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 - 1,895 - 94.77% |
Farm Level 2: | 1000 - $15 - 953 - 95.34% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 4 |
Average Attendance - % | 18,000 - 100.00% |
Average Income per Game | $1,721,755 |
Year to Date Revenue | $63,704,950 |
Farm |
Home Games Left | 3 |
Average Attendance - % | 2,849 - 94.96% |
Average Income per Game | $120,151 |
Year to Date Revenue | $4,565,737 |
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 | $67,463,595 |
Farm Year To Date Expenses | $4,281,192 |
Pro Salary Cap To Date | $65,676,811 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $6,887,022 |
Farm Estimated Season Revenue | $360,453 |
Pro Remaining Season Days | 22 |
Pro Expenses Per Days | $427,859 |
Pro Estimated Expenses | $9,412,898 |
Farm Remaining Season Days | 16 |
Farm Expenses Per Days | $24,999 |
Farm Estimated Expenses | $399,984 |
Estimated Season Expenses | $9,812,882 |
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 | $8,507,027 |
Projected Bank Account | $5,941,620 |
|
Pro Players Salaries |
Johnny Gaudreau (1 Way Contract) |
$8,505,000 (2) |
-Salary Remaining : |
$959,538 |
Brady Tkachuk (1 Way Contract) |
$7,795,428 (1) |
-Salary Remaining : |
$879,484 |
Patrik Laine (1 Way Contract) |
$7,438,500 (1) |
-Salary Remaining : |
$839,215 |
Miro Heiskanen (1 Way Contract) |
$7,224,750 (1) |
-Salary Remaining : |
$815,100 |
Rasmus Dahlin (1 Way Contract) |
$6,750,000 (4) |
-Salary Remaining : |
$761,538 |
Jack Hughes (1 Way Contract) |
$6,480,000 (1) |
-Salary Remaining : |
$731,077 |
Tyler Bertuzzi (1 Way Contract) |
$5,300,000 (4) |
-Salary Remaining : |
$597,949 |
Radko Gudas (1 Way Contract) |
$5,000,000 (1) |
-Salary Remaining : |
$564,103 |
Michael Anderson (1 Way Contract) |
$3,526,875 (1) |
-Salary Remaining : |
$397,904 |
Karel Vejmelka (1 Way Contract) |
$3,300,000 (5) |
-Salary Remaining : |
$372,308 |
Anthony Mantha (1 Way Contract) |
$3,250,000 (3) |
-Salary Remaining : |
$366,667 |
Michael Matheson (1 Way Contract) |
$2,800,000 (2) |
-Salary Remaining : |
$315,897 |
Jake Evans (1 Way Contract) |
$2,300,000 (5) |
-Salary Remaining : |
$259,487 |
Noel Acciari (1 Way Contract) |
$2,100,000 (1) |
-Salary Remaining : |
$236,923 |
Blake Lizotte (1 Way Contract) |
$2,010,000 (4) |
-Salary Remaining : |
$226,769 |
Kailer Yamamoto (1 Way Contract) |
$1,650,000 (3) |
-1 Way Contract Salary Cap : | $0 |
-Salary Remaining : |
$186,154 |
Derek Ryan |
$1,480,000 (3) |
-Salary Remaining : |
$166,974 |
Matthew Benning |
$1,350,000 (3) |
-Salary Remaining : |
$152,308 |
Pierre Engvall |
$1,300,000 (5) |
-Salary Remaining : |
$146,667 |
William Eklund |
$1,250,000 (2) |
-Salary Remaining : |
$141,026 |
Mason Appleton |
$972,000 (2) |
-Salary Remaining : |
$109,662 |
Pyotr Kochetkov |
$850,000 (1) |
-Salary Remaining : |
$95,897 |
Stefan Noesen |
$800,000 (4) |
-Salary Remaining : |
$90,256 |
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 : |
$12,614 |
Erik Gustafsson |
$148,000 (2) |
Salary Remaining : |
$12,529 |
Marc Staal |
$148,000 (5) |
Salary Remaining : |
$12,529 |
Jeremy McKenna |
$148,000 (2) |
Salary Remaining : |
$12,529 |
Brock McGinn |
$148,000 (4) |
Salary Remaining : |
$12,529 |
Nathan Todd |
$140,000 (2) |
Salary Remaining : |
$11,852 |
David Jiricek |
$120,000 (2) |
Salary Remaining : |
$10,159 |
Rem Pitlick |
$110,000 (1) |
Salary Remaining : |
$9,312 |
Dylan Holloway |
$110,000 (1) |
Salary Remaining : |
$9,312 |
Gustav Olofsson |
$105,000 (3) |
Salary Remaining : |
$8,889 |
Juuso Parssinen |
$100,000 (2) |
Salary Remaining : |
$8,466 |
Joel Teasdale |
$100,000 (1) |
Salary Remaining : |
$8,466 |
Sebastian Cossa |
$100,000 (3) |
Salary Remaining : |
$8,466 |
Chase De Leo |
$99,125 (3) |
Salary Remaining : |
$8,392 |
Hayden Hodgson |
$96,000 (2) |
Salary Remaining : |
$8,127 |
Navrin Mutter |
$90,000 (4) |
Salary Remaining : |
$7,619 |
Adam Cracknell |
$90,000 (3) |
Salary Remaining : |
$7,619 |
Raphael Lavoie |
$87,413 (3) |
Salary Remaining : |
$7,400 |
Joel Hofer |
$87,188 (5) |
Salary Remaining : |
$7,381 |
Samuel Fagemo |
$85,250 (4) |
Salary Remaining : |
$7,217 |
Leevi Merilainen |
$85,000 (2) |
Salary Remaining : |
$7,196 |
Dustin Wolf |
$85,000 (1) |
Salary Remaining : |
$7,196 |
Rourke Chartier |
$85,000 (1) |
Salary Remaining : |
$7,196 |
Caleb Jones |
$84,150 (1) |
Salary Remaining : |
$7,124 |
Tyce Thompson |
$83,875 (3) |
Salary Remaining : |
$7,101 |
Elmer Soderblom |
$80,000 (2) |
Salary Remaining : |
$6,772 |
Alexander Kisakov |
$80,000 (2) |
Salary Remaining : |
$6,772 |
Yegor Zamula |
$76,725 (4) |
Salary Remaining : |
$6,495 |
Olle Lycksell |
$75,000 (2) |
Salary Remaining : |
$6,349 |
Joseph Cecconi |
$75,000 (1) |
Salary Remaining : |
$6,349 |
Zack Ostapchuk |
$75,000 (3) |
Salary Remaining : |
$6,349 |
Vadim Zherenko |
$75,000 (2) |
Salary Remaining : |
$6,349 |
Remi Poirier |
$75,000 (2) |
Salary Remaining : |
$6,349 |
Jeremy Davies |
$75,000 (1) |
Salary Remaining : |
$6,349 |
Carter Savoie |
$72,500 (2) |
Salary Remaining : |
$6,138 |
Adam Ginning |
$70,000 (2) |
Salary Remaining : |
$5,926 |
Colten Ellis |
$70,000 (3) |
Salary Remaining : |
$5,926 |
Mitch Reinke |
$66,000 (2) |
Salary Remaining : |
$5,587 |
Brendan Perlini |
$66,000 (2) |
Salary Remaining : |
$5,587 |
Henri Nikkanen |
$65,000 (2) |
Salary Remaining : |
$5,503 |
Mikael Pyyhtia |
$65,000 (3) |
Salary Remaining : |
$5,503 |
Andre Lee |
$65,000 (1) |
Salary Remaining : |
$5,503 |
Santtu Kinnunen |
$60,000 (2) |
Salary Remaining : |
$5,079 |
William Trudeau |
$60,000 (2) |
Salary Remaining : |
$5,079 |
Blade Jenkins |
$60,000 (1) |
Salary Remaining : |
$5,079 |
Peter DiLiberatore |
$60,000 (1) |
Salary Remaining : |
$5,079 |
Adam Edstrom |
$60,000 (3) |
Salary Remaining : |
$5,079 |
Ryan Hofer |
$60,000 (3) |
Salary Remaining : |
$5,079 |
Judd Caulfield |
$60,000 (3) |
Salary Remaining : |
$5,079 |
Riley Sawchuk |
$60,000 (4) |
Salary Remaining : |
$5,079 |
Jake Wise |
$60,000 (1) |
Salary Remaining : |
$5,079 |
Maximus Wanner |
$60,000 (1) |
Salary Remaining : |
$5,079 |
Aku Raty |
$60,000 (3) |
Salary Remaining : |
$5,079 |
Mike O'Leary |
$54,500 (1) |
Salary Remaining : |
$4,614 |
Tate Singleton |
$50,000 (5) |
Salary Remaining : |
$4,233 |
Tarun Fizer |
$50,000 (5) |
Salary Remaining : |
$4,233 |
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 |
|