Financial Report

(As of Monday, Apr 24 2023)

Ottawa

ArenaCanadian Tire Centre
Capacity17,000
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$27,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,779
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$267,000
Year: 2024$237,000
Year: 2025$237,000
Year: 2026$176,000

 Pro Payroll

Sahil Panwar 10,000(3)
Declan Waddick 10,000(5)
Ethan Hay 10,000(5)
Matthew Poitras 10,000(4)
Teddy Sawyer 10,000(4)
Owen Allard 10,000(4)
Justin DeZoete 10,000(4)
Carey Terrance 10,000(5)
Derek Smyth 10,000(4)
Nicholas Yearwood 10,000(4)
Denver Barkey 10,000(5)
Thomas Stewart 10,000(3)
Vladisla Dvurechenskii10,000(3)
Jaxon Bedard 10,000(3)
Owen Bennett 10,000(3)
Lucas (OA) Peric 10,000(1)
Anthony Agostinelli 10,000(4)
Josh Kavanagh 10,000(4)
Thomas Johnston 10,000(4)
Simon (OA) Rose 10,000(1)
Xavier Medina 10,000(3)
Tristan Bertucci 10,000(5)
Wyatt Kennedy 10,000(5)
Cameron Smith 10,000(1)


 Farm Payroll

Landon Sim 10,000(4)
Avval (IMP) Baisov 10,000(4)
Steven Laforme 1,000(3)
Riley Pitt 1,000(4)
Leo (IMP) Hafenrichter1,000(4)
Abakar Kazbekov 1,000(4)
Chris Barlas 1,000(5)
Carson Lloyd 1,000(5)
Stefan Forgione 1,000(5)




Oshawa

ArenaTribute Communities Centre
Capacity6,125
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$38,000
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: 2023$248,000
Year: 2024$218,000
Year: 2025$218,000
Year: 2026$138,000

 Pro Payroll

Ty Nelson 10,000(4)
Dalyn Wakely 10,000(4)
Donovan McCoy 10,000(4)
Alex Christopoulos 10,000(4)
Brenden Sirizzotti 10,000(4)
J.R. Avon 10,000(3)
Mitchell (OA) Russell 10,000(1)
Pavel (IMP) Mintyukov 10,000(3)
Max Donoso 10,000(3)
Logan Morrison 10,000(3)
Matthew Maggio 10,000(3)
Jordan (OA) Frasca 10,000(1)
Danny Zhilkin 10,000(4)
Chas Sharpe 10,000(4)
Nolan Dann 10,000(4)
Pasquale Zito 10,000(4)
Servac (IMP) Petrovsky10,000(4)
Lleyton Moore 10,000(3)
Pacey Schlueting 10,000(3)
Joe Vrbetic 10,000(3)
Brayden (OA) Guy 10,000(1)


 Farm Payroll

Logan Mailloux 10,000(4)
Jacob Frasca 10,000(4)
Matthew Mania 10,000(5)
Zach Filak 1,000(4)
Landen Hookey 1,000(4)
Joshua Hoover 1,000(4)
Charlie Schenkel 1,000(4)
Dylan Roobroeck 1,000(4)
Zach Wigle 1,000(4)
Jordyn Ertel 1,000(5)
Gavin Ewles 1,000(5)




Kingston

ArenaLeon's Centre
Capacity5,614
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$5,000
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: 2023$235,000
Year: 2024$205,000
Year: 2025$194,000
Year: 2026$134,000

 Pro Payroll

Zayde Wisdom 10,000(3)
Lucas (OA) Edmonds 10,000(1)
Evan Vierling 10,000(3)
Paul Ludwinski 10,000(4)
Ryan Pryce 10,000(4)
Riley Piercey 10,000(3)
Dmitry (IMP) Kuzmin 10,000(3)
Cam Gauvreau 10,000(3)
Nathan (OA) Allensen 10,000(1)
Connor Punnett 10,000(4)
Leevi (IMP) Meril�inen10,000(2)
Logan LeSage 10,000(3)
Michael Derbidge 10,000(5)
Charlie Paquette 10,000(5)
Brennan Othmann 10,000(4)
Jack Matier 10,000(4)
Max McCue 10,000(4)
Jacob Maillet 10,000(4)
Joseph Costanzo 10,000(5)
Marko Sikic 10,000(4)
Ryan Humphrey 10,000(4)
PJ Forgione 10,000(4)
Justin (OA) Nolet 10,000(1)


 Farm Payroll

Stevie Leskovar 1,000(4)
Carter Geoffroy 1,000(2)
Brad Gardiner 1,000(5)
Brett Bouchard 1,000(5)
Collin MacKenzie 1,000(4)




Peterborou

Arena Peterborough Memorial Centre
Capacity4,329
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$63,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,868
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$263,000
Year: 2024$233,000
Year: 2025$233,000
Year: 2026$132,000

 Pro Payroll

Luca DelBelBelluz 10,000(4)
Spencer Sova 10,000(4)
Bryce McConnell-Barker10,000(4)
Mitchell Martin 10,000(3)
Brett Harrison 10,000(4)
Ethan Del Mastro 10,000(4)
Stuart Rolofs 10,000(4)
Ben McFarlane 10,000(3)
Aidan (OA) Prueter 10,000(1)
Ruslan (IMP) Gazizov 10,000(4)
Nolan Burke 10,000(3)
Matthew Soto 10,000(5)
Jake Murray 10,000(3)
Ryan Thompson 10,000(3)
Zach (OA) Paputsakis 10,000(1)
Ethan Ritchie 10,000(3)
Marco Costantini 10,000(3)
Ryan Winterton 10,000(4)
Kirill (IMP) Steklov 10,000(3)
Nicholas (OA) Porco 10,000(1)


 Farm Payroll

Ryan Gagner 10,000(4)
Evan Klein 10,000(4)
Cole Patey 10,000(4)
Keegan McMullen 10,000(3)
Anthony Costantini 10,000(3)
Lucas Moore 10,000(5)
Jackson Stewart 1,000(4)
Max Dodig 1,000(3)
Will Bishop 1,000(5)




Hamilton

ArenaFirstOntario Centre
Capacity17,383
Ticket Price$20.00


Income

Current Funds$4,999,862
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$51,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,985
Projected Expenses$0,000
Projected Balance$4,999,862

Salary Commitment

Year: 2023$271,000
Year: 2024$241,000
Year: 2025$230,000
Year: 2026$129,000

 Pro Payroll

Michael Buchinger 10,000(4)
Beau Jelsma 10,000(4)
Isaiah George 10,000(4)
Gavin Bryant 10,000(4)
Dean Loukus 10,000(3)
Tyler Boucher 10,000(3)
Brett Brochu 10,000(3)
Oskar (IMP) Olausson 10,000(2)
Robert (OA) Calisti 10,000(1)
Kyle Jackson 10,000(3)
Owen MacDonald 10,000(4)
Liam (OA) Van Loon 10,000(1)
Samuel Mayer 10,000(3)
Shane Wright 10,000(4)
Emmett (OA) Sproule 10,000(1)
Jan (IMP) Mysak 10,000(3)
Cameron Morton 10,000(3)
Ryan O'Rourke 10,000(3)
Mathias Onuska 10,000(3)
Tanner Dickinson 10,000(3)
Braeden Bowman 10,000(4)
Josh Rosenzweig 10,000(4)


 Farm Payroll

Patrick Thomas 10,000(4)
Ryan Struthers 10,000(4)
Tai York 10,000(4)
Brett Bressette 10,000(4)
Lucas Ross 1,000(4)
Austin Harper 1,000(4)
Matteo Lalama 1,000(2)
Adam Zidlicky 1,000(5)
Braeden O'Keefe 1,000(5)
Ethan Montroy 1,000(5)
Noah Nelson 1,000(5)
Cameron Snow 1,000(3)
Noah VandenBrink 1,000(5)
Rodion Tatarenko 1,000(4)
Cooper Way 1,000(4)




NorthBay

ArenaNorth Bay Memorial Gardens
Capacity4,246
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$5,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,750
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$265,000
Year: 2024$225,000
Year: 2025$225,000
Year: 2026$135,000

 Pro Payroll

Max Namestnikov 10,000(4)
Nathan Poole 10,000(4)
Michael Podolioukh 10,000(4)
Jackson Edward 10,000(4)
Amadeus Lombardi 10,000(3)
Michael Simpson 10,000(3)
Calem Mangone 10,000(4)
Daniil (IMP) Sobolev 10,000(3)
Dakota (OA) Betts 10,000(1)
Tyson Foerster 10,000(3)
Carter Bickle 10,000(4)
Braden Hach� 10,000(3)
Mathew (OA) Hill 10,000(1)
Thomas Chafe 10,000(5)
Liam Arnsby 10,000(4)
David Jesus 10,000(3)
Matvey (IMP) Petrov 10,000(3)
Owen Beck 10,000(4)
Artem Guryev 10,000(3)
Igor (OA) Chibrikov 10,000(1)
Sean McGurn 10,000(3)
Gavin McCarthy 10,000(1)
Francesco Arcuri 10,000(4)
Jack Beck 10,000(4)
Marc Boudreau 10,000(4)
Ranvir Gill-Shane 10,000(4)


 Farm Payroll

Adrian Misaljevic 1,000(4)
Kaleb Lawrence 1,000(4)
Noah Roberts 1,000(5)
Duncan Schneider 1,000(5)
George Alboim 1,000(5)




Barrie

ArenaBarrie Molson Centre
Capacity4,195
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,235
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$220,000
Year: 2024$180,000
Year: 2025$180,000
Year: 2026$120,000

 Pro Payroll

Colton Smith 10,000(4)
Josh Vogelsberg 10,000(4)
Lucas Littlejohn 10,000(4)
Andrew Wycisk 10,000(5)
Mark Duarte 10,000(3)
Ashton (OA) Reesor 10,000(1)
Anthony (OA) Tabak 10,000(1)
Adam (OA) Varga 10,000(1)
Vinzenz (IMP) Rohrer 10,000(4)
Ty Moffatt 10,000(4)
Josh Hannivan 10,000(4)
Nicholas DeAngelis 10,000(4)
Charlie Fink 10,000(4)
Jack Harper 10,000(3)
Alexis Daviault 10,000(5)
Beau Akey 10,000(5)
Carson Christy 10,000(4)
Owen Hollingsworth 10,000(3)
Jackson McLlwain 10,000(3)
Alex (IMP) Geci 10,000(3)
Christian Linton 10,000(1)
Matt Tovell 10,000(3)


 Farm Payroll




Niagara

ArenaMeridian Centre
Capacity5,300
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
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: 2023$212,000
Year: 2024$192,000
Year: 2025$191,000
Year: 2026$171,000

 Pro Payroll

Brady Stonehouse 10,000(4)
Ty Hollett 10,000(4)
Zakary Lavoie 10,000(4)
Thomas Budnick 10,000(4)
Cameron Lowe 10,000(4)
Jacob Oster 10,000(4)
Vsevolo (IMP) Gaidamak10,000(3)
Brett Fullerton 10,000(4)
Luca Pinelli 10,000(5)
Justin Cloutier 10,000(5)
Mike (OA) Petizian 10,000(1)
Grayson (OA) Ladd 10,000(1)
Sebastien Gervais 10,000(5)
Simon (IMP) Slavicek 10,000(4)
Jacob Chantler 10,000(3)
Landon McCallum 10,000(4)
Justin O'Donnell 10,000(4)
Cal Uens 10,000(5)
Nathan Sauder 10,000(5)
Quinton Burns 10,000(5)
Dylan Edwards 10,000(5)


 Farm Payroll

Jonathan Lemaire 1,000(2)
Jaden Reyers 1,000(4)




Sudbury

ArenaSudbury Community Arena
Capacity4,640
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$290,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$4,265
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$290,000
Year: 2024$260,000
Year: 2025$260,000
Year: 2026$190,000

 Pro Payroll

Dylan Robinson 10,000(3)
Evan Konyen 10,000(4)
Avery Winslow 10,000(3)
James Mayotte 10,000(3)
Owen Van Steensel 10,000(4)
Nolan Collins 10,000(4)
Paul Christopoulos 10,000(4)
Alec Leonard 10,000(4)
Stepan (IMP) Machacek 10,000(3)
Jonathan Melee 10,000(4)
Colton (OA) Kammerer 10,000(1)
Jackson Parsons 10,000(4)
Gavin Grundner 10,000(4)
Matteo Drobac 10,000(4)
Marcus Vandenberg 10,000(4)
Andre Anania 10,000(3)
Juan Copeland 10,000(5)
Andrew Whitton 10,000(3)
Joe (OA) Carroll 10,000(1)
Ryan Del Monte 10,000(4)
Cameron (OA) Supryka 10,000(1)
Valentin (IMP) Zhugin 10,000(4)
Trent Swick 10,000(4)
Anthony Romani 10,000(5)
Chase Coughlan 10,000(5)
Maddox Callens 10,000(4)
Oliver Bonk 10,000(5)
Ethan Martin 10,000(5)
Nikita Tarasevich 10,000(3)


 Farm Payroll




Mississaug

ArenaParamount Fine Foods Centre
Capacity5,612
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,294
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$234,000
Year: 2024$204,000
Year: 2025$194,000
Year: 2026$122,000

 Pro Payroll

David Goyette 10,000(4)
Brandt Clarke 10,000(4)
Luke Evangelista 10,000(3)
Konnor Smith 10,000(4)
Tnias Mathurin 10,000(4)
Daniel (OA) D'Amico 10,000(1)
Ty Petrou 10,000(4)
Madden Steen 10,000(4)
Owen Flores 10,000(4)
Zack Terry 10,000(3)
Sasha Pastujov 10,000(3)
Noah Sedore 10,000(3)
Joseph Serpa 10,000(3)
Danil (IMP) Gushchin 10,000(2)
Jake Uberti 10,000(3)
Mitchell (OA) Weeks 10,000(1)
Braeden Kressler 10,000(4)
Daniel Michaud 10,000(4)
Matthew Sop 10,000(4)
Louka (OA) Henault 10,000(1)
Cam Allen 10,000(5)
Alex Pharand 10,000(5)
Joe Ranger 10,000(3)


 Farm Payroll

Liam Sztuska 1,000(4)
Brenden Anderson 1,000(3)
Andrei (IMP) Malyavin 1,000(4)
Parker Petruniak 1,000(3)




Erie

ArenaErie Insurance Arena
Capacity6,716
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
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$3,382
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$240,000
Year: 2024$210,000
Year: 2025$180,000
Year: 2026$120,000

 Pro Payroll

Cameron Mercer 10,000(5)
Cooper Matthews 10,000(4)
Cedricson Okitundu 10,000(4)
Blake Smith 10,000(4)
Trey Zagrzebski 10,000(4)
Colby Barlow 10,000(5)
Quinn Binnie 10,000(4)
Ethan MacKinnon 10,000(3)
Marshall Nicholls 10,000(3)
Ol (IMP) Bjorgvik-Holm10,000(2)
Cameron Tolnai 10,000(3)
Austin Clark 10,000(2)
Tag (OA) Bertuzzi 10,000(1)
Brendan (OA) Hoffmann 10,000(1)
Brendan (OA) Sellan 10,000(1)
Michael Bianconi 10,000(3)
Aidan Spooner 10,000(2)
Carson Rehkopf 10,000(5)
Christopher Thibodeau 10,000(5)
Tye Austin 10,000(3)
Zack Lewis 10,000(5)
Oliver Smith 10,000(4)
Jakob MacRae 10,000(5)
Ryan Smith 10,000(3)


 Farm Payroll




London

ArenaBudweiser Gardens
Capacity9,036
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$280,000
Farm Payroll$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$4,176
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$284,000
Year: 2024$254,000
Year: 2025$253,000
Year: 2026$171,000

 Pro Payroll

Aidan Castle 10,000(4)
Thomas Sirman 10,000(4)
Andrew LeBlanc 10,000(4)
Gage Heyes 10,000(4)
Samuel Assinewai 10,000(4)
Ethan Larmand 10,000(4)
Gavin White 10,000(3)
Roman Schmidt 10,000(3)
Owain Johnston 10,000(3)
Brayden Hislop 10,000(3)
Anson Thornton 10,000(3)
Matthew Sredl 10,000(3)
Chris Grisolia 10,000(5)
Dalton (OA) Duhart 10,000(1)
Roman (OA) Basran 10,000(1)
Alexander (IMP) Lukin 10,000(4)
Cody (OA) Morgan 10,000(1)
Nolan Seed 10,000(3)
Nick Lardis 10,000(5)
Owen Outwater 10,000(5)
Taeo Artichuk 10,000(5)
Olivier Savard 10,000(5)
Chase Stillman 10,000(4)
Nathaniel Day 10,000(5)
Kaeden Johnston 10,000(5)
Connor Toms 10,000(4)
Jacob LeBlanc 10,000(4)
Nikita (IMP) Parfenyuk10,000(3)


 Farm Payroll

Cameron Peters 1,000(3)
Paul Hughes 1,000(3)
Spencer Lecot 1,000(2)
Chase MacQueen-Spence 1,000(5)




Guelph

ArenaSleeman Centre
Capacity4,715
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,544
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$241,000
Year: 2024$231,000
Year: 2025$231,000
Year: 2026$201,000

 Pro Payroll

Cedrick Guindon 10,000(4)
Pano Fimis 10,000(4)
Luca D'Amato 10,000(4)
Brice Cooke 10,000(4)
Taos Jordan 10,000(4)
Dylan Gordon 10,000(4)
Noah Van Vliet 10,000(4)
Corbin Votary 10,000(4)
Jax Dubois 10,000(3)
Jordan D'Intino 10,000(3)
Julian Fantino 10,000(4)
Luke McNamara 10,000(5)
Domi (IMP) (OA) Jendek10,000(1)
James Petrovski 10,000(5)
Nicholas Surzycia 10,000(4)
Cole Brown 10,000(5)
Grayson Tiller 10,000(5)
Christopher O'Flaherty10,000(5)
Quinton Pag� 10,000(5)
Easton Cowan 10,000(5)
Aidan Campbell 10,000(3)
Davis Codd 10,000(4)
Lawson Sherk 10,000(4)
Simon Motew 10,000(4)


 Farm Payroll

Mathieu Paris 1,000(5)




Kitchener

ArenaKitchener Memorial Auditorium
Capacity7,131
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
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$3,382
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$230,000
Year: 2024$180,000
Year: 2025$170,000
Year: 2026$100,000

 Pro Payroll

Arber (OA) Xhekaj 10,000(1)
Kocha Delic 10,000(4)
Marco Mignosa 10,000(5)
Matthew Andonovski 10,000(5)
Mark MacPhee 10,000(1)
Andrew Gibson 10,000(5)
Charlie Callaghan 10,000(3)
Alec Belanger 10,000(3)
Cooper Foster 10,000(5)
Cameron Walker 10,000(3)
Pavel (IMP) Cajan 10,000(2)
Nick (OA) Wong 10,000(1)
Michael Stubbs 10,000(3)
Connor Lockhart 10,000(4)
Liam (OA) Ross 10,000(1)
Isaac Enright 10,000(4)
Benjamin Gaudreau 10,000(4)
Ethan Miedema 10,000(5)
Jonah Cochrane 10,000(1)
Bryce Montgomery 10,000(3)
Matthew Papais 10,000(3)
Sami Douglas-Najem 10,000(4)
Kai Schwindt 10,000(3)


 Farm Payroll




OwenSound

ArenaHarry Lumley Bayshore Communit
Capacity3,500
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
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: 2023$260,000
Year: 2024$230,000
Year: 2025$200,000
Year: 2026$50,000

 Pro Payroll

Martin (IMP) Chromiak 10,000(3)
Mitchell Smith 10,000(3)
Ethan Cardwell 10,000(3)
Jack Thompson 10,000(3)
Will Cranley 10,000(3)
Ty Collins 10,000(3)
Nick DeGrazia 10,000(3)
Michael Renwick 10,000(3)
Luka Profaca 10,000(3)
Declan McDonnell 10,000(3)
Antonio Stranges 10,000(3)
Elias Cohen 10,000(3)
Daniel (OA) D'Amato 10,000(1)
Ty Tullio 10,000(3)
Hayden Simpson 10,000(4)
Nolan Chartrand 10,000(4)
Ben Roger 10,000(3)
Mason McTavish 10,000(4)
James Hardie 10,000(3)
Tucker Robertson 10,000(4)
Kasper (IMP) Larsen 10,000(2)
Matthew Sbrocca 10,000(2)
Brandon (OA) Coe 10,000(1)
James Guo 10,000(5)
Mack (OA) Guzda 10,000(1)
Daniil Chayka 10,000(2)


 Farm Payroll




Windsor

ArenaWFCU Centre
Capacity6,450
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$280,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$4,118
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$280,000
Year: 2024$260,000
Year: 2025$260,000
Year: 2026$120,000

 Pro Payroll

Jorian Donovan 10,000(4)
Will Gerrior 10,000(4)
Kaleb Smith 10,000(4)
Dawson McKinney 10,000(3)
Lorenzo Bonaiuto 10,000(4)
Wylie Birkett 10,000(4)
Ilia Chmelevski 10,000(4)
Ryan O'Dell 10,000(4)
Colby Saganiuk 10,000(3)
Payton Robinson 10,000(3)
Callum Chisholm 10,000(3)
Ian Lemieux 10,000(3)
Samuel Ivanov 10,000(3)
Camaryn (OA) Baber 10,000(1)
Kevin (IMP) Niedenz 10,000(3)
Tristan Lennox 10,000(3)
Nathan Ribau 10,000(3)
Cooper Walker 10,000(3)
Ian Michelone 10,000(4)
Luc Brzustowski 10,000(3)
Quentin Musty 10,000(5)
Luca Marrelli 10,000(5)
Landon Cato 10,000(4)
Ethan Sims 10,000(3)
Jonah De Simone 10,000(3)
Giordano Biondi 10,000(3)
Maleek McGowan 10,000(5)
Ryan (OA) Stepien 10,000(1)


 Farm Payroll




Saginaw

ArenaDow Event Center
Capacity5,527
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,544
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$241,000
Year: 2024$201,000
Year: 2025$201,000
Year: 2026$130,000

 Pro Payroll

Christian Stevens 10,000(3)
Coulson Pitre 10,000(4)
Roberto Mancini 10,000(4)
Roenick Jodoin 10,000(4)
Luke Torrance 10,000(4)
Nolan Lalonde 10,000(4)
Tristan Malboeuf 10,000(4)
Chandler Romeo 10,000(3)
Ian Phillips 10,000(3)
Chase Costantino 10,000(3)
Jake Karabela 10,000(4)
Alex (OA) Johnston 10,000(1)
Shawn Spearing 10,000(3)
Mason (OA) Howard 10,000(1)
Mark (OA) Woolley 10,000(1)
Matyas (IMP) Sapovaliv10,000(4)
Tanner Ryan 10,000(4)
Artyom (IMP) Kulakov 10,000(3)
Alex Assadourian 10,000(5)
Easton Wainwright 10,000(5)
Nic Sima 10,000(5)
Owen Pitters 10,000(5)
Isa Parekh 10,000(1)
Adam Barkley 10,000(3)


 Farm Payroll

Aiden Berry 1,000(3)




Sarnia

ArenaProgressive Auto Sales Arena
Capacity4,118
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,544
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$241,000
Year: 2024$201,000
Year: 2025$191,000
Year: 2026$151,000

 Pro Payroll

Hunter Haight 10,000(4)
Sam Alfano 10,000(4)
Zander Veccia 10,000(4)
Ryder McIntyre 10,000(4)
Matthew Mayich 10,000(4)
Ryan McGuire 10,000(4)
William Portokalis 10,000(3)
Ben Bujold 10,000(4)
Andrew Oke 10,000(4)
Antonino Pugliese 10,000(4)
Evan (OA) Brand 10,000(1)
Dylan Grover 10,000(4)
Nolan Dillingham 10,000(3)
Kaspars (IMP) Ziemins 10,000(2)
Ty Anselmini 10,000(3)
Jacob Bramwell 10,000(1)
Luke Misa 10,000(5)
Navrin (OA) Mutter 10,000(1)
Nolan (OA) DeGurse 10,000(1)
Artur (IMP) Cholach 10,000(3)
Michael MacLean 10,000(4)
Ben Lalkin 10,000(5)
Mitchell Brooks 10,000(5)
Zackary Sandhu 10,000(5)


 Farm Payroll

Jack Dever 1,000(5)




SaultSte

ArenaGFL Memorial Gardens
Capacity4,928
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
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$3,309
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$225,000
Year: 2024$195,000
Year: 2025$185,000
Year: 2026$54,000

 Pro Payroll

Cameron Butler 10,000(3)
Avery Hayes 10,000(3)
Dylan Robinson 10,000(2)
Rory Kerins 10,000(3)
Brian (IMP) Zanetti 10,000(3)
Tyler Savard 10,000(3)
Cole (OA) MacKay 10,000(1)
Tucker Tynan 10,000(3)
Theo Hill 10,000(3)
Kalvyn Watson 10,000(3)
Gerard Keane 10,000(3)
Nathan (OA) Staios 10,000(1)
Tye (OA) Kartye 10,000(1)
Josh Currie 10,000(3)
Kyle McDonald 10,000(3)
Kiri (IMP) Kudryavtsev10,000(4)
Reid Valade 10,000(3)
Patrick Leaver 10,000(3)
Ty Voit 10,000(4)
Zacharie Giroux 10,000(4)
James Jodoin 10,000(4)
Christian Kyrou 10,000(4)


 Farm Payroll

Caeden Carlisle 1,000(4)
Kyle Downey 1,000(4)
Connor Federkow 1,000(3)
Angus MacDonell 1,000(5)
Bronson Ride 1,000(5)




Flint

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


Income

Current Funds$5,000,000
Home Games Remaining0
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$3,721
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$253,000
Year: 2024$223,000
Year: 2025$223,000
Year: 2026$143,000

 Pro Payroll

Ryan Abraham 10,000(4)
Gavin Hayes 10,000(4)
Wyatt Johnston 10,000(4)
Brody Crane 10,000(4)
Dom DiVincentiis 10,000(4)
Liam Gilmartin 10,000(3)
Artem (IMP) Grushnikov10,000(3)
Will Cuylle 10,000(3)
Calum Ritchie 10,000(5)
Andrew (OA) Perrott 10,000(1)
Ethan (OA) Keppen 10,000(1)
Nick Chenard 10,000(3)
Luke (OA) Cavallin 10,000(1)
Deni Goure 10,000(4)
Oliver Peer 10,000(3)
George Diaco 10,000(3)
Ryan Mast 10,000(4)
Rodwin Dionicio 10,000(4)
Ryan Gagnier 10,000(3)
Tyler Deline 10,000(3)
Francesco Pinelli 10,000(4)
Josh Bloom 10,000(4)
Ethan Burroughs 10,000(4)
Jacob Holmes 10,000(4)
Sam Sedley 10,000(4)


 Farm Payroll

Owen Willmore 1,000(4)
Matthew Buckley 1,000(5)
Ben Pickell 1,000(5)