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

Bandits

Bandits is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMile High Saloon
Level 1: 6000 - $110 - 5,715 - 95.24%
Level 2: 5000 - $65 - 4,728 - 94.56%
Level 3: 2000 - $40 - 1,888 - 94.38%
Level 4: 4000 - $30 - 3,785 - 94.62%
Luxury : 1000 - $200 - 934 - 93.39%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,821 - 94.03%
Farm Level 2: 2000 - $15 - 1,889 - 94.47%
Farm Total Capacity :5000

Income

Home Games Left6
Average Attendance - %17,049 - 94.72%
Average Income per Game$1,770,852
Year to Date Revenue$60,208,971
Farm
Home Games Left7
Average Attendance - %4,710 - 94.21%
Average Income per Game$165,196
Year to Date Revenue$5,451,460

Expense

Pro Players Total Salaries$54,518,414
Pro Players Total Average Salaries$54,518,414
Farm Players Total Salaries$4,539,218
Farm Players Total Average Salaries$4,539,218
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,397,136
Farm Year To Date Expenses$4,450,590
Pro Salary Cap To Date$41,608,007
Farm Salary Cap To Date$3,977,116

Estimate

Pro Estimated Season Revenue$10,625,113
Farm Estimated Season Revenue$1,156,370
Pro Remaining Season Days31
Pro Expenses Per Days$377,676
Pro Estimated Expenses$11,707,956
Farm Remaining Season Days31
Farm Expenses Per Days$34,961
Farm Estimated Expenses$1,083,791
Estimated Season Expenses$12,791,747
Season Salary Cap$59,057,632
Estimate Under Maximum Salary Cap of $59,000,000-$57,632
Estimate Over Minimum Salary Cap of $26,000,000 $33,057,632
Current Bank Account$94,179,472
Projected Bank Account$93,169,208

Pro Players Salaries

Nino Hebar $4,650,000 (2)
Kody Schutz $4,000,000 (4)
Jamal Gratton $3,965,000 (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 (Out of Payroll) $2,850,000 (3)
Fernando Zanette $2,800,000 (2)
Cade Calkins $2,550,000 (4)
Wiktor Ehn $2,550,000 (4)
Vallu Vaatainen $2,350,000 (1)
Abram Nalyvaichuk $2,215,000 (5)
Denis Kochetkov $2,200,000 (4)
Micael Abraham $1,990,000 (2)
Pyotr Zarubayev $1,800,000 (1)
Willem Halward (Out of Payroll) $1,700,000 (2)
Pete Eckersley $1,364,246 (1)
Timothy Pham $1,350,000 (1)
Magnus Magnusson $1,000,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $56,218,414
Year 7 : $49,354,168
Year 8 : $33,249,168
Year 9 : $24,099,168
Salary Average Commitment
Year 6 : $56,218,414
Year 7 : $49,354,168
Year 8 : $33,249,168
Year 9 : $24,099,168
Salary Cap with 1 Way Contract
Year 6 : $56,218,414
Year 7 : $49,354,168
Year 8 : $33,249,168
Year 9 : $24,099,168

Farm Players Salaries

Gerhard Ryffel $1,000,000 (3)
River Mcquinston $200,000 (1)
Cedric Langlands $190,000 (3)
Edward Krook $187,941 (1)
Jory Doucette $185,000 (2)
Jessie Burgdoerfer $176,659 (1)
Dillan Dewhurst $175,000 (2)
Ennis Huskinson $175,000 (3)
Rem Godin $170,000 (3)
Bradford Tribe $160,000 (1)
Niall Topping $160,000 (2)
Valery Potemin $153,813 (1)
Ives Risley $152,578 (1)
Zeke Carson $150,000 (2)
Burl Mckeoron $145,000 (1)
Kari-Petteri Malmborg $140,000 (2)
Glyn Dahl $130,000 (1)
Rene Simandl $119,728 (1)
Linus Smeds $111,000 (1)
Vinny Menzies $110,000 (2)
Mikhail Radeyev $107,500 (2)
Stephen Randell $100,000 (2)
Terence Kenway $90,000 (2)
Vladimir Opochinin $90,000 (1)
Yaroslav Zhidkikh $80,000 (2)
Richard Kresanek $80,000 (3)
Total Farm Players26
Salary Commitment
Year 6 : $4,539,218
Year 7 : $2,012,500
Year 8 : $715,000
Year 9 : $0
Salary Average Commitment
Year 6 : $4,539,218
Year 7 : $2,012,500
Year 8 : $715,000
Year 9 : $0

Blizzard



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $110 - 5,796 - 96.61%
Level 2: 5000 - $65 - 4,621 - 92.41%
Level 3: 2000 - $40 - 1,880 - 94.02%
Level 4: 4000 - $30 - 3,755 - 93.86%
Luxury : 1000 - $200 - 948 - 94.80%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,858 - 95.26%
Farm Level 2: 2000 - $15 - 1,907 - 95.37%
Farm Total Capacity :5000

Income

Home Games Left6
Average Attendance - %17,000 - 94.44%
Average Income per Game$1,775,799
Year to Date Revenue$60,377,158
Farm
Home Games Left10
Average Attendance - %4,765 - 95.31%
Average Income per Game$167,231
Year to Date Revenue$5,016,929

Expense

Pro Players Total Salaries$53,680,695
Pro Players Total Average Salaries$53,680,695
Farm Players Total Salaries$3,889,024
Farm Players Total Average Salaries$3,889,024
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,080,560
Farm Year To Date Expenses$2,903,332
Pro Salary Cap To Date$42,728,172
Farm Salary Cap To Date$2,587,696

Estimate

Pro Estimated Season Revenue$10,654,793
Farm Estimated Season Revenue$1,672,310
Pro Remaining Season Days31
Pro Expenses Per Days$371,978
Pro Estimated Expenses$11,531,318
Farm Remaining Season Days31
Farm Expenses Per Days$29,177
Farm Estimated Expenses$904,487
Estimated Season Expenses$12,435,805
Season Salary Cap$57,569,719
Estimate Under Maximum Salary Cap of $59,000,000$1,430,281
Estimate Over Minimum Salary Cap of $26,000,000 $31,569,719
Current Bank Account$133,277,387
Projected Bank Account$133,168,685

Pro Players Salaries

Andrew Dumont $5,000,000 (4)
Yegor Mylnikov $4,770,000 (5)
Darko Rekelj $4,000,000 (5)
Tony Lamoureux $3,900,000 (2)
Lazarz Zawilinski $3,800,000 (3)
Frederic Marini $3,500,000 (2)
Milos Levers $3,230,695 (4)
Fletcher Melindy $3,200,000 (4)
Artyom Kasutin $3,000,000 (4)
Glynn Simpson $2,900,000 (2)
Remy Botelho $2,900,000 (5)
Rhyse Andison $2,750,000 (2)
Vitaly Petrakov $2,200,000 (4)
Gib Chafin $2,100,000 (1)
Crister Karlsen $1,950,000 (1)
Pasi Korvo $1,000,000 (2)
Maik Azeyev $980,000 (2)
Uoti Isokaanta $900,000 (2)
Teodor Marcinkievic $800,000 (2)
Radyyon Rahozhkin $800,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $53,680,695
Year 7 : $49,630,695
Year 8 : $32,900,695
Year 9 : $28,300,695
Salary Average Commitment
Year 6 : $53,680,695
Year 7 : $49,630,695
Year 8 : $32,900,695
Year 9 : $28,300,695
Salary Cap with 1 Way Contract
Year 6 : $53,680,695
Year 7 : $49,630,695
Year 8 : $32,900,695
Year 9 : $28,300,695

Farm Players Salaries

David Uranc $900,000 (2)
Teuvo Kuuri $200,000 (1)
Frederick Weston $200,000 (1)
Ihor Nikitenko $180,025 (1)
Leonid Veschagin $150,000 (1)
Anton Roy $150,000 (1)
Mikkomatti Niinivirta $150,000 (3)
Grayson Wiley $100,000 (3)
Edo Rozman $100,000 (3)
Nels Forget $90,000 (1)
Michal Diro $90,000 (2)
Jan Marek $90,000 (3)
Vitezslav Poupa $90,000 (2)
Judd Nesbitt $90,000 (2)
Oskar Dudrov $89,000 (1)
Filip Gereyev $85,000 (2)
Jami-Petri Saukko $80,000 (1)
Rawley Pryor $80,000 (2)
Vytal Lancien $80,000 (2)
Anders Calland $80,000 (3)
Christer Kankkunen $80,000 (3)
Tsimafey Stadolnik $80,000 (3)
Fisk Walwyn $80,000 (1)
Vitaly Lisutin $80,000 (3)
Mich Soquila $75,000 (1)
Aleksandr Poiseyev $70,000 (1)
Markos Kuuva $70,000 (1)
Anatoly Petukhov $70,000 (1)
Trafim Zuew $70,000 (1)
Jetro Nahls $70,000 (2)
Oleg Kremzer $70,000 (1)
Total Farm Players31
Salary Commitment
Year 6 : $3,889,024
Year 7 : $1,435,000
Year 8 : $760,000
Year 9 : $0
Salary Average Commitment
Year 6 : $3,889,024
Year 7 : $1,435,000
Year 8 : $760,000
Year 9 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameHard Rock Place
Level 1: 6000 - $110 - 5,588 - 93.13%
Level 2: 5000 - $65 - 4,743 - 94.86%
Level 3: 2000 - $40 - 1,909 - 95.43%
Level 4: 4000 - $30 - 3,815 - 95.38%
Luxury : 1000 - $200 - 925 - 92.51%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,853 - 95.11%
Farm Level 2: 2000 - $15 - 1,888 - 94.42%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %16,980 - 94.33%
Average Income per Game$1,753,361
Year to Date Revenue$61,367,635
Farm
Home Games Left6
Average Attendance - %4,742 - 94.84%
Average Income per Game$166,654
Year to Date Revenue$5,666,246

Expense

Pro Players Total Salaries$54,998,972
Pro Players Total Average Salaries$54,998,972
Farm Players Total Salaries$2,922,714
Farm Players Total Average Salaries$2,922,714
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,819,494
Farm Year To Date Expenses$2,918,796
Pro Salary Cap To Date$42,438,564
Farm Salary Cap To Date$2,287,485

Estimate

Pro Estimated Season Revenue$8,766,805
Farm Estimated Season Revenue$999,926
Pro Remaining Season Days31
Pro Expenses Per Days$386,047
Pro Estimated Expenses$11,967,457
Farm Remaining Season Days31
Farm Expenses Per Days$25,325
Farm Estimated Expenses$785,075
Estimated Season Expenses$12,752,532
Season Salary Cap$57,921,686
Estimate Under Maximum Salary Cap of $59,000,000$1,078,314
Estimate Over Minimum Salary Cap of $26,000,000 $31,921,686
Current Bank Account$75,765,600
Projected Bank Account$72,779,799

Pro Players Salaries

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

Farm Players Salaries

Sergey Izvolin $160,000 (1)
Magnus Pimm $148,500 (2)
Romeo Rocca $140,000 (1)
Forester OCorley $132,000 (2)
Rafael Jewitt $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)
Karl-Erik Vestin $90,000 (3)
Xander Henry $90,000 (3)
Pyotr Gach $89,000 (2)
Anatoliy Potochnyak $86,000 (1)
Brennan Knapp $84,000 (1)
Oszkar Kardos $82,000 (1)
Giovanni Cremen $80,000 (2)
Burt Bannon $80,000 (2)
Val Cuming $80,000 (1)
Jeremiah Dunin $80,000 (1)
Griffith Deer $80,000 (1)
Felix-Nicolas Curatolo $80,000 (3)
Noa Mustajarvi $80,000 (3)
Norman Dobrescu $75,000 (2)
Daxton Wentworth $70,000 (1)
Martti-Veikko Survonen $70,000 (2)
Tavish Duhatschek $70,000 (2)
Torsten Orsa $70,000 (1)
Vince Herriot $70,000 (2)
Total Farm Players31
Salary Commitment
Year 6 : $2,922,714
Year 7 : $1,675,500
Year 8 : $470,000
Year 9 : $0
Salary Average Commitment
Year 6 : $2,922,714
Year 7 : $1,675,500
Year 8 : $470,000
Year 9 : $0

Chaos

Chaos is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameChaos Center
Level 1: 6000 - $110 - 5,583 - 93.05%
Level 2: 5000 - $65 - 4,654 - 93.07%
Level 3: 2000 - $40 - 1,859 - 92.95%
Level 4: 4000 - $30 - 3,762 - 94.06%
Luxury : 1000 - $200 - 951 - 95.07%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,057 - 68.57%
Farm Level 2: 2000 - $20 - 1,215 - 60.73%
Farm Total Capacity :5000

Income

Home Games Left6
Average Attendance - %16,809 - 93.38%
Average Income per Game$1,746,879
Year to Date Revenue$59,393,880
Farm
Home Games Left6
Average Attendance - %3,272 - 65.43%
Average Income per Game$138,540
Year to Date Revenue$4,710,368

Expense

Pro Players Total Salaries$54,552,380
Pro Players Total Average Salaries$54,552,380
Farm Players Total Salaries$4,795,231
Farm Players Total Average Salaries$4,795,231
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,407,694
Farm Year To Date Expenses$4,533,711
Pro Salary Cap To Date$42,290,692
Farm Salary Cap To Date$4,060,242

Estimate

Pro Estimated Season Revenue$10,481,273
Farm Estimated Season Revenue$831,241
Pro Remaining Season Days31
Pro Expenses Per Days$384,710
Pro Estimated Expenses$11,926,010
Farm Remaining Season Days31
Farm Expenses Per Days$36,702
Farm Estimated Expenses$1,137,762
Estimated Season Expenses$13,063,772
Season Salary Cap$59,347,611
Estimate Under Maximum Salary Cap of $59,000,000-$347,611
Estimate Over Minimum Salary Cap of $26,000,000 $33,347,611
Current Bank Account$16,319,938
Projected Bank Account$14,568,680

Pro Players Salaries

Alexis Pitsadiotis $5,400,095 (3)
David-Alexandre Williams $4,900,000 (2)
Rasmus Koso $4,800,000 (2)
Reinhold Lahdo $4,400,000 (2)
Cameron Lodewyks $3,750,000 (1)
Uuno Piili $3,200,000 (4)
Nils Lehman $3,100,000 (4)
Rodion Betremeyev $2,950,000 (3)
Nathanael Miller $2,800,000 (1)
Caden Boteler $2,400,000 (1)
Pelle Jonson $2,360,000 (5)
Marek Cipera $2,300,000 (2)
Mikhail Chekvin $2,110,000 (1)
Barnabas Vilezsal $1,999,999 (2)
Rylee Hak $1,950,000 (1)
Roch Fingland $1,432,286 (1)
Kory Ellis $1,300,000 (2)
Rodion Noskov $900,000 (1)
Sebastian Rehn $900,000 (2)
Olaf Brieger $800,000 (1)
Olan Koch $800,000 (3)
Total Pro Players21
Salary Commitment
Year 6 : $54,552,380
Year 7 : $38,410,094
Year 8 : $17,810,095
Year 9 : $8,660,000
Salary Average Commitment
Year 6 : $54,552,380
Year 7 : $38,410,094
Year 8 : $17,810,095
Year 9 : $8,660,000
Salary Cap with 1 Way Contract
Year 6 : $54,552,380
Year 7 : $38,410,094
Year 8 : $17,810,095
Year 9 : $8,660,000

Farm Players Salaries

Krister Sandell $800,000 (3)
Douwe Hoefnagels $200,000 (1)
Frederic Maidens $196,000 (3)
Eli Pajaczkowski $191,744 (1)
Vaidas Indrisiunas $190,000 (3)
Marcos Pendlebury $180,090 (4)
Philippe-Olivier Jansen $180,000 (4)
Griffin Froats $178,713 (5)
Wade OCuirneen $170,000 (2)
Branislav Pecnik $170,000 (4)
Jerry Malmkvist $170,000 (4)
Leyman Shaeffer $166,600 (2)
Oskar Carlsson $160,000 (1)
Dan Strom $150,000 (2)
Visa-Antti Reimavuo $150,000 (2)
Borge Bakke $145,090 (4)
Tord Tourula $140,000 (2)
Keaton Kanji $140,000 (2)
Vasilica Ciubotariu $137,500 (1)
Kody Holles $131,382 (2)
Jonatan Klingvall $127,773 (2)
Aatami Horppu $127,130 (1)
Vyacheslav Burdelyov $117,000 (3)
Dauren Abdykarimov $116,209 (5)
Marten Samways $100,000 (2)
Ivan Rutgersson $90,000 (1)
Myles Baron $90,000 (3)
Fredrik Becken $80,000 (2)
Total Farm Players28
Salary Commitment
Year 6 : $4,795,230
Year 7 : $3,168,856
Year 8 : $1,813,102
Year 9 : $1,140,102
Salary Average Commitment
Year 6 : $4,795,230
Year 7 : $3,168,856
Year 8 : $1,813,102
Year 9 : $1,140,102

Dockheads



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Dock
Level 1: 6000 - $110 - 5,634 - 93.91%
Level 2: 5000 - $65 - 4,709 - 94.19%
Level 3: 2000 - $40 - 1,894 - 94.72%
Level 4: 4000 - $30 - 3,741 - 93.52%
Luxury : 1000 - $200 - 937 - 93.75%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,074 - 69.14%
Farm Level 2: 2000 - $15 - 1,911 - 95.57%
Farm Total Capacity :5000

Income

Home Games Left8
Average Attendance - %16,916 - 93.98%
Average Income per Game$1,756,870
Year to Date Revenue$56,219,850
Farm
Home Games Left8
Average Attendance - %3,985 - 79.71%
Average Income per Game$145,122
Year to Date Revenue$4,643,898

Expense

Pro Players Total Salaries$54,109,046
Pro Players Total Average Salaries$54,109,046
Farm Players Total Salaries$3,185,451
Farm Players Total Average Salaries$3,185,451
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,798,671
Farm Year To Date Expenses$2,924,277
Pro Salary Cap To Date$43,615,007
Farm Salary Cap To Date$2,135,167

Estimate

Pro Estimated Season Revenue$14,054,962
Farm Estimated Season Revenue$1,160,974
Pro Remaining Season Days31
Pro Expenses Per Days$378,293
Pro Estimated Expenses$11,727,083
Farm Remaining Season Days31
Farm Expenses Per Days$28,472
Farm Estimated Expenses$882,632
Estimated Season Expenses$12,609,715
Season Salary Cap$57,294,497
Estimate Under Maximum Salary Cap of $59,000,000$1,705,503
Estimate Over Minimum Salary Cap of $26,000,000 $31,294,497
Current Bank Account$81,828,381
Projected Bank Account$84,434,602

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)
Bedrich Visek $2,900,999 (2)
Gleb Zazulenko $2,500,000 (3)
Kiefer Zoerb $2,319,000 (2)
Vsevolod Neretin $2,126,849 (1)
Kirill Karpyuk $2,000,000 (4)
Dane Wooten $1,999,999 (2)
Emilio Mabry $1,900,999 (2)
Christophe Prybysh $1,706,000 (1)
Heinz Tscharf $1,000,000 (3)
Ilya Boyko $1,000,000 (3)
Boris Potokov $1,000,000 (3)
Brigham Eveleigh $730,000 (2)
Total Pro Players20
Salary Commitment
Year 6 : $54,109,046
Year 7 : $46,376,197
Year 8 : $36,525,200
Year 9 : $22,825,100
Salary Average Commitment
Year 6 : $54,109,046
Year 7 : $46,376,197
Year 8 : $36,525,200
Year 9 : $22,825,100
Salary Cap with 1 Way Contract
Year 6 : $54,109,046
Year 7 : $46,376,197
Year 8 : $36,525,200
Year 9 : $22,825,100

Farm Players Salaries

Joachim Pickering $950,000 (4)
Siegfried Klatt $195,000 (5)
Jens Liljegren $190,000 (2)
Connie Leather $160,000 (3)
Tylor Rebelo $151,000 (1)
Aiden Wourms $140,000 (3)
Antonio Donohoe (Out of Payroll) $120,000 (1)
Easton Jamieson $120,000 (1)
Adalbert Berlin $110,000 (1)
Rylan Meunier $100,000 (1)
Nikolas Jakubko $94,000 (1)
Branislav Herceg $90,000 (2)
Artsyom Marakow $90,000 (2)
Adel Ferrantino $84,451 (2)
Maitland Cable $83,500 (1)
Andre-Philippe Scarpone $82,500 (1)
Tony Delaurentis $80,000 (3)
Vladislav Ralin $80,000 (2)
Yevheniy Yakovenko $80,000 (5)
Lynn Manseau $80,000 (3)
Daniel Lohse $80,000 (3)
Finlay Hellgren $75,000 (2)
Dayton Schwindt $70,000 (1)
Baron Knowles (Out of Payroll) $70,000 (1)
Total Farm Players24
Salary Commitment
Year 6 : $3,375,451
Year 7 : $1,519,451
Year 8 : $910,000
Year 9 : $370,000
Salary Average Commitment
Year 6 : $3,375,451
Year 7 : $1,519,451
Year 8 : $910,000
Year 9 : $370,000

Dynasty



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Coliseum
Level 1: 6000 - $110 - 5,655 - 94.26%
Level 2: 5000 - $65 - 4,743 - 94.86%
Level 3: 2000 - $40 - 1,882 - 94.12%
Level 4: 4000 - $30 - 3,778 - 94.45%
Luxury : 1000 - $200 - 962 - 96.21%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,830 - 94.33%
Farm Level 2: 2000 - $15 - 1,866 - 93.28%
Farm Total Capacity :5000

Income

Home Games Left8
Average Attendance - %17,021 - 94.56%
Average Income per Game$1,770,430
Year to Date Revenue$56,653,759
Farm
Home Games Left8
Average Attendance - %4,695 - 93.91%
Average Income per Game$165,137
Year to Date Revenue$5,284,379

Expense

Pro Players Total Salaries$54,029,862
Pro Players Total Average Salaries$54,029,862
Farm Players Total Salaries$2,945,594
Farm Players Total Average Salaries$2,945,594
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,814,339
Farm Year To Date Expenses$2,401,642
Pro Salary Cap To Date$42,867,370
Farm Salary Cap To Date$2,243,819

Estimate

Pro Estimated Season Revenue$14,163,440
Farm Estimated Season Revenue$1,321,095
Pro Remaining Season Days31
Pro Expenses Per Days$375,713
Pro Estimated Expenses$11,647,103
Farm Remaining Season Days31
Farm Expenses Per Days$21,399
Farm Estimated Expenses$663,369
Estimated Season Expenses$12,310,472
Season Salary Cap$56,975,456
Estimate Under Maximum Salary Cap of $59,000,000$2,024,544
Estimate Over Minimum Salary Cap of $26,000,000 $30,975,456
Current Bank Account$103,237,447
Projected Bank Account$106,411,510

Pro Players Salaries

Jaiden Moar $7,100,000 (3)
Vladimir Zayev $5,000,000 (2)
Dru Delisle $4,000,000 (4)
Usevalad Skshynetski $3,650,000 (1)
Kaj Spets $3,200,000 (3)
Josef Dolnicek $3,086,863 (3)
Misko Bureau $3,050,000 (1)
Darian Chalmers $3,000,000 (3)
Errol Merwin $2,650,000 (4)
Onni Tuomanen $2,550,000 (1)
Kyllian Lind $2,500,000 (1)
Randy Meritie $2,100,000 (2)
Stefan Gordon $1,999,999 (1)
Carl Svensson $1,900,950 (1)
Pierrick Berehowsky $1,900,500 (1)
Leo Panas $1,830,462 (2)
Kellen Trayner $1,560,000 (1)
Herman Chaisson $1,151,088 (3)
Radan Vojta $1,000,000 (2)
Mateo Kolar $800,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $54,029,862
Year 7 : $34,918,413
Year 8 : $24,987,951
Year 9 : $6,650,000
Salary Average Commitment
Year 6 : $54,029,862
Year 7 : $34,918,413
Year 8 : $24,987,951
Year 9 : $6,650,000
Salary Cap with 1 Way Contract
Year 6 : $54,029,862
Year 7 : $34,918,413
Year 8 : $24,987,951
Year 9 : $6,650,000

Farm Players Salaries

Sterling Capelle $200,000 (1)
Zack Blanch $199,000 (3)
Kjell Van Der Kooi $181,300 (1)
Nichlas Bjorklund $180,000 (1)
Marc-Etienne Hansey $170,000 (4)
Zachary Andjelic $160,000 (2)
Sacha Taverner $145,863 (1)
Ustin Yenchev $140,000 (1)
Anton Kurali $135,000 (1)
Duncan Dorowicz $120,000 (4)
Boof Eccleston $104,900 (2)
Curtis Boogard $100,000 (2)
Billy Fonteyne $99,835 (1)
Ignat Maksimenko $90,000 (2)
Jean-Francois Soehner $89,696 (4)
Tyson Joe $80,000 (3)
Unto Leukkunen $80,000 (1)
Konrad Turkiewicz $80,000 (1)
Bert Schedin $80,000 (2)
Tristen Mailloux $80,000 (2)
Saku-Antti Josefsson $80,000 (3)
Eetu-Pekka Klemettinen $70,000 (4)
Lorenz Gabel $70,000 (5)
Nikolay Grishin $70,000 (1)
Sixten Lesch $70,000 (1)
Gore Tenney $70,000 (4)
Total Farm Players26
Salary Commitment
Year 6 : $2,945,594
Year 7 : $1,563,596
Year 8 : $948,696
Year 9 : $589,696
Salary Average Commitment
Year 6 : $2,945,594
Year 7 : $1,563,596
Year 8 : $948,696
Year 9 : $589,696

Harfang



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisée
Level 1: 6000 - $110 - 5,746 - 95.76%
Level 2: 5000 - $65 - 4,662 - 93.24%
Level 3: 2000 - $40 - 1,907 - 95.37%
Level 4: 4000 - $30 - 3,783 - 94.57%
Luxury : 1000 - $200 - 933 - 93.29%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,877 - 95.90%
Farm Level 2: 2000 - $15 - 1,902 - 95.12%
Farm Total Capacity :5000

Income

Home Games Left9
Average Attendance - %17,031 - 94.61%
Average Income per Game$1,770,394
Year to Date Revenue$54,882,212
Farm
Home Games Left9
Average Attendance - %4,780 - 95.59%
Average Income per Game$168,006
Year to Date Revenue$5,208,185

Expense

Pro Players Total Salaries$52,616,427
Pro Players Total Average Salaries$52,616,427
Farm Players Total Salaries$4,724,403
Farm Players Total Average Salaries$4,724,403
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,139,939
Farm Year To Date Expenses$3,767,692
Pro Salary Cap To Date$41,350,799
Farm Salary Cap To Date$3,373,152

Estimate

Pro Estimated Season Revenue$15,933,545
Farm Estimated Season Revenue$1,512,054
Pro Remaining Season Days31
Pro Expenses Per Days$364,738
Pro Estimated Expenses$11,306,878
Farm Remaining Season Days31
Farm Expenses Per Days$35,540
Farm Estimated Expenses$1,101,740
Estimated Season Expenses$12,408,618
Season Salary Cap$57,340,830
Estimate Under Maximum Salary Cap of $59,000,000$1,659,170
Estimate Over Minimum Salary Cap of $26,000,000 $31,340,830
Current Bank Account$114,663,692
Projected Bank Account$119,700,673

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)
Ali Kurakov $2,800,000 (1)
Griffin Brodie $2,710,000 (5)
Conrad Montebruno $2,090,000 (4)
Kalle-Veikko Kekalainen $1,998,000 (2)
Pierre Schuck $1,970,000 (4)
Matus Pietor $1,723,786 (5)
Patrick Mccarty $1,259,000 (4)
Fredric Bjurling $1,000,000 (2)
Marko Zachara $1,000,000 (2)
Aleksandrs Berzs $1,000,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $52,616,427
Year 7 : $46,666,427
Year 8 : $34,268,427
Year 9 : $25,972,786
Salary Average Commitment
Year 6 : $52,616,427
Year 7 : $46,666,427
Year 8 : $34,268,427
Year 9 : $25,972,786
Salary Cap with 1 Way Contract
Year 6 : $52,616,427
Year 7 : $46,666,427
Year 8 : $34,268,427
Year 9 : $25,972,786

Farm Players Salaries

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

Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameRound Table Arena
Level 1: 6000 - $110 - 5,615 - 93.59%
Level 2: 5000 - $65 - 4,718 - 94.36%
Level 3: 2000 - $40 - 1,881 - 94.05%
Level 4: 4000 - $30 - 3,829 - 95.73%
Luxury : 1000 - $200 - 956 - 95.57%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,795 - 93.18%
Farm Level 2: 2000 - $15 - 1,893 - 94.66%
Farm Total Capacity :5000

Income

Home Games Left8
Average Attendance - %16,999 - 94.44%
Average Income per Game$1,762,578
Year to Date Revenue$56,402,499
Farm
Home Games Left6
Average Attendance - %4,689 - 93.77%
Average Income per Game$164,110
Year to Date Revenue$5,579,754

Expense

Pro Players Total Salaries$52,400,575
Pro Players Total Average Salaries$52,400,575
Farm Players Total Salaries$2,702,503
Farm Players Total Average Salaries$2,702,503
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,501,041
Farm Year To Date Expenses$2,722,642
Pro Salary Cap To Date$41,528,237
Farm Salary Cap To Date$2,249,171

Estimate

Pro Estimated Season Revenue$14,100,625
Farm Estimated Season Revenue$984,662
Pro Remaining Season Days31
Pro Expenses Per Days$373,473
Pro Estimated Expenses$11,577,663
Farm Remaining Season Days31
Farm Expenses Per Days$22,466
Farm Estimated Expenses$696,446
Estimated Season Expenses$12,274,109
Season Salary Cap$55,103,078
Estimate Under Maximum Salary Cap of $59,000,000$3,896,922
Estimate Over Minimum Salary Cap of $26,000,000 $29,103,078
Current Bank Account$110,267,541
Projected Bank Account$113,078,719

Pro Players Salaries

Timothy Chisholm $5,300,000 (4)
Fox OCallahan $5,229,520 (3)
Darrel Bax $3,475,000 (2)
Thatcher Goodyear $3,250,000 (4)
Tor Kronberg $3,200,000 (4)
German Tabanov $3,200,000 (4)
Rodney Brockman $3,000,000 (3)
Ragnvald Myntti $2,800,000 (1)
Jonah Keitaanranta $2,600,000 (5)
Gennady Yarkovoi $2,500,000 (5)
Mikhail Pervago $2,450,000 (3)
Samuel Hammer $2,396,056 (2)
Elliot Poissant $2,250,000 (4)
Valentin Midyushko $2,000,000 (2)
Bryan Weiss $1,999,999 (1)
Maitland Mcclerey $1,950,000 (2)
Steven Pinsonneault $1,900,000 (2)
Geordie Mcgee $1,200,000 (3)
Reece Driedger $1,000,000 (1)
Hugo Sellen $700,000 (2)
Total Pro Players20
Salary Commitment
Year 6 : $52,400,575
Year 7 : $46,600,576
Year 8 : $34,179,520
Year 9 : $22,300,000
Salary Average Commitment
Year 6 : $52,400,575
Year 7 : $46,600,576
Year 8 : $34,179,520
Year 9 : $22,300,000
Salary Cap with 1 Way Contract
Year 6 : $52,400,575
Year 7 : $46,600,576
Year 8 : $34,179,520
Year 9 : $22,300,000

Farm Players Salaries

Jensen Cowie $200,000 (5)
Carsten Yap $179,900 (4)
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)
Calle Repo $100,000 (5)
Kirill Lysenko $98,500 (3)
Martin Carlin $93,469 (1)
Horst Kolar $90,000 (2)
David Ethell $90,000 (3)
Terrance Fanelli $90,000 (3)
Ruslan Pohe $90,000 (2)
Patrick Ehn $85,270 (2)
Andress Zaka $80,000 (3)
Kevin Forsman $80,000 (3)
Sawyer Sagert $80,000 (1)
Maxx Wilcox $80,000 (1)
Steve Taschuk $80,000 (1)
Stefan Rafal $80,000 (3)
Barys Kupava $74,700 (2)
Keven Spittel $74,000 (1)
Helge Welin $73,339 (1)
Martin-Olivier Rondeau $70,000 (1)
Nico Flache $70,000 (1)
Total Farm Players26
Salary Commitment
Year 6 : $2,702,503
Year 7 : $1,808,370
Year 8 : $1,318,400
Year 9 : $639,900
Salary Average Commitment
Year 6 : $2,702,503
Year 7 : $1,808,370
Year 8 : $1,318,400
Year 9 : $639,900

Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRocky Mountains Dome
Level 1: 6000 - $110 - 5,704 - 95.07%
Level 2: 5000 - $65 - 4,599 - 91.99%
Level 3: 2000 - $40 - 1,891 - 94.53%
Level 4: 4000 - $30 - 3,725 - 93.13%
Luxury : 1000 - $200 - 946 - 94.61%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,813 - 93.76%
Farm Level 2: 2000 - $15 - 1,927 - 96.34%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %16,866 - 93.70%
Average Income per Game$1,759,118
Year to Date Revenue$61,569,130
Farm
Home Games Left5
Average Attendance - %4,740 - 94.80%
Average Income per Game$165,561
Year to Date Revenue$5,794,620

Expense

Pro Players Total Salaries$49,140,520
Pro Players Total Average Salaries$49,140,520
Farm Players Total Salaries$3,521,500
Farm Players Total Average Salaries$3,521,500
Coaches Total Salaries$3,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,892,432
Farm Year To Date Expenses$3,893,271
Pro Salary Cap To Date$38,919,627
Farm Salary Cap To Date$2,946,338

Estimate

Pro Estimated Season Revenue$8,795,590
Farm Estimated Season Revenue$827,803
Pro Remaining Season Days31
Pro Expenses Per Days$351,296
Pro Estimated Expenses$10,890,176
Farm Remaining Season Days31
Farm Expenses Per Days$32,119
Farm Estimated Expenses$995,689
Estimated Season Expenses$11,885,865
Season Salary Cap$52,662,020
Estimate Under Maximum Salary Cap of $59,000,000$6,337,980
Estimate Over Minimum Salary Cap of $26,000,000 $26,662,020
Current Bank Account$92,578,047
Projected Bank Account$90,315,575

Pro Players Salaries

Tom Folke $3,900,000 (1)
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)
Rickey Rogan $2,500,000 (1)
Karim Hogdal $2,500,000 (3)
Dayton Presswood (Out of Payroll) $2,400,000 (1)
Irmin Rosner $2,200,000 (1)
Urpo Schneider (Out of Payroll) $2,000,000 (2)
Sang Tianzhi $1,948,444 (2)
Daniil Mirnov $1,913,000 (1)
A.C. Westren $1,900,000 (1)
Jody Sonntag $1,875,000 (4)
Kazimir Papazov $1,800,000 (3)
Burke Hensel $1,765,820 (4)
Loughlin Dowe $1,750,000 (4)
Nerijus Fomenka $1,260,613 (5)
Total Pro Players22
Salary Commitment
Year 6 : $53,540,520
Year 7 : $26,627,520
Year 8 : $19,656,433
Year 9 : $9,251,433
Salary Average Commitment
Year 6 : $53,540,520
Year 7 : $26,627,520
Year 8 : $19,656,433
Year 9 : $9,251,433
Salary Cap with 1 Way Contract
Year 6 : $53,540,520
Year 7 : $26,627,520
Year 8 : $19,656,433
Year 9 : $9,251,433

Farm Players Salaries

Kaarl Kontturi $200,000 (4)
Libor Hill $200,000 (3)
Davide Mock $200,000 (3)
Maksim Ushkov $200,000 (3)
Julien Ghantous $200,000 (3)
Francois Walrod $199,000 (2)
Jared Tallon $175,000 (5)
Cullen Varty $155,000 (5)
Yaroslav Anokin (Out of Payroll) $150,000 (2)
Manuel Albertazzi $150,000 (4)
Jovin Coish $130,000 (2)
Washington Banker $130,000 (4)
Primo Mcdowell $120,000 (5)
Danny Gourlie $110,000 (2)
Ken Arn $100,000 (3)
Elias Dansereau $100,000 (4)
Geun Sang-Pil $100,000 (5)
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)
Paulo Keitaanranta $87,500 (3)
Val Macmurdo $87,500 (4)
Rietrikki Ulrich $80,000 (2)
Derek Hemmerling $80,000 (2)
Jari-Henri Maki-Asiala $80,000 (3)
Nikita Darsky $75,000 (3)
Total Farm Players29
Salary Commitment
Year 6 : $3,671,500
Year 7 : $3,571,500
Year 8 : $2,730,000
Year 9 : $1,407,500
Salary Average Commitment
Year 6 : $3,671,500
Year 7 : $3,571,500
Year 8 : $2,730,000
Year 9 : $1,407,500

Maulers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Igloo
Level 1: 6000 - $110 - 5,670 - 94.50%
Level 2: 5000 - $65 - 4,651 - 93.03%
Level 3: 2000 - $40 - 1,882 - 94.10%
Level 4: 4000 - $30 - 3,805 - 95.12%
Luxury : 1000 - $200 - 929 - 92.91%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,819 - 93.96%
Farm Level 2: 2000 - $15 - 1,893 - 94.66%
Farm Total Capacity :5000

Income

Home Games Left9
Average Attendance - %16,937 - 94.09%
Average Income per Game$1,756,688
Year to Date Revenue$54,457,316
Farm
Home Games Left8
Average Attendance - %4,712 - 94.24%
Average Income per Game$165,178
Year to Date Revenue$5,285,681

Expense

Pro Players Total Salaries$53,043,425
Pro Players Total Average Salaries$53,043,425
Farm Players Total Salaries$5,794,593
Farm Players Total Average Salaries$4,497,259
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,907,140
Farm Year To Date Expenses$4,297,186
Pro Salary Cap To Date$41,368,356
Farm Salary Cap To Date$3,088,596

Estimate

Pro Estimated Season Revenue$15,810,189
Farm Estimated Season Revenue$1,321,420
Pro Remaining Season Days31
Pro Expenses Per Days$374,105
Pro Estimated Expenses$11,597,255
Farm Remaining Season Days31
Farm Expenses Per Days$45,882
Farm Estimated Expenses$1,422,342
Estimated Season Expenses$13,019,597
Season Salary Cap$57,540,684
Estimate Under Maximum Salary Cap of $59,000,000$1,459,316
Estimate Over Minimum Salary Cap of $26,000,000 $31,540,684
Current Bank Account$60,186,212
Projected Bank Account$64,298,224

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)
Jaiden Holmgren $1,990,990 (3)
Jerry Bergius $1,000,000 (1)
Premysl Pecha $1,000,000 (2)
Brody Eastwood $1,000,000 (3)
Nigel Erni $900,000 (3)
Arno Rech $800,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $53,043,425
Year 7 : $42,418,425
Year 8 : $31,799,276
Year 9 : $12,968,061
Salary Average Commitment
Year 6 : $53,043,425
Year 7 : $42,418,425
Year 8 : $31,799,276
Year 9 : $12,968,061
Salary Cap with 1 Way Contract
Year 6 : $53,043,425
Year 7 : $42,418,425
Year 8 : $31,799,276
Year 9 : $12,968,061

Farm Players Salaries

Marku Mihnea $1,997,335 (3)
Stanley Winchester $199,888 (1)
Viktor Lovyagin $199,755 (1)
Ellerry Bauder $199,378 (3)
Patrick Richter $198,850 (1)
Svyatoslav Nikushkin $193,500 (1)
Mikki Juutinen $185,550 (2)
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)
Arnold Stoa $100,000 (3)
Remi Northey $100,000 (2)
Svyatoslav Petrakov $100,000 (2)
Louis Stumborg $95,050 (2)
Jony Kiprusoff $90,000 (2)
Ilkka-Petteri Paasi $90,000 (1)
Tyler Cornacchia $86,300 (2)
Harris Lunty $85,758 (1)
Shayne Van $80,000 (2)
Janik Christ $80,000 (3)
Lars-Eric Kaaronen $80,000 (1)
Ryker Roch $80,000 (1)
Lynn Trevor $80,000 (3)
Wilhelm Karkonen $80,000 (3)
Antti-Eemeli Pappila $80,000 (1)
Erik Wickman $78,880 (2)
Total Farm Players32
Salary Commitment
Year 6 : $5,794,592
Year 7 : $1,949,192
Year 8 : $871,112
Year 9 : $0
Salary Average Commitment
Year 6 : $4,497,258
Year 7 : $1,819,458
Year 8 : $741,378
Year 9 : $0

Mighty Moose



Arena Capacity - Ticket Price
Attendance - %

Arena NameWabanaki Arena
Level 1: 6000 - $110 - 5,719 - 95.31%
Level 2: 5000 - $65 - 4,769 - 95.38%
Level 3: 2000 - $40 - 1,896 - 94.80%
Level 4: 4000 - $30 - 3,773 - 94.33%
Luxury : 1000 - $200 - 940 - 93.97%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,780 - 92.65%
Farm Level 2: 2000 - $15 - 1,841 - 92.03%
Farm Total Capacity :5000

Income

Home Games Left7
Average Attendance - %17,097 - 94.98%
Average Income per Game$1,776,606
Year to Date Revenue$58,627,987
Farm
Home Games Left6
Average Attendance - %4,620 - 92.40%
Average Income per Game$162,365
Year to Date Revenue$5,520,407

Expense

Pro Players Total Salaries$52,964,648
Pro Players Total Average Salaries$52,964,648
Farm Players Total Salaries$5,179,567
Farm Players Total Average Salaries$5,179,567
Coaches Total Salaries$475,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,591,452
Farm Year To Date Expenses$3,348,326
Pro Salary Cap To Date$38,433,634
Farm Salary Cap To Date$3,131,315

Estimate

Pro Estimated Season Revenue$12,436,240
Farm Estimated Season Revenue$974,189
Pro Remaining Season Days31
Pro Expenses Per Days$361,664
Pro Estimated Expenses$11,211,584
Farm Remaining Season Days31
Farm Expenses Per Days$37,106
Farm Estimated Expenses$1,150,286
Estimated Season Expenses$12,361,870
Season Salary Cap$58,144,215
Estimate Under Maximum Salary Cap of $59,000,000$855,785
Estimate Over Minimum Salary Cap of $26,000,000 $32,144,215
Current Bank Account$113,427,192
Projected Bank Account$114,475,751

Pro Players Salaries

Marco Rutherford $3,000,000 (4)
Ryland Tuazon $2,923,297 (1)
Oskar Borjesson $2,880,000 (2)
Dwight Robichaud $2,858,167 (2)
Durham Hopley $2,650,000 (4)
Afanasy Mekhnin $2,600,000 (3)
James Pontes $2,550,750 (4)
Grayden Currier $2,500,000 (4)
Gennady Lashkin $2,500,000 (5)
Olin Wylde $2,500,000 (3)
Delwyn Manvill $2,360,000 (2)
Brooks Goupil $2,220,000 (2)
Enzo Schultz $2,210,010 (2)
Drake Bourgeault $2,200,427 (3)
Yakov Kabanov $2,047,000 (2)
Leon Christensen $2,000,000 (1)
Johannes Wilhelmsson $1,999,999 (2)
Esra Rhine $1,999,999 (2)
Kerby Shapley $1,899,999 (3)
Bernt Metsasalo $1,765,000 (5)
Francis Henri $1,500,000 (2)
Robert Friend $1,300,000 (4)
Caelan Ranford $900,000 (1)
Giles Bedford $800,000 (2)
Bernhard Ernst $800,000 (1)
Total Pro Players25
Salary Commitment
Year 6 : $52,964,648
Year 7 : $46,341,351
Year 8 : $25,466,176
Year 9 : $16,265,750
Salary Average Commitment
Year 6 : $52,964,648
Year 7 : $46,341,351
Year 8 : $25,466,176
Year 9 : $16,265,750
Salary Cap with 1 Way Contract
Year 6 : $52,964,648
Year 7 : $46,341,351
Year 8 : $25,466,176
Year 9 : $16,265,750

Farm Players Salaries

Florentin Wehrle $1,000,000 (1)
Garrick Lord $900,000 (1)
Matthew Mossman $800,000 (3)
Culley Daggett $180,000 (5)
Dempsey Roos (Out of Payroll) $170,000 (5)
Martti-Veikko Rotsa $145,000 (4)
Sidney Sittler $130,000 (3)
Jean-Daniel Desormeaux $119,900 (5)
Fred Lawrence $118,616 (2)
Reuben Penttinen $105,000 (2)
Hans Thackwray $102,200 (1)
Patryk Matechuk $99,900 (1)
Pierre-Maxime Vetere $90,000 (2)
Nicolae Cuza $90,000 (3)
Codey Melnuk $90,000 (1)
Olli Wilson $84,451 (2)
Madden Poile $82,000 (3)
Mathieu Taker $80,000 (2)
Jessey Partridge $80,000 (1)
Dale Vacher $80,000 (1)
Niels Jorgensen $80,000 (3)
Abraham Crona $80,000 (2)
Jensen Leduc $80,000 (1)
Sergey Yadrikhinsky $80,000 (1)
Piers Flemming $80,000 (1)
Martin Johansen $80,000 (2)
Niko-Markus Hautamaa $80,000 (2)
Po Gang-Seok $72,500 (4)
Total Farm Players28
Salary Commitment
Year 6 : $5,179,567
Year 7 : $1,867,467
Year 8 : $1,149,400
Year 9 : $687,400
Salary Average Commitment
Year 6 : $5,179,567
Year 7 : $1,867,467
Year 8 : $1,149,400
Year 9 : $687,400

Militia



Arena Capacity - Ticket Price
Attendance - %

Arena NameArmed Forces Ice Palace
Level 1: 6000 - $110 - 5,777 - 96.28%
Level 2: 5000 - $65 - 4,748 - 94.95%
Level 3: 2000 - $40 - 1,894 - 94.68%
Level 4: 4000 - $30 - 3,820 - 95.49%
Luxury : 1000 - $200 - 958 - 95.78%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,805 - 93.49%
Farm Level 2: 2000 - $15 - 1,864 - 93.18%
Farm Total Capacity :5000

Income

Home Games Left8
Average Attendance - %17,196 - 95.53%
Average Income per Game$1,790,029
Year to Date Revenue$57,280,920
Farm
Home Games Left5
Average Attendance - %4,668 - 93.36%
Average Income per Game$163,950
Year to Date Revenue$5,738,260

Expense

Pro Players Total Salaries$50,191,939
Pro Players Total Average Salaries$50,191,939
Farm Players Total Salaries$7,517,550
Farm Players Total Average Salaries$7,517,550
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$41,778,288
Farm Year To Date Expenses$4,953,729
Pro Salary Cap To Date$40,200,066
Farm Salary Cap To Date$4,322,443

Estimate

Pro Estimated Season Revenue$14,320,230
Farm Estimated Season Revenue$819,751
Pro Remaining Season Days31
Pro Expenses Per Days$355,047
Pro Estimated Expenses$11,006,457
Farm Remaining Season Days31
Farm Expenses Per Days$56,582
Farm Estimated Expenses$1,754,042
Estimated Season Expenses$12,760,499
Season Salary Cap$57,709,489
Estimate Under Maximum Salary Cap of $59,000,000$1,290,511
Estimate Over Minimum Salary Cap of $26,000,000 $31,709,489
Current Bank Account$62,424,510
Projected Bank Account$64,803,992

Pro Players Salaries

Marten Gronvall $3,500,000 (2)
Curtis Rowlands $2,995,150 (2)
Alec Welsford $2,860,266 (1)
Thornton Upchurch $2,850,000 (4)
Derrick Pinches $2,850,000 (1)
Niko-Markus Tukia (Out of Payroll) $2,813,000 (1)
Josiah Hilts $2,800,000 (1)
Russ Berlin $2,700,000 (4)
Melvin Hertz $2,400,000 (3)
Lachlan Zilligen $2,300,000 (2)
Aleksey Popleteyev $2,200,000 (3)
Amadeus Helm $2,200,000 (2)
Reading Hosler $2,200,000 (5)
Pierre-Anthony Back $2,156,909 (1)
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)
Ignaty Otlesnov $1,525,000 (1)
Klemen Napotnik $1,500,000 (5)
Casee Shone $800,000 (2)
Total Pro Players23
Salary Commitment
Year 6 : $53,004,939
Year 7 : $33,774,764
Year 8 : $21,979,614
Year 9 : $15,380,614
Salary Average Commitment
Year 6 : $53,004,939
Year 7 : $33,774,764
Year 8 : $21,979,614
Year 9 : $15,380,614
Salary Cap with 1 Way Contract
Year 6 : $53,004,939
Year 7 : $33,774,764
Year 8 : $21,979,614
Year 9 : $15,380,614

Farm Players Salaries

John Kaukinen $1,800,000 (2)
Lennox Henry $1,750,000 (5)
Donald Cloud $820,000 (2)
Ivan Peshekhonov (Out of Payroll) $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)
Yefim Rogozhkin $154,000 (3)
Algot Liikkanen (Out of Payroll) $150,000 (1)
Nicke Hautajoki $140,000 (4)
Ben Moes $139,950 (1)
Yannick Berard $131,000 (1)
Marc-Antoine Sookro $125,400 (2)
Roland Deichmann $120,000 (1)
Visa-Veikko Gripenberg $115,000 (1)
Jaedon Crummy (Out of Payroll) $110,000 (5)
Philip Salenius $100,000 (5)
Shaun Dorais $90,000 (1)
Graeme Bourdeau $90,000 (1)
Jere-Matti Happo $90,000 (3)
Jean-Rene Deeg $89,000 (5)
Shannon Gellathy $85,000 (3)
Arttu-Petteri Malmikankare $84,500 (2)
Nils Almkvist $80,000 (1)
Angus Nilsson $80,000 (5)
Shayne Reinhart $80,000 (2)
Yury Malitsky $80,000 (3)
Grayson Waldrep $75,000 (4)
Felix Westberg $72,000 (1)
Aldrich Ingram $71,700 (4)
Total Farm Players32
Salary Commitment
Year 6 : $7,827,550
Year 7 : $2,906,600
Year 8 : $1,999,700
Year 9 : $1,030,700
Salary Average Commitment
Year 6 : $7,827,550
Year 7 : $2,906,600
Year 8 : $1,999,700
Year 9 : $1,030,700

Muertos



Arena Capacity - Ticket Price
Attendance - %

Arena NameLos Muertos Arena
Level 1: 6000 - $110 - 5,655 - 94.24%
Level 2: 5000 - $65 - 4,753 - 95.06%
Level 3: 2000 - $40 - 1,896 - 94.78%
Level 4: 4000 - $30 - 3,792 - 94.80%
Luxury : 1000 - $200 - 947 - 94.70%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,826 - 94.19%
Farm Level 2: 2000 - $15 - 1,890 - 94.52%
Farm Total Capacity :5000

Income

Home Games Left8
Average Attendance - %17,042 - 94.68%
Average Income per Game$1,768,376
Year to Date Revenue$56,588,044
Farm
Home Games Left8
Average Attendance - %4,716 - 94.32%
Average Income per Game$165,434
Year to Date Revenue$5,293,888

Expense

Pro Players Total Salaries$51,244,900
Pro Players Total Average Salaries$51,244,900
Farm Players Total Salaries$3,607,000
Farm Players Total Average Salaries$3,607,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,733,817
Farm Year To Date Expenses$3,838,542
Pro Salary Cap To Date$39,788,241
Farm Salary Cap To Date$3,049,416

Estimate

Pro Estimated Season Revenue$14,147,011
Farm Estimated Season Revenue$1,323,472
Pro Remaining Season Days31
Pro Expenses Per Days$382,618
Pro Estimated Expenses$11,861,158
Farm Remaining Season Days31
Farm Expenses Per Days$31,340
Farm Estimated Expenses$971,540
Estimated Season Expenses$12,832,698
Season Salary Cap$54,851,900
Estimate Under Maximum Salary Cap of $59,000,000$4,148,100
Estimate Over Minimum Salary Cap of $26,000,000 $28,851,900
Current Bank Account$118,885,588
Projected Bank Account$121,523,373

Pro Players Salaries

Dalen Palmateer $4,650,000 (3)
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)
Evin Lapointe $2,718,000 (5)
Andrew Wiewel $2,700,000 (3)
Artem Ivalahti $2,500,000 (4)
Zander Fish $2,500,000 (1)
Bruno-Carl Young $2,200,000 (2)
Braydon Trinh $2,000,000 (3)
Carl Stiles $1,999,000 (1)
Leonard Bjorklund $1,823,100 (1)
Casey Mctavish $1,704,800 (3)
Feng Xingyi $1,700,000 (2)
Enver Mendrelyuk $1,150,000 (1)
Zayden Rankine $1,000,000 (1)
Marcel Kacmarik $1,000,000 (2)
Jaryd Rooke $900,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $51,244,900
Year 7 : $36,272,800
Year 8 : $22,972,800
Year 9 : $11,918,000
Salary Average Commitment
Year 6 : $51,244,900
Year 7 : $36,272,800
Year 8 : $22,972,800
Year 9 : $11,918,000
Salary Cap with 1 Way Contract
Year 6 : $51,244,900
Year 7 : $36,272,800
Year 8 : $22,972,800
Year 9 : $11,918,000

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 (Out of Payroll) $199,090 (3)
David Hutchings $190,000 (5)
Forster Brittingham $175,000 (2)
Elan Holman $150,000 (3)
Keevin Arnold $150,000 (1)
Dicky Money $133,000 (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)
Gavriil Nazarov (Out of Payroll) $100,000 (3)
Geordie von Wilke $100,000 (2)
Jerri Viheriaranta $100,000 (4)
Trent Cully $90,000 (1)
Stan Krowina $90,000 (1)
Nevin Callaghan $85,000 (1)
Roy Perzchajlo $80,000 (3)
Oren Chumola $80,000 (1)
Soren Wanchuk $80,000 (2)
Ladzimir Lucanok $80,000 (1)
Bjornar Brobakken $75,000 (2)
Timofey Lichkov $74,500 (4)
Semyon Pashkov $70,000 (1)
Ludvig Rosnes $70,000 (5)
Bartosch Gellert $70,000 (2)
Dustin Tousignant $70,000 (1)
Helge Radstrom $70,000 (3)
Total Farm Players34
Salary Commitment
Year 6 : $3,906,090
Year 7 : $2,648,090
Year 8 : $1,438,090
Year 9 : $434,500
Salary Average Commitment
Year 6 : $3,906,090
Year 7 : $2,648,090
Year 8 : $1,438,090
Year 9 : $434,500

North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnderground Station
Level 1: 6000 - $110 - 5,670 - 94.50%
Level 2: 5000 - $65 - 4,629 - 92.58%
Level 3: 2000 - $40 - 1,884 - 94.20%
Level 4: 4000 - $30 - 3,703 - 92.56%
Luxury : 1000 - $200 - 950 - 95.04%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,858 - 95.28%
Farm Level 2: 2000 - $15 - 1,917 - 95.86%
Farm Total Capacity :5000

Income

Home Games Left8
Average Attendance - %16,836 - 93.53%
Average Income per Game$1,756,475
Year to Date Revenue$56,207,195
Farm
Home Games Left8
Average Attendance - %4,775 - 95.51%
Average Income per Game$167,436
Year to Date Revenue$5,357,945

Expense

Pro Players Total Salaries$52,715,420
Pro Players Total Average Salaries$52,715,420
Farm Players Total Salaries$3,764,014
Farm Players Total Average Salaries$3,764,014
Coaches Total Salaries$3,869,444
Luxury Taxe Total$0
Pro Year To Date Expenses$43,937,387
Farm Year To Date Expenses$3,048,534
Pro Salary Cap To Date$40,982,586
Farm Salary Cap To Date$2,949,915

Estimate

Pro Estimated Season Revenue$14,051,799
Farm Estimated Season Revenue$1,339,486
Pro Remaining Season Days31
Pro Expenses Per Days$384,081
Pro Estimated Expenses$11,906,511
Farm Remaining Season Days31
Farm Expenses Per Days$26,456
Farm Estimated Expenses$820,136
Estimated Season Expenses$12,726,647
Season Salary Cap$56,479,434
Estimate Under Maximum Salary Cap of $59,000,000$2,520,566
Estimate Over Minimum Salary Cap of $26,000,000 $30,479,434
Current Bank Account$116,471,515
Projected Bank Account$119,136,153

Pro Players Salaries

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

Farm Players Salaries

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

Orcas



Arena Capacity - Ticket Price
Attendance - %

Arena NameHooroo Arena
Level 1: 6000 - $110 - 5,709 - 95.16%
Level 2: 5000 - $65 - 4,756 - 95.11%
Level 3: 2000 - $40 - 1,926 - 96.31%
Level 4: 4000 - $30 - 3,752 - 93.80%
Luxury : 1000 - $200 - 938 - 93.77%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,820 - 94.00%
Farm Level 2: 2000 - $15 - 1,927 - 96.35%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %17,081 - 94.89%
Average Income per Game$1,774,286
Year to Date Revenue$62,099,993
Farm
Home Games Left6
Average Attendance - %4,747 - 94.94%
Average Income per Game$165,888
Year to Date Revenue$5,640,187

Expense

Pro Players Total Salaries$53,476,942
Pro Players Total Average Salaries$53,476,942
Farm Players Total Salaries$4,827,096
Farm Players Total Average Salaries$4,827,096
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,862,165
Farm Year To Date Expenses$3,165,920
Pro Salary Cap To Date$43,073,069
Farm Salary Cap To Date$2,850,261

Estimate

Pro Estimated Season Revenue$8,871,428
Farm Estimated Season Revenue$995,327
Pro Remaining Season Days31
Pro Expenses Per Days$370,591
Pro Estimated Expenses$11,488,321
Farm Remaining Season Days31
Farm Expenses Per Days$35,558
Farm Estimated Expenses$1,102,298
Estimated Season Expenses$12,590,619
Season Salary Cap$58,304,038
Estimate Under Maximum Salary Cap of $59,000,000$695,962
Estimate Over Minimum Salary Cap of $26,000,000 $32,304,038
Current Bank Account$126,694,384
Projected Bank Account$123,970,520

Pro Players Salaries

Keegan Ramkema $6,166,263 (3)
Reeti Tiitinen $4,986,000 (3)
Mangjeol Su-Cheol $4,200,571 (2)
Srebrenko Cvitanovic $3,694,846 (1)
Marc-Andre Larochelle $3,500,000 (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)
Sixten Angstrom $1,829,000 (1)
Darian Goebel $1,653,600 (3)
Ora-Antti Selanne $1,409,695 (2)
Jefferey OHoran $1,070,000 (1)
Qi Chongkun $1,000,000 (1)
Max Cooper $1,000,000 (2)
Venyamin Pashnin $786,000 (2)
Total Pro Players20
Salary Commitment
Year 6 : $53,476,942
Year 7 : $37,340,327
Year 8 : $23,157,855
Year 9 : $7,056,992
Salary Average Commitment
Year 6 : $53,476,942
Year 7 : $37,340,327
Year 8 : $23,157,855
Year 9 : $7,056,992
Salary Cap with 1 Way Contract
Year 6 : $53,476,942
Year 7 : $37,340,327
Year 8 : $23,157,855
Year 9 : $7,056,992

Farm Players Salaries

Jake Corbin $1,972,841 (1)
Quinton Schlosser $200,000 (1)
Innis Knox $200,000 (1)
Norihisa Kakuta $156,000 (3)
Shayne Vallorani $154,369 (2)
Ari-Jukka Kariniemi $152,250 (1)
Chris Mathey $150,201 (1)
Eduard Yerokhin $149,284 (1)
Benjamin Joule (Out of Payroll) $146,426 (1)
Dunmore Heckman $146,407 (1)
Luca Syvapuro $146,001 (1)
Vilem Zavorka $130,065 (3)
Ruslan Yerakov $124,766 (1)
Pauli-Johannes Ponniainen $120,000 (1)
Valeryy Lyasyuk $110,000 (1)
Keane Mackee $100,000 (1)
Rabbe Okker $92,200 (1)
Kael Sobkow $90,900 (1)
Kaj Sandell $90,890 (1)
Darren Heim $84,500 (1)
Tristan Berger $80,000 (3)
Gennady Roshchin $80,000 (2)
Valery Vladimirov $80,000 (2)
Georghiu Dragoi $70,000 (1)
Total Farm Players24
Salary Commitment
Year 6 : $4,827,099
Year 7 : $680,434
Year 8 : $366,065
Year 9 : $0
Salary Average Commitment
Year 6 : $4,827,099
Year 7 : $680,434
Year 8 : $366,065
Year 9 : $0

Privateers



Arena Capacity - Ticket Price
Attendance - %

Arena NameQueen Annes Revenge
Level 1: 6000 - $110 - 5,683 - 94.72%
Level 2: 5000 - $65 - 4,735 - 94.70%
Level 3: 2000 - $40 - 1,902 - 95.12%
Level 4: 4000 - $30 - 3,817 - 95.43%
Luxury : 1000 - $200 - 931 - 93.07%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,844 - 94.81%
Farm Level 2: 2000 - $15 - 1,907 - 95.37%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %17,068 - 94.82%
Average Income per Game$1,768,070
Year to Date Revenue$61,882,440
Farm
Home Games Left9
Average Attendance - %4,752 - 95.03%
Average Income per Game$166,611
Year to Date Revenue$5,164,933

Expense

Pro Players Total Salaries$55,760,999
Pro Players Total Average Salaries$55,760,999
Farm Players Total Salaries$3,062,334
Farm Players Total Average Salaries$3,062,334
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,882,374
Farm Year To Date Expenses$3,030,936
Pro Salary Cap To Date$41,343,610
Farm Salary Cap To Date$2,360,167

Estimate

Pro Estimated Season Revenue$8,840,349
Farm Estimated Season Revenue$1,499,497
Pro Remaining Season Days31
Pro Expenses Per Days$392,592
Pro Estimated Expenses$12,170,352
Farm Remaining Season Days31
Farm Expenses Per Days$26,615
Farm Estimated Expenses$825,065
Estimated Season Expenses$12,995,417
Season Salary Cap$58,823,333
Estimate Under Maximum Salary Cap of $59,000,000$176,667
Estimate Over Minimum Salary Cap of $26,000,000 $32,823,333
Current Bank Account$142,387,144
Projected Bank Account$139,731,573

Pro Players Salaries

Tomas Rydval $6,850,000 (3)
Charlie Derko $5,753,000 (1)
Kerby Daviault $4,250,000 (1)
Ed Zandbeek $4,200,000 (1)
Chris Neurauter $4,013,000 (3)
Spencer Lafortune $3,270,000 (2)
Rong Zilei $3,200,000 (4)
Oiva Lyttinen $2,850,000 (1)
Jean-Daniel Dhaliwal $2,800,000 (1)
Abram Nekhocheninov $2,800,000 (4)
Stephane Wazasnik $2,700,000 (2)
Quinton Parsons $2,550,000 (2)
Odell Kell $1,999,999 (4)
Penna Ruhkala $1,750,000 (1)
Kolby Whitecotton $1,675,000 (5)
Esa Pekkarinen $1,400,000 (1)
Ola Karlsrud $1,000,000 (2)
Gal Roblek $1,000,000 (3)
Woodrow Convrey $900,000 (1)
Marco Macgregor $800,000 (2)
Total Pro Players20
Salary Commitment
Year 6 : $55,760,999
Year 7 : $31,857,999
Year 8 : $21,537,999
Year 9 : $9,674,999
Salary Average Commitment
Year 6 : $55,760,999
Year 7 : $31,857,999
Year 8 : $21,537,999
Year 9 : $9,674,999
Salary Cap with 1 Way Contract
Year 6 : $55,760,999
Year 7 : $31,857,999
Year 8 : $21,537,999
Year 9 : $9,674,999

Farm Players Salaries

Alfred Rice $200,000 (4)
Marty Millman $190,000 (2)
Chris Touhey $165,000 (4)
Daniil Glebov $155,000 (1)
Kash Berger $150,000 (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)
Gerald Shapland $90,000 (2)
Kent Valioksa $90,000 (3)
Hunter Tozzi $90,000 (3)
Maurus Butler $80,000 (2)
Napoleon Findlayson $80,000 (3)
Adrien Zahn $80,000 (1)
Vladislav Tarantov $80,000 (3)
Landan Pettinger $80,000 (3)
Hans-Ake Grip $80,000 (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 Players30
Salary Commitment
Year 6 : $3,062,334
Year 7 : $1,993,500
Year 8 : $1,200,500
Year 9 : $440,000
Salary Average Commitment
Year 6 : $3,062,334
Year 7 : $1,993,500
Year 8 : $1,200,500
Year 9 : $440,000

Razorbacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Back Forty
Level 1: 6000 - $110 - 5,727 - 95.45%
Level 2: 5000 - $65 - 4,767 - 95.35%
Level 3: 2000 - $40 - 1,883 - 94.17%
Level 4: 4000 - $30 - 3,800 - 95.01%
Luxury : 1000 - $200 - 940 - 93.95%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,803 - 93.43%
Farm Level 2: 2000 - $15 - 1,875 - 93.75%
Farm Total Capacity :5000

Income

Home Games Left7
Average Attendance - %17,118 - 95.10%
Average Income per Game$1,778,117
Year to Date Revenue$58,677,847
Farm
Home Games Left5
Average Attendance - %4,678 - 93.56%
Average Income per Game$164,093
Year to Date Revenue$5,743,248

Expense

Pro Players Total Salaries$55,667,094
Pro Players Total Average Salaries$55,667,094
Farm Players Total Salaries$2,838,800
Farm Players Total Average Salaries$2,838,800
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,646,686
Farm Year To Date Expenses$3,150,000
Pro Salary Cap To Date$42,973,201
Farm Salary Cap To Date$2,360,883

Estimate

Pro Estimated Season Revenue$12,446,816
Farm Estimated Season Revenue$820,464
Pro Remaining Season Days31
Pro Expenses Per Days$388,892
Pro Estimated Expenses$12,055,652
Farm Remaining Season Days31
Farm Expenses Per Days$26,114
Farm Estimated Expenses$809,534
Estimated Season Expenses$12,865,186
Season Salary Cap$58,505,894
Estimate Under Maximum Salary Cap of $59,000,000$494,106
Estimate Over Minimum Salary Cap of $26,000,000 $32,505,894
Current Bank Account$97,080,219
Projected Bank Account$97,482,313

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)
Nicolas Milliner $3,007,666 (2)
Ramazan Buranbayev $2,713,428 (3)
Marcello Kay (Out of Payroll) $2,500,000 (1)
Leighton Tendler $2,413,000 (2)
Aldon Bartol $2,413,000 (1)
Ignac Tochacek $1,913,000 (5)
Adrien Flood $1,113,000 (2)
Eddi Scholler $1,000,000 (2)
Juho-Heikki Pitkanen $1,000,000 (2)
Rene Pietila $900,000 (2)
Yuvenaly Panchishny $813,000 (5)
Total Pro Players21
Salary Commitment
Year 6 : $58,167,094
Year 7 : $49,341,094
Year 8 : $21,968,428
Year 9 : $15,565,000
Salary Average Commitment
Year 6 : $58,167,094
Year 7 : $49,341,094
Year 8 : $21,968,428
Year 9 : $15,565,000
Salary Cap with 1 Way Contract
Year 6 : $58,167,094
Year 7 : $49,341,094
Year 8 : $21,968,428
Year 9 : $15,565,000

Farm Players Salaries

Curt Daae $191,300 (1)
Jesse Reino $191,300 (1)
Kazimierz Kijowski $191,300 (1)
Jeff Biagi $151,300 (5)
Fitch Lennie $151,300 (1)
Hugh Byerly $141,300 (1)
Otto-Emil Kytolehto $131,300 (1)
Damon Colclough $131,300 (3)
Ike Currer $131,300 (1)
Norm Bona $121,300 (5)
Jaxson Parker $111,300 (2)
Lars-Bjorn Haraldsson $101,300 (1)
Erik Blain $101,300 (4)
Timo Wolff $100,000 (3)
Johan Tujunen $100,000 (2)
Cody Livermore $90,000 (2)
Polikarp Chubykin $90,000 (3)
Pier Volpatti $80,000 (2)
Marlon Benton $80,000 (2)
Lowell Hinkley $80,000 (2)
Damien Vefghi $80,000 (3)
Lloyd Methot (Out of Payroll) $80,000 (3)
Nathaniel Amstrup (Out of Payroll) $80,000 (1)
Tony Sudoski $78,000 (1)
Burke Shively $71,300 (1)
Arttu-Sakari Laurinmaa $71,300 (1)
Nate Gronsdahl $71,300 (2)
Total Farm Players27
Salary Commitment
Year 6 : $2,998,800
Year 7 : $1,467,800
Year 8 : $855,200
Year 9 : $373,900
Salary Average Commitment
Year 6 : $2,998,800
Year 7 : $1,467,800
Year 8 : $855,200
Year 9 : $373,900

Red Tails



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Aerodome
Level 1: 6000 - $110 - 5,692 - 94.86%
Level 2: 5000 - $65 - 4,724 - 94.47%
Level 3: 2000 - $40 - 1,863 - 93.17%
Level 4: 4000 - $30 - 3,762 - 94.04%
Luxury : 1000 - $200 - 958 - 95.80%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,842 - 94.74%
Farm Level 2: 2000 - $15 - 1,902 - 95.09%
Farm Total Capacity :5000

Income

Home Games Left7
Average Attendance - %16,998 - 94.44%
Average Income per Game$1,771,340
Year to Date Revenue$58,454,221
Farm
Home Games Left7
Average Attendance - %4,744 - 94.88%
Average Income per Game$166,407
Year to Date Revenue$5,491,443

Expense

Pro Players Total Salaries$48,251,202
Pro Players Total Average Salaries$48,251,202
Farm Players Total Salaries$3,162,255
Farm Players Total Average Salaries$3,162,255
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,889,410
Farm Year To Date Expenses$3,286,860
Pro Salary Cap To Date$39,890,770
Farm Salary Cap To Date$2,655,560

Estimate

Pro Estimated Season Revenue$12,399,380
Farm Estimated Season Revenue$1,164,852
Pro Remaining Season Days31
Pro Expenses Per Days$354,090
Pro Estimated Expenses$10,976,790
Farm Remaining Season Days31
Farm Expenses Per Days$26,954
Farm Estimated Expenses$835,574
Estimated Season Expenses$11,812,364
Season Salary Cap$51,413,457
Estimate Under Maximum Salary Cap of $59,000,000$7,586,543
Estimate Over Minimum Salary Cap of $26,000,000 $25,413,457
Current Bank Account$88,769,394
Projected Bank Account$90,521,262

Pro Players Salaries

Lukas Weller $3,900,000 (4)
Kobe Babych $3,250,000 (5)
Antoni Petherbridge $3,100,000 (1)
J.T. Macleish $3,000,000 (2)
Blaize Bremer $2,890,000 (1)
Vyacheslav Oleshko $2,651,444 (2)
Dolf Imseng $2,650,000 (3)
Leimo Ali $2,600,000 (3)
Olaf Patalong $2,500,000 (4)
Aki-Ville Lallo $2,500,000 (2)
Bill Brelih $2,500,000 (3)
Oleg Avinov (Out of Payroll) $2,500,000 (1)
Cole Mcure (Out of Payroll) $2,500,000 (2)
Ashton Thomson $2,491,763 (5)
Abel Braun $2,360,000 (2)
Joel Mcgauley $2,225,000 (2)
Cruz Dupont $1,950,000 (1)
Clifford Nickles $1,839,995 (1)
Coltyn Bergevin $1,813,000 (2)
Logan Getliffe $1,410,000 (3)
Waldemar Janne $1,400,000 (5)
Harry Clerk $1,220,000 (2)
Total Pro Players22
Salary Commitment
Year 6 : $53,251,202
Year 7 : $40,971,207
Year 8 : $22,701,763
Year 9 : $13,541,763
Salary Average Commitment
Year 6 : $53,251,202
Year 7 : $40,971,207
Year 8 : $22,701,763
Year 9 : $13,541,763
Salary Cap with 1 Way Contract
Year 6 : $53,251,202
Year 7 : $40,971,207
Year 8 : $22,701,763
Year 9 : $13,541,763

Farm Players Salaries

Albin Kahonen $180,000 (1)
E.J. Makin $175,000 (2)
Jonny Roman $175,000 (1)
Jordan Murphy $157,500 (2)
Reece Leinweber $150,000 (1)
Maxime Glenn $147,500 (5)
Ryder Schellenberg $146,500 (3)
Donovan Valcourt $140,800 (1)
Aatami Kevari $139,137 (3)
Sergio Bazzani $132,250 (1)
Lasse Muikku $122,914 (3)
Tomas Koch $120,500 (2)
Mattias Lenander $118,464 (3)
Oscar Mavrogiannakis $117,714 (5)
Ted Duca $112,828 (2)
Jason Johans $104,077 (3)
Jesse Evans $101,500 (1)
Bryan Stickley $100,000 (1)
Grigory Pomorov $100,000 (1)
Nigel Hagen $90,500 (2)
Steven Hicke $80,000 (3)
Eli Judd $80,000 (3)
Ctibor Syptak $80,000 (3)
Gregory Wieman $75,000 (3)
Timothee Braun $72,900 (1)
Dermot Bourne $72,171 (1)
Spencer Osburn $70,000 (1)
Total Farm Players27
Salary Commitment
Year 6 : $3,162,255
Year 7 : $1,867,634
Year 8 : $1,211,306
Year 9 : $265,214
Salary Average Commitment
Year 6 : $3,162,255
Year 7 : $1,867,634
Year 8 : $1,211,306
Year 9 : $265,214

Redbull



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmeDan Arena
Level 1: 6000 - $110 - 5,632 - 93.87%
Level 2: 5000 - $65 - 4,683 - 93.66%
Level 3: 2000 - $40 - 1,900 - 94.99%
Level 4: 4000 - $30 - 3,731 - 93.26%
Luxury : 1000 - $200 - 940 - 93.98%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,866 - 95.54%
Farm Level 2: 2000 - $15 - 1,887 - 94.34%
Farm Total Capacity :5000

Income

Home Games Left6
Average Attendance - %16,885 - 93.81%
Average Income per Game$1,754,734
Year to Date Revenue$59,660,940
Farm
Home Games Left7
Average Attendance - %4,753 - 95.06%
Average Income per Game$167,205
Year to Date Revenue$5,517,774

Expense

Pro Players Total Salaries$49,526,319
Pro Players Total Average Salaries$49,526,319
Farm Players Total Salaries$3,446,770
Farm Players Total Average Salaries$3,446,770
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,424,526
Farm Year To Date Expenses$3,341,717
Pro Salary Cap To Date$41,240,835
Farm Salary Cap To Date$2,670,970

Estimate

Pro Estimated Season Revenue$10,528,401
Farm Estimated Season Revenue$1,170,437
Pro Remaining Season Days31
Pro Expenses Per Days$347,118
Pro Estimated Expenses$10,760,658
Farm Remaining Season Days31
Farm Expenses Per Days$29,230
Farm Estimated Expenses$906,130
Estimated Season Expenses$11,666,788
Season Salary Cap$52,973,089
Estimate Under Maximum Salary Cap of $59,000,000$6,026,911
Estimate Over Minimum Salary Cap of $26,000,000 $26,973,089
Current Bank Account$99,730,333
Projected Bank Account$99,762,383

Pro Players Salaries

Donavon Linlithgow $4,250,000 (1)
Yefim Sazonov $3,350,000 (4)
Cassidy Duck $3,300,000 (4)
Seikku Elenius $3,140,882 (2)
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)
Dana Delbianco $1,950,000 (2)
Kaiden Sabey $1,800,000 (1)
Nils Nowak $1,650,000 (5)
Arseny Yermoshenko $1,015,000 (2)
Sebastian Dalziel $800,000 (1)
Albert Bessonov $800,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $49,526,319
Year 7 : $37,329,174
Year 8 : $20,305,292
Year 9 : $15,611,292
Salary Average Commitment
Year 6 : $49,526,319
Year 7 : $37,329,174
Year 8 : $20,305,292
Year 9 : $15,611,292
Salary Cap with 1 Way Contract
Year 6 : $49,526,319
Year 7 : $37,329,174
Year 8 : $20,305,292
Year 9 : $15,611,292

Farm Players Salaries

Keenan Laumann $199,900 (1)
Cameron Prigione $199,900 (3)
Ian Cacic $195,000 (3)
Henric Alfredsson $189,500 (5)
Odell Petaccio $160,000 (2)
Valeri Novobilsky $157,500 (2)
Hampus Ollilainen $155,000 (4)
Lukas Pressl $151,100 (1)
Richard Byers $150,000 (2)
Raynard Mctier $126,500 (2)
Duncan Connell $125,470 (1)
Vinny Desrochers $100,000 (2)
Semyon Mnogogreshny $100,000 (2)
Elias Widlund $100,000 (3)
Dan Sigvardsson $100,000 (2)
Christian Madsen $100,000 (2)
Stephen Goupil $90,000 (2)
Forrest Burris $90,000 (3)
Fyodor Lazarenko $88,000 (1)
Pierre-Emile Middleton $80,000 (3)
Mathias Bernhardsson $80,000 (3)
Boris Nenakhov $80,000 (2)
Anton Pokrovsky $80,000 (3)
Aleksandr Molodtsov $80,000 (1)
Ilpo Korkala $80,000 (1)
Corban Calin $80,000 (1)
Kaden Liggett $80,000 (2)
Marc Summerton $80,000 (1)
Vladislav Varnsted $78,900 (1)
Fletcher Erickson $70,000 (1)
Total Farm Players30
Salary Commitment
Year 6 : $3,446,770
Year 7 : $2,413,400
Year 8 : $1,169,400
Year 9 : $344,500
Salary Average Commitment
Year 6 : $3,446,770
Year 7 : $2,413,400
Year 8 : $1,169,400
Year 9 : $344,500

Royals



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Palace
Level 1: 6000 - $110 - 5,589 - 93.15%
Level 2: 5000 - $65 - 4,727 - 94.53%
Level 3: 2000 - $40 - 1,898 - 94.88%
Level 4: 4000 - $30 - 3,790 - 94.74%
Luxury : 1000 - $200 - 949 - 94.91%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,824 - 94.14%
Farm Level 2: 2000 - $15 - 1,908 - 95.39%
Farm Total Capacity :5000

Income

Home Games Left9
Average Attendance - %16,952 - 94.18%
Average Income per Game$1,756,909
Year to Date Revenue$54,464,194
Farm
Home Games Left9
Average Attendance - %4,732 - 94.64%
Average Income per Game$165,704
Year to Date Revenue$5,136,838

Expense

Pro Players Total Salaries$48,912,166
Pro Players Total Average Salaries$48,912,166
Farm Players Total Salaries$3,930,163
Farm Players Total Average Salaries$3,930,163
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,495,796
Farm Year To Date Expenses$3,772,824
Pro Salary Cap To Date$42,548,881
Farm Salary Cap To Date$3,180,992

Estimate

Pro Estimated Season Revenue$15,812,185
Farm Estimated Season Revenue$1,491,340
Pro Remaining Season Days31
Pro Expenses Per Days$340,899
Pro Estimated Expenses$10,567,869
Farm Remaining Season Days31
Farm Expenses Per Days$31,838
Farm Estimated Expenses$986,978
Estimated Season Expenses$11,554,847
Season Salary Cap$52,842,329
Estimate Under Maximum Salary Cap of $59,000,000$6,157,671
Estimate Over Minimum Salary Cap of $26,000,000 $26,842,329
Current Bank Account$103,315,563
Projected Bank Account$109,064,241

Pro Players Salaries

Joe Mckinlay $6,150,000 (2)
Anton Vekselberg (Out of Payroll) $5,375,000 (4)
Leonard Ananin $4,000,000 (2)
Keyler Kraftcheck $3,750,000 (5)
Andre Schleicher $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)
Randall Sappington $2,500,000 (1)
Joel Vestergren $2,350,000 (1)
Yegor Kachkov $2,200,000 (4)
Terrance Audet $2,200,000 (2)
Pascal Latonas $1,890,000 (2)
Stanley Berger $1,300,000 (4)
Jarl Koppa $1,000,000 (1)
Calvin Decourcy $1,000,000 (2)
Peter Jensen $1,000,000 (2)
Jason Krouse $800,000 (1)
Rylan Poirier $800,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $54,287,166
Year 7 : $41,665,000
Year 8 : $12,625,000
Year 9 : $12,625,000
Salary Average Commitment
Year 6 : $54,287,166
Year 7 : $41,665,000
Year 8 : $12,625,000
Year 9 : $12,625,000
Salary Cap with 1 Way Contract
Year 6 : $54,287,166
Year 7 : $41,665,000
Year 8 : $12,625,000
Year 9 : $12,625,000

Farm Players Salaries

Hillel Hopson $199,999 (1)
Mikhail Tsvetkov $199,975 (2)
Brent Knudsen $199,900 (3)
Jeremie Soderberg $190,000 (2)
Stephan Bhatia $190,000 (1)
Edouard Devlin $185,000 (4)
Vance Schaffner $180,000 (3)
London Crossman $175,000 (4)
Vitaly Anikeyev $165,000 (1)
Jean-David Kinch $161,000 (2)
Lucien Rossall $160,000 (2)
Leonard Mcchesney $160,000 (1)
Gino Genua $160,000 (1)
Cedric Winnik $155,000 (1)
Garet Pawlick $141,289 (1)
Luka Decarie $140,000 (3)
Simo-Ville Annola $135,000 (3)
Amos Rigdon $120,000 (5)
Steven Gibb $110,000 (1)
Armon Berra $100,000 (3)
Antoni Keiser $100,000 (3)
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)
Karl-Anton Spjut $80,000 (3)
Total Farm Players28
Salary Commitment
Year 6 : $3,930,163
Year 7 : $2,388,875
Year 8 : $1,499,900
Year 9 : $565,000
Salary Average Commitment
Year 6 : $3,930,163
Year 7 : $2,388,875
Year 8 : $1,499,900
Year 9 : $565,000

Stingrays



Arena Capacity - Ticket Price
Attendance - %

Arena NameNantucket Arena
Level 1: 6000 - $110 - 5,635 - 93.92%
Level 2: 5000 - $65 - 4,725 - 94.51%
Level 3: 2000 - $40 - 1,876 - 93.81%
Level 4: 4000 - $30 - 3,784 - 94.61%
Luxury : 1000 - $200 - 950 - 95.01%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $50 - 1,648 - 54.95%
Farm Level 2: 2000 - $25 - 984 - 49.19%
Farm Total Capacity :5000

Income

Home Games Left6
Average Attendance - %16,971 - 94.29%
Average Income per Game$1,762,598
Year to Date Revenue$59,928,326
Farm
Home Games Left7
Average Attendance - %2,632 - 52.65%
Average Income per Game$139,127
Year to Date Revenue$4,591,177

Expense

Pro Players Total Salaries$45,656,500
Pro Players Total Average Salaries$45,656,500
Farm Players Total Salaries$2,660,200
Farm Players Total Average Salaries$2,660,200
Coaches Total Salaries$3,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$44,584,181
Farm Year To Date Expenses$2,598,778
Pro Salary Cap To Date$42,216,845
Farm Salary Cap To Date$1,967,469

Estimate

Pro Estimated Season Revenue$10,575,587
Farm Estimated Season Revenue$973,886
Pro Remaining Season Days31
Pro Expenses Per Days$330,997
Pro Estimated Expenses$10,260,907
Farm Remaining Season Days31
Farm Expenses Per Days$23,539
Farm Estimated Expenses$729,709
Estimated Season Expenses$10,990,616
Season Salary Cap$48,316,700
Estimate Under Maximum Salary Cap of $59,000,000$10,683,300
Estimate Over Minimum Salary Cap of $26,000,000 $22,316,700
Current Bank Account$127,298,644
Projected Bank Account$127,857,501

Pro Players Salaries

Albert Lager $4,900,000 (2)
Kurt Palmqvist $4,550,000 (2)
Roman Mishuyev (Out of Payroll) $4,500,000 (4)
Neale Pollak $4,000,000 (1)
B.J. Keogan $4,000,000 (4)
Brady Europe $3,550,000 (3)
Dino Hartney $3,000,500 (2)
Moses Schira (Out of Payroll) $3,000,000 (3)
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)
Dayn Yablonski $1,513,000 (1)
Yakov Raikovsky $925,000 (1)
Willem Bedard $800,000 (1)
Teppana Ahrner $800,000 (1)
Heyward Wahl $800,000 (4)
Total Pro Players21
Salary Commitment
Year 6 : $53,156,500
Year 7 : $40,863,500
Year 8 : $26,413,000
Year 9 : $16,700,000
Salary Average Commitment
Year 6 : $53,156,500
Year 7 : $40,863,500
Year 8 : $26,413,000
Year 9 : $16,700,000
Salary Cap with 1 Way Contract
Year 6 : $53,156,500
Year 7 : $40,863,500
Year 8 : $26,413,000
Year 9 : $16,700,000

Farm Players Salaries

Brodie Helyar $150,000 (2)
Tomas Ostman $150,000 (4)
Lazlo Sergent $125,000 (5)
Hector Livermore $120,000 (1)
Kende Pesovnik $115,000 (5)
Pietari Nordlund $105,000 (1)
Ethan Fernhout $100,000 (4)
Germaine Goodhew $100,000 (1)
Zach Bamford $100,000 (1)
Brandt McAlister $100,000 (3)
Alex Bjorkegren $95,000 (2)
Joey Dibrina $95,000 (4)
Lars Rasmussen $90,000 (3)
Carey Herrington $85,000 (1)
Veli-Harri Rakkolainen $85,000 (4)
Harris Topp $80,200 (2)
Benni Gauss $80,000 (2)
Brook Babcock $80,000 (3)
Wiktor Ersson $80,000 (2)
Sean Courtemanche $80,000 (3)
Phil Symes $80,000 (2)
Daniil Zachest $75,000 (1)
Olin Bryenton $70,000 (1)
Mackenzie Beaupre $70,000 (2)
Harding Fremlin $70,000 (1)
Remy Rerie $70,000 (1)
Lynden Challen $70,000 (3)
Ludwig Delhaye $70,000 (1)
Kevin Quenneville $70,000 (4)
Total Farm Players29
Salary Commitment
Year 6 : $2,660,200
Year 7 : $1,795,200
Year 8 : $1,160,000
Year 9 : $740,000
Salary Average Commitment
Year 6 : $2,660,200
Year 7 : $1,795,200
Year 8 : $1,160,000
Year 9 : $740,000

Stormbreakers



Arena Capacity - Ticket Price
Attendance - %

Arena NameStorm Surge Stadium
Level 1: 6000 - $110 - 5,739 - 95.64%
Level 2: 5000 - $65 - 4,696 - 93.92%
Level 3: 2000 - $40 - 1,911 - 95.54%
Level 4: 4000 - $30 - 3,731 - 93.26%
Luxury : 1000 - $200 - 937 - 93.73%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $30 - 2,894 - 96.47%
Farm Level 2: 2000 - $15 - 1,874 - 93.68%
Farm Total Capacity :5000

Income

Home Games Left8
Average Attendance - %17,013 - 94.52%
Average Income per Game$1,771,593
Year to Date Revenue$56,690,985
Farm
Home Games Left6
Average Attendance - %4,768 - 95.35%
Average Income per Game$149,403
Year to Date Revenue$5,079,692

Expense

Pro Players Total Salaries$50,011,178
Pro Players Total Average Salaries$50,011,178
Farm Players Total Salaries$3,929,000
Farm Players Total Average Salaries$3,929,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$41,579,565
Farm Year To Date Expenses$2,754,530
Pro Salary Cap To Date$40,395,880
Farm Salary Cap To Date$1,965,412

Estimate

Pro Estimated Season Revenue$14,172,746
Farm Estimated Season Revenue$896,416
Pro Remaining Season Days31
Pro Expenses Per Days$350,416
Pro Estimated Expenses$10,862,896
Farm Remaining Season Days31
Farm Expenses Per Days$33,531
Farm Estimated Expenses$1,039,461
Estimated Season Expenses$11,902,357
Season Salary Cap$53,940,178
Estimate Under Maximum Salary Cap of $59,000,000$5,059,822
Estimate Over Minimum Salary Cap of $26,000,000 $27,940,178
Current Bank Account$102,380,658
Projected Bank Account$105,547,463

Pro Players Salaries

Johnathon Vreeland $4,750,000 (4)
Konosuke Matsui $3,999,999 (5)
Ivan Crete (Out of Payroll) $3,550,000 (4)
Per-Axel Ekengren $3,530,000 (4)
Adrien Karygiannis $3,513,000 (1)
Jerri Narmala $3,300,000 (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 $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)
Marcel Cizmarik $1,500,000 (2)
Jan Poulsen $1,000,000 (2)
Zane Bourbonnais $1,000,000 (3)
Blaz Ivanic $1,000,000 (2)
Bernt-Erik Takkinen $900,000 (1)
Patrik Kosatka $700,000 (1)
Total Pro Players23
Salary Commitment
Year 6 : $53,561,178
Year 7 : $44,019,997
Year 8 : $34,169,998
Year 9 : $27,069,998
Salary Average Commitment
Year 6 : $53,561,178
Year 7 : $44,019,997
Year 8 : $34,169,998
Year 9 : $27,069,998
Salary Cap with 1 Way Contract
Year 6 : $53,561,178
Year 7 : $44,019,997
Year 8 : $34,169,998
Year 9 : $27,069,998

Farm Players Salaries

Aarre Lokki $1,500,000 (2)
Grigory Akatyev $190,000 (2)
Geoff Mcquistan $189,000 (4)
Dustin Van Buskirk $165,000 (1)
Sam Webber $160,000 (1)
Carlos Donlon $150,000 (4)
Jake Mcadie (Out of Payroll) $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 $80,000 (1)
Ty Godfrey $80,000 (1)
Agust Danell $80,000 (3)
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 Players23
Salary Commitment
Year 6 : $3,929,000
Year 7 : $1,724,000
Year 8 : $929,000
Year 9 : $339,000
Salary Average Commitment
Year 6 : $3,929,000
Year 7 : $1,724,000
Year 8 : $929,000
Year 9 : $339,000

Trident



Arena Capacity - Ticket Price
Attendance - %

Arena NameOlympus Center
Level 1: 6000 - $110 - 5,725 - 95.42%
Level 2: 5000 - $65 - 4,722 - 94.43%
Level 3: 2000 - $40 - 1,899 - 94.96%
Level 4: 4000 - $30 - 3,768 - 94.19%
Luxury : 1000 - $200 - 950 - 94.96%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,795 - 93.17%
Farm Level 2: 2000 - $15 - 1,856 - 92.79%
Farm Total Capacity :5000

Income

Home Games Left7
Average Attendance - %17,064 - 94.80%
Average Income per Game$1,776,098
Year to Date Revenue$58,611,235
Farm
Home Games Left8
Average Attendance - %4,651 - 93.02%
Average Income per Game$163,370
Year to Date Revenue$5,227,830

Expense

Pro Players Total Salaries$52,845,000
Pro Players Total Average Salaries$52,845,000
Farm Players Total Salaries$4,858,347
Farm Players Total Average Salaries$4,858,347
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,785,629
Farm Year To Date Expenses$3,567,823
Pro Salary Cap To Date$42,996,485
Farm Salary Cap To Date$2,936,530

Estimate

Pro Estimated Season Revenue$12,432,686
Farm Estimated Season Revenue$1,306,958
Pro Remaining Season Days31
Pro Expenses Per Days$366,293
Pro Estimated Expenses$11,355,083
Farm Remaining Season Days31
Farm Expenses Per Days$38,492
Farm Estimated Expenses$1,193,252
Estimated Season Expenses$12,548,335
Season Salary Cap$57,703,347
Estimate Under Maximum Salary Cap of $59,000,000$1,296,653
Estimate Over Minimum Salary Cap of $26,000,000 $31,703,347
Current Bank Account$124,988,089
Projected Bank Account$126,179,398

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)
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)
Carsten Kerly (Out of Payroll) $1,999,600 (4)
Garland Newkirk $1,950,000 (1)
Terrence Mazzei $1,800,000 (2)
Albert Zamuner $1,750,000 (1)
Jaimie Pether $1,650,000 (4)
Jim Gloeckner $1,600,000 (1)
Jayce Petrie $1,400,000 (1)
Eddie Schmidtke $1,100,000 (1)
Lubos Gebauer $1,000,000 (2)
Michal Stellon $800,000 (1)
Acke Kronholm $800,000 (2)
Total Pro Players22
Salary Commitment
Year 6 : $54,844,600
Year 7 : $35,494,600
Year 8 : $28,694,600
Year 9 : $18,799,600
Salary Average Commitment
Year 6 : $54,844,600
Year 7 : $35,494,600
Year 8 : $28,694,600
Year 9 : $18,799,600
Salary Cap with 1 Way Contract
Year 6 : $54,844,600
Year 7 : $35,494,600
Year 8 : $28,694,600
Year 9 : $18,799,600

Farm Players Salaries

Zackary Rothschild $1,900,000 (3)
Damien Mosienko $200,000 (1)
Daulton Gammond $199,500 (2)
Patrick Carlyle $199,500 (1)
Riordan Winstone $195,000 (1)
Valery Kolesnikov (Out of Payroll) $180,000 (1)
Fyodor Romantsev $150,000 (1)
Riley Antisin $142,792 (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)
Ronald Duco $96,500 (1)
Pavlo Benard (Out of Payroll) $96,500 (1)
Sigvard Ukkola $95,000 (1)
Silvio Schmidt $90,000 (2)
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 Players29
Salary Commitment
Year 6 : $5,134,847
Year 7 : $1,362,000
Year 8 : $685,000
Year 9 : $125,000
Salary Average Commitment
Year 6 : $5,134,847
Year 7 : $1,362,000
Year 8 : $685,000
Year 9 : $125,000

Twisters

Twisters is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameTwisters Coliseum
Level 1: 6000 - $110 - 5,677 - 94.62%
Level 2: 5000 - $65 - 4,764 - 95.29%
Level 3: 2000 - $40 - 1,891 - 94.56%
Level 4: 4000 - $30 - 3,794 - 94.84%
Luxury : 1000 - $200 - 945 - 94.54%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $30 - 2,822 - 94.06%
Farm Level 2: 2000 - $15 - 1,884 - 94.22%
Farm Total Capacity :5000

Income

Home Games Left6
Average Attendance - %17,072 - 94.84%
Average Income per Game$1,772,205
Year to Date Revenue$60,254,966
Farm
Home Games Left5
Average Attendance - %4,706 - 94.13%
Average Income per Game$146,799
Year to Date Revenue$5,137,978

Expense

Pro Players Total Salaries$55,099,998
Pro Players Total Average Salaries$55,099,998
Farm Players Total Salaries$4,337,900
Farm Players Total Average Salaries$4,337,900
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,822,554
Farm Year To Date Expenses$3,068,167
Pro Salary Cap To Date$41,954,526
Farm Salary Cap To Date$2,279,032

Estimate

Pro Estimated Season Revenue$10,633,229
Farm Estimated Season Revenue$733,997
Pro Remaining Season Days31
Pro Expenses Per Days$382,313
Pro Estimated Expenses$11,851,703
Farm Remaining Season Days31
Farm Expenses Per Days$36,312
Farm Estimated Expenses$1,125,672
Estimated Season Expenses$12,977,375
Season Salary Cap$59,437,898
Estimate Under Maximum Salary Cap of $59,000,000-$437,898
Estimate Over Minimum Salary Cap of $26,000,000 $33,437,898
Current Bank Account$114,609,317
Projected Bank Account$112,999,168

Pro Players Salaries

Maksim Rutenka $3,800,000 (2)
Daulton Millar $3,800,000 (1)
Ash Galvin $3,410,000 (1)
Linley Walgrove (Out of Payroll) $3,400,000 (5)
Toby Hornbrook $3,300,000 (1)
Kenneth Pehrson $3,300,000 (3)
Regis Kaylor $3,250,000 (4)
Dominic Saunderson $3,250,000 (3)
Jody Larose $3,000,000 (2)
B.J. Zack $2,950,000 (4)
Yohann Gaudet $2,940,000 (3)
Diederik Van Der Loo $2,900,000 (4)
Sergey Trofimov $2,800,000 (2)
Konstantin Pastushenko $2,700,000 (2)
Greyson Tordoff $2,500,000 (5)
Tommy Van Loon $2,200,000 (5)
Jordie Daley $2,000,000 (2)
Reed Chubak $1,999,999 (5)
Derek Bhungal $1,999,999 (3)
Albert Guryev $1,500,000 (3)
Taras Pervago $800,000 (3)
Hugues Glenn $700,000 (1)
Total Pro Players22
Salary Commitment
Year 6 : $58,499,998
Year 7 : $47,289,998
Year 8 : $32,989,998
Year 9 : $19,199,999
Salary Average Commitment
Year 6 : $58,499,998
Year 7 : $47,289,998
Year 8 : $32,989,998
Year 9 : $19,199,999
Salary Cap with 1 Way Contract
Year 6 : $58,499,998
Year 7 : $47,289,998
Year 8 : $32,989,998
Year 9 : $19,199,999

Farm Players Salaries

Jesse Podloski $1,700,000 (4)
Jesperi Airasvaara $160,000 (3)
Uuno Ahlroth $155,000 (4)
Kim Norrman $135,000 (1)
Sterling Bosse $130,000 (2)
Adler Malley $127,000 (1)
Dennis Wilks $125,000 (1)
Tristen Duna $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)
Jared Palmer $80,000 (1)
Petri Jussinen $80,000 (1)
Mario Vazan $80,000 (3)
Gustav Kiira $78,300 (1)
Dougie Driedger $71,000 (2)
Clancy Macrobbie $70,000 (1)
Milo Schoffer $70,000 (1)
Matteo Toet $70,000 (1)
Donovan Mccrank $70,000 (1)
Yefim Topalov $70,000 (2)
Tim Nair $70,000 (1)
Henri Lenn $70,000 (1)
Total Farm Players28
Salary Commitment
Year 6 : $4,337,900
Year 7 : $1,336,500
Year 8 : $962,500
Year 9 : $642,500
Salary Average Commitment
Year 6 : $4,337,900
Year 7 : $1,336,500
Year 8 : $962,500
Year 9 : $642,500

Voltage



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Sin Bin
Level 1: 6000 - $110 - 5,674 - 94.57%
Level 2: 5000 - $65 - 4,739 - 94.77%
Level 3: 2000 - $40 - 1,863 - 93.14%
Level 4: 4000 - $30 - 3,822 - 95.56%
Luxury : 1000 - $200 - 955 - 95.49%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $27 - 2,919 - 97.30%
Farm Level 2: 2000 - $17 - 1,446 - 72.31%
Farm Total Capacity :5000

Income

Home Games Left10
Average Attendance - %17,053 - 94.74%
Average Income per Game$1,771,648
Year to Date Revenue$53,149,448
Farm
Home Games Left8
Average Attendance - %4,365 - 87.30%
Average Income per Game$134,414
Year to Date Revenue$4,301,250

Expense

Pro Players Total Salaries$49,447,058
Pro Players Total Average Salaries$49,447,058
Farm Players Total Salaries$4,051,157
Farm Players Total Average Salaries$4,051,157
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,510,974
Farm Year To Date Expenses$3,216,661
Pro Salary Cap To Date$41,721,862
Farm Salary Cap To Date$2,940,473

Estimate

Pro Estimated Season Revenue$17,716,483
Farm Estimated Season Revenue$1,075,312
Pro Remaining Season Days31
Pro Expenses Per Days$343,177
Pro Estimated Expenses$10,638,487
Farm Remaining Season Days31
Farm Expenses Per Days$29,940
Farm Estimated Expenses$928,140
Estimated Season Expenses$11,566,627
Season Salary Cap$53,498,215
Estimate Under Maximum Salary Cap of $59,000,000$5,501,785
Estimate Over Minimum Salary Cap of $26,000,000 $27,498,215
Current Bank Account$136,835,196
Projected Bank Account$144,060,364

Pro Players Salaries

Craig Lythgoe (Out of Payroll) $4,670,000 (1)
Glynn Forsyth $4,000,000 (3)
Ignat Mikhaltsov $3,750,000 (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)
Vladimir Khokhlachev $2,650,000 (1)
Polikarp Zlotsky $2,500,000 (3)
Svyatoslav Mylnikov $2,100,000 (1)
Zander Klersy $1,999,999 (3)
Kuno Watter $1,999,999 (3)
Reinhold Asp $1,999,999 (1)
Phillip Saganiuk $1,900,000 (2)
Andrew Granfelt $1,850,000 (1)
Aake Listenmaa $1,000,000 (1)
Hendy Meen $1,000,000 (1)
Nik Keith $800,000 (1)
Alain Crawford $800,000 (1)
Total Pro Players21
Salary Commitment
Year 6 : $54,117,058
Year 7 : $33,747,059
Year 8 : $28,247,059
Year 9 : $6,890,000
Salary Average Commitment
Year 6 : $54,117,058
Year 7 : $33,747,059
Year 8 : $28,247,059
Year 9 : $6,890,000
Salary Cap with 1 Way Contract
Year 6 : $54,117,058
Year 7 : $33,747,059
Year 8 : $28,247,059
Year 9 : $6,890,000

Farm Players Salaries

Denny Ashmann $1,000,000 (2)
Shannon Debrusk $200,000 (2)
Benjamin Baadsvik $196,439 (5)
Berthold Jansch $166,000 (1)
Braden Dodd $163,418 (1)
Joel Quintal $160,000 (2)
Kalervo Kivonen $150,000 (1)
Liam Casselman $140,000 (1)
Horst Horcic $131,300 (1)
Shamus Daubert $100,000 (3)
Dawson Albert $100,000 (1)
Max Pirie $100,000 (2)
Aro Joki $100,000 (3)
Jochen Mock (Out of Payroll) $90,000 (3)
Benjamin Haab $90,000 (3)
Mo Streit $90,000 (2)
Teo Ramstadius $90,000 (2)
Troy Carnaghan $90,000 (1)
Velijussi Ahopelto $90,000 (1)
Arne Culliton $90,000 (3)
Tomas Lauckner $89,000 (1)
Brantt Mackaness $80,000 (1)
Felix-Antoine Nehring (Out of Payroll) $80,000 (1)
Sebastien Poplawski $80,000 (2)
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)
Alcott Tindall $80,000 (3)
Grant Giliati $75,000 (1)
Total Farm Players31
Salary Commitment
Year 6 : $4,221,156
Year 7 : $1,966,439
Year 8 : $1,066,439
Year 9 : $196,439
Salary Average Commitment
Year 6 : $4,221,156
Year 7 : $1,966,439
Year 8 : $1,066,439
Year 9 : $196,439

Voodoo



Arena Capacity - Ticket Price
Attendance - %

Arena NameHangar 57
Level 1: 6000 - $110 - 5,671 - 94.51%
Level 2: 5000 - $65 - 4,698 - 93.95%
Level 3: 2000 - $40 - 1,885 - 94.23%
Level 4: 4000 - $30 - 3,771 - 94.27%
Luxury : 1000 - $200 - 947 - 94.66%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,806 - 93.53%
Farm Level 2: 2000 - $15 - 1,879 - 93.93%
Farm Total Capacity :5000

Income

Home Games Left5
Average Attendance - %16,970 - 94.28%
Average Income per Game$1,764,394
Year to Date Revenue$61,753,793
Farm
Home Games Left5
Average Attendance - %4,684 - 93.69%
Average Income per Game$164,298
Year to Date Revenue$5,750,437

Expense

Pro Players Total Salaries$54,390,251
Pro Players Total Average Salaries$54,390,251
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$46,460,724
Farm Year To Date Expenses$3,516,404
Pro Salary Cap To Date$43,304,253
Farm Salary Cap To Date$2,530,021

Estimate

Pro Estimated Season Revenue$8,821,970
Farm Estimated Season Revenue$821,491
Pro Remaining Season Days31
Pro Expenses Per Days$397,213
Pro Estimated Expenses$12,313,603
Farm Remaining Season Days31
Farm Expenses Per Days$31,292
Farm Estimated Expenses$970,052
Estimated Season Expenses$13,283,655
Season Salary Cap$57,740,176
Estimate Under Maximum Salary Cap of $59,000,000$1,259,824
Estimate Over Minimum Salary Cap of $26,000,000 $31,740,176
Current Bank Account$130,598,972
Projected Bank Account$126,958,778

Pro Players Salaries

Pete Sandhu $4,200,000 (2)
Gerald Slobodian $4,200,000 (5)
Sergey Krivulya $4,100,000 (2)
Ruben Junnilainen $3,750,000 (4)
Kaiden Simmonds $3,500,000 (2)
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 : $54,390,251
Year 7 : $47,290,501
Year 8 : $22,948,998
Year 9 : $20,948,999
Salary Average Commitment
Year 6 : $54,390,251
Year 7 : $47,290,501
Year 8 : $22,948,998
Year 9 : $20,948,999
Salary Cap with 1 Way Contract
Year 6 : $54,390,251
Year 7 : $47,290,501
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 $94,179,472 $59,057,632 -$57,632 $33,057,632 212647
Blizzard $133,277,387 $57,569,719 $1,430,281 $31,569,719 203151
Blues $75,765,600 $57,921,686 $1,078,314 $31,921,686 223153
Chaos $16,319,938 $59,347,611 -$347,611 $33,347,611 212849
Dockheads $81,828,381 $57,294,497 $1,705,503 $31,294,497 202444
Dynasty $103,237,447 $56,975,456 $2,024,544 $30,975,456 202646
Harfang $114,663,692 $57,340,830 $1,659,170 $31,340,830 203050
Knights $110,267,541 $55,103,078 $3,896,922 $29,103,078 202646
Lumberjacks $92,578,047 $52,662,020 $6,337,980 $26,662,020 222951
Maulers $60,186,212 $57,540,684 $1,459,316 $31,540,684 203252
Mighty Moose $113,427,192 $58,144,215 $855,785 $32,144,215 252853
Militia $62,424,510 $57,709,489 $1,290,511 $31,709,489 233255
Muertos $118,885,588 $54,851,900 $4,148,100 $28,851,900 213455
North Stars $116,471,515 $56,479,434 $2,520,566 $30,479,434 223254
Orcas $126,694,384 $58,304,038 $695,962 $32,304,038 202444
Privateers $142,387,144 $58,823,333 $176,667 $32,823,333 203050
Razorbacks $97,080,219 $58,505,894 $494,106 $32,505,894 212748
Red Tails $88,769,394 $51,413,457 $7,586,543 $25,413,457 222749
Redbull $99,730,333 $52,973,089 $6,026,911 $26,973,089 213051
Royals $103,315,563 $52,842,329 $6,157,671 $26,842,329 212849
Stingrays $127,298,644 $48,316,700 $10,683,300 $22,316,700 212950
Stormbreakers $102,380,658 $53,940,178 $5,059,822 $27,940,178 232346
Trident $124,988,089 $57,703,347 $1,296,653 $31,703,347 222951
Twisters $114,609,317 $59,437,898 -$437,898 $33,437,898 222850
Voltage $136,835,196 $53,498,215 $5,501,785 $27,498,215 213152
Voodoo $130,598,972 $57,740,176 $1,259,824 $31,740,176 203050