Financial Report

(As of Saturday, Jan 15 2022)

Titan

ArenaK.C. Irving Regional Centre
Capacity3,162
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining31
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$10,000
Prospect Fees$1,600
Coach$0,000
Games Remaining62
Total Game Expenses$3,700
Projected Expenses$229,400
Projected Balance$4,770,600

Salary Commitment

Year: 2023$250,000
Year: 2024$220,000
Year: 2025$210,000
Year: 2026$118,000

 Pro Payroll

Alexis Dube 10,000(5)
Benjamin Roode 10,000(5)
Cameron Whynot 10,000(5)
Bennett MacArthur 10,000(3)
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)
Dakota Lund-Cornish 10,000(3)
Felix-Antoine Drolet 10,000(3)
Riley Kidney 10,000(5)
Olivier Coulombe 10,000(5)
Oliver (IMP) Turan 10,000(4)
Adam (OA) Capannelli 10,000(1)
Mark Rumsey 10,000(3)
Charlie Da Fonseca 10,000(3)
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)
Aleksandar Dimovski 10,000(2)
Loic Bergeron 10,000(3)


 Farm Payroll

Alec MacVicar 1,000(3)
Karl Vaillancourt 1,000(4)
William Champagne 1,000(4)
Zach Biggar 1,000(5)
Daniel Agostino 1,000(5)
Cole Larkin 1,000(5)
Zachary Racicot 1,000(5)
Mikael Diotte 1,000(5)
Etienne Caron 1,000(3)
Matthew MacDonald 1,000(5)




Mooseheads

ArenaScotiabank Centre
Capacity10,595
Ticket Price$20.00


Income

Current Funds$5,000,002
Home Games Remaining34
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$3,000
Prospect Fees$2,000
Coach$0,000
Games Remaining68
Total Game Expenses$3,309
Projected Expenses$225,000
Projected Balance$4,775,002

Salary Commitment

Year: 2023$223,000
Year: 2024$193,000
Year: 2025$183,000
Year: 2026$163,000

 Pro Payroll

Jordan McKenna 10,000(2)
Sonny Kabatay 10,000(5)
Patrick (OA) Kyte 10,000(1)
Remy (OA) Anglehart 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)
Steven Fournier 10,000(4)
Alexandre David 10,000(5)
Charles-A (OA) Giguere10,000(1)
Cole Stewart 10,000(4)
Antoine Leblanc 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)




Wildcats

ArenaAvenir Centre
Capacity8,800
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining22
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$3,000
Prospect Fees$2,500
Coach$0,000
Games Remaining45
Total Game Expenses$3,610
Projected Expenses$162,463
Projected Balance$4,837,537

Salary Commitment

Year: 2023$243,000
Year: 2024$213,000
Year: 2025$213,000
Year: 2026$92,000

 Pro Payroll

Kyle Foreman 10,000(4)
Jacob Hudson 10,000(3)
Shawn Element 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)
Said Abi-Faycal 10,000(3)
Tristan DeJong 10,000(3)
Ozzie King 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

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 Remaining31
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 Remaining62
Total Game Expenses$3,206
Projected Expenses$198,765
Projected Balance$4,801,235

Salary Commitment

Year: 2023$217,000
Year: 2024$187,000
Year: 2025$177,000
Year: 2026$154,000

 Pro Payroll

Antoine Coulombe 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 Remaining32
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$5,000
Prospect Fees$1,500
Coach$0,000
Games Remaining64
Total Game Expenses$3,331
Projected Expenses$213,176
Projected Balance$4,786,824

Salary Commitment

Year: 2023$225,000
Year: 2024$195,000
Year: 2025$163,000
Year: 2026$131,000

 Pro Payroll

Anthony (OA) Morrone 10,000(1)
Antoine Rochon 10,000(4)
Milo Roelens 10,000(5)
D'Artagnan (OA) Joly 10,000(1)
Jeremie Major 10,000(2)
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)
Felix-Anthony Ethier 10,000(4)
Noah (IMP) Delemont 10,000(4)
Nic Kingsbury-Fournier10,000(5)
Patrick Musico 10,000(3)
Justin Charette 10,000(4)
Mathieu Ferland 10,000(2)
Pierre-Olivi Bourgeois10,000(4)
Lucas Robinson 10,000(4)
Thomas Couture 10,000(4)
Samy Pare 10,000(4)


 Farm Payroll

Phillippe Casault 1,000(3)
Jeremie Jacob 1,000(4)
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 Remaining29
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$5,000
Prospect Fees$1,600
Coach$0,000
Games Remaining57
Total Game Expenses$3,185
Projected Expenses$181,562
Projected Balance$4,818,438

Salary Commitment

Year: 2023$215,000
Year: 2024$185,000
Year: 2025$165,000
Year: 2026$103,000

 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)
Cedric Desruisseaux 10,000(3)
Anthony (OA) Poulin 10,000(1)
Maxim (IMP) Cajkovic 10,000(4)
Nic (OA) Deakin-Poot 10,000(1)
Riley Bezeau 10,000(4)
Ben Badalamenti 10,000(2)
Matt Gould 10,000(2)
Adam (IMP) Rask 10,000(3)
Zach (OA) Bouthillier 10,000(1)
Nicolas Pavan 10,000(5)
William Villeneuve 10,000(5)
Brendan Sibley 10,000(4)
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)
Olivier Drouin 1,000(3)
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 Remaining26
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$10,000
Prospect Fees$1,000
Coach$0,000
Games Remaining53
Total Game Expenses$3,838
Projected Expenses$203,426
Projected Balance$4,796,574

Salary Commitment

Year: 2023$260,000
Year: 2024$230,000
Year: 2025$210,000
Year: 2026$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)
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)
Mikisiw Awashish 10,000(4)
Hunter Holmes 10,000(2)
Emerik Despatie 10,000(5)
Kyle Havlena 10,000(3)


 Farm Payroll

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




Oceanic

ArenaColisee Financiere Sun Life
Capacity5,062
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining29
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$12,000
Prospect Fees$1,100
Coach$0,000
Games Remaining57
Total Game Expenses$3,575
Projected Expenses$203,775
Projected Balance$4,796,225

Salary Commitment

Year: 2023$242,000
Year: 2024$212,000
Year: 2025$201,000
Year: 2026$91,000

 Pro Payroll

Alexis Lafreniere 10,000(4)
Anthony (OA) Gagnon 10,000(1)
Dawson Mercer 10,000(4)
Dmit (IMP) Zavgorodniy10,000(3)
Gabriel Denis 10,000(3)
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)
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)
Ryan Francis 10,000(4)
Mathieu Bizier 10,000(4)
Taro (IMP) Jentzsch 10,000(3)
Blake Chasse 10,000(4)
Xavier Bernard 10,000(3)
Alex Peresunko 10,000(2)
Zachary Massicotte 10,000(4)


 Farm Payroll

Brandon Casey 1,000(4)
Jordan Briere 1,000(4)
Jacob Kelly 1,000(2)
Jonathan Labrie 1,000(4)
Justin Gosselin 1,000(4)
Ludovic Soucy 1,000(4)
Frederyck Janvier 1,000(5)
Fabrice Fortin 1,000(5)
Vincent Trudel 1,000(5)
Felix Tremblay 1,000(4)
Samuel Johnson 1,000(4)
Drew Johnston 1,000(4)




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$240,000
Farm Payroll$5,000
Prospect Fees$1,300
Coach$0,000
Games Remaining68
Total Game Expenses$3,622
Projected Expenses$246,300
Projected Balance$4,753,700

Salary Commitment

Year: 2023$245,000
Year: 2024$225,000
Year: 2025$225,000
Year: 2026$185,000

 Pro Payroll

Cole Fraser 10,000(4)
Liam Kidney 10,000(4)
Jordan Spadafore 10,000(3)
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)
Oleksii (IMP) Myklukha10,000(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)
Nicholas Blagden 10,000(4)
Ventsislav Shingarov 10,000(5)


 Farm Payroll

Daryk Plouffe-Dube 1,000(4)
Loick Begin 1,000(4)
Emile Lambert 1,000(5)
Jeremy Ste-Marie 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 Remaining32
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$4,000
Prospect Fees$1,500
Coach$0,000
Games Remaining63
Total Game Expenses$3,463
Projected Expenses$218,184
Projected Balance$4,781,816

Salary Commitment

Year: 2023$234,000
Year: 2024$204,000
Year: 2025$203,000
Year: 2026$133,000

 Pro Payroll

Antoine Savard 10,000(3)
Nathan Legare 10,000(4)
Gabriel Fortier 10,000(3)
Charles-Antoine Dumont10,000(4)
Valent (IMP) Demchenko10,000(4)
Ethan (OA) Crossman 10,000(1)
Etienne Arseneau 10,000(4)
Jeremy Lapointe 10,000(4)
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)
Cole Huckins 10,000(5)
Brendan St-Louis 10,000(3)
Julien Letourneau 10,000(4)
Jeremy Michaud 10,000(4)
Alex Labbe 10,000(3)
Lucas Fitzpatrick 10,000(3)
Senna (IMP) Peeters 10,000(4)
Anthony Bedard 10,000(5)


 Farm Payroll

Logan Camp 1,000(5)
Charles Tremblay 1,000(2)
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 Remaining31
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$13,000
Prospect Fees$1,000
Coach$0,000
Games Remaining62
Total Game Expenses$3,441
Projected Expenses$213,353
Projected Balance$4,786,647

Salary Commitment

Year: 2023$233,000
Year: 2024$203,000
Year: 2025$202,000
Year: 2026$171,000

 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)
Miguel Tourigny 10,000(5)
Olivier Adam 10,000(5)
Felix Lafrance 10,000(4)
Tommy Bouchard 10,000(3)
Simon Lavigne 10,000(4)
Maxim (IMP) Bykov 10,000(4)
Thomas Casey 10,000(3)
Brooklyn Kalmikov 10,000(4)
Thomas Belzile 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)
Jeremy Simard 1,000(5)
Maxime Collin 1,000(3)
Thomas Lacombe 1,000(4)
Charles Boutin 1,000(5)
Timothy Cousineau 1,000(5)
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 Remaining32
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 Remaining64
Total Game Expenses$3,215
Projected Expenses$205,741
Projected Balance$4,794,259

Salary Commitment

Year: 2023$227,000
Year: 2024$187,000
Year: 2025$187,000
Year: 2026$167,000

 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)
William Desmarais 10,000(3)
Michael Pellerin 10,000(4)
Alexandre Joncas 10,000(4)
David (OA) Noel 10,000(1)
Alexandre Doucet 10,000(5)
StephaneJr Huard 10,000(4)
Julien Anctil 10,000(4)
Anthony Allepot 10,000(4)
Frederic Brunet 10,000(5)
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)
Nicolas Daigle 10,000(4)
Noah Patenaude 10,000(4)
Samuel Richard 10,000(1)
Ivan (IMP) Ivan 10,000(4)


 Farm Payroll

Ben Allison 1,000(5)
Alexis Brisson 1,000(5)
Anthony Turcotte 1,000(5)
Jack Campbell 1,000(5)
Keegan Hunt 1,000(5)
Marc-Andre Gaudet 1,000(5)
Sam McKinney 1,000(4)




Foreurs

ArenaCentre air Creebec
Capacity3,054
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining29
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$5,000
Prospect Fees$1,700
Coach$0,000
Games Remaining59
Total Game Expenses$3,775
Projected Expenses$222,725
Projected Balance$4,777,275

Salary Commitment

Year: 2023$255,000
Year: 2024$225,000
Year: 2025$205,000
Year: 2026$112,000

 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)
Hugo Savinsky 10,000(2)
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)
Jacob Christie 10,000(4)
Jonathan Lemieux 10,000(4)
Thomas Pelletier 10,000(4)


 Farm Payroll

Emile Lauzon 1,000(3)
William Provost 1,000(5)
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 Remaining29
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$9,000
Prospect Fees$1,200
Coach$0,000
Games Remaining59
Total Game Expenses$3,385
Projected Expenses$199,732
Projected Balance$4,800,268

Salary Commitment

Year: 2023$229,000
Year: 2024$199,000
Year: 2025$189,000
Year: 2026$125,000

 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)
Louis-Filip (OA) Cote 10,000(1)
Joshua Roy 10,000(5)
Justin Robidas 10,000(5)
Axel (IMP) Andersson 10,000(2)
Chris McQuaid 10,000(3)
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)
William Dagenais 10,000(5)
Isaac Wilson 10,000(4)


 Farm Payroll

Frederic Abraham 1,000(3)
Cole Foston 1,000(5)
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)
Ludovic Harrisson 1,000(4)
Zacharie Charest 1,000(5)




Phoenix

ArenaPalais des Sports Leopold-Drol
Capacity3,646
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining24
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$4,000
Prospect Fees$0,900
Coach$0,000
Games Remaining49
Total Game Expenses$3,601
Projected Expenses$176,472
Projected Balance$4,823,528

Salary Commitment

Year: 2023$244,000
Year: 2024$214,000
Year: 2025$194,000
Year: 2026$43,000

 Pro Payroll

Samuel Poulin 10,000(4)
Benjamin Tardif 10,000(3)
Alex-Olivie (OA) Voyer10,000(1)
Felix (OA) Robert 10,000(1)
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)
Edouard Ouellet 10,000(3)
Orlando Mainolfi 10,000(2)
Rudolfs Polcs 10,000(3)
Vincent Anctil 10,000(4)
Jacob Rabouin 10,000(4)
Aleksei (IMP) Sergeev 10,000(3)
Mirco Fontaine 10,000(3)
Evan MacKinnon 10,000(3)
Thomas Sigouin 10,000(3)
Nathan Lavoie 10,000(3)


 Farm Payroll

Samuel Fortier 1,000(4)
Olivier Pouliot 1,000(3)
William Lepage 1,000(4)
Anthony DiCesare 1,000(5)




Voltigeurs

ArenaCentre Marcel Dionne
Capacity4,000
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining28
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$8,000
Prospect Fees$1,600
Coach$0,000
Games Remaining55
Total Game Expenses$3,671
Projected Expenses$201,882
Projected Balance$4,798,118

Salary Commitment

Year: 2023$248,000
Year: 2024$218,000
Year: 2025$218,000
Year: 2026$114,000

 Pro Payroll

Edouard Charron 10,000(3)
Jacob Dion 10,000(3)
Alexis Gravel 10,000(3)
Jacob Leblanc 10,000(4)
Andrew Coxhead 10,000(3)
Xavier Simoneau 10,000(4)
Jeremy Jacques 10,000(4)
Tyler (OA) Hinam 10,000(1)
Cedric (OA) Pare 10,000(1)
Egor (IMP) Sokolov 10,000(3)
Nicolas (OA) Guay 10,000(1)
Julien Breton 10,000(4)
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)
Vasily (IMP) Ponomarev10,000(4)
Charles-Antoin Element10,000(5)
Jason Horvath 10,000(3)
Kieran Craig 10,000(4)
Mathieu Desgagnes 10,000(3)
Xavier Bourgault 10,000(5)


 Farm Payroll

Christophe Chiasson 1,000(4)
Etienne Parent 1,000(5)
Joakim Bergeron 1,000(3)
Tristan Gourdeau 1,000(3)
Julien Hebert 1,000(5)
Ludovick Lebel 1,000(5)
James White 1,000(3)
Yan-Cedric Gaudreault 1,000(3)




Tigres

ArenaColisee Desjardins
Capacity3,420
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining32
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$8,000
Prospect Fees$1,300
Coach$0,000
Games Remaining64
Total Game Expenses$3,519
Projected Expenses$225,224
Projected Balance$4,774,776

Salary Commitment

Year: 2023$238,000
Year: 2024$208,000
Year: 2025$207,000
Year: 2026$176,000

 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)
Paul-Edward Vollant 10,000(5)
Charles Beaudoin 10,000(5)
Fabio Iacobo 10,000(4)
Nikolas Hurtubise 10,000(5)


 Farm Payroll

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)
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 Remaining32
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$3,000
Prospect Fees$1,100
Coach$0,000
Games Remaining63
Total Game Expenses$3,737
Projected Expenses$235,416
Projected Balance$4,764,584

Salary Commitment

Year: 2023$253,000
Year: 2024$223,000
Year: 2025$213,000
Year: 2026$172,000

 Pro Payroll

Alexandre Parent 10,000(4)
Jacob Goobie 10,000(5)
Kirill (IMP) Nizhnikov10,000(2)
Mavrik Bourque 10,000(5)
Antoine Desrochers 10,000(4)
Carson (OA) MacKinnon 10,000(1)
Felix-Olivie Chouinard10,000(4)
Charle Truchon 10,000(5)
Maxime Pellerin 10,000(5)
Olivier Desroches 10,000(3)
Oscar Plandowski 10,000(5)
Zachary Bolduc 10,000(5)
Harijs (IMP) Brants 10,000(4)
Mikael Martel 10,000(3)
Elliot Lavoie 10,000(5)
Nathan Darveau 10,000(5)
Tristan Roy 10,000(5)
Vincent (OA) Martineau10,000(1)
Ewan MacDonald 10,000(3)
Jeffrey (OA) Durocher 10,000(1)
Tristan Pelletier 10,000(4)
Olivier Mathieu 10,000(3)
Hugo Audette 10,000(5)
Zach Welsh 10,000(5)
William Veillette 10,000(5)


 Farm Payroll

Noah Wilson 1,000(4)
Alex Falardeau 1,000(5)
Justin Blanchette 1,000(3)