Financial Report

(As of Tuesday, Jan 7 2025)

Portland

ArenaMemorial Coliseum
Capacity10,407
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$20,000
Prospect Fees$2,300
Coach$0,000
Games Remaining43
Total Game Expenses$3,563
Projected Expenses$153,219
Projected Balance$4,846,781

Salary Commitment

Year: 2026$240,000
Year: 2027$210,000
Year: 2028$190,000
Year: 2029$87,000

 Pro Payroll

Alexander (IMP) Suzdal10,000(2)
Shea Van Olm 10,000(3)
Andrew Basha 10,000(4)
Berkly Catton 10,000(5)
Brayden Crampton 10,000(3)
James (OA) Stefan 10,000(1)
Owen Pickering 10,000(3)
Luca Cagnoni 10,000(3)
Luke Shipley 10,000(3)
Brayden Edwards 10,000(3)
Charlie Elick 10,000(5)
Mathew Ward 10,000(3)
Jan (IMP) Spunar 10,000(2)
Ethan Buenaventura 10,000(3)
Conor Geekie 10,000(3)
Clarke Caswell 10,000(5)
Jordan Gavin 10,000(5)
Miguel Marques 10,000(5)
Tomas Mrsic 10,000(5)
Parker (OA) Berge 10,000(1)
Zac (OA) Funk 10,000(1)
Hunter Mayo 10,000(3)


 Farm Payroll

Ben Kindel 1,000(5)
Brayden Boehm 1,000(3)
Tyson Buczkowski 1,000(5)
Evan Smith 1,000(4)
Emmitt Finnie 1,000(4)
Ethan Mittelsteadt 1,000(4)
Ty Halaburda 1,000(4)
Oli Chenier 1,000(6)
Nolan Flamand 1,000(3)
Jordan Switzer 1,000(5)
Reid Andresen 1,000(4)
Roger McQueen 1,000(5)
Matt Paranych 1,000(5)
Merrek Arpin 1,000(5)
Jesse Sanche 1,000(5)
Ryan Lin 1,000(6)
Alex Garrett 1,000(3)
Braeden Cootes 1,000(6)
Connor Schmidt 1,000(6)
Koen Cleaver 1,000(6)




Everett

ArenaAngel of the Winds Arena
Capacity8,149
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$7,000
Prospect Fees$3,700
Coach$0,000
Games Remaining43
Total Game Expenses$3,099
Projected Expenses$133,237
Projected Balance$4,866,763

Salary Commitment

Year: 2026$207,000
Year: 2027$177,000
Year: 2028$167,000
Year: 2029$117,000

 Pro Payroll

Luca (IMP) Hauf 10,000(3)
Braeden Wynne 10,000(3)
Kurt Rookes 10,000(3)
Cooper Michaluk 10,000(4)
Alex (OA) Serraglio 10,000(1)
Lucas (OA) Brenton 10,000(1)
Connor Gabriel 10,000(4)
Grady Martin 10,000(5)
Emerson Clark 10,000(5)
Ben Wright 10,000(4)
Will Subject 10,000(4)
Zach Moore 10,000(4)
Matthew Williams 10,000(6)
Leo (IMP) Braillard 10,000(3)
Nathan MacPherson-Ridg10,000(2)
Drew Freer 10,000(4)
Kai Matthew 10,000(3)
Lukas Hansen 10,000(4)
Jack (OA) O'Brien 10,000(1)
Rhett Stoesser 10,000(4)


 Farm Payroll

Alex Edwards 1,000(4)
Ethan Hughes 1,000(5)
Armaan Kaila 1,000(5)
Brayden Ryan-MacKay 1,000(6)
Alex Edwards 1,000(4)
Jackson Romeril 1,000(4)
Jaxson Doyle 1,000(5)




Spokane

ArenaSpokane Veterans Memorial Aren
Capacity10,759
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$11,000
Prospect Fees$2,000
Coach$0,000
Games Remaining43
Total Game Expenses$3,721
Projected Expenses$159,985
Projected Balance$4,840,015

Salary Commitment

Year: 2026$251,000
Year: 2027$231,000
Year: 2028$221,000
Year: 2029$191,000

 Pro Payroll

Ben Riche 10,000(4)
Aiden Oiring 10,000(4)
Simon Lovsin 10,000(5)
Ty Young 10,000(3)
Chase Harrington 10,000(6)
Cole Reschny 10,000(6)
Gabe (OA) Klassen 10,000(1)
Grayson Malinoski 10,000(5)
Jacob (OA) Hoffrogge 10,000(1)
Hayden Paupanekis 10,000(6)
Austin Zemlak 10,000(4)
Ashton Cumby 10,000(4)
Rylen Roersma 10,000(3)
Kadon McCann 10,000(6)
Kaleb Hartmann 10,000(6)
Ismail Abougouche 10,000(5)
Hudson Darby 10,000(5)
Joe Iginla 10,000(6)
Owen Schoettler 10,000(6)
Kenta Isogai 10,000(2)
Cole Wadsworth 10,000(5)
Rhett Melnyk 10,000(3)
Parker Alcos 10,000(5)
Wyatt Pisarczyk 10,000(5)


 Farm Payroll

Aaron Obobaifo 1,000(5)
Derek Thurston 1,000(4)
Giorgos Pantelas 1,000(6)
Jake Gudelj 1,000(4)
Jake Missura 1,000(6)
Jaxen Gauchier 1,000(5)
Kalan Anderlini 1,000(4)
Deegan Kinniburgh 1,000(5)
Liam Ruck 1,000(6)
Markus Ruck 1,000(6)
Mathis Preston 1,000(6)




Seattle

Arenaaccesso ShoWare Center
Capacity6,500
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$12,000
Prospect Fees$3,900
Coach$0,000
Games Remaining43
Total Game Expenses$3,763
Projected Expenses$161,819
Projected Balance$4,838,181

Salary Commitment

Year: 2026$252,000
Year: 2027$222,000
Year: 2028$222,000
Year: 2029$101,000

 Pro Payroll

Niko Tsakumis 10,000(4)
Teague (OA) Patton 10,000(1)
Jari Kykkanen 10,000(3)
Dominik (IMP) Rymon 10,000(3)
Eric Jamieson 10,000(4)
Jaden Lipinski 10,000(3)
Jordan Gustafson 10,000(3)
Ben Bonni 10,000(3)
Justin Kipkie 10,000(4)
Brandon Whynott 10,000(3)
Bryce Pickford 10,000(5)
Eric Johnston 10,000(3)
Kai (OA) Uchacz 10,000(1)
Coster Dunn 10,000(4)
Pavel McKenzie 10,000(3)
Borya Valis 10,000(3)
Austin Roest 10,000(3)
Evan Gardner 10,000(4)
Carter Sotheran 10,000(4)
Ty (OA) Nash 10,000(1)
Daniel Hauser 10,000(3)
Ryan Michael 10,000(4)
Cayden Lindstrom 10,000(5)
Evan Friesen 10,000(3)


 Farm Payroll

Aiden Foster 10,000(5)
Cruz Pavao 1,000(6)
Matthew Kieper 1,000(3)




TriCity

ArenaToyota Center
Capacity6,000
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$2,000
Prospect Fees$3,500
Coach$0,000
Games Remaining42
Total Game Expenses$3,757
Projected Expenses$157,809
Projected Balance$4,842,191

Salary Commitment

Year: 2026$252,000
Year: 2027$222,000
Year: 2028$222,000
Year: 2029$162,000

 Pro Payroll

Robin (IMP) Sapousek 10,000(3)
Austin Elliott 10,000(3)
Ethan Moore 10,000(4)
Cayden Glover 10,000(3)
Ashton (OA) Ferster 10,000(1)
Hayden Smith 10,000(3)
Hunter St. Martin 10,000(4)
Jackson Unger 10,000(4)
Caleb Matthews 10,000(6)
Isa Guram 10,000(5)
Blake Fiddler 10,000(5)
Brody Gillespie 10,000(6)
Connor Dale 10,000(4)
Kyren Gronick 10,000(3)
Caleb Potter 10,000(5)
Sawyer Mynio 10,000(4)
Matteo Fabrizi 10,000(4)
Ty Coupland 10,000(6)
Easton (OA) Armstrong 10,000(1)
Jack Toogood 10,000(5)
Miles Cooper 10,000(5)
Kayden (OA) Sadhra-Kan10,000(1)
Owen Folstrom 10,000(6)
Vojtech (IMP) Vochvest10,000(3)
Carter Bear 10,000(5)


 Farm Payroll

Caelan Joudrey 1,000(6)
Logan Edmonstone 1,000(5)




Kamloops

ArenaSandman Centre
Capacity5,464
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$260,000
Farm Payroll$6,000
Prospect Fees$2,500
Coach$0,000
Games Remaining43
Total Game Expenses$3,949
Projected Expenses$169,787
Projected Balance$4,830,213

Salary Commitment

Year: 2026$276,000
Year: 2027$246,000
Year: 2028$246,000
Year: 2029$216,000

 Pro Payroll

Ondrej (IMP) Becher 10,000(3)
Tarin Smith 10,000(5)
Adam (IMP) Jecho 10,000(4)
Brady Turko 10,000(5)
Brayden Dube 10,000(4)
Jonas Woo 10,000(5)
Nathan Behm 10,000(6)
Ty Fraser 10,000(4)
Easton Kovacs 10,000(3)
Luke Cozens 10,000(5)
Landon Young 10,000(5)
Nishaan Parmar 10,000(5)
Cameron Parr 10,000(5)
Briley (OA) Wood 10,000(1)
Cameron Schmidt 10,000(6)
Max Graham 10,000(3)
Julien Maze 10,000(6)
Samuel Borschowa 10,000(4)
Ephram McNutt 10,000(4)
Hyde Davidson 10,000(5)
Hudson Perry 10,000(5)
Ethan Eskit 10,000(5)
Jaxon Jacobson 10,000(6)
Nate Corbet 10,000(4)
Sawyer Dingman 10,000(6)
Turner (OA) McMillen 10,000(1)
Carson (OA) Latimer 10,000(1)


 Farm Payroll

Brandon Osborne 1,000(4)
Brayden Holberton 1,000(5)
Brek Liske 1,000(6)
Jace McFaul 1,000(5)
Keaton Verhoeff 1,000(6)
Owen Mastroianni 1,000(5)




Victoria

ArenaSave-On-Foods Memorial Centre
Capacity7,006
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$2,000
Prospect Fees$3,200
Coach$0,000
Games Remaining43
Total Game Expenses$3,165
Projected Expenses$136,082
Projected Balance$4,863,918

Salary Commitment

Year: 2026$212,000
Year: 2027$172,000
Year: 2028$171,000
Year: 2029$81,000

 Pro Payroll

Oasiz Wiesblatt 10,000(3)
Michael Cicek 10,000(3)
Jason Spizawka 10,000(3)
Chase (OA) Bertholet 10,000(1)
Drew Peterson 10,000(4)
Carson Bjarnason 10,000(4)
Ty Plaisier 10,000(4)
Jaxon Sperling 10,000(1)
Landon Cowper 10,000(5)
Sean (OA) Tschigerl 10,000(1)
Lukas (IMP) Kral 10,000(4)
Ty (OA) Cheveldayoff 10,000(1)
Nico Myatovic 10,000(3)
Niall Crocker 10,000(3)
Tyson Yaremko 10,000(3)
Keaton Dowhaniuk 10,000(3)
Riley Heidt 10,000(4)
Harrison Brunicke 10,000(5)
Cole Cairns 10,000(5)
Nick Avakyan 10,000(3)
Nicholas Andrusiak 10,000(3)


 Farm Payroll

Luke Brunen 1,000(4)
Nick Avakyan 1,000(2)




Vancouver

ArenaLangley Events Centre
Capacity5,276
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$7,000
Prospect Fees$2,800
Coach$0,000
Games Remaining42
Total Game Expenses$3,085
Projected Expenses$129,582
Projected Balance$4,870,418

Salary Commitment

Year: 2026$207,000
Year: 2027$177,000
Year: 2028$177,000
Year: 2029$146,000

 Pro Payroll

Carter Streek 10,000(3)
Cosmo Wilson 10,000(4)
Marek (IMP) Alscher 10,000(3)
Colton Gerrior 10,000(6)
Layton Feist 10,000(3)
Braden (OA) Holt 10,000(1)
Anthony Wilson 10,000(4)
Zach Pantelakis 10,000(5)
Corban Almen 10,000(6)
Connor Bear 10,000(5)
Dayce Derkatch 10,000(5)
Dylan (OA) Wightman 10,000(1)
Carsyn Dyck 10,000(5)
Rhett Ravndahl 10,000(4)
Reid Larson 10,000(4)
Jaxsin Vaughan 10,000(5)
Sam Ward 10,000(4)
Tyler (OA) Palmer 10,000(1)
Kale Margolis 10,000(4)
Samuel (IMP) Drancak 10,000(4)


 Farm Payroll

Grady Pichette 1,000(6)
Mason Fauser 1,000(6)
Presley Kerner 1,000(6)
Tre Fouquette 1,000(3)
Cameron Kuzma 1,000(6)
Ethan McEneany 1,000(5)
Chase Bambrick 1,000(5)




Kelowna

ArenaProspera Place
Capacity6,286
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$0,000
Prospect Fees$7,500
Coach$0,000
Games Remaining43
Total Game Expenses$3,493
Projected Expenses$150,184
Projected Balance$4,849,816

Salary Commitment

Year: 2026$230,000
Year: 2027$200,000
Year: 2028$170,000
Year: 2029$70,000

 Pro Payroll

Trey Patterson 10,000(2)
Luke Robson 10,000(3)
Adam (IMP) Titlbach 10,000(4)
Aidan (OA) Litke 10,000(1)
Blake Ekren-Bratton 10,000(3)
Dexter Whittle 10,000(3)
Dylan Ernst 10,000(3)
Mason Finley 10,000(3)
Tomis Marinkovic 10,000(2)
Ryan Spizawka 10,000(3)
Treycen Wuttunee 10,000(5)
Matt Henry 10,000(2)
Hayden Wheddon 10,000(4)
Nick Anisimovicz 10,000(5)
Elias (OA) Carmichael 10,000(1)
Ryan Nolan 10,000(3)
Cole Miller 10,000(4)
Vasyl (IMP) Spilka 10,000(4)
Braeden Jockims 10,000(4)
Caleb (OA) Wyrostok 10,000(1)
Damian Palmieri 10,000(3)
Nicholas Jones 10,000(3)
Gavin Schmidt 10,000(3)


 Farm Payroll




PrinceGeor

ArenaCN Centre
Capacity5,971
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$1,000
Prospect Fees$3,600
Coach$0,000
Games Remaining42
Total Game Expenses$3,450
Projected Expenses$144,900
Projected Balance$4,855,100

Salary Commitment

Year: 2026$231,000
Year: 2027$201,000
Year: 2028$201,000
Year: 2029$121,000

 Pro Payroll

Marek (IMP) Rocak 10,000(4)
Brayden Klimpke 10,000(5)
Marcus Pacheco 10,000(4)
Carsen Adair 10,000(5)
Matthew Savoie 10,000(3)
Trae Johnson 10,000(4)
Martin (IMP)(OA) Rysav10,000(1)
Tommy Lafreniere 10,000(5)
Connor Hvidston 10,000(3)
Ben Edwards 10,000(3)
Max Hildebrand 10,000(3)
Vaughn Watterodt 10,000(3)
Diego Buttazzoni 10,000(5)
Peyton Kettles 10,000(6)
Colton Roberts 10,000(5)
Grayden Siepmann 10,000(3)
Eric (OA) Alarie 10,000(1)
Mats Lindgren 10,000(3)
Ty (OA) Gibson 10,000(1)
Zach Zahara 10,000(5)
Josh Filmon 10,000(3)
Van Eger 10,000(4)
Lukas Kaplan 10,000(6)


 Farm Payroll

Jayden Kraus 1,000(5)




Edmonton

ArenaRogers Place
Capacity18,641
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$10,000
Prospect Fees$1,700
Coach$0,000
Games Remaining43
Total Game Expenses$3,849
Projected Expenses$165,487
Projected Balance$4,834,513

Salary Commitment

Year: 2026$260,000
Year: 2027$230,000
Year: 2028$219,000
Year: 2029$148,000

 Pro Payroll

Ethan Chadwick 10,000(3)
Atley (OA) Calvert 10,000(1)
Carter Yakemchuk 10,000(4)
Egor (IMP) Sidorov 10,000(3)
Harrison Meneghin 10,000(3)
Denton Mateychuk 10,000(3)
Brayden Yager 10,000(4)
Koehn Ziemmer 10,000(3)
Ethan Semeniuk 10,000(4)
Oren Shtrom 10,000(3)
Oliver Tulk 10,000(4)
Kalan Lind 10,000(4)
Tyler MacKenzie 10,000(3)
Tanner Molendyk 10,000(4)
Mazden Leslie 10,000(4)
Matteo Michels 10,000(4)
Conner (OA) Roulette 10,000(1)
Lynden Lakovic 10,000(5)
Nathan Mayes 10,000(5)
Brett (OA) Hyland 10,000(1)
Tij Iginla 10,000(5)
Tristen Doyle 10,000(5)
Will McIsaac 10,000(5)
Krzysztof (IMP) Macias10,000(2)
Noah Chadwick 10,000(4)


 Farm Payroll

Brendan Gee 1,000(3)
Cade Zaplitny 1,000(2)
Cole Peardon 1,000(5)
Caine Wilke 1,000(6)
Kyle Marsden 1,000(5)
Hudson Kibblewhite 1,000(5)
Joby Baumuller 1,000(6)
Maddix McCagherty 1,000(5)
John Szabo 1,000(4)
Noah Stenvig 1,000(4)




MedicineHa

ArenaCanalta Centre
Capacity6,016
Ticket Price$21.00


Income

Current Funds$4,999,780
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$4,000
Prospect Fees$5,200
Coach$0,000
Games Remaining43
Total Game Expenses$3,224
Projected Expenses$138,612
Projected Balance$4,861,168

Salary Commitment

Year: 2026$214,000
Year: 2027$180,000
Year: 2028$170,000
Year: 2029$90,000

 Pro Payroll

Coco Armstrong 10,000(4)
David Byrne 10,000(6)
Andrew Cristall 10,000(4)
Lukas Dragicevic 10,000(4)
Gabriel (IMP)(OA) Sztu10,000(1)
Carter Kowalyk 10,000(4)
Brett (OA) Mirwald 10,000(1)
Connor Levis 10,000(3)
Lukas (IMP) Matecha 10,000(3)
Matthew Keller 10,000(4)
Fraser Minten 10,000(3)
Sloan (OA) Stanick 10,000(1)
Ty Bonkowski 10,000(6)
Jagger Firkus 10,000(3)
Tyson Jugnauth 10,000(2)
Tanner Scott 10,000(3)
Will Jamieson 10,000(5)
Nate Danielson 10,000(3)
Owen Boucher 10,000(3)
Josh Mori 10,000(3)
Tanner Howe 10,000(4)


 Farm Payroll

Harrison Boettiger 1,000(1)
Bowden Singleton 1,000(1)
Jackson Kostiuk 1,000(1)
Drew Williamson 1,000(1)




Lethbridge

ArenaENMAX Centre
Capacity5,470
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$0,000
Prospect Fees$3,300
Coach$0,000
Games Remaining43
Total Game Expenses$3,431
Projected Expenses$147,528
Projected Balance$4,852,472

Salary Commitment

Year: 2026$230,000
Year: 2027$180,000
Year: 2028$180,000
Year: 2029$140,000

 Pro Payroll

Andrew Thomson 10,000(5)
Doogan Pederson 10,000(4)
Casper Evensen (IMP) H10,000(3)
Gavin Lesiuk 10,000(6)
Jake Pilon 10,000(4)
Sam (OA) Popowich 10,000(1)
Ollie Josephson 10,000(5)
Tyrone Sobry 10,000(4)
Brady Smith 10,000(4)
Sam Charko 10,000(5)
Carter Dereniwsky 10,000(3)
Cru Hanas 10,000(4)
Wyatt (OA) Wilson 10,000(1)
Luke Schelter 10,000(3)
Kaden Allan 10,000(6)
Keagan (OA) Slaney 10,000(1)
Logan Peskett 10,000(5)
Landen Ward 10,000(5)
Matej (IMP) Kubiesa 10,000(4)
Luke Anderson 10,000(1)
Hudson Kowalchuk 10,000(1)
Andrew Petruk 10,000(4)
Matthew Gallant 10,000(3)


 Farm Payroll




Calgary

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$5,000
Prospect Fees$2,400
Coach$0,000
Games Remaining43
Total Game Expenses$3,638
Projected Expenses$156,444
Projected Balance$4,843,556

Salary Commitment

Year: 2026$245,000
Year: 2027$225,000
Year: 2028$215,000
Year: 2029$145,000

 Pro Payroll

Chase (OA) Pauls 10,000(1)
Vojtech (IMP) Port 10,000(4)
Harrison Lodewyk 10,000(4)
Kalem Parker 10,000(3)
Dakota MacIntosh 10,000(2)
Eric Kahl 10,000(4)
Samuel (IMP) Barcik 10,000(3)
Tyson (OA) Galloway 10,000(1)
Zach Olsen 10,000(6)
Tyson Zimmer 10,000(3)
Kyle Chyzowski 10,000(3)
Hayden Moore 10,000(5)
Jace Weir 10,000(3)
Ethan Neutens 10,000(4)
Arjun Bawa 10,000(4)
Aiden Ziprick 10,000(4)
Brayden Schuurman 10,000(3)
Zane Saab 10,000(5)
Justen Maric 10,000(3)
Seth Tansem 10,000(5)
Ashton Tait 10,000(5)
Chase Valliant 10,000(5)
Luka Shcherbyna 10,000(5)
Marek Howell 10,000(5)


 Farm Payroll

Cage Smith 1,000(6)
Cohen Massey 1,000(4)
Isaac Poll 1,000(5)
Beckett Hamilton 1,000(6)
Parker Rondeau 1,000(5)




RedDeer

ArenaWesterner Park Centrium
Capacity7,111
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$0,000
Prospect Fees$4,100
Coach$0,000
Games Remaining43
Total Game Expenses$3,443
Projected Expenses$148,034
Projected Balance$4,851,966

Salary Commitment

Year: 2026$220,000
Year: 2027$190,000
Year: 2028$190,000
Year: 2029$130,000

 Pro Payroll

Nate Misskey 10,000(4)
Jackson Smith 10,000(6)
Brayden Barnett 10,000(3)
Reggie Newman 10,000(4)
Dawson Cowan 10,000(4)
Tye Spencer 10,000(3)
Carter MacAdams 10,000(3)
Zackary Shantz 10,000(4)
Jack Kachkowski 10,000(5)
Steven Arp 10,000(3)
Justice Christensen 10,000(4)
Jeramiah Roberts 10,000(5)
Julius (IMP) Miettinen10,000(4)
Levi Green 10,000(3)
Rylan Gould 10,000(4)
Tyler Thorpe 10,000(4)
Marc (OA) Lajoie 10,000(1)
Ryan (OA) McCleary 10,000(1)
Bogdans (IMP)(OA) Hoda10,000(1)
Hiroki Gojsic 10,000(0)
Chase Wutzke 10,000(5)
Escalus Burlock 10,000(5)
Marshall Finnie 10,000(3)


 Farm Payroll




SwiftCurre

ArenaInnovation Credit Union iPlex
Capacity3,239
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$12,000
Prospect Fees$2,300
Coach$0,000
Games Remaining43
Total Game Expenses$3,446
Projected Expenses$148,160
Projected Balance$4,851,840

Salary Commitment

Year: 2026$232,000
Year: 2027$230,000
Year: 2028$220,000
Year: 2029$158,000

 Pro Payroll

Talon Brigley 10,000(4)
Beau Courtney 10,000(3)
Brady Ness 10,000(5)
Viliam (IMP) Kmec 10,000(3)
Dax Williams 10,000(4)
Josh Van Mulligen 10,000(4)
Carson Carels 10,000(6)
Chase Petersen 10,000(6)
Corbin Sanderman 10,000(5)
Misha Volotovskii 10,000(4)
Ryder Thompson 10,000(3)
Kooper Gizowski 10,000(4)
Jhett Larson 10,000(3)
Evan May 10,000(3)
Cash Koch 10,000(6)
Quinn Mantei 10,000(4)
Smyth Rebman 10,000(5)
Reid Dyck 10,000(3)
Cole Temple 10,000(6)
Frantisek (IMP) Forman10,000(2)
Brady Birnie 10,000(4)
Matthew Gard 10,000(5)


 Farm Payroll

Aaron Krestanowich 1,000(4)
Adam (IMP)(OA) Mechura1,000(1)
Dustin Renas 1,000(4)
Dawson Gerwing 1,000(4)
Conner Radke 1,000(5)
Zane Rowan 1,000(3)
Thomas Tien 1,000(3)
Nathan Gray 1,000(6)
Oscar Lovsin 1,000(4)
Ryker Rougeau 1,000(5)
Simon Bowland 1,000(4)
Spencer (OA) Shugrue 1,000(1)




PrinceAlbe

ArenaArt Hauser Centre
Capacity3,366
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$27,000
Prospect Fees$3,800
Coach$0,000
Games Remaining43
Total Game Expenses$3,541
Projected Expenses$152,271
Projected Balance$4,847,729

Salary Commitment

Year: 2026$237,000
Year: 2027$217,000
Year: 2028$217,000
Year: 2029$117,000

 Pro Payroll

Graham (OA) Sward 10,000(1)
Hayden Pakkala 10,000(3)
Carlin Dezainde 10,000(3)
Nathan Pilling 10,000(3)
Tyler Parr 10,000(4)
Braxton Whitehead 10,000(3)
Kolby Hay 10,000(3)
Dimitri Fortin 10,000(4)
Rilen Kovacevic 10,000(3)
Dominik (IMP) Petr 10,000(3)
Terik Parascak 10,000(5)
Morgan Tastad 10,000(5)
Matteo Danis 10,000(4)
Dwayne Jean Jr. 10,000(3)
Roan Woodward 10,000(4)
Fraser Leonard 10,000(4)
Jaren Brinson 10,000(3)
Kazden Mathies 10,000(5)
Matteo (IMP) Koci 10,000(3)
Reese Hamilton 10,000(5)
Tyson (OA) Laventure 10,000(1)


 Farm Payroll

Aaron Sawatzky 1,000(6)
Josh Fluker 1,000(5)
Ashton Brown 1,000(5)
Carter Savage 1,000(4)
Brayden Pankey 1,000(4)
Camerin Cardona 1,000(5)
Brayden Smith 1,000(5)
Matthew Edwards 1,000(4)
Daniel Morozov 1,000(5)
Daxon Yerex 1,000(6)
Brett Calhoon 1,000(4)
Dru Mushumanski 1,000(4)
Justin Ivanusec 1,000(5)
Seth Fryer 1,000(5)
Matthew Hutchison 1,000(5)
Kayden Longley 1,000(5)
Easton LaPlante 1,000(6)
Kale Tipler 1,000(5)
Ethan MacKenzie 1,000(5)
Teydon Trembecky 1,000(4)
Alex Thompson 1,000(5)
Grant Reid 1,000(6)
Noah Degenstein 1,000(6)
Sawyer Mayes 1,000(6)
Josh Banini 1,000(4)
Lee Shurgot 1,000(5)
Ryan Tamelin 1,000(4)




Wenatchee

ArenaWayne Fleming Arena
Capacity1,400
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$2,000
Prospect Fees$4,200
Coach$0,000
Games Remaining43
Total Game Expenses$3,621
Projected Expenses$155,685
Projected Balance$4,844,315

Salary Commitment

Year: 2026$242,000
Year: 2027$202,000
Year: 2028$201,000
Year: 2029$171,000

 Pro Payroll

David Adaszynski 10,000(4)
Kyle Kelsey 10,000(3)
Carson Wetsch 10,000(5)
Clarke Schaefer 10,000(5)
Eastyn Mannix 10,000(4)
Max Lightwood 10,000(1)
Jordan Martin 10,000(5)
Max Sullivan 10,000(5)
Hudson Bjornson 10,000(4)
Jeremy (OA) Hanzel 10,000(1)
Owen Martin 10,000(6)
Kainoah Brankovic 10,000(5)
Carter Klippenstein 10,000(5)
Jackson (OA) DeSouza 10,000(1)
Nicholas McLennan 10,000(4)
Andrew Fan 10,000(3)
Caden Brown 10,000(4)
Max (IMP) Curran 10,000(4)
Trevor (OA) Wong 10,000(1)
Ethan McCallum 10,000(4)
Rowan Calvert 10,000(4)
London Hoilett 10,000(4)
Deagan McMillan 10,000(4)
Pavel Bocharov 10,000(3)


 Farm Payroll

Kyle Kelsey 1,000(2)
Nathan Kam 1,000(5)




Brandon

ArenaKeystone Centre
Capacity5,102
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$2,000
Prospect Fees$3,600
Coach$0,000
Games Remaining44
Total Game Expenses$3,465
Projected Expenses$152,447
Projected Balance$4,847,553

Salary Commitment

Year: 2026$232,000
Year: 2027$202,000
Year: 2028$202,000
Year: 2029$171,000

 Pro Payroll

Carson Birnie 10,000(4)
Corbin Vaughan 10,000(5)
Evan Groening 10,000(4)
Andrej (IMP) Tomasec 10,000(4)
Nicholas Johnson 10,000(4)
Cameron Sytsma 10,000(5)
Dylan (OA) Sydor 10,000(1)
Elias (IMP) Knoester 10,000(3)
Karter (OA) Prosofsky 10,000(1)
Nathan Preston 10,000(3)
Kelton Pyne 10,000(4)
Ty Hurley 10,000(3)
Dru (OA) Krebs 10,000(1)
Harper Lolacher 10,000(4)
Owen Berge 10,000(5)
Dawson Seitz 10,000(4)
Jager Gugyelka 10,000(6)
Rhys Pederson 10,000(5)
Hayden Harsanyi 10,000(6)
Jerrett Ross 10,000(6)
Kyle McDonough 10,000(6)
Ryan Miller 10,000(6)
Landon Hanson 10,000(5)


 Farm Payroll

Clayton Gillmore 1,000(5)
Gabe Ludwig 1,000(3)




Saskatoon

ArenaSaskTel Centre
Capacity15,195
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$9,000
Prospect Fees$2,400
Coach$0,000
Games Remaining43
Total Game Expenses$3,844
Projected Expenses$165,297
Projected Balance$4,834,703

Salary Commitment

Year: 2026$259,000
Year: 2027$229,000
Year: 2028$219,000
Year: 2029$199,000

 Pro Payroll

Antonio Martorana 10,000(5)
Andrei (IMP) Maliavin 10,000(2)
Kaden Hammell 10,000(4)
Shane Smith 10,000(4)
Joshua Ravensbergen 10,000(4)
Logan (OA) Bairos 10,000(1)
Kash Andresen 10,000(5)
Samuel (IMP) Honzek 10,000(3)
Spencer Michnik 10,000(5)
Logan McCutcheon 10,000(3)
Skyler (OA) Bruce 10,000(1)
Charlie (OA) Wright 10,000(1)
Saige Weinstein 10,000(4)
Gavin Hodnett 10,000(5)
Quentin Bourne 10,000(5)
Madden Mulawka 10,000(5)
Caleb Hadland 10,000(5)
Colton Alain 10,000(6)
Hunter Laing 10,000(5)
Jesse Heslop 10,000(5)
Gavin McKenna 10,000(6)
Josh Zakreski 10,000(4)
Luke Mistelbacher 10,000(4)
Will Sharpe 10,000(6)
Kolten Bridgeman 10,000(5)


 Farm Payroll

Finn Bagley 1,000(6)
Jaxen Adam 1,000(5)
Luke Powell 1,000(5)
Vanek Popil 1,000(6)
Wyatt Danyleyko 1,000(5)
Easton Odut 1,000(6)
Jakob Oreskovic 1,000(6)
Luke Vlooswyk 1,000(6)
Max Finley 1,000(6)




Regina

ArenaBrandt Centre
Capacity6,484
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$2,000
Prospect Fees$5,000
Coach$0,000
Games Remaining44
Total Game Expenses$3,338
Projected Expenses$146,882
Projected Balance$4,853,118

Salary Commitment

Year: 2026$222,000
Year: 2027$161,000
Year: 2028$151,000
Year: 2029$81,000

 Pro Payroll

Brendan Rudolph 10,000(6)
Colton Langkow 10,000(3)
Ewan (IMP) Huet 10,000(3)
Logan Wormald 10,000(4)
Keets Fawcett 10,000(4)
Rodzers (IMP) Bukarts 10,000(2)
Rhett (OA) Parsons 10,000(1)
Carter Herman 10,000(4)
Ayden Collins 10,000(1)
Ben Thornton 10,000(3)
William Huo 10,000(3)
Carter Anderson 10,000(3)
Julian Cull 10,000(3)
Will Munro 10,000(4)
Hayden Chaloner 10,000(4)
Kyan Grouette 10,000(4)
Lachlan Staniforth 10,000(5)
Zach Turner 10,000(3)
Jayden (OA) Wiens 10,000(1)
Joe (OA) Arntsen 10,000(1)
Carter Capton 10,000(1)
Nolan Stevenson 10,000(1)


 Farm Payroll

Ivan Kedrov 1,000(1)
Turner McIntyre 1,000(4)




MooseJaw

ArenaMosaic Place
Capacity4,414
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$11,000
Prospect Fees$2,800
Coach$0,000
Games Remaining44
Total Game Expenses$3,732
Projected Expenses$164,224
Projected Balance$4,835,776

Salary Commitment

Year: 2026$251,000
Year: 2027$221,000
Year: 2028$211,000
Year: 2029$130,000

 Pro Payroll

John Babcock 10,000(3)
Ben Saunderson 10,000(3)
Ben Hemmerling 10,000(3)
Joey Rocha 10,000(4)
Josh Davies 10,000(3)
Caden Price 10,000(4)
Brandon Lisowsky 10,000(3)
Bauer Dumanski 10,000(4)
Hudson (OA) Thornton 10,000(1)
Maxim (IMP) Muranov 10,000(3)
Gracyn Sawchyn 10,000(4)
Jake Sloan 10,000(3)
Jordan Keller 10,000(4)
Terrell Goldsmith 10,000(4)
Trae Wilke 10,000(5)
Scott Ratzlaff 10,000(4)
Dawson (OA) Pasternak 10,000(1)
Sam Oremba 10,000(4)
Marcus Nguyen 10,000(3)
Grayson Burzynski 10,000(4)
Parker (OA) Bell 10,000(1)
Rasmus (IMP) Ekstrom 10,000(2)
William James 10,000(4)
Ryder Ritchie 10,000(5)


 Farm Payroll

Berney Weston 1,000(5)
Brandon Gorzynski 1,000(5)
Bryce Minten 1,000(4)
Colten Worthington 1,000(5)
Jackson Gillespie 1,000(5)
Jett Lajoie 1,000(5)
Kayd Ruedig 1,000(5)
Rylan Pearce 1,000(4)
Lukas Lima 1,000(6)
Logan Cunningham 1,000(3)
Luke Moroz 1,000(6)