Financial Report

(As of Monday, Jan 24 2022)

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$280,000
Farm Payroll$0,000
Prospect Fees$2,200
Coach$0,000
Games Remaining0
Total Game Expenses$28,220
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$280,000
Year: 2022$250,000
Year: 2023$240,000
Year: 2024$200,000

 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)
Andrew (OA) Viggars 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)
Colby Wotton 10,000(4)
Kurtis Smythe 10,000(3)
Kaden Kohle 10,000(4)
Braden Smith 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)
Dante Giannuzzi 10,000(4)
Sammy May 10,000(4)
Marcus (OA) Sekundiak 10,000(1)


 Farm Payroll




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$240,000
Farm Payroll$4,000
Prospect Fees$2,700
Coach$0,000
Games Remaining0
Total Game Expenses$24,670
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$244,000
Year: 2022$204,000
Year: 2023$204,000
Year: 2024$103,000

 Pro Payroll

Carson Latimer 10,000(4)
Blake Gustafson 10,000(3)
Brendan Lee 10,000(3)
Kyle (OA) Walker 10,000(1)
Alex Serraglio 10,000(4)
Beckett Langkow 10,000(4)
Raegan Wiles 10,000(3)
Marko (IMP) Stacha 10,000(3)
Ryder Thompson 10,000(5)
Caleb Reimer 10,000(5)
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)
Chase (OA) Wouters 10,000(1)
Logen Hammett 10,000(4)
Jonny Hooker 10,000(3)
Alex Thacker 10,000(4)
Ethan (OA) Anders 10,000(1)
Hunter Campbell 10,000(3)
Isaac Poulter 10,000(3)
Jacob Boucher 10,000(3)
Tyson Feist 10,000(3)


 Farm Payroll

Aidan Sutter 1,000(3)
Teague Patton 1,000(4)
Ty Cheveldayoff 1,000(4)
Steel Quiring 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$5,000
Prospect Fees$2,200
Coach$0,000
Games Remaining0
Total Game Expenses$21,720
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$215,000
Year: 2022$185,000
Year: 2023$185,000
Year: 2024$125,000

 Pro Payroll

Brandt Young 10,000(4)
Matthew Ng 10,000(5)
Bryan McAndrews 10,000(3)
Matt (OA) Leduc 10,000(1)
Blake Swetlikoff 10,000(4)
Chase Friedt-Mohr 10,000(4)
Ethan Rowland 10,000(4)
Jack Finley 10,000(4)
Sasha Mutala 10,000(3)
Jared Picklyk 10,000(4)
Jett Jones 10,000(3)
Grady Lane 10,000(4)
Tayem Gislason 10,000(4)
Jackson Van De Leest 10,000(3)
Adam (OA) Evanoff 10,000(1)
Jackson (OA) Leppard 10,000(1)
Justin Lies 10,000(4)
Owen MacNeil 10,000(4)
Cordel Larson 10,000(3)
Reed Jacobson 10,000(3)
Noah Lamb 10,000(4)


 Farm Payroll

Colton Langkow 1,000(5)
Logan Bairos 1,000(4)
Copeland Fricker 1,000(4)
Braden Holt 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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$5,000
Prospect Fees$2,500
Coach$0,000
Games Remaining0
Total Game Expenses$22,750
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$225,000
Year: 2022$185,000
Year: 2023$175,000
Year: 2024$84,000

 Pro Payroll

Ryan (OA) Chyzowski 10,000(1)
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)
Cross Hanas 10,000(4)
Trevor Thurston 10,000(4)
Zach Ashton 10,000(2)
Reid (OA) Perepeluk 10,000(1)
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)
Marcus Taylor 10,000(4)
Cade McNelly 10,000(3)
Matthew Rempe 10,000(3)
Mekai Sanders 10,000(4)
Thomas Milic 10,000(4)
Cole Schwebius 10,000(3)


 Farm Payroll

Brendan Hunchak 1,000(4)
Jordan Gustafson 1,000(5)
Josh Paulhus 1,000(3)
Reid Schaefer 1,000(4)
Sam Popowich 1,000(4)




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$1,000
Prospect Fees$2,600
Coach$0,000
Games Remaining0
Total Game Expenses$22,360
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$221,000
Year: 2022$201,000
Year: 2023$201,000
Year: 2024$121,000

 Pro Payroll

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)
Mason Dunsford 10,000(4)
Logan Cunningham 10,000(5)
Noah Dorey 10,000(4)
Luke Schelter 10,000(5)
Clay Hanus 10,000(3)
Robbie Fromm-Delorme 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)
Michael (OA) Farren 10,000(1)
Jake Johnson 10,000(4)
Jalen Price 10,000(3)
Tyson Greenway 10,000(4)
Zak Smith 10,000(3)
Kyle Crosbie 10,000(3)


 Farm Payroll

Tom Cadieux 1,000(4)




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$240,000
Farm Payroll$0,000
Prospect Fees$2,400
Coach$0,000
Games Remaining0
Total Game Expenses$24,240
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$240,000
Year: 2022$210,000
Year: 2023$210,000
Year: 2024$130,000

 Pro Payroll

Brandon Reller 10,000(4)
Brandon (OA) Cutler 10,000(1)
Mitch Kohner 10,000(3)
Daylan Kuefler 10,000(3)
Kaedan Korczak 10,000(3)
Dylan Ernst 10,000(5)
Chase Wheatcroft 10,000(3)
Grayden Siepmann 10,000(5)
Connor Gabruch 10,000(3)
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)
Trent Miner 10,000(3)
Ethan Ernst 10,000(4)
Kayden Sadhra-Kang 10,000(4)
Reid Andresen 10,000(6)
Keanu (IMP) Derungs 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 Remaining5
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$23,270
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$181,000

 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)
Max Graham 10,000(5)
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)
Tyler MacKenzie 10,000(5)
Riley Fiddler-Schultz 10,000(4)
Jacob Wright 10,000(3)
Mason Beaupit 10,000(4)


 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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$2,000
Prospect Fees$2,700
Coach$0,000
Games Remaining0
Total Game Expenses$20,470
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$202,000
Year: 2022$152,000
Year: 2023$152,000
Year: 2024$72,000

 Pro Payroll

Cole Jordan 10,000(3)
Aidan De La Gorgendier10,000(3)
Brenden Pentecost 10,000(4)
Craig Armstrong 10,000(4)
Layton Feist 10,000(5)
Carter Serhyenko 10,000(3)
Dillon (OA) Hamaliuk 10,000(1)
Nick (OA) Bowman 10,000(1)
Jack McNaughton 10,000(3)
Ethan (OA) Regnier 10,000(1)
Hunor (OA) Torzsok 10,000(1)
Christian (OA) Riemer 10,000(1)
Reece Vitelli 10,000(3)
Evan Patrician 10,000(3)
Nolan Ritchie 10,000(3)
Tanner Brown 10,000(4)
Nicco Camazzola 10,000(4)
Ty Nash 10,000(4)
Logan Barlage 10,000(3)
Zack Ostapchuk 10,000(4)


 Farm Payroll

Dylan Wightman 1,000(4)
Krz Plummer 1,000(4)




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$230,000
Farm Payroll$0,000
Prospect Fees$4,000
Coach$0,000
Games Remaining0
Total Game Expenses$23,400
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$230,000
Year: 2022$200,000
Year: 2023$190,000
Year: 2024$140,000

 Pro Payroll

Carter Massier 10,000(3)
Carter Stebbings 10,000(3)
Scott Cousins 10,000(5)
Jonas (IMP) Brondberg 10,000(2)
Keegan Maddocks 10,000(4)
Riley (OA) Stotts 10,000(1)
Josh Hoekstra 10,000(4)
Nico Myatovic 10,000(5)
Parker Berge 10,000(4)
Ander (OA) MacDonald 10,000(1)
Michael Svenson 10,000(4)
Orca (OA) Wiesblatt 10,000(1)
Cohner Saleski 10,000(4)
Damon Agyeman 10,000(4)
Bode Hagan 10,000(4)
Turner McMillen 10,000(4)
Cory King 10,000(3)
Dallyn Peekeekoot 10,000(5)
Jakob Brook 10,000(4)
Peyton McKenzie 10,000(4)
Spencer Welke 10,000(3)
Jacob Gendron 10,000(3)
Makai Mitchell 10,000(4)


 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$220,000
Farm Payroll$2,000
Prospect Fees$1,900
Coach$0,000
Games Remaining0
Total Game Expenses$22,390
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$222,000
Year: 2022$192,000
Year: 2023$192,000
Year: 2024$112,000

 Pro Payroll

Alex Cotton 10,000(3)
Trey Patterson 10,000(4)
Joe Arntsen 10,000(4)
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)
Ronan Seeley 10,000(4)
Brett (OA) Kemp 10,000(1)
Matthew Robertson 10,000(3)
Sebastian Cossa 10,000(3)
Cole (OA) Clayton 10,000(1)


 Farm Payroll

Carter Dereniwsky 1,000(5)
Easton Armstrong 1,000(4)




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$220,000
Farm Payroll$4,000
Prospect Fees$2,400
Coach$0,000
Games Remaining0
Total Game Expenses$22,640
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$224,000
Year: 2022$184,000
Year: 2023$163,000
Year: 2024$92,000

 Pro Payroll

Carter Streek 10,000(5)
Keagan Slaney 10,000(4)
Caiden Daley 10,000(2)
Chad Nychuk 10,000(3)
Kevin Korchinski 10,000(5)
Ty Young 10,000(5)
Sean Strange 10,000(2)
Vaughn Watterodt 10,000(5)
Neithan Salame 10,000(3)
Jake Neighbours 10,000(4)
Liam Keeler 10,000(3)
Lukas Svejkovsky 10,000(3)
Luke Toporowski 10,000(3)
Dylan Guenther 10,000(4)
Mitch (OA) Prowse 10,000(1)
David (OA) Kope 10,000(1)
Scott (OA) Atkinson 10,000(1)
Tyler Horstmann 10,000(4)
Sean Comrie 10,000(1)
Talyn Boyko 10,000(4)
Keaton Sorensen 10,000(3)
Reese Belton 10,000(3)


 Farm Payroll

Brendan Kuny 1,000(3)
Braden Potter 1,000(2)
Matt Smith 1,000(4)
Tanner Molendyk 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$14,000
Prospect Fees$3,100
Coach$0,000
Games Remaining0
Total Game Expenses$22,710
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$153,000

 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)
Corson Hopwo 10,000(3)
Gannon Laroque 10,000(4)
Fraser Minten 10,000(5)
Nick McCarry 10,000(3)
Eric Van Impe 10,000(3)
Logan Nijhoff 10,000(3)
Jagger Firkus 10,000(5)
Jake Sloan 10,000(5)
Josh Davies 10,000(5)
Garin Bjorklund 10,000(4)
Nate Danielson 10,000(5)
Rhett Parsons 10,000(4)
Kalan Lind 10,000(6)
Mazden Leslie 10,000(6)
Tate (OA) Popple 10,000(1)
Bobby (OA) Russell 10,000(1)


 Farm Payroll

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)
Kadyn Chabot 1,000(3)
Sloan Stanick 1,000(4)
Ethan Brandwood 1,000(4)
Noah Danielson 1,000(4)
Caleb Willms 1,000(4)
Owen Boucher 1,000(5)
Shea Van Olm 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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$0,000
Prospect Fees$2,500
Coach$0,000
Games Remaining0
Total Game Expenses$22,250
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$220,000
Year: 2022$190,000
Year: 2023$180,000
Year: 2024$60,000

 Pro Payroll

Jonny Lambos 10,000(3)
Fischer O'Brien 10,000(4)
Dustin Wolf 10,000(3)
Tarun Fizer 10,000(3)
Rhys Raeside 10,000(4)
Graham Sward 10,000(4)
Jaydon Dureau 10,000(3)
Erik Atchison 10,000(4)
Roman Basran 10,000(3)
Connor Zary 10,000(3)
Edge Lambert 10,000(2)
Colton Dach 10,000(4)
Majid Kaddoura 10,000(3)
Kaden Hammell 10,000(6)
Nolan Jones 10,000(3)
Rhett Rhinehart 10,000(3)
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)
Carl Tetachuk 10,000(3)


 Farm Payroll




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$5,000
Prospect Fees$2,000
Coach$0,000
Games Remaining0
Total Game Expenses$22,700
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$225,000
Year: 2022$195,000
Year: 2023$195,000
Year: 2024$155,000

 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)
Eric Alarie 10,000(4)
Kyle Masters 10,000(4)
Luke Prokop 10,000(4)
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)
Quinn Schmiemann 10,000(3)


 Farm Payroll

Jason Spizawka 1,000(5)
Kyle Chyzowski 1,000(5)
Marcus Nguyen 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 Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$0,000
Prospect Fees$1,800
Coach$0,000
Games Remaining0
Total Game Expenses$24,180
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$240,000
Year: 2022$210,000
Year: 2023$200,000
Year: 2024$100,000

 Pro Payroll

Tyrel Bauer 10,000(4)
Montana (OA) Onyebuchi10,000(1)
Jace Isley 10,000(4)
Brock Gould 10,000(3)
Braden Miller 10,000(3)
Andrej (IMP) Golian 10,000(2)
Kyle Crnkovic 10,000(4)
Ethan Peters 10,000(4)
Nolan Maier 10,000(3)
Ty Yoder 10,000(4)
Davin Griffin 10,000(3)
Logan Dowhaniuk 10,000(4)
Daniel Baker 10,000(3)
Trent Crane 10,000(4)
Ryan Gottfried 10,000(3)
Cole Carrier 10,000(4)
Jared Davidson 10,000(4)
Jaxon Dube 10,000(4)
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




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$210,000
Farm Payroll$6,000
Prospect Fees$2,800
Coach$0,000
Games Remaining0
Total Game Expenses$21,880
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$216,000
Year: 2022$216,000
Year: 2023$216,000
Year: 2024$156,000

 Pro Payroll

Brendan Boyle 10,000(3)
Carter Chorney 10,000(3)
Carson Haynes 10,000(4)
Atley Calvert 10,000(4)
Caleb Wyrostok 10,000(4)
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)
Devin Aubin 10,000(4)
Jacob Dewitt 10,000(5)
Eric Houk 10,000(3)
Jhett Larson 10,000(5)
Kalem Parker 10,000(5)
Oasiz Wiesblatt 10,000(5)
Tyson Kozak 10,000(4)
Jalen Luypen 10,000(4)
Reid Dyck 10,000(5)
Campbell Arnold 10,000(4)


 Farm Payroll

Braeden Lewis 1,000(4)
Luke Rybinski 1,000(4)
Owen Pickering 1,000(5)
Ryan McCleary 1,000(4)
Spencer Penner 1,000(5)
Brady Birnie 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$250,000
Farm Payroll$7,000
Prospect Fees$2,700
Coach$0,000
Games Remaining0
Total Game Expenses$25,970
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$257,000
Year: 2022$237,000
Year: 2023$217,000
Year: 2024$94,000

 Pro Payroll

Aiden Bulych 10,000(2)
Arshdeep Bains 10,000(3)
Mitchell Brown 10,000(3)
Brayden Yager 10,000(6)
Luke Bateman 10,000(4)
Carlin Dezainde 10,000(5)
Zack Smith 10,000(2)
Mason Ward 10,000(3)
Ozzy Wiesblatt 10,000(4)
Jackson Berry 10,000(3)
Alex Swetlikoff 10,000(3)
Kaiden Guhle 10,000(4)
Calder Anderson 10,000(3)
Eric Pearce 10,000(3)
Logan Linklater 10,000(4)
Riley Niven 10,000(4)
Cole Nagy 10,000(3)
Tyson Laventure 10,000(4)
Bryce Bader 10,000(3)
Colby Knight 10,000(4)
Remy Aquilon 10,000(3)
Mike Ladyman 10,000(3)
Spencer (OA) Moe 10,000(1)
Bryden Kiesman 10,000(3)
Lynden (OA) McCallum 10,000(1)


 Farm Payroll

Daylan Weigel 1,000(4)
Nolan Allan 1,000(4)
Connor Horning 1,000(3)
Rilen Kovacevic 1,000(5)
Ethan Kruger 1,000(3)
William Irvine 1,000(4)
Aiden Reeves 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$1,000
Prospect Fees$2,900
Coach$0,000
Games Remaining0
Total Game Expenses$22,390
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$221,000
Year: 2022$211,000
Year: 2023$211,000
Year: 2024$110,000

 Pro Payroll

Peyton Krebs 10,000(3)
Benjamin Zloty 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)
Julian Cull 10,000(5)
Brad (OA) Ginnell 10,000(1)
Michael Milne 10,000(3)
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

Zachary Patrick 1,000(3)




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$270,000
Farm Payroll$0,000
Prospect Fees$1,600
Coach$0,000
Games Remaining0
Total Game Expenses$27,160
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$270,000
Year: 2022$250,000
Year: 2023$250,000
Year: 2024$230,000

 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)
Tye Spencer 10,000(5)
Carter Briltz 10,000(5)
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)
Josh Filmon 10,000(5)
Kyren Gronick 10,000(5)
Tyson Upper 10,000(3)
Landon Kosior 10,000(3)
Matthew Kieper 10,000(5)
Rhett Melnyk 10,000(5)
Tanner Scott 10,000(5)
Tyson Zimmer 10,000(5)
Riley Heidt 10,000(6)
Lukas Dragicevic 10,000(6)
Austin Zemlak 10,000(6)
Scott Ratzlaff 10,000(6)


 Farm Payroll




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$220,000
Farm Payroll$1,000
Prospect Fees$2,500
Coach$0,000
Games Remaining0
Total Game Expenses$22,350
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

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

 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)
Marek Schneider 10,000(4)
Reid MacKay 10,000(5)
Bryan Thomson 10,000(4)
Ethan Browne 10,000(3)
Ross Stanley 10,000(5)
Ryan Spizawka 10,000(5)
Andrew Cristall 10,000(6)
Cole Miller 10,000(6)
Saige Weinstein 10,000(6)
Cage Newans 10,000(4)
Braden Plaschewsky 10,000(4)
Carl Stankowski 10,000(2)
Spencer Shugrue 10,000(4)


 Farm Payroll

Carter Halamandaris 1,000(4)




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$190,000
Farm Payroll$0,000
Prospect Fees$3,200
Coach$0,000
Games Remaining0
Total Game Expenses$19,320
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$190,000
Year: 2022$160,000
Year: 2023$160,000
Year: 2024$60,000

 Pro Payroll

Cayde Augustine 10,000(3)
Adam Kydd 10,000(3)
Roddy (OA) Ross 10,000(1)
Jacob Hoffrogge 10,000(4)
Gage Alexander 10,000(3)
Jack (OA) Sander 10,000(1)
Conrad Mitchell 10,000(3)
Josh (OA) Prokop 10,000(1)
Chase Pauls 10,000(4)
Drew Englot 10,000(3)
Cameron Sterling 10,000(3)
Graeme Bryks 10,000(3)
Kade Runke 10,000(3)
Chase Leslie 10,000(4)
Blake Allan 10,000(3)
Owen Palfreyman 10,000(4)
Michael Horon 10,000(3)
Salvatore Collora 10,000(4)
Josh Medernach 10,000(4)


 Farm Payroll




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$220,010
Farm Payroll$2,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$22,331
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2021$222,010
Year: 2022$202,000
Year: 2023$192,000
Year: 2024$142,000

 Pro Payroll

Dylan Garand 10,000(4)
Evan Herman 10,000(4)
Samuel Huo 10,000(3)
Jake Lee 10,000(3)
Payton Mount 10,000(4)
Tristen (OA) Nielsen 10,000(1)
Noah Boyko 10,000(4)
Ty Thorpe 10,000(4)
Denton Mateychuk 10,000(5)
Daemon Hunt 10,000(4)
Tyson Galloway 10,000(4)
Reece Newkirk 10,000(3)
Parker Bell 10,000(4)
Brayden Peters 10,000(4)
Carson (OA) Denomie 10,000(1)
Inaki Baragano 10,000(2)
Vincent Iorio 10,000(4)
Koehn Ziemmer 10,000(5)
Koen MacInnes 10,000(3)
Brayden Tracey 10,000(3)
Oren Shtrom 10,000(5)
Matthew Seminoff 10,000(4)
Mason (OA) Mannek 0,010(1)


 Farm Payroll

Jace Weir 1,000(5)
Jaren Brinson 1,000(5)