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

Bandits



Arena Capacity - Ticket Price
Attendance - %

Arena NameMile High Saloon
Level 1: 6000 - $110 - 5,792 - 96.53%
Level 2: 5000 - $65 - 4,739 - 94.78%
Level 3: 2000 - $40 - 1,889 - 94.43%
Level 4: 4000 - $30 - 3,767 - 94.18%
Luxury : 1000 - $200 - 970 - 97.04%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,835 - 94.50%
Farm Level 2: 2000 - $15 - 1,845 - 92.27%
Farm Total Capacity :5000

Income

Home Games Left33
Average Attendance - %17,157 - 95.32%
Average Income per Game$1,792,487
Year to Date Revenue$12,547,412
Farm
Home Games Left35
Average Attendance - %4,680 - 93.61%
Average Income per Game$164,978
Year to Date Revenue$824,889

Expense

Pro Players Total Salaries$52,381,414
Pro Players Total Average Salaries$52,381,414
Farm Players Total Salaries$4,385,166
Farm Players Total Average Salaries$4,385,166
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,047,187
Farm Year To Date Expenses$738,911
Pro Salary Cap To Date$7,897,522
Farm Salary Cap To Date$649,109

Estimate

Pro Estimated Season Revenue$59,152,085
Farm Estimated Season Revenue$5,774,223
Pro Remaining Season Days125
Pro Expenses Per Days$363,139
Pro Estimated Expenses$45,392,375
Farm Remaining Season Days125
Farm Expenses Per Days$33,913
Farm Estimated Expenses$4,239,125
Estimated Season Expenses$49,631,500
Season Salary Cap$56,766,580
Estimate Under Maximum Salary Cap of $59,000,000$2,233,420
Estimate Over Minimum Salary Cap of $26,000,000 $30,766,580
Current Bank Account$89,871,587
Projected Bank Account$105,166,395

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)
Pete Eckersley $1,364,246 (1)
Timothy Pham $1,350,000 (1)
Gerhard Ryffel $1,000,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $52,381,414
Year 7 : $40,417,168
Year 8 : $32,967,168
Year 9 : $22,817,168
Salary Average Commitment
Year 6 : $52,381,414
Year 7 : $40,417,168
Year 8 : $32,967,168
Year 9 : $22,817,168
Salary Cap with 1 Way Contract
Year 6 : $52,381,414
Year 7 : $40,417,168
Year 8 : $32,967,168
Year 9 : $22,817,168

Farm Players Salaries

River Mcquinston $200,000 (1)
Hillel Hopson $199,999 (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)
Niall Topping $160,000 (2)
Bradford Tribe $160,000 (1)
Ives Risley $152,578 (1)
Egil Wainikka $152,259 (1)
Anthony Heintze $151,530 (1)
Dayn Yablonski $151,300 (1)
Zeke Carson $150,000 (2)
Burl Mckeoron $145,000 (1)
Kari-Petteri Malmborg $140,000 (2)
Greyson Bonner $140,000 (3)
Glyn Dahl $130,000 (1)
Jonatan Klingvall $127,773 (2)
Aatami Horppu $127,500 (2)
Rene Simandl $119,728 (1)
Linus Smeds $111,000 (1)
Vinny Menzies $110,000 (2)
Mikhail Radeyev $107,500 (2)
Seb Macoretta $100,000 (2)
Magnus Magnusson $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 Players32
Salary Commitment
Year 6 : $4,385,165
Year 7 : $2,531,773
Year 8 : $580,000
Year 9 : $0
Salary Average Commitment
Year 6 : $4,385,165
Year 7 : $2,531,773
Year 8 : $580,000
Year 9 : $0

Blizzard



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $110 - 5,827 - 97.11%
Level 2: 5000 - $65 - 4,769 - 95.39%
Level 3: 2000 - $40 - 1,854 - 92.71%
Level 4: 4000 - $30 - 3,782 - 94.55%
Luxury : 1000 - $200 - 924 - 92.38%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,876 - 95.87%
Farm Level 2: 2000 - $15 - 1,930 - 96.51%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %17,156 - 95.31%
Average Income per Game$1,786,518
Year to Date Revenue$8,932,591
Farm
Home Games Left34
Average Attendance - %4,806 - 96.12%
Average Income per Game$168,496
Year to Date Revenue$1,010,978

Expense

Pro Players Total Salaries$51,750,245
Pro Players Total Average Salaries$51,750,245
Farm Players Total Salaries$2,810,000
Farm Players Total Average Salaries$2,810,000
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,375,406
Farm Year To Date Expenses$487,970
Pro Salary Cap To Date$8,046,154
Farm Salary Cap To Date$428,108

Estimate

Pro Estimated Season Revenue$62,528,137
Farm Estimated Season Revenue$5,728,875
Pro Remaining Season Days125
Pro Expenses Per Days$367,008
Pro Estimated Expenses$45,876,000
Farm Remaining Season Days125
Farm Expenses Per Days$21,837
Farm Estimated Expenses$2,729,625
Estimated Season Expenses$48,605,625
Season Salary Cap$54,560,245
Estimate Under Maximum Salary Cap of $59,000,000$4,439,755
Estimate Over Minimum Salary Cap of $26,000,000 $28,560,245
Current Bank Account$119,737,861
Projected Bank Account$139,389,248

Pro Players Salaries

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)
Tor Kronberg $3,200,000 (4)
Fletcher Melindy $3,200,000 (4)
Artyom Kasutin (Out of Payroll) $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)
Ihor Nikitenko $1,800,245 (1)
Edo Rozman $1,000,000 (3)
Maik Azeyev $980,000 (2)
Caelan Ranford $900,000 (1)
Uoti Isokaanta $900,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $54,750,245
Year 7 : $43,000,000
Year 8 : $28,070,000
Year 9 : $23,270,000
Salary Average Commitment
Year 6 : $54,750,245
Year 7 : $43,000,000
Year 8 : $28,070,000
Year 9 : $23,270,000
Salary Cap with 1 Way Contract
Year 6 : $54,750,245
Year 7 : $43,000,000
Year 8 : $28,070,000
Year 9 : $23,270,000

Farm Players Salaries

Teuvo Kuuri $200,000 (1)
Frederick Weston $200,000 (1)
Leonid Veschagin $150,000 (1)
Anton Roy $150,000 (1)
Mikkomatti Niinivirta $150,000 (3)
Pasi Korvo $100,000 (2)
Grayson Wiley $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)
Vytal Lancien $80,000 (2)
Fisk Walwyn $80,000 (1)
Tsimafey Stadolnik $80,000 (3)
Rawley Pryor $80,000 (2)
Radyyon Rahozhkin $80,000 (3)
Jami-Petri Saukko $80,000 (1)
Teodor Marcinkievic $80,000 (2)
Christer Kankkunen $80,000 (3)
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 Players29
Salary Commitment
Year 6 : $2,810,000
Year 7 : $1,505,000
Year 8 : $740,000
Year 9 : $0
Salary Average Commitment
Year 6 : $2,810,000
Year 7 : $1,505,000
Year 8 : $740,000
Year 9 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameHard Rock Place
Level 1: 6000 - $110 - 5,524 - 92.07%
Level 2: 5000 - $65 - 4,864 - 97.28%
Level 3: 2000 - $40 - 1,916 - 95.82%
Level 4: 4000 - $30 - 3,784 - 94.61%
Luxury : 1000 - $200 - 907 - 90.70%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,874 - 95.81%
Farm Level 2: 2000 - $15 - 1,882 - 94.10%
Farm Total Capacity :5000

Income

Home Games Left31
Average Attendance - %16,996 - 94.42%
Average Income per Game$1,748,808
Year to Date Revenue$15,739,271
Farm
Home Games Left33
Average Attendance - %4,756 - 95.13%
Average Income per Game$167,486
Year to Date Revenue$1,172,400

Expense

Pro Players Total Salaries$53,748,973
Pro Players Total Average Salaries$53,748,973
Farm Players Total Salaries$2,812,214
Farm Players Total Average Salaries$2,812,214
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,501,213
Farm Year To Date Expenses$558,769
Pro Salary Cap To Date$8,239,303
Farm Salary Cap To Date$439,044

Estimate

Pro Estimated Season Revenue$54,213,045
Farm Estimated Season Revenue$5,527,029
Pro Remaining Season Days125
Pro Expenses Per Days$377,544
Pro Estimated Expenses$47,193,000
Farm Remaining Season Days125
Farm Expenses Per Days$24,573
Farm Estimated Expenses$3,071,625
Estimated Season Expenses$50,264,625
Season Salary Cap$56,561,187
Estimate Under Maximum Salary Cap of $59,000,000$2,438,813
Estimate Over Minimum Salary Cap of $26,000,000 $30,561,187
Current Bank Account$63,321,698
Projected Bank Account$72,797,147

Pro Players Salaries

Duma Dodrescu $10,500,000 (3)
Curtis Gordic $4,130,000 (4)
Bryce Bruha $4,050,100 (4)
Jooel Tuomisalo (Out of Payroll) $3,600,000 (2)
Kodi Lapalme $3,550,000 (3)
John-Michael Mcdonough $3,100,000 (4)
Maxym Pansegrau $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)
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)
Stanislav Budaj $1,000,000 (3)
Stig Lunde $1,000,000 (2)
Halvor Dahl $900,000 (2)
Andre Corrigall $900,000 (1)
Jeremiah Dunin $800,000 (1)
Total Pro Players22
Salary Commitment
Year 6 : $57,348,973
Year 7 : $49,548,973
Year 8 : $34,519,100
Year 9 : $13,680,100
Salary Average Commitment
Year 6 : $57,348,973
Year 7 : $49,548,973
Year 8 : $34,519,100
Year 9 : $13,680,100
Salary Cap with 1 Way Contract
Year 6 : $57,348,973
Year 7 : $49,548,973
Year 8 : $34,519,100
Year 9 : $13,680,100

Farm Players Salaries

Maddison Bilcke $200,000 (3)
Sergey Izvolin $160,000 (1)
Romeo Rocca $140,000 (1)
Forester OCorley $132,000 (2)
Rafael Jewitt $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 $93,000 (2)
Dominik Hajas $90,000 (2)
Xander Henry $90,000 (3)
Karl-Erik Vestin $90,000 (3)
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)
Val Cuming $80,000 (1)
Griffith Deer $80,000 (1)
Felix-Nicolas Curatolo $80,000 (3)
Noa Mustajarvi $80,000 (3)
Norman Dobrescu $75,000 (2)
Vince Herriot $70,000 (2)
Martti-Veikko Survonen $70,000 (2)
Tavish Duhatschek $70,000 (2)
Torsten Orsa $70,000 (1)
Daxton Wentworth $70,000 (1)
Total Farm Players29
Salary Commitment
Year 6 : $2,812,214
Year 7 : $1,727,000
Year 8 : $670,000
Year 9 : $0
Salary Average Commitment
Year 6 : $2,812,214
Year 7 : $1,727,000
Year 8 : $670,000
Year 9 : $0

Chaos



Arena Capacity - Ticket Price
Attendance - %

Arena NameChaos Center
Level 1: 6000 - $110 - 5,561 - 92.68%
Level 2: 5000 - $65 - 4,624 - 92.48%
Level 3: 2000 - $40 - 1,865 - 93.24%
Level 4: 4000 - $30 - 3,820 - 95.50%
Luxury : 1000 - $200 - 957 - 95.67%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 1,985 - 66.16%
Farm Level 2: 2000 - $20 - 1,125 - 56.24%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %16,827 - 93.48%
Average Income per Game$1,745,257
Year to Date Revenue$10,471,543
Farm
Home Games Left33
Average Attendance - %3,110 - 62.19%
Average Income per Game$132,455
Year to Date Revenue$927,186

Expense

Pro Players Total Salaries$54,114,718
Pro Players Total Average Salaries$54,114,718
Farm Players Total Salaries$4,759,445
Farm Players Total Average Salaries$4,759,445
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,148,306
Farm Year To Date Expenses$798,585
Pro Salary Cap To Date$7,998,644
Farm Salary Cap To Date$708,784

Estimate

Pro Estimated Season Revenue$59,338,744
Farm Estimated Season Revenue$4,371,020
Pro Remaining Season Days125
Pro Expenses Per Days$374,930
Pro Estimated Expenses$46,866,250
Farm Remaining Season Days125
Farm Expenses Per Days$36,459
Farm Estimated Expenses$4,557,375
Estimated Season Expenses$51,423,625
Season Salary Cap$58,874,163
Estimate Under Maximum Salary Cap of $59,000,000$125,837
Estimate Over Minimum Salary Cap of $26,000,000 $32,874,163
Current Bank Account$14,634,032
Projected Bank Account$26,920,171

Pro Players Salaries

Alexis Pitsadiotis $5,400,095 (3)
Fox OCallahan $5,229,520 (3)
David-Alexandre Williams $4,900,000 (2)
Johnathon Vreeland $4,750,000 (4)
Reinhold Lahdo $4,400,000 (2)
Adrien Karygiannis $3,513,000 (1)
Uuno Piili $3,200,000 (4)
Nils Lehman $3,100,000 (4)
J.T. Macleish $3,000,000 (2)
Caden Boteler $2,400,000 (1)
Pelle Jonson $2,360,000 (5)
Mikhail Chekvin $2,110,000 (1)
Christophe Prybysh $1,706,000 (1)
Willem Halward $1,700,000 (2)
Roch Fingland $1,432,286 (1)
Kody Holles $1,313,819 (2)
Raphael Dupuis $999,999 (1)
Yaroslav Kalyayev $999,999 (2)
Olaf Brieger $800,000 (1)
Olan Koch $800,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $54,114,718
Year 7 : $41,153,433
Year 8 : $24,839,615
Year 9 : $13,410,000
Salary Average Commitment
Year 6 : $54,114,718
Year 7 : $41,153,433
Year 8 : $24,839,615
Year 9 : $13,410,000
Salary Cap with 1 Way Contract
Year 6 : $54,114,718
Year 7 : $41,153,433
Year 8 : $24,839,615
Year 9 : $13,410,000

Farm Players Salaries

Barnabas Vilezsal $200,000 (2)
Johannes Wilhelmsson $200,000 (2)
Douwe Hoefnagels $200,000 (1)
Frederic Maidens $196,000 (3)
Conny Ericsson $195,500 (1)
Rylee Hak $195,000 (1)
Eli Pajaczkowski $191,744 (1)
Vaidas Indrisiunas $190,000 (3)
Marcos Pendlebury $180,090 (4)
Culley Daggett $180,000 (5)
Philippe-Olivier Jansen $180,000 (4)
Griffin Froats $178,713 (5)
Jerry Malmkvist $170,000 (4)
Wade OCuirneen $170,000 (2)
Dempsey Roos $170,000 (5)
Branislav Pecnik $170,000 (4)
Leyman Shaeffer $166,600 (2)
Dan Strom $150,000 (2)
Visa-Antti Reimavuo $150,000 (2)
Borge Bakke $145,090 (4)
Keaton Kanji $140,000 (2)
Tord Tourula $140,000 (2)
Vasilica Ciubotariu $137,500 (1)
Vyacheslav Burdelyov $117,000 (3)
Dauren Abdykarimov $116,209 (5)
Marten Samways $100,000 (2)
Rodion Noskov $90,000 (1)
Sebastian Rehn $90,000 (2)
Myles Baron $90,000 (3)
Krister Sandell $80,000 (3)
Fredrik Becken $80,000 (2)
Total Farm Players31
Salary Commitment
Year 6 : $4,759,446
Year 7 : $3,749,702
Year 8 : $2,163,102
Year 9 : $1,490,102
Salary Average Commitment
Year 6 : $4,759,446
Year 7 : $3,749,702
Year 8 : $2,163,102
Year 9 : $1,490,102

Dockheads



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Dock
Level 1: 6000 - $110 - 5,544 - 92.39%
Level 2: 5000 - $65 - 4,718 - 94.35%
Level 3: 2000 - $40 - 1,908 - 95.39%
Level 4: 4000 - $30 - 3,812 - 95.30%
Luxury : 1000 - $200 - 909 - 90.91%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,080 - 69.32%
Farm Level 2: 2000 - $15 - 1,925 - 96.23%
Farm Total Capacity :5000

Income

Home Games Left32
Average Attendance - %16,890 - 93.84%
Average Income per Game$1,740,080
Year to Date Revenue$13,920,639
Farm
Home Games Left32
Average Attendance - %4,004 - 80.08%
Average Income per Game$145,662
Year to Date Revenue$1,165,294

Expense

Pro Players Total Salaries$55,899,790
Pro Players Total Average Salaries$55,899,790
Farm Players Total Salaries$2,573,951
Farm Players Total Average Salaries$2,573,951
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,602,002
Farm Year To Date Expenses$527,256
Pro Salary Cap To Date$8,377,514
Farm Salary Cap To Date$377,599

Estimate

Pro Estimated Season Revenue$55,682,556
Farm Estimated Season Revenue$4,661,176
Pro Remaining Season Days125
Pro Expenses Per Days$390,475
Pro Estimated Expenses$48,809,375
Farm Remaining Season Days125
Farm Expenses Per Days$24,313
Farm Estimated Expenses$3,039,125
Estimated Season Expenses$51,848,500
Season Salary Cap$58,473,741
Estimate Under Maximum Salary Cap of $59,000,000$526,259
Estimate Over Minimum Salary Cap of $26,000,000 $32,473,741
Current Bank Account$85,238,739
Projected Bank Account$93,733,971

Pro Players Salaries

Rawley Boney $5,200,000 (3)
Harper Frick $4,875,000 (5)
Joran De Haan $4,250,000 (5)
Cooper Fornataro $4,100,100 (4)
Brantley Langevin $3,900,000 (1)
Eric Picklyk $3,800,000 (4)
Bronson Landrum $3,800,000 (5)
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)
Emilio Mabry $1,900,999 (2)
Heinz Tscharf $1,000,000 (3)
Ilya Boyko $1,000,000 (3)
Joachim Pickering $950,000 (4)
Brigham Eveleigh $730,000 (2)
Total Pro Players20
Salary Commitment
Year 6 : $55,899,790
Year 7 : $49,077,196
Year 8 : $39,226,199
Year 9 : $23,775,100
Salary Average Commitment
Year 6 : $55,899,790
Year 7 : $49,077,196
Year 8 : $39,226,199
Year 9 : $23,775,100
Salary Cap with 1 Way Contract
Year 6 : $55,899,790
Year 7 : $49,077,196
Year 8 : $39,226,199
Year 9 : $23,775,100

Farm Players Salaries

Siegfried Klatt $195,000 (5)
Jens Liljegren $190,000 (2)
Oskar Carlsson $160,000 (1)
Connie Leather $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)
Boris Potokov $100,000 (3)
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)
Tony Delaurentis $80,000 (3)
Yevheniy Yakovenko $80,000 (5)
Vladislav Ralin $80,000 (2)
Lynn Manseau $80,000 (3)
Daniel Lohse $80,000 (3)
Finlay Hellgren $75,000 (2)
Total Farm Players23
Salary Commitment
Year 6 : $2,573,951
Year 7 : $1,634,451
Year 8 : $915,000
Year 9 : $275,000
Salary Average Commitment
Year 6 : $2,573,951
Year 7 : $1,634,451
Year 8 : $915,000
Year 9 : $275,000

Dynasty



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Coliseum
Level 1: 6000 - $110 - 5,609 - 93.49%
Level 2: 5000 - $65 - 4,844 - 96.89%
Level 3: 2000 - $40 - 1,854 - 92.70%
Level 4: 4000 - $30 - 3,758 - 93.96%
Luxury : 1000 - $200 - 965 - 96.46%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,726 - 90.88%
Farm Level 2: 2000 - $15 - 1,780 - 88.99%
Farm Total Capacity :5000

Income

Home Games Left32
Average Attendance - %17,031 - 94.61%
Average Income per Game$1,770,828
Year to Date Revenue$14,166,622
Farm
Home Games Left30
Average Attendance - %4,506 - 90.12%
Average Income per Game$158,755
Year to Date Revenue$1,587,554

Expense

Pro Players Total Salaries$53,699,401
Pro Players Total Average Salaries$53,699,401
Farm Players Total Salaries$2,808,640
Farm Players Total Average Salaries$2,808,640
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,254,218
Farm Year To Date Expenses$446,337
Pro Salary Cap To Date$8,074,621
Farm Salary Cap To Date$416,407

Estimate

Pro Estimated Season Revenue$56,666,488
Farm Estimated Season Revenue$4,762,662
Pro Remaining Season Days125
Pro Expenses Per Days$373,465
Pro Estimated Expenses$46,683,125
Farm Remaining Season Days125
Farm Expenses Per Days$20,467
Farm Estimated Expenses$2,558,375
Estimated Season Expenses$49,241,500
Season Salary Cap$56,508,041
Estimate Under Maximum Salary Cap of $59,000,000$2,491,959
Estimate Over Minimum Salary Cap of $26,000,000 $30,508,041
Current Bank Account$95,701,564
Projected Bank Account$107,889,214

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 (Out of Payroll) $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)
Braydon Trinh $2,000,000 (3)
Carl Svensson $1,900,950 (1)
Pierrick Berehowsky $1,900,500 (1)
Nichlas Bjorklund $1,800,000 (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 Players21
Salary Commitment
Year 6 : $56,749,401
Year 7 : $35,587,951
Year 8 : $26,187,951
Year 9 : $6,650,000
Salary Average Commitment
Year 6 : $56,749,401
Year 7 : $35,587,951
Year 8 : $26,187,951
Year 9 : $6,650,000
Salary Cap with 1 Way Contract
Year 6 : $56,749,401
Year 7 : $35,587,951
Year 8 : $26,187,951
Year 9 : $6,650,000

Farm Players Salaries

Stefan Gordon $200,000 (1)
Zack Blanch $199,000 (3)
Leo Panas $183,046 (2)
Kjell Van Der Kooi $181,300 (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)
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)
Tyson Joe $80,000 (3)
Gore Tenney $70,000 (4)
Eetu-Pekka Klemettinen $70,000 (4)
Lorenz Gabel $70,000 (5)
Total Farm Players24
Salary Commitment
Year 6 : $2,808,640
Year 7 : $1,826,642
Year 8 : $1,028,696
Year 9 : $589,696
Salary Average Commitment
Year 6 : $2,808,640
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 - 5,535 - 92.26%
Level 2: 5000 - $65 - 4,647 - 92.93%
Level 3: 2000 - $40 - 1,879 - 93.97%
Level 4: 4000 - $30 - 3,869 - 96.74%
Luxury : 1000 - $200 - 923 - 92.34%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,816 - 93.88%
Farm Level 2: 2000 - $15 - 1,893 - 94.67%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %16,854 - 93.63%
Average Income per Game$1,737,262
Year to Date Revenue$8,686,312
Farm
Home Games Left33
Average Attendance - %4,710 - 94.20%
Average Income per Game$165,069
Year to Date Revenue$1,155,486

Expense

Pro Players Total Salaries$52,966,427
Pro Players Total Average Salaries$52,966,427
Farm Players Total Salaries$4,331,951
Farm Players Total Average Salaries$4,331,951
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,085,813
Farm Year To Date Expenses$706,936
Pro Salary Cap To Date$7,936,147
Farm Salary Cap To Date$632,106

Estimate

Pro Estimated Season Revenue$60,804,184
Farm Estimated Season Revenue$5,447,291
Pro Remaining Season Days125
Pro Expenses Per Days$367,119
Pro Estimated Expenses$45,889,875
Farm Remaining Season Days125
Farm Expenses Per Days$32,870
Farm Estimated Expenses$4,108,750
Estimated Season Expenses$49,998,625
Season Salary Cap$57,298,378
Estimate Under Maximum Salary Cap of $59,000,000$1,701,622
Estimate Over Minimum Salary Cap of $26,000,000 $31,298,378
Current Bank Account$104,965,696
Projected Bank Account$121,218,546

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)
Durham Hopley $2,650,000 (4)
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)
Yuvenaly Zhornyak $800,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $52,966,427
Year 7 : $49,016,427
Year 8 : $37,618,427
Year 9 : $30,322,786
Salary Average Commitment
Year 6 : $52,966,427
Year 7 : $49,016,427
Year 8 : $37,618,427
Year 9 : $30,322,786
Salary Cap with 1 Way Contract
Year 6 : $52,966,427
Year 7 : $49,016,427
Year 8 : $37,618,427
Year 9 : $30,322,786

Farm Players Salaries

Fernando Langlois $199,900 (1)
Ismo-Pekka Makkonen $199,500 (5)
Wendel Mackaness $199,100 (1)
Edward Krook $199,100 (1)
Teo Rutar $199,000 (2)
Misa Ylaja $195,000 (4)
Jacobus Adriaanse $185,200 (4)
Loik Lowrey $185,000 (1)
Codey Ainsworth $177,000 (1)
Torrey Birdsell $170,000 (1)
Carl-Johan Paakkala $168,469 (3)
Lindon Stallworth $160,000 (5)
Jindrich Bojko $160,000 (1)
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 (Out of Payroll) $133,000 (2)
Vince Varady $130,000 (4)
Victor Shier $110,000 (1)
Fabio-Luca Aebischer $100,000 (2)
Aleksandrs Berzs $100,000 (3)
Rainar Lamminsivu $99,000 (2)
Hansjurgen Thom $90,000 (2)
Maksim Zadoyanny $90,000 (3)
Graeme Hampshire $90,000 (1)
Erin Corderoy $80,000 (2)
Dalen Latour $80,000 (3)
Clayton Ferriero $80,000 (1)
Deric Murray $80,000 (2)
Kirt Legare $80,000 (2)
Total Farm Players32
Salary Commitment
Year 6 : $4,464,951
Year 7 : $2,606,851
Year 8 : $1,600,851
Year 9 : $869,700
Salary Average Commitment
Year 6 : $4,464,951
Year 7 : $2,606,851
Year 8 : $1,600,851
Year 9 : $869,700

Knights

Knights is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameRound Table Arena
Level 1: 6000 - $110 - 5,766 - 96.10%
Level 2: 5000 - $65 - 4,546 - 90.91%
Level 3: 2000 - $40 - 1,822 - 91.08%
Level 4: 4000 - $30 - 3,800 - 95.00%
Luxury : 1000 - $200 - 954 - 95.42%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,617 - 87.23%
Farm Level 2: 2000 - $15 - 1,745 - 87.26%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %16,887 - 93.82%
Average Income per Game$1,765,029
Year to Date Revenue$10,590,176
Farm
Home Games Left35
Average Attendance - %4,362 - 87.24%
Average Income per Game$153,105
Year to Date Revenue$765,524

Expense

Pro Players Total Salaries$56,667,055
Pro Players Total Average Salaries$56,667,055
Farm Players Total Salaries$2,449,134
Farm Players Total Average Salaries$2,449,134
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,584,330
Farm Year To Date Expenses$488,556
Pro Salary Cap To Date$8,210,177
Farm Salary Cap To Date$398,774

Estimate

Pro Estimated Season Revenue$60,010,997
Farm Estimated Season Revenue$5,358,668
Pro Remaining Season Days125
Pro Expenses Per Days$402,497
Pro Estimated Expenses$50,312,125
Farm Remaining Season Days125
Farm Expenses Per Days$20,742
Farm Estimated Expenses$2,592,750
Estimated Season Expenses$52,904,875
Season Salary Cap$59,116,189
Estimate Under Maximum Salary Cap of $59,000,000-$116,189
Estimate Over Minimum Salary Cap of $26,000,000 $33,116,189
Current Bank Account$96,791,785
Projected Bank Account$109,256,575

Pro Players Salaries

Timothy Chisholm $5,300,000 (4)
Andrew Dumont $5,000,000 (4)
Cameron Lodewyks $3,750,000 (1)
Darrel Bax $3,475,000 (2)
Dominic Saunderson $3,250,000 (3)
German Tabanov $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)
Samuel Hammer $2,396,056 (2)
Elliot Poissant $2,250,000 (4)
Yakov Kabanov $2,047,000 (2)
Valentin Midyushko $2,000,000 (2)
Bryan Weiss $1,999,999 (1)
Maitland Mcclerey $1,950,000 (2)
Steven Pinsonneault $1,900,000 (2)
Carsten Yap $1,799,000 (4)
Albert Guryev $1,500,000 (3)
Geordie Mcgee $1,200,000 (3)
Total Pro Players21
Salary Commitment
Year 6 : $56,667,055
Year 7 : $48,117,056
Year 8 : $31,599,000
Year 9 : $22,649,000
Salary Average Commitment
Year 6 : $56,667,055
Year 7 : $48,117,056
Year 8 : $31,599,000
Year 9 : $22,649,000
Salary Cap with 1 Way Contract
Year 6 : $56,667,055
Year 7 : $48,117,056
Year 8 : $31,599,000
Year 9 : $22,649,000

Farm Players Salaries

Jensen Cowie $200,000 (5)
Irving Nickens $160,000 (4)
Zaine Bosch $160,000 (3)
Vili-Antti Nevakivi $150,000 (2)
Tobias Westman $143,325 (1)
Anton Alekhin $130,000 (1)
Reece Driedger $100,000 (1)
Calle Repo $100,000 (5)
Kirill Lysenko $98,500 (3)
Ruslan Pohe $90,000 (2)
Horst Kolar $90,000 (2)
David Ethell $90,000 (3)
Terrance Fanelli $90,000 (3)
Patrick Ehn $85,270 (2)
Steve Taschuk (Out of Payroll) $80,000 (1)
Kevin Forsman $80,000 (3)
Stefan Rafal $80,000 (3)
Andress Zaka $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)
Hugo Sellen $70,000 (2)
Martin-Olivier Rondeau $70,000 (1)
Total Farm Players25
Salary Commitment
Year 6 : $2,529,134
Year 7 : $1,698,470
Year 8 : $1,138,500
Year 9 : $460,000
Salary Average Commitment
Year 6 : $2,529,134
Year 7 : $1,698,470
Year 8 : $1,138,500
Year 9 : $460,000

Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRocky Mountains Dome
Level 1: 6000 - $110 - 5,633 - 93.88%
Level 2: 5000 - $65 - 4,636 - 92.72%
Level 3: 2000 - $40 - 1,858 - 92.88%
Level 4: 4000 - $30 - 3,752 - 93.81%
Luxury : 1000 - $200 - 939 - 93.88%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,845 - 94.83%
Farm Level 2: 2000 - $15 - 1,937 - 96.87%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %16,817 - 93.43%
Average Income per Game$1,749,005
Year to Date Revenue$10,494,028
Farm
Home Games Left34
Average Attendance - %4,782 - 95.64%
Average Income per Game$167,218
Year to Date Revenue$1,003,307

Expense

Pro Players Total Salaries$49,364,086
Pro Players Total Average Salaries$49,364,086
Farm Players Total Salaries$3,949,143
Farm Players Total Average Salaries$3,949,143
Coaches Total Salaries$3,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$7,763,627
Farm Year To Date Expenses$759,941
Pro Salary Cap To Date$7,389,473
Farm Salary Cap To Date$580,355

Estimate

Pro Estimated Season Revenue$59,466,159
Farm Estimated Season Revenue$5,685,406
Pro Remaining Season Days125
Pro Expenses Per Days$352,817
Pro Estimated Expenses$44,102,125
Farm Remaining Season Days125
Farm Expenses Per Days$35,028
Farm Estimated Expenses$4,378,500
Estimated Season Expenses$48,480,625
Season Salary Cap$53,313,229
Estimate Under Maximum Salary Cap of $59,000,000$5,686,771
Estimate Over Minimum Salary Cap of $26,000,000 $27,313,229
Current Bank Account$72,973,767
Projected Bank Account$89,644,707

Pro Players Salaries

Tanner Napier $3,450,000 (3)
Benito Mathers $3,100,000 (1)
Ustin Trynkov $3,022,643 (2)
Sampa Paunonen $3,000,000 (1)
Anton Rozhkov $3,000,000 (1)
Ikki Miyamae $3,000,000 (1)
Craig Bruton $2,655,000 (3)
Floyd Holst $2,600,000 (4)
Karim Hogdal $2,500,000 (3)
Oleg Avinov $2,500,000 (1)
Rickey Rogan $2,500,000 (1)
Dayton Presswood $2,400,000 (1)
Irmin Rosner $2,200,000 (1)
Urpo Schneider $2,000,000 (2)
Davide Mock $1,999,999 (3)
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)
Total Pro Players20
Salary Commitment
Year 6 : $49,364,086
Year 7 : $23,851,086
Year 8 : $16,879,999
Year 9 : $4,475,000
Salary Average Commitment
Year 6 : $49,364,086
Year 7 : $23,851,086
Year 8 : $16,879,999
Year 9 : $4,475,000
Salary Cap with 1 Way Contract
Year 6 : $49,364,086
Year 7 : $23,851,086
Year 8 : $16,879,999
Year 9 : $4,475,000

Farm Players Salaries

Kaarl Kontturi $200,000 (4)
Libor Hill $200,000 (3)
Maksim Ushkov $200,000 (3)
Julien Ghantous $200,000 (3)
Francois Walrod $199,000 (2)
Burke Hensel $176,582 (4)
Jared Tallon $175,000 (5)
Loughlin Dowe $175,000 (4)
Cullen Varty $155,000 (5)
Yaroslav Anokin $150,000 (2)
Manuel Albertazzi $150,000 (4)
Jovin Coish $130,000 (2)
Washington Banker $130,000 (4)
Nerijus Fomenka $126,061 (5)
Primo Mcdowell $120,000 (5)
Danny Gourlie $110,000 (2)
Geun Sang-Pil $100,000 (5)
Ken Arn $100,000 (3)
Elias Dansereau $100,000 (4)
Helgert Finke $100,000 (1)
Erick Propp $95,000 (4)
Karl Lindfors $95,000 (5)
Valentin Timkin $92,500 (2)
Bryn Maybury $90,000 (3)
Benedikt Hedqvist $90,000 (3)
Val Macmurdo $87,500 (4)
Paulo Keitaanranta $87,500 (3)
Jari-Henri Maki-Asiala $80,000 (3)
Rietrikki Ulrich $80,000 (2)
Derek Hemmerling $80,000 (2)
Nikita Darsky $75,000 (3)
Total Farm Players31
Salary Commitment
Year 6 : $3,949,143
Year 7 : $3,849,143
Year 8 : $3,007,643
Year 9 : $1,885,143
Salary Average Commitment
Year 6 : $3,949,143
Year 7 : $3,849,143
Year 8 : $3,007,643
Year 9 : $1,885,143

Maulers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Igloo
Level 1: 6000 - $110 - 5,744 - 95.73%
Level 2: 5000 - $65 - 4,717 - 94.33%
Level 3: 2000 - $40 - 1,892 - 94.60%
Level 4: 4000 - $30 - 3,863 - 96.56%
Luxury : 1000 - $200 - 932 - 93.21%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,739 - 91.30%
Farm Level 2: 2000 - $15 - 1,800 - 89.98%
Farm Total Capacity :5000

Income

Home Games Left33
Average Attendance - %17,147 - 95.26%
Average Income per Game$1,777,135
Year to Date Revenue$12,439,946
Farm
Home Games Left34
Average Attendance - %4,539 - 90.77%
Average Income per Game$159,718
Year to Date Revenue$958,308

Expense

Pro Players Total Salaries$54,996,260
Pro Players Total Average Salaries$54,996,260
Farm Players Total Salaries$3,601,954
Farm Players Total Average Salaries$3,601,954
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,456,778
Farm Year To Date Expenses$691,604
Pro Salary Cap To Date$8,164,940
Farm Salary Cap To Date$549,426

Estimate

Pro Estimated Season Revenue$58,645,460
Farm Estimated Season Revenue$5,430,412
Pro Remaining Season Days125
Pro Expenses Per Days$387,390
Pro Estimated Expenses$48,423,750
Farm Remaining Season Days125
Farm Expenses Per Days$30,966
Farm Estimated Expenses$3,870,750
Estimated Season Expenses$52,294,500
Season Salary Cap$58,598,214
Estimate Under Maximum Salary Cap of $59,000,000$401,786
Estimate Over Minimum Salary Cap of $26,000,000 $32,598,214
Current Bank Account$51,897,413
Projected Bank Account$63,678,785

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)
Marku Mihnea $1,997,335 (3)
Jaiden Holmgren $1,990,990 (3)
Mikki Juutinen $1,855,500 (2)
Jerry Bergius $1,000,000 (1)
Brody Eastwood $1,000,000 (3)
Lars-Eric Kaaronen $800,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $54,996,260
Year 7 : $44,371,260
Year 8 : $32,896,611
Year 9 : $12,968,061
Salary Average Commitment
Year 6 : $54,996,260
Year 7 : $44,371,260
Year 8 : $32,896,611
Year 9 : $12,968,061
Salary Cap with 1 Way Contract
Year 6 : $54,996,260
Year 7 : $44,371,260
Year 8 : $32,896,611
Year 9 : $12,968,061

Farm Players Salaries

Stanley Winchester $199,888 (1)
Viktor Lovyagin (Out of Payroll) $199,755 (1)
Ellerry Bauder $199,378 (3)
Patrick Richter $198,850 (1)
Svyatoslav Nikushkin $193,500 (1)
Dru Mahovlich $167,800 (1)
Lorne Steingraber $155,000 (1)
Kolter Galbraith $147,500 (1)
K.C. Bachman $137,500 (1)
Erik Dunnell $135,500 (2)
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)
Arnold Stoa $100,000 (3)
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)
Antti-Eemeli Pappila $80,000 (1)
Arno Rech $80,000 (1)
Ryker Roch $80,000 (1)
Janik Christ $80,000 (3)
Shayne Van $80,000 (2)
Lynn Trevor $80,000 (3)
Wilhelm Karkonen $80,000 (3)
Erik Wickman $78,880 (2)
Total Farm Players32
Salary Commitment
Year 6 : $3,801,708
Year 7 : $1,753,908
Year 8 : $761,378
Year 9 : $0
Salary Average Commitment
Year 6 : $3,801,708
Year 7 : $1,753,908
Year 8 : $761,378
Year 9 : $0

Mighty Moose



Arena Capacity - Ticket Price
Attendance - %

Arena NameWabanaki Arena
Level 1: 6000 - $110 - 5,704 - 95.07%
Level 2: 5000 - $65 - 4,825 - 96.49%
Level 3: 2000 - $40 - 1,894 - 94.69%
Level 4: 4000 - $30 - 3,801 - 95.03%
Luxury : 1000 - $200 - 939 - 93.88%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,632 - 87.74%
Farm Level 2: 2000 - $15 - 1,808 - 90.41%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %17,163 - 95.35%
Average Income per Game$1,780,125
Year to Date Revenue$10,680,748
Farm
Home Games Left34
Average Attendance - %4,440 - 88.81%
Average Income per Game$155,023
Year to Date Revenue$930,137

Expense

Pro Players Total Salaries$42,928,336
Pro Players Total Average Salaries$42,928,336
Farm Players Total Salaries$2,700,967
Farm Players Total Average Salaries$2,700,967
Coaches Total Salaries$475,000
Luxury Taxe Total$0
Pro Year To Date Expenses$6,223,158
Farm Year To Date Expenses$445,389
Pro Salary Cap To Date$6,193,221
Farm Salary Cap To Date$404,230

Estimate

Pro Estimated Season Revenue$60,524,239
Farm Estimated Season Revenue$5,270,776
Pro Remaining Season Days125
Pro Expenses Per Days$293,390
Pro Estimated Expenses$36,673,750
Farm Remaining Season Days125
Farm Expenses Per Days$20,245
Farm Estimated Expenses$2,530,625
Estimated Season Expenses$39,204,375
Season Salary Cap$45,629,303
Estimate Under Maximum Salary Cap of $59,000,000$13,370,697
Estimate Over Minimum Salary Cap of $26,000,000 $19,629,303
Current Bank Account$96,160,914
Projected Bank Account$122,751,554

Pro Players Salaries

Milos Levers $3,230,695 (4)
Marco Rutherford $3,000,000 (4)
Ryland Tuazon $2,923,297 (1)
Oskar Borjesson $2,880,000 (2)
Dwight Robichaud $2,858,167 (2)
Afanasy Mekhnin $2,600,000 (3)
James Pontes $2,550,750 (4)
Gennady Lashkin $2,500,000 (5)
Olin Wylde $2,500,000 (3)
Grayden Currier $2,500,000 (4)
Marek Cipera $2,300,000 (2)
Brooks Goupil $2,220,000 (2)
Drake Bourgeault $2,200,427 (3)
Bernt Metsasalo $1,765,000 (5)
Francis Henri $1,500,000 (2)
Florentin Wehrle $1,000,000 (1)
Marko Zachara $1,000,000 (2)
Garrick Lord $900,000 (1)
David Uranc $900,000 (2)
Dale Vacher $800,000 (1)
Matthew Mossman $800,000 (3)
Total Pro Players21
Salary Commitment
Year 6 : $42,928,336
Year 7 : $37,305,039
Year 8 : $23,646,872
Year 9 : $15,546,445
Salary Average Commitment
Year 6 : $42,928,336
Year 7 : $37,305,039
Year 8 : $23,646,872
Year 9 : $15,546,445
Salary Cap with 1 Way Contract
Year 6 : $42,928,336
Year 7 : $37,305,039
Year 8 : $23,646,872
Year 9 : $15,546,445

Farm Players Salaries

Esra Rhine $200,000 (2)
Kerby Shapley $190,000 (3)
Martti-Veikko Rotsa $145,000 (4)
Sidney Sittler $130,000 (3)
Robert Friend $130,000 (4)
Jean-Daniel Desormeaux $119,900 (5)
Fred Lawrence $118,616 (2)
Reuben Penttinen $105,000 (2)
Hans Thackwray $102,200 (1)
Shamus Daubert (Out of Payroll) $100,000 (3)
Nicolae Cuza $90,000 (3)
Pierre-Maxime Vetere $90,000 (2)
Codey Melnuk $90,000 (1)
Olli Wilson $84,451 (2)
Madden Poile $82,000 (3)
Jessey Partridge $80,000 (1)
Niko-Markus Hautamaa $80,000 (2)
Bernhard Ernst $80,000 (1)
Sergey Yadrikhinsky $80,000 (1)
Piers Flemming $80,000 (1)
Giles Bedford $80,000 (2)
Martin Johansen $80,000 (2)
Abraham Crona $80,000 (2)
Mathieu Taker $80,000 (2)
Niels Jorgensen $80,000 (3)
Jensen Leduc $80,000 (1)
Po Gang-Seok $72,500 (4)
Alexander Zofka $71,300 (1)
Total Farm Players28
Salary Commitment
Year 6 : $2,800,967
Year 7 : $2,137,467
Year 8 : $1,139,400
Year 9 : $467,400
Salary Average Commitment
Year 6 : $2,800,967
Year 7 : $2,137,467
Year 8 : $1,139,400
Year 9 : $467,400

Militia



Arena Capacity - Ticket Price
Attendance - %

Arena NameArmed Forces Ice Palace
Level 1: 6000 - $110 - 5,847 - 97.45%
Level 2: 5000 - $65 - 4,656 - 93.12%
Level 3: 2000 - $40 - 1,877 - 93.86%
Level 4: 4000 - $30 - 3,790 - 94.74%
Luxury : 1000 - $200 - 993 - 99.34%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,593 - 86.44%
Farm Level 2: 2000 - $15 - 1,677 - 83.85%
Farm Total Capacity :5000

Income

Home Games Left32
Average Attendance - %17,163 - 95.35%
Average Income per Game$1,799,938
Year to Date Revenue$14,399,504
Farm
Home Games Left35
Average Attendance - %4,270 - 85.40%
Average Income per Game$150,692
Year to Date Revenue$753,461

Expense

Pro Players Total Salaries$52,890,430
Pro Players Total Average Salaries$52,890,430
Farm Players Total Salaries$3,769,450
Farm Players Total Average Salaries$3,769,450
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,048,481
Farm Year To Date Expenses$672,936
Pro Salary Cap To Date$7,749,158
Farm Salary Cap To Date$553,211

Estimate

Pro Estimated Season Revenue$57,598,016
Farm Estimated Season Revenue$5,274,227
Pro Remaining Season Days125
Pro Expenses Per Days$373,404
Pro Estimated Expenses$46,675,500
Farm Remaining Season Days125
Farm Expenses Per Days$31,085
Farm Estimated Expenses$3,885,625
Estimated Season Expenses$50,561,125
Season Salary Cap$56,659,880
Estimate Under Maximum Salary Cap of $59,000,000$2,340,120
Estimate Over Minimum Salary Cap of $26,000,000 $30,659,880
Current Bank Account$61,311,821
Projected Bank Account$73,622,939

Pro Players Salaries

Ed Zandbeek $4,200,000 (1)
Marten Gronvall $3,500,000 (2)
Nicolas Milliner $3,007,666 (2)
Curtis Rowlands $2,995,150 (2)
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)
Amadeus Helm $2,200,000 (2)
Aleksey Popleteyev $2,200,000 (3)
Reading Hosler $2,200,000 (5)
Vladislav Stasenko $2,130,616 (5)
Marly Ruttan $2,125,000 (1)
Mackenzie Strand $2,100,000 (1)
Terry Vasey $1,999,999 (4)
Hartley OCurry $1,999,999 (5)
Jeffrey Mitton $1,999,000 (3)
John Kaukinen $1,800,000 (2)
Lennox Henry $1,750,000 (5)
Donald Cloud $820,000 (2)
Total Pro Players22
Salary Commitment
Year 6 : $52,890,430
Year 7 : $38,852,430
Year 8 : $22,229,614
Year 9 : $15,630,614
Salary Average Commitment
Year 6 : $52,890,430
Year 7 : $38,852,430
Year 8 : $22,229,614
Year 9 : $15,630,614
Salary Cap with 1 Way Contract
Year 6 : $52,890,430
Year 7 : $38,852,430
Year 8 : $22,229,614
Year 9 : $15,630,614

Farm Players Salaries

Ivan Peshekhonov $200,000 (3)
Forester Oglesby $200,000 (3)
Nicolas Adcock $190,000 (5)
Benedict Cosgrove $185,000 (2)
Luca Almond $170,000 (2)
Jonah Lakovic $160,000 (3)
Joel Quintal $160,000 (2)
Klemen Napotnik $150,000 (5)
Algot Liikkanen $150,000 (1)
Magnus Pimm $140,000 (2)
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)
Keevin Fostvelt $105,500 (1)
Brandt McAlister $100,000 (3)
Philip Salenius $100,000 (5)
Genadz Bubnow $99,900 (3)
Shaun Dorais $90,000 (1)
Jean-Rene Deeg $89,000 (5)
Arttu-Petteri Malmikankare $84,500 (2)
Angus Nilsson $80,000 (5)
Yury Malitsky $80,000 (3)
Shayne Reinhart $80,000 (2)
Grayson Waldrep $75,000 (4)
Sixten Lesch $72,000 (4)
Felix Westberg $72,000 (1)
Aldrich Ingram $71,700 (4)
Total Farm Players31
Salary Commitment
Year 6 : $3,769,450
Year 7 : $2,737,100
Year 8 : $1,917,600
Year 9 : $1,077,700
Salary Average Commitment
Year 6 : $3,769,450
Year 7 : $2,737,100
Year 8 : $1,917,600
Year 9 : $1,077,700

Muertos



Arena Capacity - Ticket Price
Attendance - %

Arena NameLos Muertos Arena
Level 1: 6000 - $110 - 5,815 - 96.92%
Level 2: 5000 - $65 - 4,689 - 93.78%
Level 3: 2000 - $40 - 1,896 - 94.79%
Level 4: 4000 - $30 - 3,772 - 94.29%
Luxury : 1000 - $200 - 966 - 96.57%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,763 - 92.11%
Farm Level 2: 2000 - $15 - 1,799 - 89.94%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %17,137 - 95.21%
Average Income per Game$1,790,848
Year to Date Revenue$10,745,088
Farm
Home Games Left32
Average Attendance - %4,562 - 91.24%
Average Income per Game$160,809
Year to Date Revenue$1,286,472

Expense

Pro Players Total Salaries$49,925,648
Pro Players Total Average Salaries$49,925,648
Farm Players Total Salaries$4,016,590
Farm Players Total Average Salaries$4,016,590
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$7,896,387
Farm Year To Date Expenses$736,495
Pro Salary Cap To Date$7,148,093
Farm Salary Cap To Date$586,832

Estimate

Pro Estimated Season Revenue$60,888,832
Farm Estimated Season Revenue$5,145,888
Pro Remaining Season Days125
Pro Expenses Per Days$373,644
Pro Estimated Expenses$46,705,500
Farm Remaining Season Days125
Farm Expenses Per Days$34,126
Farm Estimated Expenses$4,265,750
Estimated Season Expenses$50,971,250
Season Salary Cap$53,942,238
Estimate Under Maximum Salary Cap of $59,000,000$5,057,762
Estimate Over Minimum Salary Cap of $26,000,000 $27,942,238
Current Bank Account$109,265,169
Projected Bank Account$124,328,639

Pro Players Salaries

Dalen Palmateer $4,650,000 (3)
Kody Schutz $4,000,000 (4)
Zackary Nowry $4,000,000 (2)
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)
Sterling Capelle $1,999,999 (1)
Carl Stiles $1,999,000 (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)
Timofey Lichkov $745,000 (4)
Total Pro Players20
Salary Commitment
Year 6 : $49,925,648
Year 7 : $36,299,800
Year 8 : $22,999,800
Year 9 : $13,945,000
Salary Average Commitment
Year 6 : $49,925,648
Year 7 : $36,299,800
Year 8 : $22,999,800
Year 9 : $13,945,000
Salary Cap with 1 Way Contract
Year 6 : $49,925,648
Year 7 : $36,299,800
Year 8 : $22,999,800
Year 9 : $13,945,000

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 $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)
Lenny Varley $100,000 (3)
Geordie von Wilke $100,000 (2)
Jerri Viheriaranta $100,000 (4)
Gavriil Nazarov $100,000 (3)
Stan Krowina $90,000 (1)
Trent Cully $90,000 (1)
Nevin Callaghan $85,000 (1)
Soren Wanchuk $80,000 (2)
Oren Chumola $80,000 (1)
Roy Perzchajlo $80,000 (3)
Ladzimir Lucanok $80,000 (1)
Bjornar Brobakken $75,000 (2)
Semyon Pashkov $70,000 (1)
Bartosch Gellert $70,000 (2)
Ludvig Rosnes $70,000 (5)
John Sodke $70,000 (2)
Dustin Tousignant $70,000 (1)
Helge Radstrom $70,000 (3)
Total Farm Players35
Salary Commitment
Year 6 : $4,016,590
Year 7 : $2,643,590
Year 8 : $1,363,590
Year 9 : $360,000
Salary Average Commitment
Year 6 : $4,016,590
Year 7 : $2,643,590
Year 8 : $1,363,590
Year 9 : $360,000

North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnderground Station
Level 1: 6000 - $110 - 5,643 - 94.05%
Level 2: 5000 - $65 - 4,576 - 91.52%
Level 3: 2000 - $40 - 1,891 - 94.54%
Level 4: 4000 - $30 - 3,647 - 91.18%
Luxury : 1000 - $200 - 969 - 96.93%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,822 - 94.07%
Farm Level 2: 2000 - $15 - 1,934 - 96.71%
Farm Total Capacity :5000

Income

Home Games Left30
Average Attendance - %16,726 - 92.92%
Average Income per Game$1,751,006
Year to Date Revenue$17,510,060
Farm
Home Games Left32
Average Attendance - %4,756 - 95.13%
Average Income per Game$166,125
Year to Date Revenue$1,328,998

Expense

Pro Players Total Salaries$52,210,975
Pro Players Total Average Salaries$52,210,975
Farm Players Total Salaries$3,814,458
Farm Players Total Average Salaries$3,814,458
Coaches Total Salaries$3,869,444
Luxury Taxe Total$0
Pro Year To Date Expenses$8,422,455
Farm Year To Date Expenses$577,931
Pro Salary Cap To Date$7,862,070
Farm Salary Cap To Date$559,221

Estimate

Pro Estimated Season Revenue$52,530,180
Farm Estimated Season Revenue$5,315,992
Pro Remaining Season Days125
Pro Expenses Per Days$380,649
Pro Estimated Expenses$47,581,125
Farm Remaining Season Days125
Farm Expenses Per Days$26,799
Farm Estimated Expenses$3,349,875
Estimated Season Expenses$50,931,000
Season Salary Cap$56,025,433
Estimate Under Maximum Salary Cap of $59,000,000$2,974,567
Estimate Over Minimum Salary Cap of $26,000,000 $30,025,433
Current Bank Account$111,730,968
Projected Bank Account$118,646,140

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)
Leland Matyas $1,999,999 (1)
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)
Taras Kochkaryov $1,000,000 (2)
Vasily Sidorenko $800,000 (1)
Total Pro Players21
Salary Commitment
Year 6 : $52,210,975
Year 7 : $38,030,123
Year 8 : $24,192,230
Year 9 : $15,312,161
Salary Average Commitment
Year 6 : $52,210,975
Year 7 : $38,030,123
Year 8 : $24,192,230
Year 9 : $15,312,161
Salary Cap with 1 Way Contract
Year 6 : $52,210,975
Year 7 : $38,030,123
Year 8 : $24,192,230
Year 9 : $15,312,161

Farm Players Salaries

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)
Illija Ajbek $150,444 (2)
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)
Angelo Bonneau $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)
Alexsey Omelkov $90,000 (3)
Devin Stanton $90,000 (1)
Karl Lundkvist $85,044 (1)
Axel Moreau $80,000 (3)
Jeny Bosiacki $80,000 (3)
Shawn Ridge $80,000 (3)
Juho-Matti Nykvist $80,000 (1)
Simon-Pierre Dalgarno $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 Players33
Salary Commitment
Year 6 : $3,814,456
Year 7 : $2,037,464
Year 8 : $949,968
Year 9 : $0
Salary Average Commitment
Year 6 : $3,814,456
Year 7 : $2,037,464
Year 8 : $949,968
Year 9 : $0

Orcas



Arena Capacity - Ticket Price
Attendance - %

Arena NameHooroo Arena
Level 1: 6000 - $110 - 5,570 - 92.83%
Level 2: 5000 - $65 - 4,835 - 96.69%
Level 3: 2000 - $40 - 1,919 - 95.97%
Level 4: 4000 - $30 - 3,647 - 91.17%
Luxury : 1000 - $200 - 936 - 93.62%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,746 - 91.53%
Farm Level 2: 2000 - $15 - 1,914 - 95.70%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %16,907 - 93.93%
Average Income per Game$1,755,439
Year to Date Revenue$8,777,193
Farm
Home Games Left35
Average Attendance - %4,660 - 93.20%
Average Income per Game$162,266
Year to Date Revenue$811,330

Expense

Pro Players Total Salaries$55,434,688
Pro Players Total Average Salaries$55,434,688
Farm Players Total Salaries$2,548,344
Farm Players Total Average Salaries$2,548,344
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,454,846
Farm Year To Date Expenses$459,128
Pro Salary Cap To Date$8,305,202
Farm Salary Cap To Date$399,252

Estimate

Pro Estimated Season Revenue$61,440,351
Farm Estimated Season Revenue$5,679,310
Pro Remaining Season Days125
Pro Expenses Per Days$383,909
Pro Estimated Expenses$47,988,625
Farm Remaining Season Days125
Farm Expenses Per Days$20,057
Farm Estimated Expenses$2,507,125
Estimated Season Expenses$50,495,750
Season Salary Cap$57,983,032
Estimate Under Maximum Salary Cap of $59,000,000$1,016,968
Estimate Over Minimum Salary Cap of $26,000,000 $31,983,032
Current Bank Account$107,855,818
Projected Bank Account$124,479,729

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)
Qi Chongkun $1,000,000 (1)
Max Cooper $1,000,000 (2)
Venyamin Pashnin $786,000 (2)
Total Pro Players20
Salary Commitment
Year 6 : $55,434,688
Year 7 : $41,895,232
Year 8 : $25,157,455
Year 9 : $9,056,592
Salary Average Commitment
Year 6 : $55,434,688
Year 7 : $41,895,232
Year 8 : $25,157,455
Year 9 : $9,056,592
Salary Cap with 1 Way Contract
Year 6 : $55,434,688
Year 7 : $41,895,232
Year 8 : $25,157,455
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 $156,000 (3)
Shayne Vallorani $154,369 (2)
Ari-Jukka Kariniemi $152,250 (1)
Chris Mathey $150,201 (1)
Benjamin Joule $146,426 (1)
Dunmore Heckman $146,407 (1)
Luca Syvapuro $146,001 (1)
Ora-Antti Selanne $140,970 (2)
Vilem Zavorka $130,065 (3)
Ruslan Yerakov $124,766 (1)
Valeryy Lyasyuk $110,000 (1)
Keane Mackee $100,000 (1)
Kaj Sandell $90,890 (1)
Silvio Schmidt $90,000 (2)
Tristan Berger $80,000 (3)
Gennady Roshchin $80,000 (2)
Valery Vladimirov $80,000 (2)
Georghiu Dragoi $70,000 (1)
Total Farm Players21
Salary Commitment
Year 6 : $2,725,003
Year 7 : $911,403
Year 8 : $366,065
Year 9 : $0
Salary Average Commitment
Year 6 : $2,725,003
Year 7 : $911,403
Year 8 : $366,065
Year 9 : $0

Privateers



Arena Capacity - Ticket Price
Attendance - %

Arena NameQueen Annes Revenge
Level 1: 6000 - $110 - 5,613 - 93.55%
Level 2: 5000 - $65 - 4,834 - 96.68%
Level 3: 2000 - $40 - 1,901 - 95.07%
Level 4: 4000 - $30 - 3,903 - 97.59%
Luxury : 1000 - $200 - 928 - 92.80%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,905 - 96.85%
Farm Level 2: 2000 - $15 - 1,886 - 94.30%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %17,180 - 95.44%
Average Income per Game$1,769,020
Year to Date Revenue$8,845,099
Farm
Home Games Left33
Average Attendance - %4,791 - 95.83%
Average Income per Game$168,974
Year to Date Revenue$1,182,819

Expense

Pro Players Total Salaries$48,707,999
Pro Players Total Average Salaries$48,707,999
Farm Players Total Salaries$3,095,334
Farm Players Total Average Salaries$3,095,334
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,038,059
Farm Year To Date Expenses$572,523
Pro Salary Cap To Date$7,746,219
Farm Salary Cap To Date$445,312

Estimate

Pro Estimated Season Revenue$61,915,693
Farm Estimated Season Revenue$5,576,147
Pro Remaining Season Days125
Pro Expenses Per Days$344,612
Pro Estimated Expenses$43,076,500
Farm Remaining Season Days125
Farm Expenses Per Days$26,839
Farm Estimated Expenses$3,354,875
Estimated Season Expenses$46,431,375
Season Salary Cap$51,803,333
Estimate Under Maximum Salary Cap of $59,000,000$7,196,667
Estimate Over Minimum Salary Cap of $26,000,000 $25,803,333
Current Bank Account$123,147,968
Projected Bank Account$144,208,433

Pro Players Salaries

Tomas Rydval $6,850,000 (3)
Kerby Daviault $4,250,000 (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 (Out of Payroll) $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)
Chris Touhey $1,650,000 (4)
Ignaty Otlesnov $1,525,000 (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 : $51,507,999
Year 7 : $31,032,999
Year 8 : $21,512,999
Year 9 : $9,649,999
Salary Average Commitment
Year 6 : $51,507,999
Year 7 : $31,032,999
Year 8 : $21,512,999
Year 9 : $9,649,999
Salary Cap with 1 Way Contract
Year 6 : $51,507,999
Year 7 : $31,032,999
Year 8 : $21,512,999
Year 9 : $9,649,999

Farm Players Salaries

Alfred Rice $200,000 (4)
Daniil Glebov $155,000 (1)
Kash Berger $150,000 (1)
Esa Pekkarinen $140,000 (1)
Coleman Macnab $127,500 (3)
Ignat Berezovsky $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)
Elvis Marco $90,000 (2)
Kent Valioksa $90,000 (3)
Hunter Tozzi $90,000 (3)
Jere-Matti Happo $90,000 (3)
Gerald Shapland $90,000 (2)
Anton Pokrovsky $80,000 (3)
Vladislav Tarantov $80,000 (3)
Landan Pettinger $80,000 (3)
Adrien Zahn $80,000 (1)
Hans-Ake Grip $80,000 (1)
Maurus Butler $80,000 (2)
Marco Macgregor $80,000 (2)
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 Players32
Salary Commitment
Year 6 : $3,095,334
Year 7 : $1,808,500
Year 8 : $1,125,500
Year 9 : $275,000
Salary Average Commitment
Year 6 : $3,095,334
Year 7 : $1,808,500
Year 8 : $1,125,500
Year 9 : $275,000

Razorbacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Back Forty
Level 1: 6000 - $110 - 5,637 - 93.94%
Level 2: 5000 - $65 - 4,772 - 95.44%
Level 3: 2000 - $40 - 1,867 - 93.36%
Level 4: 4000 - $30 - 3,935 - 98.39%
Luxury : 1000 - $200 - 912 - 91.24%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,636 - 87.85%
Farm Level 2: 2000 - $15 - 1,793 - 89.64%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %17,124 - 95.13%
Average Income per Game$1,762,338
Year to Date Revenue$8,811,691
Farm
Home Games Left33
Average Attendance - %4,428 - 88.57%
Average Income per Game$154,876
Year to Date Revenue$1,084,134

Expense

Pro Players Total Salaries$56,759,428
Pro Players Total Average Salaries$53,759,428
Farm Players Total Salaries$3,150,800
Farm Players Total Average Salaries$3,150,800
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,702,010
Farm Year To Date Expenses$620,394
Pro Salary Cap To Date$8,028,526
Farm Salary Cap To Date$470,732

Estimate

Pro Estimated Season Revenue$61,681,837
Farm Estimated Season Revenue$5,110,917
Pro Remaining Season Days125
Pro Expenses Per Days$396,323
Pro Estimated Expenses$49,540,375
Farm Remaining Season Days125
Farm Expenses Per Days$28,237
Farm Estimated Expenses$3,529,625
Estimated Season Expenses$53,070,000
Season Salary Cap$56,910,228
Estimate Under Maximum Salary Cap of $59,000,000$2,089,772
Estimate Over Minimum Salary Cap of $26,000,000 $30,910,228
Current Bank Account$86,012,292
Projected Bank Account$99,735,046

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)
William Antener $2,713,000 (2)
Marcello Kay $2,500,000 (1)
Aldon Bartol $2,413,000 (1)
Leighton Tendler $2,413,000 (2)
Ignac Tochacek $1,913,000 (5)
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 : $56,759,428
Year 7 : $47,933,428
Year 8 : $21,968,428
Year 9 : $15,565,000
Salary Average Commitment
Year 6 : $53,759,428
Year 7 : $44,933,428
Year 8 : $21,968,428
Year 9 : $15,565,000
Salary Cap with 1 Way Contract
Year 6 : $53,759,428
Year 7 : $44,933,428
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)
Ike Currer $131,300 (1)
Damon Colclough $131,300 (3)
Norm Bona $121,300 (5)
Jaxson Parker $111,300 (2)
Adrien Flood $111,300 (2)
Erik Blain $101,300 (4)
Lars-Bjorn Haraldsson $101,300 (1)
Timo Wolff $100,000 (3)
Johan Tujunen $100,000 (2)
Cody Livermore $90,000 (2)
Polikarp Chubykin $90,000 (3)
Damien Vefghi $80,000 (3)
Lloyd Methot $80,000 (3)
Marlon Benton $80,000 (2)
Nathaniel Amstrup (Out of Payroll) $80,000 (1)
Casee Shone $80,000 (2)
Lowell Hinkley $80,000 (2)
Pier Volpatti $80,000 (2)
Arttu-Sakari Laurinmaa $71,300 (1)
Nate Gronsdahl $71,300 (2)
Total Farm Players28
Salary Commitment
Year 6 : $3,230,800
Year 7 : $1,849,100
Year 8 : $855,200
Year 9 : $373,900
Salary Average Commitment
Year 6 : $3,230,800
Year 7 : $1,849,100
Year 8 : $855,200
Year 9 : $373,900

Red Tails



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Aerodome
Level 1: 6000 - $110 - 5,786 - 96.44%
Level 2: 5000 - $65 - 4,698 - 93.97%
Level 3: 2000 - $40 - 1,855 - 92.74%
Level 4: 4000 - $30 - 3,895 - 97.39%
Luxury : 1000 - $200 - 966 - 96.63%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,826 - 94.20%
Farm Level 2: 2000 - $15 - 1,913 - 95.64%
Farm Total Capacity :5000

Income

Home Games Left33
Average Attendance - %17,201 - 95.56%
Average Income per Game$1,790,396
Year to Date Revenue$12,532,772
Farm
Home Games Left33
Average Attendance - %4,739 - 94.77%
Average Income per Game$165,877
Year to Date Revenue$1,161,139

Expense

Pro Players Total Salaries$51,981,202
Pro Players Total Average Salaries$51,981,202
Farm Players Total Salaries$3,553,194
Farm Players Total Average Salaries$3,553,194
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,161,272
Farm Year To Date Expenses$650,695
Pro Salary Cap To Date$7,592,563
Farm Salary Cap To Date$530,962

Estimate

Pro Estimated Season Revenue$59,083,068
Farm Estimated Season Revenue$5,473,941
Pro Remaining Season Days125
Pro Expenses Per Days$379,464
Pro Estimated Expenses$47,433,000
Farm Remaining Season Days125
Farm Expenses Per Days$29,614
Farm Estimated Expenses$3,701,750
Estimated Season Expenses$51,134,750
Season Salary Cap$55,534,396
Estimate Under Maximum Salary Cap of $59,000,000$3,465,604
Estimate Over Minimum Salary Cap of $26,000,000 $29,534,396
Current Bank Account$74,881,944
Projected Bank Account$88,304,203

Pro Players Salaries

Lukas Weller $3,900,000 (4)
Tom Folke $3,900,000 (1)
Thatcher Goodyear $3,250,000 (4)
Kobe Babych $3,250,000 (5)
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 $1,950,000 (1)
Clifford Nickles $1,839,995 (1)
Coltyn Bergevin $1,813,000 (2)
Jonny Roman $1,750,000 (1)
Aarre Lokki $1,500,000 (2)
Harry Clerk $1,220,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $51,981,202
Year 7 : $37,551,207
Year 8 : $23,141,763
Year 9 : $15,391,763
Salary Average Commitment
Year 6 : $51,981,202
Year 7 : $37,551,207
Year 8 : $23,141,763
Year 9 : $15,391,763
Salary Cap with 1 Way Contract
Year 6 : $51,981,202
Year 7 : $37,551,207
Year 8 : $23,141,763
Year 9 : $15,391,763

Farm Players Salaries

Benjamin Baadsvik $196,439 (5)
Phillip Saganiuk $190,000 (2)
Albin Kahonen $180,000 (1)
E.J. Makin $175,000 (2)
Jordan Murphy $157,500 (2)
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)
Waldemar Janne $140,000 (5)
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)
Ctibor Syptak $80,000 (3)
Steven Hicke $80,000 (3)
Eli Judd $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 Players29
Salary Commitment
Year 6 : $3,553,194
Year 7 : $2,535,073
Year 8 : $1,688,745
Year 9 : $601,653
Salary Average Commitment
Year 6 : $3,553,194
Year 7 : $2,535,073
Year 8 : $1,688,745
Year 9 : $601,653

Redbull



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmeDan Arena
Level 1: 6000 - $110 - 5,620 - 93.67%
Level 2: 5000 - $65 - 4,704 - 94.07%
Level 3: 2000 - $40 - 1,853 - 92.63%
Level 4: 4000 - $30 - 3,666 - 91.64%
Luxury : 1000 - $200 - 939 - 93.87%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,830 - 94.33%
Farm Level 2: 2000 - $15 - 1,901 - 95.06%
Farm Total Capacity :5000

Income

Home Games Left33
Average Attendance - %16,781 - 93.23%
Average Income per Game$1,749,332
Year to Date Revenue$12,245,324
Farm
Home Games Left33
Average Attendance - %4,731 - 94.62%
Average Income per Game$165,831
Year to Date Revenue$1,160,817

Expense

Pro Players Total Salaries$53,949,437
Pro Players Total Average Salaries$53,949,437
Farm Players Total Salaries$3,390,670
Farm Players Total Average Salaries$3,390,670
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,095,697
Farm Year To Date Expenses$624,830
Pro Salary Cap To Date$7,871,209
Farm Salary Cap To Date$497,619

Estimate

Pro Estimated Season Revenue$57,727,956
Farm Estimated Season Revenue$5,472,423
Pro Remaining Season Days125
Pro Expenses Per Days$377,207
Pro Estimated Expenses$47,150,875
Farm Remaining Season Days125
Farm Expenses Per Days$28,848
Farm Estimated Expenses$3,606,000
Estimated Season Expenses$50,756,875
Season Salary Cap$57,340,107
Estimate Under Maximum Salary Cap of $59,000,000$1,659,893
Estimate Over Minimum Salary Cap of $26,000,000 $31,340,107
Current Bank Account$85,003,476
Projected Bank Account$97,446,980

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)
Lukas Pressl $1,511,000 (1)
Arseny Yermoshenko $1,015,000 (2)
Dan Sigvardsson $1,000,000 (2)
Stephen Goupil $900,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $53,949,437
Year 7 : $37,088,292
Year 8 : $24,055,292
Year 9 : $15,611,292
Salary Average Commitment
Year 6 : $53,949,437
Year 7 : $37,088,292
Year 8 : $24,055,292
Year 9 : $15,611,292
Salary Cap with 1 Way Contract
Year 6 : $53,949,437
Year 7 : $37,088,292
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)
Richard Byers $150,000 (2)
Raynard Mctier $126,500 (2)
Duncan Connell $125,470 (1)
Christian Madsen $100,000 (2)
Semyon Mnogogreshny $100,000 (2)
Elias Widlund $100,000 (3)
Vinny Desrochers $100,000 (2)
Forrest Burris $90,000 (3)
Fyodor Lazarenko $88,000 (1)
Pierre-Emile Middleton $80,000 (3)
Napoleon Findlayson $80,000 (3)
Mathias Bernhardsson $80,000 (3)
Boris Nenakhov $80,000 (2)
Albert Bessonov $80,000 (2)
Aleksandr Molodtsov $80,000 (1)
Marc Summerton $80,000 (1)
Ilpo Korkala $80,000 (1)
Sebastian Dalziel $80,000 (1)
Kaden Liggett $80,000 (2)
Corban Calin $80,000 (1)
Vladislav Varnsted $78,900 (1)
Total Farm Players29
Salary Commitment
Year 6 : $3,390,670
Year 7 : $2,498,400
Year 8 : $1,169,400
Year 9 : $344,500
Salary Average Commitment
Year 6 : $3,390,670
Year 7 : $2,498,400
Year 8 : $1,169,400
Year 9 : $344,500

Royals



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Palace
Level 1: 6000 - $110 - 5,686 - 94.76%
Level 2: 5000 - $65 - 4,701 - 94.03%
Level 3: 2000 - $40 - 1,848 - 92.41%
Level 4: 4000 - $30 - 3,791 - 94.76%
Luxury : 1000 - $200 - 920 - 91.99%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,811 - 93.69%
Farm Level 2: 2000 - $15 - 1,948 - 97.38%
Farm Total Capacity :5000

Income

Home Games Left33
Average Attendance - %16,946 - 94.14%
Average Income per Game$1,758,545
Year to Date Revenue$12,309,812
Farm
Home Games Left35
Average Attendance - %4,758 - 95.17%
Average Income per Game$165,870
Year to Date Revenue$829,349

Expense

Pro Players Total Salaries$54,487,166
Pro Players Total Average Salaries$54,487,166
Farm Players Total Salaries$3,924,164
Farm Players Total Average Salaries$3,924,164
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,334,128
Farm Year To Date Expenses$715,980
Pro Salary Cap To Date$8,154,542
Farm Salary Cap To Date$603,736

Estimate

Pro Estimated Season Revenue$58,031,971
Farm Estimated Season Revenue$5,805,443
Pro Remaining Season Days125
Pro Expenses Per Days$378,824
Pro Estimated Expenses$47,353,000
Farm Remaining Season Days125
Farm Expenses Per Days$31,797
Farm Estimated Expenses$3,974,625
Estimated Season Expenses$51,327,625
Season Salary Cap$58,411,330
Estimate Under Maximum Salary Cap of $59,000,000$588,670
Estimate Over Minimum Salary Cap of $26,000,000 $32,411,330
Current Bank Account$95,939,551
Projected Bank Account$108,449,340

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

Mikhail Tsvetkov $199,975 (2)
Brent Knudsen $199,900 (3)
Stephan Bhatia $190,000 (1)
Jeremie Soderberg $190,000 (2)
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 (Out of Payroll) $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)
Peter Jensen $100,000 (2)
Antoni Keiser $100,000 (3)
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 Players30
Salary Commitment
Year 6 : $4,085,164
Year 7 : $2,743,875
Year 8 : $1,674,900
Year 9 : $565,000
Salary Average Commitment
Year 6 : $4,085,164
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 - 5,465 - 91.08%
Level 2: 5000 - $65 - 4,866 - 97.32%
Level 3: 2000 - $40 - 1,870 - 93.48%
Level 4: 4000 - $30 - 3,865 - 96.63%
Luxury : 1000 - $200 - 947 - 94.70%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $50 - 1,636 - 54.52%
Farm Level 2: 2000 - $25 - 947 - 47.33%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %17,012 - 94.51%
Average Income per Game$1,751,648
Year to Date Revenue$8,758,239
Farm
Home Games Left34
Average Attendance - %2,582 - 51.64%
Average Income per Game$137,080
Year to Date Revenue$822,478

Expense

Pro Players Total Salaries$55,753,766
Pro Players Total Average Salaries$55,753,766
Farm Players Total Salaries$2,600,200
Farm Players Total Average Salaries$2,600,200
Coaches Total Salaries$3,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,793,070
Farm Year To Date Expenses$495,950
Pro Salary Cap To Date$8,344,094
Farm Salary Cap To Date$376,216

Estimate

Pro Estimated Season Revenue$61,307,673
Farm Estimated Season Revenue$4,660,709
Pro Remaining Season Days125
Pro Expenses Per Days$399,685
Pro Estimated Expenses$49,960,625
Farm Remaining Season Days125
Farm Expenses Per Days$23,131
Farm Estimated Expenses$2,891,375
Estimated Season Expenses$52,852,000
Season Salary Cap$58,353,966
Estimate Under Maximum Salary Cap of $59,000,000$646,034
Estimate Over Minimum Salary Cap of $26,000,000 $32,353,966
Current Bank Account$110,253,797
Projected Bank Account$123,370,179

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)
Alec Welsford $2,860,266 (1)
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)
Heyward Wahl $800,000 (4)
Total Pro Players20
Salary Commitment
Year 6 : $55,753,766
Year 7 : $40,863,500
Year 8 : $23,413,000
Year 9 : $16,700,000
Salary Average Commitment
Year 6 : $55,753,766
Year 7 : $40,863,500
Year 8 : $23,413,000
Year 9 : $16,700,000
Salary Cap with 1 Way Contract
Year 6 : $55,753,766
Year 7 : $40,863,500
Year 8 : $23,413,000
Year 9 : $16,700,000

Farm Players Salaries

Jaimie Pether $165,000 (4)
Tomas Ostman $150,000 (4)
Brodie Helyar $150,000 (2)
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)
Joey Dibrina $95,000 (4)
Alex Bjorkegren $95,000 (2)
Lars Rasmussen $90,000 (3)
Carey Herrington $85,000 (1)
Veli-Harri Rakkolainen $85,000 (4)
Harris Topp $80,200 (2)
Brook Babcock $80,000 (3)
Wiktor Ersson $80,000 (2)
Willem Bedard $80,000 (1)
Benni Gauss $80,000 (2)
Phil Symes $80,000 (2)
Sean Courtemanche $80,000 (3)
Agust Danell $80,000 (3)
Teppana Ahrner $80,000 (1)
Daniil Zachest $75,000 (1)
Remy Rerie $70,000 (1)
Harding Fremlin $70,000 (1)
Lynden Challen $70,000 (3)
Kevin Quenneville $70,000 (4)
Ludwig Delhaye $70,000 (1)
Total Farm Players28
Salary Commitment
Year 6 : $2,600,200
Year 7 : $1,870,200
Year 8 : $1,305,000
Year 9 : $905,000
Salary Average Commitment
Year 6 : $2,600,200
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 - 5,772 - 96.20%
Level 2: 5000 - $65 - 4,908 - 98.16%
Level 3: 2000 - $40 - 1,948 - 97.39%
Level 4: 4000 - $30 - 3,773 - 94.33%
Luxury : 1000 - $200 - 943 - 94.28%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $30 - 2,885 - 96.18%
Farm Level 2: 2000 - $15 - 1,906 - 95.32%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %17,344 - 96.36%
Average Income per Game$1,800,402
Year to Date Revenue$10,802,409
Farm
Home Games Left35
Average Attendance - %4,792 - 95.84%
Average Income per Game$149,705
Year to Date Revenue$748,526

Expense

Pro Players Total Salaries$53,948,178
Pro Players Total Average Salaries$53,948,178
Farm Players Total Salaries$2,269,000
Farm Players Total Average Salaries$2,269,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,288,084
Farm Year To Date Expenses$498,484
Pro Salary Cap To Date$8,063,596
Farm Salary Cap To Date$348,833

Estimate

Pro Estimated Season Revenue$61,213,651
Farm Estimated Season Revenue$5,239,682
Pro Remaining Season Days125
Pro Expenses Per Days$377,198
Pro Estimated Expenses$47,149,750
Farm Remaining Season Days125
Farm Expenses Per Days$22,238
Farm Estimated Expenses$2,779,750
Estimated Season Expenses$49,929,500
Season Salary Cap$56,217,178
Estimate Under Maximum Salary Cap of $59,000,000$2,782,822
Estimate Over Minimum Salary Cap of $26,000,000 $30,217,178
Current Bank Account$87,708,443
Projected Bank Account$104,232,276

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 $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 (Out of Payroll) $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)
Carlos Donlon $1,500,000 (4)
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 : $56,048,178
Year 7 : $50,019,997
Year 8 : $36,869,998
Year 9 : $23,819,998
Salary Average Commitment
Year 6 : $56,048,178
Year 7 : $50,019,997
Year 8 : $36,869,998
Year 9 : $23,819,998
Salary Cap with 1 Way Contract
Year 6 : $56,048,178
Year 7 : $50,019,997
Year 8 : $36,869,998
Year 9 : $23,819,998

Farm Players Salaries

Grigory Akatyev $190,000 (2)
Geoff Mcquistan $189,000 (4)
Dustin Van Buskirk $165,000 (1)
Sam Webber $160,000 (1)
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)
Pierre-Maxime Leffler $100,000 (1)
Alizar Starcanka $90,000 (3)
Kenneth Kris $90,000 (1)
Carlo Doe (Out of Payroll) $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)
Qu Zhibin $80,000 (1)
Atle Ala-Porkkunen $70,000 (2)
Total Farm Players21
Salary Commitment
Year 6 : $2,349,000
Year 7 : $1,494,000
Year 8 : $699,000
Year 9 : $189,000
Salary Average Commitment
Year 6 : $2,349,000
Year 7 : $1,494,000
Year 8 : $699,000
Year 9 : $189,000

Trident



Arena Capacity - Ticket Price
Attendance - %

Arena NameOlympus Center
Level 1: 6000 - $110 - 5,633 - 93.89%
Level 2: 5000 - $65 - 4,840 - 96.80%
Level 3: 2000 - $40 - 1,873 - 93.66%
Level 4: 4000 - $30 - 3,738 - 93.44%
Luxury : 1000 - $200 - 944 - 94.36%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,700 - 90.01%
Farm Level 2: 2000 - $15 - 1,726 - 86.29%
Farm Total Capacity :5000

Income

Home Games Left33
Average Attendance - %17,028 - 94.60%
Average Income per Game$1,768,530
Year to Date Revenue$12,379,709
Farm
Home Games Left34
Average Attendance - %4,426 - 88.52%
Average Income per Game$156,511
Year to Date Revenue$939,068

Expense

Pro Players Total Salaries$54,195,000
Pro Players Total Average Salaries$54,195,000
Farm Players Total Salaries$3,089,847
Farm Players Total Average Salaries$3,089,847
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,240,507
Farm Year To Date Expenses$609,048
Pro Salary Cap To Date$8,090,841
Farm Salary Cap To Date$489,323

Estimate

Pro Estimated Season Revenue$58,361,485
Farm Estimated Season Revenue$5,321,385
Pro Remaining Season Days125
Pro Expenses Per Days$375,476
Pro Estimated Expenses$46,934,500
Farm Remaining Season Days125
Farm Expenses Per Days$26,462
Farm Estimated Expenses$3,307,750
Estimated Season Expenses$50,242,250
Season Salary Cap$57,284,847
Estimate Under Maximum Salary Cap of $59,000,000$1,715,153
Estimate Over Minimum Salary Cap of $26,000,000 $31,284,847
Current Bank Account$112,971,698
Projected Bank Account$126,412,318

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)
Loren Converse $3,200,000 (2)
Tsurayuki Shibahara $3,200,000 (3)
Nathan Paasiaro $2,985,000 (3)
Gordon Peltokangas $2,800,000 (4)
Phil Lawless $2,750,000 (1)
Riordan Winstone $1,950,000 (1)
Garland Newkirk (Out of Payroll) $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)
Eddie Schmidtke $1,100,000 (1)
Michal Stellon $800,000 (1)
Acke Kronholm $800,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $56,145,000
Year 7 : $32,745,000
Year 8 : $26,945,000
Year 9 : $15,150,000
Salary Average Commitment
Year 6 : $56,145,000
Year 7 : $32,745,000
Year 8 : $26,945,000
Year 9 : $15,150,000
Salary Cap with 1 Way Contract
Year 6 : $56,145,000
Year 7 : $32,745,000
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)
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)
Blaine Trevisani $130,000 (2)
Jochen Sieger $125,000 (4)
R.J. Upton $110,000 (1)
Pasi-Pekka Hoikkala $100,000 (3)
Lubos Gebauer (Out of Payroll) $100,000 (2)
Ronald Duco $96,500 (1)
Pavlo Benard $96,500 (1)
Sigvard Ukkola $95,000 (1)
Erwin Haberer $90,000 (2)
Marcel Blazik $90,000 (3)
Caspar Reichelt $90,000 (3)
Jesse-Petteri Ivari $90,000 (3)
Sarno Huopio $90,000 (2)
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 : $3,189,847
Year 7 : $1,182,000
Year 8 : $495,000
Year 9 : $125,000
Salary Average Commitment
Year 6 : $3,189,847
Year 7 : $1,182,000
Year 8 : $495,000
Year 9 : $125,000

Twisters



Arena Capacity - Ticket Price
Attendance - %

Arena NameTwisters Coliseum
Level 1: 6000 - $110 - 5,735 - 95.59%
Level 2: 5000 - $65 - 4,772 - 95.43%
Level 3: 2000 - $40 - 1,872 - 93.58%
Level 4: 4000 - $30 - 3,786 - 94.65%
Luxury : 1000 - $200 - 959 - 95.90%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $30 - 2,618 - 87.27%
Farm Level 2: 2000 - $15 - 1,792 - 89.60%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %17,123 - 95.13%
Average Income per Game$1,783,736
Year to Date Revenue$8,918,680
Farm
Home Games Left35
Average Attendance - %4,410 - 88.20%
Average Income per Game$137,054
Year to Date Revenue$685,269

Expense

Pro Players Total Salaries$53,516,498
Pro Players Total Average Salaries$53,516,498
Farm Players Total Salaries$2,260,900
Farm Players Total Average Salaries$2,260,900
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$7,812,133
Farm Year To Date Expenses$513,951
Pro Salary Cap To Date$7,647,507
Farm Salary Cap To Date$364,291

Estimate

Pro Estimated Season Revenue$62,430,760
Farm Estimated Season Revenue$4,796,883
Pro Remaining Season Days125
Pro Expenses Per Days$371,541
Pro Estimated Expenses$46,442,625
Farm Remaining Season Days125
Farm Expenses Per Days$22,183
Farm Estimated Expenses$2,772,875
Estimated Season Expenses$49,215,500
Season Salary Cap$55,777,398
Estimate Under Maximum Salary Cap of $59,000,000$3,222,602
Estimate Over Minimum Salary Cap of $26,000,000 $29,777,398
Current Bank Account$98,513,612
Projected Bank Account$116,525,755

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)
B.J. Zack $2,950,000 (4)
Yohann Gaudet (Out of Payroll) $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)
Mikhail Pervago $2,450,000 (3)
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)
Sterling Bosse $1,300,000 (2)
Taras Pervago $800,000 (3)
Milo Schoffer $700,000 (1)
Total Pro Players22
Salary Commitment
Year 6 : $56,456,498
Year 7 : $43,289,998
Year 8 : $30,689,998
Year 9 : $19,199,999
Salary Average Commitment
Year 6 : $56,456,498
Year 7 : $43,289,998
Year 8 : $30,689,998
Year 9 : $19,199,999
Salary Cap with 1 Way Contract
Year 6 : $56,456,498
Year 7 : $43,289,998
Year 8 : $30,689,998
Year 9 : $19,199,999

Farm Players Salaries

Jesperi Airasvaara $160,000 (3)
Uuno Ahlroth $155,000 (4)
Kim Norrman $135,000 (1)
Adler Malley (Out of Payroll) $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)
Jared Palmer $80,000 (1)
Gustav Kiira $78,300 (1)
Dougie Driedger $71,000 (2)
Yefim Topalov $70,000 (2)
Hugues Glenn $70,000 (1)
Clancy Macrobbie $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 Players26
Salary Commitment
Year 6 : $2,507,900
Year 7 : $1,036,500
Year 8 : $792,500
Year 9 : $472,500
Salary Average Commitment
Year 6 : $2,507,900
Year 7 : $1,036,500
Year 8 : $792,500
Year 9 : $472,500

Voltage



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Sin Bin
Level 1: 6000 - $110 - 5,550 - 92.49%
Level 2: 5000 - $65 - 4,782 - 95.63%
Level 3: 2000 - $40 - 1,916 - 95.80%
Level 4: 4000 - $30 - 3,875 - 96.86%
Luxury : 1000 - $200 - 959 - 95.88%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $27 - 2,848 - 94.92%
Farm Level 2: 2000 - $17 - 1,473 - 73.63%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %17,080 - 94.89%
Average Income per Game$1,762,944
Year to Date Revenue$10,577,661
Farm
Home Games Left34
Average Attendance - %4,320 - 86.41%
Average Income per Game$132,499
Year to Date Revenue$794,995

Expense

Pro Players Total Salaries$50,061,943
Pro Players Total Average Salaries$50,061,943
Farm Players Total Salaries$3,304,718
Farm Players Total Average Salaries$3,304,718
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,036,913
Farm Year To Date Expenses$568,985
Pro Salary Cap To Date$7,887,258
Farm Salary Cap To Date$516,604

Estimate

Pro Estimated Season Revenue$59,940,079
Farm Estimated Season Revenue$4,504,972
Pro Remaining Season Days125
Pro Expenses Per Days$347,360
Pro Estimated Expenses$43,420,000
Farm Remaining Season Days125
Farm Expenses Per Days$24,862
Farm Estimated Expenses$3,107,750
Estimated Season Expenses$46,527,750
Season Salary Cap$53,366,661
Estimate Under Maximum Salary Cap of $59,000,000$5,633,339
Estimate Over Minimum Salary Cap of $26,000,000 $27,366,661
Current Bank Account$132,614,687
Projected Bank Account$150,531,988

Pro Players Salaries

Craig Lythgoe (Out of Payroll) $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)
Liam Casselman $1,400,000 (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 Players21
Salary Commitment
Year 6 : $54,731,943
Year 7 : $32,597,942
Year 8 : $22,497,060
Year 9 : $6,890,000
Salary Average Commitment
Year 6 : $54,731,943
Year 7 : $32,597,942
Year 8 : $22,497,060
Year 9 : $6,890,000
Salary Cap with 1 Way Contract
Year 6 : $54,731,943
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)
Horst Horcic $131,300 (1)
Pauli-Johannes Ponniainen $120,000 (1)
Aro Joki $100,000 (3)
Dawson Albert $100,000 (1)
Max Pirie $100,000 (2)
Troy Carnaghan $90,000 (1)
Velijussi Ahopelto $90,000 (1)
Teo Ramstadius $90,000 (2)
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 $80,000 (1)
Brantt Mackaness $80,000 (1)
Felix-Antoine Nehring $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 Players31
Salary Commitment
Year 6 : $3,304,718
Year 7 : $1,610,000
Year 8 : $970,000
Year 9 : $0
Salary Average Commitment
Year 6 : $3,304,718
Year 7 : $1,610,000
Year 8 : $970,000
Year 9 : $0

Voodoo



Arena Capacity - Ticket Price
Attendance - %

Arena NameHangar 57
Level 1: 6000 - $110 - 5,613 - 93.55%
Level 2: 5000 - $65 - 4,625 - 92.51%
Level 3: 2000 - $40 - 1,836 - 91.81%
Level 4: 4000 - $30 - 3,748 - 93.71%
Luxury : 1000 - $200 - 938 - 93.81%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,761 - 92.05%
Farm Level 2: 2000 - $15 - 1,780 - 88.99%
Farm Total Capacity :5000

Income

Home Games Left33
Average Attendance - %16,761 - 93.12%
Average Income per Game$1,743,641
Year to Date Revenue$12,205,490
Farm
Home Games Left31
Average Attendance - %4,541 - 90.83%
Average Income per Game$160,354
Year to Date Revenue$1,443,182

Expense

Pro Players Total Salaries$54,890,251
Pro Players Total Average Salaries$54,890,251
Farm Players Total Salaries$3,349,925
Farm Players Total Average Salaries$3,349,925
Coaches Total Salaries$5,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$8,825,413
Farm Year To Date Expenses$681,284
Pro Salary Cap To Date$8,226,771
Farm Salary Cap To Date$494,212

Estimate

Pro Estimated Season Revenue$57,540,167
Farm Estimated Season Revenue$4,970,960
Pro Remaining Season Days125
Pro Expenses Per Days$400,614
Pro Estimated Expenses$50,076,750
Farm Remaining Season Days125
Farm Expenses Per Days$31,292
Farm Estimated Expenses$3,911,500
Estimated Season Expenses$53,988,250
Season Salary Cap$58,240,176
Estimate Under Maximum Salary Cap of $59,000,000$759,824
Estimate Over Minimum Salary Cap of $26,000,000 $32,240,176
Current Bank Account$117,213,845
Projected Bank Account$125,736,722

Pro Players Salaries

Pete Sandhu $4,200,000 (2)
Gerald Slobodian $4,200,000 (5)
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)
Ross Neale $1,999,999 (3)
Miihkali Haataja $1,999,999 (4)
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)
Henrick Polley $800,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $54,890,251
Year 7 : $47,790,501
Year 8 : $22,948,998
Year 9 : $20,948,999
Salary Average Commitment
Year 6 : $54,890,251
Year 7 : $47,790,501
Year 8 : $22,948,998
Year 9 : $20,948,999
Salary Cap with 1 Way Contract
Year 6 : $54,890,251
Year 7 : $47,790,501
Year 8 : $22,948,998
Year 9 : $20,948,999

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 $160,000 (1)
Zane Haddix $136,216 (1)
Johnny Leclair $135,000 (2)
Takeji Takata $135,000 (5)
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)
Yann Hammond $100,000 (2)
Olaf Norlander $100,000 (3)
Wesley Groulx $100,000 (2)
Oystein Gravdahl $100,000 (3)
Tani Pahkamaa $90,000 (1)
Ole Hansen $90,000 (2)
Ivan Mlachnev $90,000 (3)
Ignaty Syromolotov $90,000 (2)
Jaki Krabbe $81,875 (4)
Shiro Kaima $80,000 (2)
Christofer Widell $80,000 (3)
Ruuno Jortikka $80,000 (3)
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 Players30
Salary Commitment
Year 6 : $3,349,925
Year 7 : $2,239,912
Year 8 : $1,211,875
Year 9 : $476,875
Salary Average Commitment
Year 6 : $3,349,925
Year 7 : $2,239,912
Year 8 : $1,211,875
Year 9 : $476,875

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 $89,871,587 $56,766,580 $2,233,420 $30,766,580 203252
Blizzard $119,737,861 $54,560,245 $4,439,755 $28,560,245 212950
Blues $63,321,698 $56,561,187 $2,438,813 $30,561,187 222951
Chaos $14,634,032 $58,874,163 $125,837 $32,874,163 203151
Dockheads $85,238,739 $58,473,741 $526,259 $32,473,741 202343
Dynasty $95,701,564 $56,508,041 $2,491,959 $30,508,041 212445
Harfang $104,965,696 $57,298,378 $1,701,622 $31,298,378 203252
Knights $96,791,785 $59,116,189 -$116,189 $33,116,189 212546
Lumberjacks $72,973,767 $53,313,229 $5,686,771 $27,313,229 203151
Maulers $51,897,413 $58,598,214 $401,786 $32,598,214 203252
Mighty Moose $96,160,914 $45,629,303 $13,370,697 $19,629,303 212849
Militia $61,311,821 $56,659,880 $2,340,120 $30,659,880 223153
Muertos $109,265,169 $53,942,238 $5,057,762 $27,942,238 203555
North Stars $111,730,968 $56,025,433 $2,974,567 $30,025,433 213354
Orcas $107,855,818 $57,983,032 $1,016,968 $31,983,032 202141
Privateers $123,147,968 $51,803,333 $7,196,667 $25,803,333 203252
Razorbacks $86,012,292 $56,910,228 $2,089,772 $30,910,228 202848
Red Tails $74,881,944 $55,534,396 $3,465,604 $29,534,396 212950
Redbull $85,003,476 $57,340,107 $1,659,893 $31,340,107 212950
Royals $95,939,551 $58,411,330 $588,670 $32,411,330 203050
Stingrays $110,253,797 $58,353,966 $646,034 $32,353,966 202848
Stormbreakers $87,708,443 $56,217,178 $2,782,822 $30,217,178 242145
Trident $112,971,698 $57,284,847 $1,715,153 $31,284,847 212849
Twisters $98,513,612 $55,777,398 $3,222,602 $29,777,398 222648
Voltage $132,614,687 $53,366,661 $5,633,339 $27,366,661 213152
Voodoo $117,213,845 $58,240,176 $759,824 $32,240,176 203050