Arena Capacity - Ticket Price Attendance - % |
Arena Name | Key Arena |
Level 1: | 6000 - $105 - 6,000 - 100.00% |
Level 2: | 5000 - $45 - 5,000 - 100.00% |
Level 3: | 2000 - $40 - 2,000 - 100.00% |
Level 4: | 4000 - $35 - 4,000 - 100.00% |
Luxury : | 1000 - $100 - 1,000 - 100.00% |
Total Capacity : | 18000 |
Farm |
Farm Level 1: | 2000 - $35 - 1,896 - 94.80% |
Farm Level 2: | 1000 - $15 - 939 - 93.88% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 22 |
Average Attendance - % | 18,000 - 100.00% |
Average Income per Game | $1,731,929 |
Year to Date Revenue | $32,906,650 |
Farm |
Home Games Left | 22 |
Average Attendance - % | 2,835 - 94.50% |
Average Income per Game | $119,862 |
Year to Date Revenue | $2,277,382 |
Expense |
Pro Players Total Salaries | $74,082,637 |
Farm Players Total Salaries | $4,694,726 |
Coaches Total Salaries | $0 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $33,406,427 |
Farm Year To Date Expenses | $2,143,167 |
Pro Salary Cap To Date | $32,338,861 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $38,102,437 |
Farm Estimated Season Revenue | $2,636,969 |
Pro Remaining Season Days | 107 |
Pro Expenses Per Days | $379,911 |
Pro Estimated Expenses | $40,650,477 |
Farm Remaining Season Days | 101 |
Farm Expenses Per Days | $24,840 |
Farm Estimated Expenses | $2,508,840 |
Estimated Season Expenses | $43,159,317 |
Estimated Season Salary Cap | $72,083,904 |
Estimate Under Maximum Salary Cap of $83,500,000 | $11,416,096 |
Estimate Over Minimum Salary Cap of $0 | $72,083,904 |
Current Bank Account | $10,865,565 |
Projected Bank Account | $8,445,654 |
|
Pro Players Salaries |
Brady Tkachuk (1 Way Contract) |
$7,795,428 (1) |
-Salary Remaining : |
$4,277,491 |
Miro Heiskanen (1 Way Contract) |
$7,224,750 (1) |
-Salary Remaining : |
$3,964,350 |
Rasmus Dahlin (1 Way Contract) |
$6,750,000 (4) |
-Salary Remaining : |
$3,703,846 |
Jack Hughes (1 Way Contract) |
$6,480,000 (1) |
-Salary Remaining : |
$3,555,692 |
Thomas Chabot (1 Way Contract) |
$5,400,000 (1) |
-Salary Remaining : |
$2,963,077 |
Tyler Bertuzzi (1 Way Contract) |
$5,300,000 (4) |
-Salary Remaining : |
$2,908,205 |
Radko Gudas (1 Way Contract) |
$5,000,000 (1) |
-Salary Remaining : |
$2,743,590 |
Connor Brown (1 Way Contract) |
$4,860,000 (3) |
-Salary Remaining : |
$2,666,769 |
Michael Anderson (1 Way Contract) |
$3,526,875 (1) |
-Salary Remaining : |
$1,935,260 |
Jeremy Swayman |
$3,440,250 (3) |
-Salary Remaining : |
$1,887,727 |
Anthony Mantha (1 Way Contract) |
$3,250,000 (3) |
-Salary Remaining : |
$1,783,333 |
Michael Matheson (1 Way Contract) |
$2,800,000 (2) |
-Salary Remaining : |
$1,536,410 |
Blake Lizotte (1 Way Contract) |
$2,010,000 (4) |
-Salary Remaining : |
$1,102,923 |
Kailer Yamamoto (1 Way Contract) |
$1,650,000 (3) |
-1 Way Contract Salary Cap : | $0 |
-Salary Remaining : |
$905,385 |
Derek Ryan |
$1,480,000 (3) |
-Salary Remaining : |
$812,103 |
Pierre Engvall |
$1,300,000 (5) |
-Salary Remaining : |
$713,333 |
William Eklund |
$1,250,000 (2) |
-Salary Remaining : |
$685,897 |
Rem Pitlick |
$1,100,000 (1) |
-Salary Remaining : |
$603,590 |
Mason Appleton |
$972,000 (2) |
-Salary Remaining : |
$533,354 |
Pyotr Kochetkov |
$850,000 (1) |
-Salary Remaining : |
$466,410 |
Jonas Rondbjerg |
$843,334 (3) |
-Salary Remaining : |
$462,753 |
Stefan Noesen |
$800,000 (4) |
-Salary Remaining : |
$438,974 |
Total Pro Players | 22 |
Salary Commitment |
Year 2024 : $74,082,637 |
Year 2025 : $36,705,584 |
Year 2026 : $31,683,584 |
Year 2027 : $16,160,000 |
Salary Average Commitment |
Year 2024 : $74,082,637 |
Year 2025 : $36,705,584 |
Year 2026 : $31,683,584 |
Year 2027 : $16,160,000 |
Salary Cap with 1 Way Contract |
Year 2024 : $72,432,637 |
Year 2025 : $35,055,584 |
Year 2026 : $30,033,584 |
Year 2027 : $16,160,000 |
|
Farm Players Salaries |
Patrick Maroon |
$149,000 (1) |
Salary Remaining : |
$79,624 |
Erik Gustafsson |
$148,000 (2) |
Salary Remaining : |
$79,090 |
Brock McGinn |
$148,000 (4) |
Salary Remaining : |
$79,090 |
Jeremy McKenna |
$148,000 (2) |
Salary Remaining : |
$79,090 |
Marc Staal |
$148,000 (5) |
Salary Remaining : |
$79,090 |
Nathan Todd |
$140,000 (2) |
Salary Remaining : |
$74,815 |
David Jiricek |
$120,000 (2) |
Salary Remaining : |
$64,127 |
Dylan Holloway |
$110,000 (1) |
Salary Remaining : |
$58,783 |
Gustav Olofsson |
$105,000 (3) |
Salary Remaining : |
$56,111 |
Juuso Parssinen |
$100,000 (2) |
Salary Remaining : |
$53,439 |
Joel Teasdale |
$100,000 (1) |
Salary Remaining : |
$53,439 |
Sebastian Cossa |
$100,000 (3) |
Salary Remaining : |
$53,439 |
Chase De Leo |
$99,125 (3) |
Salary Remaining : |
$52,972 |
Hayden Hodgson |
$96,000 (2) |
Salary Remaining : |
$51,302 |
Adam Cracknell |
$90,000 (3) |
Salary Remaining : |
$48,095 |
Navrin Mutter |
$90,000 (4) |
Salary Remaining : |
$48,095 |
Raphael Lavoie |
$87,413 (3) |
Salary Remaining : |
$46,713 |
Joel Hofer |
$87,188 (5) |
Salary Remaining : |
$46,592 |
Samuel Fagemo |
$85,250 (4) |
Salary Remaining : |
$45,557 |
Dustin Wolf |
$85,000 (1) |
Salary Remaining : |
$45,423 |
Leevi Merilainen |
$85,000 (2) |
Salary Remaining : |
$45,423 |
Rourke Chartier |
$85,000 (1) |
Salary Remaining : |
$45,423 |
Caleb Jones |
$84,150 (1) |
Salary Remaining : |
$44,969 |
Tyce Thompson |
$83,875 (3) |
Salary Remaining : |
$44,822 |
Nathan Gaucher |
$80,000 (3) |
Salary Remaining : |
$42,751 |
Alexander Kisakov |
$80,000 (2) |
Salary Remaining : |
$42,751 |
Elmer Soderblom |
$80,000 (2) |
Salary Remaining : |
$42,751 |
Yegor Zamula |
$76,725 (4) |
Salary Remaining : |
$41,001 |
Remi Poirier |
$75,000 (2) |
Salary Remaining : |
$40,079 |
Olle Lycksell |
$75,000 (2) |
Salary Remaining : |
$40,079 |
Vadim Zherenko |
$75,000 (2) |
Salary Remaining : |
$40,079 |
Zack Ostapchuk |
$75,000 (3) |
Salary Remaining : |
$40,079 |
Joseph Cecconi |
$75,000 (1) |
Salary Remaining : |
$40,079 |
Jeremy Davies |
$75,000 (1) |
Salary Remaining : |
$40,079 |
Carter Savoie |
$72,500 (2) |
Salary Remaining : |
$38,743 |
Adam Ginning |
$70,000 (2) |
Salary Remaining : |
$37,407 |
Colten Ellis |
$70,000 (3) |
Salary Remaining : |
$37,407 |
Brendan Perlini |
$66,000 (2) |
Salary Remaining : |
$35,270 |
Mitch Reinke |
$66,000 (2) |
Salary Remaining : |
$35,270 |
Andre Lee |
$65,000 (1) |
Salary Remaining : |
$34,735 |
Henri Nikkanen |
$65,000 (2) |
Salary Remaining : |
$34,735 |
Mikael Pyyhtia |
$65,000 (3) |
Salary Remaining : |
$34,735 |
Blade Jenkins |
$60,000 (1) |
Salary Remaining : |
$32,063 |
Santtu Kinnunen |
$60,000 (2) |
Salary Remaining : |
$32,063 |
William Trudeau |
$60,000 (2) |
Salary Remaining : |
$32,063 |
Riley Sawchuk |
$60,000 (4) |
Salary Remaining : |
$32,063 |
Adam Edstrom |
$60,000 (3) |
Salary Remaining : |
$32,063 |
Jake Wise |
$60,000 (1) |
Salary Remaining : |
$32,063 |
Ryan Hofer |
$60,000 (3) |
Salary Remaining : |
$32,063 |
Peter DiLiberatore |
$60,000 (1) |
Salary Remaining : |
$32,063 |
Aku Raty |
$60,000 (3) |
Salary Remaining : |
$32,063 |
Judd Caulfield |
$60,000 (3) |
Salary Remaining : |
$32,063 |
Maximus Wanner |
$60,000 (1) |
Salary Remaining : |
$32,063 |
Mike O'Leary |
$54,500 (1) |
Salary Remaining : |
$29,124 |
Tate Singleton |
$50,000 (5) |
Salary Remaining : |
$26,720 |
Tarun Fizer |
$50,000 (5) |
Salary Remaining : |
$26,720 |
Total Farm Players | 56 |
Salary Commitment |
Year 2024 : $4,694,726 |
Year 2025 : $3,572,076 |
Year 2026 : $1,890,576 |
Year 2027 : $795,163 |
Salary Average Commitment |
Year 2024 : $4,694,726 |
Year 2025 : $3,572,076 |
Year 2026 : $1,890,576 |
Year 2027 : $795,163 |
|