Financial Report

(As of Saturday, Aug 14 2021)

Portland

ArenaMemorial Coliseum
Capacity10,407
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance10,407
Avg. Revenue/Game$20,814
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$31,000
Prospect Fees$0,900
Coach$0,000
Games Remaining0
Total Game Expenses$3,999
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$271,000
Year: 2021$241,000
Year: 2022$241,000
Year: 2023$201,000

 Pro Payroll

Gabe Klassen 10,000(5)
Owen Blocker 10,000(3)
Cade Hayes 10,000(4)
Kishaun Gervais 10,000(3)
Jackson Berezowski 10,000(5)
Andrew Viggars 10,000(3)
Jerzy Orchard 10,000(4)
Clay Hanus 10,000(4)
Jonny Hooker 10,000(4)
Kye Buchanan 10,000(4)
Michal (IMP) Kvasnica 10,000(3)
Kurtis Smythe 10,000(4)
Robbie Fromm-Delorme 10,000(5)
Braden Smith 10,000(5)
Ronin (UND) Geraghty 10,000(6)
Nick Perna 10,000(4)
Kade Nolan 10,000(4)
Keaton (UND) Dowhaniuk10,000(6)
Nolan (UND) Flamand 10,000(6)
Jake (OA) Kustra 10,000(1)
Dante Giannuzzi 10,000(5)
Daniil (IMP) Stepanov 10,000(4)
Kobe (OA) Mohr 10,000(1)
Dawson (OA) Holt 10,000(1)


 Farm Payroll

Chase Coward 10,000(5)
James Stefan 10,000(5)
Jordan Borysiuk 10,000(5)
Cole Tisdale 1,000(4)




Everett

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


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance8,149
Avg. Revenue/Game$16,298
Projected Revenue$0,000

Expenses

Pro Payroll$320,000
Farm Payroll$0,000
Prospect Fees$1,800
Coach$0,000
Games Remaining0
Total Game Expenses$4,732
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$330,000
Year: 2021$300,000
Year: 2022$300,000
Year: 2023$260,000

 Pro Payroll

Marcus Sekundiak 10,000(3)
Blake Gustafson 10,000(4)
Brendan Lee 10,000(4)
Raphael Pelletier 10,000(4)
Jack Zayat 10,000(5)
Jon (IMP) Brinkman 10,000(3)
Aidan Sutter 10,000(4)
Raegan Wiles 10,000(4)
Carter Serhyenko 10,000(4)
Zach (OA) Wytinck 10,000(1)
Nick Dorrington 10,000(4)
Baron (OA) Thompson 10,000(1)
Dallon Melin 10,000(5)
Loeden Schaufler 10,000(3)
Dallon Wilton 10,000(4)
Kaleb Bulych 10,000(3)
Blake Eastman 10,000(5)
Max (OA) Patterson 10,000(1)
Brett Balas 10,000(4)
Ty Thorpe 10,000(5)
Teague Patton 10,000(5)
Turner McMillen 10,000(5)
Alex Thacker 10,000(5)
Cole Carrier 10,000(5)
Hunter Campbell 10,000(4)
Isaac Poulter 10,000(4)
Jacob Boucher 10,000(4)
Tyson Feist 10,000(4)
Jacob Herman 10,000(4)
Steel Quiring 10,000(5)
Jacob Gendron 10,000(4)
James Form 10,000(4)
Samuel (IMP) Krajc 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. Attendance10,759
Avg. Revenue/Game$21,518
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$68,000
Prospect Fees$1,200
Coach$0,000
Games Remaining0
Total Game Expenses$3,959
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$268,000
Year: 2021$238,000
Year: 2022$238,000
Year: 2023$158,000

 Pro Payroll

Filip (OA) (IMP) Kral 10,000(1)
Ty Smith 10,000(3)
Eli Zummack 10,000(3)
Adam Beckman 10,000(4)
Zane (OA) Franklin 10,000(1)
Jack Finley 10,000(5)
Sasha Mutala 10,000(4)
Aliaksei (IMP) Protas 10,000(4)
Dustin Wolf 10,000(4)
Dawson Butt 10,000(3)
Jackson Van De Leest 10,000(4)
Calen Addison 10,000(3)
Dylan Cozens 10,000(4)
Gianni Fairbrother 10,000(3)
Connor Zary 10,000(4)
Trent Miner 10,000(4)
Max (OA) Martin 10,000(1)
Nolan Foote 10,000(3)
Cordel Larson 10,000(4)
Cole Fonstad 10,000(3)


 Farm Payroll

Bryan McAndrews 10,000(4)
Ethan Rowland 10,000(5)
Rhett Rhinehart 10,000(4)
Justin Lies 10,000(5)
Edge Lambert 10,000(3)
Noah Lamb 10,000(5)
Carson Golder 1,000(5)
Blake Swetlikoff 1,000(5)
Braden Holt 1,000(5)
Chase Friedt-Mohr 1,000(5)
Grady Lane 1,000(5)
Owen MacNeil 1,000(5)
Campbell Arnold 1,000(5)
Reed Jacobson 1,000(4)




Seattle

Arenaaccesso ShoWare Center
Capacity6,500
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance6,500
Avg. Revenue/Game$13,000
Projected Revenue$0,000

Expenses

Pro Payroll$260,000
Farm Payroll$17,000
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$4,096
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$277,000
Year: 2021$247,000
Year: 2022$247,000
Year: 2023$157,000

 Pro Payroll

Andr (OA) (IMP) Kukuca10,000(1)
Ryker Evans 10,000(4)
Conner Roulette 10,000(5)
Henrik Rybinski 10,000(4)
Mark Liwiski 10,000(4)
Alex Kannok Leipert 10,000(3)
Simon (IMP) Kubicek 10,000(4)
Reid Perepeluk 10,000(3)
Keltie Jeri-Leon 10,000(3)
Jett Woo 10,000(3)
Ryder Korczak 10,000(5)
Owen Williams 10,000(3)
Braden Schneider 10,000(4)
Lucas Ciona 10,000(5)
Carter Souch 10,000(4)
Zachary Ashton 10,000(4)
Cade McNelly 10,000(4)
Matthew (OA) Wedman 10,000(1)
Matthew Rempe 10,000(4)
Carson Miller 10,000(3)
Thomas Milic 10,000(5)
Cole Schwebius 10,000(4)
Roddy Ross 10,000(3)
Tyler (OA) Preziuso 10,000(1)
Ryan Chyzowski 10,000(3)
Jordan (UND) Gustafson10,000(6)


 Farm Payroll

Tyler Carpendale 10,000(3)
Brendan Hunchak 1,000(5)
Josh Paulhus 1,000(4)
Steven Zonneveld 1,000(4)
Marcus Taylor 1,000(5)
Mekai Sanders 1,000(5)
Reid Schaefer 1,000(5)
Sam Popowich 1,000(5)




TriCity

ArenaToyota Center
Capacity6,000
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$240,000
Farm Payroll$25,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$3,916
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$265,000
Year: 2021$235,000
Year: 2022$235,000
Year: 2023$174,000

 Pro Payroll

Mac Gross 10,000(4)
Riley Ginnell 10,000(4)
Alek Sukunda 10,000(4)
Ethan Cap 10,000(3)
Layne Toder 10,000(3)
Cole Clayton 10,000(3)
Mason Dunsford 10,000(5)
Samuel Stewart 10,000(3)
Matthew Benson 10,000(3)
Milos (OA) (IMP) Roman10,000(1)
Paycen Bjorklund 10,000(3)
Matej (IMP) Toman 10,000(4)
Jarod Newell 10,000(5)
Matthew Sanders 10,000(4)
Boston Bilous 10,000(4)
Booker Daniel 10,000(4)
Alex Bolshakov 10,000(5)
D-Jay (OA) Jerome 10,000(1)
Jake Johnson 10,000(5)
Gary (OA) Haden 10,000(1)
Jalen Price 10,000(4)
Tyson Greenway 10,000(5)
Zak Smith 10,000(4)
Kyle Crosbie 10,000(4)


 Farm Payroll

Tom Cadieux 10,000(5)
Kaden Kohle 10,000(5)
Bryson Andregg 1,000(5)
Noah Dorey 1,000(5)
Wil Kushniryk 1,000(3)
Easton Armstrong 1,000(5)
Logan (UND) Cunningham1,000(6)




Kamloops

ArenaSandman Centre
Capacity5,464
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance5,464
Avg. Revenue/Game$10,928
Projected Revenue$0,000

Expenses

Pro Payroll$260,000
Farm Payroll$0,000
Prospect Fees$1,400
Coach$0,000
Games Remaining0
Total Game Expenses$3,844
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$260,000
Year: 2021$230,000
Year: 2022$230,000
Year: 2023$210,000

 Pro Payroll

Brandon Reller 10,000(5)
Alex Swetlikoff 10,000(4)
Charlie Wright 10,000(5)
Daylan Kuefler 10,000(4)
Kaedan Korczak 10,000(4)
Martin (IMP) Lang 10,000(4)
Jaydon Dureau 10,000(4)
Brett (OA) Davis 10,000(1)
Connor Gabruch 10,000(4)
Jiri (OA) (IMP) Patera10,000(1)
Ryan Gottfried 10,000(4)
Ethan Samson 10,000(5)
Cael Zimmerman 10,000(4)
Trey Patterson 10,000(5)
Logan Bairos 10,000(5)
Logan Stankoven 10,000(5)
Maximus Wanner 10,000(5)
Devan Klassen 10,000(4)
Dylan (UND) Ernst 10,000(6)
Ethan Ernst 10,000(5)
Mathew (UND) Ward 10,000(6)
Ethan (OA) McIndoe 10,000(1)
Tye (UND) Spencer 10,000(6)
Rayce Ramsay 10,000(4)
Tyler Ho 10,000(3)
Matt Leduc 10,000(3)


 Farm Payroll




Victoria

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


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance7,006
Avg. Revenue/Game$14,012
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$2,000
Prospect Fees$1,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,574
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$242,000
Year: 2021$212,000
Year: 2022$212,000
Year: 2023$172,000

 Pro Payroll

Sean Tschigerl 10,000(5)
Trevor Wong 10,000(5)
Nick Cicek 10,000(3)
Cage Newans 10,000(5)
Joel Sexsmith 10,000(5)
Chase Leslie 10,000(5)
Phillip (IMP) Schultz 10,000(3)
Adam Kydd 10,000(4)
Christoff (IMP) Sedoff10,000(4)
Chase Bertholet 10,000(5)
Dylan Anderson 10,000(5)
Tyler Brennan 10,000(6)
Mitchell Kohner 10,000(5)
Conrad Mitchell 10,000(4)
Evan Herman 10,000(5)
Riley (OA) McKay 10,000(1)
Michael King 10,000(3)
Riley Fiddler-Schultz 10,000(5)
Dylan Garand 10,000(5)
Justin Nachbaur 10,000(3)
Koletrane (OA) Wilson 10,000(1)
Jacob Wright 10,000(4)
Ryan (OA) Schoettler 10,000(1)
Trentyn Crane 10,000(5)


 Farm Payroll

Davin Griffin 1,000(4)
Mason Beaupit 1,000(5)




Vancouver

ArenaLangley Events Centre
Capacity5,276
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance5,276
Avg. Revenue/Game$10,552
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$24,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$3,460
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$234,000
Year: 2021$204,000
Year: 2022$194,000
Year: 2023$122,000

 Pro Payroll

Aidan De La Gorgendier10,000(4)
Craig Armstrong 10,000(5)
Dillon Hamaliuk 10,000(3)
Dylan (OA) Plouffe 10,000(1)
Ethan Regnier 10,000(3)
Jack McNaughton 10,000(4)
Danila (IMP) Palivko 10,000(4)
James Porter Jr 10,000(3)
Seth Bafaro 10,000(3)
Jacob Herauf 10,000(3)
Reece Vitelli 10,000(4)
Evan Patrician 10,000(4)
Josh (OA) Maser 10,000(1)
Hunter Donohoe 10,000(3)
Parker Hendren 10,000(4)
Nicholas Draffin 10,000(4)
Blake Stevenson 10,000(4)
Nick Bowman 10,000(2)
Riley Stotts 10,000(3)
Owen (OA) Hardy 10,000(1)
Logan Barlage 10,000(4)


 Farm Payroll

Ty Nash 10,000(5)
Brendan Williamson 1,000(4)
Brenden Pentecost 1,000(5)
Christian Riemer 1,000(3)
Cole Shepard 1,000(4)
Layton (UND) Feist 1,000(6)
Drew Sim 1,000(5)
Braydon Clark 1,000(5)
Nolan Ritchie 1,000(4)
Tanner Brown 1,000(5)
Hunor Torzsok 1,000(3)
Dylan Wightman 1,000(5)
Nicco Camazzola 1,000(5)
Krz Plummer 1,000(5)
Zack Ostapchuk 1,000(5)




Kelowna

ArenaProspera Place
Capacity6,286
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance6,286
Avg. Revenue/Game$12,572
Projected Revenue$0,000

Expenses

Pro Payroll$290,000
Farm Payroll$0,000
Prospect Fees$1,800
Coach$0,000
Games Remaining0
Total Game Expenses$4,291
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$290,000
Year: 2021$260,000
Year: 2022$250,000
Year: 2023$60,000

 Pro Payroll

Elijah Brown 10,000(3)
Matthew Smith 10,000(3)
Baxter Anderson 10,000(3)
Duncan Pierce 10,000(3)
Liam Kindree 10,000(3)
Brodi Stuart 10,000(3)
Adam Evanoff 10,000(3)
Ryley Appelt 10,000(3)
Robbie (OA) Holmes 10,000(1)
Holden Katzalay 10,000(2)
Zach Huber 10,000(3)
Tyson Phare 10,000(5)
Ty Ettinger 10,000(3)
Justyn Gurney 10,000(3)
Tarun Fizer 10,000(4)
Sean Gulka 10,000(3)
Jonas (IMP) Peterek 10,000(3)
Wyatt McLeod 10,000(3)
Kasper (IMP) Puutio 10,000(4)
Drae Gardiner 10,000(4)
Brecon Wood 10,000(3)
Jack Sander 10,000(3)
Jake (OA) McGrew 10,000(1)
Luke Zazula 10,000(3)
Leif (OA) Mattson 10,000(1)
Kyrell Sopotyk 10,000(4)
Tye Carriere 10,000(4)
Ilijah Colina 10,000(3)
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. Attendance5,971
Avg. Revenue/Game$11,942
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$35,000
Prospect Fees$0,800
Coach$0,000
Games Remaining0
Total Game Expenses$3,615
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$245,000
Year: 2021$215,000
Year: 2022$205,000
Year: 2023$134,000

 Pro Payroll

Alex Cotton 10,000(4)
Bryce (OA) Kindopp 10,000(1)
Wyatte (OA) Wylie 10,000(1)
Eric Florchuk 10,000(3)
Carson Focht 10,000(3)
Ben McCartney 10,000(4)
Ridly Greig 10,000(5)
Bowen Byram 10,000(4)
Johnny Ludvig 10,000(3)
Jake (OA) Christiansen10,000(1)
Justin Sourdif 10,000(5)
Keenan Taphorn 10,000(3)
Seth Jarvis 10,000(5)
Gage Goncalves 10,000(4)
Michal (IMP) Teply 10,000(3)
Oliver (IMP) Okuliar 10,000(2)
Matthew Robertson 10,000(4)
Gage Alexander 10,000(4)
Roman Basran 10,000(4)
Sebastian Cossa 10,000(4)
Brett Kemp 10,000(3)


 Farm Payroll

Josh Prokop 10,000(3)
Ronan Seeley 10,000(5)
Zack Stringer 10,000(5)
Mats (UND) Lindgren 1,000(6)
Carson Latimer 1,000(5)
Olen Zellweger 1,000(5)
Michael Farren 1,000(3)
Matthew (UND) Savoie 1,000(6)




Edmonton

ArenaRogers Place
Capacity18,641
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance18,641
Avg. Revenue/Game$37,282
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$38,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$3,666
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$248,000
Year: 2021$218,000
Year: 2022$198,000
Year: 2023$128,000

 Pro Payroll

Luka Burzan 10,000(3)
Mitch Prowse 10,000(3)
Caiden Daley 10,000(3)
Chad Nychuk 10,000(4)
Vladimi (IMP) Alistrov10,000(4)
Scott Atkinson 10,000(3)
Sean Strange 10,000(3)
Donovan Buskey 10,000(3)
David Kope 10,000(3)
Conner (OA) McDonald 10,000(1)
Jake Neighbours 10,000(5)
Liam Keeler 10,000(4)
David (OA) Tendeck 10,000(1)
Lukas Svejkovsky 10,000(4)
Luke Toporowski 10,000(4)
Dylan Guenther 10,000(5)
James (OA) Malm 10,000(1)
Jayden Henderson 10,000(5)
Jayden Platz 10,000(2)
Sean Comrie 10,000(2)
Reese Belton 10,000(4)


 Farm Payroll

Brendan Kuny 10,000(4)
Jack Lambert 10,000(5)
Jacson Alexander 10,000(4)
Keagan Slaney 1,000(5)
Neithan Salame 1,000(4)
Aidan Lawson 1,000(4)
Tyler Horstmann 1,000(5)
Talyn Boyko 1,000(5)
Keaton Sorensen 1,000(4)
Riley Gannon 1,000(4)
Kevin (UND) Korchinski1,000(6)




MedicineHa

ArenaCanalta Centre
Capacity6,016
Ticket Price$21.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance6,016
Avg. Revenue/Game$12,634
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$10,000
Prospect Fees$1,800
Coach$0,000
Games Remaining0
Total Game Expenses$3,262
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$220,000
Year: 2021$190,000
Year: 2022$190,000
Year: 2023$150,000

 Pro Payroll

Josh Pillar 10,000(5)
Cole Sillinger 10,000(5)
Cohner Saleski 10,000(5)
Connor Bowie 10,000(4)
Bryan Lockner 10,000(3)
Jack O'Brien 10,000(5)
Kyle Pow 10,000(3)
Corson Hopwo 10,000(4)
Trevor Longo 10,000(3)
Kadyn Chabot 10,000(4)
Nick McCarry 10,000(4)
Eric Van Impe 10,000(4)
Logan Nijhoff 10,000(4)
Evan Fradette 10,000(3)
Ethan Brandwood 10,000(5)
Damon Agyeman 10,000(5)
Garin Bjorklund 10,000(5)
Jaxan (OA) Kaluski 10,000(1)
Ty (OA) Prefontaine 10,000(1)
Nikita (IMP) Sedov 10,000(4)
Dakota (OA) Krebs 10,000(1)


 Farm Payroll

Briley Wood 1,000(5)
Jagger (UND) Firkus 1,000(6)
Dru Krebs 1,000(5)
Jayden Wiens 1,000(5)
Gannon Laroque 1,000(5)
Sloan Stanick 1,000(5)
Jake (UND) Sloan 1,000(6)
Noah Danielson 1,000(5)
Caleb Willms 1,000(5)
Josh (UND) Davies 1,000(6)




Lethbridge

ArenaENMAX Centre
Capacity5,470
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance5,470
Avg. Revenue/Game$10,940
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$11,000
Prospect Fees$1,600
Coach$0,000
Games Remaining0
Total Game Expenses$3,274
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$221,000
Year: 2021$191,000
Year: 2022$191,000
Year: 2023$151,000

 Pro Payroll

Bear Hughes 10,000(4)
Cole Moberg 10,000(3)
Joe Arntsen 10,000(5)
Brayden (OA) Watts 10,000(1)
Joe Kennedy 10,000(3)
Graham Sward 10,000(5)
Chase Wheatcroft 10,000(4)
Erik Atchison 10,000(5)
Krys (OA)(IMP) Hrabik10,000(1)
Liam (OA) Hughes 10,000(1)
Radek (IMP) Kucerik 10,000(3)
Colton Dach 10,000(5)
Majid Kaddoura 10,000(4)
Nolan Jones 10,000(4)
Justin Hall 10,000(4)
Adam Hall 10,000(4)
Rhys (UND) Raeside 10,000(6)
Jett Jones 10,000(4)
Rylan Thiessen 10,000(4)
Carl Tetachuk 10,000(4)
Jackson Shepard 10,000(3)


 Farm Payroll

Jonny Lambos 10,000(4)
Spencer Welke 1,000(4)




Calgary

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance19,289
Avg. Revenue/Game$38,578
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$3,000
Prospect Fees$1,200
Coach$0,000
Games Remaining0
Total Game Expenses$3,297
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$223,000
Year: 2021$193,000
Year: 2022$193,000
Year: 2023$153,000

 Pro Payroll

Austin (OA) Pratt 10,000(1)
Beck (OA) Warm 10,000(1)
Blake Lyda 10,000(4)
Carter Massier 10,000(4)
Mar (IMP) Kallionkieli10,000(3)
Caedan Bankier 10,000(5)
Carter Stebbings 10,000(4)
Marc Lajoie 10,000(5)
Elias Carmichael 10,000(5)
Jake Poole 10,000(4)
Eric Alarie 10,000(5)
Kyle Masters 10,000(5)
Chris Douglas 10,000(3)
Luke Prokop 10,000(5)
Evan Toth 10,000(4)
Orca Wiesblatt 10,000(3)
Jayden Grubbe 10,000(5)
Jonas (IMP) Brondberg 10,000(3)
Ryan (OA) Hughes 10,000(1)
Rory Neill 10,000(5)
Zac Funk 10,000(5)
Quinn Schmiemann 10,000(4)


 Farm Payroll

Connor Ungar 1,000(5)
Graydon (UND) Gotaas 1,000(6)
Brandon (UND) Lisowsky1,000(6)




RedDeer

ArenaWesterner Park Centrium
Capacity7,111
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance7,111
Avg. Revenue/Game$14,222
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$0,000
Prospect Fees$1,100
Coach$0,000
Games Remaining0
Total Game Expenses$3,399
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$230,000
Year: 2021$200,000
Year: 2022$190,000
Year: 2023$80,000

 Pro Payroll

Tyrel Bauer 10,000(5)
Cole Reinhardt 10,000(2)
Egor (IMP) Zamula 10,000(3)
Dino Kambeitz 10,000(3)
Scott (OA) Walford 10,000(1)
Riley Krane 10,000(3)
Kyle Crnkovic 10,000(5)
Dawson Barteaux 10,000(3)
Nolan Maier 10,000(4)
Josh Tarzwell 10,000(3)
Joona (IMP) Kiviniemi 10,000(4)
Logan Dowhaniuk 10,000(5)
Daniel Baker 10,000(4)
Mark (OA) Kastelic 10,000(1)
Brandon Cutler 10,000(3)
Montana Onyebuchi 10,000(3)
Carl Stankowski 10,000(3)
Josh Williams 10,000(4)
Tristen Robins 10,000(4)
Orrin Centazzo 10,000(3)
Kaid Oliver 10,000(3)
Joel Hofer 10,000(3)
James (OA) Hamblin 10,000(1)


 Farm Payroll




SwiftCurre

ArenaInnovation Credit Union iPlex
Capacity3,239
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance3,239
Avg. Revenue/Game$6,478
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$4,000
Prospect Fees$1,600
Coach$0,000
Games Remaining0
Total Game Expenses$3,171
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$214,000
Year: 2021$194,000
Year: 2022$184,000
Year: 2023$144,000

 Pro Payroll

Brendan Boyle 10,000(4)
Carter Chorney 10,000(4)
Carson Haynes 10,000(5)
Kyle (OA) Olson 10,000(1)
Matthew Culling 10,000(4)
Chase Lacombe 10,000(4)
Alex Moar 10,000(4)
Ethan (OA) O'Rourke 10,000(1)
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)
Hendrik De Klerk 10,000(4)
Pavel (IMP) Novak 10,000(4)
Keegan Karki 10,000(2)
Libor (IMP) Zabransky 10,000(3)
Tyson Kozak 10,000(5)
Jalen Luypen 10,000(5)
Trevor Thurston 10,000(5)


 Farm Payroll

Braeden Lewis 1,000(5)
Caleb Wyrostok 1,000(5)
Spencer (UND) Penner 1,000(6)
Oasiz (UND) Wiesblatt 1,000(6)




PrinceAlbe

ArenaArt Hauser Centre
Capacity3,366
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance3,366
Avg. Revenue/Game$6,732
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$23,000
Prospect Fees$1,700
Coach$0,000
Games Remaining0
Total Game Expenses$3,451
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$233,000
Year: 2021$203,000
Year: 2022$203,000
Year: 2023$132,000

 Pro Payroll

Aiden Bulych 10,000(3)
Arshdeep Bains 10,000(4)
Mitchell Brown 10,000(4)
Kyle (OA) Topping 10,000(1)
Luke Bateman 10,000(5)
Garrett Wright 10,000(4)
Mason Ward 10,000(4)
Ozzy Wiesblatt 10,000(5)
Spencer Moe 10,000(3)
Keanu (IMP) Derungs 10,000(4)
Kaiden Guhle 10,000(5)
Eric Pearce 10,000(4)
Connor Horning 10,000(4)
Filip (IMP) Koffer 10,000(3)
Cole Nagy 10,000(4)
Ethan Kruger 10,000(4)
Hayden (OA) Ostir 10,000(1)
Max Paddock 10,000(3)
Ty Kolle 10,000(3)
Lynden McCallum 10,000(3)
Parker (OA) Gavlas 10,000(1)


 Farm Payroll

David (IMP) Homola 10,000(3)
Kade Runke 1,000(4)
Makai Mitchell 1,000(5)
Daylan Weigel 1,000(5)
Jackson Berry 1,000(4)
Calder Anderson 1,000(4)
Nolan Allan 1,000(5)
Danton Belluk 1,000(3)
Tyson Laventure 1,000(5)
Remy Aquilon 1,000(4)
Mike Ladyman 1,000(4)
Rilen (UND) Kovacevic 1,000(6)
Aiden Reeves 1,000(4)
Bryden Kiesman 1,000(4)




Winnipeg

ArenaWayne Fleming Arena
Capacity1,400
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance1,400
Avg. Revenue/Game$2,800
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$29,000
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$3,537
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$249,000
Year: 2021$219,000
Year: 2022$219,000
Year: 2023$159,000

 Pro Payroll

Peyton Krebs 10,000(4)
Benjamin Zloty 10,000(4)
Brad Ginnell 10,000(3)
Jakin Smallwood 10,000(4)
Connor McClennon 10,000(5)
Cole Muir 10,000(4)
Carson Lambos 10,000(5)
Marco Creta 10,000(3)
Chase (OA) Hartje 10,000(1)
Nolan Orzeck 10,000(4)
Byron Fancy 10,000(4)
Owen Pederson 10,000(5)
Brandon Machado 10,000(3)
River Fahey 10,000(4)
Lukas (IMP) Parik 10,000(3)
Michael Milne 10,000(4)
Nino (IMP) Kinder 10,000(3)
Anson McMaster 10,000(5)
Taylor Gauthier 10,000(4)
Riley (OA) Sawchuk 10,000(1)
Zack (OA) Hayes 10,000(1)
Jordan Chudley 10,000(4)


 Farm Payroll

Austin Schellenberg 10,000(3)
Ty Gibson 10,000(5)
Karter Prosofsky 1,000(5)
Logan Danis 1,000(4)
Zachary Patrick 1,000(4)
Skyler Bruce 1,000(5)
Jesse Makaj 1,000(4)
Ben (UND) Thornton 1,000(6)
Conor (UND) Geekie 1,000(6)
Julian (UND) Cull 1,000(6)
Holden Kodak 1,000(4)




Brandon

ArenaKeystone Centre
Capacity5,102
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance5,102
Avg. Revenue/Game$10,204
Projected Revenue$0,000

Expenses

Pro Payroll$270,000
Farm Payroll$0,000
Prospect Fees$0,700
Coach$0,000
Games Remaining0
Total Game Expenses$3,981
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$270,000
Year: 2021$240,000
Year: 2022$240,000
Year: 2023$190,000

 Pro Payroll

Sam McGinley 10,000(5)
Peyton McKenzie 10,000(5)
Brett Hyland 10,000(5)
Brock Gould 10,000(4)
Mads (IMP) Sogaard 10,000(3)
Josh Hoekstra 10,000(5)
Ben (UND) Feenan 10,000(6)
Connor (OA) Gutenberg 10,000(1)
Cory King 10,000(4)
Jared Davidson 10,000(5)
Lucas Brenton 10,000(5)
Kyle Walker 10,000(3)
Jackson DeSouza 10,000(5)
Logan Hammett 10,000(3)
Conn (OA) Bruggen-Cate10,000(1)
Mart (IMP) Fasko-Rudas10,000(3)
Cole Dubinsky 10,000(5)
Keegan Maddocks 10,000(5)
Jake Chiasson 10,000(5)
Bode Hagan 10,000(5)
Zack Smith 10,000(3)
Jakob Brook 10,000(5)
Tyson Upper 10,000(4)
Landon Kosior 10,000(4)
Lane (OA) Gilliss 10,000(1)
Matthew (UND) Kieper 10,000(6)
Rhett (UND) Melnyk 10,000(6)


 Farm Payroll




Saskatoon

ArenaSaskTel Centre
Capacity15,195
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance15,172
Avg. Revenue/Game$30,345
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$24,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$3,313
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$224,000
Year: 2021$194,000
Year: 2022$194,000
Year: 2023$164,000

 Pro Payroll

Logan Doust 10,000(4)
Jeremy (OA) Masella 10,000(1)
Ian Ferguson 10,000(4)
Randen Schmidt 10,000(3)
Landon Roberts 10,000(4)
Connor Bouchard 10,000(4)
Jan (IMP) Cikhart 10,000(4)
Jaxsen Wiebe 10,000(4)
Alex Morozoff 10,000(4)
Marek Schneider 10,000(5)
Bryan Thomson 10,000(5)
Ethan Browne 10,000(4)
Noah (OA) King 10,000(1)
Cole Beamin 10,000(4)
Cyle McNabb 10,000(3)
Ethan Anders 10,000(3)
Sergei (IMP) Alkhimov 10,000(4)
Braden Plaschewsky 10,000(5)
Nolan (OA) Kneen 10,000(1)
Nolan Bentham 10,000(5)


 Farm Payroll

Matthew Hodson 10,000(5)
Ty Yoder 10,000(5)
Carter Halamandaris 1,000(5)
Spencer Shugrue 1,000(5)
Jordan Fairlie 1,000(4)
Logan (UND) Mccutcheon1,000(6)




Regina

ArenaBrandt Centre
Capacity6,484
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance6,484
Avg. Revenue/Game$12,968
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$44,000
Prospect Fees$1,400
Coach$0,000
Games Remaining0
Total Game Expenses$3,903
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$274,000
Year: 2021$244,000
Year: 2022$234,000
Year: 2023$134,000

 Pro Payroll

Cayde Augustine 10,000(4)
Ilya Usau 10,000(3)
Bobby Russell 10,000(3)
Deegan Mofford 10,000(3)
Parker Malchuk 10,000(4)
Todd Scott 10,000(3)
Nikita Krivokrasov 10,000(2)
Michal (IMP) Gut 10,000(4)
Jackson Leppard 10,000(3)
Chase Pauls 10,000(5)
Kaeden Taphorn 10,000(3)
Luke Gallagher 10,000(3)
Graeme Bryks 10,000(4)
Devin Steffler 10,000(3)
Justin Svenson 10,000(3)
Blake Allan 10,000(4)
Tate Popple 10,000(3)
Shane (OA) Farkas 10,000(1)
Reece (OA) Harsch 10,000(1)
Kai Uchacz 10,000(5)
Michael Horon 10,000(4)
Isaac (OA) Johnson 10,000(1)
Connor Martin 10,000(4)


 Farm Payroll

Drew Englot 10,000(4)
Cameron Sterling 10,000(4)
Kjell Kjemhus 10,000(4)
John Little 10,000(4)
Cale Sanders 1,000(5)
Will Gurski 1,000(4)
Salvatore Collora 1,000(5)
Josh Medernach 1,000(5)




MooseJaw

ArenaMosaic Place
Capacity4,414
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining0
Avg. Attendance4,414
Avg. Revenue/Game$8,828
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$23,000
Prospect Fees$0,500
Coach$0,000
Games Remaining0
Total Game Expenses$3,728
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$253,000
Year: 2021$223,000
Year: 2022$223,000
Year: 2023$173,000

 Pro Payroll

Jake (OA) Gricius 10,000(1)
Samuel Huo 10,000(4)
Jake Lee 10,000(4)
Payton Mount 10,000(5)
Jace Isley 10,000(5)
Noah Boyko 10,000(5)
Denton (UND) Mateychuk10,000(6)
Simon (IMP) Knak 10,000(4)
Daemon Hunt 10,000(5)
Tyson Galloway 10,000(5)
Reece Newkirk 10,000(4)
Carson Denomie 10,000(3)
Mason Mannek 10,000(3)
Brayden Peters 10,000(5)
Tristen Nielsen 10,000(3)
Chase Wouters 10,000(3)
Cameron (OA) Hausinger10,000(1)
Ben King 10,000(5)
Vincent Iorio 10,000(5)
Inaki (IMP) Baragano 10,000(3)
Koen MacInnes 10,000(4)
Ethan (OA) Sakowich 10,000(1)
Brayden Tracey 10,000(4)


 Farm Payroll

Parker Bell 10,000(5)
Matthew Seminoff 10,000(5)
Brayde (UND) Schuurman1,000(6)
Koehn (UND) Ziemmer 1,000(6)
Parker Berge 1,000(5)