Financial Report

(As of Monday, Jun 27 2022)

Portland

ArenaMemorial Coliseum
Capacity10,407
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$260,000
Farm Payroll$0,000
Prospect Fees$2,200
Coach$0,000
Games Remaining0
Total Game Expenses$3,856
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$260,000
Year: 2022$230,000
Year: 2023$220,000
Year: 2024$180,000

 Pro Payroll

Chase Coward 10,000(4)
Gabe Klassen 10,000(4)
Aidan Litke 10,000(4)
Cade Hayes 10,000(3)
James Stefan 10,000(4)
Kishaun Gervais 10,000(2)
Ethan (OA) Anders 10,000(1)
Jack (OA) Barnes 10,000(1)
Brady Van Herk 10,000(4)
Alex Bolshakov 10,000(4)
Brody Tallman 10,000(4)
James Form 10,000(3)
Carter MacAdams 10,000(5)
Kurtis Smythe 10,000(3)
Kaden Kohle 10,000(4)
Brendan Hunchak 10,000(4)
Keaton Dowhaniuk 10,000(5)
Luca Cagnoni 10,000(5)
Kade Nolan 10,000(3)
Luke Shipley 10,000(5)
Manny Panghli 10,000(5)
Nolan Flamand 10,000(5)
Jordan Borysiuk 10,000(4)
Adam McNutt 10,000(4)
Caiden (OA) Daley 10,000(1)
Sammy May 10,000(4)


 Farm Payroll




Everett

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


Income

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

Expenses

Pro Payroll$270,000
Farm Payroll$0,000
Prospect Fees$2,700
Coach$0,000
Games Remaining0
Total Game Expenses$4,010
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$270,000
Year: 2022$240,000
Year: 2023$240,000
Year: 2024$100,000

 Pro Payroll

Brayden Tracey 10,000(3)
Graeme Bryks 10,000(3)
Brendan Lee 10,000(3)
Scott (OA) Atkinson 10,000(1)
Alex Serraglio 10,000(4)
Beckett Langkow 10,000(4)
Braden Miller 10,000(3)
Ryan Gottfried 10,000(3)
Marko (IMP) Stacha 10,000(3)
Jake Lee 10,000(3)
Parker Berge 10,000(4)
Ridly Greig 10,000(4)
Dallon Melin 10,000(4)
Seth Jarvis 10,000(4)
Dallon Wilton 10,000(3)
Justin (OA) Nachbaur 10,000(1)
Adam (OA) Evanoff 10,000(1)
Neithan Salame 10,000(3)
Jonny Hooker 10,000(3)
Noah Lamb 10,000(4)
Teague Patton 10,000(4)
Devin Aubin 10,000(4)
Eric Pearce 10,000(3)
Hunter Campbell 10,000(3)
Isaac Poulter 10,000(3)
Jacob Boucher 10,000(3)
Steel Quiring 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. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$4,000
Prospect Fees$2,300
Coach$0,000
Games Remaining0
Total Game Expenses$3,181
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$214,000
Year: 2022$173,000
Year: 2023$173,000
Year: 2024$123,000

 Pro Payroll

Marcus (OA) Sekundiak 10,000(1)
Adam Kydd 10,000(3)
Colton Dach 10,000(4)
Logan Bairos 10,000(4)
Blake Gustafson 10,000(3)
Matt (OA) Leduc 10,000(1)
Blake Swetlikoff 10,000(4)
Braden Holt 10,000(4)
Chase Friedt-Mohr 10,000(4)
Jack Finley 10,000(4)
Sasha Mutala 10,000(3)
Jett Jones 10,000(3)
Grady Lane 10,000(4)
Ty Cheveldayoff 10,000(4)
Ashton Cumby 10,000(1)
Ethan Peters 10,000(4)
Roddy (OA) Ross 10,000(1)
Graham Sward 10,000(4)
Justin Lies 10,000(4)
Owen MacNeil 10,000(4)
Reed Jacobson 10,000(3)


 Farm Payroll

Jacob Hoffrogge 1,000(4)
Jake Gudelj 1,000(1)
Jared Picklyk 1,000(4)
Rylen Roersma 1,000(5)




Seattle

Arenaaccesso ShoWare Center
Capacity6,500
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$240,000
Farm Payroll$14,000
Prospect Fees$2,500
Coach$0,000
Games Remaining0
Total Game Expenses$3,772
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$254,000
Year: 2022$224,000
Year: 2023$214,000
Year: 2024$83,000

 Pro Payroll

Ryan (OA) Chyzowski 10,000(1)
Dante Giannuzzi 10,000(4)
Ryker Evans 10,000(3)
Conner Roulette 10,000(4)
Henrik Rybinski 10,000(3)
Mark Liwiski 10,000(3)
Jake Poole 10,000(3)
Trevor Thurston 10,000(4)
Zach Ashton 10,000(2)
Corson Hopwo 10,000(3)
Ryder Korczak 10,000(4)
Keltie (OA) Jer-Leon 10,000(1)
Braden Schneider 10,000(3)
A (OA) Kanok Leipert 10,000(1)
Lucas Ciona 10,000(4)
Carter Souch 10,000(3)
Eric Van Impe 10,000(3)
Marcus Taylor 10,000(4)
Cade McNelly 10,000(3)
Tarun Fizer 10,000(3)
Matthew Rempe 10,000(3)
Mitchell Brown 10,000(3)
Thomas Milic 10,000(4)
Cole Schwebius 10,000(3)


 Farm Payroll

Cross Hanas 10,000(4)
Jordan Gustafson 1,000(5)
Josh Paulhus 1,000(3)
Mekai Sanders 1,000(4)
Reid Schaefer 1,000(4)




TriCity

ArenaToyota Center
Capacity6,000
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$320,000
Farm Payroll$41,000
Prospect Fees$2,600
Coach$0,000
Games Remaining0
Total Game Expenses$5,347
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$361,000
Year: 2022$221,000
Year: 2023$211,000
Year: 2024$141,000

 Pro Payroll

Xavier Cannon 100,000(1)
Mac Gross 10,000(3)
Riley Ginnell 10,000(3)
Bryson Andregg 10,000(4)
Cayden Glover 10,000(5)
Hayden Smith 10,000(5)
Bobby (OA) Russell 10,000(1)
Mason Dunsford 10,000(4)
Logan Cunningham 10,000(5)
Noah Dorey 10,000(4)
Luke Schelter 10,000(5)
Robbie Fromm-Delorme 10,000(4)
Tom Cadieux 10,000(4)
Zack Stringer 10,000(4)
Dawson Seitz 10,000(6)
Riley (OA) Krane 10,000(1)
Boston Bilous 10,000(3)
Booker Daniel 10,000(3)
Tyus Gent 10,000(1)
Jake Johnson 10,000(4)
Jalen Price 10,000(3)
Tyson Greenway 10,000(4)
Zak Smith 10,000(3)


 Farm Payroll

Inaki Baragano 10,000(2)
Carter Stebbings 10,000(3)
Kyle (OA) Walker 10,000(1)
Joe Arntsen 10,000(4)
Easton Armstrong 1,000(4)




Kamloops

ArenaSandman Centre
Capacity5,464
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$260,000
Farm Payroll$0,000
Prospect Fees$2,400
Coach$0,000
Games Remaining0
Total Game Expenses$3,859
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$260,000
Year: 2022$200,000
Year: 2023$200,000
Year: 2024$160,000

 Pro Payroll

Brandon Reller 10,000(4)
Brandon (OA) Cutler 10,000(1)
Mitch Kohner 10,000(3)
Mason Beaupit 10,000(4)
Jackson (OA) Leppard 10,000(1)
Dylan Ernst 10,000(5)
Chase Wheatcroft 10,000(3)
Grayden Siepmann 10,000(5)
Caleb Wyrostok 10,000(4)
Jeremy Hanzel 10,000(4)
Adam Beckman 10,000(3)
Ethan Samson 10,000(4)
Cael Zimmerman 10,000(3)
Jayden Henderson 10,000(4)
Drew Sim 10,000(4)
Logan Stankoven 10,000(4)
Maximus Wanner 10,000(4)
Mathew Ward 10,000(5)
Gia (OA) Fairbrother 10,000(1)
Max Graham 10,000(5)
Ethan Ernst 10,000(4)
Kayden Sadhra-Kang 10,000(4)
Reid Andresen 10,000(6)
Matthew Ubriaco 10,000(1)
Keanu (IMP) Derungs 10,000(1)
Brody Green 10,000(1)


 Farm Payroll




Victoria

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


Income

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

Expenses

Pro Payroll$230,000
Farm Payroll$1,000
Prospect Fees$1,700
Coach$0,000
Games Remaining0
Total Game Expenses$3,422
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$231,000
Year: 2022$201,000
Year: 2023$201,000
Year: 2024$151,000

 Pro Payroll

Sean Tschigerl 10,000(4)
Charlie Wright 10,000(4)
Ben King 10,000(4)
Josh (OA) Tarzwell 10,000(1)
Joel Sexsmith 10,000(4)
Riley Gannon 10,000(3)
Hudson Thornton 10,000(4)
Nick (OA) Cicek 10,000(1)
Daylan Kuefler 10,000(3)
Chase Bertholet 10,000(4)
Dylan Anderson 10,000(4)
Tyler Brennan 10,000(5)
Luke (OA) Zazula 10,000(1)
Blake Eastman 10,000(4)
Terrell Goldsmith 10,000(6)
Evan May 10,000(5)
Niall Crocker 10,000(5)
Brayden Schuurman 10,000(5)
Tre Fouquette 10,000(5)
Luke Toporowski 10,000(3)
Riley Fiddler-Schultz 10,000(4)
Trent Miner 10,000(3)
Jacob Wright 10,000(3)


 Farm Payroll

Jonah Bevington 1,000(4)




Vancouver

ArenaLangley Events Centre
Capacity5,276
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$240,000
Farm Payroll$0,000
Prospect Fees$2,700
Coach$0,000
Games Remaining0
Total Game Expenses$3,569
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$250,000
Year: 2022$190,000
Year: 2023$190,000
Year: 2024$110,000

 Pro Payroll

Cole Jordan 10,000(3)
Aidan De La Gorgendier10,000(3)
Brenden Pentecost 10,000(4)
Craig Armstrong 10,000(4)
Cage Newans 10,000(4)
Layton Feist 10,000(5)
Carter Serhyenko 10,000(3)
Ross Stanley 10,000(5)
Dillon (OA) Hamaliuk 10,000(1)
Nick (OA) Bowman 10,000(1)
Gabe Shipley 10,000(1)
Jack McNaughton 10,000(3)
Ethan (OA) Regnier 10,000(1)
Mathew Magrath 10,000(1)
Braedy Euerby 10,000(1)
Reece Vitelli 10,000(3)
Evan Patrician 10,000(3)
Nolan Ritchie 10,000(3)
Tanner Brown 10,000(4)
Dylan Wightman 10,000(4)
Nicco Camazzola 10,000(4)
Krz Plummer 10,000(4)
Ty Nash 10,000(4)
Logan Barlage 10,000(3)
Zack Ostapchuk 10,000(4)


 Farm Payroll




Kelowna

ArenaProspera Place
Capacity6,286
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$230,010
Farm Payroll$1,000
Prospect Fees$4,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,456
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$231,010
Year: 2022$210,000
Year: 2023$200,000
Year: 2024$120,000

 Pro Payroll

Carter Massier 10,000(3)
Kyle Crosbie 10,000(3)
Scott Cousins 10,000(5)
Jonas (IMP) Brondberg 10,000(2)
Brock Gould 10,000(3)
Riley (OA) Stotts 10,000(1)
Caleb Reimer 10,000(5)
Daniel Baker 10,000(3)
Michael (OA) Farren 10,000(1)
Michael Svenson 10,000(4)
Braden Smith 10,000(4)
Cohner Saleski 10,000(4)
Damon Agyeman 10,000(4)
Bode Hagan 10,000(4)
Payton Mount 10,000(4)
Cory King 10,000(3)
Dallyn Peekeekoot 10,000(5)
Mike Ladyman 10,000(3)
Peyton McKenzie 10,000(4)
Colby Wotton 10,000(4)
Spencer Welke 10,000(3)
Jacob Gendron 10,000(3)
Makai Mitchell 10,000(4)
Mason (OA) Mannek 0,010(1)


 Farm Payroll

Garin Scherr 1,000(1)




PrinceGeor

ArenaCN Centre
Capacity5,971
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$250,000
Farm Payroll$10,000
Prospect Fees$1,900
Coach$0,000
Games Remaining0
Total Game Expenses$3,851
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$260,000
Year: 2022$220,000
Year: 2023$220,000
Year: 2024$100,000

 Pro Payroll

Benjamin Zloty 10,000(3)
Connor Zary 10,000(3)
Trey Patterson 10,000(4)
Drew Englot 10,000(3)
Mats Lindgren 10,000(5)
Ben McCartney 10,000(3)
Simon (IMP) Knak 10,000(3)
Pavel Bocharov 10,000(5)
Justin Hall 10,000(3)
Trevor Wong 10,000(4)
Zachary Benson 10,000(6)
Cole (OA) Fonstad 10,000(1)
Justin Sourdif 10,000(4)
Jackson Berezowski 10,000(4)
Connor Martin 10,000(3)
Olen Zellweger 10,000(4)
Gage Goncalves 10,000(3)
Connor Bedard 10,000(6)
Logan Terness 10,000(1)
Ronan Seeley 10,000(4)
Kaedan Korczak 10,000(3)
Brett (OA) Kemp 10,000(1)
Matthew Robertson 10,000(3)
Rhett Rhinehart 10,000(3)
Cole (OA) Clayton 10,000(1)


 Farm Payroll

Sebastian Cossa 10,000(3)




Edmonton

ArenaRogers Place
Capacity18,641
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$230,000
Farm Payroll$1,000
Prospect Fees$2,400
Coach$0,000
Games Remaining0
Total Game Expenses$3,432
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$231,000
Year: 2022$201,000
Year: 2023$200,000
Year: 2024$160,000

 Pro Payroll

Brendan Kuny 10,000(3)
Carter Streek 10,000(5)
Keagan Slaney 10,000(4)
Logen Hammett 10,000(4)
Denton Mateychuk 10,000(5)
Kevin Korchinski 10,000(5)
Ty Young 10,000(5)
Koehn Ziemmer 10,000(5)
Matt Smith 10,000(4)
Oren Shtrom 10,000(5)
Vaughn Watterodt 10,000(5)
Kalan Lind 10,000(6)
Tyler MacKenzie 10,000(5)
Liam Keeler 10,000(3)
Tanner Molendyk 10,000(6)
Mazden Leslie 10,000(6)
Callum Fortin 10,000(1)
Mitch (OA) Prowse 10,000(1)
David (OA) Kope 10,000(1)
Tyler Horstmann 10,000(4)
Talyn Boyko 10,000(4)
Keaton Sorensen 10,000(3)
Reese Belton 10,000(3)


 Farm Payroll

Braden Potter 1,000(2)




MedicineHa

ArenaCanalta Centre
Capacity6,016
Ticket Price$21.00


Income

Current Funds$5,000,001
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$22,000
Prospect Fees$3,100
Coach$0,000
Games Remaining0
Total Game Expenses$3,310
Projected Expenses$0,000
Projected Balance$5,000,001

Salary Commitment

Year: 2021$222,000
Year: 2022$201,000
Year: 2023$201,000
Year: 2024$161,000

 Pro Payroll

Josh Pillar 10,000(4)
Wyatt (OA) McLeod 10,000(1)
Dru Krebs 10,000(4)
Connor Bowie 10,000(3)
Brett Mirwald 10,000(4)
Connor Levis 10,000(5)
Chase (OA) Wouters 10,000(1)
Gannon Laroque 10,000(4)
Fraser Minten 10,000(5)
Dylan Guenther 10,000(4)
Nick McCarry 10,000(3)
Logan Nijhoff 10,000(3)
Jagger Firkus 10,000(5)
Jake Sloan 10,000(5)
Clay Hanus 10,000(3)
Josh Davies 10,000(5)
Garin Bjorklund 10,000(4)
Nate Danielson 10,000(5)
Rhett Parsons 10,000(4)
Shea Van Olm 10,000(5)


 Farm Payroll

Ethan Brandwood 10,000(4)
Briley Wood 1,000(4)
Ashton Ferster 1,000(4)
Ben Hemmerling 1,000(5)
Jack O'Brien 1,000(4)
Easton Kovacs 1,000(5)
Sloan Stanick 1,000(4)
Kaleb McEachern 1,000(1)
Noah Danielson 1,000(4)
Caleb Willms 1,000(4)
Owen Boucher 1,000(5)
Aidan Brook 1,000(4)
Tanner Howe 1,000(6)




Lethbridge

ArenaENMAX Centre
Capacity5,470
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$240,000
Farm Payroll$0,000
Prospect Fees$2,400
Coach$0,000
Games Remaining0
Total Game Expenses$3,565
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$240,000
Year: 2022$160,000
Year: 2023$150,000
Year: 2024$80,000

 Pro Payroll

Jonny Lambos 10,000(3)
Fischer O'Brien 10,000(4)
Nolan Maier 10,000(3)
Aidan Sutter 10,000(3)
Sam Popowich 10,000(4)
Rhys Raeside 10,000(4)
Matthew Ng 10,000(5)
Brayden Peters 10,000(4)
Erik Atchison 10,000(4)
Josh Langford 10,000(1)
Carter Dereniwsky 10,000(5)
Edge Lambert 10,000(2)
Conrad Solypa 10,000(1)
Majid Kaddoura 10,000(3)
Kaden Hammell 10,000(6)
Evan Ladouceur 10,000(1)
Nolan Jones 10,000(3)
Max Neill 10,000(1)
Jonah Regier 10,000(1)
Adam Hall 10,000(3)
Dino (OA) Kambeitz 10,000(1)
Eli (OA) Zummack 10,000(1)
Eric (OA) Florchuk 10,000(1)
Rylan Thiessen 10,000(3)


 Farm Payroll




Calgary

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$230,000
Farm Payroll$4,000
Prospect Fees$2,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,471
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$234,000
Year: 2022$204,000
Year: 2023$204,000
Year: 2024$164,000

 Pro Payroll

Brandon Lisowsky 10,000(5)
Connor Ungar 10,000(4)
Carter Anderson 10,000(5)
Graydon Gotaas 10,000(5)
Liam (OA) Kindree 10,000(1)
Caedan Bankier 10,000(4)
Owen (OA) Williams 10,000(1)
Marc Lajoie 10,000(4)
Chris (OA) Douglas 10,000(1)
Elias Carmichael 10,000(4)
Marek Pocherewny 10,000(3)
Eric Alarie 10,000(4)
Kyle Masters 10,000(4)
Kyle Chyzowski 10,000(5)
Marcus Nguyen 10,000(5)
Ryan Hofer 10,000(3)
Evan Toth 10,000(3)
Jayden Grubbe 10,000(4)
Tristan Zandee 10,000(4)
Blake Stevenson 10,000(3)
Austin Roest 10,000(5)
Daniel Hauser 10,000(5)
Zac Funk 10,000(4)


 Farm Payroll

Jason Spizawka 1,000(5)
Jace Weir 1,000(5)
Rory Neill 1,000(4)
Sam Oremba 1,000(6)




RedDeer

ArenaWesterner Park Centrium
Capacity7,111
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$230,000
Farm Payroll$1,000
Prospect Fees$1,800
Coach$0,000
Games Remaining0
Total Game Expenses$3,424
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$231,000
Year: 2022$201,000
Year: 2023$181,000
Year: 2024$61,000

 Pro Payroll

Tyrel Bauer 10,000(4)
Montana (OA) Onyebuchi10,000(1)
Carter Chorney 10,000(3)
Roman Basran 10,000(3)
Andrej (IMP) Golian 10,000(2)
Kyle Crnkovic 10,000(4)
Jackson Van De Leest 10,000(3)
Dustin Wolf 10,000(3)
Ty Yoder 10,000(4)
Davin Griffin 10,000(3)
Logan Dowhaniuk 10,000(4)
Tyson Feist 10,000(3)
Jalen Luypen 10,000(4)
Raegan Wiles 10,000(3)
Cordel Larson 10,000(3)
Jared Davidson 10,000(4)
Aiden Bulych 10,000(2)
Josh Williams 10,000(3)
Tristen Robins 10,000(3)
Nick Dorrington 10,000(3)
Raphael Pelletier 10,000(3)
Orrin (OA) Centazzo 10,000(1)
Kaid (OA) Oliver 10,000(1)


 Farm Payroll

Keegan Maddocks 1,000(4)




SwiftCurre

ArenaInnovation Credit Union iPlex
Capacity3,239
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$240,000
Farm Payroll$3,000
Prospect Fees$2,800
Coach$0,000
Games Remaining0
Total Game Expenses$3,615
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$243,000
Year: 2022$243,000
Year: 2023$243,000
Year: 2024$183,000

 Pro Payroll

Brendan Boyle 10,000(3)
Cole Carrier 10,000(4)
Carson Haynes 10,000(4)
Atley Calvert 10,000(4)
Connor Gabruch 10,000(3)
Matthew Culling 10,000(3)
Chase Lacombe 10,000(3)
Alex Moar 10,000(3)
Blake Heward 10,000(4)
Brandon Whynott 10,000(5)
Braxton Whitehead 10,000(5)
Jacob Dewitt 10,000(5)
Jace Isley 10,000(4)
Eric Houk 10,000(3)
Jhett Larson 10,000(5)
Trent Crane 10,000(4)
Kalem Parker 10,000(5)
Oasiz Wiesblatt 10,000(5)
Tyson Kozak 10,000(4)
Owen Pickering 10,000(5)
Reid Dyck 10,000(5)
Ryan McCleary 10,000(4)
Brady Birnie 10,000(6)
Campbell Arnold 10,000(4)


 Farm Payroll

Braeden Lewis 1,000(4)
Luke Rybinski 1,000(4)
Spencer Penner 1,000(5)




PrinceAlbe

ArenaArt Hauser Centre
Capacity3,366
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$210,000
Farm Payroll$18,000
Prospect Fees$2,700
Coach$0,000
Games Remaining0
Total Game Expenses$3,393
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$228,000
Year: 2022$198,000
Year: 2023$188,000
Year: 2024$96,000

 Pro Payroll

Jaxon Dube 10,000(4)
Arshdeep Bains 10,000(3)
Brayden Yager 10,000(6)
Luke Bateman 10,000(4)
Zack Smith 10,000(2)
Mason Ward 10,000(3)
Ozzy Wiesblatt 10,000(4)
Sean (OA) Strange 10,000(1)
Jackson Berry 10,000(3)
Alex Swetlikoff 10,000(3)
Kaiden Guhle 10,000(4)
Calder Anderson 10,000(3)
Nolan Allan 10,000(4)
Connor Horning 10,000(3)
Cole Nagy 10,000(3)
Ethan Kruger 10,000(3)
Tyson Laventure 10,000(4)
Bryce Bader 10,000(3)
William Irvine 10,000(4)
Spencer (OA) Moe 10,000(1)
Lynden (OA) McCallum 10,000(1)


 Farm Payroll

Jakob Brook 10,000(4)
Carlin Dezainde 1,000(5)
Daylan Weigel 1,000(4)
Logan Linklater 1,000(4)
Rilen Kovacevic 1,000(5)
Riley Niven 1,000(4)
Colby Knight 1,000(4)
Aiden Reeves 1,000(3)
Bryden Kiesman 1,000(3)




Winnipeg

ArenaWayne Fleming Arena
Capacity1,400
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$240,000
Farm Payroll$10,000
Prospect Fees$2,900
Coach$0,000
Games Remaining0
Total Game Expenses$3,719
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$260,000
Year: 2022$230,000
Year: 2023$230,000
Year: 2024$110,000

 Pro Payroll

Peyton Krebs 10,000(3)
Alex Cotton 10,000(3)
Nathan Airey 10,000(3)
Jakin Smallwood 10,000(3)
Connor McClennon 10,000(4)
Cole Muir 10,000(3)
Carson Lambos 10,000(4)
Ben Thornton 10,000(5)
Conor Geekie 10,000(5)
Evan Waldie 10,000(4)
Nolan Orzeck 10,000(3)
Byron Fancy 10,000(3)
Karter Prosofsky 10,000(4)
Logan Danis 10,000(3)
Owen Pederson 10,000(4)
Zachary Patrick 10,000(3)
Brad (OA) Ginnell 10,000(1)
Roux Bazin 10,000(1)
Michael Milne 10,000(3)
Tate (OA) Popple 10,000(1)
Skyler Bruce 10,000(4)
Ty Gibson 10,000(4)
Anson McMaster 10,000(4)
Taylor Gauthier 10,000(3)
Jordan Chudley 10,000(3)


 Farm Payroll

Julian Cull 10,000(5)




Brandon

ArenaKeystone Centre
Capacity5,102
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$220,000
Farm Payroll$6,000
Prospect Fees$1,600
Coach$0,000
Games Remaining0
Total Game Expenses$3,347
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$226,000
Year: 2022$196,000
Year: 2023$196,000
Year: 2024$176,000

 Pro Payroll

Sam McGinley 10,000(4)
Max (OA) Paddock 10,000(1)
Brett Hyland 10,000(4)
Hunter Mayo 10,000(5)
Brayden Boehm 10,000(5)
Kaleb (OA) Bulych 10,000(1)
Carter Briltz 10,000(5)
Reid (OA) Perepeluk 10,000(1)
Lucas Brenton 10,000(4)
Jackson DeSouza 10,000(4)
Dylan Sydor 10,000(4)
Gabe Ludwig 10,000(5)
Cole Dubinsky 10,000(4)
Jake Chiasson 10,000(4)
John Babcock 10,000(5)
Kyren Gronick 10,000(5)
Tyson Upper 10,000(3)
Landon Kosior 10,000(3)
Matthew Kieper 10,000(5)
Tyson Zimmer 10,000(5)
Riley Heidt 10,000(6)
Lukas Dragicevic 10,000(6)


 Farm Payroll

Tye Spencer 1,000(5)
Josh Filmon 1,000(5)
Rhett Melnyk 1,000(5)
Tanner Scott 1,000(5)
Austin Zemlak 1,000(6)
Scott Ratzlaff 1,000(6)




Saskatoon

ArenaSaskTel Centre
Capacity15,195
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$250,000
Farm Payroll$0,000
Prospect Fees$2,500
Coach$0,000
Games Remaining0
Total Game Expenses$3,713
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$250,000
Year: 2022$200,000
Year: 2023$200,000
Year: 2024$130,000

 Pro Payroll

Logan Doust 10,000(3)
Ben Saunderson 10,000(5)
Ian Ferguson 10,000(3)
Karson King 10,000(5)
Landon Roberts 10,000(3)
Connor Bouchard 10,000(3)
Logan McCutcheon 10,000(5)
Jaxsen Wiebe 10,000(3)
Alex Morozoff 10,000(3)
Carter Halamandaris 10,000(4)
Marek Schneider 10,000(4)
Reid MacKay 10,000(5)
Bryan Thomson 10,000(4)
Ethan Browne 10,000(3)
Christian (OA) Riemer 10,000(1)
Ryan Spizawka 10,000(5)
Andrew Cristall 10,000(6)
Cole Miller 10,000(6)
Saige Weinstein 10,000(6)
Hunor (OA) Torzsok 10,000(1)
Braden Plaschewsky 10,000(4)
Kalen Szeto 10,000(1)
Spencer Shugrue 10,000(4)
Carl (OA) Stankowski 10,000(1)
Alex Bernauer 10,000(1)


 Farm Payroll




Regina

ArenaBrandt Centre
Capacity6,484
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$230,000
Farm Payroll$20,000
Prospect Fees$3,200
Coach$0,000
Games Remaining0
Total Game Expenses$3,724
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$250,000
Year: 2022$220,000
Year: 2023$220,000
Year: 2024$120,000

 Pro Payroll

Cayde Augustine 10,000(3)
Colton Langkow 10,000(5)
Nico Myatovic 10,000(5)
Bryan McAndrews 10,000(3)
Gage Alexander 10,000(3)
Jack (OA) Sander 10,000(1)
Conrad Mitchell 10,000(3)
Jaren Brinson 10,000(5)
Kade Runke 10,000(3)
Chase Leslie 10,000(4)
Koen MacInnes 10,000(3)
Owen Palfreyman 10,000(4)
Cameron Sterling 10,000(3)
Kadyn Chabot 10,000(3)
Copeland Fricker 10,000(4)
Josh Hoekstra 10,000(4)
Sean (OA) Comrie 10,000(1)
Blake Allan 10,000(3)
Tayem Gislason 10,000(4)
Orca (OA) Wiesblatt 10,000(1)
Michael Horon 10,000(3)
Salvatore Collora 10,000(4)
Josh Medernach 10,000(4)


 Farm Payroll

Brandt Young 10,000(4)
Ethan Rowland 10,000(4)




MooseJaw

ArenaMosaic Place
Capacity4,414
Ticket Price$20.00


Income

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

Expenses

Pro Payroll$220,000
Farm Payroll$22,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$3,578
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$262,000
Year: 2022$222,000
Year: 2023$222,000
Year: 2024$142,000

 Pro Payroll

Dylan Garand 10,000(4)
Evan Herman 10,000(4)
Samuel Huo 10,000(3)
Turner McMillen 10,000(4)
Tristen (OA) Nielsen 10,000(1)
Noah Boyko 10,000(4)
Chad Nychuk 10,000(3)
Daemon Hunt 10,000(4)
Tyson Galloway 10,000(4)
Reece Newkirk 10,000(3)
Josh (OA) Prokop 10,000(1)
Carl Tetachuk 10,000(3)
Jake Neighbours 10,000(4)
Carson (OA) Denomie 10,000(1)
Alex Thacker 10,000(4)
Lukas Svejkovsky 10,000(3)
Vincent Iorio 10,000(4)
Luke Prokop 10,000(4)
Jaydon Dureau 10,000(3)
Quinn Schmiemann 10,000(3)
Carson Latimer 10,000(4)
Remy Aquilon 10,000(3)
Ethan Chadwick 10,000(1)
Matthew Seminoff 10,000(4)


 Farm Payroll

Ryder Thompson 10,000(5)
Ty Thorpe 10,000(4)
Chase Pauls 1,000(4)
Parker Bell 1,000(4)