Financial Report

(As of dimanche, août 30 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$3 265 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 521 665

Salary Commitment

Year: 20$3 345 000
Year: 21$2 115 000
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Cole Schwindt 1 000 000(1)
Graeme Clarke 1 000 000(2)
Theo Lindstein 80 000(2)
Aatos Koivu 80 000(1)
Felix Unger-Sorum 80 000(2)
Colin Ralph 80 000(1)
William Moore 80 000(2)
Max Psenicka 80 000(2)
Ivan Ryabkin 75 000(2)
Matthew Gard 75 000(2)
Mace'o Phillips 75 000(2)
Sawyer Mynio 75 000(2)
Cam Squires 72 500(2)
Gustav Hillstrom 72 500(2)
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$3 082 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 664 022

Salary Commitment

Year: 20$3 082 500
Year: 21$2 612 500
Year: 22$2 000 000
Year: 23$2 000 000

 Pro Payroll

Ty Nelson 1 000 000(4)
Jackson Blake 1 000 000(4)
Olivier Tarnstrom 85 000(2)
Matt Rempe 85 000(1)
Eddie Genborg 80 000(2)
Jacob Fowler 80 000(2)
Sam O'Reilly 80 000(1)
Zion Nybeck 80 000(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)


 Farm Payroll




BRIDGEPORT

ArenaWebster Bank Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$10 011 024
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 025 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$10 011 024

Salary Commitment

Year: 20$3 025 000
Year: 21$2 950 000
Year: 22$2 000 000
Year: 23$1 000 000

 Pro Payroll

Yan Kuznetsov 1 000 000(3)
Adam Raska 1 000 000(4)
Daylan Kuefler 95 000(2)
Jackson Smith 90 000(2)
Cameron Reid 90 000(2)
Henry Brzustewicz 90 000(2)
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)
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 Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 187 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 929 543

Salary Commitment

Year: 20$3 187 500
Year: 21$2 720 000
Year: 22$2 000 000
Year: 23$1 000 000

 Pro Payroll

Xavier Simoneau 1 000 000(3)
Jordan Spence 1 000 000(4)
Radim Mrtka 97 500(2)
Brady Martin 97 500(2)
Sacha Boisvert 90 000(1)
Alfons Freij 90 000(1)
Peyton Kettles 80 000(2)
Conrad Fondrk 80 000(2)
Andrew Gibson 80 000(2)
Frederik Dichow 75 000(2)
Vsevolod Komarov 72 500(1)
Sergei Murashov 72 500(1)
Zam Plante 72 500(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 Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 242 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$8 129 382

Salary Commitment

Year: 20$3 242 500
Year: 21$2 782 500
Year: 22$2 000 000
Year: 23$1 000 000

 Pro Payroll

Matej Pekar 1 000 000(3)
Alexander Perevalov 1 000 000(4)
Danny Nelson 80 000(2)
Maxim Masse 80 000(1)
Luca Romano 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)
Rodwin Dionicio 77 500(2)
Jackson Edward 77 500(2)
Kristian Kostadinski 77 500(2)
Miguel Marques 75 000(1)
Eerik Wallenius 72 500(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 Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 120 000
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$7 147 584

Salary Commitment

Year: 20$3 120 000
Year: 21$2 665 000
Year: 22$2 000 000
Year: 23$1 000 000

 Pro Payroll

Dmitry Zavgorodniy 1 000 000(3)
Anthony Romano 1 000 000(4)
Michael Hage 90 000(1)
Oliver Bonk 90 000(2)
Max Plante 80 000(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)
Owen Beckner 72 500(1)
Andrei Trofimov 72 500(2)
Chandler Romeo 72 500(2)
Ilya Magomedsultanov 70 000(2)
Vadim Moroz 70 000(2)
Melvin Fernstrom 70 000(1)
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$3 222 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 508 612

Salary Commitment

Year: 20$3 222 500
Year: 21$2 762 500
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Luke Evangelista 1 000 000(2)
Wyatt Kaiser 1 000 000(3)
Carter Bear 97 500(2)
Vinzenz Rohrer 80 000(1)
Felix Nilsson 80 000(2)
Jakub Dobes 77 500(2)
Emmett Croteau 77 500(1)
Max Graham 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)
Tanner Howe 75 000(1)
Chase Cheslock 72 500(2)
Cole Knuble 70 000(2)
Stanislav Yarovoy 70 000(2)
Jeremy Hanzel 70 000(2)


 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$3 322 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 562 677

Salary Commitment

Year: 20$3 322 500
Year: 21$2 942 500
Year: 22$2 000 000
Year: 23$2 000 000

 Pro Payroll

Isaac Belliveau 1 000 000(4)
Tyson Kozak 1 000 000(4)
Vaclav Nestrasil 90 000(2)
Etienne Morin 90 000(2)
Eduard Sale 90 000(2)
Cameron Schmidt 80 000(2)
Yegor Surin 80 000(1)
Jack Berglund 80 000(1)
Noah Laberge 77 500(2)
Nikita Novikov 77 500(2)
Antoine Keller 75 000(2)
Petteri Rimpinen 75 000(2)
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)
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 Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 435 000
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$8 611 870

Salary Commitment

Year: 20$3 435 000
Year: 21$3 075 000
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)
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)


 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$3 005 000
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$6 616 557

Salary Commitment

Year: 20$3 005 000
Year: 21$2 480 000
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Dawson Barteaux 1 000 000(2)
Patrik Puistola 1 000 000(2)
Viktor Eklund 90 000(2)
Cole Reschny 90 000(2)
Adam Kleber 80 000(1)
Jakub Milota 77 500(1)
Tyler Brennan 75 000(1)
Leo Sahlin-Wallenius 75 000(1)
Tanner Ludtke 75 000(2)
Hayden Paupanekis 75 000(2)
Malte Vass 75 000(2)
Jaxen Wiebe 75 000(2)
George Fegaras 75 000(1)
Kasper Pikkarainen 72 500(1)
Herman Traff 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$3 032 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 537 156

Salary Commitment

Year: 20$3 032 500
Year: 21$2 477 500
Year: 22$2 000 000
Year: 23$1 000 000

 Pro Payroll

Frederic Brunet 1 000 000(4)
Ludwig Persson 1 000 000(3)
Lucas Mercuri 95 000(2)
Jett Luchanko 90 000(1)
Charlie Elick 90 000(1)
Lynden Lakovic 90 000(2)
Jacob Battaglia 80 000(1)
Hagen Burrows 77 500(1)
Jeremy Langlois 75 000(1)
Sean Barnhill 75 000(2)
Coulson Pitre 75 000(2)
Markus Loponen 72 500(1)
Caleb Heil 72 500(2)
Harrison Meneghin 70 000(1)
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$3 352 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 523 456

Salary Commitment

Year: 20$3 352 500
Year: 21$2 587 500
Year: 22$1 000 000
Year: 23$1 000 000

 Pro Payroll

Jake Christiansen 1 000 000(2)
Mateusz Szurowski 1 000 000(4)
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)
Jaden Lipinski 70 000(2)
Clarke Caswell 70 000(1)
Aku Koskenvuo 70 000(2)
Viktor Klingsell 70 000(2)


 Farm Payroll




CHICAGO_W

ArenaAllstate Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 123 728
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 275 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 123 728

Salary Commitment

Year: 20$3 275 000
Year: 21$2 662 500
Year: 22$1 000 000
Year: 23$0 000

 Pro Payroll

Tuukka Tieksola 1 000 000(2)
Alexander Nikishin 1 000 000(3)
Liam Greentree 90 000(1)
Terik Parascak 90 000(1)
Nils Juntorp 85 000(2)
Shane Vansaghi 80 000(2)
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)
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$3 137 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 477 673

Salary Commitment

Year: 20$3 137 500
Year: 21$2 537 500
Year: 22$2 000 000
Year: 23$1 000 000

 Pro Payroll

Brian Zanetti 1 000 000(4)
Bogdan Trineyev 1 000 000(3)
Braeden Cootes 90 000(2)
Jacob Holmes 85 000(1)
Harrison Brunicke 80 000(1)
Rasmus Kumpulainen 80 000(2)
Anton Wahlberg 80 000(2)
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)
Arseni Koromyslov 70 000(1)
Kim Saarinen 70 000(1)
Conner Roulette 70 000(2)
Kalle Vaisanen 70 000(2)


 Farm Payroll




GRANDRAPID

ArenaVan Andel Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$6 883 173
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 795 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 883 173

Salary Commitment

Year: 20$3 795 000
Year: 21$3 160 000
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Cole Fraser 1 250 000(2)
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)
Chase Pietila 75 000(1)
Stepan Hoch 75 000(2)
Jack Pridham 75 000(1)
Trenten Bennett 75 000(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 Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 107 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$9 036 116

Salary Commitment

Year: 20$3 107 500
Year: 21$1 792 500
Year: 22$1 000 000
Year: 23$1 000 000

 Pro Payroll

Bogdan Konyushkov 1 000 000(4)
Benjamin Mirageas 1 000 000(1)
Will Cranley 95 000(2)
Andrew Basha 90 000(1)
Benjamin Kindel 90 000(2)
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)
Marcel Marcel 75 000(2)
Kamil Bednarik 75 000(1)
Topias Vilen 72 500(2)
Tyson Jugnauth 70 000(1)
Caeden Herrington 70 000(2)
Talyn Boyko 70 000(2)


 Farm Payroll




MILWAUKEE

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


Income

Current Funds$7 419 452
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 290 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 419 452

Salary Commitment

Year: 20$3 290 000
Year: 21$2 527 500
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Aidan Dudas 1 000 000(2)
Declan Chisholm 1 000 000(2)
Lucas Pettersson 90 000(1)
Daniil Chechelev 85 000(1)
Ben Danford 80 000(1)
Jack Murtagh 80 000(2)
Damian Clara 80 000(2)
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)
Tinus-Luc Koblar 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$3 527 500
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$6 387 564

Salary Commitment

Year: 20$3 527 500
Year: 21$3 070 000
Year: 22$2 000 000
Year: 23$2 000 000

 Pro Payroll

Josh Pillar 1 000 000(4)
Matthew Gleason 1 000 000(4)
Adam Jiricek 90 000(1)
Tomas Machu 85 000(1)
Jet Greaves 85 000(2)
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)
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$3 172 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 644 934

Salary Commitment

Year: 20$3 242 500
Year: 21$2 850 000
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)
Mason Moe 70 000(2)
Alexis Mathieu 70 000(2)
Victor Stjernborg 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$3 500 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 616 895

Salary Commitment

Year: 20$3 500 000
Year: 21$2 965 000
Year: 22$2 000 000
Year: 23$1 000 000

 Pro Payroll

Theo Rochette 1 000 000(3)
Viktor Neuchev 1 000 000(4)
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)
Charlie Trethewey 80 000(2)
Tristan Bertucci 80 000(2)
Kalan Lind 80 000(2)
Fraser Minten 80 000(1)
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)
Samuel Meloche 70 000(2)


 Farm Payroll




ABBOTSFORD

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


Income

Current Funds$7 186 755
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$4 170 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 186 755

Salary Commitment

Year: 20$4 170 000
Year: 21$2 685 000
Year: 22$2 000 000
Year: 23$1 000 000

 Pro Payroll

Mitch Eliot 1 000 000(1)
Carson Focht 1 000 000(3)
Reid Valade 1 000 000(4)
Kashawn Aitcheson 97 500(2)
Jackson Kunz 95 000(1)
Nikita Tolopilo 95 000(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)
Milton Gastrin 80 000(2)
Beau Akey 80 000(2)
Donovan Sebrango 75 000(1)
Tomas Lavoie 75 000(1)
Servac Petrovsky 72 500(2)
Tyler Thorpe 70 000(1)


 Farm Payroll




CALGARY_W

ArenaStampede Corral
Capacity5 000
Ticket Price$30,00


Income

Current Funds$8 552 989
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 102 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$600 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$8 552 989

Salary Commitment

Year: 20$3 102 500
Year: 21$2 450 000
Year: 22$2 000 000
Year: 23$0 000

 Pro Payroll

Matthew Knies 1 000 000(3)
Will Cuylle 1 000 000(3)
Joshua Ravensbergen 90 000(2)
Carson Bjarnason 80 000(2)
Justin Poirier 80 000(1)
Tomas Hamara 75 000(1)
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)
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 Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 492 500
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$7 172 987

Salary Commitment

Year: 20$3 492 500
Year: 21$2 872 500
Year: 22$2 000 000
Year: 23$1 000 000

 Pro Payroll

Brent Johnson 1 000 000(3)
Justin Ertel 1 000 000(4)
Blake Fiddler 90 000(2)
Otto Stenberg 90 000(2)
Cole Eiserman 85 000(1)
Jeremias Lindewall  85 000(1)
Joel Maatta 85 000(2)
Eric Nilson 80 000(2)
Malcolm Spence 80 000(2)
Dominik Badinka 80 000(1)
Connor Clattenburg 77 500(1)
Simon Zether 77 500(1)
Niklas Kokko 75 000(1)
Jonathan Castagna 75 000(2)
Konnor Smith 75 000(2)
Drew Schock 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$4 345 000
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$5 337 365

Salary Commitment

Year: 20$4 345 000
Year: 21$3 802 500
Year: 22$3 250 000
Year: 23$2 000 000

 Pro Payroll

Mason Millman 1 250 000(3)
Maximilian Kilpinen 1 000 000(4)
Zakhar Bardakov 1 000 000(4)
William Dufour 95 000(1)
Jack Nesbitt 90 000(2)
Alexander Zharovsky 90 000(2)
Jimmy Clark 77 500(1)
Kyle Masters 77 500(2)
Matias Rajaniemi 77 500(1)
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)
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 Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$2 040 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$8 044 787

Salary Commitment

Year: 20$2 040 000
Year: 21$1 557 500
Year: 22$1 000 000
Year: 23$1 000 000

 Pro Payroll

Lenni Hameenaho 1 000 000(4)
Artur Akhtyamov 95 000(2)
Philip Svedeback 95 000(1)
EJ Emery 90 000(1)
Tom Willander 90 000(2)
Vojtech Cihar 80 000(2)
Vladislav Lukashevich 77 500(1)
Owen Protz 75 000(1)
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)


 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$3 162 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 642 382

Salary Commitment

Year: 20$3 162 500
Year: 21$1 810 000
Year: 22$1 000 000
Year: 23$1 000 000

 Pro Payroll

Cole Koepke 1 000 000(1)
Otto Salin 1 000 000(4)
Daniel Torgersson 77 500(2)
Lucas Cagnoni 77 500(2)
Kaleb Lawrence 77 500(2)
Jayden Perron 75 000(2)
Alexei Medvedev 75 000(2)
Jesse Nurmi 72 500(2)
Jake Furlong 72 500(1)
Eric Pohlkamp 72 500(2)
David Klee 72 500(2)
Joel Svensson 70 000(1)
Samuel Harris 70 000(2)
Veeti Vaisanen 70 000(1)
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$3 145 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 769 361

Salary Commitment

Year: 20$3 145 000
Year: 21$2 785 000
Year: 22$1 000 000
Year: 23$1 000 000

 Pro Payroll

Reece Newkirk 1 000 000(4)
Zach Gallant 1 000 000(2)
Alex Ciernik 77 500(2)
Dennis Bogg 77 500(1)
Ruslan Khazheyev 77 500(2)
Axel Hurtig 72 500(1)
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)
Benjamin Rautiainen 70 000(2)
Alexandre Blais 70 000(1)
Tyler Peddle 70 000(2)
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$3 490 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 609 182

Salary Commitment

Year: 20$3 490 000
Year: 21$1 905 000
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Luke Henman 1 000 000(1)
Eemil Viro 1 000 000(2)
Aatu Jamsen 85 000(2)
Nick Lardis 80 000(2)
Mikhail Gulyayev 80 000(2)
Kasper Halttunen 80 000(2)
Carter George 80 000(1)
Brodie Ziemer 75 000(1)
Bryce Pickford 75 000(2)
Dylan Mackinnon 75 000(2)
Noah Read 75 000(2)
Noel Fransen 75 000(1)
Jake Karabela 72 500(1)
Niilopekka Muhonen 72 500(1)
Brad Gardiner 72 500(2)
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)
Blake Vanek 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$4 325 000
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$6 552 846

Salary Commitment

Year: 20$4 325 000
Year: 21$3 947 500
Year: 22$2 000 000
Year: 23$1 000 000

 Pro Payroll

Calle Odelius 1 000 000(4)
Brock Faber 1 000 000(2)
Jack Finley 1 000 000(3)
Roger McQueen 97 500(2)
Oliver Moore 90 000(2)
Bill Zonnon 90 000(2)
William Zellers 80 000(1)
Hunter Haight 80 000(1)
Riley Heidt 80 000(2)
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 Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$1 285 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 279 291

Salary Commitment

Year: 20$1 285 000
Year: 21$757 500
Year: 22$0 000
Year: 23$0 000

 Pro Payroll

Pyotr Andreyanov 90 000(2)
Matvei Gridin 80 000(1)
Cole Hutson 80 000(1)
Sasha Boumedienne 80 000(2)
Leon Muggli 80 000(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)
Heikki Ruohonen 72 500(1)
Luke Vlooswyk 72 500(2)
Eriks Mateiko 70 000(1)
Rasmus Larsson 70 000(2)
Maxim Mayorov 70 000(1)
Carter Klippenstein 70 000(2)


 Farm Payroll




HENDERSON

ArenaOrleans Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$7 415 074
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 322 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 415 074

Salary Commitment

Year: 20$3 322 500
Year: 21$2 775 000
Year: 22$2 000 000
Year: 23$0 000

 Pro Payroll

Christoffer Sedoff 1 000 000(3)
Jackson Hallum 1 000 000(3)
Dean Letourneau 90 000(1)
Pavel Moysevich 85 000(1)
Ben Hemmerling 85 000(2)
Mathieu Cataford 80 000(2)
Jakob Ihs Wozniak 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)
Arttu Karki 75 000(2)
Carl Lindbom 72 500(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 Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$3 110 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$9 836 222

Salary Commitment

Year: 20$3 110 000
Year: 21$2 655 000
Year: 22$2 000 000
Year: 23$1 000 000

 Pro Payroll

Mason Langenbrunner 1 000 000(3)
Isaac Howard 1 000 000(4)
Lleyton Roed 95 000(2)
Logan Morrison 95 000(2)
Trevor Connelly 90 000(1)
Charlie Wright 85 000(2)
Jacob Melanson 85 000(2)
L.J Mooney 80 000(2)
Semyon Frolov 75 000(2)
Logan Sawyer 75 000(1)
Nathan Villeneuve 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