Financial Report

(As of Saturday, Mar 27 2021)

Portland

ArenaMemorial Coliseum
Capacity10,407
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$1,000
Prospect Fees$0,900
Coach$0,000
Games Remaining0
Total Game Expenses$25,190
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$251,000
Year: 2021$241,000
Year: 2022$241,000
Year: 2023$191,000

 Pro Payroll

Chase Coward 10,000(5)
Gabe Klassen 10,000(5)
Jake (OA) Gricius 10,000(1)
Cade Hayes 10,000(4)
James Stefan 10,000(5)
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)
Cole Tisdale 10,000(4)
Mason Mannek 10,000(3)
Kye Buchanan 10,000(4)
Michal (IMP) Kvasnica 10,000(3)
Kurtis Smythe 10,000(4)
Robbie Fromm-Delorme 10,000(5)
Nick Cicek 10,000(3)
Ronin (UND) Geraghty 10,000(6)
Nick Perna 10,000(4)
Kade Nolan 10,000(4)
Michael Horon 10,000(4)
Keaton (UND) Dowhaniuk10,000(6)
Nolan (UND) Flamand 10,000(6)
Jordan Borysiuk 10,000(5)
Dante Giannuzzi 10,000(5)


 Farm Payroll

Kai Uchacz 1,000(5)




Everett

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


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$260,000
Farm Payroll$4,000
Prospect Fees$1,800
Coach$0,000
Games Remaining0
Total Game Expenses$26,580
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$264,000
Year: 2021$234,000
Year: 2022$234,000
Year: 2023$193,000

 Pro Payroll

Marcus Sekundiak 10,000(3)
Blake Gustafson 10,000(4)
Ryley Appelt 10,000(3)
Filip (IMP) Koffer 10,000(3)
Jon (IMP) Brinkman 10,000(3)
Carter Massier 10,000(4)
Matthew (OA) Quigley 10,000(1)
Nick Dorrington 10,000(4)
Robbie (OA) Holmes 10,000(1)
Adam Kydd 10,000(4)
Ethan (OA) Sakowich 10,000(1)
Alex Bolshakov 10,000(5)
Logan Dowhaniuk 10,000(5)
Blake Eastman 10,000(5)
Ty Thorpe 10,000(5)
Turner McMillen 10,000(5)
Dylan Anderson 10,000(5)
Tyson Phare 10,000(5)
Hunter Campbell 10,000(4)
Oasiz (UND) Wiesblatt 10,000(6)
Will Gurski 10,000(4)
Ethan Rowland 10,000(5)
Jacob Herman 10,000(4)
Steel Quiring 10,000(5)
Jonny Lambos 10,000(4)
James Form 10,000(4)


 Farm Payroll

Jack Zayat 1,000(5)
Raegan Wiles 1,000(4)
Owen Blocker 1,000(3)
Brett Balas 1,000(4)




Spokane

ArenaSpokane Veterans Memorial Aren
Capacity10,759
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$9,000
Prospect Fees$1,200
Coach$0,000
Games Remaining0
Total Game Expenses$22,020
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$219,000
Year: 2021$189,000
Year: 2022$189,000
Year: 2023$119,000

 Pro Payroll

Filip (OA) (IMP) Kral 10,000(1)
Ty Smith 10,000(3)
Eli Zummack 10,000(3)
Adam Beckman 10,000(4)
Ethan Cap 10,000(3)
Zane (OA) Franklin 10,000(1)
Jack Finley 10,000(5)
Sasha Mutala 10,000(4)
Bobby Russell 10,000(3)
Dustin Wolf 10,000(4)
Dallon Melin 10,000(5)
Lynden McCallum 10,000(3)
Jackson Van De Leest 10,000(4)
Graham Sward 10,000(5)
Bear Hughes 10,000(4)
Gianni Fairbrother 10,000(3)
Keanu (IMP) Derungs 10,000(4)
Koen MacInnes 10,000(4)
Nolan Foote 10,000(3)
Cordel Larson 10,000(4)
Riley (OA) Sawchuk 10,000(1)


 Farm Payroll

Aidan Sutter 1,000(4)
Blake Swetlikoff 1,000(5)
Braden Holt 1,000(5)
Chase Friedt-Mohr 1,000(5)
Cole Carrier 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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$11,000
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$21,250
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$211,000
Year: 2021$181,000
Year: 2022$181,000
Year: 2023$131,000

 Pro Payroll

Andr (OA) (IMP) Kukuca10,000(1)
Chase Pauls 10,000(5)
Conner Roulette 10,000(5)
Henrik Rybinski 10,000(4)
Mark Liwiski 10,000(4)
Craig Armstrong 10,000(5)
Simon (IMP) Kubicek 10,000(4)
Keltie Jeri-Leon 10,000(3)
Jett Woo 10,000(3)
Tyler Carpendale 10,000(3)
Jake Poole 10,000(4)
Owen Williams 10,000(3)
Braden Schneider 10,000(4)
Carter Souch 10,000(4)
Cade McNelly 10,000(4)
Matthew (OA) Wedman 10,000(1)
Matthew Rempe 10,000(4)
Cole Schwebius 10,000(4)
Roddy Ross 10,000(3)
Tyler (OA) Preziuso 10,000(1)


 Farm Payroll

Brendan Hunchak 1,000(5)
Josh Paulhus 1,000(4)
Steven Zonneveld 1,000(4)
Lucas Ciona 1,000(5)
Zachary Ashton 1,000(4)
Marcus Taylor 1,000(5)
Mekai Sanders 1,000(5)
Reid Schaefer 1,000(5)
Sam Popowich 1,000(5)
Thomas Milic 1,000(5)
Jordan (UND) Gustafson1,000(6)




TriCity

ArenaToyota Center
Capacity6,000
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$11,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$23,230
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$231,000
Year: 2021$191,000
Year: 2022$191,000
Year: 2023$160,000

 Pro Payroll

Brock Gould 10,000(4)
Riley Ginnell 10,000(4)
Carson Haynes 10,000(5)
Dawson (OA) Holt 10,000(1)
Layne Toder 10,000(3)
Samuel Stewart 10,000(3)
Mitchell Brown 10,000(4)
Milos (OA) (IMP) Roman10,000(1)
Paycen Bjorklund 10,000(3)
Parker Bell 10,000(5)
Tom Cadieux 10,000(5)
Jarod Newell 10,000(5)
Bryan McAndrews 10,000(4)
Kaden Kohle 10,000(5)
Booker Daniel 10,000(4)
D-Jay (OA) Jerome 10,000(1)
Reece (OA) Klassen 10,000(1)
Samuel Huo 10,000(4)
Noah Boyko 10,000(5)
Simon (IMP) Knak 10,000(4)
Jace Isley 10,000(5)
Tyson Galloway 10,000(5)


 Farm Payroll

Bryson Andregg 1,000(5)
Kyle Masters 1,000(5)
Mason Dunsford 1,000(5)
Noah Dorey 1,000(5)
Wil Kushniryk 1,000(3)
Parker Berge 1,000(5)
Raphael Pelletier 1,000(4)
Tyson Greenway 1,000(5)
Kyle Crosbie 1,000(4)
Koehn (UND) Ziemmer 1,000(6)
Logan (UND) Cunningham1,000(6)




Kamloops

ArenaSandman Centre
Capacity5,464
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$4,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$23,530
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$234,000
Year: 2021$204,000
Year: 2022$204,000
Year: 2023$184,000

 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)
James (OA) Hamblin 10,000(1)
Connor Gabruch 10,000(4)
Jiri (OA) (IMP) Patera10,000(1)
Ryan Gottfried 10,000(4)
Kyrell Sopotyk 10,000(4)
Cael Zimmerman 10,000(4)
Trey Patterson 10,000(5)
Logan Stankoven 10,000(5)
Devan Klassen 10,000(4)
Vincent Iorio 10,000(5)
Ethan Ernst 10,000(5)
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

Logan Bairos 1,000(5)
Maximus Wanner 1,000(5)
Dylan (UND) Ernst 1,000(6)
Mathew (UND) Ward 1,000(6)




Victoria

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


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$5,000
Prospect Fees$1,000
Coach$0,000
Games Remaining0
Total Game Expenses$24,600
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$245,000
Year: 2021$214,000
Year: 2022$214,000
Year: 2023$164,000

 Pro Payroll

Sean Tschigerl 10,000(5)
Conrad Mitchell 10,000(4)
Braden Smith 10,000(5)
Cage Newans 10,000(5)
Joel Sexsmith 10,000(5)
Orrin Centazzo 10,000(3)
Logan Doust 10,000(4)
Carter Serhyenko 10,000(4)
Christoff (IMP) Sedoff10,000(4)
Hayden (OA) Ostir 10,000(1)
Mitchell Kohner 10,000(5)
Joona (IMP) Kiviniemi 10,000(4)
Jack Sander 10,000(3)
Loeden Schaufler 10,000(3)
Evan Herman 10,000(5)
Michael King 10,000(3)
Riley Fiddler-Schultz 10,000(5)
Dawson Butt 10,000(3)
Dylan Garand 10,000(5)
Lucas Brenton 10,000(5)
Reece (OA) Harsch 10,000(1)
Koletrane (OA) Wilson 10,000(1)
Landon Roberts 10,000(4)
Trentyn Crane 10,000(5)


 Farm Payroll

Josh Hoekstra 1,000(5)
Connor Martin 1,000(4)
Davin Griffin 1,000(4)
Riley (OA) McKay 1,000(1)
Mason Beaupit 1,000(5)




Vancouver

ArenaLangley Events Centre
Capacity5,276
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$260,000
Farm Payroll$10,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$27,130
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$270,000
Year: 2021$240,000
Year: 2022$230,000
Year: 2023$129,000

 Pro Payroll

Bowen Byram 10,000(4)
Carson Miller 10,000(3)
Cole Shepard 10,000(4)
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)
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)
Josh (OA) Maser 10,000(1)
Hunter Donohoe 10,000(3)
Parker Hendren 10,000(4)
Tanner Brown 10,000(5)
Nicholas Draffin 10,000(4)
Hunor Torzsok 10,000(3)
Blake Stevenson 10,000(4)
Nick Bowman 10,000(2)
Ryan Chyzowski 10,000(3)
Trent Miner 10,000(4)
Owen (OA) Hardy 10,000(1)
Justin Sourdif 10,000(5)
Brett Kemp 10,000(3)


 Farm Payroll

Brendan Williamson 1,000(4)
Brenden Pentecost 1,000(5)
Christian Riemer 1,000(3)
Layton (UND) Feist 1,000(6)
Drew Sim 1,000(5)
Braydon Clark 1,000(5)
Nolan Ritchie 1,000(4)
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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$270,000
Farm Payroll$0,000
Prospect Fees$1,800
Coach$0,000
Games Remaining0
Total Game Expenses$27,180
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$270,000
Year: 2021$240,000
Year: 2022$230,000
Year: 2023$60,000

 Pro Payroll

Elijah Brown 10,000(3)
Matthew Smith 10,000(3)
Baxter Anderson 10,000(3)
Liam Kindree 10,000(3)
Brodi Stuart 10,000(3)
Cole Beamin 10,000(4)
James Porter Jr 10,000(3)
Jake (OA) McGrew 10,000(1)
Holden Katzalay 10,000(2)
Adam Evanoff 10,000(3)
Carson Golder 10,000(5)
Ty Ettinger 10,000(3)
Justyn Gurney 10,000(3)
Carson Focht 10,000(3)
Sean Gulka 10,000(3)
Jonas (IMP) Peterek 10,000(3)
Kyle Walker 10,000(3)
Kasper (IMP) Puutio 10,000(4)
Drae Gardiner 10,000(4)
Zach (OA) Wytinck 10,000(1)
Luke Zazula 10,000(3)
Edge Lambert 10,000(3)
Randen Schmidt 10,000(3)
Jeremy (OA) Masella 10,000(1)
Tye Carriere 10,000(4)
Parker Malchuk 10,000(4)
Isaiah DiLaura 10,000(3)


 Farm Payroll




PrinceGeor

ArenaCN Centre
Capacity5,971
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$7,000
Prospect Fees$0,800
Coach$0,000
Games Remaining0
Total Game Expenses$21,780
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$217,000
Year: 2021$187,000
Year: 2022$187,000
Year: 2023$187,000

 Pro Payroll

Alex Cotton 10,000(4)
Bryce (OA) Kindopp 10,000(1)
Wyatte (OA) Wylie 10,000(1)
Connor Bouchard 10,000(4)
Ben McCartney 10,000(4)
Ridly Greig 10,000(5)
Luke Toporowski 10,000(4)
Aidan De La Gorgendier10,000(4)
Tarun Fizer 10,000(4)
Jake (OA) Christiansen10,000(1)
Logan Barlage 10,000(4)
Michal (IMP) Gut 10,000(4)
Seth Jarvis 10,000(5)
Olen Zellweger 10,000(5)
Gage Goncalves 10,000(4)
Ronan Seeley 10,000(5)
Matthew Robertson 10,000(4)
Keegan Maddocks 10,000(5)
Sebastian Cossa 10,000(4)
Ty Nash 10,000(5)
Zack Stringer 10,000(5)


 Farm Payroll

Jackson Berry 1,000(4)
Carson Latimer 1,000(5)
Graydon (UND) Gotaas 1,000(6)
Keagan Slaney 1,000(5)
Rhys (UND) Raeside 1,000(6)
Matthew (UND) Savoie 1,000(6)
Dylan Wightman 1,000(5)




Edmonton

ArenaRogers Place
Capacity18,641
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$12,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$24,330
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$242,000
Year: 2021$201,000
Year: 2022$190,000
Year: 2023$119,000

 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)
Neithan Salame 10,000(4)
Jake Neighbours 10,000(5)
Liam Keeler 10,000(4)
David (OA) Tendeck 10,000(1)
Lukas Svejkovsky 10,000(4)
Dylan Guenther 10,000(5)
Jack Lambert 10,000(5)
Jacson Alexander 10,000(4)
James (OA) Malm 10,000(1)
Sean Comrie 10,000(2)
Keaton Sorensen 10,000(4)
Parker (OA) Gavlas 10,000(1)
Pavel (IMP) Novak 10,000(4)


 Farm Payroll

Brendan Kuny 1,000(4)
Michael Farren 1,000(3)
Dylan (OA) Myskiw 1,000(1)
Aidan Lawson 1,000(4)
Jayden Henderson 1,000(5)
Tyler Horstmann 1,000(5)
Jayden Platz 1,000(2)
Talyn Boyko 1,000(5)
Reese Belton 1,000(4)
Riley Gannon 1,000(4)
Kevin (UND) Korchinski1,000(6)
Mats (UND) Lindgren 1,000(6)




MedicineHa

ArenaCanalta Centre
Capacity6,016
Ticket Price$21.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
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$22,180
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$149,000

 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)
Daniel Baker 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)
Ethan Brandwood 10,000(5)
Damon Agyeman 10,000(5)
Garin Bjorklund 10,000(5)
Mads (IMP) Sogaard 10,000(3)
Jaxan (OA) Kaluski 10,000(1)
Dakota (OA) Krebs 10,000(1)
Cameron (OA) Hausinger10,000(1)


 Farm Payroll

Briley Wood 1,000(5)
Jagger (UND) Firkus 1,000(6)
Dru Krebs 1,000(5)
Jayden Wiens 1,000(5)
Sloan Stanick 1,000(5)
Evan Fradette 1,000(3)
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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$1,000
Prospect Fees$1,600
Coach$0,000
Games Remaining0
Total Game Expenses$24,260
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$241,000
Year: 2021$201,000
Year: 2022$201,000
Year: 2023$141,000

 Pro Payroll

Jacob Boucher 10,000(4)
Dylan Cozens 10,000(4)
Jacob Gendron 10,000(4)
Joe Arntsen 10,000(5)
Dino Kambeitz 10,000(3)
Joe Kennedy 10,000(3)
Calen Addison 10,000(3)
Jackson Leppard 10,000(3)
Erik Atchison 10,000(5)
Krys (OA)(IMP) Hrabik10,000(1)
Liam (OA) Hughes 10,000(1)
Radek (IMP) Kucerik 10,000(3)
Scott (OA) Walford 10,000(1)
Rhett Rhinehart 10,000(4)
Ty (OA) Prefontaine 10,000(1)
Bryden Kiesman 10,000(4)
Nolan Jones 10,000(4)
Spencer Welke 10,000(4)
Justin Hall 10,000(4)
Adam Hall 10,000(4)
Jett Jones 10,000(4)
Bryan Thomson 10,000(5)
Carl Tetachuk 10,000(4)
Jackson Shepard 10,000(3)


 Farm Payroll

Rylan Thiessen 1,000(4)




Calgary

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$8,000
Prospect Fees$1,200
Coach$0,000
Games Remaining0
Total Game Expenses$22,920
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$228,000
Year: 2021$198,000
Year: 2022$198,000
Year: 2023$96,000

 Pro Payroll

Austin (OA) Pratt 10,000(1)
Beck (OA) Warm 10,000(1)
Blake Lyda 10,000(4)
Riley Stotts 10,000(3)
Egor (IMP) Zamula 10,000(3)
Caedan Bankier 10,000(5)
Carter Stebbings 10,000(4)
Ilijah Colina 10,000(3)
Josh Prokop 10,000(3)
Cole Moberg 10,000(3)
Eric Alarie 10,000(5)
Ryder Korczak 10,000(5)
Reid Perepeluk 10,000(3)
Chris Douglas 10,000(3)
Luke Prokop 10,000(5)
Brayden Tracey 10,000(4)
Orca Wiesblatt 10,000(3)
Jayden Grubbe 10,000(5)
Johnny Ludvig 10,000(3)
Jonas (IMP) Brondberg 10,000(3)
Mark (OA) Kastelic 10,000(1)
Quinn Schmiemann 10,000(4)


 Farm Payroll

Brecon Wood 1,000(3)
Elias Carmichael 1,000(5)
Brandon (UND) Lisowsky1,000(6)
Evan Toth 1,000(4)
Rory Neill 1,000(5)
Teague Patton 1,000(5)
Carl Stankowski 1,000(3)
Zac Funk 1,000(5)




RedDeer

ArenaWesterner Park Centrium
Capacity7,111
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$270,000
Farm Payroll$0,000
Prospect Fees$1,200
Coach$0,000
Games Remaining0
Total Game Expenses$27,120
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$120,000

 Pro Payroll

Wyatt McLeod 10,000(3)
Brett (OA) Davis 10,000(1)
Ryan (OA) Hughes 10,000(1)
Chase Wheatcroft 10,000(4)
Colton Dach 10,000(5)
Riley Krane 10,000(3)
Kyle Crnkovic 10,000(5)
Dawson Barteaux 10,000(3)
Ty Yoder 10,000(5)
Josh Tarzwell 10,000(3)
Phillip (IMP) Schultz 10,000(3)
Arshdeep Bains 10,000(4)
Gannon Laroque 10,000(5)
Jacob Herauf 10,000(3)
Brandon Cutler 10,000(3)
Josh Medernach 10,000(5)
Montana Onyebuchi 10,000(3)
Tyson Feist 10,000(4)
Josh Williams 10,000(4)
Mar (IMP) Kallionkieli10,000(3)
Chase Leslie 10,000(5)
Kaid Oliver 10,000(3)
Marc Lajoie 10,000(5)
Dallon Wilton 10,000(4)
Joel Hofer 10,000(3)
Ethan Anders 10,000(3)
Brayden (OA) Watts 10,000(1)


 Farm Payroll




SwiftCurre

ArenaInnovation Credit Union iPlex
Capacity3,239
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$4,000
Prospect Fees$1,600
Coach$0,000
Games Remaining0
Total Game Expenses$22,560
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$224,000
Year: 2021$194,000
Year: 2022$174,000
Year: 2023$143,000

 Pro Payroll

Brendan Boyle 10,000(4)
Carter Chorney 10,000(4)
Ben King 10,000(5)
Kyle (OA) Olson 10,000(1)
Caleb Wyrostok 10,000(5)
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)
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)
Isaac (OA) Johnson 10,000(1)
Keegan Karki 10,000(2)
Oliver (IMP) Okuliar 10,000(2)
Libor (IMP) Zabransky 10,000(3)
Tyson Kozak 10,000(5)
Isaac Poulter 10,000(4)
Trevor Thurston 10,000(5)


 Farm Payroll

Braeden Lewis 1,000(5)
Dean McNabb 1,000(3)
Jalen Luypen 1,000(5)
Spencer (UND) Penner 1,000(6)




PrinceAlbe

ArenaArt Hauser Centre
Capacity3,366
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$13,000
Prospect Fees$1,700
Coach$0,000
Games Remaining0
Total Game Expenses$21,470
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$213,000
Year: 2021$210,000
Year: 2022$190,000
Year: 2023$146,000

 Pro Payroll

Cole Reinhardt 10,000(2)
Garrett Wright 10,000(4)
Kade Runke 10,000(4)
Mason Ward 10,000(4)
Makai Mitchell 10,000(5)
Justin Nachbaur 10,000(3)
Nikita Krivokrasov 10,000(2)
Nolan Allan 10,000(5)
Eric Pearce 10,000(4)
Daniil (IMP) Stepanov 10,000(4)
Danton Belluk 10,000(3)
Cole Nagy 10,000(4)
Ethan Kruger 10,000(4)
Tyson Laventure 10,000(5)
Remy Aquilon 10,000(4)
Mike Ladyman 10,000(4)
Rilen (UND) Kovacevic 10,000(6)
Ty Kolle 10,000(3)
Justin Svenson 10,000(3)
Aiden Reeves 10,000(4)


 Farm Payroll

Aiden Bulych 1,000(3)
Cole Fonstad 1,000(3)
Kyle (OA) Topping 1,000(1)
Luke Bateman 1,000(5)
Aliaksei (IMP) Protas 1,000(4)
Ozzy Wiesblatt 1,000(5)
Spencer Moe 1,000(3)
Max (OA) Martin 1,000(1)
Kaiden Guhle 1,000(5)
Connor Horning 1,000(4)
Justin Lies 1,000(5)
Zack (OA) Hayes 1,000(1)
Max Paddock 1,000(3)




Winnipeg

ArenaWayne Fleming Arena
Capacity1,400
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$9,000
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$23,050
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$229,000
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)
Austin Schellenberg 10,000(3)
Nolan Orzeck 10,000(4)
Karter Prosofsky 10,000(5)
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)
Ty Gibson 10,000(5)
Anson McMaster 10,000(5)
Taylor Gauthier 10,000(4)
Jordan Chudley 10,000(4)


 Farm Payroll

Byron Fancy 1,000(4)
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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$6,000
Prospect Fees$0,700
Coach$0,000
Games Remaining0
Total Game Expenses$25,670
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$256,000
Year: 2021$226,000
Year: 2022$226,000
Year: 2023$186,000

 Pro Payroll

Sam McGinley 10,000(5)
Peyton McKenzie 10,000(5)
Duncan Pierce 10,000(3)
Tyler Brennan 10,000(6)
Ryker Evans 10,000(4)
Connor (OA) Gutenberg 10,000(1)
Cory King 10,000(4)
Jared Davidson 10,000(5)
Ilya Usau 10,000(3)
Tyrel Bauer 10,000(5)
Jackson DeSouza 10,000(5)
Mac Gross 10,000(4)
Conn (OA) Bruggen-Cate10,000(1)
Mart (IMP) Fasko-Rudas10,000(3)
Cole Dubinsky 10,000(5)
Gage Alexander 10,000(4)
Jake Chiasson 10,000(5)
Bode Hagan 10,000(5)
Zack Smith 10,000(3)
Nikita (IMP) Sedov 10,000(4)
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)


 Farm Payroll

Brett Hyland 1,000(5)
Ben (UND) Feenan 1,000(6)
Chase Bertholet 1,000(5)
Connor Ungar 1,000(5)
Salvatore Collora 1,000(5)
Rhett (UND) Melnyk 1,000(6)




Saskatoon

ArenaSaskTel Centre
Capacity15,195
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$7,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$21,830
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$217,000
Year: 2021$187,000
Year: 2022$187,000
Year: 2023$147,000

 Pro Payroll

Ian Ferguson 10,000(4)
Connor Zary 10,000(4)
Eric Florchuk 10,000(3)
Jan (IMP) Cikhart 10,000(4)
Jaxsen Wiebe 10,000(4)
Leif (OA) Mattson 10,000(1)
Matthew Hodson 10,000(5)
Tristen Robins 10,000(4)
Ethan Browne 10,000(4)
Noah (OA) King 10,000(1)
Zach Huber 10,000(3)
Cyle McNabb 10,000(3)
Cole Clayton 10,000(3)
Sergei (IMP) Alkhimov 10,000(4)
Majid Kaddoura 10,000(4)
Nolan (OA) Kneen 10,000(1)
Nolan Maier 10,000(4)
Trevor Wong 10,000(5)
Nolan Bentham 10,000(5)
Roman Basran 10,000(4)
Alex Thacker 10,000(5)


 Farm Payroll

Jacob Wright 1,000(4)
Carter Halamandaris 1,000(5)
Marek Schneider 1,000(5)
Braden Plaschewsky 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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$5,000
Prospect Fees$1,400
Coach$0,000
Games Remaining0
Total Game Expenses$21,640
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$215,000
Year: 2021$155,000
Year: 2022$155,000
Year: 2023$73,000

 Pro Payroll

Cayde Augustine 10,000(4)
Deegan Mofford 10,000(3)
Inaki (IMP) Baragano 10,000(3)
Tristen Nielsen 10,000(3)
Austin (OA) Crossley 10,000(1)
Michal (IMP) Teply 10,000(3)
Baron (OA) Thompson 10,000(1)
Noah Lamb 10,000(5)
Dom (OA) Schmiemann 10,000(1)
Kaeden Taphorn 10,000(3)
Cameron Sterling 10,000(4)
Graeme Bryks 10,000(4)
Devin Steffler 10,000(3)
Bailey (OA) Brkin 10,000(1)
Blake Allan 10,000(4)
Kjell Kjemhus 10,000(4)
Tate Popple 10,000(3)
John Little 10,000(4)
Ryan (OA) Schoettler 10,000(1)
Shane (OA) Farkas 10,000(1)
Keenan Taphorn 10,000(3)


 Farm Payroll

Todd Scott 1,000(3)
Daylan Weigel 1,000(5)
Calder Anderson 1,000(4)
Luke Gallagher 1,000(3)
Cale Sanders 1,000(5)




MooseJaw

ArenaMosaic Place
Capacity4,414
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$5,000
Prospect Fees$0,500
Coach$0,000
Games Remaining0
Total Game Expenses$22,550
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2020$225,000
Year: 2021$195,000
Year: 2022$195,000
Year: 2023$165,000

 Pro Payroll

Max (OA) Patterson 10,000(1)
Brayde (UND) Schuurman10,000(6)
Boston Bilous 10,000(4)
Jake Lee 10,000(4)
Payton Mount 10,000(5)
Alex Morozoff 10,000(4)
Zak Smith 10,000(4)
Denton (UND) Mateychuk10,000(6)
Jalen Price 10,000(4)
Daemon Hunt 10,000(5)
Gary (OA) Haden 10,000(1)
Reece Newkirk 10,000(4)
Carson Denomie 10,000(3)
Brayden Peters 10,000(5)
Drew Englot 10,000(4)
Chase Wouters 10,000(3)
Matthew Sanders 10,000(4)
Matthew Benson 10,000(3)
Ethan Samson 10,000(5)
Jake Johnson 10,000(5)
Matthew Seminoff 10,000(5)
V (OA) (IMP) Mikhalchk10,000(1)


 Farm Payroll

Jonny Hooker 1,000(4)
Brendan Lee 1,000(4)
Alek Sukunda 1,000(4)
Easton Armstrong 1,000(5)
Matej (IMP) Toman 1,000(4)