Financial Report

(As of Sunday, Jan 30 2022)

Titan

ArenaK.C. Irving Regional Centre
Capacity3,162
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$12,000
Prospect Fees$1,600
Coach$0,000
Games Remaining68
Total Game Expenses$3,582
Projected Expenses$243,600
Projected Balance$4,756,400

Salary Commitment

Year: 2021$242,000
Year: 2022$212,000
Year: 2023$211,000
Year: 2024$118,000

 Pro Payroll

Benjamin Roode 10,000(5)
Evan MacKinnon 10,000(3)
Bennett MacArthur 10,000(3)
Karl Vaillancourt 10,000(4)
Logan Chisholm 10,000(4)
Olivier Tremblay 10,000(3)
Josh Lawrence 10,000(5)
Tristan (OA) Berube 10,000(1)
Yan (OA) Aucoin 10,000(1)
Zach (OA) Bouthillier 10,000(1)
Felix-Antoine Drolet 10,000(3)
Riley Kidney 10,000(5)
Olivier Coulombe 10,000(5)
Oliver (IMP) Turan 10,000(4)
Mark Rumsey 10,000(3)
Charlie Da Fonseca 10,000(3)
Cole Larkin 10,000(5)
Fabian (IMP) Hochegger10,000(3)
Raphael Audet 10,000(3)
Alec Rheaume 10,000(4)
David Doucet 10,000(5)
Drew Elliott 10,000(5)
Shawn Element 10,000(3)


 Farm Payroll

Alec MacVicar 1,000(3)
Alexis Dube 1,000(5)
William Champagne 1,000(4)
Zach Biggar 1,000(5)
Daniel Agostino 1,000(5)
Zachary Racicot 1,000(5)
Antoine Leblanc 1,000(4)
Mikael Diotte 1,000(5)
Aleksandar Dimovski 1,000(2)
Etienne Caron 1,000(3)
Loic Bergeron 1,000(3)
Matthew MacDonald 1,000(5)




Mooseheads

ArenaScotiabank Centre
Capacity10,595
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$200,000
Farm Payroll$4,000
Prospect Fees$2,000
Coach$0,000
Games Remaining68
Total Game Expenses$3,029
Projected Expenses$206,000
Projected Balance$4,794,001

Salary Commitment

Year: 2021$204,000
Year: 2022$174,000
Year: 2023$164,000
Year: 2024$144,000

 Pro Payroll

Jordan McKenna 10,000(2)
Sonny Kabatay 10,000(5)
Patrick (OA) Kyte 10,000(1)
Tyler (OA) Hinam 10,000(1)
Jeremy Langlois 10,000(5)
Zachary Byard 10,000(4)
Nathan Gaucher 10,000(5)
Zachary L'Heureux 10,000(5)
Brendan Tomilson 10,000(3)
Matthew Lint 10,000(4)
Evgeni (IMP) Kashnikov10,000(4)
Alex (IMP) Mirzabalaev10,000(4)
Alexandre O'Neill 10,000(4)
Alexandre David 10,000(5)
Charles-A (OA) Giguere10,000(1)
Cole Stewart 10,000(4)
Gavin Hart 10,000(4)
Cole McLaren 10,000(3)
Kyle Petten 10,000(4)
Tommy DaSilva 10,000(4)


 Farm Payroll

Charles Savoie 1,000(5)
Patrick LeBlanc 1,000(5)
Mathis Cloutier 1,000(5)
Steven Fournier 1,000(4)




Wildcats

ArenaAvenir Centre
Capacity8,800
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$4,000
Prospect Fees$2,600
Coach$0,000
Games Remaining68
Total Game Expenses$3,479
Projected Expenses$236,600
Projected Balance$4,763,400

Salary Commitment

Year: 2021$234,000
Year: 2022$204,000
Year: 2023$204,000
Year: 2024$102,000

 Pro Payroll

Kyle Foreman 10,000(4)
Jacob Hudson 10,000(3)
Jacob Stewart 10,000(4)
Jakob Pelletier 10,000(4)
Alex (IMP) Khovanov 10,000(3)
Jerome (OA) Gravel 10,000(1)
Jordan Spence 10,000(4)
Felix Pare 10,000(3)
Jeremy (OA) McKenna 10,000(1)
Felix-Antoine Marcotty10,000(3)
Mika (OA) Cyr 10,000(1)
Elliot Desnoyers 10,000(5)
Adam McCormick 10,000(3)
Cameron Whynot 10,000(5)
Said Abi-Faycal 10,000(3)
Tristan DeJong 10,000(3)
Sean Stewart 10,000(4)
Samuel (IMP) Hlavaj 10,000(3)
Olivier Rodrigue 10,000(3)
Chase Ellis 10,000(5)
Luke Wilson 10,000(4)
Simon Dubois-Tiberghen10,000(3)
Jonathan Desrosiers 10,000(5)


 Farm Payroll

Ozzie King 1,000(3)
Eliot Bergbauer 1,000(4)
Jeremie Hebert 1,000(4)
Ryan MacLellan 1,000(3)




Islanders

ArenaEastlink Centre
Capacity3,718
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$7,000
Prospect Fees$1,000
Coach$0,000
Games Remaining68
Total Game Expenses$3,206
Projected Expenses$218,000
Projected Balance$4,782,000

Salary Commitment

Year: 2021$217,000
Year: 2022$187,000
Year: 2023$177,000
Year: 2024$154,000

 Pro Payroll

Jacob Goobie 10,000(5)
Brendon (OA) Clavelle 10,000(1)
Lukas Cormier 10,000(5)
Zachary Roy 10,000(5)
Brett Budgell 10,000(4)
Alex Drover 10,000(5)
Noah Laaouan 10,000(4)
Zachary Beauregard 10,000(4)
Keiran Gallant 10,000(4)
Alexis Arsenault 10,000(3)
Matthew (OA) Welsh 10,000(1)
Xavier Fortin 10,000(5)
Isiah Campbell 10,000(3)
Nicholas Girouard 10,000(4)
Zachary Arsenault 10,000(4)
Shaun (OA) Miller 10,000(1)
William Trudeau 10,000(4)
Justin Gill 10,000(5)
Philippe Blanchet 10,000(5)
Nikita (IMP) Alexandro10,000(2)
RaivisKri (IMP) Ansons10,000(4)


 Farm Payroll

Dell Welton 1,000(4)
Alexis Morin 1,000(5)
Jack Tucker 1,000(3)
Nathan Martel 1,000(3)
Logan Kelly-Murphy 1,000(3)
Luka Verreault 1,000(4)
Connor Trenholm 1,000(5)




Eagles

ArenaCentre 200
Capacity5,000
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$1,600
Coach$0,000
Games Remaining68
Total Game Expenses$3,612
Projected Expenses$245,600
Projected Balance$4,754,400

Salary Commitment

Year: 2021$244,000
Year: 2022$204,000
Year: 2023$181,000
Year: 2024$110,000

 Pro Payroll

Anthony (OA) Morrone 10,000(1)
Antoine Rochon 10,000(4)
Anthony (OA) Poulin 10,000(1)
D'Artagnan (OA) Joly 10,000(1)
Kevin (OA) Gursoy 10,000(1)
Sam Dow 10,000(5)
Jacob Gaucher 10,000(4)
Xavier Labrecque 10,000(4)
Alex Gritz 10,000(2)
Cole Edwards 10,000(3)
Gaetan (IMP) Jobin 10,000(3)
Phillippe Casault 10,000(3)
Felix-Anthony Ethier 10,000(4)
Taro (IMP) Jentzsch 10,000(3)
Jeremie Jacob 10,000(4)
Nic Kingsbury-Fournier10,000(5)
Patrick Musico 10,000(3)
Andrew Coxhead 10,000(3)
Mathieu Ferland 10,000(2)
Pierre-Olivi Bourgeois10,000(4)
Xavier Bernard 10,000(3)
Lucas Robinson 10,000(4)
Thomas Couture 10,000(4)
Samy Pare 10,000(4)


 Farm Payroll

Jeremie Major 1,000(2)
Kurtis Lang 1,000(3)
Nicolas Ranno 1,000(2)
Yanik Chagnon 1,000(2)




SeaDogs

ArenaTD Station
Capacity6,300
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$5,000
Prospect Fees$1,600
Coach$0,000
Games Remaining68
Total Game Expenses$3,479
Projected Expenses$236,600
Projected Balance$4,763,400

Salary Commitment

Year: 2021$235,000
Year: 2022$205,000
Year: 2023$185,000
Year: 2024$104,000

 Pro Payroll

Eliott St-Pierre 10,000(3)
Brady Burns 10,000(5)
Charlie DesRoches 10,000(5)
Hendrix Lapierre 10,000(5)
Dawson Stairs 10,000(5)
Jeremie Poirier 10,000(5)
Mathieu Desgagnes 10,000(3)
Mikael (OA) Robidoux 10,000(1)
Maxim (IMP) Cajkovic 10,000(4)
Nic (OA) Deakin-Poot 10,000(1)
Ben Badalamenti 10,000(2)
Matt Gould 10,000(2)
Adam (IMP) Rask 10,000(3)
Julien Breton 10,000(4)
Olivier Drouin 10,000(3)
Nicolas Pavan 10,000(5)
William Villeneuve 10,000(5)
Brendan Sibley 10,000(4)
William (OA) Cyr 10,000(1)
Dakota Lund-Cornish 10,000(3)
Kevin Mandolese 10,000(3)
Xavier Bouchard 10,000(3)
Liam Leonard 10,000(3)


 Farm Payroll

Alexis Belisle 1,000(5)
Maxime Rioux 1,000(3)
Riley Bezeau 1,000(4)
Yannic Bastarache 1,000(5)
Jeremy Duguay 1,000(4)




Sagueneens

ArenaCentre Georges-Vezina
Capacity4,724
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$11,000
Prospect Fees$1,000
Coach$0,000
Games Remaining68
Total Game Expenses$3,706
Projected Expenses$252,000
Projected Balance$4,748,000

Salary Commitment

Year: 2021$251,000
Year: 2022$221,000
Year: 2023$201,000
Year: 2024$118,000

 Pro Payroll

Vladislav (IMP) Kotkov10,000(3)
Justin Ducharme 10,000(3)
Justin Bergeron 10,000(3)
Theo Rochette 10,000(5)
Gabri Belley-Pelletier10,000(3)
Alex Beaucage 10,000(4)
Artemi (IMP) Kniazev 10,000(4)
Thomas Belgarde 10,000(4)
Bailey Peach 10,000(4)
William Grimard 10,000(4)
Xavier Filion 10,000(4)
William Dufour 10,000(5)
Gabriel Villeneuve 10,000(3)
Olivier Bourret 10,000(3)
Maxim (OA) Trepanier 10,000(1)
Dylan Schives 10,000(4)
Felix (OA) Bibeau 10,000(1)
Louis Crevier 10,000(4)
Alexis Shank 10,000(3)
Metis Roelens 10,000(2)
Nathan Larose 10,000(3)
Shawn (OA) Boudrias 10,000(1)
Hunter Holmes 10,000(2)
Emerik Despatie 10,000(5)


 Farm Payroll

Aiden MacIntosh 1,000(4)
Tristan Fortin 1,000(4)
Colton O'Brien 1,000(3)
Daniel Moody 1,000(3)
Antoine Lyonnais 1,000(4)
Mikisiw Awashish 1,000(4)
Zachary Cardinal 1,000(4)
Alexis Cournoyer 1,000(5)
Olivier Archambault 1,000(5)
Vincent Dupuis 1,000(4)
Kyle Havlena 1,000(3)




Oceanic

ArenaColisee Financiere Sun Life
Capacity5,062
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$9,000
Prospect Fees$1,100
Coach$0,000
Games Remaining68
Total Game Expenses$3,825
Projected Expenses$260,100
Projected Balance$4,739,900

Salary Commitment

Year: 2021$259,000
Year: 2022$229,000
Year: 2023$218,000
Year: 2024$118,000

 Pro Payroll

Alexis Lafreniere 10,000(4)
Anthony (OA) Gagnon 10,000(1)
Dawson Mercer 10,000(4)
Dmit (IMP) Zavgorodniy10,000(3)
Brandon Casey 10,000(4)
Gabriel Denis 10,000(3)
Jordan Briere 10,000(4)
Tri (OA) Cote-Cazenave10,000(1)
Brandon Frattaroli 10,000(3)
Jordan (OA) Lepage 10,000(1)
Anthony D'Amours 10,000(3)
Nathan Ouellet 10,000(3)
Alex DeGagne 10,000(3)
Ludovic Soucy 10,000(4)
Christopher Inniss 10,000(3)
Colten Ellis 10,000(3)
Marc-Antoine Pepin 10,000(4)
Kale McCallum 10,000(4)
Mathias Laferriere 10,000(3)
Jordan Spadafore 10,000(3)
Mathieu Bizier 10,000(4)
Samuel Johnson 10,000(4)
Blake Chasse 10,000(4)
Alex Peresunko 10,000(2)
Drew Johnston 10,000(4)


 Farm Payroll

Jacob Kelly 1,000(2)
Jonathan Labrie 1,000(4)
Justin Gosselin 1,000(4)
Frederyck Janvier 1,000(5)
Fabrice Fortin 1,000(5)
Noah (IMP) Delemont 1,000(4)
Vincent Trudel 1,000(5)
Felix Tremblay 1,000(4)
Milo Roelens 1,000(5)




Remparts

ArenaCentre Videotron
Capacity18,259
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$8,000
Prospect Fees$1,300
Coach$0,000
Games Remaining68
Total Game Expenses$3,372
Projected Expenses$229,300
Projected Balance$4,770,700

Salary Commitment

Year: 2021$228,000
Year: 2022$208,000
Year: 2023$208,000
Year: 2024$178,000

 Pro Payroll

Cole Fraser 10,000(4)
Liam Kidney 10,000(4)
Ryan Francis 10,000(4)
Creed Jones 10,000(3)
Loris Rafanomezantsoa 10,000(5)
Edouard Cournoyer 10,000(4)
Pierrick Dube 10,000(4)
Manix Landry 10,000(5)
Thomas Caron 10,000(3)
Jacob Melanson 10,000(5)
James Malatesta 10,000(5)
Gabriel Montreuil 10,000(4)
Nicolas Savoie 10,000(5)
Alexandre Hogue 10,000(3)
Marcel (IMP) Barinka 10,000(4)
Zachary Massicotte 10,000(4)
Jeremy (OA) Diotte 10,000(1)
Patrick Guay 10,000(5)
Denis (OA) Toner 10,000(1)
Romain Rodzinski 10,000(5)
Kevyn Brassard 10,000(5)
Jacob Squires 10,000(5)


 Farm Payroll

Daryk Plouffe-Dube 1,000(4)
Loick Begin 1,000(4)
Oleksii (IMP) Myklukha1,000(4)
Emile Lambert 1,000(5)
Jeremy Ste-Marie 1,000(5)
Nicholas Blagden 1,000(4)
Ventsislav Shingarov 1,000(5)
Steven Iannidinardo 1,000(5)




Drakkar

ArenaCentre Henry-Leonard
Capacity3,042
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$180,000
Farm Payroll$9,000
Prospect Fees$1,500
Coach$0,000
Games Remaining68
Total Game Expenses$2,801
Projected Expenses$190,500
Projected Balance$4,809,500

Salary Commitment

Year: 2021$189,000
Year: 2022$159,000
Year: 2023$158,000
Year: 2024$96,000

 Pro Payroll

Nathan Legare 10,000(4)
Gabriel Fortier 10,000(3)
Charles-Antoine Dumont10,000(4)
Ethan (OA) Crossman 10,000(1)
Tyler Boivin 10,000(3)
Chris Merisier-Ortiz 10,000(4)
Justin Bourque 10,000(4)
Kaylen Gauthier 10,000(4)
Keenan (OA) MacIsaac 10,000(1)
Edouard St-Laurent 10,000(3)
Mathie (OA) Charlebois10,000(1)
Aleksei (IMP) Sergeev 10,000(3)
Cole Huckins 10,000(5)
Brendan St-Louis 10,000(3)
Julien Letourneau 10,000(4)
Jeremy Michaud 10,000(4)
Lucas Fitzpatrick 10,000(3)
Senna (IMP) Peeters 10,000(4)


 Farm Payroll

Antoine Savard 1,000(3)
Etienne Arseneau 1,000(4)
Jeremy Lapointe 1,000(4)
Alex Labbe 1,000(3)
Logan Camp 1,000(5)
Charles Tremblay 1,000(2)
Anthony Bedard 1,000(5)
Jaheem Lagace-Aurelien1,000(5)
Marc-Antoine Seguin 1,000(5)




Armada

ArenaCentre Excellence Sports Rouss
Capacity3,100
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$14,000
Prospect Fees$1,000
Coach$0,000
Games Remaining68
Total Game Expenses$3,309
Projected Expenses$225,000
Projected Balance$4,775,000

Salary Commitment

Year: 2021$224,000
Year: 2022$194,000
Year: 2023$193,000
Year: 2024$161,000

 Pro Payroll

Francesco Lapenna 10,000(4)
Luke Henman 10,000(3)
Derek (OA) Gentile 10,000(1)
Simon Pinard 10,000(4)
Yann-Fel (OA) Lapointe10,000(1)
Benjamin Corbeil 10,000(4)
Samuel Desgroseilliers10,000(4)
Nicolas (OA) Ouellet 10,000(1)
Blake Richardson 10,000(4)
Jason Horvath 10,000(3)
Miguel Tourigny 10,000(5)
Olivier Adam 10,000(5)
Felix Lafrance 10,000(4)
Simon Lavigne 10,000(4)
Maxim (IMP) Bykov 10,000(4)
Thomas Casey 10,000(3)
Brooklyn Kalmikov 10,000(4)
Samuel Regis 10,000(4)
Yarosl (IMP) Likhachev10,000(4)
William Rouleau 10,000(4)
Justin Bergeron 10,000(5)


 Farm Payroll

Olivier Boutin 1,000(5)
Ed McNeill 1,000(4)
Maximilien Ledoux 1,000(4)
Maxime Collin 1,000(3)
Tommy Bouchard 1,000(3)
Thomas Lacombe 1,000(4)
Charles Boutin 1,000(5)
Timothy Cousineau 1,000(5)
Thomas Belzile 1,000(4)
Marc Richard 1,000(5)
Gavin Watt 1,000(4)
Felix Paquet 1,000(5)
Olivier-Luc Hache 1,000(2)
Zackary Michaud 1,000(5)




Huskies

ArenaArena Iamgold
Capacity2,150
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$7,000
Prospect Fees$1,600
Coach$0,000
Games Remaining68
Total Game Expenses$3,215
Projected Expenses$218,600
Projected Balance$4,781,400

Salary Commitment

Year: 2021$217,000
Year: 2022$177,000
Year: 2023$157,000
Year: 2024$135,000

 Pro Payroll

Brandon (OA) Skubel 10,000(1)
Antoine (OA) Demers 10,000(1)
Adrian (IMP) Valigura 10,000(3)
Christophe Farmer 10,000(4)
Ben Allison 10,000(5)
Michael Pellerin 10,000(4)
David (OA) Noel 10,000(1)
Alexandre Doucet 10,000(5)
Rudolfs Polcs 10,000(3)
Xavier Parent 10,000(4)
Mavrick Gauthier 10,000(5)
Israel Mianscum 10,000(5)
Anthony Munroe-Boucher10,000(4)
Mathieu Gagnon 10,000(4)
Anthony Turcotte 10,000(5)
Orlando Mainolfi 10,000(2)
Noah Patenaude 10,000(4)
Samuel Richard 10,000(1)
Jack Campbell 10,000(5)
Keegan Hunt 10,000(5)
Hugo Savinsky 10,000(2)


 Farm Payroll

William Desmarais 1,000(3)
Edouard Ouellet 1,000(3)
Frederic Brunet 1,000(5)
Alexis Brisson 1,000(5)
Marc-Andre Gaudet 1,000(5)
Sam McKinney 1,000(4)
Jacob Christie 1,000(4)




Foreurs

ArenaCentre air Creebec
Capacity3,054
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$6,000
Prospect Fees$1,700
Coach$0,000
Games Remaining68
Total Game Expenses$3,496
Projected Expenses$237,700
Projected Balance$4,762,300

Salary Commitment

Year: 2021$236,000
Year: 2022$206,000
Year: 2023$196,000
Year: 2024$103,000

 Pro Payroll

Edouard Dostie 10,000(3)
Mathieu Boulianne 10,000(4)
Jared McIsaac 10,000(3)
Jeremy Michel 10,000(4)
Samuel Bolduc 10,000(3)
Maxence Guenette 10,000(4)
Carmine-Ant Pagliarulo10,000(3)
Olivier Picard 10,000(4)
Peyton (OA) Hoyt 10,000(1)
Alexandre Couture 10,000(3)
Karl Boudrias 10,000(3)
Raf (OA) Harvey-Pinard10,000(1)
Emil Lessard-Ayd 10,000(2)
Marshall Lessard 10,000(5)
Zack Jones 10,000(3)
Jeremy Rainville 10,000(4)
Vincent (OA) Marleau 10,000(1)
Zachary Dean 10,000(5)
Thimo (IMP) Nickl 10,000(3)
Yu (IMP) Sato 10,000(4)
Julian Vander Voet 10,000(3)
Jonathan Lemieux 10,000(4)
Thomas Pelletier 10,000(4)


 Farm Payroll

Emile Lauzon 1,000(3)
William Provost 1,000(5)
Anthony Allepot 1,000(4)
William Minville 1,000(5)
Xavier Bolduc 1,000(3)
Darick Louis-Jean 1,000(3)




Olympiques

ArenaCentre Robert-Guertin
Capacity3,196
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$190,000
Farm Payroll$13,000
Prospect Fees$1,200
Coach$0,000
Games Remaining68
Total Game Expenses$3,003
Projected Expenses$204,200
Projected Balance$4,795,800

Salary Commitment

Year: 2021$203,000
Year: 2022$182,000
Year: 2023$172,000
Year: 2024$117,000

 Pro Payroll

Charles-Antoi (OA) Roy10,000(1)
Samuel Dube 10,000(4)
Zachary Emond 10,000(3)
Darien (OA) Kielb 10,000(1)
Emile Hegarty-Aubin 10,000(3)
Justin Barron 10,000(4)
Cole Cormier 10,000(4)
David (IMP) Aebischer 10,000(3)
Pier-Olivier Roy 10,000(5)
Joshua Roy 10,000(5)
Justin Robidas 10,000(5)
Axel (IMP) Andersson 10,000(2)
Braeden Virtue 10,000(4)
Remi Poirier 10,000(4)
William Pare 10,000(5)
Zachary Gravel 10,000(3)
Oli Gervais-Daigneault10,000(5)
Jeremy Laframboise 10,000(3)
Isaac Wilson 10,000(4)


 Farm Payroll

Frederic Abraham 1,000(3)
Louis-Filip (OA) Cote 1,000(1)
Cole Foston 1,000(5)
Chris McQuaid 1,000(3)
Anthony Hamel 1,000(4)
Zachary Fortin 1,000(4)
Max-Antoine Melancon 1,000(3)
Liam Peyton 1,000(3)
Gabriel Jackson 1,000(3)
William Dagenais 1,000(5)
Ludovic Harrisson 1,000(4)
Zacharie Charest 1,000(5)
Joona (IMP) Lehmus 1,000(4)




Phoenix

ArenaPalais des Sports Leopold-Drol
Capacity3,646
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$0,900
Coach$0,000
Games Remaining68
Total Game Expenses$3,719
Projected Expenses$252,900
Projected Balance$4,747,100

Salary Commitment

Year: 2021$252,000
Year: 2022$222,000
Year: 2023$212,000
Year: 2024$101,000

 Pro Payroll

Samuel Poulin 10,000(4)
Benjamin Tardif 10,000(3)
Alex-Olivie (OA) Voyer10,000(1)
Felix (OA) Robert 10,000(1)
Samuel Fortier 10,000(4)
Anderson MacDonald 10,000(3)
Valen (IMP) Nussbaumer10,000(2)
Leon Denny 10,000(3)
Emile (OA) Samson 10,000(1)
Samuel Houde 10,000(3)
Benoit-Olivier Groulx 10,000(3)
Nathael Roy 10,000(3)
Jaxon Bellamy 10,000(4)
Raphael Lavoie 10,000(3)
Olivier Crete-Belzile 10,000(3)
StephaneJr Huard 10,000(4)
Alexandre Joncas 10,000(4)
Julien Anctil 10,000(4)
Vincent Anctil 10,000(4)
Jacob Rabouin 10,000(4)
Valent (IMP) Demchenko10,000(4)
Mirco Fontaine 10,000(3)
Thomas Sigouin 10,000(3)
Anthony DiCesare 10,000(5)
Nathan Lavoie 10,000(3)


 Farm Payroll

Olivier Pouliot 1,000(3)
William Lepage 1,000(4)




Voltigeurs

ArenaCentre Marcel Dionne
Capacity4,000
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$9,000
Prospect Fees$1,600
Coach$0,000
Games Remaining68
Total Game Expenses$3,391
Projected Expenses$230,600
Projected Balance$4,769,400

Salary Commitment

Year: 2021$229,000
Year: 2022$189,000
Year: 2023$179,000
Year: 2024$86,000

 Pro Payroll

Edouard Charron 10,000(3)
Jacob Dion 10,000(3)
Alexis Gravel 10,000(3)
Xavier Simoneau 10,000(4)
Noah Wilson 10,000(4)
Remy (OA) Anglehart 10,000(1)
Walter (OA) Flower 10,000(1)
Cedric (OA) Pare 10,000(1)
Egor (IMP) Sokolov 10,000(3)
Nicolas (OA) Guay 10,000(1)
Cedric Desruisseaux 10,000(3)
Gregory Kreutzer 10,000(3)
Jeffrey Burridge 10,000(3)
Jarrett Baker 10,000(3)
Isaac Belliveau 10,000(5)
Charles-Edouard Drouin10,000(4)
Charles-Antoi Lavallee10,000(5)
Kirill (IMP) Nizhnikov10,000(2)
Charles-Antoin Element10,000(5)
Ludovick Lebel 10,000(5)
Yan-Cedric Gaudreault 10,000(3)
Kieran Craig 10,000(4)


 Farm Payroll

Christophe Chiasson 1,000(4)
Etienne Parent 1,000(5)
Jacob Leblanc 1,000(4)
Justin Charette 1,000(4)
Joakim Bergeron 1,000(3)
Tristan Gourdeau 1,000(3)
Julien Hebert 1,000(5)
Jeremy Simard 1,000(5)
James White 1,000(3)




Tigres

ArenaColisee Desjardins
Capacity3,420
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$10,000
Prospect Fees$1,300
Coach$0,000
Games Remaining68
Total Game Expenses$3,401
Projected Expenses$231,300
Projected Balance$4,768,700

Salary Commitment

Year: 2021$230,000
Year: 2022$200,000
Year: 2023$199,000
Year: 2024$167,000

 Pro Payroll

Egor (IMP) Serdyuk 10,000(4)
William Cummings 10,000(3)
Mikhail (IMP) Abramov 10,000(4)
Jeremie Biakabutuka 10,000(5)
Xavier Cormier 10,000(4)
Jeremy Martin 10,000(4)
Sean Larochelle 10,000(4)
Conor Frenette 10,000(4)
Christian (OA) Huntley10,000(1)
Massimo Siciliano 10,000(4)
Olivier Nadeau 10,000(5)
Tommy Luneau 10,000(3)
Tyson Hinds 10,000(5)
Landon Miron 10,000(4)
Matthew (OA) Grouchy 10,000(1)
Vincent Sevigny 10,000(4)
Philippe Daoust 10,000(3)
Zackary Riel 10,000(4)
Gabriel (OA) Proulx 10,000(1)
Charles Beaudoin 10,000(5)
Fabio Iacobo 10,000(4)
Nikolas Hurtubise 10,000(5)


 Farm Payroll

Mikael Martel 1,000(3)
Feliks Morozov 1,000(2)
Enrico Di Cesare 1,000(3)
Andrew Belchamber 1,000(5)
Ben Boyd 1,000(5)
Lou-Felix Denis 1,000(5)
Paul-Edward Vollant 1,000(5)
Salvatore Bucaro 1,000(5)
Vincent Paquette 1,000(4)
Simon Senechal 1,000(5)




Cataractes

ArenaCentre Gervais Auto
Capacity5,195
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$240,000
Farm Payroll$5,000
Prospect Fees$1,100
Coach$0,000
Games Remaining68
Total Game Expenses$3,619
Projected Expenses$246,100
Projected Balance$4,753,900

Salary Commitment

Year: 2021$245,000
Year: 2022$215,000
Year: 2023$215,000
Year: 2024$184,000

 Pro Payroll

Alexandre Parent 10,000(4)
Antoine Coulombe 10,000(5)
Jeremy Jacques 10,000(4)
Mavrik Bourque 10,000(5)
Carson (OA) MacKinnon 10,000(1)
Felix-Olivie Chouinard10,000(4)
Charle Truchon 10,000(5)
Maxime Pellerin 10,000(5)
Nicolas Daigle 10,000(4)
Olivier Desroches 10,000(3)
Oscar Plandowski 10,000(5)
Xavier Bourgault 10,000(5)
Zachary Bolduc 10,000(5)
Vasily (IMP) Ponomarev10,000(4)
Harijs (IMP) Brants 10,000(4)
Elliot Lavoie 10,000(5)
Tristan Roy 10,000(5)
Vincent (OA) Martineau10,000(1)
Jeffrey (OA) Durocher 10,000(1)
Tristan Pelletier 10,000(4)
Olivier Mathieu 10,000(3)
Hugo Audette 10,000(5)
William Veillette 10,000(5)
Justin Blanchette 10,000(3)


 Farm Payroll

Antoine Desrochers 1,000(4)
Nathan Darveau 1,000(5)
Alex Falardeau 1,000(5)
Ewan MacDonald 1,000(3)
Zach Welsh 1,000(5)