nadeau 75 000(2)
Cole Huckins 75 000(2)
Aku Raty 75 000(2)
Judd Caulfield 75 000(2)
Tyson Jugnauth 70 000(3)
Simon Forsmark 70 000(3)
Tyler Wall 70 000(1)
Rory Kerins 70 000(1)
Talyn Boyko 70 000(2)
Blake Biondi 70 000(1)
Noah Beck 70 000(1)
Benjamin Mirageas 70 000(2)


 Farm Payroll

Backup RW 7 000(1)




MILWAUKEE

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


Income

Current Funds$13 976 143
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$4 330 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining0
Total Game Expenses$61 341
Projected Expenses$0 000
Projected Balance$13 976 143

Salary Commitment

Year: 17$4 410 000
Year: 18$4 020 000
Year: 19$3 547 500
Year: 20$1 000 000

 Pro Payroll

Stepan Falkovsky 1 000 000(3)
Tanner Jeannot 1 000 000(4)
Luke Prokop 850 000(3)
Matthew Coronato 97 500(2)
Rutger McGroarty 90 000(3)
Mavrik Bourque 90 000(1)
Daniil Chechelev 85 000(3)
Juuso Parssinen 85 000(3)
Joel Blomqvist 80 000(1)
Topi Niemela 80 000(1)
Samu Tuomaala 80 000(2)
Graham Sward 77 500(3)
Oskar Pettersson 75 000(3)
Ryan Winterton 75 000(2)
Sean Behrens 75 000(2)
Jayden Grubbe 75 000(2)
Maximilian Kilpinen 72 500(3)
Kevin Reidler 72 500(3)
Angus Booth 70 000(3)
Ruben Rafkin 70 000(1)
Veeti Miettinen 70 000(1)
Amadeus Lombardi 70 000(3)
Aidan Hreschuk 70 000(2)


 Farm Payroll




CLEVELAND

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


Income

Current Funds$14 170 448
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 715 000
Farm Payroll$14 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$57 671
Projected Expenses$0 000
Projected Balance$14 170 448

Salary Commitment

Year: 17$3 729 000
Year: 18$3 495 000
Year: 19$1 487 500
Year: 20$1 000 000

 Pro Payroll

Tyler Madden 1 000 000(4)
Sam Ruopp 1 000 000(2)
Robbie Stucker 95 000(3)
Josh Dunne 95 000(2)
Noah Warren 90 000(3)
Cameron Lund 80 000(3)
Josh Doan 80 000(2)
Evan Nause 80 000(2)
Dmitri Voronkov 77 500(2)
Mikael Pyyhtia 77 500(2)
Samuel Knazko 77 500(2)
Quinn Finley 75 000(3)
Luke Henman 75 000(1)
Henry Thrun 75 000(2)
Joel Hofer 75 000(1)
Cade Webber 75 000(2)
Jani Nyman 75 000(3)
Nicholas Robertson 75 000(2)
Jakub Malek 75 000(2)
Guillaume Richard 75 000(2)
Matej Blumel 75 000(2)
Sergei Ivanov 72 500(3)
Matthew Gleason 70 000(1)
Santeri Virtanen 70 000(2)


 Farm Payroll

Backup RW 7 000(1)
Backup D 7 000(1)




ROCKFORD

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


Income

Current Funds$15 095 002
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 522 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$100 000
Games Remaining0
Total Game Expenses$44 177
Projected Expenses$0 000
Projected Balance$15 095 002

Salary Commitment

Year: 17$3 597 500
Year: 18$3 242 500
Year: 19$2 235 000
Year: 20$1 000 000

 Pro Payroll

Andrei Altybarmakyan 1 000 000(4)
Pius Suter 1 000 000(3)
Dominic Basse 85 000(3)
Jimmy Huntington 77 500(2)
Joshua Roy 75 000(2)
Colby Ambrosio 75 000(1)
Nikita Grebyonkin 75 000(3)
Matthew Stienburg 75 000(2)
Matthew Morden 75 000(3)
Lukas Parik 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)
Backup G 70 000(1)
Antonio Stranges 70 000(1)
Mason Langenbrunner 70 000(1)
Leon Gawanke 70 000(2)


 Farm Payroll




COLORADO_E

ArenaBudweiser Events Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$13 295 749
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 557 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$600 000
Games Remaining0
Total Game Expenses$50 701
Projected Expenses$0 000
Projected Balance$13 295 749

Salary Commitment

Year: 17$3 627 500
Year: 18$3 082 500
Year: 19$2 475 000
Year: 20$1 000 000

 Pro Payroll

Joseph Anderson 1 000 000(4)
Benoit-Olivier Groulx 1 000 000(3)
Nathan Gaucher 97 500(3)
Jacob Perreault 90 000(1)
Nikolai Kovalenko 85 000(2)
Reid Schaefer 80 000(3)
Frederic Brunet 80 000(3)
Scott Morrow 80 000(2)
Helge Grans 80 000(1)
Daniil Zhuravlyov 77 500(1)
Markus Phillips 77 500(1)
Taylor Makar 77 500(2)
Ryder Donovan 75 000(2)
Samuel Helenius 75 000(2)
Benjamin Gaudreau 75 000(2)
Fredrik Karlstrom 75 000(1)
Christian Kyrou 75 000(3)
Daemon Hunt 75 000(1)
Ivan Zhigalov 72 500(3)
Arturs Silovs 70 000(2)
Theo Rochette 70 000(1)
Viktor Neuchev 70 000(3)
Peter Diliberatore 70 000(2)


 Farm Payroll




ABBOTSFORD

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


Income

Current Funds$13 598 718
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 805 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining0
Total Game Expenses$56 159
Projected Expenses$0 000
Projected Balance$13 598 718

Salary Commitment

Year: 17$3 805 000
Year: 18$2 195 000
Year: 19$722 500
Year: 20$0 000

 Pro Payroll

Joonas Lyytinen 1 000 000(1)
Anton Cederholm 1 000 000(2)
Conor Geekie 97 500(3)
Aidan McDonough 95 000(3)
Zach Sawchenko 95 000(3)
Artyom Manukyan 95 000(2)
Ryan Fanti 95 000(3)
Joakim Kemell 90 000(3)
Liam Ohgren 90 000(3)
Mitch Eliot 85 000(1)
Justin Sourdif 80 000(1)
Logan Stankoven 80 000(2)
Julian Lutz 80 000(3)
Elias Salomonsson 80 000(3)
Thomas Bordeleau 80 000(1)
Brett Berard 80 000(1)
Carson Focht 77 500(2)
Ethan Keppen 75 000(2)
Layton Ahac 75 000(2)
Jacob Truscott 75 000(1)
Kasper Puutio 70 000(1)
Ryan Ufko 70 000(2)
Reid Valade 70 000(1)
Jan Bednar 70 000(1)


 Farm Payroll




CALGARY_W

ArenaStampede Corral
Capacity5 000
Ticket Price$30,00


Income

Current Funds$12 872 325
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 815 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining0
Total Game Expenses$57 500
Projected Expenses$0 000
Projected Balance$12 872 325

Salary Commitment

Year: 17$3 815 000
Year: 18$2 987 500
Year: 19$2 277 500
Year: 20$2 000 000

 Pro Payroll

Nick Perbix 1 000 000(4)
Kirill Kaprizov 1 000 000(4)
David Jiricek 97 500(3)
Devin Cooley 95 000(2)
Mackie Samoskevich 90 000(2)
Jimmy Snuggerud 90 000(3)
Danila Yurov 90 000(3)
Justin Barron 90 000(1)
Jacob Peterson 85 000(1)
Ryker Evans 80 000(2)
Matthew Knies 80 000(2)
Marc DelGaizo 77 500(2)
Jack Gorniak 77 500(1)
Ryan O'Reilly 75 000(1)
Tyler Weiss 75 000(1)
Cameron Whynot 75 000(2)
Will Cuylle 75 000(1)
Brendan De Jong 72 500(2)
Dylan Garand 70 000(1)
Dustin Wolf 70 000(1)
Backup C 70 000(1)
MacKenzie Entwistle 70 000(2)
Justin Robidas 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$15 950 786
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 712 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining0
Total Game Expenses$56 250
Projected Expenses$0 000
Projected Balance$15 950 786

Salary Commitment

Year: 17$3 712 500
Year: 18$3 347 500
Year: 19$2 562 500
Year: 20$2 000 000

 Pro Payroll

Axel Andersson 1 000 000(4)
Sampo Ranta 1 000 000(4)
Shane Wright 97 500(3)
Kent Johnson 97 500(2)
Tyler Boucher 90 000(2)
Patrik Siikanen 85 000(3)
Tomas Mazura 85 000(3)
Miko Matikka 80 000(3)
Jake Wise 80 000(1)
Aapeli Rasanen 77 500(2)
Niklas Kokko 75 000(3)
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)
Samuel Hlavaj 75 000(1)
Jordan Sambrook 70 000(1)
Anton Johansson 70 000(3)
Trent Miner 70 000(2)
Curtis Douglas 70 000(1)
Jorian Donovan 70 000(3)
Otto Koivula 70 000(1)


 Farm Payroll




IOWA

ArenaWells Fargo Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$13 706 468
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 745 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining0
Total Game Expenses$56 646
Projected Expenses$0 000
Projected Balance$13 706 468

Salary Commitment

Year: 17$3 745 000
Year: 18$3 085 000
Year: 19$2 502 500
Year: 20$2 000 000

 Pro Payroll

Simon Johansson 1 000 000(4)
Max Gildon 1 000 000(4)
Mitchell Chaffee 95 000(3)
William Dufour 95 000(3)
Filip Lindberg 85 000(1)
Mikey Milne 85 000(3)
Danny Zhilkin 80 000(3)
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)
Adam Engstrom 75 000(3)
Mason Millman 75 000(2)
Jakub Vondras 72 500(3)
Christian Krygier 70 000(1)
Samuel Walker 70 000(2)
Egor Sokolov 70 000(1)
Ty Gallagher 70 000(2)
Jack Smith 70 000(1)
Olle Eriksson Ek 70 000(2)
Matvei Guskov 70 000(2)
Backup RW 70 000(1)
Garrett Pilon 70 000(1)


 Farm Payroll




ONTARIO

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


Income

Current Funds$13 560 838
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 847 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 250 000
Games Remaining0
Total Game Expenses$62 165
Projected Expenses$0 000
Projected Balance$13 560 838

Salary Commitment

Year: 17$3 847 500
Year: 18$3 350 000
Year: 19$2 690 000
Year: 20$2 000 000

 Pro Payroll

Matthew Cairns 1 000 000(4)
Mikhail Vorobyov 1 000 000(4)
Simon Nemec 97 500(3)
Cutter Gauthier 97 500(3)
Dylan Guenther 97 500(2)
Nick Leivermann 95 000(2)
Taylor Ward 95 000(3)
Nate Clurman 95 000(2)
Jacob Ingham 85 000(3)
Vladislav Kara 85 000(2)
Andre Lee 85 000(3)
Alex Young 85 000(3)
Konstantin Volkov 77 500(1)
Emil M. Lilleberg 75 000(2)
Otto Salin 72 500(3)
Erik W.Walterholm 72 500(2)
Dans Locmelis 72 500(3)
Ty Taylor 70 000(1)
Yan Kuznetsov 70 000(1)
Joona Koppanen 70 000(1)
Miska Kukkonen 70 000(2)
Mason Shaw 70 000(2)
Backup RW 70 000(1)
Backup C 70 000(1)
William Provost 70 000(1)


 Farm Payroll




SAN_JOSE

ArenaSAP Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$14 515 379
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 835 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining0
Total Game Expenses$56 524
Projected Expenses$0 000
Projected Balance$14 515 379

Salary Commitment

Year: 17$3 835 000
Year: 18$3 530 000
Year: 19$2 867 500
Year: 20$2 000 000

 Pro Payroll

Brandon Saigeon 1 000 000(4)
Reilly Walsh 1 000 000(4)
Noah Ostlund 97 500(3)
William Eklund 97 500(2)
Brandt Clarke 97 500(2)
Strauss Mann 95 000(3)
Denton Mateychuk 90 000(3)
Isak Rosen 90 000(2)
Jake Neighbours 90 000(1)
Adam Raska 85 000(3)
Alexei Kolosov 80 000(2)
Linus Cronholm 77 500(2)
Jacob McGrew 77 500(2)
Mitchell Russell 77 500(3)
Roby Jarventie 75 000(1)
Jake Furlong 72 500(3)
Noel Hoefenmayer 72 500(2)
Ludwig Persson 70 000(3)
Kenny Connors 70 000(3)
Cole O'Hara 70 000(3)
Reilly Webb 70 000(1)
Matt Maggio 70 000(3)
Ludvig Jansson 70 000(3)
Timur Ibragimov 70 000(2)
Backup LW 70 000(1)


 Farm Payroll




SAN_DIEGO

ArenaPechanga Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$13 539 334
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 565 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining0
Total Game Expenses$52 012
Projected Expenses$0 000
Projected Balance$13 539 334

Salary Commitment

Year: 17$3 642 500
Year: 18$3 147 500
Year: 19$2 215 000
Year: 20$1 000 000

 Pro Payroll

Martin Pospisil 1 000 000(4)
Samuel Blais 1 000 000(3)
Rasmus Korhonen 77 500(2)
Gage Alexander 77 500(2)
Xavier Bernard 75 000(1)
Matt Brassard 72 500(2)
Connor Hvidston 72 500(3)
Michael Callow 72 500(3)
Bryce Montgomery 72 500(2)
Carl Lindbom 72 500(2)
Marshall Warren 70 000(2)
Adam Ingram 70 000(3)
Ethan Edwards 70 000(1)
Sean Tschigerl 70 000(2)
Elliot Ekmark 70 000(1)
Kyle Olson 70 000(2)
Matias Mantykivi 70 000(2)
Pavel Novak 70 000(1)
Nick Campoli 70 000(2)
Backup D 70 000(1)
Maxim Groshev 70 000(1)
Toni Utunen 70 000(1)
Nicholas Porco 70 000(2)
Cole Guttman 70 000(2)
Tim Berni 70 000(2)


 Farm Payroll




TEXAS

ArenaHEB Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$14 135 963
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 537 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining0
Total Game Expenses$39 482
Projected Expenses$0 000
Projected Balance$14 135 963

Salary Commitment

Year: 17$2 615 000
Year: 18$2 147 500
Year: 19$332 500
Year: 20$0 000

 Pro Payroll

Jake Walman 1 000 000(2)
Filip Mesar 90 000(3)
Tristan Luneau 90 000(3)
Jan Mysak 90 000(1)
Kasper Simontaival 80 000(1)
William Stromgren 80 000(2)
Luca DelBelBelluz 80 000(3)
Aleksi Heimosalmi 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)
Donovan Sebrango 75 000(1)
Vsevolod Komarov 72 500(3)
Carson Latimer 70 000(2)
Colton Point 70 000(2)
Backup C 70 000(1)
Ville Ottavainen 70 000(2)
Brian Zanetti 70 000(2)
Manix Landry 70 000(2)


 Farm Payroll




TUCSON

ArenaTucson Convention Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$12 936 777
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 755 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining0
Total Game Expenses$56 768
Projected Expenses$0 000
Projected Balance$12 936 777

Salary Commitment

Year: 17$3 755 000
Year: 18$3 210 000
Year: 19$2 512 500
Year: 20$1 000 000

 Pro Payroll

Patrick Kudla 1 000 000(3)
Jonne Tammela 1 000 000(4)
Juraj Slafkovsky 97 500(3)
Josef Korenar 95 000(2)
Ben Meyers 95 000(3)
Wyatt Johnston 90 000(2)
Jeremie Poirier 90 000(1)
Alexander Perevalov 80 000(3)
Lane Hutson 80 000(3)
Ayrton Martino 80 000(2)
Hunter Haight 80 000(3)
Calle Odelius 80 000(3)
Marat Khusnutdinov 80 000(1)
Veini Vehvilainen 77 500(1)
Pavel Tyutnev 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)


 Farm Payroll




L.VALLEY

ArenaPPL Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$13 121 913
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 745 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining0
Total Game Expenses$55 427
Projected Expenses$0 000
Projected Balance$13 121 913

Salary Commitment

Year: 17$3 745 000
Year: 18$3 065 000
Year: 19$1 332 500
Year: 20$0 000

 Pro Payroll

Glenn Gawdin 1 000 000(3)
Daniel Bernhardt 1 000 000(2)
Joel Teasdale 95 000(3)
Jiri Kulich 90 000(3)
J-J Peterka 90 000(1)
Ruslan Iskhakov 80 000(1)
Drew Commesso 80 000(1)
Victor Mancini 77 500(3)
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)
Devon Levi 75 000(1)
Ty Murchison 72 500(2)
Stiven Sardaryan 70 000(2)
John Ludvig 70 000(2)
Daniel Ljungman 70 000(1)
Maxim Mayorov 70 000(3)
Jake Schmaltz 70 000(2)
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$12 144 660
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$4 795 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining0
Total Game Expenses$67 012
Projected Expenses$0 000
Projected Balance$12 144 660

Salary Commitment

Year: 17$4 795 000
Year: 18$4 427 500
Year: 19$2 875 000
Year: 20$1 000 000

 Pro Payroll

Lucas Carlsson 1 250 000(3)
Chris Paquette 1 000 000(4)
Danick Martel 1 000 000(2)
Simon Edvinsson 97 500(2)
Logan Thompson 95 000(2)
Philip Kemp 95 000(3)
Mason Primeau 85 000(3)
Matyas Sapovaliv 80 000(3)
Theodor Niederbach 80 000(1)
Juuso Maenpaa 77 500(1)
Jakub Brabenec 75 000(2)
Patrick Guay 75 000(3)
Isaish George 75 000(3)
Yegor Spiridonov 75 000(2)
George Fegaras 75 000(3)
Eemil Viro 70 000(1)
Evgeni Oksentyuk 70 000(1)
Jack Bar 70 000(2)
Jackson Perbix 70 000(1)
Cameron Whitehead 70 000(3)
Jordan Gustafson 70 000(3)
Keean Washkurak 70 000(2)
Jonathan Dugan 70 000(2)


 Farm Payroll




COACHELLA

ArenaAcrisure Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$12 996 835
Home Games Remaining0
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 830 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining0
Total Game Expenses$55 244
Projected Expenses$0 000
Projected Balance$12 996 835

Salary Commitment

Year: 17$3 830 000
Year: 18$3 600 000
Year: 19$2 050 000
Year: 20$1 000 000

 Pro Payroll

Dominik Kubalik 1 000 000(2)
Alex Barre-Boulet 1 000 000(4)
Brandon Biro 95 000(3)
Brayden Pachal 95 000(3)
Lukas Rousek 95 000(3)
Curtis Hall 95 000(3)
Fyodor Svechkov 90 000(2)
Kyle Keyser 85 000(1)
Jagger Firkus 80 000(3)
Nikita Chibrikov 80 000(2)
Ville Koivunen 80 000(2)
Artyom Grushnikov 80 000(2)
Stanislav Svozil 80 000(2)
Alexander Suzdalev 75 000(3)
Samuel Savoie 75 000(3)
Tomas Hamara 75 000(3)
Michael Fisher 75 000(3)
Jordan Dumais 75 000(3)
Marek Alscher 75 000(3)
Jacob Ragnarsson 75 000(1)
Ben MacDonald 70 000(3)
Cedrick Guindon 70 000(3)
Jordan Kooy 70 000(2)
Backup G 70 000(1)
Dylan Coghlan 70 000(2)


 Farm Payroll