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 - 1,900 - 94.99% |
Farm Level 2: | 1000 - $15 - 952 - 95.20% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 8 |
Average Attendance - % | 18,000 - 100.00% |
Average Income per Game | $1,739,914 |
Year to Date Revenue | $57,417,150 |
Farm |
Home Games Left | 7 |
Average Attendance - % | 2,852 - 95.06% |
Average Income per Game | $120,347 |
Year to Date Revenue | $4,091,791 |
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 | $60,617,851 |
Farm Year To Date Expenses | $3,881,208 |
Pro Salary Cap To Date | $58,966,443 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $13,919,309 |
Farm Estimated Season Revenue | $842,428 |
Pro Remaining Season Days | 38 |
Pro Expenses Per Days | $427,859 |
Pro Estimated Expenses | $16,258,642 |
Farm Remaining Season Days | 32 |
Farm Expenses Per Days | $24,999 |
Farm Estimated Expenses | $799,968 |
Estimated Season Expenses | $17,058,610 |
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 | $8,991,009 |
Projected Bank Account | $6,694,136 |
|
Pro Players Salaries |
Johnny Gaudreau (1 Way Contract) |
$8,505,000 (2) |
-Salary Remaining : |
$1,657,385 |
Brady Tkachuk (1 Way Contract) |
$7,795,428 (1) |
-Salary Remaining : |
$1,519,109 |
Patrik Laine (1 Way Contract) |
$7,438,500 (1) |
-Salary Remaining : |
$1,449,554 |
Miro Heiskanen (1 Way Contract) |
$7,224,750 (1) |
-Salary Remaining : |
$1,407,900 |
Rasmus Dahlin (1 Way Contract) |
$6,750,000 (4) |
-Salary Remaining : |
$1,315,385 |
Jack Hughes (1 Way Contract) |
$6,480,000 (1) |
-Salary Remaining : |
$1,262,769 |
Tyler Bertuzzi (1 Way Contract) |
$5,300,000 (4) |
-Salary Remaining : |
$1,032,821 |
Radko Gudas (1 Way Contract) |
$5,000,000 (1) |
-Salary Remaining : |
$974,359 |
Michael Anderson (1 Way Contract) |
$3,526,875 (1) |
-Salary Remaining : |
$687,288 |
Karel Vejmelka (1 Way Contract) |
$3,300,000 (5) |
-Salary Remaining : |
$643,077 |
Anthony Mantha (1 Way Contract) |
$3,250,000 (3) |
-Salary Remaining : |
$633,333 |
Michael Matheson (1 Way Contract) |
$2,800,000 (2) |
-Salary Remaining : |
$545,641 |
Jake Evans (1 Way Contract) |
$2,300,000 (5) |
-Salary Remaining : |
$448,205 |
Noel Acciari (1 Way Contract) |
$2,100,000 (1) |
-Salary Remaining : |
$409,231 |
Blake Lizotte (1 Way Contract) |
$2,010,000 (4) |
-Salary Remaining : |
$391,692 |
Kailer Yamamoto (1 Way Contract) |
$1,650,000 (3) |
-1 Way Contract Salary Cap : | $0 |
-Salary Remaining : |
$321,538 |
Derek Ryan |
$1,480,000 (3) |
-Salary Remaining : |
$288,410 |
Matthew Benning |
$1,350,000 (3) |
-Salary Remaining : |
$263,077 |
Pierre Engvall |
$1,300,000 (5) |
-Salary Remaining : |
$253,333 |
William Eklund |
$1,250,000 (2) |
-Salary Remaining : |
$243,590 |
Mason Appleton |
$972,000 (2) |
-Salary Remaining : |
$189,415 |
Pyotr Kochetkov |
$850,000 (1) |
-Salary Remaining : |
$165,641 |
Stefan Noesen |
$800,000 (4) |
-Salary Remaining : |
$155,897 |
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 : |
$25,228 |
Erik Gustafsson |
$148,000 (2) |
Salary Remaining : |
$25,058 |
Marc Staal |
$148,000 (5) |
Salary Remaining : |
$25,058 |
Jeremy McKenna |
$148,000 (2) |
Salary Remaining : |
$25,058 |
Brock McGinn |
$148,000 (4) |
Salary Remaining : |
$25,058 |
Nathan Todd |
$140,000 (2) |
Salary Remaining : |
$23,704 |
David Jiricek |
$120,000 (2) |
Salary Remaining : |
$20,317 |
Rem Pitlick |
$110,000 (1) |
Salary Remaining : |
$18,624 |
Dylan Holloway |
$110,000 (1) |
Salary Remaining : |
$18,624 |
Gustav Olofsson |
$105,000 (3) |
Salary Remaining : |
$17,778 |
Juuso Parssinen |
$100,000 (2) |
Salary Remaining : |
$16,931 |
Joel Teasdale |
$100,000 (1) |
Salary Remaining : |
$16,931 |
Sebastian Cossa |
$100,000 (3) |
Salary Remaining : |
$16,931 |
Chase De Leo |
$99,125 (3) |
Salary Remaining : |
$16,783 |
Hayden Hodgson |
$96,000 (2) |
Salary Remaining : |
$16,254 |
Navrin Mutter |
$90,000 (4) |
Salary Remaining : |
$15,238 |
Adam Cracknell |
$90,000 (3) |
Salary Remaining : |
$15,238 |
Raphael Lavoie |
$87,413 (3) |
Salary Remaining : |
$14,800 |
Joel Hofer |
$87,188 (5) |
Salary Remaining : |
$14,762 |
Samuel Fagemo |
$85,250 (4) |
Salary Remaining : |
$14,434 |
Leevi Merilainen |
$85,000 (2) |
Salary Remaining : |
$14,392 |
Dustin Wolf |
$85,000 (1) |
Salary Remaining : |
$14,392 |
Rourke Chartier |
$85,000 (1) |
Salary Remaining : |
$14,392 |
Caleb Jones |
$84,150 (1) |
Salary Remaining : |
$14,248 |
Tyce Thompson |
$83,875 (3) |
Salary Remaining : |
$14,201 |
Elmer Soderblom |
$80,000 (2) |
Salary Remaining : |
$13,545 |
Alexander Kisakov |
$80,000 (2) |
Salary Remaining : |
$13,545 |
Yegor Zamula |
$76,725 (4) |
Salary Remaining : |
$12,990 |
Olle Lycksell |
$75,000 (2) |
Salary Remaining : |
$12,698 |
Joseph Cecconi |
$75,000 (1) |
Salary Remaining : |
$12,698 |
Zack Ostapchuk |
$75,000 (3) |
Salary Remaining : |
$12,698 |
Vadim Zherenko |
$75,000 (2) |
Salary Remaining : |
$12,698 |
Remi Poirier |
$75,000 (2) |
Salary Remaining : |
$12,698 |
Jeremy Davies |
$75,000 (1) |
Salary Remaining : |
$12,698 |
Carter Savoie |
$72,500 (2) |
Salary Remaining : |
$12,275 |
Adam Ginning |
$70,000 (2) |
Salary Remaining : |
$11,852 |
Colten Ellis |
$70,000 (3) |
Salary Remaining : |
$11,852 |
Mitch Reinke |
$66,000 (2) |
Salary Remaining : |
$11,175 |
Brendan Perlini |
$66,000 (2) |
Salary Remaining : |
$11,175 |
Henri Nikkanen |
$65,000 (2) |
Salary Remaining : |
$11,005 |
Mikael Pyyhtia |
$65,000 (3) |
Salary Remaining : |
$11,005 |
Andre Lee |
$65,000 (1) |
Salary Remaining : |
$11,005 |
Santtu Kinnunen |
$60,000 (2) |
Salary Remaining : |
$10,159 |
William Trudeau |
$60,000 (2) |
Salary Remaining : |
$10,159 |
Blade Jenkins |
$60,000 (1) |
Salary Remaining : |
$10,159 |
Peter DiLiberatore |
$60,000 (1) |
Salary Remaining : |
$10,159 |
Adam Edstrom |
$60,000 (3) |
Salary Remaining : |
$10,159 |
Ryan Hofer |
$60,000 (3) |
Salary Remaining : |
$10,159 |
Judd Caulfield |
$60,000 (3) |
Salary Remaining : |
$10,159 |
Riley Sawchuk |
$60,000 (4) |
Salary Remaining : |
$10,159 |
Jake Wise |
$60,000 (1) |
Salary Remaining : |
$10,159 |
Maximus Wanner |
$60,000 (1) |
Salary Remaining : |
$10,159 |
Aku Raty |
$60,000 (3) |
Salary Remaining : |
$10,159 |
Mike O'Leary |
$54,500 (1) |
Salary Remaining : |
$9,228 |
Tate Singleton |
$50,000 (5) |
Salary Remaining : |
$8,466 |
Tarun Fizer |
$50,000 (5) |
Salary Remaining : |
$8,466 |
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 |
|