Financial Report

(As of samedi, oct 24 2026)

UTICA

ArenaAdirondack Bank Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$324 286
Home Games Remaining40
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 800 000

Expenses

Pro Payroll$3 730 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining80
Total Game Expenses$52 738
Projected Expenses$4 219 048
Projected Balance$6 905 238

Salary Commitment

Year: 20$3 730 000
Year: 21$2 500 000
Year: 22$385 000
Year: 23$0 000

 Pro Payroll

Cole Schwindt 1 000 000(1)
Graeme Clarke 1 000 000(2)
Theo Lindstein 80 000(2)
Ilia Morozov 80 000(3)
Xavier Villeneuve 80 000(3)
Aatos Koivu 80 000(1)
Yuri Ivanov 80 000(3)
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)
Samu Alalauri 75 000(3)
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)
Kayden Lemire 70 000(3)
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$382 173
Home Games Remaining40
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 800 000

Expenses

Pro Payroll$3 552 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining81
Total Game Expenses$53 006
Projected Expenses$4 293 482
Projected Balance$6 888 691

Salary Commitment

Year: 20$3 552 500
Year: 21$3 010 000
Year: 22$2 397 500
Year: 23$2 000 000

 Pro Payroll

Ty Nelson 1 000 000(4)
Jackson Blake 1 000 000(4)
Ethan Belchetz 97 500(3)
Olivier Tarnstrom 85 000(2)
Matt Rempe 85 000(1)
Eddie Genborg 80 000(2)
Ryan Roobroeck 80 000(3)
Jacob Fowler 80 000(2)
Liam Lefebvre 80 000(3)
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)
Andre Mondoux 72 500(1)
Hugo Ollas 72 500(2)
Vladimir Dravecky 70 000(3)
Olivers Murnieks 70 000(3)
Jimmy Lombardi 70 000(2)


 Farm Payroll




HAMILTON

ArenaWebster Bank Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$329 643
Home Games Remaining40
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 800 000

Expenses

Pro Payroll$3 492 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining80
Total Game Expenses$53 482
Projected Expenses$4 278 571
Projected Balance$6 851 072

Salary Commitment

Year: 20$3 492 500
Year: 21$3 277 500
Year: 22$2 347 500
Year: 23$1 000 000

 Pro Payroll

Yan Kuznetsov 1 000 000(3)
Adam Raska 1 000 000(4)
Wyatt Cullen 97 500(3)
Daylan Kuefler 95 000(2)
Malte Gustafsson 90 000(3)
Jackson Smith 90 000(2)
Gleb Pugachyov 90 000(3)
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)
Jonah Sivertson 70 000(3)
Javon Moore 70 000(1)
Luca Pinelli 70 000(2)
Ludvig Jansson 70 000(1)


 Farm Payroll




WILKESBARE

ArenaMohegan Sun Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$374 762
Home Games Remaining40
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 800 000

Expenses

Pro Payroll$3 760 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining81
Total Game Expenses$54 286
Projected Expenses$4 397 143
Projected Balance$6 777 619

Salary Commitment

Year: 20$3 760 000
Year: 21$3 292 500
Year: 22$2 572 500
Year: 23$1 000 000

 Pro Payroll

Xavier Simoneau 1 000 000(3)
Jordan Spence 1 000 000(4)
Radim Mrtka 97 500(2)
Tynan Lawrence 97 500(3)
Brady Martin 97 500(2)
Sacha Boisvert 90 000(1)
Adam Novotny 90 000(3)
Alfons Freij 90 000(1)
Peyton Kettles 80 000(2)
Conrad Fondrk 80 000(2)
Egor Shilov 80 000(3)
Jack Hextall 80 000(3)
Andrew Gibson 80 000(2)
Mathis Preston 80 000(3)
Frederik Dichow 75 000(2)
Rudolfs Berzkalns 75 000(3)
Vsevolod Komarov 72 500(1)
Sergei Murashov 72 500(1)
Zam Plante 72 500(1)
Andrei Loshko 70 000(2)
Parker VonRichter 70 000(3)
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$319 166
Home Games Remaining40
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 800 000

Expenses

Pro Payroll$3 712 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining80
Total Game Expenses$54 911
Projected Expenses$4 392 857
Projected Balance$6 726 309

Salary Commitment

Year: 20$3 792 500
Year: 21$3 405 000
Year: 22$2 632 500
Year: 23$1 000 000

 Pro Payroll

Matej Pekar 1 000 000(3)
Alexander Perevalov 1 000 000(4)
Simon Zajicek 95 000(3)
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)
Simas Ignatavicius 80 000(3)
Jayden Kurtz 80 000(3)
Mikhail Yegorov 80 000(1)
Victor Plante 80 000(3)
Niklas Aaram-Olsen 80 000(3)
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)
Reid Dyck 72 500(1)
Cole Chandler 72 500(3)
Kirill Yemelyanov 72 500(3)
Jacob Vandeven 72 500(3)
Alex Huang 70 000(2)
Blake Vanek 70 000(2)


 Farm Payroll




BELLEVILLE

ArenaCAA Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$374 703
Home Games Remaining40
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 800 000

Expenses

Pro Payroll$3 695 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining81
Total Game Expenses$55 893
Projected Expenses$4 527 321
Projected Balance$6 647 382

Salary Commitment

Year: 20$3 695 000
Year: 21$3 167 500
Year: 22$2 502 500
Year: 23$1 000 000

 Pro Payroll

Dmitry Zavgorodniy 1 000 000(3)
Anthony Romano 1 000 000(4)
Djibril Toure 95 000(3)
Philippe Daoust 95 000(3)
Michael Hage 90 000(1)
Oliver Bonk 90 000(2)
Camron O`Neil 85 000(3)
Barret Hall 85 000(3)
Max Plante 80 000(1)
Eerik Wallenius 72 500(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)
Elliot Lennon 72 500(3)
Owen Beckner 72 500(1)
Andrei Trofimov 72 500(2)
Chandler Romeo 72 500(2)
Justin Graf 70 000(3)
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$375 983
Home Games Remaining40
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 800 000

Expenses

Pro Payroll$3 642 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining81
Total Game Expenses$54 077
Projected Expenses$4 380 268
Projected Balance$6 795 715

Salary Commitment

Year: 20$3 642 500
Year: 21$3 182 500
Year: 22$1 420 000
Year: 23$0 000

 Pro Payroll

Luke Evangelista 1 000 000(2)
Wyatt Kaiser 1 000 000(3)
Carter Bear 97 500(2)
Maksymilian Szuber 95 000(3)
Luke Mittelstadt 95 000(3)
Yevgeni Volokhin 85 000(3)
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)
Adam Valentini 75 000(3)
Ondrej Becher 75 000(1)
Luke Misa 75 000(1)
Bryce Pickford 75 000(2)
Mateo Nobert 75 000(2)
Liam Pettersson 75 000(2)
Tanner Howe 75 000(1)
Chase Cheslock 72 500(2)
Cole Tuminaro 70 000(3)
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$359 910
Home Games Remaining40
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 800 000

Expenses

Pro Payroll$4 092 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining81
Total Game Expenses$57 054
Projected Expenses$4 621 339
Projected Balance$6 538 571

Salary Commitment

Year: 20$4 092 500
Year: 21$3 787 500
Year: 22$2 770 000
Year: 23$2 000 000

 Pro Payroll

Isaac Belliveau 1 000 000(4)
Tyson Kozak 1 000 000(4)
Landon Nycz 700 000(3)
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)
Hayden Paupanekis 75 000(2)
Antoine Keller 75 000(2)
Petteri Rimpinen 75 000(2)
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)
Lincoln Kuehne 70 000(3)
Hudson Malinoski 70 000(2)


 Farm Payroll




TORONTO_M

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


Income

Current Funds$307 737
Home Games Remaining40
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 800 000

Expenses

Pro Payroll$3 690 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 250 000
Games Remaining80
Total Game Expenses$58 810
Projected Expenses$4 704 762
Projected Balance$6 402 975

Salary Commitment

Year: 20$3 690 000
Year: 21$3 330 000
Year: 22$1 255 000
Year: 23$0 000

 Pro Payroll

Matias Maccelli 1 000 000(2)
Sasha Pastujov 1 000 000(3)
Jake O'Brien 97 500(2)
Marcus Nordmark 90 000(3)
Carter Amico 90 000(2)
Ryan Lin 90 000(3)
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)
Martin Psohlavec 75 000(3)
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$375 000
Home Games Remaining40
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 800 000

Expenses

Pro Payroll$3 570 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 250 000
Games Remaining81
Total Game Expenses$57 381
Projected Expenses$4 647 857
Projected Balance$6 527 143

Salary Commitment

Year: 20$3 570 000
Year: 21$2 970 000
Year: 22$565 000
Year: 23$0 000

 Pro Payroll

Dawson Barteaux 1 000 000(2)
Patrik Puistola 1 000 000(2)
Isaac Poulter 95 000(3)
Viktor Eklund 90 000(2)
Maddox Dagenais 90 000(3)
Cole Reschny 90 000(2)
Fabian Wagner 85 000(3)
Adam Kleber 80 000(1)
Jakub Vanecek 80 000(3)
Jakub Milota 77 500(1)
Tyler Brennan 75 000(1)
Leo Sahlin-Wallenius 75 000(1)
Zachary Lansard 75 000(3)
Tanner Ludtke 75 000(2)
Kevin He 75 000(1)
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)
Egor Barabanov 70 000(3)
Jakub Floris 70 000(3)


 Farm Payroll




SYRACUSE

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


Income

Current Funds$377 707
Home Games Remaining40
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 800 000

Expenses

Pro Payroll$3 777 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining81
Total Game Expenses$53 304
Projected Expenses$4 317 589
Projected Balance$6 860 118

Salary Commitment

Year: 20$3 777 500
Year: 21$3 222 500
Year: 22$2 745 000
Year: 23$1 000 000

 Pro Payroll

Frederic Brunet 1 000 000(4)
Ludwig Persson 1 000 000(3)
Caleb Malhotra 97 500(3)
Chase Reid 97 500(3)
Lucas Mercuri 95 000(2)
Jett Luchanko 90 000(1)
Charlie Elick 90 000(1)
Tobias Trejbal 90 000(3)
Lynden Lakovic 90 000(2)
Casey Mutryn 80 000(3)
Adam Nemec 80 000(3)
Tomas Galvas 80 000(3)
Jacob Battaglia 80 000(1)
Hagen Burrows 77 500(1)
Jeremy Langlois 75 000(1)
Michael Berchild 75 000(3)
Sean Barnhill 75 000(2)
Coulson Pitre 75 000(2)
Harris Pangretitsch 75 000(3)
Markus Loponen 72 500(1)
Caleb Heil 72 500(2)
Harrison Meneghin 70 000(1)
Linus Funck 70 000(2)
Thomas Vandenberg 70 000(3)


 Farm Payroll




CHARLOTTE

ArenaBojangles' Coliseum
Capacity5 000
Ticket Price$30,00


Income

Current Funds$317 262
Home Games Remaining40
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 800 000

Expenses

Pro Payroll$3 752 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining80
Total Game Expenses$55 387
Projected Expenses$4 430 952
Projected Balance$6 686 310

Salary Commitment

Year: 20$3 752 500
Year: 21$3 077 500
Year: 22$1 400 000
Year: 23$1 000 000

 Pro Payroll

Jake Christiansen 1 000 000(2)
Mateusz Szurowski 1 000 000(4)
Jonas Lagerberg Hoen 90 000(3)
Cameron Reid 90 000(2)
William Horcoff 80 000(2)
Nikita Artamonov 80 000(1)
William Hakansson 80 000(3)
Ethan Mackenzie 80 000(3)
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)
Brayden Klimpke 75 000(3)
Adam Benak 75 000(2)
Rian Chudzinski 75 000(3)
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$103 006
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$3 742 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining81
Total Game Expenses$55 268
Projected Expenses$4 476 696
Projected Balance$6 696 310

Salary Commitment

Year: 20$3 742 500
Year: 21$3 130 000
Year: 22$1 467 500
Year: 23$0 000

 Pro Payroll

Tuukka Tieksola 1 000 000(2)
Alexander Nikishin 1 000 000(3)
Ronan Seeley 95 000(3)
Liam Greentree 90 000(1)
Terik Parascak 90 000(1)
Nils Juntorp 85 000(2)
Shane Vansaghi 80 000(2)
Alexander Siryatsky 77 500(3)
Timur Mukhanov 77 500(3)
Fyodor Avramov 77 500(3)
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)
Axel Elofsson 70 000(3)
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)
Finn Kearns 70 000(3)
Bryce MC-Barker 70 000(1)


 Farm Payroll




HERSHEY

ArenaGiant Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$105 447
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$3 507 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining81
Total Game Expenses$52 470
Projected Expenses$4 250 089
Projected Balance$6 925 358

Salary Commitment

Year: 20$3 507 500
Year: 21$2 907 500
Year: 22$2 370 000
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)
Nikita Shcherbakov 80 000(3)
Harrison Brunicke 80 000(1)
Rasmus Kumpulainen 80 000(2)
Anton Wahlberg 80 000(2)
Pierce Mbuyi 75 000(3)
Jonas Kemps 75 000(3)
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)
Morgan Anderberg 70 000(3)
Danai Shaiikov 70 000(3)
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$93 213
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$4 050 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining81
Total Game Expenses$58 929
Projected Expenses$4 773 214
Projected Balance$6 389 999

Salary Commitment

Year: 20$4 050 000
Year: 21$3 415 000
Year: 22$325 000
Year: 23$0 000

 Pro Payroll

Cole Fraser 1 250 000(2)
Tyler Tullio 1 000 000(2)
Daxon Rudolph 97 500(3)
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)
Brooks Rogowski 80 000(3)
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)
Oscar Holmertz 75 000(3)
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)
Nikita Tyurin 72 500(3)
Brandon Gorzynski 72 500(2)
Wilson Bjorck 70 000(2)
Nate Misskey 70 000(1)


 Farm Payroll




SPRINGFIEL

ArenaMassMutual Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$102 530
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$3 722 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining81
Total Game Expenses$56 220
Projected Expenses$4 553 839
Projected Balance$6 618 691

Salary Commitment

Year: 20$3 722 500
Year: 21$2 330 000
Year: 22$1 465 000
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)
Nikita Susuyev 85 000(3)
Marc-Andre Gaudet 85 000(3)
Oleg Kulebyakin 80 000(3)
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)
Simon Zether 77 500(1)
Tomas Chrenko 75 000(3)
Marcel Marcel 75 000(2)
Kamil Bednarik 75 000(1)
Topias Vilen 72 500(2)
Michal Svrcek 72 500(2)
Tyson Jugnauth 70 000(1)
Caeden Herrington 70 000(2)
Ryder Fetterolf 70 000(3)
Brian Mcfadden 70 000(3)
Talyn Boyko 70 000(2)


 Farm Payroll




MILWAUKEE

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


Income

Current Funds$103 691
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$3 790 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining81
Total Game Expenses$55 833
Projected Expenses$4 522 500
Projected Balance$6 651 191

Salary Commitment

Year: 20$3 790 000
Year: 21$3 027 500
Year: 22$575 000
Year: 23$0 000

 Pro Payroll

Aidan Dudas 1 000 000(2)
Declan Chisholm 1 000 000(2)
Vitali Pinchuk 95 000(3)
Lucas Pettersson 90 000(1)
Jaxon Cover 90 000(3)
Juho Piiparinen 90 000(3)
Daniil Chechelev 85 000(1)
Ben Danford 80 000(1)
Jack Murtagh 80 000(2)
Benjamin Wilmott 80 000(3)
Damian Clara 80 000(2)
Eemil Vinni 75 000(1)
Viggo Gustafsson 75 000(1)
Blake Zielinski 75 000(3)
Brandon Svoboda 75 000(2)
Tyler Hopkins 75 000(2)
Andrew Robinson 72 500(3)
Benjamin C.Ayotte 72 500(3)
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$377 233
Home Games Remaining40
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 800 000

Expenses

Pro Payroll$3 757 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining81
Total Game Expenses$56 637
Projected Expenses$4 587 589
Projected Balance$6 589 644

Salary Commitment

Year: 20$3 757 500
Year: 21$3 300 000
Year: 22$2 300 000
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)
Luke Schairer 75 000(3)
Benjamin Macbeath 75 000(3)
Noel Nordh 75 000(2)
Nils Bartholdsson 75 000(3)
Florent Houle 75 000(3)
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)


 Farm Payroll




ROCKFORD

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


Income

Current Funds$381 577
Home Games Remaining40
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$10 800 000

Expenses

Pro Payroll$3 602 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining81
Total Game Expenses$51 220
Projected Expenses$4 148 839
Projected Balance$7 032 738

Salary Commitment

Year: 20$3 602 500
Year: 21$3 210 000
Year: 22$360 000
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)
Zach Olsen 75 000(3)
Tommy Lafreniere 75 000(2)
Roman Bausov 75 000(2)
Nikita Grebyonkin 75 000(1)
Louis Felix Bourque 75 000(3)
Matthew Morden 75 000(1)
Mason Moe 70 000(2)
Alexandre Taillefer 70 000(3)
Alexis Mathieu 70 000(2)
Victor Stjernborg 70 000(2)
Matvei Kotkov 70 000(3)
Viktor Fedorov 70 000(3)
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$163 215
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$3 685 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$52 202
Projected Expenses$4 280 595
Projected Balance$6 952 620

Salary Commitment

Year: 20$3 685 000
Year: 21$3 150 000
Year: 22$2 260 000
Year: 23$1 000 000

 Pro Payroll

Theo Rochette 1 000 000(3)
Viktor Neuchev 1 000 000(4)
Liam Ruck 90 000(3)
Cullen Potter 90 000(2)
Ryker Lee 90 000(2)
Markus Ruck 90 000(3)
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 Morrison 80 000(3)
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)
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$154 292
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$3 952 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$57 768
Projected Expenses$4 736 964
Projected Balance$6 487 328

Salary Commitment

Year: 20$3 952 500
Year: 21$3 467 500
Year: 22$2 867 500
Year: 23$1 000 000

 Pro Payroll

Carson Focht 1 000 000(3)
Reid Valade 1 000 000(4)
Keaton Verhoeff 97 500(3)
Kashawn Aitcheson 97 500(2)
Daimon Gardner 95 000(3)
Kirill Gerasimyuk 95 000(3)
Anri Ravinskis 95 000(3)
Jack Thompson 95 000(3)
Jackson Kunz 95 000(1)
Nikita Tolopilo 95 000(2)
Bradly Nadeau 90 000(2)
Cole Beaudoin 90 000(1)
Kirill Kudryavtsev 85 000(3)
Aiden Celebrini 85 000(2)
Ryder Cali 80 000(3)
Ryder Ritchie 80 000(1)
Chase Harrington 80 000(3)
Milton Gastrin 80 000(2)
Beau Akey 80 000(2)
Malcom Gastrin 75 000(3)
Donovan Sebrango 75 000(1)
Tomas Lavoie 75 000(1)
Servac Petrovsky 72 500(2)
Tyler Thorpe 70 000(1)
Dmitri Borichev 70 000(3)


 Farm Payroll




CALGARY_W

ArenaStampede Corral
Capacity5 000
Ticket Price$30,00


Income

Current Funds$187 381
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$2 620 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining82
Total Game Expenses$39 524
Projected Expenses$3 240 952
Projected Balance$8 016 429

Salary Commitment

Year: 20$2 620 000
Year: 21$1 967 500
Year: 22$1 515 000
Year: 23$0 000

 Pro Payroll

Will Cuylle 1 000 000(3)
Tyson Gross 95 000(3)
Abram Wiebe 95 000(3)
Joshua Ravensbergen 90 000(2)
Nikita Klepov 90 000(3)
Cade Littler 85 000(3)
Carson Bjarnason 80 000(2)
Justin Poirier 80 000(1)
Tomas Hamara 75 000(1)
Alexander Bilecki 75 000(3)
Cooper Cleaves 75 000(3)
Brad Gardiner 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)
Anthony Romani 70 000(1)
Victor Johansson 70 000(1)
Trevor Hoskin 70 000(1)
Jiri Felcman 70 000(2)
Ville Ottavainen 70 000(2)


 Farm Payroll




BAKERSFIEL

ArenaMechanics Bank Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$103 155
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$3 705 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining81
Total Game Expenses$56 012
Projected Expenses$4 536 964
Projected Balance$6 636 191

Salary Commitment

Year: 20$3 705 000
Year: 21$3 247 500
Year: 22$2 377 500
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)
Joel Maatta 85 000(2)
Eric Nilson 80 000(2)
Timofei Runtso 80 000(3)
Malcolm Spence 80 000(2)
Dominik Badinka 80 000(1)
Connor Clattenburg 77 500(1)
Philip Hemmyr 77 500(3)
Adam Andersson 75 000(3)
Yaroslav Bryzgalov 75 000(3)
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)
Anton Johansson 70 000(1)
Samuel Hrenak 70 000(3)
Jorian Donovan 70 000(1)
Patrick Thomas 70 000(2)


 Farm Payroll




IOWA

ArenaWells Fargo Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$123 036
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$4 922 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$70 506
Projected Expenses$5 781 488
Projected Balance$5 411 548

Salary Commitment

Year: 20$4 922 500
Year: 21$4 380 000
Year: 22$3 827 500
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)
Alberts Smits 97 500(3)
William Dufour 95 000(1)
Jack Nesbitt 90 000(2)
Maksim Sokolovskii 90 000(3)
JP Hurlbert 90 000(3)
Alexander Zharovsky 90 000(2)
Wiggo Sorensson 80 000(3)
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)
Tomas Kralovic 75 000(3)
Lucas Beckman 75 000(2)
Alessandro Di Iorio 75 000(3)
Rudy Guimond 72 500(1)
Tanner Henricks 70 000(1)
Ty Gallagher 70 000(2)
Alexander Karmanov 70 000(3)


 Farm Payroll




ONTARIO

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


Income

Current Funds$126 845
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$2 775 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 500 000
Games Remaining81
Total Game Expenses$50 893
Projected Expenses$4 122 321
Projected Balance$7 074 524

Salary Commitment

Year: 20$2 775 000
Year: 21$2 220 000
Year: 22$1 587 500
Year: 23$1 000 000

 Pro Payroll

Lenni Hameenaho 1 000 000(4)
Artur Akhtyamov 95 000(2)
Philip Svedeback 95 000(1)
Jack Sparkes 95 000(3)
Alexander Command 90 000(3)
EJ Emery 90 000(1)
Tom Willander 90 000(2)
Ryan Conmy 85 000(3)
James Reeder 85 000(3)
Vojtech Cihar 80 000(2)
Yegor Rybkin 77 500(3)
Vertti Svensk 77 500(3)
Jared Wooley 77 500(3)
Vladislav Lukashevich 77 500(1)
Owen Protz 75 000(1)
Ty Mueller 75 000(2)
Reiger Lorenz 75 000(1)
Philippe Veilleux 75 000(2)
Jayden Grubbe 75 000(2)
Niilopekka Muhonen 72 500(1)
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$166 845
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$3 482 500
Farm Payroll$7 500
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$52 262
Projected Expenses$4 285 476
Projected Balance$6 951 369

Salary Commitment

Year: 20$3 490 000
Year: 21$2 192 500
Year: 22$1 375 000
Year: 23$1 000 000

 Pro Payroll

Cole Koepke 1 000 000(1)
Otto Salin 1 000 000(4)
Jeremias Lindewall  85 000(1)
Brek Liske 80 000(3)
Adam Goljer 80 000(3)
Daniel Torgersson 77 500(2)
Lucas Cagnoni 77 500(2)
Kaleb Lawrence 77 500(2)
Beckett Hamilton 75 000(3)
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)
Melker Thelin 70 000(2)
Mans Goos 70 000(2)
Connor Davis 70 000(3)
Matvei Shuravin 70 000(1)
Kent Sauer 70 000(3)


 Farm Payroll

Owen Martin 7 500(2)




SAN_DIEGO

ArenaPechanga Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$114 049
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$3 500 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining81
Total Game Expenses$51 190
Projected Expenses$4 146 429
Projected Balance$7 037 620

Salary Commitment

Year: 20$3 500 000
Year: 21$3 140 000
Year: 22$1 285 000
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)
Adam Levac 72 500(3)
Eric Frossard 72 500(3)
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)
Lavr Gashilov 70 000(3)
Alexandre Blais 70 000(1)
Tyler Peddle 70 000(2)
Ryan Miller 70 000(2)
Yegor Borikov 70 000(2)
Larry Keenan 70 000(2)
Spencer Bowes 70 000(3)
Michal Pradel 70 000(2)
Maxim Agofonov 70 000(2)


 Farm Payroll




TEXAS

ArenaHEB Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$160 595
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$3 695 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining82
Total Game Expenses$53 512
Projected Expenses$4 387 976
Projected Balance$6 842 619

Salary Commitment

Year: 20$3 695 000
Year: 21$2 162 500
Year: 22$315 000
Year: 23$0 000

 Pro Payroll

Luke Henman 1 000 000(1)
Eemil Viro 1 000 000(2)
Oscar Hemming 90 000(3)
Teddy Stiga 90 000(1)
Aatu Jamsen 85 000(2)
Benjamin Kevan 80 000(2)
Matias Vanhanen 80 000(3)
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)
Terrell Goldsmith 75 000(2)
Theodor Hallquisth 75 000(2)
Dylan Mackinnon 75 000(2)
Noah Read 75 000(2)
Sean Burick 75 000(3)
Noel Fransen 75 000(1)
Jake Karabela 72 500(1)
Vyacheslav Peksa 72 500(2)
Carson Wetsch 70 000(1)
Luke Osburn 70 000(1)
Asher Barnett 70 000(2)
Michal Orsulak 70 000(3)


 Farm Payroll




TUCSON

ArenaTucson Convention Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$107 280
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$3 737 500
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining81
Total Game Expenses$56 399
Projected Expenses$4 568 304
Projected Balance$6 608 976

Salary Commitment

Year: 20$3 737 500
Year: 21$3 517 500
Year: 22$1 672 500
Year: 23$1 000 000

 Pro Payroll

Calle Odelius 1 000 000(4)
Brock Faber 1 000 000(2)
Viggo Bjorck 97 500(3)
Sam Lipkin 95 000(3)
Thomas Bleyl 90 000(3)
Oliver Suvanto 90 000(3)
Bill Zonnon 90 000(2)
Ty Young 85 000(2)
William Zellers 80 000(1)
Riley Heidt 80 000(2)
Ryan Mast 77 500(2)
Cameron Allen 77 500(2)
Gabe Smith 77 500(3)
Ludvig Lafton 77 500(3)
Yegor Zavragin 75 000(2)
Julius Sumpf 75 000(2)
Koehn Ziemmer 75 000(2)
Carl Axelsson 75 000(3)
Vashek Blanar 70 000(2)
Veeti Vaisanen 70 000(1)
Noah Powell 70 000(1)
Brent Solomon 70 000(2)
Evan Jardine 70 000(3)
Justin Robidas 70 000(2)


 Farm Payroll




L.VALLEY

ArenaPPL Center
Capacity5 000
Ticket Price$30,00


Income

Current Funds$205 952
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$1 665 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$31 726
Projected Expenses$2 601 548
Projected Balance$8 674 404

Salary Commitment

Year: 20$1 665 000
Year: 21$1 137 500
Year: 22$455 000
Year: 23$0 000

 Pro Payroll

Elton Hermansson 90 000(3)
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)
Max Laatikainen 75 000(3)
Max Westergard 75 000(3)
Kieren Dervin 75 000(2)
Marek Sklenicka 72 500(3)
Heikki Ruohonen 72 500(1)
Nathan Quinn 72 500(3)
Luke Vlooswyk 72 500(2)
Theodor Knights 70 000(3)
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$162 143
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$3 580 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$53 333
Projected Expenses$4 373 333
Projected Balance$6 858 810

Salary Commitment

Year: 20$3 580 000
Year: 21$2 957 500
Year: 22$2 262 500
Year: 23$0 000

 Pro Payroll

Christoffer Sedoff 1 000 000(3)
Jackson Hallum 1 000 000(3)
Carson Carels 97 500(3)
Braeden Bowman 95 000(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)
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)
Nathan Villeneuve 75 000(1)
Arttu Karki 75 000(2)
Carl Lindbom 72 500(2)
Zach Wooten 70 000(3)
Cameron Whitehead 70 000(1)
Jordan Gustafson 70 000(1)


 Farm Payroll




COACHELLA

ArenaAcrisure Arena
Capacity5 000
Ticket Price$30,00


Income

Current Funds$165 357
Home Games Remaining41
Avg. Attendance5 000
Avg. Revenue/Game$270 000
Projected Revenue$11 070 000

Expenses

Pro Payroll$3 595 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$900 000
Games Remaining82
Total Game Expenses$53 512
Projected Expenses$4 387 976
Projected Balance$6 847 381

Salary Commitment

Year: 20$3 595 000
Year: 21$3 215 000
Year: 22$2 480 000
Year: 23$1 000 000

 Pro Payroll

Mason Langenbrunner 1 000 000(3)
Isaac Howard 1 000 000(4)
Jon-Randall Avon 95 000(3)
Lleyton Roed 95 000(2)
Logan Morrison 95 000(2)
Trevor Connelly 90 000(1)
Charlie Wright 85 000(2)
Theo Wallberg 85 000(3)
Jacob Melanson 85 000(2)
L.J Mooney 80 000(2)
Alan Shaikhlislamov 80 000(3)
David Bedkowski 80 000(2)
Semyon Frolov 75 000(2)
Joe Iginla 75 000(3)
Mans Gudmundsson 75 000(3)
Logan Sawyer 75 000(1)
Will Skahan 75 000(1)
Ben MacDonald 70 000(1)
Giorgos Pantelas 70 000(3)
Dylan Garand 70 000(1)
Brady Peddle 70 000(2)
Aiden Foster 70 000(2)


 Farm Payroll