Financial Report

(As of Wednesday, Oct 2 2019)

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$230,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$23,000
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$230,000
Year: 2021$200,000
Year: 2022$140,000
Year: 2023$70,000

 Pro Payroll

Tyler Burnie 10,000(2)
Patrick Brown 10,000(3)
Matt (OA) Hotchkiss 10,000(1)
Bryan Laureigh 10,000(3)
Jason Robertson 10,000(2)
Ryan (OA) Cranford 10,000(1)
Keegan Stevenson 10,000(3)
Braden Henderson 10,000(3)
Jacob Paquette 10,000(2)
Jakob Brahaney 10,000(2)
Conor Ali 10,000(2)
Mitchell (OA) Byrne 10,000(1)
Brendan Bonello 10,000(2)
Paul Larabie 10,000(3)
Emmett Gordon 10,000(3)
Evan Brand 10,000(4)
Erik (IMP) Cermak 10,000(4)
Evan Vierling 10,000(5)
Kallaway Mercer 10,000(5)
Riley Piercey 10,000(5)
Ryan Dugas 10,000(4)
Tim (IMP) Fleischer 10,000(3)
Zayde Wisdom 10,000(5)


 Farm Payroll




Ottawa

ArenaCanadian Tire Centre
Capacity18,652
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$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$24,400
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$244,000
Year: 2021$214,000
Year: 2022$114,000
Year: 2023$42,000

 Pro Payroll

Sasha Chmelevski 10,000(2)
Austen Keating 10,000(2)
Mitchell Hoelscher 10,000(3)
Brandon (OA) Saigeon 10,000(1)
Cedric Ralph 10,000(2)
Tye (OA) Felhaber 10,000(1)
Daylon Groulx 10,000(3)
Kody Clark 10,000(2)
Graeme Clarke 10,000(4)
Justin (OA) Brazeau 10,000(1)
Noel Hoefenmayer 10,000(2)
Merrick Rippon 10,000(3)
Kevin Bahl 10,000(3)
Nikita (IMP) Okhotyuk 10,000(3)
Dmitri (IMP) Samorukov10,000(2)
Fedor Gordeev 10,000(2)
Jacob Ingham 10,000(3)
Cedrick Andree 10,000(3)
Lucas Peric 10,000(4)
Macauley Carson 10,000(2)
James Hardie 10,000(5)
Markus Phillips 10,000(2)
Nick Suzuki 10,000(2)
Yanic Crete 10,000(5)


 Farm Payroll

Dustin Hutton 1,000(4)
Michael Bianconi 1,000(5)
Marshall Frappier 1,000(3)
Petr (IMP) Cajka 1,000(3)




Hamilton

ArenaFirstOntario Centre
Capacity17,383
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$10,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$23,000
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$230,000
Year: 2021$200,000
Year: 2022$158,000
Year: 2023$107,000

 Pro Payroll

Sam Bitten 10,000(3)
Sean Josling 10,000(2)
Jamieson Rees 10,000(4)
Will Cuylle 10,000(5)
Chase (OA) Campbell 10,000(1)
Zachary Jackson 10,000(2)
Isaac Nurse 10,000(2)
Hayden Fowler 10,000(4)
Robert Calisti 10,000(4)
Kade Landry 10,000(2)
Colton Kamerrer 10,000(4)
Jack (OA) Hanley 10,000(1)
Jake Gravelle 10,000(3)
Mack Guzda 10,000(4)
Liam Van Loon 10,000(4)
Anthony Aguanno 10,000(4)
DJ King 10,000(3)
Matek (IMP) Pekar 10,000(3)
Sahil Panwar 10,000(5)
Zachary Roy 10,000(4)
Johnathon (OA)Schaefer10,000(1)
Pavel Gogolev 10,000(3)


 Farm Payroll

Ben Garagan 1,000(2)
Kyle Harris 1,000(4)
Joe Vrbetic 1,000(5)
Dylan D'Agostino 1,000(3)
Elias Cohen 1,000(5)
Jesse Dick 1,000(4)
Logan Morrison 1,000(5)
Maddux Rychel 1,000(2)
Matthew Papais 1,000(5)
Nick Wong 1,000(4)




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$200,000
Farm Payroll$7,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$20,700
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$207,000
Year: 2021$177,000
Year: 2022$77,000
Year: 2023$15,000

 Pro Payroll

Greg Meireles 10,000(2)
Adam (IMP) Ruzicka 10,000(2)
Joey Keane 10,000(2)
Oliver Castleman 10,000(2)
Isaac Ratcliffe 10,000(2)
Ryan McGregor 10,000(2)
Cole Tymkin 10,000(2)
Cole (OA) Carter 10,000(1)
Serron Noel 10,000(3)
Nick Grima 10,000(2)
Riley Damiani 10,000(3)
Matt (OA) Brassard 10,000(1)
Mitchell Brewer 10,000(4)
Anthony DeMeo 10,000(2)
Mitch (OA) Eliot 10,000(1)
Daniel Murphy 10,000(3)
Kyle Keyser 10,000(2)
Jacob LeGuerrier 10,000(3)
Allan McShane 10,000(3)
Ryan Merkley 10,000(3)


 Farm Payroll

Peter Stratis 1,000(3)
Nolan Hutcheson 1,000(3)
Cole Schwindt 1,000(4)
Antonio Stranges 1,000(5)
Jake Uberti 1,000(5)
Matvei (IMP) Guskov 1,000(4)
Zack Terry 1,000(5)




Peterborou

ArenaPeterborough 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$210,000
Farm Payroll$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$21,400
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$214,000
Year: 2021$184,000
Year: 2022$124,000
Year: 2023$63,000

 Pro Payroll

Aidan Dudas 10,000(3)
Brandon Coe 10,000(4)
Nick Robertson 10,000(4)
Eric (OA) Henderson 10,000(1)
Akil Thomas 10,000(3)
Jaden Peca 10,000(2)
Jacob Murray 10,000(5)
Jean-Luc Foudy 10,000(5)
Trenton (OA) Bourque 10,000(1)
Marko Jakovljevic 10,000(3)
Adrien Beraldo 10,000(3)
Jacob Golden 10,000(2)
Colton Incze 10,000(2)
Brayden Guy 10,000(4)
Jacob Perreault 10,000(5)
Liam (IMP) Kirk 10,000(3)
Maksim (IMP) Zhukov 10,000(2)
Tyler Angle 10,000(3)
Tag Bertuzzi 10,000(2)
Ryan (OA) Barbosa 10,000(1)
Brock Hill 10,000(2)


 Farm Payroll

Cal Christner 1,000(4)
Max Grondin 1,000(3)
Jake Partridge 1,000(4)
Matthew Dunsmoor 1,000(4)




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$220,000
Farm Payroll$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$22,100
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$221,000
Year: 2021$191,000
Year: 2022$101,000
Year: 2023$51,000

 Pro Payroll

Kai Edmonds 10,000(3)
Alec Regula 10,000(3)
Ben Jones 10,000(2)
Matthew Philip 10,000(2)
Kirill Maksimov 10,000(2)
Daniel Singer 10,000(2)
Bradey Johnson 10,000(2)
Justin MacPherson 10,000(3)
Matthew Villalta 10,000(2)
Jordan (OA) Sambrook 10,000(1)
Elijah Roberts 10,000(2)
Kyle (OA) Maksimovich 10,000(1)
Anthony (OA) Salinitri10,000(1)
Jet Greaves 10,000(4)
Owen Lalonde 10,000(3)
Luke Drewitt 10,000(4)
Ian Martin 10,000(4)
Liam Hawel 10,000(2)
Nate Schnarr 10,000(2)
David (IMP) Maier 10,000(3)
Dylan Robinson 10,000(5)
Mason Howard 10,000(4)


 Farm Payroll

Daniel Nardi 1,000(4)




Mississaug

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$240,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$24,000
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$240,000
Year: 2021$190,000
Year: 2022$150,000
Year: 2023$90,000

 Pro Payroll

Kyle (OA) Potts 10,000(1)
Luke Evangelista 10,000(5)
Aidan Prueter 10,000(4)
Luke (OA) Burghardt 10,000(1)
Ryan Stepien 10,000(4)
Kirill Nizhnikov 10,000(2)
Sean (OA) Allen 10,000(1)
Isaac Walker 10,000(3)
Isaak Phillips 10,000(4)
Emanuel (OA) Vella 10,000(1)
Christian Propp 10,000(2)
Nicholas Canade 10,000(5)
Rhys Forhan 10,000(3)
Donovan Sebrango 10,000(5)
Felix Tourigny 10,000(3)
Joseph Serpa 10,000(5)
Kyen (IMP) Sopa 10,000(3)
Noah Sedore 10,000(5)
Mitchell Weeks 10,000(4)
Cole Resnick 10,000(2)
Joseph Rupoli 10,000(3)
Chad Denault 10,000(3)
Addison Macey 10,000(1)
Nikita (IMP)Alexandrov10,000(2)


 Farm Payroll




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$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$25,000
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$250,000
Year: 2021$220,000
Year: 2022$190,000
Year: 2023$110,000

 Pro Payroll

Dalton Duhart 10,000(4)
Blake Murray 10,000(4)
Drew Wawrow 10,000(4)
Owen Gilhula 10,000(3)
Darian (OA) Pilon 10,000(1)
Igor Chibrikov 10,000(4)
Navrin Mutter 10,000(4)
Danil Antropov 10,000(3)
Drake (OA) Pilon 10,000(1)
Jordan Frasca 10,000(4)
Dawson Baker 10,000(3)
Blake McConville 10,000(3)
Sergey Popov 10,000(3)
Luke (OA) Kutkevicius 10,000(1)
William Ennis 10,000(3)
Emmett Serensits 10,000(2)
Ian Blacker 10,000(2)
David Bowen 10,000(3)
Christian Sbaraglia 10,000(4)
Ryan O'Bonsawin 10,000(2)
Avery Hayes 10,000(5)
Gerard Keane 10,000(5)
Jake Cella 10,000(3)
Kari (IMP) Piiroinen 10,000(4)
Ryan O'Rourke 10,000(5)


 Farm Payroll




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$7,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$21,700
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$217,000
Year: 2021$187,000
Year: 2022$106,000
Year: 2023$44,000

 Pro Payroll

Barrett Hayton 10,000(3)
Ryan Suzuki 10,000(4)
Brett Neumann 10,000(2)
Connor McMichael 10,000(4)
Stephen (OA) Dhillon 10,000(1)
Joseph Garreffa 10,000(2)
Lucas (OA) Chiodo 10,000(1)
Jason Willms 10,000(2)
Jonathan Yantsis 10,000(2)
Adam Varga 10,000(4)
CJ Clarke 10,000(2)
Hunter Jones 10,000(3)
Brady Lyle 10,000(2)
Tyler Tucker 10,000(3)
Christopher Cameron 10,000(2)
Michael Vukojevic 10,000(4)
Ian (IMP) Derungs 10,000(2)
Giovanni Vallati 10,000(3)
Jan (IMP) Jenik 10,000(3)
Nicolas (OA) Mattinen 10,000(1)
Ty Dellandrea 10,000(3)


 Farm Payroll

Cam Hillis 1,000(3)
Sam Rhodes 1,000(3)
Kyle Heitzner 1,000(2)
Payton Vescio 1,000(4)
Cameron Peters 1,000(5)
Connor LePage 1,000(4)
Frank Jenkins 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$210,000
Farm Payroll$14,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$22,400
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$224,000
Year: 2021$203,000
Year: 2022$112,000
Year: 2023$61,000

 Pro Payroll

Josh Nelson 10,000(2)
Keean Washkurak 10,000(4)
Matthew Struthers 10,000(2)
Liam Foudy 10,000(3)
Bradley Chenier 10,000(2)
Daniel Walker 10,000(2)
Richard Whittaker 10,000(3)
Morgan Frost 10,000(2)
Cole Mackay 10,000(4)
Mitchell Russell 10,000(4)
Kevin (OA) Hancock 10,000(1)
Carter Robertson 10,000(3)
Liam Ham 10,000(2)
Nick King 10,000(2)
MacKenzie Entwistle 10,000(2)
Simon Rose 10,000(4)
Christian Purboo 10,000(3)
Declan Chisholm 10,000(3)
Jamie Drysdale 10,000(5)
Sean (OA) Durzi 10,000(1)
Ukko (IMP) Luukkonen 10,000(2)


 Farm Payroll

Kurtis Evans 1,000(4)
Zack (IMP) Malik 1,000(3)
Cole (OA) Ceci 1,000(1)
Jake McGrath 1,000(2)
Liam Whittaker 1,000(4)
Ashton Reesor 1,000(4)
Cameron Tolnai 1,000(5)
Daniel D'Amato 1,000(4)
Justin McCombs 1,000(4)
Matthew Hardwick 1,000(4)
Matthew Maggio 1,000(5)
Matthew Sredl 1,000(5)
Peter Fleming 1,000(4)
Tyson Foerster 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$210,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$21,300
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$213,000
Year: 2021$182,000
Year: 2022$111,000
Year: 2023$71,000

 Pro Payroll

Brendan Kischnick 10,000(3)
Emmett Sproule 10,000(4)
Ben (OA) Hawerchuk 10,000(1)
Nick McHugh 10,000(2)
Rickard (IMP) Hugg 10,000(2)
Zach (OA) Poirier 10,000(1)
Kyle (OA) Gentles 10,000(1)
Kyle MacLean 10,000(2)
Jacob Tortora 10,000(2)
Luke Richardson 10,000(2)
Eric Guest 10,000(3)
Mike Petizian 10,000(4)
Carter Tresoor 10,000(4)
Charlie Callaghan 10,000(5)
Daniel (IMP) Bukac 10,000(2)
Graham Dickerson 10,000(3)
Kyle McDonald 10,000(5)
Lucas Pfeil 10,000(3)
Reid Valade 10,000(5)
Shawn Spearing 10,000(5)
Ryan Martin 10,000(2)


 Farm Payroll

Connor (OA) Hall 1,000(1)
Alex Peterson 1,000(2)
Matt Gordon 1,000(4)




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$2,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$21,200
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$212,000
Year: 2021$182,000
Year: 2022$81,000
Year: 2023$20,000

 Pro Payroll

Adam McMaster 10,000(3)
Chris (OA) Paquette 10,000(1)
Domenico (OA) Commisso10,000(1)
Luke Moncada 10,000(3)
Alex Formenton 10,000(2)
Nathan Dunkley 10,000(3)
Cole Fraser 10,000(2)
John Parker-Jones 10,000(3)
Evan Bouchard 10,000(2)
Riley Coome 10,000(2)
David Levin 10,000(2)
Travis Mailhot 10,000(3)
Joseph (OA) Raaymakers10,000(1)
Shane Bulitka 10,000(2)
Adam (IMP) Boqvist 10,000(3)
Ryan McLeod 10,000(2)
Manuel (IMP) Alberg 10,000(4)
Matthieu Franche 10,000(2)
Ryan Wells 10,000(2)
Andrew MacLean 10,000(4)
Kyle Bollers 10,000(2)


 Farm Payroll

Alex Turko 1,000(2)
Ryan Bangs 1,000(3)




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$2,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$21,200
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$212,000
Year: 2021$171,000
Year: 2022$130,000
Year: 2023$120,000

 Pro Payroll

Grayson Ladd 10,000(4)
Jonah De Simone 10,000(5)
Semy Der-Arguchintsev 10,000(3)
Alan (OA) Lyszczarczyk10,000(1)
Zachary Roberts 10,000(2)
Anthony Tabak 10,000(4)
Alexander Tower 10,000(1)
Cade Robinson 10,000(2)
Mark Woolley 10,000(4)
Maksim (IMP) Sushko 10,000(2)
Ty Collins 10,000(5)
Cole (OA) Cameron 10,000(1)
Luka Profaca 10,000(5)
Tyler (OA) Johnson 10,000(1)
Ben Roger 10,000(5)
Daniil Chayka 10,000(5)
Dawson McKinney 10,000(5)
Ethan Cardwell 10,000(5)
Michael Renwick 10,000(5)
Nand (IMP) Eggenberger10,000(2)
Will Cranley 10,000(5)


 Farm Payroll

Alec Lovisek 1,000(1)
Nick Donofrio 1,000(2)




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$220,000
Farm Payroll$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$22,100
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$221,000
Year: 2021$211,000
Year: 2022$171,000
Year: 2023$81,000

 Pro Payroll

Alex Gritz 10,000(3)
Joseph Mack 10,000(3)
Quinn Yule 10,000(3)
Christian (OA) Girhiny10,000(1)
Maxim Golod 10,000(3)
Chad Yetman 10,000(3)
Mathew Hill 10,000(4)
Josh Wainman 10,000(2)
Jack Duff 10,000(2)
Kurtis Henry 10,000(3)
Luke Beamish 10,000(3)
Aidan Timmermans 10,000(3)
Aidan Hughes 10,000(2)
Arber Xhekaj 10,000(4)
Brendan Hoffman 10,000(4)
Brendan Sellan 10,000(4)
Ivan (IMP) Prosvetov 10,000(2)
Marcus Gillard 10,000(4)
Nico (IMP) Gross 10,000(3)
Pacey Schlueting 10,000(5)
Tye Austin 10,000(5)
Arthur Kaliyev 10,000(4)


 Farm Payroll

Dennis Golovatchev 1,000(4)




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$240,000
Farm Payroll$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$24,400
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$244,000
Year: 2021$234,000
Year: 2022$213,000
Year: 2023$173,000

 Pro Payroll

Barret Kirwin 10,000(3)
Philip Tomasino 10,000(4)
Mason Primeau 10,000(4)
Lucas Rowe 10,000(4)
Zach Gallant 10,000(2)
Daniel D'Amico 10,000(4)
Hudson Wilson 10,000(2)
Jordan Kooy 10,000(3)
Cameron Butler 10,000(5)
Jack Quinn 10,000(4)
Adam (OA) Timleck 10,000(1)
Nathan Allensen 10,000(4)
Jack York 10,000(3)
Billy Constantinou 10,000(4)
Louka Henault 10,000(4)
Thomas Harley 10,000(4)
Liam Ross 10,000(4)
Nico Daws 10,000(3)
Cole Perfetti 10,000(5)
Dominic Mufarreh 10,000(5)
Harrison Caines 10,000(4)
Isaac Langdon 10,000(5)
Jack Thompson 10,000(5)
Marco (IMP) Rossi 10,000(4)


 Farm Payroll

Kalvyn Watson 1,000(5)
Kyle Jackson 1,000(5)
Quinn Hanna 1,000(2)
Steven Grant 1,000(4)




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$220,000
Farm Payroll$6,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$22,600
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$226,000
Year: 2021$186,000
Year: 2022$166,000
Year: 2023$74,000

 Pro Payroll

Zack Trott 10,000(3)
Nathan Staios 10,000(4)
Drew Hunter 10,000(2)
Owen Robinson 10,000(3)
Tye Kartye 10,000(4)
Theo (OA) Calvas 10,000(1)
Joe Carroll 10,000(4)
Luke Bignell 10,000(3)
Keeghan (OA)Howdeshell10,000(1)
Liam Stevens 10,000(2)
Ryan Roth 10,000(3)
Brett Jacklin 10,000(3)
Holden Wale 10,000(3)
Phil Caron 10,000(3)
Danyk Drouin 10,000(4)
Ethan Taylor 10,000(4)
Roman (IMP) Pucek 10,000(3)
Rory Kerins 10,000(5)
Hakon (OA) Nilsen 10,000(1)
William (OA) Lochead 10,000(1)
Jonathan Lemaire 10,000(5)
Lev (IMP) Starikov 10,000(3)


 Farm Payroll

Theoren Hill 1,000(5)
AJ Cook 1,000(4)
Alex Johnston 1,000(4)
Cullen McLean 1,000(4)
Andrew Bruder 1,000(3)
Jackson Doherty 1,000(3)




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$210,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$21,000
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$210,000
Year: 2021$190,000
Year: 2022$130,000
Year: 2023$100,000

 Pro Payroll

Gera (IMP) Poddubnyi 10,000(2)
Cameron Hough 10,000(3)
Hugo (IMP) Leufvenius 10,000(2)
Curtis Egert 10,000(2)
Brady Hinz 10,000(3)
Franco (OA) Sproviero 10,000(1)
Kelton Hatcher 10,000(2)
Matthew (OA) Timms 10,000(1)
Alexandre Hogue 10,000(4)
Ethan Langevin 10,000(4)
Ben McFarlane 10,000(5)
Blair Coffin 10,000(3)
Carson Whitson 10,000(5)
Griffin Wilson 10,000(4)
Lleyton Moore 10,000(5)
Nolan Burke 10,000(5)
Nolan DeGurse 10,000(4)
Nolan Dillingham 10,000(5)
William Portokalis 10,000(5)
Cameron Rombouts 10,000(2)
Aidan Brown 10,000(2)


 Farm Payroll




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$250,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$25,300
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$253,000
Year: 2021$232,000
Year: 2022$102,000
Year: 2023$30,000

 Pro Payroll

Alex (IMP) Toropchenko10,000(2)
Curtis Douglas 10,000(3)
Hunter Holmes 10,000(3)
Alexei (IMP) Lipanov 10,000(2)
Matt McNamara 10,000(3)
Calvin Martin 10,000(2)
Matthew MacDougall 10,000(3)
Christopher Playfair 10,000(3)
Anthony Popovich 10,000(2)
Cole Purboo 10,000(2)
Luke Boka 10,000(2)
Thomas Stevenson 10,000(2)
Connor Corcoran 10,000(3)
Cole (OA) Candella 10,000(1)
Ivan Lodnia 10,000(2)
Duncan Penman 10,000(4)
Victor Hadfield 10,000(3)
William Sirman 10,000(2)
Ian Lemieux 10,000(5)
Jacob Durham 10,000(2)
Mac (OA) Hollowell 10,000(1)
Paul Cotter 10,000(2)
Matthew Strome 10,000(2)
Tristan Lennox 10,000(5)
Jack Studnicka 10,000(2)


 Farm Payroll

Igor (OA) Larionov 1,000(1)
JP Tourigny 1,000(3)
Lucas Bain 1,000(3)




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$260,000
Farm Payroll$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,100
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$261,000
Year: 2021$221,000
Year: 2022$141,000
Year: 2023$71,000

 Pro Payroll

Brady Gilmour 10,000(2)
Damien Giroux 10,000(3)
Al (OA) (IMP) Michnac 10,000(1)
Blade Jenkins 10,000(3)
Danny Katic 10,000(3)
Nicholas Porco 10,000(4)
Cole Coskey 10,000(2)
DJ Busdeker 10,000(2)
Jake Goldowski 10,000(3)
Owen Tippett 10,000(2)
Reagan (OA) O'Grady 10,000(1)
Hayden Davis 10,000(2)
Reilly Webb 10,000(2)
Austin (OA) Osmanski 10,000(1)
Caleb Everett 10,000(3)
Mason Millman 10,000(4)
Michael DiPietro 10,000(2)
Camaryn Baber 10,000(4)
Cameron Lamour 10,000(3)
Mario Peccia 10,000(2)
Alec Belanger 10,000(5)
Bode Wilde 10,000(3)
Justin (OA) Murray 10,000(1)
Ethan Sims 10,000(5)
Jaromir (IMP) Pytlik 10,000(4)
Tyler Tullio 10,000(5)


 Farm Payroll

Bryce Caruk 1,000(4)




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$220,000
Farm Payroll$8,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$22,800
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$228,000
Year: 2021$226,000
Year: 2022$205,000
Year: 2023$113,000

 Pro Payroll

Billy Moskal 10,000(3)
Cody Morgan 10,000(4)
Michael Little 10,000(3)
Ethan Keppen 10,000(4)
Jack Phibbs 10,000(2)
Nick Isaacson 10,000(2)
Connor Roberts 10,000(3)
Jack Wismer 10,000(3)
Eric Uba 10,000(3)
Cameron Supryka 10,000(4)
Andrew Perrott 10,000(4)
Riley McCourt 10,000(3)
Marcus Gretz 10,000(4)
Dennis Busby 10,000(3)
Luke Cavallin 10,000(4)
Emmett Pierce 10,000(4)
Joe Ranger 10,000(5)
Kaleb Pearson 10,000(3)
Nolan Seed 10,000(5)
Quinton Byfield 10,000(5)
Tyler Deline 10,000(5)
Vlad (IMP) Kolyachonok10,000(3)


 Farm Payroll

Owen (OA) Burnell 1,000(1)
Sam (OA) Meisenheimer 1,000(1)
Dylan Robinson 1,000(2)
Evan Morrison 1,000(3)
Jacob Winterton 1,000(4)
Noah Battaglia 1,000(3)
Owen Saye 1,000(5)
Ryan Gagnier 1,000(5)