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

Bandits

Bandits is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameMile High Saloon
Level 1: 6000 - $110 - 5,697 - 94.95%
Level 2: 5000 - $65 - 4,723 - 94.45%
Level 3: 2000 - $40 - 1,886 - 94.31%
Level 4: 4000 - $30 - 3,801 - 95.02%
Luxury : 1000 - $200 - 936 - 93.62%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,835 - 94.51%
Farm Level 2: 2000 - $15 - 1,894 - 94.72%
Farm Total Capacity :5000

Income

Home Games Left8
Average Attendance - %17,043 - 94.68%
Average Income per Game$1,768,948
Year to Date Revenue$56,606,327
Farm
Home Games Left11
Average Attendance - %4,730 - 94.60%
Average Income per Game$165,950
Year to Date Revenue$4,812,556

Expense

Pro Players Total Salaries$54,228,414
Pro Players Total Average Salaries$54,228,414
Farm Players Total Salaries$4,978,218
Farm Players Total Average Salaries$4,978,218
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,647,724
Farm Year To Date Expenses$4,090,156
Pro Salary Cap To Date$37,926,616
Farm Salary Cap To Date$3,657,494

Estimate

Pro Estimated Season Revenue$14,151,582
Farm Estimated Season Revenue$1,825,452
Pro Remaining Season Days41
Pro Expenses Per Days$375,703
Pro Estimated Expenses$15,403,823
Farm Remaining Season Days41
Farm Expenses Per Days$37,947
Farm Estimated Expenses$1,555,827
Estimated Season Expenses$16,959,650
Season Salary Cap$59,206,632
Estimate Under Maximum Salary Cap of $59,000,000-$206,632
Estimate Over Minimum Salary Cap of $26,000,000 $33,206,632
Current Bank Account$98,517,158
Projected Bank Account$97,534,542

Pro Players Salaries

Nino Hebar $4,650,000 (2)
Kody Schutz $4,000,000 (4)
Jamal Gratton $3,965,000 (2)
Lukasz Pomfret $3,850,000 (5)
Charlie Esau $3,400,000 (3)
Vladilen Kanareikin $3,384,168 (4)
Harri-Juhani Sutelainen $3,350,000 (4)
Lloyd Mceachern $2,900,000 (3)
Dominick Maclellan $2,850,000 (3)
Fernando Zanette $2,800,000 (2)
Cade Calkins $2,550,000 (4)
Wiktor Ehn $2,550,000 (4)
Vallu Vaatainen $2,350,000 (1)
Abram Nalyvaichuk $2,215,000 (5)
Denis Kochetkov $2,200,000 (4)
Pyotr Zarubayev $1,800,000 (1)
Willem Halward $1,700,000 (2)
Pete Eckersley $1,364,246 (1)
Timothy Pham $1,350,000 (1)
Magnus Magnusson $1,000,000 (2)
Total Pro Players20
Salary Commitment
Year 6 : $54,228,414
Year 7 : $47,364,168
Year 8 : $33,249,168
Year 9 : $24,099,168
Salary Average Commitment
Year 6 : $54,228,414
Year 7 : $47,364,168
Year 8 : $33,249,168
Year 9 : $24,099,168
Salary Cap with 1 Way Contract
Year 6 : $54,228,414
Year 7 : $47,364,168
Year 8 : $33,249,168
Year 9 : $24,099,168

Farm Players Salaries

Gerhard Ryffel $1,000,000 (3)
River Mcquinston $200,000 (1)
Micael Abraham $199,000 (2)
Cedric Langlands $190,000 (3)
Edward Krook $187,941 (1)
Jory Doucette $185,000 (2)
Jessie Burgdoerfer $176,659 (1)
Dillan Dewhurst $175,000 (2)
Ennis Huskinson $175,000 (3)
Rem Godin $170,000 (3)
Bradford Tribe $160,000 (1)
Niall Topping $160,000 (2)
Valery Potemin $153,813 (1)
Ives Risley $152,578 (1)
Zeke Carson $150,000 (2)
Burl Mckeoron $145,000 (1)
Greyson Bonner $140,000 (3)
Kari-Petteri Malmborg $140,000 (2)
Glyn Dahl $130,000 (1)
Rene Simandl $119,728 (1)
Linus Smeds $111,000 (1)
Vinny Menzies $110,000 (2)
Mikhail Radeyev $107,500 (2)
Seb Macoretta $100,000 (2)
Stephen Randell $100,000 (2)
Terence Kenway $90,000 (2)
Vladimir Opochinin $90,000 (1)
Yaroslav Zhidkikh $80,000 (2)
Richard Kresanek $80,000 (3)
Total Farm Players29
Salary Commitment
Year 6 : $4,978,218
Year 7 : $2,451,500
Year 8 : $855,000
Year 9 : $0
Salary Average Commitment
Year 6 : $4,978,218
Year 7 : $2,451,500
Year 8 : $855,000
Year 9 : $0

Blizzard



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $110 - 5,784 - 96.40%
Level 2: 5000 - $65 - 4,597 - 91.94%
Level 3: 2000 - $40 - 1,884 - 94.19%
Level 4: 4000 - $30 - 3,755 - 93.87%
Luxury : 1000 - $200 - 950 - 94.99%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,850 - 94.99%
Farm Level 2: 2000 - $15 - 1,917 - 95.86%
Farm Total Capacity :5000

Income

Home Games Left8
Average Attendance - %16,969 - 94.27%
Average Income per Game$1,772,554
Year to Date Revenue$56,721,737
Farm
Home Games Left12
Average Attendance - %4,767 - 95.34%
Average Income per Game$167,045
Year to Date Revenue$4,677,246

Expense

Pro Players Total Salaries$53,480,695
Pro Players Total Average Salaries$53,480,695
Farm Players Total Salaries$3,909,024
Farm Players Total Average Salaries$3,909,024
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,366,224
Farm Year To Date Expenses$2,611,018
Pro Salary Cap To Date$39,081,866
Farm Salary Cap To Date$2,322,592

Estimate

Pro Estimated Season Revenue$14,180,434
Farm Estimated Season Revenue$2,004,534
Pro Remaining Season Days41
Pro Expenses Per Days$370,617
Pro Estimated Expenses$15,195,297
Farm Remaining Season Days41
Farm Expenses Per Days$29,313
Farm Estimated Expenses$1,201,833
Estimated Season Expenses$16,397,130
Season Salary Cap$57,389,719
Estimate Under Maximum Salary Cap of $59,000,000$1,610,281
Estimate Over Minimum Salary Cap of $26,000,000 $31,389,719
Current Bank Account$133,288,933
Projected Bank Account$133,076,771

Pro Players Salaries

Andrew Dumont $5,000,000 (4)
Yegor Mylnikov $4,770,000 (5)
Darko Rekelj $4,000,000 (5)
Tony Lamoureux $3,900,000 (2)
Lazarz Zawilinski $3,800,000 (3)
Frederic Marini $3,500,000 (2)
Milos Levers $3,230,695 (4)
Fletcher Melindy $3,200,000 (4)
Artyom Kasutin $3,000,000 (4)
Glynn Simpson $2,900,000 (2)
Remy Botelho $2,900,000 (5)
Rhyse Andison $2,750,000 (2)
Vitaly Petrakov $2,200,000 (4)
Gib Chafin $2,100,000 (1)
Crister Karlsen $1,950,000 (1)
Maik Azeyev $980,000 (2)
Uoti Isokaanta $900,000 (2)
Teodor Marcinkievic $800,000 (2)
Anders Calland $800,000 (3)
Radyyon Rahozhkin $800,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $53,480,695
Year 7 : $49,430,695
Year 8 : $33,700,695
Year 9 : $28,300,695
Salary Average Commitment
Year 6 : $53,480,695
Year 7 : $49,430,695
Year 8 : $33,700,695
Year 9 : $28,300,695
Salary Cap with 1 Way Contract
Year 6 : $53,480,695
Year 7 : $49,430,695
Year 8 : $33,700,695
Year 9 : $28,300,695

Farm Players Salaries

David Uranc $900,000 (2)
Frederick Weston $200,000 (1)
Teuvo Kuuri $200,000 (1)
Ihor Nikitenko $180,025 (1)
Leonid Veschagin $150,000 (1)
Anton Roy $150,000 (1)
Mikkomatti Niinivirta $150,000 (3)
Grayson Wiley $100,000 (3)
Edo Rozman $100,000 (3)
Pasi Korvo $100,000 (2)
Nels Forget $90,000 (1)
Jan Marek $90,000 (3)
Vitezslav Poupa $90,000 (2)
Judd Nesbitt $90,000 (2)
Michal Diro $90,000 (2)
Oskar Dudrov $89,000 (1)
Filip Gereyev $85,000 (2)
Jami-Petri Saukko $80,000 (1)
Rawley Pryor $80,000 (2)
Vytal Lancien $80,000 (2)
Christer Kankkunen $80,000 (3)
Tsimafey Stadolnik $80,000 (3)
Fisk Walwyn $80,000 (1)
Vitaly Lisutin $80,000 (3)
Mich Soquila $75,000 (1)
Aleksandr Poiseyev $70,000 (1)
Markos Kuuva $70,000 (1)
Anatoly Petukhov $70,000 (1)
Trafim Zuew $70,000 (1)
Jetro Nahls $70,000 (2)
Oleg Kremzer $70,000 (1)
Total Farm Players31
Salary Commitment
Year 6 : $3,909,024
Year 7 : $1,455,000
Year 8 : $680,000
Year 9 : $0
Salary Average Commitment
Year 6 : $3,909,024
Year 7 : $1,455,000
Year 8 : $680,000
Year 9 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameHard Rock Place
Level 1: 6000 - $110 - 5,581 - 93.01%
Level 2: 5000 - $65 - 4,755 - 95.10%
Level 3: 2000 - $40 - 1,911 - 95.53%
Level 4: 4000 - $30 - 3,820 - 95.49%
Luxury : 1000 - $200 - 925 - 92.55%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,855 - 95.18%
Farm Level 2: 2000 - $15 - 1,894 - 94.70%
Farm Total Capacity :5000

Income

Home Games Left7
Average Attendance - %16,991 - 94.40%
Average Income per Game$1,753,718
Year to Date Revenue$57,872,694
Farm
Home Games Left10
Average Attendance - %4,749 - 94.99%
Average Income per Game$166,850
Year to Date Revenue$5,005,514

Expense

Pro Players Total Salaries$53,998,972
Pro Players Total Average Salaries$53,998,972
Farm Players Total Salaries$2,672,714
Farm Players Total Average Salaries$2,672,714
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,979,430
Farm Year To Date Expenses$2,671,047
Pro Salary Cap To Date$38,717,543
Farm Salary Cap To Date$2,094,162

Estimate

Pro Estimated Season Revenue$12,276,026
Farm Estimated Season Revenue$1,668,505
Pro Remaining Season Days41
Pro Expenses Per Days$379,245
Pro Estimated Expenses$15,549,045
Farm Remaining Season Days41
Farm Expenses Per Days$23,624
Farm Estimated Expenses$968,584
Estimated Season Expenses$16,517,629
Season Salary Cap$56,671,686
Estimate Under Maximum Salary Cap of $59,000,000$2,328,314
Estimate Over Minimum Salary Cap of $26,000,000 $30,671,686
Current Bank Account$75,697,740
Projected Bank Account$73,124,642

Pro Players Salaries

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

Farm Players Salaries

Sergey Izvolin (Out of Payroll) $160,000 (1)
Magnus Pimm $148,500 (2)
Romeo Rocca $140,000 (1)
Forester OCorley (Out of Payroll) $132,000 (2)
Rafael Jewitt $130,000 (3)
Dexter Lovatsis $116,814 (1)
Christian Cannan $110,000 (2)
Adrian Tillberg $100,000 (1)
Korey Maciag $98,400 (1)
Jaxson Sergerie $98,000 (2)
Von Holtston $93,000 (2)
Dominik Hajas (Out of Payroll) $90,000 (2)
Karl-Erik Vestin $90,000 (3)
Xander Henry $90,000 (3)
Pyotr Gach $89,000 (2)
Anatoliy Potochnyak $86,000 (1)
Brennan Knapp $84,000 (1)
Oszkar Kardos $82,000 (1)
Giovanni Cremen $80,000 (2)
Burt Bannon $80,000 (2)
Val Cuming $80,000 (1)
Jeremiah Dunin $80,000 (1)
Griffith Deer $80,000 (1)
Felix-Nicolas Curatolo $80,000 (3)
Noa Mustajarvi $80,000 (3)
Norman Dobrescu $75,000 (2)
Daxton Wentworth $70,000 (1)
Martti-Veikko Survonen $70,000 (2)
Tavish Duhatschek $70,000 (2)
Torsten Orsa $70,000 (1)
Vince Herriot $70,000 (2)
Total Farm Players31
Salary Commitment
Year 6 : $2,922,714
Year 7 : $1,675,500
Year 8 : $470,000
Year 9 : $0
Salary Average Commitment
Year 6 : $2,922,714
Year 7 : $1,675,500
Year 8 : $470,000
Year 9 : $0

Chaos



Arena Capacity - Ticket Price
Attendance - %

Arena NameChaos Center
Level 1: 6000 - $110 - 5,611 - 93.51%
Level 2: 5000 - $65 - 4,631 - 92.63%
Level 3: 2000 - $40 - 1,863 - 93.17%
Level 4: 4000 - $30 - 3,766 - 94.16%
Luxury : 1000 - $200 - 947 - 94.70%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,051 - 68.37%
Farm Level 2: 2000 - $20 - 1,214 - 60.68%
Farm Total Capacity :5000

Income

Home Games Left10
Average Attendance - %16,819 - 93.44%
Average Income per Game$1,748,454
Year to Date Revenue$52,453,624
Farm
Home Games Left8
Average Attendance - %3,265 - 65.30%
Average Income per Game$138,217
Year to Date Revenue$4,422,938

Expense

Pro Players Total Salaries$52,282,180
Pro Players Total Average Salaries$52,282,180
Farm Players Total Salaries$5,022,251
Farm Players Total Average Salaries$5,022,251
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,581,030
Farm Year To Date Expenses$4,164,645
Pro Salary Cap To Date$38,600,082
Farm Salary Cap To Date$3,731,991

Estimate

Pro Estimated Season Revenue$17,484,541
Farm Estimated Season Revenue$1,105,734
Pro Remaining Season Days41
Pro Expenses Per Days$369,267
Pro Estimated Expenses$15,139,947
Farm Remaining Season Days41
Farm Expenses Per Days$38,247
Farm Estimated Expenses$1,568,127
Estimated Season Expenses$16,708,074
Season Salary Cap$57,304,431
Estimate Under Maximum Salary Cap of $59,000,000$1,695,569
Estimate Over Minimum Salary Cap of $26,000,000 $31,304,431
Current Bank Account$13,287,982
Projected Bank Account$15,170,183

Pro Players Salaries

Alexis Pitsadiotis $5,400,095 (3)
David-Alexandre Williams $4,900,000 (2)
Rasmus Koso $4,800,000 (2)
Reinhold Lahdo $4,400,000 (2)
Cameron Lodewyks $3,750,000 (1)
Uuno Piili $3,200,000 (4)
Nils Lehman $3,100,000 (4)
Rodion Betremeyev $2,950,000 (3)
Nathanael Miller $2,800,000 (1)
Caden Boteler $2,400,000 (1)
Pelle Jonson $2,360,000 (5)
Marek Cipera $2,300,000 (2)
Mikhail Chekvin $2,110,000 (1)
Rylee Hak $1,950,000 (1)
Kory Ellis $1,300,000 (2)
Dauren Abdykarimov $1,162,085 (5)
Rodion Noskov $900,000 (1)
Sebastian Rehn $900,000 (2)
Olaf Brieger $800,000 (1)
Olan Koch $800,000 (3)
Total Pro Players20
Salary Commitment
Year 6 : $52,282,180
Year 7 : $37,572,180
Year 8 : $18,972,180
Year 9 : $9,822,085
Salary Average Commitment
Year 6 : $52,282,180
Year 7 : $37,572,180
Year 8 : $18,972,180
Year 9 : $9,822,085
Salary Cap with 1 Way Contract
Year 6 : $52,282,180
Year 7 : $37,572,180
Year 8 : $18,972,180
Year 9 : $9,822,085

Farm Players Salaries

Krister Sandell $800,000 (3)
Barnabas Vilezsal $200,000 (2)
Douwe Hoefnagels $200,000 (1)
Frederic Maidens $196,000 (3)
Eli Pajaczkowski $191,744 (1)
Vaidas Indrisiunas $190,000 (3)
Marcos Pendlebury $180,090 (4)
Philippe-Olivier Jansen $180,000 (4)
Griffin Froats $178,713 (5)
Branislav Pecnik $170,000 (4)
Wade OCuirneen $170,000 (2)
Jerry Malmkvist $170,000 (4)
Leyman Shaeffer $166,600 (2)
Oskar Carlsson $160,000 (1)
Dan Strom $150,000 (2)
Visa-Antti Reimavuo $150,000 (2)
Borge Bakke $145,090 (4)
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)
Jonatan Klingvall $127,773 (2)
Aatami Horppu $127,130 (1)
Vyacheslav Burdelyov $117,000 (3)
Marten Samways $100,000 (2)
Ivan Rutgersson $90,000 (1)
Myles Baron $90,000 (3)
Fredrik Becken $80,000 (2)
Total Farm Players29
Salary Commitment
Year 6 : $5,022,251
Year 7 : $3,252,648
Year 8 : $1,696,893
Year 9 : $1,023,893
Salary Average Commitment
Year 6 : $5,022,251
Year 7 : $3,252,648
Year 8 : $1,696,893
Year 9 : $1,023,893

Dockheads



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Dock
Level 1: 6000 - $110 - 5,625 - 93.74%
Level 2: 5000 - $65 - 4,713 - 94.27%
Level 3: 2000 - $40 - 1,894 - 94.69%
Level 4: 4000 - $30 - 3,741 - 93.51%
Luxury : 1000 - $200 - 936 - 93.59%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,065 - 68.82%
Farm Level 2: 2000 - $15 - 1,910 - 95.48%
Farm Total Capacity :5000

Income

Home Games Left10
Average Attendance - %16,908 - 93.93%
Average Income per Game$1,755,303
Year to Date Revenue$52,659,083
Farm
Home Games Left10
Average Attendance - %3,974 - 79.49%
Average Income per Game$144,602
Year to Date Revenue$4,338,067

Expense

Pro Players Total Salaries$55,509,046
Pro Players Total Average Salaries$55,509,046
Farm Players Total Salaries$3,165,451
Farm Players Total Average Salaries$3,165,451
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,939,549
Farm Year To Date Expenses$2,641,461
Pro Salary Cap To Date$39,857,925
Farm Salary Cap To Date$1,920,372

Estimate

Pro Estimated Season Revenue$17,553,028
Farm Estimated Season Revenue$1,446,022
Pro Remaining Season Days41
Pro Expenses Per Days$387,817
Pro Estimated Expenses$15,900,497
Farm Remaining Season Days41
Farm Expenses Per Days$28,336
Farm Estimated Expenses$1,161,776
Estimated Season Expenses$17,062,273
Season Salary Cap$58,674,497
Estimate Under Maximum Salary Cap of $59,000,000$325,503
Estimate Over Minimum Salary Cap of $26,000,000 $32,674,497
Current Bank Account$82,103,721
Projected Bank Account$84,040,498

Pro Players Salaries

Rawley Boney $5,200,000 (3)
Harper Frick $4,875,000 (5)
Joran De Haan $4,250,000 (5)
Cooper Fornataro $4,100,100 (4)
Brantley Langevin $3,900,000 (1)
Eric Picklyk $3,800,000 (4)
Bronson Landrum $3,800,000 (5)
Karl-Johan Schmidt $3,000,100 (3)
Bedrich Visek $2,900,999 (2)
Gleb Zazulenko $2,500,000 (3)
Kiefer Zoerb $2,319,000 (2)
Vsevolod Neretin $2,126,849 (1)
Kirill Karpyuk $2,000,000 (4)
Dane Wooten $1,999,999 (2)
Emilio Mabry $1,900,999 (2)
Christophe Prybysh $1,706,000 (1)
Aiden Wourms $1,400,000 (3)
Heinz Tscharf $1,000,000 (3)
Ilya Boyko $1,000,000 (3)
Boris Potokov $1,000,000 (3)
Brigham Eveleigh $730,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $55,509,046
Year 7 : $47,776,197
Year 8 : $37,925,200
Year 9 : $22,825,100
Salary Average Commitment
Year 6 : $55,509,046
Year 7 : $47,776,197
Year 8 : $37,925,200
Year 9 : $22,825,100
Salary Cap with 1 Way Contract
Year 6 : $55,509,046
Year 7 : $47,776,197
Year 8 : $37,925,200
Year 9 : $22,825,100

Farm Players Salaries

Joachim Pickering $950,000 (4)
Siegfried Klatt $195,000 (5)
Jens Liljegren $190,000 (2)
Connie Leather $160,000 (3)
Tylor Rebelo $151,000 (1)
Easton Jamieson $120,000 (1)
Antonio Donohoe $120,000 (1)
Adalbert Berlin $110,000 (1)
Rylan Meunier $100,000 (1)
Nikolas Jakubko $94,000 (1)
Branislav Herceg $90,000 (2)
Artsyom Marakow $90,000 (2)
Adel Ferrantino $84,451 (2)
Maitland Cable $83,500 (1)
Andre-Philippe Scarpone $82,500 (1)
Vladislav Ralin $80,000 (2)
Tony Delaurentis $80,000 (3)
Lynn Manseau $80,000 (3)
Yevheniy Yakovenko $80,000 (5)
Daniel Lohse $80,000 (3)
Finlay Hellgren $75,000 (2)
Dayton Schwindt $70,000 (1)
Baron Knowles (Out of Payroll) $70,000 (1)
Total Farm Players23
Salary Commitment
Year 6 : $3,235,451
Year 7 : $1,379,451
Year 8 : $770,000
Year 9 : $370,000
Salary Average Commitment
Year 6 : $3,235,451
Year 7 : $1,379,451
Year 8 : $770,000
Year 9 : $370,000

Dynasty



Arena Capacity - Ticket Price
Attendance - %

Arena NameHollywood Coliseum
Level 1: 6000 - $110 - 5,648 - 94.13%
Level 2: 5000 - $65 - 4,728 - 94.56%
Level 3: 2000 - $40 - 1,878 - 93.92%
Level 4: 4000 - $30 - 3,773 - 94.32%
Luxury : 1000 - $200 - 961 - 96.09%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,818 - 93.93%
Farm Level 2: 2000 - $15 - 1,861 - 93.03%
Farm Total Capacity :5000

Income

Home Games Left12
Average Attendance - %16,988 - 94.38%
Average Income per Game$1,767,268
Year to Date Revenue$49,483,505
Farm
Home Games Left11
Average Attendance - %4,678 - 93.57%
Average Income per Game$164,493
Year to Date Revenue$4,770,293

Expense

Pro Players Total Salaries$53,929,862
Pro Players Total Average Salaries$53,929,862
Farm Players Total Salaries$2,955,594
Farm Players Total Average Salaries$2,955,594
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,061,969
Farm Year To Date Expenses$2,188,398
Pro Salary Cap To Date$39,196,630
Farm Salary Cap To Date$2,044,183

Estimate

Pro Estimated Season Revenue$21,207,216
Farm Estimated Season Revenue$1,809,421
Pro Remaining Season Days41
Pro Expenses Per Days$375,033
Pro Estimated Expenses$15,376,353
Farm Remaining Season Days41
Farm Expenses Per Days$21,467
Farm Estimated Expenses$880,147
Estimated Season Expenses$16,256,500
Season Salary Cap$56,885,456
Estimate Under Maximum Salary Cap of $59,000,000$2,114,544
Estimate Over Minimum Salary Cap of $26,000,000 $30,885,456
Current Bank Account$99,518,721
Projected Bank Account$106,278,858

Pro Players Salaries

Jaiden Moar $7,100,000 (3)
Vladimir Zayev $5,000,000 (2)
Dru Delisle $4,000,000 (4)
Usevalad Skshynetski $3,650,000 (1)
Kaj Spets $3,200,000 (3)
Josef Dolnicek $3,086,863 (3)
Misko Bureau $3,050,000 (1)
Darian Chalmers $3,000,000 (3)
Errol Merwin $2,650,000 (4)
Onni Tuomanen $2,550,000 (1)
Kyllian Lind $2,500,000 (1)
Randy Meritie $2,100,000 (2)
Stefan Gordon $1,999,999 (1)
Carl Svensson $1,900,950 (1)
Pierrick Berehowsky $1,900,500 (1)
Leo Panas $1,830,462 (2)
Kellen Trayner $1,560,000 (1)
Herman Chaisson $1,151,088 (3)
Radan Vojta $1,000,000 (2)
Sixten Lesch $700,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $53,929,862
Year 7 : $34,118,413
Year 8 : $24,187,951
Year 9 : $6,650,000
Salary Average Commitment
Year 6 : $53,929,862
Year 7 : $34,118,413
Year 8 : $24,187,951
Year 9 : $6,650,000
Salary Cap with 1 Way Contract
Year 6 : $53,929,862
Year 7 : $34,118,413
Year 8 : $24,187,951
Year 9 : $6,650,000

Farm Players Salaries

Sterling Capelle $200,000 (1)
Zack Blanch $199,000 (3)
Kjell Van Der Kooi $181,300 (1)
Nichlas Bjorklund $180,000 (1)
Marc-Etienne Hansey $170,000 (4)
Zachary Andjelic $160,000 (2)
Sacha Taverner $145,863 (1)
Ustin Yenchev $140,000 (1)
Anton Kurali $135,000 (1)
Duncan Dorowicz $120,000 (4)
Boof Eccleston $104,900 (2)
Curtis Boogard $100,000 (2)
Billy Fonteyne $99,835 (1)
Ignat Maksimenko $90,000 (2)
Jean-Francois Soehner $89,696 (4)
Tyson Joe $80,000 (3)
Unto Leukkunen $80,000 (1)
Konrad Turkiewicz $80,000 (1)
Bert Schedin $80,000 (2)
Tristen Mailloux $80,000 (2)
Mateo Kolar $80,000 (3)
Saku-Antti Josefsson $80,000 (3)
Eetu-Pekka Klemettinen $70,000 (4)
Lorenz Gabel $70,000 (5)
Nikolay Grishin $70,000 (1)
Gore Tenney $70,000 (4)
Total Farm Players26
Salary Commitment
Year 6 : $2,955,594
Year 7 : $1,643,596
Year 8 : $1,028,696
Year 9 : $589,696
Salary Average Commitment
Year 6 : $2,955,594
Year 7 : $1,643,596
Year 8 : $1,028,696
Year 9 : $589,696

Harfang



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisée
Level 1: 6000 - $110 - 5,737 - 95.62%
Level 2: 5000 - $65 - 4,665 - 93.29%
Level 3: 2000 - $40 - 1,905 - 95.25%
Level 4: 4000 - $30 - 3,791 - 94.76%
Luxury : 1000 - $200 - 931 - 93.09%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,877 - 95.90%
Farm Level 2: 2000 - $15 - 1,902 - 95.12%
Farm Total Capacity :5000

Income

Home Games Left11
Average Attendance - %17,028 - 94.60%
Average Income per Game$1,769,015
Year to Date Revenue$51,301,432
Farm
Home Games Left9
Average Attendance - %4,780 - 95.59%
Average Income per Game$168,006
Year to Date Revenue$5,208,185

Expense

Pro Players Total Salaries$53,416,427
Pro Players Total Average Salaries$53,416,427
Farm Players Total Salaries$4,644,403
Farm Players Total Average Salaries$4,644,403
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,492,559
Farm Year To Date Expenses$3,412,292
Pro Salary Cap To Date$37,771,449
Farm Salary Cap To Date$3,051,762

Estimate

Pro Estimated Season Revenue$19,459,164
Farm Estimated Season Revenue$1,512,054
Pro Remaining Season Days41
Pro Expenses Per Days$370,180
Pro Estimated Expenses$15,177,380
Farm Remaining Season Days41
Farm Expenses Per Days$34,996
Farm Estimated Expenses$1,434,836
Estimated Season Expenses$16,612,216
Season Salary Cap$58,060,830
Estimate Under Maximum Salary Cap of $59,000,000$939,170
Estimate Over Minimum Salary Cap of $26,000,000 $32,060,830
Current Bank Account$115,085,692
Projected Bank Account$119,444,694

Pro Players Salaries

Elijah Sanner $4,900,000 (2)
Osma Gullfors $3,950,000 (3)
Quinn Mccann $3,700,000 (4)
Brentt Bing $3,500,000 (2)
Dillon Salerno $3,345,641 (3)
Leon Campaner $3,300,000 (4)
Helgert Pitt $3,250,000 (5)
Dillon Valenzuela $3,150,000 (1)
Austen Hollman $3,070,000 (4)
Isiah Bruton $2,900,000 (4)
Ali Kurakov $2,800,000 (1)
Griffin Brodie $2,710,000 (5)
Conrad Montebruno $2,090,000 (4)
Kalle-Veikko Kekalainen $1,998,000 (2)
Pierre Schuck $1,970,000 (4)
Matus Pietor $1,723,786 (5)
Patrick Mccarty $1,259,000 (4)
Fredric Bjurling $1,000,000 (2)
Marko Zachara $1,000,000 (2)
Aleksandrs Berzs $1,000,000 (3)
Deric Murray $800,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $53,416,427
Year 7 : $47,466,427
Year 8 : $34,268,427
Year 9 : $25,972,786
Salary Average Commitment
Year 6 : $53,416,427
Year 7 : $47,466,427
Year 8 : $34,268,427
Year 9 : $25,972,786
Salary Cap with 1 Way Contract
Year 6 : $53,416,427
Year 7 : $47,466,427
Year 8 : $34,268,427
Year 9 : $25,972,786

Farm Players Salaries

Yuvenaly Zhornyak $800,000 (1)
Fernando Langlois $199,900 (1)
Ismo-Pekka Makkonen $199,500 (5)
Wendel Mackaness $199,100 (1)
Teo Rutar $199,000 (2)
Misa Ylaja $195,000 (4)
Jacobus Adriaanse $185,200 (4)
Loik Lowrey $185,000 (1)
Torrey Birdsell $170,000 (1)
Carl-Johan Paakkala $168,469 (3)
Lindon Stallworth $160,000 (5)
Macgregor Yorke $150,000 (1)
Devon Guptill $147,000 (3)
Coy Hillis $145,682 (3)
Anton Lebed $145,000 (2)
Abram Korolyuk $138,000 (1)
Tim Humonen $133,000 (2)
Vince Varady $130,000 (4)
Victor Shier $110,000 (1)
Fabio-Luca Aebischer $100,000 (2)
Rainar Lamminsivu $99,000 (2)
Angel Jandora $95,553 (3)
Hansjurgen Thom $90,000 (2)
Graeme Hampshire $90,000 (1)
Maksim Zadoyanny $90,000 (3)
Clayton Ferriero $80,000 (1)
Erin Corderoy $80,000 (2)
Kirt Legare $80,000 (2)
Dalen Latour $80,000 (3)
Total Farm Players29
Salary Commitment
Year 6 : $4,644,404
Year 7 : $2,522,404
Year 8 : $1,596,404
Year 9 : $869,700
Salary Average Commitment
Year 6 : $4,644,404
Year 7 : $2,522,404
Year 8 : $1,596,404
Year 9 : $869,700

Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameRound Table Arena
Level 1: 6000 - $110 - 5,618 - 93.63%
Level 2: 5000 - $65 - 4,730 - 94.60%
Level 3: 2000 - $40 - 1,874 - 93.72%
Level 4: 4000 - $30 - 3,823 - 95.57%
Luxury : 1000 - $200 - 955 - 95.51%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,805 - 93.49%
Farm Level 2: 2000 - $15 - 1,887 - 94.35%
Farm Total Capacity :5000

Income

Home Games Left10
Average Attendance - %17,000 - 94.45%
Average Income per Game$1,763,238
Year to Date Revenue$52,897,130
Farm
Home Games Left8
Average Attendance - %4,692 - 93.84%
Average Income per Game$164,411
Year to Date Revenue$5,261,150

Expense

Pro Players Total Salaries$52,400,575
Pro Players Total Average Salaries$52,400,575
Farm Players Total Salaries$2,702,503
Farm Players Total Average Salaries$2,702,503
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,766,311
Farm Year To Date Expenses$2,497,982
Pro Salary Cap To Date$37,963,577
Farm Salary Cap To Date$2,065,331

Estimate

Pro Estimated Season Revenue$17,632,377
Farm Estimated Season Revenue$1,315,288
Pro Remaining Season Days41
Pro Expenses Per Days$373,473
Pro Estimated Expenses$15,312,393
Farm Remaining Season Days41
Farm Expenses Per Days$22,466
Farm Estimated Expenses$921,106
Estimated Season Expenses$16,233,499
Season Salary Cap$55,103,078
Estimate Under Maximum Salary Cap of $59,000,000$3,896,922
Estimate Over Minimum Salary Cap of $26,000,000 $29,103,078
Current Bank Account$110,402,958
Projected Bank Account$113,117,124

Pro Players Salaries

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

Farm Players Salaries

Jensen Cowie $200,000 (5)
Carsten Yap $179,900 (4)
Irving Nickens $160,000 (4)
Zaine Bosch $160,000 (3)
Vili-Antti Nevakivi $150,000 (2)
Tobias Westman $143,325 (1)
Anton Alekhin $130,000 (1)
Calle Repo $100,000 (5)
Kirill Lysenko $98,500 (3)
Martin Carlin $93,469 (1)
Horst Kolar $90,000 (2)
David Ethell $90,000 (3)
Terrance Fanelli $90,000 (3)
Ruslan Pohe $90,000 (2)
Patrick Ehn $85,270 (2)
Andress Zaka $80,000 (3)
Kevin Forsman $80,000 (3)
Sawyer Sagert $80,000 (1)
Maxx Wilcox $80,000 (1)
Steve Taschuk $80,000 (1)
Stefan Rafal $80,000 (3)
Barys Kupava $74,700 (2)
Keven Spittel $74,000 (1)
Helge Welin $73,339 (1)
Martin-Olivier Rondeau $70,000 (1)
Nico Flache $70,000 (1)
Total Farm Players26
Salary Commitment
Year 6 : $2,702,503
Year 7 : $1,808,370
Year 8 : $1,318,400
Year 9 : $639,900
Salary Average Commitment
Year 6 : $2,702,503
Year 7 : $1,808,370
Year 8 : $1,318,400
Year 9 : $639,900

Lumberjacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRocky Mountains Dome
Level 1: 6000 - $110 - 5,690 - 94.83%
Level 2: 5000 - $65 - 4,585 - 91.70%
Level 3: 2000 - $40 - 1,890 - 94.51%
Level 4: 4000 - $30 - 3,722 - 93.06%
Luxury : 1000 - $200 - 948 - 94.77%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,803 - 93.44%
Farm Level 2: 2000 - $15 - 1,926 - 96.30%
Farm Total Capacity :5000

Income

Home Games Left9
Average Attendance - %16,835 - 93.53%
Average Income per Game$1,756,009
Year to Date Revenue$54,436,264
Farm
Home Games Left9
Average Attendance - %4,729 - 94.58%
Average Income per Game$165,099
Year to Date Revenue$5,118,081

Expense

Pro Players Total Salaries$49,390,520
Pro Players Total Average Salaries$49,390,520
Farm Players Total Salaries$3,846,500
Farm Players Total Average Salaries$3,846,500
Coaches Total Salaries$3,700,000
Luxury Taxe Total$0
Pro Year To Date Expenses$37,330,835
Farm Year To Date Expenses$3,561,710
Pro Salary Cap To Date$35,528,095
Farm Salary Cap To Date$2,696,407

Estimate

Pro Estimated Season Revenue$15,804,077
Farm Estimated Season Revenue$1,485,894
Pro Remaining Season Days41
Pro Expenses Per Days$352,997
Pro Estimated Expenses$14,472,877
Farm Remaining Season Days41
Farm Expenses Per Days$34,330
Farm Estimated Expenses$1,407,530
Estimated Season Expenses$15,880,407
Season Salary Cap$53,237,020
Estimate Under Maximum Salary Cap of $59,000,000$5,762,980
Estimate Over Minimum Salary Cap of $26,000,000 $27,237,020
Current Bank Account$88,661,800
Projected Bank Account$90,071,364

Pro Players Salaries

Tom Folke $3,900,000 (1)
Tanner Napier $3,450,000 (3)
Benito Mathers $3,100,000 (1)
Ustin Trynkov $3,022,643 (2)
Sampa Paunonen $3,000,000 (1)
Anton Rozhkov $3,000,000 (1)
Ikki Miyamae $3,000,000 (1)
Craig Bruton $2,655,000 (3)
Floyd Holst $2,600,000 (4)
Rickey Rogan $2,500,000 (1)
Karim Hogdal $2,500,000 (3)
Dayton Presswood (Out of Payroll) $2,400,000 (1)
Irmin Rosner $2,200,000 (1)
Urpo Schneider $2,000,000 (2)
Sang Tianzhi $1,948,444 (2)
Daniil Mirnov $1,913,000 (1)
A.C. Westren $1,900,000 (1)
Jody Sonntag $1,875,000 (4)
Kazimir Papazov $1,800,000 (3)
Burke Hensel $1,765,820 (4)
Nerijus Fomenka $1,260,613 (5)
Total Pro Players21
Salary Commitment
Year 6 : $51,790,520
Year 7 : $24,877,520
Year 8 : $17,906,433
Year 9 : $7,501,433
Salary Average Commitment
Year 6 : $51,790,520
Year 7 : $24,877,520
Year 8 : $17,906,433
Year 9 : $7,501,433
Salary Cap with 1 Way Contract
Year 6 : $51,790,520
Year 7 : $24,877,520
Year 8 : $17,906,433
Year 9 : $7,501,433

Farm Players Salaries

Kaarl Kontturi $200,000 (4)
Libor Hill $200,000 (3)
Davide Mock $200,000 (3)
Maksim Ushkov $200,000 (3)
Julien Ghantous $200,000 (3)
Francois Walrod $199,000 (2)
Jared Tallon $175,000 (5)
Loughlin Dowe $175,000 (4)
Cullen Varty $155,000 (5)
Yaroslav Anokin $150,000 (2)
Manuel Albertazzi $150,000 (4)
Jovin Coish $130,000 (2)
Washington Banker $130,000 (4)
Primo Mcdowell $120,000 (5)
Danny Gourlie $110,000 (2)
Geun Sang-Pil $100,000 (5)
Ken Arn $100,000 (3)
Elias Dansereau $100,000 (4)
Helgert Finke $100,000 (1)
Erick Propp $95,000 (4)
Karl Lindfors $95,000 (5)
Valentin Timkin $92,500 (2)
Bryn Maybury $90,000 (3)
Benedikt Hedqvist $90,000 (3)
Val Macmurdo $87,500 (4)
Paulo Keitaanranta $87,500 (3)
Jari-Henri Maki-Asiala $80,000 (3)
Rietrikki Ulrich $80,000 (2)
Derek Hemmerling $80,000 (2)
Nikita Darsky $75,000 (3)
Total Farm Players30
Salary Commitment
Year 6 : $3,846,500
Year 7 : $3,746,500
Year 8 : $2,905,000
Year 9 : $1,582,500
Salary Average Commitment
Year 6 : $3,846,500
Year 7 : $3,746,500
Year 8 : $2,905,000
Year 9 : $1,582,500

Maulers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Igloo
Level 1: 6000 - $110 - 5,679 - 94.65%
Level 2: 5000 - $65 - 4,657 - 93.14%
Level 3: 2000 - $40 - 1,887 - 94.33%
Level 4: 4000 - $30 - 3,784 - 94.60%
Luxury : 1000 - $200 - 929 - 92.91%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,821 - 94.05%
Farm Level 2: 2000 - $15 - 1,900 - 95.01%
Farm Total Capacity :5000

Income

Home Games Left12
Average Attendance - %16,935 - 94.09%
Average Income per Game$1,757,954
Year to Date Revenue$49,222,718
Farm
Home Games Left10
Average Attendance - %4,722 - 94.43%
Average Income per Game$165,429
Year to Date Revenue$4,962,865

Expense

Pro Players Total Salaries$51,143,200
Pro Players Total Average Salaries$51,143,200
Farm Players Total Salaries$5,468,835
Farm Players Total Average Salaries$4,171,501
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,207,753
Farm Year To Date Expenses$3,838,532
Pro Salary Cap To Date$37,801,619
Farm Salary Cap To Date$2,782,822

Estimate

Pro Estimated Season Revenue$21,095,451
Farm Estimated Season Revenue$1,654,288
Pro Remaining Season Days41
Pro Expenses Per Days$361,178
Pro Estimated Expenses$14,808,298
Farm Remaining Season Days41
Farm Expenses Per Days$43,666
Farm Estimated Expenses$1,790,306
Estimated Season Expenses$16,598,604
Season Salary Cap$55,314,701
Estimate Under Maximum Salary Cap of $59,000,000$3,685,299
Estimate Over Minimum Salary Cap of $26,000,000 $29,314,701
Current Bank Account$58,786,839
Projected Bank Account$64,937,974

Pro Players Salaries

Steve Munslow $5,100,000 (4)
Mauriz Savinainen $4,500,000 (2)
Ronnie Syrjala $4,116,750 (4)
Artyom Zhloba $3,990,000 (3)
Halvar Tirinen $3,751,311 (4)
Jyrki-Petteri Hyytia (Out of Payroll) $3,500,225 (3)
Manas Arzuev $3,425,000 (1)
Galen Mccrudden $3,100,000 (1)
Garth Byrne $3,000,000 (3)
Quinn Millbank $2,619,149 (2)
Yulian Mironishin $2,500,000 (2)
Kazimir Yergin $2,300,000 (1)
Derek Barilko $2,250,000 (3)
Jussi-Esko Puumalainen $2,200,000 (3)
Jaiden Holmgren $1,990,990 (3)
Jerry Bergius $1,000,000 (1)
Premysl Pecha $1,000,000 (2)
Brody Eastwood $1,000,000 (3)
Ilkka-Petteri Paasi $900,000 (1)
Antti-Eemeli Pappila $800,000 (1)
Arno Rech $800,000 (1)
Wilhelm Karkonen $800,000 (3)
Total Pro Players22
Salary Commitment
Year 6 : $54,643,425
Year 7 : $42,318,425
Year 8 : $31,699,276
Year 9 : $12,968,061
Salary Average Commitment
Year 6 : $54,643,425
Year 7 : $42,318,425
Year 8 : $31,699,276
Year 9 : $12,968,061
Salary Cap with 1 Way Contract
Year 6 : $54,643,425
Year 7 : $42,318,425
Year 8 : $31,699,276
Year 9 : $12,968,061

Farm Players Salaries

Marku Mihnea $1,997,335 (3)
Stanley Winchester $199,888 (1)
Viktor Lovyagin $199,755 (1)
Ellerry Bauder $199,378 (3)
Patrick Richter $198,850 (1)
Svyatoslav Nikushkin $193,500 (1)
Mikki Juutinen $185,550 (2)
Dru Mahovlich $167,800 (1)
Lorne Steingraber $155,000 (1)
Kolter Galbraith $147,500 (1)
K.C. Bachman $137,500 (1)
Erik Dunnell $135,500 (2)
Tyrel Lambert $132,000 (3)
Daemon Marion $129,750 (1)
Maximilian Federmann $126,800 (2)
Abel Sznajder $102,500 (1)
Svyatoslav Petrakov $100,000 (2)
Arnold Stoa $100,000 (3)
Remi Northey $100,000 (2)
Louis Stumborg $95,050 (2)
Jony Kiprusoff $90,000 (2)
Nigel Erni $90,000 (3)
Tyler Cornacchia $86,300 (2)
Harris Lunty (Out of Payroll) $85,758 (1)
Shayne Van $80,000 (2)
Lars-Eric Kaaronen (Out of Payroll) $80,000 (1)
Lynn Trevor $80,000 (3)
Ryker Roch $80,000 (1)
Janik Christ $80,000 (3)
Erik Wickman $78,880 (2)
Total Farm Players30
Salary Commitment
Year 6 : $5,634,592
Year 7 : $1,959,192
Year 8 : $881,112
Year 9 : $0
Salary Average Commitment
Year 6 : $4,337,258
Year 7 : $1,829,458
Year 8 : $751,378
Year 9 : $0

Mighty Moose



Arena Capacity - Ticket Price
Attendance - %

Arena NameWabanaki Arena
Level 1: 6000 - $110 - 5,714 - 95.24%
Level 2: 5000 - $65 - 4,756 - 95.11%
Level 3: 2000 - $40 - 1,890 - 94.52%
Level 4: 4000 - $30 - 3,760 - 94.00%
Luxury : 1000 - $200 - 940 - 93.98%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,764 - 92.13%
Farm Level 2: 2000 - $15 - 1,845 - 92.27%
Farm Total Capacity :5000

Income

Home Games Left9
Average Attendance - %17,061 - 94.78%
Average Income per Game$1,774,041
Year to Date Revenue$54,995,279
Farm
Home Games Left10
Average Attendance - %4,609 - 92.19%
Average Income per Game$161,746
Year to Date Revenue$4,852,383

Expense

Pro Players Total Salaries$52,964,648
Pro Players Total Average Salaries$52,964,648
Farm Players Total Salaries$5,179,567
Farm Players Total Average Salaries$5,179,567
Coaches Total Salaries$475,000
Luxury Taxe Total$0
Pro Year To Date Expenses$35,011,544
Farm Year To Date Expenses$2,987,675
Pro Salary Cap To Date$34,867,332
Farm Salary Cap To Date$2,789,371

Estimate

Pro Estimated Season Revenue$15,966,371
Farm Estimated Season Revenue$1,617,461
Pro Remaining Season Days41
Pro Expenses Per Days$361,664
Pro Estimated Expenses$14,828,224
Farm Remaining Season Days41
Farm Expenses Per Days$37,106
Farm Estimated Expenses$1,521,346
Estimated Season Expenses$16,349,570
Season Salary Cap$58,144,215
Estimate Under Maximum Salary Cap of $59,000,000$855,785
Estimate Over Minimum Salary Cap of $26,000,000 $32,144,215
Current Bank Account$113,067,019
Projected Bank Account$114,301,281

Pro Players Salaries

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

Farm Players Salaries

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

Militia



Arena Capacity - Ticket Price
Attendance - %

Arena NameArmed Forces Ice Palace
Level 1: 6000 - $110 - 5,778 - 96.31%
Level 2: 5000 - $65 - 4,761 - 95.23%
Level 3: 2000 - $40 - 1,892 - 94.62%
Level 4: 4000 - $30 - 3,831 - 95.78%
Luxury : 1000 - $200 - 960 - 95.97%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,812 - 93.73%
Farm Level 2: 2000 - $15 - 1,850 - 92.52%
Farm Total Capacity :5000

Income

Home Games Left10
Average Attendance - %17,223 - 95.68%
Average Income per Game$1,792,365
Year to Date Revenue$53,770,960
Farm
Home Games Left10
Average Attendance - %4,662 - 93.25%
Average Income per Game$164,024
Year to Date Revenue$4,920,722

Expense

Pro Players Total Salaries$49,391,939
Pro Players Total Average Salaries$49,391,939
Farm Players Total Salaries$7,907,550
Farm Players Total Average Salaries$7,907,550
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,227,818
Farm Year To Date Expenses$4,377,430
Pro Salary Cap To Date$36,785,646
Farm Salary Cap To Date$3,800,569

Estimate

Pro Estimated Season Revenue$17,923,653
Farm Estimated Season Revenue$1,640,241
Pro Remaining Season Days41
Pro Expenses Per Days$349,605
Pro Estimated Expenses$14,333,805
Farm Remaining Season Days41
Farm Expenses Per Days$59,235
Farm Estimated Expenses$2,428,635
Estimated Season Expenses$16,762,440
Season Salary Cap$57,299,489
Estimate Under Maximum Salary Cap of $59,000,000$1,700,511
Estimate Over Minimum Salary Cap of $26,000,000 $31,299,489
Current Bank Account$62,223,781
Projected Bank Account$65,025,235

Pro Players Salaries

Marten Gronvall $3,500,000 (2)
Curtis Rowlands $2,995,150 (2)
Alec Welsford $2,860,266 (1)
Thornton Upchurch $2,850,000 (4)
Derrick Pinches $2,850,000 (1)
Niko-Markus Tukia (Out of Payroll) $2,813,000 (1)
Josiah Hilts $2,800,000 (1)
Russ Berlin $2,700,000 (4)
Melvin Hertz $2,400,000 (3)
Lachlan Zilligen $2,300,000 (2)
Amadeus Helm $2,200,000 (2)
Aleksey Popleteyev $2,200,000 (3)
Reading Hosler $2,200,000 (5)
Pierre-Anthony Back $2,156,909 (1)
Vladislav Stasenko $2,130,616 (5)
Marly Ruttan $2,125,000 (1)
Mackenzie Strand $2,100,000 (1)
Terry Vasey $1,999,999 (4)
Hartley OCurry $1,999,999 (5)
Jeffrey Mitton $1,999,000 (3)
Ignaty Otlesnov $1,525,000 (1)
Klemen Napotnik $1,500,000 (5)
Total Pro Players22
Salary Commitment
Year 6 : $52,204,939
Year 7 : $32,974,764
Year 8 : $21,979,614
Year 9 : $15,380,614
Salary Average Commitment
Year 6 : $52,204,939
Year 7 : $32,974,764
Year 8 : $21,979,614
Year 9 : $15,380,614
Salary Cap with 1 Way Contract
Year 6 : $52,204,939
Year 7 : $32,974,764
Year 8 : $21,979,614
Year 9 : $15,380,614

Farm Players Salaries

John Kaukinen $1,800,000 (2)
Lennox Henry $1,750,000 (5)
Donald Cloud $820,000 (2)
Ivan Peshekhonov $200,000 (3)
Forester Oglesby $200,000 (3)
Nicolas Adcock $190,000 (5)
Benedict Cosgrove $185,000 (2)
Luca Almond $170,000 (2)
Jonah Lakovic $160,000 (3)
Yefim Rogozhkin $154,000 (3)
Algot Liikkanen $150,000 (1)
Nicke Hautajoki $140,000 (4)
Ben Moes $139,950 (1)
Yannick Berard $131,000 (1)
Marc-Antoine Sookro $125,400 (2)
Roland Deichmann $120,000 (1)
Visa-Veikko Gripenberg $115,000 (1)
Jaedon Crummy $110,000 (5)
Philip Salenius $100,000 (5)
Shaun Dorais $90,000 (1)
Graeme Bourdeau $90,000 (1)
Jere-Matti Happo $90,000 (3)
Jean-Rene Deeg $89,000 (5)
Shannon Gellathy $85,000 (3)
Arttu-Petteri Malmikankare $84,500 (2)
Nils Almkvist $80,000 (1)
Angus Nilsson $80,000 (5)
Shayne Reinhart $80,000 (2)
Casee Shone $80,000 (2)
Yury Malitsky $80,000 (3)
Grayson Waldrep $75,000 (4)
Felix Westberg $72,000 (1)
Aldrich Ingram $71,700 (4)
Total Farm Players33
Salary Commitment
Year 6 : $7,907,550
Year 7 : $2,986,600
Year 8 : $1,999,700
Year 9 : $1,030,700
Salary Average Commitment
Year 6 : $7,907,550
Year 7 : $2,986,600
Year 8 : $1,999,700
Year 9 : $1,030,700

Muertos



Arena Capacity - Ticket Price
Attendance - %

Arena NameLos Muertos Arena
Level 1: 6000 - $110 - 5,640 - 94.01%
Level 2: 5000 - $65 - 4,740 - 94.79%
Level 3: 2000 - $40 - 1,903 - 95.14%
Level 4: 4000 - $30 - 3,784 - 94.59%
Luxury : 1000 - $200 - 951 - 95.14%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,834 - 94.48%
Farm Level 2: 2000 - $15 - 1,881 - 94.04%
Farm Total Capacity :5000

Income

Home Games Left11
Average Attendance - %17,018 - 94.54%
Average Income per Game$1,766,362
Year to Date Revenue$51,224,494
Farm
Home Games Left12
Average Attendance - %4,715 - 94.30%
Average Income per Game$165,641
Year to Date Revenue$4,637,948

Expense

Pro Players Total Salaries$51,244,900
Pro Players Total Average Salaries$51,244,900
Farm Players Total Salaries$3,606,090
Farm Players Total Average Salaries$3,606,090
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,907,637
Farm Year To Date Expenses$3,519,750
Pro Salary Cap To Date$36,302,191
Farm Salary Cap To Date$2,798,650

Estimate

Pro Estimated Season Revenue$19,429,980
Farm Estimated Season Revenue$1,987,692
Pro Remaining Season Days41
Pro Expenses Per Days$382,618
Pro Estimated Expenses$15,687,338
Farm Remaining Season Days41
Farm Expenses Per Days$31,334
Farm Estimated Expenses$1,284,694
Estimated Season Expenses$16,972,032
Season Salary Cap$54,850,990
Estimate Under Maximum Salary Cap of $59,000,000$4,149,010
Estimate Over Minimum Salary Cap of $26,000,000 $28,850,990
Current Bank Account$117,011,070
Projected Bank Account$121,456,710

Pro Players Salaries

Dalen Palmateer $4,650,000 (3)
Zackary Nowry $4,000,000 (2)
Hale Labrecque $3,750,000 (1)
Luke Vanni $3,500,000 (4)
Donavon Sorley $3,500,000 (2)
Elie Van Der Male $3,200,000 (4)
Lars-Bjorn Sundholm $2,750,000 (1)
Evin Lapointe $2,718,000 (5)
Andrew Wiewel $2,700,000 (3)
Artem Ivalahti $2,500,000 (4)
Zander Fish $2,500,000 (1)
Bruno-Carl Young $2,200,000 (2)
Braydon Trinh $2,000,000 (3)
Carl Stiles $1,999,000 (1)
Leonard Bjorklund $1,823,100 (1)
Casey Mctavish $1,704,800 (3)
Feng Xingyi $1,700,000 (2)
Enver Mendrelyuk $1,150,000 (1)
Zayden Rankine $1,000,000 (1)
Marcel Kacmarik $1,000,000 (2)
Jaryd Rooke $900,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $51,244,900
Year 7 : $36,272,800
Year 8 : $22,972,800
Year 9 : $11,918,000
Salary Average Commitment
Year 6 : $51,244,900
Year 7 : $36,272,800
Year 8 : $22,972,800
Year 9 : $11,918,000
Salary Cap with 1 Way Contract
Year 6 : $51,244,900
Year 7 : $36,272,800
Year 8 : $22,972,800
Year 9 : $11,918,000

Farm Players Salaries

Jonathan Sharpley $200,000 (1)
Akio Nishiwaki $200,000 (2)
Kellen Hopfner $200,000 (2)
Casey Fawcett (Out of Payroll) $200,000 (3)
Jaden Herle $199,090 (3)
David Hutchings $190,000 (5)
Forster Brittingham $175,000 (2)
Elan Holman $150,000 (3)
Keevin Arnold $150,000 (1)
Dicky Money $133,000 (1)
Hannu-Petteri Hatinen $110,000 (2)
Francois-Xavier Barnhart $110,000 (1)
Austen Gowler $104,500 (3)
Wyatt Baslyk $100,000 (2)
Kyrre Sakariassen $100,000 (2)
Sargent Beasley $100,000 (1)
Lenny Varley $100,000 (3)
Gavriil Nazarov (Out of Payroll) $100,000 (3)
Geordie von Wilke $100,000 (2)
Jerri Viheriaranta $100,000 (4)
Trent Cully $90,000 (1)
Stan Krowina $90,000 (1)
Nevin Callaghan $85,000 (1)
Roy Perzchajlo $80,000 (3)
Oren Chumola $80,000 (1)
Soren Wanchuk $80,000 (2)
Ladzimir Lucanok $80,000 (1)
Bjornar Brobakken $75,000 (2)
Timofey Lichkov $74,500 (4)
Semyon Pashkov $70,000 (1)
Ludvig Rosnes $70,000 (5)
Bartosch Gellert $70,000 (2)
Dustin Tousignant $70,000 (1)
Helge Radstrom $70,000 (3)
Total Farm Players34
Salary Commitment
Year 6 : $3,906,090
Year 7 : $2,648,090
Year 8 : $1,438,090
Year 9 : $434,500
Salary Average Commitment
Year 6 : $3,906,090
Year 7 : $2,648,090
Year 8 : $1,438,090
Year 9 : $434,500

North Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnderground Station
Level 1: 6000 - $110 - 5,697 - 94.95%
Level 2: 5000 - $65 - 4,627 - 92.55%
Level 3: 2000 - $40 - 1,892 - 94.60%
Level 4: 4000 - $30 - 3,710 - 92.74%
Luxury : 1000 - $200 - 946 - 94.63%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,858 - 95.28%
Farm Level 2: 2000 - $15 - 1,915 - 95.74%
Farm Total Capacity :5000

Income

Home Games Left11
Average Attendance - %16,872 - 93.74%
Average Income per Game$1,759,974
Year to Date Revenue$51,039,253
Farm
Home Games Left10
Average Attendance - %4,773 - 95.46%
Average Income per Game$167,396
Year to Date Revenue$5,021,876

Expense

Pro Players Total Salaries$52,715,420
Pro Players Total Average Salaries$52,715,420
Farm Players Total Salaries$3,764,014
Farm Players Total Average Salaries$3,764,014
Coaches Total Salaries$3,869,444
Luxury Taxe Total$0
Pro Year To Date Expenses$40,096,577
Farm Year To Date Expenses$2,783,974
Pro Salary Cap To Date$37,396,506
Farm Salary Cap To Date$2,693,855

Estimate

Pro Estimated Season Revenue$19,359,717
Farm Estimated Season Revenue$1,673,959
Pro Remaining Season Days41
Pro Expenses Per Days$384,081
Pro Estimated Expenses$15,747,321
Farm Remaining Season Days41
Farm Expenses Per Days$26,456
Farm Estimated Expenses$1,084,696
Estimated Season Expenses$16,832,017
Season Salary Cap$56,479,434
Estimate Under Maximum Salary Cap of $59,000,000$2,520,566
Estimate Over Minimum Salary Cap of $26,000,000 $30,479,434
Current Bank Account$115,072,874
Projected Bank Account$119,274,533

Pro Players Salaries

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

Farm Players Salaries

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

Orcas

Orcas is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHooroo Arena
Level 1: 6000 - $110 - 5,682 - 94.70%
Level 2: 5000 - $65 - 4,762 - 95.24%
Level 3: 2000 - $40 - 1,927 - 96.34%
Level 4: 4000 - $30 - 3,775 - 94.37%
Luxury : 1000 - $200 - 936 - 93.65%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,822 - 94.08%
Farm Level 2: 2000 - $15 - 1,932 - 96.59%
Farm Total Capacity :5000

Income

Home Games Left9
Average Attendance - %17,082 - 94.90%
Average Income per Game$1,771,408
Year to Date Revenue$54,913,659
Farm
Home Games Left8
Average Attendance - %4,754 - 95.08%
Average Income per Game$166,087
Year to Date Revenue$5,314,777

Expense

Pro Players Total Salaries$54,969,783
Pro Players Total Average Salaries$54,969,783
Farm Players Total Salaries$4,431,406
Farm Players Total Average Salaries$4,431,406
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,105,475
Farm Year To Date Expenses$2,823,795
Pro Salary Cap To Date$39,384,404
Farm Salary Cap To Date$2,535,346

Estimate

Pro Estimated Season Revenue$15,942,675
Farm Estimated Season Revenue$1,328,694
Pro Remaining Season Days41
Pro Expenses Per Days$380,747
Pro Estimated Expenses$15,610,627
Farm Remaining Season Days41
Farm Expenses Per Days$32,867
Farm Estimated Expenses$1,347,547
Estimated Season Expenses$16,958,174
Season Salary Cap$59,401,189
Estimate Under Maximum Salary Cap of $59,000,000-$401,189
Estimate Over Minimum Salary Cap of $26,000,000 $33,401,189
Current Bank Account$123,281,455
Projected Bank Account$123,594,650

Pro Players Salaries

Keegan Ramkema $6,166,263 (3)
Reeti Tiitinen $4,986,000 (3)
Mangjeol Su-Cheol $4,200,571 (2)
Srebrenko Cvitanovic $3,694,846 (1)
Marc-Andre Larochelle $3,500,000 (1)
Justice Wang $3,450,606 (2)
Jessey Tarasuk $3,335,600 (2)
David Manno $3,295,000 (3)
Mikko-Matti Forsblad $2,700,618 (1)
Noel Ottosson $2,566,068 (5)
Wilhelm Norden $2,342,151 (1)
Antonio Macphedron $2,250,000 (4)
Carey Griffiths $2,240,924 (4)
Sixten Angstrom $1,829,000 (1)
Darian Goebel $1,653,600 (3)
Eduard Yerokhin $1,492,841 (1)
Ora-Antti Selanne $1,409,695 (2)
Jefferey OHoran $1,070,000 (1)
Qi Chongkun $1,000,000 (1)
Max Cooper $1,000,000 (2)
Venyamin Pashnin $786,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $54,969,783
Year 7 : $37,340,327
Year 8 : $23,157,855
Year 9 : $7,056,992
Salary Average Commitment
Year 6 : $54,969,783
Year 7 : $37,340,327
Year 8 : $23,157,855
Year 9 : $7,056,992
Salary Cap with 1 Way Contract
Year 6 : $54,969,783
Year 7 : $37,340,327
Year 8 : $23,157,855
Year 9 : $7,056,992

Farm Players Salaries

Jake Corbin $1,972,841 (1)
Quinton Schlosser $200,000 (1)
Innis Knox $200,000 (1)
Norihisa Kakuta $156,000 (3)
Shayne Vallorani $154,369 (2)
Ari-Jukka Kariniemi $152,250 (1)
Chris Mathey $150,201 (1)
Benjamin Joule $146,426 (1)
Dunmore Heckman (Out of Payroll) $146,407 (1)
Luca Syvapuro $146,001 (1)
Vilem Zavorka $130,065 (3)
Ruslan Yerakov $124,766 (1)
Pauli-Johannes Ponniainen $120,000 (1)
Valeryy Lyasyuk $110,000 (1)
Keane Mackee (Out of Payroll) $100,000 (1)
Rabbe Okker $92,200 (1)
Kael Sobkow $90,900 (1)
Kaj Sandell $90,890 (1)
Darren Heim $84,500 (1)
Tristan Berger $80,000 (3)
Gennady Roshchin $80,000 (2)
Valery Vladimirov $80,000 (2)
Georghiu Dragoi $70,000 (1)
Total Farm Players23
Salary Commitment
Year 6 : $4,677,815
Year 7 : $680,434
Year 8 : $366,065
Year 9 : $0
Salary Average Commitment
Year 6 : $4,677,815
Year 7 : $680,434
Year 8 : $366,065
Year 9 : $0

Privateers



Arena Capacity - Ticket Price
Attendance - %

Arena NameQueen Annes Revenge
Level 1: 6000 - $110 - 5,676 - 94.61%
Level 2: 5000 - $65 - 4,742 - 94.85%
Level 3: 2000 - $40 - 1,893 - 94.67%
Level 4: 4000 - $30 - 3,825 - 95.64%
Luxury : 1000 - $200 - 940 - 93.99%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,849 - 94.98%
Farm Level 2: 2000 - $15 - 1,909 - 95.45%
Farm Total Capacity :5000

Income

Home Games Left10
Average Attendance - %17,078 - 94.88%
Average Income per Game$1,770,053
Year to Date Revenue$53,101,595
Farm
Home Games Left12
Average Attendance - %4,758 - 95.17%
Average Income per Game$166,872
Year to Date Revenue$4,672,422

Expense

Pro Players Total Salaries$55,810,999
Pro Players Total Average Salaries$55,810,999
Farm Players Total Salaries$3,062,334
Farm Players Total Average Salaries$3,062,334
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,108,769
Farm Year To Date Expenses$2,767,868
Pro Salary Cap To Date$37,702,657
Farm Salary Cap To Date$2,154,924

Estimate

Pro Estimated Season Revenue$17,700,532
Farm Estimated Season Revenue$2,002,467
Pro Remaining Season Days41
Pro Expenses Per Days$392,932
Pro Estimated Expenses$16,110,212
Farm Remaining Season Days41
Farm Expenses Per Days$26,615
Farm Estimated Expenses$1,091,215
Estimated Season Expenses$17,201,427
Season Salary Cap$58,873,333
Estimate Under Maximum Salary Cap of $59,000,000$126,667
Estimate Over Minimum Salary Cap of $26,000,000 $32,873,333
Current Bank Account$137,628,012
Projected Bank Account$140,129,584

Pro Players Salaries

Tomas Rydval $6,850,000 (3)
Charlie Derko $5,753,000 (1)
Kerby Daviault $4,250,000 (1)
Ed Zandbeek $4,200,000 (1)
Chris Neurauter $4,013,000 (3)
Spencer Lafortune $3,270,000 (2)
Rong Zilei $3,200,000 (4)
Oiva Lyttinen $2,850,000 (1)
Abram Nekhocheninov $2,800,000 (4)
Jean-Daniel Dhaliwal $2,800,000 (1)
Stephane Wazasnik $2,700,000 (2)
Quinton Parsons $2,550,000 (2)
Odell Kell $1,999,999 (4)
Herb Edmond $1,800,000 (1)
Penna Ruhkala (Out of Payroll) $1,750,000 (1)
Kolby Whitecotton $1,675,000 (5)
Esa Pekkarinen $1,400,000 (1)
Ola Karlsrud $1,000,000 (2)
Gal Roblek $1,000,000 (3)
Woodrow Convrey $900,000 (1)
Marco Macgregor $800,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $57,560,999
Year 7 : $31,857,999
Year 8 : $21,537,999
Year 9 : $9,674,999
Salary Average Commitment
Year 6 : $57,560,999
Year 7 : $31,857,999
Year 8 : $21,537,999
Year 9 : $9,674,999
Salary Cap with 1 Way Contract
Year 6 : $57,560,999
Year 7 : $31,857,999
Year 8 : $21,537,999
Year 9 : $9,674,999

Farm Players Salaries

Alfred Rice $200,000 (4)
Marty Millman $190,000 (2)
Chris Touhey $165,000 (4)
Daniil Glebov $155,000 (1)
Kash Berger $150,000 (1)
Coleman Macnab $127,500 (3)
Ignat Berezovsky $113,000 (3)
Frank Babic $104,500 (1)
Roderick Tomkins $100,000 (3)
German Dalman $100,000 (1)
Magnus Sjodahl $99,500 (2)
Darron Henrion $95,000 (2)
Cosimo Filiatrault $92,500 (1)
Pantelaymon Artynski $91,834 (1)
Elvis Marco $90,000 (2)
Gerald Shapland $90,000 (2)
Kent Valioksa $90,000 (3)
Hunter Tozzi $90,000 (3)
Maurus Butler $80,000 (2)
Napoleon Findlayson $80,000 (3)
Adrien Zahn $80,000 (1)
Vladislav Tarantov $80,000 (3)
Landan Pettinger $80,000 (3)
Hans-Ake Grip $80,000 (1)
Billy Oliphant $76,000 (2)
Izaak Holzer $75,000 (1)
Anson Weinberg $75,000 (5)
Sigurd Ostberg $72,500 (2)
Yakov Okulov $70,000 (1)
Justin-Claude Rawlings $70,000 (1)
Total Farm Players30
Salary Commitment
Year 6 : $3,062,334
Year 7 : $1,993,500
Year 8 : $1,200,500
Year 9 : $440,000
Salary Average Commitment
Year 6 : $3,062,334
Year 7 : $1,993,500
Year 8 : $1,200,500
Year 9 : $440,000

Razorbacks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Back Forty
Level 1: 6000 - $110 - 5,720 - 95.33%
Level 2: 5000 - $65 - 4,769 - 95.37%
Level 3: 2000 - $40 - 1,889 - 94.46%
Level 4: 4000 - $30 - 3,801 - 95.02%
Luxury : 1000 - $200 - 943 - 94.26%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,815 - 93.85%
Farm Level 2: 2000 - $15 - 1,878 - 93.92%
Farm Total Capacity :5000

Income

Home Games Left11
Average Attendance - %17,121 - 95.12%
Average Income per Game$1,778,314
Year to Date Revenue$51,571,103
Farm
Home Games Left7
Average Attendance - %4,694 - 93.87%
Average Income per Game$164,727
Year to Date Revenue$5,435,994

Expense

Pro Players Total Salaries$55,667,094
Pro Players Total Average Salaries$55,667,094
Farm Players Total Salaries$2,656,200
Farm Players Total Average Salaries$2,656,200
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,757,766
Farm Year To Date Expenses$2,889,284
Pro Salary Cap To Date$39,186,321
Farm Salary Cap To Date$2,168,191

Estimate

Pro Estimated Season Revenue$19,561,453
Farm Estimated Season Revenue$1,153,090
Pro Remaining Season Days41
Pro Expenses Per Days$388,892
Pro Estimated Expenses$15,944,572
Farm Remaining Season Days41
Farm Expenses Per Days$24,872
Farm Estimated Expenses$1,019,752
Estimated Season Expenses$16,964,324
Season Salary Cap$58,323,294
Estimate Under Maximum Salary Cap of $59,000,000$676,706
Estimate Over Minimum Salary Cap of $26,000,000 $32,323,294
Current Bank Account$93,815,857
Projected Bank Account$97,566,076

Pro Players Salaries

Wes Pushka $5,313,000 (4)
Joe Sjoblom $4,513,000 (4)
Bogdan Laptev $4,000,000 (2)
Randal Plaitis $3,913,000 (1)
Thomas Gillman $3,713,000 (2)
Wil Garland $3,700,000 (2)
Abel Skipper $3,690,000 (3)
Barron Dowler $3,313,000 (2)
Winston Derksen $3,213,000 (2)
Sergey Voyevodin $3,013,000 (5)
Nicolas Milliner $3,007,666 (2)
Ramazan Buranbayev $2,713,428 (3)
Marcello Kay (Out of Payroll) $2,500,000 (1)
Leighton Tendler $2,413,000 (2)
Aldon Bartol $2,413,000 (1)
Ignac Tochacek $1,913,000 (5)
Adrien Flood $1,113,000 (2)
Eddi Scholler $1,000,000 (2)
Juho-Heikki Pitkanen $1,000,000 (2)
Rene Pietila $900,000 (2)
Yuvenaly Panchishny $813,000 (5)
Total Pro Players21
Salary Commitment
Year 6 : $58,167,094
Year 7 : $49,341,094
Year 8 : $21,968,428
Year 9 : $15,565,000
Salary Average Commitment
Year 6 : $58,167,094
Year 7 : $49,341,094
Year 8 : $21,968,428
Year 9 : $15,565,000
Salary Cap with 1 Way Contract
Year 6 : $58,167,094
Year 7 : $49,341,094
Year 8 : $21,968,428
Year 9 : $15,565,000

Farm Players Salaries

Curt Daae (Out of Payroll) $191,300 (1)
Jesse Reino $191,300 (1)
Kazimierz Kijowski $191,300 (1)
Jeff Biagi $151,300 (5)
Fitch Lennie $151,300 (1)
Hugh Byerly $141,300 (1)
Otto-Emil Kytolehto $131,300 (1)
Damon Colclough $131,300 (3)
Ike Currer $131,300 (1)
Norm Bona $121,300 (5)
Jaxson Parker $111,300 (2)
Lars-Bjorn Haraldsson $101,300 (1)
Erik Blain $101,300 (4)
Timo Wolff $100,000 (3)
Johan Tujunen $100,000 (2)
Cody Livermore $90,000 (2)
Polikarp Chubykin $90,000 (3)
Pier Volpatti $80,000 (2)
Marlon Benton $80,000 (2)
Lowell Hinkley $80,000 (2)
Damien Vefghi $80,000 (3)
Lloyd Methot $80,000 (3)
Nathaniel Amstrup (Out of Payroll) $80,000 (1)
Tony Sudoski $78,000 (1)
Arttu-Sakari Laurinmaa $71,300 (1)
Nate Gronsdahl $71,300 (2)
Total Farm Players26
Salary Commitment
Year 6 : $2,927,500
Year 7 : $1,467,800
Year 8 : $855,200
Year 9 : $373,900
Salary Average Commitment
Year 6 : $2,927,500
Year 7 : $1,467,800
Year 8 : $855,200
Year 9 : $373,900

Red Tails



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Aerodome
Level 1: 6000 - $110 - 5,692 - 94.86%
Level 2: 5000 - $65 - 4,731 - 94.62%
Level 3: 2000 - $40 - 1,865 - 93.24%
Level 4: 4000 - $30 - 3,746 - 93.65%
Luxury : 1000 - $200 - 959 - 95.89%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,839 - 94.64%
Farm Level 2: 2000 - $15 - 1,904 - 95.18%
Farm Total Capacity :5000

Income

Home Games Left9
Average Attendance - %16,992 - 94.40%
Average Income per Game$1,771,654
Year to Date Revenue$54,921,285
Farm
Home Games Left9
Average Attendance - %4,743 - 94.85%
Average Income per Game$166,297
Year to Date Revenue$5,155,211

Expense

Pro Players Total Salaries$47,591,202
Pro Players Total Average Salaries$47,591,202
Farm Players Total Salaries$3,153,255
Farm Players Total Average Salaries$3,153,255
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,386,879
Farm Year To Date Expenses$3,021,644
Pro Salary Cap To Date$36,646,741
Farm Salary Cap To Date$2,444,764

Estimate

Pro Estimated Season Revenue$15,944,889
Farm Estimated Season Revenue$1,496,674
Pro Remaining Season Days41
Pro Expenses Per Days$349,600
Pro Estimated Expenses$14,333,600
Farm Remaining Season Days41
Farm Expenses Per Days$26,893
Farm Estimated Expenses$1,102,613
Estimated Season Expenses$15,436,213
Season Salary Cap$50,744,457
Estimate Under Maximum Salary Cap of $59,000,000$8,255,543
Estimate Over Minimum Salary Cap of $26,000,000 $24,744,457
Current Bank Account$88,667,973
Projected Bank Account$90,673,323

Pro Players Salaries

Lukas Weller $3,900,000 (4)
Kobe Babych (Out of Payroll) $3,250,000 (5)
Antoni Petherbridge $3,100,000 (1)
J.T. Macleish $3,000,000 (2)
Blaize Bremer $2,890,000 (1)
Vyacheslav Oleshko $2,651,444 (2)
Dolf Imseng $2,650,000 (3)
Leimo Ali $2,600,000 (3)
Olaf Patalong $2,500,000 (4)
Aki-Ville Lallo $2,500,000 (2)
Bill Brelih $2,500,000 (3)
Oleg Avinov (Out of Payroll) $2,500,000 (1)
Cole Mcure $2,500,000 (2)
Ashton Thomson $2,491,763 (5)
Abel Braun $2,360,000 (2)
Joel Mcgauley $2,225,000 (2)
Cruz Dupont $1,950,000 (1)
Clifford Nickles $1,839,995 (1)
Coltyn Bergevin $1,813,000 (2)
Reece Leinweber $1,500,000 (1)
Waldemar Janne $1,400,000 (5)
Harry Clerk $1,220,000 (2)
Total Pro Players22
Salary Commitment
Year 6 : $53,341,202
Year 7 : $39,561,207
Year 8 : $21,291,763
Year 9 : $13,541,763
Salary Average Commitment
Year 6 : $53,341,202
Year 7 : $39,561,207
Year 8 : $21,291,763
Year 9 : $13,541,763
Salary Cap with 1 Way Contract
Year 6 : $53,341,202
Year 7 : $39,561,207
Year 8 : $21,291,763
Year 9 : $13,541,763

Farm Players Salaries

Albin Kahonen $180,000 (1)
E.J. Makin $175,000 (2)
Jonny Roman $175,000 (1)
Jordan Murphy $157,500 (2)
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)
Jesse Evans $101,500 (1)
Bryan Stickley $100,000 (1)
Grigory Pomorov $100,000 (1)
Nigel Hagen $90,500 (2)
Steven Hicke $80,000 (3)
Eli Judd $80,000 (3)
Ctibor Syptak $80,000 (3)
Gregory Wieman $75,000 (3)
Timothee Braun $72,900 (1)
Dermot Bourne $72,171 (1)
Spencer Osburn $70,000 (1)
Total Farm Players27
Salary Commitment
Year 6 : $3,153,255
Year 7 : $2,008,634
Year 8 : $1,352,306
Year 9 : $265,214
Salary Average Commitment
Year 6 : $3,153,255
Year 7 : $2,008,634
Year 8 : $1,352,306
Year 9 : $265,214

Redbull



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmeDan Arena
Level 1: 6000 - $110 - 5,626 - 93.77%
Level 2: 5000 - $65 - 4,676 - 93.52%
Level 3: 2000 - $40 - 1,918 - 95.90%
Level 4: 4000 - $30 - 3,702 - 92.55%
Luxury : 1000 - $200 - 943 - 94.29%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,860 - 95.34%
Farm Level 2: 2000 - $15 - 1,881 - 94.05%
Farm Total Capacity :5000

Income

Home Games Left10
Average Attendance - %16,865 - 93.70%
Average Income per Game$1,753,942
Year to Date Revenue$52,618,267
Farm
Home Games Left10
Average Attendance - %4,741 - 94.83%
Average Income per Game$166,823
Year to Date Revenue$5,004,677

Expense

Pro Players Total Salaries$48,376,319
Pro Players Total Average Salaries$48,376,319
Farm Players Total Salaries$3,561,770
Farm Players Total Average Salaries$3,561,770
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,953,346
Farm Year To Date Expenses$3,049,417
Pro Salary Cap To Date$37,871,695
Farm Salary Cap To Date$2,436,500

Estimate

Pro Estimated Season Revenue$17,539,422
Farm Estimated Season Revenue$1,668,226
Pro Remaining Season Days41
Pro Expenses Per Days$339,295
Pro Estimated Expenses$13,911,095
Farm Remaining Season Days41
Farm Expenses Per Days$30,012
Farm Estimated Expenses$1,230,492
Estimated Season Expenses$15,141,587
Season Salary Cap$51,938,089
Estimate Under Maximum Salary Cap of $59,000,000$7,061,911
Estimate Over Minimum Salary Cap of $26,000,000 $25,938,089
Current Bank Account$95,938,043
Projected Bank Account$100,004,104

Pro Players Salaries

Donavon Linlithgow $4,250,000 (1)
Yefim Sazonov $3,350,000 (4)
Cassidy Duck $3,300,000 (4)
Seikku Elenius $3,140,882 (2)
Darel Lubanski $2,999,000 (2)
Isaac Cutting $2,950,000 (5)
Corbin Brossoit $2,770,000 (2)
Danny Gauthier $2,700,000 (1)
Francis Sommerville $2,695,000 (3)
Chet Macintyre $2,647,145 (1)
Afanasy Kunayev $2,361,293 (5)
Ellary Futch $2,350,000 (2)
Carlos Gosselin $1,999,999 (4)
Darius Binevicius $1,999,000 (2)
Clifford Florey $1,999,000 (3)
Kaiden Sabey $1,800,000 (1)
Nils Nowak $1,650,000 (5)
Arseny Yermoshenko $1,015,000 (2)
Sebastian Dalziel $800,000 (1)
Albert Bessonov $800,000 (2)
Anton Pokrovsky $800,000 (3)
Total Pro Players21
Salary Commitment
Year 6 : $48,376,319
Year 7 : $36,179,174
Year 8 : $21,105,292
Year 9 : $15,611,292
Salary Average Commitment
Year 6 : $48,376,319
Year 7 : $36,179,174
Year 8 : $21,105,292
Year 9 : $15,611,292
Salary Cap with 1 Way Contract
Year 6 : $48,376,319
Year 7 : $36,179,174
Year 8 : $21,105,292
Year 9 : $15,611,292

Farm Players Salaries

Keenan Laumann $199,900 (1)
Cameron Prigione $199,900 (3)
Dana Delbianco $195,000 (2)
Ian Cacic $195,000 (3)
Henric Alfredsson $189,500 (5)
Odell Petaccio $160,000 (2)
Valeri Novobilsky $157,500 (2)
Hampus Ollilainen $155,000 (4)
Lukas Pressl $151,100 (1)
Richard Byers $150,000 (2)
Raynard Mctier $126,500 (2)
Duncan Connell $125,470 (1)
Vinny Desrochers $100,000 (2)
Dan Sigvardsson $100,000 (2)
Elias Widlund $100,000 (3)
Christian Madsen $100,000 (2)
Semyon Mnogogreshny $100,000 (2)
Forrest Burris $90,000 (3)
Stephen Goupil $90,000 (2)
Fyodor Lazarenko $88,000 (1)
Boris Nenakhov $80,000 (2)
Aleksandr Molodtsov $80,000 (1)
Ilpo Korkala $80,000 (1)
Marc Summerton $80,000 (1)
Corban Calin $80,000 (1)
Mathias Bernhardsson $80,000 (3)
Pierre-Emile Middleton $80,000 (3)
Kaden Liggett $80,000 (2)
Vladislav Varnsted $78,900 (1)
Fletcher Erickson $70,000 (1)
Total Farm Players30
Salary Commitment
Year 6 : $3,561,770
Year 7 : $2,528,400
Year 8 : $1,089,400
Year 9 : $344,500
Salary Average Commitment
Year 6 : $3,561,770
Year 7 : $2,528,400
Year 8 : $1,089,400
Year 9 : $344,500

Royals



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Palace
Level 1: 6000 - $110 - 5,589 - 93.15%
Level 2: 5000 - $65 - 4,727 - 94.53%
Level 3: 2000 - $40 - 1,898 - 94.88%
Level 4: 4000 - $30 - 3,790 - 94.74%
Luxury : 1000 - $200 - 949 - 94.91%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,830 - 94.34%
Farm Level 2: 2000 - $15 - 1,904 - 95.19%
Farm Total Capacity :5000

Income

Home Games Left9
Average Attendance - %16,952 - 94.18%
Average Income per Game$1,756,909
Year to Date Revenue$54,464,194
Farm
Home Games Left11
Average Attendance - %4,734 - 94.68%
Average Income per Game$165,903
Year to Date Revenue$4,811,200

Expense

Pro Players Total Salaries$48,112,166
Pro Players Total Average Salaries$48,112,166
Farm Players Total Salaries$3,912,163
Farm Players Total Average Salaries$3,912,163
Coaches Total Salaries$1,950,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,086,806
Farm Year To Date Expenses$3,462,284
Pro Salary Cap To Date$39,221,521
Farm Salary Cap To Date$2,921,472

Estimate

Pro Estimated Season Revenue$15,812,185
Farm Estimated Season Revenue$1,824,938
Pro Remaining Season Days41
Pro Expenses Per Days$335,457
Pro Estimated Expenses$13,753,737
Farm Remaining Season Days41
Farm Expenses Per Days$31,715
Farm Estimated Expenses$1,300,315
Estimated Season Expenses$15,054,052
Season Salary Cap$52,024,329
Estimate Under Maximum Salary Cap of $59,000,000$6,975,671
Estimate Over Minimum Salary Cap of $26,000,000 $26,024,329
Current Bank Account$106,709,455
Projected Bank Account$109,292,526

Pro Players Salaries

Joe Mckinlay $6,150,000 (2)
Anton Vekselberg (Out of Payroll) $5,375,000 (4)
Leonard Ananin $4,000,000 (2)
Keyler Kraftcheck $3,750,000 (5)
Andre Schleicher $3,500,000 (2)
Villiam Oikarinen $3,100,000 (1)
Len Cozart $2,900,000 (2)
Milo Volcan $2,872,166 (1)
Klas Aaltio $2,800,000 (2)
Sammie Mckelloch $2,800,000 (2)
Randall Sappington $2,500,000 (1)
Joel Vestergren $2,350,000 (1)
Yegor Kachkov $2,200,000 (4)
Terrance Audet $2,200,000 (2)
Pascal Latonas $1,890,000 (2)
Stanley Berger $1,300,000 (4)
Jarl Koppa $1,000,000 (1)
Calvin Decourcy $1,000,000 (2)
Peter Jensen $1,000,000 (2)
Jason Krouse $800,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $53,487,166
Year 7 : $40,865,000
Year 8 : $12,625,000
Year 9 : $12,625,000
Salary Average Commitment
Year 6 : $53,487,166
Year 7 : $40,865,000
Year 8 : $12,625,000
Year 9 : $12,625,000
Salary Cap with 1 Way Contract
Year 6 : $53,487,166
Year 7 : $40,865,000
Year 8 : $12,625,000
Year 9 : $12,625,000

Farm Players Salaries

Hillel Hopson $199,999 (1)
Mikhail Tsvetkov $199,975 (2)
Brent Knudsen $199,900 (3)
Jeremie Soderberg $190,000 (2)
Stephan Bhatia $190,000 (1)
Edouard Devlin $185,000 (4)
Vance Schaffner $180,000 (3)
London Crossman $175,000 (4)
Vitaly Anikeyev $165,000 (1)
Jean-David Kinch $161,000 (2)
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)
Court Koritzinsky (Out of Payroll) $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 Players29
Salary Commitment
Year 6 : $4,010,163
Year 7 : $2,468,875
Year 8 : $1,499,900
Year 9 : $565,000
Salary Average Commitment
Year 6 : $4,010,163
Year 7 : $2,468,875
Year 8 : $1,499,900
Year 9 : $565,000

Stingrays



Arena Capacity - Ticket Price
Attendance - %

Arena NameNantucket Arena
Level 1: 6000 - $110 - 5,615 - 93.58%
Level 2: 5000 - $65 - 4,719 - 94.37%
Level 3: 2000 - $40 - 1,879 - 93.93%
Level 4: 4000 - $30 - 3,785 - 94.63%
Luxury : 1000 - $200 - 948 - 94.81%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $50 - 1,645 - 54.83%
Farm Level 2: 2000 - $25 - 980 - 49.01%
Farm Total Capacity :5000

Income

Home Games Left8
Average Attendance - %16,945 - 94.14%
Average Income per Game$1,758,599
Year to Date Revenue$56,275,166
Farm
Home Games Left9
Average Attendance - %2,625 - 52.50%
Average Income per Game$138,781
Year to Date Revenue$4,302,219

Expense

Pro Players Total Salaries$47,856,500
Pro Players Total Average Salaries$47,856,500
Farm Players Total Salaries$2,740,200
Farm Players Total Average Salaries$2,740,200
Coaches Total Salaries$3,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$41,110,947
Farm Year To Date Expenses$2,363,388
Pro Salary Cap To Date$38,947,693
Farm Salary Cap To Date$1,786,499

Estimate

Pro Estimated Season Revenue$14,068,792
Farm Estimated Season Revenue$1,249,031
Pro Remaining Season Days41
Pro Expenses Per Days$345,963
Pro Estimated Expenses$14,184,483
Farm Remaining Season Days41
Farm Expenses Per Days$24,083
Farm Estimated Expenses$987,403
Estimated Season Expenses$15,171,886
Season Salary Cap$50,596,700
Estimate Under Maximum Salary Cap of $59,000,000$8,403,300
Estimate Over Minimum Salary Cap of $26,000,000 $24,596,700
Current Bank Account$127,065,150
Projected Bank Account$127,211,087

Pro Players Salaries

Albert Lager $4,900,000 (2)
Kurt Palmqvist $4,550,000 (2)
Roman Mishuyev (Out of Payroll) $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)
Moses Schira $3,000,000 (3)
Michael Dineen $2,750,000 (5)
Anthony Lowry $2,550,000 (5)
Ignaty Falbush $2,500,000 (1)
Lyubomyr Makarov $2,100,000 (5)
Hale Jeffs $2,000,000 (2)
Pascal Lord $1,755,000 (1)
Jensen Pettersson $1,650,000 (3)
Francois Prigione $1,513,000 (3)
Dayn Yablonski $1,513,000 (1)
Yakov Raikovsky $925,000 (1)
Teppana Ahrner $800,000 (1)
Heyward Wahl $800,000 (4)
Total Pro Players20
Salary Commitment
Year 6 : $52,356,500
Year 7 : $40,863,500
Year 8 : $26,413,000
Year 9 : $16,700,000
Salary Average Commitment
Year 6 : $52,356,500
Year 7 : $40,863,500
Year 8 : $26,413,000
Year 9 : $16,700,000
Salary Cap with 1 Way Contract
Year 6 : $52,356,500
Year 7 : $40,863,500
Year 8 : $26,413,000
Year 9 : $16,700,000

Farm Players Salaries

Tomas Ostman $150,000 (4)
Brodie Helyar $150,000 (2)
Lazlo Sergent $125,000 (5)
Hector Livermore $120,000 (1)
Kende Pesovnik $115,000 (5)
Pietari Nordlund $105,000 (1)
Ethan Fernhout $100,000 (4)
Germaine Goodhew $100,000 (1)
Brandt McAlister $100,000 (3)
Zach Bamford $100,000 (1)
Joey Dibrina $95,000 (4)
Alex Bjorkegren $95,000 (2)
Lars Rasmussen $90,000 (3)
Veli-Harri Rakkolainen $85,000 (4)
Carey Herrington $85,000 (1)
Harris Topp $80,200 (2)
Brook Babcock $80,000 (3)
Wiktor Ersson $80,000 (2)
Benni Gauss $80,000 (2)
Phil Symes $80,000 (2)
Sean Courtemanche $80,000 (3)
Willem Bedard $80,000 (1)
Daniil Zachest $75,000 (1)
Remy Rerie $70,000 (1)
Mackenzie Beaupre $70,000 (2)
Olin Bryenton $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 Players30
Salary Commitment
Year 6 : $2,740,200
Year 7 : $1,795,200
Year 8 : $1,160,000
Year 9 : $740,000
Salary Average Commitment
Year 6 : $2,740,200
Year 7 : $1,795,200
Year 8 : $1,160,000
Year 9 : $740,000

Stormbreakers



Arena Capacity - Ticket Price
Attendance - %

Arena NameStorm Surge Stadium
Level 1: 6000 - $110 - 5,736 - 95.60%
Level 2: 5000 - $65 - 4,708 - 94.16%
Level 3: 2000 - $40 - 1,917 - 95.83%
Level 4: 4000 - $30 - 3,722 - 93.05%
Luxury : 1000 - $200 - 935 - 93.53%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $30 - 2,902 - 96.74%
Farm Level 2: 2000 - $15 - 1,873 - 93.64%
Farm Total Capacity :5000

Income

Home Games Left9
Average Attendance - %17,018 - 94.54%
Average Income per Game$1,771,703
Year to Date Revenue$54,922,795
Farm
Home Games Left10
Average Attendance - %4,775 - 95.50%
Average Income per Game$149,705
Year to Date Revenue$4,491,143

Expense

Pro Players Total Salaries$50,011,178
Pro Players Total Average Salaries$50,011,178
Farm Players Total Salaries$3,929,000
Farm Players Total Average Salaries$3,929,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,075,405
Farm Year To Date Expenses$2,423,432
Pro Salary Cap To Date$36,993,760
Farm Salary Cap To Date$1,702,344

Estimate

Pro Estimated Season Revenue$15,945,328
Farm Estimated Season Revenue$1,497,048
Pro Remaining Season Days41
Pro Expenses Per Days$350,416
Pro Estimated Expenses$14,367,056
Farm Remaining Season Days41
Farm Expenses Per Days$33,531
Farm Estimated Expenses$1,374,771
Estimated Season Expenses$15,741,827
Season Salary Cap$53,940,178
Estimate Under Maximum Salary Cap of $59,000,000$5,059,822
Estimate Over Minimum Salary Cap of $26,000,000 $27,940,178
Current Bank Account$103,859,177
Projected Bank Account$105,559,726

Pro Players Salaries

Johnathon Vreeland $4,750,000 (4)
Konosuke Matsui $3,999,999 (5)
Ivan Crete (Out of Payroll) $3,550,000 (4)
Per-Axel Ekengren $3,530,000 (4)
Adrien Karygiannis $3,513,000 (1)
Jerri Narmala $3,300,000 (3)
Wray Flamand $2,850,000 (4)
Keli Parayko $2,800,000 (3)
Arvin Hecimovic $2,490,000 (5)
Ryan Collison $2,350,000 (2)
Karl Pyy $2,259,876 (1)
Vladilen Avtomov $2,168,305 (1)
Patrick Panitz $2,100,000 (5)
Olin Oslanski $2,000,000 (2)
Anrei Loukonen $1,999,999 (4)
Ken Maclewis $1,999,999 (2)
Israel Swenson $1,800,000 (4)
Marcel Cizmarik $1,500,000 (2)
Jan Poulsen $1,000,000 (2)
Zane Bourbonnais $1,000,000 (3)
Blaz Ivanic $1,000,000 (2)
Bernt-Erik Takkinen $900,000 (1)
Patrik Kosatka $700,000 (1)
Total Pro Players23
Salary Commitment
Year 6 : $53,561,178
Year 7 : $44,019,997
Year 8 : $34,169,998
Year 9 : $27,069,998
Salary Average Commitment
Year 6 : $53,561,178
Year 7 : $44,019,997
Year 8 : $34,169,998
Year 9 : $27,069,998
Salary Cap with 1 Way Contract
Year 6 : $53,561,178
Year 7 : $44,019,997
Year 8 : $34,169,998
Year 9 : $27,069,998

Farm Players Salaries

Aarre Lokki $1,500,000 (2)
Grigory Akatyev $190,000 (2)
Geoff Mcquistan (Out of Payroll) $189,000 (4)
Dustin Van Buskirk $165,000 (1)
Sam Webber $160,000 (1)
Carlos Donlon $150,000 (4)
Jake Mcadie $150,000 (2)
Yury Koznov $118,000 (2)
Pat Szmatula $117,000 (2)
Jakob Vanderveeken $100,000 (1)
Radko Majer $100,000 (3)
Pierre-Maxime Leffler $100,000 (1)
Alizar Starcanka $90,000 (3)
Kenneth Kris $90,000 (1)
Carlo Doe $80,000 (1)
Ty Godfrey $80,000 (1)
Agust Danell $80,000 (3)
Josiah Sunday $80,000 (3)
Vyacheslav Anfilofiyev $80,000 (3)
Cecil Pochiro $80,000 (3)
Jakob Mirc $80,000 (3)
Qu Zhibin $80,000 (1)
Atle Ala-Porkkunen $70,000 (2)
Total Farm Players23
Salary Commitment
Year 6 : $3,929,000
Year 7 : $1,724,000
Year 8 : $929,000
Year 9 : $339,000
Salary Average Commitment
Year 6 : $3,929,000
Year 7 : $1,724,000
Year 8 : $929,000
Year 9 : $339,000

Trident



Arena Capacity - Ticket Price
Attendance - %

Arena NameOlympus Center
Level 1: 6000 - $110 - 5,698 - 94.97%
Level 2: 5000 - $65 - 4,745 - 94.90%
Level 3: 2000 - $40 - 1,901 - 95.06%
Level 4: 4000 - $30 - 3,784 - 94.60%
Luxury : 1000 - $200 - 951 - 95.09%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,782 - 92.73%
Farm Level 2: 2000 - $15 - 1,850 - 92.51%
Farm Total Capacity :5000

Income

Home Games Left10
Average Attendance - %17,079 - 94.88%
Average Income per Game$1,775,196
Year to Date Revenue$53,255,887
Farm
Home Games Left11
Average Attendance - %4,632 - 92.64%
Average Income per Game$162,659
Year to Date Revenue$4,717,099

Expense

Pro Players Total Salaries$51,195,000
Pro Players Total Average Salaries$51,195,000
Farm Players Total Salaries$5,189,847
Farm Players Total Average Salaries$5,189,847
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,122,699
Farm Year To Date Expenses$3,175,826
Pro Salary Cap To Date$39,401,585
Farm Salary Cap To Date$2,598,958

Estimate

Pro Estimated Season Revenue$17,751,962
Farm Estimated Season Revenue$1,789,244
Pro Remaining Season Days41
Pro Expenses Per Days$355,068
Pro Estimated Expenses$14,557,788
Farm Remaining Season Days41
Farm Expenses Per Days$40,747
Farm Estimated Expenses$1,670,627
Estimated Season Expenses$16,228,415
Season Salary Cap$56,384,847
Estimate Under Maximum Salary Cap of $59,000,000$2,615,153
Estimate Over Minimum Salary Cap of $26,000,000 $30,384,847
Current Bank Account$123,176,937
Projected Bank Account$126,489,728

Pro Players Salaries

Valentin Lokhanov $4,500,000 (4)
Silvan Haslebacher $4,450,000 (5)
Lenny Koonts $4,000,000 (1)
Jimmy Ruddell $4,000,000 (1)
Arnt Pfeffer $3,710,000 (3)
Jarred Kennelly $3,400,000 (5)
Loren Converse $3,200,000 (2)
Tsurayuki Shibahara $3,200,000 (3)
Nathan Paasiaro $2,985,000 (3)
Gordon Peltokangas $2,800,000 (4)
Phil Lawless $2,750,000 (1)
Carsten Kerly (Out of Payroll) $1,999,600 (4)
Garland Newkirk $1,950,000 (1)
Terrence Mazzei $1,800,000 (2)
Albert Zamuner $1,750,000 (1)
Jim Gloeckner $1,600,000 (1)
Jayce Petrie $1,400,000 (1)
Eddie Schmidtke $1,100,000 (1)
Lubos Gebauer $1,000,000 (2)
Michal Stellon $800,000 (1)
Acke Kronholm $800,000 (2)
Total Pro Players21
Salary Commitment
Year 6 : $53,194,600
Year 7 : $33,844,600
Year 8 : $27,044,600
Year 9 : $17,149,600
Salary Average Commitment
Year 6 : $53,194,600
Year 7 : $33,844,600
Year 8 : $27,044,600
Year 9 : $17,149,600
Salary Cap with 1 Way Contract
Year 6 : $53,194,600
Year 7 : $33,844,600
Year 8 : $27,044,600
Year 9 : $17,149,600

Farm Players Salaries

Zackary Rothschild $1,900,000 (3)
Damien Mosienko $200,000 (1)
Daulton Gammond $199,500 (2)
Patrick Carlyle $199,500 (1)
Riordan Winstone $195,000 (1)
Valery Kolesnikov $180,000 (1)
Jaimie Pether $165,000 (4)
Fyodor Romantsev $150,000 (1)
Riley Antisin $142,792 (1)
Grayson Jambrosich $135,000 (1)
Blaine Trevisani $130,000 (2)
Jochen Sieger $125,000 (4)
R.J. Upton (Out of Payroll) $110,000 (1)
Pasi-Pekka Hoikkala $100,000 (3)
Ronald Duco $96,500 (1)
Pavlo Benard $96,500 (1)
Sigvard Ukkola $95,000 (1)
Silvio Schmidt $90,000 (2)
Erwin Haberer (Out of Payroll) $90,000 (2)
Marcel Blazik $90,000 (3)
Caspar Reichelt $90,000 (3)
Jesse-Petteri Ivari $90,000 (3)
Sarno Huopio $90,000 (2)
Valentin Akerblom $82,055 (1)
Wilhelm Billberg $80,000 (1)
Trevor Marcoux $80,000 (1)
Stephan Audet $79,000 (1)
Daryl Goyer $77,500 (2)
Peyton Fennell $71,500 (1)
Ernest Champlin $70,000 (1)
Total Farm Players30
Salary Commitment
Year 6 : $5,299,847
Year 7 : $1,527,000
Year 8 : $850,000
Year 9 : $290,000
Salary Average Commitment
Year 6 : $5,299,847
Year 7 : $1,527,000
Year 8 : $850,000
Year 9 : $290,000

Twisters



Arena Capacity - Ticket Price
Attendance - %

Arena NameTwisters Coliseum
Level 1: 6000 - $110 - 5,681 - 94.68%
Level 2: 5000 - $65 - 4,759 - 95.18%
Level 3: 2000 - $40 - 1,885 - 94.25%
Level 4: 4000 - $30 - 3,804 - 95.09%
Luxury : 1000 - $200 - 946 - 94.60%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $30 - 2,818 - 93.93%
Farm Level 2: 2000 - $15 - 1,885 - 94.25%
Farm Total Capacity :5000

Income

Home Games Left10
Average Attendance - %17,074 - 94.86%
Average Income per Game$1,772,428
Year to Date Revenue$53,172,847
Farm
Home Games Left9
Average Attendance - %4,703 - 94.06%
Average Income per Game$146,657
Year to Date Revenue$4,546,367

Expense

Pro Players Total Salaries$51,699,998
Pro Players Total Average Salaries$51,699,998
Farm Players Total Salaries$4,273,900
Farm Players Total Average Salaries$4,273,900
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$39,163,369
Farm Year To Date Expenses$2,712,635
Pro Salary Cap To Date$38,370,171
Farm Salary Cap To Date$1,991,528

Estimate

Pro Estimated Season Revenue$17,724,282
Farm Estimated Season Revenue$1,319,913
Pro Remaining Season Days41
Pro Expenses Per Days$359,184
Pro Estimated Expenses$14,726,544
Farm Remaining Season Days41
Farm Expenses Per Days$35,877
Farm Estimated Expenses$1,470,957
Estimated Season Expenses$16,197,501
Season Salary Cap$55,973,898
Estimate Under Maximum Salary Cap of $59,000,000$3,026,102
Estimate Over Minimum Salary Cap of $26,000,000 $29,973,898
Current Bank Account$110,950,304
Projected Bank Account$113,796,998

Pro Players Salaries

Maksim Rutenka $3,800,000 (2)
Daulton Millar $3,800,000 (1)
Ash Galvin $3,410,000 (1)
Linley Walgrove (Out of Payroll) $3,400,000 (5)
Toby Hornbrook $3,300,000 (1)
Kenneth Pehrson $3,300,000 (3)
Dominic Saunderson $3,250,000 (3)
Regis Kaylor $3,250,000 (4)
Jody Larose $3,000,000 (2)
B.J. Zack $2,950,000 (4)
Yohann Gaudet (Out of Payroll) $2,940,000 (3)
Diederik Van Der Loo $2,900,000 (4)
Sergey Trofimov $2,800,000 (2)
Konstantin Pastushenko $2,700,000 (2)
Greyson Tordoff $2,500,000 (5)
Tommy Van Loon $2,200,000 (5)
Jordie Daley $2,000,000 (2)
Reed Chubak $1,999,999 (5)
Derek Bhungal $1,999,999 (3)
Albert Guryev $1,500,000 (3)
Jarret Macpherson $1,040,000 (1)
Total Pro Players21
Salary Commitment
Year 6 : $58,039,998
Year 7 : $46,489,998
Year 8 : $32,189,998
Year 9 : $19,199,999
Salary Average Commitment
Year 6 : $58,039,998
Year 7 : $46,489,998
Year 8 : $32,189,998
Year 9 : $19,199,999
Salary Cap with 1 Way Contract
Year 6 : $58,039,998
Year 7 : $46,489,998
Year 8 : $32,189,998
Year 9 : $19,199,999

Farm Players Salaries

Jesse Podloski $1,700,000 (4)
Jesperi Airasvaara $160,000 (3)
Uuno Ahlroth $155,000 (4)
Kim Norrman $135,000 (1)
Sterling Bosse $130,000 (2)
Adler Malley $127,000 (1)
Dennis Wilks $125,000 (1)
Tristen Duna $120,000 (1)
Reynold Borden $118,000 (1)
Ove Granqvist $115,000 (4)
Daryl Whatman (Out of Payroll) $110,000 (5)
Shawn Scremin $103,000 (2)
Mikhail Yesenchuk $92,500 (4)
Boris Tarasenko $84,100 (1)
Reid Rierdon $80,000 (3)
Petri Jussinen $80,000 (1)
Mario Vazan $80,000 (3)
Taras Pervago $80,000 (3)
Jared Palmer $80,000 (1)
Gustav Kiira $78,300 (1)
Dougie Driedger $71,000 (2)
Yefim Topalov $70,000 (2)
Clancy Macrobbie $70,000 (1)
Hugues Glenn $70,000 (1)
Milo Schoffer $70,000 (1)
Matteo Toet $70,000 (1)
Donovan Mccrank $70,000 (1)
Tim Nair $70,000 (1)
Henri Lenn $70,000 (1)
Total Farm Players29
Salary Commitment
Year 6 : $4,383,900
Year 7 : $1,416,500
Year 8 : $1,042,500
Year 9 : $642,500
Salary Average Commitment
Year 6 : $4,383,900
Year 7 : $1,416,500
Year 8 : $1,042,500
Year 9 : $642,500

Voltage



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Sin Bin
Level 1: 6000 - $110 - 5,692 - 94.86%
Level 2: 5000 - $65 - 4,729 - 94.59%
Level 3: 2000 - $40 - 1,866 - 93.32%
Level 4: 4000 - $30 - 3,819 - 95.47%
Luxury : 1000 - $200 - 955 - 95.53%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $27 - 2,916 - 97.21%
Farm Level 2: 2000 - $17 - 1,444 - 72.18%
Farm Total Capacity :5000

Income

Home Games Left12
Average Attendance - %17,062 - 94.79%
Average Income per Game$1,773,588
Year to Date Revenue$49,660,461
Farm
Home Games Left9
Average Attendance - %4,360 - 87.20%
Average Income per Game$134,265
Year to Date Revenue$4,162,203

Expense

Pro Players Total Salaries$53,481,060
Pro Players Total Average Salaries$53,481,060
Farm Players Total Salaries$4,251,157
Farm Players Total Average Salaries$4,251,157
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,915,041
Farm Year To Date Expenses$2,903,383
Pro Salary Cap To Date$38,193,952
Farm Salary Cap To Date$2,651,005

Estimate

Pro Estimated Season Revenue$21,283,055
Farm Estimated Season Revenue$1,208,382
Pro Remaining Season Days41
Pro Expenses Per Days$370,619
Pro Estimated Expenses$15,195,379
Farm Remaining Season Days41
Farm Expenses Per Days$31,300
Farm Estimated Expenses$1,283,300
Estimated Season Expenses$16,478,679
Season Salary Cap$57,732,217
Estimate Under Maximum Salary Cap of $59,000,000$1,267,783
Estimate Over Minimum Salary Cap of $26,000,000 $31,732,217
Current Bank Account$137,602,169
Projected Bank Account$143,614,927

Pro Players Salaries

Craig Lythgoe $4,670,000 (1)
Glynn Forsyth $4,000,000 (3)
Ignat Mikhaltsov $3,750,000 (3)
Borisz Merchel $3,607,061 (3)
Steve Banga $3,600,000 (2)
Cliff Deruelle $3,540,000 (4)
Niclas Saarelainen $3,500,000 (1)
Ivan Luks $3,500,000 (3)
Mathys Nemeth $3,350,000 (4)
Vladimir Khokhlachev $2,650,000 (1)
Polikarp Zlotsky $2,500,000 (3)
Rico Suellentrop $2,164,001 (1)
Svyatoslav Mylnikov $2,100,000 (1)
Kuno Watter $1,999,999 (3)
Zander Klersy $1,999,999 (3)
Phillip Saganiuk $1,900,000 (2)
Andrew Granfelt $1,850,000 (1)
Aake Listenmaa $1,000,000 (1)
Hendy Meen $1,000,000 (1)
Nik Keith $800,000 (1)
Total Pro Players20
Salary Commitment
Year 6 : $53,481,060
Year 7 : $33,747,059
Year 8 : $28,247,059
Year 9 : $6,890,000
Salary Average Commitment
Year 6 : $53,481,060
Year 7 : $33,747,059
Year 8 : $28,247,059
Year 9 : $6,890,000
Salary Cap with 1 Way Contract
Year 6 : $53,481,060
Year 7 : $33,747,059
Year 8 : $28,247,059
Year 9 : $6,890,000

Farm Players Salaries

Denny Ashmann $1,000,000 (2)
Reinhold Asp $200,000 (1)
Shannon Debrusk $200,000 (2)
Benjamin Baadsvik $196,439 (5)
Berthold Jansch $166,000 (1)
Braden Dodd $163,418 (1)
Joel Quintal $160,000 (2)
Kalervo Kivonen $150,000 (1)
Liam Casselman $140,000 (1)
Horst Horcic $131,300 (1)
Aro Joki $100,000 (3)
Shamus Daubert $100,000 (3)
Dawson Albert $100,000 (1)
Max Pirie $100,000 (2)
Troy Carnaghan $90,000 (1)
Velijussi Ahopelto $90,000 (1)
Arne Culliton $90,000 (3)
Teo Ramstadius $90,000 (2)
Mo Streit $90,000 (2)
Benjamin Haab $90,000 (3)
Jochen Mock (Out of Payroll) $90,000 (3)
Tomas Lauckner $89,000 (1)
Brantt Mackaness $80,000 (1)
Felix-Antoine Nehring (Out of Payroll) $80,000 (1)
Sebastien Poplawski $80,000 (2)
Hannes Klenk $80,000 (2)
Dillon Gellert $80,000 (3)
Urban Kielevainen $80,000 (3)
Urs Peter Bachmeier (Out of Payroll) $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 Players33
Salary Commitment
Year 6 : $4,501,156
Year 7 : $1,966,439
Year 8 : $1,066,439
Year 9 : $196,439
Salary Average Commitment
Year 6 : $4,501,156
Year 7 : $1,966,439
Year 8 : $1,066,439
Year 9 : $196,439

Voodoo

Voodoo is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHangar 57
Level 1: 6000 - $110 - 5,684 - 94.74%
Level 2: 5000 - $65 - 4,714 - 94.29%
Level 3: 2000 - $40 - 1,885 - 94.25%
Level 4: 4000 - $30 - 3,765 - 94.13%
Luxury : 1000 - $200 - 944 - 94.37%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $35 - 2,805 - 93.51%
Farm Level 2: 2000 - $15 - 1,872 - 93.61%
Farm Total Capacity :5000

Income

Home Games Left7
Average Attendance - %16,992 - 94.40%
Average Income per Game$1,766,854
Year to Date Revenue$58,306,183
Farm
Home Games Left7
Average Attendance - %4,677 - 93.55%
Average Income per Game$164,141
Year to Date Revenue$5,416,663

Expense

Pro Players Total Salaries$56,090,251
Pro Players Total Average Salaries$56,090,251
Farm Players Total Salaries$3,179,925
Farm Players Total Average Salaries$3,179,925
Coaches Total Salaries$5,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,493,358
Farm Year To Date Expenses$3,205,796
Pro Salary Cap To Date$39,608,996
Farm Salary Cap To Date$2,304,445

Estimate

Pro Estimated Season Revenue$12,367,978
Farm Estimated Season Revenue$1,148,989
Pro Remaining Season Days41
Pro Expenses Per Days$408,777
Pro Estimated Expenses$16,759,857
Farm Remaining Season Days41
Farm Expenses Per Days$30,136
Farm Estimated Expenses$1,235,576
Estimated Season Expenses$17,995,433
Season Salary Cap$59,270,176
Estimate Under Maximum Salary Cap of $59,000,000-$270,176
Estimate Over Minimum Salary Cap of $26,000,000 $33,270,176
Current Bank Account$131,095,562
Projected Bank Account$126,617,096

Pro Players Salaries

Pete Sandhu $4,200,000 (2)
Gerald Slobodian $4,200,000 (5)
Sergey Krivulya $4,100,000 (2)
Ruben Junnilainen $3,750,000 (4)
Kaiden Simmonds $3,500,000 (2)
Michal England $3,500,000 (2)
Newton Dee $3,250,000 (2)
Herbert Pohjolainen $3,200,000 (4)
Leon Kwok $3,100,000 (4)
Rurik Pietsalo $2,700,000 (4)
Charles-Anthony Abgrall $2,500,000 (1)
Olof Strand $2,441,503 (2)
Ross Neale $1,999,999 (3)
Miihkali Haataja $1,999,999 (4)
Vladilen Misin $1,999,750 (1)
Tikhon Lemyasev $1,999,000 (4)
Renat Kyrylenko $1,800,000 (1)
Brandon Deshaies $1,750,000 (2)
Igor Zheldakov $1,700,000 (2)
Ugo Talawant $1,600,000 (2)
Henrick Polley $800,000 (1)
Total Pro Players21
Salary Commitment
Year 6 : $56,090,251
Year 7 : $48,990,501
Year 8 : $22,948,998
Year 9 : $20,948,999
Salary Average Commitment
Year 6 : $56,090,251
Year 7 : $48,990,501
Year 8 : $22,948,998
Year 9 : $20,948,999
Salary Cap with 1 Way Contract
Year 6 : $56,090,251
Year 7 : $48,990,501
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)
Dru Pearkes $160,000 (1)
Zane Haddix $136,216 (1)
Takeji Takata $135,000 (5)
Johnny Leclair $135,000 (2)
Igor Karsenev $133,037 (2)
Ruslan Sarvarov $130,000 (2)
Atley Hebert $125,000 (3)
Waylon Mcindeor $108,822 (1)
Olaf Norlander $100,000 (3)
Yann Hammond $100,000 (2)
Oystein Gravdahl $100,000 (3)
Wesley Groulx $100,000 (2)
Vosip Puntus $100,000 (1)
Tani Pahkamaa $90,000 (1)
Ivan Mlachnev $90,000 (3)
Ole Hansen $90,000 (2)
Ignaty Syromolotov $90,000 (2)
Jaki Krabbe $81,875 (4)
Sven Thunberg $80,000 (3)
Ruuno Jortikka $80,000 (3)
Karel Sivak $80,000 (3)
Christofer Widell $80,000 (3)
Shiro Kaima $80,000 (2)
Erling Olsson $70,000 (1)
Butch Fitzstephens $70,000 (1)
Alek Isotalus $70,000 (5)
Total Farm Players29
Salary Commitment
Year 6 : $3,179,925
Year 7 : $2,069,912
Year 8 : $1,211,875
Year 9 : $476,875
Salary Average Commitment
Year 6 : $3,179,925
Year 7 : $2,069,912
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 $98,517,158 $59,206,632 -$206,632 $33,206,632 202949
Blizzard $133,288,933 $57,389,719 $1,610,281 $31,389,719 203151
Blues $75,697,740 $56,671,686 $2,328,314 $30,671,686 223153
Chaos $13,287,982 $57,304,431 $1,695,569 $31,304,431 202949
Dockheads $82,103,721 $58,674,497 $325,503 $32,674,497 212344
Dynasty $99,518,721 $56,885,456 $2,114,544 $30,885,456 202646
Harfang $115,085,692 $58,060,830 $939,170 $32,060,830 212950
Knights $110,402,958 $55,103,078 $3,896,922 $29,103,078 202646
Lumberjacks $88,661,800 $53,237,020 $5,762,980 $27,237,020 213051
Maulers $58,786,839 $55,314,701 $3,685,299 $29,314,701 223052
Mighty Moose $113,067,019 $58,144,215 $855,785 $32,144,215 252853
Militia $62,223,781 $57,299,489 $1,700,511 $31,299,489 223355
Muertos $117,011,070 $54,850,990 $4,149,010 $28,850,990 213455
North Stars $115,072,874 $56,479,434 $2,520,566 $30,479,434 223254
Orcas $123,281,455 $59,401,189 -$401,189 $33,401,189 212344
Privateers $137,628,012 $58,873,333 $126,667 $32,873,333 213051
Razorbacks $93,815,857 $58,323,294 $676,706 $32,323,294 212647
Red Tails $88,667,973 $50,744,457 $8,255,543 $24,744,457 222749
Redbull $95,938,043 $51,938,089 $7,061,911 $25,938,089 213051
Royals $106,709,455 $52,024,329 $6,975,671 $26,024,329 202949
Stingrays $127,065,150 $50,596,700 $8,403,300 $24,596,700 203050
Stormbreakers $103,859,177 $53,940,178 $5,059,822 $27,940,178 232346
Trident $123,176,937 $56,384,847 $2,615,153 $30,384,847 213051
Twisters $110,950,304 $55,973,898 $3,026,102 $29,973,898 212950
Voltage $137,602,169 $57,732,217 $1,267,783 $31,732,217 203353
Voodoo $131,095,562 $59,270,176 -$270,176 $33,270,176 212950