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

Bandits



Arena Capacity - Ticket Price
Attendance - %

Arena NameMile High Saloon
Level 1: 6000 - $110 - 5,784 - 96.40%
Level 2: 5000 - $65 - 4,795 - 95.89%
Level 3: 2000 - $40 - 1,870 - 93.50%
Level 4: 4000 - $30 - 3,733 - 93.33%
Luxury : 1000 - $200 - 978 - 97.83%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,804 - 93.46%
Farm Level 2: 2000 - $15 - 1,788 - 89.40%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %17,160 - 95.34%
Average Income per Game$1,796,004
Year to Date Revenue$10,776,023
Farm
Home Games Left37
Average Attendance - %4,592 - 91.83%
Average Income per Game$162,433
Year to Date Revenue$487,298

Expense

Pro Players Total Salaries$52,894,414
Pro Players Total Average Salaries$52,894,414
Farm Players Total Salaries$4,333,866
Farm Players Total Average Salaries$4,333,866
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,768,557
Farm Year To Date Expenses$436,094
Pro Salary Cap To Date$4,680,118
Farm Salary Cap To Date$383,028

Estimate

Pro Estimated Season Revenue$61,064,130
Farm Estimated Season Revenue$6,010,009
Pro Remaining Season Days134
Pro Expenses Per Days$366,629
Pro Estimated Expenses$49,128,286
Farm Remaining Season Days134
Farm Expenses Per Days$33,564
Farm Estimated Expenses$4,497,576
Estimated Season Expenses$53,625,862
Season Salary Cap$57,228,280
Estimate Under Maximum Salary Cap of $59,000,000$1,771,720
Estimate Over Minimum Salary Cap of $26,000,000 $31,228,280
Current Bank Account$91,344,054
Projected Bank Account$104,792,331

Pro Players Salaries

Nino Hebar $4,650,000 (2)
Lukasz Pomfret $3,850,000 (5)
Charlie Esau $3,400,000 (3)
Vladilen Kanareikin $3,384,168 (4)
Harri-Juhani Sutelainen $3,350,000 (4)
Lloyd Mceachern $2,900,000 (3)
Dominick Maclellan $2,850,000 (3)
Fernando Zanette $2,800,000 (2)
Ali Kurakov $2,800,000 (1)
Evin Lapointe $2,718,000 (5)
Wiktor Ehn $2,550,000 (4)
Cade Calkins $2,550,000 (4)
Vallu Vaatainen $2,350,000 (1)
Grels Hohka $2,300,000 (1)
Abram Nalyvaichuk $2,215,000 (5)
Denis Kochetkov $2,200,000 (4)
Pyotr Zarubayev $1,800,000 (1)
Dayn Yablonski $1,513,000 (1)
Pete Eckersley $1,364,246 (1)
Timothy Pham $1,350,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $52,894,414
Year 7 : $39,417,168
Year 8 : $31,967,168
Year 9 : $22,817,168
Salary Average Commitment
Year 6 : $52,894,414
Year 7 : $39,417,168
Year 8 : $31,967,168
Year 9 : $22,817,168
Salary Cap with 1 Way Contract
Year 6 : $52,894,414
Year 7 : $39,417,168
Year 8 : $31,967,168
Year 9 : $22,817,168

Farm Players Salaries

River Mcquinston $200,000 (1)
Hillel Hopson $199,999 (1)
Micael Abraham $199,000 (2)
Cedric Langlands $190,000 (3)
Jory Doucette $185,000 (2)
Dillan Dewhurst $175,000 (2)
Rem Godin $170,000 (3)
Niall Topping $160,000 (2)
Bradford Tribe $160,000 (1)
Ives Risley $152,578 (1)
Egil Wainikka $152,259 (1)
Anthony Heintze $151,530 (1)
Zeke Carson $150,000 (2)
Burl Mckeoron $145,000 (1)
Kari-Petteri Malmborg $140,000 (2)
Greyson Bonner $140,000 (3)
Glyn Dahl $130,000 (1)
Jonatan Klingvall $127,773 (2)
Aatami Horppu $127,500 (2)
Rene Simandl $119,728 (1)
Linus Smeds $111,000 (1)
Vinny Menzies $110,000 (2)
Mikhail Radeyev $107,500 (2)
Magnus Magnusson $100,000 (2)
Seb Macoretta $100,000 (2)
Stephen Randell $100,000 (2)
Gerhard Ryffel $100,000 (3)
Ivan Rutgersson $90,000 (1)
Terence Kenway $90,000 (2)
Vladimir Opochinin $90,000 (1)
Yaroslav Zhidkikh $80,000 (2)
Richard Kresanek $80,000 (3)
Total Farm Players32
Salary Commitment
Year 6 : $4,333,865
Year 7 : $2,631,773
Year 8 : $680,000
Year 9 : $0
Salary Average Commitment
Year 6 : $4,333,865
Year 7 : $2,631,773
Year 8 : $680,000
Year 9 : $0

Blizzard



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $110 - 5,748 - 95.79%
Level 2: 5000 - $65 - 4,753 - 95.07%
Level 3: 2000 - $40 - 1,839 - 91.97%
Level 4: 4000 - $30 - 3,824 - 95.61%
Luxury : 1000 - $200 - 917 - 91.73%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,904 - 96.79%
Farm Level 2: 2000 - $15 - 1,955 - 97.75%
Farm Total Capacity :5000

Income

Home Games Left37
Average Attendance - %17,082 - 94.90%
Average Income per Game$1,772,523
Year to Date Revenue$5,317,568
Farm
Home Games Left37
Average Attendance - %4,859 - 97.17%
Average Income per Game$170,240
Year to Date Revenue$510,719

Expense

Pro Players Total Salaries$54,270,245
Pro Players Total Average Salaries$54,270,245
Farm Players Total Salaries$2,858,000
Farm Players Total Average Salaries$2,858,000
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,993,963
Farm Year To Date Expenses$288,119
Pro Salary Cap To Date$4,799,405
Farm Salary Cap To Date$252,746

Estimate

Pro Estimated Season Revenue$65,583,339
Farm Estimated Season Revenue$6,298,868
Pro Remaining Season Days134
Pro Expenses Per Days$384,151
Pro Estimated Expenses$51,476,234
Farm Remaining Season Days134
Farm Expenses Per Days$22,163
Farm Estimated Expenses$2,969,842
Estimated Season Expenses$54,446,076
Season Salary Cap$57,128,245
Estimate Under Maximum Salary Cap of $59,000,000$1,871,755
Estimate Over Minimum Salary Cap of $26,000,000 $31,128,245
Current Bank Account$119,203,873
Projected Bank Account$136,640,004

Pro Players Salaries

Yegor Mylnikov $4,770,000 (5)
Darko Rekelj $4,000,000 (5)
Tony Lamoureux $3,900,000 (2)
Lazarz Zawilinski $3,800,000 (3)
Frederic Marini $3,500,000 (2)
Tor Kronberg $3,200,000 (4)
Fletcher Melindy $3,200,000 (4)
Artyom Kasutin $3,000,000 (4)
Remy Botelho $2,900,000 (5)
Glynn Simpson $2,900,000 (2)
Rhyse Andison $2,750,000 (2)
Vilppu Lavinen $2,600,000 (1)
Enzo Schultz $2,400,000 (1)
Vitaly Petrakov $2,200,000 (4)
Gib Chafin $2,100,000 (1)
Crister Karlsen $1,950,000 (1)
Ihor Nikitenko $1,800,245 (1)
Mikkomatti Niinivirta $1,500,000 (3)
Pasi Korvo $1,000,000 (2)
Jami-Petri Saukko $800,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $54,270,245
Year 7 : $42,620,000
Year 8 : $28,570,000
Year 9 : $23,270,000
Salary Average Commitment
Year 6 : $54,270,245
Year 7 : $42,620,000
Year 8 : $28,570,000
Year 9 : $23,270,000
Salary Cap with 1 Way Contract
Year 6 : $54,270,245
Year 7 : $42,620,000
Year 8 : $28,570,000
Year 9 : $23,270,000

Farm Players Salaries

Teuvo Kuuri $200,000 (1)
Frederick Weston $200,000 (1)
Leonid Veschagin $150,000 (1)
Anton Roy $150,000 (1)
Grayson Wiley $100,000 (3)
Edo Rozman $100,000 (3)
Maik Azeyev $98,000 (2)
Nels Forget $90,000 (1)
Vitezslav Poupa $90,000 (2)
Caelan Ranford $90,000 (1)
Michal Diro $90,000 (2)
Judd Nesbitt $90,000 (2)
Uoti Isokaanta $90,000 (2)
Jan Marek $90,000 (3)
Filip Gereyev $85,000 (2)
Rawley Pryor $80,000 (2)
Fisk Walwyn $80,000 (1)
Tsimafey Stadolnik $80,000 (3)
Vytal Lancien $80,000 (2)
Radyyon Rahozhkin $80,000 (3)
Christer Kankkunen $80,000 (3)
Teodor Marcinkievic $80,000 (2)
Anders Calland $80,000 (3)
Vitaly Lisutin (Out of Payroll) $80,000 (3)
Mich Soquila $75,000 (1)
Aleksandr Poiseyev $70,000 (1)
Markos Kuuva $70,000 (1)
Jetro Nahls $70,000 (2)
Anatoly Petukhov $70,000 (1)
Trafim Zuew $70,000 (1)
Total Farm Players30
Salary Commitment
Year 6 : $2,858,000
Year 7 : $1,543,000
Year 8 : $690,000
Year 9 : $0
Salary Average Commitment
Year 6 : $2,858,000
Year 7 : $1,543,000
Year 8 : $690,000
Year 9 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameHard Rock Place
Level 1: 6000 - $110 - 5,502 - 91.70%
Level 2: 5000 - $65 - 4,847 - 96.93%
Level 3: 2000 - $40 - 1,927 - 96.35%
Level 4: 4000 - $30 - 3,746 - 93.64%
Luxury : 1000 - $200 - 906 - 90.63%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,903 - 96.75%
Farm Level 2: 2000 - $15 - 1,918 - 95.88%
Farm Total Capacity :5000

Income

Home Games Left34
Average Attendance - %16,928 - 94.04%
Average Income per Game$1,742,810
Year to Date Revenue$10,456,857
Farm
Home Games Left36
Average Attendance - %4,820 - 96.40%
Average Income per Game$169,455
Year to Date Revenue$677,821

Expense

Pro Players Total Salaries$55,448,973
Pro Players Total Average Salaries$55,448,973
Farm Players Total Salaries$2,913,214
Farm Players Total Average Salaries$2,913,214
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,058,417
Farm Year To Date Expenses$332,519
Pro Salary Cap To Date$4,903,652
Farm Salary Cap To Date$261,773

Estimate

Pro Estimated Season Revenue$59,255,523
Farm Estimated Season Revenue$6,100,389
Pro Remaining Season Days134
Pro Expenses Per Days$389,109
Pro Estimated Expenses$52,140,606
Farm Remaining Season Days134
Farm Expenses Per Days$25,260
Farm Estimated Expenses$3,384,840
Estimated Season Expenses$55,525,446
Season Salary Cap$58,362,187
Estimate Under Maximum Salary Cap of $59,000,000$637,813
Estimate Over Minimum Salary Cap of $26,000,000 $32,362,187
Current Bank Account$61,213,751
Projected Bank Account$71,044,217

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 $3,550,000 (3)
John-Michael Mcdonough $3,100,000 (4)
Maxym Pansegrau $3,000,000 (1)
Daniel Weber $2,800,000 (2)
Kory Nestor $2,783,000 (2)
Tod Benedict $2,400,000 (5)
Blair Kuntz $2,300,000 (2)
Dominic Burry $2,290,000 (3)
Luis Henrich $1,999,000 (3)
Andrei Flatley $1,646,873 (2)
Vintila Dragan $1,600,000 (1)
Layton Neveu $1,500,000 (1)
Romeo Rocca $1,400,000 (1)
Stig Lunde $1,000,000 (2)
Andre Corrigall $900,000 (1)
Halvor Dahl $900,000 (2)
Total Pro Players20
Salary Commitment
Year 6 : $55,448,973
Year 7 : $47,048,973
Year 8 : $32,019,100
Year 9 : $13,680,100
Salary Average Commitment
Year 6 : $55,448,973
Year 7 : $47,048,973
Year 8 : $32,019,100
Year 9 : $13,680,100
Salary Cap with 1 Way Contract
Year 6 : $55,448,973
Year 7 : $47,048,973
Year 8 : $32,019,100
Year 9 : $13,680,100

Farm Players Salaries

Maddison Bilcke $200,000 (3)
Sergey Izvolin $160,000 (1)
Arvi-Antti Ahokari $150,000 (3)
Forester OCorley $132,000 (2)
Rafael Jewitt $130,000 (3)
Dexter Lovatsis $116,814 (1)
Christian Cannan $110,000 (2)
Stanislav Budaj $100,000 (3)
Adrian Tillberg $100,000 (1)
Korey Maciag $98,400 (1)
Jaxson Sergerie $98,000 (2)
Von Holtston $93,000 (2)
Xander Henry $90,000 (3)
Dominik Hajas $90,000 (2)
Karl-Erik Vestin $90,000 (3)
Pyotr Gach (Out of Payroll) $89,000 (2)
Anatoliy Potochnyak $86,000 (1)
Brennan Knapp $84,000 (1)
Felix-Nicolas Curatolo $80,000 (3)
Noa Mustajarvi $80,000 (3)
Val Cuming $80,000 (1)
Griffith Deer $80,000 (1)
Jeremiah Dunin $80,000 (1)
Burt Bannon $80,000 (2)
Giovanni Cremen $80,000 (2)
Norman Dobrescu $75,000 (2)
Vince Herriot $70,000 (2)
Martti-Veikko Survonen $70,000 (2)
Tavish Duhatschek $70,000 (2)
Daxton Wentworth $70,000 (1)
Torsten Orsa $70,000 (1)
Total Farm Players31
Salary Commitment
Year 6 : $3,002,214
Year 7 : $1,977,000
Year 8 : $920,000
Year 9 : $0
Salary Average Commitment
Year 6 : $3,002,214
Year 7 : $1,977,000
Year 8 : $920,000
Year 9 : $0

Chaos



Arena Capacity - Ticket Price
Attendance - %

Arena NameChaos Center
Level 1: 6000 - $110 - 5,452 - 90.86%
Level 2: 5000 - $65 - 4,597 - 91.94%
Level 3: 2000 - $40 - 1,856 - 92.79%
Level 4: 4000 - $30 - 3,843 - 96.06%
Luxury : 1000 - $200 - 952 - 95.18%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 1,995 - 66.49%
Farm Level 2: 2000 - $20 - 1,121 - 56.06%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %16,698 - 92.77%
Average Income per Game$1,725,717
Year to Date Revenue$6,902,866
Farm
Home Games Left34
Average Attendance - %3,116 - 62.32%
Average Income per Game$132,882
Year to Date Revenue$797,290

Expense

Pro Players Total Salaries$50,276,433
Pro Players Total Average Salaries$50,276,433
Farm Players Total Salaries$4,532,674
Farm Players Total Average Salaries$4,532,674
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,782,373
Farm Year To Date Expenses$475,144
Pro Salary Cap To Date$4,693,936
Farm Salary Cap To Date$422,079

Estimate

Pro Estimated Season Revenue$62,125,794
Farm Estimated Season Revenue$4,517,977
Pro Remaining Season Days134
Pro Expenses Per Days$348,819
Pro Estimated Expenses$46,741,746
Farm Remaining Season Days134
Farm Expenses Per Days$34,916
Farm Estimated Expenses$4,678,744
Estimated Season Expenses$51,420,490
Season Salary Cap$54,809,107
Estimate Under Maximum Salary Cap of $59,000,000$4,190,893
Estimate Over Minimum Salary Cap of $26,000,000 $28,809,107
Current Bank Account$14,624,833
Projected Bank Account$29,848,114

Pro Players Salaries

Alexis Pitsadiotis $5,400,095 (3)
Fox OCallahan $5,229,520 (3)
David-Alexandre Williams $4,900,000 (2)
Johnathon Vreeland $4,750,000 (4)
Reinhold Lahdo (Out of Payroll) $4,400,000 (2)
Adrien Karygiannis $3,513,000 (1)
Uuno Piili $3,200,000 (4)
Nils Lehman $3,100,000 (4)
J.T. Macleish $3,000,000 (2)
Caden Boteler $2,400,000 (1)
Pelle Jonson $2,360,000 (5)
Mikhail Chekvin $2,110,000 (1)
Vaidas Indrisiunas $1,900,000 (3)
Philippe-Olivier Jansen $1,800,000 (4)
Kody Holles $1,313,819 (2)
Yaroslav Kalyayev $999,999 (2)
Rodion Noskov $900,000 (1)
Sebastian Rehn $900,000 (2)
Myles Baron $900,000 (3)
Olaf Brieger $800,000 (1)
Krister Sandell $800,000 (3)
Total Pro Players21
Salary Commitment
Year 6 : $54,676,433
Year 7 : $44,953,433
Year 8 : $29,439,615
Year 9 : $15,210,000
Salary Average Commitment
Year 6 : $54,676,433
Year 7 : $44,953,433
Year 8 : $29,439,615
Year 9 : $15,210,000
Salary Cap with 1 Way Contract
Year 6 : $54,676,433
Year 7 : $44,953,433
Year 8 : $29,439,615
Year 9 : $15,210,000

Farm Players Salaries

Barnabas Vilezsal $200,000 (2)
Johannes Wilhelmsson $200,000 (2)
Douwe Hoefnagels $200,000 (1)
Frederic Maidens $196,000 (3)
Conny Ericsson $195,500 (1)
Rylee Hak $195,000 (1)
Eli Pajaczkowski $191,744 (1)
Marcos Pendlebury $180,090 (4)
Culley Daggett $180,000 (5)
Griffin Froats $178,713 (5)
Branislav Pecnik $170,000 (4)
Wade OCuirneen $170,000 (2)
Dempsey Roos $170,000 (5)
Jerry Malmkvist $170,000 (4)
Willem Halward $170,000 (2)
Leyman Shaeffer $166,600 (2)
Visa-Antti Reimavuo $150,000 (2)
Dan Strom $150,000 (2)
Borge Bakke $145,090 (4)
Roch Fingland $143,229 (1)
Keaton Kanji $140,000 (2)
Tord Tourula $140,000 (2)
Vasilica Ciubotariu $137,500 (1)
Vyacheslav Burdelyov $117,000 (3)
Dauren Abdykarimov $116,209 (5)
Marten Samways $100,000 (2)
Raphael Dupuis $100,000 (1)
Olan Koch $80,000 (3)
Fredrik Becken $80,000 (2)
Total Farm Players29
Salary Commitment
Year 6 : $4,532,674
Year 7 : $3,369,702
Year 8 : $1,703,102
Year 9 : $1,310,102
Salary Average Commitment
Year 6 : $4,532,674
Year 7 : $3,369,702
Year 8 : $1,703,102
Year 9 : $1,310,102

Dockheads



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Dock
Level 1: 6000 - $110 - 5,431 - 90.51%
Level 2: 5000 - $65 - 4,658 - 93.17%
Level 3: 2000 - $40 - 1,881 - 94.04%
Level 4: 4000 - $30 - 3,769 - 94.21%
Luxury : 1000 - $200 - 917 - 91.73%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,125 - 70.83%
Farm Level 2: 2000 - $15 - 1,900 - 95.00%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %16,655 - 92.53%
Average Income per Game$1,717,033
Year to Date Revenue$6,868,131
Farm
Home Games Left36
Average Attendance - %4,025 - 80.50%
Average Income per Game$147,550
Year to Date Revenue$590,200

Expense

Pro Players Total Salaries$53,998,791
Pro Players Total Average Salaries$53,998,791
Farm Players Total Salaries$2,473,951
Farm Players Total Average Salaries$2,473,951
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,080,925
Farm Year To Date Expenses$313,478
Pro Salary Cap To Date$4,948,273
Farm Salary Cap To Date$225,042

Estimate

Pro Estimated Season Revenue$61,813,179
Farm Estimated Season Revenue$5,311,800
Pro Remaining Season Days134
Pro Expenses Per Days$377,543
Pro Estimated Expenses$50,590,762
Farm Remaining Season Days134
Farm Expenses Per Days$23,632
Farm Estimated Expenses$3,166,688
Estimated Season Expenses$53,757,450
Season Salary Cap$56,472,742
Estimate Under Maximum Salary Cap of $59,000,000$2,527,258
Estimate Over Minimum Salary Cap of $26,000,000 $30,472,742
Current Bank Account$81,345,992
Projected Bank Account$94,713,521

Pro Players Salaries

Rawley Boney $5,200,000 (3)
Harper Frick $4,875,000 (5)
Joran De Haan $4,250,000 (5)
Cooper Fornataro $4,100,100 (4)
Brantley Langevin $3,900,000 (1)
Eric Picklyk $3,800,000 (4)
Bronson Landrum $3,800,000 (5)
Karl-Johan Schmidt $3,000,100 (3)
Norman Krichew $2,922,594 (1)
Bedrich Visek $2,900,999 (2)
Dayton Clement $2,750,999 (3)
Gleb Zazulenko $2,500,000 (3)
Kiefer Zoerb $2,319,000 (2)
Kirill Karpyuk $2,000,000 (4)
Dane Wooten $1,999,999 (2)
Emilio Mabry (Out of Payroll) $1,900,999 (2)
Heinz Tscharf $1,000,000 (3)
Ilya Boyko $1,000,000 (3)
Boris Potokov (Out of Payroll) $1,000,000 (3)
Joachim Pickering $950,000 (4)
Brigham Eveleigh $730,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $56,899,790
Year 7 : $50,077,196
Year 8 : $40,226,199
Year 9 : $23,775,100
Salary Average Commitment
Year 6 : $56,899,790
Year 7 : $50,077,196
Year 8 : $40,226,199
Year 9 : $23,775,100
Salary Cap with 1 Way Contract
Year 6 : $56,899,790
Year 7 : $50,077,196
Year 8 : $40,226,199
Year 9 : $23,775,100

Farm Players Salaries

Siegfried Klatt $195,000 (5)
Jens Liljegren $190,000 (2)
Connie Leather $160,000 (3)
Oskar Carlsson $160,000 (1)
Tylor Rebelo $151,000 (1)
Aiden Wourms $140,000 (3)
Easton Jamieson $120,000 (1)
Antonio Donohoe $120,000 (1)
Bohdan Palamarchuk $110,000 (2)
Adalbert Berlin $110,000 (1)
Rylan Meunier $100,000 (1)
Akke Pyoriainen $95,000 (1)
Branislav Herceg $90,000 (2)
Artsyom Marakow $90,000 (2)
Adel Ferrantino $84,451 (2)
Maitland Cable $83,500 (1)
Yevheniy Yakovenko $80,000 (5)
Tony Delaurentis $80,000 (3)
Vladislav Ralin $80,000 (2)
Lynn Manseau $80,000 (3)
Daniel Lohse $80,000 (3)
Finlay Hellgren $75,000 (2)
Total Farm Players22
Salary Commitment
Year 6 : $2,473,951
Year 7 : $1,534,451
Year 8 : $815,000
Year 9 : $275,000
Salary Average Commitment
Year 6 : $2,473,951
Year 7 : $1,534,451
Year 8 : $815,000
Year 9 : $275,000

Dynasty



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Coliseum
Level 1: 6000 - $110 - 5,590 - 93.16%
Level 2: 5000 - $65 - 4,698 - 93.95%
Level 3: 2000 - $40 - 1,805 - 90.24%
Level 4: 4000 - $30 - 3,806 - 95.15%
Luxury : 1000 - $200 - 954 - 95.38%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,652 - 88.41%
Farm Level 2: 2000 - $15 - 1,671 - 83.55%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %16,852 - 93.62%
Average Income per Game$1,751,358
Year to Date Revenue$7,005,433
Farm
Home Games Left35
Average Attendance - %4,323 - 86.46%
Average Income per Game$153,260
Year to Date Revenue$766,298

Expense

Pro Players Total Salaries$53,529,363
Pro Players Total Average Salaries$53,529,363
Farm Players Total Salaries$2,825,644
Farm Players Total Average Salaries$2,825,644
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,844,778
Farm Year To Date Expenses$266,958
Pro Salary Cap To Date$4,738,648
Farm Salary Cap To Date$249,277

Estimate

Pro Estimated Season Revenue$63,048,897
Farm Estimated Season Revenue$5,364,086
Pro Remaining Season Days134
Pro Expenses Per Days$372,309
Pro Estimated Expenses$49,889,406
Farm Remaining Season Days134
Farm Expenses Per Days$20,583
Farm Estimated Expenses$2,758,122
Estimated Season Expenses$52,647,528
Season Salary Cap$56,355,007
Estimate Under Maximum Salary Cap of $59,000,000$2,644,993
Estimate Over Minimum Salary Cap of $26,000,000 $30,355,007
Current Bank Account$91,307,938
Projected Bank Account$107,073,393

Pro Players Salaries

Jaiden Moar $7,100,000 (3)
Vladimir Zayev $5,000,000 (2)
Dru Delisle $4,000,000 (4)
Usevalad Skshynetski $3,650,000 (1)
Kaj Spets $3,200,000 (3)
Josef Dolnicek $3,086,863 (3)
Misko Bureau (Out of Payroll) $3,050,000 (1)
Darian Chalmers $3,000,000 (3)
Errol Merwin $2,650,000 (4)
Onni Tuomanen $2,550,000 (1)
Kyllian Lind $2,500,000 (1)
Colman Crabb $2,250,000 (1)
Randy Meritie $2,100,000 (2)
Braydon Trinh $2,000,000 (3)
Carl Svensson $1,900,950 (1)
Leo Panas $1,830,462 (2)
Nichlas Bjorklund $1,800,000 (1)
Kellen Trayner $1,560,000 (1)
Kory Ellis $1,300,000 (2)
Herman Chaisson $1,151,088 (3)
Ignat Maksimenko $900,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $56,579,363
Year 7 : $37,318,413
Year 8 : $26,187,951
Year 9 : $6,650,000
Salary Average Commitment
Year 6 : $56,579,363
Year 7 : $37,318,413
Year 8 : $26,187,951
Year 9 : $6,650,000
Salary Cap with 1 Way Contract
Year 6 : $56,579,363
Year 7 : $37,318,413
Year 8 : $26,187,951
Year 9 : $6,650,000

Farm Players Salaries

Stefan Gordon $200,000 (1)
Zack Blanch $199,000 (3)
Pierrick Berehowsky $190,050 (1)
Kjell Van Der Kooi $181,300 (1)
Marc-Etienne Hansey $170,000 (4)
Zachary Andjelic $160,000 (2)
Sacha Taverner $145,863 (1)
Ustin Yenchev $140,000 (1)
Anton Kurali $135,000 (1)
Duncan Dorowicz $120,000 (4)
Boof Eccleston $104,900 (2)
Curtis Boogard $100,000 (2)
Radan Vojta $100,000 (2)
Billy Fonteyne $99,835 (1)
Jean-Francois Soehner $89,696 (4)
Konrad Turkiewicz $80,000 (1)
Bert Schedin $80,000 (2)
Tristen Mailloux $80,000 (2)
Mateo Kolar $80,000 (3)
Saku-Antti Josefsson $80,000 (3)
Tyson Joe $80,000 (3)
Gore Tenney $70,000 (4)
Lorenz Gabel $70,000 (5)
Eetu-Pekka Klemettinen $70,000 (4)
Total Farm Players24
Salary Commitment
Year 6 : $2,825,644
Year 7 : $1,653,596
Year 8 : $1,028,696
Year 9 : $589,696
Salary Average Commitment
Year 6 : $2,825,644
Year 7 : $1,653,596
Year 8 : $1,028,696
Year 9 : $589,696

Harfang



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisée
Level 1: 6000 - $110 - 5,491 - 91.52%
Level 2: 5000 - $65 - 4,527 - 90.54%
Level 3: 2000 - $40 - 1,853 - 92.67%
Level 4: 4000 - $30 - 3,782 - 94.56%
Luxury : 1000 - $200 - 905 - 90.47%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,844 - 94.79%
Farm Level 2: 2000 - $15 - 1,902 - 95.10%
Farm Total Capacity :5000

Income

Home Games Left37
Average Attendance - %16,558 - 91.99%
Average Income per Game$1,710,182
Year to Date Revenue$5,130,547
Farm
Home Games Left35
Average Attendance - %4,746 - 94.91%
Average Income per Game$166,473
Year to Date Revenue$832,364

Expense

Pro Players Total Salaries$53,257,426
Pro Players Total Average Salaries$53,257,426
Farm Players Total Salaries$4,032,851
Farm Players Total Average Salaries$4,032,851
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,779,763
Farm Year To Date Expenses$415,656
Pro Salary Cap To Date$4,691,324
Farm Salary Cap To Date$371,437

Estimate

Pro Estimated Season Revenue$63,276,746
Farm Estimated Season Revenue$5,826,548
Pro Remaining Season Days134
Pro Expenses Per Days$369,098
Pro Estimated Expenses$49,459,132
Farm Remaining Season Days134
Farm Expenses Per Days$30,836
Farm Estimated Expenses$4,132,024
Estimated Season Expenses$53,591,156
Season Salary Cap$57,290,277
Estimate Under Maximum Salary Cap of $59,000,000$1,709,723
Estimate Over Minimum Salary Cap of $26,000,000 $31,290,277
Current Bank Account$104,684,139
Projected Bank Account$120,196,277

Pro Players Salaries

Elijah Sanner $4,900,000 (2)
Osma Gullfors $3,950,000 (3)
Quinn Mccann $3,700,000 (4)
Brentt Bing $3,500,000 (2)
Dillon Salerno $3,345,641 (3)
Leon Campaner $3,300,000 (4)
Helgert Pitt $3,250,000 (5)
Dillon Valenzuela $3,150,000 (1)
Austen Hollman $3,070,000 (4)
Isiah Bruton $2,900,000 (4)
Griffin Brodie $2,710,000 (5)
Durham Hopley $2,650,000 (4)
Conrad Montebruno $2,090,000 (4)
Kalle-Veikko Kekalainen $1,998,000 (2)
Wendel Mackaness $1,990,999 (1)
Pierre Schuck $1,970,000 (4)
Matus Pietor $1,723,786 (5)
Patrick Mccarty $1,259,000 (4)
Fredric Bjurling $1,000,000 (2)
Yuvenaly Zhornyak $800,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $53,257,426
Year 7 : $47,316,427
Year 8 : $35,918,427
Year 9 : $28,622,786
Salary Average Commitment
Year 6 : $53,257,426
Year 7 : $47,316,427
Year 8 : $35,918,427
Year 9 : $28,622,786
Salary Cap with 1 Way Contract
Year 6 : $53,257,426
Year 7 : $47,316,427
Year 8 : $35,918,427
Year 9 : $28,622,786

Farm Players Salaries

Fernando Langlois $199,900 (1)
Ismo-Pekka Makkonen $199,500 (5)
Edward Krook $199,100 (1)
Teo Rutar $199,000 (2)
Misa Ylaja $195,000 (4)
Jacobus Adriaanse $185,200 (4)
Loik Lowrey $185,000 (1)
Codey Ainsworth $177,000 (1)
Torrey Birdsell (Out of Payroll) $170,000 (1)
Jesse Podloski $170,000 (4)
Carl-Johan Paakkala $168,469 (3)
Jindrich Bojko $160,000 (1)
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 (Out of Payroll) $133,000 (2)
Vince Varady $130,000 (4)
Victor Shier $110,000 (1)
Fabio-Luca Aebischer $100,000 (2)
Aleksandrs Berzs (Out of Payroll) $100,000 (3)
Rainar Lamminsivu $99,000 (2)
Maksim Zadoyanny $90,000 (3)
Hansjurgen Thom $90,000 (2)
Graeme Hampshire $90,000 (1)
Deric Murray $80,000 (2)
Dalen Latour $80,000 (3)
Kirt Legare $80,000 (2)
Clayton Ferriero $80,000 (1)
Erin Corderoy $80,000 (2)
Total Farm Players32
Salary Commitment
Year 6 : $4,435,851
Year 7 : $2,776,851
Year 8 : $1,770,851
Year 9 : $1,039,700
Salary Average Commitment
Year 6 : $4,435,851
Year 7 : $2,776,851
Year 8 : $1,770,851
Year 9 : $1,039,700

Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameRound Table Arena
Level 1: 6000 - $110 - 5,674 - 94.57%
Level 2: 5000 - $65 - 4,515 - 90.30%
Level 3: 2000 - $40 - 1,834 - 91.70%
Level 4: 4000 - $30 - 3,816 - 95.41%
Luxury : 1000 - $200 - 943 - 94.28%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,283 - 76.10%
Farm Level 2: 2000 - $15 - 1,424 - 71.18%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %16,782 - 93.23%
Average Income per Game$1,746,932
Year to Date Revenue$6,987,728
Farm
Home Games Left38
Average Attendance - %3,707 - 74.13%
Average Income per Game$131,635
Year to Date Revenue$263,269

Expense

Pro Players Total Salaries$54,868,055
Pro Players Total Average Salaries$54,868,055
Farm Players Total Salaries$2,629,034
Farm Players Total Average Salaries$2,629,034
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,073,367
Farm Year To Date Expenses$292,086
Pro Salary Cap To Date$4,852,276
Farm Salary Cap To Date$239,033

Estimate

Pro Estimated Season Revenue$62,889,552
Farm Estimated Season Revenue$5,002,111
Pro Remaining Season Days134
Pro Expenses Per Days$390,259
Pro Estimated Expenses$52,294,706
Farm Remaining Season Days134
Farm Expenses Per Days$21,966
Farm Estimated Expenses$2,943,444
Estimated Season Expenses$55,238,150
Season Salary Cap$57,497,089
Estimate Under Maximum Salary Cap of $59,000,000$1,502,911
Estimate Over Minimum Salary Cap of $26,000,000 $31,497,089
Current Bank Account$96,394,515
Projected Bank Account$109,048,028

Pro Players Salaries

Timothy Chisholm $5,300,000 (4)
Andrew Dumont $5,000,000 (4)
Cameron Lodewyks $3,750,000 (1)
Darrel Bax $3,475,000 (2)
Dominic Saunderson $3,250,000 (3)
German Tabanov $3,200,000 (4)
Rodney Brockman $3,000,000 (3)
Ragnvald Myntti $2,800,000 (1)
Pierre-Anthony Back $2,750,000 (2)
Jonah Keitaanranta $2,600,000 (5)
Gennady Yarkovoi $2,500,000 (5)
Samuel Hammer $2,396,056 (2)
Elliot Poissant $2,250,000 (4)
Yakov Kabanov $2,047,000 (2)
Valentin Midyushko $2,000,000 (2)
Bryan Weiss $1,999,999 (1)
Maitland Mcclerey $1,950,000 (2)
Steven Pinsonneault $1,900,000 (2)
Albert Guryev $1,500,000 (3)
Geordie Mcgee $1,200,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $54,868,055
Year 7 : $46,318,056
Year 8 : $29,800,000
Year 9 : $20,850,000
Salary Average Commitment
Year 6 : $54,868,055
Year 7 : $46,318,056
Year 8 : $29,800,000
Year 9 : $20,850,000
Salary Cap with 1 Way Contract
Year 6 : $54,868,055
Year 7 : $46,318,056
Year 8 : $29,800,000
Year 9 : $20,850,000

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)
Reece Driedger $100,000 (1)
Calle Repo $100,000 (5)
Kirill Lysenko $98,500 (3)
Terrance Fanelli $90,000 (3)
Horst Kolar $90,000 (2)
David Ethell $90,000 (3)
Ruslan Pohe $90,000 (2)
Patrick Ehn $85,270 (2)
Stefan Rafal $80,000 (3)
Kevin Forsman $80,000 (3)
Sawyer Sagert $80,000 (1)
Maxx Wilcox (Out of Payroll) $80,000 (1)
Steve Taschuk $80,000 (1)
Andress Zaka $80,000 (3)
Barys Kupava $74,700 (2)
Keven Spittel $74,000 (1)
Helge Welin $73,339 (1)
Hugo Sellen $70,000 (2)
Martin-Olivier Rondeau $70,000 (1)
Total Farm Players26
Salary Commitment
Year 6 : $2,709,034
Year 7 : $1,878,370
Year 8 : $1,318,400
Year 9 : $639,900
Salary Average Commitment
Year 6 : $2,709,034
Year 7 : $1,878,370
Year 8 : $1,318,400
Year 9 : $639,900

Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRocky Mountains Dome
Level 1: 6000 - $110 - 5,738 - 95.64%
Level 2: 5000 - $65 - 4,611 - 92.22%
Level 3: 2000 - $40 - 1,874 - 93.71%
Level 4: 4000 - $30 - 3,848 - 96.19%
Luxury : 1000 - $200 - 934 - 93.43%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,843 - 94.75%
Farm Level 2: 2000 - $15 - 1,946 - 97.31%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %17,005 - 94.47%
Average Income per Game$1,766,026
Year to Date Revenue$7,064,103
Farm
Home Games Left36
Average Attendance - %4,789 - 95.78%
Average Income per Game$167,286
Year to Date Revenue$669,142

Expense

Pro Players Total Salaries$49,364,086
Pro Players Total Average Salaries$49,364,086
Farm Players Total Salaries$3,819,143
Farm Players Total Average Salaries$3,819,143
Coaches Total Salaries$3,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,588,274
Farm Year To Date Expenses$448,225
Pro Salary Cap To Date$4,367,183
Farm Salary Cap To Date$342,106

Estimate

Pro Estimated Season Revenue$63,576,927
Farm Estimated Season Revenue$6,022,278
Pro Remaining Season Days134
Pro Expenses Per Days$352,817
Pro Estimated Expenses$47,277,478
Farm Remaining Season Days134
Farm Expenses Per Days$34,144
Farm Estimated Expenses$4,575,296
Estimated Season Expenses$51,852,774
Season Salary Cap$53,183,229
Estimate Under Maximum Salary Cap of $59,000,000$5,816,771
Estimate Over Minimum Salary Cap of $26,000,000 $27,183,229
Current Bank Account$72,696,746
Projected Bank Account$90,443,177

Pro Players Salaries

Tanner Napier $3,450,000 (3)
Benito Mathers $3,100,000 (1)
Ustin Trynkov $3,022,643 (2)
Anton Rozhkov $3,000,000 (1)
Sampa Paunonen $3,000,000 (1)
Ikki Miyamae $3,000,000 (1)
Craig Bruton $2,655,000 (3)
Floyd Holst $2,600,000 (4)
Oleg Avinov $2,500,000 (1)
Karim Hogdal $2,500,000 (3)
Rickey Rogan $2,500,000 (1)
Dayton Presswood $2,400,000 (1)
Irmin Rosner $2,200,000 (1)
Urpo Schneider $2,000,000 (2)
Libor Hill $1,999,999 (3)
Sang Tianzhi $1,948,444 (2)
Daniil Mirnov $1,913,000 (1)
A.C. Westren $1,900,000 (1)
Jody Sonntag $1,875,000 (4)
Kazimir Papazov $1,800,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $49,364,086
Year 7 : $23,851,086
Year 8 : $16,879,999
Year 9 : $4,475,000
Salary Average Commitment
Year 6 : $49,364,086
Year 7 : $23,851,086
Year 8 : $16,879,999
Year 9 : $4,475,000
Salary Cap with 1 Way Contract
Year 6 : $49,364,086
Year 7 : $23,851,086
Year 8 : $16,879,999
Year 9 : $4,475,000

Farm Players Salaries

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

Maulers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Igloo
Level 1: 6000 - $110 - 5,913 - 98.55%
Level 2: 5000 - $65 - 4,751 - 95.03%
Level 3: 2000 - $40 - 1,917 - 95.83%
Level 4: 4000 - $30 - 3,934 - 98.34%
Luxury : 1000 - $200 - 932 - 93.20%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,642 - 88.08%
Farm Level 2: 2000 - $15 - 1,717 - 85.86%
Farm Total Capacity :5000

Income

Home Games Left37
Average Attendance - %17,447 - 96.93%
Average Income per Game$1,809,463
Year to Date Revenue$5,428,390
Farm
Home Games Left36
Average Attendance - %4,360 - 87.19%
Average Income per Game$153,709
Year to Date Revenue$614,836

Expense

Pro Players Total Salaries$54,142,300
Pro Players Total Average Salaries$54,142,300
Farm Players Total Salaries$3,605,305
Farm Players Total Average Salaries$3,605,305
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,987,718
Farm Year To Date Expenses$413,450
Pro Salary Cap To Date$4,815,273
Farm Salary Cap To Date$329,438

Estimate

Pro Estimated Season Revenue$66,950,143
Farm Estimated Season Revenue$5,533,524
Pro Remaining Season Days134
Pro Expenses Per Days$381,580
Pro Estimated Expenses$51,131,720
Farm Remaining Season Days134
Farm Expenses Per Days$30,988
Farm Estimated Expenses$4,152,392
Estimated Season Expenses$55,284,112
Season Salary Cap$57,747,605
Estimate Under Maximum Salary Cap of $59,000,000$1,252,395
Estimate Over Minimum Salary Cap of $26,000,000 $31,747,605
Current Bank Account$48,289,599
Projected Bank Account$65,489,154

Pro Players Salaries

Steve Munslow $5,100,000 (4)
Mauriz Savinainen $4,500,000 (2)
Ronnie Syrjala $4,116,750 (4)
Artyom Zhloba $3,990,000 (3)
Halvar Tirinen $3,751,311 (4)
Jyrki-Petteri Hyytia $3,500,225 (3)
Manas Arzuev $3,425,000 (1)
Galen Mccrudden $3,100,000 (1)
Garth Byrne $3,000,000 (3)
Quinn Millbank $2,619,149 (2)
Yulian Mironishin $2,500,000 (2)
Kazimir Yergin $2,300,000 (1)
Derek Barilko $2,250,000 (3)
Jussi-Esko Puumalainen $2,200,000 (3)
Stanley Winchester $1,998,875 (1)
Jaiden Holmgren $1,990,990 (3)
Jerry Bergius $1,000,000 (1)
Arnold Stoa $1,000,000 (3)
Brody Eastwood $1,000,000 (3)
Lynn Trevor $800,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $54,142,300
Year 7 : $42,318,425
Year 8 : $32,699,276
Year 9 : $12,968,061
Salary Average Commitment
Year 6 : $54,142,300
Year 7 : $42,318,425
Year 8 : $32,699,276
Year 9 : $12,968,061
Salary Cap with 1 Way Contract
Year 6 : $54,142,300
Year 7 : $42,318,425
Year 8 : $32,699,276
Year 9 : $12,968,061

Farm Players Salaries

Viktor Lovyagin $199,755 (1)
Marku Mihnea $199,734 (3)
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 (Out of Payroll) $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 (Out of Payroll) $126,800 (2)
Abel Sznajder $102,500 (1)
Remi Northey $100,000 (2)
Premysl Pecha $100,000 (2)
Svyatoslav Petrakov $100,000 (2)
Louis Stumborg $95,050 (2)
Ilkka-Petteri Paasi $90,000 (1)
Nigel Erni $90,000 (3)
Jony Kiprusoff $90,000 (2)
Tyler Cornacchia $86,300 (2)
Harris Lunty $85,758 (1)
Shayne Van $80,000 (2)
Antti-Eemeli Pappila $80,000 (1)
Arno Rech $80,000 (1)
Ryker Roch $80,000 (1)
Lars-Eric Kaaronen $80,000 (1)
Janik Christ $80,000 (3)
Wilhelm Karkonen $80,000 (3)
Erik Wickman $78,880 (2)
Total Farm Players32
Salary Commitment
Year 6 : $3,887,104
Year 7 : $1,959,192
Year 8 : $781,112
Year 9 : $0
Salary Average Commitment
Year 6 : $3,887,104
Year 7 : $1,959,192
Year 8 : $781,112
Year 9 : $0

Mighty Moose



Arena Capacity - Ticket Price
Attendance - %

Arena NameWabanaki Arena
Level 1: 6000 - $110 - 5,648 - 94.13%
Level 2: 5000 - $65 - 4,830 - 96.61%
Level 3: 2000 - $40 - 1,877 - 93.86%
Level 4: 4000 - $30 - 3,745 - 93.63%
Luxury : 1000 - $200 - 935 - 93.45%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,529 - 84.29%
Farm Level 2: 2000 - $15 - 1,729 - 86.45%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %17,035 - 94.64%
Average Income per Game$1,767,952
Year to Date Revenue$7,071,806
Farm
Home Games Left36
Average Attendance - %4,258 - 85.16%
Average Income per Game$148,774
Year to Date Revenue$595,095

Expense

Pro Players Total Salaries$40,070,169
Pro Players Total Average Salaries$40,070,169
Farm Players Total Salaries$2,720,967
Farm Players Total Average Salaries$2,720,967
Coaches Total Salaries$475,000
Luxury Taxe Total$0
Pro Year To Date Expenses$3,602,091
Farm Year To Date Expenses$263,593
Pro Salary Cap To Date$3,584,403
Farm Salary Cap To Date$239,272

Estimate

Pro Estimated Season Revenue$63,646,254
Farm Estimated Season Revenue$5,355,855
Pro Remaining Season Days134
Pro Expenses Per Days$273,947
Pro Estimated Expenses$36,708,898
Farm Remaining Season Days134
Farm Expenses Per Days$20,381
Farm Estimated Expenses$2,731,054
Estimated Season Expenses$39,439,952
Season Salary Cap$42,791,136
Estimate Under Maximum Salary Cap of $59,000,000$16,208,864
Estimate Over Minimum Salary Cap of $26,000,000 $16,791,136
Current Bank Account$95,019,793
Projected Bank Account$124,581,950

Pro Players Salaries

Milos Levers $3,230,695 (4)
Marco Rutherford $3,000,000 (4)
Ryland Tuazon $2,923,297 (1)
Oskar Borjesson $2,880,000 (2)
Afanasy Mekhnin $2,600,000 (3)
James Pontes $2,550,750 (4)
Gennady Lashkin $2,500,000 (5)
Grayden Currier $2,500,000 (4)
Olin Wylde $2,500,000 (3)
Marek Cipera $2,300,000 (2)
Brooks Goupil $2,220,000 (2)
Drake Bourgeault $2,200,427 (3)
Bernt Metsasalo $1,765,000 (5)
Francis Henri $1,500,000 (2)
Florentin Wehrle $1,000,000 (1)
Marko Zachara $1,000,000 (2)
Garrick Lord $900,000 (1)
David Uranc $900,000 (2)
Dale Vacher $800,000 (1)
Matthew Mossman $800,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $40,070,169
Year 7 : $34,446,872
Year 8 : $23,646,872
Year 9 : $15,546,445
Salary Average Commitment
Year 6 : $40,070,169
Year 7 : $34,446,872
Year 8 : $23,646,872
Year 9 : $15,546,445
Salary Cap with 1 Way Contract
Year 6 : $40,070,169
Year 7 : $34,446,872
Year 8 : $23,646,872
Year 9 : $15,546,445

Farm Players Salaries

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

Militia



Arena Capacity - Ticket Price
Attendance - %

Arena NameArmed Forces Ice Palace
Level 1: 6000 - $110 - 5,892 - 98.20%
Level 2: 5000 - $65 - 4,607 - 92.14%
Level 3: 2000 - $40 - 1,873 - 93.67%
Level 4: 4000 - $30 - 3,874 - 96.85%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,581 - 86.03%
Farm Level 2: 2000 - $15 - 1,641 - 82.04%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %17,246 - 95.81%
Average Income per Game$1,807,308
Year to Date Revenue$9,036,542
Farm
Home Games Left36
Average Attendance - %4,222 - 84.44%
Average Income per Game$149,430
Year to Date Revenue$597,721

Expense

Pro Players Total Salaries$52,890,430
Pro Players Total Average Salaries$52,890,430
Farm Players Total Salaries$3,669,450
Farm Players Total Average Salaries$3,669,450
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,663,353
Farm Year To Date Expenses$397,602
Pro Salary Cap To Date$4,486,479
Farm Salary Cap To Date$326,856

Estimate

Pro Estimated Season Revenue$63,255,794
Farm Estimated Season Revenue$5,379,489
Pro Remaining Season Days134
Pro Expenses Per Days$373,404
Pro Estimated Expenses$50,036,136
Farm Remaining Season Days134
Farm Expenses Per Days$30,404
Farm Estimated Expenses$4,074,136
Estimated Season Expenses$54,110,272
Season Salary Cap$56,559,880
Estimate Under Maximum Salary Cap of $59,000,000$2,440,120
Estimate Over Minimum Salary Cap of $26,000,000 $30,559,880
Current Bank Account$59,453,581
Projected Bank Account$73,978,592

Pro Players Salaries

Ed Zandbeek $4,200,000 (1)
Marten Gronvall $3,500,000 (2)
Nicolas Milliner $3,007,666 (2)
Curtis Rowlands $2,995,150 (2)
Thornton Upchurch $2,850,000 (4)
Niko-Markus Tukia $2,813,000 (1)
Josiah Hilts $2,800,000 (1)
Russ Berlin $2,700,000 (4)
Melvin Hertz $2,400,000 (3)
Lachlan Zilligen $2,300,000 (2)
Amadeus Helm $2,200,000 (2)
Aleksey Popleteyev $2,200,000 (3)
Reading Hosler $2,200,000 (5)
Vladislav Stasenko $2,130,616 (5)
Marly Ruttan $2,125,000 (1)
Mackenzie Strand $2,100,000 (1)
Terry Vasey $1,999,999 (4)
Hartley OCurry $1,999,999 (5)
Jeffrey Mitton $1,999,000 (3)
John Kaukinen $1,800,000 (2)
Lennox Henry $1,750,000 (5)
Donald Cloud $820,000 (2)
Total Pro Players22
Salary Commitment
Year 6 : $52,890,430
Year 7 : $38,852,430
Year 8 : $22,229,614
Year 9 : $15,630,614
Salary Average Commitment
Year 6 : $52,890,430
Year 7 : $38,852,430
Year 8 : $22,229,614
Year 9 : $15,630,614
Salary Cap with 1 Way Contract
Year 6 : $52,890,430
Year 7 : $38,852,430
Year 8 : $22,229,614
Year 9 : $15,630,614

Farm Players Salaries

Ivan Peshekhonov $200,000 (3)
Forester Oglesby $200,000 (3)
Nicolas Adcock $190,000 (5)
Benedict Cosgrove $185,000 (2)
Luca Almond $170,000 (2)
Jonah Lakovic $160,000 (3)
Joel Quintal $160,000 (2)
Klemen Napotnik $150,000 (5)
Algot Liikkanen $150,000 (1)
Magnus Pimm $140,000 (2)
Nicke Hautajoki $140,000 (4)
Ben Moes $139,950 (1)
Yannick Berard $131,000 (1)
Roland Deichmann $120,000 (1)
Visa-Veikko Gripenberg $115,000 (1)
Jaedon Crummy $110,000 (5)
Trace Micklem $108,900 (1)
Keevin Fostvelt $105,500 (1)
Brandt McAlister (Out of Payroll) $100,000 (3)
Philip Salenius $100,000 (5)
Genadz Bubnow $99,900 (3)
Shaun Dorais $90,000 (1)
Jean-Rene Deeg $89,000 (5)
Arttu-Petteri Malmikankare $84,500 (2)
Angus Nilsson $80,000 (5)
Yury Malitsky $80,000 (3)
Shayne Reinhart $80,000 (2)
Grayson Waldrep $75,000 (4)
Sixten Lesch $72,000 (4)
Felix Westberg $72,000 (1)
Aldrich Ingram $71,700 (4)
Total Farm Players31
Salary Commitment
Year 6 : $3,769,450
Year 7 : $2,737,100
Year 8 : $1,917,600
Year 9 : $1,077,700
Salary Average Commitment
Year 6 : $3,769,450
Year 7 : $2,737,100
Year 8 : $1,917,600
Year 9 : $1,077,700

Muertos



Arena Capacity - Ticket Price
Attendance - %

Arena NameLos Muertos Arena
Level 1: 6000 - $110 - 5,910 - 98.50%
Level 2: 5000 - $65 - 4,814 - 96.27%
Level 3: 2000 - $40 - 1,950 - 97.48%
Level 4: 4000 - $30 - 3,881 - 97.02%
Luxury : 1000 - $200 - 967 - 96.65%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,664 - 88.78%
Farm Level 2: 2000 - $15 - 1,669 - 83.43%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %17,520 - 97.33%
Average Income per Game$1,823,381
Year to Date Revenue$7,293,523
Farm
Home Games Left36
Average Attendance - %4,332 - 86.64%
Average Income per Game$153,725
Year to Date Revenue$614,899

Expense

Pro Players Total Salaries$48,280,648
Pro Players Total Average Salaries$48,280,648
Farm Players Total Salaries$3,911,090
Farm Players Total Average Salaries$3,911,090
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,577,539
Farm Year To Date Expenses$434,145
Pro Salary Cap To Date$4,135,366
Farm Salary Cap To Date$345,708

Estimate

Pro Estimated Season Revenue$65,641,707
Farm Estimated Season Revenue$5,534,091
Pro Remaining Season Days134
Pro Expenses Per Days$362,453
Pro Estimated Expenses$48,568,702
Farm Remaining Season Days134
Farm Expenses Per Days$33,409
Farm Estimated Expenses$4,476,806
Estimated Season Expenses$53,045,508
Season Salary Cap$52,191,738
Estimate Under Maximum Salary Cap of $59,000,000$6,808,262
Estimate Over Minimum Salary Cap of $26,000,000 $26,191,738
Current Bank Account$108,763,229
Projected Bank Account$126,893,519

Pro Players Salaries

Dalen Palmateer $4,650,000 (3)
Zackary Nowry $4,000,000 (2)
Kody Schutz $4,000,000 (4)
Hale Labrecque $3,750,000 (1)
Donavon Sorley $3,500,000 (2)
Luke Vanni $3,500,000 (4)
Elie Van Der Male $3,200,000 (4)
Lars-Bjorn Sundholm $2,750,000 (1)
Artem Ivalahti $2,500,000 (4)
Bruno-Carl Young $2,200,000 (2)
Vsevolod Neretin $2,126,849 (1)
Sterling Capelle $1,999,999 (1)
Carl Stiles $1,999,000 (1)
Casey Mctavish $1,704,800 (3)
Feng Xingyi $1,700,000 (2)
Hannu-Petteri Hatinen $1,100,000 (2)
Zayden Rankine $1,000,000 (1)
Marcel Kacmarik $1,000,000 (2)
Jaryd Rooke $900,000 (2)
Dustin Tousignant $700,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $48,280,648
Year 7 : $33,954,800
Year 8 : $19,554,800
Year 9 : $13,200,000
Salary Average Commitment
Year 6 : $48,280,648
Year 7 : $33,954,800
Year 8 : $19,554,800
Year 9 : $13,200,000
Salary Cap with 1 Way Contract
Year 6 : $48,280,648
Year 7 : $33,954,800
Year 8 : $19,554,800
Year 9 : $13,200,000

Farm Players Salaries

Jonathan Sharpley $200,000 (1)
Akio Nishiwaki $200,000 (2)
Kellen Hopfner $200,000 (2)
Casey Fawcett $200,000 (3)
Jaden Herle $199,090 (3)
David Hutchings $190,000 (5)
Forster Brittingham $175,000 (2)
Keevin Arnold $150,000 (1)
Elan Holman $150,000 (3)
Dicky Money $133,000 (1)
Enver Mendrelyuk $115,000 (1)
Francois-Xavier Barnhart $110,000 (1)
Austen Gowler $104,500 (3)
Wyatt Baslyk $100,000 (2)
Kyrre Sakariassen $100,000 (2)
Sargent Beasley $100,000 (1)
Jerri Viheriaranta $100,000 (4)
Geordie von Wilke $100,000 (2)
Gavriil Nazarov $100,000 (3)
Lenny Varley $100,000 (3)
Trent Cully $90,000 (1)
Stan Krowina $90,000 (1)
Nevin Callaghan $85,000 (1)
Ladzimir Lucanok $80,000 (1)
Soren Wanchuk $80,000 (2)
Oren Chumola $80,000 (1)
Roy Perzchajlo $80,000 (3)
Bjornar Brobakken $75,000 (2)
Timofey Lichkov $74,500 (4)
Helge Radstrom $70,000 (3)
John Sodke $70,000 (2)
Ludvig Rosnes $70,000 (5)
Bartosch Gellert $70,000 (2)
Semyon Pashkov $70,000 (1)
Total Farm Players34
Salary Commitment
Year 6 : $3,911,090
Year 7 : $2,608,090
Year 8 : $1,438,090
Year 9 : $434,500
Salary Average Commitment
Year 6 : $3,911,090
Year 7 : $2,608,090
Year 8 : $1,438,090
Year 9 : $434,500

North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnderground Station
Level 1: 6000 - $110 - 5,548 - 92.46%
Level 2: 5000 - $65 - 4,681 - 93.61%
Level 3: 2000 - $40 - 1,930 - 96.52%
Level 4: 4000 - $30 - 3,605 - 90.12%
Luxury : 1000 - $200 - 960 - 96.04%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,831 - 94.37%
Farm Level 2: 2000 - $15 - 1,906 - 95.28%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %16,724 - 92.91%
Average Income per Game$1,744,077
Year to Date Revenue$8,720,386
Farm
Home Games Left35
Average Attendance - %4,737 - 94.73%
Average Income per Game$165,970
Year to Date Revenue$829,850

Expense

Pro Players Total Salaries$52,210,975
Pro Players Total Average Salaries$52,210,975
Farm Players Total Salaries$3,634,458
Farm Players Total Average Salaries$3,634,458
Coaches Total Salaries$3,869,444
Luxury Taxe Total$0
Pro Year To Date Expenses$4,996,614
Farm Year To Date Expenses$337,828
Pro Salary Cap To Date$4,665,477
Farm Salary Cap To Date$326,770

Estimate

Pro Estimated Season Revenue$61,042,702
Farm Estimated Season Revenue$5,808,950
Pro Remaining Season Days134
Pro Expenses Per Days$380,649
Pro Estimated Expenses$51,006,966
Farm Remaining Season Days134
Farm Expenses Per Days$25,575
Farm Estimated Expenses$3,427,050
Estimated Season Expenses$54,434,016
Season Salary Cap$55,845,433
Estimate Under Maximum Salary Cap of $59,000,000$3,154,567
Estimate Over Minimum Salary Cap of $26,000,000 $29,845,433
Current Bank Account$106,108,090
Projected Bank Account$118,525,726

Pro Players Salaries

Orlando Wey $5,164,592 (4)
Derrell Hults $4,999,419 (4)
Mikko Tasanen $3,225,944 (1)
Juha-Pekka Kaukola $2,999,999 (2)
Joseph Knaus $2,999,444 (2)
Fynn Messner $2,984,444 (2)
Laurent Godbout $2,844,444 (1)
Jamey Fequet $2,744,089 (4)
Pitt Kidwell $2,724,444 (3)
Valery Adlerov $2,404,061 (4)
Adolfo Bakewell $2,315,141 (3)
Ville Brendstrup $2,254,006 (2)
Leland Matyas $1,999,999 (1)
Emilio Istad $1,944,444 (3)
Bennet Gallahur $1,944,444 (1)
K.C. Levers $1,896,040 (3)
Ritchie Kruger $1,761,577 (1)
Jeffery Pattyn $1,604,444 (1)
Vilho Metsala $1,600,000 (2)
Taras Kochkaryov $1,000,000 (2)
Vasily Sidorenko $800,000 (1)
Total Pro Players21
Salary Commitment
Year 6 : $52,210,975
Year 7 : $38,030,123
Year 8 : $24,192,230
Year 9 : $15,312,161
Salary Average Commitment
Year 6 : $52,210,975
Year 7 : $38,030,123
Year 8 : $24,192,230
Year 9 : $15,312,161
Salary Cap with 1 Way Contract
Year 6 : $52,210,975
Year 7 : $38,030,123
Year 8 : $24,192,230
Year 9 : $15,312,161

Farm Players Salaries

Conrade Dole $200,000 (1)
Ballard Winston $199,344 (1)
Jarl Molo $188,444 (1)
Alex Kessell $175,000 (2)
Jessy Soucy $164,444 (1)
Illija Ajbek $150,444 (2)
Hans Fabricius $150,046 (1)
Melker Lennartsson $149,968 (3)
Wendell Sarrazin $144,444 (1)
Pierre-Anthony Comrie $142,405 (2)
Helmar Andren $134,444 (2)
Giff Bradbury $132,802 (2)
Gennady Oginsky $125,044 (1)
Rashit Musayev $107,197 (1)
Adrian Haslar $100,000 (2)
Angelo Bonneau $100,000 (2)
Mitchell Megna $100,000 (3)
Ernests Vizmanis $100,000 (3)
Veli Torenius (Out of Payroll) $100,000 (3)
Quincy Dagenais $90,533 (1)
Olli Colley $90,000 (3)
Alexsey Omelkov $90,000 (3)
Devin Stanton $90,000 (1)
Karl Lundkvist $85,044 (1)
Axel Moreau $80,000 (3)
Jeny Bosiacki $80,000 (3)
Shawn Ridge (Out of Payroll) $80,000 (3)
Juho-Matti Nykvist $80,000 (1)
Simon-Pierre Dalgarno $80,000 (1)
Rudolf Markelj $80,000 (2)
Corey Shugart $80,000 (3)
Mikhail Khanov $72,453 (1)
Daine Finley $72,401 (2)
Total Farm Players33
Salary Commitment
Year 6 : $3,814,456
Year 7 : $2,037,464
Year 8 : $949,968
Year 9 : $0
Salary Average Commitment
Year 6 : $3,814,456
Year 7 : $2,037,464
Year 8 : $949,968
Year 9 : $0

Orcas



Arena Capacity - Ticket Price
Attendance - %

Arena NameHooroo Arena
Level 1: 6000 - $110 - 5,553 - 92.54%
Level 2: 5000 - $65 - 4,809 - 96.18%
Level 3: 2000 - $40 - 1,907 - 95.33%
Level 4: 4000 - $30 - 3,559 - 88.96%
Luxury : 1000 - $200 - 942 - 94.20%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,810 - 93.67%
Farm Level 2: 2000 - $15 - 1,890 - 94.48%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %16,768 - 93.16%
Average Income per Game$1,747,924
Year to Date Revenue$6,991,697
Farm
Home Games Left37
Average Attendance - %4,700 - 93.99%
Average Income per Game$164,704
Year to Date Revenue$494,111

Expense

Pro Players Total Salaries$55,434,688
Pro Players Total Average Salaries$55,434,688
Farm Players Total Salaries$2,725,004
Farm Players Total Average Salaries$2,725,004
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,999,665
Farm Year To Date Expenses$274,488
Pro Salary Cap To Date$4,911,239
Farm Salary Cap To Date$239,104

Estimate

Pro Estimated Season Revenue$62,925,273
Farm Estimated Season Revenue$6,094,036
Pro Remaining Season Days134
Pro Expenses Per Days$383,909
Pro Estimated Expenses$51,443,806
Farm Remaining Season Days134
Farm Expenses Per Days$21,259
Farm Estimated Expenses$2,848,706
Estimated Season Expenses$54,292,512
Season Salary Cap$58,159,692
Estimate Under Maximum Salary Cap of $59,000,000$840,308
Estimate Over Minimum Salary Cap of $26,000,000 $32,159,692
Current Bank Account$109,392,924
Projected Bank Account$124,119,721

Pro Players Salaries

Keegan Ramkema $6,166,263 (3)
Reeti Tiitinen $4,986,000 (3)
Mangjeol Su-Cheol $4,200,571 (2)
Jamal Gratton $3,965,000 (2)
Srebrenko Cvitanovic $3,694,846 (1)
Justice Wang $3,450,606 (2)
Jessey Tarasuk $3,335,600 (2)
David Manno $3,295,000 (3)
Mikko-Matti Forsblad $2,700,618 (1)
Noel Ottosson $2,566,068 (5)
Wilhelm Norden $2,342,151 (1)
Antonio Macphedron $2,250,000 (4)
Carey Griffiths $2,240,924 (4)
Carsten Kerly $1,999,600 (4)
Jake Corbin $1,972,841 (1)
Sixten Angstrom $1,829,000 (1)
Darian Goebel $1,653,600 (3)
Qi Chongkun $1,000,000 (1)
Max Cooper $1,000,000 (2)
Venyamin Pashnin $786,000 (2)
Total Pro Players20
Salary Commitment
Year 6 : $55,434,688
Year 7 : $41,895,232
Year 8 : $25,157,455
Year 9 : $9,056,592
Salary Average Commitment
Year 6 : $55,434,688
Year 7 : $41,895,232
Year 8 : $25,157,455
Year 9 : $9,056,592
Salary Cap with 1 Way Contract
Year 6 : $55,434,688
Year 7 : $41,895,232
Year 8 : $25,157,455
Year 9 : $9,056,592

Farm Players Salaries

Quinton Schlosser $200,000 (1)
Innis Knox $200,000 (1)
Jessie Burgdoerfer $176,659 (1)
Norihisa Kakuta $156,000 (3)
Shayne Vallorani $154,369 (2)
Ari-Jukka Kariniemi $152,250 (1)
Chris Mathey $150,201 (1)
Benjamin Joule $146,426 (1)
Dunmore Heckman $146,407 (1)
Luca Syvapuro $146,001 (1)
Ora-Antti Selanne $140,970 (2)
Vilem Zavorka $130,065 (3)
Ruslan Yerakov $124,766 (1)
Valeryy Lyasyuk $110,000 (1)
Keane Mackee (Out of Payroll) $100,000 (1)
Kaj Sandell $90,890 (1)
Silvio Schmidt (Out of Payroll) $90,000 (2)
Tristan Berger $80,000 (3)
Gennady Roshchin $80,000 (2)
Valery Vladimirov $80,000 (2)
Georghiu Dragoi $70,000 (1)
Total Farm Players21
Salary Commitment
Year 6 : $2,725,003
Year 7 : $911,403
Year 8 : $366,065
Year 9 : $0
Salary Average Commitment
Year 6 : $2,725,003
Year 7 : $911,403
Year 8 : $366,065
Year 9 : $0

Privateers



Arena Capacity - Ticket Price
Attendance - %

Arena NameQueen Annes Revenge
Level 1: 6000 - $110 - 5,684 - 94.73%
Level 2: 5000 - $65 - 4,877 - 97.55%
Level 3: 2000 - $40 - 1,891 - 94.55%
Level 4: 4000 - $30 - 3,883 - 97.07%
Luxury : 1000 - $200 - 910 - 91.00%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,927 - 97.58%
Farm Level 2: 2000 - $15 - 1,924 - 96.18%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %17,245 - 95.80%
Average Income per Game$1,777,044
Year to Date Revenue$7,108,175
Farm
Home Games Left37
Average Attendance - %4,851 - 97.02%
Average Income per Game$170,705
Year to Date Revenue$512,116

Expense

Pro Players Total Salaries$52,657,998
Pro Players Total Average Salaries$52,657,998
Farm Players Total Salaries$2,840,334
Farm Players Total Average Salaries$2,840,334
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,748,793
Farm Year To Date Expenses$337,367
Pro Salary Cap To Date$4,576,343
Farm Salary Cap To Date$262,194

Estimate

Pro Estimated Season Revenue$63,973,575
Farm Estimated Season Revenue$6,316,097
Pro Remaining Season Days134
Pro Expenses Per Days$371,483
Pro Estimated Expenses$49,778,722
Farm Remaining Season Days134
Farm Expenses Per Days$25,104
Farm Estimated Expenses$3,363,936
Estimated Season Expenses$53,142,658
Season Salary Cap$55,498,332
Estimate Under Maximum Salary Cap of $59,000,000$3,501,668
Estimate Over Minimum Salary Cap of $26,000,000 $29,498,332
Current Bank Account$124,264,763
Projected Bank Account$141,411,777

Pro Players Salaries

Tomas Rydval $6,850,000 (3)
Kerby Daviault $4,250,000 (1)
Chris Neurauter $4,013,000 (3)
Spencer Lafortune $3,270,000 (2)
Rong Zilei $3,200,000 (4)
Oiva Lyttinen $2,850,000 (1)
Abram Nekhocheninov $2,800,000 (4)
Nathanael Miller $2,800,000 (1)
Jean-Daniel Dhaliwal $2,800,000 (1)
Stephane Wazasnik $2,700,000 (2)
Quinton Parsons $2,550,000 (2)
Alfred Rice $1,999,999 (4)
Odell Kell $1,999,999 (4)
Herb Edmond $1,800,000 (1)
Kaiden Sabey $1,800,000 (1)
Penna Ruhkala $1,750,000 (1)
Ignaty Otlesnov $1,525,000 (1)
Ola Karlsrud $1,000,000 (2)
Gal Roblek $1,000,000 (3)
Woodrow Convrey $900,000 (1)
Maurus Butler $800,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $52,657,998
Year 7 : $32,182,998
Year 8 : $21,862,998
Year 9 : $9,999,998
Salary Average Commitment
Year 6 : $52,657,998
Year 7 : $32,182,998
Year 8 : $21,862,998
Year 9 : $9,999,998
Salary Cap with 1 Way Contract
Year 6 : $52,657,998
Year 7 : $32,182,998
Year 8 : $21,862,998
Year 9 : $9,999,998

Farm Players Salaries

Chris Touhey $165,000 (4)
Daniil Glebov $155,000 (1)
Kash Berger $150,000 (1)
Esa Pekkarinen (Out of Payroll) $140,000 (1)
Coleman Macnab $127,500 (3)
Ignat Berezovsky $113,000 (3)
Frank Babic $104,500 (1)
Roderick Tomkins $100,000 (3)
German Dalman $100,000 (1)
Magnus Sjodahl $99,500 (2)
Darron Henrion $95,000 (2)
Cosimo Filiatrault $92,500 (1)
Pantelaymon Artynski $91,834 (1)
Elvis Marco $90,000 (2)
Kent Valioksa $90,000 (3)
Hunter Tozzi $90,000 (3)
Jere-Matti Happo $90,000 (3)
Gerald Shapland $90,000 (2)
Anton Pokrovsky $80,000 (3)
Vladislav Tarantov $80,000 (3)
Landan Pettinger $80,000 (3)
Adrien Zahn $80,000 (1)
Hans-Ake Grip $80,000 (1)
Marco Macgregor $80,000 (2)
Tony Sudoski $78,000 (1)
Billy Oliphant $76,000 (2)
Izaak Holzer $75,000 (1)
Anson Weinberg $75,000 (5)
Sigurd Ostberg $72,500 (2)
Yakov Okulov $70,000 (1)
Justin-Claude Rawlings $70,000 (1)
Total Farm Players31
Salary Commitment
Year 6 : $2,980,334
Year 7 : $1,693,500
Year 8 : $1,090,500
Year 9 : $240,000
Salary Average Commitment
Year 6 : $2,980,334
Year 7 : $1,693,500
Year 8 : $1,090,500
Year 9 : $240,000

Razorbacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Back Forty
Level 1: 6000 - $110 - 5,571 - 92.86%
Level 2: 5000 - $65 - 4,870 - 97.41%
Level 3: 2000 - $40 - 1,865 - 93.27%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $200 - 922 - 92.17%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,641 - 88.05%
Farm Level 2: 2000 - $15 - 1,764 - 88.20%
Farm Total Capacity :5000

Income

Home Games Left37
Average Attendance - %17,229 - 95.71%
Average Income per Game$1,766,292
Year to Date Revenue$5,298,877
Farm
Home Games Left35
Average Attendance - %4,405 - 88.11%
Average Income per Game$154,581
Year to Date Revenue$772,907

Expense

Pro Players Total Salaries$56,759,428
Pro Players Total Average Salaries$53,759,428
Farm Players Total Salaries$3,150,800
Farm Players Total Average Salaries$3,150,800
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,135,103
Farm Year To Date Expenses$366,261
Pro Salary Cap To Date$4,737,136
Farm Salary Cap To Date$277,826

Estimate

Pro Estimated Season Revenue$65,352,816
Farm Estimated Season Revenue$5,410,349
Pro Remaining Season Days134
Pro Expenses Per Days$396,323
Pro Estimated Expenses$53,107,282
Farm Remaining Season Days134
Farm Expenses Per Days$28,237
Farm Estimated Expenses$3,783,758
Estimated Season Expenses$56,891,040
Season Salary Cap$56,910,228
Estimate Under Maximum Salary Cap of $59,000,000$2,089,772
Estimate Over Minimum Salary Cap of $26,000,000 $30,910,228
Current Bank Account$86,009,291
Projected Bank Account$99,881,416

Pro Players Salaries

Wes Pushka $5,313,000 (4)
Joe Sjoblom $4,513,000 (4)
Bogdan Laptev $4,000,000 (2)
Randal Plaitis $3,913,000 (1)
Thomas Gillman $3,713,000 (2)
Wil Garland $3,700,000 (2)
Abel Skipper $3,690,000 (3)
Barron Dowler $3,313,000 (2)
Winston Derksen $3,213,000 (2)
Sergey Voyevodin $3,013,000 (5)
Ramazan Buranbayev $2,713,428 (3)
William Antener $2,713,000 (2)
Marcello Kay $2,500,000 (1)
Aldon Bartol $2,413,000 (1)
Leighton Tendler $2,413,000 (2)
Ignac Tochacek $1,913,000 (5)
Eddi Scholler $1,000,000 (2)
Juho-Heikki Pitkanen $1,000,000 (2)
Rene Pietila $900,000 (2)
Yuvenaly Panchishny $813,000 (5)
Total Pro Players20
Salary Commitment
Year 6 : $56,759,428
Year 7 : $47,933,428
Year 8 : $21,968,428
Year 9 : $15,565,000
Salary Average Commitment
Year 6 : $53,759,428
Year 7 : $44,933,428
Year 8 : $21,968,428
Year 9 : $15,565,000
Salary Cap with 1 Way Contract
Year 6 : $53,759,428
Year 7 : $44,933,428
Year 8 : $21,968,428
Year 9 : $15,565,000

Farm Players Salaries

Jesse Reino $191,300 (1)
Kazimierz Kijowski $191,300 (1)
Curt Daae $191,300 (1)
Marty Millman $190,000 (2)
Jeff Biagi $151,300 (5)
Fitch Lennie $151,300 (1)
Hugh Byerly $141,300 (1)
Otto-Emil Kytolehto $131,300 (1)
Ike Currer $131,300 (1)
Damon Colclough $131,300 (3)
Norm Bona $121,300 (5)
Jaxson Parker $111,300 (2)
Adrien Flood $111,300 (2)
Erik Blain $101,300 (4)
Lars-Bjorn Haraldsson $101,300 (1)
Timo Wolff $100,000 (3)
Johan Tujunen $100,000 (2)
Cody Livermore $90,000 (2)
Polikarp Chubykin $90,000 (3)
Damien Vefghi $80,000 (3)
Lloyd Methot $80,000 (3)
Marlon Benton $80,000 (2)
Nathaniel Amstrup (Out of Payroll) $80,000 (1)
Casee Shone $80,000 (2)
Lowell Hinkley $80,000 (2)
Pier Volpatti $80,000 (2)
Arttu-Sakari Laurinmaa $71,300 (1)
Nate Gronsdahl $71,300 (2)
Total Farm Players28
Salary Commitment
Year 6 : $3,230,800
Year 7 : $1,849,100
Year 8 : $855,200
Year 9 : $373,900
Salary Average Commitment
Year 6 : $3,230,800
Year 7 : $1,849,100
Year 8 : $855,200
Year 9 : $373,900

Red Tails



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Aerodome
Level 1: 6000 - $110 - 5,850 - 97.50%
Level 2: 5000 - $65 - 4,612 - 92.23%
Level 3: 2000 - $40 - 1,831 - 91.54%
Level 4: 4000 - $30 - 3,926 - 98.14%
Luxury : 1000 - $200 - 967 - 96.73%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,848 - 94.94%
Farm Level 2: 2000 - $15 - 1,944 - 97.20%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %17,185 - 95.47%
Average Income per Game$1,792,358
Year to Date Revenue$7,169,432
Farm
Home Games Left36
Average Attendance - %4,792 - 95.85%
Average Income per Game$167,503
Year to Date Revenue$670,013

Expense

Pro Players Total Salaries$52,131,202
Pro Players Total Average Salaries$52,131,202
Farm Players Total Salaries$3,363,194
Farm Players Total Average Salaries$3,363,194
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,746,096
Farm Year To Date Expenses$384,169
Pro Salary Cap To Date$4,410,037
Farm Salary Cap To Date$313,423

Estimate

Pro Estimated Season Revenue$64,524,888
Farm Estimated Season Revenue$6,030,117
Pro Remaining Season Days134
Pro Expenses Per Days$380,484
Pro Estimated Expenses$50,984,856
Farm Remaining Season Days134
Farm Expenses Per Days$28,321
Farm Estimated Expenses$3,795,014
Estimated Season Expenses$54,779,870
Season Salary Cap$55,494,396
Estimate Under Maximum Salary Cap of $59,000,000$3,505,604
Estimate Over Minimum Salary Cap of $26,000,000 $29,494,396
Current Bank Account$72,709,180
Projected Bank Account$88,484,315

Pro Players Salaries

Lukas Weller $3,900,000 (4)
Tom Folke $3,900,000 (1)
Thatcher Goodyear $3,250,000 (4)
Kobe Babych $3,250,000 (5)
Blaize Bremer $2,890,000 (1)
Vyacheslav Oleshko $2,651,444 (2)
Dolf Imseng $2,650,000 (3)
Leimo Ali $2,600,000 (3)
Olaf Patalong $2,500,000 (4)
Aki-Ville Lallo $2,500,000 (2)
Bill Brelih $2,500,000 (3)
Cole Mcure $2,500,000 (2)
Ashton Thomson $2,491,763 (5)
Joel Mcgauley $2,225,000 (2)
Svyatoslav Mylnikov $2,100,000 (1)
Cruz Dupont $1,950,000 (1)
Phillip Saganiuk $1,900,000 (2)
Clifford Nickles $1,839,995 (1)
Coltyn Bergevin $1,813,000 (2)
Jonny Roman (Out of Payroll) $1,750,000 (1)
Aarre Lokki $1,500,000 (2)
Harry Clerk $1,220,000 (2)
Total Pro Players22
Salary Commitment
Year 6 : $53,881,202
Year 7 : $39,451,207
Year 8 : $23,141,763
Year 9 : $15,391,763
Salary Average Commitment
Year 6 : $53,881,202
Year 7 : $39,451,207
Year 8 : $23,141,763
Year 9 : $15,391,763
Salary Cap with 1 Way Contract
Year 6 : $53,881,202
Year 7 : $39,451,207
Year 8 : $23,141,763
Year 9 : $15,391,763

Farm Players Salaries

Benjamin Baadsvik $196,439 (5)
Albin Kahonen $180,000 (1)
E.J. Makin $175,000 (2)
Jordan Murphy $157,500 (2)
Reece Leinweber $150,000 (1)
Maxime Glenn $147,500 (5)
Ryder Schellenberg $146,500 (3)
Logan Getliffe $141,000 (3)
Donovan Valcourt $140,800 (1)
Waldemar Janne $140,000 (5)
Aatami Kevari $139,137 (3)
Sergio Bazzani $132,250 (1)
Lasse Muikku $122,914 (3)
Tomas Koch $120,500 (2)
Mattias Lenander $118,464 (3)
Oscar Mavrogiannakis $117,714 (5)
Ted Duca $112,828 (2)
Jason Johans $104,077 (3)
Grigory Pomorov $100,000 (1)
Bryan Stickley $100,000 (1)
Nigel Hagen $90,500 (2)
Eli Judd $80,000 (3)
Steven Hicke $80,000 (3)
Ctibor Syptak $80,000 (3)
Gregory Wieman $75,000 (3)
Timothee Braun $72,900 (1)
Dermot Bourne $72,171 (1)
Spencer Osburn $70,000 (1)
Total Farm Players28
Salary Commitment
Year 6 : $3,363,194
Year 7 : $2,345,073
Year 8 : $1,688,745
Year 9 : $601,653
Salary Average Commitment
Year 6 : $3,363,194
Year 7 : $2,345,073
Year 8 : $1,688,745
Year 9 : $601,653

Redbull



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmeDan Arena
Level 1: 6000 - $110 - 5,854 - 97.56%
Level 2: 5000 - $65 - 4,656 - 93.12%
Level 3: 2000 - $40 - 1,888 - 94.38%
Level 4: 4000 - $30 - 3,627 - 90.67%
Luxury : 1000 - $200 - 967 - 96.70%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,749 - 91.64%
Farm Level 2: 2000 - $15 - 1,945 - 97.23%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %16,991 - 94.39%
Average Income per Game$1,787,707
Year to Date Revenue$7,150,829
Farm
Home Games Left36
Average Attendance - %4,694 - 93.88%
Average Income per Game$163,009
Year to Date Revenue$652,035

Expense

Pro Players Total Salaries$48,196,437
Pro Players Total Average Salaries$48,196,437
Farm Players Total Salaries$3,390,670
Farm Players Total Average Salaries$3,390,670
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,842,795
Farm Year To Date Expenses$374,480
Pro Salary Cap To Date$4,710,143
Farm Salary Cap To Date$299,314

Estimate

Pro Estimated Season Revenue$64,357,461
Farm Estimated Season Revenue$5,868,315
Pro Remaining Season Days134
Pro Expenses Per Days$338,071
Pro Estimated Expenses$45,301,514
Farm Remaining Season Days134
Farm Expenses Per Days$28,848
Farm Estimated Expenses$3,865,632
Estimated Season Expenses$49,167,146
Season Salary Cap$51,587,107
Estimate Under Maximum Salary Cap of $59,000,000$7,412,893
Estimate Over Minimum Salary Cap of $26,000,000 $25,587,107
Current Bank Account$82,903,451
Projected Bank Account$103,962,081

Pro Players Salaries

Charlie Derko (Out of Payroll) $5,753,000 (1)
Donavon Linlithgow $4,250,000 (1)
Ignat Mikhaltsov $3,750,000 (3)
Yefim Sazonov $3,350,000 (4)
Cassidy Duck $3,300,000 (4)
Darel Lubanski $2,999,000 (2)
Isaac Cutting $2,950,000 (5)
Corbin Brossoit $2,770,000 (2)
Danny Gauthier $2,700,000 (1)
Francis Sommerville $2,695,000 (3)
Chet Macintyre $2,647,145 (1)
Afanasy Kunayev $2,361,293 (5)
Ellary Futch $2,350,000 (2)
Carlos Gosselin $1,999,999 (4)
Darius Binevicius $1,999,000 (2)
Clifford Florey $1,999,000 (3)
Nils Nowak $1,650,000 (5)
Lukas Pressl $1,511,000 (1)
Arseny Yermoshenko $1,015,000 (2)
Dan Sigvardsson $1,000,000 (2)
Stephen Goupil $900,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $53,949,437
Year 7 : $37,088,292
Year 8 : $24,055,292
Year 9 : $15,611,292
Salary Average Commitment
Year 6 : $53,949,437
Year 7 : $37,088,292
Year 8 : $24,055,292
Year 9 : $15,611,292
Salary Cap with 1 Way Contract
Year 6 : $53,949,437
Year 7 : $37,088,292
Year 8 : $24,055,292
Year 9 : $15,611,292

Farm Players Salaries

Keenan Laumann $199,900 (1)
Cameron Prigione $199,900 (3)
Dana Delbianco $195,000 (2)
Ian Cacic $195,000 (3)
Henric Alfredsson $189,500 (5)
Odell Petaccio $160,000 (2)
Valeri Novobilsky $157,500 (2)
Hampus Ollilainen $155,000 (4)
Richard Byers $150,000 (2)
Raynard Mctier $126,500 (2)
Duncan Connell $125,470 (1)
Christian Madsen $100,000 (2)
Semyon Mnogogreshny $100,000 (2)
Elias Widlund $100,000 (3)
Vinny Desrochers $100,000 (2)
Forrest Burris $90,000 (3)
Fyodor Lazarenko $88,000 (1)
Pierre-Emile Middleton $80,000 (3)
Napoleon Findlayson $80,000 (3)
Mathias Bernhardsson $80,000 (3)
Boris Nenakhov $80,000 (2)
Albert Bessonov $80,000 (2)
Aleksandr Molodtsov $80,000 (1)
Marc Summerton $80,000 (1)
Ilpo Korkala $80,000 (1)
Sebastian Dalziel $80,000 (1)
Kaden Liggett $80,000 (2)
Corban Calin $80,000 (1)
Vladislav Varnsted $78,900 (1)
Total Farm Players29
Salary Commitment
Year 6 : $3,390,670
Year 7 : $2,498,400
Year 8 : $1,169,400
Year 9 : $344,500
Salary Average Commitment
Year 6 : $3,390,670
Year 7 : $2,498,400
Year 8 : $1,169,400
Year 9 : $344,500

Royals



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Palace
Level 1: 6000 - $110 - 5,707 - 95.12%
Level 2: 5000 - $65 - 4,726 - 94.51%
Level 3: 2000 - $40 - 1,888 - 94.39%
Level 4: 4000 - $30 - 3,744 - 93.61%
Luxury : 1000 - $200 - 928 - 92.84%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,756 - 91.87%
Farm Level 2: 2000 - $15 - 1,959 - 97.95%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %16,993 - 94.41%
Average Income per Game$1,766,440
Year to Date Revenue$8,832,199
Farm
Home Games Left37
Average Attendance - %4,715 - 94.30%
Average Income per Game$163,599
Year to Date Revenue$490,796

Expense

Pro Players Total Salaries$54,487,166
Pro Players Total Average Salaries$54,487,166
Farm Players Total Salaries$4,085,164
Farm Players Total Average Salaries$4,085,164
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,924,712
Farm Year To Date Expenses$424,332
Pro Salary Cap To Date$4,818,593
Farm Salary Cap To Date$358,006

Estimate

Pro Estimated Season Revenue$61,825,393
Farm Estimated Season Revenue$6,053,151
Pro Remaining Season Days134
Pro Expenses Per Days$378,824
Pro Estimated Expenses$50,762,416
Farm Remaining Season Days134
Farm Expenses Per Days$32,892
Farm Estimated Expenses$4,407,528
Estimated Season Expenses$55,169,944
Season Salary Cap$58,572,330
Estimate Under Maximum Salary Cap of $59,000,000$427,670
Estimate Over Minimum Salary Cap of $26,000,000 $32,572,330
Current Bank Account$95,824,449
Projected Bank Account$108,533,049

Pro Players Salaries

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

Farm Players Salaries

Mikhail Tsvetkov $199,975 (2)
Brent Knudsen $199,900 (3)
Stephan Bhatia $190,000 (1)
Jeremie Soderberg $190,000 (2)
Edouard Devlin $185,000 (4)
Vance Schaffner $180,000 (3)
Ennis Huskinson $175,000 (3)
London Crossman $175,000 (4)
Vitaly Anikeyev $165,000 (1)
Jean-David Kinch $161,000 (2)
Gino Genua $160,000 (1)
Lucien Rossall $160,000 (2)
Leonard Mcchesney $160,000 (1)
Cedric Winnik $155,000 (1)
Garet Pawlick $141,289 (1)
Luka Decarie $140,000 (3)
Simo-Ville Annola $135,000 (3)
Amos Rigdon $120,000 (5)
Steven Gibb $110,000 (1)
Armon Berra $100,000 (3)
Peter Jensen $100,000 (2)
Antoni Keiser $100,000 (3)
Court Koritzinsky $98,000 (2)
Arun Walton $90,000 (1)
Sondre Risoy $90,000 (1)
Adrien Pinette $85,000 (5)
Sampson Rushton $80,000 (1)
Leon Hausermann $80,000 (2)
Rylan Poirier $80,000 (2)
Karl-Anton Spjut $80,000 (3)
Total Farm Players30
Salary Commitment
Year 6 : $4,085,164
Year 7 : $2,743,875
Year 8 : $1,674,900
Year 9 : $565,000
Salary Average Commitment
Year 6 : $4,085,164
Year 7 : $2,743,875
Year 8 : $1,674,900
Year 9 : $565,000

Stingrays



Arena Capacity - Ticket Price
Attendance - %

Arena NameNantucket Arena
Level 1: 6000 - $110 - 5,464 - 91.07%
Level 2: 5000 - $65 - 4,874 - 97.47%
Level 3: 2000 - $40 - 1,851 - 92.53%
Level 4: 4000 - $30 - 3,934 - 98.34%
Luxury : 1000 - $200 - 957 - 95.70%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $50 - 1,615 - 53.82%
Farm Level 2: 2000 - $25 - 967 - 48.34%
Farm Total Capacity :5000

Income

Home Games Left38
Average Attendance - %17,079 - 94.88%
Average Income per Game$1,756,677
Year to Date Revenue$3,513,354
Farm
Home Games Left36
Average Attendance - %2,581 - 51.63%
Average Income per Game$136,362
Year to Date Revenue$545,448

Expense

Pro Players Total Salaries$55,753,766
Pro Players Total Average Salaries$55,753,766
Farm Players Total Salaries$2,600,200
Farm Players Total Average Salaries$2,600,200
Coaches Total Salaries$3,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,195,905
Farm Year To Date Expenses$287,771
Pro Salary Cap To Date$4,930,601
Farm Salary Cap To Date$217,024

Estimate

Pro Estimated Season Revenue$66,753,726
Farm Estimated Season Revenue$4,909,032
Pro Remaining Season Days134
Pro Expenses Per Days$399,685
Pro Estimated Expenses$53,557,790
Farm Remaining Season Days134
Farm Expenses Per Days$23,131
Farm Estimated Expenses$3,099,554
Estimated Season Expenses$56,657,344
Season Salary Cap$58,353,966
Estimate Under Maximum Salary Cap of $59,000,000$646,034
Estimate Over Minimum Salary Cap of $26,000,000 $32,353,966
Current Bank Account$108,537,226
Projected Bank Account$123,542,640

Pro Players Salaries

Albert Lager $4,900,000 (2)
Kurt Palmqvist $4,550,000 (2)
Roman Mishuyev $4,500,000 (4)
B.J. Keogan $4,000,000 (4)
Neale Pollak $4,000,000 (1)
Brady Europe $3,550,000 (3)
Dino Hartney $3,000,500 (2)
Jody Larose $3,000,000 (2)
Alec Welsford $2,860,266 (1)
Derrick Pinches $2,850,000 (1)
Michael Dineen $2,750,000 (5)
Anthony Lowry $2,550,000 (5)
Ignaty Falbush $2,500,000 (1)
Lyubomyr Makarov $2,100,000 (5)
Hale Jeffs $2,000,000 (2)
Pascal Lord $1,755,000 (1)
Jensen Pettersson $1,650,000 (3)
Francois Prigione $1,513,000 (3)
Yakov Raikovsky $925,000 (1)
Heyward Wahl $800,000 (4)
Total Pro Players20
Salary Commitment
Year 6 : $55,753,766
Year 7 : $40,863,500
Year 8 : $23,413,000
Year 9 : $16,700,000
Salary Average Commitment
Year 6 : $55,753,766
Year 7 : $40,863,500
Year 8 : $23,413,000
Year 9 : $16,700,000
Salary Cap with 1 Way Contract
Year 6 : $55,753,766
Year 7 : $40,863,500
Year 8 : $23,413,000
Year 9 : $16,700,000

Farm Players Salaries

Jaimie Pether $165,000 (4)
Tomas Ostman $150,000 (4)
Brodie Helyar $150,000 (2)
Lazlo Sergent $125,000 (5)
Kende Pesovnik $115,000 (5)
Ethan Fernhout $100,000 (4)
Germaine Goodhew $100,000 (1)
Zach Bamford $100,000 (1)
Joey Dibrina $95,000 (4)
Alex Bjorkegren $95,000 (2)
Lars Rasmussen $90,000 (3)
Carey Herrington $85,000 (1)
Veli-Harri Rakkolainen $85,000 (4)
Harris Topp $80,200 (2)
Brook Babcock $80,000 (3)
Wiktor Ersson (Out of Payroll) $80,000 (2)
Willem Bedard $80,000 (1)
Benni Gauss $80,000 (2)
Phil Symes $80,000 (2)
Sean Courtemanche $80,000 (3)
Agust Danell $80,000 (3)
Teppana Ahrner $80,000 (1)
Daniil Zachest $75,000 (1)
Remy Rerie $70,000 (1)
Harding Fremlin $70,000 (1)
Lynden Challen $70,000 (3)
Kevin Quenneville $70,000 (4)
Ludwig Delhaye $70,000 (1)
Total Farm Players28
Salary Commitment
Year 6 : $2,600,200
Year 7 : $1,870,200
Year 8 : $1,305,000
Year 9 : $905,000
Salary Average Commitment
Year 6 : $2,600,200
Year 7 : $1,870,200
Year 8 : $1,305,000
Year 9 : $905,000

Stormbreakers



Arena Capacity - Ticket Price
Attendance - %

Arena NameStorm Surge Stadium
Level 1: 6000 - $110 - 5,658 - 94.30%
Level 2: 5000 - $65 - 4,950 - 99.00%
Level 3: 2000 - $40 - 1,981 - 99.03%
Level 4: 4000 - $30 - 3,792 - 94.81%
Luxury : 1000 - $200 - 934 - 93.38%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $30 - 2,891 - 96.36%
Farm Level 2: 2000 - $15 - 1,901 - 95.05%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %17,315 - 96.19%
Average Income per Game$1,787,221
Year to Date Revenue$7,148,884
Farm
Home Games Left37
Average Attendance - %4,792 - 95.83%
Average Income per Game$149,805
Year to Date Revenue$449,416

Expense

Pro Players Total Salaries$53,879,873
Pro Players Total Average Salaries$53,879,873
Farm Players Total Salaries$2,349,000
Farm Players Total Average Salaries$2,349,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,886,654
Farm Year To Date Expenses$297,254
Pro Salary Cap To Date$4,754,002
Farm Salary Cap To Date$208,828

Estimate

Pro Estimated Season Revenue$64,339,956
Farm Estimated Season Revenue$5,542,797
Pro Remaining Season Days134
Pro Expenses Per Days$376,734
Pro Estimated Expenses$50,482,356
Farm Remaining Season Days134
Farm Expenses Per Days$22,782
Farm Estimated Expenses$3,052,788
Estimated Season Expenses$53,535,144
Season Salary Cap$56,228,873
Estimate Under Maximum Salary Cap of $59,000,000$2,771,127
Estimate Over Minimum Salary Cap of $26,000,000 $30,228,873
Current Bank Account$87,358,468
Projected Bank Account$103,706,077

Pro Players Salaries

Rasmus Koso $4,800,000 (2)
Konosuke Matsui $3,999,999 (5)
Ivan Crete $3,550,000 (4)
Per-Axel Ekengren $3,530,000 (4)
Jerri Narmala $3,300,000 (3)
Moses Schira $3,000,000 (3)
Rodion Betremeyev $2,950,000 (3)
Wray Flamand $2,850,000 (4)
Keli Parayko $2,800,000 (3)
Arvin Hecimovic $2,490,000 (5)
Ryan Collison $2,350,000 (2)
Karl Pyy $2,259,876 (1)
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)
Carlos Donlon $1,500,000 (4)
Jan Poulsen $1,000,000 (2)
Blaz Ivanic $1,000,000 (2)
Zane Bourbonnais $1,000,000 (3)
Bernt-Erik Takkinen $900,000 (1)
Patrik Kosatka $700,000 (1)
Vladilen Avtomov $0 (0)
Total Pro Players24
Salary Commitment
Year 6 : $53,879,873
Year 7 : $50,019,997
Year 8 : $36,869,998
Year 9 : $23,819,998
Salary Average Commitment
Year 6 : $53,879,873
Year 7 : $50,019,997
Year 8 : $36,869,998
Year 9 : $23,819,998
Salary Cap with 1 Way Contract
Year 6 : $53,879,873
Year 7 : $50,019,997
Year 8 : $36,869,998
Year 9 : $23,819,998

Farm Players Salaries

Grigory Akatyev $190,000 (2)
Geoff Mcquistan $189,000 (4)
Dustin Van Buskirk $165,000 (1)
Sam Webber $160,000 (1)
Jake Mcadie $150,000 (2)
Marcel Cizmarik $150,000 (2)
Yury Koznov $118,000 (2)
Pat Szmatula $117,000 (2)
Jakob Vanderveeken $100,000 (1)
Radko Majer $100,000 (3)
Pierre-Maxime Leffler $100,000 (1)
Alizar Starcanka $90,000 (3)
Kenneth Kris $90,000 (1)
Carlo Doe $80,000 (1)
Ty Godfrey $80,000 (1)
Josiah Sunday $80,000 (3)
Vyacheslav Anfilofiyev $80,000 (3)
Cecil Pochiro $80,000 (3)
Jakob Mirc $80,000 (3)
Qu Zhibin $80,000 (1)
Atle Ala-Porkkunen $70,000 (2)
Total Farm Players21
Salary Commitment
Year 6 : $2,349,000
Year 7 : $1,494,000
Year 8 : $699,000
Year 9 : $189,000
Salary Average Commitment
Year 6 : $2,349,000
Year 7 : $1,494,000
Year 8 : $699,000
Year 9 : $189,000

Trident



Arena Capacity - Ticket Price
Attendance - %

Arena NameOlympus Center
Level 1: 6000 - $110 - 5,494 - 91.56%
Level 2: 5000 - $65 - 4,919 - 98.37%
Level 3: 2000 - $40 - 1,938 - 96.89%
Level 4: 4000 - $30 - 3,713 - 92.83%
Luxury : 1000 - $200 - 925 - 92.45%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,593 - 86.44%
Farm Level 2: 2000 - $15 - 1,631 - 81.53%
Farm Total Capacity :5000

Income

Home Games Left36
Average Attendance - %16,988 - 94.38%
Average Income per Game$1,752,060
Year to Date Revenue$7,008,241
Farm
Home Games Left36
Average Attendance - %4,224 - 84.48%
Average Income per Game$149,788
Year to Date Revenue$599,150

Expense

Pro Players Total Salaries$54,195,000
Pro Players Total Average Salaries$54,195,000
Farm Players Total Salaries$3,189,847
Farm Players Total Average Salaries$3,189,847
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,861,223
Farm Year To Date Expenses$365,450
Pro Salary Cap To Date$4,772,784
Farm Salary Cap To Date$294,704

Estimate

Pro Estimated Season Revenue$63,074,169
Farm Estimated Season Revenue$5,392,350
Pro Remaining Season Days134
Pro Expenses Per Days$375,476
Pro Estimated Expenses$50,313,784
Farm Remaining Season Days134
Farm Expenses Per Days$27,142
Farm Estimated Expenses$3,637,028
Estimated Season Expenses$53,950,812
Season Salary Cap$57,384,847
Estimate Under Maximum Salary Cap of $59,000,000$1,615,153
Estimate Over Minimum Salary Cap of $26,000,000 $31,384,847
Current Bank Account$110,883,194
Projected Bank Account$125,398,901

Pro Players Salaries

Valentin Lokhanov $4,500,000 (4)
Silvan Haslebacher $4,450,000 (5)
Lenny Koonts $4,000,000 (1)
Jimmy Ruddell $4,000,000 (1)
Arnt Pfeffer $3,710,000 (3)
Marc-Andre Larochelle $3,500,000 (1)
Jarred Kennelly $3,400,000 (5)
Loren Converse $3,200,000 (2)
Tsurayuki Shibahara $3,200,000 (3)
Nathan Paasiaro $2,985,000 (3)
Gordon Peltokangas $2,800,000 (4)
Phil Lawless $2,750,000 (1)
Riordan Winstone $1,950,000 (1)
Garland Newkirk (Out of Payroll) $1,950,000 (1)
Zackary Rothschild $1,900,000 (3)
Terrence Mazzei $1,800,000 (2)
Albert Zamuner $1,750,000 (1)
Jim Gloeckner $1,600,000 (1)
Eddie Schmidtke $1,100,000 (1)
Michal Stellon $800,000 (1)
Acke Kronholm $800,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $56,145,000
Year 7 : $32,745,000
Year 8 : $26,945,000
Year 9 : $15,150,000
Salary Average Commitment
Year 6 : $56,145,000
Year 7 : $32,745,000
Year 8 : $26,945,000
Year 9 : $15,150,000
Salary Cap with 1 Way Contract
Year 6 : $56,145,000
Year 7 : $32,745,000
Year 8 : $26,945,000
Year 9 : $15,150,000

Farm Players Salaries

Damien Mosienko $200,000 (1)
Daulton Gammond $199,500 (2)
Patrick Carlyle $199,500 (1)
Valery Kolesnikov $180,000 (1)
Fyodor Romantsev $150,000 (1)
Riley Antisin $142,792 (1)
Jayce Petrie $140,000 (1)
Grayson Jambrosich $135,000 (1)
Blaine Trevisani $130,000 (2)
Jochen Sieger $125,000 (4)
R.J. Upton $110,000 (1)
Pasi-Pekka Hoikkala $100,000 (3)
Lubos Gebauer $100,000 (2)
Ronald Duco $96,500 (1)
Pavlo Benard $96,500 (1)
Sigvard Ukkola $95,000 (1)
Erwin Haberer $90,000 (2)
Marcel Blazik $90,000 (3)
Caspar Reichelt $90,000 (3)
Jesse-Petteri Ivari $90,000 (3)
Sarno Huopio $90,000 (2)
Valentin Akerblom $82,055 (1)
Wilhelm Billberg $80,000 (1)
Trevor Marcoux $80,000 (1)
Stephan Audet $79,000 (1)
Daryl Goyer $77,500 (2)
Peyton Fennell $71,500 (1)
Ernest Champlin $70,000 (1)
Total Farm Players28
Salary Commitment
Year 6 : $3,189,847
Year 7 : $1,182,000
Year 8 : $495,000
Year 9 : $125,000
Salary Average Commitment
Year 6 : $3,189,847
Year 7 : $1,182,000
Year 8 : $495,000
Year 9 : $125,000

Twisters



Arena Capacity - Ticket Price
Attendance - %

Arena NameTwisters Coliseum
Level 1: 6000 - $110 - 5,758 - 95.96%
Level 2: 5000 - $65 - 4,619 - 92.39%
Level 3: 2000 - $40 - 1,903 - 95.17%
Level 4: 4000 - $30 - 3,900 - 97.50%
Luxury : 1000 - $200 - 947 - 94.73%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $30 - 2,576 - 85.85%
Farm Level 2: 2000 - $15 - 1,740 - 87.00%
Farm Total Capacity :5000

Income

Home Games Left37
Average Attendance - %17,128 - 95.15%
Average Income per Game$1,776,870
Year to Date Revenue$5,330,610
Farm
Home Games Left36
Average Attendance - %4,316 - 86.31%
Average Income per Game$134,375
Year to Date Revenue$537,498

Expense

Pro Players Total Salaries$50,766,498
Pro Players Total Average Salaries$50,766,498
Farm Players Total Salaries$2,427,900
Farm Players Total Average Salaries$2,427,900
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,643,773
Farm Year To Date Expenses$309,698
Pro Salary Cap To Date$4,546,494
Farm Salary Cap To Date$221,263

Estimate

Pro Estimated Season Revenue$65,744,190
Farm Estimated Season Revenue$4,837,482
Pro Remaining Season Days134
Pro Expenses Per Days$352,833
Pro Estimated Expenses$47,279,622
Farm Remaining Season Days134
Farm Expenses Per Days$23,319
Farm Estimated Expenses$3,124,746
Estimated Season Expenses$50,404,368
Season Salary Cap$53,194,398
Estimate Under Maximum Salary Cap of $59,000,000$5,805,602
Estimate Over Minimum Salary Cap of $26,000,000 $27,194,398
Current Bank Account$100,514,330
Projected Bank Account$120,691,634

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)
B.J. Zack $2,950,000 (4)
Yohann Gaudet (Out of Payroll) $2,940,000 (3)
Diederik Van Der Loo $2,900,000 (4)
Sergey Trofimov $2,800,000 (2)
Konstantin Pastushenko $2,700,000 (2)
Greyson Tordoff $2,500,000 (5)
Mikhail Pervago $2,450,000 (3)
Tommy Van Loon $2,200,000 (5)
Jordie Daley $2,000,000 (2)
Reed Chubak $1,999,999 (5)
Derek Bhungal $1,999,999 (3)
Kolby Whitecotton $1,956,500 (1)
Kim Norrman $1,350,000 (1)
Sterling Bosse $1,300,000 (2)
Taras Pervago $800,000 (3)
Total Pro Players22
Salary Commitment
Year 6 : $57,106,498
Year 7 : $43,289,998
Year 8 : $30,689,998
Year 9 : $19,199,999
Salary Average Commitment
Year 6 : $57,106,498
Year 7 : $43,289,998
Year 8 : $30,689,998
Year 9 : $19,199,999
Salary Cap with 1 Way Contract
Year 6 : $57,106,498
Year 7 : $43,289,998
Year 8 : $30,689,998
Year 9 : $19,199,999

Farm Players Salaries

Jesperi Airasvaara $160,000 (3)
Uuno Ahlroth $155,000 (4)
Adler Malley $127,000 (1)
Angel Jandora $125,000 (2)
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)
Mario Vazan $80,000 (3)
Reid Rierdon $80,000 (3)
Jared Palmer $80,000 (1)
Petri Jussinen $80,000 (1)
Gustav Kiira $78,300 (1)
Dougie Driedger $71,000 (2)
Donovan Mccrank $70,000 (1)
Clancy Macrobbie $70,000 (1)
Milo Schoffer $70,000 (1)
Tim Nair $70,000 (1)
Matteo Toet $70,000 (1)
Yefim Topalov $70,000 (2)
Total Farm Players25
Salary Commitment
Year 6 : $2,427,900
Year 7 : $1,161,500
Year 8 : $792,500
Year 9 : $472,500
Salary Average Commitment
Year 6 : $2,427,900
Year 7 : $1,161,500
Year 8 : $792,500
Year 9 : $472,500

Voltage



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Sin Bin
Level 1: 6000 - $110 - 5,697 - 94.94%
Level 2: 5000 - $65 - 4,771 - 95.43%
Level 3: 2000 - $40 - 1,946 - 97.28%
Level 4: 4000 - $30 - 4,000 - 100.00%
Luxury : 1000 - $200 - 938 - 93.83%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $27 - 2,863 - 95.43%
Farm Level 2: 2000 - $17 - 1,485 - 74.24%
Farm Total Capacity :5000

Income

Home Games Left37
Average Attendance - %17,352 - 96.40%
Average Income per Game$1,785,055
Year to Date Revenue$5,355,166
Farm
Home Games Left36
Average Attendance - %4,348 - 86.95%
Average Income per Game$133,296
Year to Date Revenue$533,183

Expense

Pro Players Total Salaries$52,817,942
Pro Players Total Average Salaries$52,817,942
Farm Players Total Salaries$3,549,718
Farm Players Total Average Salaries$3,549,718
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$4,808,388
Farm Year To Date Expenses$336,586
Pro Salary Cap To Date$4,719,954
Farm Salary Cap To Date$305,633

Estimate

Pro Estimated Season Revenue$66,047,047
Farm Estimated Season Revenue$4,798,647
Pro Remaining Season Days134
Pro Expenses Per Days$366,108
Pro Estimated Expenses$49,058,472
Farm Remaining Season Days134
Farm Expenses Per Days$26,529
Farm Estimated Expenses$3,554,886
Estimated Season Expenses$52,613,358
Season Salary Cap$56,367,660
Estimate Under Maximum Salary Cap of $59,000,000$2,632,340
Estimate Over Minimum Salary Cap of $26,000,000 $30,367,660
Current Bank Account$130,591,304
Projected Bank Account$148,823,640

Pro Players Salaries

Craig Lythgoe $4,670,000 (1)
Glynn Forsyth $4,000,000 (3)
Borisz Merchel $3,607,061 (3)
Steve Banga $3,600,000 (2)
Cliff Deruelle $3,540,000 (4)
Niclas Saarelainen $3,500,000 (1)
Ivan Luks $3,500,000 (3)
Mathys Nemeth $3,350,000 (4)
Seikku Elenius $3,140,882 (2)
Antoni Petherbridge $3,100,000 (1)
Andrew Wiewel $2,700,000 (3)
Vladimir Khokhlachev $2,650,000 (1)
Polikarp Zlotsky $2,500,000 (3)
Abel Braun $2,360,000 (2)
Zander Klersy $1,999,999 (3)
Aake Listenmaa $1,000,000 (1)
Hendy Meen $1,000,000 (1)
Denny Ashmann $1,000,000 (2)
Nik Keith $800,000 (1)
Felix-Antoine Nehring $800,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $52,817,942
Year 7 : $35,297,942
Year 8 : $25,197,060
Year 9 : $6,890,000
Salary Average Commitment
Year 6 : $52,817,942
Year 7 : $35,297,942
Year 8 : $25,197,060
Year 9 : $6,890,000
Salary Cap with 1 Way Contract
Year 6 : $52,817,942
Year 7 : $35,297,942
Year 8 : $25,197,060
Year 9 : $6,890,000

Farm Players Salaries

Reinhold Asp $200,000 (1)
Kuno Watter $200,000 (3)
Shannon Debrusk $200,000 (2)
Andrew Granfelt $185,000 (1)
Berthold Jansch $166,000 (1)
Braden Dodd $163,418 (1)
Kalervo Kivonen $150,000 (1)
Liam Casselman $140,000 (1)
Horst Horcic $131,300 (1)
Pauli-Johannes Ponniainen $120,000 (1)
Max Pirie $100,000 (2)
Dawson Albert $100,000 (1)
Aro Joki $100,000 (3)
Arne Culliton $90,000 (3)
Mo Streit $90,000 (2)
Jochen Mock $90,000 (3)
Teo Ramstadius $90,000 (2)
Benjamin Haab $90,000 (3)
Troy Carnaghan $90,000 (1)
Velijussi Ahopelto $90,000 (1)
Tomas Lauckner $89,000 (1)
Nils Almkvist $80,000 (1)
Brantt Mackaness $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)
Alain Crawford $80,000 (1)
Alcott Tindall $80,000 (3)
Grant Giliati $75,000 (1)
Total Farm Players32
Salary Commitment
Year 6 : $3,549,718
Year 7 : $1,610,000
Year 8 : $970,000
Year 9 : $0
Salary Average Commitment
Year 6 : $3,549,718
Year 7 : $1,610,000
Year 8 : $970,000
Year 9 : $0

Voodoo



Arena Capacity - Ticket Price
Attendance - %

Arena NameHangar 57
Level 1: 6000 - $110 - 5,612 - 93.53%
Level 2: 5000 - $65 - 4,646 - 92.92%
Level 3: 2000 - $40 - 1,853 - 92.66%
Level 4: 4000 - $30 - 3,750 - 93.75%
Luxury : 1000 - $200 - 951 - 95.12%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,728 - 90.93%
Farm Level 2: 2000 - $15 - 1,746 - 87.28%
Farm Total Capacity :5000

Income

Home Games Left35
Average Attendance - %16,812 - 93.40%
Average Income per Game$1,749,785
Year to Date Revenue$8,748,923
Farm
Home Games Left34
Average Attendance - %4,474 - 89.47%
Average Income per Game$158,165
Year to Date Revenue$948,987

Expense

Pro Players Total Salaries$54,890,251
Pro Players Total Average Salaries$54,890,251
Farm Players Total Salaries$3,349,925
Farm Players Total Average Salaries$3,349,925
Coaches Total Salaries$5,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$5,219,887
Farm Year To Date Expenses$399,656
Pro Salary Cap To Date$4,866,144
Farm Salary Cap To Date$289,111

Estimate

Pro Estimated Season Revenue$61,242,461
Farm Estimated Season Revenue$5,377,593
Pro Remaining Season Days134
Pro Expenses Per Days$400,614
Pro Estimated Expenses$53,682,276
Farm Remaining Season Days134
Farm Expenses Per Days$31,292
Farm Estimated Expenses$4,193,128
Estimated Season Expenses$57,875,404
Season Salary Cap$58,240,176
Estimate Under Maximum Salary Cap of $59,000,000$759,824
Estimate Over Minimum Salary Cap of $26,000,000 $32,240,176
Current Bank Account$117,150,237
Projected Bank Account$125,894,887

Pro Players Salaries

Pete Sandhu $4,200,000 (2)
Gerald Slobodian $4,200,000 (5)
Sergey Krivulya $4,100,000 (2)
Leonard Ananin $4,000,000 (2)
Ruben Junnilainen $3,750,000 (4)
Michal England $3,500,000 (2)
Newton Dee $3,250,000 (2)
Herbert Pohjolainen $3,200,000 (4)
Leon Kwok $3,100,000 (4)
Rurik Pietsalo $2,700,000 (4)
Charles-Anthony Abgrall $2,500,000 (1)
Olof Strand $2,441,503 (2)
Ross Neale $1,999,999 (3)
Miihkali Haataja $1,999,999 (4)
Vladilen Misin $1,999,750 (1)
Tikhon Lemyasev $1,999,000 (4)
Renat Kyrylenko $1,800,000 (1)
Brandon Deshaies $1,750,000 (2)
Ugo Talawant $1,600,000 (2)
Henrick Polley $800,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $54,890,251
Year 7 : $47,790,501
Year 8 : $22,948,998
Year 9 : $20,948,999
Salary Average Commitment
Year 6 : $54,890,251
Year 7 : $47,790,501
Year 8 : $22,948,998
Year 9 : $20,948,999
Salary Cap with 1 Way Contract
Year 6 : $54,890,251
Year 7 : $47,790,501
Year 8 : $22,948,998
Year 9 : $20,948,999

Farm Players Salaries

Maksim Voronin $199,975 (1)
Leonid Pafov $190,000 (5)
Kevin Elson $175,000 (1)
Igor Zheldakov $170,000 (2)
Dru Pearkes $160,000 (1)
Zane Haddix $136,216 (1)
Johnny Leclair $135,000 (2)
Takeji Takata $135,000 (5)
Igor Karsenev $133,037 (2)
Ruslan Sarvarov $130,000 (2)
Atley Hebert $125,000 (3)
Waylon Mcindeor $108,822 (1)
Vosip Puntus $100,000 (1)
Yann Hammond $100,000 (2)
Olaf Norlander $100,000 (3)
Wesley Groulx $100,000 (2)
Oystein Gravdahl $100,000 (3)
Tani Pahkamaa $90,000 (1)
Ole Hansen $90,000 (2)
Ivan Mlachnev $90,000 (3)
Ignaty Syromolotov $90,000 (2)
Jaki Krabbe $81,875 (4)
Shiro Kaima $80,000 (2)
Christofer Widell $80,000 (3)
Ruuno Jortikka $80,000 (3)
Sven Thunberg $80,000 (3)
Karel Sivak $80,000 (3)
Alek Isotalus $70,000 (5)
Erling Olsson $70,000 (1)
Butch Fitzstephens $70,000 (1)
Total Farm Players30
Salary Commitment
Year 6 : $3,349,925
Year 7 : $2,239,912
Year 8 : $1,211,875
Year 9 : $476,875
Salary Average Commitment
Year 6 : $3,349,925
Year 7 : $2,239,912
Year 8 : $1,211,875
Year 9 : $476,875

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$26,000,000

Pro Players

Farm Players

Total Players

Bandits $91,344,054 $57,228,280 $1,771,720 $31,228,280 203252
Blizzard $119,203,873 $57,128,245 $1,871,755 $31,128,245 203050
Blues $61,213,751 $58,362,187 $637,813 $32,362,187 203151
Chaos $14,624,833 $54,809,107 $4,190,893 $28,809,107 212950
Dockheads $81,345,992 $56,472,742 $2,527,258 $30,472,742 212243
Dynasty $91,307,938 $56,355,007 $2,644,993 $30,355,007 212445
Harfang $104,684,139 $57,290,277 $1,709,723 $31,290,277 203252
Knights $96,394,515 $57,497,089 $1,502,911 $31,497,089 202646
Lumberjacks $72,696,746 $53,183,229 $5,816,771 $27,183,229 203151
Maulers $48,289,599 $57,747,605 $1,252,395 $31,747,605 203252
Mighty Moose $95,019,793 $42,791,136 $16,208,864 $16,791,136 202848
Militia $59,453,581 $56,559,880 $2,440,120 $30,559,880 223153
Muertos $108,763,229 $52,191,738 $6,808,262 $26,191,738 203454
North Stars $106,108,090 $55,845,433 $3,154,567 $29,845,433 213354
Orcas $109,392,924 $58,159,692 $840,308 $32,159,692 202141
Privateers $124,264,763 $55,498,332 $3,501,668 $29,498,332 213152
Razorbacks $86,009,291 $56,910,228 $2,089,772 $30,910,228 202848
Red Tails $72,709,180 $55,494,396 $3,505,604 $29,494,396 222850
Redbull $82,903,451 $51,587,107 $7,412,893 $25,587,107 212950
Royals $95,824,449 $58,572,330 $427,670 $32,572,330 203050
Stingrays $108,537,226 $58,353,966 $646,034 $32,353,966 202848
Stormbreakers $87,358,468 $56,228,873 $2,771,127 $30,228,873 242145
Trident $110,883,194 $57,384,847 $1,615,153 $31,384,847 212849
Twisters $100,514,330 $53,194,398 $5,805,602 $27,194,398 222547
Voltage $130,591,304 $56,367,660 $2,632,340 $30,367,660 203252
Voodoo $117,150,237 $58,240,176 $759,824 $32,240,176 203050