Arena Capacity - Ticket Price Attendance - % |
Arena Name | Key Arena |
Level 1: | 6000 - $85 - 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 - 1,891 - 94.56% |
Farm Level 2: | 1000 - $15 - 950 - 95.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 18,000 - 100.00% |
Average Income per Game | $1,707,140 |
Year to Date Revenue | $69,992,750 |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2,841 - 94.70% |
Average Income per Game | $119,855 |
Year to Date Revenue | $4,914,061 |
Expense |
Pro Players Total Salaries | $83,432,553 |
Farm Players Total Salaries | $4,724,726 |
Coaches Total Salaries | $0 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $76,448,634 |
Farm Year To Date Expenses | $4,681,176 |
Pro Salary Cap To Date | $74,484,169 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $0 |
Farm Estimated Season Revenue | $0 |
Pro Remaining Season Days | 1 |
Pro Expenses Per Days | $427,859 |
Pro Estimated Expenses | $427,859 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $24,999 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $427,859 |
Estimated Season Salary Cap | $74,903,567 |
Estimate Under Maximum Salary Cap of $83,500,000 | $8,596,433 |
Estimate Over Minimum Salary Cap of $0 | $74,903,567 |
Current Bank Account | $5,758,128 |
Projected Bank Account | $5,330,269 |
|
Pro Players Salaries |
Johnny Gaudreau (1 Way Contract) |
$8,505,000 (2) |
-Salary Remaining : |
$43,615 |
Brady Tkachuk (1 Way Contract) |
$7,795,428 (1) |
-Salary Remaining : |
$39,977 |
Patrik Laine (1 Way Contract) |
$7,438,500 (1) |
-Salary Remaining : |
$38,146 |
Miro Heiskanen (1 Way Contract) |
$7,224,750 (1) |
-Salary Remaining : |
$37,050 |
Rasmus Dahlin (1 Way Contract) |
$6,750,000 (4) |
-Salary Remaining : |
$34,615 |
Jack Hughes (1 Way Contract) |
$6,480,000 (1) |
-Salary Remaining : |
$33,231 |
Tyler Bertuzzi (1 Way Contract) |
$5,300,000 (4) |
-Salary Remaining : |
$27,179 |
Radko Gudas (1 Way Contract) |
$5,000,000 (1) |
-Salary Remaining : |
$25,641 |
Michael Anderson (1 Way Contract) |
$3,526,875 (1) |
-Salary Remaining : |
$18,087 |
Karel Vejmelka (1 Way Contract) |
$3,300,000 (5) |
-Salary Remaining : |
$16,923 |
Anthony Mantha (1 Way Contract) |
$3,250,000 (3) |
-Salary Remaining : |
$16,667 |
Michael Matheson (1 Way Contract) |
$2,800,000 (2) |
-Salary Remaining : |
$14,359 |
Jake Evans (1 Way Contract) |
$2,300,000 (5) |
-Salary Remaining : |
$11,795 |
Noel Acciari (1 Way Contract) |
$2,100,000 (1) |
-Salary Remaining : |
$10,769 |
Blake Lizotte (1 Way Contract) |
$2,010,000 (4) |
-Salary Remaining : |
$10,308 |
Kailer Yamamoto (1 Way Contract) |
$1,650,000 (3) |
-1 Way Contract Salary Cap : | $0 |
-Salary Remaining : |
$8,462 |
Derek Ryan |
$1,480,000 (3) |
-Salary Remaining : |
$7,590 |
Matthew Benning |
$1,350,000 (3) |
-Salary Remaining : |
$6,923 |
Pierre Engvall |
$1,300,000 (5) |
-Salary Remaining : |
$6,667 |
William Eklund |
$1,250,000 (2) |
-Salary Remaining : |
$6,410 |
Mason Appleton |
$972,000 (2) |
-Salary Remaining : |
$4,985 |
Pyotr Kochetkov |
$850,000 (1) |
-Salary Remaining : |
$4,359 |
Stefan Noesen |
$800,000 (4) |
-Salary Remaining : |
$4,103 |
Total Pro Players | 23 |
Salary Commitment |
Year 2024 : $83,432,553 |
Year 2025 : $43,017,000 |
Year 2026 : $29,490,000 |
Year 2027 : $21,760,000 |
Salary Average Commitment |
Year 2024 : $83,432,553 |
Year 2025 : $43,017,000 |
Year 2026 : $29,490,000 |
Year 2027 : $21,760,000 |
Salary Cap with 1 Way Contract |
Year 2024 : $81,782,553 |
Year 2025 : $41,367,000 |
Year 2026 : $27,840,000 |
Year 2027 : $21,760,000 |
|
Farm Players Salaries |
Patrick Maroon |
$149,000 (1) |
Salary Remaining : |
$0 |
Erik Gustafsson |
$148,000 (2) |
Salary Remaining : |
$0 |
Marc Staal |
$148,000 (5) |
Salary Remaining : |
$0 |
Jeremy McKenna |
$148,000 (2) |
Salary Remaining : |
$0 |
Brock McGinn |
$148,000 (4) |
Salary Remaining : |
$0 |
Nathan Todd |
$140,000 (2) |
Salary Remaining : |
$0 |
David Jiricek |
$120,000 (2) |
Salary Remaining : |
$0 |
Rem Pitlick |
$110,000 (1) |
Salary Remaining : |
$0 |
Dylan Holloway |
$110,000 (1) |
Salary Remaining : |
$0 |
Gustav Olofsson |
$105,000 (3) |
Salary Remaining : |
$0 |
Juuso Parssinen |
$100,000 (2) |
Salary Remaining : |
$0 |
Joel Teasdale |
$100,000 (1) |
Salary Remaining : |
$0 |
Sebastian Cossa |
$100,000 (3) |
Salary Remaining : |
$0 |
Chase De Leo |
$99,125 (3) |
Salary Remaining : |
$0 |
Hayden Hodgson |
$96,000 (2) |
Salary Remaining : |
$0 |
Navrin Mutter |
$90,000 (4) |
Salary Remaining : |
$0 |
Adam Cracknell |
$90,000 (3) |
Salary Remaining : |
$0 |
Raphael Lavoie |
$87,413 (3) |
Salary Remaining : |
$0 |
Joel Hofer |
$87,188 (5) |
Salary Remaining : |
$0 |
Samuel Fagemo |
$85,250 (4) |
Salary Remaining : |
$0 |
Leevi Merilainen |
$85,000 (2) |
Salary Remaining : |
$0 |
Dustin Wolf |
$85,000 (1) |
Salary Remaining : |
$0 |
Rourke Chartier |
$85,000 (1) |
Salary Remaining : |
$0 |
Caleb Jones |
$84,150 (1) |
Salary Remaining : |
$0 |
Tyce Thompson |
$83,875 (3) |
Salary Remaining : |
$0 |
Elmer Soderblom |
$80,000 (2) |
Salary Remaining : |
$0 |
Alexander Kisakov |
$80,000 (2) |
Salary Remaining : |
$0 |
Yegor Zamula |
$76,725 (4) |
Salary Remaining : |
$0 |
Olle Lycksell |
$75,000 (2) |
Salary Remaining : |
$0 |
Joseph Cecconi |
$75,000 (1) |
Salary Remaining : |
$0 |
Zack Ostapchuk |
$75,000 (3) |
Salary Remaining : |
$0 |
Vadim Zherenko |
$75,000 (2) |
Salary Remaining : |
$0 |
Remi Poirier |
$75,000 (2) |
Salary Remaining : |
$0 |
Jeremy Davies |
$75,000 (1) |
Salary Remaining : |
$0 |
Carter Savoie |
$72,500 (2) |
Salary Remaining : |
$0 |
Adam Ginning |
$70,000 (2) |
Salary Remaining : |
$0 |
Colten Ellis |
$70,000 (3) |
Salary Remaining : |
$0 |
Mitch Reinke |
$66,000 (2) |
Salary Remaining : |
$0 |
Brendan Perlini |
$66,000 (2) |
Salary Remaining : |
$0 |
Henri Nikkanen |
$65,000 (2) |
Salary Remaining : |
$0 |
Mikael Pyyhtia |
$65,000 (3) |
Salary Remaining : |
$0 |
Andre Lee |
$65,000 (1) |
Salary Remaining : |
$0 |
Santtu Kinnunen |
$60,000 (2) |
Salary Remaining : |
$0 |
William Trudeau |
$60,000 (2) |
Salary Remaining : |
$0 |
Blade Jenkins |
$60,000 (1) |
Salary Remaining : |
$0 |
Peter DiLiberatore |
$60,000 (1) |
Salary Remaining : |
$0 |
Adam Edstrom |
$60,000 (3) |
Salary Remaining : |
$0 |
Ryan Hofer |
$60,000 (3) |
Salary Remaining : |
$0 |
Judd Caulfield |
$60,000 (3) |
Salary Remaining : |
$0 |
Riley Sawchuk |
$60,000 (4) |
Salary Remaining : |
$0 |
Jake Wise |
$60,000 (1) |
Salary Remaining : |
$0 |
Maximus Wanner |
$60,000 (1) |
Salary Remaining : |
$0 |
Aku Raty |
$60,000 (3) |
Salary Remaining : |
$0 |
Mike O'Leary |
$54,500 (1) |
Salary Remaining : |
$0 |
Tate Singleton |
$50,000 (5) |
Salary Remaining : |
$0 |
Tarun Fizer |
$50,000 (5) |
Salary Remaining : |
$0 |
Total Farm Players | 56 |
Salary Commitment |
Year 2024 : $4,724,726 |
Year 2025 : $3,492,076 |
Year 2026 : $1,810,576 |
Year 2027 : $795,163 |
Salary Average Commitment |
Year 2024 : $4,724,726 |
Year 2025 : $3,492,076 |
Year 2026 : $1,810,576 |
Year 2027 : $795,163 |
|