Financial Report

(As of Friday, Sep 12 2025)

Ottawa

ArenaCanadian Tire Centre
Capacity17,000
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$220,000
Farm Payroll$9,000
Prospect Fees$3,900
Coach$0,000
Games Remaining9
Total Game Expenses$23,290
Projected Expenses$209,610
Projected Balance$4,790,390

Salary Commitment

Year: 2026$229,000
Year: 2027$199,000
Year: 2028$138,000
Year: 2029$66,000

 Pro Payroll

Quinton Pag� 10,000(2)
Jack Ivankovic 10,000(3)
Ethan Hay 10,000(2)
Dimian Zhilkin 10,000(5)
Travis Hayes 10,000(3)
Harry Nansi 10,000(3)
Carey Terrance 10,000(2)
Jacob (OA) Julien 10,000(1)
Landon (OA) Sim 10,000(1)
Tmas (OA) (IMP) Hamara10,000(1)
Landon Miller 10,000(3)
Jakub (IMP) Fibigr 10,000(2)
Francis Parish 10,000(4)
Jack LaBrash 10,000(4)
Sam O'Reilly 10,000(3)
Parker Vaughan 10,000(5)
Carter Hicks 10,000(5)
Blake Gowan 10,000(5)
James Barr 10,000(3)
Niko Krmpotic 10,000(3)
Wyatt Kennedy 10,000(2)
Matthew Buckley 10,000(2)


 Farm Payroll

Luke Dragusica 1,000(3)
Ethan Armstrong 1,000(4)
Wesley Royston 1,000(3)
Oliver Turner 1,000(4)
Luke McNamara 1,000(2)
Carter Stevens 1,000(5)
Oliver Phillips 1,000(4)
Finn Kearns 1,000(5)
Ryan Chamberlain 1,000(5)




Oshawa

ArenaTribute Communities Centre
Capacity6,125
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$4,200
Coach$0,000
Games Remaining8
Total Game Expenses$23,820
Projected Expenses$190,560
Projected Balance$4,809,440

Salary Commitment

Year: 2026$234,000
Year: 2027$203,000
Year: 2028$133,000
Year: 2029$32,000

 Pro Payroll

Alex Kostov 10,000(3)
Brady (OA) Stonehouse 10,000(1)
Andrew MacNiel 10,000(3)
Dylan Tsherna 10,000(3)
Jack Nesbitt 10,000(3)
Matheas Stark 10,000(3)
Haeden Ellis 10,000(4)
Nolan Newton 10,000(2)
Jack Ziliotto 10,000(2)
Zach Bowen 10,000(2)
Kristian Epperson 10,000(3)
Masen Johnston 10,000(4)
Zach (OA) Wigle 10,000(1)
Ethan Miedema 10,000(2)
Ben Danford 10,000(3)
Alec (OA) Leonard 10,000(1)
Lauri (IMP) Sinivuori 10,000(3)
Nick Wellenreiter 10,000(3)
Jackson Young 10,000(2)
William Nicholl 10,000(3)
Jacob Xu 10,000(5)
Mason Zebeski 10,000(2)
Gavin Ewles 10,000(2)


 Farm Payroll

Dalyn (OA) Wakely 1,000(1)
Jordan Charron 1,000(4)
Dallys Hibbert 1,000(3)
Christian Colosimo 1,000(5)




Kingston

ArenaLeon's Centre
Capacity5,614
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$9,000
Prospect Fees$3,500
Coach$0,000
Games Remaining9
Total Game Expenses$21,250
Projected Expenses$191,250
Projected Balance$4,808,750

Salary Commitment

Year: 2026$209,000
Year: 2027$168,000
Year: 2028$127,000
Year: 2029$36,000

 Pro Payroll

Bruce (OA) McDonald 10,000(1)
Collin (OA) MacKenzie 10,000(1)
Carter Kostuch 10,000(3)
Kieren Dervin 10,000(4)
Joey Costanzo 10,000(2)
PJ (OA) Forgione 10,000(1)
Jacob Battaglia 10,000(3)
Jaiden Newton 10,000(3)
Kevin He 10,000(3)
Xander Velliaris 10,000(3)
Michael Derbidge 10,000(2)
Brad Gardiner 10,000(2)
Charlie Paquette 10,000(2)
Masen Wray 10,000(3)
Emil (IMP) Hemming 10,000(3)
Josef (IMP) Eichler 10,000(1)
Ty Henry 10,000(3)
Luca Blonda 10,000(5)
Artem Frolov 10,000(3)
Bodhi Ryan 10,000(5)


 Farm Payroll

Matthew Andersen 1,000(3)
Alec Stewart 1,000(2)
Tanner Winegard 1,000(1)
Theo Avila 1,000(4)
Liam Conway 1,000(4)
Troy Patton 1,000(5)
Nolan Buttar 1,000(5)
Elliot Arnett 1,000(5)
Adam Levac 1,000(5)




Peterborou

Arena Peterborough Memorial Centre
Capacity4,329
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$5,000
Prospect Fees$4,200
Coach$0,000
Games Remaining8
Total Game Expenses$26,920
Projected Expenses$215,360
Projected Balance$4,784,640

Salary Commitment

Year: 2026$265,000
Year: 2027$205,000
Year: 2028$144,000
Year: 2029$73,000

 Pro Payroll

Adam Smeeton 10,000(4)
Caeden (OA) Carlisle 10,000(1)
Calum Hartnell 10,000(4)
Reyth Smith 10,000(3)
Charlie (OA) Schenkel 10,000(1)
Angus MacDonell 10,000(2)
Donovan (OA) McCoy 10,000(1)
Matthew Wang 10,000(1)
Jack Martin 10,000(3)
Kayden Newton 10,000(4)
Bronson Ride 10,000(2)
Natan (IMP) Teshome 10,000(3)
Parker Holmes 10,000(4)
Spencer (OA) Sova 10,000(1)
Matthew Soto 10,000(2)
Zach (OA) Filak 10,000(1)
Owen Outwater 10,000(2)
Ruslan (IMP) Karimov 10,000(4)
Will Bishop 10,000(2)
Sam Bowness 10,000(2)
Brayden Turley 10,000(3)
Carson Campbell 10,000(3)
Tyler Challenger 10,000(5)
Hunter Solomon 10,000(4)
Hunter McKenzie 10,000(3)
Rowan Topp 10,000(3)


 Farm Payroll

Shawn Costello 1,000(3)
Tayjon Street 1,000(2)
Jason Schaubel 1,000(5)
Matthew Humphries 1,000(5)
Ryland Cunningham 1,000(5)




Brantford

ArenaCivic Centre
Capacity17,383
Ticket Price$20.00


Income

Current Funds$4,999,783
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$19,000
Prospect Fees$4,200
Coach$0,000
Games Remaining9
Total Game Expenses$22,320
Projected Expenses$200,880
Projected Balance$4,798,903

Salary Commitment

Year: 2026$219,000
Year: 2027$187,000
Year: 2028$115,000
Year: 2029$37,000

 Pro Payroll

Dylan Edwards 10,000(2)
Carson Harmer 10,000(4)
Christian Humphreys 10,000(3)
Owen Griffin 10,000(3)
Rylan Singh 10,000(3)
Grayson Tiller 10,000(2)
Liam Beamish 10,000(4)
Mitch Young 10,000(2)
Noel (IMP) Nordh 10,000(2)
Alex Assadourian 10,000(2)
Cole Beaudoin 10,000(3)
Trenten Bennett 10,000(3)
Ilya (IMP) Protas 10,000(3)
Ethan Belchetz 10,000(5)
Jacob (OA) LeBlanc 10,000(1)
Adrian (OA) Misaljevic10,000(1)
Cooper Foster 10,000(2)
Finn Harding 10,000(2)
Matthew Schaefer 10,000(3)
Owen (OA) Flores 10,000(1)


 Farm Payroll

Liam Spencer 1,000(3)
Adam Zidlicky 1,000(2)
Vann Williamson 1,000(3)
Candon O'Neill 1,000(4)
Adrian Manzo 1,000(3)
Briir Long 1,000(3)
Hayden Jeffery 1,000(3)
Nolan Laird 1,000(2)
Jack D'Arcy 1,000(3)
Calvin Crombie 1,000(1)
Antonio Tersigni 1,000(3)
Tai (OA) York 1,000(1)
Teague Vader 1,000(4)
Spencer Evans 1,000(3)
Trent Gates 1,000(4)
Liam Campbell 1,000(5)
Patrick Babin 1,000(5)
Eddie Hickson 1,000(5)
Ethan Kindree 1,000(5)




NorthBay

ArenaNorth Bay Memorial Gardens
Capacity4,246
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$6,000
Prospect Fees$3,400
Coach$0,000
Games Remaining9
Total Game Expenses$25,940
Projected Expenses$233,460
Projected Balance$4,766,540

Salary Commitment

Year: 2026$256,000
Year: 2027$236,000
Year: 2028$216,000
Year: 2029$66,000

 Pro Payroll

Caden Taylor 10,000(3)
Andoni Fimis 10,000(3)
Ben Radley 10,000(3)
Darcy Dewachter 10,000(3)
Cameron Arquette 10,000(3)
Ethan Czata 10,000(3)
Jeremy Martin 10,000(3)
Jacob Cloutier 10,000(3)
Jimmy Lombardi 10,000(3)
Luca Testa 10,000(3)
Max Anderson 10,000(3)
Blake Montgomery 10,000(2)
Luca (OA) D'Amato 10,000(1)
Isaac Gravelle 10,000(4)
Lucas Karmiris 10,000(3)
Luke Ellinas 10,000(2)
Nic Whitehead 10,000(3)
Charlie Burns 10,000(3)
Josh Glavin 10,000(3)
Keagan Knight 10,000(4)
Noah Read 10,000(4)
Sam Johnston 10,000(4)
Lucas Ambrosio 10,000(5)
Nick (OA) Surzycia 10,000(1)
Xavier Tessier 10,000(5)


 Farm Payroll

Brody Cook 1,000(4)
Lucas Teixeira 1,000(4)
Beckham Edwards 1,000(5)
Kent Greer 1,000(5)
Jean-Christoph Lemieux1,000(5)
Evan Headrick 1,000(5)




Barrie

ArenaBarrie Molson Centre
Capacity4,195
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$210,000
Farm Payroll$10,000
Prospect Fees$3,000
Coach$0,000
Games Remaining8
Total Game Expenses$22,300
Projected Expenses$178,400
Projected Balance$4,821,600

Salary Commitment

Year: 2026$220,000
Year: 2027$189,000
Year: 2028$107,000
Year: 2029$23,000

 Pro Payroll

Justin Cloutier 10,000(2)
Andrew Wycisk 10,000(2)
Jacob Gibbons 10,000(3)
Mike Levin 10,000(2)
Ben Pickell 10,000(2)
Ryan Roobroeck 10,000(3)
AJ Spellacy 10,000(3)
Carter George 10,000(3)
Wil McFadden 10,000(3)
Christopher Brown 10,000(3)
Alexis Daviault 10,000(2)
Beau Akey 10,000(2)
Malcolm Spence 10,000(3)
Quinton Burns 10,000(2)
Andrew Gibson 10,000(2)
Matthew Manza 10,000(4)
Nathan McHattie 10,000(4)
Nick (OA) DeAngelis 10,000(1)
Kasper (IMP) Halttunen10,000(1)
Tyson (OA) Doucette 10,000(1)
Adam (IMP) Jiricek 10,000(3)


 Farm Payroll

Liam Greentree 1,000(3)
Kaleb Dietsch 1,000(3)
Liam Ladds 1,000(3)
Lucas Rodriguez 1,000(3)
Jonathon Pylypuik 1,000(2)
Kaiden Thatcher 1,000(4)
Noah Powell 1,000(2)
Logan Hawery 1,000(5)
Eric Frossard 1,000(5)
Noah (OA) Van Vliet 1,000(1)




Niagara

ArenaMeridian Centre
Capacity5,300
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$1,000
Prospect Fees$3,700
Coach$0,000
Games Remaining9
Total Game Expenses$25,470
Projected Expenses$229,230
Projected Balance$4,770,770

Salary Commitment

Year: 2026$251,000
Year: 2027$191,000
Year: 2028$131,000
Year: 2029$91,000

 Pro Payroll

Beau (OA) Jelsma 10,000(1)
Jacob (OA) Oster 10,000(1)
JJ Franceschetti 10,000(2)
Owen (OA) Willmore 10,000(1)
Kieran Witkowski 10,000(3)
Ryan White 10,000(4)
Thomas (OA) Budnick 10,000(1)
Zakary (OA) Lavoie 10,000(1)
Wyatt Jinman 10,000(3)
Max (IMP) Bleicher 10,000(4)
Erik Muxlow 10,000(4)
Jack Clarke 10,000(4)
Aiden O'Donnell 10,000(5)
Marcus (OA) Vandenberg10,000(1)
Alex Messier 10,000(2)
Sebastien Gervais 10,000(2)
Camerin Cardona 10,000(3)
Anthony Figliomeni 10,000(5)
Tyler O'Toole 10,000(2)
Charlie Hotles 10,000(5)
Rio (IMP) Kaiser 10,000(3)
Cal Uens 10,000(2)
Nathan Sauder 10,000(2)
Clarence Allain 10,000(5)
Spencer Bowes 10,000(4)


 Farm Payroll

Layne Gallacher 1,000(5)




Sudbury

ArenaSudbury Community Arena
Capacity4,640
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$5,000
Prospect Fees$3,400
Coach$0,000
Games Remaining8
Total Game Expenses$25,840
Projected Expenses$206,720
Projected Balance$4,793,280

Salary Commitment

Year: 2026$255,000
Year: 2027$185,000
Year: 2028$134,000
Year: 2029$54,000

 Pro Payroll

Braydon Bruce 10,000(3)
Gabriel (IMP) Eliasson10,000(3)
Blake Arrowsmith 10,000(3)
Charlie Robertson 10,000(1)
Evan (OA) Konyen 10,000(1)
Ivan Galiyanov 10,000(3)
Jackson (OA) Parsons 10,000(1)
PJ Fagan II 10,000(3)
Jonathan (OA) Melee 10,000(1)
Chase Yanni 10,000(3)
Kaden Schneider 10,000(4)
Drew Gaulton 10,000(2)
Daniel Chen 10,000(2)
Nolan (OA) Collins 10,000(1)
Owen (OA) Van Steensel10,000(1)
Trent (OA) Swick 10,000(1)
Harrison Franssen 10,000(2)
Justin Handsor 10,000(3)
Jakub (IMP) Chromiak 10,000(2)
Rafek Dianov 10,000(3)
Noah Kohan 10,000(2)
Max Crete 10,000(5)
Ryder Carey 10,000(5)
Ryder Cali 10,000(5)
Avry Anstis 10,000(5)


 Farm Payroll

Alexander Stephen 1,000(2)
Carter Nadon 1,000(4)
Henry Doucet 1,000(5)
Jonah McCormick 1,000(5)
Trevor Theuer 1,000(5)




Brampton

ArenaParamount Fine Foods Centre
Capacity5,612
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$280,000
Farm Payroll$6,000
Prospect Fees$2,900
Coach$0,000
Games Remaining9
Total Game Expenses$28,890
Projected Expenses$260,010
Projected Balance$4,739,990

Salary Commitment

Year: 2026$286,000
Year: 2027$236,000
Year: 2028$126,000
Year: 2029$15,000

 Pro Payroll

Gabriel Frasca 10,000(3)
Chase Coughlan 10,000(2)
Luca Pinelli 10,000(2)
Finn Marshall 10,000(3)
Nico Addy 10,000(3)
Denver Barkey 10,000(2)
Grant Booth 10,000(4)
Sam Hillebrandt 10,000(2)
Conor Walton 10,000(3)
Porter Martone 10,000(3)
Patrick (OA) Thomas 10,000(1)
Matthew Mania 10,000(2)
Jack Brauti 10,000(2)
Declan Waddick 10,000(2)
Ben Cormier 10,000(3)
Kaleb Papineau 10,000(3)
Frankie Marrelli 10,000(3)
Noah Tegelaar 10,000(3)
Vilmer (IMP) Alriksson10,000(1)
Tnias (OA) Mathurin 10,000(1)
Sean Doherty 10,000(3)
David Egorov 10,000(3)
Cam Allen 10,000(2)
Alex Pharand 10,000(2)
Kocha (OA) Delic 10,000(1)
Igor (IMP) Chernyshov 10,000(2)
Oliver Bonk 10,000(2)
Konnor (OA) Smith 10,000(1)


 Farm Payroll

Callum Cheynowski 1,000(3)
Stepan Chukharev 1,000(4)
Michael Newlove 1,000(4)
Jonathan Kapageridis 1,000(4)
Alessandro Di Iorio 1,000(5)
Owen Cartwright 1,000(5)




Erie

ArenaErie Insurance Arena
Capacity6,716
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$280,000
Farm Payroll$3,000
Prospect Fees$3,000
Coach$0,000
Games Remaining8
Total Game Expenses$28,600
Projected Expenses$228,800
Projected Balance$4,771,200

Salary Commitment

Year: 2026$283,000
Year: 2027$253,000
Year: 2028$123,000
Year: 2029$32,000

 Pro Payroll

Cameron Mercer 10,000(2)
Blake (OA) Smith 10,000(1)
Hayden Reid 10,000(3)
Jayden Connors 10,000(4)
Carson Cameron 10,000(3)
Colby Barlow 10,000(2)
Quentin Musty 10,000(2)
Anthony Romani 10,000(2)
Ryan (OA) Abraham 10,000(1)
Daks Klinkhammer 10,000(2)
Bradley Horner 10,000(2)
Michael Misa 10,000(4)
Caden Kelly 10,000(3)
David Bedkowski 10,000(3)
Justin Bottineau 10,000(3)
Kashawn Aitcheson 10,000(3)
Lukas Fischer 10,000(3)
Nicholas Holomego 10,000(3)
Carson Rehkopf 10,000(2)
Christopher Thibodeau 10,000(2)
Chris Barlas 10,000(2)
Noah (IMP) Erliden 10,000(2)
Kieron Walton 10,000(3)
Max (OA) Namestnikov 10,000(1)
Colin Ellsworth 10,000(5)
Sam McCue 10,000(2)
Tristan Bertucci 10,000(2)
Lucas Moore 10,000(2)


 Farm Payroll

Josh Colosimo 1,000(3)
Karlis (IMP) Flugins 1,000(4)
Hudson Wozney 1,000(5)




London

ArenaBudweiser Gardens
Capacity9,036
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$3,000
Prospect Fees$3,800
Coach$0,000
Games Remaining8
Total Game Expenses$21,680
Projected Expenses$173,440
Projected Balance$4,826,560

Salary Commitment

Year: 2026$213,000
Year: 2027$163,000
Year: 2028$113,000
Year: 2029$63,000

 Pro Payroll

Andrew (OA) LeBlanc 10,000(1)
Casey Bridgewater 10,000(3)
Blake Barnes 10,000(5)
Gage (OA) Heyes 10,000(1)
Brody Partridge 10,000(2)
Daniil (IMP) Skvortsov10,000(4)
Aiden Young 10,000(3)
Tuomas (IMP) Uronen 10,000(1)
Thomas (OA) Sirman 10,000(1)
Callum Hughes 10,000(3)
Evan Van Gorp 10,000(2)
Cole Zurawski 10,000(5)
Mike McIvor 10,000(3)
Brayden Gillespie 10,000(2)
Chris Grisolia 10,000(2)
Nathan Amidovski 10,000(5)
Brady Blaseg 10,000(5)
Jack Van Volsen 10,000(3)
Easton Mikus 10,000(4)
Brayden Velliaris 10,000(1)
William Haley 10,000(2)


 Farm Payroll

Andrew Willis 1,000(5)
Marcus Sulug 1,000(5)
Manuel Amado 1,000(5)




Guelph

ArenaSleeman Centre
Capacity4,715
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$7,000
Prospect Fees$2,500
Coach$0,000
Games Remaining8
Total Game Expenses$22,950
Projected Expenses$183,600
Projected Balance$4,816,400

Salary Commitment

Year: 2026$227,000
Year: 2027$186,000
Year: 2028$83,000
Year: 2029$11,000

 Pro Payroll

Aleksei Medvedev 10,000(4)
Cedrick (OA) Guindon 10,000(1)
James Petrovski 10,000(2)
Mtin (OA) (IMP) Misiak10,000(1)
Martin (IMP) Matejicek10,000(1)
Easton Rye 10,000(2)
Brendan Gerber 10,000(3)
Calum Ritchie 10,000(2)
Anthony Cristoforo 10,000(3)
Joseph Cadorin 10,000(3)
Mason Vaccari 10,000(2)
Cole Brown 10,000(2)
Taos (OA) Jordan 10,000(1)
Quinn McCall 10,000(2)
Noah Aboflan 10,000(2)
Easton Cowan 10,000(2)
Joey Willis 10,000(2)
Nick Lardis 10,000(2)
Henry Mews 10,000(3)
Jett Luchanko 10,000(3)
Marek Vanacker 10,000(3)
Parker Von Richter 10,000(3)


 Farm Payroll

Nate Krawchuk 1,000(2)
Sam Dickinson 1,000(3)
Pano (OA) Fimis 1,000(1)
Mathieu Paris 1,000(2)
Zach Houben 1,000(3)
Spencer Horgan 1,000(2)
Luis Sturgeon 1,000(5)




Kitchener

ArenaKitchener Memorial Auditorium
Capacity7,131
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$190,000
Farm Payroll$0,000
Prospect Fees$3,900
Coach$0,000
Games Remaining8
Total Game Expenses$19,390
Projected Expenses$155,120
Projected Balance$4,844,880

Salary Commitment

Year: 2026$190,000
Year: 2027$150,000
Year: 2028$60,000
Year: 2029$40,000

 Pro Payroll

Caleb Mitchell 10,000(5)
Charlie Hilton 10,000(2)
Graeme MacAuley 10,000(2)
Matthew Andonovski 10,000(2)
Ryder Boulton 10,000(2)
Ondrej (IMP) Molnar 10,000(1)
Simon Wang 10,000(4)
James Paul 10,000(4)
Lincoln Moore 10,000(2)
Liam (OA) Sztuska 10,000(1)
Owen (OA) Allard 10,000(1)
Braeden O'Keefe 10,000(2)
Gavin (OA) Bryant 10,000(1)
Riley Clark 10,000(3)
Thomas Kuipers 10,000(3)
Diego Da Silva 10,000(2)
Weston Cameron 10,000(5)
Noah Nelson 10,000(2)
Connor Clattenburg 10,000(2)


 Farm Payroll




OwenSound

ArenaHarry Lumley Bayshore Communit
Capacity3,500
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$210,000
Farm Payroll$11,000
Prospect Fees$4,600
Coach$0,000
Games Remaining9
Total Game Expenses$22,560
Projected Expenses$203,040
Projected Balance$4,796,960

Salary Commitment

Year: 2026$221,000
Year: 2027$209,000
Year: 2028$106,000
Year: 2029$42,000

 Pro Payroll

Jake O'Brien 10,000(3)
Andr� Mondoux 10,000(4)
Noah Jenken 10,000(3)
Bode Stewart 10,000(3)
Noah (OA) Morneau 10,000(1)
Zachary Jovanovski 10,000(4)
Ethan Martin 10,000(2)
Emil (IMP) Pieniniemi 10,000(2)
Jesse (IMP) Nurmi 10,000(2)
Kaeden Johnston 10,000(2)
Braydon McCallum 10,000(3)
Josh Brady 10,000(2)
Carson Woodall 10,000(3)
Leo Serlin 10,000(2)
Noah Bender 10,000(2)
Riley Patterson 10,000(2)
Landon Wright 10,000(3)
James Guo 10,000(2)
Pierce Mbuyi 10,000(5)
Jack O'Brien 10,000(2)
Braidy Wassilyn 10,000(5)


 Farm Payroll

Ethan Weir 1,000(3)
Jimmy Sutherland 1,000(4)
Nolan Jackson 1,000(3)
Zach Wilson 1,000(3)
Evan Hjelholt 1,000(2)
Fraser McDonell 1,000(2)
Justin (OA) DeZoete 1,000(1)
Ethan Toms 1,000(3)
Nathan Gaymes 1,000(2)
Brennan Faulkner 1,000(1)
Luca Diplacido 1,000(5)




Windsor

ArenaWFCU Centre
Capacity6,450
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$8,000
Prospect Fees$4,100
Coach$0,000
Games Remaining8
Total Game Expenses$28,210
Projected Expenses$225,680
Projected Balance$4,774,320

Salary Commitment

Year: 2026$278,000
Year: 2027$238,000
Year: 2028$188,000
Year: 2029$65,000

 Pro Payroll

Aaron Enright 10,000(4)
Aidan Lane 10,000(4)
Calem (OA) Mangone 10,000(1)
Brady Martin 10,000(3)
Noah Roberts 10,000(2)
Grant Spada 10,000(3)
Hudson Chitaroni 10,000(3)
Lane Sim 10,000(3)
Gabriel Chiarot 10,000(2)
Lucas Di Giantommaso 10,000(1)
Jack Lisson 10,000(3)
Jack Pridham 10,000(2)
Carson Hall 10,000(3)
Lirim Amidovski 10,000(3)
Will (OA) Gerrior 10,000(1)
Luca Marrelli 10,000(2)
Austin (OA) Elliott 10,000(1)
MacGregor Richmond 10,000(3)
Owen Protz 10,000(3)
Ryerson Leenders 10,000(3)
Maleek McGowan 10,000(2)
Tyler Graham 10,000(3)
David (IMP) Holub 10,000(4)
David (IMP) Svozil 10,000(3)
Brooks Rogowski 10,000(5)
Carson Andrew 10,000(5)
Jaxon Cover 10,000(5)


 Farm Payroll

Cohen Bidgood 1,000(4)
Michael Lavigne 1,000(3)
Jared Harding 1,000(4)
Marshall McCharles 1,000(3)
Michael Dec 1,000(4)
Tommy Karmiris 1,000(3)
Chase Gaughan 1,000(5)
Kayden Edwards 1,000(5)




Saginaw

ArenaDow Event Center
Capacity5,527
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$0,000
Prospect Fees$3,800
Coach$0,000
Games Remaining8
Total Game Expenses$23,380
Projected Expenses$187,040
Projected Balance$4,812,960

Salary Commitment

Year: 2026$230,000
Year: 2027$200,000
Year: 2028$140,000
Year: 2029$70,000

 Pro Payroll

Ethan Facchina 10,000(3)
Jake (OA) Karabela 10,000(1)
Joey Brehmer 10,000(3)
Luke (OA) Torrance 10,000(1)
Matthew Souliere 10,000(3)
Andrew Robinson 10,000(5)
Max Dirracolo 10,000(2)
Nathan Omeri 10,000(2)
Nolan (OA) Lalonde 10,000(1)
Hughston Hurt 10,000(3)
Shaan Kingwell 10,000(4)
Joshua Avery 10,000(3)
Matthew Jenken 10,000(2)
Jacob Brown 10,000(2)
Thanasi Marentette 10,000(4)
Rowan Henderson 10,000(4)
Easton Wainwright 10,000(2)
Nic Sima 10,000(2)
Garrett Frazer 10,000(3)
Martin (IMP) Vaculik 10,000(3)
Max Brocklehurst 10,000(5)
Brody Najim 10,000(5)
Camden McCuaig 10,000(5)


 Farm Payroll




Sarnia

ArenaProgressive Auto Sales Arena
Capacity4,118
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$15,000
Prospect Fees$2,900
Coach$0,000
Games Remaining9
Total Game Expenses$25,790
Projected Expenses$232,110
Projected Balance$4,767,890

Salary Commitment

Year: 2026$255,000
Year: 2027$214,000
Year: 2028$163,000
Year: 2029$38,000

 Pro Payroll

Braedyn Rogers 10,000(3)
Andrew (OA) Oke 10,000(1)
Anthony Paolini 10,000(3)
Bodie McConnell-Barker10,000(3)
Brady R Smith 10,000(4)
Cameron Reid 10,000(3)
Brady Smith 10,000(5)
Adam Kelly 10,000(5)
Daniel Berehowsky 10,000(3)
Julian Demiglio 10,000(3)
Beckett Sennecke 10,000(3)
Luke Misa 10,000(2)
Nathan Day 10,000(2)
Liam Storch 10,000(3)
Nathan Aspinall 10,000(3)
Zayne Parekh 10,000(3)
Marco Mignosa 10,000(2)
Parker Snelgrove 10,000(3)
Jack Dever 10,000(2)
Zackary Sandhu 10,000(2)
Ryan Brown 10,000(3)
Matthew (OA) Mayich 10,000(1)
Urban (IMP) Podrekar 10,000(1)
Sam (OA) Alfano 10,000(1)


 Farm Payroll

Dylan Luecke 1,000(3)
Cole Davis 1,000(3)
Andrew Vermeulen 1,000(3)
Lukas Moore 1,000(4)
Reed Gee 1,000(3)
Matthew Koprowski 1,000(3)
Arei (OA) (IMP) Loshko1,000(1)
Lenny Greenberg 1,000(2)
Rafik (IMP) Varosyan 1,000(4)
Alex McLean 1,000(5)
Dawson Morris 1,000(5)
Ethan Dean 1,000(5)
Gage Brandon 1,000(5)
Mason Walker 1,000(5)
Sam Rivet 1,000(5)




SaultSte

ArenaGFL Memorial Gardens
Capacity4,928
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$3,000
Prospect Fees$4,000
Coach$0,000
Games Remaining9
Total Game Expenses$21,700
Projected Expenses$195,300
Projected Balance$4,804,700

Salary Commitment

Year: 2026$213,000
Year: 2027$213,000
Year: 2028$193,000
Year: 2029$102,000

 Pro Payroll

Brendan Cooke 10,000(4)
Gabriel Smith 10,000(3)
Ihnat (IMP) Pazii 10,000(3)
Lev Katzin 10,000(4)
Sam Black 10,000(4)
Trevor O�Dell 10,000(3)
Tyler Hopkins 10,000(3)
Brett Hammond 10,000(2)
Jaeden Nelson 10,000(3)
Luca Romano 10,000(3)
Tristan Delisle 10,000(3)
William Eggleton 10,000(3)
Dylan Turcotte 10,000(4)
Kohyn Eshkawkogan 10,000(5)
Gavin Betts 10,000(5)
Ethan Garden 10,000(5)
Greg Najda 10,000(5)
Blair Scott 10,000(2)
Mason Roy 10,000(5)
Michael D'Alessio 10,000(5)
Tate Vader 10,000(3)


 Farm Payroll

Tyson Rismond 1,000(3)
Noah Barton 1,000(5)
Raiden Doxtator 1,000(5)




Flint

ArenaDort Federal Credit Union Even
Capacity4,021
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$18,000
Prospect Fees$3,000
Coach$0,000
Games Remaining9
Total Game Expenses$28,100
Projected Expenses$252,900
Projected Balance$4,747,100

Salary Commitment

Year: 2026$278,000
Year: 2027$268,000
Year: 2028$218,000
Year: 2029$56,000

 Pro Payroll

Nathan Villeneuve 10,000(3)
Landen (OA) Hookey 10,000(1)
Charlie Larocque 10,000(4)
Blake Clayton 10,000(3)
Henry Brzustewicz 10,000(3)
Kaden Pitre 10,000(3)
Carter Lowe 10,000(3)
Cole Dubowsky 10,000(3)
Jake Crawford 10,000(3)
Quinn Beauchesne 10,000(3)
Rylan Fellinger 10,000(3)
Dylan Richter 10,000(3)
Grayden Strohack 10,000(3)
Jacob Therrien 10,000(3)
Matthew Virgilio 10,000(3)
Shamar Moses 10,000(3)
Declan Gallivan 10,000(4)
Ben Hrebik 10,000(2)
Daylen Moses 10,000(2)
Evan Passmore 10,000(2)
Tanner Lam 10,000(3)
Filip (IMP) Ekberg 10,000(4)
Jared Woolley 10,000(2)
Evan Maillet 10,000(3)
Rene Van Bommel 10,000(2)
Brady T Smith 10,000(5)


 Farm Payroll

Chase Reid 1,000(4)
Finn Moffett 1,000(4)
Graydon Jones 1,000(4)
Hayden Barch 1,000(4)
Ethan Procyszyn 1,000(3)
Keegan Gillen 1,000(4)
Reid Thomas 1,000(4)
Sammy DiBlasi 1,000(4)
Matthew Hlacar 1,000(3)
Colin Fitzgerald 1,000(5)
Kimani Eccleston 1,000(4)
Nikolas Rossetto 1,000(5)
Alexander Bilecki 1,000(5)
Genc Ula 1,000(5)
Jordan Perrier 1,000(5)
Kaden Sienko 1,000(5)
Nick Frasca 1,000(5)
Ryder Simpson 1,000(5)