Please rotate your device to landscape mode for a better experience.
Connexion

Bandits



Arena Capacity - Ticket Price
Attendance - %

Arena NameMile High Saloon
Level 1: 6000 - $110 - 5,723 - 95.38%
Level 2: 5000 - $65 - 4,748 - 94.97%
Level 3: 2000 - $40 - 1,884 - 94.19%
Level 4: 4000 - $30 - 3,769 - 94.23%
Luxury : 1000 - $200 - 951 - 95.10%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,808 - 93.61%
Farm Level 2: 2000 - $15 - 1,882 - 94.10%
Farm Total Capacity :5000

Income

Home Games Left19
Average Attendance - %17,075 - 94.86%
Average Income per Game$1,777,646
Year to Date Revenue$37,330,562
Farm
Home Games Left20
Average Attendance - %4,690 - 93.81%
Average Income per Game$164,478
Year to Date Revenue$3,289,560

Expense

Pro Players Total Salaries$53,881,414
Pro Players Total Average Salaries$53,881,414
Farm Players Total Salaries$5,072,472
Farm Players Total Average Salaries$5,072,472
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,585,634
Farm Year To Date Expenses$2,318,099
Pro Salary Cap To Date$24,129,840
Farm Salary Cap To Date$2,044,623

Estimate

Pro Estimated Season Revenue$33,775,270
Farm Estimated Season Revenue$3,289,560
Pro Remaining Season Days80
Pro Expenses Per Days$373,343
Pro Estimated Expenses$29,867,440
Farm Remaining Season Days80
Farm Expenses Per Days$38,588
Farm Estimated Expenses$3,087,040
Estimated Season Expenses$32,954,480
Season Salary Cap$58,953,886
Estimate Under Maximum Salary Cap of $59,000,000$46,114
Estimate Over Minimum Salary Cap of $26,000,000 $32,953,886
Current Bank Account$95,185,247
Projected Bank Account$99,295,597

Pro Players Salaries

Nino Hebar $4,650,000 (2)
Lukasz Pomfret $3,850,000 (5)
Charlie Esau $3,400,000 (3)
Vladilen Kanareikin $3,384,168 (4)
Harri-Juhani Sutelainen $3,350,000 (4)
Lloyd Mceachern $2,900,000 (3)
Dominick Maclellan $2,850,000 (3)
Fernando Zanette $2,800,000 (2)
Ali Kurakov $2,800,000 (1)
Evin Lapointe $2,718,000 (5)
Wiktor Ehn $2,550,000 (4)
Cade Calkins $2,550,000 (4)
Vallu Vaatainen $2,350,000 (1)
Grels Hohka $2,300,000 (1)
Abram Nalyvaichuk $2,215,000 (5)
Denis Kochetkov $2,200,000 (4)
Pyotr Zarubayev $1,800,000 (1)
Aarre Lokki $1,500,000 (2)
Pete Eckersley $1,364,246 (1)
Timothy Pham $1,350,000 (1)
Magnus Magnusson $1,000,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $53,881,414
Year 7 : $41,917,168
Year 8 : $31,967,168
Year 9 : $22,817,168
Salary Average Commitment
Year 6 : $53,881,414
Year 7 : $41,917,168
Year 8 : $31,967,168
Year 9 : $22,817,168
Salary Cap with 1 Way Contract
Year 6 : $53,881,414
Year 7 : $41,917,168
Year 8 : $31,967,168
Year 9 : $22,817,168

Farm Players Salaries

Gerhard Ryffel $1,000,000 (3)
River Mcquinston $200,000 (1)
Micael Abraham $199,000 (2)
Cedric Langlands $190,000 (3)
Jory Doucette $185,000 (2)
Dillan Dewhurst $175,000 (2)
Rem Godin $170,000 (3)
Bradford Tribe $160,000 (1)
Niall Topping $160,000 (2)
Valery Potemin $153,813 (1)
Ives Risley $152,578 (1)
Anthony Heintze $151,530 (1)
Dayn Yablonski $151,300 (1)
Zeke Carson $150,000 (2)
Burl Mckeoron $145,000 (1)
Greyson Bonner $140,000 (3)
Kari-Petteri Malmborg $140,000 (2)
Glyn Dahl $130,000 (1)
Jonatan Klingvall $127,773 (2)
Rene Simandl $119,728 (1)
Boof Carzo $113,250 (1)
Linus Smeds $111,000 (1)
Vinny Menzies $110,000 (2)
Mikhail Radeyev $107,500 (2)
Seb Macoretta $100,000 (2)
Stephen Randell $100,000 (2)
Ivan Rutgersson $90,000 (1)
Terence Kenway $90,000 (2)
Vladimir Opochinin $90,000 (1)
Yaroslav Zhidkikh $80,000 (2)
Richard Kresanek $80,000 (3)
Total Farm Players31
Salary Commitment
Year 6 : $5,072,471
Year 7 : $2,404,273
Year 8 : $680,000
Year 9 : $0
Salary Average Commitment
Year 6 : $5,072,471
Year 7 : $2,404,273
Year 8 : $680,000
Year 9 : $0

Blizzard

Blizzard is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $110 - 5,828 - 97.14%
Level 2: 5000 - $65 - 4,616 - 92.31%
Level 3: 2000 - $40 - 1,867 - 93.37%
Level 4: 4000 - $30 - 3,726 - 93.16%
Luxury : 1000 - $200 - 945 - 94.46%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,852 - 95.08%
Farm Level 2: 2000 - $15 - 1,907 - 95.33%
Farm Total Capacity :5000

Income

Home Games Left23
Average Attendance - %16,982 - 94.34%
Average Income per Game$1,777,301
Year to Date Revenue$30,214,124
Farm
Home Games Left21
Average Attendance - %4,759 - 95.18%
Average Income per Game$166,964
Year to Date Revenue$3,172,325

Expense

Pro Players Total Salaries$58,380,695
Pro Players Total Average Salaries$58,380,695
Farm Players Total Salaries$3,610,024
Farm Players Total Average Salaries$3,610,024
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,719,851
Farm Year To Date Expenses$1,498,313
Pro Salary Cap To Date$24,717,129
Farm Salary Cap To Date$1,316,006

Estimate

Pro Estimated Season Revenue$40,877,932
Farm Estimated Season Revenue$3,506,254
Pro Remaining Season Days80
Pro Expenses Per Days$412,114
Pro Estimated Expenses$32,969,120
Farm Remaining Season Days80
Farm Expenses Per Days$27,279
Farm Estimated Expenses$2,182,320
Estimated Season Expenses$35,151,440
Season Salary Cap$61,990,719
Estimate Under Maximum Salary Cap of $59,000,000-$2,990,719
Estimate Over Minimum Salary Cap of $26,000,000 $35,990,719
Current Bank Account$124,825,953
Projected Bank Account$134,058,699

Pro Players Salaries

Andrew Dumont $5,000,000 (4)
Yegor Mylnikov $4,770,000 (5)
Darko Rekelj $4,000,000 (5)
Tony Lamoureux $3,900,000 (2)
Lazarz Zawilinski $3,800,000 (3)
Frederic Marini $3,500,000 (2)
Milos Levers $3,230,695 (4)
Fletcher Melindy $3,200,000 (4)
Artyom Kasutin $3,000,000 (4)
Remy Botelho $2,900,000 (5)
Glynn Simpson $2,900,000 (2)
Rhyse Andison $2,750,000 (2)
Vilppu Lavinen $2,600,000 (1)
Enzo Schultz $2,400,000 (1)
Vitaly Petrakov $2,200,000 (4)
Gib Chafin $2,100,000 (1)
Crister Karlsen $1,950,000 (1)
Anton Roy $1,500,000 (1)
Maik Azeyev $980,000 (2)
Uoti Isokaanta $900,000 (2)
Radyyon Rahozhkin $800,000 (3)
Total Pro Players21
Salary Commitment
Year 6 : $58,380,695
Year 7 : $47,830,695
Year 8 : $32,900,695
Year 9 : $28,300,695
Salary Average Commitment
Year 6 : $58,380,695
Year 7 : $47,830,695
Year 8 : $32,900,695
Year 9 : $28,300,695
Salary Cap with 1 Way Contract
Year 6 : $58,380,695
Year 7 : $47,830,695
Year 8 : $32,900,695
Year 9 : $28,300,695

Farm Players Salaries

David Uranc $900,000 (2)
Teuvo Kuuri $200,000 (1)
Frederick Weston $200,000 (1)
Ihor Nikitenko $180,025 (1)
Leonid Veschagin $150,000 (1)
Mikkomatti Niinivirta (Out of Payroll) $150,000 (3)
Pasi Korvo $100,000 (2)
Grayson Wiley $100,000 (3)
Edo Rozman $100,000 (3)
Vitezslav Poupa $90,000 (2)
Michal Diro $90,000 (2)
Judd Nesbitt $90,000 (2)
Nels Forget $90,000 (1)
Jan Marek $90,000 (3)
Filip Gereyev $85,000 (2)
Christer Kankkunen $80,000 (3)
Fisk Walwyn $80,000 (1)
Tsimafey Stadolnik $80,000 (3)
Vytal Lancien $80,000 (2)
Rawley Pryor $80,000 (2)
Jami-Petri Saukko $80,000 (1)
Teodor Marcinkievic $80,000 (2)
Anders Calland $80,000 (3)
Vitaly Lisutin $80,000 (3)
Mich Soquila $75,000 (1)
Aleksandr Poiseyev $70,000 (1)
Markos Kuuva $70,000 (1)
Jetro Nahls $70,000 (2)
Anatoly Petukhov $70,000 (1)
Trafim Zuew $70,000 (1)
Total Farm Players30
Salary Commitment
Year 6 : $3,760,024
Year 7 : $1,615,000
Year 8 : $760,000
Year 9 : $0
Salary Average Commitment
Year 6 : $3,760,024
Year 7 : $1,615,000
Year 8 : $760,000
Year 9 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameHard Rock Place
Level 1: 6000 - $110 - 5,533 - 92.22%
Level 2: 5000 - $65 - 4,785 - 95.71%
Level 3: 2000 - $40 - 1,930 - 96.48%
Level 4: 4000 - $30 - 3,804 - 95.09%
Luxury : 1000 - $200 - 927 - 92.68%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,841 - 94.69%
Farm Level 2: 2000 - $15 - 1,888 - 94.41%
Farm Total Capacity :5000

Income

Home Games Left20
Average Attendance - %16,979 - 94.33%
Average Income per Game$1,750,098
Year to Date Revenue$35,001,954
Farm
Home Games Left21
Average Attendance - %4,729 - 94.58%
Average Income per Game$166,072
Year to Date Revenue$3,155,360

Expense

Pro Players Total Salaries$51,998,972
Pro Players Total Average Salaries$51,998,972
Farm Players Total Salaries$2,527,714
Farm Players Total Average Salaries$2,527,714
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,555,287
Farm Year To Date Expenses$1,664,773
Pro Salary Cap To Date$24,757,670
Farm Salary Cap To Date$1,300,140

Estimate

Pro Estimated Season Revenue$35,001,954
Farm Estimated Season Revenue$3,487,503
Pro Remaining Season Days80
Pro Expenses Per Days$365,639
Pro Estimated Expenses$29,251,120
Farm Remaining Season Days80
Farm Expenses Per Days$22,638
Farm Estimated Expenses$1,811,040
Estimated Season Expenses$31,062,160
Season Salary Cap$54,526,686
Estimate Under Maximum Salary Cap of $59,000,000$4,473,314
Estimate Over Minimum Salary Cap of $26,000,000 $28,526,686
Current Bank Account$66,407,263
Projected Bank Account$73,834,560

Pro Players Salaries

Duma Dodrescu $10,500,000 (3)
Curtis Gordic $4,130,000 (4)
Bryce Bruha $4,050,100 (4)
Jooel Tuomisalo $3,600,000 (2)
Kodi Lapalme (Out of Payroll) $3,550,000 (3)
John-Michael Mcdonough $3,100,000 (4)
Maxym Pansegrau (Out of Payroll) $3,000,000 (1)
Daniel Weber $2,800,000 (2)
Kory Nestor $2,783,000 (2)
Tod Benedict $2,400,000 (5)
Blair Kuntz $2,300,000 (2)
Dominic Burry $2,290,000 (3)
Maddison Bilcke $1,999,999 (3)
Luis Henrich $1,999,000 (3)
Andrei Flatley $1,646,873 (2)
Vintila Dragan $1,600,000 (1)
Layton Neveu $1,500,000 (1)
Arvi-Antti Ahokari $1,500,000 (3)
Stig Lunde $1,000,000 (2)
Stanislav Budaj $1,000,000 (3)
Andre Corrigall $900,000 (1)
Halvor Dahl $900,000 (2)
Total Pro Players22
Salary Commitment
Year 6 : $58,548,972
Year 7 : $51,548,972
Year 8 : $36,519,099
Year 9 : $13,680,100
Salary Average Commitment
Year 6 : $58,548,972
Year 7 : $51,548,972
Year 8 : $36,519,099
Year 9 : $13,680,100
Salary Cap with 1 Way Contract
Year 6 : $58,548,972
Year 7 : $51,548,972
Year 8 : $36,519,099
Year 9 : $13,680,100

Farm Players Salaries

Sergey Izvolin $160,000 (1)
Magnus Pimm $148,500 (2)
Romeo Rocca $140,000 (1)
Forester OCorley $132,000 (2)
Rafael Jewitt (Out of Payroll) $130,000 (3)
Dexter Lovatsis $116,814 (1)
Christian Cannan $110,000 (2)
Adrian Tillberg $100,000 (1)
Korey Maciag $98,400 (1)
Jaxson Sergerie $98,000 (2)
Von Holtston (Out of Payroll) $93,000 (2)
Xander Henry $90,000 (3)
Karl-Erik Vestin (Out of Payroll) $90,000 (3)
Dominik Hajas (Out of Payroll) $90,000 (2)
Pyotr Gach $89,000 (2)
Anatoliy Potochnyak $86,000 (1)
Brennan Knapp $84,000 (1)
Giovanni Cremen $80,000 (2)
Burt Bannon $80,000 (2)
Jeremiah Dunin $80,000 (1)
Griffith Deer $80,000 (1)
Val Cuming $80,000 (1)
Felix-Nicolas Curatolo $80,000 (3)
Noa Mustajarvi $80,000 (3)
Norman Dobrescu $75,000 (2)
Daxton Wentworth $70,000 (1)
Tavish Duhatschek (Out of Payroll) $70,000 (2)
Torsten Orsa $70,000 (1)
Vince Herriot $70,000 (2)
Martti-Veikko Survonen $70,000 (2)
Total Farm Players30
Salary Commitment
Year 6 : $2,840,714
Year 7 : $1,675,500
Year 8 : $470,000
Year 9 : $0
Salary Average Commitment
Year 6 : $2,840,714
Year 7 : $1,675,500
Year 8 : $470,000
Year 9 : $0

Chaos

Chaos is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameChaos Center
Level 1: 6000 - $110 - 5,627 - 93.79%
Level 2: 5000 - $65 - 4,632 - 92.64%
Level 3: 2000 - $40 - 1,867 - 93.37%
Level 4: 4000 - $30 - 3,727 - 93.17%
Luxury : 1000 - $200 - 954 - 95.37%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,035 - 67.83%
Farm Level 2: 2000 - $20 - 1,200 - 60.00%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %16,807 - 93.37%
Average Income per Game$1,751,399
Year to Date Revenue$33,276,572
Farm
Home Games Left19
Average Attendance - %3,235 - 64.70%
Average Income per Game$137,011
Year to Date Revenue$2,877,238

Expense

Pro Players Total Salaries$53,580,058
Pro Players Total Average Salaries$53,580,058
Farm Players Total Salaries$6,268,111
Farm Players Total Average Salaries$6,268,111
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,771,796
Farm Year To Date Expenses$2,505,946
Pro Salary Cap To Date$24,294,244
Farm Salary Cap To Date$2,232,472

Estimate

Pro Estimated Season Revenue$36,779,369
Farm Estimated Season Revenue$2,603,215
Pro Remaining Season Days80
Pro Expenses Per Days$372,653
Pro Estimated Expenses$29,812,240
Farm Remaining Season Days80
Farm Expenses Per Days$46,722
Farm Estimated Expenses$3,737,760
Estimated Season Expenses$33,550,000
Season Salary Cap$59,848,169
Estimate Under Maximum Salary Cap of $59,000,000-$848,169
Estimate Over Minimum Salary Cap of $26,000,000 $33,848,169
Current Bank Account$13,506,358
Projected Bank Account$19,338,942

Pro Players Salaries

Alexis Pitsadiotis $5,400,095 (3)
Fox OCallahan $5,229,520 (3)
David-Alexandre Williams $4,900,000 (2)
Johnathon Vreeland (Out of Payroll) $4,750,000 (4)
Reinhold Lahdo $4,400,000 (2)
Adrien Karygiannis $3,513,000 (1)
Thatcher Goodyear $3,250,000 (4)
Uuno Piili $3,200,000 (4)
Nils Lehman $3,100,000 (4)
Caden Boteler $2,400,000 (1)
Pelle Jonson $2,360,000 (5)
Marek Cipera $2,300,000 (2)
Mikhail Chekvin $2,110,000 (1)
Douwe Hoefnagels $1,999,999 (1)
Eli Pajaczkowski $1,917,444 (1)
Christophe Prybysh (Out of Payroll) $1,706,000 (1)
Willem Halward $1,700,000 (2)
Visa-Antti Reimavuo $1,500,000 (2)
Myles Baron $900,000 (3)
Sebastian Rehn $900,000 (2)
Rodion Noskov $900,000 (1)
Olan Koch $800,000 (3)
Olaf Brieger $800,000 (1)
Total Pro Players23
Salary Commitment
Year 6 : $60,036,058
Year 7 : $44,689,615
Year 8 : $28,989,615
Year 9 : $16,660,000
Salary Average Commitment
Year 6 : $60,036,058
Year 7 : $44,689,615
Year 8 : $28,989,615
Year 9 : $16,660,000
Salary Cap with 1 Way Contract
Year 6 : $60,036,058
Year 7 : $44,689,615
Year 8 : $28,989,615
Year 9 : $16,660,000

Farm Players Salaries

Yaroslav Kalyayev $999,999 (2)
Raphael Dupuis $999,999 (1)
Krister Sandell $800,000 (3)
Barnabas Vilezsal $200,000 (2)
Frederic Maidens $196,000 (3)
Rylee Hak $195,000 (1)
Vaidas Indrisiunas $190,000 (3)
Marcos Pendlebury $180,090 (4)
Philippe-Olivier Jansen $180,000 (4)
Griffin Froats $178,713 (5)
Branislav Pecnik $170,000 (4)
Wade OCuirneen $170,000 (2)
Jerry Malmkvist $170,000 (4)
Leyman Shaeffer $166,600 (2)
Dan Strom $150,000 (2)
Borge Bakke $145,090 (4)
Roch Fingland $143,229 (1)
Tord Tourula $140,000 (2)
Keaton Kanji $140,000 (2)
Vasilica Ciubotariu $137,500 (1)
Kody Holles $131,382 (2)
Vyacheslav Burdelyov $117,000 (3)
Dauren Abdykarimov $116,209 (5)
Marten Samways $100,000 (2)
Fredrik Becken $80,000 (2)
Alexander Zofka $71,300 (1)
Total Farm Players26
Salary Commitment
Year 6 : $6,268,110
Year 7 : $3,101,084
Year 8 : $1,723,102
Year 9 : $1,140,102
Salary Average Commitment
Year 6 : $6,268,110
Year 7 : $3,101,084
Year 8 : $1,723,102
Year 9 : $1,140,102

Dockheads



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Dock
Level 1: 6000 - $110 - 5,630 - 93.83%
Level 2: 5000 - $65 - 4,713 - 94.27%
Level 3: 2000 - $40 - 1,886 - 94.31%
Level 4: 4000 - $30 - 3,780 - 94.49%
Luxury : 1000 - $200 - 937 - 93.67%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,067 - 68.91%
Farm Level 2: 2000 - $15 - 1,905 - 95.27%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %16,946 - 94.14%
Average Income per Game$1,757,506
Year to Date Revenue$33,392,607
Farm
Home Games Left21
Average Attendance - %3,973 - 79.45%
Average Income per Game$144,650
Year to Date Revenue$2,748,342

Expense

Pro Players Total Salaries$56,349,790
Pro Players Total Average Salaries$56,349,790
Farm Players Total Salaries$2,071,451
Farm Players Total Average Salaries$2,071,451
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,954,544
Farm Year To Date Expenses$1,576,512
Pro Salary Cap To Date$25,270,876
Farm Salary Cap To Date$1,120,732

Estimate

Pro Estimated Season Revenue$36,907,618
Farm Estimated Season Revenue$3,037,641
Pro Remaining Season Days80
Pro Expenses Per Days$393,536
Pro Estimated Expenses$31,482,880
Farm Remaining Season Days80
Farm Expenses Per Days$20,894
Farm Estimated Expenses$1,671,520
Estimated Season Expenses$33,154,400
Season Salary Cap$58,421,241
Estimate Under Maximum Salary Cap of $59,000,000$578,759
Estimate Over Minimum Salary Cap of $26,000,000 $32,421,241
Current Bank Account$87,891,957
Projected Bank Account$94,682,816

Pro Players Salaries

Rawley Boney $5,200,000 (3)
Harper Frick $4,875,000 (5)
Joran De Haan (Out of Payroll) $4,250,000 (5)
Cooper Fornataro $4,100,100 (4)
Brantley Langevin $3,900,000 (1)
Bronson Landrum $3,800,000 (5)
Eric Picklyk $3,800,000 (4)
Karl-Johan Schmidt $3,000,100 (3)
Norman Krichew $2,922,594 (1)
Bedrich Visek $2,900,999 (2)
Dayton Clement $2,750,999 (3)
Gleb Zazulenko $2,500,000 (3)
Kiefer Zoerb $2,319,000 (2)
Kirill Karpyuk $2,000,000 (4)
Dane Wooten $1,999,999 (2)
Siegfried Klatt $1,950,000 (5)
Emilio Mabry $1,900,999 (2)
Jens Liljegren $1,900,000 (2)
Heinz Tscharf $1,000,000 (3)
Ilya Boyko $1,000,000 (3)
Boris Potokov $1,000,000 (3)
Joachim Pickering (Out of Payroll) $950,000 (4)
Vladislav Ralin $800,000 (2)
Brigham Eveleigh $730,000 (2)
Total Pro Players24
Salary Commitment
Year 6 : $61,549,790
Year 7 : $54,727,196
Year 8 : $42,176,199
Year 9 : $25,725,100
Salary Average Commitment
Year 6 : $61,549,790
Year 7 : $54,727,196
Year 8 : $42,176,199
Year 9 : $25,725,100
Salary Cap with 1 Way Contract
Year 6 : $61,549,790
Year 7 : $54,727,196
Year 8 : $42,176,199
Year 9 : $25,725,100

Farm Players Salaries

Oskar Carlsson $160,000 (1)
Connie Leather (Out of Payroll) $160,000 (3)
Tylor Rebelo $151,000 (1)
Aiden Wourms $140,000 (3)
Easton Jamieson $120,000 (1)
Antonio Donohoe $120,000 (1)
Bohdan Palamarchuk $110,000 (2)
Adalbert Berlin $110,000 (1)
Rylan Meunier $100,000 (1)
Akke Pyoriainen $95,000 (1)
Branislav Herceg $90,000 (2)
Artsyom Marakow $90,000 (2)
Adel Ferrantino $84,451 (2)
Maitland Cable $83,500 (1)
Andre-Philippe Scarpone $82,500 (1)
Tony Delaurentis $80,000 (3)
Yevheniy Yakovenko $80,000 (5)
Lynn Manseau $80,000 (3)
Daniel Lohse $80,000 (3)
Finlay Hellgren $75,000 (2)
Dayton Schwindt $70,000 (1)
Baron Knowles $70,000 (1)
Total Farm Players22
Salary Commitment
Year 6 : $2,231,451
Year 7 : $1,069,451
Year 8 : $620,000
Year 9 : $80,000
Salary Average Commitment
Year 6 : $2,231,451
Year 7 : $1,069,451
Year 8 : $620,000
Year 9 : $80,000

Dynasty



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Coliseum
Level 1: 6000 - $110 - 5,579 - 92.99%
Level 2: 5000 - $65 - 4,787 - 95.75%
Level 3: 2000 - $40 - 1,863 - 93.14%
Level 4: 4000 - $30 - 3,767 - 94.18%
Luxury : 1000 - $200 - 962 - 96.24%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,773 - 92.44%
Farm Level 2: 2000 - $15 - 1,825 - 91.26%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %16,959 - 94.22%
Average Income per Game$1,761,656
Year to Date Revenue$33,471,459
Farm
Home Games Left23
Average Attendance - %4,598 - 91.97%
Average Income per Game$161,775
Year to Date Revenue$2,750,171

Expense

Pro Players Total Salaries$54,949,400
Pro Players Total Average Salaries$54,949,400
Farm Players Total Salaries$2,859,640
Farm Players Total Average Salaries$2,859,640
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,447,371
Farm Year To Date Expenses$1,390,650
Pro Salary Cap To Date$24,900,405
Farm Salary Cap To Date$1,299,501

Estimate

Pro Estimated Season Revenue$36,994,770
Farm Estimated Season Revenue$3,720,820
Pro Remaining Season Days80
Pro Expenses Per Days$381,969
Pro Estimated Expenses$30,557,520
Farm Remaining Season Days80
Farm Expenses Per Days$20,814
Farm Estimated Expenses$1,665,120
Estimated Season Expenses$32,222,640
Season Salary Cap$57,809,040
Estimate Under Maximum Salary Cap of $59,000,000$1,190,960
Estimate Over Minimum Salary Cap of $26,000,000 $31,809,040
Current Bank Account$98,031,552
Projected Bank Account$106,524,502

Pro Players Salaries

Jaiden Moar $7,100,000 (3)
Vladimir Zayev $5,000,000 (2)
Dru Delisle $4,000,000 (4)
Usevalad Skshynetski $3,650,000 (1)
Kaj Spets $3,200,000 (3)
Josef Dolnicek $3,086,863 (3)
Misko Bureau $3,050,000 (1)
Darian Chalmers $3,000,000 (3)
Errol Merwin $2,650,000 (4)
Onni Tuomanen $2,550,000 (1)
Kyllian Lind $2,500,000 (1)
Colman Crabb $2,250,000 (1)
Randy Meritie $2,100,000 (2)
Stefan Gordon $1,999,999 (1)
Carl Svensson $1,900,950 (1)
Pierrick Berehowsky $1,900,500 (1)
Kellen Trayner $1,560,000 (1)
Kory Ellis $1,300,000 (2)
Herman Chaisson $1,151,088 (3)
Radan Vojta $1,000,000 (2)
Total Pro Players20
Salary Commitment
Year 6 : $54,949,400
Year 7 : $33,587,951
Year 8 : $24,187,951
Year 9 : $6,650,000
Salary Average Commitment
Year 6 : $54,949,400
Year 7 : $33,587,951
Year 8 : $24,187,951
Year 9 : $6,650,000
Salary Cap with 1 Way Contract
Year 6 : $54,949,400
Year 7 : $33,587,951
Year 8 : $24,187,951
Year 9 : $6,650,000

Farm Players Salaries

Sterling Capelle $200,000 (1)
Zack Blanch (Out of Payroll) $199,000 (3)
Leo Panas $183,046 (2)
Kjell Van Der Kooi $181,300 (1)
Nichlas Bjorklund $180,000 (1)
Marc-Etienne Hansey $170,000 (4)
Zachary Andjelic $160,000 (2)
Sacha Taverner $145,863 (1)
Ustin Yenchev $140,000 (1)
Anton Kurali $135,000 (1)
Duncan Dorowicz $120,000 (4)
Boof Eccleston $104,900 (2)
Curtis Boogard $100,000 (2)
Billy Fonteyne $99,835 (1)
Ignat Maksimenko $90,000 (2)
Jean-Francois Soehner $89,696 (4)
Tyson Joe $80,000 (3)
Konrad Turkiewicz $80,000 (1)
Bert Schedin $80,000 (2)
Tristen Mailloux $80,000 (2)
Mateo Kolar $80,000 (3)
Saku-Antti Josefsson $80,000 (3)
Eetu-Pekka Klemettinen $70,000 (4)
Lorenz Gabel $70,000 (5)
Nikolay Grishin $70,000 (1)
Gore Tenney $70,000 (4)
Total Farm Players26
Salary Commitment
Year 6 : $3,058,640
Year 7 : $1,826,642
Year 8 : $1,028,696
Year 9 : $589,696
Salary Average Commitment
Year 6 : $3,058,640
Year 7 : $1,826,642
Year 8 : $1,028,696
Year 9 : $589,696

Harfang



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisée
Level 1: 6000 - $110 - 5,725 - 95.41%
Level 2: 5000 - $65 - 4,611 - 92.22%
Level 3: 2000 - $40 - 1,902 - 95.09%
Level 4: 4000 - $30 - 3,793 - 94.81%
Luxury : 1000 - $200 - 932 - 93.24%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,868 - 95.59%
Farm Level 2: 2000 - $15 - 1,882 - 94.10%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %16,962 - 94.23%
Average Income per Game$1,762,749
Year to Date Revenue$33,492,238
Farm
Home Games Left21
Average Attendance - %4,750 - 94.99%
Average Income per Game$167,174
Year to Date Revenue$3,176,305

Expense

Pro Players Total Salaries$51,516,427
Pro Players Total Average Salaries$51,516,427
Farm Players Total Salaries$4,724,403
Farm Players Total Average Salaries$4,724,403
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,380,314
Farm Year To Date Expenses$2,093,509
Pro Salary Cap To Date$23,924,514
Farm Salary Cap To Date$1,865,631

Estimate

Pro Estimated Season Revenue$37,017,737
Farm Estimated Season Revenue$3,510,653
Pro Remaining Season Days80
Pro Expenses Per Days$357,255
Pro Estimated Expenses$28,580,400
Farm Remaining Season Days80
Farm Expenses Per Days$35,540
Farm Estimated Expenses$2,843,200
Estimated Season Expenses$31,423,600
Season Salary Cap$56,240,830
Estimate Under Maximum Salary Cap of $59,000,000$2,759,170
Estimate Over Minimum Salary Cap of $26,000,000 $30,240,830
Current Bank Account$109,675,646
Projected Bank Account$118,780,436

Pro Players Salaries

Elijah Sanner $4,900,000 (2)
Osma Gullfors $3,950,000 (3)
Quinn Mccann $3,700,000 (4)
Brentt Bing $3,500,000 (2)
Dillon Salerno $3,345,641 (3)
Leon Campaner $3,300,000 (4)
Helgert Pitt $3,250,000 (5)
Dillon Valenzuela $3,150,000 (1)
Austen Hollman $3,070,000 (4)
Isiah Bruton $2,900,000 (4)
Griffin Brodie $2,710,000 (5)
Conrad Montebruno $2,090,000 (4)
Kalle-Veikko Kekalainen $1,998,000 (2)
Pierre Schuck $1,970,000 (4)
Matus Pietor $1,723,786 (5)
Jesse Podloski $1,700,000 (4)
Patrick Mccarty $1,259,000 (4)
Fredric Bjurling $1,000,000 (2)
Marko Zachara $1,000,000 (2)
Aleksandrs Berzs $1,000,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $51,516,427
Year 7 : $48,366,427
Year 8 : $35,968,427
Year 9 : $27,672,786
Salary Average Commitment
Year 6 : $51,516,427
Year 7 : $48,366,427
Year 8 : $35,968,427
Year 9 : $27,672,786
Salary Cap with 1 Way Contract
Year 6 : $51,516,427
Year 7 : $48,366,427
Year 8 : $35,968,427
Year 9 : $27,672,786

Farm Players Salaries

Yuvenaly Zhornyak $800,000 (1)
Fernando Langlois $199,900 (1)
Ismo-Pekka Makkonen $199,500 (5)
Wendel Mackaness $199,100 (1)
Teo Rutar $199,000 (2)
Misa Ylaja $195,000 (4)
Jacobus Adriaanse $185,200 (4)
Loik Lowrey $185,000 (1)
Torrey Birdsell $170,000 (1)
Carl-Johan Paakkala $168,469 (3)
Lindon Stallworth $160,000 (5)
Macgregor Yorke $150,000 (1)
Devon Guptill $147,000 (3)
Coy Hillis $145,682 (3)
Anton Lebed $145,000 (2)
Abram Korolyuk $138,000 (1)
Tim Humonen $133,000 (2)
Vince Varady $130,000 (4)
Victor Shier $110,000 (1)
Fabio-Luca Aebischer $100,000 (2)
Rainar Lamminsivu $99,000 (2)
Angel Jandora $95,553 (3)
Hansjurgen Thom $90,000 (2)
Graeme Hampshire $90,000 (1)
Maksim Zadoyanny $90,000 (3)
Clayton Ferriero $80,000 (1)
Deric Murray $80,000 (2)
Erin Corderoy $80,000 (2)
Kirt Legare $80,000 (2)
Dalen Latour $80,000 (3)
Total Farm Players30
Salary Commitment
Year 6 : $4,724,404
Year 7 : $2,602,404
Year 8 : $1,596,404
Year 9 : $869,700
Salary Average Commitment
Year 6 : $4,724,404
Year 7 : $2,602,404
Year 8 : $1,596,404
Year 9 : $869,700

Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameRound Table Arena
Level 1: 6000 - $110 - 5,524 - 92.06%
Level 2: 5000 - $65 - 4,672 - 93.44%
Level 3: 2000 - $40 - 1,885 - 94.26%
Level 4: 4000 - $30 - 3,842 - 96.06%
Luxury : 1000 - $200 - 959 - 95.88%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,776 - 92.54%
Farm Level 2: 2000 - $15 - 1,870 - 93.49%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %16,883 - 93.79%
Average Income per Game$1,746,587
Year to Date Revenue$33,185,159
Farm
Home Games Left19
Average Attendance - %4,646 - 92.92%
Average Income per Game$162,782
Year to Date Revenue$3,418,427

Expense

Pro Players Total Salaries$50,221,055
Pro Players Total Average Salaries$50,221,055
Farm Players Total Salaries$3,622,503
Farm Players Total Average Salaries$3,622,503
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,349,315
Farm Year To Date Expenses$1,498,663
Pro Salary Cap To Date$24,209,847
Farm Salary Cap To Date$1,225,209

Estimate

Pro Estimated Season Revenue$36,678,334
Farm Estimated Season Revenue$3,092,863
Pro Remaining Season Days80
Pro Expenses Per Days$358,647
Pro Estimated Expenses$28,691,760
Farm Remaining Season Days80
Farm Expenses Per Days$28,725
Farm Estimated Expenses$2,298,000
Estimated Season Expenses$30,989,760
Season Salary Cap$53,843,558
Estimate Under Maximum Salary Cap of $59,000,000$5,156,442
Estimate Over Minimum Salary Cap of $26,000,000 $27,843,558
Current Bank Account$104,264,579
Projected Bank Account$113,046,016

Pro Players Salaries

Timothy Chisholm $5,300,000 (4)
Cameron Lodewyks $3,750,000 (1)
Darrel Bax $3,475,000 (2)
German Tabanov $3,200,000 (4)
Tor Kronberg $3,200,000 (4)
Rodney Brockman $3,000,000 (3)
Ragnvald Myntti $2,800,000 (1)
Pierre-Anthony Back $2,750,000 (2)
Jonah Keitaanranta $2,600,000 (5)
Gennady Yarkovoi $2,500,000 (5)
Mikhail Pervago $2,450,000 (3)
Samuel Hammer $2,396,056 (2)
Elliot Poissant $2,250,000 (4)
Valentin Midyushko $2,000,000 (2)
Bryan Weiss $1,999,999 (1)
Maitland Mcclerey $1,950,000 (2)
Steven Pinsonneault $1,900,000 (2)
Geordie Mcgee $1,200,000 (3)
Steve Taschuk $800,000 (1)
Hugo Sellen $700,000 (2)
Total Pro Players20
Salary Commitment
Year 6 : $50,221,055
Year 7 : $40,871,056
Year 8 : $25,700,000
Year 9 : $19,050,000
Salary Average Commitment
Year 6 : $50,221,055
Year 7 : $40,871,056
Year 8 : $25,700,000
Year 9 : $19,050,000
Salary Cap with 1 Way Contract
Year 6 : $50,221,055
Year 7 : $40,871,056
Year 8 : $25,700,000
Year 9 : $19,050,000

Farm Players Salaries

Reece Driedger $1,000,000 (1)
Jensen Cowie $200,000 (5)
Carsten Yap $179,900 (4)
Zaine Bosch $160,000 (3)
Irving Nickens $160,000 (4)
Vili-Antti Nevakivi $150,000 (2)
Tobias Westman $143,325 (1)
Anton Alekhin $130,000 (1)
Calle Repo $100,000 (5)
Kirill Lysenko $98,500 (3)
Martin Carlin $93,469 (1)
David Ethell $90,000 (3)
Horst Kolar $90,000 (2)
Terrance Fanelli $90,000 (3)
Ruslan Pohe $90,000 (2)
Patrick Ehn $85,270 (2)
Kevin Forsman $80,000 (3)
Andress Zaka $80,000 (3)
Stefan Rafal $80,000 (3)
Sawyer Sagert $80,000 (1)
Maxx Wilcox $80,000 (1)
Barys Kupava $74,700 (2)
Keven Spittel $74,000 (1)
Helge Welin $73,339 (1)
Martin-Olivier Rondeau $70,000 (1)
Nico Flache $70,000 (1)
Total Farm Players26
Salary Commitment
Year 6 : $3,622,503
Year 7 : $1,808,370
Year 8 : $1,318,400
Year 9 : $639,900
Salary Average Commitment
Year 6 : $3,622,503
Year 7 : $1,808,370
Year 8 : $1,318,400
Year 9 : $639,900

Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRocky Mountains Dome
Level 1: 6000 - $110 - 5,635 - 93.91%
Level 2: 5000 - $65 - 4,588 - 91.76%
Level 3: 2000 - $40 - 1,890 - 94.49%
Level 4: 4000 - $30 - 3,723 - 93.07%
Luxury : 1000 - $200 - 953 - 95.30%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,811 - 93.69%
Farm Level 2: 2000 - $15 - 1,916 - 95.82%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %16,788 - 93.27%
Average Income per Game$1,749,492
Year to Date Revenue$33,240,348
Farm
Home Games Left21
Average Attendance - %4,727 - 94.54%
Average Income per Game$165,253
Year to Date Revenue$3,139,800

Expense

Pro Players Total Salaries$48,064,087
Pro Players Total Average Salaries$48,064,087
Farm Players Total Salaries$3,686,643
Farm Players Total Average Salaries$3,686,643
Coaches Total Salaries$3,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,551,961
Farm Year To Date Expenses$2,301,911
Pro Salary Cap To Date$22,412,493
Farm Salary Cap To Date$1,754,987

Estimate

Pro Estimated Season Revenue$36,739,332
Farm Estimated Season Revenue$3,470,305
Pro Remaining Season Days80
Pro Expenses Per Days$343,973
Pro Estimated Expenses$27,517,840
Farm Remaining Season Days80
Farm Expenses Per Days$33,242
Farm Estimated Expenses$2,659,360
Estimated Season Expenses$30,177,200
Season Salary Cap$51,750,730
Estimate Under Maximum Salary Cap of $59,000,000$7,249,270
Estimate Over Minimum Salary Cap of $26,000,000 $25,750,730
Current Bank Account$80,526,276
Projected Bank Account$90,558,713

Pro Players Salaries

Tanner Napier $3,450,000 (3)
Benito Mathers $3,100,000 (1)
Ustin Trynkov $3,022,643 (2)
Anton Rozhkov $3,000,000 (1)
Ikki Miyamae (Out of Payroll) $3,000,000 (1)
Sampa Paunonen $3,000,000 (1)
Craig Bruton $2,655,000 (3)
Floyd Holst $2,600,000 (4)
Oleg Avinov $2,500,000 (1)
Karim Hogdal $2,500,000 (3)
Rickey Rogan $2,500,000 (1)
Dayton Presswood $2,400,000 (1)
Irmin Rosner $2,200,000 (1)
Urpo Schneider $2,000,000 (2)
Sang Tianzhi $1,948,444 (2)
Daniil Mirnov $1,913,000 (1)
A.C. Westren $1,900,000 (1)
Jody Sonntag $1,875,000 (4)
Kazimir Papazov $1,800,000 (3)
Yaroslav Anokin $1,500,000 (2)
Jovin Coish $1,300,000 (2)
Benedikt Hedqvist $900,000 (3)
Total Pro Players22
Salary Commitment
Year 6 : $51,064,087
Year 7 : $25,551,087
Year 8 : $15,780,000
Year 9 : $4,475,000
Salary Average Commitment
Year 6 : $51,064,087
Year 7 : $25,551,087
Year 8 : $15,780,000
Year 9 : $4,475,000
Salary Cap with 1 Way Contract
Year 6 : $51,064,087
Year 7 : $25,551,087
Year 8 : $15,780,000
Year 9 : $4,475,000

Farm Players Salaries

Kaarl Kontturi $200,000 (4)
Libor Hill $200,000 (3)
Davide Mock $200,000 (3)
Maksim Ushkov $200,000 (3)
Julien Ghantous $200,000 (3)
Francois Walrod $199,000 (2)
Burke Hensel $176,582 (4)
Loughlin Dowe $175,000 (4)
Jared Tallon $175,000 (5)
Cullen Varty $155,000 (5)
Manuel Albertazzi $150,000 (4)
Washington Banker $130,000 (4)
Nerijus Fomenka $126,061 (5)
Primo Mcdowell $120,000 (5)
Danny Gourlie $110,000 (2)
Elias Dansereau $100,000 (4)
Ken Arn $100,000 (3)
Geun Sang-Pil $100,000 (5)
Helgert Finke $100,000 (1)
Erick Propp $95,000 (4)
Karl Lindfors $95,000 (5)
Valentin Timkin (Out of Payroll) $92,500 (2)
Bryn Maybury $90,000 (3)
Val Macmurdo $87,500 (4)
Paulo Keitaanranta $87,500 (3)
Rietrikki Ulrich $80,000 (2)
Jari-Henri Maki-Asiala $80,000 (3)
Derek Hemmerling $80,000 (2)
Nikita Darsky $75,000 (3)
Total Farm Players29
Salary Commitment
Year 6 : $3,779,143
Year 7 : $3,679,143
Year 8 : $3,117,643
Year 9 : $1,885,143
Salary Average Commitment
Year 6 : $3,779,143
Year 7 : $3,679,143
Year 8 : $3,117,643
Year 9 : $1,885,143

Maulers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Igloo
Level 1: 6000 - $110 - 5,650 - 94.16%
Level 2: 5000 - $65 - 4,668 - 93.35%
Level 3: 2000 - $40 - 1,880 - 94.00%
Level 4: 4000 - $30 - 3,759 - 93.96%
Luxury : 1000 - $200 - 923 - 92.32%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,834 - 94.48%
Farm Level 2: 2000 - $15 - 1,889 - 94.47%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %16,879 - 93.77%
Average Income per Game$1,751,555
Year to Date Revenue$33,279,538
Farm
Home Games Left21
Average Attendance - %4,724 - 94.48%
Average Income per Game$165,811
Year to Date Revenue$3,150,405

Expense

Pro Players Total Salaries$55,048,425
Pro Players Total Average Salaries$55,048,425
Farm Players Total Salaries$5,194,828
Farm Players Total Average Salaries$3,897,493
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,973,357
Farm Year To Date Expenses$2,199,698
Pro Salary Cap To Date$24,084,573
Farm Salary Cap To Date$1,713,744

Estimate

Pro Estimated Season Revenue$36,782,647
Farm Estimated Season Revenue$3,482,027
Pro Remaining Season Days80
Pro Expenses Per Days$387,744
Pro Estimated Expenses$31,019,520
Farm Remaining Season Days80
Farm Expenses Per Days$41,802
Farm Estimated Expenses$3,344,160
Estimated Season Expenses$34,363,680
Season Salary Cap$58,945,918
Estimate Under Maximum Salary Cap of $59,000,000$54,082
Estimate Over Minimum Salary Cap of $26,000,000 $32,945,918
Current Bank Account$56,904,429
Projected Bank Account$62,805,423

Pro Players Salaries

Steve Munslow $5,100,000 (4)
Mauriz Savinainen $4,500,000 (2)
Ronnie Syrjala $4,116,750 (4)
Artyom Zhloba $3,990,000 (3)
Halvar Tirinen $3,751,311 (4)
Jyrki-Petteri Hyytia $3,500,225 (3)
Manas Arzuev $3,425,000 (1)
Galen Mccrudden $3,100,000 (1)
Garth Byrne $3,000,000 (3)
Quinn Millbank $2,619,149 (2)
Yulian Mironishin $2,500,000 (2)
Kazimir Yergin $2,300,000 (1)
Derek Barilko $2,250,000 (3)
Jussi-Esko Puumalainen $2,200,000 (3)
Stanley Winchester (Out of Payroll) $1,998,875 (1)
Jaiden Holmgren $1,990,990 (3)
Lorne Steingraber $1,550,000 (1)
Erik Dunnell $1,355,000 (2)
Jerry Bergius $1,000,000 (1)
Arnold Stoa $1,000,000 (3)
Brody Eastwood $1,000,000 (3)
Lars-Eric Kaaronen $800,000 (1)
Total Pro Players22
Salary Commitment
Year 6 : $57,047,300
Year 7 : $42,873,425
Year 8 : $31,899,276
Year 9 : $12,968,061
Salary Average Commitment
Year 6 : $57,047,300
Year 7 : $42,873,425
Year 8 : $31,899,276
Year 9 : $12,968,061
Salary Cap with 1 Way Contract
Year 6 : $57,047,300
Year 7 : $42,873,425
Year 8 : $31,899,276
Year 9 : $12,968,061

Farm Players Salaries

Marku Mihnea $1,997,335 (3)
Viktor Lovyagin $199,755 (1)
Ellerry Bauder (Out of Payroll) $199,378 (3)
Patrick Richter $198,850 (1)
Svyatoslav Nikushkin $193,500 (1)
Mikki Juutinen $185,550 (2)
Dru Mahovlich $167,800 (1)
Kolter Galbraith $147,500 (1)
K.C. Bachman $137,500 (1)
Tyrel Lambert $132,000 (3)
Daemon Marion $129,750 (1)
Maximilian Federmann $126,800 (2)
Abel Sznajder $102,500 (1)
Remi Northey $100,000 (2)
Svyatoslav Petrakov $100,000 (2)
Premysl Pecha $100,000 (2)
Louis Stumborg $95,050 (2)
Ilkka-Petteri Paasi $90,000 (1)
Nigel Erni $90,000 (3)
Jony Kiprusoff $90,000 (2)
Tyler Cornacchia $86,300 (2)
Harris Lunty $85,758 (1)
Shayne Van $80,000 (2)
Antti-Eemeli Pappila $80,000 (1)
Arno Rech $80,000 (1)
Ryker Roch $80,000 (1)
Janik Christ $80,000 (3)
Lynn Trevor $80,000 (3)
Wilhelm Karkonen $80,000 (3)
Erik Wickman $78,880 (2)
Total Farm Players30
Salary Commitment
Year 6 : $5,394,206
Year 7 : $1,903,692
Year 8 : $861,112
Year 9 : $0
Salary Average Commitment
Year 6 : $4,096,870
Year 7 : $1,773,958
Year 8 : $731,378
Year 9 : $0

Mighty Moose



Arena Capacity - Ticket Price
Attendance - %

Arena NameWabanaki Arena
Level 1: 6000 - $110 - 5,809 - 96.82%
Level 2: 5000 - $65 - 4,797 - 95.94%
Level 3: 2000 - $40 - 1,874 - 93.72%
Level 4: 4000 - $30 - 3,711 - 92.77%
Luxury : 1000 - $200 - 939 - 93.94%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,765 - 92.16%
Farm Level 2: 2000 - $15 - 1,853 - 92.64%
Farm Total Capacity :5000

Income

Home Games Left20
Average Attendance - %17,131 - 95.17%
Average Income per Game$1,788,700
Year to Date Revenue$35,774,005
Farm
Home Games Left21
Average Attendance - %4,617 - 92.35%
Average Income per Game$161,923
Year to Date Revenue$3,076,529

Expense

Pro Players Total Salaries$47,854,639
Pro Players Total Average Salaries$47,854,639
Farm Players Total Salaries$5,469,567
Farm Players Total Average Salaries$5,469,567
Coaches Total Salaries$475,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,171,929
Farm Year To Date Expenses$1,552,306
Pro Salary Cap To Date$21,080,763
Farm Salary Cap To Date$1,426,970

Estimate

Pro Estimated Season Revenue$35,774,005
Farm Estimated Season Revenue$3,400,374
Pro Remaining Season Days80
Pro Expenses Per Days$326,902
Pro Estimated Expenses$26,152,160
Farm Remaining Season Days80
Farm Expenses Per Days$39,079
Farm Estimated Expenses$3,126,320
Estimated Season Expenses$29,278,480
Season Salary Cap$53,324,206
Estimate Under Maximum Salary Cap of $59,000,000$5,675,794
Estimate Over Minimum Salary Cap of $26,000,000 $27,324,206
Current Bank Account$107,344,875
Projected Bank Account$117,240,774

Pro Players Salaries

Marco Rutherford $3,000,000 (4)
Ryland Tuazon $2,923,297 (1)
Oskar Borjesson $2,880,000 (2)
Dwight Robichaud $2,858,167 (2)
Durham Hopley $2,650,000 (4)
Afanasy Mekhnin $2,600,000 (3)
James Pontes $2,550,750 (4)
Gennady Lashkin $2,500,000 (5)
Grayden Currier $2,500,000 (4)
Olin Wylde $2,500,000 (3)
Delwyn Manvill $2,360,000 (2)
Brooks Goupil $2,220,000 (2)
Drake Bourgeault $2,200,427 (3)
Yakov Kabanov $2,047,000 (2)
Leon Christensen $2,000,000 (1)
Esra Rhine $1,999,999 (2)
Kerby Shapley $1,899,999 (3)
Bernt Metsasalo $1,765,000 (5)
Francis Henri $1,500,000 (2)
Robert Friend $1,300,000 (4)
Giles Bedford $800,000 (2)
Martin Johansen $800,000 (2)
Total Pro Players22
Salary Commitment
Year 6 : $47,854,639
Year 7 : $42,931,342
Year 8 : $25,466,176
Year 9 : $16,265,750
Salary Average Commitment
Year 6 : $47,854,639
Year 7 : $42,931,342
Year 8 : $25,466,176
Year 9 : $16,265,750
Salary Cap with 1 Way Contract
Year 6 : $47,854,639
Year 7 : $42,931,342
Year 8 : $25,466,176
Year 9 : $16,265,750

Farm Players Salaries

Florentin Wehrle $1,000,000 (1)
Garrick Lord $900,000 (1)
Matthew Mossman $800,000 (3)
Johannes Wilhelmsson $200,000 (2)
Culley Daggett $180,000 (5)
Dempsey Roos $170,000 (5)
Martti-Veikko Rotsa $145,000 (4)
Sidney Sittler $130,000 (3)
Jean-Daniel Desormeaux $119,900 (5)
Fred Lawrence $118,616 (2)
Reuben Penttinen $105,000 (2)
Hans Thackwray $102,200 (1)
Patryk Matechuk $99,900 (1)
Nicolae Cuza $90,000 (3)
Pierre-Maxime Vetere $90,000 (2)
Caelan Ranford $90,000 (1)
Codey Melnuk $90,000 (1)
Olli Wilson $84,451 (2)
Madden Poile $82,000 (3)
Jessey Partridge $80,000 (1)
Niels Jorgensen $80,000 (3)
Dale Vacher $80,000 (1)
Bernhard Ernst $80,000 (1)
Jensen Leduc $80,000 (1)
Sergey Yadrikhinsky $80,000 (1)
Piers Flemming $80,000 (1)
Abraham Crona $80,000 (2)
Mathieu Taker $80,000 (2)
Niko-Markus Hautamaa $80,000 (2)
Po Gang-Seok $72,500 (4)
Total Farm Players30
Salary Commitment
Year 6 : $5,469,567
Year 7 : $1,987,467
Year 8 : $1,149,400
Year 9 : $687,400
Salary Average Commitment
Year 6 : $5,469,567
Year 7 : $1,987,467
Year 8 : $1,149,400
Year 9 : $687,400

Militia



Arena Capacity - Ticket Price
Attendance - %

Arena NameArmed Forces Ice Palace
Level 1: 6000 - $110 - 5,784 - 96.40%
Level 2: 5000 - $65 - 4,724 - 94.47%
Level 3: 2000 - $40 - 1,880 - 93.98%
Level 4: 4000 - $30 - 3,842 - 96.04%
Luxury : 1000 - $200 - 967 - 96.72%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,803 - 93.45%
Farm Level 2: 2000 - $15 - 1,847 - 92.37%
Farm Total Capacity :5000

Income

Home Games Left18
Average Attendance - %17,196 - 95.53%
Average Income per Game$1,791,648
Year to Date Revenue$39,416,263
Farm
Home Games Left21
Average Attendance - %4,651 - 93.01%
Average Income per Game$163,576
Year to Date Revenue$3,107,944

Expense

Pro Players Total Salaries$49,955,697
Pro Players Total Average Salaries$49,955,697
Farm Players Total Salaries$5,666,050
Farm Players Total Average Salaries$5,666,050
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,329,443
Farm Year To Date Expenses$2,329,599
Pro Salary Cap To Date$23,417,880
Farm Salary Cap To Date$1,964,977

Estimate

Pro Estimated Season Revenue$32,249,670
Farm Estimated Season Revenue$3,435,096
Pro Remaining Season Days80
Pro Expenses Per Days$353,440
Pro Estimated Expenses$28,275,200
Farm Remaining Season Days80
Farm Expenses Per Days$43,987
Farm Estimated Expenses$3,518,960
Estimated Season Expenses$31,794,160
Season Salary Cap$55,621,747
Estimate Under Maximum Salary Cap of $59,000,000$3,378,253
Estimate Over Minimum Salary Cap of $26,000,000 $29,621,747
Current Bank Account$62,365,512
Projected Bank Account$66,256,118

Pro Players Salaries

Marten Gronvall $3,500,000 (2)
Nicolas Milliner $3,007,666 (2)
Curtis Rowlands $2,995,150 (2)
Alec Welsford $2,860,266 (1)
Thornton Upchurch $2,850,000 (4)
Niko-Markus Tukia $2,813,000 (1)
Josiah Hilts $2,800,000 (1)
Russ Berlin $2,700,000 (4)
Melvin Hertz $2,400,000 (3)
Lachlan Zilligen $2,300,000 (2)
Aleksey Popleteyev $2,200,000 (3)
Amadeus Helm $2,200,000 (2)
Reading Hosler $2,200,000 (5)
Vladislav Stasenko $2,130,616 (5)
Marly Ruttan $2,125,000 (1)
Mackenzie Strand $2,100,000 (1)
Hartley OCurry (Out of Payroll) $1,999,999 (5)
Terry Vasey $1,999,999 (4)
Jeffrey Mitton $1,999,000 (3)
Lennox Henry $1,750,000 (5)
Ignaty Otlesnov $1,525,000 (1)
Klemen Napotnik $1,500,000 (5)
Marc-Antoine Sookro (Out of Payroll) $1,254,000 (2)
Total Pro Players23
Salary Commitment
Year 6 : $53,209,696
Year 7 : $38,986,430
Year 8 : $23,729,614
Year 9 : $17,130,614
Salary Average Commitment
Year 6 : $53,209,696
Year 7 : $38,986,430
Year 8 : $23,729,614
Year 9 : $17,130,614
Salary Cap with 1 Way Contract
Year 6 : $53,209,696
Year 7 : $38,986,430
Year 8 : $23,729,614
Year 9 : $17,130,614

Farm Players Salaries

John Kaukinen $1,800,000 (2)
Donald Cloud $820,000 (2)
Ivan Peshekhonov (Out of Payroll) $200,000 (3)
Forester Oglesby $200,000 (3)
Nicolas Adcock (Out of Payroll) $190,000 (5)
Benedict Cosgrove (Out of Payroll) $185,000 (2)
Luca Almond $170,000 (2)
Joel Quintal $160,000 (2)
Jonah Lakovic $160,000 (3)
Yefim Rogozhkin $154,000 (3)
Algot Liikkanen $150,000 (1)
Nicke Hautajoki $140,000 (4)
Ben Moes $139,950 (1)
Yannick Berard $131,000 (1)
Roland Deichmann $120,000 (1)
Visa-Veikko Gripenberg $115,000 (1)
Jaedon Crummy $110,000 (5)
Trace Micklem $108,900 (1)
Brandt McAlister $100,000 (3)
Philip Salenius $100,000 (5)
Jere-Matti Happo $90,000 (3)
Graeme Bourdeau $90,000 (1)
Shaun Dorais $90,000 (1)
Jean-Rene Deeg $89,000 (5)
Shannon Gellathy $85,000 (3)
Arttu-Petteri Malmikankare $84,500 (2)
Yury Malitsky $80,000 (3)
Angus Nilsson $80,000 (5)
Shayne Reinhart $80,000 (2)
Grayson Waldrep $75,000 (4)
Felix Westberg $72,000 (1)
Aldrich Ingram $71,700 (4)
Total Farm Players32
Salary Commitment
Year 6 : $6,241,050
Year 7 : $2,866,200
Year 8 : $1,924,700
Year 9 : $855,700
Salary Average Commitment
Year 6 : $6,241,050
Year 7 : $2,866,200
Year 8 : $1,924,700
Year 9 : $855,700

Muertos



Arena Capacity - Ticket Price
Attendance - %

Arena NameLos Muertos Arena
Level 1: 6000 - $110 - 5,663 - 94.39%
Level 2: 5000 - $65 - 4,709 - 94.17%
Level 3: 2000 - $40 - 1,901 - 95.07%
Level 4: 4000 - $30 - 3,782 - 94.56%
Luxury : 1000 - $200 - 957 - 95.73%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,816 - 93.88%
Farm Level 2: 2000 - $15 - 1,867 - 93.37%
Farm Total Capacity :5000

Income

Home Games Left20
Average Attendance - %17,013 - 94.51%
Average Income per Game$1,768,476
Year to Date Revenue$35,369,514
Farm
Home Games Left21
Average Attendance - %4,684 - 93.68%
Average Income per Game$164,558
Year to Date Revenue$3,126,601

Expense

Pro Players Total Salaries$51,003,749
Pro Players Total Average Salaries$51,003,749
Farm Players Total Salaries$3,911,090
Farm Players Total Average Salaries$3,911,090
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,083,028
Farm Year To Date Expenses$2,249,630
Pro Salary Cap To Date$22,804,106
Farm Salary Cap To Date$1,793,834

Estimate

Pro Estimated Season Revenue$35,369,514
Farm Estimated Season Revenue$3,455,717
Pro Remaining Season Days80
Pro Expenses Per Days$380,978
Pro Estimated Expenses$30,478,240
Farm Remaining Season Days80
Farm Expenses Per Days$33,409
Farm Estimated Expenses$2,672,720
Estimated Season Expenses$33,150,960
Season Salary Cap$54,914,839
Estimate Under Maximum Salary Cap of $59,000,000$4,085,161
Estimate Over Minimum Salary Cap of $26,000,000 $28,914,839
Current Bank Account$115,739,472
Projected Bank Account$121,413,743

Pro Players Salaries

Dalen Palmateer $4,650,000 (3)
Zackary Nowry $4,000,000 (2)
Kody Schutz $4,000,000 (4)
Hale Labrecque $3,750,000 (1)
Luke Vanni $3,500,000 (4)
Donavon Sorley $3,500,000 (2)
Elie Van Der Male $3,200,000 (4)
Lars-Bjorn Sundholm $2,750,000 (1)
Andrew Wiewel $2,700,000 (3)
Artem Ivalahti $2,500,000 (4)
Bruno-Carl Young $2,200,000 (2)
Vsevolod Neretin $2,126,849 (1)
Braydon Trinh $2,000,000 (3)
Carl Stiles $1,999,000 (1)
Leonard Bjorklund $1,823,100 (1)
Casey Mctavish $1,704,800 (3)
Feng Xingyi $1,700,000 (2)
Zayden Rankine $1,000,000 (1)
Marcel Kacmarik $1,000,000 (2)
Jaryd Rooke $900,000 (2)
Total Pro Players20
Salary Commitment
Year 6 : $51,003,749
Year 7 : $37,554,800
Year 8 : $24,254,800
Year 9 : $13,200,000
Salary Average Commitment
Year 6 : $51,003,749
Year 7 : $37,554,800
Year 8 : $24,254,800
Year 9 : $13,200,000
Salary Cap with 1 Way Contract
Year 6 : $51,003,749
Year 7 : $37,554,800
Year 8 : $24,254,800
Year 9 : $13,200,000

Farm Players Salaries

Jonathan Sharpley $200,000 (1)
Akio Nishiwaki $200,000 (2)
Kellen Hopfner $200,000 (2)
Casey Fawcett $200,000 (3)
Jaden Herle $199,090 (3)
David Hutchings $190,000 (5)
Forster Brittingham $175,000 (2)
Keevin Arnold $150,000 (1)
Elan Holman $150,000 (3)
Dicky Money $133,000 (1)
Enver Mendrelyuk $115,000 (1)
Hannu-Petteri Hatinen (Out of Payroll) $110,000 (2)
Francois-Xavier Barnhart $110,000 (1)
Austen Gowler $104,500 (3)
Wyatt Baslyk $100,000 (2)
Kyrre Sakariassen $100,000 (2)
Sargent Beasley $100,000 (1)
Jerri Viheriaranta $100,000 (4)
Geordie von Wilke $100,000 (2)
Gavriil Nazarov $100,000 (3)
Lenny Varley $100,000 (3)
Trent Cully $90,000 (1)
Stan Krowina $90,000 (1)
Nevin Callaghan $85,000 (1)
Oren Chumola $80,000 (1)
Ladzimir Lucanok $80,000 (1)
Soren Wanchuk $80,000 (2)
Roy Perzchajlo $80,000 (3)
Bjornar Brobakken $75,000 (2)
Timofey Lichkov $74,500 (4)
Dustin Tousignant $70,000 (1)
Semyon Pashkov $70,000 (1)
Ludvig Rosnes $70,000 (5)
Bartosch Gellert $70,000 (2)
Helge Radstrom $70,000 (3)
Total Farm Players35
Salary Commitment
Year 6 : $4,021,090
Year 7 : $2,648,090
Year 8 : $1,438,090
Year 9 : $434,500
Salary Average Commitment
Year 6 : $4,021,090
Year 7 : $2,648,090
Year 8 : $1,438,090
Year 9 : $434,500

North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnderground Station
Level 1: 6000 - $110 - 5,660 - 94.34%
Level 2: 5000 - $65 - 4,625 - 92.51%
Level 3: 2000 - $40 - 1,885 - 94.27%
Level 4: 4000 - $30 - 3,657 - 91.42%
Luxury : 1000 - $200 - 961 - 96.09%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,859 - 95.30%
Farm Level 2: 2000 - $15 - 1,909 - 95.45%
Farm Total Capacity :5000

Income

Home Games Left23
Average Attendance - %16,789 - 93.27%
Average Income per Game$1,755,783
Year to Date Revenue$29,848,312
Farm
Home Games Left18
Average Attendance - %4,768 - 95.36%
Average Income per Game$167,302
Year to Date Revenue$3,680,647

Expense

Pro Players Total Salaries$52,715,420
Pro Players Total Average Salaries$52,715,420
Farm Players Total Salaries$3,684,014
Farm Players Total Average Salaries$3,684,014
Coaches Total Salaries$3,869,444
Luxury Taxe Total$0
Pro Year To Date Expenses$25,505,139
Farm Year To Date Expenses$1,753,958
Pro Salary Cap To Date$23,798,498
Farm Salary Cap To Date$1,696,994

Estimate

Pro Estimated Season Revenue$40,383,010
Farm Estimated Season Revenue$3,011,438
Pro Remaining Season Days80
Pro Expenses Per Days$384,081
Pro Estimated Expenses$30,726,480
Farm Remaining Season Days80
Farm Expenses Per Days$25,912
Farm Estimated Expenses$2,072,960
Estimated Season Expenses$32,799,440
Season Salary Cap$56,399,434
Estimate Under Maximum Salary Cap of $59,000,000$2,600,566
Estimate Over Minimum Salary Cap of $26,000,000 $30,399,434
Current Bank Account$108,162,158
Projected Bank Account$118,757,166

Pro Players Salaries

Orlando Wey $5,164,592 (4)
Derrell Hults $4,999,419 (4)
Mikko Tasanen $3,225,944 (1)
Juha-Pekka Kaukola $2,999,999 (2)
Joseph Knaus $2,999,444 (2)
Fynn Messner $2,984,444 (2)
Laurent Godbout $2,844,444 (1)
Jamey Fequet $2,744,089 (4)
Pitt Kidwell $2,724,444 (3)
Valery Adlerov $2,404,061 (4)
Adolfo Bakewell $2,315,141 (3)
Ville Brendstrup $2,254,006 (2)
Emilio Istad $1,944,444 (3)
Bennet Gallahur $1,944,444 (1)
K.C. Levers $1,896,040 (3)
Ritchie Kruger $1,761,577 (1)
Jeffery Pattyn $1,604,444 (1)
Vilho Metsala $1,600,000 (2)
Illija Ajbek $1,504,444 (2)
Taras Kochkaryov $1,000,000 (2)
Angelo Bonneau $1,000,000 (2)
Vasily Sidorenko $800,000 (1)
Total Pro Players22
Salary Commitment
Year 6 : $52,715,420
Year 7 : $40,534,567
Year 8 : $24,192,230
Year 9 : $15,312,161
Salary Average Commitment
Year 6 : $52,715,420
Year 7 : $40,534,567
Year 8 : $24,192,230
Year 9 : $15,312,161
Salary Cap with 1 Way Contract
Year 6 : $52,715,420
Year 7 : $40,534,567
Year 8 : $24,192,230
Year 9 : $15,312,161

Farm Players Salaries

Leland Matyas $200,000 (1)
Conrade Dole $200,000 (1)
Ballard Winston $199,344 (1)
Jarl Molo $188,444 (1)
Alex Kessell $175,000 (2)
Jessy Soucy $164,444 (1)
Hans Fabricius $150,046 (1)
Melker Lennartsson $149,968 (3)
Wendell Sarrazin $144,444 (1)
Pierre-Anthony Comrie $142,405 (2)
Helmar Andren $134,444 (2)
Giff Bradbury $132,802 (2)
Gennady Oginsky $125,044 (1)
Rashit Musayev $107,197 (1)
Adrian Haslar $100,000 (2)
Mitchell Megna $100,000 (3)
Ernests Vizmanis $100,000 (3)
Veli Torenius $100,000 (3)
Quincy Dagenais $90,533 (1)
Olli Colley $90,000 (3)
Devin Stanton $90,000 (1)
Alexsey Omelkov $90,000 (3)
Karl Lundkvist $85,044 (1)
Axel Moreau $80,000 (3)
Simon-Pierre Dalgarno $80,000 (1)
Jeny Bosiacki $80,000 (3)
Shawn Ridge (Out of Payroll) $80,000 (3)
Juho-Matti Nykvist $80,000 (1)
Rudolf Markelj $80,000 (2)
Corey Shugart $80,000 (3)
Mikhail Khanov $72,453 (1)
Daine Finley $72,401 (2)
Total Farm Players32
Salary Commitment
Year 6 : $3,764,012
Year 7 : $1,787,020
Year 8 : $949,968
Year 9 : $0
Salary Average Commitment
Year 6 : $3,764,012
Year 7 : $1,787,020
Year 8 : $949,968
Year 9 : $0

Orcas

Orcas is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHooroo Arena
Level 1: 6000 - $110 - 5,683 - 94.72%
Level 2: 5000 - $65 - 4,819 - 96.39%
Level 3: 2000 - $40 - 1,916 - 95.78%
Level 4: 4000 - $30 - 3,750 - 93.75%
Luxury : 1000 - $200 - 927 - 92.67%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,808 - 93.60%
Farm Level 2: 2000 - $15 - 1,915 - 95.74%
Farm Total Capacity :5000

Income

Home Games Left20
Average Attendance - %17,094 - 94.97%
Average Income per Game$1,772,330
Year to Date Revenue$35,446,597
Farm
Home Games Left23
Average Attendance - %4,723 - 94.46%
Average Income per Game$165,101
Year to Date Revenue$2,806,725

Expense

Pro Players Total Salaries$56,735,336
Pro Players Total Average Salaries$56,735,336
Farm Players Total Salaries$2,642,662
Farm Players Total Average Salaries$2,642,662
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,457,515
Farm Year To Date Expenses$1,414,253
Pro Salary Cap To Date$25,001,759
Farm Salary Cap To Date$1,231,925

Estimate

Pro Estimated Season Revenue$35,446,597
Farm Estimated Season Revenue$3,797,334
Pro Remaining Season Days80
Pro Expenses Per Days$392,757
Pro Estimated Expenses$31,420,560
Farm Remaining Season Days80
Farm Expenses Per Days$20,698
Farm Estimated Expenses$1,655,840
Estimated Season Expenses$33,076,400
Season Salary Cap$59,377,998
Estimate Under Maximum Salary Cap of $59,000,000-$377,998
Estimate Over Minimum Salary Cap of $26,000,000 $33,377,998
Current Bank Account$118,562,823
Projected Bank Account$124,730,354

Pro Players Salaries

Keegan Ramkema $6,166,263 (3)
Reeti Tiitinen $4,986,000 (3)
Mangjeol Su-Cheol $4,200,571 (2)
Jamal Gratton $3,965,000 (2)
Srebrenko Cvitanovic $3,694,846 (1)
Justice Wang $3,450,606 (2)
Jessey Tarasuk $3,335,600 (2)
David Manno $3,295,000 (3)
Mikko-Matti Forsblad $2,700,618 (1)
Noel Ottosson $2,566,068 (5)
Wilhelm Norden $2,342,151 (1)
Antonio Macphedron $2,250,000 (4)
Carey Griffiths $2,240,924 (4)
Carsten Kerly $1,999,600 (4)
Jake Corbin $1,972,841 (1)
Sixten Angstrom $1,829,000 (1)
Darian Goebel $1,653,600 (3)
Vilem Zavorka $1,300,648 (3)
Qi Chongkun $1,000,000 (1)
Max Cooper $1,000,000 (2)
Venyamin Pashnin $786,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $56,735,336
Year 7 : $43,195,880
Year 8 : $26,458,103
Year 9 : $9,056,592
Salary Average Commitment
Year 6 : $56,735,336
Year 7 : $43,195,880
Year 8 : $26,458,103
Year 9 : $9,056,592
Salary Cap with 1 Way Contract
Year 6 : $56,735,336
Year 7 : $43,195,880
Year 8 : $26,458,103
Year 9 : $9,056,592

Farm Players Salaries

Quinton Schlosser $200,000 (1)
Innis Knox $200,000 (1)
Jessie Burgdoerfer (Out of Payroll) $176,659 (1)
Norihisa Kakuta (Out of Payroll) $156,000 (3)
Shayne Vallorani $154,369 (2)
Ari-Jukka Kariniemi $152,250 (1)
Chris Mathey $150,201 (1)
Eduard Yerokhin $149,284 (1)
Benjamin Joule $146,426 (1)
Dunmore Heckman $146,407 (1)
Luca Syvapuro (Out of Payroll) $146,001 (1)
Ora-Antti Selanne $140,970 (2)
Ruslan Yerakov $124,766 (1)
Valeryy Lyasyuk $110,000 (1)
Jefferey OHoran $107,000 (1)
Keane Mackee $100,000 (1)
Rabbe Okker $92,200 (1)
Kael Sobkow $90,900 (1)
Kaj Sandell $90,890 (1)
Silvio Schmidt $90,000 (2)
Darren Heim $84,500 (1)
Oszkar Kardos $82,500 (1)
Tristan Berger (Out of Payroll) $80,000 (3)
Valery Vladimirov $80,000 (2)
Gennady Roshchin $80,000 (2)
Georghiu Dragoi $70,000 (1)
Total Farm Players26
Salary Commitment
Year 6 : $3,201,322
Year 7 : $781,338
Year 8 : $236,000
Year 9 : $0
Salary Average Commitment
Year 6 : $3,201,322
Year 7 : $781,338
Year 8 : $236,000
Year 9 : $0

Privateers



Arena Capacity - Ticket Price
Attendance - %

Arena NameQueen Annes Revenge
Level 1: 6000 - $110 - 5,686 - 94.76%
Level 2: 5000 - $65 - 4,763 - 95.27%
Level 3: 2000 - $40 - 1,904 - 95.20%
Level 4: 4000 - $30 - 3,861 - 96.51%
Luxury : 1000 - $200 - 936 - 93.55%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,829 - 94.30%
Farm Level 2: 2000 - $15 - 1,907 - 95.33%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %17,149 - 95.27%
Average Income per Game$1,774,058
Year to Date Revenue$33,707,104
Farm
Home Games Left21
Average Attendance - %4,736 - 94.71%
Average Income per Game$165,895
Year to Date Revenue$3,152,008

Expense

Pro Players Total Salaries$53,932,999
Pro Players Total Average Salaries$53,932,999
Farm Players Total Salaries$2,950,334
Farm Players Total Average Salaries$2,950,334
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,538,804
Farm Year To Date Expenses$1,741,271
Pro Salary Cap To Date$23,650,027
Farm Salary Cap To Date$1,353,851

Estimate

Pro Estimated Season Revenue$37,255,220
Farm Estimated Season Revenue$3,483,798
Pro Remaining Season Days80
Pro Expenses Per Days$380,156
Pro Estimated Expenses$30,412,480
Farm Remaining Season Days80
Farm Expenses Per Days$25,853
Farm Estimated Expenses$2,068,240
Estimated Season Expenses$32,480,720
Season Salary Cap$56,883,333
Estimate Under Maximum Salary Cap of $59,000,000$2,116,667
Estimate Over Minimum Salary Cap of $26,000,000 $30,883,333
Current Bank Account$132,309,669
Projected Bank Account$140,567,967

Pro Players Salaries

Tomas Rydval $6,850,000 (3)
Kerby Daviault $4,250,000 (1)
Ed Zandbeek $4,200,000 (1)
Chris Neurauter $4,013,000 (3)
Spencer Lafortune $3,270,000 (2)
Rong Zilei $3,200,000 (4)
Oiva Lyttinen $2,850,000 (1)
Nathanael Miller $2,800,000 (1)
Jean-Daniel Dhaliwal $2,800,000 (1)
Abram Nekhocheninov $2,800,000 (4)
Stephane Wazasnik $2,700,000 (2)
Quinton Parsons $2,550,000 (2)
Odell Kell $1,999,999 (4)
Kaiden Sabey $1,800,000 (1)
Herb Edmond $1,800,000 (1)
Penna Ruhkala $1,750,000 (1)
Esa Pekkarinen $1,400,000 (1)
Ola Karlsrud $1,000,000 (2)
Gal Roblek $1,000,000 (3)
Woodrow Convrey $900,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $53,932,999
Year 7 : $29,382,999
Year 8 : $19,862,999
Year 9 : $7,999,999
Salary Average Commitment
Year 6 : $53,932,999
Year 7 : $29,382,999
Year 8 : $19,862,999
Year 9 : $7,999,999
Salary Cap with 1 Way Contract
Year 6 : $53,932,999
Year 7 : $29,382,999
Year 8 : $19,862,999
Year 9 : $7,999,999

Farm Players Salaries

Alfred Rice $200,000 (4)
Chris Touhey $165,000 (4)
Daniil Glebov $155,000 (1)
Kash Berger $150,000 (1)
Coleman Macnab $127,500 (3)
Ignat Berezovsky (Out of Payroll) $113,000 (3)
Frank Babic $104,500 (1)
Roderick Tomkins $100,000 (3)
German Dalman $100,000 (1)
Magnus Sjodahl $99,500 (2)
Darron Henrion $95,000 (2)
Cosimo Filiatrault $92,500 (1)
Pantelaymon Artynski $91,834 (1)
Gerald Shapland $90,000 (2)
Elvis Marco $90,000 (2)
Kent Valioksa $90,000 (3)
Hunter Tozzi $90,000 (3)
Vladislav Tarantov $80,000 (3)
Maurus Butler (Out of Payroll) $80,000 (2)
Marco Macgregor $80,000 (2)
Landan Pettinger $80,000 (3)
Adrien Zahn (Out of Payroll) $80,000 (1)
Anton Pokrovsky $80,000 (3)
Hans-Ake Grip $80,000 (1)
Tony Sudoski $78,000 (1)
Billy Oliphant $76,000 (2)
Izaak Holzer $75,000 (1)
Anson Weinberg $75,000 (5)
Sigurd Ostberg $72,500 (2)
Yakov Okulov $70,000 (1)
Justin-Claude Rawlings $70,000 (1)
Total Farm Players31
Salary Commitment
Year 6 : $3,030,334
Year 7 : $1,883,500
Year 8 : $1,200,500
Year 9 : $440,000
Salary Average Commitment
Year 6 : $3,030,334
Year 7 : $1,883,500
Year 8 : $1,200,500
Year 9 : $440,000

Razorbacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Back Forty
Level 1: 6000 - $110 - 5,723 - 95.38%
Level 2: 5000 - $65 - 4,744 - 94.87%
Level 3: 2000 - $40 - 1,883 - 94.15%
Level 4: 4000 - $30 - 3,802 - 95.04%
Luxury : 1000 - $200 - 941 - 94.08%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,749 - 91.65%
Farm Level 2: 2000 - $15 - 1,866 - 93.28%
Farm Total Capacity :5000

Income

Home Games Left20
Average Attendance - %17,092 - 94.95%
Average Income per Game$1,775,728
Year to Date Revenue$35,514,569
Farm
Home Games Left18
Average Attendance - %4,615 - 92.30%
Average Income per Game$161,475
Year to Date Revenue$3,552,457

Expense

Pro Players Total Salaries$55,159,428
Pro Players Total Average Salaries$55,159,428
Farm Players Total Salaries$3,119,500
Farm Players Total Average Salaries$3,119,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,990,798
Farm Year To Date Expenses$1,858,304
Pro Salary Cap To Date$24,817,309
Farm Salary Cap To Date$1,402,513

Estimate

Pro Estimated Season Revenue$35,514,569
Farm Estimated Season Revenue$2,906,556
Pro Remaining Season Days80
Pro Expenses Per Days$385,438
Pro Estimated Expenses$30,835,040
Farm Remaining Season Days80
Farm Expenses Per Days$28,024
Farm Estimated Expenses$2,241,920
Estimated Season Expenses$33,076,960
Season Salary Cap$58,278,928
Estimate Under Maximum Salary Cap of $59,000,000$721,072
Estimate Over Minimum Salary Cap of $26,000,000 $32,278,928
Current Bank Account$91,673,734
Projected Bank Account$97,017,899

Pro Players Salaries

Wes Pushka $5,313,000 (4)
Joe Sjoblom $4,513,000 (4)
Bogdan Laptev $4,000,000 (2)
Randal Plaitis $3,913,000 (1)
Thomas Gillman $3,713,000 (2)
Wil Garland $3,700,000 (2)
Abel Skipper $3,690,000 (3)
Barron Dowler $3,313,000 (2)
Winston Derksen $3,213,000 (2)
Sergey Voyevodin $3,013,000 (5)
Ramazan Buranbayev $2,713,428 (3)
Marcello Kay $2,500,000 (1)
Leighton Tendler $2,413,000 (2)
Aldon Bartol $2,413,000 (1)
Ignac Tochacek $1,913,000 (5)
Adrien Flood $1,113,000 (2)
Eddi Scholler $1,000,000 (2)
Juho-Heikki Pitkanen $1,000,000 (2)
Rene Pietila $900,000 (2)
Yuvenaly Panchishny $813,000 (5)
Total Pro Players20
Salary Commitment
Year 6 : $55,159,428
Year 7 : $46,333,428
Year 8 : $21,968,428
Year 9 : $15,565,000
Salary Average Commitment
Year 6 : $55,159,428
Year 7 : $46,333,428
Year 8 : $21,968,428
Year 9 : $15,565,000
Salary Cap with 1 Way Contract
Year 6 : $55,159,428
Year 7 : $46,333,428
Year 8 : $21,968,428
Year 9 : $15,565,000

Farm Players Salaries

Jesse Reino $191,300 (1)
Kazimierz Kijowski $191,300 (1)
Curt Daae $191,300 (1)
Marty Millman $190,000 (2)
Jeff Biagi $151,300 (5)
Fitch Lennie $151,300 (1)
Hugh Byerly $141,300 (1)
Otto-Emil Kytolehto $131,300 (1)
Damon Colclough $131,300 (3)
Ike Currer $131,300 (1)
Norm Bona $121,300 (5)
Jaxson Parker $111,300 (2)
Lars-Bjorn Haraldsson $101,300 (1)
Erik Blain $101,300 (4)
Johan Tujunen $100,000 (2)
Timo Wolff $100,000 (3)
Polikarp Chubykin $90,000 (3)
Cody Livermore $90,000 (2)
Pier Volpatti $80,000 (2)
Marlon Benton $80,000 (2)
Casee Shone $80,000 (2)
Lowell Hinkley $80,000 (2)
Damien Vefghi $80,000 (3)
Lloyd Methot $80,000 (3)
Nathaniel Amstrup $80,000 (1)
Arttu-Sakari Laurinmaa $71,300 (1)
Nate Gronsdahl $71,300 (2)
Total Farm Players27
Salary Commitment
Year 6 : $3,119,500
Year 7 : $1,737,800
Year 8 : $855,200
Year 9 : $373,900
Salary Average Commitment
Year 6 : $3,119,500
Year 7 : $1,737,800
Year 8 : $855,200
Year 9 : $373,900

Red Tails



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Aerodome
Level 1: 6000 - $110 - 5,665 - 94.42%
Level 2: 5000 - $65 - 4,707 - 94.13%
Level 3: 2000 - $40 - 1,865 - 93.25%
Level 4: 4000 - $30 - 3,805 - 95.11%
Luxury : 1000 - $200 - 962 - 96.17%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,828 - 94.26%
Farm Level 2: 2000 - $15 - 1,914 - 95.68%
Farm Total Capacity :5000

Income

Home Games Left22
Average Attendance - %17,003 - 94.46%
Average Income per Game$1,768,757
Year to Date Revenue$31,837,622
Farm
Home Games Left22
Average Attendance - %4,742 - 94.83%
Average Income per Game$165,983
Year to Date Revenue$2,987,689

Expense

Pro Players Total Salaries$49,506,202
Pro Players Total Average Salaries$49,506,202
Farm Players Total Salaries$3,430,694
Farm Players Total Average Salaries$3,430,694
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,093,270
Farm Year To Date Expenses$1,961,777
Pro Salary Cap To Date$23,361,309
Farm Salary Cap To Date$1,597,139

Estimate

Pro Estimated Season Revenue$38,912,649
Farm Estimated Season Revenue$3,651,620
Pro Remaining Season Days80
Pro Expenses Per Days$362,627
Pro Estimated Expenses$29,010,160
Farm Remaining Season Days80
Farm Expenses Per Days$28,780
Farm Estimated Expenses$2,302,400
Estimated Season Expenses$31,312,560
Season Salary Cap$52,936,896
Estimate Under Maximum Salary Cap of $59,000,000$6,063,104
Estimate Over Minimum Salary Cap of $26,000,000 $26,936,896
Current Bank Account$78,770,264
Projected Bank Account$90,021,973

Pro Players Salaries

Lukas Weller $3,900,000 (4)
Tom Folke $3,900,000 (1)
Kobe Babych $3,250,000 (5)
J.T. Macleish $3,000,000 (2)
Blaize Bremer $2,890,000 (1)
Vyacheslav Oleshko $2,651,444 (2)
Dolf Imseng $2,650,000 (3)
Leimo Ali $2,600,000 (3)
Olaf Patalong $2,500,000 (4)
Aki-Ville Lallo $2,500,000 (2)
Bill Brelih $2,500,000 (3)
Cole Mcure $2,500,000 (2)
Ashton Thomson $2,491,763 (5)
Joel Mcgauley $2,225,000 (2)
Svyatoslav Mylnikov $2,100,000 (1)
Cruz Dupont (Out of Payroll) $1,950,000 (1)
Clifford Nickles $1,839,995 (1)
Coltyn Bergevin $1,813,000 (2)
Jordan Murphy $1,575,000 (2)
Waldemar Janne $1,400,000 (5)
Harry Clerk $1,220,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $51,456,202
Year 7 : $38,776,207
Year 8 : $21,291,763
Year 9 : $13,541,763
Salary Average Commitment
Year 6 : $51,456,202
Year 7 : $38,776,207
Year 8 : $21,291,763
Year 9 : $13,541,763
Salary Cap with 1 Way Contract
Year 6 : $51,456,202
Year 7 : $38,776,207
Year 8 : $21,291,763
Year 9 : $13,541,763

Farm Players Salaries

Benjamin Baadsvik $196,439 (5)
Phillip Saganiuk $190,000 (2)
Albin Kahonen $180,000 (1)
E.J. Makin $175,000 (2)
Jonny Roman $175,000 (1)
Reece Leinweber $150,000 (1)
Maxime Glenn $147,500 (5)
Ryder Schellenberg $146,500 (3)
Logan Getliffe $141,000 (3)
Donovan Valcourt $140,800 (1)
Aatami Kevari $139,137 (3)
Sergio Bazzani $132,250 (1)
Lasse Muikku $122,914 (3)
Tomas Koch $120,500 (2)
Mattias Lenander $118,464 (3)
Oscar Mavrogiannakis $117,714 (5)
Ted Duca $112,828 (2)
Jason Johans $104,077 (3)
Grigory Pomorov $100,000 (1)
Bryan Stickley $100,000 (1)
Nigel Hagen $90,500 (2)
Steven Hicke $80,000 (3)
Eli Judd $80,000 (3)
Ctibor Syptak $80,000 (3)
Gregory Wieman $75,000 (3)
Timothee Braun $72,900 (1)
Dermot Bourne $72,171 (1)
Spencer Osburn $70,000 (1)
Total Farm Players28
Salary Commitment
Year 6 : $3,430,694
Year 7 : $2,237,573
Year 8 : $1,548,745
Year 9 : $461,653
Salary Average Commitment
Year 6 : $3,430,694
Year 7 : $2,237,573
Year 8 : $1,548,745
Year 9 : $461,653

Redbull



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmeDan Arena
Level 1: 6000 - $110 - 5,637 - 93.95%
Level 2: 5000 - $65 - 4,673 - 93.47%
Level 3: 2000 - $40 - 1,891 - 94.55%
Level 4: 4000 - $30 - 3,672 - 91.80%
Luxury : 1000 - $200 - 950 - 95.04%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,882 - 96.08%
Farm Level 2: 2000 - $15 - 1,881 - 94.04%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %16,824 - 93.47%
Average Income per Game$1,754,632
Year to Date Revenue$33,338,007
Farm
Home Games Left23
Average Attendance - %4,763 - 95.26%
Average Income per Game$167,827
Year to Date Revenue$2,853,067

Expense

Pro Players Total Salaries$52,938,437
Pro Players Total Average Salaries$52,938,437
Farm Players Total Salaries$3,561,770
Farm Players Total Average Salaries$3,561,770
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,729,654
Farm Year To Date Expenses$1,903,058
Pro Salary Cap To Date$24,045,985
Farm Salary Cap To Date$1,515,645

Estimate

Pro Estimated Season Revenue$36,847,271
Farm Estimated Season Revenue$3,860,032
Pro Remaining Season Days80
Pro Expenses Per Days$370,330
Pro Estimated Expenses$29,626,400
Farm Remaining Season Days80
Farm Expenses Per Days$30,012
Farm Estimated Expenses$2,400,960
Estimated Season Expenses$32,027,360
Season Salary Cap$56,500,207
Estimate Under Maximum Salary Cap of $59,000,000$2,499,793
Estimate Over Minimum Salary Cap of $26,000,000 $30,500,207
Current Bank Account$89,876,224
Projected Bank Account$98,556,167

Pro Players Salaries

Charlie Derko $5,753,000 (1)
Donavon Linlithgow $4,250,000 (1)
Ignat Mikhaltsov $3,750,000 (3)
Yefim Sazonov $3,350,000 (4)
Cassidy Duck $3,300,000 (4)
Darel Lubanski $2,999,000 (2)
Isaac Cutting $2,950,000 (5)
Corbin Brossoit $2,770,000 (2)
Danny Gauthier $2,700,000 (1)
Francis Sommerville $2,695,000 (3)
Chet Macintyre $2,647,145 (1)
Afanasy Kunayev $2,361,293 (5)
Ellary Futch $2,350,000 (2)
Carlos Gosselin $1,999,999 (4)
Darius Binevicius $1,999,000 (2)
Clifford Florey $1,999,000 (3)
Nils Nowak $1,650,000 (5)
Arseny Yermoshenko $1,015,000 (2)
Sebastian Dalziel $800,000 (1)
Albert Bessonov $800,000 (2)
Boris Nenakhov $800,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $52,938,437
Year 7 : $36,788,292
Year 8 : $24,055,292
Year 9 : $15,611,292
Salary Average Commitment
Year 6 : $52,938,437
Year 7 : $36,788,292
Year 8 : $24,055,292
Year 9 : $15,611,292
Salary Cap with 1 Way Contract
Year 6 : $52,938,437
Year 7 : $36,788,292
Year 8 : $24,055,292
Year 9 : $15,611,292

Farm Players Salaries

Keenan Laumann $199,900 (1)
Cameron Prigione $199,900 (3)
Dana Delbianco $195,000 (2)
Ian Cacic $195,000 (3)
Henric Alfredsson $189,500 (5)
Odell Petaccio $160,000 (2)
Valeri Novobilsky $157,500 (2)
Hampus Ollilainen $155,000 (4)
Lukas Pressl $151,100 (1)
Richard Byers $150,000 (2)
Raynard Mctier $126,500 (2)
Duncan Connell $125,470 (1)
Vinny Desrochers $100,000 (2)
Elias Widlund $100,000 (3)
Semyon Mnogogreshny $100,000 (2)
Christian Madsen $100,000 (2)
Dan Sigvardsson $100,000 (2)
Stephen Goupil $90,000 (2)
Forrest Burris $90,000 (3)
Fyodor Lazarenko $88,000 (1)
Aleksandr Molodtsov $80,000 (1)
Ilpo Korkala $80,000 (1)
Marc Summerton $80,000 (1)
Mathias Bernhardsson $80,000 (3)
Corban Calin $80,000 (1)
Napoleon Findlayson $80,000 (3)
Pierre-Emile Middleton $80,000 (3)
Kaden Liggett $80,000 (2)
Vladislav Varnsted $78,900 (1)
Fletcher Erickson $70,000 (1)
Total Farm Players30
Salary Commitment
Year 6 : $3,561,770
Year 7 : $2,528,400
Year 8 : $1,169,400
Year 9 : $344,500
Salary Average Commitment
Year 6 : $3,561,770
Year 7 : $2,528,400
Year 8 : $1,169,400
Year 9 : $344,500

Royals



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Palace
Level 1: 6000 - $110 - 5,636 - 93.94%
Level 2: 5000 - $65 - 4,718 - 94.36%
Level 3: 2000 - $40 - 1,867 - 93.33%
Level 4: 4000 - $30 - 3,804 - 95.09%
Luxury : 1000 - $200 - 940 - 93.98%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,852 - 95.05%
Farm Level 2: 2000 - $15 - 1,926 - 96.30%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %16,964 - 94.25%
Average Income per Game$1,759,568
Year to Date Revenue$33,431,783
Farm
Home Games Left21
Average Attendance - %4,778 - 95.55%
Average Income per Game$167,301
Year to Date Revenue$3,178,726

Expense

Pro Players Total Salaries$54,487,166
Pro Players Total Average Salaries$54,487,166
Farm Players Total Salaries$4,285,163
Farm Players Total Average Salaries$4,285,163
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,368,964
Farm Year To Date Expenses$2,215,913
Pro Salary Cap To Date$24,822,041
Farm Salary Cap To Date$1,874,079

Estimate

Pro Estimated Season Revenue$36,950,918
Farm Estimated Season Revenue$3,513,329
Pro Remaining Season Days80
Pro Expenses Per Days$378,824
Pro Estimated Expenses$30,305,920
Farm Remaining Season Days80
Farm Expenses Per Days$34,253
Farm Estimated Expenses$2,740,240
Estimated Season Expenses$33,046,160
Season Salary Cap$58,772,329
Estimate Under Maximum Salary Cap of $59,000,000$227,671
Estimate Over Minimum Salary Cap of $26,000,000 $32,772,329
Current Bank Account$100,876,130
Projected Bank Account$108,294,217

Pro Players Salaries

Joe Mckinlay $6,150,000 (2)
Anton Vekselberg $5,375,000 (4)
Keyler Kraftcheck $3,750,000 (5)
Andre Schleicher $3,500,000 (2)
Kaiden Simmonds $3,500,000 (2)
Villiam Oikarinen $3,100,000 (1)
Len Cozart $2,900,000 (2)
Milo Volcan $2,872,166 (1)
Sammie Mckelloch $2,800,000 (2)
Klas Aaltio $2,800,000 (2)
Jeremiah Plaxton $2,500,000 (1)
Randall Sappington $2,500,000 (1)
Joel Vestergren $2,350,000 (1)
Terrance Audet $2,200,000 (2)
Yegor Kachkov $2,200,000 (4)
Pascal Latonas $1,890,000 (2)
Stanley Berger $1,300,000 (4)
Jarl Koppa $1,000,000 (1)
Calvin Decourcy $1,000,000 (2)
Jason Krouse $800,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $54,487,166
Year 7 : $39,365,000
Year 8 : $12,625,000
Year 9 : $12,625,000
Salary Average Commitment
Year 6 : $54,487,166
Year 7 : $39,365,000
Year 8 : $12,625,000
Year 9 : $12,625,000
Salary Cap with 1 Way Contract
Year 6 : $54,487,166
Year 7 : $39,365,000
Year 8 : $12,625,000
Year 9 : $12,625,000

Farm Players Salaries

Hillel Hopson $199,999 (1)
Mikhail Tsvetkov $199,975 (2)
Brent Knudsen $199,900 (3)
Jeremie Soderberg $190,000 (2)
Stephan Bhatia $190,000 (1)
Edouard Devlin $185,000 (4)
Vance Schaffner $180,000 (3)
Ennis Huskinson $175,000 (3)
London Crossman $175,000 (4)
Vitaly Anikeyev $165,000 (1)
Jean-David Kinch $161,000 (2)
Gino Genua $160,000 (1)
Lucien Rossall $160,000 (2)
Leonard Mcchesney $160,000 (1)
Cedric Winnik $155,000 (1)
Garet Pawlick $141,289 (1)
Luka Decarie $140,000 (3)
Simo-Ville Annola $135,000 (3)
Amos Rigdon $120,000 (5)
Steven Gibb $110,000 (1)
Armon Berra $100,000 (3)
Antoni Keiser $100,000 (3)
Peter Jensen $100,000 (2)
Court Koritzinsky $98,000 (2)
Arun Walton $90,000 (1)
Sondre Risoy $90,000 (1)
Adrien Pinette $85,000 (5)
Sampson Rushton $80,000 (1)
Leon Hausermann $80,000 (2)
Rylan Poirier $80,000 (2)
Karl-Anton Spjut $80,000 (3)
Total Farm Players31
Salary Commitment
Year 6 : $4,285,163
Year 7 : $2,743,875
Year 8 : $1,674,900
Year 9 : $565,000
Salary Average Commitment
Year 6 : $4,285,163
Year 7 : $2,743,875
Year 8 : $1,674,900
Year 9 : $565,000

Stingrays



Arena Capacity - Ticket Price
Attendance - %

Arena NameNantucket Arena
Level 1: 6000 - $110 - 5,527 - 92.11%
Level 2: 5000 - $65 - 4,725 - 94.50%
Level 3: 2000 - $40 - 1,889 - 94.45%
Level 4: 4000 - $30 - 3,811 - 95.27%
Luxury : 1000 - $200 - 944 - 94.37%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $50 - 1,647 - 54.88%
Farm Level 2: 2000 - $25 - 990 - 49.48%
Farm Total Capacity :5000

Income

Home Games Left19
Average Attendance - %16,895 - 93.86%
Average Income per Game$1,746,459
Year to Date Revenue$36,675,645
Farm
Home Games Left20
Average Attendance - %2,636 - 52.72%
Average Income per Game$139,186
Year to Date Revenue$2,783,724

Expense

Pro Players Total Salaries$53,693,500
Pro Players Total Average Salaries$53,693,500
Farm Players Total Salaries$2,520,200
Farm Players Total Average Salaries$2,520,200
Coaches Total Salaries$3,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,505,825
Farm Year To Date Expenses$1,522,744
Pro Salary Cap To Date$25,138,488
Farm Salary Cap To Date$1,158,100

Estimate

Pro Estimated Season Revenue$33,182,726
Farm Estimated Season Revenue$2,783,724
Pro Remaining Season Days80
Pro Expenses Per Days$385,670
Pro Estimated Expenses$30,853,600
Farm Remaining Season Days80
Farm Expenses Per Days$22,586
Farm Estimated Expenses$1,806,880
Estimated Season Expenses$32,660,480
Season Salary Cap$56,213,700
Estimate Under Maximum Salary Cap of $59,000,000$2,786,300
Estimate Over Minimum Salary Cap of $26,000,000 $30,213,700
Current Bank Account$121,392,900
Projected Bank Account$124,698,870

Pro Players Salaries

Albert Lager $4,900,000 (2)
Kurt Palmqvist $4,550,000 (2)
Roman Mishuyev $4,500,000 (4)
B.J. Keogan $4,000,000 (4)
Neale Pollak $4,000,000 (1)
Brady Europe $3,550,000 (3)
Dino Hartney $3,000,500 (2)
Jody Larose $3,000,000 (2)
Derrick Pinches $2,850,000 (1)
Michael Dineen $2,750,000 (5)
Anthony Lowry $2,550,000 (5)
Ignaty Falbush $2,500,000 (1)
Lyubomyr Makarov $2,100,000 (5)
Hale Jeffs $2,000,000 (2)
Pascal Lord $1,755,000 (1)
Jensen Pettersson $1,650,000 (3)
Francois Prigione $1,513,000 (3)
Yakov Raikovsky $925,000 (1)
Teppana Ahrner $800,000 (1)
Heyward Wahl $800,000 (4)
Total Pro Players20
Salary Commitment
Year 6 : $53,693,500
Year 7 : $40,863,500
Year 8 : $23,413,000
Year 9 : $16,700,000
Salary Average Commitment
Year 6 : $53,693,500
Year 7 : $40,863,500
Year 8 : $23,413,000
Year 9 : $16,700,000
Salary Cap with 1 Way Contract
Year 6 : $53,693,500
Year 7 : $40,863,500
Year 8 : $23,413,000
Year 9 : $16,700,000

Farm Players Salaries

Jaimie Pether $165,000 (4)
Brodie Helyar $150,000 (2)
Tomas Ostman $150,000 (4)
Lazlo Sergent $125,000 (5)
Kende Pesovnik $115,000 (5)
Ethan Fernhout $100,000 (4)
Germaine Goodhew $100,000 (1)
Zach Bamford $100,000 (1)
Alex Bjorkegren $95,000 (2)
Joey Dibrina $95,000 (4)
Lars Rasmussen $90,000 (3)
Carey Herrington $85,000 (1)
Veli-Harri Rakkolainen $85,000 (4)
Harris Topp $80,200 (2)
Sean Courtemanche $80,000 (3)
Phil Symes $80,000 (2)
Brook Babcock $80,000 (3)
Wiktor Ersson $80,000 (2)
Agust Danell $80,000 (3)
Willem Bedard $80,000 (1)
Benni Gauss $80,000 (2)
Daniil Zachest $75,000 (1)
Harding Fremlin $70,000 (1)
Remy Rerie $70,000 (1)
Lynden Challen $70,000 (3)
Ludwig Delhaye $70,000 (1)
Kevin Quenneville $70,000 (4)
Total Farm Players27
Salary Commitment
Year 6 : $2,520,200
Year 7 : $1,870,200
Year 8 : $1,305,000
Year 9 : $905,000
Salary Average Commitment
Year 6 : $2,520,200
Year 7 : $1,870,200
Year 8 : $1,305,000
Year 9 : $905,000

Stormbreakers



Arena Capacity - Ticket Price
Attendance - %

Arena NameStorm Surge Stadium
Level 1: 6000 - $110 - 5,697 - 94.95%
Level 2: 5000 - $65 - 4,741 - 94.82%
Level 3: 2000 - $40 - 1,935 - 96.73%
Level 4: 4000 - $30 - 3,711 - 92.76%
Luxury : 1000 - $200 - 940 - 94.04%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $30 - 2,900 - 96.68%
Farm Level 2: 2000 - $15 - 1,865 - 93.24%
Farm Total Capacity :5000

Income

Home Games Left23
Average Attendance - %17,024 - 94.58%
Average Income per Game$1,770,688
Year to Date Revenue$30,101,697
Farm
Home Games Left21
Average Attendance - %4,765 - 95.30%
Average Income per Game$149,478
Year to Date Revenue$2,840,078

Expense

Pro Players Total Salaries$52,748,178
Pro Players Total Average Salaries$52,748,178
Farm Players Total Salaries$2,319,000
Farm Players Total Average Salaries$2,319,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,225,705
Farm Year To Date Expenses$1,518,592
Pro Salary Cap To Date$23,542,035
Farm Salary Cap To Date$1,062,815

Estimate

Pro Estimated Season Revenue$40,725,825
Farm Estimated Season Revenue$3,139,034
Pro Remaining Season Days80
Pro Expenses Per Days$369,035
Pro Estimated Expenses$29,522,800
Farm Remaining Season Days80
Farm Expenses Per Days$22,578
Farm Estimated Expenses$1,806,240
Estimated Season Expenses$31,329,040
Season Salary Cap$55,067,178
Estimate Under Maximum Salary Cap of $59,000,000$3,932,822
Estimate Over Minimum Salary Cap of $26,000,000 $29,067,178
Current Bank Account$92,141,554
Projected Bank Account$104,677,373

Pro Players Salaries

Rasmus Koso $4,800,000 (2)
Konosuke Matsui $3,999,999 (5)
Ivan Crete $3,550,000 (4)
Per-Axel Ekengren $3,530,000 (4)
Jerri Narmala $3,300,000 (3)
Moses Schira $3,000,000 (3)
Rodion Betremeyev $2,950,000 (3)
Wray Flamand $2,850,000 (4)
Keli Parayko (Out of Payroll) $2,800,000 (3)
Arvin Hecimovic $2,490,000 (5)
Ryan Collison $2,350,000 (2)
Karl Pyy $2,259,876 (1)
Vladilen Avtomov $2,168,305 (1)
Patrick Panitz $2,100,000 (5)
Olin Oslanski $2,000,000 (2)
Anrei Loukonen $1,999,999 (4)
Ken Maclewis $1,999,999 (2)
Israel Swenson $1,800,000 (4)
Pierre-Maxime Leffler $1,000,000 (1)
Jan Poulsen $1,000,000 (2)
Blaz Ivanic $1,000,000 (2)
Zane Bourbonnais $1,000,000 (3)
Bernt-Erik Takkinen $900,000 (1)
Patrik Kosatka $700,000 (1)
Total Pro Players24
Salary Commitment
Year 6 : $55,548,178
Year 7 : $48,519,997
Year 8 : $35,369,998
Year 9 : $22,319,998
Salary Average Commitment
Year 6 : $55,548,178
Year 7 : $48,519,997
Year 8 : $35,369,998
Year 9 : $22,319,998
Salary Cap with 1 Way Contract
Year 6 : $55,548,178
Year 7 : $48,519,997
Year 8 : $35,369,998
Year 9 : $22,319,998

Farm Players Salaries

Grigory Akatyev $190,000 (2)
Geoff Mcquistan $189,000 (4)
Dustin Van Buskirk $165,000 (1)
Sam Webber $160,000 (1)
Carlos Donlon $150,000 (4)
Jake Mcadie $150,000 (2)
Marcel Cizmarik $150,000 (2)
Yury Koznov $118,000 (2)
Pat Szmatula $117,000 (2)
Jakob Vanderveeken $100,000 (1)
Radko Majer $100,000 (3)
Kenneth Kris $90,000 (1)
Alizar Starcanka $90,000 (3)
Carlo Doe (Out of Payroll) $80,000 (1)
Qu Zhibin $80,000 (1)
Ty Godfrey $80,000 (1)
Josiah Sunday $80,000 (3)
Vyacheslav Anfilofiyev $80,000 (3)
Cecil Pochiro $80,000 (3)
Jakob Mirc $80,000 (3)
Atle Ala-Porkkunen $70,000 (2)
Total Farm Players21
Salary Commitment
Year 6 : $2,399,000
Year 7 : $1,644,000
Year 8 : $849,000
Year 9 : $339,000
Salary Average Commitment
Year 6 : $2,399,000
Year 7 : $1,644,000
Year 8 : $849,000
Year 9 : $339,000

Trident



Arena Capacity - Ticket Price
Attendance - %

Arena NameOlympus Center
Level 1: 6000 - $110 - 5,707 - 95.11%
Level 2: 5000 - $65 - 4,805 - 96.10%
Level 3: 2000 - $40 - 1,897 - 94.83%
Level 4: 4000 - $30 - 3,743 - 93.59%
Luxury : 1000 - $200 - 949 - 94.94%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,793 - 93.11%
Farm Level 2: 2000 - $15 - 1,843 - 92.17%
Farm Total Capacity :5000

Income

Home Games Left23
Average Attendance - %17,101 - 95.01%
Average Income per Game$1,779,476
Year to Date Revenue$30,251,097
Farm
Home Games Left20
Average Attendance - %4,636 - 92.73%
Average Income per Game$163,033
Year to Date Revenue$3,260,655

Expense

Pro Players Total Salaries$55,495,000
Pro Players Total Average Salaries$55,495,000
Farm Players Total Salaries$3,254,847
Farm Players Total Average Salaries$3,254,847
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,437,619
Farm Year To Date Expenses$1,812,631
Pro Salary Cap To Date$24,981,822
Farm Salary Cap To Date$1,448,004

Estimate

Pro Estimated Season Revenue$40,927,955
Farm Estimated Season Revenue$3,260,655
Pro Remaining Season Days80
Pro Expenses Per Days$384,320
Pro Estimated Expenses$30,745,600
Farm Remaining Season Days80
Farm Expenses Per Days$27,584
Farm Estimated Expenses$2,206,720
Estimated Season Expenses$32,952,320
Season Salary Cap$58,749,847
Estimate Under Maximum Salary Cap of $59,000,000$250,153
Estimate Over Minimum Salary Cap of $26,000,000 $32,749,847
Current Bank Account$114,763,978
Projected Bank Account$126,000,268

Pro Players Salaries

Valentin Lokhanov $4,500,000 (4)
Silvan Haslebacher $4,450,000 (5)
Lenny Koonts $4,000,000 (1)
Jimmy Ruddell $4,000,000 (1)
Arnt Pfeffer $3,710,000 (3)
Marc-Andre Larochelle $3,500,000 (1)
Jarred Kennelly $3,400,000 (5)
Tsurayuki Shibahara $3,200,000 (3)
Loren Converse $3,200,000 (2)
Nathan Paasiaro $2,985,000 (3)
Gordon Peltokangas $2,800,000 (4)
Phil Lawless $2,750,000 (1)
Garland Newkirk $1,950,000 (1)
Zackary Rothschild $1,900,000 (3)
Terrence Mazzei $1,800,000 (2)
Albert Zamuner $1,750,000 (1)
Jim Gloeckner $1,600,000 (1)
Blaine Trevisani $1,300,000 (2)
Eddie Schmidtke $1,100,000 (1)
Michal Stellon $800,000 (1)
Acke Kronholm $800,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $55,495,000
Year 7 : $34,045,000
Year 8 : $26,945,000
Year 9 : $15,150,000
Salary Average Commitment
Year 6 : $55,495,000
Year 7 : $34,045,000
Year 8 : $26,945,000
Year 9 : $15,150,000
Salary Cap with 1 Way Contract
Year 6 : $55,495,000
Year 7 : $34,045,000
Year 8 : $26,945,000
Year 9 : $15,150,000

Farm Players Salaries

Damien Mosienko $200,000 (1)
Daulton Gammond $199,500 (2)
Patrick Carlyle $199,500 (1)
Riordan Winstone $195,000 (1)
Valery Kolesnikov $180,000 (1)
Fyodor Romantsev $150,000 (1)
Riley Antisin $142,792 (1)
Jayce Petrie $140,000 (1)
Grayson Jambrosich $135,000 (1)
Jochen Sieger $125,000 (4)
R.J. Upton $110,000 (1)
Lubos Gebauer $100,000 (2)
Pasi-Pekka Hoikkala $100,000 (3)
Ronald Duco $96,500 (1)
Pavlo Benard $96,500 (1)
Sigvard Ukkola $95,000 (1)
Caspar Reichelt $90,000 (3)
Erwin Haberer $90,000 (2)
Sarno Huopio $90,000 (2)
Jesse-Petteri Ivari $90,000 (3)
Marcel Blazik $90,000 (3)
Valentin Akerblom $82,055 (1)
Wilhelm Billberg $80,000 (1)
Trevor Marcoux $80,000 (1)
Stephan Audet $79,000 (1)
Daryl Goyer $77,500 (2)
Peyton Fennell $71,500 (1)
Ernest Champlin $70,000 (1)
Total Farm Players28
Salary Commitment
Year 6 : $3,254,847
Year 7 : $1,052,000
Year 8 : $495,000
Year 9 : $125,000
Salary Average Commitment
Year 6 : $3,254,847
Year 7 : $1,052,000
Year 8 : $495,000
Year 9 : $125,000

Twisters



Arena Capacity - Ticket Price
Attendance - %

Arena NameTwisters Coliseum
Level 1: 6000 - $110 - 5,670 - 94.50%
Level 2: 5000 - $65 - 4,775 - 95.51%
Level 3: 2000 - $40 - 1,908 - 95.41%
Level 4: 4000 - $30 - 3,810 - 95.26%
Luxury : 1000 - $200 - 943 - 94.26%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $30 - 2,782 - 92.74%
Farm Level 2: 2000 - $15 - 1,891 - 94.56%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %17,107 - 95.04%
Average Income per Game$1,772,938
Year to Date Revenue$33,685,820
Farm
Home Games Left20
Average Attendance - %4,673 - 93.47%
Average Income per Game$145,382
Year to Date Revenue$2,907,645

Expense

Pro Players Total Salaries$55,956,498
Pro Players Total Average Salaries$55,956,498
Farm Players Total Salaries$2,667,900
Farm Players Total Average Salaries$2,667,900
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,669,558
Farm Year To Date Expenses$1,610,751
Pro Salary Cap To Date$24,168,197
Farm Salary Cap To Date$1,154,961

Estimate

Pro Estimated Season Revenue$37,231,696
Farm Estimated Season Revenue$2,907,645
Pro Remaining Season Days80
Pro Expenses Per Days$388,139
Pro Estimated Expenses$31,051,120
Farm Remaining Season Days80
Farm Expenses Per Days$24,952
Farm Estimated Expenses$1,996,160
Estimated Season Expenses$33,047,280
Season Salary Cap$58,624,398
Estimate Under Maximum Salary Cap of $59,000,000$375,602
Estimate Over Minimum Salary Cap of $26,000,000 $32,624,398
Current Bank Account$107,548,903
Projected Bank Account$114,640,964

Pro Players Salaries

Maksim Rutenka $3,800,000 (2)
Daulton Millar $3,800,000 (1)
Ash Galvin $3,410,000 (1)
Linley Walgrove $3,400,000 (5)
Toby Hornbrook $3,300,000 (1)
Kenneth Pehrson $3,300,000 (3)
Regis Kaylor $3,250,000 (4)
Dominic Saunderson $3,250,000 (3)
B.J. Zack $2,950,000 (4)
Yohann Gaudet $2,940,000 (3)
Diederik Van Der Loo $2,900,000 (4)
Sergey Trofimov $2,800,000 (2)
Konstantin Pastushenko $2,700,000 (2)
Greyson Tordoff $2,500,000 (5)
Tommy Van Loon $2,200,000 (5)
Jordie Daley $2,000,000 (2)
Reed Chubak $1,999,999 (5)
Derek Bhungal $1,999,999 (3)
Kolby Whitecotton $1,956,500 (1)
Albert Guryev $1,500,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $55,956,498
Year 7 : $43,489,998
Year 8 : $32,189,998
Year 9 : $19,199,999
Salary Average Commitment
Year 6 : $55,956,498
Year 7 : $43,489,998
Year 8 : $32,189,998
Year 9 : $19,199,999
Salary Cap with 1 Way Contract
Year 6 : $55,956,498
Year 7 : $43,489,998
Year 8 : $32,189,998
Year 9 : $19,199,999

Farm Players Salaries

Jesperi Airasvaara $160,000 (3)
Uuno Ahlroth $155,000 (4)
Kim Norrman $135,000 (1)
Sterling Bosse $130,000 (2)
Adler Malley $127,000 (1)
Dennis Wilks $125,000 (1)
Tristen Duna (Out of Payroll) $120,000 (1)
Reynold Borden $118,000 (1)
Ove Granqvist $115,000 (4)
Daryl Whatman $110,000 (5)
Jarret Macpherson $104,000 (1)
Shawn Scremin $103,000 (2)
Mikhail Yesenchuk $92,500 (4)
Boris Tarasenko $84,100 (1)
Reid Rierdon $80,000 (3)
Petri Jussinen $80,000 (1)
Mario Vazan $80,000 (3)
Taras Pervago $80,000 (3)
Jared Palmer $80,000 (1)
Gustav Kiira $78,300 (1)
Dougie Driedger $71,000 (2)
Yefim Topalov $70,000 (2)
Clancy Macrobbie $70,000 (1)
Hugues Glenn $70,000 (1)
Milo Schoffer $70,000 (1)
Matteo Toet $70,000 (1)
Donovan Mccrank $70,000 (1)
Tim Nair $70,000 (1)
Henri Lenn $70,000 (1)
Total Farm Players29
Salary Commitment
Year 6 : $2,787,900
Year 7 : $1,246,500
Year 8 : $872,500
Year 9 : $472,500
Salary Average Commitment
Year 6 : $2,787,900
Year 7 : $1,246,500
Year 8 : $872,500
Year 9 : $472,500

Voltage



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Sin Bin
Level 1: 6000 - $110 - 5,710 - 95.17%
Level 2: 5000 - $65 - 4,747 - 94.93%
Level 3: 2000 - $40 - 1,864 - 93.20%
Level 4: 4000 - $30 - 3,802 - 95.05%
Luxury : 1000 - $200 - 954 - 95.36%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $27 - 2,908 - 96.95%
Farm Level 2: 2000 - $17 - 1,457 - 72.83%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %17,077 - 94.87%
Average Income per Game$1,776,620
Year to Date Revenue$33,755,788
Farm
Home Games Left23
Average Attendance - %4,365 - 87.30%
Average Income per Game$134,277
Year to Date Revenue$2,282,713

Expense

Pro Players Total Salaries$53,331,943
Pro Players Total Average Salaries$53,331,943
Farm Players Total Salaries$3,284,718
Farm Players Total Average Salaries$3,284,718
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,665,306
Farm Year To Date Expenses$1,802,668
Pro Salary Cap To Date$24,209,529
Farm Salary Cap To Date$1,643,142

Estimate

Pro Estimated Season Revenue$37,309,029
Farm Estimated Season Revenue$3,088,376
Pro Remaining Season Days80
Pro Expenses Per Days$369,605
Pro Estimated Expenses$29,568,400
Farm Remaining Season Days80
Farm Expenses Per Days$24,726
Farm Estimated Expenses$1,978,080
Estimated Season Expenses$31,546,480
Season Salary Cap$56,616,661
Estimate Under Maximum Salary Cap of $59,000,000$2,383,339
Estimate Over Minimum Salary Cap of $26,000,000 $30,616,661
Current Bank Account$139,418,456
Projected Bank Account$148,269,381

Pro Players Salaries

Craig Lythgoe $4,670,000 (1)
Glynn Forsyth $4,000,000 (3)
Borisz Merchel $3,607,061 (3)
Steve Banga $3,600,000 (2)
Cliff Deruelle $3,540,000 (4)
Niclas Saarelainen $3,500,000 (1)
Ivan Luks $3,500,000 (3)
Mathys Nemeth $3,350,000 (4)
Seikku Elenius $3,140,882 (2)
Antoni Petherbridge $3,100,000 (1)
Vladimir Khokhlachev $2,650,000 (1)
Polikarp Zlotsky $2,500,000 (3)
Abel Braun $2,360,000 (2)
Rico Suellentrop $2,164,001 (1)
Zander Klersy $1,999,999 (3)
Andrew Granfelt $1,850,000 (1)
Aake Listenmaa $1,000,000 (1)
Hendy Meen $1,000,000 (1)
Denny Ashmann $1,000,000 (2)
Nik Keith $800,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $53,331,943
Year 7 : $32,597,942
Year 8 : $22,497,060
Year 9 : $6,890,000
Salary Average Commitment
Year 6 : $53,331,943
Year 7 : $32,597,942
Year 8 : $22,497,060
Year 9 : $6,890,000
Salary Cap with 1 Way Contract
Year 6 : $53,331,943
Year 7 : $32,597,942
Year 8 : $22,497,060
Year 9 : $6,890,000

Farm Players Salaries

Reinhold Asp $200,000 (1)
Kuno Watter $200,000 (3)
Shannon Debrusk $200,000 (2)
Berthold Jansch $166,000 (1)
Braden Dodd $163,418 (1)
Kalervo Kivonen $150,000 (1)
Liam Casselman $140,000 (1)
Horst Horcic $131,300 (1)
Pauli-Johannes Ponniainen $120,000 (1)
Aro Joki $100,000 (3)
Shamus Daubert (Out of Payroll) $100,000 (3)
Dawson Albert $100,000 (1)
Max Pirie $100,000 (2)
Teo Ramstadius $90,000 (2)
Troy Carnaghan $90,000 (1)
Velijussi Ahopelto $90,000 (1)
Jochen Mock $90,000 (3)
Mo Streit $90,000 (2)
Arne Culliton $90,000 (3)
Benjamin Haab $90,000 (3)
Tomas Lauckner $89,000 (1)
Alcott Tindall $80,000 (3)
Nils Almkvist (Out of Payroll) $80,000 (1)
Brantt Mackaness $80,000 (1)
Felix-Antoine Nehring (Out of Payroll) $80,000 (1)
Hannes Klenk $80,000 (2)
Dillon Gellert $80,000 (3)
Urban Kielevainen $80,000 (3)
Urs Peter Bachmeier $80,000 (3)
Davin Opitz $80,000 (3)
Alain Crawford $80,000 (1)
Sebastien Poplawski $80,000 (2)
Grant Giliati $75,000 (1)
Total Farm Players33
Salary Commitment
Year 6 : $3,544,718
Year 7 : $1,710,000
Year 8 : $1,070,000
Year 9 : $0
Salary Average Commitment
Year 6 : $3,544,718
Year 7 : $1,710,000
Year 8 : $1,070,000
Year 9 : $0

Voodoo



Arena Capacity - Ticket Price
Attendance - %

Arena NameHangar 57
Level 1: 6000 - $110 - 5,681 - 94.68%
Level 2: 5000 - $65 - 4,716 - 94.32%
Level 3: 2000 - $40 - 1,878 - 93.88%
Level 4: 4000 - $30 - 3,756 - 93.90%
Luxury : 1000 - $200 - 948 - 94.82%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,768 - 92.27%
Farm Level 2: 2000 - $15 - 1,854 - 92.72%
Farm Total Capacity :5000

Income

Home Games Left18
Average Attendance - %16,979 - 94.33%
Average Income per Game$1,766,982
Year to Date Revenue$38,873,597
Farm
Home Games Left20
Average Attendance - %4,623 - 92.45%
Average Income per Game$162,115
Year to Date Revenue$3,242,296

Expense

Pro Players Total Salaries$55,709,001
Pro Players Total Average Salaries$55,709,001
Farm Players Total Salaries$3,018,050
Farm Players Total Average Salaries$3,018,050
Coaches Total Salaries$5,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,847,432
Farm Year To Date Expenses$2,052,364
Pro Salary Cap To Date$25,024,295
Farm Salary Cap To Date$1,482,650

Estimate

Pro Estimated Season Revenue$31,805,670
Farm Estimated Season Revenue$3,242,296
Pro Remaining Season Days80
Pro Expenses Per Days$406,184
Pro Estimated Expenses$32,494,720
Farm Remaining Season Days80
Farm Expenses Per Days$29,034
Farm Estimated Expenses$2,322,720
Estimated Season Expenses$34,817,440
Season Salary Cap$58,727,051
Estimate Under Maximum Salary Cap of $59,000,000$272,949
Estimate Over Minimum Salary Cap of $26,000,000 $32,727,051
Current Bank Account$126,287,967
Projected Bank Account$126,518,493

Pro Players Salaries

Gerald Slobodian $4,200,000 (5)
Pete Sandhu $4,200,000 (2)
Sergey Krivulya $4,100,000 (2)
Leonard Ananin $4,000,000 (2)
Ruben Junnilainen $3,750,000 (4)
Michal England $3,500,000 (2)
Newton Dee $3,250,000 (2)
Herbert Pohjolainen $3,200,000 (4)
Leon Kwok $3,100,000 (4)
Rurik Pietsalo $2,700,000 (4)
Charles-Anthony Abgrall $2,500,000 (1)
Olof Strand $2,441,503 (2)
Miihkali Haataja $1,999,999 (4)
Ross Neale $1,999,999 (3)
Vladilen Misin $1,999,750 (1)
Tikhon Lemyasev $1,999,000 (4)
Renat Kyrylenko $1,800,000 (1)
Brandon Deshaies $1,750,000 (2)
Ugo Talawant $1,600,000 (2)
Jaki Krabbe $818,750 (4)
Henrick Polley $800,000 (1)
Total Pro Players21
Salary Commitment
Year 6 : $55,709,001
Year 7 : $48,609,251
Year 8 : $23,767,748
Year 9 : $21,767,749
Salary Average Commitment
Year 6 : $55,709,001
Year 7 : $48,609,251
Year 8 : $23,767,748
Year 9 : $21,767,749
Salary Cap with 1 Way Contract
Year 6 : $55,709,001
Year 7 : $48,609,251
Year 8 : $23,767,748
Year 9 : $21,767,749

Farm Players Salaries

Maksim Voronin $199,975 (1)
Leonid Pafov $190,000 (5)
Kevin Elson $175,000 (1)
Igor Zheldakov $170,000 (2)
Dru Pearkes (Out of Payroll) $160,000 (1)
Zane Haddix $136,216 (1)
Takeji Takata $135,000 (5)
Johnny Leclair $135,000 (2)
Igor Karsenev $133,037 (2)
Ruslan Sarvarov $130,000 (2)
Atley Hebert $125,000 (3)
Waylon Mcindeor $108,822 (1)
Vosip Puntus $100,000 (1)
Oystein Gravdahl $100,000 (3)
Olaf Norlander $100,000 (3)
Wesley Groulx $100,000 (2)
Yann Hammond $100,000 (2)
Ignaty Syromolotov $90,000 (2)
Ole Hansen (Out of Payroll) $90,000 (2)
Tani Pahkamaa $90,000 (1)
Ivan Mlachnev $90,000 (3)
Christofer Widell $80,000 (3)
Ruuno Jortikka $80,000 (3)
Shiro Kaima $80,000 (2)
Sven Thunberg $80,000 (3)
Karel Sivak $80,000 (3)
Alek Isotalus $70,000 (5)
Erling Olsson $70,000 (1)
Butch Fitzstephens $70,000 (1)
Total Farm Players29
Salary Commitment
Year 6 : $3,268,050
Year 7 : $2,158,037
Year 8 : $1,130,000
Year 9 : $395,000
Salary Average Commitment
Year 6 : $3,268,050
Year 7 : $2,158,037
Year 8 : $1,130,000
Year 9 : $395,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $59,000,000
Available Cap Space

Over Minimum of
$26,000,000

Pro Players

Farm Players

Total Players

Bandits $95,185,247 $58,953,886 $46,114 $32,953,886 213152
Blizzard $124,825,953 $61,990,719 -$2,990,719 $35,990,719 213051
Blues $66,407,263 $54,526,686 $4,473,314 $28,526,686 223052
Chaos $13,506,358 $59,848,169 -$848,169 $33,848,169 232649
Dockheads $87,891,957 $58,421,241 $578,759 $32,421,241 242246
Dynasty $98,031,552 $57,809,040 $1,190,960 $31,809,040 202646
Harfang $109,675,646 $56,240,830 $2,759,170 $30,240,830 203050
Knights $104,264,579 $53,843,558 $5,156,442 $27,843,558 202646
Lumberjacks $80,526,276 $51,750,730 $7,249,270 $25,750,730 222951
Maulers $56,904,429 $58,945,918 $54,082 $32,945,918 223052
Mighty Moose $107,344,875 $53,324,206 $5,675,794 $27,324,206 223052
Militia $62,365,512 $55,621,747 $3,378,253 $29,621,747 233255
Muertos $115,739,472 $54,914,839 $4,085,161 $28,914,839 203555
North Stars $108,162,158 $56,399,434 $2,600,566 $30,399,434 223254
Orcas $118,562,823 $59,377,998 -$377,998 $33,377,998 212647
Privateers $132,309,669 $56,883,333 $2,116,667 $30,883,333 203151
Razorbacks $91,673,734 $58,278,928 $721,072 $32,278,928 202747
Red Tails $78,770,264 $52,936,896 $6,063,104 $26,936,896 212849
Redbull $89,876,224 $56,500,207 $2,499,793 $30,500,207 213051
Royals $100,876,130 $58,772,329 $227,671 $32,772,329 203151
Stingrays $121,392,900 $56,213,700 $2,786,300 $30,213,700 202747
Stormbreakers $92,141,554 $55,067,178 $3,932,822 $29,067,178 242145
Trident $114,763,978 $58,749,847 $250,153 $32,749,847 212849
Twisters $107,548,903 $58,624,398 $375,602 $32,624,398 202949
Voltage $139,418,456 $56,616,661 $2,383,339 $30,616,661 203353
Voodoo $126,287,967 $58,727,051 $272,949 $32,727,051 212950