Financial Report

(As of Wednesday, May 27 2020)

Titan

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


Income

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

Expenses

Pro Payroll$200,000
Farm Payroll$14,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-2
Total Game Expenses$26,750
Projected Expenses-$53,500
Projected Balance$5,053,500

Salary Commitment

Year: 2019$214,000
Year: 2020$184,000
Year: 2021$144,000
Year: 2022$89,000

 Pro Payroll

Jesse (OA) Sutton 10,000(1)
Benjamin Roode 10,000(5)
Evan MacKinnon 10,000(3)
Cole Rafuse 10,000(2)
Marc-Andre LeCouffe 10,000(2)
Logan Chisholm 10,000(4)
Zachary Alchorn 10,000(4)
Josh Lawrence 10,000(5)
Alexander (IMP) Dersch10,000(3)
Tristan Berube 10,000(2)
Felix-Antoine Drolet 10,000(3)
William Champagne 10,000(4)
Oliver (IMP) Turan 10,000(4)
Kyle Havlena 10,000(3)
Nic Kingsbury-Fournier10,000(5)
Mitchell (OA) Balmas 10,000(1)
Mark (OA) Grametbauer 10,000(1)
Jeremie Jacob 10,000(4)
Shawn Element 10,000(3)
Yan Aucoin 10,000(2)


 Farm Payroll

Alexis Dube 1,000(5)
Olivier Coulombe 1,000(5)
Mathieu Samson 1,000(3)
Kristian (IMP) Kovacik1,000(3)
Cole Larkin 1,000(5)
Charles-Andre Cypihot 1,000(3)
Brandon Cianflone 1,000(4)
Alec Rheaume 1,000(4)
Zachary Racicot 1,000(5)
Yannic Bastarache 1,000(5)
Antoine Leblanc 1,000(4)
Andrew MacLeod 1,000(3)
Robbie Dowell 1,000(4)
Tyriq Outen 1,000(3)




Mooseheads

ArenaScotiabank Centre
Capacity10,595
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$210,000
Farm Payroll$12,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-1
Total Game Expenses$27,750
Projected Expenses-$27,750
Projected Balance$5,027,750

Salary Commitment

Year: 2019$222,000
Year: 2020$192,000
Year: 2021$89,000
Year: 2022$47,000

 Pro Payroll

Gabriel (OA) Bilodeau 10,000(1)
Samuel (OA) Asselin 10,000(1)
Benoit-Olivier Groulx 10,000(3)
Arnaud Durandeau 10,000(2)
Antoine Morand 10,000(2)
Ben Higgins 10,000(2)
Dereck Baribeau 10,000(2)
Raphael Lavoie 10,000(3)
Jocktan Chainey 10,000(2)
Joel Bishop 10,000(2)
Peter (OA) Abbandonato10,000(1)
Jared McIsaac 10,000(3)
Ivan (IMP) Chekhovich 10,000(2)
Justin Barron 10,000(4)
Patrick Kyte 10,000(2)
Brooklyn Kalmikov 10,000(4)
Nicholas Girouard 10,000(4)
Alexis Sansfacon 10,000(2)
Cole McLaren 10,000(3)
Tommy DaSilva 10,000(4)
Shawn Boudrias 10,000(2)


 Farm Payroll

Sonny Kabatay 1,000(5)
Jack McGovern 1,000(3)
Marcel (IMP) Barinka 1,000(4)
Alexandre David 1,000(5)
Denis Toner 1,000(2)
Evan White 1,000(2)
Gavin Hart 1,000(4)
Curtis Heffernan 1,000(2)
Nathan MacMillan 1,000(5)
Felix Gascon 1,000(4)
Liam MacKinnon 1,000(3)
Kyle Petten 1,000(4)




Wildcats

ArenaAvenir Centre
Capacity8,800
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$220,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-2
Total Game Expenses$27,875
Projected Expenses-$55,750
Projected Balance$5,055,750

Salary Commitment

Year: 2019$223,000
Year: 2020$193,000
Year: 2021$113,000
Year: 2022$73,000

 Pro Payroll

Kyle Foreman 10,000(4)
Jacob Hudson 10,000(3)
Jeremy McKenna 10,000(2)
Jonathan Aspirot 10,000(2)
Jacob Stewart 10,000(4)
Jakob Pelletier 10,000(4)
Alex (IMP) Khovanov 10,000(3)
Mika Cyr 10,000(2)
Jordan Spence 10,000(4)
Adam Capannelli 10,000(2)
Dylan Seitz 10,000(2)
Christian Huntley 10,000(2)
Charles-Ant Giguere 10,000(2)
Elliot Desnoyers 10,000(5)
Brady (OA) Pataki 10,000(1)
Alek (IMP) Anttalainen10,000(2)
Gabriel (OA) Sylvestre10,000(1)
Francis (OA) Leclerc 10,000(1)
Tristan DeJong 10,000(3)
Ozzie King 10,000(3)
Sean Stewart 10,000(4)
Charles-Antoi Lavallee10,000(5)


 Farm Payroll

Eliot Bergbauer 1,000(4)
Jeremie Hebert 1,000(4)
Sam Dow 1,000(5)




Islanders

ArenaEastlink Centre
Capacity3,718
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$220,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-2
Total Game Expenses$27,875
Projected Expenses-$55,750
Projected Balance$5,055,750

Salary Commitment

Year: 2019$223,000
Year: 2020$193,000
Year: 2021$143,000
Year: 2022$63,000

 Pro Payroll

Jordan (OA) Maher 10,000(1)
Nikit (IMP) Alexandrov10,000(3)
Shaun Miller 10,000(2)
Lukas Cormier 10,000(5)
Thomas Casey 10,000(3)
Brett Budgell 10,000(4)
Xavier Bernard 10,000(3)
Noah Laaouan 10,000(4)
Zachary Beauregard 10,000(4)
Brendon Clavelle 10,000(2)
Alexis Arsenault 10,000(3)
William Sirman 10,000(2)
Liam Peyton 10,000(3)
Jack Tucker 10,000(3)
Isiah Campbell 10,000(3)
Drew Johnston 10,000(4)
Isaak Pelletier 10,000(4)
Matthew Welsh 10,000(2)
Hunter (OA) Drew 10,000(1)
Daniel (OA) Hardie 10,000(1)
Olivier Mathieu 10,000(3)
Patrik (IMP) Hrehorcak10,000(2)


 Farm Payroll

Xavier Fortin 1,000(5)
Patrick LeBlanc 1,000(5)
Zachary Arsenault 1,000(4)




Eagles

ArenaCentre 200
Capacity5,000
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$240,000
Farm Payroll$2,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-2
Total Game Expenses$30,250
Projected Expenses-$60,500
Projected Balance$5,060,500

Salary Commitment

Year: 2019$242,000
Year: 2020$212,000
Year: 2021$141,000
Year: 2022$50,000

 Pro Payroll

Anthony Morrone 10,000(2)
Antoine Rochon 10,000(4)
Declan (OA) Smith 10,000(1)
Jasper (IMP) Rannisto 10,000(3)
Kevin Gursoy 10,000(2)
Maxim Trepanier 10,000(2)
Cedric Desruisseaux 10,000(3)
Matthew Grouchy 10,000(2)
Adam McCormick 10,000(3)
Tristan Cote-Cazenave 10,000(2)
Cole Edwards 10,000(3)
Wilson (OA) Forest 10,000(1)
Thomas Pelletier 10,000(4)
Nathan Larose 10,000(3)
Tyler (OA) Hylland 10,000(1)
Gregory Kreutzer 10,000(3)
Xavier Parent 10,000(4)
Patrick Musico 10,000(3)
Andrew Coxhead 10,000(3)
Felix-Antoine Marcotty10,000(3)
Pierre-Olivi Bourgeois10,000(4)
Jeremy Groleau 10,000(2)
Alex Drover 10,000(5)
Pavel (IMP) Koltygin 10,000(2)


 Farm Payroll

Nicolas Sauve 1,000(3)
Roddie Sandilands 1,000(2)




SeaDogs

ArenaTD Station
Capacity6,300
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining3
Avg. Attendance6,300
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$11,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-1
Total Game Expenses$27,625
Projected Expenses-$27,625
Projected Balance$5,027,625

Salary Commitment

Year: 2019$221,000
Year: 2020$200,000
Year: 2021$160,000
Year: 2022$79,000

 Pro Payroll

Eliott St-Pierre 10,000(3)
Brady Burns 10,000(5)
Charlie DesRoches 10,000(5)
Hendrix Lapierre 10,000(5)
Jeremie Poirier 10,000(5)
Mathieu Desgagnes 10,000(3)
Maxim (IMP) Cajkovic 10,000(4)
Benjamin (OA) Gagne 10,000(1)
Robbie Burt 10,000(2)
William Poirier 10,000(2)
Zachary Bouthillier 10,000(2)
Filip (IMP) Prikryl 10,000(4)
Nicholas Deakin-Poot 10,000(2)
Yohan Plamondon 10,000(3)
Michael (OA) Campoli 10,000(1)
William Villeneuve 10,000(5)
James White 10,000(3)
Kevin Mandolese 10,000(3)
Xavier Bouchard 10,000(3)
Liam Leonard 10,000(3)
Felix Pare 10,000(3)


 Farm Payroll

Alexis Belisle 1,000(5)
Dawson Stairs 1,000(5)
Mathias Savoie 1,000(5)
Nicolas Kakouras 1,000(5)
Brendan Sibley 1,000(4)
Carson Gallant 1,000(4)
Jacob Bernard 1,000(4)
Luke Wilson 1,000(4)
Mikhail (OA) Denisov 1,000(1)
Christian Clark 1,000(3)
Stewart Bagnell 1,000(4)




Sagueneens

ArenaCentre Georges-Vezina
Capacity4,724
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$220,000
Farm Payroll$7,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-1
Total Game Expenses$28,375
Projected Expenses-$28,375
Projected Balance$5,028,375

Salary Commitment

Year: 2019$227,000
Year: 2020$197,000
Year: 2021$177,000
Year: 2022$116,000

 Pro Payroll

Vladislav (IMP) Kotkov10,000(3)
Aiden MacIntosh 10,000(4)
Justin Ducharme 10,000(3)
Jeremy Rainville 10,000(4)
Theo Rochette 10,000(5)
Zachary (OA) Lavigne 10,000(1)
Morgan (OA) Nauss 10,000(1)
Artemi (IMP) Kniazev 10,000(4)
Jeremy Diotte 10,000(2)
Jeremy Fortin 10,000(2)
Bailey Peach 10,000(4)
William Grimard 10,000(4)
Liam (OA) Murphy 10,000(1)
William Dufour 10,000(5)
Gabriel Villeneuve 10,000(3)
Olivier Bourret 10,000(3)
Xavier Labrecque 10,000(4)
Louis Crevier 10,000(4)
Alexis Shank 10,000(3)
Daniel Moody 10,000(3)
Loris Rafanomezantsoa 10,000(5)
Xavier Fillion 10,000(5)


 Farm Payroll

Tristan Pelletier 1,000(4)
Michael Pellerin 1,000(4)
Antoine Lyonnais 1,000(4)
Thomas Ferland 1,000(4)
Mikisiw Awashish 1,000(4)
Carl-Olivier Dignard 1,000(3)
Connor Richard 1,000(5)




Oceanic

ArenaColisee Financiere Sun Life
Capacity5,062
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$220,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-1
Total Game Expenses$27,875
Projected Expenses-$27,875
Projected Balance$5,027,875

Salary Commitment

Year: 2019$223,000
Year: 2020$203,000
Year: 2021$133,000
Year: 2022$63,000

 Pro Payroll

Alexis Lafreniere 10,000(4)
Jimmy (OA) Huntington 10,000(1)
Dawson Mercer 10,000(4)
Dmit (IMP) Zavgorodniy10,000(3)
Olivier (OA) Garneau 10,000(1)
Jeffrey Durocher 10,000(2)
Michal (IMP) Ivan 10,000(2)
Carson MacKinnon 10,000(2)
Anthony Gagnon 10,000(2)
Jordan Lepage 10,000(2)
Anthony D'Amours 10,000(3)
Parker Bowman 10,000(2)
Nathan Ouellet 10,000(3)
Vincent Martineau 10,000(2)
Ludovic Soucy 10,000(4)
Christopher Inniss 10,000(3)
Colten Ellis 10,000(3)
Dylan Schives 10,000(4)
Mathias Laferriere 10,000(3)
Felix-Anthony Ethier 10,000(4)
Jordan Spadafore 10,000(3)
Mathieu Bizier 10,000(4)


 Farm Payroll

Jordan Briere 1,000(4)
Frederyck Janvier 1,000(5)
Alex Brousseau 1,000(4)




Remparts

ArenaCentre Videotron
Capacity18,259
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$240,000
Farm Payroll$5,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-1
Total Game Expenses$30,625
Projected Expenses-$30,625
Projected Balance$5,030,625

Salary Commitment

Year: 2019$245,000
Year: 2020$205,000
Year: 2021$163,000
Year: 2022$91,000

 Pro Payroll

Keith (OA) Getson 10,000(1)
Liam Kidney 10,000(4)
Ryan Francis 10,000(4)
Aleksei (IMP) Sergeev 10,000(3)
Pier-Olivier Lacombe 10,000(2)
Gab Belley-Pelletier 10,000(4)
Sam (OA) Dunn 10,000(1)
Pierrick Dube 10,000(4)
Brandon Frattaroli 10,000(3)
Zachary Emond 10,000(3)
Thomas Caron 10,000(3)
Jeremy Laframboise 10,000(3)
Etienne (OA) Verrette 10,000(1)
Gabriel Montreuil 10,000(4)
Nicolas Savoie 10,000(5)
Louis Jr Tardif 10,000(2)
Zachary Massicotte 10,000(4)
Luke (OA) Kutkevicius 10,000(1)
Adam Gaudreau 10,000(2)
Patrick Guay 10,000(5)
Yan-Cedric Gaudreault 10,000(3)
Romain Rodzinski 10,000(5)
MA Berube-Jalbert 10,000(3)
Brock McLeod 10,000(2)


 Farm Payroll

Samuel Dickner 1,000(2)
Spencer Blackwell 1,000(3)
Kevyn Brassard 1,000(5)
Alexandre Fortier 1,000(3)
Vince Tremblay-Lapalme1,000(2)




Drakkar

ArenaCentre Henry-Leonard
Capacity3,042
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$220,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-2
Total Game Expenses$27,875
Projected Expenses-$55,750
Projected Balance$5,055,750

Salary Commitment

Year: 2019$223,000
Year: 2020$193,000
Year: 2021$83,000
Year: 2022$32,000

 Pro Payroll

Ostap (IMP) Safin 10,000(2)
Nathan Legare 10,000(4)
Gabriel Fortier 10,000(3)
Yaro (IMP) Alexeyev 10,000(2)
Samuel (OA) L'Italien 10,000(1)
Jordan (OA) Martel 10,000(1)
William Basque 10,000(2)
Ethan Crossman 10,000(2)
Tyler Boivin 10,000(3)
Chris Merisier-Ortiz 10,000(4)
Keenan MacIsaac 10,000(2)
Pascal (OA) Corbeil 10,000(1)
Christopher Benoit 10,000(2)
Edouard St-Laurent 10,000(3)
Thomas Ethier 10,000(2)
MA Brouillette 10,000(2)
Mathieu Charlebois 10,000(2)
Sacha Roy 10,000(2)
Brendan St-Louis 10,000(3)
Jeremy Michaud 10,000(4)
Lucas Fitzpatrick 10,000(3)
Alex D'Orio 10,000(2)


 Farm Payroll

Julien Letourneau 1,000(4)
Dylan L'Italien 1,000(3)
Logan Camp 1,000(5)




Armada

ArenaCentre Excellence Sports Rouss
Capacity3,100
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining3
Avg. Attendance3,100
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$8,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-1
Total Game Expenses$27,250
Projected Expenses-$27,250
Projected Balance$5,027,250

Salary Commitment

Year: 2019$218,000
Year: 2020$188,000
Year: 2021$147,000
Year: 2022$95,000

 Pro Payroll

Alex (OA) Katerinakis 10,000(1)
Luke Henman 10,000(3)
Derek Gentile 10,000(2)
Simon Pinard 10,000(4)
Samuel Bolduc 10,000(3)
Ryan Poorman 10,000(3)
Antoine Demers 10,000(2)
Benjamin Corbeil 10,000(4)
Samuel Desgroseilliers10,000(4)
Brendan (OA) Cregan 10,000(1)
Blake Richardson 10,000(4)
Frederic Abraham 10,000(3)
Miguel Tourigny 10,000(5)
Felix Lafrance 10,000(4)
Cole Fraser 10,000(4)
Simon Lavigne 10,000(4)
Thomas Lacombe 10,000(4)
Nathan Lavoie 10,000(3)
Emile Samson 10,000(2)
Leon (IMP) Gawanke 10,000(2)
Simon (OA) Lafrance 10,000(1)


 Farm Payroll

Samuel Boileau 1,000(3)
Maxime Collin 1,000(3)
Olivier Adam 1,000(5)
Zachary Cormier 1,000(5)
Zachary Roy 1,000(5)
Timothy Cousineau 1,000(5)
Gabriel Waked 1,000(2)
Marc Richard 1,000(5)




Huskies

ArenaArena Iamgold
Capacity2,150
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$210,000
Farm Payroll$2,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-1
Total Game Expenses$26,500
Projected Expenses-$26,500
Projected Balance$5,026,500

Salary Commitment

Year: 2019$212,000
Year: 2020$192,000
Year: 2021$82,000
Year: 2022$32,000

 Pro Payroll

Jacob (OA) Neveu 10,000(1)
Philipp (IMP) Kurashev10,000(2)
Rafael Harvey-Pinard 10,000(2)
Jakub (IMP) Lauko 10,000(3)
Joel Teasdale 10,000(2)
Louis-Filip Cote 10,000(2)
Alex Beaucage 10,000(4)
Felix Bibeau 10,000(2)
Justin Bergeron 10,000(3)
Noah Dobson 10,000(3)
Tyler Hinam 10,000(2)
Vincent Marleau 10,000(2)
William Cyr 10,000(2)
Samuel (OA) Harvey 10,000(1)
Samuel Regis 10,000(4)
Colin Van Den Hurk 10,000(2)
Samuel Naud 10,000(2)
William Rouleau 10,000(4)
Ryan MacLellan 10,000(3)
Tommy Beaudoin 10,000(2)
Carmine-Ant Pagliarulo10,000(3)


 Farm Payroll

Christophe Farmer 1,000(4)
Mathieu Gagnon 1,000(4)




Foreurs

ArenaCentre air Creebec
Capacity3,054
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining3
Avg. Attendance3,054
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$9,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-1
Total Game Expenses$26,125
Projected Expenses-$26,125
Projected Balance$5,026,125

Salary Commitment

Year: 2019$209,000
Year: 2020$179,000
Year: 2021$118,000
Year: 2022$86,000

 Pro Payroll

Julien (OA) Tessier 10,000(1)
Felix (OA) Boivin 10,000(1)
Nicolas Ouellet 10,000(2)
Jeremy Michel 10,000(4)
Ivan (IMP) Kozlov 10,000(2)
Peyton Hoyt 10,000(2)
Maxence Guenette 10,000(4)
Yan (OA) Dion 10,000(1)
David Noel 10,000(2)
Jacob Gaucher 10,000(4)
Alexandre Couture 10,000(3)
Karl Boudrias 10,000(3)
Daniil (IMP) Berestnev10,000(4)
Jeremie Biakabutuka 10,000(5)
Marshall Lessard 10,000(5)
Emil Lessard-Aydin 10,000(3)
Anthony Allepot 10,000(4)
Renat Dadadzhanov 10,000(2)
Jonathan Lemieux 10,000(4)
Mathieu Marquis 10,000(2)


 Farm Payroll

emile Lauzon 1,000(4)
William Provost 1,000(5)
Benjamin Dion 1,000(4)
William Minville 1,000(5)
Charles Farmer 1,000(2)
Guillaume Desmarais 1,000(3)
Xavier Bolduc 1,000(3)
Alexandre Doucet 1,000(5)
Mavrick Gauthier 1,000(5)




Olympiques

ArenaCentre Robert-Guertin
Capacity3,196
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining3
Avg. Attendance3,196
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$8,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-1
Total Game Expenses$28,500
Projected Expenses-$28,500
Projected Balance$5,028,500

Salary Commitment

Year: 2019$228,000
Year: 2020$208,000
Year: 2021$188,000
Year: 2022$134,000

 Pro Payroll

Giordano (OA) Finoro 10,000(1)
Jake (OA) Ryczek 10,000(1)
Manix Landry 10,000(5)
Metis Roelens 10,000(3)
Cole Cormier 10,000(5)
Darick Louis-Jean 10,000(3)
Darien Kielb 10,000(2)
Charles-Antoine Roy 10,000(2)
David (IMP) Aebischer 10,000(3)
Pier-Olivier Roy 10,000(5)
Yarosl (IMP) Likhachev10,000(4)
Kieran Craig 10,000(4)
Samuel Dube 10,000(5)
emile Hegarty-Aubin 10,000(4)
Alexandre Pellerin 10,000(4)
Chris McQuaid 10,000(3)
Braeden Virtue 10,000(4)
Zachary Fortin 10,000(4)
Remi Poirier 10,000(4)
Creed Jones 10,000(3)
Ben Allison 10,000(5)
William Dagenais 10,000(5)


 Farm Payroll

Connor LePage 1,000(4)
Andre Simard 1,000(3)
Lucas Reeves 1,000(3)
William Pare 1,000(5)
Xavier Brisebois 1,000(4)
Zachary Gravel 1,000(3)
Oli Gervais-Daigneault1,000(5)
Jason Horvath 1,000(3)




Phoenix

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


Income

Current Funds$5,000,000
Home Games Remaining3
Avg. Attendance3,646
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-2
Total Game Expenses$29,125
Projected Expenses-$58,250
Projected Balance$5,058,250

Salary Commitment

Year: 2019$233,000
Year: 2020$203,000
Year: 2021$173,000
Year: 2022$82,000

 Pro Payroll

Samuel Poulin 10,000(4)
Benjamin Tardif 10,000(3)
Alex-Olivier Voyer 10,000(2)
Felix Robert 10,000(2)
Ryan (OA) DaSilva 10,000(1)
Anderson MacDonald 10,000(3)
Bobby (OA) Dow 10,000(1)
Taro (IMP) Jentzsch 10,000(3)
Oliver (IMP) Okuliar 10,000(3)
Samuel Houde 10,000(3)
Yann-Felix Lapointe 10,000(2)
Nathael Roy 10,000(3)
Jaxon Bellamy 10,000(4)
Jeremy Jacques 10,000(4)
Olivier Crete-Belzile 10,000(3)
Michael (OA) Kemp 10,000(1)
Alexandre Joncas 10,000(4)
Julien Anctil 10,000(4)
Cole Stewart 10,000(4)
Jacob Rabouin 10,000(4)
Jeremy Martin 10,000(4)
Dakota Lund-Cornish 10,000(3)
Thomas Sigouin 10,000(3)


 Farm Payroll

Vincent Anctil 1,000(4)
Dilan Savenkov 1,000(4)
Mirco Fontaine 1,000(3)




Voltigeurs

ArenaCentre Marcel Dionne
Capacity4,000
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$230,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-1
Total Game Expenses$29,125
Projected Expenses-$29,125
Projected Balance$5,029,125

Salary Commitment

Year: 2019$233,000
Year: 2020$193,000
Year: 2021$83,000
Year: 2022$33,000

 Pro Payroll

Joseph Veleno 10,000(3)
Nicolas Beaudin 10,000(2)
Nicolas Guay 10,000(2)
Gregor (OA) MacLeod 10,000(1)
Alexis Gravel 10,000(3)
Felix (OA) Lauzon 10,000(1)
Cedric Pare 10,000(2)
Xavier Simoneau 10,000(4)
Brandon Skubel 10,000(2)
Maxime Comtois 10,000(2)
Antoine Crete-Belzile 10,000(2)
Pierre-Olivier Joseph 10,000(2)
Egor (IMP) Sokolov 10,000(3)
Gabriel Proulx 10,000(2)
Marc-Oli (OA) Duquette10,000(1)
Remy Anglehart 10,000(2)
Walter Flower 10,000(2)
Jarrett Baker 10,000(3)
Charl-Ed (OA) D'Astous10,000(1)
Charles-Edouard Drouin10,000(4)
Olivier Rodrigue 10,000(3)
Chase Ellis 10,000(5)
Radim (IMP) Salda 10,000(2)


 Farm Payroll

Isaac Belliveau 1,000(5)
Charles-Antoin Element1,000(5)
Alexandre Groleau 1,000(5)




Tigres

ArenaColisee Desjardins
Capacity3,420
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining3
Avg. Attendance3,420
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$10,000
Prospect Fees$0,000
Coach$0,000
Games Remaining-2
Total Game Expenses$26,250
Projected Expenses-$52,500
Projected Balance$5,052,500

Salary Commitment

Year: 2019$210,000
Year: 2020$190,000
Year: 2021$135,000
Year: 2022$93,000

 Pro Payroll

Egor (IMP) Serdyuk 10,000(4)
William Cummings 10,000(3)
Mikhail (IMP) Abramov 10,000(4)
Dominic (OA) Cormier 10,000(1)
Xavier Cormier 10,000(4)
Anthony Poulin 10,000(2)
Sean Larochelle 10,000(4)
Conor Frenette 10,000(4)
Mathieu (OA) Sevigny 10,000(1)
Feliks Morozov 10,000(3)
Jerome Gravel 10,000(2)
D'Artagnan Joly 10,000(2)
Samy Pare 10,000(4)
Edouard Ouellet 10,000(3)
Vincent Sevigny 10,000(4)
Enrico Di Cesare 10,000(3)
Kyle Jessiman 10,000(2)
Ian Smallwood 10,000(2)
Zackary Riel 10,000(4)
Fabio Iacobo 10,000(4)


 Farm Payroll

Jeremy Cote 1,000(2)
Isaiah Gallo-Demetris 1,000(2)
Nicolas St-Pierre 1,000(2)
Mederick Racicot 1,000(2)
Samy Hudon-Rousseau 1,000(2)
Jeremy Pellerin 1,000(4)
Alexandre Roy 1,000(3)
Nikolas Hurtubise 1,000(5)
Philippe Gaudreault 1,000(3)
Vincent Paquette 1,000(4)




Cataractes

ArenaCentre Gervais Auto
Capacity5,195
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining3
Avg. Attendance5,195
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 Remaining-2
Total Game Expenses$31,875
Projected Expenses-$63,750
Projected Balance$5,063,750

Salary Commitment

Year: 2019$255,000
Year: 2020$225,000
Year: 2021$205,000
Year: 2022$123,000

 Pro Payroll

Mikael Robidoux 10,000(2)
Antoine Coulombe 10,000(5)
Charles Beaudoin 10,000(5)
Mavrik Bourque 10,000(5)
Jan (IMP) Drozg 10,000(2)
Val (IMP) Nussbaumer 10,000(3)
Felix-Olivie Chouinard10,000(4)
Leon Denny 10,000(3)
Jeremy (OA) Manseau 10,000(1)
Vincent (OA) Senez 10,000(1)
Anthony Imbeault 10,000(3)
Xavier Bourgault 10,000(5)
Gabriel Denis 10,000(3)
Marc-Antoine Pepin 10,000(4)
Mathieu Boulianne 10,000(4)
Max-Antoine Melancon 10,000(4)
Alex DeGagne 10,000(3)
Alex Falardeau 10,000(5)
Colin (OA) Paradis 10,000(1)
Simon Dubois-Tiberghen10,000(3)
Mathieu Pare 10,000(3)
William Veillette 10,000(5)
Felix Tremblay 10,000(4)
Justin Blanchette 10,000(3)
Marc-Anthony Lambert 10,000(4)


 Farm Payroll

Zackary Daneau 1,000(3)
Zachary Bellefeuille 1,000(4)
Philippe Blanchet 1,000(5)
Ludovick Nault-Daigle 1,000(4)
Benjamin Thibeault 1,000(3)