Financial Report

(As of mercredi, juil 17 2024)

UTICA

ArenaAdirondack Bank Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 660 243
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 710 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$600 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 660 243

Salary Commitment

Year: 17$2 710 000
Year: 18$2 077 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Cole Schwindt 1 000 000(3)
Ryan Rehill 1 000 000(0)
Frank Nazar 97 500(1)
Cole Sillinger 97 500(2)
Maveric Lamoureux 90 000(1)
Olen Zellweger 90 000(2)
Theo Lindstein 80 000(2)
Topias Leinonen 80 000(1)
Felix Unger-Sorum 80 000(2)
Prokhor Poltapov 80 000(2)
Gleb Trikozov 80 000(1)
Aleksanteri Kaskimaki 75 000(1)
Joshua Bloom 75 000(2)
Hunter Brzustewicz 75 000(2)
Aaron Huglen 75 000(2)
Topias Vilen 72 500(2)
Cam Squires 72 500(2)
Topi Ronni 70 000(1)
Mason Beaupit 70 000(1)
Alexander Rykov 70 000(2)
Zach Nehring 70 000(2)
Hoyt Stanley 70 000(2)
Scott Ratzlaff 70 000(2)
Luke Tuch 70 000(1)


 Farm Payroll




HARTFORD

ArenaXL Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 651 184
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 657 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 651 184

Salary Commitment

Year: 17$3 657 500
Year: 18$1 970 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Mark Kastelic 1 000 000(3)
Jacob Bryson 1 000 000(1)
Will Smith 97 500(2)
Chase Stillman 90 000(2)
Shai Buium 90 000(2)
Calum Ritchie 90 000(2)
Olivier Tarnstrom 85 000(2)
Ty Nelson 80 000(1)
Jacob Fowler 80 000(2)
Oliver Kapanen 80 000(2)
Zion Nybeck 80 000(1)
Remi Poirier 77 500(1)
Noah Laba 77 500(1)
Maxim Barbashev 77 500(1)
Elias Pettersson 75 000(1)
Emil Pieniniemi 75 000(2)
Isaish George 75 000(1)
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)
Elliot Desnoyers 70 000(1)


 Farm Payroll




BRIDGEPORT

ArenaWebster Bank Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 385 850
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 585 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 385 850

Salary Commitment

Year: 17$3 585 000
Year: 18$2 187 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Andrew Nielsen 1 000 000(1)
Nicholas Abruzzese 1 000 000(2)
Marco Kasper 97 500(1)
Ryan Leonard 97 500(2)
Dalibor Dvorsky 97 500(2)
James Hamblin 95 000(2)
Matthew Thiessen 95 000(2)
Reece Newkirk 85 000(1)
Francesco Pinelli 80 000(2)
Vincent Iorio 80 000(2)
Dennis Hildeby 75 000(1)
Dylan Mackinnon 75 000(2)
Florian Xhekaj 75 000(2)
Jesse Nurmi 72 500(2)
Nick Campoli 70 000(2)
Jachym Kondelik 70 000(1)
Tim Berni 70 000(2)
Martin HugoHas 70 000(2)
Leon Gawanke 70 000(2)
Roman Bychkov 70 000(2)
Zach Gallant 70 000(2)
Nathan Ouellet 70 000(1)


 Farm Payroll




WILKESBARE

ArenaMohegan Sun Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 731 867
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 587 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 731 867

Salary Commitment

Year: 17$3 587 500
Year: 18$1 850 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

John Marino 1 000 000(1)
Tanner Kaspick 1 000 000(2)
Oliver Bonk 90 000(2)
Andrew Cristall 90 000(2)
Filip Nordberg 80 000(1)
Andrew Gibson 80 000(2)
Roni Hirvonen 80 000(1)
Tristan Lennox 75 000(2)
Benjamin King 75 000(1)
Frederik Dichow 75 000(2)
Tyson Hinds 75 000(2)
Samu Salminen 75 000(2)
Noah Dower-Nilsson 75 000(2)
Jordan Spence 75 000(2)
Shakir Mukhamadullin 75 000(1)
Vsevolod Komarov 72 500(1)
Sergei Murashov 72 500(1)
Zam Plante 72 500(1)
Arseni Koromyslov 70 000(1)
Dylan Duke 70 000(2)
Xavier Simoneau 70 000(1)
Tyler Peddle 70 000(2)
Vasily Ponomarev 70 000(1)


 Farm Payroll




PROVIDENCE

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


Income

Current Funds$6 816 594
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$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 816 594

Salary Commitment

Year: 17$3 747 500
Year: 18$2 870 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Jonathan Ang 1 000 000(2)
Oskar Steen 1 000 000(3)
Georgii Merkulov 95 000(2)
Isaac Howard 90 000(1)
Sebastian Cossa 90 000(2)
Brad Lambert 90 000(1)
Denton Mateychuk 90 000(1)
Brady Lyle 85 000(2)
Danny Nelson 80 000(2)
Alexander Kisakov 80 000(2)
Owen Beck 80 000(1)
Sam Rinzel 80 000(1)
Jack Hughes 80 000(1)
Nick Lardis 80 000(2)
Mason Lohrei 77 500(1)
Ryan Mast 77 500(2)
Paul Ludwinski 75 000(1)
Tomas Vomacka 72 500(2)
Reid Dyck 72 500(1)
Dans Locmelis 72 500(1)
Josh Nodler 70 000(2)
Dustyn McFaul 70 000(2)
Pavel Shen 70 000(2)
David Spacek 70 000(1)


 Farm Payroll




BELLEVILLE

ArenaCAA Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 485 895
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 497 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 485 895

Salary Commitment

Year: 17$3 497 500
Year: 18$2 915 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Vojtech Budik 1 000 000(2)
Filip Ahl 1 000 000(2)
Brennan Othmann 90 000(2)
Samuel Honzek 90 000(2)
Antoine Morand 80 000(2)
Mattias Havelid 80 000(1)
Dmitry Zavgorodniy 77 500(1)
Maxence Guenette 77 500(2)
Josh Lopina 75 000(2)
Isaiah Saville 75 000(2)
Samuel Johanneson 75 000(1)
Semyon Vyazovoi 72 500(2)
Matthew Andonovski 72 500(2)
Chandler Romeo 72 500(2)
Gavin White 70 000(1)
Samuel Jonsson 70 000(1)
Vadim Moroz 70 000(2)
Angus Crookshank 70 000(1)
Matej Pekar 70 000(1)
Joaquim Lemay 70 000(2)
Anthony Romano 70 000(2)
Philippe Lapointe 70 000(1)


 Farm Payroll




LAVAL

ArenaPlace Bell
Capacity5 000
Ticket Price$30,00


Income

Current Funds$8 418 656
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 807 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$8 418 656

Salary Commitment

Year: 17$2 807 500
Year: 18$1 855 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Riley Damiani 1 000 000(3)
Daniel Bernhardt 1 000 000(0)
Matthew Savoie 97 500(1)
Logan Cooley 97 500(1)
Nolan Allan 90 000(2)
Charlie Stramel 90 000(2)
Filip Mesar 90 000(1)
Cayden Primeau 85 000(2)
Fraser Minten 80 000(1)
Vinzenz Rohrer 80 000(1)
Jakub Dobes 77 500(2)
Arber Xhekaj 77 500(2)
Emmett Croteau 77 500(1)
Ethan Phillips 75 000(2)
Oliver Johansson 75 000(2)
Terrell Goldsmith 75 000(2)
Daniil Orlov 75 000(1)
Wyatt Kaiser 75 000(1)
Daniil Pylenkov 70 000(2)
Aidan Thompson 70 000(1)
Jacob Golden 70 000(1)
Stanislav Yarovoy 70 000(2)
Jeremy Hanzel 70 000(2)
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$6 699 451
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 620 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 699 451

Salary Commitment

Year: 17$3 620 000
Year: 18$2 165 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Shane Pinto 1 000 000(2)
Troy Terry 1 000 000(1)
Matt Kessel 95 000(2)
Etienne Morin 90 000(2)
Tyson Kozak 85 000(2)
Leo Loof 85 000(2)
Dylan James 80 000(1)
Benjamin Roger 80 000(2)
Nikita Chibrikov 80 000(2)
Luke Evangelista 80 000(1)
Seamus Casey 80 000(1)
Nikita Novikov 77 500(2)
Graeme Clarke 75 000(2)
Alexei Protas 75 000(2)
Jesper Vikman 75 000(1)
Ethan Miedema 72 500(2)
Michael Buchinger 70 000(1)
Conner Roulette 70 000(2)
Isaac Belliveau 70 000(2)
Eetu Makiniemi 70 000(2)
Hudson Malinoski 70 000(2)
Luca Pinelli 70 000(2)
Will Cranley 70 000(1)


 Farm Payroll




TORONTO_M

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


Income

Current Funds$9 054 643
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$1 000 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$9 054 643

Salary Commitment

Year: 17$3 747 500
Year: 18$3 207 500
Year: 19$2 000 000
Year: 20$0 000

 Pro Payroll

Jean-Luc Foudy 1 000 000(3)
Joni Jurmo 1 000 000(3)
Matvei Michkov 97 500(2)
Gabriel Perreault 97 500(2)
Michael Hrabal 90 000(2)
Ivan Miroshnichenko 90 000(1)
Lian Bichsel 90 000(1)
Bradly Nadeau 90 000(2)
Carey Terrance 80 000(2)
Simon Robertsson 80 000(2)
Sasha Pastujov 80 000(2)
Filip Kral 77 500(2)
Anton Johanneson 75 000(1)
Alexander Campbell 75 000(2)
Devin Kaplan 75 000(1)
Matias Maccelli 75 000(2)
Jayden Perron 75 000(2)
Gavin McCarthy 75 000(2)
Vyacheslav Peksa 72 500(2)
Ty Voit 72 500(2)
Karri Aho 70 000(1)
Zachary Bouthiller 70 000(1)
Jake Boltmann 70 000(1)
Roman Schmidt 70 000(2)


 Farm Payroll




MANITOBA

ArenaMTS Iceplex
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 448 733
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 717 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 448 733

Salary Commitment

Year: 17$2 717 500
Year: 18$997 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Sami Niku 1 000 000(1)
Oskari Salminen 95 000(1)
Trey Fix-Wolansky 95 000(1)
Dawson Barteaux 85 000(1)
Josh Doan 80 000(2)
Gracyn Sawchyn 80 000(2)
Colton Dach 80 000(2)
Danila Klimovich 80 000(2)
Zack Ostapchuk 80 000(2)
Patrik Puistola 80 000(2)
Ty Smilanic 80 000(1)
Daniel Torgersson 77 500(2)
Tyler Brennan 75 000(1)
Sean Behrens 75 000(2)
Jake Leschyshyn 75 000(2)
Caedan Bankier 75 000(2)
George Fegaras 75 000(1)
Carson Bantle 75 000(1)
Tyrel Bauer 72 500(2)
Arvid Holm 72 500(2)
Brandon Kruse 70 000(1)
Jack Bar 70 000(2)
Charlie Leddy 70 000(1)


 Farm Payroll




SYRACUSE

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


Income

Current Funds$6 566 589
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$0 000
Projected Expenses$0 000
Projected Balance$6 566 589

Salary Commitment

Year: 17$3 802 500
Year: 18$2 962 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Devante Stephens 1 000 000(2)
Cole Koepke 1 000 000(3)
Dmitry Simachev 97 500(2)
Zach Benson 97 500(2)
Lukas Rousek 95 000(1)
Felix Robert 95 000(1)
Brayden Pachal 95 000(1)
Colby Barlow 90 000(2)
Owen Pickering 90 000(1)
Fabian Lysell 90 000(2)
Blade Jenkins 85 000(1)
Trey Augustine 80 000(2)
Matthew Poitras 80 000(1)
Eamon Powell 80 000(1)
Jeremy Langlois 75 000(1)
Akira Schmid 75 000(1)
Coulson Pitre 75 000(2)
Michal Teply 75 000(2)
Erik Portillo 75 000(2)
Jayson Shaugabay 72 500(2)
Daniil Gushchin 70 000(1)
Jack Phelan 70 000(2)
Keean Washkurak 70 000(2)
Cole Knuble 70 000(2)


 Farm Payroll




CHARLOTTE

ArenaBojangles' Coliseum
Capacity5 000
Ticket Price$30,00


Income

Current Funds$8 501 830
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 710 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$8 501 830

Salary Commitment

Year: 17$1 710 000
Year: 18$1 122 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Givani Smith 1 000 000(0)
Nolan Stevens 1 000 000(0)
Mason McTavish 97 500(2)
Eduard Sale 90 000(2)
Jake Christiansen 85 000(2)
William Villeneuve 77 500(1)
Nathan Staios 77 500(1)
Vladislav Lukashevich 77 500(1)
Lenni Hameenaho 75 000(2)
Reiger Lorenz 75 000(1)
Kirill Ustimenko 75 000(2)
Jaden Lipinski 70 000(2)
Owen Lindmark 70 000(2)
Kasper Kulonummi 70 000(1)
Dmitri Kuzmin 70 000(2)
Jake Chiasson 70 000(2)
Kirill Dolzhenkov 70 000(1)
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$7 624 983
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 647 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 624 983

Salary Commitment

Year: 17$2 647 500
Year: 18$1 890 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Kim Nousiainen 1 000 000(3)
Philip Kemp 95 000(1)
Patrik Siikanen 85 000(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(1)
James Malatesta 75 000(2)
Evan Vierling 75 000(1)
Cole Spicer 72 500(1)
Joel Nystrom 72 500(2)
Cruz Lucius 72 500(1)
Hampton Slukynsky 70 000(2)
Axel Landen 70 000(2)
Johan Sodergran 70 000(1)
Thomas Milic 70 000(2)
Mats Lindgren 70 000(1)
Bryce MC-Barker 70 000(1)
Kyle Olson 70 000(2)
Vyacheslav Buteyets 70 000(1)
Filip Cederqvist 70 000(2)
Maksim Sushko 70 000(2)


 Farm Payroll




HERSHEY

ArenaGiant Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 568 099
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$4 262 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 568 099

Salary Commitment

Year: 17$3 332 500
Year: 18$2 600 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Brian Pinho 1 000 000(0)
Dmitri Samorukov 1 000 000(2)
Antoine Keller 750 000(2)
Axel Sandin-Pellikka 90 000(2)
Logan Mailloux 90 000(2)
Kalan Lind 80 000(2)
David Goyette 80 000(1)
Rasmus Kumpulainen 80 000(2)
Artyom Duda 80 000(1)
Anton Wahlberg 80 000(2)
Gavin Hayes 75 000(1)
Dru Krebs 75 000(2)
Yegor Sidorov 75 000(2)
Jake Karabela 72 500(1)
Nick Malik 72 500(1)
Haakon Hanelt 72 500(1)
Brian Zanetti 70 000(2)
Ethan Haider 70 000(2)
Emil Bemstrom 70 000(2)
Wyatte Wylie 70 000(1)
Eric Florchuk 70 000(1)
Kalle Vaisanen 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$6 127 570
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$4 955 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 127 570

Salary Commitment

Year: 17$3 955 000
Year: 18$3 245 000
Year: 19$1 250 000
Year: 20$1 250 000

 Pro Payroll

Cole Fraser 1 250 000(4)
Linus Karlsson 1 000 000(2)
Alex Dergachyov 1 000 000(0)
Nate Danielson 97 500(2)
Luke Hughes 97 500(2)
Kevin Korchinski 90 000(1)
Carter Gylander 85 000(1)
Lukas Dragicevic 80 000(2)
Tyler Tullio 80 000(1)
Ryan Greene 80 000(1)
Tyler Kleven 80 000(1)
Jack Peart 75 000(2)
Aydar Suniev 75 000(2)
Carter Mazur 75 000(2)
Dmitri Buchelnikov 75 000(1)
Calle Clang 75 000(1)
Jaromir Pytlik 75 000(1)
Red Savage 72 500(2)
Liam Dower Nilsson 72 500(2)
William Trudeau 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$6 567 129
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$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 567 129

Salary Commitment

Year: 17$2 705 000
Year: 18$1 962 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Scott Perunovich 1 000 000(0)
Benjamin Mirageas 1 000 000(3)
Zachary Bolduc 97 500(2)
Zach Dean 90 000(2)
Zachary L'Heureux 90 000(2)
Filip Bystedt 90 000(1)
Carson Rahkopf 80 000(2)
Jakub Dvorak 80 000(2)
Adam Sykora 80 000(1)
Ville Koivunen 80 000(2)
Ian Moore 77 500(1)
Bogdan Konyushkov 75 000(2)
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(1)
Simon Forsmark 70 000(1)
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)


 Farm Payroll




MILWAUKEE

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


Income

Current Funds$5 448 134
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 800 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$5 448 134

Salary Commitment

Year: 17$3 800 000
Year: 18$1 860 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Stepan Falkovsky 1 000 000(1)
Tanner Jeannot 1 000 000(2)
Rutger McGroarty 90 000(1)
Matthew Wood 90 000(2)
Carson Lambos 90 000(2)
Daniil Chechelev 85 000(1)
Luke Prokop 85 000(1)
Declan Chisholm 85 000(1)
Juuso Parssinen 85 000(1)
Nico Myatovic 80 000(2)
Damian Clara 80 000(2)
Samu Tuomaala 80 000(2)
Graham Sward 77 500(1)
Sutter Muzzatti 77 500(2)
Oskar Pettersson 75 000(1)
Ryan Winterton 75 000(2)
Aidan Dudas 75 000(1)
Brandon Svoboda 75 000(2)
Maximilian Kilpinen 72 500(1)
Joey Willis 72 500(2)
Angus Booth 70 000(1)
Veeti Miettinen 70 000(1)
Amadeus Lombardi 70 000(1)
Juha Jatkola 70 000(2)
Aidan Hreschuk 70 000(2)


 Farm Payroll




CLEVELAND

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


Income

Current Funds$6 685 113
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 702 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 685 113

Salary Commitment

Year: 17$2 702 500
Year: 18$2 245 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Tyler Madden 1 000 000(2)
Sam Ruopp 1 000 000(0)
Peetro Seppala 95 000(2)
Noah Warren 90 000(1)
Jet Greaves 85 000(2)
Cameron Lund 80 000(1)
Tanner Molendyk 80 000(2)
Oscar Fisker Molgaard 80 000(2)
Jesse Kiiskinen 80 000(2)
Evan Nause 80 000(2)
Dmitri Voronkov 77 500(2)
Hunter McKown 77 500(2)
Mikael Pyyhtia 77 500(2)
Samuel Knazko 77 500(2)
Quinn Finley 75 000(1)
Noel Nordh 75 000(2)
Jakub Malek 75 000(2)
Guillaume Richard 75 000(2)
Sergei Ivanov 72 500(1)
Kenny Connors 70 000(1)
Matthew Gleason 70 000(1)
Alex Pharand 70 000(2)
Manix Landry 70 000(2)
Santeri Virtanen 70 000(2)


 Farm Payroll




ROCKFORD

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


Income

Current Funds$7 595 350
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 550 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 595 350

Salary Commitment

Year: 17$3 550 000
Year: 18$2 030 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Andrei Altybarmakyan 1 000 000(2)
Pius Suter 1 000 000(1)
Corson Ceulemans 90 000(2)
Isak Rosen 90 000(2)
Dominic Basse 85 000(1)
Joshua Roy 75 000(2)
Colby Ambrosio 75 000(1)
Nikita Grebyonkin 75 000(1)
Matthew Morden 75 000(1)
Lukas Parik 75 000(2)
Cameron Berg 70 000(2)
Vadim Zherenko 70 000(1)
Jiri Felcman 70 000(2)
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)
Vilmer Alriksson 70 000(2)
Andrew Strathmann 70 000(2)
Antonio Stranges 70 000(1)
Mason Langenbrunner 70 000(1)


 Farm Payroll




COLORADO_E

ArenaBudweiser Events Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$9 189 739
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$0 000
Projected Expenses$0 000
Projected Balance$9 189 739

Salary Commitment

Year: 17$3 722 500
Year: 18$1 777 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Joseph Anderson 1 000 000(2)
Benoit-Olivier Groulx 1 000 000(1)
Nathan Gaucher 97 500(1)
Noah Ostlund 97 500(1)
Ethan Gauthier 90 000(2)
Nikolai Kovalenko 85 000(2)
Reid Schaefer 80 000(1)
Frederic Brunet 80 000(1)
Scott Morrow 80 000(2)
Tristan Bertucci 80 000(2)
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)
Christian Kyrou 75 000(1)
Daemon Hunt 75 000(1)
Ivan Zhigalov 72 500(1)
Aleksi Malinen 72 500(1)
Arturs Silovs 70 000(2)
Theo Rochette 70 000(1)
Viktor Neuchev 70 000(1)
Peter Diliberatore 70 000(2)


 Farm Payroll




ABBOTSFORD

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


Income

Current Funds$7 225 259
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 845 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 225 259

Salary Commitment

Year: 17$2 845 000
Year: 18$1 852 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Mitch Eliot 1 000 000(3)
Anton Cederholm 1 000 000(0)
Conor Geekie 97 500(1)
Aidan McDonough 95 000(1)
Tristen Nielsen 95 000(2)
Nils Aman 95 000(2)
Ryan Fanti 95 000(1)
Nikita Tolopilo 95 000(2)
Akito Hirose 95 000(2)
Daniil But 90 000(2)
Joakim Kemell 90 000(1)
Liam Ohgren 90 000(1)
Logan Stankoven 80 000(2)
Julian Lutz 80 000(1)
Elias Salomonsson 80 000(1)
Beau Akey 80 000(2)
Theodor Niederbach 80 000(1)
Carson Focht 77 500(2)
Ethan Keppen 75 000(2)
Donovan Sebrango 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$8 126 342
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 737 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$8 126 342

Salary Commitment

Year: 17$3 737 500
Year: 18$2 885 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Nick Perbix 1 000 000(2)
Adam Beckman 1 000 000(3)
Ben Jones 95 000(2)
Ilya Solovyov  95 000(2)
Jonathan Aspirot 95 000(2)
Jimmy Snuggerud 90 000(1)
Danila Yurov 90 000(1)
Jacob Peterson 85 000(1)
Carson Bjarnason 80 000(2)
Luca DelBelBelluz 80 000(1)
Matthew Knies 80 000(2)
Sebastian Walfridsson 77 500(2)
Marc DelGaizo 77 500(2)
Jack Gorniak 77 500(1)
Ryan O'Reilly 75 000(1)
Cameron Whynot 75 000(2)
Will Cuylle 75 000(1)
Dylan Garand 70 000(1)
Dustin Wolf 70 000(1)
Toni Utunen 70 000(1)
MacKenzie Entwistle 70 000(2)
Justin Robidas 70 000(2)
Brady Gilmour 70 000(1)
Ville Ottavainen 70 000(2)


 Farm Payroll




BAKERSFIEL

ArenaMechanics Bank Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 438 403
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 710 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 438 403

Salary Commitment

Year: 17$3 710 000
Year: 18$3 180 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Axel Andersson 1 000 000(2)
Sampo Ranta 1 000 000(2)
Quentin Musty 90 000(2)
David Edstrom 90 000(2)
Tomas Mazura 85 000(1)
Jeremias Lindewall  85 000(2)
Joel Maatta 85 000(2)
Ryan Chesley 80 000(1)
Gavin Brindley 80 000(2)
Miko Matikka 80 000(1)
Felix Nilsson 80 000(2)
Niklas Kokko 75 000(1)
Anton Olsson 75 000(2)
Taige Harding 75 000(2)
Brent Johnson 75 000(2)
Jonathan Castagna 75 000(2)
Konnor Smith 75 000(2)
Justin Ertel 75 000(2)
Juraj Pakarcik 75 000(2)
Quentin Miller 75 000(2)
Anton Johansson 70 000(1)
Trent Miner 70 000(2)
Curtis Douglas 70 000(1)
Jorian Donovan 70 000(1)


 Farm Payroll




IOWA

ArenaWells Fargo Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 440 974
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 600 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 440 974

Salary Commitment

Year: 17$3 600 000
Year: 18$2 892 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Simon Johansson 1 000 000(2)
Max Gildon 1 000 000(2)
William Dufour 95 000(1)
Filip Lindberg 85 000(1)
Mikey Milne 85 000(1)
Roman Kantserov 80 000(2)
Danny Zhilkin 80 000(1)
Josh Pillar 77 500(2)
Kyle Masters 77 500(2)
Ty Mueller 75 000(2)
Arno Tiefensee 75 000(2)
Luca Munzenberger 75 000(2)
Alexander Khovanov 75 000(1)
Adam Engstrom 75 000(1)
Denver Barkey 75 000(2)
Mason Millman 75 000(2)
Servac Petrovsky 72 500(2)
Jakub Vondras 72 500(1)
Christian Krygier 70 000(1)
Samuel Walker 70 000(2)
Ty Gallagher 70 000(2)
Jack Smith 70 000(1)
Matvei Guskov 70 000(2)


 Farm Payroll




ONTARIO

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


Income

Current Funds$7 771 005
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 892 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 250 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 771 005

Salary Commitment

Year: 17$3 892 500
Year: 18$3 222 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Matthew Cairns 1 000 000(2)
Mikhail Vorobyov 1 000 000(2)
Simon Nemec 97 500(1)
Cutter Gauthier 97 500(1)
Dylan Guenther 97 500(2)
David Reinbacher 97 500(2)
Strauss Mann 95 000(1)
Cole Krygier 95 000(2)
Tom Wallinder 90 000(2)
Brayden Yager 90 000(2)
Jacob Ingham 85 000(1)
Andre Lee 85 000(1)
Aatu Jamsen 85 000(2)
Jared Wright 85 000(2)
Kaleb Lawrence 77 500(2)
Patrik Hamrla 75 000(2)
Emil M. Lilleberg 75 000(2)
Erik W.Walterholm 72 500(2)
Matthew Mania 72 500(2)
Cole Guttman 70 000(2)
Joonas Oden 70 000(1)
Yan Kuznetsov 70 000(1)
Miska Kukkonen 70 000(2)
Lucas Feuk 70 000(2)
William Provost 70 000(1)


 Farm Payroll




SAN_JOSE

ArenaSAP Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 845 837
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 465 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 845 837

Salary Commitment

Year: 17$3 465 000
Year: 18$2 737 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Brandon Saigeon 1 000 000(2)
Reilly Walsh 1 000 000(2)
Adam Raska 85 000(1)
Alexei Kolosov 80 000(2)
Lucas Cagnoni 77 500(2)
Jacob McGrew 77 500(2)
Mitchell Russell 77 500(1)
Tanner Ludtke 75 000(2)
Otto Salin 72 500(1)
Jake Furlong 72 500(1)
Eric Pohlkamp 72 500(2)
David Klee 72 500(2)
Brad Gardiner 72 500(2)
Ludwig Persson 70 000(1)
Ty Taylor 70 000(1)
Justin Gill 70 000(2)
Cole O'Hara 70 000(1)
Ruben Rafkin 70 000(1)
Matt Maggio 70 000(1)
Ludvig Jansson 70 000(1)
Andrei Loshko 70 000(2)
Patrick Thomas 70 000(2)


 Farm Payroll




SAN_DIEGO

ArenaPechanga Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 742 799
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 530 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 742 799

Salary Commitment

Year: 17$2 530 000
Year: 18$1 872 500
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Martin Pospisil 1 000 000(2)
Alex Young 85 000(1)
Rasmus Korhonen 77 500(2)
Gage Alexander 77 500(2)
Rodwin Dionicio 77 500(2)
Matias Rajaniemi 77 500(1)
Jaxen Wiebe 75 000(2)
Connor Hvidston 72 500(1)
Michael Callow 72 500(1)
Bryce Montgomery 72 500(2)
Chase Cheslock 72 500(2)
Marshall Warren 70 000(2)
Adam Ingram 70 000(1)
Ethan Edwards 70 000(1)
Sean Tschigerl 70 000(2)
Matias Mantykivi 70 000(2)
Pavel Novak 70 000(1)
Connor McClennon 70 000(1)
Cedrick Guindon 70 000(1)
Charles-Alexis Legault70 000(2)
Larry Keenan 70 000(2)
Nicholas Porco 70 000(2)


 Farm Payroll




TEXAS

ArenaHEB Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 646 222
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 710 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 646 222

Salary Commitment

Year: 17$2 710 000
Year: 18$2 337 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Luke Henman 1 000 000(3)
Jake Walman 1 000 000(0)
Max Sasson 95 000(2)
Artur Akhtyamov 95 000(2)
Chaz Lucius 90 000(2)
William Stromgren 80 000(2)
Mikhail Gulyayev 80 000(2)
Aleksi Heimosalmi 80 000(2)
Ilya Fedotov 80 000(2)
Easton Cowan 80 000(2)
Linus Cronholm 77 500(2)
Kevin Mandolese 77 500(1)
Garrett Brown 75 000(1)
Jani Nyman 75 000(1)
Samuel Savoie 75 000(1)
Jayden Grubbe 75 000(2)
William Whitelaw 75 000(2)
Caden Price 75 000(2)
Marcel Marcel 75 000(2)
Carson Latimer 70 000(2)
Colton Point 70 000(2)
Samuel Harris 70 000(2)
Timur Ibragimov 70 000(2)
Eemil Viro 70 000(1)


 Farm Payroll




TUCSON

ArenaTucson Convention Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$10 011 981
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 715 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$10 011 981

Salary Commitment

Year: 17$3 715 000
Year: 18$2 000 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Patrick Kudla 1 000 000(1)
Jonne Tammela 1 000 000(2)
Juraj Slafkovsky 97 500(1)
Josef Korenar 95 000(2)
Oliver Moore 90 000(2)
Alexander Perevalov 80 000(1)
Lane Hutson 80 000(1)
Ayrton Martino 80 000(2)
Kasper Halttunen 80 000(2)
Hunter Haight 80 000(1)
Riley Heidt 80 000(2)
Calle Odelius 80 000(1)
Pavel Tyutnev 77 500(1)
John Farinacci 75 000(2)
Koehn Ziemmer 75 000(2)
Scott Walford 75 000(2)
Dylan Peterson 75 000(1)
Jack Finley 75 000(1)
David Tendeck 70 000(2)
Dennis Busby 70 000(2)
Dmitri Kostenko 70 000(2)
Brock Faber 70 000(1)
Melker Thelin 70 000(2)
Jakub Stancl 70 000(2)


 Farm Payroll




L.VALLEY

ArenaPPL Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 881 663
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$0 000
Projected Expenses$0 000
Projected Balance$7 881 663

Salary Commitment

Year: 17$3 730 000
Year: 18$1 967 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Glenn Gawdin 1 000 000(1)
Ruslan Iskhakov 1 000 000(3)
Joel Teasdale 95 000(1)
Jiri Kulich 90 000(1)
Otto Stenberg 90 000(2)
Drew Commesso 80 000(1)
Victor Mancini 77 500(1)
Kirill Kirsanov 75 000(2)
Martin Misiak 75 000(2)
Brett Harrison 75 000(2)
Quinton Burns 75 000(2)
Samuel Sjolund 75 000(2)
Maxim Cajkovic 75 000(2)
Yegor Zavragin 75 000(2)
Ty Murchison 72 500(2)
Stiven Sardaryan 70 000(2)
John Ludvig 70 000(2)
Daniel Ljungman 70 000(1)
Rasmus Larsson 70 000(2)
Maxim Mayorov 70 000(1)
Jake Schmaltz 70 000(2)
Evgeni Oksentyuk 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$5 464 993
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$4 902 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$5 464 993

Salary Commitment

Year: 17$4 902 500
Year: 18$2 965 000
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Lucas Carlsson 1 250 000(1)
Chris Paquette 1 000 000(2)
Jackson Perbix 1 000 000(3)
Jiri Patera 95 000(2)
Tristan Luneau 90 000(1)
Tyler Boucher 90 000(2)
Viktor Persson 85 000(2)
Jackson Hallum 85 000(2)
Mason Primeau 85 000(1)
Matyas Sapovaliv 80 000(1)
Mathieu Cataford 80 000(2)
Daniil Chayka 80 000(2)
Jakub Demek 77 500(2)
Juuso Maenpaa 77 500(1)
Jakub Brabenec 75 000(2)
Patrick Guay 75 000(1)
Sawyer Mynio 75 000(2)
Drew Fortescue 75 000(2)
Arttu Karki 75 000(2)
Carl Lindbom 72 500(2)
Elliot Ekmark 70 000(1)
Christoffer Sedoff 70 000(1)
Cameron Whitehead 70 000(1)
Jordan Gustafson 70 000(1)


 Farm Payroll




COACHELLA

ArenaAcrisure Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 559 021
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 577 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 559 021

Salary Commitment

Year: 17$3 672 500
Year: 18$2 807 500
Year: 19$1 000 000
Year: 20$0 000

 Pro Payroll

Alex Barre-Boulet 1 000 000(2)
Jacob Ragnarsson 1 000 000(3)
Ville Petman 95 000(2)
Curtis Hall 95 000(1)
Jonathan Lekkerimaki 90 000(1)
Fyodor Svechkov 90 000(2)
Tye Kartye 85 000(2)
Kyle Keyser 85 000(1)
Maxim Strbak 80 000(2)
Brady Cleveland 80 000(2)
Jagger Firkus 80 000(1)
Artyom Grushnikov 80 000(2)
Stanislav Svozil 80 000(2)
Alex Ciernik 77 500(2)
Alexander Suzdalev 75 000(1)
Tomas Hamara 75 000(1)
Michael Fisher 75 000(1)
Jordan Dumais 75 000(1)
Marek Alscher 75 000(1)
Ben MacDonald 70 000(1)
Nick Moldenhauer 70 000(1)
Jordan Kooy 70 000(2)
Juha Jatkola 70 000(2)


 Farm Payroll