Financial Report

(As of vendredi, juin 20 2025)

UTICA

ArenaAdirondack Bank Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$14 691 103
Home Games Remaining39
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 530 000

Expenses

Pro Payroll$2 795 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining77
Total Game Expenses$42 622
Projected Expenses$3 281 890
Projected Balance$21 939 213

Salary Commitment

Year: 20$2 795 000
Year: 21$2 232 500
Year: 22$1 177 500
Year: 23$0 000

 Pro Payroll

Cole Schwindt 1 000 000(3)
Frank Nazar 97 500(1)
Beckett Sennecke 97 500(3)
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)
Colin Ralph 80 000(3)
Gleb Trikozov 80 000(1)
Gavin Brindley 80 000(2)
Aleksanteri Kaskimaki 75 000(1)
Joshua Bloom 75 000(2)
Hunter Brzustewicz 75 000(2)
Aaron Huglen 75 000(2)
Sawyer Mynio 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)


 Farm Payroll




HARTFORD

ArenaXL Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$13 620 385
Home Games Remaining39
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 530 000

Expenses

Pro Payroll$3 817 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining77
Total Game Expenses$56 311
Projected Expenses$4 335 945
Projected Balance$19 814 440

Salary Commitment

Year: 20$3 817 500
Year: 21$2 282 500
Year: 22$1 405 000
Year: 23$0 000

 Pro Payroll

Mark Kastelic 1 000 000(3)
Jacob Bryson 1 000 000(1)
Chase Stillman 90 000(2)
Shai Buium 90 000(2)
Calum Ritchie 90 000(2)
Konsta Helenius 90 000(3)
Olivier Tarnstrom 85 000(2)
Matt Rempe 85 000(3)
Ty Nelson 80 000(1)
Jacob Fowler 80 000(2)
Oliver Kapanen 80 000(2)
Sam O'Reilly 80 000(3)
Zion Nybeck 80 000(1)
Remi Poirier 77 500(1)
Noah Laba 77 500(1)
Elias Pettersson 75 000(1)
Emil Pieniniemi 75 000(2)
Drew Fortescue 75 000(2)
Elliott Groenwold 75 000(3)
Jack McBain 75 000(1)
Linus Eriksson 75 000(3)
Hugo Ollas 72 500(2)
Jackson Blake 70 000(2)
Backup_D 70 000(1)
Lukas Elvenes 70 000(2)


 Farm Payroll




BRIDGEPORT

ArenaWebster Bank Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$16 455 170
Home Games Remaining31
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$8 370 000

Expenses

Pro Payroll$3 802 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining60
Total Game Expenses$57 348
Projected Expenses$3 440 854
Projected Balance$21 384 316

Salary Commitment

Year: 20$3 802 500
Year: 21$3 497 500
Year: 22$1 455 000
Year: 23$1 000 000

 Pro Payroll

Nicholas Abruzzese 1 000 000(2)
Leon Gawanke 1 000 000(4)
Ivan Demidov 97 500(3)
Berkly Catton 97 500(3)
Ryan Leonard 97 500(2)
Dalibor Dvorsky 97 500(2)
Cam Thiesing 95 000(3)
Peetro Seppala 95 000(2)
Matthew Thiessen 95 000(2)
Jacob Holmes 85 000(3)
Adam Raska 85 000(1)
Adam Kleber 80 000(3)
Theodor Niederbach 80 000(1)
Vincent Iorio 80 000(2)
Rasmus Korhonen 77 500(2)
Florian Xhekaj 75 000(2)
Tyrel Bauer 72 500(2)
Jesse Nurmi 72 500(2)
Trent Miner 70 000(2)
Yan Kuznetsov 70 000(1)
Nicholas Porco 70 000(2)
Jack Phelan 70 000(2)
Miska Kukkonen 70 000(2)
Nathan Ouellet 70 000(1)


 Farm Payroll




WILKESBARE

ArenaMohegan Sun Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$14 948 336
Home Games Remaining35
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$9 450 000

Expenses

Pro Payroll$3 772 500
Farm Payroll$7 000
Prospect Fees$0 000
Coach$700 000
Games Remaining70
Total Game Expenses$54 628
Projected Expenses$3 823 963
Projected Balance$20 574 373

Salary Commitment

Year: 20$3 779 500
Year: 21$2 330 000
Year: 22$380 000
Year: 23$0 000

 Pro Payroll

John Marino 1 000 000(1)
Tanner Kaspick 1 000 000(2)
Sacha Boisvert 90 000(3)
Oliver Bonk 90 000(2)
Andrew Cristall 90 000(2)
Tye Kartye 85 000(2)
Prokhor Poltapov 80 000(2)
Filip Nordberg 80 000(1)
Andrew Gibson 80 000(2)
Tristan Lennox 75 000(2)
Frederik Dichow 75 000(2)
Tyson Hinds 75 000(2)
Samu Salminen 75 000(2)
Ilya Protas 75 000(3)
Noah Dower-Nilsson 75 000(2)
Caedan Bankier 75 000(2)
Brodie Ziemer 75 000(3)
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)
Xavier Simoneau 70 000(1)
Aron Kiviharju 70 000(3)
Joel Svensson 70 000(3)


 Farm Payroll

Backup_RW 7 000(1)




PROVIDENCE

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


Income

Current Funds$13 263 861
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 837 500
Farm Payroll$7 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$57 860
Projected Expenses$4 744 500
Projected Balance$8 519 361

Salary Commitment

Year: 20$3 844 500
Year: 21$3 062 500
Year: 22$2 350 000
Year: 23$1 000 000

 Pro Payroll

Alexander Kisakov 1 000 000(4)
Oskar Steen 1 000 000(3)
Philip Svedeback 95 000(3)
Roman Bychkov 95 000(3)
Georgii Merkulov 95 000(2)
Isaac Howard 90 000(1)
Brad Lambert 90 000(1)
Brady Cleveland 80 000(2)
Jesse Pulkkinen 80 000(3)
Danny Nelson 80 000(2)
Mikhail Gulyayev 80 000(2)
Sam Rinzel 80 000(1)
Jack Hughes 80 000(1)
Lukas Fisher 80 000(3)
Nick Lardis 80 000(2)
Alexander Perevalov 80 000(1)
Ryan Mast 77 500(2)
Cole Huckins 75 000(2)
Olivier Nadeau 75 000(2)
Reid Dyck 72 500(1)
Dans Locmelis 72 500(1)
Luca Pinelli 70 000(2)
Backup_D(2) 70 000(1)
Backup_D 70 000(1)
David Spacek 70 000(1)


 Farm Payroll

Backup_C 7 000(1)




BELLEVILLE

ArenaCAA Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$13 966 697
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 705 000
Farm Payroll$21 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$57 634
Projected Expenses$4 726 000
Projected Balance$9 240 697

Salary Commitment

Year: 20$3 726 000
Year: 21$3 127 500
Year: 22$532 500
Year: 23$0 000

 Pro Payroll

Vojtech Budik 1 000 000(2)
Filip Ahl 1 000 000(2)
Michael Hage 90 000(3)
Samuel Honzek 90 000(2)
Mattias Havelid 80 000(1)
Max Plante 80 000(3)
Dmitry Zavgorodniy 77 500(1)
Maxence Guenette 77 500(2)
Nathan Villeneuve 75 000(3)
Semyon Vyazovoi 72 500(2)
Lucas Ellinas 72 500(3)
Matthew Andonovski 72 500(2)
Eerik Wallenius 72 500(3)
Owen Beckner 72 500(3)
Chandler Romeo 72 500(2)
Gavin White 70 000(1)
Samuel Jonsson 70 000(1)
Vadim Moroz 70 000(2)
Melvin Fernstrom 70 000(3)
Matej Pekar 70 000(1)
Joaquim Lemay 70 000(2)
Anthony Romano 70 000(2)
Backup_LW 70 000(1)
Backup_RW 70 000(1)
Backup_RW 70 000(1)


 Farm Payroll

Backup_RW 7 000(1)
Backup_LW(2) 7 000(1)
Backup_D 7 000(1)




LAVAL

ArenaPlace Bell
Capacity5 000
Ticket Price$30,00


Income

Current Funds$14 962 011
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 712 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$44 055
Projected Expenses$3 612 500
Projected Balance$11 349 511

Salary Commitment

Year: 20$3 712 500
Year: 21$3 095 000
Year: 22$2 490 000
Year: 23$1 000 000

 Pro Payroll

Riley Damiani 1 000 000(3)
Jacob Golden 1 000 000(4)
Tij Iginla 97 500(3)
Anton Silayev 97 500(3)
Charlie Stramel 90 000(2)
Filip Mesar 90 000(1)
Julius Miettinen 80 000(3)
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)
Luke Misa 75 000(3)
Oliver Johansson 75 000(2)
Terrell Goldsmith 75 000(2)
Daniil Orlov 75 000(1)
Wyatt Kaiser 75 000(1)
Alexandre Blais 70 000(3)
Daniil Pylenkov 70 000(2)
Harrison Meneghin 70 000(3)
Aidan Thompson 70 000(1)
Stanislav Yarovoy 70 000(2)
Jeremy Hanzel 70 000(2)
Trevor Kuntar 70 000(1)


 Farm Payroll




ROCHESTER

ArenaBlue Cross Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$13 278 489
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 802 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$54 909
Projected Expenses$4 502 500
Projected Balance$8 775 989

Salary Commitment

Year: 20$3 802 500
Year: 21$3 140 000
Year: 22$1 252 500
Year: 23$1 000 000

 Pro Payroll

Shane Pinto 1 000 000(2)
Luke Evangelista 1 000 000(4)
Zayne Parekh 97 500(3)
Matt Kessel 95 000(2)
Max Sasson 95 000(2)
Etienne Morin 90 000(2)
Tyson Kozak 85 000(2)
Leo Loof 85 000(2)
Dylan James 80 000(1)
Matvei Gridin 80 000(3)
Seamus Casey 80 000(1)
Maxim Barbashev 77 500(1)
Nikita Novikov 77 500(2)
Aku Raty 75 000(2)
Alexei Protas 75 000(2)
Kevin He 75 000(3)
Jesper Vikman 75 000(1)
Michael Buchinger 70 000(1)
Isaac Belliveau 70 000(2)
Eetu Makiniemi 70 000(2)
Hudson Malinoski 70 000(2)
Blake Biondi 70 000(1)
Will Cranley 70 000(1)
Backup_C 70 000(1)
Backup_D 70 000(1)


 Farm Payroll




TORONTO_M

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


Income

Current Funds$15 502 569
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$10 720 069

Salary Commitment

Year: 20$3 782 500
Year: 21$3 157 500
Year: 22$2 285 000
Year: 23$1 000 000

 Pro Payroll

Jean-Luc Foudy 1 000 000(3)
Matias Maccelli 1 000 000(4)
Gabriel Perreault 97 500(2)
Michael Hrabal 90 000(2)
Ivan Miroshnichenko 90 000(1)
Lian Bichsel 90 000(1)
Rutger McGroarty 90 000(1)
Carey Terrance 80 000(2)
Samu Tuomaala 80 000(2)
Simon Robertsson 80 000(2)
Sasha Pastujov 80 000(2)
Devin Kaplan 75 000(1)
Caden Price 75 000(2)
Gavin McCarthy 75 000(2)
Tommy Bouchard 72 500(3)
Zach Schulz 72 500(3)
Vyacheslav Peksa 72 500(2)
Ty Voit 72 500(2)
Backup_D 70 000(1)
Karri Aho 70 000(1)
Christian Humphreys 70 000(3)
Zachary Bouthiller 70 000(1)
Hiroki Gojsic 70 000(3)
Jake Boltmann 70 000(1)
Roman Schmidt 70 000(2)


 Farm Payroll




MANITOBA

ArenaMTS Iceplex
Capacity5 000
Ticket Price$30,00


Income

Current Funds$16 865 494
Home Games Remaining30
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$8 100 000

Expenses

Pro Payroll$3 687 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining59
Total Game Expenses$57 165
Projected Expenses$3 372 713
Projected Balance$21 592 781

Salary Commitment

Year: 20$3 687 500
Year: 21$3 247 500
Year: 22$2 537 500
Year: 23$2 000 000

 Pro Payroll

Dawson Barteaux 1 000 000(4)
Patrik Puistola 1 000 000(4)
Henri Nikkanen 95 000(3)
David Edstrom 90 000(2)
Gracyn Sawchyn 80 000(2)
Colton Dach 80 000(2)
Danila Klimovich 80 000(2)
Zack Ostapchuk 80 000(2)
Artyom Grushnikov 80 000(2)
Ty Smilanic 80 000(1)
Daniel Torgersson 77 500(2)
Jakub Milota 77 500(3)
Tyler Brennan 75 000(1)
Leo Sahlin-Wallenius 75 000(3)
Tomas Lavoie 75 000(3)
George Fegaras 75 000(1)
Kasper Pikkarainen 72 500(3)
Arvid Holm 72 500(2)
Markus Loponen 72 500(3)
Herman Traff 70 000(3)
Pavel Novak 70 000(1)
Backup_D 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$14 628 960
Home Games Remaining35
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$9 450 000

Expenses

Pro Payroll$3 775 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining72
Total Game Expenses$54 573
Projected Expenses$3 929 268
Projected Balance$20 149 692

Salary Commitment

Year: 20$3 775 000
Year: 21$3 182 500
Year: 22$507 500
Year: 23$0 000

 Pro Payroll

Devante Stephens 1 000 000(2)
Brandon Saigeon 1 000 000(2)
Dmitry Simachev 97 500(2)
Zach Benson 97 500(2)
Declan Carlile 95 000(3)
Lukas Svejkovsky 95 000(3)
Charlie Elick 90 000(3)
Colby Barlow 90 000(2)
Owen Pickering 90 000(1)
Fabian Lysell 90 000(2)
Trey Augustine 80 000(2)
Jacob Battaglia 80 000(3)
Juuso Maenpaa 77 500(1)
Hagen Burrows 77 500(3)
Jeremy Langlois 75 000(1)
Coulson Pitre 75 000(2)
Erik Portillo 75 000(2)
Daniil Gushchin 70 000(1)
Ethan Del Mastro 70 000(2)
Eric Florchuk 70 000(1)
Javon Moore 70 000(3)
Ludwig Persson 70 000(1)
Curtis Douglas 70 000(1)
Christoffer Sedoff 70 000(1)


 Farm Payroll




CHARLOTTE

ArenaBojangles' Coliseum
Capacity5 000
Ticket Price$30,00


Income

Current Funds$15 783 637
Home Games Remaining38
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 260 000

Expenses

Pro Payroll$3 732 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining77
Total Game Expenses$56 494
Projected Expenses$4 350 030
Projected Balance$21 693 607

Salary Commitment

Year: 20$3 732 500
Year: 21$3 305 000
Year: 22$2 860 000
Year: 23$2 000 000

 Pro Payroll

Greg Meireles 1 000 000(4)
Jake Christiansen 1 000 000(4)
Cole Krygier 95 000(2)
Mikulas Hovorka 95 000(3)
Teddy Stiga 90 000(3)
Nikita Artamonov 80 000(3)
John Mustard 80 000(3)
Nathan Staios 77 500(1)
Josh Davies 77 500(3)
Tarin Smith 75 000(3)
Blake Montgomery 75 000(3)
Joona Saarelainen 72 500(3)
Olof Glifford 72 500(3)
Albert Wikman 72 500(3)
Matt Maggio 70 000(1)
Jaden Lipinski 70 000(2)
Rory Kerins 70 000(1)
Owen Lindmark 70 000(2)
Kasper Kulonummi 70 000(1)
Dmitri Kuzmin 70 000(2)
Clarke Caswell 70 000(3)
Aku Koskenvuo 70 000(2)
Filip Larsson 70 000(1)
Timur Ibragimov 70 000(2)
Mateusz Szurowski 70 000(1)


 Farm Payroll




CHICAGO_W

ArenaAllstate Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$14 182 013
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 717 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$55 091
Projected Expenses$4 517 500
Projected Balance$9 664 513

Salary Commitment

Year: 20$3 717 500
Year: 21$3 055 000
Year: 22$2 382 500
Year: 23$1 000 000

 Pro Payroll

Kim Nousiainen 1 000 000(3)
Tuukka Tieksola 1 000 000(4)
Liam Greentree 90 000(3)
Eduard Sale 90 000(2)
Patrik Siikanen 85 000(1)
Alexander Nikishin 85 000(2)
Vladimir Grudinin 77 500(1)
Oskar Vuollet 77 500(3)
Logan Sawyer 75 000(3)
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)
Jan Golicic 70 000(3)
Thomas Milic 70 000(2)
Mats Lindgren 70 000(1)
Bryce MC-Barker 70 000(1)
Riley Patterson 70 000(3)
Vyacheslav Buteyets 70 000(1)
Jake Chiasson 70 000(2)
Backup_C 70 000(1)
Filip Cederqvist 70 000(2)


 Farm Payroll




HERSHEY

ArenaGiant Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$13 952 669
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 820 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$45 366
Projected Expenses$3 720 000
Projected Balance$10 232 669

Salary Commitment

Year: 20$2 750 000
Year: 21$2 087 500
Year: 22$397 500
Year: 23$0 000

 Pro Payroll

Dmitri Samorukov 1 000 000(2)
Cayden Lidstrom 97 500(3)
Axel Sandin-Pellikka 90 000(2)
Kalan Lind 80 000(2)
David Goyette 80 000(1)
Harrison Brunicke 80 000(3)
Rasmus Kumpulainen 80 000(2)
Artyom Duda 80 000(1)
Anton Wahlberg 80 000(2)
Gavin Hayes 75 000(1)
Alexis Bernier 75 000(3)
Adam Jecho 75 000(3)
Yegor Sidorov 75 000(2)
Antoine Keller 75 000(2)
Jake Karabela 72 500(1)
Nick Malik 72 500(1)
Haakon Hanelt 72 500(1)
Brian Zanetti 70 000(2)
Arseni Koromyslov 70 000(1)
Kim Saarinen 70 000(3)
Conner Roulette 70 000(2)
Kalle Vaisanen 70 000(2)
Backup_LW 70 000(0)
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$12 155 216
Home Games Remaining38
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 260 000

Expenses

Pro Payroll$4 977 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining76
Total Game Expenses$71 677
Projected Expenses$5 447 439
Projected Balance$16 967 777

Salary Commitment

Year: 20$4 977 500
Year: 21$4 572 500
Year: 22$2 720 000
Year: 23$2 250 000

 Pro Payroll

Cole Fraser 1 250 000(4)
Linus Karlsson 1 000 000(2)
Tyler Tullio 1 000 000(4)
Nate Danielson 97 500(2)
Jiri Patera 95 000(2)
Emil Hemming 90 000(3)
Kevin Korchinski 90 000(1)
Carter Gylander 85 000(1)
Lukas Dragicevic 80 000(2)
Luca Marrelli 80 000(3)
Evan Gardner 80 000(3)
Ryan Greene 80 000(1)
Jack Peart 75 000(2)
Aydar Suniev 75 000(2)
Carter Mazur 75 000(2)
Dmitri Buchelnikov 75 000(1)
Chase Pietila 75 000(3)
Jack Pridham 75 000(3)
Jaromir Pytlik 75 000(1)
Red Savage 72 500(2)
Liam Dower Nilsson 72 500(2)
William Trudeau 70 000(2)
Elmer Soderblom 70 000(2)
Nate Misskey 70 000(3)
Kirill Tyutyayev 70 000(2)


 Farm Payroll




SPRINGFIEL

ArenaMassMutual Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$14 150 357
Home Games Remaining37
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$9 990 000

Expenses

Pro Payroll$3 732 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining73
Total Game Expenses$56 494
Projected Expenses$4 124 055
Projected Balance$20 016 302

Salary Commitment

Year: 20$3 732 500
Year: 21$2 982 500
Year: 22$2 417 500
Year: 23$1 000 000

 Pro Payroll

Graeme Clarke 1 000 000(4)
Benjamin Mirageas 1 000 000(3)
Sam Dickinson 97 500(3)
Andrew Basha 90 000(3)
Zach Dean 90 000(2)
Zachary L'Heureux 90 000(2)
Filip Bystedt 90 000(1)
Luke Prokop 85 000(1)
Carson Rahkopf 80 000(2)
Igor Chernyshov 80 000(3)
Jakub Dvorak 80 000(2)
Adam Sykora 80 000(1)
Ville Koivunen 80 000(2)
Bogdan Konyushkov 75 000(2)
Ilya Nabokov 75 000(3)
Jani Nyman 75 000(1)
Kamil Bednarik 75 000(3)
Tyson Jugnauth 70 000(1)
Backup_RW1 70 000(1)
Tyler Wall 70 000(1)
Backup_RW2 70 000(1)
Talyn Boyko 70 000(2)
Kenny Connors 70 000(1)
Noah Beck 70 000(1)


 Farm Payroll




MILWAUKEE

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


Income

Current Funds$12 055 918
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 675 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$53 354
Projected Expenses$4 375 000
Projected Balance$7 680 918

Salary Commitment

Year: 20$3 675 000
Year: 21$3 145 000
Year: 22$2 697 500
Year: 23$2 000 000

 Pro Payroll

Aidan Dudas 1 000 000(4)
Declan Chisholm 1 000 000(4)
Michael B-Nygard 90 000(3)
Lucas Pettersson 90 000(3)
Daniil Chechelev 85 000(1)
Juuso Parssinen 85 000(1)
Ben Danford 80 000(3)
Damian Clara 80 000(2)
Graham Sward 77 500(1)
Jayden Perron 75 000(2)
Eemil Vinni 75 000(3)
Ryan Winterton 75 000(2)
Viggo Gustafsson 75 000(3)
Brandon Svoboda 75 000(2)
Maximilian Kilpinen 72 500(1)
Joey Willis 72 500(2)
Tomas Mrsic 72 500(3)
William McIsaac 72 500(3)
Viktor Norringer 72 500(3)
Angus Booth 70 000(1)
Luke Osburn 70 000(3)
Amadeus Lombardi 70 000(1)
Simon Forsmark 70 000(1)
Aidan Hreschuk 70 000(2)


 Farm Payroll




CLEVELAND

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


Income

Current Funds$13 098 960
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 782 500
Farm Payroll$7 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$58 409
Projected Expenses$4 789 500
Projected Balance$8 309 460

Salary Commitment

Year: 20$3 789 500
Year: 21$3 395 000
Year: 22$1 545 000
Year: 23$1 000 000

 Pro Payroll

Tyler Madden 1 000 000(2)
Dmitri Voronkov 1 000 000(4)
Noah Warren 90 000(1)
Adam Jiricek 90 000(3)
Terik Parascak 90 000(3)
Tomas Machu 85 000(3)
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)
Hunter McKown 77 500(2)
Samuel Knazko 77 500(2)
Quinn Finley 75 000(1)
Noel Nordh 75 000(2)
Jakub Malek 75 000(2)
Sergei Ivanov 72 500(1)
Owen Allard 70 000(3)
Matthew Gleason 70 000(1)
Alex Pharand 70 000(2)
Manix Landry 70 000(2)
Simon-Pier Brunet 70 000(3)
Gregor Biber 70 000(3)
Miroslav Satan Jr 70 000(3)


 Farm Payroll

Backup_LW 7 000(1)




ROCKFORD

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


Income

Current Funds$15 044 249
Home Games Remaining38
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 260 000

Expenses

Pro Payroll$3 752 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining77
Total Game Expenses$54 299
Projected Expenses$4 181 006
Projected Balance$21 123 243

Salary Commitment

Year: 20$3 752 500
Year: 21$3 137 500
Year: 22$2 347 500
Year: 23$2 000 000

 Pro Payroll

Colby Ambrosio 1 000 000(4)
Antonio Stranges 1 000 000(4)
Macklin Celebrini 97 500(3)
Brandon Bussi 95 000(3)
Denton Mateychuk 90 000(1)
Dominic Basse 85 000(1)
Matthew Poitras 80 000(1)
Easton Cowan 80 000(2)
Gabriel Eliasson 80 000(3)
Joshua Roy 75 000(2)
Nikita Grebyonkin 75 000(1)
Matthew Morden 75 000(1)
Tanner Howe 75 000(3)
Luca Munzenberger 75 000(2)
Cameron Berg 70 000(2)
Vadim Zherenko 70 000(1)
Robert Orr 70 000(2)
Brody Lamb 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)
Mason Langenbrunner 70 000(1)
Backup_RW 70 000(1)


 Farm Payroll




COLORADO_E

ArenaBudweiser Events Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$15 795 762
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 777 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$54 604
Projected Expenses$4 477 500
Projected Balance$11 318 262

Salary Commitment

Year: 20$3 777 500
Year: 21$2 012 500
Year: 22$470 000
Year: 23$0 000

 Pro Payroll

Joseph Anderson 1 000 000(2)
Benoit-Olivier Groulx 1 000 000(1)
Noah Ostlund 97 500(1)
Dean Letourneau 90 000(3)
Ethan Gauthier 90 000(2)
Merek Vanacker 80 000(3)
Reid Schaefer 80 000(1)
Spencer Gill 80 000(3)
Frederic Brunet 80 000(1)
Tristan Bertucci 80 000(2)
Daniil Zhuravlyov 77 500(1)
Taylor Makar 77 500(2)
Ryder Donovan 75 000(2)
Henry Mews 75 000(3)
Samuel Helenius 75 000(2)
Benjamin Gaudreau 75 000(2)
Christian Kyrou 75 000(1)
Louka Cloutier 75 000(3)
Ivan Zhigalov 72 500(1)
Aleksi Malinen 72 500(1)
Theo Rochette 70 000(1)
Viktor Neuchev 70 000(1)
Peter Diliberatore 70 000(2)
Veeti Vaisanen 70 000(3)
Backup_C 70 000(1)


 Farm Payroll




ABBOTSFORD

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


Income

Current Funds$14 275 686
Home Games Remaining38
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 260 000

Expenses

Pro Payroll$3 942 500
Farm Payroll$70 000
Prospect Fees$0 000
Coach$900 000
Games Remaining76
Total Game Expenses$59 909
Projected Expenses$4 553 049
Projected Balance$19 982 637

Salary Commitment

Year: 20$4 012 500
Year: 21$3 292 500
Year: 22$2 525 000
Year: 23$1 000 000

 Pro Payroll

Mitch Eliot 1 000 000(3)
Akito Hirose 1 000 000(4)
Ty Glover 95 000(3)
Tristen Nielsen 95 000(2)
Nils Aman 95 000(2)
Ryan Fanti 95 000(1)
Jackson Kunz 95 000(3)
Nikita Tolopilo 95 000(2)
Christian Felton 95 000(3)
Stian Stolberg 90 000(3)
Daniil But 90 000(2)
Joakim Kemell 90 000(1)
Liam Ohgren 90 000(1)
Bradly Nadeau 90 000(2)
Ryder Ritchie 80 000(3)
Julian Lutz 80 000(1)
Elias Salomonsson 80 000(1)
Beau Akey 80 000(2)
Carson Focht 77 500(2)
Ethan Keppen 75 000(2)
Donovan Sebrango 75 000(1)
Tyler Thorpe 70 000(3)
Ryan Ufko 70 000(2)
Reid Valade 70 000(1)
Jan Bednar 70 000(1)


 Farm Payroll

Backup_D 70 000(1)




CALGARY_W

ArenaStampede Corral
Capacity5 000
Ticket Price$30,00


Income

Current Funds$16 390 073
Home Games Remaining35
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$9 450 000

Expenses

Pro Payroll$3 737 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$600 000
Games Remaining71
Total Game Expenses$52 896
Projected Expenses$3 755 640
Projected Balance$22 084 433

Salary Commitment

Year: 20$3 737 500
Year: 21$3 050 000
Year: 22$1 362 500
Year: 23$0 000

 Pro Payroll

Nick Perbix 1 000 000(2)
Adam Beckman 1 000 000(3)
Ilya Solovyov  95 000(2)
Jimmy Snuggerud 90 000(1)
Mikey Milne 85 000(1)
Carson Bjarnason 80 000(2)
Justin Poirier 80 000(3)
Matthew Knies 80 000(2)
Danny Zhilkin 80 000(1)
Ryan O'Reilly 75 000(1)
Cameron Whynot 75 000(2)
Will Cuylle 75 000(1)
Dru Krebs 75 000(2)
Bryce Montgomery 72 500(2)
Eric Jamieson 72 500(3)
Connor Hvidston 72 500(1)
Kirill Dolzhenkov 70 000(1)
Dylan Garand 70 000(1)
Dustin Wolf 70 000(1)
Anthony Romani 70 000(3)
Victor Johansson 70 000(3)
Trevor Hoskin 70 000(3)
Jiri Felcman 70 000(2)
Justin Robidas 70 000(2)
Ville Ottavainen 70 000(2)


 Farm Payroll




BAKERSFIEL

ArenaMechanics Bank Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$12 787 968
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$1 000 000
Games Remaining82
Total Game Expenses$58 537
Projected Expenses$4 800 000
Projected Balance$7 987 968

Salary Commitment

Year: 20$3 800 000
Year: 21$3 265 000
Year: 22$320 000
Year: 23$0 000

 Pro Payroll

Axel Andersson 1 000 000(2)
Sampo Ranta 1 000 000(2)
Quentin Musty 90 000(2)
Cole Eiserman 85 000(3)
Tomas Mazura 85 000(1)
Jeremias Lindewall  85 000(2)
Joel Maatta 85 000(2)
Ryan Chesley 80 000(1)
Miko Matikka 80 000(1)
Felix Nilsson 80 000(2)
Dominik Badinka 80 000(3)
Francesco Pinelli 80 000(2)
Connor Clattenburg 77 500(3)
Simon Zether 77 500(3)
Dennis Hildeby 75 000(1)
Niklas Kokko 75 000(1)
Anton Olsson 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)
Jorian Donovan 70 000(1)


 Farm Payroll




IOWA

ArenaWells Fargo Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$12 722 562
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$4 780 000
Farm Payroll$14 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$70 659
Projected Expenses$5 794 000
Projected Balance$6 928 562

Salary Commitment

Year: 20$4 794 000
Year: 21$4 455 000
Year: 22$1 852 500
Year: 23$1 250 000

 Pro Payroll

Mason Millman 1 250 000(5)
Simon Johansson 1 000 000(2)
Max Gildon 1 000 000(2)
William Dufour 95 000(1)
Filip Lindberg 85 000(1)
Roman Kantserov 80 000(2)
Yegor Surin 80 000(3)
Jack Berglund 80 000(3)
Josh Pillar 77 500(2)
Jimmy Clark 77 500(3)
Kyle Masters 77 500(2)
Kalem Parker 77 500(3)
Ty Mueller 75 000(2)
Arno Tiefensee 75 000(2)
AJ Spellacy 75 000(3)
Adam Engstrom 75 000(1)
Denver Barkey 75 000(2)
Servac Petrovsky 72 500(2)
Rudy Guimond 72 500(3)
John Whipple 70 000(3)
Tanner Henricks 70 000(3)
Ty Gallagher 70 000(2)
Cole O'Hara 70 000(1)


 Farm Payroll

Backup_C 7 000(1)
Backup_LW 7 000(1)




ONTARIO

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


Income

Current Funds$13 902 728
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 715 000
Farm Payroll$7 000
Prospect Fees$0 000
Coach$1 500 000
Games Remaining82
Total Game Expenses$63 683
Projected Expenses$5 222 000
Projected Balance$8 680 728

Salary Commitment

Year: 20$3 722 000
Year: 21$3 327 500
Year: 22$470 000
Year: 23$0 000

 Pro Payroll

Matthew Cairns 1 000 000(2)
Mikhail Vorobyov 1 000 000(2)
EJ Emery 90 000(3)
Tom Wallinder 90 000(2)
Brayden Yager 90 000(2)
Jacob Ingham 85 000(1)
Jared Wright 85 000(2)
Carter George 80 000(3)
Riley Kidney 80 000(2)
Owen Beck 80 000(1)
Max Graham 77 500(3)
Alex Ciernik 77 500(2)
Dennis Bogg 77 500(3)
Vladislav Lukashevich 77 500(1)
Owen Protz 75 000(3)
Lenni Hameenaho 75 000(2)
Patrik Hamrla 75 000(2)
Reiger Lorenz 75 000(1)
Ethan Miedema 72 500(2)
Matthew Mania 72 500(2)
Vincent Leblond 70 000(3)
Dylan Duke 70 000(2)
Tyler Peddle 70 000(2)
William Provost 70 000(1)


 Farm Payroll

Backup_LW 7 000(1)




SAN_JOSE

ArenaSAP Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$14 420 404
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 610 000
Farm Payroll$7 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$55 085
Projected Expenses$4 517 000
Projected Balance$9 903 404

Salary Commitment

Year: 20$3 617 000
Year: 21$3 037 500
Year: 22$1 230 000
Year: 23$0 000

 Pro Payroll

Cole Koepke 1 000 000(3)
Reilly Walsh 1 000 000(2)
Maxim Masse 80 000(3)
Alexei Kolosov 80 000(2)
Aatos Koivu 80 000(3)
Lucas Cagnoni 77 500(2)
Kaleb Lawrence 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)
Ty Taylor 70 000(1)
Justin Gill 70 000(2)
Samuel Harris 70 000(2)
Ruben Rafkin 70 000(1)
Ludvig Jansson 70 000(1)
Andrei Loshko 70 000(2)
Patrick Thomas 70 000(2)
Matvei Shuravin 70 000(3)
Backup_D 70 000(1)
Back_UP_LW 70 000(1)


 Farm Payroll

Backup_C 7 000(1)




SAN_DIEGO

ArenaPechanga Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$14 376 323
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 642 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$54 177
Projected Expenses$4 442 500
Projected Balance$9 933 823

Salary Commitment

Year: 20$3 642 500
Year: 21$2 892 500
Year: 22$1 162 500
Year: 23$1 000 000

 Pro Payroll

Martin Pospisil 1 000 000(2)
Zach Gallant 1 000 000(4)
Cole Beaudoin 90 000(3)
Reece Newkirk 85 000(1)
Alex Young 85 000(1)
Luca DelBelBelluz 80 000(1)
Gage Alexander 77 500(2)
Rodwin Dionicio 77 500(2)
Ruslan Khazheyev 77 500(2)
Matias Rajaniemi 77 500(1)
Jaxen Wiebe 75 000(2)
Axel Hurtig 72 500(3)
Michael Callow 72 500(1)
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)
Connor McClennon 70 000(1)
Cedrick Guindon 70 000(1)
Charles-Alexis Legault70 000(2)
Larry Keenan 70 000(2)
Backup_LW 70 000(1)


 Farm Payroll




TEXAS

ArenaHEB Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$13 204 706
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$800 000
Games Remaining82
Total Game Expenses$55 884
Projected Expenses$4 582 500
Projected Balance$8 622 206

Salary Commitment

Year: 20$3 712 500
Year: 21$3 197 500
Year: 22$2 482 500
Year: 23$1 000 000

 Pro Payroll

Luke Henman 1 000 000(3)
Eemil Viro 1 000 000(4)
Artur Akhtyamov 95 000(2)
Jett Luchanko 90 000(3)
Alfons Freij 90 000(3)
Aatu Jamsen 85 000(2)
William Stromgren 80 000(2)
Mikhail Yegorov 80 000(3)
Ilya Fedotov 80 000(2)
Ondrej Becher 75 000(3)
Akira Schmid 75 000(1)
Garrett Brown 75 000(1)
Oskar Pettersson 75 000(1)
Samuel Savoie 75 000(1)
Jayden Grubbe 75 000(2)
William Whitelaw 75 000(2)
Marcel Marcel 75 000(2)
Sean Behrens 75 000(2)
Dylan Mackinnon 75 000(2)
Paul Ludwinski 75 000(1)
Noel Fransen 75 000(3)
Niilopekka Muhonen 72 500(3)
Backup_C 70 000(1)
Backup_RW 70 000(0)
Backup_LW 70 000(1)


 Farm Payroll




TUCSON

ArenaTucson Convention Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$17 273 130
Home Games Remaining38
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 260 000

Expenses

Pro Payroll$3 757 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining76
Total Game Expenses$58 018
Projected Expenses$4 409 390
Projected Balance$23 123 740

Salary Commitment

Year: 20$3 757 500
Year: 21$3 225 000
Year: 22$1 327 500
Year: 23$1 000 000

 Pro Payroll

Jonne Tammela 1 000 000(2)
Brock Faber 1 000 000(4)
Zeev Buium 97 500(3)
Oliver Moore 90 000(2)
Adam Gajan 80 000(3)
Lane Hutson 80 000(1)
William Zellers 80 000(3)
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)
Cameron Allen 77 500(2)
John Farinacci 75 000(2)
Koehn Ziemmer 75 000(2)
Jack Finley 75 000(1)
David Tendeck 70 000(2)
Dennis Busby 70 000(2)
Dmitri Kostenko 70 000(2)
Noah Powell 70 000(3)
Melker Thelin 70 000(2)
Jakub Stancl 70 000(2)
Backup_D 70 000(1)
Backup_D_deux 70 000(1)
Carson Latimer 70 000(2)


 Farm Payroll




L.VALLEY

ArenaPPL Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$16 810 987
Home Games Remaining32
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$8 640 000

Expenses

Pro Payroll$3 747 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining66
Total Game Expenses$56 677
Projected Expenses$3 740 671
Projected Balance$21 710 316

Salary Commitment

Year: 20$3 747 500
Year: 21$2 065 000
Year: 22$1 377 500
Year: 23$0 000

 Pro Payroll

Glenn Gawdin 1 000 000(1)
Ruslan Iskhakov 1 000 000(3)
Jiri Kulich 90 000(1)
Otto Stenberg 90 000(2)
Mason Primeau 85 000(1)
Viktor Persson 85 000(2)
Cole Hutson 80 000(3)
Leon Muggli 80 000(3)
Drew Commesso 80 000(1)
Victor Mancini 77 500(1)
Martin Misiak 75 000(2)
Brett Harrison 75 000(2)
Quinton Burns 75 000(2)
Ethan Procyszyn 75 000(3)
Yegor Zavragin 75 000(2)
Ty Murchison 72 500(2)
Heikki Ruohonen 72 500(3)
Stiven Sardaryan 70 000(2)
Daniel Ljungman 70 000(1)
Eriks Mateiko 70 000(3)
Rasmus Larsson 70 000(2)
Maxim Mayorov 70 000(1)
Elliot Ekmark 70 000(1)
Thimo Nickl 70 000(1)
Bear Hughes 70 000(1)


 Farm Payroll




HENDERSON

ArenaOrleans Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$12 950 723
Home Games Remaining33
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$8 910 000

Expenses

Pro Payroll$4 887 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining65
Total Game Expenses$69 360
Projected Expenses$4 508 384
Projected Balance$17 352 339

Salary Commitment

Year: 20$4 887 500
Year: 21$3 182 500
Year: 22$1 492 500
Year: 23$0 000

 Pro Payroll

Lucas Carlsson 1 250 000(1)
Chris Paquette 1 000 000(2)
Jackson Perbix 1 000 000(3)
Simon Pinard 95 000(3)
Carter Yakemchuk 90 000(3)
Tristan Luneau 90 000(1)
Pavel Moysevich 85 000(3)
Jackson Hallum 85 000(2)
Matyas Sapovaliv 80 000(1)
Mathieu Cataford 80 000(2)
Nico Myatovic 80 000(2)
Jakub Demek 77 500(2)
Joe Fleming 77 500(3)
Jakub Brabenec 75 000(2)
Raoul Boilard 75 000(3)
Isaish George 75 000(1)
Arttu Karki 75 000(2)
Guillaume Richard 75 000(2)
Carl Lindbom 72 500(2)
Cole Knuble 70 000(2)
Cameron Whitehead 70 000(1)
Jordan Gustafson 70 000(1)
Carson Wetsch 70 000(3)
Backup_RW 70 000(1)


 Farm Payroll




COACHELLA

ArenaAcrisure Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$13 940 368
Home Games Remaining38
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 260 000

Expenses

Pro Payroll$3 582 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining76
Total Game Expenses$53 445
Projected Expenses$4 061 829
Projected Balance$20 138 539

Salary Commitment

Year: 20$3 582 500
Year: 21$2 897 500
Year: 22$1 337 500
Year: 23$0 000

 Pro Payroll

Alex Barre-Boulet 1 000 000(2)
Jacob Ragnarsson 1 000 000(3)
Artyom Levshunov 97 500(3)
Ville Petman 95 000(2)
Jonathan Lekkerimaki 90 000(1)
Trevor Connelly 90 000(3)
Matthew Wood 90 000(2)
Maxim Strbak 80 000(2)
Jagger Firkus 80 000(1)
Stanislav Svozil 80 000(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)
Lukas Parik 75 000(2)
Miguel Marques 75 000(3)
Will Skahan 75 000(3)
Ben MacDonald 70 000(1)
Nick Moldenhauer 70 000(1)
Jordan Kooy 70 000(2)
Juha Jatkola 70 000(2)


 Farm Payroll