Financial Report

(As of Saturday, Nov 21 2020)

Ottawa

ArenaCanadian Tire Centre
Capacity0,018
Ticket Price$20.00


Income

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

Expenses

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

Salary Commitment

Year: 2021$205,000
Year: 2022$175,000
Year: 2023$155,000
Year: 2024$104,000

 Pro Payroll

Shane Wright 10,000(5)
Danny Zhilkin 10,000(5)
Simon Rose 10,000(3)
Clark Hiebert 10,000(3)
Teddy Sawyer 10,000(5)
Mitchell Hoelscher 10,000(2)
Macauley (OA) Carson 10,000(1)
James Hardie 10,000(4)
Cedric (OA) Ralph 10,000(1)
Daylon Groulx 10,000(2)
Lucas Peric 10,000(3)
Martin (IMP) Has 10,000(3)
Yanic Crete 10,000(4)
Owen Bennett 10,000(4)
Anthony Agostinelli 10,000(5)
Harrison Caines 10,000(3)
Josh (OA) Wainman 10,000(1)
Vladislav Dvurechenski10,000(5)
Xavier Medina 10,000(4)
Kalvyn Watson 10,000(4)


 Farm Payroll

Sahil Panwar 1,000(4)
Liam Whittaker 1,000(3)
Niki (IMP) Korpialho 1,000(4)
Josh Kavanagh 1,000(5)
Thomas Johnston 1,000(5)




Oshawa

ArenaTribute Communities Centre
Capacity6,125
Ticket Price$20.00


Income

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

Expenses

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

Salary Commitment

Year: 2021$223,000
Year: 2022$192,000
Year: 2023$172,000
Year: 2024$110,000

 Pro Payroll

Paul Christopoulos 10,000(5)
Nolan Hutcheson 10,000(2)
Liam Ross 10,000(3)
Dalton Duhart 10,000(3)
Brenden Sirizzotti 10,000(5)
Zachary Paputsakis 10,000(3)
Kirill Nizhnikov 10,000(2)
Ashton Reesor 10,000(3)
Hayden (OA) Davis 10,000(1)
Cameron Peters 10,000(4)
Lucas Rowe 10,000(3)
Frank Jenkins 10,000(4)
Cole (OA) Resnick 10,000(1)
Daniel (OA) Walker 10,000(1)
Nick DeGrazia 10,000(4)
Michael Bianconi 10,000(4)
Ryan Smith 10,000(4)
Marek (IMP) Berka 10,000(3)
Ethan Larmand 10,000(5)
Chas Sharpe 10,000(5)
Nolan Dann 10,000(5)
Matteo Drobac 10,000(5)


 Farm Payroll

Curtis Trolley 1,000(3)
Christian Sbaraglia 1,000(3)
Nick (OA) Isaacson 1,000(1)




Kingston

ArenaLeon's Centre
Capacity5,614
Ticket Price$20.00


Income

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

Expenses

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

Salary Commitment

Year: 2021$214,000
Year: 2022$174,000
Year: 2023$124,000
Year: 2024$94,000

 Pro Payroll

Zayde Wisdom 10,000(4)
Jakob (OA) Brahaney 10,000(1)
Evan Vierling 10,000(4)
Jacob (OA) Paquette 10,000(1)
Nathan Allensen 10,000(3)
Keegan Stevenson 10,000(2)
Vitali (IMP) Pinchuk 10,000(4)
Braden Henderson 10,000(2)
Justin Pringle 10,000(2)
Evan Brand 10,000(3)
Patrick Brown 10,000(2)
Emmett Gordon 10,000(2)
Ryan Dugas 10,000(3)
Kallaway Mercer 10,000(4)
Brendan (OA) Bonello 10,000(1)
Brennan Othmann 10,000(5)
Dylan (OA) Myskiw 10,000(1)
Jack Matier 10,000(5)
Max McCue 10,000(5)
Jacob Maillet 10,000(5)
Jesse Fishman 10,000(5)


 Farm Payroll

Riley Piercey 1,000(4)
Logan LeSage 1,000(4)
Marko Sikic 1,000(5)
Ryan Humphrey 1,000(5)




Peterborou

Arena Peterborough Memorial Centre
Capacity4,329
Ticket Price$20.00


Income

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

Expenses

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

Salary Commitment

Year: 2021$225,000
Year: 2022$224,000
Year: 2023$164,000
Year: 2024$103,000

 Pro Payroll

Jacob Perreault 10,000(4)
Billy Constantinou 10,000(3)
Ilya (IMP) Solovyov 10,000(2)
Brandon Coe 10,000(3)
Tag Bertuzzi 10,000(3)
Ethan Del Mastro 10,000(5)
Stuart Rolofs 10,000(5)
Jean-Luc Foudy 10,000(4)
Jet Greaves 10,000(3)
Max Grondin 10,000(2)
Adam McMaster 10,000(2)
Aidan Dudas 10,000(2)
Owen Lalonde 10,000(2)
Mathew Hill 10,000(3)
Jake Murray 10,000(4)
Ryan Thompson 10,000(4)
Keegan McMullen 10,000(4)
Anthony Costantini 10,000(4)
Jacob Winterton 10,000(3)
Danil Antropov 10,000(2)
Sean McGurn 10,000(4)
Marco Costantini 10,000(4)


 Farm Payroll

Antonio Stranges 1,000(4)
Brett Harrison 1,000(5)
Igor Chibrikov 1,000(3)
Ryan Winterton 1,000(5)
Jason (OA) Willms 1,000(1)




Hamilton

ArenaFirstOntario Centre
Capacity17,383
Ticket Price$20.00


Income

Current Funds$5,000,001
Home Games Remaining4
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$16,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$28,250
Projected Expenses$0,000
Projected Balance$5,000,001

Salary Commitment

Year: 2021$226,000
Year: 2022$195,000
Year: 2023$92,000
Year: 2024$29,000

 Pro Payroll

Quinton Byfield 10,000(4)
Alec Regula 10,000(2)
Pavel Gogolev 10,000(2)
Curtis Douglas 10,000(2)
Matej (IMP) Pekar 10,000(2)
Sean (OA) Josling 10,000(1)
Barret Kirwin 10,000(2)
Jamieson Rees 10,000(3)
Axel (IMP) Bergkvist 10,000(2)
Connor Corcoran 10,000(2)
Luke Moncada 10,000(2)
Brett Brochu 10,000(4)
Robert Calisti 10,000(3)
Sam Bitten 10,000(2)
Hayden Fowler 10,000(3)
Mack Guzda 10,000(3)
Hunter Skinner 10,000(3)
Arthur Kaliyev 10,000(3)
Austen (OA) Keating 10,000(1)
Kevin Bahl 10,000(2)
Noel (OA) Hoefenmayer 10,000(1)


 Farm Payroll

Isaac (OA) Nurse 1,000(1)
Adrien Beraldo 1,000(2)
DJ King 1,000(2)
Jake Gravelle 1,000(2)
Liam Van Loon 1,000(3)
Avery Hayes 1,000(4)
Nick Wong 1,000(3)
Cameron Morton 1,000(4)
Zachary Roy 1,000(3)
Cameron Snow 1,000(4)
Joe Vrbetic 1,000(4)
Mathias Onuska 1,000(4)
Braeden Bowman 1,000(5)
Cooper Way 1,000(5)
Brett Bressette 1,000(5)
Josh Rosenzweig 1,000(5)




NorthBay

ArenaNorth Bay Memorial Gardens
Capacity4,246
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$210,000
Farm Payroll$15,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$28,125
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$225,000
Year: 2022$193,000
Year: 2023$102,000
Year: 2024$50,000

 Pro Payroll

Liam Foudy 10,000(2)
Declan Chisholm 10,000(2)
Cole Schwindt 10,000(3)
Jonathan Gruden 10,000(2)
Matthew (OA) Struthers10,000(1)
Cedrick Andree 10,000(2)
Chad Yetman 10,000(2)
Jamie Drysdale 10,000(4)
Maxim Golod 10,000(2)
Tyson Foerster 10,000(4)
Brad (OA) Chenier 10,000(1)
Keean Washkurak 10,000(3)
Cole MacKay 10,000(3)
Liam (OA) Ham 10,000(1)
Richard Whittaker 10,000(2)
Austen Swankler 10,000(3)
Carter Robertson 10,000(2)
Declan McDonnell 10,000(4)
Jack Duff 10,000(2)
Dakota Betts 10,000(3)
Tucker Tynan 10,000(4)


 Farm Payroll

Nick (OA) King 1,000(1)
Nathan Dunkley 1,000(2)
Josh (OA) Nelson 1,000(1)
Matvey (IMP) Guskov 1,000(3)
Kirill (IMP) Steklov 1,000(4)
James Mayotte 1,000(4)
Christian Stevens 1,000(4)
Christian Cicigoi 1,000(3)
Francesco Arcuri 1,000(5)
Jack Beck 1,000(5)
Marc Boudreau 1,000(5)
Ranvir Gill-Shane 1,000(5)
Roberto Mancini 1,000(5)
Cole Patey 1,000(5)
Ryan Del Monte 1,000(5)




Barrie

ArenaBarrie Molson Centre
Capacity4,195
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$200,000
Farm Payroll$2,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$25,250
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$202,000
Year: 2022$171,000
Year: 2023$71,000
Year: 2024$0,000

 Pro Payroll

Connor McMichael 10,000(3)
Joseph (OA) Garreffa 10,000(1)
Ty Dellandrea 10,000(2)
Jan (IMP) Jenik 10,000(2)
Tyler Tucker 10,000(2)
Ryan Merkley 10,000(2)
Ryan Suzuki 10,000(3)
Brett (OA) Neumann 10,000(1)
Jonathan (OA) Yantsis 10,000(1)
Hunter Jones 10,000(2)
Callan Christner 10,000(3)
Michael Vukojevic 10,000(3)
Nico (IMP) Gross 10,000(2)
Ryan Roth 10,000(2)
Anthony Tabak 10,000(3)
Giovanni Vallati 10,000(2)
Mitchell Brewer 10,000(3)
Adam Verga 10,000(3)
Lucas Pfeil 10,000(2)
Allan McShane 10,000(2)


 Farm Payroll

Chris (OA) Cameron 1,000(1)
Colin Campbell 1,000(3)




Niagara

ArenaMeridian Centre
Capacity5,300
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$210,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,250
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$210,000
Year: 2022$170,000
Year: 2023$150,000
Year: 2024$70,000

 Pro Payroll

Liam (OA) Hawel 10,000(1)
Mason Howard 10,000(3)
Mike Petizian 10,000(3)
Andrei (IMP) Bakanov 10,000(4)
Elijah (OA) Roberts 10,000(1)
Kai Edmonds 10,000(2)
Payton Vescio 10,000(3)
David (IMP) Maier 10,000(2)
Bradley (OA) Johnson 10,000(1)
Danial (OA) Singer 10,000(1)
Dylan Robinson 10,000(4)
Pacey Schlueting 10,000(4)
Grayson Ladd 10,000(3)
Luke Drewitt 10,000(3)
Dominic Mufarreh 10,000(4)
Ian Martin 10,000(3)
Ryan Campbell 10,000(3)
Tanner Wickware 10,000(3)
Jacob Chantler 10,000(4)
Landon McCallum 10,000(5)
Justin O'Donnell 10,000(5)


 Farm Payroll




Sudbury

ArenaSudbury Community Arena
Capacity4,640
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$210,000
Farm Payroll$6,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$27,000
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$216,000
Year: 2022$186,000
Year: 2023$66,000
Year: 2024$25,000

 Pro Payroll

Akil Thomas 10,000(2)
Greg (OA) Meireles 10,000(1)
Ivan (OA) Lodnia 10,000(1)
Serron Noel 10,000(2)
Riley Damiani 10,000(2)
Blake Murray 10,000(3)
Jacob Ingham 10,000(2)
Sergey Popov 10,000(2)
Jan (IMP) Mysak 10,000(4)
Joe Carroll 10,000(3)
Luke (OA) Boka 10,000(1)
Kurtis Henry 10,000(2)
Adam Samuelsson 10,000(2)
Ryan O'Rourke 10,000(4)
Jordan Frasca 10,000(3)
David Bowen 10,000(2)
Owen Gilhula 10,000(2)
William Ennis 10,000(2)
Emmett Serensits 10,000(2)
Kosta Manikis 10,000(3)
Marko Jakovljevic 10,000(2)


 Farm Payroll

Joe Ranger 1,000(4)
Drew Wawrow 1,000(3)
Giancarl (IMP) Chanton1,000(4)
Chase Stillman 1,000(5)
Maddox Callens 1,000(5)
Giordano Biondi 1,000(4)




Mississaug

ArenaParamount Fine Foods Centre
Capacity5,612
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$200,000
Farm Payroll$2,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$25,250
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$202,000
Year: 2022$182,000
Year: 2023$141,000
Year: 2024$110,000

 Pro Payroll

David (OA) Levin 10,000(1)
Brandt Clarke 10,000(5)
Luke Evangelista 10,000(4)
Donovan Sebrango 10,000(4)
Isaak Phillips 10,000(3)
Oliver (IMP) Suni 10,000(4)
Nicholas Canade 10,000(2)
Chad Denault 10,000(2)
Joseph Rupoli 10,000(2)
Ryan Stepien 10,000(3)
Zack Terry 10,000(4)
Noah Sedore 10,000(4)
Joseph Serpa 10,000(4)
Gavin White 10,000(4)
Mitchell Weeks 10,000(3)
Christian (OA) Propp 10,000(1)
Braeden Kressler 10,000(5)
Daniel Michaud 10,000(5)
Matthew Sop 10,000(5)
Kyen (IMP) Sopa 10,000(2)


 Farm Payroll

Aidan Prueter 1,000(3)
Felix-Antoine Tourigny1,000(2)




Erie

ArenaErie Insurance Arena
Capacity6,716
Ticket Price$20.00


Income

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

Expenses

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

Salary Commitment

Year: 2021$207,000
Year: 2022$177,000
Year: 2023$134,000
Year: 2024$71,000

 Pro Payroll

Jaden (OA) Peca 10,000(1)
Mason Primeau 10,000(3)
Matthew (OA) Philip 10,000(1)
Brendan Hoffmann 10,000(3)
Drew (OA) Hunter 10,000(1)
Arber Xhekaj 10,000(3)
Quinn Yule 10,000(2)
Emmet Pierce 10,000(3)
Ole (IMP) BjorgvikHolm10,000(4)
Brendan Sellan 10,000(3)
Cameron Tolnai 10,000(4)
Justin MacPherson 10,000(2)
Daniel Murphy 10,000(2)
Daniel D'Amato 10,000(3)
Ethan Ritchie 10,000(4)
Tye Austin 10,000(4)
Peter Stratis 10,000(2)
Jacob Frasca 10,000(5)
Liam Arnsby 10,000(5)
Oliver Smith 10,000(5)


 Farm Payroll

Marcus Gillard 1,000(3)
Matthew Maggio 1,000(4)
Alex Gritz 1,000(2)
Tye McSorley 1,000(3)
Kurtis Evans 1,000(3)
Luke Beamish 1,000(2)
Cameron Lamour 1,000(2)




London

ArenaBudweiser Gardens
Capacity9,036
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$190,000
Farm Payroll$2,000
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: 2021$192,000
Year: 2022$171,000
Year: 2023$110,000
Year: 2024$90,000

 Pro Payroll

Brayden Guy 10,000(3)
Logan Morrison 10,000(4)
Michael Little 10,000(2)
Ruben (IMP) Rafkin 10,000(4)
John Parker-Jones 10,000(2)
Nikita (IMP) Okhotyuk 10,000(2)
Sebastian Bulovs 10,000(4)
Jake Uberti 10,000(4)
Merrick Rippon 10,000(2)
Jacob (OA) Tortora 10,000(1)
Ryan Bangs 10,000(2)
Matthew Sredl 10,000(4)
Andrew MacLean 10,000(3)
Wyatt Johnston 10,000(5)
JR Avon 10,000(5)
Jacob (OA) Golden 10,000(1)
Pasquale Zito 10,000(5)
Davis Young 10,000(4)
Marshall Frappier 10,000(2)


 Farm Payroll

Nick (OA) Grima 1,000(1)
Joseph Mack 1,000(2)




Guelph

ArenaSleeman Centre
Capacity4,715
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$200,000
Farm Payroll$10,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,250
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$210,000
Year: 2022$180,000
Year: 2023$138,000
Year: 2024$37,000

 Pro Payroll

Marco (IMP) Rossi 10,000(3)
Cole Perfetti 10,000(4)
Philip Tomasino 10,000(3)
Thomas Harley 10,000(3)
Zach (OA) Gallant 10,000(1)
Cam Hillis 10,000(2)
Nico Daws 10,000(2)
Egor Afanasyev 10,000(3)
Jack Quinn 10,000(3)
Nick Robertson 10,000(3)
Daniel D'Amico 10,000(3)
Graeme Clarke 10,000(3)
Fedor (OA) Gordeev 10,000(1)
Jacob LeGuerrier 10,000(2)
Jack Thompson 10,000(4)
Hudson (OA) Wilson 10,000(1)
Louka Henault 10,000(3)
Cameron Butler 10,000(4)
Jordan Kooy 10,000(2)
Eric (IMP) Hjorth 10,000(3)


 Farm Payroll

Jack York 1,000(2)
Dustin Hutton 1,000(3)
Isaac Langdon 1,000(4)
Kyle Jackson 1,000(4)
Avery Winslow 1,000(4)
Aidan Campbell 1,000(4)
Tyler Angle 1,000(2)
Davis Codd 1,000(5)
Lawson Sherk 1,000(5)
Simon Motew 1,000(5)




Kitchener

ArenaKitchener Memorial Auditorium
Capacity7,131
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$210,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,250
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$210,000
Year: 2022$190,000
Year: 2023$180,000
Year: 2024$130,000

 Pro Payroll

Kyle (OA) MacLean 10,000(1)
Colton Kammerer 10,000(3)
Reid Valade 10,000(4)
Kyle McDonald 10,000(4)
Emmett Sproule 10,000(3)
Tanner Dickinson 10,000(4)
Charlie Callaghan 10,000(4)
Shawn Spearing 10,000(4)
Stepan (IMP) Machacek 10,000(4)
Brendan Kischnick 10,000(3)
Graham Dickerson 10,000(3)
Joshua Samanski 10,000(4)
Michael Stubbs 10,000(4)
Connor Lockhart 10,000(5)
Bailey (OA) Brkin 10,000(1)
Isaac Enright 10,000(5)
Rylan Bowers 10,000(4)
Mat Hardwick 10,000(3)
Nathan Torchia 10,000(2)
Bryce Montgomery 10,000(4)
Matthew Papais 10,000(4)


 Farm Payroll




OwenSound

ArenaHarry Lumley Bayshore Communit
Capacity3,500
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$210,000
Farm Payroll$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,375
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$211,000
Year: 2022$211,000
Year: 2023$201,000
Year: 2024$171,000

 Pro Payroll

Martin (IMP) Chromiak 10,000(4)
Daniil Chayka 10,000(4)
Ethan Cardwell 10,000(4)
Mark Woolley 10,000(3)
Will Cranley 10,000(4)
Ty Collins 10,000(4)
Mitchell Russell 10,000(3)
Michael Renwick 10,000(4)
Luka Profaca 10,000(4)
David Jesus 10,000(4)
Jonah De Simone 10,000(4)
Elias Cohen 10,000(4)
David Campbell 10,000(4)
Sam Rhodes 10,000(2)
Ethan Sims 10,000(4)
Ben Roger 10,000(4)
Mason McTavish 10,000(5)
Logan Mailloux 10,000(5)
Tucker Robertson 10,000(5)
Luca DelBelBelluz 10,000(5)
Nolan Dekoning 10,000(3)


 Farm Payroll

Dawson McKinney 1,000(4)




Windsor

ArenaWFCU Centre
Capacity6,450
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$230,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$28,750
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$230,000
Year: 2022$190,000
Year: 2023$100,000
Year: 2024$70,000

 Pro Payroll

Brett Jacklin 10,000(2)
Cole (OA) Purboo 10,000(1)
Jake (OA) Durham 10,000(1)
Calvin (OA) Martin 10,000(1)
Victor Hadfield 10,000(2)
Duncan Penman 10,000(3)
Jacob Roach 10,000(2)
Thomas (OA) Stevenson 10,000(1)
Ville (IMP) Ottavainen10,000(4)
Matt McNamara 10,000(2)
Chris Playfair 10,000(2)
Ian Lemieux 10,000(4)
Dennis Golovatchev 10,000(3)
Hunter Holmes 10,000(2)
Mathew MacDougall 10,000(2)
Tristan Lennox 10,000(4)
Nathan Ribau 10,000(4)
Cooper Walker 10,000(4)
Brady Maltais 10,000(2)
Kari (IMP) Piiroinen 10,000(3)
Phil Caron 10,000(2)
Owen Saye 10,000(4)
Landon Cato 10,000(5)


 Farm Payroll




Saginaw

ArenaDow Event Center
Capacity5,527
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$210,000
Farm Payroll$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,375
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$211,000
Year: 2022$181,000
Year: 2023$121,000
Year: 2024$71,000

 Pro Payroll

Cole (OA) Coskey 10,000(1)
Damien Giroux 10,000(2)
Bode Wilde 10,000(2)
Blade Jenkins 10,000(2)
DJ (OA) Busdeker 10,000(1)
Jaromir (IMP) Pytlik 10,000(3)
Mason Millman 10,000(3)
Danny Katic 10,000(2)
Ty Tullio 10,000(4)
Kalle (IMP) Loponen 10,000(3)
Jake Goldowski 10,000(2)
Reilly (OA) Webb 10,000(1)
Alec Belanger 10,000(4)
Nicholas Porco 10,000(3)
Mitchell Smith 10,000(4)
Christian Purboo 10,000(2)
Alex Johnston 10,000(3)
Mark Duarte 10,000(4)
Matt Tovell 10,000(4)
Deni Goure 10,000(5)
Ty Hollett 10,000(5)


 Farm Payroll

Reece Proulx 1,000(4)




Sarnia

ArenaProgressive Auto Sales Arena
Capacity4,118
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$180,000
Farm Payroll$4,000
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: 2021$184,000
Year: 2022$144,000
Year: 2023$122,000
Year: 2024$70,000

 Pro Payroll

Aidan (OA) Brown 10,000(1)
Markus (OA) Phillips 10,000(1)
Lleyton Moore 10,000(4)
Brady Hinz 10,000(2)
Justin Nolet 10,000(3)
Kelton (OA) Hatcher 10,000(1)
William Portokalis 10,000(4)
Arturs (IMP) Silovs 10,000(3)
Nolan Burke 10,000(4)
Griffin Wilson 10,000(3)
Ben McFarlane 10,000(4)
Nolan DeGurse 10,000(3)
Nolan Dillingham 10,000(4)
Shane (OA) Bulitka 10,000(1)
Connor Punnett 10,000(5)
Benjamin Gaudreau 10,000(5)
Andrew Bruder 10,000(2)
AJ Cook 10,000(3)


 Farm Payroll

Ethan Langevin 1,000(3)
Dawson Baker 1,000(2)
Navrin Mutter 1,000(3)
Jackson Doherty 1,000(2)




SaultSte

ArenaGFL Memorial Gardens
Capacity4,928
Ticket Price$20.00


Income

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

Expenses

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

Salary Commitment

Year: 2021$209,000
Year: 2022$189,000
Year: 2023$128,000
Year: 2024$87,000

 Pro Payroll

Brady (OA) Lyle 10,000(1)
Semyon DerArguchintsev10,000(2)
Zack Trott 10,000(2)
Kade (OA) Landry 10,000(1)
Nathan Staios 10,000(3)
Rory Kerins 10,000(4)
Owen Robinson 10,000(2)
Luke Bignell 10,000(2)
Camaryn Baber 10,000(3)
Holden Wale 10,000(2)
Theo Hill 10,000(4)
Gerard Keane 10,000(4)
Matthew Halushak 10,000(4)
Ethan Taylor 10,000(3)
Liam (IMP) Kirk 10,000(2)
Alex Christopoulos 10,000(5)
Ty Voit 10,000(5)
Artem Guryev 10,000(5)
Tye Kartye 10,000(3)
Nick (IMP) Malik 10,000(4)


 Farm Payroll

Lucas Theriault 1,000(2)
Cullen McLean 1,000(3)
Josh Currie 1,000(4)
Zacharie Giroux 1,000(5)
Kaleb Lawrence 1,000(5)
James Jodoin 1,000(5)
Braden Hache 1,000(5)
Riley Pitt 1,000(5)
Christian Kyrou 1,000(5)




Flint

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


Income

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

Expenses

Pro Payroll$220,000
Farm Payroll$14,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$29,250
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$234,000
Year: 2022$194,000
Year: 2023$124,000
Year: 2024$53,000

 Pro Payroll

Riley McCourt 10,000(2)
Evgeni (IMP) Oksentyuk10,000(3)
Vlad (IMP) Kolyachonok10,000(3)
Cody Morgan 10,000(3)
Connor Roberts 10,000(2)
Eric Uba 10,000(2)
Ethan Keppen 10,000(3)
Jack Wismer 10,000(2)
Kaleb Pearson 10,000(2)
Will Cuylle 10,000(4)
Andrew Perrott 10,000(3)
Dennis Busby 10,000(2)
Billy Moskal 10,000(2)
Nick Chenard 10,000(4)
Anthony (OA) Popovich 10,000(1)
Cameron Supryka 10,000(3)
Jack (OA) Phibbs 10,000(1)
Marcus Gretz 10,000(3)
Nolan Seed 10,000(4)
Oliver (OA) Castleman 10,000(1)
Ryan (OA) McGregor 10,000(1)
Francesco Pinelli 10,000(5)


 Farm Payroll

Luke Cavallin 1,000(3)
George Diaco 1,000(4)
Ryan Mast 1,000(5)
Max Dodig 1,000(4)
Ryan Gagnier 1,000(4)
Tyler Deline 1,000(4)
Jack Harper 1,000(4)
Peyton Grainer 1,000(4)
Josh Bloom 1,000(5)
Ethan Burroughs 1,000(5)
Jacob Holmes 1,000(5)
Sam Sedley 1,000(5)
Trey Zagrzebski 1,000(5)
Dylan Robinson 1,000(4)