Financial Report

(As of Tuesday, Mar 31 2020)

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$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: 2020$222,000
Year: 2021$192,000
Year: 2022$132,000
Year: 2023$80,000

 Pro Payroll

Tyler Burnie 10,000(2)
Patrick Brown 10,000(3)
Matt (OA) Hotchkiss 10,000(1)
Nathan Allensen 10,000(4)
Jack (OA) Hanley 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)
Christian Mattiace 10,000(2)
Brendan Bonello 10,000(2)
Paul Larabie 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)
Hakon (OA) Nilsen 10,000(1)


 Farm Payroll

Bryan Laureigh 1,000(3)
Emmett Gordon 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$200,000
Farm Payroll$15,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,162
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$215,000
Year: 2021$185,000
Year: 2022$65,000
Year: 2023$13,000

 Pro Payroll

Sasha Chmelevski 10,000(2)
Austen Keating 10,000(2)
Brandon (OA) Saigeon 10,000(1)
Cedric Ralph 10,000(2)
Tye (OA) Felhaber 10,000(1)
Kody Clark 10,000(2)
Adam (IMP) Boqvist 10,000(3)
Justin (OA) Brazeau 10,000(1)
Noel Hoefenmayer 10,000(2)
Alex Formenton 10,000(2)
Kevin Bahl 10,000(3)
Evan Bouchard 10,000(2)
Dmitri (IMP) Samorukov10,000(2)
Fedor Gordeev 10,000(2)
Jacob Ingham 10,000(3)
Cedrick Andree 10,000(3)
Macauley Carson 10,000(2)
Jason Robertson 10,000(2)
Nick Suzuki 10,000(2)
Arthur Kaliyev 10,000(4)


 Farm Payroll

Mitchell Hoelscher 10,000(3)
Daylon Groulx 1,000(3)
Lucas Peric 1,000(4)
James Hardie 1,000(5)
Marshall Frappier 1,000(3)
Yanic Crete 1,000(5)




Hamilton

ArenaFirstOntario Centre
Capacity17,383
Ticket Price$20.00


Income

Current Funds$5,000,001
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$17,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,632
Projected Expenses$0,000
Projected Balance$5,000,001

Salary Commitment

Year: 2020$247,000
Year: 2021$227,000
Year: 2022$187,000
Year: 2023$106,000

 Pro Payroll

Sam Bitten 10,000(3)
Luke Moncada 10,000(3)
Sean Josling 10,000(2)
Jamieson Rees 10,000(4)
Quinton Byfield 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)
Semy Der-Arguchintsev 10,000(3)
Colton Kamerrer 10,000(4)
Adrien Beraldo 10,000(3)
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)
Maddux Rychel 10,000(2)
Matek (IMP) Pekar 10,000(3)
Zachary Roy 10,000(4)
Johnathon (OA)Schaefer10,000(1)
Pavel Gogolev 10,000(3)


 Farm Payroll

Sahil Panwar 10,000(5)
Kyle Harris 1,000(4)
Joe Vrbetic 1,000(5)
Dylan D'Agostino 1,000(3)
Jesse Dick 1,000(4)
Logan Morrison 1,000(5)
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 Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$24,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,588
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$244,000
Year: 2021$214,000
Year: 2022$84,000
Year: 2023$1,000

 Pro Payroll

Greg Meireles 10,000(2)
Adam (IMP) Ruzicka 10,000(2)
Joey Keane 10,000(2)
Isaac Ratcliffe 10,000(2)
Ryan McGregor 10,000(2)
Alec Regula 10,000(3)
MacKenzie Entwistle 10,000(2)
Serron Noel 10,000(3)
Cole Fraser 10,000(2)
Riley Damiani 10,000(3)
Matt (OA) Brassard 10,000(1)
Jordan (OA) Sambrook 10,000(1)
Morgan Frost 10,000(2)
Kirill Maksimov 10,000(2)
Daniel Murphy 10,000(3)
Kyle Keyser 10,000(2)
Akil Thomas 10,000(3)
Ukko (IMP) Luukkonen 10,000(2)
Allan McShane 10,000(3)
Sean (OA) Durzi 10,000(1)
Ryan Merkley 10,000(3)
David Levin 10,000(2)


 Farm Payroll

Nolan Hutcheson 10,000(3)
Kirill Nizhnikov 10,000(2)
Ashton Reesor 1,000(4)
Peter Stratis 1,000(3)
Kurtis Henry 1,000(3)
Jacob LeGuerrier 1,000(3)




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$200,000
Farm Payroll$26,000
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: 2020$226,000
Year: 2021$186,000
Year: 2022$136,000
Year: 2023$96,000

 Pro Payroll

Mitchell Russell 10,000(4)
Max Grondin 10,000(3)
Brandon Coe 10,000(4)
Nick Robertson 10,000(4)
Eric (OA) Henderson 10,000(1)
Billy Constantinou 10,000(4)
Jean-Luc Foudy 10,000(5)
Trenton (OA) Bourque 10,000(1)
Igor Chibrikov 10,000(4)
Adam McMaster 10,000(3)
Jacob Golden 10,000(2)
Colton Incze 10,000(2)
Shane Bulitka 10,000(2)
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)
Mathew Hill 10,000(4)


 Farm Payroll

Pacey Schlueting 10,000(5)
Reagan (OA) O'Grady 10,000(1)
Cal Christner 1,000(4)
Jake Partridge 1,000(4)
Jacob Murray 1,000(5)
Matthew Dunsmoor 1,000(4)
Justin McCombs 1,000(4)
Dennis Golovatchev 1,000(4)




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$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,397
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$231,000
Year: 2021$201,000
Year: 2022$111,000
Year: 2023$71,000

 Pro Payroll

Kai Edmonds 10,000(3)
Mike Petizian 10,000(4)
Ben Jones 10,000(2)
Matthew Philip 10,000(2)
Mitch (OA) Eliot 10,000(1)
Daniel Singer 10,000(2)
Bradey Johnson 10,000(2)
Justin MacPherson 10,000(3)
Matthew Villalta 10,000(2)
Mitchell Brewer 10,000(4)
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)
Alexei (IMP) Lipanov 10,000(2)
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 Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,397
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$231,000
Year: 2021$201,000
Year: 2022$160,000
Year: 2023$100,000

 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)
Zack Terry 10,000(5)
Sean (OA) Allen 10,000(1)
Isaac Walker 10,000(3)
Isaak Phillips 10,000(4)
Anthony DeMeo 10,000(2)
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)
Pierce Charleson 10,000(2)


 Farm Payroll

Ian (IMP) Derungs 1,000(2)




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$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,588
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$244,000
Year: 2021$224,000
Year: 2022$184,000
Year: 2023$91,000

 Pro Payroll

Dalton Duhart 10,000(4)
Blake Murray 10,000(4)
Drew Wawrow 10,000(4)
Owen Gilhula 10,000(3)
Andrew Bruder 10,000(3)
Marko Jakovljevic 10,000(3)
Navrin Mutter 10,000(4)
Danil Antropov 10,000(3)
Jordan Frasca 10,000(4)
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)
Joe Carroll 10,000(4)
Jake Cella 10,000(3)
Kari (IMP) Piiroinen 10,000(4)
Ryan O'Rourke 10,000(5)
Luke Boka 10,000(2)
William (OA) Lochead 10,000(1)


 Farm Payroll

Brett Jacklin 1,000(3)
Dawson Baker 1,000(3)
Filip (IMP) Reisnecker1,000(4)
Phil Caron 1,000(3)




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$5,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,015
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$205,000
Year: 2021$175,000
Year: 2022$114,000
Year: 2023$44,000

 Pro Payroll

Ryan Suzuki 10,000(4)
Brett Neumann 10,000(2)
Nico (IMP) Gross 10,000(3)
Connor McMichael 10,000(4)
Anthony Tabak 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)
Ryan Roth 10,000(3)
Jonathan Yantsis 10,000(2)
CJ Clarke 10,000(2)
Hunter Jones 10,000(3)
Tyler Tucker 10,000(3)
Christopher Cameron 10,000(2)
Michael Vukojevic 10,000(4)
Giovanni Vallati 10,000(3)
Jan (IMP) Jenik 10,000(3)
Nicolas (OA) Mattinen 10,000(1)
Ty Dellandrea 10,000(3)


 Farm Payroll

Adam Varga 1,000(4)
Alex Zoutis 1,000(2)
Payton Vescio 1,000(4)
Cameron Peters 1,000(5)
Frank Jenkins 1,000(5)




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$200,000
Farm Payroll$48,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,647
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$248,000
Year: 2021$218,000
Year: 2022$147,000
Year: 2023$56,000

 Pro Payroll

Keean Washkurak 10,000(4)
Matthew Struthers 10,000(2)
Liam Foudy 10,000(3)
Bradley Chenier 10,000(2)
Joseph (OA) Raaymakers10,000(1)
Cole (OA) Carter 10,000(1)
Cole Mackay 10,000(4)
Aidan Dudas 10,000(3)
Kevin (OA) Hancock 10,000(1)
Carter Robertson 10,000(3)
Liam Ham 10,000(2)
Chad Yetman 10,000(3)
Nick King 10,000(2)
Oliver Castleman 10,000(2)
Nathan Dunkley 10,000(3)
Christian Purboo 10,000(3)
Cole Schwindt 10,000(4)
Jack Duff 10,000(2)
Declan Chisholm 10,000(3)
Jamie Drysdale 10,000(5)


 Farm Payroll

Josh Nelson 10,000(2)
Simon Rose 10,000(4)
Maxim Golod 10,000(3)
Petr (IMP) Cajka 10,000(3)
Richard Whittaker 1,000(3)
Kurtis Evans 1,000(4)
Jake McGrath 1,000(2)
Liam Whittaker 1,000(4)
Matvei (IMP) Guskov 1,000(4)
Matthew Hardwick 1,000(4)
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 Remaining34
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$3,529
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$240,000
Year: 2021$210,000
Year: 2022$110,000
Year: 2023$70,000

 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)
Cole Tymkin 10,000(2)
Kyle (OA) Gentles 10,000(1)
Connor (OA) Hall 10,000(1)
Kyle MacLean 10,000(2)
Nick Grima 10,000(2)
Alex Peterson 10,000(2)
Luke Richardson 10,000(2)
Matt Gordon 10,000(4)
Eric Guest 10,000(3)
Anthony Tremonte 10,000(2)
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




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$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: 2020$212,000
Year: 2021$182,000
Year: 2022$92,000
Year: 2023$42,000

 Pro Payroll

Merrick Rippon 10,000(3)
Chris (OA) Paquette 10,000(1)
Domenico (OA) Commisso10,000(1)
Ben Garagan 10,000(2)
Cole (OA) Ceci 10,000(1)
John Parker-Jones 10,000(3)
Nikita (IMP) Okhotyuk 10,000(3)
Riley Coome 10,000(2)
Jake Uberti 10,000(5)
Travis Mailhot 10,000(3)
Daniel Walker 10,000(2)
Alex Turko 10,000(2)
Brayden Guy 10,000(4)
Ryan Bangs 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)
Jacob Tortora 10,000(2)


 Farm Payroll

Michael Bianconi 1,000(5)
Matthew Sredl 1,000(5)




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$250,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,676
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$250,000
Year: 2021$220,000
Year: 2022$150,000
Year: 2023$140,000

 Pro Payroll

Grayson Ladd 10,000(4)
Jonah De Simone 10,000(5)
Elias Cohen 10,000(5)
Al (OA) (IMP) Michnac 10,000(1)
Zachary Roberts 10,000(2)
Connor LePage 10,000(4)
Benjamin Dirven 10,000(2)
Cade Robinson 10,000(2)
Mark Woolley 10,000(4)
Ethan Sims 10,000(5)
Ty Collins 10,000(5)
Connor Gregga 10,000(2)
Cole (OA) Cameron 10,000(1)
Luka Profaca 10,000(5)
Tyler (OA) Johnson 10,000(1)
Nick Donofrio 10,000(2)
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)
Alexander Tower 10,000(2)
Will Cranley 10,000(5)
Kyle Heitzner 10,000(2)
Sam Rhodes 10,000(3)


 Farm Payroll




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$41,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,838
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$261,000
Year: 2021$221,000
Year: 2022$170,000
Year: 2023$100,000

 Pro Payroll

Alex Gritz 10,000(3)
Joseph Mack 10,000(3)
Quinn Yule 10,000(3)
Cameron Tolnai 10,000(5)
Daniel D'Amato 10,000(4)
Barrett Hayton 10,000(3)
Brock Hill 10,000(2)
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)
Keeghan (OA)Howdeshell10,000(1)
Jaden Peca 10,000(2)
Tye Austin 10,000(5)
Mason Primeau 10,000(4)
Drew Hunter 10,000(2)
Lev (IMP) Starikov 10,000(3)
Ryan (OA) Cranford 10,000(1)


 Farm Payroll

Christian (OA) Girhiny10,000(1)
Matthew Maggio 10,000(5)
Anthony Carraretto 10,000(1)
Dominic Mufarreh 10,000(5)
Harrison Rees 1,000(2)




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$240,000
Farm Payroll$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,588
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$244,000
Year: 2021$234,000
Year: 2022$203,000
Year: 2023$153,000

 Pro Payroll

Barret Kirwin 10,000(3)
Philip Tomasino 10,000(4)
Cam Hillis 10,000(3)
Lucas Rowe 10,000(4)
Zach Gallant 10,000(2)
Daniel D'Amico 10,000(4)
Hudson Wilson 10,000(2)
Josh Wainman 10,000(2)
Jordan Kooy 10,000(3)
Antonio Stranges 10,000(5)
Cameron Butler 10,000(5)
Jack Quinn 10,000(4)
Adam (OA) Timleck 10,000(1)
Jack York 10,000(3)
Louka Henault 10,000(4)
Thomas Harley 10,000(4)
Liam Ross 10,000(4)
Graeme Clarke 10,000(4)
Nico Daws 10,000(3)
Cole Perfetti 10,000(5)
Harrison Caines 10,000(4)
Isaac Langdon 10,000(5)
Kyle Jackson 10,000(5)
Marco (IMP) Rossi 10,000(4)


 Farm Payroll

Dustin Hutton 1,000(4)
Jack Thompson 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 Remaining34
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$3,029
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$206,000
Year: 2021$186,000
Year: 2022$154,000
Year: 2023$103,000

 Pro Payroll

Zack Trott 10,000(3)
Nathan Staios 10,000(4)
Owen Robinson 10,000(3)
Theoren Hill 10,000(5)
Tye Kartye 10,000(4)
Avery Hayes 10,000(5)
AJ Cook 10,000(4)
Darian (OA) Pilon 10,000(1)
Luke Bignell 10,000(3)
Liam Stevens 10,000(2)
Brady Lyle 10,000(2)
Drake (OA) Pilon 10,000(1)
Holden Wale 10,000(3)
Gerard Keane 10,000(5)
Camaryn Baber 10,000(4)
Ethan Taylor 10,000(4)
Roman (IMP) Pucek 10,000(3)
Rory Kerins 10,000(5)
Kade Landry 10,000(2)
Jonathan Lemaire 10,000(5)


 Farm Payroll

Jacob Breckles 1,000(2)
Kalvyn Watson 1,000(5)
Cullen McLean 1,000(4)
Danyk Drouin 1,000(4)
Addison Macey 1,000(2)
Jackson Doherty 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$250,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,676
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$250,000
Year: 2021$230,000
Year: 2022$140,000
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)
Aidan Brown 10,000(2)
Cameron Rombouts 10,000(2)
Markus Phillips 10,000(2)
Brennan Ireland 10,000(3)
Chase McLane 10,000(2)
Jakob Knowles 10,000(2)


 Farm Payroll




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$2,000
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: 2020$252,000
Year: 2021$222,000
Year: 2022$111,000
Year: 2023$30,000

 Pro Payroll

Alex (IMP) Toropchenko10,000(2)
Curtis Douglas 10,000(3)
Hunter Holmes 10,000(3)
Nand (IMP) Eggenberger10,000(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)
Theo (OA) Calvas 10,000(1)
Cole Purboo 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)
Ian Lemieux 10,000(5)
Jacob Durham 10,000(2)
Lucas Bain 10,000(3)
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

William Sirman 1,000(2)
JP Tourigny 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$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,426
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$233,000
Year: 2021$203,000
Year: 2022$113,000
Year: 2023$61,000

 Pro Payroll

Brady Gilmour 10,000(2)
Damien Giroux 10,000(3)
Alan (OA) Lyszczarczyk10,000(1)
Alex Johnston 10,000(4)
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)
Maksim (IMP) Sushko 10,000(2)
Hayden Davis 10,000(2)
Reilly Webb 10,000(2)
Austin (OA) Osmanski 10,000(1)
Mason Millman 10,000(4)
Michael DiPietro 10,000(2)
Mario Peccia 10,000(2)
Alec Belanger 10,000(5)
Bode Wilde 10,000(3)
Justin (OA) Murray 10,000(1)
Jaromir (IMP) Pytlik 10,000(4)
Tyler Tullio 10,000(5)


 Farm Payroll

Caleb Everett 1,000(3)
Cameron Lamour 1,000(3)
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 Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$7,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,485
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$237,000
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)
Will Cuylle 10,000(5)
Emmett Pierce 10,000(4)
Jacob Winterton 10,000(4)
Joe Ranger 10,000(5)
Kaleb Pearson 10,000(3)
Nolan Seed 10,000(5)
Vlad (IMP) Kolyachonok10,000(3)
Zach (OA) Poirier 10,000(1)


 Farm Payroll

Owen (OA) Burnell 1,000(1)
Dylan Robinson 1,000(2)
Evan Morrison 1,000(3)
Noah Battaglia 1,000(3)
Owen Saye 1,000(5)
Ryan Gagnier 1,000(5)
Tyler Deline 1,000(5)