Arena Capacity - Ticket Price Attendance - % |
Arena Name | Lave Arena MMXXIV |
Level 1: | 8000 - $79 - 6,717 - 83.97% |
Level 2: | 5000 - $44 - 4,293 - 85.86% |
Level 3: | 3000 - $26 - 2,665 - 88.84% |
Level 4: | 5150 - $19 - 4,718 - 91.60% |
Luxury : | 850 - $178 - 659 - 77.52% |
Total Capacity : | 22000 |
Team Popularity : | 100.00% |
Farm |
Farm Level 1: | 2000 - $49 - 1,813 - 90.66% |
Farm Level 2: | 1000 - $20 - 958 - 95.83% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 4 |
Average Attendance - % | 19,052 - 86.60% |
Average Income per Game | $1,504,284 |
Year to Date Revenue | $55,658,509 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 2,772 - 92.38% |
Average Income per Game | $108,396 |
Year to Date Revenue | $3,685,470 |
Expense |
Pro Players Total Salaries | $69,675,500 |
Farm Players Total Salaries | $3,579,682 |
Coaches Total Salaries | $1,500,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $9,843,750 |
Pro Year To Date Expenses | $59,682,621 |
Farm Year To Date Expenses | $3,320,351 |
Pro Salary Cap To Date | $58,226,048 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $6,017,136 |
Farm Estimated Season Revenue | $216,792 |
Pro Remaining Season Days | 16 |
Pro Expenses Per Days | $464,970 |
Pro Estimated Expenses | $7,439,520 |
Farm Remaining Season Days | 9 |
Farm Expenses Per Days | $28,136 |
Farm Estimated Expenses | $253,224 |
Estimated Season Expenses | $7,692,744 |
Season Salary Cap | $78,369,250 |
Estimate Under Maximum Salary Cap of $82,500,000 | $4,130,750 |
Estimate Over Minimum Salary Cap of $61,000,000 | $17,369,250 |
Current Bank Account | $56,001,350 |
Projected Bank Account | $54,542,534 |
|
Pro Players Salaries |
Sergei Bobrovsky (1 Way Contract) |
$10,000,000 (2) |
Jordan Binnington (1 Way Contract) |
$6,000,000 (3) |
Ondrej Palat (1 Way Contract) |
$6,000,000 (4) |
Jake Muzzin (1 Way Contract) |
$5,625,000 (2) |
Patric Hornqvist (1 Way Contract) |
$5,300,000 (1) |
-1 Way Contract Salary Cap : | $4,150,000 |
Josh Bailey (1 Way Contract) |
$5,000,000 (2) |
Tanner Pearson (1 Way Contract) |
$3,250,000 (2) |
Pius Suter (1 Way Contract) |
$3,250,000 (1) |
Craig Smith (1 Way Contract) |
$3,100,000 (2) |
Oskar Lindblom (1 Way Contract) |
$3,000,000 (1) |
Brett Kulak (1 Way Contract) |
$2,755,000 (4) |
Brock McGinn (1 Way Contract) |
$2,750,000 (3) |
Jacob Middleton (1 Way Contract) |
$2,450,000 (3) |
Adin Hill (1 Way Contract) |
$2,175,000 (1) |
Parker Kelly (1 Way Contract) |
$1,500,000 (2) |
Keegan Kolesar (1 Way Contract) |
$1,400,000 (3) |
Sam Lafferty (1 Way Contract) |
$1,150,000 (2) |
Noah Gregor (1 Way Contract) |
$950,000 (1) |
Joseph Veleno |
$895,000 (1) |
Nikolai Knyzhov |
$850,000 (1) |
Vincent Desharnais |
$763,000 (2) |
Haydn Fleury |
$762,500 (2) |
Jonah Gadjovich |
$750,000 (1) |
Total Pro Players | 23 |
Salary Commitment |
Year 2023 : $69,675,500 |
Year 2024 : $50,405,500 |
Year 2025 : $21,355,000 |
Year 2026 : $8,755,000 |
Salary Average Commitment |
Year 2023 : $67,575,500 |
Year 2024 : $50,405,500 |
Year 2025 : $21,355,000 |
Year 2026 : $8,755,000 |
Salary Cap with 1 Way Contract |
Year 2023 : $68,525,500 |
Year 2024 : $52,505,500 |
Year 2025 : $21,355,000 |
Year 2026 : $8,755,000 |
|
Farm Players Salaries |
Louis Crevier |
$1,063,541 (2) |
Raivis Ansons |
$105,521 (3) |
Jaydon Dureau |
$105,208 (3) |
Matt Kiersted |
$95,313 (2) |
John Lethemon |
$93,750 (1) |
William Eklund |
$89,500 (4) |
Ridly Greig |
$86,400 (3) |
Ryan Merkley |
$86,333 (1) |
Brandon Coe |
$85,083 (2) |
Adam Raska |
$84,833 (2) |
Jasper Weatherby |
$84,250 (1) |
Ozzy Wiesblatt |
$83,600 (3) |
Timur Ibragimov |
$81,333 (1) |
Tristen Robins |
$79,750 (3) |
Artemi Knyazev |
$78,917 (2) |
Beck Malenstyn |
$76,250 (2) |
Ryan Dzingel |
$75,100 (1) |
Rudolfs Balcers |
$75,000 (1) |
Lane Pederson |
$75,000 (1) |
Marc Johnstone |
$75,000 (1) |
Sebastian Cossa |
$75,000 (1) |
Montana Onyebuchi |
$75,000 (1) |
Nathan Clurman |
$75,000 (1) |
Spencer Smallman |
$75,000 (2) |
Zach Sawchenko |
$75,000 (1) |
Wyatt Aamodt |
$75,000 (1) |
Luka Profaca |
$75,000 (1) |
Kyle MacLean |
$75,000 (1) |
Griffin Mendel |
$75,000 (1) |
Grant Hutton |
$75,000 (3) |
Jeffrey Viel |
$75,000 (1) |
John Leonard |
$75,000 (1) |
Total Farm Players | 32 |
Salary Commitment |
Year 2023 : $3,579,681 |
Year 2024 : $1,226,729 |
Year 2025 : $624,979 |
Year 2026 : $89,500 |
Salary Average Commitment |
Year 2023 : $3,579,681 |
Year 2024 : $1,226,729 |
Year 2025 : $624,979 |
Year 2026 : $89,500 |
|