Financial Report

(As of mardi, juil 7 2026)

UTICA

ArenaAdirondack Bank Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 521 665
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$700 000
Games Remaining82
Total Game Expenses$41 616
Projected Expenses$3 412 500
Projected Balance$4 109 165

Salary Commitment

Year: 20$2 792 500
Year: 21$1 257 500
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Cole Schwindt 1 000 000(1)
Theo Lindstein 80 000(2)
Aatos Koivu 80 000(1)
Topias Leinonen 80 000(1)
Felix Unger-Sorum 80 000(2)
Colin Ralph 80 000(1)
Gleb Trikozov 80 000(1)
Gavin Brindley 80 000(2)
Aaron Huglen 75 000(2)
Ivan Ryabkin 75 000(2)
Aleksanteri Kaskimaki 75 000(1)
Matthew Gard 75 000(2)
Hunter Brzustewicz 75 000(2)
Mace'o Phillips 75 000(2)
Sawyer Mynio 75 000(2)
Topias Vilen 72 500(2)
Cam Squires 72 500(2)
Gustav Hillstrom 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)
Maxim Schafer 70 000(2)


 Farm Payroll




HARTFORD

ArenaXL Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 664 022
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$800 000
Games Remaining82
Total Game Expenses$53 506
Projected Expenses$4 387 500
Projected Balance$2 276 522

Salary Commitment

Year: 20$3 587 500
Year: 21$1 870 000
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Declan Carlile 1 000 000(3)
Mark Kastelic 1 000 000(1)
Matthew Schaefer 97 500(2)
Calum Ritchie 90 000(2)
Konsta Helenius 90 000(1)
Olivier Tarnstrom 85 000(2)
Matt Rempe 85 000(1)
Eddie Genborg 80 000(2)
Ty Nelson 80 000(1)
Jacob Fowler 80 000(2)
Sam O'Reilly 80 000(1)
Zion Nybeck 80 000(1)
Noah Laba 77 500(1)
Elias D. Pettersson 75 000(1)
Gabriel Daigle 75 000(2)
Emil Pieniniemi 75 000(2)
Drew Fortescue 75 000(2)
Elliott Groenwold 75 000(1)
Linus Eriksson 75 000(1)
Hugo Ollas 72 500(2)
Jimmy Lombardi 70 000(2)
Jackson Blake 70 000(2)


 Farm Payroll




BRIDGEPORT

ArenaWebster Bank Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$10 011 024
Home Games Remaining28
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$7 560 000

Expenses

Pro Payroll$3 700 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining58
Total Game Expenses$56 098
Projected Expenses$3 253 659
Projected Balance$14 317 365

Salary Commitment

Year: 20$2 700 000
Year: 21$2 122 500
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Yan Kuznetsov 1 000 000(3)
Nicholas Abruzzese 1 000 000(0)
Berkly Catton 97 500(1)
Cam Thiesing 95 000(1)
Eetu Liukas 95 000(2)
Daylan Kuefler 95 000(2)
Jackson Smith 90 000(2)
Cameron Reid 90 000(2)
Henry Brzustewicz 90 000(2)
Adam Raska 85 000(1)
Adam Kleber 80 000(1)
Rasmus Korhonen 77 500(2)
Samuel Savoie 75 000(1)
Cole Huckins 75 000(2)
Ilya Protas 75 000(1)
Noah Dower-Nilsson 75 000(2)
Florian Xhekaj 75 000(2)
Patrik Hamrla 75 000(2)
Tyrel Bauer 72 500(2)
Quinn Beauchesne 72 500(2)
Trent Miner 70 000(2)
David Spacek 70 000(1)
Jack Phelan 70 000(2)


 Farm Payroll




WILKESBARE

ArenaMohegan Sun Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 929 543
Home Games Remaining36
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$9 720 000

Expenses

Pro Payroll$3 845 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining72
Total Game Expenses$55 427
Projected Expenses$3 990 732
Projected Balance$13 658 811

Salary Commitment

Year: 20$2 845 000
Year: 21$2 147 500
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Tanner Kaspick 1 000 000(0)
Xavier Simoneau 1 000 000(3)
Radim Mrtka 97 500(2)
Anton Frondell 97 500(2)
Brady Martin 97 500(2)
Sacha Boisvert 90 000(1)
Andrew Cristall 90 000(2)
Alfons Freij 90 000(1)
Tye Kartye 85 000(2)
Peyton Kettles 80 000(2)
Conrad Fondrk 80 000(2)
Filip Nordberg 80 000(1)
Brady Cleveland 80 000(2)
Andrew Gibson 80 000(2)
Matthew Poitras 80 000(1)
Frederik Dichow 75 000(2)
Jordan Spence 75 000(2)
Vsevolod Komarov 72 500(1)
Sergei Murashov 72 500(1)
Zam Plante 72 500(1)
Nick Moldenhauer 70 000(1)
Andrei Loshko 70 000(2)
Juha Jatkola 70 000(2)
Justin Gill 70 000(2)
Aron Kiviharju 70 000(1)


 Farm Payroll




PROVIDENCE

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


Income

Current Funds$8 129 382
Home Games Remaining38
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 260 000

Expenses

Pro Payroll$1 742 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining75
Total Game Expenses$32 226
Projected Expenses$2 416 921
Projected Balance$15 972 461

Salary Commitment

Year: 20$1 742 500
Year: 21$1 117 500
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Matthew Thiessen 95 000(2)
Jesse Pulkkinen 80 000(1)
Danny Nelson 80 000(2)
Maxim Masse 80 000(1)
Luca Romano 80 000(2)
Eric Nilson 80 000(2)
Gracyn Sawchyn 80 000(2)
Kurban Limatov 80 000(2)
Mikhail Yegorov 80 000(1)
Benjamin Kevan 80 000(2)
Theo Stockselius 80 000(2)
Lukas Fisher 80 000(1)
Nick Lardis 80 000(2)
Alexander Perevalov 80 000(1)
Easton Cowan 80 000(2)
Rodwin Dionicio 77 500(2)
Jackson Edward 77 500(2)
Max Graham 77 500(1)
Kristian Kostadinski 77 500(2)
Miguel Marques 75 000(1)
Reid Dyck 72 500(1)
Alex Huang 70 000(2)


 Farm Payroll




BELLEVILLE

ArenaCAA Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 147 584
Home Games Remaining39
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 530 000

Expenses

Pro Payroll$3 592 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining77
Total Game Expenses$56 006
Projected Expenses$4 312 470
Projected Balance$13 365 114

Salary Commitment

Year: 20$3 662 500
Year: 21$2 910 000
Year: 22$2 000 000
Year: 23$0 000

 Pro Payroll

Dmitry Zavgorodniy 1 000 000(3)
Matej Pekar 1 000 000(3)
Porter Martone 97 500(2)
Michael Hage 90 000(1)
Oliver Bonk 90 000(2)
Mattias Havelid 80 000(1)
Max Plante 80 000(1)
Maxence Guenette 77 500(2)
Nathan Villeneuve 75 000(1)
Semyon Vyazovoi 72 500(2)
Lucas Ellinas 72 500(1)
Dmitri Isayev 72 500(2)
Bruno Idzan 72 500(2)
Matthew Andonovski 72 500(2)
Eerik Wallenius 72 500(1)
Owen Beckner 72 500(1)
Andrei Trofimov 72 500(2)
Chandler Romeo 72 500(2)
Samuel Jonsson 70 000(1)
Ilya Magomedsultanov 70 000(2)
Vadim Moroz 70 000(2)
Melvin Fernstrom 70 000(1)
Anthony Romano 70 000(2)
John Whipple 70 000(1)


 Farm Payroll




LAVAL

ArenaPlace Bell
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 508 612
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$56 159
Projected Expenses$4 605 000
Projected Balance$1 903 612

Salary Commitment

Year: 20$3 705 000
Year: 21$1 837 500
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Riley Damiani 1 000 000(1)
Wyatt Kaiser 1 000 000(3)
Tij Iginla 97 500(1)
Anton Silayev 97 500(1)
Carter Bear 97 500(2)
Kasper Halttunen 80 000(2)
Vinzenz Rohrer 80 000(1)
Seamus Casey 80 000(1)
Jakub Dobes 77 500(2)
Arber Xhekaj 77 500(2)
Emmett Croteau 77 500(1)
Ondrej Becher 75 000(1)
Luke Misa 75 000(1)
Mateo Nobert 75 000(2)
Liam Pettersson 75 000(2)
Terrell Goldsmith 75 000(2)
Daniil Orlov 75 000(1)
Matias Mantykivi 70 000(2)
Harrison Meneghin 70 000(1)
Aidan Thompson 70 000(1)
Cole Knuble 70 000(2)
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$6 562 677
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$700 000
Games Remaining82
Total Game Expenses$54 970
Projected Expenses$4 507 500
Projected Balance$2 055 177

Salary Commitment

Year: 20$2 807 500
Year: 21$2 257 500
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Shane Pinto 1 000 000(0)
Luke Evangelista 1 000 000(2)
Zayne Parekh 97 500(1)
Vaclav Nestrasil 90 000(2)
Etienne Morin 90 000(2)
Eduard Sale 90 000(2)
Tyson Kozak 85 000(2)
Leo Loof 85 000(2)
Cameron Schmidt 80 000(2)
Jack Berglund 80 000(1)
Maxim Barbashev 77 500(1)
Noah Laberge 77 500(2)
Nikita Novikov 77 500(2)
Antoine Keller 75 000(2)
Bryce Pickford 75 000(2)
Petteri Rimpinen 75 000(2)
Oskar Pettersson 75 000(1)
Kevin He 75 000(1)
Jesper Vikman 75 000(1)
Matous Kucharcik 72 500(2)
Ashton Schultz 72 500(2)
Jackson Crowder 72 500(2)
Michael Buchinger 70 000(1)
Isaac Belliveau 70 000(2)
Hudson Malinoski 70 000(2)


 Farm Payroll




TORONTO_M

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


Income

Current Funds$8 611 870
Home Games Remaining33
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$8 910 000

Expenses

Pro Payroll$3 692 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining65
Total Game Expenses$57 226
Projected Expenses$3 719 665
Projected Balance$13 802 205

Salary Commitment

Year: 20$3 692 500
Year: 21$3 332 500
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Matias Maccelli 1 000 000(2)
Sasha Pastujov 1 000 000(3)
Jake O'Brien 97 500(2)
Gabriel Perreault 97 500(2)
Michael Hrabal 90 000(2)
Carter Amico 90 000(2)
Haoxi Wang 80 000(2)
Carey Terrance 80 000(2)
Noah Chadwick 77 500(2)
Devin Kaplan 75 000(1)
Caden Price 75 000(2)
Gavin McCarthy 75 000(2)
Tommy Bouchard 72 500(1)
Ryan Fellinger 72 500(2)
Zach Schulz 72 500(1)
William Belle 72 500(2)
Harry Nansi 72 500(2)
Ty Voit 72 500(2)
Ivan Tkach-Tkachenko 70 000(2)
Mads Kongsbak Klyvo 70 000(2)
Christian Humphreys 70 000(1)
Jordan Kooy 70 000(2)
Hiroki Gojsic 70 000(1)
Roman Schmidt 70 000(2)


 Farm Payroll




MANITOBA

ArenaMTS Iceplex
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 616 557
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 472 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$54 543
Projected Expenses$4 472 500
Projected Balance$2 144 057

Salary Commitment

Year: 20$3 472 500
Year: 21$2 807 500
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Dawson Barteaux 1 000 000(2)
Patrik Puistola 1 000 000(2)
Isaak Phillips 95 000(2)
Viktor Eklund 90 000(2)
Cole Reschny 90 000(2)
Colton Dach 80 000(2)
Danila Klimovich 80 000(2)
Jakub Milota 77 500(1)
Tyler Brennan 75 000(1)
Leo Sahlin-Wallenius 75 000(1)
Tomas Lavoie 75 000(1)
Tanner Ludtke 75 000(2)
Hayden Paupanekis 75 000(2)
Malte Vass 75 000(2)
Quinn Finley 75 000(1)
Jaxen Wiebe 75 000(2)
George Fegaras 75 000(1)
Kasper Pikkarainen 72 500(1)
Arvid Holm 72 500(2)
Herman Traff 70 000(1)
Charlie Leddy 70 000(1)


 Farm Payroll




SYRACUSE

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


Income

Current Funds$6 537 156
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$4 245 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$60 305
Projected Expenses$4 945 000
Projected Balance$1 592 156

Salary Commitment

Year: 20$3 245 000
Year: 21$2 532 500
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Devante Stephens 1 000 000(0)
Ludwig Persson 1 000 000(3)
Caleb Heil 725 000(2)
Zach Benson 97 500(2)
Lucas Mercuri 95 000(2)
Jett Luchanko 90 000(1)
Charlie Elick 90 000(1)
Lynden Lakovic 90 000(2)
Trey Augustine 80 000(2)
Oliver Kapanen 80 000(2)
Jacob Battaglia 80 000(1)
Frederic Brunet 80 000(1)
Juuso Maenpaa 77 500(1)
Hagen Burrows 77 500(1)
Jeremy Langlois 75 000(1)
Sean Barnhill 75 000(2)
Coulson Pitre 75 000(2)
Jakub Malek 75 000(2)
Markus Loponen 72 500(1)
Daniil Gushchin 70 000(1)
Ethan Del Mastro 70 000(2)
Linus Funck 70 000(2)


 Farm Payroll




CHARLOTTE

ArenaBojangles' Coliseum
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 523 456
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$900 000
Games Remaining82
Total Game Expenses$56 433
Projected Expenses$4 627 500
Projected Balance$1 895 956

Salary Commitment

Year: 20$3 727 500
Year: 21$2 657 500
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Owen Lindmark 1 000 000(3)
Jake Christiansen 1 000 000(2)
Mikulas Hovorka 95 000(1)
Teddy Stiga 90 000(1)
William Horcoff 80 000(2)
Nikita Artamonov 80 000(1)
John Mustard 80 000(1)
Josh Davies 77 500(1)
Lasse Boelius 75 000(2)
Ethan Czata 75 000(2)
Tarin Smith 75 000(1)
Blake Montgomery 75 000(1)
Adam Benak 75 000(2)
Yegor Midlak 72 500(2)
Joona Saarelainen 72 500(1)
Olof Glifford 72 500(1)
Albert Wikman 72 500(1)
Matt Maggio 70 000(1)
Jaden Lipinski 70 000(2)
Kasper Kulonummi 70 000(1)
Dmitri Kuzmin 70 000(2)
Clarke Caswell 70 000(1)
Aku Koskenvuo 70 000(2)
Viktor Klingsell 70 000(2)
Mateusz Szurowski 70 000(1)


 Farm Payroll




CHICAGO_W

ArenaAllstate Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 123 728
Home Games Remaining39
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 530 000

Expenses

Pro Payroll$3 517 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining77
Total Game Expenses$52 652
Projected Expenses$4 054 238
Projected Balance$13 599 490

Salary Commitment

Year: 20$3 595 000
Year: 21$2 835 000
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Tuukka Tieksola 1 000 000(2)
Alexander Nikishin 1 000 000(3)
Nikita Guslistov 95 000(2)
Liam Greentree 90 000(1)
Terik Parascak 90 000(1)
Nils Juntorp 85 000(2)
Shane Vansaghi 80 000(2)
Gage Alexander 77 500(2)
Vladimir Grudinin 77 500(1)
Oskar Vuollet 77 500(1)
Cole Spicer 72 500(1)
Joel Nystrom 72 500(2)
Cruz Lucius 72 500(1)
Viggo Nordlund 72 500(2)
Filip Ekberg 72 500(2)
Lirim Amidovski 70 000(2)
Owen Allard 70 000(1)
Hampton Slukynsky 70 000(2)
Axel Landen 70 000(2)
Jan Golicic 70 000(1)
Thomas Milic 70 000(2)
Mats Lindgren 70 000(1)
Bryce MC-Barker 70 000(1)


 Farm Payroll




HERSHEY

ArenaGiant Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 477 673
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$900 000
Games Remaining82
Total Game Expenses$57 043
Projected Expenses$4 677 500
Projected Balance$1 800 173

Salary Commitment

Year: 20$2 777 500
Year: 21$1 767 500
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Dmitri Samorukov 1 000 000(0)
Bogdan Trineyev 1 000 000(3)
Cayden Lidstrom 97 500(1)
Axel Sandin-Pellikka 90 000(2)
Braeden Cootes 90 000(2)
Jacob Holmes 85 000(1)
David Goyette 80 000(1)
Harrison Brunicke 80 000(1)
Rasmus Kumpulainen 80 000(2)
Artyom Duda 80 000(1)
Anton Wahlberg 80 000(2)
Mitchell Russell 77 500(1)
Gavin Hayes 75 000(1)
Alexis Bernier 75 000(1)
Adam Jecho 75 000(1)
Yegor Sidorov 75 000(2)
Nick Malik 72 500(1)
Haakon Hanelt 72 500(1)
Ethan Miedema 72 500(2)
Brian Zanetti 70 000(2)
Arseni Koromyslov 70 000(1)
Kim Saarinen 70 000(1)
Conner Roulette 70 000(2)
Kalle Vaisanen 70 000(2)
Eetu Makiniemi 70 000(2)


 Farm Payroll




GRANDRAPID

ArenaVan Andel Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 883 173
Home Games Remaining35
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$9 450 000

Expenses

Pro Payroll$4 942 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining72
Total Game Expenses$71 250
Projected Expenses$5 130 000
Projected Balance$11 203 173

Salary Commitment

Year: 20$3 942 500
Year: 21$3 232 500
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Cole Fraser 1 250 000(2)
Linus Karlsson 1 000 000(0)
Tyler Tullio 1 000 000(2)
Logan Hensler 90 000(2)
Emil Hemming 90 000(1)
Carter Gylander 85 000(1)
Lukas Dragicevic 80 000(2)
Nathan Behm 80 000(2)
Luca Marrelli 80 000(1)
Evan Gardner 80 000(1)
Ryan Greene 80 000(1)
Jack Peart 75 000(2)
Aydar Suniev 75 000(2)
Teddy Mutryn 75 000(2)
Dmitri Buchelnikov 75 000(1)
Chase Pietila 75 000(1)
Stepan Hoch 75 000(2)
Jack Pridham 75 000(1)
Trenten Bennett 75 000(2)
Red Savage 72 500(2)
Liam Dower Nilsson 72 500(2)
Brandon Gorzynski 72 500(2)
Wilson Bjorck 70 000(2)
Nate Misskey 70 000(1)
Vashek Blanar 70 000(2)


 Farm Payroll




SPRINGFIEL

ArenaMassMutual Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$9 036 116
Home Games Remaining32
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$8 640 000

Expenses

Pro Payroll$3 592 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining65
Total Game Expenses$54 787
Projected Expenses$3 561 128
Projected Balance$14 114 988

Salary Commitment

Year: 20$3 592 500
Year: 21$1 795 000
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Graeme Clarke 1 000 000(2)
Benjamin Mirageas 1 000 000(1)
Sam Dickinson 97 500(1)
Will Cranley 95 000(2)
Andrew Basha 90 000(1)
Benjamin Kindel 90 000(2)
Filip Bystedt 90 000(1)
Kristian Epperson 80 000(2)
Carson Rahkopf 80 000(2)
Igor Chernyshov 80 000(1)
Daniil Prokhorov 80 000(2)
Jakub Dvorak 80 000(2)
Adam Sykora 80 000(1)
Bogdan Konyushkov 75 000(2)
Ilya Nabokov 75 000(1)
Marcel Marcel 75 000(2)
Kamil Bednarik 75 000(1)
Tyson Jugnauth 70 000(1)
Caeden Herrington 70 000(2)
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$7 419 452
Home Games Remaining38
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 260 000

Expenses

Pro Payroll$3 682 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining75
Total Game Expenses$53 445
Projected Expenses$4 008 384
Projected Balance$13 671 068

Salary Commitment

Year: 20$3 682 500
Year: 21$2 597 500
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Aidan Dudas 1 000 000(2)
Declan Chisholm 1 000 000(2)
Michael B-Nygard 90 000(1)
Lucas Pettersson 90 000(1)
Daniil Chechelev 85 000(1)
Juuso Parssinen 85 000(1)
Ben Danford 80 000(1)
Jack Murtagh 80 000(2)
Damian Clara 80 000(2)
Graham Sward 77 500(1)
Eemil Vinni 75 000(1)
Viggo Gustafsson 75 000(1)
Brandon Svoboda 75 000(2)
Tyler Hopkins 75 000(2)
Theodor Hallquisth 75 000(2)
Joey Willis 72 500(2)
Tomas Mrsic 72 500(1)
William McIsaac 72 500(1)
Viktor Norringer 72 500(1)
Angus Booth 70 000(1)
Amadeus Lombardi 70 000(1)
Simon Forsmark 70 000(1)
Tinus-Luc Koblar 70 000(2)
Aidan Hreschuk 70 000(2)


 Farm Payroll




CLEVELAND

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


Income

Current Funds$6 387 564
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 767 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$58 140
Projected Expenses$4 767 500
Projected Balance$1 620 064

Salary Commitment

Year: 20$2 767 500
Year: 21$2 070 000
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Tyler Madden 1 000 000(0)
Dmitri Voronkov 1 000 000(2)
Noah Warren 90 000(1)
Adam Jiricek 90 000(1)
Tomas Machu 85 000(1)
Jet Greaves 85 000(2)
Cameron Lund 80 000(1)
Cole McKinney 80 000(2)
Tanner Molendyk 80 000(2)
Oscar Fisker Molgaard 80 000(2)
Jesse Kiiskinen 80 000(2)
Charlie Cerrato 80 000(2)
Hunter McKown 77 500(2)
Samuel Knazko 77 500(2)
Noel Nordh 75 000(2)
William Whitelaw 75 000(2)
Sergei Ivanov 72 500(1)
Alexis Cournoyer 70 000(2)
Matthew Gleason 70 000(1)
Alex Pharand 70 000(2)
Manix Landry 70 000(2)
Simon-Pier Brunet 70 000(1)
Gregor Biber 70 000(1)
Miroslav Satan Jr 70 000(1)
Ryan Miller 70 000(2)


 Farm Payroll




ROCKFORD

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


Income

Current Funds$6 644 934
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 527 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$51 555
Projected Expenses$4 227 500
Projected Balance$2 417 434

Salary Commitment

Year: 20$3 597 500
Year: 21$3 130 000
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Colby Ambrosio 1 000 000(2)
Antonio Stranges 1 000 000(2)
Samuel Hlavaj 95 000(2)
Justin Carbonneau 90 000(2)
Jared Wright 85 000(2)
Dominic Basse 85 000(1)
Jack Ivankovic 80 000(2)
Gabriel Eliasson 80 000(1)
Kalem Parker 77 500(1)
Tommy Lafreniere 75 000(2)
Roman Bausov 75 000(2)
Nikita Grebyonkin 75 000(1)
Matthew Morden 75 000(1)
Tanner Howe 75 000(1)
Cameron Berg 70 000(2)
Mason Moe 70 000(2)
Robert Orr 70 000(2)
Brody Lamb 70 000(2)
Alexis Mathieu 70 000(2)
Victor Stjernborg 70 000(2)
Nikola Makarov 70 000(2)
Vilmer Alriksson 70 000(2)
Andrew Strathmann 70 000(2)


 Farm Payroll




COLORADO_E

ArenaBudweiser Events Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 616 895
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 727 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$53 994
Projected Expenses$4 427 500
Projected Balance$2 189 395

Salary Commitment

Year: 20$2 727 500
Year: 21$1 962 500
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Joseph Anderson 1 000 000(0)
Theo Rochette 1 000 000(3)
Dean Letourneau 90 000(1)
Cullen Potter 90 000(2)
Ryker Lee 90 000(2)
Ethan Gauthier 90 000(2)
Merek Vanacker 80 000(1)
Spencer Gill 80 000(1)
Jacob Rombach 80 000(2)
Mason West 80 000(2)
Cooper Simpson 80 000(2)
Tristan Bertucci 80 000(2)
Kalan Lind 80 000(2)
Fraser Minten 80 000(1)
Taylor Makar 77 500(2)
Henry Mews 75 000(1)
Ty Mueller 75 000(2)
Louka Cloutier 75 000(1)
Ivan Zhigalov 72 500(1)
Aleksi Malinen 72 500(1)
Zack Sharp 70 000(2)
Viktor Neuchev 70 000(1)
Samuel Meloche 70 000(2)
Veeti Vaisanen 70 000(1)


 Farm Payroll




ABBOTSFORD

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


Income

Current Funds$7 186 755
Home Games Remaining38
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 260 000

Expenses

Pro Payroll$3 872 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining75
Total Game Expenses$56 982
Projected Expenses$4 273 628
Projected Balance$13 173 127

Salary Commitment

Year: 20$3 872 500
Year: 21$2 127 500
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Mitch Eliot 1 000 000(1)
Carson Focht 1 000 000(3)
Caleb Desnoyers 97 500(2)
Kashawn Aitcheson 97 500(2)
Arshdeep Bains 95 000(2)
Ilya Safonov 95 000(2)
Ryan Fanti 95 000(1)
Jackson Kunz 95 000(1)
Nikita Tolopilo 95 000(2)
Stian Stolberg 90 000(1)
Daniil But 90 000(2)
Bradly Nadeau 90 000(2)
Cole Beaudoin 90 000(1)
Ty Young 85 000(2)
Aiden Celebrini 85 000(2)
Ryder Ritchie 80 000(1)
Elias Salomonsson 80 000(1)
Beau Akey 80 000(2)
Ethan Keppen 75 000(2)
Donovan Sebrango 75 000(1)
Servac Petrovsky 72 500(2)
Tyler Thorpe 70 000(1)
Ryan Ufko 70 000(2)
Reid Valade 70 000(1)


 Farm Payroll




CALGARY_W

ArenaStampede Corral
Capacity5 000
Ticket Price$30,00


Income

Current Funds$8 552 989
Home Games Remaining34
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$9 180 000

Expenses

Pro Payroll$3 737 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$600 000
Games Remaining69
Total Game Expenses$52 896
Projected Expenses$3 649 848
Projected Balance$14 083 141

Salary Commitment

Year: 20$3 737 500
Year: 21$2 842 500
Year: 22$2 000 000
Year: 23$0 000

 Pro Payroll

Matthew Knies 1 000 000(3)
Will Cuylle 1 000 000(3)
Beckett Sennecke 97 500(1)
Alex Jefferies 95 000(2)
Joshua Ravensbergen 90 000(2)
Carson Bjarnason 80 000(2)
Justin Poirier 80 000(1)
Tomas Hamara 75 000(1)
Cameron Whynot 75 000(2)
Dru Krebs 75 000(2)
Joshua Bloom 75 000(2)
Paul Ludwinski 75 000(1)
Bryce Montgomery 72 500(2)
Eric Jamieson 72 500(1)
Connor Hvidston 72 500(1)
Dans Locmelis 72 500(1)
Kirill Dolzhenkov 70 000(1)
Owen Griffin 70 000(2)
Dustin Wolf 70 000(1)
Anthony Romani 70 000(1)
Victor Johansson 70 000(1)
Trevor Hoskin 70 000(1)
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$7 172 987
Home Games Remaining38
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 260 000

Expenses

Pro Payroll$3 717 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining76
Total Game Expenses$57 530
Projected Expenses$4 372 317
Projected Balance$13 060 670

Salary Commitment

Year: 20$2 717 500
Year: 21$2 022 500
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Brent Johnson 1 000 000(3)
Sampo Ranta 1 000 000(0)
David Edstrom 90 000(2)
Blake Fiddler 90 000(2)
Cole Eiserman 85 000(1)
Jeremias Lindewall  85 000(1)
Joel Maatta 85 000(2)
Malcolm Spence 80 000(2)
Felix Nilsson 80 000(2)
Dominik Badinka 80 000(1)
Connor Clattenburg 77 500(1)
Simon Zether 77 500(1)
Dennis Hildeby 75 000(1)
Niklas Kokko 75 000(1)
Anton Olsson 75 000(2)
Jonathan Castagna 75 000(2)
Konnor Smith 75 000(2)
Drew Schock 75 000(2)
Justin Ertel 75 000(2)
Juraj Pakarcik 75 000(2)
Quentin Miller 75 000(2)
Michal Svrcek 72 500(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$5 337 365
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$4 825 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$71 037
Projected Expenses$5 825 000
Projected Balance-$487 635

Salary Commitment

Year: 20$2 825 000
Year: 21$2 210 000
Year: 22$1 250 000
Year: 23$0 000

 Pro Payroll

Mason Millman 1 250 000(3)
Simon Johansson 1 000 000(0)
Max Gildon 1 000 000(0)
William Dufour 95 000(1)
Zakhar Bardakov 95 000(2)
Jack Nesbitt 90 000(2)
Alexander Zharovsky 90 000(2)
Roman Kantserov 80 000(2)
Max Psenicka 80 000(2)
Josh Pillar 77 500(2)
Jimmy Clark 77 500(1)
Kyle Masters 77 500(2)
Matias Rajaniemi 77 500(1)
Samuel Helenius 75 000(2)
Arno Tiefensee 75 000(2)
AJ Spellacy 75 000(1)
Adam Engstrom 75 000(1)
Denver Barkey 75 000(2)
Lucas Beckman 75 000(2)
Maximilian Kilpinen 72 500(1)
Rudy Guimond 72 500(1)
Tanner Henricks 70 000(1)
Ty Gallagher 70 000(2)


 Farm Payroll




ONTARIO

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


Income

Current Funds$8 044 787
Home Games Remaining35
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$9 450 000

Expenses

Pro Payroll$3 782 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining70
Total Game Expenses$57 104
Projected Expenses$3 997 256
Projected Balance$13 497 531

Salary Commitment

Year: 20$1 782 500
Year: 21$900 000
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Matthew Cairns 1 000 000(0)
Mikhail Vorobyov 1 000 000(0)
Michael Misa 97 500(2)
Artur Akhtyamov 95 000(2)
Philip Svedeback 95 000(1)
EJ Emery 90 000(1)
Tom Willander 90 000(2)
Brayden Yager 90 000(2)
Tristan Luneau 90 000(1)
Jacob Ingham 85 000(1)
Alex Young 85 000(1)
Vojtech Cihar 80 000(2)
Riley Kidney 80 000(2)
Vladislav Lukashevich 77 500(1)
Owen Protz 75 000(1)
Lenni Hameenaho 75 000(2)
Reiger Lorenz 75 000(1)
Philippe Veilleux 75 000(2)
Jayden Grubbe 75 000(2)
Matthew Mania 72 500(2)
Vincent Leblond 70 000(1)
Dylan Duke 70 000(2)
Connor McClennon 70 000(1)
William Provost 70 000(1)


 Farm Payroll




SAN_JOSE

ArenaSAP Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 642 382
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 567 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$54 482
Projected Expenses$4 467 500
Projected Balance$2 174 882

Salary Commitment

Year: 20$2 567 500
Year: 21$1 057 500
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Cole Koepke 1 000 000(1)
Reilly Walsh 1 000 000(0)
Otto Stenberg 90 000(2)
Charlie Trethewey 80 000(2)
Jakob Ihs Wozniak 80 000(2)
Yegor Surin 80 000(1)
Daniel Torgersson 77 500(2)
Lucas Cagnoni 77 500(2)
Kaleb Lawrence 77 500(2)
Brodie Ziemer 75 000(1)
Alexei Medvedev 75 000(2)
Otto Salin 72 500(1)
Jesse Nurmi 72 500(2)
Jake Furlong 72 500(1)
Eric Pohlkamp 72 500(2)
David Klee 72 500(2)
Brad Gardiner 72 500(2)
Joel Svensson 70 000(1)
Samuel Harris 70 000(2)
Ludvig Jansson 70 000(1)
Mans Goos 70 000(2)
Patrick Thomas 70 000(2)
Matvei Shuravin 70 000(1)


 Farm Payroll




SAN_DIEGO

ArenaPechanga Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 769 361
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 452 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$51 860
Projected Expenses$4 252 500
Projected Balance$2 516 861

Salary Commitment

Year: 20$2 452 500
Year: 21$1 857 500
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Martin Pospisil 1 000 000(0)
Zach Gallant 1 000 000(2)
Reece Newkirk 85 000(1)
Luca DelBelBelluz 80 000(1)
Alex Ciernik 77 500(2)
Dennis Bogg 77 500(1)
Ruslan Khazheyev 77 500(2)
Axel Hurtig 72 500(1)
Chase Cheslock 72 500(2)
C.A. Legault 70 000(2)
Vyacheslav Buteyets 70 000(1)
Adam Ingram 70 000(1)
Artyom Gonchar 70 000(2)
Sean Tschigerl 70 000(2)
Blake Vanek 70 000(2)
Alexandre Blais 70 000(1)
Tyler Peddle 70 000(2)
Cedrick Guindon 70 000(1)
Yegor Borikov 70 000(2)
Larry Keenan 70 000(2)
Michal Pradel 70 000(2)
Maxim Agofonov 70 000(2)


 Farm Payroll




TEXAS

ArenaHEB Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 609 182
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 592 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$53 567
Projected Expenses$4 392 500
Projected Balance$2 216 682

Salary Commitment

Year: 20$3 592 500
Year: 21$1 852 500
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Luke Henman 1 000 000(1)
Eemil Viro 1 000 000(2)
Quentin Musty 90 000(2)
Aatu Jamsen 85 000(2)
Owen Beck 80 000(1)
William Moore 80 000(2)
Mikhail Gulyayev 80 000(2)
Milton Gastrin 80 000(2)
Carter George 80 000(1)
Akira Schmid 75 000(1)
Garrett Brown 75 000(1)
Dylan Mackinnon 75 000(2)
Noah Read 75 000(2)
Noel Fransen 75 000(1)
Jayden Perron 75 000(2)
Jake Karabela 72 500(1)
Niilopekka Muhonen 72 500(1)
Vyacheslav Peksa 72 500(2)
Javon Moore 70 000(1)
Luca Pinelli 70 000(2)
Carson Wetsch 70 000(1)
Luke Osburn 70 000(1)
Asher Barnett 70 000(2)


 Farm Payroll




TUCSON

ArenaTucson Convention Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 552 846
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 662 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$56 860
Projected Expenses$4 662 500
Projected Balance$1 890 346

Salary Commitment

Year: 20$3 662 500
Year: 21$2 947 500
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Brock Faber 1 000 000(2)
Jack Finley 1 000 000(3)
Zeev Buium 97 500(1)
Roger McQueen 97 500(2)
Oliver Moore 90 000(2)
Bill Zonnon 90 000(2)
Adam Gajan 80 000(1)
Lane Hutson 80 000(1)
William Zellers 80 000(1)
Hunter Haight 80 000(1)
Riley Heidt 80 000(2)
Calle Odelius 80 000(1)
Ryan Mast 77 500(2)
Cameron Allen 77 500(2)
Isaish George 75 000(1)
Julius Sumpf 75 000(2)
Owen Martin 75 000(2)
Koehn Ziemmer 75 000(2)
Michael Callow 72 500(1)
Noah Powell 70 000(1)
Brent Solomon 70 000(2)
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$7 279 291
Home Games Remaining38
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 260 000

Expenses

Pro Payroll$3 730 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining76
Total Game Expenses$56 463
Projected Expenses$4 291 220
Projected Balance$13 248 071

Salary Commitment

Year: 20$3 730 000
Year: 21$1 900 000
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Daniel Ljungman 1 000 000(3)
Ruslan Iskhakov 1 000 000(1)
Pyotr Andreyanov 90 000(2)
Mason Primeau 85 000(1)
Matvei Gridin 80 000(1)
Cole Hutson 80 000(1)
Sasha Boumedienne 80 000(2)
Leon Muggli 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(1)
Yegor Zavragin 75 000(2)
Kieren Dervin 75 000(2)
Ty Murchison 72 500(2)
Heikki Ruohonen 72 500(1)
Luke Vlooswyk 72 500(2)
Stiven Sardaryan 70 000(2)
Eriks Mateiko 70 000(1)
Rasmus Larsson 70 000(2)
Maxim Mayorov 70 000(1)
Elliot Ekmark 70 000(1)
Carter Klippenstein 70 000(2)
Bear Hughes 70 000(1)


 Farm Payroll




HENDERSON

ArenaOrleans Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 415 074
Home Games Remaining38
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 260 000

Expenses

Pro Payroll$3 665 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining76
Total Game Expenses$54 451
Projected Expenses$4 138 293
Projected Balance$13 536 781

Salary Commitment

Year: 20$3 665 000
Year: 21$3 037 500
Year: 22$2 000 000
Year: 23$0 000

 Pro Payroll

Christoffer Sedoff 1 000 000(3)
Jackson Hallum 1 000 000(3)
James Hagens 97 500(2)
Simon Pinard 95 000(1)
Noah Ellis 95 000(2)
Pavel Moysevich 85 000(1)
Ben Hemmerling 85 000(2)
Mathieu Cataford 80 000(2)
Nico Myatovic 80 000(2)
Julius Miettinen 80 000(1)
David Bedkowski 80 000(2)
Jakub Demek 77 500(2)
Joe Fleming 77 500(1)
Francesco Dell'Elce 75 000(2)
Will Reynolds 75 000(2)
Justin Kipkie 75 000(2)
Raoul Boilard 75 000(1)
Jani Nyman 75 000(1)
Arttu Karki 75 000(2)
Carl Lindbom 72 500(2)
Benjamin Rautiainen 70 000(2)
Cameron Whitehead 70 000(1)
Jordan Gustafson 70 000(1)


 Farm Payroll




COACHELLA

ArenaAcrisure Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$9 836 222
Home Games Remaining29
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$7 830 000

Expenses

Pro Payroll$3 675 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining58
Total Game Expenses$54 573
Projected Expenses$3 165 244
Projected Balance$14 500 978

Salary Commitment

Year: 20$2 675 000
Year: 21$1 905 000
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Alex Barre-Boulet 1 000 000(0)
Mason Langenbrunner 1 000 000(3)
Lleyton Roed 95 000(2)
Logan Morrison 95 000(2)
Trevor Connelly 90 000(1)
Isaac Howard 90 000(1)
Matthew Wood 90 000(2)
Charlie Wright 85 000(2)
Jacob Melanson 85 000(2)
L.J Mooney 80 000(2)
Maxim Strbak 80 000(2)
Alexei Kolosov 80 000(2)
Semyon Frolov 75 000(2)
Alexander Suzdalev 75 000(1)
Michael Fisher 75 000(1)
Jordan Dumais 75 000(1)
Marek Alscher 75 000(1)
Logan Sawyer 75 000(1)
Will Skahan 75 000(1)
Ben MacDonald 70 000(1)
Dylan Garand 70 000(1)
Brady Peddle 70 000(2)
Aiden Foster 70 000(2)


 Farm Payroll