Financial Report

(As of Thursday, Oct 19 2023)

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$240,000
Farm Payroll$24,000
Prospect Fees$0,900
Coach$0,000
Games Remaining0
Total Game Expenses$26,490
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$254,000
Year: 2025$224,000
Year: 2026$132,000
Year: 2027$70,000

 Pro Payroll

Gabe Klassen 10,000(2)
Aidan Litke 10,000(2)
Kurtis (OA) Smythe 10,000(1)
James Stefan 10,000(2)
Andrew Basha 10,000(4)
Maximus Wanner 10,000(2)
Berkly Catton 10,000(5)
Cade (OA) Hayes 10,000(1)
Brett Mirwald 10,000(2)
Alexand (IMP) Suzdalev10,000(3)
Ty Halaburda 10,000(4)
Keaton Dowhaniuk 10,000(3)
Luca Cagnoni 10,000(3)
Luke Shipley 10,000(3)
Brayden Dube 10,000(4)
Nolan Flamand 10,000(3)
Parker Berge 10,000(2)
Dawson Pasternak 10,000(2)
Jordan Gavin 10,000(5)
Kyle Kelsey 10,000(0)
Adam (OA) Kydd 10,000(1)
Graham Sward 10,000(2)
Hunter Mayo 10,000(3)
Logan Bairos 10,000(2)


 Farm Payroll

Chase Coward 1,000(2)
Nathan Behm 1,000(6)
Drew Freer 1,000(4)
Emmitt Finnie 1,000(4)
Carter MacAdams 1,000(3)
Ethan Mittelsteadt 1,000(4)
Niko Tsakumis 1,000(4)
Oli Chenier 1,000(6)
Charlie Elick 1,000(5)
Brett Mirwald 1,000(2)
Jan (IMP) �punar 1,000(3)
Clarke Caswell 1,000(5)
Nishaan Parmar 1,000(5)
Miguel Marques 1,000(5)
Ollie Josephson 1,000(5)
Roger McQueen 1,000(5)
Tomas Mrsic 1,000(5)
Cru Hanas 1,000(4)
Merrek Arpin 1,000(5)
Jesse Sanche 1,000(5)
Benjamin Kindel 1,000(6)
Braeden Cootes 1,000(6)
Connor Schmidt 1,000(6)
Koen Cleaver 1,000(6)




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$230,000
Farm Payroll$5,000
Prospect Fees$2,200
Coach$0,000
Games Remaining0
Total Game Expenses$23,720
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$235,000
Year: 2025$205,000
Year: 2026$134,000
Year: 2027$64,000

 Pro Payroll

Jett (OA) Jones 10,000(1)
Alex Edwards 10,000(4)
Braeden Wynne 10,000(3)
Alex Serraglio 10,000(2)
Colton Roberts 10,000(5)
Riley (OA) Gannon 10,000(1)
Trey Patterson 10,000(2)
Owen Harris 10,000(3)
Braeden Lewis 10,000(2)
Zach Zahara 10,000(4)
Jalen (OA) Luypen 10,000(1)
Lucas Brenton 10,000(2)
Grady Lane 10,000(2)
Chase Friedt-Mohr 10,000(2)
Julian Cull 10,000(3)
Ryker Singer 10,000(4)
Coster Dunn 10,000(4)
Luca (IMP) Hauf 10,000(3)
Matthew Kieper 10,000(3)
N MacPherson-Ridgewell10,000(3)
Sal Collora 10,000(2)
Rylan Gould 10,000(4)
Maxim (IMP) Muranov 10,000(3)


 Farm Payroll

Ethan Hughes 1,000(5)
Will Subject 1,000(4)
Kyle Bochek 1,000(2)
Tyson Buczkowski 1,000(5)
Zach Bansley 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$220,000
Farm Payroll$13,000
Prospect Fees$1,100
Coach$0,000
Games Remaining0
Total Game Expenses$23,410
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$213,000
Year: 2025$203,000
Year: 2026$141,000
Year: 2027$109,000

 Pro Payroll

Logen Hammett 10,000(2)
Aiden Oiring 10,000(4)
Sam (OA) McGinley 10,000(1)
Simon Lovsin 10,000(5)
Jacob Hoffrogge 10,000(2)
Blake Swetlikoff 10,000(2)
Braden Holt 10,000(2)
Jake Gudelj 10,000(0)
Rowan Calvert 10,000(4)
Austin Zemlak 10,000(4)
Ashton Cumby 10,000(0)
Ethan Peters 10,000(2)
Rylen Roersma 10,000(3)
Ismail Abougouche 10,000(5)
Justin Lies 10,000(2)
Hudson Darby 10,000(5)
Jaden Lipinski 10,000(3)
Oliver Tulk 10,000(4)
Escalus Burlock 10,000(5)
Rhett Melnyk 10,000(3)
Parker Alcos 10,000(5)
Rhett Stoesser 10,000(4)


 Farm Payroll

Ty Young 1,000(3)
Chase Harrington 1,000(6)
Cole Reschny 1,000(6)
Jared Picklyk 1,000(2)
Alessandro Segafredo 1,000(3)
Hayden Paupanekis 1,000(6)
Kadon McCann 1,000(6)
Kaleb Hartmann 1,000(6)
Robert (IMP) Baco 1,000(2)
Owen Schoettler 1,000(6)
Deegan Kinniburgh 1,000(5)
Cole Wadsworth 1,000(5)
Presley Kerner 1,000(6)




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$210,000
Farm Payroll$5,000
Prospect Fees$2,900
Coach$0,000
Games Remaining0
Total Game Expenses$21,790
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$215,000
Year: 2025$175,000
Year: 2026$135,000
Year: 2027$83,000

 Pro Payroll

Owen Pickering 10,000(3)
Hayden Chaloner 10,000(4)
Conner Roulette 10,000(2)
Noah Chadwick 10,000(4)
Van Eger 10,000(4)
Tanner (OA) Brown 10,000(1)
Jordan Gustafson 10,000(3)
Cole Peardon 10,000(5)
Dante (OA) Giannuzzi 10,000(1)
Nolan Allan 10,000(2)
Jake (OA) Poole 10,000(1)
Eric Johnston 10,000(3)
Carter Briltz 10,000(3)
Marcus Pacheco 10,000(4)
Ryan (OA) Hofer 10,000(1)
Carter Sotheran 10,000(4)
Landen Ward 10,000(5)
Ryan Michael 10,000(4)
Reid Schaefer 10,000(2)
Evan Friesen 10,000(3)
Thomas Milic 10,000(2)


 Farm Payroll

Bryce Warkentine 1,000(3)
Jesiah Bennett 1,000(3)
Joey Rocha 1,000(4)
Max Sullivan 1,000(5)
Hayden Moore 1,000(5)




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$4,000
Prospect Fees$2,700
Coach$0,000
Games Remaining0
Total Game Expenses$22,670
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$224,000
Year: 2025$194,000
Year: 2026$144,000
Year: 2027$84,000

 Pro Payroll

Ashton Ferster 10,000(2)
Cayden Glover 10,000(3)
Hayden Smith 10,000(3)
Hunter St. Martin 10,000(4)
Jackson Unger 10,000(4)
Logan Cunningham 10,000(3)
Noah Dorey 10,000(2)
Dallon (OA) Melin 10,000(1)
Connor Dale 10,000(4)
Kyren Gronick 10,000(3)
Mac (OA) Gross 10,000(1)
Zack Stringer 10,000(2)
Matteo Fabrizi 10,000(4)
Ben Bonni 10,000(3)
Easton Armstrong 10,000(2)
Landon Cowper 10,000(5)
Bryce Pickford 10,000(5)
Carter Bear 10,000(5)
Carson Bjarnason 10,000(4)
Jakub (IMP) Demek 10,000(2)
Raphael (OA) Pelletier10,000(1)
Robin (IMP) Sapousek 10,000(3)


 Farm Payroll

Caleb Matthews 1,000(6)
Peyton Kettles 1,000(6)
Ty Coupland 1,000(6)
Miles Cooper 1,000(5)




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$260,000
Farm Payroll$0,000
Prospect Fees$1,700
Coach$0,000
Games Remaining0
Total Game Expenses$26,170
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$260,000
Year: 2025$230,000
Year: 2026$190,000
Year: 2027$120,000

 Pro Payroll

Keaton (OA) Sorensen 10,000(1)
Tarin Smith 10,000(5)
Ethan (OA) Ernst 10,000(1)
Mason Beaupit 10,000(2)
Brayden (OA) Peters 10,000(1)
Dylan Ernst 10,000(3)
Jonas Woo 10,000(5)
Aiden Sotas 10,000(4)
Ben Thornton 10,000(3)
Brayden Boehm 10,000(3)
Ty Fraser 10,000(4)
Ethan Samson 10,000(2)
Luke Cozens 10,000(5)
Landon Young 10,000(5)
Brayden Crampton 10,000(3)
Cameron Parr 10,000(5)
Turner McMillen 10,000(2)
Mathew Ward 10,000(3)
Cameron Schmidt 10,000(6)
Max Graham 10,000(3)
Julien Maze 10,000(6)
Samuel Borschowa 10,000(4)
Reid Andresen 10,000(4)
Hyde Davidson 10,000(5)
Ondrej (IMP) Becher 10,000(3)
Gabriel (IMP) Szturc 10,000(2)


 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$240,000
Farm Payroll$3,000
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$24,450
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$243,000
Year: 2025$213,000
Year: 2026$103,000
Year: 2027$62,000

 Pro Payroll

Sean Tschigerl 10,000(2)
Charlie Wright 10,000(2)
Ty Cheveldayoff 10,000(2)
R (OA) Fiddler-Schultz10,000(1)
Colton Dach 10,000(2)
Jackson DeSouza 10,000(2)
Jake Chiasson 10,000(2)
Beckett Langkow 10,000(2)
Nolan Bentham 10,000(2)
Chase Bertholet 10,000(2)
Daylan (OA) Kuefler 10,000(1)
Quinn Mantei 10,000(4)
Blake Eastman 10,000(2)
Chris (IMP)(OA) Sedoff10,000(1)
Niall Crocker 10,000(3)
Brandon Whynott 10,000(3)
Carson Wetsch 10,000(5)
Riley Heidt 10,000(4)
Harrison Brunicke 10,000(5)
Conner Radke 10,000(5)
Cole Cairns 10,000(5)
Marek (IMP) Alscher 10,000(3)
Nick Avakyan 10,000(3)
Joe Arntsen 10,000(2)


 Farm Payroll

London Hoilett 1,000(4)
Jayden Kraus 1,000(5)
Nicholas Andrusiak 1,000(3)




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$210,000
Farm Payroll$9,000
Prospect Fees$2,100
Coach$0,000
Games Remaining0
Total Game Expenses$22,110
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$219,000
Year: 2025$179,000
Year: 2026$107,000
Year: 2027$67,000

 Pro Payroll

Nolan (OA) Ritchie 10,000(1)
Brenden Pentecost 10,000(2)
Trevor Wong 10,000(2)
Nicholas Jones 10,000(3)
Layton Feist 10,000(3)
Luke Schelter 10,000(3)
Ross Stanley 10,000(3)
Hayden Wheddon 10,000(4)
Cole (OA) Jordan 10,000(1)
Mekai Sanders 10,000(2)
Carson (OA) Golder 10,000(1)
A (OA) DeLaGorgendiere10,000(1)
Brad (IMP) Lambert 10,000(2)
Cayden Lindstrom 10,000(5)
Jaxsin Vaughan 10,000(5)
Dawson Cowan 10,000(4)
Carter Klippenstein 10,000(5)
Bogdans (IMP) Hodass 10,000(2)
Braeden Jockims 10,000(4)
Ty Nash 10,000(2)
Zack Ostapchuk 10,000(2)


 Farm Payroll

Cosmo Wilson 1,000(4)
Ty Plaisier 1,000(4)
Rhett Ravndahl 1,000(4)
Reid Larson 1,000(4)
Sam Ward 1,000(4)
Jackson Smith 1,000(6)
Owen Martin 1,000(6)
Dylan Wightman 1,000(2)
Nicco Camazzola 1,000(2)




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$260,000
Farm Payroll$1,000
Prospect Fees$5,600
Coach$0,000
Games Remaining0
Total Game Expenses$26,660
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$261,000
Year: 2025$230,000
Year: 2026$180,000
Year: 2027$30,000

 Pro Payroll

Talyn (OA) Boyko 10,000(1)
Carter Anderson 10,000(3)
Scott Cousins 10,000(3)
Raegan (OA) Wiles 10,000(1)
Elouann Lemonnier 10,000(3)
Cole (OA) Shepard 10,000(1)
Andrei (IMP) Malyavin 10,000(3)
Tomis Marinkovic 10,000(3)
Alex Worthington 10,000(4)
Matthew Sutter 10,000(3)
Sammy May 10,000(2)
Michael Cicek 10,000(3)
Nick Anisimovicz 10,000(5)
Anto (IMP) Astashevich10,000(3)
Ryan Nolan 10,000(3)
Matthew Hodson 10,000(2)
Dallyn Peekeekoot 10,000(3)
Steel Quiring 10,000(2)
Josh Mettimano 10,000(3)
Kobe Verbicky 10,000(2)
Ashton McNelly 10,000(2)
Nicholas Cristiano 10,000(3)
Chase Bambrick 10,000(5)
Henry Smith 10,000(3)
Shea Van Olm 10,000(3)
Tre Fouquette 10,000(3)


 Farm Payroll

Ian (OA) Ferguson 1,000(1)




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$1,000
Prospect Fees$2,400
Coach$0,000
Games Remaining0
Total Game Expenses$21,340
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$211,000
Year: 2025$181,000
Year: 2026$151,000
Year: 2027$71,000

 Pro Payroll

Owen (OA) Pederson 10,000(1)
Carson Lambos 10,000(2)
Jackso (OA) Berezowski10,000(1)
Pavel Bocharov 10,000(3)
Brett Hyland 10,000(2)
Matthew Savoie 10,000(3)
Ben (OA) Zloty 10,000(1)
Nico Myatovic 10,000(3)
Zach Benson 10,000(4)
Connor Hvidston 10,000(3)
Ethan McEneany 10,000(5)
Tomas (IMP) Suchanek 10,000(2)
Diego Buttazzoni 10,000(5)
Borya Valis 10,000(3)
Carsyn Dyck 10,000(5)
Grayden Siepmann 10,000(3)
Mats Lindgren 10,000(3)
Cooper Michaluk 10,000(4)
Josh Filmon 10,000(3)
Jager Gugyelka 10,000(6)
Marek (IMP) Rocak 10,000(4)


 Farm Payroll

Lukas Kaplan 1,000(6)




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$210,000
Farm Payroll$12,000
Prospect Fees$1,100
Coach$0,000
Games Remaining0
Total Game Expenses$22,310
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$212,000
Year: 2025$202,000
Year: 2026$192,000
Year: 2027$110,000

 Pro Payroll

Ethan Chadwick 10,000(0)
Carter Streek 10,000(3)
Carter Yakemchuk 10,000(4)
Keagan Slaney 10,000(2)
Harrison Meneghin 10,000(3)
Denton Mateychuk 10,000(3)
Brayden Yager 10,000(4)
Koehn Ziemmer 10,000(3)
Ethan Semeniuk 10,000(4)
Vaughn Watterodt 10,000(3)
Kalan Lind 10,000(4)
Tyler MacKenzie 10,000(3)
Tanner Molendyk 10,000(4)
Mazden Leslie 10,000(4)
Kyan Grouette 10,000(4)
Reese (OA) Belton 10,000(1)
Joby Baumuller 10,000(6)
Caden Zaplitny 10,000(3)
Tristen Doyle 10,000(5)
Will McIsaac 10,000(5)
Egor (IMP) Sidorov 10,000(3)


 Farm Payroll

Connor Gabriel 1,000(4)
Oren Shtrom 1,000(3)
Grady Lenton 1,000(4)
Matteo Michels 1,000(4)
Kyle Marsden 1,000(5)
Eastyn Mannix 1,000(4)
Lynden Lakovic 1,000(5)
Maddix McCagherty 1,000(5)
Nathan Mayes 1,000(5)
John Szabo 1,000(4)
Tij Iginla 1,000(5)
Harrison Meneghin 1,000(3)




MedicineHa

ArenaCanalta Centre
Capacity6,016
Ticket Price$21.00


Income

Current Funds$4,999,826
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$3,500
Coach$0,000
Games Remaining0
Total Game Expenses$22,350
Projected Expenses$0,000
Projected Balance$4,999,826

Salary Commitment

Year: 2024$220,000
Year: 2025$190,000
Year: 2026$127,000
Year: 2027$34,000

 Pro Payroll

Jack O'Brien 10,000(2)
Andrew Cristall 10,000(4)
Ben Hemmerling 10,000(3)
Dru Krebs 10,000(2)
Stanislav (IMP) Svozil10,000(2)
Connor Levis 10,000(3)
Ethan (OA) Brandwood 10,000(1)
Fraser Minten 10,000(3)
Dylan Guenther 10,000(2)
Sloan Stanick 10,000(2)
Kevin Korchinski 10,000(3)
Bryan (OA) Thomson 10,000(1)
Jagger Firkus 10,000(3)
Jake Sloan 10,000(3)
Ethan Eskit 10,000(5)
Josh Davies 10,000(3)
Blake (OA) Gustafson 10,000(1)
Nate Danielson 10,000(3)
Owen Boucher 10,000(3)
Rhett Parsons 10,000(2)
Tanner Howe 10,000(4)


 Farm Payroll

Briley Wood 1,000(2)
Carter Herman 1,000(4)
Carter Kowalyk 1,000(4)
Easton Kovacs 1,000(3)
Gannon Laroque 1,000(2)
Matthew Paszkiewicz 1,000(4)
Brayden Edwards 1,000(3)
Will Jamieson 1,000(5)
Josh Mori 1,000(3)
Jayden Wiens 1,000(2)




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$200,000
Farm Payroll$7,000
Prospect Fees$2,300
Coach$0,000
Games Remaining0
Total Game Expenses$20,930
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$207,000
Year: 2025$177,000
Year: 2026$127,000
Year: 2027$55,000

 Pro Payroll

Rob (OA) Fromm-Delorme10,000(1)
Fischer O'Brien 10,000(2)
Justin Kipkie 10,000(4)
Drew (OA) Englot 10,000(1)
Sam Popowich 10,000(2)
Aidan (OA) Sutter 10,000(1)
Chaz Lucius 10,000(2)
Tye Spencer 10,000(3)
Carter Dereniwsky 10,000(3)
Talon Brigley 10,000(4)
Martin (IMP) Rysavy 10,000(2)
Kaden Hammell 10,000(4)
Conor Geekie 10,000(3)
Tyler Brennan 10,000(3)
Wyatt Wilson 10,000(2)
Austin Elliott 10,000(3)
Eric Jamieson 10,000(4)
Matthew Gallant 10,000(3)
Logan McCutcheon 10,000(3)
Trae Johnson 10,000(4)


 Farm Payroll

Ephram McNutt 1,000(4)
Brady Smith 1,000(4)
Tanner Gould 1,000(4)
Logan Peskett 1,000(5)
Max Hildebrand 1,000(3)
Andrew Petruk 1,000(4)
Dominik (IMP) Rymon 1,000(3)




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$210,000
Farm Payroll$11,000
Prospect Fees$1,200
Coach$0,000
Games Remaining0
Total Game Expenses$22,220
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$221,000
Year: 2025$191,000
Year: 2026$111,000
Year: 2027$30,000

 Pro Payroll

Brandon Lisowsky 10,000(3)
Lucas Ciona 10,000(2)
Landon (OA) Kosior 10,000(1)
Kalem Parker 10,000(3)
Caedan Bankier 10,000(2)
Zakhar (IMP) Polshakov10,000(2)
Bauer Dumanski 10,000(4)
Ryder (OA) Korczak 10,000(1)
Marcus (IMP) Almquist 10,000(2)
Connor (OA) Ungar 10,000(1)
Kyle Masters 10,000(2)
Kyle Chyzowski 10,000(3)
Marcus Nguyen 10,000(3)
Jace Weir 10,000(3)
Ethan Neutens 10,000(4)
Brayden Schuurman 10,000(3)
Jayden Grubbe 10,000(2)
Austin Roest 10,000(3)
Kai Uchacz 10,000(2)
Hudson Thornton 10,000(2)
Daniel Hauser 10,000(3)


 Farm Payroll

Harrison Lodewyk 1,000(4)
Vojtech (IMP) Port 1,000(4)
Arjun Bawa 1,000(4)
Aiden Ziprick 1,000(4)
Zane Saab 1,000(5)
Justen Maric 1,000(3)
Seth Tansem 1,000(5)
Ashton Tait 1,000(5)
Chase Valliant 1,000(5)
Luka Shcherbyna 1,000(5)
Marek Howell 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$200,000
Farm Payroll$0,000
Prospect Fees$3,000
Coach$0,000
Games Remaining0
Total Game Expenses$20,300
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$200,000
Year: 2025$170,000
Year: 2026$120,000
Year: 2027$50,000

 Pro Payroll

Brady Ness 10,000(5)
Grady Martin 10,000(5)
Brayden Barnett 10,000(3)
Logan (OA) Dowhaniuk 10,000(1)
Tyler Palmer 10,000(2)
Jared (OA) Davidson 10,000(1)
Zackary Shantz 10,000(4)
Vincent Lamanna 10,000(2)
Steven Arp 10,000(3)
Justice Christensen 10,000(4)
Michael Schnattinger 10,000(3)
Aapo (IMP) Sarell 10,000(2)
Gavin Schmidt 10,000(3)
Damian Palmieri 10,000(3)
Graydon Gotaas 10,000(3)
Jonah Bevington 10,000(2)
Karson King 10,000(3)
Tyler Thorpe 10,000(4)
Alex (OA) Thacker 10,000(1)
Luke Rybinski 10,000(2)


 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$12,000
Prospect Fees$1,300
Coach$0,000
Games Remaining0
Total Game Expenses$22,330
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$222,000
Year: 2025$201,000
Year: 2026$141,000
Year: 2027$78,000

 Pro Payroll

Anthony Wilson 10,000(4)
Spencer Shugrue 10,000(2)
Beau Courtney 10,000(3)
Carson Haynes 10,000(2)
Atley Calvert 10,000(2)
David Adaszynski 10,000(4)
Josh Van Mulligen 10,000(4)
Blake Heward 10,000(2)
Owen MacNeil 10,000(2)
Jace (OA) Isley 10,000(1)
Campbell (OA) Arnold 10,000(1)
Nate Misskey 10,000(4)
Jhett Larson 10,000(3)
Oasiz Wiesblatt 10,000(3)
Jason Spizawka 10,000(3)
Reggie Newman 10,000(4)
Reid Dyck 10,000(3)
Sawyer Mynio 10,000(4)
Brady Birnie 10,000(4)
Adam (IMP) Mechura 10,000(2)
Frantis (IMP) Formanek10,000(3)


 Farm Payroll

Dustin Renas 1,000(4)
Dax Williams 1,000(4)
Misha Volotovskii 1,000(4)
Luke Korte 1,000(4)
Cameron Sytsma 1,000(5)
Loick (OA) Daigle 1,000(1)
Cash Koch 1,000(6)
Smyth Rebman 1,000(5)
Cole Temple 1,000(6)
Zane Rowan 1,000(3)
Thomas Tien 1,000(3)
Ben Feenan 1,000(3)




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$240,000
Farm Payroll$21,000
Prospect Fees$2,600
Coach$0,000
Games Remaining0
Total Game Expenses$26,360
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$261,000
Year: 2025$230,000
Year: 2026$199,000
Year: 2027$116,000

 Pro Payroll

Mason (OA) Ward 10,000(1)
Ben Wright 10,000(4)
Hayden Pakkala 10,000(3)
Luke (OA) Bateman 10,000(1)
Carter Savage 10,000(4)
Calder (OA) Anderson 10,000(1)
Will Munro 10,000(4)
Nathan Pilling 10,000(3)
Omen Harmacy 10,000(4)
Matthew Edwards 10,000(4)
Dexter Whittle 10,000(3)
Kolby Hay 10,000(3)
Rilen Kovacevic 10,000(3)
Riley Niven 10,000(2)
Brett Calhoon 10,000(4)
Tyson Laventure 10,000(2)
Matthew Hutchison 10,000(5)
Matteo Danis 10,000(4)
Dwayne Jean Jr. 10,000(3)
Vladislav (IMP) Shilo 10,000(2)
Ethan MacKenzie 10,000(5)
Teydon Trembecky 10,000(4)
Jaren Brinson 10,000(3)
Ronin Geraghty 10,000(3)


 Farm Payroll

Josh Fluker 1,000(5)
Carlin Dezainde 1,000(3)
Jakob (OA) Brook 1,000(1)
Tait Humphries 1,000(4)
Tyler Parr 1,000(4)
Braxton Whitehead 1,000(3)
Zachary Wilson 1,000(4)
Logan Linklater 1,000(2)
Terik Parascak 1,000(5)
Justin Ivanusec 1,000(5)
Seth Fryer 1,000(5)
Morgan Tastad 1,000(5)
Kayden Longley 1,000(5)
Kale Tipler 1,000(5)
Roan Woodward 1,000(4)
Alex Thompson 1,000(5)
Ethan Makokis 1,000(6)
Grant Reid 1,000(6)
Noah Degenstein 1,000(6)
Sawyer Mayes 1,000(6)
Kai (IMP) Knak 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$260,000
Farm Payroll$2,000
Prospect Fees$2,400
Coach$0,000
Games Remaining0
Total Game Expenses$26,440
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$262,000
Year: 2025$232,000
Year: 2026$82,000
Year: 2027$40,000

 Pro Payroll

Elias Carmichael 10,000(2)
Ethan Buenaventura 10,000(3)
Connor (OA) McClennon 10,000(1)
Jeremy Hanzel 10,000(2)
Chase (OA) Wheatcroft 10,000(1)
Connor Bedard 10,000(4)
Olen Zellweger 10,000(2)
Caleb Wyrostok 10,000(2)
Logan Stankoven 10,000(2)
Kayden Sadhra-Kang 10,000(2)
Teague Patton 10,000(2)
Brendan (OA) Lee 10,000(1)
Tristan Zandee 10,000(2)
Drew Sim 10,000(2)
Vojtec (IMP) Husinecky10,000(4)
Marshall Finnie 10,000(3)
Adam McNutt 10,000(2)
Andrew Fan 10,000(3)
Eric Alarie 10,000(2)
Craig Armstrong 10,000(2)
Jari Kykkanen 10,000(3)
Ty Gibson 10,000(2)
Ethan Moore 10,000(4)
Marc Lajoie 10,000(2)
Zac Funk 10,000(2)
Treycen Wuttunee 10,000(5)


 Farm Payroll

Ben Saunderson 1,000(3)
Ryan Spizawka 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$240,000
Farm Payroll$5,000
Prospect Fees$2,400
Coach$0,000
Games Remaining0
Total Game Expenses$24,740
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$245,000
Year: 2025$215,000
Year: 2026$184,000
Year: 2027$144,000

 Pro Payroll

Carson Birnie 10,000(4)
Corbin Vaughan 10,000(5)
Evan Groening 10,000(4)
Dylan Sydor 10,000(2)
Luke (OA) Prokop 10,000(1)
Nicholas Johnson 10,000(4)
Cole (OA) Dubinsky 10,000(1)
Ben (OA) King 10,000(1)
Kelton Pyne 10,000(4)
Ty Hurley 10,000(3)
Evan May 10,000(3)
Tate Schofer 10,000(3)
Gabe Ludwig 10,000(3)
Harper Lolacher 10,000(4)
Owen Berge 10,000(5)
Dawson Seitz 10,000(4)
Karter Prosofsky 10,000(2)
Tikhon (IMP) Chaika 10,000(2)
Logan Greenough 10,000(4)
Rhys Pederson 10,000(5)
Jerrett Ross 10,000(6)
Ryan Miller 10,000(6)
Landon Hanson 10,000(5)
Tomas (IMP) Zizka 10,000(4)


 Farm Payroll

Ethan Bibeau 1,000(6)
Keegan Maddocks 1,000(2)
Hayden Harsanyi 1,000(6)
Kyle McDonough 1,000(6)
Landen McFadden 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$200,000
Farm Payroll$10,000
Prospect Fees$1,900
Coach$0,000
Games Remaining0
Total Game Expenses$21,190
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$210,000
Year: 2025$189,000
Year: 2026$179,000
Year: 2027$158,000

 Pro Payroll

Dylan (OA) Anderson 10,000(1)
Shane Smith 10,000(4)
Jaxsen (OA) Wiebe 10,000(1)
Marek Schneider 10,000(2)
Spencer Michnik 10,000(3)
Jackson Romeril 10,000(4)
Cole Miller 10,000(4)
Saige Weinstein 10,000(4)
Gavin Hodnett 10,000(5)
Quentin Bourne 10,000(5)
Madden Mulawka 10,000(5)
Caleb Hadland 10,000(5)
Jesse Heslop 10,000(5)
Gavin McKenna 10,000(6)
Josh Zakreski 10,000(4)
Kooper Gizowski 10,000(4)
Lukas Hansen 10,000(4)
Luke Mistelbacher 10,000(4)
Will Sharpe 10,000(6)
Samuel Honzek 10,000(3)


 Farm Payroll

Liam Saxberg 1,000(4)
Jacob (OA) Wright 1,000(1)
Luke Robson 1,000(3)
Colton Alain 1,000(6)
Easton Odut 1,000(6)
Hunter Laing 1,000(5)
Jakob Oreskovic 1,000(6)
Luke Vlooswyk 1,000(6)
Max Finley 1,000(6)
Kolten Bridgeman 1,000(5)




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$1,000
Prospect Fees$3,100
Coach$0,000
Games Remaining0
Total Game Expenses$19,410
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$191,000
Year: 2025$150,000
Year: 2026$100,000
Year: 2027$30,000

 Pro Payroll

Colton Langkow 10,000(3)
Jacob (OA) Boucher 10,000(1)
Logan Wormald 10,000(4)
Gage (OA) Alexander 10,000(1)
Billal Noori 10,000(3)
Mason Finley 10,000(3)
Ethan (OA) Rowland 10,000(1)
Cole (OA) Carrier 10,000(1)
Camerin Cardona 10,000(5)
Tim (IMP) Metzger 10,000(4)
Tommaso (IMP) De Luca 10,000(3)
Anton (IMP) Yatsyshin 10,000(3)
Bryson Andregg 10,000(2)
Josh Medernach 10,000(2)
Matthew Henry 10,000(3)
Josh Hoekstra 10,000(2)
Ryan McCleary 10,000(2)
Tayem Gislason 10,000(2)
Zach Turner 10,000(3)


 Farm Payroll

Koen (OA) MacInnes 1,000(1)




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$230,000
Farm Payroll$11,000
Prospect Fees$2,000
Coach$0,000
Games Remaining0
Total Game Expenses$24,300
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2024$241,000
Year: 2025$211,000
Year: 2026$141,000
Year: 2027$109,000

 Pro Payroll

John Babcock 10,000(3)
Caden Brown 10,000(4)
Ty (OA) Thorpe 10,000(1)
Kyle (OA) Crnkovic 10,000(1)
Jesp (IMP) (OA) Vikman10,000(1)
Skyler Bruce 10,000(2)
Caden Price 10,000(4)
Lukas Dragicevic 10,000(4)
Tyson Galloway 10,000(2)
Deagan McMillan 10,000(4)
Chase Pauls 10,000(2)
Parker Bell 10,000(2)
Gracyn Sawchyn 10,000(4)
Terrell Goldsmith 10,000(4)
Scott Ratzlaff 10,000(4)
Sam Oremba 10,000(4)
Carson Latimer 10,000(2)
Grayson Burzynski 10,000(4)
Viliam (IMP) Kmec 10,000(3)
Matthew Seminoff 10,000(2)
Tyson Greenway 10,000(2)
Tyson Zimmer 10,000(3)
Ryder Ritchie 10,000(5)


 Farm Payroll

Ryder Thompson 1,000(3)
Ben Riche 1,000(4)
Jordan Keller 1,000(4)
Trae Wilke 1,000(5)
Zach Moore 1,000(5)
Corban Almen 1,000(6)
Rylan Pearce 1,000(4)
Chase Wutzke 1,000(5)
Logan Cunningham 1,000(4)
Tanner Scott 1,000(3)
Luke Moroz 1,000(6)