Financial Report

(As of Sunday, May 14 2023)

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$420,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$6,176
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$420,000
Year: 2024$380,000
Year: 2025$350,000
Year: 2026$240,000

 Pro Payroll

Chase Coward 10,000(3)
Gabe Klassen 10,000(3)
Aidan Litke 10,000(3)
Cade Hayes 10,000(2)
James Stefan 10,000(3)
Alex Worthington 10,000(5)
Andrew Basha 10,000(5)
Drew Freer 10,000(5)
Maximus Wanner 10,000(3)
Emmitt Finnie 10,000(5)
Berkly Catton 10,000(6)
James Form 10,000(2)
Carter MacAdams 10,000(4)
Ethan Mittelsteadt 10,000(5)
Kurtis Smythe 10,000(2)
Kaden Kohle 10,000(3)
Niko Tsakumis 10,000(5)
Ty Halaburda 10,000(5)
Keaton Dowhaniuk 10,000(4)
Luca Cagnoni 10,000(4)
Matthew Sutter 10,000(4)
Luke Shipley 10,000(4)
Manny Panghli 10,000(4)
Nolan Flamand 10,000(4)
Charlie Elick 10,000(6)
Brett Mirwald 10,000(3)
Parker Berge 10,000(3)
Dawson Pasternak 10,000(3)
Sammy May 10,000(3)
Yannick (IMP) Proske 10,000(3)
Clarke Caswell 10,000(6)
Kade (OA) Nolan 10,000(1)
Jordan Gavin 10,000(6)
Miguel Marques 10,000(6)
Ollie Josephson 10,000(6)
Roger McQueen 10,000(6)
Tomas Mrsic 10,000(6)
Cru Hanas 10,000(5)
Ethan Moore 10,000(5)
Kyle Kelsey 10,000(1)
Corson (OA) Hopwo 10,000(1)
Eric (OA) Van Impe 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 Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$16,000
Prospect Fees$1,400
Coach$0,000
Games Remaining0
Total Game Expenses$3,932
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$266,000
Year: 2024$236,000
Year: 2025$235,000
Year: 2026$132,000

 Pro Payroll

Connor (OA) Bouchard 10,000(1)
Nolan (OA) Maier 10,000(1)
Braeden Wynne 10,000(4)
Alex Serraglio 10,000(3)
Colton Roberts 10,000(6)
Trey Patterson 10,000(3)
Braeden Lewis 10,000(3)
Zach Zahara 10,000(5)
Terrell Goldsmith 10,000(5)
Carter Anderson 10,000(4)
Lucas Brenton 10,000(3)
Grady Lane 10,000(3)
Chase Friedt-Mohr 10,000(3)
Skyler Bruce 10,000(3)
Coster Dunn 10,000(5)
Matthew Kieper 10,000(4)
N MacPherson-Ridgewell10,000(4)
Kyle Bochek 10,000(3)
Rylan Gould 10,000(5)
Peter (IMP) Repcik 10,000(4)
Alex Edwards 10,000(5)
Vincent Lamanna 10,000(3)
Jaydon (OA) Dureau 10,000(1)
Petr (IMP) Moravec 10,000(3)
Brayden Barnett 10,000(4)


 Farm Payroll

Owen Harris 10,000(4)
Cage Newans 1,000(3)
Braden Miller 1,000(2)
Ty Hurley 1,000(4)
Julian Cull 1,000(4)
Devin Aubin 1,000(3)
Sal Collora 1,000(3)




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$240,000
Farm Payroll$6,000
Prospect Fees$0,400
Coach$0,000
Games Remaining0
Total Game Expenses$3,624
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$235,000
Year: 2024$205,000
Year: 2025$185,000
Year: 2026$85,000

 Pro Payroll

Adam Kydd 10,000(2)
Logan Bairos 10,000(3)
Mitchell McEachern 10,000(5)
Jacob Hoffrogge 10,000(3)
Eastyn Mannix 10,000(5)
Blake Swetlikoff 10,000(3)
Braden Holt 10,000(3)
Hunter Mayo 10,000(4)
Jake Gudelj 10,000(0)
Jared Picklyk 10,000(3)
Jett Jones 10,000(2)
Jake (OA) Lee 10,000(1)
Ty Cheveldayoff 10,000(3)
Ethan Peters 10,000(3)
Rylen Roersma 10,000(4)
Bear (OA) Hughes 10,000(1)
Graham Sward 10,000(3)
Sasha (OA) Mutala 10,000(1)
Justin Lies 10,000(3)
Alessa (IMP) Segafredo10,000(4)
Jaden Lipinski 10,000(4)
Jonah Bevington 10,000(3)
Oliver Tulk 10,000(5)
Anto (IMP) Astashevich10,000(4)


 Farm Payroll

Cooper Michaluk 1,000(5)
Aiden Oiring 1,000(5)
Kelton Pyne 1,000(5)
Rowan Calvert 1,000(5)
Ashton Cumby 1,000(0)
Connor Gabriel 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$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: 2023$226,000
Year: 2024$196,000
Year: 2025$166,000
Year: 2026$46,000

 Pro Payroll

Owen Pickering 10,000(4)
Dante Giannuzzi 10,000(3)
Conner Roulette 10,000(3)
Jake Poole 10,000(2)
Jordan Gustafson 10,000(4)
Cross Hanas 10,000(3)
Trevor Thurston 10,000(3)
Nolan Allan 10,000(3)
Ryder Korczak 10,000(3)
Eric Johnston 10,000(4)
Josh Paulhus 10,000(2)
Lucas Ciona 10,000(3)
Matthew Rempe 10,000(2)
Tanner Brown 10,000(3)
Henrik (OA) Rybinski 10,000(1)
Reid Schaefer 10,000(3)
Evan Friesen 10,000(4)
Thomas Milic 10,000(3)
Ryker (OA) Evans 10,000(1)
Le (IMP) Okonkwo Prada10,000(3)
Tarun (OA) Fizer 10,000(1)
Maximili (IMP) Streule10,000(3)


 Farm Payroll

Hayden Chaloner 1,000(5)
Noah Chadwick 1,000(5)
Van Eger 1,000(5)
Bryce Warkentine 1,000(4)
Jesiah Bennett 1,000(4)
Carter Briltz 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$250,000
Farm Payroll$3,000
Prospect Fees$2,000
Coach$0,000
Games Remaining0
Total Game Expenses$3,750
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$253,000
Year: 2024$232,000
Year: 2025$222,000
Year: 2026$172,000

 Pro Payroll

Ashton Ferster 10,000(3)
Riley Ginnell 10,000(2)
Cordel (OA) Larson 10,000(1)
Cayden Glover 10,000(4)
Briggs Orr 10,000(5)
Hayden Smith 10,000(4)
Hunter St. Martin 10,000(5)
Jackson Unger 10,000(5)
Logan Greenough 10,000(5)
Logan Cunningham 10,000(4)
Noah Dorey 10,000(3)
Luke Schelter 10,000(4)
Kyren Gronick 10,000(4)
Tom Cadieux 10,000(3)
Zack Stringer 10,000(3)
Dawson Seitz 10,000(5)
Matteo Fabrizi 10,000(5)
Zackary Shantz 10,000(5)
Ben Bonni 10,000(4)
Elouann Lemonnier 10,000(4)
Viktor (OA) Persson 10,000(1)
Easton Armstrong 10,000(3)
Michael Cicek 10,000(4)
Carson Bjarnason 10,000(5)
Rayan (IMP) Bettahar 10,000(4)


 Farm Payroll

Jack (OA) McNaughton 1,000(1)
Bryce Pickford 1,000(6)
Raiden Zacharias 1,000(6)




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$230,000
Farm Payroll$0,000
Prospect Fees$0,800
Coach$0,000
Games Remaining0
Total Game Expenses$3,394
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$230,000
Year: 2024$200,000
Year: 2025$180,000
Year: 2026$110,000

 Pro Payroll

Brandon Reller 10,000(3)
Tarin Smith 10,000(6)
Mitch Kohner 10,000(2)
Mason Beaupit 10,000(3)
Brayden Peters 10,000(3)
Dylan Ernst 10,000(4)
Jonas Woo 10,000(6)
Keaton Sorensen 10,000(2)
Ben Thornton 10,000(4)
Brayden Boehm 10,000(4)
Ty Fraser 10,000(5)
Ethan Samson 10,000(3)
Adam (OA) Hall 10,000(1)
Cael (OA) Zimmerman 10,000(1)
Brayden Crampton 10,000(4)
Daniel (OA) Baker 10,000(1)
Mathew Ward 10,000(4)
Jaxon Dube 10,000(3)
Max Graham 10,000(4)
Ethan Ernst 10,000(3)
Reid Andresen 10,000(5)
Hyde Davidson 10,000(6)
Gabriel (IMP) Szturc 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. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$7,000
Prospect Fees$0,500
Coach$0,000
Games Remaining0
Total Game Expenses$3,787
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$257,000
Year: 2024$227,000
Year: 2025$187,000
Year: 2026$87,000

 Pro Payroll

Sean Tschigerl 10,000(3)
Charlie Wright 10,000(3)
Isaac (OA) Poulter 10,000(1)
Colton Dach 10,000(3)
Jackson DeSouza 10,000(3)
Jake Chiasson 10,000(3)
Daylan Kuefler 10,000(2)
Chase Bertholet 10,000(3)
Dylan Anderson 10,000(3)
Carter (OA) Souch 10,000(1)
Quinn Mantei 10,000(5)
Blake Eastman 10,000(3)
Blake Gustafson 10,000(2)
Evan May 10,000(4)
Brandon Whynott 10,000(4)
Carson Wetsch 10,000(6)
Riley Fiddler-Schultz 10,000(3)
Riley Heidt 10,000(5)
Christoff (IMP) Sedoff10,000(2)
Luke (OA) Toporowski 10,000(1)
Jacob Wright 10,000(2)
Marek (IMP) Alscher 10,000(4)
Nick Avakyan 10,000(4)
Rhett Melnyk 10,000(4)
Joe Arntsen 10,000(3)


 Farm Payroll

Austin Zemlak 1,000(5)
Harper Lolacher 1,000(5)
Niall Crocker 1,000(4)
Tre Fouquette 1,000(4)
Harisson Brunicke 1,000(6)
Jayden Kraus 1,000(6)
Corbin Vaughan 1,000(6)




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$1,000
Prospect Fees$1,200
Coach$0,000
Games Remaining0
Total Game Expenses$3,562
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$251,000
Year: 2024$231,000
Year: 2025$171,000
Year: 2026$91,000

 Pro Payroll

Cole Jordan 10,000(2)
Cosmo Wilson 10,000(5)
Brenden Pentecost 10,000(3)
Trevor Wong 10,000(3)
Nicholas Jones 10,000(4)
Layton Feist 10,000(4)
Carter Serhyenko 10,000(2)
Ross Stanley 10,000(4)
Hayden Wheddon 10,000(5)
Tyson Yaremko 10,000(5)
Mekai Sanders 10,000(3)
Aida De La Gorgendiere10,000(2)
Carson Golder 10,000(2)
Cole Shepard 10,000(2)
Cayden Lindstrom 10,000(6)
Logan (OA) Barlage 10,000(1)
Reece (OA) Vitelli 10,000(1)
Jaxsin Vaughan 10,000(6)
Dawson Cowan 10,000(5)
Nolan Ritchie 10,000(2)
Bogdans (IMP) Hodass 10,000(3)
Dylan Wightman 10,000(3)
Nicco Camazzola 10,000(3)
Ty Nash 10,000(3)
Zack Ostapchuk 10,000(3)


 Farm Payroll

Sam Ward 1,000(5)




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$260,000
Farm Payroll$0,000
Prospect Fees$3,500
Coach$0,000
Games Remaining0
Total Game Expenses$3,875
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$260,000
Year: 2024$230,000
Year: 2025$140,000
Year: 2026$50,000

 Pro Payroll

Garin Bjorklund 10,000(3)
Logan (OA) Nijhoff 10,000(1)
Scott Cousins 10,000(4)
Noah Lamb 10,000(3)
Dallon Melin 10,000(3)
Jake Johnson 10,000(3)
Jarod Newell 10,000(2)
Mac Gross 10,000(2)
Sequoia Swan 10,000(2)
Reed Jacobson 10,000(2)
Talyn Boyko 10,000(3)
Raegan Wiles 10,000(2)
Ty Yoder 10,000(3)
Cole (OA) Nagy 10,000(1)
Brody Tallman 10,000(3)
Ryan Nolan 10,000(4)
Cole Tisdale 10,000(2)
Dallyn Peekeekoot 10,000(4)
Jordan Borysiuk 10,000(3)
Ian Ferguson 10,000(2)
Marko (IMP) Stacha 10,000(2)
Nick (OA) McCarry 10,000(1)
Liekit (IMP) Reichle 10,000(3)
Shea Van Olm 10,000(4)
Brendan Kuny 10,000(2)
Steven Arp 10,000(4)


 Farm Payroll




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$200,000
Farm Payroll$32,000
Prospect Fees$1,200
Coach$0,000
Games Remaining0
Total Game Expenses$3,429
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$232,000
Year: 2024$202,000
Year: 2025$191,000
Year: 2026$70,000

 Pro Payroll

Benjamin Zloty 10,000(2)
Carson Lambos 10,000(3)
Jack (OA) Van De Leest10,000(1)
Brett Hyland 10,000(3)
Matthew Savoie 10,000(4)
Fabian (IMP) Lysell 10,000(3)
Justin (OA) Hall 10,000(1)
Connor Hvidston 10,000(4)
Zachary Benson 10,000(5)
Tomas (IMP) Suchanek 10,000(3)
Justin Sourdif 10,000(3)
Jackson Berezowski 10,000(3)
Owen Pederson 10,000(3)
Olen Zellweger 10,000(3)
Connor Bedard 10,000(5)
Ryan McCleary 10,000(3)
Ronan Seeley 10,000(3)
Josh Filmon 10,000(4)
Taylor (OA) Gauthier 10,000(1)
Ozzy Wiesblatt 10,000(3)


 Farm Payroll

Pavel Bocharov 10,000(4)
Nico Myatovic 10,000(4)
Bryson Andregg 10,000(3)
Josh Medernach 1,000(3)
Spencer Welke 1,000(2)




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$11,000
Prospect Fees$0,600
Coach$0,000
Games Remaining0
Total Game Expenses$3,553
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$231,000
Year: 2024$201,000
Year: 2025$201,000
Year: 2026$180,000

 Pro Payroll

Ethan Chadwick 10,000(0)
Carter Streek 10,000(4)
Carter Yakemchuk 10,000(5)
Keagan Slaney 10,000(3)
Denton Mateychuk 10,000(4)
Kevin Korchinski 10,000(4)
Ty Young 10,000(4)
Koehn Ziemmer 10,000(4)
Ethan Semeniuk 10,000(5)
Oren Shtrom 10,000(4)
Vaughn Watterodt 10,000(4)
Kalan Lind 10,000(5)
Tyler MacKenzie 10,000(4)
Tanner Molendyk 10,000(5)
Mazden Leslie 10,000(5)
Matteo Michels 10,000(5)
Liam (OA) Keeler 10,000(1)
Mark (OA) Liwiski 10,000(1)
M (IMPOA) Kallionkieli10,000(1)
Tyler Horstmann 10,000(3)
John Szabo 10,000(5)
Tristen Doyle 10,000(6)
Egor (IMP) Sidorov 10,000(4)


 Farm Payroll

Grady Lenton 1,000(5)
Kyan Grouette 1,000(5)
Kobe Verbicky 1,000(3)
Lynden Lakovic 1,000(6)
Maddix McCagherty 1,000(6)
Nathan Mayes 1,000(6)
Caden Zaplitny 1,000(4)
Tij Iginla 1,000(6)
Will McIsaac 1,000(6)
Anton Yatsyshin 1,000(4)
Harrison Meneghin 1,000(4)




MedicineHa

ArenaCanalta Centre
Capacity6,016
Ticket Price$21.00


Income

Current Funds$4,999,860
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$44,000
Prospect Fees$2,300
Coach$0,000
Games Remaining0
Total Game Expenses$3,622
Projected Expenses$0,000
Projected Balance$4,999,860

Salary Commitment

Year: 2023$244,000
Year: 2024$213,000
Year: 2025$193,000
Year: 2026$88,000

 Pro Payroll

Josh Pillar 10,000(3)
Andrew Cristall 10,000(5)
Ben Hemmerling 10,000(4)
Dru Krebs 10,000(3)
Bryan Thomson 10,000(3)
Stanislav (IMP) Svozil10,000(3)
Gannon Laroque 10,000(3)
Fraser Minten 10,000(4)
Dylan Guenther 10,000(3)
Brayden Yager 10,000(5)
Jagger Firkus 10,000(4)
Jake Sloan 10,000(4)
Alex (OA) Cotton 10,000(1)
Nate Danielson 10,000(4)
Bailey (OA) Peach 10,000(1)
Tanner Howe 10,000(5)
Jack O'brien 10,000(3)
Samuel (IMP) Knazko 10,000(2)
Clay (OA) Hanus 10,000(1)
Sebastian Cossa 10,000(2)


 Farm Payroll

Sloan Stanick 10,000(3)
Ethan Brandwood 10,000(3)
Jayden Wiens 10,000(3)
Briley Wood 1,000(3)
Carter Herman 1,000(5)
Carter Kowalyk 1,000(5)
Connor Levis 1,000(4)
Easton Kovacs 1,000(4)
Liam Vanderkooi 1,000(1)
Brayden Edwards 1,000(4)
Noah Danielson 1,000(3)
Caleb Willms 1,000(3)
Josh Davies 1,000(4)
Owen Boucher 1,000(4)
Rhett Parsons 1,000(3)
Aidan Brook 1,000(3)
Josh Mori 1,000(4)




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$260,000
Farm Payroll$0,000
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$3,846
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$250,000
Year: 2024$230,000
Year: 2025$210,000
Year: 2026$150,000

 Pro Payroll

Evan Groening 10,000(5)
Fischer O'Brien 10,000(3)
Justin Kipkie 10,000(5)
Aidan Sutter 10,000(2)
Sam Popowich 10,000(3)
Rhys Raeside 10,000(3)
Matthew Ng 10,000(4)
Drew Sim 10,000(3)
Erik Atchison 10,000(3)
Nicholas Johnson 10,000(5)
Carter Dereniwsky 10,000(4)
Talon Brigley 10,000(5)
Tanner Gould 10,000(5)
Martin (IMP) Rysavy 10,000(3)
Kaden Hammell 10,000(5)
Conor Geekie 10,000(4)
Keanu (IMP) Derungs 10,000(0)
Jonny (OA) Lambos 10,000(1)
Majid (OA) Kaddoura 10,000(1)
Max Hildebrand 10,000(4)
Austin Elliott 10,000(4)
Eric Jamieson 10,000(5)
Drew Englot 10,000(2)
Matthew Gallant 10,000(4)
Logan McCutcheon 10,000(4)
Trae Johnson 10,000(5)


 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$240,000
Farm Payroll$7,000
Prospect Fees$0,600
Coach$0,000
Games Remaining0
Total Game Expenses$3,641
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$247,000
Year: 2024$217,000
Year: 2025$197,000
Year: 2026$127,000

 Pro Payroll

Brandon Lisowsky 10,000(4)
Connor Ungar 10,000(3)
Tyson (OA) Feist 10,000(1)
Kalem Parker 10,000(4)
Caedan Bankier 10,000(3)
Luke Korte 10,000(5)
Bauer Dumanski 10,000(5)
Marcus Pacheco 10,000(5)
Marcus (IMP) Almquist 10,000(3)
Landon Kosior 10,000(2)
Kyle Masters 10,000(3)
Kyle Chyzowski 10,000(4)
Marcus Nguyen 10,000(4)
Jace Weir 10,000(4)
Ryan Hofer 10,000(2)
Jayden Grubbe 10,000(3)
Simo (IMP)(OA) Kubicek10,000(1)
Justen Maric 10,000(4)
Austin Roest 10,000(4)
Kai Uchacz 10,000(3)
Hudson Thornton 10,000(3)
Daniel Hauser 10,000(4)
Blake (OA) Stevenson 10,000(1)
Ashton Tait 10,000(6)


 Farm Payroll

Graydon Gotaas 1,000(4)
Harrison Lodewyk 1,000(5)
Ryan Michael 1,000(5)
Josh Mettimano 1,000(4)
Chase Valliant 1,000(6)
Luka Shcherbyna 1,000(6)
Marek Howell 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$220,000
Farm Payroll$0,000
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$3,257
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$220,000
Year: 2024$190,000
Year: 2025$160,000
Year: 2026$10,000

 Pro Payroll

Kaiden Guhle 10,000(3)
Jakub (IMP) Demek 10,000(3)
Dylan Sydor 10,000(3)
Evan Toth 10,000(2)
Tyler Palmer 10,000(3)
Raphael Pelletier 10,000(2)
Kyle Crnkovic 10,000(3)
Will Gurski 10,000(2)
Chad (OA) Nychuk 10,000(1)
Vincent Iorio 10,000(3)
Logan Dowhaniuk 10,000(3)
Josh (OA) Williams 10,000(1)
Jake Neighbours 10,000(3)
Damian Palmieri 10,000(4)
Steel Quiring 10,000(3)
Jared Davidson 10,000(3)
Turner McMillen 10,000(3)
Yegor (IMP) Klavdiev 10,000(3)
Arshdeep (OA) Bains 10,000(1)
Luke Rybinski 10,000(3)
Tyson Kozak 10,000(3)
Lochlan Gordon 10,000(3)


 Farm Payroll




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$280,000
Farm Payroll$6,000
Prospect Fees$0,600
Coach$0,000
Games Remaining0
Total Game Expenses$4,215
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$286,000
Year: 2024$266,000
Year: 2025$265,000
Year: 2026$175,000

 Pro Payroll

Anthony Wilson 10,000(5)
Spencer Shugrue 10,000(3)
Beau Courtney 10,000(4)
Carson Haynes 10,000(3)
Atley Calvert 10,000(3)
David Adaszynski 10,000(5)
Dax Williams 10,000(5)
Josh Van Mulligen 10,000(5)
Blake Heward 10,000(3)
Owen MacNeil 10,000(3)
Hunter (OA) Campbell 10,000(1)
Jace Isley 10,000(3)
Nate Misskey 10,000(5)
Jhett Larson 10,000(4)
Trent Crane 10,000(3)
Gavin Schmidt 10,000(4)
Oasiz Wiesblatt 10,000(4)
Jason Spizawka 10,000(4)
Reggie Newman 10,000(5)
Reid Dyck 10,000(4)
Florian Wade 10,000(1)
Sawyer Mynio 10,000(5)
Brady Birnie 10,000(5)
Campbell Arnold 10,000(3)
Zane Rowan 10,000(4)
Thomas Tien 10,000(4)
Frantis (IMP) Formanek10,000(4)
Robert (IMP) Baco 10,000(3)


 Farm Payroll

Dustin Renas 1,000(5)
Misha Volotovskii 1,000(5)
Jacob Dewitt 1,000(4)
Aiden Reeves 1,000(2)
Smyth Rebman 1,000(6)
Ben Feenan 1,000(4)




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$330,000
Farm Payroll$3,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$4,916
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$343,000
Year: 2024$313,000
Year: 2025$293,000
Year: 2026$202,000

 Pro Payroll

Brady Van Herk 10,000(3)
Josh Fluker 10,000(6)
Hayden Pakkala 10,000(4)
Luke Bateman 10,000(3)
Carter Savage 10,000(5)
Mason Ward 10,000(2)
Jakob Brook 10,000(3)
Daylan Weigel 10,000(3)
Nathan Pilling 10,000(4)
Omen Harmacy 10,000(5)
Tait Humphries 10,000(5)
Tyler Parr 10,000(5)
Braxton Whitehead 10,000(4)
Calder Anderson 10,000(2)
Dexter Whittle 10,000(4)
Zachary Wilson 10,000(5)
Kolby Hay 10,000(4)
Rilen Kovacevic 10,000(4)
Riley Niven 10,000(3)
Alex (OA) Swetlikoff 10,000(1)
Joel Sexsmith 10,000(3)
Tyson Laventure 10,000(3)
Justin Ivanusec 10,000(6)
Colby Knight 10,000(3)
Matthew Hutchison 10,000(6)
Ethan (OA) Kruger 10,000(1)
Matteo Danis 10,000(5)
Dwayne Jean Jr. 10,000(4)
Igor Zborovskiy 10,000(4)
Vladislav (IMP) Shilo 10,000(3)
Evan (OA) Patrician 10,000(1)
Alexei (IMP) Shanaurin10,000(4)
Roan Woodward 10,000(5)
Teydon Trembecky 10,000(5)


 Farm Payroll

Ben Wright 1,000(5)
Carlin Dezainde 1,000(4)
Logan Linklater 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$290,000
Farm Payroll$0,000
Prospect Fees$1,600
Coach$0,000
Games Remaining0
Total Game Expenses$4,288
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$290,000
Year: 2024$260,000
Year: 2025$220,000
Year: 2026$40,000

 Pro Payroll

Elias Carmichael 10,000(3)
Chase Wheatcroft 10,000(2)
Brendan Lee 10,000(2)
Jeremy Hanzel 10,000(3)
Connor McClennon 10,000(3)
Grayden Siepmann 10,000(4)
Borya Valis 10,000(4)
Caleb Wyrostok 10,000(3)
Logan Stankoven 10,000(3)
Kayden Sadhra-Kang 10,000(3)
Teague Patton 10,000(3)
Cole (OA) Muir 10,000(1)
Zakhar (IMP) Polshakov10,000(3)
Reese Belton 10,000(2)
Wyatt Wilson 10,000(3)
Mats Lindgren 10,000(4)
Adam McNutt 10,000(3)
Nolan (OA) Orzeck 10,000(1)
Matthew Hodson 10,000(3)
Eric Alarie 10,000(3)
Craig Armstrong 10,000(3)
Tyler Brennan 10,000(4)
Ty Gibson 10,000(3)
Logen Hammett 10,000(3)
Nathan Airey 10,000(2)
Marc Lajoie 10,000(3)
Zac Funk 10,000(3)
Jonny (OA) Hooker 10,000(1)
Tikhon (IMP) Chaika 10,000(3)


 Farm Payroll




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$270,000
Farm Payroll$1,000
Prospect Fees$0,400
Coach$0,000
Games Remaining0
Total Game Expenses$3,991
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$281,000
Year: 2024$251,000
Year: 2025$221,000
Year: 2026$50,000

 Pro Payroll

Sam McGinley 10,000(3)
Beckett Langkow 10,000(3)
Ridly Greig 10,000(3)
Jack Finley 10,000(3)
Ben King 10,000(3)
Tristan Zandee 10,000(3)
Tye Spencer 10,000(4)
Dylan Garand 10,000(3)
Evan Herman 10,000(3)
Tristen (OA) Robins 10,000(1)
Niko (IMP) Huuhtanen 10,000(3)
Riley Gannon 10,000(2)
Daemon Hunt 10,000(3)
Quinn (OA) Schmiemann 10,000(1)
Tate Schofer 10,000(4)
Gabe Ludwig 10,000(4)
Cole Dubinsky 10,000(3)
Payton Mount 10,000(3)
Anson McMaster 10,000(3)
Karter Prosofsky 10,000(3)
John Babcock 10,000(4)
Brayden Schuurman 10,000(4)
Rhett (OA) Rhinehart 10,000(1)
Tyrel Bauer 10,000(3)
Robbie Fromm-Delorme 10,000(3)
Pavel (IMP) Novak 10,000(2)
Luke Prokop 10,000(3)
Mikey Milne 10,000(2)


 Farm Payroll

Keegan Maddocks 1,000(3)




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$240,000
Farm Payroll$34,000
Prospect Fees$1,000
Coach$0,000
Games Remaining0
Total Game Expenses$4,044
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$274,000
Year: 2024$254,000
Year: 2025$224,000
Year: 2026$184,000

 Pro Payroll

Liam Saxberg 10,000(5)
Ben Saunderson 10,000(4)
Andrew Fan 10,000(4)
Landon Roberts 10,000(2)
Shane Smith 10,000(5)
Jaxsen Wiebe 10,000(2)
Timafey Kovgoreniya 10,000(3)
Jari Kykkanen 10,000(4)
Marek Schneider 10,000(3)
Reid MacKay 10,000(4)
Ronin Geraghty 10,000(4)
Spencer Michnik 10,000(4)
Nolan Bentham 10,000(3)
Ryan Spizawka 10,000(4)
Saige Weinstein 10,000(5)
Gavin Hodnett 10,000(6)
Braden Plaschewsky 10,000(3)
Connor (OA) Bowie 10,000(1)
Carter Stebbings 10,000(2)
Hunter Laing 10,000(6)
Kooper Gizowski 10,000(5)
Lukas Hansen 10,000(5)
Luke Mistelbacher 10,000(5)
Maxim (IMP) Muranov 10,000(4)


 Farm Payroll

Karson King 10,000(4)
Cole Miller 10,000(5)
Logan (OA) Doust 10,000(1)
Jaren Brinson 1,000(4)
Jesse Heslop 1,000(6)
Alex Mack 1,000(4)
Josh Zakreski 1,000(5)




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$0,000
Prospect Fees$1,400
Coach$0,000
Games Remaining0
Total Game Expenses$3,403
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$240,000
Year: 2024$200,000
Year: 2025$120,000
Year: 2026$50,000

 Pro Payroll

Jacob Boucher 10,000(2)
Colton Langkow 10,000(4)
Ethan Ironside 10,000(2)
Logan Wormald 10,000(5)
Gage Alexander 10,000(2)
Billal Noori 10,000(4)
Mason Finley 10,000(4)
Chase Lacombe 10,000(2)
Cole Carrier 10,000(3)
Jakin (OA) Smallwood 10,000(1)
Connor Martin 10,000(2)
Cale Sanders 10,000(2)
Michal (IMP) Gut 10,000(2)
Koen MacInnes 10,000(2)
Gleb (IMP) Ivanov 10,000(3)
Copeland Fricker 10,000(3)
Josh Hoekstra 10,000(3)
Samuel (OA) Huo 10,000(1)
Remy (OA) Aquilon 10,000(1)
Tayem Gislason 10,000(3)
Zach Turner 10,000(4)
Brandt Young 10,000(3)
Ethan Rowland 10,000(3)
Jaden Waddell 10,000(1)


 Farm Payroll




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$230,000
Farm Payroll$11,000
Prospect Fees$1,100
Coach$0,000
Games Remaining0
Total Game Expenses$3,560
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2023$251,000
Year: 2024$221,000
Year: 2025$211,000
Year: 2026$111,000

 Pro Payroll

Ethan Buenaventura 10,000(4)
Caden Brown 10,000(5)
Ryder Thompson 10,000(4)
Connor (OA) Horning 10,000(1)
Noah Boyko 10,000(3)
Ty Thorpe 10,000(3)
Caden Price 10,000(5)
Lukas Dragicevic 10,000(5)
Tyson Galloway 10,000(3)
Chase Pauls 10,000(3)
Parker Bell 10,000(3)
Jalen Luypen 10,000(3)
Jordan Keller 10,000(5)
Alex Thacker 10,000(3)
Sam Oremba 10,000(5)
Brady Ness 10,000(6)
Carson Latimer 10,000(3)
Lukas (OA) Svejkovsky 10,000(1)
Grayson Burzynski 10,000(5)
Carl (OA) Tetachuk 10,000(1)
Viliam (IMP) Kmec 10,000(4)
Jesper (IMP) Vikman 10,000(2)
Matthew Seminoff 10,000(3)
Tyson Greenway 10,000(3)


 Farm Payroll

Alex Garrett 1,000(5)
Ben Riche 1,000(5)
Deagan McMillan 1,000(5)
Ryker Singer 1,000(5)
Logan Cunningham 1,000(4)
Trae Wilke 1,000(6)
Scott Ratzlaff 1,000(5)
Zach Moore 1,000(6)
Chase Wutzke 1,000(6)
Tyson Zimmer 1,000(4)
Tanner Scott 1,000(4)