Financial Report

(As of Friday, Mar 13 2026)

Portland

ArenaMemorial Coliseum
Capacity10,407
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$9,000
Prospect Fees$4,000
Coach$0,000
Games Remaining3
Total Game Expenses$3,426
Projected Expenses$10,279
Projected Balance$4,989,721

Salary Commitment

Year: 2028$239,000
Year: 2029$219,000
Year: 2030$209,000
Year: 2031$99,000

 Pro Payroll

Ben Kindel 10,000(4)
Quinn Mantei 10,000(3)
Kalder Varga 10,000(5)
Andrew Basha 10,000(3)
Andrew Cristall 10,000(3)
Lukas Dragicevic 10,000(3)
Emmitt Finnie 10,000(3)
Berkly Catton 10,000(4)
Luke (OA) Shipley 10,000(1)
Ty Halaburda 10,000(3)
Shea (OA) Van Olm 10,000(1)
Evan Gardner 10,000(3)
Justin Kipkie 10,000(3)
Rylan Gould 10,000(3)
Charlie Elick 10,000(4)
Raiden LeGall 10,000(3)
Max (OA) Hildebrand 10,000(2)
Clarke Caswell 10,000(4)
Reid Andresen 10,000(3)
Miguel Marques 10,000(4)
Tomas Mrsic 10,000(4)
Ryan Lin 10,000(5)
Braeden Cootes 10,000(5)


 Farm Payroll

Reed Brown 1,000(5)
Riley Steen 1,000(5)
Oli Chenier 1,000(5)
Gleb (IMP) Semenov 1,000(4)
Jordan Switzer 1,000(4)
Jordan Gavin 1,000(4)
Matt Paranych 1,000(4)
Connor Schmidt 1,000(5)
Koen Cleaver 1,000(5)




Everett

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


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$7,000
Prospect Fees$5,200
Coach$0,000
Games Remaining4
Total Game Expenses$3,562
Projected Expenses$14,247
Projected Balance$4,985,753

Salary Commitment

Year: 2028$247,000
Year: 2029$207,000
Year: 2030$157,000
Year: 2031$65,000

 Pro Payroll

Alex Weiermair 10,000(2)
Deagan McMillan 10,000(3)
Eastyn Mannix 10,000(3)
Ethan Hughes 10,000(4)
Kurt Rookes 10,000(2)
Dylan Ernst 10,000(2)
Jakub (IMP) Stancl 10,000(2)
Connor Gabriel 10,000(3)
London Hoilett 10,000(3)
Grady Martin 10,000(4)
Rylan Pearce 10,000(3)
Quentin Bourne 10,000(4)
Will Subject 10,000(3)
Rowan Calvert 10,000(3)
Zach Moore 10,000(3)
Aaron Zulinick 10,000(5)
Matej (IMP) Pekar 10,000(4)
Ryan Richter 10,000(5)
Kai Matthew 10,000(2)
Layton (OA) Feist 10,000(1)
Rhett Stoesser 10,000(3)
Michael (OA) Cicek 10,000(1)
Elijah Henson 10,000(1)
Eric (OA) Johnston 10,000(1)


 Farm Payroll

Brody Gillespie 1,000(5)
Caleb Matthews 1,000(5)
Brayden Ryan-MacKay 1,000(5)
Raiden Zacharias 1,000(3)
Matthew Williams 1,000(5)
Layne Schofield 1,000(5)
Lukas Hansen 1,000(3)




Spokane

ArenaSpokane Veterans Memorial Aren
Capacity10,759
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$17,000
Prospect Fees$2,400
Coach$0,000
Games Remaining5
Total Game Expenses$3,815
Projected Expenses$19,074
Projected Balance$4,980,926

Salary Commitment

Year: 2028$267,000
Year: 2029$237,000
Year: 2030$236,000
Year: 2031$155,000

 Pro Payroll

Aaron Obobaifo 10,000(4)
Ben Riche 10,000(3)
Aiden Oiring 10,000(3)
Simon Lovsin 10,000(4)
Derek Thurston 10,000(3)
Ben (OA) Saunderson 10,000(1)
Chase Harrington 10,000(5)
Jake Gudelj 10,000(3)
Cole Reschny 10,000(5)
Jackson Gillespie 10,000(4)
Carter Sotheran 10,000(3)
Eric Tu 10,000(5)
Hayden Paupanekis 10,000(5)
Austin Zemlak 10,000(3)
Terik Parascak 10,000(4)
Jordan Keller 10,000(3)
Kaleb Hartmann 10,000(5)
Brandon (OA) Lisowsky 10,000(1)
Owen Schoettler 10,000(5)
Anders Miller 10,000(3)
Liam Ruck 10,000(5)
Mathis Preston 10,000(5)
Carson Wetsch 10,000(4)
Grayden (OA) Siepmann 10,000(1)
Jayden Kraus 10,000(4)


 Farm Payroll

Max (IMP) Psenicka 1,000(4)
Giorgos Pantelas 1,000(5)
Ethan Merner 1,000(3)
Kadon McCann 1,000(5)
Ismail Abougouche 1,000(4)
Jaxen Gauchier 1,000(4)
Joe Iginla 1,000(5)
Jaxon Kehrig 1,000(4)
Jayden Oleskiw 1,000(5)
Kai Anderson 1,000(5)
Kanjyu Gojsic 1,000(5)
Parker Alcos 1,000(4)
Koray Bozkaya 1,000(5)
Wyatt Pisarczyk 1,000(4)
Patrick Sopiarz 1,000(5)
Rhett Stoesser 1,000(2)
Blake Chorney 1,000(6)




Seattle

Arenaaccesso ShoWare Center
Capacity6,500
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$4,000
Prospect Fees$5,500
Coach$0,000
Games Remaining4
Total Game Expenses$3,669
Projected Expenses$14,676
Projected Balance$4,985,324

Salary Commitment

Year: 2028$244,000
Year: 2029$214,000
Year: 2030$204,000
Year: 2031$114,000

 Pro Payroll

Niko Tsakumis 10,000(3)
Colton Gerrior 10,000(5)
Misha Volotovskii 10,000(3)
Dminik (OA)(IMP) Rymon10,000(1)
Brayden (OA) Boehm 10,000(1)
Carsyn Dyck 10,000(4)
Samuel (IMP) Drancak 10,000(3)
Carson Birnie 10,000(3)
Ethan Neutens 10,000(3)
Evan (OA) Friesen 10,000(1)
Antonio Martorana 10,000(4)
Cruz Pavao 10,000(5)
Brendan Gee 10,000(2)
Grayson Malinoski 10,000(4)
Brendan Dunphy 10,000(3)
Will Scott 10,000(5)
Cole Slobodian 10,000(3)
Kayden Stroeder 10,000(6)
Grady Pichette 10,000(5)
Ryan Michael 10,000(3)
Max Finley 10,000(5)
Ryder Ellis 10,000(3)
Zach Pantelakis 10,000(4)
Jaxson Pawlenchuk 10,000(4)


 Farm Payroll

Benett Kelly 1,000(5)
Gage Nagel 1,000(4)
Aiden Wagner 1,000(6)
Madex Kabrud 1,000(5)




TriCity

ArenaToyota Center
Capacity6,000
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$25,000
Prospect Fees$4,200
Coach$0,000
Games Remaining4
Total Game Expenses$3,371
Projected Expenses$13,482
Projected Balance$4,986,518

Salary Commitment

Year: 2028$225,000
Year: 2029$195,000
Year: 2030$175,000
Year: 2031$85,000

 Pro Payroll

Max (IMP) Curran 10,000(3)
Dax Williams 10,000(3)
Ethan Moore 10,000(3)
Connor (OA) Hvidston 10,000(1)
Hunter St. Martin 10,000(3)
Jackson Unger 10,000(3)
Leo (IMP) Braillard 10,000(2)
Blake Fiddler 10,000(4)
Ryder Ritchie 10,000(4)
Connor Dale 10,000(3)
Aiden Ziprick 10,000(3)
Sawyer Mynio 10,000(3)
Matteo Fabrizi 10,000(3)
Ty Coupland 10,000(5)
Jaden (OA) Lipinski 10,000(1)
Miles Cooper 10,000(4)
Logan Edmonstone 10,000(4)
Rilen (OA) Kovacevic 10,000(1)
Carter Bear 10,000(4)
Lukas McCloskey 10,000(2)


 Farm Payroll

Isa Guram 10,000(4)
Cohen Poulin 10,000(4)
Madden Mulawka 1,000(4)
Samuel Laplante 1,000(4)
Caleb Potter 1,000(4)
Jack Toogood 1,000(4)
Owen Folstrom 1,000(5)




Kamloops

ArenaSandman Centre
Capacity5,464
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$14,000
Prospect Fees$3,000
Coach$0,000
Games Remaining3
Total Game Expenses$3,779
Projected Expenses$11,338
Projected Balance$4,988,662

Salary Commitment

Year: 2028$254,000
Year: 2029$224,000
Year: 2030$224,000
Year: 2031$162,000

 Pro Payroll

Luke Moroz 10,000(5)
Ryder (OA) Thompson 10,000(1)
Adam (IMP) Jecho 10,000(3)
Brady Turko 10,000(4)
Brayden Dube 10,000(3)
Logan (OA) McCutcheon 10,000(1)
Jonas Woo 10,000(4)
Scott Ratzlaff 10,000(3)
Nathan Behm 10,000(5)
Owen Chapman 10,000(5)
Nishaan Parmar 10,000(4)
Brek Liske 10,000(5)
Parker Snell 10,000(5)
Cameron Schmidt 10,000(5)
Rmus (OA)(IMP) Ekstrom10,000(1)
Julien Maze 10,000(5)
Samuel Borschowa 10,000(3)
Ephram McNutt 10,000(3)
Hudson Perry 10,000(4)
Jaxon Jacobson 10,000(5)
Keaton Verhoeff 10,000(5)
Nate Corbet 10,000(3)
Sawyer Dingman 10,000(5)
Tyden Lafournaise 10,000(6)


 Farm Payroll

Brayden Holberton 1,000(4)
Ty Fraser 1,000(3)
Luke Cozens 1,000(4)
Landon Young 1,000(4)
Cameron Parr 1,000(4)
Hyde Davidson 1,000(4)
Jace McFaul 1,000(4)
Owen Mastroianni 1,000(4)
Rowan Guest 1,000(3)
Townes Kozicky 1,000(5)
Tyson Moss 1,000(4)
Brock Cripps 1,000(6)
Carter Moen 1,000(6)
Liam Myhre 1,000(6)




Victoria

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


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$0,000
Prospect Fees$5,100
Coach$0,000
Games Remaining4
Total Game Expenses$3,457
Projected Expenses$13,829
Projected Balance$4,986,171

Salary Commitment

Year: 2028$240,000
Year: 2029$180,000
Year: 2030$150,000
Year: 2031$100,000

 Pro Payroll

Brayden (OA) Schuurman10,000(1)
Ethan Makokis 10,000(5)
Grant Reid 10,000(5)
Keaton (OA) Dowhaniuk 10,000(1)
Drew Peterson 10,000(3)
Chase Wutzke 10,000(4)
Carter Onrait 10,000(1)
Matthew Lahey 10,000(1)
Landon Cowper 10,000(4)
Luke Brunen 10,000(3)
Niall (OA) Crocker 10,000(1)
Jack Kachkowski 10,000(4)
Lukas (IMP) Kral 10,000(3)
Jaggar John 10,000(6)
Johnny Hicks 10,000(2)
William (IMP) Morin 10,000(4)
Zane Saab 10,000(4)
Shaun Rios 10,000(2)
Tyson Yaremko 10,000(2)
Harrison Lodewyk 10,000(3)
Otto Hanson 10,000(3)
Jack Birch 10,000(1)
Kale Tipler 10,000(4)
Max Sullivan 10,000(4)


 Farm Payroll




Vancouver

ArenaLangley Events Centre
Capacity5,276
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$74,000
Prospect Fees$3,900
Coach$0,000
Games Remaining5
Total Game Expenses$4,381
Projected Expenses$21,904
Projected Balance$4,978,096

Salary Commitment

Year: 2028$294,000
Year: 2029$263,000
Year: 2030$243,000
Year: 2031$92,000

 Pro Payroll

Cosmo Wilson 10,000(3)
Reid Dyck 10,000(2)
Brady Birnie 10,000(3)
Kooper Gizowski 10,000(3)
Gavin McKenna 10,000(5)
Noah Milford 10,000(5)
Aleksey Chichkin 10,000(2)
Eric Jamieson 10,000(3)
Keets Fawcett 10,000(3)
Nlopekka (IMP) Muhonen10,000(3)
Gracyn Sawchyn 10,000(3)
Daniel (OA) Hauser 10,000(1)
Jaxsin Vaughan 10,000(4)
Tyson (OA) Jugnauth 10,000(1)
Roger McQueen 10,000(4)
Luka Shcherbyna 10,000(4)
Kaden Hammell 10,000(3)
Caden Brown 10,000(3)
Tommy Lafreniere 10,000(4)
Josh Zakreski 10,000(3)
Borya (OA) Valis 10,000(1)
Saige Weinstein 10,000(3)


 Farm Payroll

Asanali (IMP) Sarkenov10,000(3)
Dayce Derkatch 10,000(4)
Rhett Ravndahl 10,000(3)
Sam Ward 10,000(3)
Kristian Lacelle 10,000(4)
Kale Margolis 10,000(3)
Chase Bambrick 10,000(4)
Conner Radke 1,000(4)
Marek Schlenker 1,000(3)
Ben Binder Nord 1,000(4)
Reid Larson 1,000(1)




Kelowna

ArenaProspera Place
Capacity6,286
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$4,000
Prospect Fees$9,500
Coach$0,000
Games Remaining5
Total Game Expenses$3,434
Projected Expenses$17,169
Projected Balance$4,982,831

Salary Commitment

Year: 2028$244,000
Year: 2029$203,000
Year: 2030$182,000
Year: 2031$70,000

 Pro Payroll

Alex Worthington 10,000(3)
Marcus Pacheco 10,000(3)
Adam (IMP) Titlbach 10,000(3)
Owen (OA) Boucher 10,000(1)
Dryden Deobald 10,000(5)
Linden Burrett 10,000(3)
Cooper Michaluk 10,000(3)
Tye (OA) Spencer 10,000(1)
Tyson (OA) Zimmer 10,000(1)
Reggie Newman 10,000(3)
Arjun Bawa 10,000(3)
Merrek Arpin 10,000(4)
Nick Anisimovicz 10,000(4)
Carter Cunningham 10,000(3)
Miroslav (IMP) Holinka10,000(2)
Escalus Burlock 10,000(4)
Nolan Chastko 10,000(2)
Tyler Russell 10,000(4)
Trae Johnson 10,000(3)
David Adaszynski 10,000(3)
Dylan McFadyen 10,000(5)
Gabriel Guilbault 10,000(3)
Kainoah Brankovic 10,000(4)
Nicholad Morin 10,000(1)


 Farm Payroll

Brady Craik 1,000(2)
Braeden Jockims 1,000(3)
Van Eger 1,000(3)
Henry Liu 1,000(1)




PrinceGeor

ArenaCN Centre
Capacity5,971
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$16,000
Prospect Fees$4,400
Coach$0,000
Games Remaining4
Total Game Expenses$3,388
Projected Expenses$13,553
Projected Balance$4,986,447

Salary Commitment

Year: 2028$216,000
Year: 2029$196,000
Year: 2030$176,000
Year: 2031$166,000

 Pro Payroll

Alex Garrett 10,000(2)
Brayden Klimpke 10,000(4)
Damian (OA) Palmieri 10,000(1)
Carsen Adair 10,000(4)
Adam Halat 10,000(6)
Carter Kowalyk 10,000(3)
Jacob Henderson 10,000(5)
Jackson Kostiuk 10,000(0)
Jordan Duguay 10,000(5)
Peyton Kettles 10,000(5)
Boston Tait 10,000(6)
Parker MacDougall 10,000(4)
Levi Benson 10,000(4)
Mason Mykichuk 10,000(5)
Nathan Preston 10,000(2)
Noa Ta'amu 10,000(5)
Lukas Kaplan 10,000(5)
Nolan Stewart 10,000(5)
Owen Cooper 10,000(5)
Vaughn (OA) Watterodt 10,000(1)
Ludovic Perreault 10,000(6)


 Farm Payroll

Ashton McCann 10,000(6)
Alexander Laing 1,000(6)
Kaeson Fisher 1,000(4)
Crew Martinson 1,000(6)
Markus Ruck 1,000(5)
Noah Kosick 1,000(5)
Dominik (IMP) Pavlik 1,000(4)




Edmonton

ArenaRogers Place
Capacity18,641
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$11,000
Prospect Fees$2,700
Coach$0,000
Games Remaining4
Total Game Expenses$3,731
Projected Expenses$14,924
Projected Balance$4,985,076

Salary Commitment

Year: 2028$251,000
Year: 2029$211,000
Year: 2030$210,000
Year: 2031$100,000

 Pro Payroll

Carter Yakemchuk 10,000(3)
Dawson Cowan 10,000(3)
Harrison Meneghin 10,000(1)
Brayden Yager 10,000(3)
Ethan Semeniuk 10,000(3)
Oliver Tulk 10,000(3)
Kalan Lind 10,000(3)
Koehn (OA) Ziemmer 10,000(1)
Kztof (OA)(IMP) Macias10,000(1)
Tanner Molendyk 10,000(3)
Mazden Leslie 10,000(3)
Matteo Michels 10,000(3)
Caine Wilke 10,000(5)
Lynden Lakovic 10,000(4)
Joby Baumuller 10,000(5)
Maddix McCagherty 10,000(4)
Nathan Mayes 10,000(4)
Tij Iginla 10,000(4)
Tristen Doyle 10,000(4)
Will McIsaac 10,000(4)
Noah Stenvig 10,000(3)
Noah Chadwick 10,000(3)
Savin Virk 10,000(4)
Tyler (OA) MacKenzie 10,000(1)


 Farm Payroll

Austin Elliott 1,000(2)
Easton Daneault 1,000(5)
Kash Alger-East 1,000(5)
Cole Peardon 1,000(4)
Kyle Marsden 1,000(4)
Kohen Lodge 1,000(5)
Hudson Kibblewhite 1,000(4)
Lochlan Tetarenko 1,000(4)
Luke Wilfley 1,000(5)
Rhett Sather 1,000(5)
Vlastimil (IMP) Blazek1,000(4)




MedicineHa

ArenaCanalta Centre
Capacity6,016
Ticket Price$21.00


Income

Current Funds$4,999,782
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$4,000
Prospect Fees$7,000
Coach$0,000
Games Remaining4
Total Game Expenses$3,397
Projected Expenses$13,588
Projected Balance$4,986,194

Salary Commitment

Year: 2028$214,000
Year: 2029$184,000
Year: 2030$184,000
Year: 2031$84,000

 Pro Payroll

Coco Armstrong 10,000(3)
Carter Capton 10,000(0)
Evan Smith 10,000(3)
Tyson Buczkowski 10,000(4)
Connor (OA) Levis 10,000(1)
Kalem (OA) Parker 10,000(1)
Koy Funk 10,000(5)
Josh Kelly 10,000(3)
Riley Thorpe 10,000(5)
Marek (IMP) Rocak 10,000(3)
Evan Groening 10,000(3)
Matthew Keller 10,000(3)
Brock England 10,000(6)
Harry Mattern 10,000(6)
Kasen Mateychuk 10,000(4)
Kason Kobelka 10,000(4)
Mxim (OA)(IMP) Muranov10,000(1)
Harper Lolacher 10,000(3)
John Szabo 10,000(3)
Bryce Minten 10,000(3)
Deegan Kinniburgh 10,000(4)
Kalan Anderlini 10,000(3)


 Farm Payroll

Daniel Vaillant 1,000(6)
Ben Harvey 1,000(6)
Will Jamieson 1,000(4)
Cole Wadsworth 1,000(4)




Lethbridge

ArenaENMAX Centre
Capacity5,470
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$0,000
Prospect Fees$4,500
Coach$0,000
Games Remaining4
Total Game Expenses$3,449
Projected Expenses$13,794
Projected Balance$4,986,206

Salary Commitment

Year: 2028$240,000
Year: 2029$220,000
Year: 2030$190,000
Year: 2031$140,000

 Pro Payroll

Andrew Thomson 10,000(4)
Doogan Pederson 10,000(3)
Ethan Buenaventura 10,000(2)
Gavin Lesiuk 10,000(5)
Jake Pilon 10,000(3)
Brady Smith 10,000(2)
Ollie Josephson 10,000(4)
Tyrone Sobry 10,000(3)
Sam Charko 10,000(4)
Luke (OA) Schelter 10,000(1)
Matthew (OA) Gallant 10,000(1)
Nolan Saunderson 10,000(5)
Riley Boychuk 10,000(5)
Kaden Allan 10,000(5)
Tyson Schamehorn 10,000(5)
Logan Peskett 10,000(4)
Landen Ward 10,000(4)
William Degagne 10,000(5)
Axel (IMP) Hurtig 10,000(2)
Brodie Hankel 10,000(3)
Andrew Petruk 10,000(3)
Cohen Handby 10,000(6)
Dvid (IMP) Lewandowski10,000(4)
Maxon Johnston 10,000(6)


 Farm Payroll




Calgary

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$6,000
Prospect Fees$3,200
Coach$0,000
Games Remaining5
Total Game Expenses$3,518
Projected Expenses$17,588
Projected Balance$4,982,412

Salary Commitment

Year: 2028$236,000
Year: 2029$206,000
Year: 2030$196,000
Year: 2031$165,000

 Pro Payroll

Pavel McKenzie 10,000(2)
Vojtech (IMP) Port 10,000(3)
Cage Smith 10,000(5)
Steele Bass 10,000(5)
Ty Bonkowski 10,000(5)
Ethan Hamilton 10,000(5)
Garrett Thom 10,000(3)
Beckett Hamilton 10,000(5)
Colt Carter 10,000(6)
Jace (OA) Weir 10,000(1)
Zach Olsen 10,000(5)
Christian Francis 10,000(1)
Nigel Boehm 10,000(5)
Hayden Moore 10,000(4)
Nolan Schmidt 10,000(5)
Graeme Pickering 10,000(6)
Tyus Sparks 10,000(5)
Parker Rondeau 10,000(4)
Simon (IMP) Pohludka 10,000(3)
Jari (OA) Kykkanen 10,000(1)
Seth Tansem 10,000(4)
Ashton Tait 10,000(4)
Marek Howell 10,000(4)


 Farm Payroll

Cohen Massey 1,000(3)
Isaac Poll 1,000(4)
Dylan Hurren 1,000(6)
Jacob Schwartz 1,000(6)
Logan Miller 1,000(5)
Mirco Dufour 1,000(6)




RedDeer

ArenaWesterner Park Centrium
Capacity7,111
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining19
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$0,000
Prospect Fees$5,100
Coach$0,000
Games Remaining4
Total Game Expenses$3,310
Projected Expenses$13,241
Projected Balance$4,986,759

Salary Commitment

Year: 2028$210,000
Year: 2029$180,000
Year: 2030$180,000
Year: 2031$80,000

 Pro Payroll

Nate Misskey 10,000(3)
Jackson Smith 10,000(5)
Carson Bjarnason 10,000(3)
Casey Brown 10,000(3)
Ethan Simcoe 10,000(3)
Logan Wormald 10,000(3)
Kyle (OA) Chyzowski 10,000(1)
Diego Buttazzoni 10,000(4)
Riley Heidt 10,000(3)
Lukas Sawchyn 10,000(4)
Justice Christensen 10,000(3)
Chase Valliant 10,000(4)
Julius (IMP) Miettinen10,000(3)
Viliam (OA)(IMP) Kmec 10,000(1)
Josh McGregor 10,000(4)
Hiroki Gojsic 10,000(0)
Landon DuPont 10,000(6)
Harrison Brunicke 10,000(4)
Tyler Thorpe 10,000(3)
Oasiz (OA) Wiesblatt 10,000(1)
Cooper Williams 10,000(5)
Coster Dunn 10,000(3)


 Farm Payroll




SwiftCurre

ArenaInnovation Credit Union iPlex
Capacity3,239
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining19
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$13,000
Prospect Fees$3,800
Coach$0,000
Games Remaining4
Total Game Expenses$3,629
Projected Expenses$14,518
Projected Balance$4,985,482

Salary Commitment

Year: 2028$253,000
Year: 2029$223,000
Year: 2030$203,000
Year: 2031$169,000

 Pro Payroll

Talon Brigley 10,000(3)
Alex Scheiwiller 10,000(2)
Griffin Darby 10,000(5)
Brady Ness 10,000(4)
Kenta (OA)(IMP) Isogai10,000(1)
Carter Esler 10,000(5)
Cameron Allard 10,000(5)
Josh Van Mulligen 10,000(3)
Carson Carels 10,000(5)
Chase Petersen 10,000(5)
Brandon (OA) Whynott 10,000(1)
Aiden Foster 10,000(4)
Daxon Rudolph 10,000(5)
Dermot Johnston 10,000(5)
Cash Koch 10,000(5)
Brayden (OA) Crampton 10,000(1)
Jeramiah Roberts 10,000(4)
Smyth Rebman 10,000(4)
Lukas (IMP) Matecha 10,000(2)
Cole Temple 10,000(5)
Hunter Aura 10,000(4)
Matthew Gard 10,000(4)
Jaxon Fuder 10,000(3)
Ossie McIntyre 10,000(6)


 Farm Payroll

Aaron Krestanowich 1,000(3)
Cruz Waltze 1,000(5)
Dallin Antos 1,000(5)
Dmitri Toporowski 1,000(3)
Matthew Kondro 1,000(4)
Brandon Osborne 1,000(3)
Aaron Sawatzky 1,000(5)
Chase Surkan 1,000(6)
Eddy Spytz 1,000(6)
Ryker Rougeau 1,000(4)
Hudson Closson 1,000(4)
Nikita Mikailhov 1,000(4)
Brandon Osborne 1,000(3)




PrinceAlbe

ArenaArt Hauser Centre
Capacity3,366
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining19
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$48,000
Prospect Fees$4,800
Coach$0,000
Games Remaining4
Total Game Expenses$3,865
Projected Expenses$15,459
Projected Balance$4,984,541

Salary Commitment

Year: 2028$258,000
Year: 2029$228,000
Year: 2030$207,000
Year: 2031$143,000

 Pro Payroll

Ashton Brown 10,000(4)
Braxton (OA) Whitehead10,000(1)
Carter Savage 10,000(3)
Hayden (OA) Pakkala 10,000(1)
Dominik (IMP) Petr 10,000(2)
Shea Busch 10,000(4)
Seth Fryer 10,000(4)
Matthew Hutchison 10,000(4)
Morgan Tastad 10,000(4)
Matteo Danis 10,000(3)
Kayden Longley 10,000(4)
Ethan MacKenzie 10,000(4)
Roan Woodward 10,000(3)
Noah Degenstein 10,000(5)
Josh Banini 10,000(3)
Kayden Lemire 10,000(5)
Kazden Mathies 10,000(4)
Lee Shurgot 10,000(4)
Matteo (IMP) Koci 10,000(2)
Reese Hamilton 10,000(4)
Nathan (OA) Pilling 10,000(1)


 Farm Payroll

Brayden Pankey 10,000(3)
Brayden Smith 10,000(4)
Brett Calhoon 10,000(3)
Aden Bouchard 1,000(6)
Josh Fluker 1,000(4)
Joel Plante 1,000(2)
Wyatt Danyleyko 1,000(4)
Braydon Riggall 1,000(5)
Brett Olson 1,000(5)
Dimitri Fortin 1,000(3)
Jake Missura 1,000(5)
Eli Barrett 1,000(5)
Daniel Morozov 1,000(4)
Daxon Yerex 1,000(5)
Logan Pickford 1,000(3)
Jack Bousquet 1,000(4)
Easton LaPlante 1,000(5)
Jesse McKinnon 1,000(5)
Fraser Leonard 1,000(3)
Sawyer Mayes 1,000(5)
Kolby Gapter 1,000(3)




Wenatchee

ArenaWayne Fleming Arena
Capacity1,400
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining19
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$0,000
Prospect Fees$5,100
Coach$0,000
Games Remaining4
Total Game Expenses$3,457
Projected Expenses$13,829
Projected Balance$4,986,171

Salary Commitment

Year: 2028$230,000
Year: 2029$200,000
Year: 2030$200,000
Year: 2031$180,000

 Pro Payroll

Brendan Rudolph 10,000(5)
Gabriel O'Brien 10,000(5)
Jaxson Dikur 10,000(5)
Clarke Schaefer 10,000(4)
Ben Davis 10,000(4)
Jordan Martin 10,000(4)
Ethan McCallum 10,000(3)
Carter Kingerski 10,000(5)
Marshall (OA) Finnie 10,000(1)
Cohen Pentney 10,000(6)
Josh (OA) Mori 10,000(1)
Carter Klippenstein 10,000(4)
Jonah Sivertson 10,000(5)
Cohen Williams 10,000(6)
Josh Lee 10,000(5)
Liam Eisnor 10,000(5)
Jake Evans 10,000(6)
Ton Mitchell-McElhone 10,000(5)
Carter (OA) MacAdams 10,000(1)
Nolan Paquette 10,000(4)
Prabh Bhathal 10,000(6)
Tai Riley 10,000(4)
Shane Smith 10,000(3)


 Farm Payroll




Brandon

ArenaKeystone Centre
Capacity5,102
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$7,000
Prospect Fees$4,200
Coach$0,000
Games Remaining5
Total Game Expenses$3,694
Projected Expenses$18,471
Projected Balance$4,981,529

Salary Commitment

Year: 2028$237,000
Year: 2029$207,000
Year: 2030$197,000
Year: 2031$167,000

 Pro Payroll

Corbin Vaughan 10,000(4)
Tanner (OA) Scott 10,000(1)
Ethan Mittelsteadt 10,000(3)
Clayton Gillmore 10,000(4)
Dane Pyatt 10,000(4)
Jace Egland 10,000(4)
Jack Clark 10,000(4)
Zach Zahara 10,000(4)
Kelton Pyne 10,000(3)
Ryan Grout 10,000(4)
Dayton Deschamps 10,000(0)
Seffer Gordon-Carroll 10,000(5)
Adam (IMP) Belusko 10,000(3)
Mathew (OA) Ward 10,000(1)
Owen Berge 10,000(4)
Vojtech (IMP) Vochvest10,000(2)
Jager Gugyelka 10,000(5)
Cameron Norrie 10,000(4)
Jensen Marsh 10,000(6)
Rhys Pederson 10,000(4)
Hayden Harsanyi 10,000(5)
Ryan Miller 10,000(5)
Landon Hanson 10,000(4)
Oren (OA) Shtrom 10,000(1)


 Farm Payroll

Jaxon Pisani 1,000(6)
Ethan Bibeau 1,000(5)
Landen McFadden 1,000(5)
Cameron Sytsma 1,000(4)
Kale McCann 1,000(6)
Jerrett Ross 1,000(5)
Kyle McDonough 1,000(5)




Saskatoon

ArenaSaskTel Centre
Capacity15,195
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining19
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$17,000
Prospect Fees$3,100
Coach$0,000
Games Remaining5
Total Game Expenses$3,531
Projected Expenses$17,654
Projected Balance$4,982,346

Salary Commitment

Year: 2028$237,000
Year: 2029$207,000
Year: 2030$207,000
Year: 2031$157,000

 Pro Payroll

Bryce Pickford 10,000(4)
Burke Hood 10,000(4)
Zackary Shantz 10,000(3)
Joshua Ravensbergen 10,000(3)
Carlin (OA) Dezainde 10,000(1)
Cohen Klassen 10,000(5)
Zachary Lansard 10,000(5)
Gavin Hodnett 10,000(4)
Tyler Parr 10,000(3)
Caleb Hadland 10,000(4)
Hunter Laing 10,000(4)
Jesse Heslop 10,000(4)
Luke Mistelbacher 10,000(3)
Luke Vlooswyk 10,000(5)
Will Sharpe 10,000(5)
Kolten Bridgeman 10,000(4)
Colton Roberts 10,000(4)
Jake (OA) Sloan 10,000(1)
Marcus (OA) Nguyen 10,000(1)
Markus (IMP) Loponen 10,000(3)
Vit (IMP) Zahejsky 10,000(4)
Tarin Smith 10,000(4)


 Farm Payroll

Finn Bagley 1,000(5)
Mathis Paull 1,000(6)
Jaxen Adam 1,000(4)
Kash Andresen 1,000(4)
Luke Powell 1,000(4)
Vanek Popil 1,000(5)
Carson Deichert 1,000(5)
Cohen Harris 1,000(5)
Spencer Michnik 1,000(4)
Cooper Anderson 1,000(4)
Leith Hunter 1,000(4)
Colton Alain 1,000(5)
Easton Odut 1,000(5)
Jakob Oreskovic 1,000(5)
Nathan Danielson 1,000(5)
David Hoy 1,000(4)
Torretto Marrelli 1,000(4)




Regina

ArenaBrandt Centre
Capacity6,484
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$27,000
Prospect Fees$6,900
Coach$0,000
Games Remaining5
Total Game Expenses$3,734
Projected Expenses$18,669
Projected Balance$4,981,331

Salary Commitment

Year: 2028$247,000
Year: 2029$217,000
Year: 2030$215,000
Year: 2031$85,000

 Pro Payroll

Owen Martin 10,000(5)
Jesse Sanche 10,000(4)
Cole Miller 10,000(3)
Ashton Cumby 10,000(3)
Radoslav Dimitrov 10,000(5)
Dawson Gerwing 10,000(3)
Anthony Wilson 10,000(3)
Caden Cail 10,000(4)
Tanner Howe 10,000(3)
Ondrej (IMP) Stebetak 10,000(4)
Caden Price 10,000(3)
Sam Oremba 10,000(3)
Radim (IMP) Mrtka 10,000(4)
Brayden (OA) Edwards 10,000(1)
Hunter (OA) Mayo 10,000(1)
Nolan (OA) Flamand 10,000(1)
Dylan Ronald 10,000(3)
Nicholas Johnson 10,000(3)
Terrell Goldsmith 10,000(3)
Dawson Seitz 10,000(3)
Teydon Trembecky 10,000(3)
Gavin Garland 10,000(3)


 Farm Payroll

Cohen Lewko 10,000(6)
Corban Almen 10,000(5)
Fenton Mann 1,000(5)
Grady Wedman 1,000(5)
William Huo 1,000(2)
Cooper Perrin 1,000(6)
Vincent Palmarin 1,000(2)
Connor Bear 1,000(4)
Lachlan Staniforth 1,000(4)




MooseJaw

ArenaMosaic Place
Capacity4,414
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$4,000
Prospect Fees$4,500
Coach$0,000
Games Remaining5
Total Game Expenses$3,507
Projected Expenses$17,537
Projected Balance$4,982,463

Salary Commitment

Year: 2028$234,000
Year: 2029$204,000
Year: 2030$203,000
Year: 2031$142,000

 Pro Payroll

Connor Pankratz 10,000(3)
Hudson Darby 10,000(4)
Jack Lavallee 10,000(5)
Cameron Kuzma 10,000(5)
John (OA) Babcock 10,000(1)
Ty Meunier 10,000(5)
Brandon Gorzynski 10,000(4)
Arseni (IMP) Anisimov 10,000(4)
Caelan Joudrey 10,000(5)
Max (OA) Graham 10,000(1)
Bauer Dumanski 10,000(3)
Colten Worthington 10,000(4)
Rylen (OA) Roersma 10,000(1)
Steven Steranka 10,000(4)
Veeti Vaisanen 10,000(3)
Ethan Eskit 10,000(4)
Trae Wilke 10,000(4)
Joey Rocha 10,000(3)
Jett Lajoie 10,000(4)
Morgan Hackman 10,000(4)
Kayd Ruedig 10,000(4)
Grayson Burzynski 10,000(3)
William James 10,000(3)


 Farm Payroll

Owen Nelson 1,000(4)
Sam Failler 1,000(6)
Matthew Edwards 1,000(3)
Logan Cunningham 1,000(2)