Financial Report

(As of Thursday, Oct 31 2024)

Portland

ArenaMemorial Coliseum
Capacity10,407
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$290,000
Farm Payroll$16,000
Prospect Fees$2,300
Coach$0,000
Games Remaining3
Total Game Expenses$30,830
Projected Expenses$92,490
Projected Balance$4,907,510

Salary Commitment

Year: 2025$306,000
Year: 2026$265,000
Year: 2027$245,000
Year: 2028$141,000

 Pro Payroll

Alexander (IMP) Suzdal10,000(2)
Shea Van Olm 10,000(3)
Andrew Basha 10,000(4)
Tyson Buczkowski 10,000(5)
Emmitt Finnie 10,000(4)
Berkly Catton 10,000(5)
Graham (OA) Sward 10,000(1)
Ethan Mittelsteadt 10,000(4)
Brayden Crampton 10,000(3)
James (OA) Stefan 10,000(1)
Owen Pickering 10,000(3)
Ty Halaburda 10,000(4)
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)
Roger McQueen 10,000(5)
Tomas Mrsic 10,000(5)
Parker (OA) Berge 10,000(1)
Jesse Sanche 10,000(5)
Zac (OA) Funk 10,000(1)
Hunter Mayo 10,000(3)


 Farm Payroll

Ben Kindel 1,000(5)
Chase (OA) Coward 1,000(1)
Brayden Boehm 1,000(3)
Evan Smith 1,000(4)
Keaton Dowhaniuk 1,000(3)
Oli Chenier 1,000(6)
Nolan Flamand 1,000(3)
Jordan Switzer 1,000(5)
Reid Andresen 1,000(4)
Matt Paranych 1,000(5)
Merrek Arpin 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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$260,000
Farm Payroll$0,000
Prospect Fees$3,700
Coach$0,000
Games Remaining3
Total Game Expenses$26,370
Projected Expenses$79,110
Projected Balance$4,920,890

Salary Commitment

Year: 2025$260,000
Year: 2026$230,000
Year: 2027$220,000
Year: 2028$160,000

 Pro Payroll

Luca (IMP) Hauf 10,000(3)
Alex Edwards 10,000(4)
Braeden Wynne 10,000(3)
Ethan Hughes 10,000(5)
Maxim (IMP) Muranov 10,000(3)
Cooper Michaluk 10,000(4)
Alex (OA) Serraglio 10,000(1)
Armaan Kaila 10,000(5)
Lucas (OA) Brenton 10,000(1)
Brayden Ryan-MacKay 10,000(6)
Alex Edwards 10,000(4)
Grady Martin 10,000(5)
Emerson Clark 10,000(5)
Ben Wright 10,000(4)
Jackson Romeril 10,000(4)
Will Subject 10,000(4)
Jaxson Doyle 10,000(5)
Carter MacAdams 10,000(3)
Matthew Williams 10,000(6)
Coster Dunn 10,000(4)
Nathan MacPherson-Ridg10,000(2)
Matthew Kieper 10,000(3)
Drew Freer 10,000(4)
Kai Matthew 10,000(3)
Lukas Hansen 10,000(4)
Jack (OA) O'Brien 10,000(1)


 Farm Payroll




Spokane

ArenaSpokane Veterans Memorial Aren
Capacity10,759
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$12,000
Prospect Fees$2,000
Coach$0,000
Games Remaining4
Total Game Expenses$24,400
Projected Expenses$97,600
Projected Balance$4,902,400

Salary Commitment

Year: 2025$242,000
Year: 2026$222,000
Year: 2027$212,000
Year: 2028$182,000

 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)
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)
Joe Iginla 1,000(6)
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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$2,000
Prospect Fees$3,900
Coach$0,000
Games Remaining4
Total Game Expenses$24,590
Projected Expenses$98,360
Projected Balance$4,901,640

Salary Commitment

Year: 2025$242,000
Year: 2026$212,000
Year: 2027$212,000
Year: 2028$142,000

 Pro Payroll

Niko Tsakumis 10,000(4)
Aiden Foster 10,000(5)
Teague (OA) Patton 10,000(1)
Andrew Thomson 10,000(5)
Keagan (OA) Slaney 10,000(1)
Jordan Gustafson 10,000(3)
Ben Bonni 10,000(3)
Casper Evensen (IMP) H10,000(3)
Brandon Whynott 10,000(3)
Bryce Pickford 10,000(5)
Cruz Pavao 10,000(6)
Eric Johnston 10,000(3)
Jake Pilon 10,000(4)
Kaden Allan 10,000(6)
Tyler (OA) Palmer 10,000(1)
Carter Sotheran 10,000(4)
Kurt Rookes 10,000(3)
Landen Ward 10,000(5)
Hayden Moore 10,000(5)
Ryan Michael 10,000(4)
Cayden Lindstrom 10,000(5)
Evan Friesen 10,000(3)
Matej (IMP) Kubiesa 10,000(4)
Rhett Stoesser 10,000(4)


 Farm Payroll

Mason Fauser 1,000(6)
Parker Rondeau 1,000(5)




TriCity

ArenaToyota Center
Capacity6,000
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$4,000
Prospect Fees$3,500
Coach$0,000
Games Remaining3
Total Game Expenses$23,750
Projected Expenses$71,250
Projected Balance$4,928,750

Salary Commitment

Year: 2025$234,000
Year: 2026$204,000
Year: 2027$204,000
Year: 2028$144,000

 Pro Payroll

Robin (IMP) Sapousek 10,000(3)
Jari Kykkanen 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)
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)
Vojtech (IMP) Vochvest10,000(3)
Carter Bear 10,000(5)


 Farm Payroll

Brody Gillespie 1,000(6)
Caelan Joudrey 1,000(6)
Logan Edmonstone 1,000(5)
Owen Folstrom 1,000(6)




Kamloops

ArenaSandman Centre
Capacity5,464
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$270,000
Farm Payroll$6,000
Prospect Fees$2,500
Coach$0,000
Games Remaining4
Total Game Expenses$27,850
Projected Expenses$111,400
Projected Balance$4,888,600

Salary Commitment

Year: 2025$276,000
Year: 2026$246,000
Year: 2027$246,000
Year: 2028$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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$180,000
Farm Payroll$3,000
Prospect Fees$3,200
Coach$0,000
Games Remaining4
Total Game Expenses$18,620
Projected Expenses$74,480
Projected Balance$4,925,520

Salary Commitment

Year: 2025$183,000
Year: 2026$122,000
Year: 2027$121,000
Year: 2028$81,000

 Pro Payroll

Carter Streek 10,000(3)
Charlie (OA) Wright 10,000(1)
Chase (OA) Bertholet 10,000(1)
Drew Peterson 10,000(4)
Carson Bjarnason 10,000(4)
Landon Cowper 10,000(5)
Sean (OA) Tschigerl 10,000(1)
Quinn Mantei 10,000(4)
Ty (OA) Cheveldayoff 10,000(1)
Tempy McTemp 10,000(1)
TradeMe AForward 10,000(1)
Niall Crocker 10,000(3)
Riley Heidt 10,000(4)
Harrison Brunicke 10,000(5)
Conner Radke 10,000(5)
Cole Cairns 10,000(5)
Nick Avakyan 10,000(3)
Nicholas Andrusiak 10,000(3)


 Farm Payroll

Beckett (OA) Langkow 1,000(1)
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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$290,000
Farm Payroll$0,000
Prospect Fees$2,800
Coach$0,000
Games Remaining5
Total Game Expenses$29,280
Projected Expenses$146,400
Projected Balance$4,853,600

Salary Commitment

Year: 2025$290,000
Year: 2026$260,000
Year: 2027$260,000
Year: 2028$210,000

 Pro Payroll

Tyson Yaremko 10,000(3)
Cosmo Wilson 10,000(4)
Marek (IMP) Alscher 10,000(3)
Kaden Hammell 10,000(4)
Beckett Hamilton 10,000(6)
Layton Feist 10,000(3)
Braden (OA) Holt 10,000(1)
Anthony Wilson 10,000(4)
Michael Cicek 10,000(3)
Corban Almen 10,000(6)
Connor Bear 10,000(5)
Dayce Derkatch 10,000(5)
Presley Kerner 10,000(6)
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)
Tre Fouquette 10,000(3)
Sam Ward 10,000(4)
Carter Klippenstein 10,000(5)
Cameron Kuzma 10,000(6)
Evan Gardner 10,000(4)
Kale Margolis 10,000(4)
Ethan McEneany 10,000(5)
Sam Charko 10,000(5)
Samuel (IMP) Drancak 10,000(4)
Ty (OA) Nash 10,000(1)
Chase Bambrick 10,000(5)


 Farm Payroll




Kelowna

ArenaProspera Place
Capacity6,286
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$1,000
Prospect Fees$7,500
Coach$0,000
Games Remaining4
Total Game Expenses$21,850
Projected Expenses$87,400
Projected Balance$4,912,600

Salary Commitment

Year: 2025$211,000
Year: 2026$181,000
Year: 2027$151,000
Year: 2028$61,000

 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)
Matthew (OA) Hodson 10,000(1)
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)
Damian Palmieri 10,000(3)
Nicholas Jones 10,000(3)
Gavin Schmidt 10,000(3)


 Farm Payroll

Braeden Jockims 1,000(4)




PrinceGeor

ArenaCN Centre
Capacity5,971
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
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 Remaining4
Total Game Expenses$23,460
Projected Expenses$93,840
Projected Balance$4,906,160

Salary Commitment

Year: 2025$231,000
Year: 2026$201,000
Year: 2027$201,000
Year: 2028$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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$11,000
Prospect Fees$1,700
Coach$0,000
Games Remaining4
Total Game Expenses$25,270
Projected Expenses$101,080
Projected Balance$4,898,920

Salary Commitment

Year: 2025$251,000
Year: 2026$231,000
Year: 2027$220,000
Year: 2028$149,000

 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)
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)
Eastyn Mannix 1,000(4)
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$4,999,781
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$1,000
Prospect Fees$5,200
Coach$0,000
Games Remaining4
Total Game Expenses$21,620
Projected Expenses$86,480
Projected Balance$4,913,301

Salary Commitment

Year: 2025$211,000
Year: 2026$171,000
Year: 2027$161,000
Year: 2028$81,000

 Pro Payroll

Coco Armstrong 10,000(4)
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)
Jayden (OA) Wiens 10,000(1)
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

David Byrne 1,000(6)




Lethbridge

ArenaENMAX Centre
Capacity5,470
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$2,000
Prospect Fees$3,300
Coach$0,000
Games Remaining4
Total Game Expenses$21,530
Projected Expenses$86,120
Projected Balance$4,913,880

Salary Commitment

Year: 2025$212,000
Year: 2026$182,000
Year: 2027$182,000
Year: 2028$82,000

 Pro Payroll

Dominik (IMP) Rymon 10,000(3)
Doogan Pederson 10,000(4)
Justin Kipkie 10,000(4)
Leo (IMP) Braillard 10,000(3)
Sam (OA) Popowich 10,000(1)
Ollie Josephson 10,000(5)
Tyrone Sobry 10,000(4)
Brady Smith 10,000(4)
Tye Spencer 10,000(3)
Carter Dereniwsky 10,000(3)
Wyatt (OA) Wilson 10,000(1)
Luke Schelter 10,000(3)
Pavel McKenzie 10,000(3)
Jaden Lipinski 10,000(3)
Logan Peskett 10,000(5)
Kai (OA) Uchacz 10,000(1)
Austin Elliott 10,000(3)
Eric Jamieson 10,000(4)
Andrew Petruk 10,000(4)
Matthew Gallant 10,000(3)
Logan McCutcheon 10,000(3)


 Farm Payroll

Gavin Lesiuk 1,000(6)
Cru Hanas 1,000(4)




Calgary

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$6,000
Prospect Fees$2,400
Coach$0,000
Games Remaining4
Total Game Expenses$21,840
Projected Expenses$87,360
Projected Balance$4,912,640

Salary Commitment

Year: 2025$216,000
Year: 2026$196,000
Year: 2027$195,000
Year: 2028$105,000

 Pro Payroll

Brandon Lisowsky 10,000(3)
Vojtech (IMP) Port 10,000(4)
Harrison Lodewyk 10,000(4)
Kalem Parker 10,000(3)
Hudson (OA) Thornton 10,000(1)
Samuel (IMP) Barcik 10,000(3)
Tyson (OA) Galloway 10,000(1)
Zach Olsen 10,000(6)
Kyle Chyzowski 10,000(3)
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)
Austin Roest 10,000(3)
Daniel Hauser 10,000(3)
Seth Tansem 10,000(5)
Ashton Tait 10,000(5)
Chase Valliant 10,000(5)


 Farm Payroll

Cage Smith 1,000(6)
Cohen Massey 1,000(4)
Dakota MacIntosh 1,000(2)
Eric Kahl 1,000(4)
Luka Shcherbyna 1,000(5)
Marek Howell 1,000(5)




RedDeer

ArenaWesterner Park Centrium
Capacity7,111
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$2,000
Prospect Fees$4,100
Coach$0,000
Games Remaining4
Total Game Expenses$22,610
Projected Expenses$90,440
Projected Balance$4,909,560

Salary Commitment

Year: 2025$212,000
Year: 2026$182,000
Year: 2027$182,000
Year: 2028$141,000

 Pro Payroll

Brady Ness 10,000(5)
Jackson Smith 10,000(6)
Brayden Barnett 10,000(3)
Kooper Gizowski 10,000(4)
Dawson Cowan 10,000(4)
Connor Gabriel 10,000(4)
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)
Rylan Gould 10,000(4)
Mason Finley 10,000(3)
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

Colton Gerrior 1,000(6)
Levi Green 1,000(3)




SwiftCurre

ArenaInnovation Credit Union iPlex
Capacity3,239
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$17,000
Prospect Fees$2,300
Coach$0,000
Games Remaining4
Total Game Expenses$21,930
Projected Expenses$87,720
Projected Balance$4,912,280

Salary Commitment

Year: 2025$217,000
Year: 2026$215,000
Year: 2027$214,000
Year: 2028$122,000

 Pro Payroll

Talon Brigley 10,000(4)
Beau Courtney 10,000(3)
Borya Valis 10,000(3)
Viliam (IMP) Kmec 10,000(3)
Josh Van Mulligen 10,000(4)
Carson Carels 10,000(6)
Misha Volotovskii 10,000(4)
Ryder Thompson 10,000(3)
Nate Misskey 10,000(4)
Jhett Larson 10,000(3)
Evan May 10,000(3)
Cash Koch 10,000(6)
Oasiz Wiesblatt 10,000(3)
Jason Spizawka 10,000(3)
Reggie Newman 10,000(4)
Smyth Rebman 10,000(5)
Reid Dyck 10,000(3)
Cole Temple 10,000(6)
Brady Birnie 10,000(4)
Ty Plaisier 10,000(4)


 Farm Payroll

Aaron Krestanowich 1,000(4)
Adam (IMP)(OA) Mechura1,000(1)
Dustin Renas 1,000(4)
Dax Williams 1,000(4)
Chase Petersen 1,000(6)
Corbin Sanderman 1,000(5)
Dawson Gerwing 1,000(4)
Frantisek (IMP) Forman1,000(2)
Matthew Gard 1,000(5)
Zane Rowan 1,000(3)
Thomas Tien 1,000(3)
Max (IMP) Curran 1,000(4)
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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$27,000
Prospect Fees$3,800
Coach$0,000
Games Remaining4
Total Game Expenses$23,080
Projected Expenses$92,320
Projected Balance$4,907,680

Salary Commitment

Year: 2025$227,000
Year: 2026$217,000
Year: 2027$217,000
Year: 2028$117,000

 Pro Payroll

Josh Fluker 10,000(5)
Hayden Pakkala 10,000(3)
Carlin Dezainde 10,000(3)
Nathan Pilling 10,000(3)
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)
Matteo Danis 10,000(4)
Dwayne Jean Jr. 10,000(3)
Kale Tipler 10,000(5)
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)
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)
Tyler Parr 1,000(4)
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)
Morgan Tastad 1,000(5)
Kayden Longley 1,000(5)
Easton LaPlante 1,000(6)
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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$2,000
Prospect Fees$4,200
Coach$0,000
Games Remaining5
Total Game Expenses$21,620
Projected Expenses$108,100
Projected Balance$4,891,900

Salary Commitment

Year: 2025$222,000
Year: 2026$192,000
Year: 2027$191,000
Year: 2028$151,000

 Pro Payroll

David Adaszynski 10,000(4)
Kyle Kelsey 10,000(3)
Carson Wetsch 10,000(5)
Clarke Schaefer 10,000(5)
Conner (OA) Roulette 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)
Lukas (IMP) Kral 10,000(4)
Nicholas McLennan 10,000(4)
Andrew Fan 10,000(3)
Caden Brown 10,000(4)
Trevor (OA) Wong 10,000(1)
Ethan McCallum 10,000(4)
Nico Myatovic 10,000(3)
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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$4,000
Prospect Fees$3,600
Coach$0,000
Games Remaining5
Total Game Expenses$21,760
Projected Expenses$108,800
Projected Balance$4,891,200

Salary Commitment

Year: 2025$214,000
Year: 2026$184,000
Year: 2027$184,000
Year: 2028$153,000

 Pro Payroll

Carson Birnie 10,000(4)
Corbin Vaughan 10,000(5)
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)
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

Evan Groening 1,000(4)
Clayton Gillmore 1,000(5)
Gabe Ludwig 1,000(3)
Jager Gugyelka 1,000(6)




Saskatoon

ArenaSaskTel Centre
Capacity15,195
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$11,000
Prospect Fees$2,400
Coach$0,000
Games Remaining4
Total Game Expenses$24,340
Projected Expenses$97,360
Projected Balance$4,902,640

Salary Commitment

Year: 2025$241,000
Year: 2026$211,000
Year: 2027$201,000
Year: 2028$191,000

 Pro Payroll

Antonio Martorana 10,000(5)
Andrei (IMP) Maliavin 10,000(2)
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)
Skyler (OA) Bruce 10,000(1)
Joe (OA) Arntsen 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)
Grady Pichette 1,000(6)
Jaxen Adam 1,000(5)
Luke Powell 1,000(5)
Vanek Popil 1,000(6)
Wyatt Danyleyko 1,000(5)
Zach Pantelakis 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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$0,000
Prospect Fees$5,000
Coach$0,000
Games Remaining5
Total Game Expenses$22,500
Projected Expenses$112,500
Projected Balance$4,887,500

Salary Commitment

Year: 2025$220,000
Year: 2026$170,000
Year: 2027$160,000
Year: 2028$90,000

 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)
Carson (OA) Haynes 10,000(1)
Rhett (OA) Parsons 10,000(1)
Carter Herman 10,000(4)
Tyson (OA) Greenway 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)
Ivan Kedrov 10,000(1)
Lachlan Staniforth 10,000(5)
Turner McIntyre 10,000(4)
Zach Turner 10,000(3)
Temporary Goaltender 10,000(1)


 Farm Payroll




MooseJaw

ArenaMosaic Place
Capacity4,414
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$12,000
Prospect Fees$2,800
Coach$0,000
Games Remaining5
Total Game Expenses$26,480
Projected Expenses$132,400
Projected Balance$4,867,600

Salary Commitment

Year: 2025$262,000
Year: 2026$232,000
Year: 2027$222,000
Year: 2028$150,000

 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)
Chase (OA) Pauls 10,000(1)
Bauer Dumanski 10,000(4)
Jackson Gillespie 10,000(5)
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)
Rylan Pearce 10,000(4)
Grayson Burzynski 10,000(4)
Parker (OA) Bell 10,000(1)
Rasmus (IMP) Ekstrom 10,000(2)
Tyson Zimmer 10,000(3)
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)
Isaac Poll 1,000(5)
Jakub (IMP) Dvorak 1,000(3)
Jett Lajoie 1,000(5)
Kayd Ruedig 1,000(5)
Lukas Lima 1,000(6)
Logan Cunningham 1,000(3)
Zach Moore 1,000(4)
Luke Moroz 1,000(6)