Financial Report

(As of Thursday, Oct 19 2023)

Ottawa

ArenaCanadian Tire Centre
Capacity17,000
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$8,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$21,930
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$218,000
Year: 2025$197,000
Year: 2026$155,000
Year: 2027$102,000

 Pro Payroll

Sahil (OA) Panwar 10,000(1)
Declan Waddick 10,000(4)
Ethan Hay 10,000(4)
Matthew Poitras 10,000(3)
Landon Sim 10,000(3)
Teddy Sawyer 10,000(2)
Justin DeZoete 10,000(3)
Carey Terrance 10,000(4)
Nicholas Yearwood 10,000(3)
Denver Barkey 10,000(4)
Thomas Stewart 10,000(2)
Will (OA) Cranley 10,000(1)
Landon Miller 10,000(5)
Sam Dickinson 10,000(5)
Anthony Agostinelli 10,000(2)
Josh Kavanagh 10,000(2)
Sam O'Reilly 10,000(5)
Tom� (IMP) Hamara 10,000(3)
Tristan Bertucci 10,000(4)
Chris Barlas 10,000(4)
Wyatt Kennedy 10,000(4)


 Farm Payroll

Owen Allard 1,000(3)
Derek Smyth 1,000(3)
Steven Laforme 1,000(2)
Connor Clattenburg 1,000(4)
Thomas Johnston 1,000(2)
Tomas (IMP) Hebek 1,000(3)
Joe (OA) Ranger 1,000(1)
Carson Lloyd 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$220,000
Farm Payroll$9,000
Prospect Fees$0,800
Coach$0,000
Games Remaining0
Total Game Expenses$22,980
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$229,000
Year: 2025$199,000
Year: 2026$69,000
Year: 2027$15,000

 Pro Payroll

Ty Nelson 10,000(3)
Dalyn Wakely 10,000(3)
Brett Harrison 10,000(2)
Alex Christopoulos 10,000(2)
Ethan Del Mastro 10,000(2)
J.R. Avon 10,000(2)
Luca Del Bel Belluz 10,000(2)
Matthew (OA) Maggio 10,000(1)
Charlie Schenkel 10,000(3)
Pavel (IMP) Mintyukov 10,000(2)
Max Donoso 10,000(2)
Dylan Roobroeck 10,000(3)
Logan (OA) Morrison 10,000(1)
Logan Mailloux 10,000(2)
Lleyton (OA) Moore 10,000(1)
Ben Danford 10,000(5)
Danny Zhilkin 10,000(2)
Jacob Frasca 10,000(2)
Chas Sharpe 10,000(2)
Servac (IMP) Petrovsky10,000(3)
Brandt Clarke 10,000(2)
Sasha Pastujov 10,000(2)


 Farm Payroll

Landen Hookey 1,000(3)
Joshua Hoover 1,000(3)
Zach Wigle 1,000(3)
Masen Wray 1,000(5)
William Nicholl 1,000(5)
Adrian Rebelo 1,000(3)
Mason Zebeski 1,000(4)
Sam Hillebrandt 1,000(4)
Gavin Ewles 1,000(4)




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$210,000
Farm Payroll$6,000
Prospect Fees$1,100
Coach$0,000
Games Remaining0
Total Game Expenses$21,710
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$216,000
Year: 2025$186,000
Year: 2026$95,000
Year: 2027$53,000

 Pro Payroll

Riley (OA) Piercey 10,000(1)
Evan (OA) Vierling 10,000(1)
Paul Ludwinski 10,000(3)
Joey Costanzo 10,000(4)
Jacob Battaglia 10,000(5)
Dmitry (IMP) Kuzmin 10,000(2)
Cam Gauvreau 10,000(2)
Kevin He 10,000(5)
Connor Punnett 10,000(2)
Bruce McDonald 10,000(3)
Brad Gardiner 10,000(4)
Charlie Paquette 10,000(4)
Brennan Othmann 10,000(2)
Jack Matier 10,000(2)
Max McCue 10,000(2)
Jacob Maillet 10,000(2)
Ian (OA) Lemieux 10,000(1)
Marko Sikic 10,000(2)
Ryan Humphrey 10,000(2)
PJ Forgione 10,000(3)
Collin MacKenzie 10,000(3)


 Farm Payroll

Jesse Fishman 1,000(2)
Stevie Leskovar 1,000(3)
Alec Stewart 1,000(4)
Niko (IMP) Minkkinen 1,000(3)
Michael Derbidge 1,000(4)
Brett Bouchard 1,000(4)




Peterborou

Arena Peterborough 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$230,000
Farm Payroll$7,000
Prospect Fees$1,600
Coach$0,000
Games Remaining0
Total Game Expenses$23,860
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$237,000
Year: 2025$207,000
Year: 2026$147,000
Year: 2027$75,000

 Pro Payroll

Spencer Sova 10,000(3)
Jackson Stewart 10,000(3)
Bryce McConnell-Barker10,000(3)
Mitchell Martin 10,000(2)
Brenden Sirizzotti 10,000(2)
Chazz Nixon 10,000(3)
Stuart Rolofs 10,000(2)
Marco (OA) Costantini 10,000(1)
Jake (OA) Murray 10,000(1)
Ruslan (IMP) Gazizov 10,000(3)
Tyler (OA) Deline 10,000(1)
Matthew Soto 10,000(4)
Donovan McCoy 10,000(3)
Zach Filak 10,000(3)
Will Bishop 10,000(4)
Marc Boudreau 10,000(2)
Brayden Turley 10,000(5)
Ryan Winterton 10,000(2)
Ethan Procyszyn 10,000(5)
Lucas Moore 10,000(4)
Hunter McKenzie 10,000(5)
Lincoln Moore 10,000(4)
Ivan (IMP)Zhigalov 10,000(2)


 Farm Payroll

Carter Bickle 1,000(3)
Evan Klein 1,000(3)
Duncan Schneider 1,000(4)
William Stewart 1,000(4)
Carson Campbell 1,000(5)
Lucas Karmiris 1,000(5)
Rowan Topp 1,000(5)




Hamilton

ArenaFirstOntario Centre
Capacity17,383
Ticket Price$20.00


Income

Current Funds$4,999,831
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$11,000
Prospect Fees$1,600
Coach$0,000
Games Remaining0
Total Game Expenses$22,260
Projected Expenses$0,000
Projected Balance$4,999,831

Salary Commitment

Year: 2024$221,000
Year: 2025$191,000
Year: 2026$111,000
Year: 2027$18,000

 Pro Payroll

Michael Buchinger 10,000(3)
Beau Jelsma 10,000(3)
Isaiah George 10,000(3)
Patrick Thomas 10,000(3)
Brett (OA) Brochu 10,000(1)
Tai York 10,000(3)
Austin Harper 10,000(3)
Gavin Bryant 10,000(3)
Dean Loukus 10,000(2)
Tyler Boucher 10,000(2)
Kyle (OA) Jackson 10,000(1)
Cameron (OA) Morton 10,000(1)
Justin Ertel 10,000(2)
Owen MacDonald 10,000(3)
Mitch Young 10,000(4)
Samuel Mayer 10,000(2)
Shane Wright 10,000(3)
Braeden Bowman 10,000(2)
Cooper Way 10,000(2)
Brett Bressette 10,000(2)
Josh Rosenzweig 10,000(2)


 Farm Payroll

Ryan Struthers 1,000(3)
Adam Zidlicky 1,000(4)
Jacob Julien 1,000(3)
Caleb Van De Ven 1,000(3)
David Brown 1,000(4)
Braeden O'Keefe 1,000(4)
Cole Beaudoin 1,000(5)
Ethan Montroy 1,000(4)
Noah Nelson 1,000(4)
Spencer Evans 1,000(5)
Noah VandenBrink 1,000(4)




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$10,000
Prospect Fees$0,800
Coach$0,000
Games Remaining0
Total Game Expenses$22,080
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$220,000
Year: 2025$190,000
Year: 2026$90,000
Year: 2027$28,000

 Pro Payroll

Max Namestnikov 10,000(3)
Nathan Poole 10,000(3)
Michael Podolioukh 10,000(3)
Jackson Edward 10,000(3)
Amadeus Lombardi 10,000(2)
Michael Simpson 10,000(2)
Jorian Donovan 10,000(3)
Kasp (IMP) (OA) Larsen10,000(1)
Sean (OA) McGurn 10,000(1)
Nolan (OA) Burke 10,000(1)
Braden Hach� 10,000(2)
Kaleb Lawrence 10,000(2)
Artem (IMP) Guryev 10,000(2)
Liam Arnsby 10,000(2)
Matvey (IMP) Petrov 10,000(2)
Owen Beck 10,000(3)
Porter Martone 10,000(5)
Mason Vaccari 10,000(4)
Francesco Arcuri 10,000(2)
Jack Beck 10,000(2)
Ranvir Gill-Shane 10,000(2)


 Farm Payroll

Adrian Misaljevic 1,000(3)
Thomas Chafe 1,000(4)
Charlie Burns 1,000(5)
Josh Glavin 1,000(5)
George Alboim 1,000(4)
Alex Bradshaw 1,000(3)
Gabriel Runco 1,000(4)
Ethan Quick 1,000(4)
William Eggleton 1,000(5)
Nate Krawchuk 1,000(4)




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$230,000
Farm Payroll$0,000
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$23,150
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$230,000
Year: 2025$200,000
Year: 2026$180,000
Year: 2027$110,000

 Pro Payroll

Colton Smith 10,000(3)
Mark (OA) Duarte 10,000(1)
Jack (OA) Harper 10,000(1)
Andrew Wycisk 10,000(4)
Vinzenz Rohrer 10,000(3)
Mike Levin 10,000(4)
Marko Stojkov 10,000(3)
Ben Pickell 10,000(4)
Nick (OA) Chenard 10,000(1)
AJ Spellacy 10,000(5)
Carter George 10,000(5)
Nicholas DeAngelis 10,000(3)
Christopher Brown 10,000(5)
Lucas Rodriguez 10,000(5)
Alexis Daviault 10,000(4)
Beau Akey 10,000(4)
Carson Christy 10,000(3)
Malcolm Spence 10,000(5)
Jackson McLlwain 10,000(2)
Ondrej Molnar 10,000(4)
Riley Pope 10,000(3)
Tyson Doucette 10,000(3)
Patrick McManus 10,000(2)


 Farm Payroll




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$210,000
Farm Payroll$2,000
Prospect Fees$0,700
Coach$0,000
Games Remaining0
Total Game Expenses$21,270
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$212,000
Year: 2025$212,000
Year: 2026$192,000
Year: 2027$120,000

 Pro Payroll

Brady Stonehouse 10,000(3)
Ty Hollett 10,000(2)
Zakary Lavoie 10,000(3)
Thomas Budnick 10,000(3)
Jacob Oster 10,000(3)
Brett Fullerton 10,000(3)
Luca Pinelli 10,000(4)
Justin Cloutier 10,000(4)
Antonio Tersigni 10,000(5)
Gabriel Frasca 10,000(5)
Liam Spencer 10,000(5)
Vann Williamson 10,000(5)
Alex Messier 10,000(4)
Sebastien Gervais 10,000(4)
Simon (IMP) Slavicek 10,000(3)
Linus (IMP) Hemstr�m 10,000(3)
Landon McCallum 10,000(2)
Cal Uens 10,000(4)
Nathan Sauder 10,000(4)
Quinton Burns 10,000(4)
Dylan Edwards 10,000(4)


 Farm Payroll

Cameron Lowe 1,000(3)
Jacob Oster 1,000(3)




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$4,000
Prospect Fees$0,800
Coach$0,000
Games Remaining0
Total Game Expenses$25,480
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$254,000
Year: 2025$224,000
Year: 2026$143,000
Year: 2027$62,000

 Pro Payroll

Evan Konyen 10,000(3)
Connor Lockhart 10,000(2)
James (OA) Hardie 10,000(1)
Owen Van Steensel 10,000(3)
Nolan Collins 10,000(3)
Paul Christopoulos 10,000(2)
Ethan Burroughs 10,000(2)
Jonathan Melee 10,000(3)
Nikita Tarasevich 10,000(2)
Jackson Parsons 10,000(3)
Nick (OA) DeGrazia 10,000(1)
Matteo Drobac 10,000(2)
Marcus Vandenberg 10,000(3)
Andre Anania 10,000(2)
Juan Copeland 10,000(4)
Mitchell (OA) Smith 10,000(1)
Zayne Parekh 10,000(5)
Ryan Del Monte 10,000(2)
Jakub (IMP) Chromiak 10,000(4)
Valentin (IMP) Zhugin 10,000(3)
Trent Swick 10,000(3)
Anthony Romani 10,000(4)
Chase Coughlan 10,000(4)
Maddox Callens 10,000(2)
Oliver Bonk 10,000(4)


 Farm Payroll

Braydon Bruce 1,000(5)
Alec Leonard 1,000(3)
Nolan Ling 1,000(4)
Nathan Twohey 1,000(2)




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$210,000
Farm Payroll$4,000
Prospect Fees$1,200
Coach$0,000
Games Remaining0
Total Game Expenses$21,520
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$214,000
Year: 2025$184,000
Year: 2026$134,000
Year: 2027$72,000

 Pro Payroll

David Goyette 10,000(3)
Konnor Smith 10,000(3)
Noah (OA) Sedore 10,000(1)
Ty Petrou 10,000(3)
Madden Steen 10,000(3)
Owen Flores 10,000(3)
Brenden Anderson 10,000(2)
Joseph (OA) Serpa 10,000(1)
Matthew Mania 10,000(4)
Jake (OA) Uberti 10,000(1)
Finn Harding 10,000(4)
Frankie Marrelli 10,000(5)
Kieron Walton 10,000(5)
Braeden Kressler 10,000(2)
Daniel Michaud 10,000(2)
Matthew Sop 10,000(2)
Sean Doherty 10,000(5)
Alessio (IMP)Beglieri 10,000(3)
Cam Allen 10,000(4)
Alex Pharand 10,000(4)
Mar (IMP) Limpar-Lantz10,000(2)


 Farm Payroll

Jordyn Ertel 1,000(4)
Tnias Mathurin 1,000(3)
Liam Sztuska 1,000(3)
Adam Cavallin 1,000(4)




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$230,000
Farm Payroll$0,000
Prospect Fees$1,400
Coach$0,000
Games Remaining0
Total Game Expenses$23,140
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$230,000
Year: 2025$220,000
Year: 2026$190,000
Year: 2027$150,000

 Pro Payroll

Cameron Mercer 10,000(4)
Cooper Matthews 10,000(3)
Cedricson Okitundu 10,000(3)
Blake Smith 10,000(3)
Cameron (OA) Tolnai 10,000(1)
Colby Barlow 10,000(4)
Quinn Binnie 10,000(3)
Ethan MacKinnon 10,000(2)
Marshall Nicholls 10,000(2)
Tomislav Brennan 10,000(4)
Daks Klinkhammer 10,000(4)
Bradley Horner 10,000(4)
Michael Misa 10,000(6)
Caden Kelly 10,000(5)
David Bedkowski 10,000(5)
Justin Bottineau 10,000(5)
Kashawn Aitcheson 10,000(5)
Lukas Fischer 10,000(5)
Nicholas Holomego 10,000(5)
Carson Rehkopf 10,000(4)
Christopher Thibodeau 10,000(4)
Kimo (IMP) Gruber 10,000(4)
Dixon Grimes 10,000(2)


 Farm Payroll




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$270,000
Farm Payroll$2,000
Prospect Fees$0,900
Coach$0,000
Games Remaining0
Total Game Expenses$27,290
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$272,000
Year: 2025$242,000
Year: 2026$152,000
Year: 2027$82,000

 Pro Payroll

Aidan Castle 10,000(3)
Nolan (OA) Seed 10,000(1)
Thomas Sirman 10,000(3)
Andrew LeBlanc 10,000(3)
Gage Heyes 10,000(3)
Samuel Assinewai 10,000(3)
Ethan Larmand 10,000(2)
Gavin (OA) White 10,000(1)
Roman Schmidt 10,000(2)
Owain Johnston 10,000(2)
Brayden Hislop 10,000(2)
Paul Hughes 10,000(2)
Anson Thornton 10,000(2)
Nathan Day 10,000(4)
Brayden Gillespie 10,000(4)
Chris Grisolia 10,000(4)
Nolan Dann 10,000(2)
Ethan (OA) Cardwell 10,000(1)
Alexander (IMP) Lukin 10,000(3)
Jack Van Volsen 10,000(5)
Nick Lardis 10,000(4)
Owen Outwater 10,000(4)
Taeo Artichuk 10,000(4)
Olivier Savard 10,000(4)
Chase Stillman 10,000(2)
Jacob LeBlanc 10,000(3)
Nikita (IMP) Parfenyuk10,000(2)


 Farm Payroll

Luca Testa 1,000(5)
William Haley 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$200,000
Farm Payroll$16,000
Prospect Fees$0,200
Coach$0,000
Games Remaining0
Total Game Expenses$21,620
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$216,000
Year: 2025$216,000
Year: 2026$166,000
Year: 2027$72,000

 Pro Payroll

Cedrick Guindon 10,000(3)
Pano Fimis 10,000(3)
Luca D'Amato 10,000(3)
Brice Cooke 10,000(3)
Taos Jordan 10,000(3)
Noah Van Vliet 10,000(3)
Corbin Votary 10,000(3)
Jax Dubois 10,000(2)
Jordan D'Intino 10,000(2)
Julian Fantino 10,000(3)
Luke McNamara 10,000(4)
James Petrovski 10,000(4)
Nicholas Surzycia 10,000(3)
Cole Brown 10,000(4)
Grayson Tiller 10,000(4)
Christopher O'Flaherty10,000(4)
Easton Cowan 10,000(4)
Davis Codd 10,000(2)
Lawson Sherk 10,000(2)
Simon Motew 10,000(2)


 Farm Payroll

Dylan Gordon 1,000(3)
Harrison Ballard 1,000(3)
Mathieu Paris 1,000(4)
Quinton Pag� 1,000(4)
Chase Lefebvre 1,000(3)
Joey Willis 1,000(4)
Conor Walton 1,000(5)
David Egorov 1,000(5)
Henry Mews 1,000(5)
Jett Luchanko 1,000(5)
Kaden Pitre 1,000(5)
Marek Vanacker 1,000(5)
Mike McIvor 1,000(5)
Parker Von Richter 1,000(5)
Tate Vader 1,000(5)
Raine Nadeau 1,000(3)




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$200,000
Farm Payroll$0,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$20,130
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$200,000
Year: 2025$160,000
Year: 2026$130,000
Year: 2027$100,000

 Pro Payroll

Matthew (OA) Papais 10,000(1)
Kocha Delic 10,000(3)
Marco Mignosa 10,000(4)
Matthew Andonovski 10,000(4)
Charlie (OA) Callaghan10,000(1)
Andrew Gibson 10,000(4)
Bryce (OA) Montgomery 10,000(1)
Alec (OA) Belanger 10,000(1)
Cooper Foster 10,000(4)
Hunter Brzustewicz 10,000(3)
Alex Kostov 10,000(5)
Filip (IMP) Mesar 10,000(3)
Ben Cormier 10,000(5)
Braedyn Rogers 10,000(5)
Nathan Villeneuve 10,000(5)
Isaac Enright 10,000(2)
Benjamin Gaudreau 10,000(2)
Ethan Miedema 10,000(4)
Zach Bowen 10,000(4)
Kai Schwindt 10,000(2)


 Farm Payroll




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$220,000
Farm Payroll$2,000
Prospect Fees$2,400
Coach$0,000
Games Remaining0
Total Game Expenses$22,440
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$222,000
Year: 2025$192,000
Year: 2026$152,000
Year: 2027$102,000

 Pro Payroll

Daniil (IMP) Sobolev 10,000(2)
Andrew Whitton 10,000(2)
Sam McCue 10,000(4)
Michael (OA) Renwick 10,000(1)
Bode Stewart 10,000(5)
Boe Piroski 10,000(3)
Chase MacQueen-Spence 10,000(4)
Ian Phillips 10,000(2)
Declan (OA) McDonnell 10,000(1)
Ben (OA) Roger 10,000(1)
Ryan Vannetten 10,000(3)
Noah Morneau 10,000(3)
Ethan Kowatsch 10,000(4)
Ethan Martin 10,000(4)
Gavin Grundner 10,000(3)
Connor Toms 10,000(3)
Kaeden Johnston 10,000(4)
Braydon McCallum 10,000(5)
Tucker Robertson 10,000(2)
Dustin Good 10,000(4)
Valdemar W (IMP) Hull 10,000(4)
James Guo 10,000(4)


 Farm Payroll

Carson Woodall 1,000(5)
Ethan Toms 1,000(5)




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$260,000
Farm Payroll$4,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$26,530
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$264,000
Year: 2025$234,000
Year: 2026$164,000
Year: 2027$111,000

 Pro Payroll

Calem Mangone 10,000(3)
Will Gerrior 10,000(3)
Kaleb Smith 10,000(3)
Tristan (OA) Lennox 10,000(1)
Noah Roberts 10,000(4)
Wylie Birkett 10,000(3)
Colby Saganiuk 10,000(2)
Payton Robinson 10,000(2)
Callum Chisholm 10,000(2)
Cooper (OA) Walker 10,000(1)
Samuel Ivanov 10,000(2)
Carson Hall 10,000(5)
Hunter McKnight 10,000(5)
Liam Greentree 10,000(5)
Lirim Amidovski 10,000(5)
Luc Brzustowski 10,000(2)
Quentin Musty 10,000(4)
Luca Marrelli 10,000(4)
Landon Cato 10,000(2)
MacGregor Richmond 10,000(5)
Ryerson Leenders 10,000(5)
Maleek McGowan 10,000(4)
Tyler Graham 10,000(5)
Tommy (IMP) Purdeller 10,000(3)
Djibril Toure 10,000(2)
Anthon (OA) Costantini10,000(1)


 Farm Payroll

Ryan O'Dell 1,000(3)
Ian Michelone 1,000(3)
Owen Protz 1,000(5)
Alessandro Petreccia 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$230,000
Farm Payroll$0,000
Prospect Fees$1,000
Coach$0,000
Games Remaining0
Total Game Expenses$23,100
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$230,000
Year: 2025$200,000
Year: 2026$160,000
Year: 2027$70,000

 Pro Payroll

Shawn (OA) Spearing 10,000(1)
Coulson Pitre 10,000(3)
Roberto Mancini 10,000(2)
Roenick Jodoin 10,000(3)
Luke Torrance 10,000(3)
Nolan Lalonde 10,000(3)
Tristan Malboeuf 10,000(3)
Chandler Romeo 10,000(2)
Elias (OA) Cohen 10,000(1)
Pasquale Zito 10,000(2)
Jake Karabela 10,000(3)
Anthony Cristoforo 10,000(5)
Callum Cheynowski 10,000(5)
Cole Davis 10,000(5)
Matyas (IMP) Sapovaliv10,000(3)
Blake Peters-Davey 10,000(3)
Artyom (IMP) Kulakov 10,000(2)
Alex Assadourian 10,000(4)
Easton Wainwright 10,000(4)
Nic Sima 10,000(4)
Owen Pitters 10,000(4)
Florian Xhekaj 10,000(3)
David (OA) Jesus 10,000(1)


 Farm Payroll




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$6,000
Prospect Fees$1,100
Coach$0,000
Games Remaining0
Total Game Expenses$21,710
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$216,000
Year: 2025$196,000
Year: 2026$185,000
Year: 2027$84,000

 Pro Payroll

Hunter Haight 10,000(3)
Sam Alfano 10,000(3)
Zander Veccia 10,000(3)
Ryder McIntyre 10,000(3)
Matthew Mayich 10,000(3)
Ryan McGuire 10,000(3)
Nolan (OA) Dillingham 10,000(1)
Ben Bujold 10,000(3)
Andrew Oke 10,000(3)
Antonino Pugliese 10,000(3)
Artur Cholach 10,000(2)
Beckett Sennecke 10,000(5)
Brodi McConnell-Barker10,000(5)
Luke Misa 10,000(4)
Reed Gee 10,000(5)
Matthew Jenken 10,000(4)
Sandis Vilmanis 10,000(3)
Mitchell Brooks 10,000(4)
Jack Dever 10,000(4)
Zackary Sandhu 10,000(4)
Kevyn (OA) Brassard 10,000(1)


 Farm Payroll

Devin Mauro 1,000(3)
Andrew Vermeulen 1,000(5)
Jacob Gibbons 1,000(5)
Liam Storch 1,000(5)
Nathan Aspinall 1,000(5)
Jack Lynes 1,000(2)




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$5,000
Prospect Fees$1,400
Coach$0,000
Games Remaining0
Total Game Expenses$22,640
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$225,000
Year: 2025$135,000
Year: 2026$63,000
Year: 2027$42,000

 Pro Payroll

Theo (OA) Hill 10,000(1)
Reid (OA) Valade 10,000(1)
Caeden Carlisle 10,000(3)
Kyle (OA) McDonald 10,000(1)
Kalvyn (OA) Watson 10,000(1)
Brian (IMP) Zanetti 10,000(2)
Tyler Savard 10,000(2)
Josh (OA) Currie 10,000(1)
Gerard (OA) Keane 10,000(1)
Dylan (OA) Robinson 10,000(1)
Cameron (OA) Butler 10,000(1)
Avery (OA) Hayes 10,000(1)
Kyle Morey 10,000(4)
Charlie Robertson 10,000(4)
Kiri (IMP) Kudryavtsev10,000(3)
Angus MacDonell 10,000(4)
Patrick Leaver 10,000(2)
Ty Voit 10,000(2)
Bronson Ride 10,000(4)
Zacharie Giroux 10,000(2)
James Jodoin 10,000(2)
Christian Kyrou 10,000(2)


 Farm Payroll

Kyle Downey 1,000(3)
Connor Federkow 1,000(2)
Patrick Leaver 1,000(2)
Blair Scott 1,000(4)
Tyson Rismond 1,000(5)




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$7,000
Prospect Fees$1,000
Coach$0,000
Games Remaining0
Total Game Expenses$22,800
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$227,000
Year: 2025$197,000
Year: 2026$97,000
Year: 2027$45,000

 Pro Payroll

Ryan Abraham 10,000(3)
Gavin Hayes 10,000(3)
Ethan (OA) Ritchie 10,000(1)
Ryan (OA) Gagnier 10,000(1)
Brody Crane 10,000(3)
Dom DiVincentiis 10,000(3)
Liam Gilmartin 10,000(2)
Artem (IMP) Grushnikov10,000(2)
George (OA) Diaco 10,000(1)
Calum Ritchie 10,000(4)
Ben West 10,000(2)
Jacob Therrien 10,000(5)
Matthew Virgilio 10,000(5)
Matthew Buckley 10,000(4)
Deni Goure 10,000(2)
Oliver Peer 10,000(2)
Ryan Mast 10,000(2)
Rodwin Dionicio 10,000(3)
Francesco Pinelli 10,000(2)
Josh Bloom 10,000(2)
Jacob Holmes 10,000(2)
Sam Sedley 10,000(2)


 Farm Payroll

Carter Lowe 1,000(5)
Dylan Richter 1,000(5)
Grayden Strohack 1,000(5)
Ty Henry 1,000(5)
Daylen Moses 1,000(4)
Nick Graniero 1,000(3)
Dylan Grover 1,000(3)