Financial Report

(As of Sunday, Jun 16 2019)

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$250,000
Farm Payroll$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,691
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$251,000
Year: 2019$240,000
Year: 2020$220,000
Year: 2021$120,000

 Pro Payroll

Barrett Hayton 10,000(4)
Jason Willms 10,000(3)
Ryan Suzuki 10,000(5)
Kyle Heitzner 10,000(3)
Sam Rhodes 10,000(4)
Brett Neumann 10,000(3)
Luke Drewitt 10,000(5)
Jonathan Yantsis 10,000(3)
Joseph Garreffa 10,000(3)
Nathan Torchia 10,000(4)
Brady Lyle 10,000(3)
Justin Murray 10,000(2)
Tyler Tucker 10,000(4)
Christopher Cameron 10,000(3)
Lucas Chiodo 10,000(2)
Michael Vukojevic 10,000(5)
Cam Hillis 10,000(4)
Connor McMichael 10,000(5)
Ondrej Machala (IMP) 10,000(3)
Adam Varga 10,000(5)
Tyler MacArthur (OA) 10,000(1)
CJ Clarke 10,000(3)
Brandon Coe 10,000(5)
Riley Daniels 10,000(3)
Payton Vescio 10,000(5)


 Farm Payroll

Garrett Forrest (OA) 1,000(1)




Peterborou

ArenaPeterborough 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$210,000
Farm Payroll$2,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,118
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$212,000
Year: 2019$201,000
Year: 2020$171,000
Year: 2021$140,000

 Pro Payroll

Aidan Dudas 10,000(4)
Nick Robertson 10,000(5)
Zach Gallant 10,000(3)
Leo Lazarev (OA) 10,000(1)
Nicolas Mattinen 10,000(2)
Max Grondin 10,000(4)
Jackson Doherty 10,000(4)
Ty Dellandrea 10,000(4)
Anthony Salinitri 10,000(2)
Marko Jakovljevic 10,000(4)
Bobby Dow 10,000(2)
Brayden Guy 10,000(5)
Jaden Peca 10,000(3)
Alec Regula 10,000(4)
Declan Chisholm 10,000(4)
Gleb Babintsev (IMP) 10,000(4)
Adrien Beraldo 10,000(4)
Hunter Jones 10,000(4)
Jake Partridge 10,000(5)
Chad Denault 10,000(4)
Jacob Golden 10,000(3)


 Farm Payroll

Matyas Svoboda (IMP) 1,000(3)
Matthew Kreis (OA) 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$240,000
Farm Payroll$14,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,735
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$254,000
Year: 2019$224,000
Year: 2020$154,000
Year: 2021$72,000

 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)
Braden Henderson 10,000(4)
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)
Patrick Brown 10,000(4)
Brendan Bonello 10,000(3)
Justin Pringle 10,000(4)
Keegan Stevenson 10,000(4)
Noah Carroll (OA) 10,000(1)


 Farm Payroll

Paul Larabie 10,000(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$4,999,999
Home Games Remaining34
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$3,147
Projected Expenses$0,000
Projected Balance$4,999,999

Salary Commitment

Year: 2018$214,000
Year: 2019$184,000
Year: 2020$174,000
Year: 2021$114,000

 Pro Payroll

Jake Smith (OA) 10,000(1)
Eric Allair 10,000(3)
Sam Bitten 10,000(4)
Ben Garagan 10,000(3)
Robert Calisti 10,000(5)
Zachary Jackson 10,000(3)
Jamieson Rees 10,000(5)
Austin McEneny (OA) 10,000(1)
Arthur Kaliyev 10,000(5)
Mack Guzda 10,000(5)
Isaac Nurse 10,000(3)
Sean Josling 10,000(3)
Anthony Tabak 10,000(5)
Hayden McCool (OA) 10,000(1)
Kade Landry 10,000(3)
Jordan Kooy 10,000(4)
Kyle Harris 10,000(5)
Colton Kammerer 10,000(5)
Jack Hanley 10,000(2)
Jake Gravelle 10,000(4)
Hayden Fowler 10,000(5)


 Farm Payroll

Anthony Aguanno 1,000(5)
Jake Murray 1,000(4)
Liam Van Loon 1,000(5)
Dylan D'Agostino 1,000(4)




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$220,000
Farm Payroll$32,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,706
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$252,000
Year: 2019$222,000
Year: 2020$192,000
Year: 2021$90,000

 Pro Payroll

Daniel Murphy 10,000(4)
Cole Tymkin 10,000(3)
Nick Grima 10,000(3)
Kyle MacLean 10,000(3)
Ryan Martin 10,000(3)
Allan McShane 10,000(4)
Oliver Castleman 10,000(3)
Cole Carter 10,000(2)
Serron Noel 10,000(4)
Isaac Ratcliffe 10,000(3)
Peter Stratis 10,000(4)
Matt Brassard 10,000(2)
Mitchell Brewer 10,000(5)
Adam Ruzicka (IMP) 10,000(3)
Kyle Keyser 10,000(3)
Emmett Sproule 10,000(5)
Ryan McGregor 10,000(3)
Connor Walters (OA) 10,000(1)
Liam Murray (OA) 10,000(1)
Patrick Fellows (OA) 10,000(1)
Anthony DeMeo 10,000(3)
Mitch Eliot 10,000(2)


 Farm Payroll

Cole Schwindt 10,000(5)
Nolan Hutcheson 10,000(4)
Jacob LeGuerrier 10,000(4)
Ryan Wells 1,000(3)
Cole Resnick 1,000(3)




Ottawa

ArenaCanadian Tire Centre
Capacity18,652
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$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,441
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$234,000
Year: 2019$204,000
Year: 2020$152,000
Year: 2021$91,000

 Pro Payroll

Mason Kohn (OA) 10,000(1)
Maurizio Colella (OA) 10,000(1)
Sasha Chmelevski 10,000(3)
Austen Keating 10,000(3)
Mitchell Hoelscher 10,000(4)
Brandon Saigeon 10,000(2)
Daylon Groulx 10,000(4)
Jacob Ingham 10,000(4)
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)
Dylan Wells 10,000(2)
Kevin Bahl 10,000(4)
Nikita Okhotyuk (IMP) 10,000(4)
Cedrick Andree 10,000(4)
Igor Chibrikov 10,000(5)
Justin Brazeau 10,000(2)
Hudson Wilson 10,000(3)
TJ Fergus (OA) 10,000(1)


 Farm Payroll

Zack Dorval 1,000(2)
Nolan Gardiner 1,000(2)
Kyle Auger 1,000(3)
Lucas Peric 1,000(5)




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$220,000
Farm Payroll$6,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,324
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$226,000
Year: 2019$196,000
Year: 2020$85,000
Year: 2021$41,000

 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)
Kirill Nizhnikov 10,000(4)
Brett McKenzie (OA) 10,000(1)
Nicolas Hague 10,000(2)
Jacob Moverare (IMP) 10,000(2)
Keaton Middleton 10,000(2)
Sean Allen 10,000(2)
Isaac Walker 10,000(4)
Ryan Merkley 10,000(4)
Emanuel Vella 10,000(3)
Mason Hardy 10,000(4)
Christian Propp 10,000(3)
Jonah Gadjovich 10,000(2)


 Farm Payroll

Jake McGrath 1,000(3)
Cameron Gaylor 1,000(3)
Aidan McFarland 1,000(3)
Nicholas Canade 1,000(4)
Matthew Titus 1,000(3)
Ian McKinnon 1,000(2)




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$210,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,132
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$213,000
Year: 2019$203,000
Year: 2020$193,000
Year: 2021$143,000

 Pro Payroll

Josh Nelson 10,000(4)
Keean Washkurak 10,000(5)
Matthew Struthers 10,000(3)
Liam Foudy 10,000(3)
Grayson Ladd 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)
Matt McNamara 10,000(4)
Richard Whittaker 10,000(4)
Zack Malik (IMP) 10,000(4)
Mitchell Russell 10,000(5)
Nick King 10,000(3)
Mark Woolley 10,000(5)
Cole Ceci 10,000(2)
Zack Trott 10,000(4)
Kurtis Evans 10,000(5)
Simon Rose 10,000(5)
Christian Purboo 10,000(4)


 Farm Payroll

Liam Whittaker 1,000(5)
Ashton Reesor 1,000(5)
Rhys Forhan 1,000(4)




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$250,000
Farm Payroll$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,735
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$254,000
Year: 2019$224,000
Year: 2020$193,000
Year: 2021$110,000

 Pro Payroll

Lev Starikov (IMP) 10,000(4)
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)
Jack Studnicka 10,000(3)
Dawson Baker 10,000(4)
Jacob Friend (OA) 10,000(1)
Doug Blaisdell (OA) 10,000(1)
Cole Candella 10,000(2)
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)
Cole Fraser 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 O'Bonsawin 1,000(3)
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 Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$6,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,471
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$236,000
Year: 2019$206,000
Year: 2020$135,000
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)
Kyle Langdon 10,000(2)
Marian Studenic (IMP) 10,000(2)
Bradley Johnson 10,000(3)


 Farm Payroll

Nico Daws 1,000(4)
Andrew Bruder 1,000(4)
Joshua Dame 1,000(2)
Ian Martin 1,000(5)
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 Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,103
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$211,000
Year: 2019$181,000
Year: 2020$171,000
Year: 2021$130,000

 Pro Payroll

Troy Lajeunesse (OA) 10,000(1)
Mitchell Hewitson 10,000(4)
Owen Headrick (OA) 10,000(1)
Alex Di Carlo (OA) 10,000(1)
Quinn Yule 10,000(4)
Alex Gritz 10,000(4)
Stephane Patry (IMP) 10,000(4)
Joseph Mack 10,000(4)
Mathew Hill 10,000(5)
Christian Girhiny 10,000(2)
Maxim Golod 10,000(4)
Nico Gross (IMP) 10,000(4)
Chad Yetman 10,000(4)
Aidan Hughes 10,000(3)
Josh Wainman 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)
Aidan Timmermans 10,000(4)


 Farm Payroll

Carson Edwardson 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$220,000
Farm Payroll$2,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,265
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$222,000
Year: 2019$192,000
Year: 2020$92,000
Year: 2021$21,000

 Pro Payroll

Ethan Szypula (OA) 10,000(1)
Logan DeNoble (OA) 10,000(1)
Marcus Crawford (OA) 10,000(1)
Kevin Hancock 10,000(2)
Nick Suzuki 10,000(3)
Pavel Gogolev 10,000(4)
Alan Lyszczarczyk 10,000(2)
Semyon Der-Arguchints 10,000(4)
Chase Campbell 10,000(2)
Cade Robinson 10,000(3)
Travis Barron 10,000(2)
Sean Durzi 10,000(2)
Trenton Bourque 10,000(2)
Cole Cameron 10,000(2)
Markus Phillips 10,000(3)
MacKenzie Entwistle 10,000(3)
Tyler Johnson 10,000(2)
Nick Donofrio 10,000(3)
Adam Thilander (IMP) 10,000(2)
Zachary Roberts 10,000(3)
Riley Stillman 10,000(2)
Maksim Sushko (IMP) 10,000(3)


 Farm Payroll

Marino Moro 1,000(4)
Alex Robert 1,000(3)




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$210,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,132
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$213,000
Year: 2019$183,000
Year: 2020$83,000
Year: 2021$23,000

 Pro Payroll

Kole Sherwood (OA) 10,000(1)
Ben Hawerchuk 10,000(2)
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)
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)
Alex Peterson 10,000(3)


 Farm Payroll

Matt Gordon 1,000(5)
Eric Guest 1,000(4)
Mike Petizian 1,000(5)




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$260,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,824
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$260,000
Year: 2019$240,000
Year: 2020$220,000
Year: 2021$160,000

 Pro Payroll

James McEwan (OA) 10,000(1)
Liam Hawel 10,000(3)
Daniel D'Amico 10,000(5)
Nathan Allensen 10,000(5)
Philip Tomasino 10,000(5)
Mason Primeau 10,000(5)
Nick Wong 10,000(5)
Cedric Ralph 10,000(3)
Navrin Mutter 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)
Louka Henault 10,000(5)
Thomas Harley 10,000(5)
Jack Quinn 10,000(5)
Liam Ross 10,000(5)
Shaw Boomhower 10,000(2)
Kai Edmonds 10,000(4)
Tag Bertuzzi 10,000(5)
Joseph Rupoli 10,000(4)
Andrew Somerville 10,000(3)
Mat Woroniuk 10,000(3)
Adam Timleck 10,000(2)
Stephen Templeton (OA)10,000(1)


 Farm Payroll




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$220,000
Farm Payroll$15,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,456
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$235,000
Year: 2019$205,000
Year: 2020$134,000
Year: 2021$72,000

 Pro Payroll

Nikita Korostelev (OA)10,000(1)
Jalen Smereck (OA) 10,000(1)
Adam McMaster 10,000(4)
Christopher Paquette 10,000(2)
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)
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)
Travis Mailhot 10,000(4)
Jordan Kyrou 10,000(2)
Benjamin Gleason 10,000(2)


 Farm Payroll

Tim Fallowfield 10,000(3)
Olivier Lafreniere 1,000(2)
Alex Turko 1,000(3)
Harrison Cottam 1,000(3)
Dalton Duhart 1,000(5)
Ryan Bangs 1,000(4)




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$220,000
Farm Payroll$2,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,265
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$222,000
Year: 2019$202,000
Year: 2020$181,000
Year: 2021$151,000

 Pro Payroll

Billy Moskal 10,000(4)
Ryan Smith 10,000(3)
Cameron Supryka 10,000(5)
Cody Morgan 10,000(5)
Justin Lemcke (OA) 10,000(1)
Tyler Rollo (OA) 10,000(1)
Michael Little 10,000(4)
Ethan Keppen 10,000(5)
Logan Gauthier 10,000(2)
Connor Roberts 10,000(4)
Jack Wismer 10,000(4)
Andrew Perrott 10,000(5)
Riley McCourt 10,000(4)
Zack Pilon 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)
Nick Isaacson 10,000(3)


 Farm Payroll

Owen Burnell 1,000(2)
Seva Losev 1,000(4)




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$250,000
Farm Payroll$12,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,853
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$262,000
Year: 2019$232,000
Year: 2020$202,000
Year: 2021$110,000

 Pro Payroll

Ryan Moore (OA) 10,000(1)
Jake Durham 10,000(3)
Luke Kirwan (OA) 10,000(1)
Luke Kutkevicius 10,000(2)
Curtis Douglas 10,000(4)
Hunter Holmes 10,000(4)
Calvin Martin 10,000(3)
Joseph Mizzi 10,000(2)
Alexey Lipanov (IMP) 10,000(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)
Dmitri Samorukov (IMP)10,000(3)
Hayden Johnston 10,000(4)
Nathan Staios 10,000(5)
Duncan Penman 10,000(5)
Lucas Patton 10,000(3)
Tyler Angle 10,000(4)
Chris PLayfair 10,000(4)
Jordan Frasca 10,000(5)
Victor Hadfield 10,000(4)
Olivier Tremblay (OA) 10,000(1)


 Farm Payroll

William Sirman 10,000(3)
Adam Kadlec 1,000(3)
Brock Baier 1,000(3)




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$210,000
Farm Payroll$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,103
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$211,000
Year: 2019$181,000
Year: 2020$101,000
Year: 2021$40,000

 Pro Payroll

Andy Baker 10,000(3)
Jonathan Ang 10,000(2)
Gera Poddubnyi (IMP) 10,000(3)
Matthew Cassidy 10,000(2)
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)
Nicholas Caamano 10,000(2)
Franco Sproviero 10,000(2)
Jaimen Allison 10,000(2)
Sullivan Sparkes 10,000(3)
Kelton Hatcher 10,000(3)
Matthew Timms 10,000(2)
Ethan Langevin 10,000(5)
Daniil Vertiy 10,000(2)
Curtis Egert 10,000(3)
Cameron Hough 10,000(4)
Alexandre Hogue 10,000(5)


 Farm Payroll

Jacob Ball 1,000(3)




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$15,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,603
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$245,000
Year: 2019$215,000
Year: 2020$185,000
Year: 2021$94,000

 Pro Payroll

Jacob Cascagnette (OA)10,000(1)
Kyle Rhodes (OA) 10,000(1)
Evan Cormier (OA) 10,000(1)
Adam Liska (IMP) 10,000(3)
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)
Reagan O'Grady 10,000(2)
Hayden Davis 10,000(3)
Reilly Webb 10,000(3)
Austin Osmanski 10,000(2)
Caleb Everett 10,000(4)
Michael DiPietro 10,000(3)
Nicholas Porco 10,000(5)
Max Kislinger (IMP) 10,000(2)
Mason Millman 10,000(5)


 Farm Payroll

Mario Peccia 10,000(3)
Brock Hill 1,000(3)
Cameron Lamour 1,000(4)
Camaryn Baber 1,000(5)
Ben Badalamenti 1,000(4)
Chet Phillips 1,000(4)




Sault Ste

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$210,000
Farm Payroll$37,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,632
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2018$247,000
Year: 2019$217,000
Year: 2020$86,000
Year: 2021$34,000

 Pro Payroll

Hayden Verbeek (OA) 10,000(1)
Aaron Luchuk (OA) 10,000(1)
Jesse Saban (OA) 10,000(1)
Matthew Strome 10,000(3)
Morgan Frost 10,000(3)
Boris Katchouk 10,000(2)
Tim Gettinger 10,000(2)
Ivan Lodnia 10,000(3)
Taylor Raddysh 10,000(2)
Jack Kopacka 10,000(2)
Cam Dineen 10,000(2)
Mac Hollowell 10,000(2)
Conor Timmins 10,000(2)
Jordan Sambrook 10,000(2)
Kyle Maksimovich 10,000(2)
Rasmus Sandin (IMP) 10,000(4)
Julian Sime 10,000(2)
Matthew Villalta 10,000(3)
Drake Rymsha 10,000(2)
Theo Calvas 10,000(2)
Will Bitten 10,000(2)


 Farm Payroll

Joe Carroll 10,000(5)
Ryan Roth 10,000(4)
Nikita Alexandrov (IMP10,000(3)
Keeghan Howdeshell 1,000(2)
Liam Stevens 1,000(3)
Luke Bignell 1,000(4)
Nick Deakin-Poot 1,000(3)
Brett Jacklin 1,000(4)
Holden Wale 1,000(4)
Phil Caron 1,000(4)