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 - 5,696 - 94.93%
Level 2: 5000 - $65 - 4,756 - 95.13%
Level 3: 2000 - $40 - 1,878 - 93.88%
Level 4: 4000 - $30 - 3,755 - 93.89%
Luxury : 1000 - $200 - 950 - 94.99%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,821 - 94.03%
Farm Level 2: 2000 - $15 - 1,865 - 93.23%
Farm Total Capacity :5000

Income

Home Games Left22
Average Attendance - %17,035 - 94.64%
Average Income per Game$1,773,156
Year to Date Revenue$31,916,799
Farm
Home Games Left24
Average Attendance - %4,686 - 93.71%
Average Income per Game$164,713
Year to Date Revenue$2,635,413

Expense

Pro Players Total Salaries$53,881,414
Pro Players Total Average Salaries$53,881,414
Farm Players Total Salaries$4,452,230
Farm Players Total Average Salaries$4,452,230
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,225,547
Farm Year To Date Expenses$1,986,193
Pro Salary Cap To Date$20,830,980
Farm Salary Cap To Date$1,749,451

Estimate

Pro Estimated Season Revenue$39,009,421
Farm Estimated Season Revenue$3,953,120
Pro Remaining Season Days89
Pro Expenses Per Days$373,343
Pro Estimated Expenses$33,227,527
Farm Remaining Season Days89
Farm Expenses Per Days$34,369
Farm Estimated Expenses$3,058,841
Estimated Season Expenses$36,286,368
Season Salary Cap$58,333,644
Estimate Under Maximum Salary Cap of $59,000,000$666,356
Estimate Over Minimum Salary Cap of $26,000,000 $32,333,644
Current Bank Account$95,625,856
Projected Bank Account$102,302,029

Pro Players Salaries

Nino Hebar $4,650,000 (2)
Lukasz Pomfret $3,850,000 (5)
Charlie Esau $3,400,000 (3)
Vladilen Kanareikin $3,384,168 (4)
Harri-Juhani Sutelainen $3,350,000 (4)
Lloyd Mceachern $2,900,000 (3)
Dominick Maclellan $2,850,000 (3)
Fernando Zanette $2,800,000 (2)
Ali Kurakov $2,800,000 (1)
Evin Lapointe $2,718,000 (5)
Wiktor Ehn $2,550,000 (4)
Cade Calkins $2,550,000 (4)
Vallu Vaatainen $2,350,000 (1)
Grels Hohka $2,300,000 (1)
Abram Nalyvaichuk $2,215,000 (5)
Denis Kochetkov $2,200,000 (4)
Pyotr Zarubayev $1,800,000 (1)
Aarre Lokki $1,500,000 (2)
Pete Eckersley $1,364,246 (1)
Timothy Pham $1,350,000 (1)
Gerhard Ryffel $1,000,000 (3)
Total Pro Players21
Salary Commitment
Year 6 : $53,881,414
Year 7 : $41,917,168
Year 8 : $32,967,168
Year 9 : $22,817,168
Salary Average Commitment
Year 6 : $53,881,414
Year 7 : $41,917,168
Year 8 : $32,967,168
Year 9 : $22,817,168
Salary Cap with 1 Way Contract
Year 6 : $53,881,414
Year 7 : $41,917,168
Year 8 : $32,967,168
Year 9 : $22,817,168

Farm Players Salaries

River Mcquinston $200,000 (1)
Micael Abraham $199,000 (2)
Cedric Langlands $190,000 (3)
Jory Doucette $185,000 (2)
Dillan Dewhurst $175,000 (2)
Rem Godin $170,000 (3)
Niall Topping $160,000 (2)
Bradford Tribe $160,000 (1)
Valery Potemin $153,813 (1)
Ives Risley $152,578 (1)
Egil Wainikka $152,259 (1)
Anthony Heintze $151,530 (1)
Dayn Yablonski $151,300 (1)
Zeke Carson $150,000 (2)
Burl Mckeoron $145,000 (1)
Kari-Petteri Malmborg $140,000 (2)
Greyson Bonner $140,000 (3)
Glyn Dahl $130,000 (1)
Jonatan Klingvall $127,773 (2)
Aatami Horppu $127,500 (2)
Rene Simandl $119,728 (1)
Boof Carzo $113,250 (1)
Linus Smeds $111,000 (1)
Vinny Menzies $110,000 (2)
Mikhail Radeyev $107,500 (2)
Seb Macoretta $100,000 (2)
Magnus Magnusson $100,000 (2)
Stephen Randell $100,000 (2)
Ivan Rutgersson $90,000 (1)
Terence Kenway $90,000 (2)
Vladimir Opochinin $90,000 (1)
Yaroslav Zhidkikh $80,000 (2)
Richard Kresanek $80,000 (3)
Total Farm Players33
Salary Commitment
Year 6 : $4,452,229
Year 7 : $2,531,773
Year 8 : $580,000
Year 9 : $0
Salary Average Commitment
Year 6 : $4,452,229
Year 7 : $2,531,773
Year 8 : $580,000
Year 9 : $0

Blizzard



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $110 - 5,856 - 97.60%
Level 2: 5000 - $65 - 4,658 - 93.16%
Level 3: 2000 - $40 - 1,880 - 94.02%
Level 4: 4000 - $30 - 3,743 - 93.57%
Luxury : 1000 - $200 - 941 - 94.06%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,869 - 95.62%
Farm Level 2: 2000 - $15 - 1,907 - 95.35%
Farm Total Capacity :5000

Income

Home Games Left27
Average Attendance - %17,078 - 94.88%
Average Income per Game$1,785,470
Year to Date Revenue$23,211,114
Farm
Home Games Left24
Average Attendance - %4,776 - 95.51%
Average Income per Game$167,710
Year to Date Revenue$2,683,362

Expense

Pro Players Total Salaries$54,650,000
Pro Players Total Average Salaries$54,650,000
Farm Players Total Salaries$3,000,024
Farm Players Total Average Salaries$3,000,024
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,193,451
Farm Year To Date Expenses$1,291,102
Pro Salary Cap To Date$21,325,423
Farm Salary Cap To Date$1,133,284

Estimate

Pro Estimated Season Revenue$48,207,698
Farm Estimated Season Revenue$4,025,043
Pro Remaining Season Days89
Pro Expenses Per Days$386,735
Pro Estimated Expenses$34,419,415
Farm Remaining Season Days89
Farm Expenses Per Days$23,129
Farm Estimated Expenses$2,058,481
Estimated Season Expenses$36,477,896
Season Salary Cap$57,650,024
Estimate Under Maximum Salary Cap of $59,000,000$1,349,976
Estimate Over Minimum Salary Cap of $26,000,000 $31,650,024
Current Bank Account$121,067,591
Projected Bank Account$136,822,436

Pro Players Salaries

Andrew Dumont $5,000,000 (4)
Yegor Mylnikov $4,770,000 (5)
Darko Rekelj $4,000,000 (5)
Tony Lamoureux $3,900,000 (2)
Lazarz Zawilinski $3,800,000 (3)
Frederic Marini $3,500,000 (2)
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)
Grayson Wiley $1,000,000 (3)
Maik Azeyev $980,000 (2)
Uoti Isokaanta $900,000 (2)
Radyyon Rahozhkin $800,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $54,650,000
Year 7 : $45,600,000
Year 8 : $30,670,000
Year 9 : $25,070,000
Salary Average Commitment
Year 6 : $54,650,000
Year 7 : $45,600,000
Year 8 : $30,670,000
Year 9 : $25,070,000
Salary Cap with 1 Way Contract
Year 6 : $54,650,000
Year 7 : $45,600,000
Year 8 : $30,670,000
Year 9 : $25,070,000

Farm Players Salaries

Teuvo Kuuri $200,000 (1)
Frederick Weston $200,000 (1)
Ihor Nikitenko $180,025 (1)
Leonid Veschagin $150,000 (1)
Anton Roy $150,000 (1)
Mikkomatti Niinivirta $150,000 (3)
Edo Rozman $100,000 (3)
Pasi Korvo $100,000 (2)
Nels Forget $90,000 (1)
Michal Diro $90,000 (2)
Jan Marek $90,000 (3)
Vitezslav Poupa $90,000 (2)
Caelan Ranford $90,000 (1)
Judd Nesbitt $90,000 (2)
Filip Gereyev $85,000 (2)
Teodor Marcinkievic $80,000 (2)
Rawley Pryor $80,000 (2)
Jami-Petri Saukko $80,000 (1)
Vytal Lancien $80,000 (2)
Anders Calland $80,000 (3)
Christer Kankkunen $80,000 (3)
Tsimafey Stadolnik $80,000 (3)
Fisk Walwyn $80,000 (1)
Vitaly Lisutin $80,000 (3)
Mich Soquila $75,000 (1)
Aleksandr Poiseyev $70,000 (1)
Markos Kuuva $70,000 (1)
Jetro Nahls $70,000 (2)
Anatoly Petukhov $70,000 (1)
Trafim Zuew $70,000 (1)
Total Farm Players30
Salary Commitment
Year 6 : $3,000,024
Year 7 : $1,425,000
Year 8 : $660,000
Year 9 : $0
Salary Average Commitment
Year 6 : $3,000,024
Year 7 : $1,425,000
Year 8 : $660,000
Year 9 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameHard Rock Place
Level 1: 6000 - $110 - 5,515 - 91.92%
Level 2: 5000 - $65 - 4,783 - 95.67%
Level 3: 2000 - $40 - 1,926 - 96.29%
Level 4: 4000 - $30 - 3,794 - 94.84%
Luxury : 1000 - $200 - 923 - 92.29%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,843 - 94.76%
Farm Level 2: 2000 - $15 - 1,897 - 94.83%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %16,941 - 94.12%
Average Income per Game$1,745,605
Year to Date Revenue$33,166,487
Farm
Home Games Left22
Average Attendance - %4,739 - 94.79%
Average Income per Game$166,327
Year to Date Revenue$2,993,881

Expense

Pro Players Total Salaries$49,433,872
Pro Players Total Average Salaries$49,433,872
Farm Players Total Salaries$2,692,214
Farm Players Total Average Salaries$2,692,214
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,183,720
Farm Year To Date Expenses$1,459,314
Pro Salary Cap To Date$21,493,239
Farm Salary Cap To Date$1,143,662

Estimate

Pro Estimated Season Revenue$36,657,696
Farm Estimated Season Revenue$3,659,188
Pro Remaining Season Days89
Pro Expenses Per Days$348,190
Pro Estimated Expenses$30,988,910
Farm Remaining Season Days89
Farm Expenses Per Days$23,757
Farm Estimated Expenses$2,114,373
Estimated Season Expenses$33,103,283
Season Salary Cap$52,126,086
Estimate Under Maximum Salary Cap of $59,000,000$6,873,914
Estimate Over Minimum Salary Cap of $26,000,000 $26,126,086
Current Bank Account$67,987,343
Projected Bank Account$75,200,944

Pro Players Salaries

Duma Dodrescu $10,500,000 (3)
Curtis Gordic $4,130,000 (4)
Bryce Bruha (Out of Payroll) $4,050,100 (4)
Jooel Tuomisalo $3,600,000 (2)
Kodi Lapalme (Out of Payroll) $3,550,000 (3)
John-Michael Mcdonough $3,100,000 (4)
Maxym Pansegrau (Out of Payroll) $3,000,000 (1)
Daniel Weber $2,800,000 (2)
Kory Nestor $2,783,000 (2)
Tod Benedict $2,400,000 (5)
Blair Kuntz $2,300,000 (2)
Dominic Burry $2,290,000 (3)
Maddison Bilcke $1,999,999 (3)
Luis Henrich $1,999,000 (3)
Andrei Flatley $1,646,873 (2)
Vintila Dragan $1,600,000 (1)
Layton Neveu $1,500,000 (1)
Arvi-Antti Ahokari $1,500,000 (3)
Magnus Pimm $1,485,000 (2)
Stig Lunde $1,000,000 (2)
Stanislav Budaj $1,000,000 (3)
Andre Corrigall $900,000 (1)
Halvor Dahl $900,000 (2)
Total Pro Players23
Salary Commitment
Year 6 : $60,033,972
Year 7 : $53,033,972
Year 8 : $36,519,099
Year 9 : $13,680,100
Salary Average Commitment
Year 6 : $60,033,972
Year 7 : $53,033,972
Year 8 : $36,519,099
Year 9 : $13,680,100
Salary Cap with 1 Way Contract
Year 6 : $60,033,972
Year 7 : $53,033,972
Year 8 : $36,519,099
Year 9 : $13,680,100

Farm Players Salaries

Sergey Izvolin $160,000 (1)
Romeo Rocca $140,000 (1)
Forester OCorley $132,000 (2)
Rafael Jewitt $130,000 (3)
Dexter Lovatsis $116,814 (1)
Christian Cannan $110,000 (2)
Adrian Tillberg $100,000 (1)
Korey Maciag $98,400 (1)
Jaxson Sergerie $98,000 (2)
Von Holtston $93,000 (2)
Xander Henry $90,000 (3)
Karl-Erik Vestin $90,000 (3)
Dominik Hajas $90,000 (2)
Pyotr Gach $89,000 (2)
Anatoliy Potochnyak $86,000 (1)
Brennan Knapp $84,000 (1)
Giovanni Cremen $80,000 (2)
Burt Bannon $80,000 (2)
Jeremiah Dunin $80,000 (1)
Griffith Deer $80,000 (1)
Val Cuming $80,000 (1)
Felix-Nicolas Curatolo $80,000 (3)
Noa Mustajarvi $80,000 (3)
Norman Dobrescu $75,000 (2)
Daxton Wentworth $70,000 (1)
Tavish Duhatschek $70,000 (2)
Torsten Orsa $70,000 (1)
Vince Herriot $70,000 (2)
Martti-Veikko Survonen $70,000 (2)
Total Farm Players29
Salary Commitment
Year 6 : $2,692,214
Year 7 : $1,527,000
Year 8 : $470,000
Year 9 : $0
Salary Average Commitment
Year 6 : $2,692,214
Year 7 : $1,527,000
Year 8 : $470,000
Year 9 : $0

Chaos



Arena Capacity - Ticket Price
Attendance - %

Arena NameChaos Center
Level 1: 6000 - $110 - 5,607 - 93.44%
Level 2: 5000 - $65 - 4,639 - 92.79%
Level 3: 2000 - $40 - 1,873 - 93.65%
Level 4: 4000 - $30 - 3,728 - 93.20%
Luxury : 1000 - $200 - 956 - 95.62%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,030 - 67.68%
Farm Level 2: 2000 - $20 - 1,189 - 59.44%
Farm Total Capacity :5000

Income

Home Games Left23
Average Attendance - %16,803 - 93.35%
Average Income per Game$1,750,006
Year to Date Revenue$29,750,102
Farm
Home Games Left22
Average Attendance - %3,219 - 64.39%
Average Income per Game$136,491
Year to Date Revenue$2,456,844

Expense

Pro Players Total Salaries$53,318,613
Pro Players Total Average Salaries$53,318,613
Farm Players Total Salaries$4,864,056
Farm Players Total Average Salaries$4,864,056
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,488,135
Farm Year To Date Expenses$2,085,477
Pro Salary Cap To Date$21,084,053
Farm Salary Cap To Date$1,848,737

Estimate

Pro Estimated Season Revenue$40,250,138
Farm Estimated Season Revenue$3,002,809
Pro Remaining Season Days89
Pro Expenses Per Days$370,875
Pro Estimated Expenses$33,007,875
Farm Remaining Season Days89
Farm Expenses Per Days$37,170
Farm Estimated Expenses$3,308,130
Estimated Season Expenses$36,316,005
Season Salary Cap$58,182,669
Estimate Under Maximum Salary Cap of $59,000,000$817,331
Estimate Over Minimum Salary Cap of $26,000,000 $32,182,669
Current Bank Account$14,407,365
Projected Bank Account$21,344,307

Pro Players Salaries

Alexis Pitsadiotis $5,400,095 (3)
Fox OCallahan $5,229,520 (3)
David-Alexandre Williams $4,900,000 (2)
Johnathon Vreeland $4,750,000 (4)
Reinhold Lahdo $4,400,000 (2)
Adrien Karygiannis $3,513,000 (1)
Thatcher Goodyear $3,250,000 (4)
Uuno Piili $3,200,000 (4)
Nils Lehman $3,100,000 (4)
Caden Boteler $2,400,000 (1)
Pelle Jonson $2,360,000 (5)
Mikhail Chekvin $2,110,000 (1)
Christophe Prybysh $1,706,000 (1)
Willem Halward $1,700,000 (2)
Raphael Dupuis $999,999 (1)
Yaroslav Kalyayev $999,999 (2)
Rodion Noskov $900,000 (1)
Olaf Brieger $800,000 (1)
Krister Sandell $800,000 (3)
Olan Koch $800,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $53,318,613
Year 7 : $40,889,614
Year 8 : $28,889,615
Year 9 : $16,660,000
Salary Average Commitment
Year 6 : $53,318,613
Year 7 : $40,889,614
Year 8 : $28,889,615
Year 9 : $16,660,000
Salary Cap with 1 Way Contract
Year 6 : $53,318,613
Year 7 : $40,889,614
Year 8 : $28,889,615
Year 9 : $16,660,000

Farm Players Salaries

Johannes Wilhelmsson $200,000 (2)
Barnabas Vilezsal $200,000 (2)
Douwe Hoefnagels $200,000 (1)
Frederic Maidens $196,000 (3)
Conny Ericsson $195,500 (1)
Rylee Hak $195,000 (1)
Eli Pajaczkowski $191,744 (1)
Vaidas Indrisiunas $190,000 (3)
Marcos Pendlebury $180,090 (4)
Philippe-Olivier Jansen $180,000 (4)
Culley Daggett $180,000 (5)
Griffin Froats $178,713 (5)
Wade OCuirneen $170,000 (2)
Jerry Malmkvist $170,000 (4)
Dempsey Roos $170,000 (5)
Branislav Pecnik $170,000 (4)
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)
Tord Tourula $140,000 (2)
Keaton Kanji $140,000 (2)
Vasilica Ciubotariu $137,500 (1)
Kody Holles $131,382 (2)
Vyacheslav Burdelyov $117,000 (3)
Dauren Abdykarimov $116,209 (5)
Marten Samways $100,000 (2)
Sebastian Rehn $90,000 (2)
Myles Baron $90,000 (3)
Fredrik Becken $80,000 (2)
Total Farm Players31
Salary Commitment
Year 6 : $4,864,056
Year 7 : $3,801,084
Year 8 : $2,083,102
Year 9 : $1,490,102
Salary Average Commitment
Year 6 : $4,864,056
Year 7 : $3,801,084
Year 8 : $2,083,102
Year 9 : $1,490,102

Dockheads



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Dock
Level 1: 6000 - $110 - 5,631 - 93.85%
Level 2: 5000 - $65 - 4,721 - 94.42%
Level 3: 2000 - $40 - 1,886 - 94.28%
Level 4: 4000 - $30 - 3,775 - 94.38%
Luxury : 1000 - $200 - 933 - 93.32%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,076 - 69.21%
Farm Level 2: 2000 - $15 - 1,901 - 95.06%
Farm Total Capacity :5000

Income

Home Games Left22
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,757,176
Year to Date Revenue$31,629,163
Farm
Home Games Left22
Average Attendance - %3,977 - 79.55%
Average Income per Game$145,039
Year to Date Revenue$2,610,705

Expense

Pro Players Total Salaries$51,949,790
Pro Players Total Average Salaries$51,949,790
Farm Players Total Salaries$2,493,951
Farm Players Total Average Salaries$2,493,951
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,579,848
Farm Year To Date Expenses$1,379,791
Pro Salary Cap To Date$21,988,016
Farm Salary Cap To Date$985,234

Estimate

Pro Estimated Season Revenue$38,657,866
Farm Estimated Season Revenue$3,190,862
Pro Remaining Season Days89
Pro Expenses Per Days$363,604
Pro Estimated Expenses$32,360,756
Farm Remaining Season Days89
Farm Expenses Per Days$23,768
Farm Estimated Expenses$2,115,352
Estimated Season Expenses$34,476,108
Season Salary Cap$54,443,741
Estimate Under Maximum Salary Cap of $59,000,000$4,556,259
Estimate Over Minimum Salary Cap of $26,000,000 $28,443,741
Current Bank Account$89,562,293
Projected Bank Account$96,934,913

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 (Out of Payroll) $3,800,000 (4)
Bronson Landrum $3,800,000 (5)
Karl-Johan Schmidt $3,000,100 (3)
Norman Krichew $2,922,594 (1)
Bedrich Visek $2,900,999 (2)
Dayton Clement $2,750,999 (3)
Gleb Zazulenko $2,500,000 (3)
Kiefer Zoerb $2,319,000 (2)
Kirill Karpyuk $2,000,000 (4)
Dane Wooten $1,999,999 (2)
Emilio Mabry $1,900,999 (2)
Heinz Tscharf $1,000,000 (3)
Ilya Boyko $1,000,000 (3)
Joachim Pickering (Out of Payroll) $950,000 (4)
Vladislav Ralin $800,000 (2)
Brigham Eveleigh $730,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $56,699,790
Year 7 : $49,877,196
Year 8 : $39,226,199
Year 9 : $23,775,100
Salary Average Commitment
Year 6 : $56,699,790
Year 7 : $49,877,196
Year 8 : $39,226,199
Year 9 : $23,775,100
Salary Cap with 1 Way Contract
Year 6 : $56,699,790
Year 7 : $49,877,196
Year 8 : $39,226,199
Year 9 : $23,775,100

Farm Players Salaries

Siegfried Klatt $195,000 (5)
Jens Liljegren $190,000 (2)
Oskar Carlsson $160,000 (1)
Connie Leather $160,000 (3)
Tylor Rebelo $151,000 (1)
Aiden Wourms $140,000 (3)
Antonio Donohoe $120,000 (1)
Easton Jamieson $120,000 (1)
Bohdan Palamarchuk $110,000 (2)
Adalbert Berlin $110,000 (1)
Boris Potokov $100,000 (3)
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)
Lynn Manseau $80,000 (3)
Daniel Lohse $80,000 (3)
Finlay Hellgren $75,000 (2)
Total Farm Players22
Salary Commitment
Year 6 : $2,493,951
Year 7 : $1,554,451
Year 8 : $915,000
Year 9 : $275,000
Salary Average Commitment
Year 6 : $2,493,951
Year 7 : $1,554,451
Year 8 : $915,000
Year 9 : $275,000

Dynasty



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Coliseum
Level 1: 6000 - $110 - 5,594 - 93.24%
Level 2: 5000 - $65 - 4,750 - 95.00%
Level 3: 2000 - $40 - 1,853 - 92.63%
Level 4: 4000 - $30 - 3,773 - 94.33%
Luxury : 1000 - $200 - 969 - 96.93%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,759 - 91.97%
Farm Level 2: 2000 - $15 - 1,814 - 90.71%
Farm Total Capacity :5000

Income

Home Games Left25
Average Attendance - %16,940 - 94.11%
Average Income per Game$1,762,151
Year to Date Revenue$26,432,263
Farm
Home Games Left24
Average Attendance - %4,573 - 91.47%
Average Income per Game$160,917
Year to Date Revenue$2,574,671

Expense

Pro Players Total Salaries$54,949,400
Pro Players Total Average Salaries$54,949,400
Farm Players Total Salaries$2,789,640
Farm Players Total Average Salaries$2,789,640
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,981,079
Farm Year To Date Expenses$1,207,133
Pro Salary Cap To Date$21,507,586
Farm Salary Cap To Date$1,128,232

Estimate

Pro Estimated Season Revenue$44,053,772
Farm Estimated Season Revenue$3,862,006
Pro Remaining Season Days89
Pro Expenses Per Days$381,969
Pro Estimated Expenses$33,995,241
Farm Remaining Season Days89
Farm Expenses Per Days$20,338
Farm Estimated Expenses$1,810,082
Estimated Season Expenses$35,805,323
Season Salary Cap$57,739,040
Estimate Under Maximum Salary Cap of $59,000,000$1,260,960
Estimate Over Minimum Salary Cap of $26,000,000 $31,739,040
Current Bank Account$94,466,665
Projected Bank Account$106,577,120

Pro Players Salaries

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

Farm Players Salaries

Sterling Capelle $200,000 (1)
Zack Blanch (Out of Payroll) $199,000 (3)
Leo Panas $183,046 (2)
Kjell Van Der Kooi $181,300 (1)
Nichlas Bjorklund $180,000 (1)
Marc-Etienne Hansey $170,000 (4)
Zachary Andjelic $160,000 (2)
Sacha Taverner $145,863 (1)
Ustin Yenchev $140,000 (1)
Anton Kurali $135,000 (1)
Duncan Dorowicz $120,000 (4)
Boof Eccleston $104,900 (2)
Curtis Boogard $100,000 (2)
Billy Fonteyne $99,835 (1)
Ignat Maksimenko $90,000 (2)
Jean-Francois Soehner $89,696 (4)
Konrad Turkiewicz $80,000 (1)
Bert Schedin $80,000 (2)
Tristen Mailloux $80,000 (2)
Mateo Kolar $80,000 (3)
Saku-Antti Josefsson $80,000 (3)
Tyson Joe $80,000 (3)
Gore Tenney $70,000 (4)
Eetu-Pekka Klemettinen $70,000 (4)
Lorenz Gabel $70,000 (5)
Total Farm Players25
Salary Commitment
Year 6 : $2,988,640
Year 7 : $1,826,642
Year 8 : $1,028,696
Year 9 : $589,696
Salary Average Commitment
Year 6 : $2,988,640
Year 7 : $1,826,642
Year 8 : $1,028,696
Year 9 : $589,696

Harfang



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisée
Level 1: 6000 - $110 - 5,727 - 95.44%
Level 2: 5000 - $65 - 4,627 - 92.54%
Level 3: 2000 - $40 - 1,901 - 95.05%
Level 4: 4000 - $30 - 3,798 - 94.95%
Luxury : 1000 - $200 - 931 - 93.11%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,852 - 95.07%
Farm Level 2: 2000 - $15 - 1,874 - 93.71%
Farm Total Capacity :5000

Income

Home Games Left25
Average Attendance - %16,983 - 94.35%
Average Income per Game$1,764,287
Year to Date Revenue$26,464,300
Farm
Home Games Left23
Average Attendance - %4,726 - 94.52%
Average Income per Game$166,314
Year to Date Revenue$2,827,333

Expense

Pro Players Total Salaries$51,516,427
Pro Players Total Average Salaries$51,516,427
Farm Players Total Salaries$3,924,403
Farm Players Total Average Salaries$3,924,403
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,154,135
Farm Year To Date Expenses$1,800,859
Pro Salary Cap To Date$20,759,562
Farm Salary Cap To Date$1,603,590

Estimate

Pro Estimated Season Revenue$44,107,167
Farm Estimated Season Revenue$3,825,215
Pro Remaining Season Days89
Pro Expenses Per Days$357,255
Pro Estimated Expenses$31,795,695
Farm Remaining Season Days89
Farm Expenses Per Days$30,098
Farm Estimated Expenses$2,678,722
Estimated Season Expenses$34,474,417
Season Salary Cap$55,440,830
Estimate Under Maximum Salary Cap of $59,000,000$3,559,170
Estimate Over Minimum Salary Cap of $26,000,000 $29,440,830
Current Bank Account$105,817,565
Projected Bank Account$119,275,530

Pro Players Salaries

Elijah Sanner $4,900,000 (2)
Osma Gullfors $3,950,000 (3)
Quinn Mccann $3,700,000 (4)
Brentt Bing $3,500,000 (2)
Dillon Salerno $3,345,641 (3)
Leon Campaner $3,300,000 (4)
Helgert Pitt $3,250,000 (5)
Dillon Valenzuela $3,150,000 (1)
Austen Hollman $3,070,000 (4)
Isiah Bruton $2,900,000 (4)
Griffin Brodie $2,710,000 (5)
Conrad Montebruno $2,090,000 (4)
Kalle-Veikko Kekalainen $1,998,000 (2)
Pierre Schuck $1,970,000 (4)
Matus Pietor $1,723,786 (5)
Jesse Podloski $1,700,000 (4)
Patrick Mccarty $1,259,000 (4)
Fredric Bjurling $1,000,000 (2)
Marko Zachara $1,000,000 (2)
Aleksandrs Berzs $1,000,000 (3)
Yuvenaly Zhornyak (Out of Payroll) $800,000 (1)
Total Pro Players21
Salary Commitment
Year 6 : $52,316,427
Year 7 : $48,366,427
Year 8 : $35,968,427
Year 9 : $27,672,786
Salary Average Commitment
Year 6 : $52,316,427
Year 7 : $48,366,427
Year 8 : $35,968,427
Year 9 : $27,672,786
Salary Cap with 1 Way Contract
Year 6 : $52,316,427
Year 7 : $48,366,427
Year 8 : $35,968,427
Year 9 : $27,672,786

Farm Players Salaries

Fernando Langlois $199,900 (1)
Ismo-Pekka Makkonen $199,500 (5)
Wendel Mackaness $199,100 (1)
Teo Rutar $199,000 (2)
Misa Ylaja $195,000 (4)
Jacobus Adriaanse $185,200 (4)
Loik Lowrey $185,000 (1)
Torrey Birdsell $170,000 (1)
Carl-Johan Paakkala $168,469 (3)
Lindon Stallworth $160,000 (5)
Macgregor Yorke $150,000 (1)
Devon Guptill $147,000 (3)
Coy Hillis $145,682 (3)
Anton Lebed $145,000 (2)
Abram Korolyuk $138,000 (1)
Tim Humonen $133,000 (2)
Vince Varady $130,000 (4)
Victor Shier $110,000 (1)
Fabio-Luca Aebischer $100,000 (2)
Rainar Lamminsivu $99,000 (2)
Angel Jandora $95,553 (3)
Hansjurgen Thom $90,000 (2)
Graeme Hampshire $90,000 (1)
Maksim Zadoyanny $90,000 (3)
Clayton Ferriero $80,000 (1)
Deric Murray $80,000 (2)
Erin Corderoy $80,000 (2)
Kirt Legare $80,000 (2)
Dalen Latour $80,000 (3)
Total Farm Players29
Salary Commitment
Year 6 : $3,924,404
Year 7 : $2,602,404
Year 8 : $1,596,404
Year 9 : $869,700
Salary Average Commitment
Year 6 : $3,924,404
Year 7 : $2,602,404
Year 8 : $1,596,404
Year 9 : $869,700

Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameRound Table Arena
Level 1: 6000 - $110 - 5,552 - 92.53%
Level 2: 5000 - $65 - 4,675 - 93.50%
Level 3: 2000 - $40 - 1,871 - 93.53%
Level 4: 4000 - $30 - 3,836 - 95.90%
Luxury : 1000 - $200 - 958 - 95.75%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,771 - 92.38%
Farm Level 2: 2000 - $15 - 1,860 - 93.01%
Farm Total Capacity :5000

Income

Home Games Left24
Average Attendance - %16,891 - 93.84%
Average Income per Game$1,749,544
Year to Date Revenue$27,992,708
Farm
Home Games Left22
Average Attendance - %4,632 - 92.63%
Average Income per Game$162,374
Year to Date Revenue$2,922,725

Expense

Pro Players Total Salaries$51,421,055
Pro Players Total Average Salaries$51,421,055
Farm Players Total Salaries$2,602,503
Farm Players Total Average Salaries$2,602,503
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,064,351
Farm Year To Date Expenses$1,284,903
Pro Salary Cap To Date$21,077,946
Farm Salary Cap To Date$1,048,187

Estimate

Pro Estimated Season Revenue$41,989,062
Farm Estimated Season Revenue$3,572,219
Pro Remaining Season Days89
Pro Expenses Per Days$366,810
Pro Estimated Expenses$32,646,090
Farm Remaining Season Days89
Farm Expenses Per Days$21,786
Farm Estimated Expenses$1,938,954
Estimated Season Expenses$34,585,044
Season Salary Cap$54,023,558
Estimate Under Maximum Salary Cap of $59,000,000$4,976,442
Estimate Over Minimum Salary Cap of $26,000,000 $28,023,558
Current Bank Account$102,075,150
Projected Bank Account$113,051,387

Pro Players Salaries

Timothy Chisholm $5,300,000 (4)
Cameron Lodewyks $3,750,000 (1)
Darrel Bax $3,475,000 (2)
Dominic Saunderson $3,250,000 (3)
Tor Kronberg $3,200,000 (4)
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)
Valentin Midyushko $2,000,000 (2)
Bryan Weiss $1,999,999 (1)
Maitland Mcclerey $1,950,000 (2)
Steven Pinsonneault $1,900,000 (2)
Geordie Mcgee $1,200,000 (3)
Reece Driedger $1,000,000 (1)
Horst Kolar $900,000 (2)
Total Pro Players20
Salary Commitment
Year 6 : $51,421,055
Year 7 : $41,871,056
Year 8 : $26,500,000
Year 9 : $19,050,000
Salary Average Commitment
Year 6 : $51,421,055
Year 7 : $41,871,056
Year 8 : $26,500,000
Year 9 : $19,050,000
Salary Cap with 1 Way Contract
Year 6 : $51,421,055
Year 7 : $41,871,056
Year 8 : $26,500,000
Year 9 : $19,050,000

Farm Players Salaries

Jensen Cowie $200,000 (5)
Carsten Yap $179,900 (4)
Zaine Bosch $160,000 (3)
Irving Nickens $160,000 (4)
Vili-Antti Nevakivi $150,000 (2)
Tobias Westman $143,325 (1)
Anton Alekhin $130,000 (1)
Calle Repo $100,000 (5)
Kirill Lysenko $98,500 (3)
Martin Carlin $93,469 (1)
Ruslan Pohe $90,000 (2)
David Ethell $90,000 (3)
Terrance Fanelli $90,000 (3)
Patrick Ehn $85,270 (2)
Andress Zaka $80,000 (3)
Stefan Rafal $80,000 (3)
Sawyer Sagert $80,000 (1)
Maxx Wilcox $80,000 (1)
Steve Taschuk $80,000 (1)
Kevin Forsman (Out of Payroll) $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)
Nico Flache $70,000 (1)
Total Farm Players26
Salary Commitment
Year 6 : $2,682,503
Year 7 : $1,788,370
Year 8 : $1,318,400
Year 9 : $639,900
Salary Average Commitment
Year 6 : $2,682,503
Year 7 : $1,788,370
Year 8 : $1,318,400
Year 9 : $639,900

Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRocky Mountains Dome
Level 1: 6000 - $110 - 5,651 - 94.18%
Level 2: 5000 - $65 - 4,612 - 92.23%
Level 3: 2000 - $40 - 1,878 - 93.89%
Level 4: 4000 - $30 - 3,722 - 93.05%
Luxury : 1000 - $200 - 958 - 95.81%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,837 - 94.56%
Farm Level 2: 2000 - $15 - 1,910 - 95.51%
Farm Total Capacity :5000

Income

Home Games Left23
Average Attendance - %16,820 - 93.44%
Average Income per Game$1,754,614
Year to Date Revenue$29,828,432
Farm
Home Games Left23
Average Attendance - %4,747 - 94.94%
Average Income per Game$166,322
Year to Date Revenue$2,827,481

Expense

Pro Players Total Salaries$46,664,087
Pro Players Total Average Salaries$46,664,087
Farm Players Total Salaries$3,906,643
Farm Players Total Average Salaries$3,906,643
Coaches Total Salaries$3,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,409,261
Farm Year To Date Expenses$1,995,585
Pro Salary Cap To Date$19,422,855
Farm Salary Cap To Date$1,522,131

Estimate

Pro Estimated Season Revenue$40,356,114
Farm Estimated Season Revenue$3,825,415
Pro Remaining Season Days89
Pro Expenses Per Days$334,450
Pro Estimated Expenses$29,766,050
Farm Remaining Season Days89
Farm Expenses Per Days$34,739
Farm Estimated Expenses$3,091,771
Estimated Season Expenses$32,857,821
Season Salary Cap$50,570,730
Estimate Under Maximum Salary Cap of $59,000,000$8,429,270
Estimate Over Minimum Salary Cap of $26,000,000 $24,570,730
Current Bank Account$80,251,067
Projected Bank Account$91,574,775

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 (Out of Payroll) $2,200,000 (1)
Urpo Schneider $2,000,000 (2)
Sang Tianzhi $1,948,444 (2)
Daniil Mirnov $1,913,000 (1)
A.C. Westren $1,900,000 (1)
Jody Sonntag $1,875,000 (4)
Kazimir Papazov $1,800,000 (3)
Yaroslav Anokin $1,500,000 (2)
Total Pro Players20
Salary Commitment
Year 6 : $48,864,087
Year 7 : $23,351,087
Year 8 : $14,880,000
Year 9 : $4,475,000
Salary Average Commitment
Year 6 : $48,864,087
Year 7 : $23,351,087
Year 8 : $14,880,000
Year 9 : $4,475,000
Salary Cap with 1 Way Contract
Year 6 : $48,864,087
Year 7 : $23,351,087
Year 8 : $14,880,000
Year 9 : $4,475,000

Farm Players Salaries

Kaarl Kontturi $200,000 (4)
Libor Hill $200,000 (3)
Davide Mock $200,000 (3)
Maksim Ushkov $200,000 (3)
Julien Ghantous $200,000 (3)
Francois Walrod $199,000 (2)
Burke Hensel $176,582 (4)
Jared Tallon $175,000 (5)
Loughlin Dowe $175,000 (4)
Cullen Varty $155,000 (5)
Manuel Albertazzi $150,000 (4)
Jovin Coish $130,000 (2)
Washington Banker $130,000 (4)
Nerijus Fomenka $126,061 (5)
Primo Mcdowell $120,000 (5)
Danny Gourlie $110,000 (2)
Geun Sang-Pil $100,000 (5)
Ken Arn $100,000 (3)
Elias Dansereau $100,000 (4)
Helgert Finke $100,000 (1)
Karl Lindfors $95,000 (5)
Erick Propp $95,000 (4)
Valentin Timkin (Out of Payroll) $92,500 (2)
Bryn Maybury $90,000 (3)
Benedikt Hedqvist $90,000 (3)
Paulo Keitaanranta $87,500 (3)
Val Macmurdo $87,500 (4)
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 : $3,999,143
Year 7 : $3,899,143
Year 8 : $3,207,643
Year 9 : $1,885,143
Salary Average Commitment
Year 6 : $3,999,143
Year 7 : $3,899,143
Year 8 : $3,207,643
Year 9 : $1,885,143

Maulers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Igloo
Level 1: 6000 - $110 - 5,629 - 93.82%
Level 2: 5000 - $65 - 4,694 - 93.87%
Level 3: 2000 - $40 - 1,865 - 93.23%
Level 4: 4000 - $30 - 3,788 - 94.69%
Luxury : 1000 - $200 - 931 - 93.11%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,803 - 93.45%
Farm Level 2: 2000 - $15 - 1,886 - 94.29%
Farm Total Capacity :5000

Income

Home Games Left25
Average Attendance - %16,906 - 93.92%
Average Income per Game$1,753,233
Year to Date Revenue$26,298,500
Farm
Home Games Left24
Average Attendance - %4,689 - 93.79%
Average Income per Game$164,328
Year to Date Revenue$2,629,248

Expense

Pro Players Total Salaries$42,159,770
Pro Players Total Average Salaries$42,159,770
Farm Players Total Salaries$3,926,357
Farm Players Total Average Salaries$3,926,357
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,675,620
Farm Year To Date Expenses$1,863,245
Pro Salary Cap To Date$20,906,226
Farm Salary Cap To Date$1,488,407

Estimate

Pro Estimated Season Revenue$43,830,833
Farm Estimated Season Revenue$3,943,872
Pro Remaining Season Days89
Pro Expenses Per Days$300,066
Pro Estimated Expenses$26,705,874
Farm Remaining Season Days89
Farm Expenses Per Days$33,172
Farm Estimated Expenses$2,952,308
Estimated Season Expenses$29,658,182
Season Salary Cap$46,086,127
Estimate Under Maximum Salary Cap of $59,000,000$12,913,873
Estimate Over Minimum Salary Cap of $26,000,000 $20,086,127
Current Bank Account$53,036,424
Projected Bank Account$71,152,947

Pro Players Salaries

Steve Munslow $5,100,000 (4)
Mauriz Savinainen (Out of Payroll) $4,500,000 (2)
Ronnie Syrjala $4,116,750 (4)
Artyom Zhloba (Out of Payroll) $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 (Out of Payroll) $3,100,000 (1)
Garth Byrne $3,000,000 (3)
Quinn Millbank $2,619,149 (2)
Yulian Mironishin $2,500,000 (2)
Kazimir Yergin $2,300,000 (1)
Derek Barilko $2,250,000 (3)
Jussi-Esko Puumalainen $2,200,000 (3)
Marku Mihnea $1,997,335 (3)
Jerry Bergius $1,000,000 (1)
Arnold Stoa $1,000,000 (3)
Brody Eastwood $1,000,000 (3)
Antti-Eemeli Pappila $800,000 (1)
Arno Rech $800,000 (1)
Janik Christ $800,000 (3)
Total Pro Players21
Salary Commitment
Year 6 : $53,749,770
Year 7 : $42,324,770
Year 8 : $32,705,621
Year 9 : $12,968,061
Salary Average Commitment
Year 6 : $53,749,770
Year 7 : $42,324,770
Year 8 : $32,705,621
Year 9 : $12,968,061
Salary Cap with 1 Way Contract
Year 6 : $53,749,770
Year 7 : $42,324,770
Year 8 : $32,705,621
Year 9 : $12,968,061

Farm Players Salaries

Stanley Winchester $199,888 (1)
Viktor Lovyagin $199,755 (1)
Ellerry Bauder $199,378 (3)
Jaiden Holmgren $199,099 (3)
Patrick Richter $198,850 (1)
Svyatoslav Nikushkin $193,500 (1)
Mikki Juutinen $185,550 (2)
Dru Mahovlich $167,800 (1)
Lorne Steingraber $155,000 (1)
Kolter Galbraith $147,500 (1)
K.C. Bachman $137,500 (1)
Erik Dunnell $135,500 (2)
Tyrel Lambert $132,000 (3)
Daemon Marion $129,750 (1)
Maximilian Federmann $126,800 (2)
Abel Sznajder $102,500 (1)
Svyatoslav Petrakov $100,000 (2)
Remi Northey $100,000 (2)
Premysl Pecha $100,000 (2)
Louis Stumborg $95,050 (2)
Ilkka-Petteri Paasi $90,000 (1)
Nigel Erni $90,000 (3)
Jony Kiprusoff $90,000 (2)
Tyler Cornacchia $86,300 (2)
Harris Lunty $85,758 (1)
Lars-Eric Kaaronen $80,000 (1)
Shayne Van $80,000 (2)
Lynn Trevor $80,000 (3)
Ryker Roch $80,000 (1)
Wilhelm Karkonen $80,000 (3)
Erik Wickman $78,880 (2)
Total Farm Players31
Salary Commitment
Year 6 : $3,926,356
Year 7 : $1,958,557
Year 8 : $780,477
Year 9 : $0
Salary Average Commitment
Year 6 : $3,926,356
Year 7 : $1,958,557
Year 8 : $780,477
Year 9 : $0

Mighty Moose



Arena Capacity - Ticket Price
Attendance - %

Arena NameWabanaki Arena
Level 1: 6000 - $110 - 5,790 - 96.50%
Level 2: 5000 - $65 - 4,814 - 96.28%
Level 3: 2000 - $40 - 1,876 - 93.81%
Level 4: 4000 - $30 - 3,723 - 93.07%
Luxury : 1000 - $200 - 939 - 93.92%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,741 - 91.36%
Farm Level 2: 2000 - $15 - 1,851 - 92.53%
Farm Total Capacity :5000

Income

Home Games Left22
Average Attendance - %17,142 - 95.23%
Average Income per Game$1,787,908
Year to Date Revenue$32,182,344
Farm
Home Games Left23
Average Attendance - %4,591 - 91.83%
Average Income per Game$160,797
Year to Date Revenue$2,733,544

Expense

Pro Players Total Salaries$53,335,334
Pro Players Total Average Salaries$53,335,334
Farm Players Total Salaries$3,835,967
Farm Players Total Average Salaries$3,835,967
Coaches Total Salaries$475,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,003,989
Farm Year To Date Expenses$1,198,648
Pro Salary Cap To Date$17,925,068
Farm Salary Cap To Date$1,090,151

Estimate

Pro Estimated Season Revenue$39,333,976
Farm Estimated Season Revenue$3,698,324
Pro Remaining Season Days89
Pro Expenses Per Days$364,186
Pro Estimated Expenses$32,412,554
Farm Remaining Season Days89
Farm Expenses Per Days$27,966
Farm Estimated Expenses$2,488,974
Estimated Season Expenses$34,901,528
Season Salary Cap$57,171,301
Estimate Under Maximum Salary Cap of $59,000,000$1,828,699
Estimate Over Minimum Salary Cap of $26,000,000 $31,171,301
Current Bank Account$106,931,827
Projected Bank Account$115,062,599

Pro Players Salaries

Milos Levers $3,230,695 (4)
Marco Rutherford $3,000,000 (4)
Ryland Tuazon $2,923,297 (1)
Oskar Borjesson $2,880,000 (2)
Dwight Robichaud $2,858,167 (2)
Durham Hopley $2,650,000 (4)
Afanasy Mekhnin $2,600,000 (3)
James Pontes $2,550,750 (4)
Olin Wylde $2,500,000 (3)
Gennady Lashkin $2,500,000 (5)
Grayden Currier (Out of Payroll) $2,500,000 (4)
Delwyn Manvill $2,360,000 (2)
Marek Cipera $2,300,000 (2)
Brooks Goupil $2,220,000 (2)
Drake Bourgeault $2,200,427 (3)
Yakov Kabanov $2,047,000 (2)
Leon Christensen $2,000,000 (1)
Esra Rhine $1,999,999 (2)
Kerby Shapley $1,899,999 (3)
Bernt Metsasalo $1,765,000 (5)
Francis Henri $1,500,000 (2)
Martti-Veikko Rotsa $1,450,000 (4)
Robert Friend $1,300,000 (4)
Florentin Wehrle $1,000,000 (1)
Martin Johansen $800,000 (2)
Matthew Mossman $800,000 (3)
Total Pro Players26
Salary Commitment
Year 6 : $55,835,334
Year 7 : $49,912,037
Year 8 : $30,946,871
Year 9 : $20,946,445
Salary Average Commitment
Year 6 : $55,835,334
Year 7 : $49,912,037
Year 8 : $30,946,871
Year 9 : $20,946,445
Salary Cap with 1 Way Contract
Year 6 : $55,835,334
Year 7 : $49,912,037
Year 8 : $30,946,871
Year 9 : $20,946,445

Farm Players Salaries

Garrick Lord $900,000 (1)
David Uranc $900,000 (2)
Sidney Sittler $130,000 (3)
Jean-Daniel Desormeaux $119,900 (5)
Fred Lawrence $118,616 (2)
Reuben Penttinen $105,000 (2)
Hans Thackwray $102,200 (1)
Shamus Daubert (Out of Payroll) $100,000 (3)
Nicolae Cuza $90,000 (3)
Pierre-Maxime Vetere $90,000 (2)
Codey Melnuk $90,000 (1)
Olli Wilson $84,451 (2)
Madden Poile $82,000 (3)
Jessey Partridge $80,000 (1)
Dale Vacher $80,000 (1)
Niko-Markus Hautamaa $80,000 (2)
Jensen Leduc $80,000 (1)
Bernhard Ernst $80,000 (1)
Piers Flemming $80,000 (1)
Giles Bedford $80,000 (2)
Abraham Crona $80,000 (2)
Mathieu Taker $80,000 (2)
Niels Jorgensen $80,000 (3)
Sergey Yadrikhinsky $80,000 (1)
Po Gang-Seok $72,500 (4)
Alexander Zofka $71,300 (1)
Total Farm Players26
Salary Commitment
Year 6 : $3,935,967
Year 7 : $1,482,467
Year 8 : $674,400
Year 9 : $192,400
Salary Average Commitment
Year 6 : $3,935,967
Year 7 : $1,482,467
Year 8 : $674,400
Year 9 : $192,400

Militia



Arena Capacity - Ticket Price
Attendance - %

Arena NameArmed Forces Ice Palace
Level 1: 6000 - $110 - 5,788 - 96.47%
Level 2: 5000 - $65 - 4,715 - 94.30%
Level 3: 2000 - $40 - 1,875 - 93.77%
Level 4: 4000 - $30 - 3,838 - 95.96%
Luxury : 1000 - $200 - 975 - 97.54%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,811 - 93.70%
Farm Level 2: 2000 - $15 - 1,831 - 91.54%
Farm Total Capacity :5000

Income

Home Games Left21
Average Attendance - %17,192 - 95.51%
Average Income per Game$1,793,321
Year to Date Revenue$34,073,099
Farm
Home Games Left24
Average Attendance - %4,642 - 92.83%
Average Income per Game$163,595
Year to Date Revenue$2,617,512

Expense

Pro Players Total Salaries$49,419,430
Pro Players Total Average Salaries$49,419,430
Farm Players Total Salaries$5,222,950
Farm Players Total Average Salaries$5,222,950
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,092,876
Farm Year To Date Expenses$1,919,104
Pro Salary Cap To Date$20,303,761
Farm Salary Cap To Date$1,603,462

Estimate

Pro Estimated Season Revenue$37,659,741
Farm Estimated Season Revenue$3,926,268
Pro Remaining Season Days89
Pro Expenses Per Days$349,792
Pro Estimated Expenses$31,131,488
Farm Remaining Season Days89
Farm Expenses Per Days$40,972
Farm Estimated Expenses$3,646,508
Estimated Season Expenses$34,777,996
Season Salary Cap$54,642,380
Estimate Under Maximum Salary Cap of $59,000,000$4,357,620
Estimate Over Minimum Salary Cap of $26,000,000 $28,642,380
Current Bank Account$65,295,876
Projected Bank Account$72,103,889

Pro Players Salaries

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)
Aleksey Popleteyev (Out of Payroll) $2,200,000 (3)
Amadeus Helm $2,200,000 (2)
Reading Hosler $2,200,000 (5)
Vladislav Stasenko $2,130,616 (5)
Marly Ruttan $2,125,000 (1)
Mackenzie Strand $2,100,000 (1)
Hartley OCurry $1,999,999 (5)
Terry Vasey $1,999,999 (4)
Jeffrey Mitton $1,999,000 (3)
Lennox Henry (Out of Payroll) $1,750,000 (5)
Ignaty Otlesnov $1,525,000 (1)
Klemen Napotnik $1,500,000 (5)
Marc-Antoine Sookro $1,254,000 (2)
Donald Cloud $820,000 (2)
Total Pro Players23
Salary Commitment
Year 6 : $51,169,430
Year 7 : $39,806,430
Year 8 : $23,729,614
Year 9 : $17,130,614
Salary Average Commitment
Year 6 : $51,169,430
Year 7 : $39,806,430
Year 8 : $23,729,614
Year 9 : $17,130,614
Salary Cap with 1 Way Contract
Year 6 : $51,169,430
Year 7 : $39,806,430
Year 8 : $23,729,614
Year 9 : $17,130,614

Farm Players Salaries

John Kaukinen $1,800,000 (2)
Forester Oglesby $200,000 (3)
Ivan Peshekhonov (Out of Payroll) $200,000 (3)
Nicolas Adcock $190,000 (5)
Benedict Cosgrove $185,000 (2)
Luca Almond $170,000 (2)
Joel Quintal $160,000 (2)
Jonah Lakovic $160,000 (3)
Yefim Rogozhkin $154,000 (3)
Algot Liikkanen $150,000 (1)
Nicke Hautajoki $140,000 (4)
Ben Moes $139,950 (1)
Yannick Berard $131,000 (1)
Roland Deichmann $120,000 (1)
Visa-Veikko Gripenberg $115,000 (1)
Jaedon Crummy $110,000 (5)
Trace Micklem $108,900 (1)
Brandt McAlister $100,000 (3)
Philip Salenius $100,000 (5)
Genadz Bubnow $99,900 (3)
Jere-Matti Happo $90,000 (3)
Shaun Dorais $90,000 (1)
Jean-Rene Deeg $89,000 (5)
Shannon Gellathy $85,000 (3)
Arttu-Petteri Malmikankare $84,500 (2)
Yury Malitsky $80,000 (3)
Angus Nilsson (Out of Payroll) $80,000 (5)
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 Players32
Salary Commitment
Year 6 : $5,502,950
Year 7 : $2,956,100
Year 8 : $2,096,600
Year 9 : $927,700
Salary Average Commitment
Year 6 : $5,502,950
Year 7 : $2,956,100
Year 8 : $2,096,600
Year 9 : $927,700

Muertos



Arena Capacity - Ticket Price
Attendance - %

Arena NameLos Muertos Arena
Level 1: 6000 - $110 - 5,673 - 94.55%
Level 2: 5000 - $65 - 4,736 - 94.72%
Level 3: 2000 - $40 - 1,894 - 94.68%
Level 4: 4000 - $30 - 3,805 - 95.12%
Luxury : 1000 - $200 - 960 - 96.03%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,811 - 93.70%
Farm Level 2: 2000 - $15 - 1,846 - 92.30%
Farm Total Capacity :5000

Income

Home Games Left22
Average Attendance - %17,068 - 94.82%
Average Income per Game$1,773,645
Year to Date Revenue$31,925,617
Farm
Home Games Left25
Average Attendance - %4,657 - 93.14%
Average Income per Game$163,893
Year to Date Revenue$2,458,394

Expense

Pro Players Total Salaries$51,003,749
Pro Players Total Average Salaries$51,003,749
Farm Players Total Salaries$4,021,090
Farm Players Total Average Salaries$4,021,090
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,654,226
Farm Year To Date Expenses$1,945,209
Pro Salary Cap To Date$19,681,430
Farm Salary Cap To Date$1,550,640

Estimate

Pro Estimated Season Revenue$39,020,199
Farm Estimated Season Revenue$4,097,323
Pro Remaining Season Days89
Pro Expenses Per Days$380,978
Pro Estimated Expenses$33,907,042
Farm Remaining Season Days89
Farm Expenses Per Days$34,157
Farm Estimated Expenses$3,039,973
Estimated Season Expenses$36,947,015
Season Salary Cap$55,024,839
Estimate Under Maximum Salary Cap of $59,000,000$3,975,161
Estimate Over Minimum Salary Cap of $26,000,000 $29,024,839
Current Bank Account$115,360,591
Projected Bank Account$121,531,098

Pro Players Salaries

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

Farm Players Salaries

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

North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnderground Station
Level 1: 6000 - $110 - 5,656 - 94.27%
Level 2: 5000 - $65 - 4,620 - 92.41%
Level 3: 2000 - $40 - 1,878 - 93.91%
Level 4: 4000 - $30 - 3,648 - 91.20%
Luxury : 1000 - $200 - 960 - 96.02%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,851 - 95.03%
Farm Level 2: 2000 - $15 - 1,900 - 94.98%
Farm Total Capacity :5000

Income

Home Games Left24
Average Attendance - %16,763 - 93.13%
Average Income per Game$1,753,813
Year to Date Revenue$28,061,013
Farm
Home Games Left21
Average Attendance - %4,750 - 95.01%
Average Income per Game$166,759
Year to Date Revenue$3,168,421

Expense

Pro Players Total Salaries$53,215,097
Pro Players Total Average Salaries$53,215,097
Farm Players Total Salaries$3,714,046
Farm Players Total Average Salaries$3,714,046
Coaches Total Salaries$3,869,444
Luxury Taxe Total$0
Pro Year To Date Expenses$22,130,273
Farm Year To Date Expenses$1,517,350
Pro Salary Cap To Date$20,652,885
Farm Salary Cap To Date$1,468,040

Estimate

Pro Estimated Season Revenue$42,091,520
Farm Estimated Season Revenue$3,501,939
Pro Remaining Season Days89
Pro Expenses Per Days$387,480
Pro Estimated Expenses$34,485,720
Farm Remaining Season Days89
Farm Expenses Per Days$26,116
Farm Estimated Expenses$2,324,324
Estimated Season Expenses$36,810,044
Season Salary Cap$56,929,143
Estimate Under Maximum Salary Cap of $59,000,000$2,070,857
Estimate Over Minimum Salary Cap of $26,000,000 $30,929,143
Current Bank Account$109,474,107
Projected Bank Account$118,257,522

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)
Bennet Gallahur $1,944,444 (1)
Emilio Istad $1,944,444 (3)
K.C. Levers $1,896,040 (3)
Ritchie Kruger $1,761,577 (1)
Jeffery Pattyn $1,604,444 (1)
Vilho Metsala $1,600,000 (2)
Illija Ajbek $1,504,444 (2)
Melker Lennartsson $1,499,677 (3)
Taras Kochkaryov $1,000,000 (2)
Vasily Sidorenko $800,000 (1)
Total Pro Players22
Salary Commitment
Year 6 : $53,215,097
Year 7 : $41,034,244
Year 8 : $25,691,907
Year 9 : $15,312,161
Salary Average Commitment
Year 6 : $53,215,097
Year 7 : $41,034,244
Year 8 : $25,691,907
Year 9 : $15,312,161
Salary Cap with 1 Way Contract
Year 6 : $53,215,097
Year 7 : $41,034,244
Year 8 : $25,691,907
Year 9 : $15,312,161

Farm Players Salaries

Leland Matyas $200,000 (1)
Conrade Dole $200,000 (1)
Ballard Winston $199,344 (1)
Jarl Molo $188,444 (1)
Alex Kessell $175,000 (2)
Jessy Soucy $164,444 (1)
Hans Fabricius $150,046 (1)
Wendell Sarrazin $144,444 (1)
Pierre-Anthony Comrie $142,405 (2)
Helmar Andren $134,444 (2)
Giff Bradbury $132,802 (2)
Gennady Oginsky $125,044 (1)
Rashit Musayev $107,197 (1)
Adrian Haslar $100,000 (2)
Angelo Bonneau $100,000 (2)
Mitchell Megna $100,000 (3)
Ernests Vizmanis $100,000 (3)
Veli Torenius $100,000 (3)
Quincy Dagenais $90,533 (1)
Devin Stanton $90,000 (1)
Alexsey Omelkov $90,000 (3)
Olli Colley $90,000 (3)
Karl Lundkvist $85,044 (1)
Shawn Ridge $80,000 (3)
Axel Moreau $80,000 (3)
Jeny Bosiacki $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 Players32
Salary Commitment
Year 6 : $3,714,044
Year 7 : $1,737,052
Year 8 : $800,000
Year 9 : $0
Salary Average Commitment
Year 6 : $3,714,044
Year 7 : $1,737,052
Year 8 : $800,000
Year 9 : $0

Orcas



Arena Capacity - Ticket Price
Attendance - %

Arena NameHooroo Arena
Level 1: 6000 - $110 - 5,673 - 94.55%
Level 2: 5000 - $65 - 4,829 - 96.59%
Level 3: 2000 - $40 - 1,919 - 95.93%
Level 4: 4000 - $30 - 3,749 - 93.73%
Luxury : 1000 - $200 - 926 - 92.61%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,796 - 93.21%
Farm Level 2: 2000 - $15 - 1,906 - 95.28%
Farm Total Capacity :5000

Income

Home Games Left23
Average Attendance - %17,096 - 94.98%
Average Income per Game$1,771,709
Year to Date Revenue$30,119,058
Farm
Home Games Left27
Average Attendance - %4,702 - 94.04%
Average Income per Game$164,389
Year to Date Revenue$2,137,062

Expense

Pro Players Total Salaries$55,434,688
Pro Players Total Average Salaries$55,434,688
Farm Players Total Salaries$2,992,228
Farm Players Total Average Salaries$2,992,228
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,012,540
Farm Year To Date Expenses$1,210,069
Pro Salary Cap To Date$21,618,005
Farm Salary Cap To Date$1,052,230

Estimate

Pro Estimated Season Revenue$40,749,314
Farm Estimated Season Revenue$4,438,513
Pro Remaining Season Days89
Pro Expenses Per Days$383,909
Pro Estimated Expenses$34,167,901
Farm Remaining Season Days89
Farm Expenses Per Days$23,076
Farm Estimated Expenses$2,053,764
Estimated Season Expenses$36,221,665
Season Salary Cap$58,426,916
Estimate Under Maximum Salary Cap of $59,000,000$573,084
Estimate Over Minimum Salary Cap of $26,000,000 $32,426,916
Current Bank Account$116,214,780
Projected Bank Account$125,180,942

Pro Players Salaries

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

Farm Players Salaries

Quinton Schlosser $200,000 (1)
Innis Knox $200,000 (1)
Jessie Burgdoerfer (Out of Payroll) $176,659 (1)
Norihisa Kakuta $156,000 (3)
Shayne Vallorani $154,369 (2)
Ari-Jukka Kariniemi $152,250 (1)
Chris Mathey $150,201 (1)
Eduard Yerokhin $149,284 (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)
Jefferey OHoran $107,000 (1)
Keane Mackee $100,000 (1)
Rabbe Okker $92,200 (1)
Kael Sobkow $90,900 (1)
Kaj Sandell $90,890 (1)
Silvio Schmidt $90,000 (2)
Darren Heim $84,500 (1)
Tristan Berger (Out of Payroll) $80,000 (3)
Gennady Roshchin $80,000 (2)
Valery Vladimirov $80,000 (2)
Georghiu Dragoi $70,000 (1)
Total Farm Players26
Salary Commitment
Year 6 : $3,248,887
Year 7 : $911,403
Year 8 : $366,065
Year 9 : $0
Salary Average Commitment
Year 6 : $3,248,887
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 - 5,658 - 94.30%
Level 2: 5000 - $65 - 4,807 - 96.13%
Level 3: 2000 - $40 - 1,897 - 94.87%
Level 4: 4000 - $30 - 3,880 - 97.01%
Luxury : 1000 - $200 - 936 - 93.56%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,834 - 94.45%
Farm Level 2: 2000 - $15 - 1,898 - 94.89%
Farm Total Capacity :5000

Income

Home Games Left24
Average Attendance - %17,178 - 95.43%
Average Income per Game$1,774,207
Year to Date Revenue$28,387,314
Farm
Home Games Left25
Average Attendance - %4,731 - 94.63%
Average Income per Game$165,935
Year to Date Revenue$2,489,021

Expense

Pro Players Total Salaries$53,932,999
Pro Players Total Average Salaries$53,932,999
Farm Players Total Salaries$2,950,334
Farm Players Total Average Salaries$2,950,334
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,117,400
Farm Year To Date Expenses$1,506,962
Pro Salary Cap To Date$20,348,008
Farm Salary Cap To Date$1,171,586

Estimate

Pro Estimated Season Revenue$42,580,971
Farm Estimated Season Revenue$4,148,368
Pro Remaining Season Days89
Pro Expenses Per Days$380,156
Pro Estimated Expenses$33,833,884
Farm Remaining Season Days89
Farm Expenses Per Days$25,853
Farm Estimated Expenses$2,300,917
Estimated Season Expenses$36,134,801
Season Salary Cap$56,883,333
Estimate Under Maximum Salary Cap of $59,000,000$2,116,667
Estimate Over Minimum Salary Cap of $26,000,000 $30,883,333
Current Bank Account$129,982,605
Projected Bank Account$140,577,143

Pro Players Salaries

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

Farm Players Salaries

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

Razorbacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Back Forty
Level 1: 6000 - $110 - 5,748 - 95.80%
Level 2: 5000 - $65 - 4,726 - 94.53%
Level 3: 2000 - $40 - 1,893 - 94.67%
Level 4: 4000 - $30 - 3,838 - 95.95%
Luxury : 1000 - $200 - 939 - 93.94%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,735 - 91.16%
Farm Level 2: 2000 - $15 - 1,869 - 93.45%
Farm Total Capacity :5000

Income

Home Games Left24
Average Attendance - %17,145 - 95.25%
Average Income per Game$1,779,639
Year to Date Revenue$28,474,225
Farm
Home Games Left20
Average Attendance - %4,604 - 92.08%
Average Income per Game$160,879
Year to Date Revenue$3,217,577

Expense

Pro Players Total Salaries$55,159,428
Pro Players Total Average Salaries$55,159,428
Farm Players Total Salaries$3,119,500
Farm Players Total Average Salaries$3,119,500
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,558,590
Farm Year To Date Expenses$1,607,466
Pro Salary Cap To Date$21,476,937
Farm Salary Cap To Date$1,212,902

Estimate

Pro Estimated Season Revenue$42,711,338
Farm Estimated Season Revenue$3,217,577
Pro Remaining Season Days89
Pro Expenses Per Days$385,438
Pro Estimated Expenses$34,303,982
Farm Remaining Season Days89
Farm Expenses Per Days$28,024
Farm Estimated Expenses$2,494,136
Estimated Season Expenses$36,798,118
Season Salary Cap$58,278,928
Estimate Under Maximum Salary Cap of $59,000,000$721,072
Estimate Over Minimum Salary Cap of $26,000,000 $32,278,928
Current Bank Account$87,981,556
Projected Bank Account$97,112,353

Pro Players Salaries

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

Farm Players Salaries

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

Red Tails



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Aerodome
Level 1: 6000 - $110 - 5,655 - 94.24%
Level 2: 5000 - $65 - 4,712 - 94.23%
Level 3: 2000 - $40 - 1,867 - 93.33%
Level 4: 4000 - $30 - 3,830 - 95.74%
Luxury : 1000 - $200 - 963 - 96.31%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,817 - 93.88%
Farm Level 2: 2000 - $15 - 1,904 - 95.21%
Farm Total Capacity :5000

Income

Home Games Left24
Average Attendance - %17,025 - 94.59%
Average Income per Game$1,769,060
Year to Date Revenue$28,304,956
Farm
Home Games Left24
Average Attendance - %4,721 - 94.41%
Average Income per Game$165,281
Year to Date Revenue$2,644,496

Expense

Pro Players Total Salaries$51,631,202
Pro Players Total Average Salaries$51,631,202
Farm Players Total Salaries$3,413,194
Farm Players Total Average Salaries$3,413,194
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,754,965
Farm Year To Date Expenses$1,703,590
Pro Salary Cap To Date$20,255,656
Farm Salary Cap To Date$1,387,930

Estimate

Pro Estimated Season Revenue$42,457,434
Farm Estimated Season Revenue$3,966,744
Pro Remaining Season Days89
Pro Expenses Per Days$377,083
Pro Estimated Expenses$33,560,387
Farm Remaining Season Days89
Farm Expenses Per Days$28,661
Farm Estimated Expenses$2,550,829
Estimated Season Expenses$36,111,216
Season Salary Cap$55,044,396
Estimate Under Maximum Salary Cap of $59,000,000$3,955,604
Estimate Over Minimum Salary Cap of $26,000,000 $29,044,396
Current Bank Account$78,490,897
Projected Bank Account$88,803,859

Pro Players Salaries

Lukas Weller $3,900,000 (4)
Tom Folke $3,900,000 (1)
Kobe Babych $3,250,000 (5)
J.T. Macleish $3,000,000 (2)
Blaize Bremer $2,890,000 (1)
Vyacheslav Oleshko $2,651,444 (2)
Dolf Imseng $2,650,000 (3)
Leimo Ali $2,600,000 (3)
Olaf Patalong $2,500,000 (4)
Aki-Ville Lallo $2,500,000 (2)
Bill Brelih $2,500,000 (3)
Cole Mcure $2,500,000 (2)
Ashton Thomson $2,491,763 (5)
Joel Mcgauley $2,225,000 (2)
Svyatoslav Mylnikov $2,100,000 (1)
Cruz Dupont $1,950,000 (1)
Clifford Nickles $1,839,995 (1)
Coltyn Bergevin $1,813,000 (2)
Jonny Roman $1,750,000 (1)
Waldemar Janne $1,400,000 (5)
Harry Clerk $1,220,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $51,631,202
Year 7 : $37,201,207
Year 8 : $21,291,763
Year 9 : $13,541,763
Salary Average Commitment
Year 6 : $51,631,202
Year 7 : $37,201,207
Year 8 : $21,291,763
Year 9 : $13,541,763
Salary Cap with 1 Way Contract
Year 6 : $51,631,202
Year 7 : $37,201,207
Year 8 : $21,291,763
Year 9 : $13,541,763

Farm Players Salaries

Benjamin Baadsvik $196,439 (5)
Phillip Saganiuk $190,000 (2)
Albin Kahonen $180,000 (1)
E.J. Makin $175,000 (2)
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)
Aatami Kevari $139,137 (3)
Sergio Bazzani $132,250 (1)
Lasse Muikku $122,914 (3)
Tomas Koch $120,500 (2)
Mattias Lenander $118,464 (3)
Oscar Mavrogiannakis $117,714 (5)
Ted Duca $112,828 (2)
Jason Johans $104,077 (3)
Grigory Pomorov $100,000 (1)
Bryan Stickley $100,000 (1)
Nigel Hagen $90,500 (2)
Steven Hicke $80,000 (3)
Eli Judd $80,000 (3)
Ctibor Syptak $80,000 (3)
Gregory Wieman $75,000 (3)
Timothee Braun $72,900 (1)
Dermot Bourne $72,171 (1)
Spencer Osburn $70,000 (1)
Total Farm Players28
Salary Commitment
Year 6 : $3,413,194
Year 7 : $2,395,073
Year 8 : $1,548,745
Year 9 : $461,653
Salary Average Commitment
Year 6 : $3,413,194
Year 7 : $2,395,073
Year 8 : $1,548,745
Year 9 : $461,653

Redbull



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmeDan Arena
Level 1: 6000 - $110 - 5,619 - 93.65%
Level 2: 5000 - $65 - 4,657 - 93.14%
Level 3: 2000 - $40 - 1,885 - 94.25%
Level 4: 4000 - $30 - 3,686 - 92.15%
Luxury : 1000 - $200 - 952 - 95.19%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,874 - 95.80%
Farm Level 2: 2000 - $15 - 1,895 - 94.77%
Farm Total Capacity :5000

Income

Home Games Left22
Average Attendance - %16,799 - 93.33%
Average Income per Game$1,751,187
Year to Date Revenue$31,521,373
Farm
Home Games Left25
Average Attendance - %4,769 - 95.39%
Average Income per Game$167,726
Year to Date Revenue$2,515,886

Expense

Pro Players Total Salaries$54,692,437
Pro Players Total Average Salaries$54,692,437
Farm Players Total Salaries$2,916,970
Farm Players Total Average Salaries$2,916,970
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,391,124
Farm Year To Date Expenses$1,644,918
Pro Salary Cap To Date$20,799,292
Farm Salary Cap To Date$1,309,543

Estimate

Pro Estimated Season Revenue$38,526,123
Farm Estimated Season Revenue$4,193,143
Pro Remaining Season Days89
Pro Expenses Per Days$382,261
Pro Estimated Expenses$34,021,229
Farm Remaining Season Days89
Farm Expenses Per Days$25,626
Farm Estimated Expenses$2,280,714
Estimated Season Expenses$36,301,943
Season Salary Cap$57,609,407
Estimate Under Maximum Salary Cap of $59,000,000$1,390,593
Estimate Over Minimum Salary Cap of $26,000,000 $31,609,407
Current Bank Account$91,319,079
Projected Bank Account$97,736,402

Pro Players Salaries

Charlie Derko $5,753,000 (1)
Donavon Linlithgow $4,250,000 (1)
Ignat Mikhaltsov $3,750,000 (3)
Yefim Sazonov $3,350,000 (4)
Cassidy Duck $3,300,000 (4)
Darel Lubanski $2,999,000 (2)
Isaac Cutting $2,950,000 (5)
Corbin Brossoit $2,770,000 (2)
Danny Gauthier $2,700,000 (1)
Francis Sommerville (Out of Payroll) $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)
Keenan Laumann $1,999,000 (1)
Nils Nowak $1,650,000 (5)
Hampus Ollilainen $1,550,000 (4)
Arseny Yermoshenko $1,015,000 (2)
Vinny Desrochers $1,000,000 (2)
Sebastian Dalziel $800,000 (1)
Albert Bessonov $800,000 (2)
Fletcher Erickson $700,000 (1)
Total Pro Players24
Salary Commitment
Year 6 : $57,387,437
Year 7 : $38,538,292
Year 8 : $25,605,292
Year 9 : $17,161,292
Salary Average Commitment
Year 6 : $57,387,437
Year 7 : $38,538,292
Year 8 : $25,605,292
Year 9 : $17,161,292
Salary Cap with 1 Way Contract
Year 6 : $57,387,437
Year 7 : $38,538,292
Year 8 : $25,605,292
Year 9 : $17,161,292

Farm Players Salaries

Cameron Prigione (Out of Payroll) $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)
Lukas Pressl $151,100 (1)
Richard Byers $150,000 (2)
Raynard Mctier $126,500 (2)
Duncan Connell $125,470 (1)
Dan Sigvardsson $100,000 (2)
Christian Madsen $100,000 (2)
Semyon Mnogogreshny $100,000 (2)
Elias Widlund $100,000 (3)
Forrest Burris $90,000 (3)
Stephen Goupil $90,000 (2)
Fyodor Lazarenko $88,000 (1)
Aleksandr Molodtsov $80,000 (1)
Boris Nenakhov $80,000 (2)
Marc Summerton $80,000 (1)
Mathias Bernhardsson $80,000 (3)
Napoleon Findlayson $80,000 (3)
Ilpo Korkala $80,000 (1)
Pierre-Emile Middleton $80,000 (3)
Kaden Liggett $80,000 (2)
Corban Calin $80,000 (1)
Vladislav Varnsted $78,900 (1)
Total Farm Players27
Salary Commitment
Year 6 : $3,116,870
Year 7 : $2,353,400
Year 8 : $1,014,400
Year 9 : $189,500
Salary Average Commitment
Year 6 : $3,116,870
Year 7 : $2,353,400
Year 8 : $1,014,400
Year 9 : $189,500

Royals



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Palace
Level 1: 6000 - $110 - 5,643 - 94.04%
Level 2: 5000 - $65 - 4,706 - 94.13%
Level 3: 2000 - $40 - 1,872 - 93.62%
Level 4: 4000 - $30 - 3,785 - 94.63%
Luxury : 1000 - $200 - 939 - 93.95%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,855 - 95.16%
Farm Level 2: 2000 - $15 - 1,927 - 96.34%
Farm Total Capacity :5000

Income

Home Games Left23
Average Attendance - %16,946 - 94.15%
Average Income per Game$1,758,995
Year to Date Revenue$29,902,910
Farm
Home Games Left25
Average Attendance - %4,781 - 95.63%
Average Income per Game$167,460
Year to Date Revenue$2,511,898

Expense

Pro Players Total Salaries$54,487,166
Pro Players Total Average Salaries$54,487,166
Farm Players Total Salaries$4,285,163
Farm Players Total Average Salaries$4,285,163
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,959,548
Farm Year To Date Expenses$1,907,636
Pro Salary Cap To Date$21,486,092
Farm Salary Cap To Date$1,611,720

Estimate

Pro Estimated Season Revenue$40,456,878
Farm Estimated Season Revenue$4,186,497
Pro Remaining Season Days89
Pro Expenses Per Days$378,824
Pro Estimated Expenses$33,715,336
Farm Remaining Season Days89
Farm Expenses Per Days$34,253
Farm Estimated Expenses$3,048,517
Estimated Season Expenses$36,763,853
Season Salary Cap$58,772,329
Estimate Under Maximum Salary Cap of $59,000,000$227,671
Estimate Over Minimum Salary Cap of $26,000,000 $32,772,329
Current Bank Account$100,398,122
Projected Bank Account$108,277,644

Pro Players Salaries

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

Farm Players Salaries

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

Stingrays



Arena Capacity - Ticket Price
Attendance - %

Arena NameNantucket Arena
Level 1: 6000 - $110 - 5,491 - 91.52%
Level 2: 5000 - $65 - 4,729 - 94.58%
Level 3: 2000 - $40 - 1,883 - 94.14%
Level 4: 4000 - $30 - 3,852 - 96.30%
Luxury : 1000 - $200 - 953 - 95.29%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $50 - 1,633 - 54.44%
Farm Level 2: 2000 - $25 - 997 - 49.84%
Farm Total Capacity :5000

Income

Home Games Left22
Average Attendance - %16,908 - 93.93%
Average Income per Game$1,745,394
Year to Date Revenue$31,417,091
Farm
Home Games Left22
Average Attendance - %2,630 - 52.60%
Average Income per Game$138,549
Year to Date Revenue$2,493,889

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$23,034,795
Farm Year To Date Expenses$1,319,470
Pro Salary Cap To Date$21,851,130
Farm Salary Cap To Date$1,003,804

Estimate

Pro Estimated Season Revenue$38,398,667
Farm Estimated Season Revenue$3,048,087
Pro Remaining Season Days89
Pro Expenses Per Days$399,685
Pro Estimated Expenses$35,571,965
Farm Remaining Season Days89
Farm Expenses Per Days$23,131
Farm Estimated Expenses$2,058,659
Estimated Season Expenses$37,630,624
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$119,518,815
Projected Bank Account$123,334,945

Pro Players Salaries

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

Farm Players Salaries

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

Stormbreakers



Arena Capacity - Ticket Price
Attendance - %

Arena NameStorm Surge Stadium
Level 1: 6000 - $110 - 5,706 - 95.10%
Level 2: 5000 - $65 - 4,772 - 95.43%
Level 3: 2000 - $40 - 1,936 - 96.80%
Level 4: 4000 - $30 - 3,708 - 92.69%
Luxury : 1000 - $200 - 942 - 94.24%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $30 - 2,919 - 97.29%
Farm Level 2: 2000 - $15 - 1,870 - 93.48%
Farm Total Capacity :5000

Income

Home Games Left25
Average Attendance - %17,064 - 94.80%
Average Income per Game$1,775,217
Year to Date Revenue$26,628,262
Farm
Home Games Left23
Average Attendance - %4,788 - 95.77%
Average Income per Game$150,290
Year to Date Revenue$2,554,929

Expense

Pro Players Total Salaries$50,548,179
Pro Players Total Average Salaries$50,548,179
Farm Players Total Salaries$2,419,000
Farm Players Total Average Salaries$2,419,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,137,723
Farm Year To Date Expenses$1,313,347
Pro Salary Cap To Date$20,545,889
Farm Salary Cap To Date$918,791

Estimate

Pro Estimated Season Revenue$44,380,437
Farm Estimated Season Revenue$3,456,669
Pro Remaining Season Days89
Pro Expenses Per Days$354,069
Pro Estimated Expenses$31,512,141
Farm Remaining Season Days89
Farm Expenses Per Days$23,259
Farm Estimated Expenses$2,070,051
Estimated Season Expenses$33,582,192
Season Salary Cap$52,967,179
Estimate Under Maximum Salary Cap of $59,000,000$6,032,821
Estimate Over Minimum Salary Cap of $26,000,000 $26,967,179
Current Bank Account$91,676,197
Projected Bank Account$105,931,111

Pro Players Salaries

Rasmus Koso $4,800,000 (2)
Konosuke Matsui (Out of Payroll) $3,999,999 (5)
Ivan Crete $3,550,000 (4)
Per-Axel Ekengren $3,530,000 (4)
Jerri Narmala $3,300,000 (3)
Moses Schira $3,000,000 (3)
Rodion Betremeyev $2,950,000 (3)
Wray Flamand $2,850,000 (4)
Keli Parayko $2,800,000 (3)
Arvin Hecimovic $2,490,000 (5)
Ryan Collison $2,350,000 (2)
Karl Pyy $2,259,876 (1)
Vladilen Avtomov $2,168,305 (1)
Patrick Panitz (Out of Payroll) $2,100,000 (5)
Olin Oslanski $2,000,000 (2)
Anrei Loukonen $1,999,999 (4)
Ken Maclewis $1,999,999 (2)
Israel Swenson $1,800,000 (4)
Jan Poulsen $1,000,000 (2)
Blaz Ivanic $1,000,000 (2)
Zane Bourbonnais $1,000,000 (3)
Bernt-Erik Takkinen $900,000 (1)
Patrik Kosatka $700,000 (1)
Total Pro Players23
Salary Commitment
Year 6 : $54,548,178
Year 7 : $48,519,997
Year 8 : $35,369,998
Year 9 : $22,319,998
Salary Average Commitment
Year 6 : $54,548,178
Year 7 : $48,519,997
Year 8 : $35,369,998
Year 9 : $22,319,998
Salary Cap with 1 Way Contract
Year 6 : $54,548,178
Year 7 : $48,519,997
Year 8 : $35,369,998
Year 9 : $22,319,998

Farm Players Salaries

Grigory Akatyev $190,000 (2)
Geoff Mcquistan $189,000 (4)
Dustin Van Buskirk $165,000 (1)
Sam Webber $160,000 (1)
Carlos Donlon $150,000 (4)
Jake Mcadie $150,000 (2)
Marcel Cizmarik $150,000 (2)
Yury Koznov $118,000 (2)
Pat Szmatula $117,000 (2)
Jakob Vanderveeken $100,000 (1)
Pierre-Maxime Leffler $100,000 (1)
Radko Majer $100,000 (3)
Kenneth Kris $90,000 (1)
Alizar Starcanka $90,000 (3)
Qu Zhibin $80,000 (1)
Carlo Doe (Out of Payroll) $80,000 (1)
Ty Godfrey $80,000 (1)
Josiah Sunday $80,000 (3)
Vyacheslav Anfilofiyev $80,000 (3)
Cecil Pochiro $80,000 (3)
Jakob Mirc $80,000 (3)
Atle Ala-Porkkunen $70,000 (2)
Total Farm Players22
Salary Commitment
Year 6 : $2,499,000
Year 7 : $1,644,000
Year 8 : $849,000
Year 9 : $339,000
Salary Average Commitment
Year 6 : $2,499,000
Year 7 : $1,644,000
Year 8 : $849,000
Year 9 : $339,000

Trident



Arena Capacity - Ticket Price
Attendance - %

Arena NameOlympus Center
Level 1: 6000 - $110 - 5,732 - 95.53%
Level 2: 5000 - $65 - 4,818 - 96.35%
Level 3: 2000 - $40 - 1,895 - 94.76%
Level 4: 4000 - $30 - 3,750 - 93.76%
Luxury : 1000 - $200 - 951 - 95.05%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,782 - 92.74%
Farm Level 2: 2000 - $15 - 1,834 - 91.72%
Farm Total Capacity :5000

Income

Home Games Left25
Average Attendance - %17,145 - 95.25%
Average Income per Game$1,784,785
Year to Date Revenue$26,771,776
Farm
Home Games Left22
Average Attendance - %4,616 - 92.33%
Average Income per Game$162,353
Year to Date Revenue$2,922,356

Expense

Pro Players Total Salaries$55,195,000
Pro Players Total Average Salaries$55,195,000
Farm Players Total Salaries$3,284,847
Farm Players Total Average Salaries$3,284,847
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,012,754
Farm Year To Date Expenses$1,565,803
Pro Salary Cap To Date$21,618,184
Farm Salary Cap To Date$1,250,156

Estimate

Pro Estimated Season Revenue$44,619,627
Farm Estimated Season Revenue$3,571,768
Pro Remaining Season Days89
Pro Expenses Per Days$382,279
Pro Estimated Expenses$34,022,831
Farm Remaining Season Days89
Farm Expenses Per Days$27,788
Farm Estimated Expenses$2,473,132
Estimated Season Expenses$36,495,963
Season Salary Cap$58,479,847
Estimate Under Maximum Salary Cap of $59,000,000$520,153
Estimate Over Minimum Salary Cap of $26,000,000 $32,479,847
Current Bank Account$114,618,051
Projected Bank Account$126,313,483

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)
Garland Newkirk $1,950,000 (1)
Zackary Rothschild $1,900,000 (3)
Terrence Mazzei $1,800,000 (2)
Albert Zamuner $1,750,000 (1)
Jim Gloeckner $1,600,000 (1)
Eddie Schmidtke $1,100,000 (1)
Lubos Gebauer $1,000,000 (2)
Michal Stellon $800,000 (1)
Acke Kronholm $800,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $55,195,000
Year 7 : $33,745,000
Year 8 : $26,945,000
Year 9 : $15,150,000
Salary Average Commitment
Year 6 : $55,195,000
Year 7 : $33,745,000
Year 8 : $26,945,000
Year 9 : $15,150,000
Salary Cap with 1 Way Contract
Year 6 : $55,195,000
Year 7 : $33,745,000
Year 8 : $26,945,000
Year 9 : $15,150,000

Farm Players Salaries

Damien Mosienko $200,000 (1)
Patrick Carlyle $199,500 (1)
Daulton Gammond $199,500 (2)
Riordan Winstone $195,000 (1)
Valery Kolesnikov $180,000 (1)
Fyodor Romantsev $150,000 (1)
Riley Antisin $142,792 (1)
Jayce Petrie $140,000 (1)
Grayson Jambrosich $135,000 (1)
Blaine Trevisani $130,000 (2)
Jochen Sieger $125,000 (4)
R.J. Upton $110,000 (1)
Pasi-Pekka Hoikkala $100,000 (3)
Ronald Duco $96,500 (1)
Pavlo Benard $96,500 (1)
Sigvard Ukkola $95,000 (1)
Erwin Haberer $90,000 (2)
Marcel Blazik $90,000 (3)
Caspar Reichelt $90,000 (3)
Sarno Huopio $90,000 (2)
Jesse-Petteri Ivari $90,000 (3)
Valentin Akerblom $82,055 (1)
Trevor Marcoux $80,000 (1)
Wilhelm Billberg $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 : $3,284,847
Year 7 : $1,082,000
Year 8 : $495,000
Year 9 : $125,000
Salary Average Commitment
Year 6 : $3,284,847
Year 7 : $1,082,000
Year 8 : $495,000
Year 9 : $125,000

Twisters



Arena Capacity - Ticket Price
Attendance - %

Arena NameTwisters Coliseum
Level 1: 6000 - $110 - 5,715 - 95.25%
Level 2: 5000 - $65 - 4,820 - 96.41%
Level 3: 2000 - $40 - 1,906 - 95.32%
Level 4: 4000 - $30 - 3,790 - 94.74%
Luxury : 1000 - $200 - 940 - 94.01%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $30 - 2,766 - 92.19%
Farm Level 2: 2000 - $15 - 1,881 - 94.07%
Farm Total Capacity :5000

Income

Home Games Left23
Average Attendance - %17,172 - 95.40%
Average Income per Game$1,781,926
Year to Date Revenue$30,292,736
Farm
Home Games Left23
Average Attendance - %4,647 - 92.94%
Average Income per Game$144,555
Year to Date Revenue$2,457,429

Expense

Pro Players Total Salaries$55,856,498
Pro Players Total Average Salaries$55,856,498
Farm Players Total Salaries$2,597,900
Farm Players Total Average Salaries$2,597,900
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,209,639
Farm Year To Date Expenses$1,386,659
Pro Salary Cap To Date$20,775,625
Farm Salary Cap To Date$992,096

Estimate

Pro Estimated Season Revenue$40,984,290
Farm Estimated Season Revenue$3,324,757
Pro Remaining Season Days89
Pro Expenses Per Days$387,459
Pro Estimated Expenses$34,483,851
Farm Remaining Season Days89
Farm Expenses Per Days$24,476
Farm Estimated Expenses$2,178,364
Estimated Season Expenses$36,662,215
Season Salary Cap$58,454,398
Estimate Under Maximum Salary Cap of $59,000,000$545,602
Estimate Over Minimum Salary Cap of $26,000,000 $32,454,398
Current Bank Account$107,389,614
Projected Bank Account$115,036,446

Pro Players Salaries

Maksim Rutenka $3,800,000 (2)
Daulton Millar $3,800,000 (1)
Ash Galvin $3,410,000 (1)
Linley Walgrove $3,400,000 (5)
Kenneth Pehrson $3,300,000 (3)
Toby Hornbrook $3,300,000 (1)
Regis Kaylor $3,250,000 (4)
B.J. Zack $2,950,000 (4)
Yohann Gaudet $2,940,000 (3)
Diederik Van Der Loo $2,900,000 (4)
Sergey Trofimov $2,800,000 (2)
Konstantin Pastushenko $2,700,000 (2)
Greyson Tordoff $2,500,000 (5)
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)
Albert Guryev $1,500,000 (3)
Clancy Macrobbie $700,000 (1)
Total Pro Players21
Salary Commitment
Year 6 : $55,856,498
Year 7 : $42,689,998
Year 8 : $31,389,998
Year 9 : $19,199,999
Salary Average Commitment
Year 6 : $55,856,498
Year 7 : $42,689,998
Year 8 : $31,389,998
Year 9 : $19,199,999
Salary Cap with 1 Way Contract
Year 6 : $55,856,498
Year 7 : $42,689,998
Year 8 : $31,389,998
Year 9 : $19,199,999

Farm Players Salaries

Jesperi Airasvaara $160,000 (3)
Uuno Ahlroth $155,000 (4)
Kim Norrman $135,000 (1)
Sterling Bosse $130,000 (2)
Adler Malley $127,000 (1)
Dennis Wilks $125,000 (1)
Tristen Duna (Out of Payroll) $120,000 (1)
Reynold Borden $118,000 (1)
Ove Granqvist $115,000 (4)
Daryl Whatman $110,000 (5)
Jarret Macpherson (Out of Payroll) $104,000 (1)
Shawn Scremin $103,000 (2)
Mikhail Yesenchuk $92,500 (4)
Boris Tarasenko $84,100 (1)
Reid Rierdon $80,000 (3)
Petri Jussinen $80,000 (1)
Mario Vazan $80,000 (3)
Taras Pervago $80,000 (3)
Jared Palmer $80,000 (1)
Gustav Kiira $78,300 (1)
Dougie Driedger $71,000 (2)
Yefim Topalov $70,000 (2)
Hugues Glenn $70,000 (1)
Milo Schoffer $70,000 (1)
Matteo Toet $70,000 (1)
Donovan Mccrank $70,000 (1)
Tim Nair $70,000 (1)
Henri Lenn $70,000 (1)
Total Farm Players28
Salary Commitment
Year 6 : $2,717,900
Year 7 : $1,246,500
Year 8 : $872,500
Year 9 : $472,500
Salary Average Commitment
Year 6 : $2,717,900
Year 7 : $1,246,500
Year 8 : $872,500
Year 9 : $472,500

Voltage



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Sin Bin
Level 1: 6000 - $110 - 5,687 - 94.78%
Level 2: 5000 - $65 - 4,723 - 94.47%
Level 3: 2000 - $40 - 1,885 - 94.25%
Level 4: 4000 - $30 - 3,784 - 94.60%
Luxury : 1000 - $200 - 954 - 95.36%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $27 - 2,896 - 96.54%
Farm Level 2: 2000 - $17 - 1,461 - 73.03%
Farm Total Capacity :5000

Income

Home Games Left24
Average Attendance - %17,033 - 94.63%
Average Income per Game$1,771,461
Year to Date Revenue$28,343,375
Farm
Home Games Left25
Average Attendance - %4,357 - 87.14%
Average Income per Game$133,937
Year to Date Revenue$2,009,062

Expense

Pro Players Total Salaries$53,331,943
Pro Players Total Average Salaries$53,331,943
Farm Players Total Salaries$3,364,718
Farm Players Total Average Salaries$3,364,718
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,338,861
Farm Year To Date Expenses$1,579,590
Pro Salary Cap To Date$20,944,311
Farm Salary Cap To Date$1,441,493

Estimate

Pro Estimated Season Revenue$42,515,062
Farm Estimated Season Revenue$3,348,437
Pro Remaining Season Days89
Pro Expenses Per Days$369,605
Pro Estimated Expenses$32,894,845
Farm Remaining Season Days89
Farm Expenses Per Days$25,270
Farm Estimated Expenses$2,249,030
Estimated Season Expenses$35,143,875
Season Salary Cap$56,696,661
Estimate Under Maximum Salary Cap of $59,000,000$2,303,339
Estimate Over Minimum Salary Cap of $26,000,000 $30,696,661
Current Bank Account$137,281,915
Projected Bank Account$148,001,539

Pro Players Salaries

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

Farm Players Salaries

Reinhold Asp $200,000 (1)
Kuno Watter $200,000 (3)
Shannon Debrusk $200,000 (2)
Berthold Jansch $166,000 (1)
Braden Dodd $163,418 (1)
Kalervo Kivonen $150,000 (1)
Liam Casselman $140,000 (1)
Horst Horcic $131,300 (1)
Pauli-Johannes Ponniainen $120,000 (1)
Aro Joki $100,000 (3)
Dawson Albert $100,000 (1)
Max Pirie $100,000 (2)
Troy Carnaghan $90,000 (1)
Teo Ramstadius $90,000 (2)
Velijussi Ahopelto $90,000 (1)
Mo Streit $90,000 (2)
Arne Culliton $90,000 (3)
Benjamin Haab $90,000 (3)
Jochen Mock $90,000 (3)
Tomas Lauckner $89,000 (1)
Nils Almkvist $80,000 (1)
Brantt Mackaness $80,000 (1)
Felix-Antoine Nehring (Out of Payroll) $80,000 (1)
Sebastien Poplawski $80,000 (2)
Hannes Klenk $80,000 (2)
Dillon Gellert $80,000 (3)
Urban Kielevainen $80,000 (3)
Urs Peter Bachmeier $80,000 (3)
Davin Opitz $80,000 (3)
Alain Crawford $80,000 (1)
Alcott Tindall $80,000 (3)
Grant Giliati $75,000 (1)
Total Farm Players32
Salary Commitment
Year 6 : $3,444,718
Year 7 : $1,610,000
Year 8 : $970,000
Year 9 : $0
Salary Average Commitment
Year 6 : $3,444,718
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 - 5,678 - 94.63%
Level 2: 5000 - $65 - 4,688 - 93.75%
Level 3: 2000 - $40 - 1,876 - 93.81%
Level 4: 4000 - $30 - 3,775 - 94.39%
Luxury : 1000 - $200 - 953 - 95.34%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,773 - 92.43%
Farm Level 2: 2000 - $15 - 1,854 - 92.69%
Farm Total Capacity :5000

Income

Home Games Left20
Average Attendance - %16,970 - 94.28%
Average Income per Game$1,766,083
Year to Date Revenue$35,321,653
Farm
Home Games Left21
Average Attendance - %4,627 - 92.53%
Average Income per Game$162,318
Year to Date Revenue$3,084,041

Expense

Pro Players Total Salaries$54,890,251
Pro Players Total Average Salaries$54,890,251
Farm Players Total Salaries$3,099,925
Farm Players Total Average Salaries$3,099,925
Coaches Total Salaries$5,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,219,626
Farm Year To Date Expenses$1,788,273
Pro Salary Cap To Date$21,641,388
Farm Salary Cap To Date$1,295,086

Estimate

Pro Estimated Season Revenue$35,321,653
Farm Estimated Season Revenue$3,408,677
Pro Remaining Season Days89
Pro Expenses Per Days$400,614
Pro Estimated Expenses$35,654,646
Farm Remaining Season Days89
Farm Expenses Per Days$29,591
Farm Estimated Expenses$2,633,599
Estimated Season Expenses$38,288,245
Season Salary Cap$57,990,176
Estimate Under Maximum Salary Cap of $59,000,000$1,009,824
Estimate Over Minimum Salary Cap of $26,000,000 $31,990,176
Current Bank Account$126,469,665
Projected Bank Account$126,911,750

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 (Out of Payroll) $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 (Out of Payroll) $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 $95,625,856 $58,333,644 $666,356 $32,333,644 213354
Blizzard $121,067,591 $57,650,024 $1,349,976 $31,650,024 203050
Blues $67,987,343 $52,126,086 $6,873,914 $26,126,086 232952
Chaos $14,407,365 $58,182,669 $817,331 $32,182,669 203151
Dockheads $89,562,293 $54,443,741 $4,556,259 $28,443,741 212243
Dynasty $94,466,665 $57,739,040 $1,260,960 $31,739,040 202545
Harfang $105,817,565 $55,440,830 $3,559,170 $29,440,830 212950
Knights $102,075,150 $54,023,558 $4,976,442 $28,023,558 202646
Lumberjacks $80,251,067 $50,570,730 $8,429,270 $24,570,730 203151
Maulers $53,036,424 $46,086,127 $12,913,873 $20,086,127 213152
Mighty Moose $106,931,827 $57,171,301 $1,828,699 $31,171,301 262652
Militia $65,295,876 $54,642,380 $4,357,620 $28,642,380 233255
Muertos $115,360,591 $55,024,839 $3,975,161 $29,024,839 203555
North Stars $109,474,107 $56,929,143 $2,070,857 $30,929,143 223254
Orcas $116,214,780 $58,426,916 $573,084 $32,426,916 202646
Privateers $129,982,605 $56,883,333 $2,116,667 $30,883,333 203151
Razorbacks $87,981,556 $58,278,928 $721,072 $32,278,928 202747
Red Tails $78,490,897 $55,044,396 $3,955,604 $29,044,396 212849
Redbull $91,319,079 $57,609,407 $1,390,593 $31,609,407 242751
Royals $100,398,122 $58,772,329 $227,671 $32,772,329 203151
Stingrays $119,518,815 $58,353,966 $646,034 $32,353,966 202848
Stormbreakers $91,676,197 $52,967,179 $6,032,821 $26,967,179 232245
Trident $114,618,051 $58,479,847 $520,153 $32,479,847 212849
Twisters $107,389,614 $58,454,398 $545,602 $32,454,398 212849
Voltage $137,281,915 $56,696,661 $2,303,339 $30,696,661 203252
Voodoo $126,469,665 $57,990,176 $1,009,824 $31,990,176 203050