Financial Report

(As of Friday, Mar 22 2019)

Barrie

ArenaBarrie Molson Centre
Capacity4,195
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$5,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$25,625
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$205,000
Year: 2019$174,000
Year: 2020$154,000
Year: 2021$84,000

 Pro Payroll

Barrett Hayton 10,000(4)
Jason Willms 10,000(3)
Ryan Suzuki 10,000(5)
Kyle Heitzner 10,000(3)
Brett Neumann 10,000(3)
Luke Drewitt 10,000(5)
Ben Hawerchuk 10,000(2)
Joseph Garreffa 10,000(3)
Noah Carroll (OA) 10,000(1)
TJ Fergus (OA) 10,000(1)
Justin Murray 10,000(2)
Tyler Tucker 10,000(4)
Christopher Cameron 10,000(3)
Michael Vukojevic 10,000(5)
Leo Lazarev (OA) 10,000(1)
Connor McMichael 10,000(5)
Zack Trott 10,000(4)
Aidan Hughes 10,000(3)
CJ Clarke 10,000(3)
Brandon Coe 10,000(5)


 Farm Payroll

Sam Rhodes 1,000(4)
Mathew Hill 1,000(5)
Adam Varga 1,000(5)
Matt McNamara 1,000(4)
Tyler MacArthur (OA) 1,000(1)




Peterborou

ArenaPeterborough Memorial Centre
Capacity4,329
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$30,375
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$243,000
Year: 2019$213,000
Year: 2020$182,000
Year: 2021$131,000

 Pro Payroll

Semyon Der-Arguchints 10,000(4)
Nick Robertson 10,000(5)
Zach Gallant 10,000(3)
Christopher Paquette 10,000(2)
Brett McKenzie (OA) 10,000(1)
Luke Kirwan (OA) 10,000(1)
Garrett Forrest (OA) 10,000(1)
Max Grondin 10,000(4)
Matyas Svoboda (IMP) 10,000(3)
Pavel Gogolev 10,000(4)
Anthony Salinitri 10,000(2)
Marko Jakovljevic 10,000(4)
Brayden Guy 10,000(5)
Jaden Peca 10,000(3)
Alec Regula 10,000(4)
Declan Chisholm 10,000(4)
Cole Fraser 10,000(3)
Gleb Babintsev (IMP) 10,000(4)
Adrien Beraldo 10,000(4)
Hunter Jones 10,000(4)
Dylan Wells 10,000(2)
Chad Denault 10,000(4)
Cameron Supryka 10,000(5)
Jacob Golden 10,000(3)


 Farm Payroll

Nick Isaacson 1,000(3)
Bobby Dow 1,000(2)
Jake Partridge 1,000(5)




Kingston

ArenaLeon's Centre
Capacity5,614
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$5,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$28,125
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$225,000
Year: 2019$195,000
Year: 2020$125,000
Year: 2021$43,000

 Pro Payroll

Ted Nichol (OA) 10,000(1)
Jeremy Helvig (OA) 10,000(1)
Cliff Pu 10,000(2)
Gabriel Vilardi 10,000(3)
Tyler Burnie 10,000(3)
Max Jones 10,000(2)
Matt Hotchkiss 10,000(2)
Bryan Laureigh 10,000(4)
Jason Robertson 10,000(3)
Oliver True (IMP) 10,000(4)
Ryan Cranford 10,000(2)
Sam Field 10,000(2)
Nathan Allensen 10,000(5)
Eemeli Rasanen (IMP) 10,000(3)
Jakob Brahaney 10,000(3)
Jacob Paquette 10,000(3)
Conor Ali 10,000(3)
Mitchell Byrne 10,000(2)
Sean Day 10,000(2)
Brendan Bonello 10,000(3)
Justin Pringle 10,000(4)
Liam Murray (OA) 10,000(1)


 Farm Payroll

Paul Larabie 1,000(4)
Cal Davis 1,000(3)
Emmett Gordon 1,000(4)
Colin Van Den Hurk 1,000(3)
Evan Brand 1,000(5)




Hamilton

ArenaFirstOntario Centre
Capacity17,383
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$7,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$25,875
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$207,000
Year: 2019$176,000
Year: 2020$126,000
Year: 2021$55,000

 Pro Payroll

Ryan Moore (OA) 10,000(1)
Maurizio Colella (OA) 10,000(1)
Connor Walters (OA) 10,000(1)
Brandon Saigeon 10,000(2)
Matthew Strome 10,000(3)
Zachary Jackson 10,000(3)
Jamieson Rees 10,000(5)
Marian Studenic (IMP) 10,000(2)
Arthur Kaliyev 10,000(5)
MacKenzie Entwistle 10,000(3)
Isaac Nurse 10,000(3)
Sean Josling 10,000(3)
Riley Stillman 10,000(2)
Nicolas Mattinen 10,000(2)
Kade Landry 10,000(3)
Jordan Kooy 10,000(4)
Nick Donofrio 10,000(3)
Jack Hanley 10,000(2)
Jake Gravelle 10,000(4)
Hayden Fowler 10,000(5)


 Farm Payroll

Ben Garagan 1,000(3)
Jake Murray 1,000(4)
Navrin Mutter 1,000(5)
Liam Van Loon 1,000(5)
Dylan D'Agostino 1,000(4)
Colton Kammerer 1,000(5)
Stephen Templeton (OA)1,000(1)




Oshawa

ArenaTribute Communities Centre
Capacity6,125
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$6,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$25,750
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$206,000
Year: 2019$185,000
Year: 2020$155,000
Year: 2021$83,000

 Pro Payroll

Hayden McCool (OA) 10,000(1)
Cole Tymkin 10,000(3)
Stephen Gibson (OA) 10,000(1)
Jack Studnicka 10,000(3)
Kyle MacLean 10,000(3)
Allan McShane 10,000(4)
Nolan Hutcheson 10,000(4)
Oliver Castleman 10,000(3)
Cole Carter 10,000(2)
Serron Noel 10,000(4)
Nick Wong 10,000(5)
Peter Stratis 10,000(4)
Matt Brassard 10,000(2)
Mitchell Brewer 10,000(5)
Kyle Keyser 10,000(3)
Mario Peccia 10,000(3)
Quinn Yule 10,000(4)
Anthony DeMeo 10,000(3)
Mitch Eliot 10,000(2)
Jacob LeGuerrier 10,000(4)


 Farm Payroll

Sullivan Sparkes 1,000(3)
Shane Collins (OA) 1,000(1)
Joseph Rupoli 1,000(4)
Cole Resnick 1,000(3)
Mitchell Hewitson 1,000(4)
Nathan Torchia 1,000(4)




Ottawa

ArenaCanadian Tire Centre
Capacity18,652
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$8,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,000
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$208,000
Year: 2019$178,000
Year: 2020$125,000
Year: 2021$63,000

 Pro Payroll

Mason Kohn (OA) 10,000(1)
Mark Shoemaker (OA) 10,000(1)
Olivier Tremblay (OA) 10,000(1)
Sasha Chmelevski 10,000(3)
Austen Keating 10,000(3)
Mitchell Hoelscher 10,000(4)
Sam Bitten 10,000(4)
Travis Barron 10,000(2)
Eric Henderson 10,000(2)
Linus Nyman (IMP) 10,000(3)
Tye Felhaber 10,000(2)
Kody Clark 10,000(3)
Graeme Clarke 10,000(5)
Noel Hoefenmayer 10,000(3)
Merrick Rippon 10,000(4)
Julian Sime 10,000(2)
Kevin Bahl 10,000(4)
Nikita Okhotyuk (IMP) 10,000(4)
Justin Brazeau 10,000(2)
Hudson Wilson 10,000(3)


 Farm Payroll

Shaw Boomhower 1,000(2)
Cedrick Andree 1,000(4)
Zack Dorval 1,000(2)
Nolan Gardiner 1,000(2)
Seva Losev 1,000(4)
Kyle Auger 1,000(3)
Lucas Peric 1,000(5)
Liam Stevens 1,000(3)




Mississaug

ArenaParamount Fine Foods Centre
Capacity5,612
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,750
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$214,000
Year: 2019$184,000
Year: 2020$94,000
Year: 2021$51,000

 Pro Payroll

Michael McLeod 10,000(2)
Kyle Potts 10,000(2)
Ryan McLeod 10,000(3)
Zachary Magwood 10,000(2)
Trent Fox (OA) 10,000(1)
Albert Michnac (IMP) 10,000(2)
Luke Burghardt 10,000(2)
Brendan Harrogate 10,000(2)
Kenny Huether (OA) 10,000(1)
Owen Tippett 10,000(3)
Cole Schwindt 10,000(5)
Alex Di Carlo (OA) 10,000(1)
Nicolas Hague 10,000(2)
Jacob Moverare (IMP) 10,000(2)
Reagan O'Grady 10,000(2)
Ryan Wells 10,000(3)
Isaac Walker 10,000(4)
Thomas Harley 10,000(5)
Emanuel Vella 10,000(3)
Jacob Ingham 10,000(4)
Nicholas Canade 10,000(4)


 Farm Payroll

Cameron Gaylor 1,000(3)
Aidan McFarland 1,000(3)
Matthew Titus 1,000(3)
Mason Hardy 1,000(4)




NorthBay

ArenaNorth Bay Memorial Gardens
Capacity4,246
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$9,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,125
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$209,000
Year: 2019$189,000
Year: 2020$178,000
Year: 2021$117,000

 Pro Payroll

Keean Washkurak 10,000(5)
Matthew Struthers 10,000(3)
Adam McMaster 10,000(4)
Liam Whittaker 10,000(5)
Kyle Harris 10,000(5)
Brad Chenier 10,000(3)
Daniel Walker 10,000(3)
Carter Robertson 10,000(4)
Jake Henderson (OA) 10,000(1)
Cole MacKay 10,000(5)
Jack Quinn 10,000(5)
Mitchell Russell 10,000(5)
Nick King 10,000(3)
Eric Allair 10,000(3)
Braden Henderson 10,000(4)
Travis Mailhot 10,000(4)
Olivier Lafreniere 10,000(2)
Zack Bowman (OA) 10,000(1)
Simon Rose 10,000(5)
Jake Durham 10,000(3)


 Farm Payroll

Ian McKinnon 1,000(2)
Richard Whittaker 1,000(4)
Zack Malik (IMP) 1,000(4)
Anthony Aguanno 1,000(5)
Rhys Forhan 1,000(4)
Patrick Brown 1,000(4)
Jacob Ball 1,000(3)
Kurtis Evans 1,000(5)
Christian Purboo 1,000(4)




Sudbury

ArenaSudbury Community Arena
Capacity4,640
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$31,750
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$254,000
Year: 2019$223,000
Year: 2020$192,000
Year: 2021$110,000

 Pro Payroll

Alexey Lipanov (IMP) 10,000(3)
Shane Bulitka 10,000(3)
Blake Murray 10,000(5)
Darian Pilon 10,000(2)
Drake Pilon 10,000(2)
David Levin 10,000(3)
Macauley Carson 10,000(3)
Danil Antropov 10,000(4)
Alexe Toropchenko (IMP10,000(3)
Kirill Nizhnikov 10,000(4)
Dawson Baker 10,000(4)
Kyle Rhodes (OA) 10,000(1)
Doug Blaisdell (OA) 10,000(1)
Cole Candella 10,000(2)
Ryan O'Bonsawin 10,000(3)
Riley Bruce (OA) 10,000(1)
Emmett Serensits 10,000(4)
William Ennis 10,000(4)
David Bowen 10,000(4)
Anthony Popovich 10,000(3)
Owen Gilhula 10,000(4)
Levi Siau 10,000(5)
Blake McConville 10,000(4)
Ian Blacker 10,000(3)
Marshall Frappier 10,000(4)


 Farm Payroll

Ryan Valentini (OA) 1,000(1)
Noah Serre 1,000(2)
Nolan Makkonen 1,000(3)
Zachary Snow 1,000(3)




Niagara

ArenaMeridian Centre
Capacity5,300
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$9,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,125
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$209,000
Year: 2019$179,000
Year: 2020$127,000
Year: 2021$45,000

 Pro Payroll

Sam Miletic (OA) 10,000(1)
Johnny Corneil (OA) 10,000(1)
Adrian Carbonara (OA) 10,000(1)
Barret Kirwin 10,000(4)
Akil Thomas 10,000(4)
Ben Jones 10,000(3)
Matthew Philip 10,000(3)
Rena Krastenbergs(IMP)10,000(2)
Kirill Maksimov 10,000(3)
Danial Singer 10,000(3)
Justin MacPherson 10,000(4)
Hakon Nilsen 10,000(2)
Liam Ham 10,000(3)
Elijah Roberts 10,000(3)
Drew Hunter 10,000(3)
Johnathon Schaefer 10,000(2)
William Lochead 10,000(2)
Owen Lalonde 10,000(4)
Colton Incze 10,000(3)
Stephen Dhillon 10,000(2)


 Farm Payroll

Nico Daws 1,000(4)
Andrew Bruder 1,000(4)
Kyle Langdon 1,000(2)
Ondrej Machala (IMP) 1,000(3)
Joshua Dame 1,000(2)
Ian Martin 1,000(5)
Bradley Johnson 1,000(3)
Howard Mason 1,000(5)
Daniel Nardi 1,000(5)




Erie

ArenaErie Insurance Arena
Capacity6,716
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,625
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$213,000
Year: 2019$173,000
Year: 2020$153,000
Year: 2021$92,000

 Pro Payroll

Troy Lajeunesse (OA) 10,000(1)
Patrick Fellows (OA) 10,000(1)
Owen Headrick (OA) 10,000(1)
Troy Timpoano (OA) 10,000(1)
Gera Poddubnyi (IMP) 10,000(3)
Alex Gritz 10,000(4)
Stephane Patry (IMP) 10,000(4)
Joseph Mack 10,000(4)
Kyle Maksimovich 10,000(2)
Christian Girhiny 10,000(2)
Maxim Golod 10,000(4)
Ivan Lodnia 10,000(3)
Chad Yetman 10,000(4)
Josh Wainman 10,000(3)
Ryan Martin 10,000(3)
Jack Duff 10,000(4)
Kurtis Henry 10,000(4)
Luke Beamish 10,000(4)
Anand Oberoi 10,000(3)
Gianluca Fuoco 10,000(3)
Emmett Sproule 10,000(5)


 Farm Payroll

Carson Edwardson 1,000(3)
Aidan Timmermans 1,000(4)
Daniel Murphy 1,000(4)




OwenSound

ArenaHarry Lumley Bayshore Communit
Capacity3,500
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$7,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$25,875
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$207,000
Year: 2019$177,000
Year: 2020$95,000
Year: 2021$33,000

 Pro Payroll

Ethan Szypula (OA) 10,000(1)
Logan DeNoble (OA) 10,000(1)
Jacob Friend (OA) 10,000(1)
Kevin Hancock 10,000(2)
Nick Suzuki 10,000(3)
Aidan Dudas 10,000(4)
Jonah Gadjovich 10,000(2)
Alan Lyszczarczyk 10,000(2)
Chase Campbell 10,000(2)
Cade Robinson 10,000(3)
Daylon Groulx 10,000(4)
Sean Durzi 10,000(2)
Trenton Bourque 10,000(2)
Markus Phillips 10,000(3)
Brady Lyle 10,000(3)
Tyler Johnson 10,000(2)
Mack Guzda 10,000(5)
Adam Thilander (IMP) 10,000(2)
Zachary Roberts 10,000(3)
Maksim Sushko (IMP) 10,000(3)


 Farm Payroll

Daniil Vertiy 1,000(2)
Cole Cameron 1,000(2)
Jackson Doherty 1,000(4)
Marino Moro 1,000(4)
Igor Chibrikov 1,000(5)
Alex Robert 1,000(3)
Riley Daniels 1,000(3)




Kitchener

ArenaKitchener Memorial Auditorium
Capacity7,131
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$6,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$25,750
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$206,000
Year: 2019$174,000
Year: 2020$84,000
Year: 2021$23,000

 Pro Payroll

Kole Sherwood (OA) 10,000(1)
Garrett McFadden (OA) 10,000(1)
Mario Culina (OA) 10,000(1)
Connor Bunnaman 10,000(2)
Logan Brown 10,000(2)
Greg Meireles 10,000(3)
Riley Damiani 10,000(4)
Adam Mascherin 10,000(2)
Nick McHugh 10,000(3)
Givani Smith 10,000(2)
Rickard Hugg (IMP) 10,000(3)
Dmitry Sokolov (IMP) 10,000(2)
Jonathan Yantsis 10,000(3)
Zach Poirier 10,000(2)
Logan Stanley 10,000(2)
Kyle Gentles 10,000(2)
Connor Hall 10,000(2)
Joey Keane 10,000(3)
Giovanni Vallati 10,000(4)
Luke Richardson 10,000(3)


 Farm Payroll

Austin McEneny (OA) 1,000(1)
An Dumont-Bouchard (OA1,000(1)
Matt Gordon 1,000(5)
Eric Guest 1,000(4)
Mike Petizian 1,000(5)
Alex Peterson 1,000(3)




Guelph

ArenaSleeman Centre
Capacity4,715
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$27,875
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$223,000
Year: 2019$213,000
Year: 2020$203,000
Year: 2021$130,000

 Pro Payroll

James McEwan (OA) 10,000(1)
Liam Hawel 10,000(3)
Cam Hillis 10,000(4)
Philip Tomasino 10,000(5)
Mason Primeau 10,000(5)
Isaac Ratcliffe 10,000(3)
Cedric Ralph 10,000(3)
Anthony Tabak 10,000(5)
Aidan Brown 10,000(3)
Nate Schnarr 10,000(3)
Lucas Rowe 10,000(5)
Jack York 10,000(4)
Billy Constantinou 10,000(5)
Dmitri Samorukov (IMP)10,000(3)
Ryan Merkley 10,000(4)
Mark Woolley 10,000(5)
Liam Ross 10,000(5)
Jake McGrath 10,000(3)
Kai Edmonds 10,000(4)
Tag Bertuzzi 10,000(5)
Keegan Stevenson 10,000(4)
Sean Allen 10,000(2)


 Farm Payroll

Nick Deakin-Poot 1,000(3)
Andrew Somerville 1,000(3)
Mat Woroniuk 1,000(3)




London

ArenaBudweiser Gardens
Capacity9,036
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$5,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$28,125
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$225,000
Year: 2019$195,000
Year: 2020$153,000
Year: 2021$62,000

 Pro Payroll

Nikita Korostelev (OA)10,000(1)
Jalen Smereck (OA) 10,000(1)
Liam Foudy 10,000(3)
Alex Turko 10,000(3)
Josh Nelson 10,000(4)
Robert Thomas 10,000(3)
Domenico Commisso 10,000(2)
Alex Formenton 10,000(3)
Jacob Collins 10,000(2)
Nathan Dunkley 10,000(4)
Serey Popov 10,000(4)
Mathieu Foget (OA) 10,000(1)
Andrei Svechnikov (IMP10,000(4)
John Parker-Jones 10,000(4)
Evan Bouchard 10,000(3)
Tim Fallowfield 10,000(3)
Riley Coome 10,000(3)
Fedor Gordeev 10,000(3)
Joseph Raaymakers 10,000(2)
Kaden Fulcher 10,000(2)
Luke Moncada 10,000(4)
Adam Liska (IMP) 10,000(3)


 Farm Payroll

Cole Ceci 1,000(2)
Harrison Cottam 1,000(3)
Dalton Duhart 1,000(5)
Ryan Bangs 1,000(4)
Benjamin Gleason 1,000(2)




Flint

ArenaDort Federal Credit Union Even
Capacity4,021
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$27,875
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$223,000
Year: 2019$193,000
Year: 2020$171,000
Year: 2021$141,000

 Pro Payroll

Billy Moskal 10,000(4)
Ryan Smith 10,000(3)
Ty Dellandrea 10,000(4)
Hunter Holmes 10,000(4)
Justin Lemcke (OA) 10,000(1)
Tyler Rollo (OA) 10,000(1)
Alex Black (OA) 10,000(1)
Max Kislinger (IMP) 10,000(2)
Michael Little 10,000(4)
Ethan Keppen 10,000(5)
Connor Roberts 10,000(4)
Jack Wismer 10,000(4)
Andrew Perrott 10,000(5)
Riley McCourt 10,000(4)
Marcus Gretz 10,000(5)
Luke Cavallin 10,000(5)
Jack Phibbs 10,000(3)
Ryan Littlejohn 10,000(4)
Eric Uba 10,000(4)
Dennis Busby 10,000(4)
Chris McGonigle 10,000(2)
Nikita Alexandrov (IMP10,000(3)


 Farm Payroll

Logan Gauthier 1,000(2)
Owen Burnell 1,000(2)
Zack Pilon 1,000(4)




Windsor

ArenaWFCU Centre
Capacity6,450
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$8,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,000
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$208,000
Year: 2019$188,000
Year: 2020$158,000
Year: 2021$85,000

 Pro Payroll

Jake Smith (OA) 10,000(1)
Zach Shankar (OA) 10,000(1)
Luke Kutkevicius 10,000(2)
William Sirman 10,000(3)
Curtis Douglas 10,000(4)
Cody Morgan 10,000(5)
Daniel D'Amico 10,000(5)
Joseph Mizzi 10,000(2)
Kiril Kozhevnikov (IMP10,000(3)
Mathew MacDougall 10,000(4)
Igor Larionov 10,000(2)
Cole Purboo 10,000(3)
Luke Boka 10,000(3)
Thomas Stevenson 10,000(3)
Connor Corcoran 10,000(4)
Lev Starikov (IMP) 10,000(4)
Hayden Johnston 10,000(4)
Nathan Staios 10,000(5)
Michael DiPietro 10,000(3)
Lucas Patton 10,000(3)


 Farm Payroll

Cedric Schiemenz (OA) 1,000(3)
Adam Kadlec 1,000(3)
Tyler Angle 1,000(4)
Chris PLayfair 1,000(4)
Jordan Frasca 1,000(5)
Grayson Ladd 1,000(5)
Louka Henault 1,000(5)
Brock Baier 1,000(3)




Sarnia

ArenaProgressive Auto Sales Arena
Capacity4,118
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,750
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$214,000
Year: 2019$184,000
Year: 2020$74,000
Year: 2021$23,000

 Pro Payroll

Drake Rymsha 10,000(2)
Jonathan Ang 10,000(2)
Adam Ruzicka (IMP) 10,000(3)
Ryan McGregor 10,000(3)
Jordan Ernst (OA) 10,000(1)
Conno Schlichting (OA)10,000(1)
Justin Fazio (OA) 10,000(1)
Michael Pezzetta 10,000(2)
Hugo Leufvenius (IMP) 10,000(3)
Brady Hinz 10,000(4)
Jordan Kyrou 10,000(2)
Nicholas Caamano 10,000(2)
Franco Sproviero 10,000(2)
Cam Dineen 10,000(2)
Theo Calvas 10,000(2)
Nick Grima 10,000(3)
Kelton Hatcher 10,000(3)
Matthew Timms 10,000(2)
Ethan Langevin 10,000(5)
Will Bitten 10,000(2)
Adam Timleck 10,000(2)


 Farm Payroll

Curtis Egert 1,000(3)
Cameron Hough 1,000(4)
Alexandre Hogue 1,000(5)
Ashton Reesor 1,000(5)




Saginaw

ArenaDow Event Center
Capacity5,527
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$5,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$29,375
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$235,000
Year: 2019$204,000
Year: 2020$184,000
Year: 2021$122,000

 Pro Payroll

Jacob Cascagnette (OA)10,000(1)
Marcus Crawford (OA) 10,000(1)
Evan Cormier (OA) 10,000(1)
Brady Gilmour 10,000(3)
Damien Giroux 10,000(4)
Aidan Prueter 10,000(5)
Kyle Bollers 10,000(3)
Blade Jenkins 10,000(4)
Danny Katic 10,000(4)
Cole Coskey 10,000(3)
DJ Busdeker 10,000(3)
Jake Goldowski 10,000(4)
Ryan Stepien 10,000(5)
Keaton Middleton 10,000(2)
Hayden Davis 10,000(3)
Reilly Webb 10,000(3)
Austin Osmanski 10,000(2)
Caleb Everett 10,000(4)
Duncan Penman 10,000(5)
Cameron Lamour 10,000(4)
Camaryn Baber 10,000(5)
Nicholas Porco 10,000(5)
Mason Millman 10,000(5)


 Farm Payroll

Matthew Kreis (OA) 1,000(1)
Brock Hill 1,000(3)
Ben Badalamenti 1,000(4)
Tom Bappert (IMP) 1,000(3)
Chet Phillips 1,000(4)




Sault Ste

ArenaGFL Memorial Gardens
Capacity4,928
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$9,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,125
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$209,000
Year: 2019$178,000
Year: 2020$88,000
Year: 2021$47,000

 Pro Payroll

Hayden Verbeek (OA) 10,000(1)
Aaron Luchuk (OA) 10,000(1)
Jesse Saban (OA) 10,000(1)
Morgan Frost 10,000(3)
Joe Carroll 10,000(5)
Boris Katchouk 10,000(2)
Tim Gettinger 10,000(2)
Keeghan Howdeshell 10,000(2)
Lucas Chiodo 10,000(2)
Taylor Raddysh 10,000(2)
Jack Kopacka 10,000(2)
Andy Baker 10,000(3)
Ryan Roth 10,000(4)
Mac Hollowell 10,000(2)
Conor Timmins 10,000(2)
Jordan Sambrook 10,000(2)
Nico Gross (IMP) 10,000(4)
Rasmus Sandin (IMP) 10,000(4)
Christian Propp 10,000(3)
Matthew Villalta 10,000(3)


 Farm Payroll

Connor Hicks (OA) 1,000(1)
Luke Bignell 1,000(4)
Calvin Martin 1,000(3)
Brett Jacklin 1,000(4)
Holden Wale 1,000(4)
Phil Caron 1,000(4)
Robert Calisti 1,000(5)
Payton Vescio 1,000(5)
Victor Hadfield 1,000(4)