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 - 1,908 - 95.41% |
Farm Level 2: | 1000 - $15 - 948 - 94.78% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 11 |
Average Attendance - % | 18,000 - 100.00% |
Average Income per Game | $1,738,830 |
Year to Date Revenue | $52,164,900 |
Farm |
Home Games Left | 14 |
Average Attendance - % | 2,856 - 95.20% |
Average Income per Game | $120,700 |
Year to Date Revenue | $3,258,911 |
Expense |
Pro Players Total Salaries | $75,082,637 |
Farm Players Total Salaries | $4,804,726 |
Coaches Total Salaries | $0 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $46,181,863 |
Farm Year To Date Expenses | $3,002,859 |
Pro Salary Cap To Date | $44,826,590 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $19,127,130 |
Farm Estimated Season Revenue | $1,689,806 |
Pro Remaining Season Days | 73 |
Pro Expenses Per Days | $385,039 |
Pro Estimated Expenses | $28,107,847 |
Farm Remaining Season Days | 67 |
Farm Expenses Per Days | $25,422 |
Farm Estimated Expenses | $1,703,274 |
Estimated Season Expenses | $29,811,121 |
Estimated Season Salary Cap | $72,316,784 |
Estimate Under Maximum Salary Cap of $83,500,000 | $11,183,216 |
Estimate Over Minimum Salary Cap of $0 | $72,316,784 |
Current Bank Account | $17,470,216 |
Projected Bank Account | $8,476,031 |
|
Pro Players Salaries |
Brady Tkachuk (1 Way Contract) |
$7,795,428 (1) |
-Salary Remaining : |
$2,918,288 |
Miro Heiskanen (1 Way Contract) |
$7,224,750 (1) |
-Salary Remaining : |
$2,704,650 |
Rasmus Dahlin (1 Way Contract) |
$6,750,000 (4) |
-Salary Remaining : |
$2,526,923 |
Jack Hughes (1 Way Contract) |
$6,480,000 (1) |
-Salary Remaining : |
$2,425,846 |
Thomas Chabot (1 Way Contract) |
$5,400,000 (1) |
-Salary Remaining : |
$2,021,538 |
Tyler Bertuzzi (1 Way Contract) |
$5,300,000 (4) |
-Salary Remaining : |
$1,984,103 |
Radko Gudas (1 Way Contract) |
$5,000,000 (1) |
-Salary Remaining : |
$1,871,795 |
Connor Brown (1 Way Contract) |
$4,860,000 (3) |
-Salary Remaining : |
$1,819,385 |
Michael Anderson (1 Way Contract) |
$3,526,875 (1) |
-Salary Remaining : |
$1,320,317 |
Jeremy Swayman |
$3,440,250 (3) |
-Salary Remaining : |
$1,287,888 |
Anthony Mantha (1 Way Contract) |
$3,250,000 (3) |
-Salary Remaining : |
$1,216,667 |
Michael Matheson (1 Way Contract) |
$2,800,000 (2) |
-Salary Remaining : |
$1,048,205 |
Noel Acciari (1 Way Contract) |
$2,100,000 (1) |
-Salary Remaining : |
$786,154 |
Blake Lizotte (1 Way Contract) |
$2,010,000 (4) |
-Salary Remaining : |
$752,462 |
Kailer Yamamoto (1 Way Contract) |
$1,650,000 (3) |
-1 Way Contract Salary Cap : | $0 |
-Salary Remaining : |
$617,692 |
Derek Ryan |
$1,480,000 (3) |
-Salary Remaining : |
$554,051 |
Pierre Engvall |
$1,300,000 (5) |
-Salary Remaining : |
$486,667 |
William Eklund |
$1,250,000 (2) |
-Salary Remaining : |
$467,949 |
Mason Appleton |
$972,000 (2) |
-Salary Remaining : |
$363,877 |
Pyotr Kochetkov |
$850,000 (1) |
-Salary Remaining : |
$318,205 |
Jonas Rondbjerg |
$843,334 (3) |
-Salary Remaining : |
$315,710 |
Stefan Noesen |
$800,000 (4) |
-Salary Remaining : |
$299,487 |
Total Pro Players | 22 |
Salary Commitment |
Year 2024 : $75,082,637 |
Year 2025 : $36,705,584 |
Year 2026 : $31,683,584 |
Year 2027 : $16,160,000 |
Salary Average Commitment |
Year 2024 : $75,082,637 |
Year 2025 : $36,705,584 |
Year 2026 : $31,683,584 |
Year 2027 : $16,160,000 |
Salary Cap with 1 Way Contract |
Year 2024 : $73,432,637 |
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 : |
$52,820 |
Erik Gustafsson |
$148,000 (2) |
Salary Remaining : |
$52,466 |
Marc Staal |
$148,000 (5) |
Salary Remaining : |
$52,466 |
Jeremy McKenna |
$148,000 (2) |
Salary Remaining : |
$52,466 |
Brock McGinn |
$148,000 (4) |
Salary Remaining : |
$52,466 |
Nathan Todd |
$140,000 (2) |
Salary Remaining : |
$49,630 |
David Jiricek |
$120,000 (2) |
Salary Remaining : |
$42,540 |
Rem Pitlick |
$110,000 (1) |
Salary Remaining : |
$38,995 |
Dylan Holloway |
$110,000 (1) |
Salary Remaining : |
$38,995 |
Gustav Olofsson |
$105,000 (3) |
Salary Remaining : |
$37,222 |
Juuso Parssinen |
$100,000 (2) |
Salary Remaining : |
$35,450 |
Joel Teasdale |
$100,000 (1) |
Salary Remaining : |
$35,450 |
Sebastian Cossa |
$100,000 (3) |
Salary Remaining : |
$35,450 |
Chase De Leo |
$99,125 (3) |
Salary Remaining : |
$35,140 |
Hayden Hodgson |
$96,000 (2) |
Salary Remaining : |
$34,032 |
Navrin Mutter |
$90,000 (4) |
Salary Remaining : |
$31,905 |
Adam Cracknell |
$90,000 (3) |
Salary Remaining : |
$31,905 |
Raphael Lavoie |
$87,413 (3) |
Salary Remaining : |
$30,988 |
Joel Hofer |
$87,188 (5) |
Salary Remaining : |
$30,908 |
Samuel Fagemo |
$85,250 (4) |
Salary Remaining : |
$30,221 |
Leevi Merilainen |
$85,000 (2) |
Salary Remaining : |
$30,132 |
Dustin Wolf |
$85,000 (1) |
Salary Remaining : |
$30,132 |
Rourke Chartier |
$85,000 (1) |
Salary Remaining : |
$30,132 |
Caleb Jones |
$84,150 (1) |
Salary Remaining : |
$29,831 |
Tyce Thompson |
$83,875 (3) |
Salary Remaining : |
$29,733 |
Nathan Gaucher |
$80,000 (3) |
Salary Remaining : |
$28,360 |
Alexander Kisakov |
$80,000 (2) |
Salary Remaining : |
$28,360 |
Elmer Soderblom |
$80,000 (2) |
Salary Remaining : |
$28,360 |
Yegor Zamula |
$76,725 (4) |
Salary Remaining : |
$27,199 |
Vadim Zherenko |
$75,000 (2) |
Salary Remaining : |
$26,587 |
Remi Poirier |
$75,000 (2) |
Salary Remaining : |
$26,587 |
Olle Lycksell |
$75,000 (2) |
Salary Remaining : |
$26,587 |
Joseph Cecconi |
$75,000 (1) |
Salary Remaining : |
$26,587 |
Zack Ostapchuk |
$75,000 (3) |
Salary Remaining : |
$26,587 |
Jeremy Davies |
$75,000 (1) |
Salary Remaining : |
$26,587 |
Carter Savoie |
$72,500 (2) |
Salary Remaining : |
$25,701 |
Colten Ellis |
$70,000 (3) |
Salary Remaining : |
$24,815 |
Adam Ginning |
$70,000 (2) |
Salary Remaining : |
$24,815 |
Mitch Reinke |
$66,000 (2) |
Salary Remaining : |
$23,397 |
Brendan Perlini |
$66,000 (2) |
Salary Remaining : |
$23,397 |
Henri Nikkanen |
$65,000 (2) |
Salary Remaining : |
$23,042 |
Mikael Pyyhtia |
$65,000 (3) |
Salary Remaining : |
$23,042 |
Andre Lee |
$65,000 (1) |
Salary Remaining : |
$23,042 |
Jake Wise |
$60,000 (1) |
Salary Remaining : |
$21,270 |
Judd Caulfield |
$60,000 (3) |
Salary Remaining : |
$21,270 |
Peter DiLiberatore |
$60,000 (1) |
Salary Remaining : |
$21,270 |
Aku Raty |
$60,000 (3) |
Salary Remaining : |
$21,270 |
Blade Jenkins |
$60,000 (1) |
Salary Remaining : |
$21,270 |
Riley Sawchuk |
$60,000 (4) |
Salary Remaining : |
$21,270 |
William Trudeau |
$60,000 (2) |
Salary Remaining : |
$21,270 |
Ryan Hofer |
$60,000 (3) |
Salary Remaining : |
$21,270 |
Maximus Wanner |
$60,000 (1) |
Salary Remaining : |
$21,270 |
Santtu Kinnunen |
$60,000 (2) |
Salary Remaining : |
$21,270 |
Adam Edstrom |
$60,000 (3) |
Salary Remaining : |
$21,270 |
Mike O'Leary |
$54,500 (1) |
Salary Remaining : |
$19,320 |
Tate Singleton |
$50,000 (5) |
Salary Remaining : |
$17,725 |
Tarun Fizer |
$50,000 (5) |
Salary Remaining : |
$17,725 |
Total Farm Players | 57 |
Salary Commitment |
Year 2024 : $4,804,726 |
Year 2025 : $3,572,076 |
Year 2026 : $1,890,576 |
Year 2027 : $795,163 |
Salary Average Commitment |
Year 2024 : $4,804,726 |
Year 2025 : $3,572,076 |
Year 2026 : $1,890,576 |
Year 2027 : $795,163 |
|