Financial Report

(As of Thursday, Feb 4 2021)

Portland

ArenaMemorial Coliseum
Capacity10,407
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance3,673
Avg. Revenue/Game$7,346
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,676
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$250,000
Year: 2020$220,000
Year: 2021$200,000
Year: 2022$110,000

 Pro Payroll

Egor (IMP) Arbuzov 10,000(4)
Brett (OA) Clayton 10,000(1)
Jake Gricius 10,000(2)
Reece Newkirk 10,000(4)
Riley (OA) Lamb 10,000(1)
Matt (OA) Barberis 10,000(1)
Seth Jarvis 10,000(5)
Andrew Viggars 10,000(3)
Jaydon Dureau 10,000(4)
Clay Hanus 10,000(4)
James Porter Jr 10,000(3)
Mason Mannek 10,000(3)
Kye Buchanan 10,000(4)
Michal (IMP) Kvasnica 10,000(3)
Robbie Fromm-Delorme 10,000(5)
Nick Cicek 10,000(3)
Nick Perna 10,000(4)
Haydn Delorme 10,000(3)
Kade Nolan 10,000(4)
MacKenzie Wight 10,000(2)
Ryan Miley 10,000(3)
Rylan Bettens 10,000(3)
Jordan Borysiuk 10,000(5)
Ty Ettinger 10,000(3)
Dante Giannuzzi 10,000(5)


 Farm Payroll




Everett

ArenaAngel of the Winds Arena
Capacity8,149
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance2,877
Avg. Revenue/Game$5,754
Projected Revenue$0,000

Expenses

Pro Payroll$300,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$4,412
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$300,000
Year: 2020$270,000
Year: 2021$140,000
Year: 2022$70,000

 Pro Payroll

Connor Dewar 10,000(2)
Justin Almeida 10,000(2)
Ryley Appelt 10,000(3)
Wyatte Wylie 10,000(2)
Kaden (OA) Elder 10,000(1)
Jake McGrew 10,000(2)
Nolan Foote 10,000(3)
Gianni Fairbrother 10,000(3)
Carson Sass 10,000(2)
David Tendeck 10,000(2)
Robbie Holmes 10,000(2)
Joel (OA) Lakusta 10,000(1)
Kobe Mohr 10,000(2)
Josh Paterson 10,000(2)
Jaret Anderson-Dolan 10,000(2)
Kyle Olson 10,000(2)
Owen Blocker 10,000(3)
Joonas (IMP) Sillanpaa10,000(4)
Sam Pouliot 10,000(3)
Justyn Gurney 10,000(3)
Vladi (IMP) Mikhalchuk10,000(2)
Dylan Anderson 10,000(5)
Tyson Phare 10,000(5)
Hunter Campbell 10,000(4)
Logan Christensen 10,000(2)
Byron Fancy 10,000(4)
Dustin Wolf 10,000(4)
Luke Zazula 10,000(3)
Riley (OA) Woods 10,000(1)
Jonny Lambos 10,000(4)


 Farm Payroll




Spokane

ArenaSpokane Veterans Memorial Aren
Capacity10,759
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance3,798
Avg. Revenue/Game$7,594
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$43,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,574
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$243,000
Year: 2020$213,000
Year: 2021$152,000
Year: 2022$112,000

 Pro Payroll

Mart (IMP) Fasko-Rudas10,000(3)
Ty Smith 10,000(3)
Eli Zummack 10,000(3)
Adam Beckman 10,000(4)
Griffen (OA) Outhouse 10,000(1)
Stelio Mattheos 10,000(2)
Linde (OA) McCorrister10,000(1)
Riley Sawchuk 10,000(2)
Austin Crossley 10,000(2)
Jack Finley 10,000(5)
Sasha Mutala 10,000(4)
Bobby Russell 10,000(3)
Jackson Van De Leest 10,000(4)
Oleg (IMP) Zaytsev 10,000(4)
Vince (OA) Loschiavo 10,000(1)
Dom Schmiemann 10,000(2)
Campbell Arnold 10,000(5)
Baron Thompson 10,000(2)
Cordel Larson 10,000(4)
Zach Wytinck 10,000(2)


 Farm Payroll

Cole Carrier 10,000(5)
Logan Doust 10,000(4)
Joel Sexsmith 10,000(5)
Carter Massier 10,000(4)
Dawson Weatherill 1,000(2)
Jackson (UND) DeSouza 1,000(6)
Bear Hughes 1,000(4)




Seattle

Arenaaccesso ShoWare Center
Capacity6,500
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance2,293
Avg. Revenue/Game$4,588
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$5,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,603
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$245,000
Year: 2020$215,000
Year: 2021$135,000
Year: 2022$85,000

 Pro Payroll

Matthew Wedman 10,000(2)
Noah (OA) Philp 10,000(1)
Nolan (OA) Volcan 10,000(1)
Andrej (IMP) Kukuca 10,000(2)
Henrik Rybinski 10,000(4)
Mark Liwiski 10,000(4)
Jarret Tyszka 10,000(2)
Simon (IMP) Kubicek 10,000(4)
Keltie Jeri-Leon 10,000(3)
Jett Woo 10,000(3)
Tyler Carpendale 10,000(3)
Reece Harsch 10,000(2)
Owen Williams 10,000(3)
Jaxan Kaluski 10,000(2)
Braden Schneider 10,000(4)
Jared Davidson 10,000(5)
Cade McNelly 10,000(4)
Hayden Ostir 10,000(2)
Cody Savey 10,000(4)
Tyler Preziuso 10,000(2)
Cole Schwebius 10,000(4)
Roddy Ross 10,000(3)
Sean (OA) Richards 10,000(1)
Jordan Hollett 10,000(2)


 Farm Payroll

Craig (UND) Armstrong 1,000(6)
Steven Zonneveld 1,000(4)
Zachary Ashton 1,000(4)
Conner (UND) Roulette 1,000(6)
Lucas (UND) Ciona 1,000(6)




TriCity

ArenaToyota Center
Capacity6,000
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance2,119
Avg. Revenue/Game$4,234
Projected Revenue$0,000

Expenses

Pro Payroll$260,000
Farm Payroll$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,882
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$264,000
Year: 2020$234,000
Year: 2021$174,000
Year: 2022$114,000

 Pro Payroll

Brock Gould 10,000(4)
Dallon Wilton 10,000(4)
Dallas (OA) Hines 10,000(1)
Akash Bains 10,000(2)
Akira (IMP) Schmid 10,000(3)
Jared (OA) Dmytriw 10,000(1)
Dawson Holt 10,000(2)
Samuel Stewart 10,000(3)
Mitchell Brown 10,000(4)
Reece Klassen 10,000(2)
Blake Stevenson 10,000(4)
Paycen Bjorklund 10,000(3)
Rom (IMP) Kalinichenko10,000(3)
Wil Kushniryk 10,000(3)
Jarod Newell 10,000(5)
Riley Bruce 10,000(2)
Bryan McAndrews 10,000(4)
Booker Daniel 10,000(4)
Sequoia Swan 10,000(5)
Riley Krane 10,000(3)
Cameron Macphee 10,000(2)
Samuel Huo 10,000(4)
Connor Bouchard 10,000(4)
Sebastian Streu 10,000(2)
Lane (OA) Zablocki 10,000(1)
Jace Isley 10,000(5)


 Farm Payroll

Noah (UND) Dorey 1,000(6)
Tom Cadieux 1,000(5)
Kaden Kohle 1,000(5)
Kyle Crosbie 1,000(4)




Kamloops

ArenaSandman Centre
Capacity5,464
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance1,928
Avg. Revenue/Game$3,857
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$2,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,706
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$252,000
Year: 2020$222,000
Year: 2021$142,000
Year: 2022$101,000

 Pro Payroll

Zane Franklin 10,000(2)
Josh Brook 10,000(2)
Ryan Hughes 10,000(2)
Tristin (OA) Langan 10,000(1)
Kaedan Korczak 10,000(4)
Martin (IMP) Lang 10,000(4)
Quinn Schmiemann 10,000(4)
Brendan (OA) De Jong 10,000(1)
James Hamblin 10,000(2)
Ryan Gottfried 10,000(4)
Kyrell Sopotyk 10,000(4)
Cael Zimmerman 10,000(4)
Ethan Cap 10,000(3)
Jiri (IMP) Patera 10,000(2)
Bryce Kindopp 10,000(2)
Schael (OA) Higson 10,000(1)
Travis Walton 10,000(2)
Logan (UND) Stankoven 10,000(6)
Ethan Regnier 10,000(3)
Carl Stankowski 10,000(3)
Rayce Ramsay 10,000(4)
Jerzy Orchard 10,000(4)
Matt Leduc 10,000(3)
Riley McKay 10,000(2)
Michael Horon 10,000(4)


 Farm Payroll

Connor Gabruch 1,000(4)
Devan Harrison 1,000(3)




Victoria

ArenaSave-On-Foods Memorial Centre
Capacity7,006
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance2,678
Avg. Revenue/Game$5,357
Projected Revenue$0,000

Expenses

Pro Payroll$270,000
Farm Payroll$10,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$4,118
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$280,000
Year: 2020$250,000
Year: 2021$190,000
Year: 2022$100,000

 Pro Payroll

Kaid Oliver 10,000(3)
Conrad Mitchell 10,000(4)
Nolan (OA) Yaremko 10,000(1)
Phillip (IMP) Schultz 10,000(3)
Vincent Iorio 10,000(5)
Filip (IMP) Kral 10,000(2)
Kyle Topping 10,000(2)
Gary Haden 10,000(2)
Chase Wouters 10,000(3)
Josh Williams 10,000(4)
Jameson Murray 10,000(2)
Mitchell Kohner 10,000(5)
Tanner Sidaway 10,000(2)
Sean Gulka 10,000(3)
Jack Sander 10,000(3)
Loeden Schaufler 10,000(3)
Evan Herman 10,000(5)
Shane Farkas 10,000(2)
Kyle Walker 10,000(3)
Ralph (OA) Jarratt 10,000(1)
Dawson Butt 10,000(3)
Dylan Garand 10,000(5)
Alex Bolshakov 10,000(5)
Roman Basran 10,000(4)
Erik Atchison 10,000(5)
Ryan (OA) Jevne 10,000(1)
Carson Golder 10,000(5)


 Farm Payroll

Ian Walker 10,000(3)




Vancouver

ArenaLangley Events Centre
Capacity5,276
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance2,018
Avg. Revenue/Game$4,034
Projected Revenue$0,000

Expenses

Pro Payroll$260,000
Farm Payroll$9,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,956
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$269,000
Year: 2020$239,000
Year: 2021$169,000
Year: 2022$96,000

 Pro Payroll

Davis (OA) Koch 10,000(1)
Bowen Byram 10,000(4)
Milos (IMP) Roman 10,000(2)
Carson Miller 10,000(3)
Christian Riemer 10,000(3)
J (OA) (IMP) Blichfeld10,000(1)
Dillon Hamaliuk 10,000(3)
Dylan Plouffe 10,000(2)
Ethan McIndoe 10,000(2)
Josh Maser 10,000(2)
Jack McNaughton 10,000(4)
Alex Kannok Leipert 10,000(3)
Seth Bafaro 10,000(3)
Kaleb Bulych 10,000(3)
Reece Vitelli 10,000(4)
Evan Patrician 10,000(4)
Aidan Barfoot 10,000(4)
Parker Hendren 10,000(4)
Dalton (OA) Gally 10,000(1)
Bailey Dhaliwal 10,000(2)
Landon Fuller 10,000(2)
Krz Plummer 10,000(5)
Ryan Chyzowski 10,000(3)
Trent Miner 10,000(4)
Owen Hardy 10,000(2)
Justin Sourdif 10,000(5)


 Farm Payroll

Blake Sydlowski 1,000(4)
Keegan Maddocks 1,000(5)
Hunter Donohoe 1,000(3)
Braydon Clark 1,000(5)
Tyler Ho 1,000(3)
Tanner Brown 1,000(5)
Nicholas Draffin 1,000(4)
Hunor Torzsok 1,000(3)
Zack (UND) Ostapchuk 1,000(6)




Kelowna

ArenaProspera Place
Capacity6,286
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance2,405
Avg. Revenue/Game$4,805
Projected Revenue$0,000

Expenses

Pro Payroll$320,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$4,706
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$320,000
Year: 2020$290,000
Year: 2021$190,000
Year: 2022$110,000

 Pro Payroll

Connor Bowie 10,000(4)
Connor Horning 10,000(4)
Jadon Joseph 10,000(2)
Sergei (IMP) Alkhimov 10,000(4)
Liam Kindree 10,000(3)
Brodi Stuart 10,000(3)
Cole Beamin 10,000(4)
Max Patterson 10,000(2)
Matthew Quigley 10,000(2)
Conner Bruggen-Cate 10,000(2)
Brayden Peters 10,000(5)
Sahvan (OA) Khaira 10,000(1)
Will Warm 10,000(2)
Marcus Sekundiak 10,000(3)
Ethan Brandwood 10,000(5)
Vladi (IMP) Yeryomenko10,000(2)
Bailey Brkin 10,000(2)
Devan Klassen 10,000(4)
Jake (OA) Kryski 10,000(1)
Michael King 10,000(3)
Luc (OA) Smith 10,000(1)
Trey Fix-Wolansky 10,000(2)
Tyus Gent 10,000(4)
Kaden Hanas 10,000(2)
Jake Kustra 10,000(2)
Kale Clouston 10,000(3)
Tye Carriere 10,000(4)
Joel Craven 10,000(3)
Parker Malchuk 10,000(4)
Payton McIsaac 10,000(3)
Steel (UND) Quiring 10,000(6)
Isaiah DiLaura 10,000(3)


 Farm Payroll




PrinceGeor

ArenaCN Centre
Capacity5,971
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance2,283
Avg. Revenue/Game$4,566
Projected Revenue$0,000

Expenses

Pro Payroll$260,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,824
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$260,000
Year: 2020$230,000
Year: 2021$210,000
Year: 2022$190,000

 Pro Payroll

Alex Cotton 10,000(4)
Alex Swetlikoff 10,000(4)
Aida De La Gorgendiere10,000(5)
Ethan Ernst 10,000(5)
Danila (IMP) Palivko 10,000(4)
Ben McCartney 10,000(4)
Ridly Greig 10,000(5)
Luke Toporowski 10,000(4)
Luke (OA) Coleman 10,000(1)
Dylan (OA) Ferguson 10,000(1)
Chad Nychuk 10,000(4)
Tarun Fizer 10,000(4)
Jake Christiansen 10,000(2)
Logan Barlage 10,000(4)
Matthew (OA) Stanley 10,000(1)
Jackson Berezowski 10,000(5)
Olen (UND) Zellweger 10,000(6)
Gage Goncalves 10,000(4)
Noah Boyko 10,000(5)
Tristen Nielsen 10,000(3)
Ronan Seeley 10,000(5)
Zack (UND) Stringer 10,000(6)
Talyn Boyko 10,000(5)
Ethan Sakowich 10,000(2)
Donovan Buskey 10,000(3)
Lukas Svejkovsky 10,000(4)


 Farm Payroll




Edmonton

ArenaRogers Place
Capacity18,641
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance6,374
Avg. Revenue/Game$12,746
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$17,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,632
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$247,000
Year: 2020$207,000
Year: 2021$166,000
Year: 2022$66,000

 Pro Payroll

James Malm 10,000(2)
Luka Burzan 10,000(3)
Mitch Prowse 10,000(3)
Michael Farren 10,000(3)
Caiden Daley 10,000(3)
Andrew (OA) Fyten 10,000(1)
Vladimi (IMP) Alistrov10,000(4)
Scott Atkinson 10,000(3)
Sean Strange 10,000(3)
Matthew Robertson 10,000(4)
David Kope 10,000(3)
Andrei (IMP) Pavlenko 10,000(3)
Jake Neighbours 10,000(5)
Liam Keeler 10,000(4)
Wyatt McLeod 10,000(3)
Parker Gavlas 10,000(2)
Kody (OA) McDonald 10,000(1)
Jacson Alexander 10,000(4)
Brandon Vogel 10,000(1)
Todd Scott 10,000(3)
Dylan Myskiw 10,000(2)
Conner McDonald 10,000(2)
Quinn (OA) Benjafield 10,000(1)


 Farm Payroll

Neithan Salame 10,000(4)
Jalen Luypen 1,000(5)
Zach Russell 1,000(2)
Dylan (UND) Guenther 1,000(6)
Aidan Lawson 1,000(4)
Tyler Horstmann 1,000(5)
Kobe (UND) Verbicky 1,000(6)
Keagan (UND) Slaney 1,000(6)




MedicineHa

ArenaCanalta Centre
Capacity6,016
Ticket Price$21.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance2,301
Avg. Revenue/Game$4,830
Projected Revenue$0,000

Expenses

Pro Payroll$300,000
Farm Payroll$14,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$4,618
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$314,000
Year: 2020$184,000
Year: 2021$184,000
Year: 2022$113,000

 Pro Payroll

Kaeden Lane 100,000(1)
Josh Pillar 10,000(5)
Keegan Craik 10,000(4)
Brett Kemp 10,000(3)
Cohner Saleski 10,000(5)
Liam (OA) Schioler 10,000(1)
Elijah Brown 10,000(3)
Bryan Lockner 10,000(3)
Yannik (IMP) Valenti 10,000(3)
Kyle Pow 10,000(3)
Corson Hopwo 10,000(4)
Daniel Baker 10,000(4)
Trevor Longo 10,000(3)
Dylan (OA) MacPherson 10,000(1)
Jeff (OA) Faith 10,000(1)
Nick McCarry 10,000(4)
Eric Van Impe 10,000(4)
Logan Nijhoff 10,000(4)
Cole (UND) Sillinger 10,000(6)
Garin Bjorklund 10,000(5)
Mads (IMP) Sogaard 10,000(3)


 Farm Payroll

Damon Agyeman 10,000(5)
Dawson Heathcote 1,000(3)
Ryan Watson 1,000(5)
Noah Danielson 1,000(5)
Caleb Willms 1,000(5)




Lethbridge

ArenaENMAX Centre
Capacity5,470
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance2,092
Avg. Revenue/Game$4,183
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$6,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,471
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$236,000
Year: 2020$206,000
Year: 2021$124,000
Year: 2022$64,000

 Pro Payroll

Nick Henry 10,000(2)
Dylan Cozens 10,000(4)
JoDy Bellerive 10,000(2)
Jake Leschyshyn 10,000(2)
Dino Kambeitz 10,000(3)
Taylor (OA) Ross 10,000(1)
Calen Addison 10,000(3)
Jackson Leppard 10,000(3)
Igo (OA)(IMP) Merezhko10,000(1)
Krystof (IMP) Hrabik 10,000(2)
Koletrane Wilson 10,000(2)
Zachary Cox 10,000(2)
Parker (OA) AuCoin 10,000(1)
Rhett Rhinehart 10,000(4)
Ty Prefontaine 10,000(2)
Nolan Jones 10,000(4)
Scott Walford 10,000(2)
Justin Hall 10,000(4)
Hayden Clayton 10,000(3)
Tyler Lowe 10,000(3)
Bryan Thomson 10,000(5)
Carl Tetachuk 10,000(4)
Jackson Shepard 10,000(3)


 Farm Payroll

Scott Mahovlich 1,000(2)
Adam Hall 1,000(4)
Joe (UND) Arntsen 1,000(6)
Jett Jones 1,000(4)
Rylan Thiessen 1,000(4)
Liam Hughes 1,000(2)




Calgary

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance7,377
Avg. Revenue/Game$14,751
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$2,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,559
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$242,000
Year: 2020$212,000
Year: 2021$181,000
Year: 2022$61,000

 Pro Payroll

Mark Kastelic 10,000(2)
Brecon Wood 10,000(3)
Lassi (IMP) Thomson 10,000(3)
Max Palaga 10,000(3)
Riley Stotts 10,000(3)
Egor (IMP) Zamula 10,000(3)
Zack (OA) Andrusiak 10,000(1)
Jake (OA) Elmer 10,000(1)
Ilijah Colina 10,000(3)
Josh Prokop 10,000(3)
Austin Pratt 10,000(2)
Cole Moberg 10,000(3)
Jared (OA) Freadrich 10,000(1)
Ryder Korczak 10,000(5)
Reid Perepeluk 10,000(3)
Layne Toder 10,000(3)
Zak Smith 10,000(4)
Luke Prokop 10,000(5)
Brayden Tracey 10,000(4)
Eric (UND) Alarie 10,000(6)
Orca Wiesblatt 10,000(3)
Beck Warm 10,000(2)
Johnny Ludvig 10,000(3)
Tyson (UND) Galloway 10,000(6)


 Farm Payroll

Zac (UND) Funk 1,000(6)
Matthew Armitage 1,000(2)




RedDeer

ArenaWesterner Park Centrium
Capacity7,111
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance2,720
Avg. Revenue/Game$5,436
Projected Revenue$0,000

Expenses

Pro Payroll$260,000
Farm Payroll$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,838
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$261,000
Year: 2020$231,000
Year: 2021$181,000
Year: 2022$101,000

 Pro Payroll

Sean (OA) Montgomery 10,000(1)
Krist (IMP) Marthinsen10,000(2)
Reese (OA) Johnson 10,000(1)
Brett Davis 10,000(2)
Linu (OA) (IMP) Nassen10,000(1)
Bryce Bader 10,000(4)
Kyle Crnkovic 10,000(5)
Dawson Barteaux 10,000(3)
Ty Yoder 10,000(5)
Josh Tarzwell 10,000(3)
Riley Fiddler-Schultz 10,000(5)
Arshdeep Bains 10,000(4)
Jackson Caller 10,000(2)
Jacob Herauf 10,000(3)
Brandon Cutler 10,000(3)
D-Jay Jerome 10,000(2)
Montana Onyebuchi 10,000(3)
Tyson Feist 10,000(4)
Brayden Watts 10,000(2)
Sean (UND) Tschigerl 10,000(6)
Chase Leslie 10,000(5)
Konrad Belcourt 10,000(3)
Ethan Rowland 10,000(5)
Joel Hofer 10,000(3)
Ethan Anders 10,000(3)
Brady Nicholas 10,000(4)


 Farm Payroll

Brett Balas 1,000(4)




SwiftCurre

ArenaInnovation Credit Union iPlex
Capacity3,239
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance1,238
Avg. Revenue/Game$2,476
Projected Revenue$0,000

Expenses

Pro Payroll$260,000
Farm Payroll$14,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$4,029
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$274,000
Year: 2020$244,000
Year: 2021$204,000
Year: 2022$161,000

 Pro Payroll

Brendan Boyle 10,000(4)
Carter Chorney 10,000(4)
Ben King 10,000(5)
Joona (IMP) Kiviniemi 10,000(4)
Tanner (OA) Nagel 10,000(1)
Matthew Culling 10,000(4)
Ethan O'Rourke 10,000(2)
Alex Moar 10,000(4)
Ian Briscoe 10,000(2)
Garrett Sambrook 10,000(3)
Dean McNabb 10,000(3)
Tyler Smithies 10,000(3)
Billy Sowa 10,000(5)
Cross Hanas 10,000(5)
Eric Houk 10,000(4)
Austin Herron 10,000(4)
Tyson Kozak 10,000(5)
Lukus MacKenzie 10,000(2)
Jeff (OA) De Wit 10,000(1)
Colum McGauley 10,000(3)
Carter Spenst 10,000(4)
Joel Grzybowski 10,000(2)
Roope (IMP) Pynnonen 10,000(4)
Isaac Poulter 10,000(4)
Trevor Thurston 10,000(5)
Nolan (OA) Reid 10,000(1)


 Farm Payroll

Devin (UND) Aubin 10,000(6)
Liam Ryan 1,000(3)
Tyler Lees 1,000(3)
Quinton Waitzner 1,000(3)
Dawson Springer 1,000(5)




PrinceAlbe

ArenaArt Hauser Centre
Capacity3,366
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance1,188
Avg. Revenue/Game$2,375
Projected Revenue$0,000

Expenses

Pro Payroll$260,000
Farm Payroll$25,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$4,191
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$285,000
Year: 2020$255,000
Year: 2021$145,000
Year: 2022$84,000

 Pro Payroll

Brett Leason 10,000(2)
Noah (OA) Gregor 10,000(1)
Cole Fonstad 10,000(3)
Parker Kelly 10,000(2)
Dante (OA) Hannoun 10,000(1)
Garrett Wright 10,000(4)
Brayden Pachal 10,000(2)
Sergei (IMP) Sapego 10,000(2)
Max Martin 10,000(2)
Aliaksei (IMP) Protas 10,000(4)
Ozzy Wiesblatt 10,000(5)
Spencer Moe 10,000(3)
Justin Nachbaur 10,000(3)
Zack Hayes 10,000(2)
Jeremy Masella 10,000(2)
Cole ReinhaDt 10,000(3)
Eric Pearce 10,000(4)
Nolan Ritchie 10,000(4)
Baxter Anderson 10,000(3)
Cole Nagy 10,000(4)
Ethan Kruger 10,000(4)
Cody Glass 10,000(2)
Max Paddock 10,000(3)
Aaron (OA) Hyman 10,000(1)
Ian Scott 10,000(2)
Riley Sutter 10,000(2)


 Farm Payroll

Kaiden Guhle 10,000(5)
Ryan Schoettler 10,000(2)
Matthew Smith 1,000(3)
Nolan (UND) Allan 1,000(6)
Tyson (UND) Laventure 1,000(6)
Remy Aquilon 1,000(4)
Mike Ladyman 1,000(4)




Winnipeg

ArenaWayne Fleming Arena
Capacity1,400
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance0,536
Avg. Revenue/Game$1,070
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$8,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,500
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$238,000
Year: 2020$208,000
Year: 2021$177,000
Year: 2022$107,000

 Pro Payroll

Peyton Krebs 10,000(4)
Jaeger (OA) White 10,000(1)
Brad Ginnell 10,000(3)
Jakin Smallwood 10,000(4)
Connor McClennon 10,000(5)
Cole Muir 10,000(4)
Marti (OA) (IMP) Bodak10,000(1)
Marco Creta 10,000(3)
Davis Murray 10,000(2)
Austin Schellenberg 10,000(3)
Nolan Orzeck 10,000(4)
Jonathan Smart 10,000(2)
Curtis (OA) Meger 10,000(1)
Valtter (IMP) Kakkonen10,000(3)
Owen Pederson 10,000(5)
Brandon Machado 10,000(3)
Zachary Patrick 10,000(4)
River Fahey 10,000(4)
Brenden Kwiatkowski 10,000(3)
Carson (UND) Lambos 10,000(6)
Jesse Makaj 10,000(4)
Duncan McGovern 10,000(3)
Chase Hartje 10,000(2)


 Farm Payroll

Jack Cowell 1,000(2)
Anson McMaster 1,000(5)
Karter (UND) Prosofsky1,000(6)
Skyler (UND) Bruce 1,000(6)
Mikey Milne 1,000(5)
Ben Zloty 1,000(5)
Jordan Chudley 1,000(4)
Holden Kodak 1,000(4)




Brandon

ArenaKeystone Centre
Capacity5,102
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance1,800
Avg. Revenue/Game$3,601
Projected Revenue$0,000

Expenses

Pro Payroll$270,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,971
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$270,000
Year: 2020$240,000
Year: 2021$220,000
Year: 2022$200,000

 Pro Payroll

Sam McGinley 10,000(5)
Art (OA) (IMP) Minulin10,000(1)
Connor Gutenberg 10,000(2)
Duncan Pierce 10,000(3)
Tyler Brennan 10,000(6)
Ryker Evans 10,000(4)
Alex Thacker 10,000(5)
Josh (OA) Curtis 10,000(1)
Kai (UND) Uchacz 10,000(6)
Carter Souch 10,000(4)
Lane Gilliss 10,000(2)
Tyrel Bauer 10,000(5)
Braydyn (OA) Chizen 10,000(1)
Lynden McCallum 10,000(3)
Taylor Gauthier 10,000(4)
Logan Dowhaniuk 10,000(5)
Peyton McKenzie 10,000(5)
Cole Dubinsky 10,000(5)
Ty Thorpe 10,000(5)
Dallon Melin 10,000(5)
Jake (UND) Chiasson 10,000(6)
Bode Hagan 10,000(5)
Jack Zayat 10,000(5)
Connor Ungar 10,000(5)
Nikita (IMP) Sedov 10,000(4)
Jakob Brook 10,000(5)
Tyson Upper 10,000(4)


 Farm Payroll




Saskatoon

ArenaSaskTel Centre
Capacity15,195
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance5,811
Avg. Revenue/Game$11,619
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,279
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$223,000
Year: 2020$193,000
Year: 2021$123,000
Year: 2022$63,000

 Pro Payroll

Dawson (OA) Davidson 10,000(1)
Max (OA) Gerlach 10,000(1)
Kirby Dach 10,000(4)
Connor Zary 10,000(4)
Leif Mattson 10,000(2)
Eric Florchuk 10,000(3)
Nolan Kneen 10,000(2)
Dakota Krebs 10,000(2)
Alex (IMP) Alexeyev 10,000(2)
Orrin Centazzo 10,000(3)
Brandon (OA) Hagel 10,000(1)
Tristen Robins 10,000(4)
Ethan Browne 10,000(4)
Emil (IMP) Malysjev 10,000(4)
Zach Huber 10,000(3)
Cyle McNabb 10,000(3)
Cole Clayton 10,000(3)
Randen Schmidt 10,000(3)
Dorrin Luding 10,000(2)
Nolan Maier 10,000(4)
Cameron Hausinger 10,000(2)
Noah King 10,000(2)


 Farm Payroll

Trevor (UND) Wong 1,000(6)
Majid Kaddoura 1,000(4)
Braden Plaschewsky 1,000(5)




Regina

ArenaBrandt Centre
Capacity6,484
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance2,479
Avg. Revenue/Game$4,958
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$2,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,706
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$252,000
Year: 2020$222,000
Year: 2021$181,000
Year: 2022$110,000

 Pro Payroll

Cayde Augustine 10,000(4)
Jesse Mistelbacher 10,000(4)
Erik Gardiner 10,000(2)
Bronson Sharp 10,000(2)
Mike (OA) MacLean 10,000(1)
Matej (IMP) Toman 10,000(4)
Ted Brennan 10,000(3)
Noah Lamb 10,000(5)
Brando (OA) Schuldhaus10,000(1)
Brodan (OA) Salmond 10,000(1)
Kaeden Taphorn 10,000(3)
Alec Zawatsky 10,000(2)
Luke Gallagher 10,000(3)
Graeme Bryks 10,000(4)
Devin Steffler 10,000(3)
Luke Bateman 10,000(5)
Blake Allan 10,000(4)
Koby Morrisseau 10,000(3)
Makai Mitchell 10,000(5)
Cale Sanders 10,000(5)
Libor (IMP) Zabransky 10,000(3)
Luke Ormsby 10,000(2)
Carter Woodside 10,000(4)
Matthew Pesenti 10,000(4)
Keenan Taphorn 10,000(3)


 Farm Payroll

Lucas Cullen 1,000(2)
Jaxon Steele 1,000(3)




MooseJaw

ArenaMosaic Place
Capacity4,414
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance1,689
Avg. Revenue/Game$3,374
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$30,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,676
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$250,000
Year: 2020$230,000
Year: 2021$200,000
Year: 2022$130,000

 Pro Payroll

Carson Focht 10,000(3)
Jermaine (OA) Loewen 10,000(1)
Boston Bilous 10,000(4)
Jake Lee 10,000(4)
Payton Mount 10,000(5)
Dalton (OA) Hamaliuk 10,000(1)
Jalen Price 10,000(4)
Daemon Hunt 10,000(5)
Tate Popple 10,000(3)
Daniil (IMP) Stepanov 10,000(4)
Carson Denomie 10,000(3)
Jonny Hooker 10,000(4)
Igor (IMP) Martynov 10,000(2)
Kjell Kjemhus 10,000(4)
Cameron Sterling 10,000(4)
Alek Sukunda 10,000(4)
Ty Kolle 10,000(3)
Matthew Sanders 10,000(4)
Matthew Benson 10,000(3)
Tristyn DeRoose 10,000(2)
Adam Evanoff 10,000(3)
Drae Gardiner 10,000(4)


 Farm Payroll

Alex Morozoff 10,000(4)
Chris Douglas 10,000(3)
Ryan Peckford 10,000(2)