Financial Report

(As of Tuesday, Jan 7 2025)

Ottawa

ArenaCanadian Tire Centre
Capacity17,000
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$240,000
Farm Payroll$12,000
Prospect Fees$2,500
Coach$0,000
Games Remaining34
Total Game Expenses$3,743
Projected Expenses$127,250
Projected Balance$4,872,750

Salary Commitment

Year: 2025$222,000
Year: 2026$211,000
Year: 2027$178,000
Year: 2028$54,000

 Pro Payroll

Jack Ivankovic 10,000(4)
Ethan Hay 10,000(3)
Anthony Romani 10,000(3)
Landon Sim 10,000(2)
Porter Martone 10,000(4)
Sam McCue 10,000(3)
Carey Terrance 10,000(3)
Denver Barkey 10,000(3)
Luke McNamara 10,000(3)
Sam Dickinson 10,000(4)
Jakub (IMP) Fibigr 10,000(3)
Quinton Page 10,000(2)
Sam O'Reilly 10,000(4)
Tomas (IMP) Hamara 10,000(1)
Jacob (OA) Frasca 10,000(0)
Tristan Bertucci 10,000(3)
Chris Barlas 10,000(3)
Wyatt Kennedy 10,000(3)
Michael (OA) Simpson 10,000(0)
Kieron Walton 10,000(4)
Matthew Buckley 10,000(3)
James Petrovski 10,000(3)
Jacob Julien 10,000(2)
Owain (OA) Johnston 10,000(0)


 Farm Payroll

Casey Bridgewater 1,000(4)
Luke Dragusica 1,000(4)
Derek Smyth 1,000(2)
Zach Houben 1,000(4)
Cameron Bergeron 1,000(3)
Easton Rye 1,000(3)
Easton Rye 1,000(3)
Landon Miller 1,000(4)
Nathan Leek 1,000(2)
Stef Forgione 1,000(2)
Nick Yearwood 1,000(1)
Carson Lloyd 1,000(3)




Oshawa

ArenaTribute Communities Centre
Capacity6,125
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$240,000
Farm Payroll$11,000
Prospect Fees$2,800
Coach$0,000
Games Remaining34
Total Game Expenses$3,732
Projected Expenses$126,900
Projected Balance$4,873,100

Salary Commitment

Year: 2025$221,000
Year: 2026$210,000
Year: 2027$150,000
Year: 2028$80,000

 Pro Payroll

Alex Kostov 10,000(4)
Dalyn Wakely 10,000(2)
Andrew MacNiel 10,000(4)
Dylan Tsherna 10,000(4)
Jack Nesbitt 10,000(4)
Matheas Stark 10,000(4)
Landen Hookey 10,000(2)
Nolan Newton 10,000(3)
Roman Buduev 10,000(3)
Zach Bowen 10,000(3)
Max (OA) Donoso 10,000(0)
Dylan Roobroeck 10,000(2)
Thomas (OA) Stewart 10,000(0)
Brady Stonehouse 10,000(2)
Ethan Miedema 10,000(3)
Ben Danford 10,000(4)
Zach Wigle 10,000(2)
Jacob Crisp 10,000(1)
Zacharie (OA) Giroux 10,000(0)
Olivier Savard 10,000(3)
William Nicholl 10,000(4)
Servac (IMP) Petrovsky10,000(2)
Mason Zebeski 10,000(3)
Gavin Ewles 10,000(3)


 Farm Payroll

Eric He 10,000(4)
Kyle Downey 1,000(1)




Kingston

ArenaLeon's Centre
Capacity5,614
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$230,000
Farm Payroll$4,000
Prospect Fees$2,300
Coach$0,000
Games Remaining34
Total Game Expenses$3,475
Projected Expenses$118,150
Projected Balance$4,881,850

Salary Commitment

Year: 2025$204,000
Year: 2026$204,000
Year: 2027$124,000
Year: 2028$72,000

 Pro Payroll

Ryan Pryce 10,000(2)
Carter Kostuch 10,000(4)
Paul Ludwinski 10,000(2)
Joey Costanzo 10,000(3)
Stevie Leskovar 10,000(2)
Jacob Battaglia 10,000(4)
Jaiden Newton 10,000(4)
Kevin He 10,000(4)
Bruce McDonald 10,000(2)
Kimi (IMP) Korbler 10,000(3)
Michael Derbidge 10,000(3)
Brad Gardiner 10,000(3)
Charlie Paquette 10,000(3)
Masen Wray 10,000(4)
Josef (IMP) Eichler 10,000(2)
Tanner Winegard 10,000(2)
Ty Henry 10,000(4)
Connor (OA) Punnett 10,000(0)
PJ Forgione 10,000(2)
Collin MacKenzie 10,000(2)
Marko (OA) Sikic 10,000(0)
Max (OA) McCue 10,000(0)
Artem Frolov 10,000(4)


 Farm Payroll

Matthew Andersen 1,000(4)
Xander Velliaris 1,000(4)
Alec Stewart 1,000(3)
Brett Bouchard 1,000(3)




Peterborou

Arena Peterborough Memorial Centre
Capacity4,329
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$260,000
Farm Payroll$4,000
Prospect Fees$2,500
Coach$0,000
Games Remaining34
Total Game Expenses$3,919
Projected Expenses$133,250
Projected Balance$4,866,750

Salary Commitment

Year: 2025$234,000
Year: 2026$234,000
Year: 2027$104,000
Year: 2028$43,000

 Pro Payroll

Charlie Schenkel 10,000(2)
Spencer Sova 10,000(2)
Jackson Stewart 10,000(2)
Bryce McConnell-Barker10,000(2)
Gavin Hayes 10,000(2)
Angus MacDonell 10,000(3)
Damian (IMP) Slavik 10,000(2)
Matthew Wang 10,000(2)
Evan Klein 10,000(2)
Duncan Schneider 10,000(3)
Bronson Ride 10,000(3)
Ruslan (IMP) Gazizov 10,000(2)
Josh (OA) Bloom 10,000(0)
Caeden Carlisle 10,000(2)
Matthew Soto 10,000(3)
Stuart (OA) Rolofs 10,000(0)
Donovan McCoy 10,000(2)
Zach Filak 10,000(2)
Will Bishop 10,000(3)
Landon (OA) McCallum 10,000(0)
Brayden Turley 10,000(4)
Carson Campbell 10,000(4)
Marcus Vandenberg 10,000(2)
Ethan Procyszyn 10,000(4)
Lucas Moore 10,000(3)
Rowan Topp 10,000(4)


 Farm Payroll

Reyth Smith 1,000(4)
Shawn Costello 1,000(4)
William Stewart 1,000(3)
Hunter McKenzie 1,000(4)




Brantford

ArenaCivic Centre
Capacity17,383
Ticket Price$20.00


Income

Current Funds$4,999,783
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$6,000
Prospect Fees$3,200
Coach$0,000
Games Remaining34
Total Game Expenses$3,371
Projected Expenses$114,600
Projected Balance$4,885,183

Salary Commitment

Year: 2025$196,000
Year: 2026$196,000
Year: 2027$136,000
Year: 2028$64,000

 Pro Payroll

Adam Zidlicky 10,000(3)
Vann Williamson 10,000(4)
Dylan Edwards 10,000(3)
Ryan Struthers 10,000(2)
Tai York 10,000(2)
Gavin Bryant 10,000(2)
Owen Griffin 10,000(4)
Rylan Singh 10,000(4)
Cam (OA) Gauvreau 10,000(0)
Carter Froggett 10,000(3)
Grayson Tiller 10,000(3)
Owen MacDonald 10,000(2)
Calvin Crombie 10,000(2)
Mitch Young 10,000(3)
Antonio Tersigni 10,000(4)
Brett (OA) Bressette 10,000(0)
Boe Piroski 10,000(2)
Alex Assadourian 10,000(3)
Cole Beaudoin 10,000(4)
Justin (OA) Ertel 10,000(0)
Noah Nelson 10,000(3)
Spencer Evans 10,000(4)


 Farm Payroll

Liam Spencer 1,000(4)
Adrian Manzo 1,000(4)
Briir Long 1,000(4)
Nolan Laird 1,000(3)
Jack D'Arcy 1,000(4)
Braeden O'Keefe 1,000(3)




NorthBay

ArenaNorth Bay Memorial Gardens
Capacity4,246
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$240,000
Farm Payroll$1,000
Prospect Fees$2,500
Coach$0,000
Games Remaining34
Total Game Expenses$3,581
Projected Expenses$121,750
Projected Balance$4,878,250

Salary Commitment

Year: 2025$211,000
Year: 2026$191,000
Year: 2027$160,000
Year: 2028$120,000

 Pro Payroll

Caden Taylor 10,000(4)
Nathan Poole 10,000(2)
Ben Radley 10,000(4)
Darcy Dewachter 10,000(4)
Cameron Arquette 10,000(4)
Ethan Czata 10,000(4)
Jeremy Martin 10,000(4)
Jacob Cloutier 10,000(4)
Jimmy Lombardi 10,000(4)
Luca Testa 10,000(4)
Max Anderson 10,000(4)
Roman (OA) Schmidt 10,000(0)
Alexey Kulikov 10,000(2)
Dylan Woulds 10,000(3)
Ihnat Pazii 10,000(3)
Luke Ellinas 10,000(3)
Charlie Burns 10,000(4)
Josh Glavin 10,000(4)
Roman (IMP) Kukumberg 10,000(2)
Adam Shillinglaw 10,000(1)
Aidan Amidovsky 10,000(1)
Liam (OA) Arnsby 10,000(0)
Nate Krawchuk 10,000(3)
Simon (OA) Motew 10,000(0)


 Farm Payroll

Kyler Morgan 1,000(2)




Barrie

ArenaBarrie Molson Centre
Capacity4,195
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$200,000
Farm Payroll$15,000
Prospect Fees$2,400
Coach$0,000
Games Remaining33
Total Game Expenses$3,197
Projected Expenses$105,503
Projected Balance$4,894,497

Salary Commitment

Year: 2025$194,000
Year: 2026$183,000
Year: 2027$133,000
Year: 2028$73,000

 Pro Payroll

Colton Smith 10,000(2)
Andrew Wycisk 10,000(3)
Nathan Day 10,000(3)
Mike Levin 10,000(3)
Marko Stojkov 10,000(2)
Ryan Roobroeck 10,000(4)
AJ Spellacy 10,000(4)
Carter George 10,000(4)
Wil McFadden 10,000(4)
Christopher Brown 10,000(4)
Alexis Daviault 10,000(3)
Beau Akey 10,000(3)
Jonathon Pylypuik 10,000(3)
Malcolm Spence 10,000(4)
Dalibor (IMP) Dvorsky 10,000(2)
Ondrej (IMP) Molnar 10,000(2)
Tyson Doucette 10,000(2)
Nick DeAngelis 10,000(1)
Connor (OA) Federkow 10,000(0)
Cooper (OA) Way 10,000(0)


 Farm Payroll

Ivan Galiyanov 10,000(4)
Kaleb Dietsch 1,000(4)
Liam Ladds 1,000(4)
Lucas Rodriguez 1,000(4)
Logan Phillips 1,000(1)
Pasquale (OA) Zito 1,000(0)




Niagara

ArenaMeridian Centre
Capacity5,300
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$250,000
Farm Payroll$1,000
Prospect Fees$1,700
Coach$0,000
Games Remaining34
Total Game Expenses$3,716
Projected Expenses$126,350
Projected Balance$4,873,650

Salary Commitment

Year: 2025$221,000
Year: 2026$211,000
Year: 2027$91,000
Year: 2028$0,000

 Pro Payroll

Sam (OA) Sedley 10,000(0)
Patrick Thomas 10,000(2)
Zakary Lavoie 10,000(2)
Thomas Budnick 10,000(2)
Matthew (OA) Sop 10,000(0)
Jacob Oster 10,000(2)
Michael Podolioukh 10,000(2)
Owen Willmore 10,000(2)
Luca Pinelli 10,000(3)
Justin Cloutier 10,000(3)
Mason Taylor 10,000(3)
David Goyette 10,000(2)
Beau Jelsma 10,000(2)
Isaiah George 10,000(2)
Alex Messier 10,000(3)
Sebastien Gervais 10,000(3)
Simon (IMP) Slavicek 10,000(2)
Sam Ethier 10,000(3)
Linus (IMP) Hemstrom 10,000(1)
Michael Buchinger 10,000(2)
Cal Uens 10,000(3)
Nathan Sauder 10,000(3)
Quinton Burns 10,000(3)
Braeden (OA) Bowman 10,000(0)
Corbin Votary 10,000(2)


 Farm Payroll

Tyler O'Toole 1,000(3)




Sudbury

ArenaSudbury Community Arena
Capacity4,640
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$240,000
Farm Payroll$5,000
Prospect Fees$1,900
Coach$0,000
Games Remaining34
Total Game Expenses$3,631
Projected Expenses$123,450
Projected Balance$4,876,550

Salary Commitment

Year: 2025$215,000
Year: 2026$214,000
Year: 2027$123,000
Year: 2028$51,000

 Pro Payroll

Braydon Bruce 10,000(4)
Evan Konyen 10,000(2)
Blake Arrowsmith 10,000(4)
Charlie Robertson 10,000(2)
Owen Van Steensel 10,000(2)
Nolan Collins 10,000(2)
Liam Greentree 10,000(4)
Alec Leonard 10,000(2)
Jonathan Melee 10,000(2)
Quentin Musty 10,000(3)
Jackson Parsons 10,000(2)
Drew Gaulton 10,000(3)
Daniel Chen 10,000(3)
Harrison Franssen 10,000(3)
Zayne Parekh 10,000(4)
Jakub (IMP) Chromiak 10,000(3)
Rafek Dianov 10,000(4)
Valentin (IMP) Zhugin 10,000(2)
Trent Swick 10,000(2)
Connor (OA) Lockhart 10,000(0)
Chase Coughlan 10,000(3)
Ethan (OA) Burroughs 10,000(0)
Oliver Bonk 10,000(3)
Matteo (OA) Drobac 10,000(0)


 Farm Payroll

PJ Fagan II 1,000(4)
Juan Copeland 1,000(3)
Adriano Tonin 1,000(2)
Mason Chitaroni 1,000(1)
Georgy Toroptsev 1,000(3)




Mississaug

ArenaParamount Fine Foods Centre
Capacity5,612
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$210,000
Farm Payroll$6,000
Prospect Fees$2,200
Coach$0,000
Games Remaining34
Total Game Expenses$3,209
Projected Expenses$109,100
Projected Balance$4,890,900

Salary Commitment

Year: 2025$206,000
Year: 2026$205,000
Year: 2027$174,000
Year: 2028$104,000

 Pro Payroll

Gabriel Frasca 10,000(4)
Kieran Witkowski 10,000(4)
Tnias Mathurin 10,000(2)
Nico Addy 10,000(4)
Travis Hayes 10,000(4)
Madden Steen 10,000(2)
Sam Hillebrandt 10,000(3)
Conor Walton 10,000(4)
Wyatt Jinman 10,000(4)
Matthew Mania 10,000(3)
Jack Brauti 10,000(3)
Declan Waddick 10,000(3)
Ben Cormier 10,000(4)
Adam Cavallin 10,000(3)
Frankie Marrelli 10,000(4)
Vilmer (IMP) Alriksson10,000(2)
Sean Doherty 10,000(4)
David Egorov 10,000(4)
Cam Allen 10,000(3)
Alex Pharand 10,000(3)
Jacob (OA) Maillet 10,000(0)


 Farm Payroll

Justin Handsor 1,000(4)
Callum Cheynowski 1,000(4)
Wesley Royston 1,000(4)
Tate Vader 1,000(4)
Endo (IMP) Meier 1,000(2)
Trevor McDowell 1,000(1)




Erie

ArenaErie Insurance Arena
Capacity6,716
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$220,000
Farm Payroll$5,000
Prospect Fees$2,000
Coach$0,000
Games Remaining34
Total Game Expenses$3,338
Projected Expenses$113,500
Projected Balance$4,886,500

Salary Commitment

Year: 2025$214,000
Year: 2026$194,000
Year: 2027$162,000
Year: 2028$101,000

 Pro Payroll

Cameron Mercer 10,000(3)
Cedricson Okitundu 10,000(2)
Blake Smith 10,000(2)
Carson Cameron 10,000(4)
Colby Barlow 10,000(3)
Harry Nansi 10,000(4)
Tomislav Brennan 10,000(3)
Bradley Horner 10,000(3)
Michael Misa 10,000(5)
Caden Kelly 10,000(4)
David Bedkowski 10,000(4)
Justin Bottineau 10,000(4)
Kashawn Aitcheson 10,000(4)
Lukas Fischer 10,000(4)
Nicholas Holomego 10,000(4)
Carson Rehkopf 10,000(3)
Christopher Thibodeau 10,000(3)
James Barr 10,000(4)
Eduard (IMP) Sale 10,000(2)
Jakub (IMP) Vondras 10,000(1)
Ben (OA) West 10,000(0)
Braeden Shaikh 10,000(1)


 Farm Payroll

Cooper Matthews 1,000(2)
Quinn Binnie 1,000(2)
Chase Yanni 1,000(4)
Daks Klinkhammer 1,000(3)
Ethan (OA) MacKinnon 1,000(0)




London

ArenaBudweiser Gardens
Capacity9,036
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$240,000
Farm Payroll$0,000
Prospect Fees$2,500
Coach$0,000
Games Remaining34
Total Game Expenses$3,566
Projected Expenses$121,250
Projected Balance$4,878,750

Salary Commitment

Year: 2025$210,000
Year: 2026$200,000
Year: 2027$100,000
Year: 2028$10,000

 Pro Payroll

Aidan Castle 10,000(2)
Jorian Donovan 10,000(2)
Thomas Sirman 10,000(2)
Andrew LeBlanc 10,000(2)
Gage Heyes 10,000(2)
Brody Partridge 10,000(3)
Noah Smith 10,000(3)
Martin (IMP) Matejicek10,000(2)
Tuomas (IMP) Uronen 10,000(2)
Brock Beer 10,000(1)
Chas (OA) Sharpe 10,000(0)
Nolan (OA) Dann 10,000(0)
Brayden Gillespie 10,000(3)
Chris Grisolia 10,000(3)
Kaleb (OA) Lawrence 10,000(0)
Brody Crane 10,000(2)
Ryan Abraham 10,000(2)
Jack Van Volsen 10,000(4)
Mason Vaccari 10,000(3)
Nick Lardis 10,000(3)
Owen Outwater 10,000(3)
Taeo Artichuk 10,000(3)
William Haley 10,000(3)
Jacob LeBlanc 10,000(2)


 Farm Payroll




Guelph

ArenaSleeman Centre
Capacity4,715
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$230,000
Farm Payroll$6,000
Prospect Fees$1,300
Coach$0,000
Games Remaining34
Total Game Expenses$3,490
Projected Expenses$118,650
Projected Balance$4,881,350

Salary Commitment

Year: 2025$206,000
Year: 2026$186,000
Year: 2027$124,000
Year: 2028$73,000

 Pro Payroll

Cedrick Guindon 10,000(2)
Pano Fimis 10,000(2)
Luca D'Amato 10,000(2)
Taos Jordan 10,000(2)
Aiden Young 10,000(4)
Calum Ritchie 10,000(3)
Hughston Hurt 10,000(4)
Julian Fantino 10,000(2)
Evan Van Gorp 10,000(3)
Cole Brown 10,000(3)
Martin (IMP) Misiak 10,000(1)
Nick Surzycia 10,000(1)
Easton Cowan 10,000(3)
Joey Willis 10,000(3)
Jax (OA) Dubois 10,000(0)
Henry Mews 10,000(4)
Jett Luchanko 10,000(4)
Marek Vanacker 10,000(4)
Mike McIvor 10,000(4)
Samuel (OA) Mayer 10,000(0)
Parker Von Richter 10,000(4)
Braeden (OA) Kressler 10,000(0)
Rodwin Dionicio 10,000(2)


 Farm Payroll

Brice Cooke 1,000(2)
Brendan Gerber 1,000(4)
Joseph Cadorin 1,000(4)
Niko Krmpotic 1,000(4)
Mathieu Paris 1,000(3)
Chase Lefebvre 1,000(2)




Kitchener

ArenaKitchener Memorial Auditorium
Capacity7,131
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$220,000
Farm Payroll$1,000
Prospect Fees$2,400
Coach$0,000
Games Remaining34
Total Game Expenses$3,285
Projected Expenses$111,700
Projected Balance$4,888,300

Salary Commitment

Year: 2025$191,000
Year: 2026$181,000
Year: 2027$61,000
Year: 2028$10,000

 Pro Payroll

Matthew Schaefer 10,000(4)
Kocha Delic 10,000(2)
Hunter Haight 10,000(2)
Matthew Andonovski 10,000(3)
Andrew Gibson 10,000(3)
Kasper (IMP) Halttunen10,000(2)
Filip Mesar 10,000(1)
Cooper Foster 10,000(3)
Hunter Brzustewicz 10,000(2)
Ty Nelson 10,000(2)
Ale (OA) Christopoulos10,000(0)
Finn Harding 10,000(3)
Sandis Vilmanis 10,000(2)
Deni (OA) Goure 10,000(0)
Owen Flores 10,000(2)
Liam Sztuska 10,000(2)
Connor Clattenburg 10,000(3)
Owen Allard 10,000(2)
Adrian Misaljevic 10,000(2)
Jack (OA) Beck 10,000(0)
Jackson Edward 10,000(2)
Owen Beck 10,000(2)


 Farm Payroll

Ryder Boulton 1,000(3)




OwenSound

ArenaHarry Lumley Bayshore Communit
Capacity3,500
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$210,000
Farm Payroll$10,000
Prospect Fees$3,500
Coach$0,000
Games Remaining34
Total Game Expenses$3,287
Projected Expenses$111,750
Projected Balance$4,888,250

Salary Commitment

Year: 2025$200,000
Year: 2026$200,000
Year: 2027$128,000
Year: 2028$54,000

 Pro Payroll

Jake O'Brien 10,000(4)
Justin DeZoete 10,000(2)
Noah Jenken 10,000(4)
Bode Stewart 10,000(4)
Ryan Vannetten 10,000(2)
Noah Morneau 10,000(2)
Ethan Martin 10,000(3)
Gavin Grundner 10,000(2)
Connor Toms 10,000(2)
Kaeden Johnston 10,000(3)
Braydon McCallum 10,000(4)
Josh Brady 10,000(3)
Carson Woodall 10,000(4)
Leo Serlin 10,000(3)
Noah Bender 10,000(3)
Riley Patterson 10,000(3)
Jack Greenwell 10,000(2)
James Guo 10,000(3)
Rasm (IMP) Kumpulainen10,000(2)
Dani (IMP)(OA) Sobolev10,000(0)
Ethan (OA) Fraser 10,000(0)


 Farm Payroll

Ethan Weir 1,000(4)
Nolan Jackson 1,000(4)
Zach Wilson 1,000(4)
Evan Hjelholt 1,000(3)
Fraser McDonell 1,000(3)
Adrian Rebelo 1,000(2)
JJ Salajko 1,000(3)
Ethan Toms 1,000(4)
Nathan Gaymes 1,000(3)
Brennan Faulkner 1,000(2)




Windsor

ArenaWFCU Centre
Capacity6,450
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$270,000
Farm Payroll$0,000
Prospect Fees$3,000
Coach$0,000
Games Remaining34
Total Game Expenses$4,015
Projected Expenses$136,500
Projected Balance$4,863,500

Salary Commitment

Year: 2025$240,000
Year: 2026$200,000
Year: 2027$150,000
Year: 2028$110,000

 Pro Payroll

Calem Mangone 10,000(2)
Will Gerrior 10,000(2)
Kaleb Smith 10,000(2)
Brady Martin 10,000(4)
Noah Roberts 10,000(3)
Grant Spada 10,000(4)
Hudson Chitaroni 10,000(4)
Ryan O'Dell 10,000(2)
Lane Sim 10,000(4)
Michael Lavigne 10,000(4)
Gabriel Chiarot 10,000(3)
Lucas Di Giantommaso 10,000(2)
Arttu (IMP) Karki 10,000(1)
Ian Michelone 10,000(1)
Carson Hall 10,000(4)
Sawyer Boulton 10,000(1)
Tommy Purdeller 10,000(1)
Lirim Amidovski 10,000(4)
Jacob (OA) Holmes 10,000(0)
Oliver (OA) Peer 10,000(0)
Luca Marrelli 10,000(3)
MacGregor Richmond 10,000(4)
Owen Protz 10,000(4)
Ryerson Leenders 10,000(4)
Maleek McGowan 10,000(3)
Tyler Graham 10,000(4)
Pau (OA) Christopoulos10,000(0)


 Farm Payroll




Saginaw

ArenaDow Event Center
Capacity5,527
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$230,000
Farm Payroll$1,000
Prospect Fees$2,000
Coach$0,000
Games Remaining34
Total Game Expenses$3,426
Projected Expenses$116,500
Projected Balance$4,883,500

Salary Commitment

Year: 2025$201,000
Year: 2026$181,000
Year: 2027$70,000
Year: 2028$20,000

 Pro Payroll

Max Namestnikov 10,000(2)
Coulson Pitre 10,000(2)
Caeden Heins 10,000(3)
Roenick Jodoin 10,000(2)
Luke Torrance 10,000(2)
Nolan Lalonde 10,000(2)
Max Dirracolo 10,000(3)
Konnor Smith 10,000(2)
Nathan Omeri 10,000(3)
Jake Karabela 10,000(2)
Lucas Signoretti 10,000(1)
Anthony Cristoforo 10,000(4)
Noah Van Vliet 10,000(2)
Cole Davis 10,000(4)
Matyas Sapovaliv 10,000(1)
Chandler (OA) Romeo 10,000(0)
Dean (OA) Loukus 10,000(0)
Easton Wainwright 10,000(3)
Nic Sima 10,000(3)
Florian Xhekaj 10,000(2)
Roberto (OA) Mancini 10,000(0)
Kiri (IMP) Kudryavtsev10,000(2)
Dom DiVincentiis 10,000(2)


 Farm Payroll

Tristan Malboeuf 1,000(2)




Sarnia

ArenaProgressive Auto Sales Arena
Capacity4,118
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$240,000
Farm Payroll$8,000
Prospect Fees$1,600
Coach$0,000
Games Remaining35
Total Game Expenses$3,671
Projected Expenses$128,471
Projected Balance$4,871,529

Salary Commitment

Year: 2025$218,000
Year: 2026$218,000
Year: 2027$118,000
Year: 2028$68,000

 Pro Payroll

Braedyn Rogers 10,000(4)
Sam Alfano 10,000(2)
Zander Veccia 10,000(2)
Ryder McIntyre 10,000(2)
Matthew Mayich 10,000(2)
Ryan McGuire 10,000(2)
Cameron Reid 10,000(4)
Ben Bujold 10,000(2)
Andrew Oke 10,000(2)
Antonino Pugliese 10,000(2)
Braden (OA) Hache 10,000(0)
Beckett Sennecke 10,000(4)
Luke Misa 10,000(3)
Jacob Gibbons 10,000(4)
Nathan Aspinall 10,000(4)
Matthew Jenken 10,000(3)
Marco Mignosa 10,000(3)
Jack Dever 10,000(3)
Zackary Sandhu 10,000(3)
Ryan Brown 10,000(4)
Alex (IMP) Cajkovic 10,000(2)
Urban (IMP) Podrekar 10,000(2)
Andre (OA) Anania 10,000(0)
Jordan (OA) D'Intino 10,000(0)


 Farm Payroll

Dylan Luecke 1,000(4)
Joshua Avery 1,000(4)
Andrew Vermeulen 1,000(4)
Brodi McConnell-Barker1,000(4)
Liam Storch 1,000(4)
Reed Gee 1,000(4)
Matthew Koprowski 1,000(4)
Parker Snelgrove 1,000(4)




SaultSte

ArenaGFL Memorial Gardens
Capacity4,928
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$220,000
Farm Payroll$1,000
Prospect Fees$2,500
Coach$0,000
Games Remaining35
Total Game Expenses$3,287
Projected Expenses$115,037
Projected Balance$4,884,963

Salary Commitment

Year: 2025$191,000
Year: 2026$181,000
Year: 2027$160,000
Year: 2028$100,000

 Pro Payroll

George Alboim 10,000(3)
Gabriel Smith 10,000(4)
Brayden Velliaris 10,000(2)
Dennis Lominac 10,000(3)
Nic Whitehead 10,000(4)
Tyler Hopkins 10,000(4)
Brett Hammond 10,000(3)
Jaeden Nelson 10,000(4)
Luca Romano 10,000(4)
Tristan Delisle 10,000(4)
William Eggleton 10,000(4)
Brende (OA) Sirizzotti10,000(0)
Ben (OA) Gaudreau 10,000(0)
Kyle Morey 10,000(3)
Trevor O'Dell 10,000(4)
Blair Scott 10,000(3)
Josh (OA) Kavanagh 10,000(0)
Tyson Rismond 10,000(4)
Lucas Karmiris 10,000(4)
Conor Thacker 10,000(1)
Markas (IMP) Samenas 10,000(2)
Ethan Quick 10,000(3)


 Farm Payroll

Devin Mauro 1,000(2)




Flint

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


Income

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

Expenses

Pro Payroll$260,000
Farm Payroll$1,000
Prospect Fees$2,600
Coach$0,000
Games Remaining35
Total Game Expenses$3,876
Projected Expenses$135,676
Projected Balance$4,864,324

Salary Commitment

Year: 2025$241,000
Year: 2026$241,000
Year: 2027$240,000
Year: 2028$150,000

 Pro Payroll

Nathan Villeneuve 10,000(4)
Lincoln Moore 10,000(3)
Djibril (OA) Toure 10,000(0)
Blake Clayton 10,000(4)
Henry Brzustewicz 10,000(4)
Kaden Pitre 10,000(4)
Carter Lowe 10,000(4)
Cole Dubowsky 10,000(4)
Jake Crawford 10,000(4)
Quinn Beauchesne 10,000(4)
Rylan Fellinger 10,000(4)
Dylan Richter 10,000(4)
Grayden Strohack 10,000(4)
Jacob Therrien 10,000(4)
Matthew Virgilio 10,000(4)
Shamar Moses 10,000(4)
Mitchell (OA) Martin 10,000(0)
Ben Hrebik 10,000(3)
Charlie Hilton 10,000(3)
Daylen Moses 10,000(3)
Evan Passmore 10,000(3)
Tanner Lam 10,000(4)
Jacob Brown 10,000(3)
Jared Woolley 10,000(3)
Karsen Chartier 10,000(3)
Rene Van Bommel 10,000(3)


 Farm Payroll

Chris O'Flaherty 1,000(2)