Arena Capacity - Ticket Price Attendance - % |
Arena Name | Wild Kids Arena |
Level 1: | 8000 - $100 - 7,376 - 92.21% |
Level 2: | 5000 - $60 - 4,404 - 88.08% |
Level 3: | 3000 - $35 - 2,805 - 93.50% |
Level 4: | 5150 - $25 - 4,911 - 95.35% |
Luxury : | 850 - $200 - 819 - 96.38% |
Total Capacity : | 22000 |
Team Popularity : | 100.00% |
Farm |
Farm Level 1: | 2000 - $36 - 1,968 - 98.42% |
Farm Level 2: | 1000 - $17 - 967 - 96.71% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 14 |
Average Attendance - % | 20,315 - 92.34% |
Average Income per Game | $1,875,477 |
Year to Date Revenue | $50,637,874 |
Farm |
Home Games Left | 8 |
Average Attendance - % | 2,936 - 97.85% |
Average Income per Game | $87,258 |
Year to Date Revenue | $2,443,231 |
Expense |
Pro Players Total Salaries | $77,241,667 |
Farm Players Total Salaries | $4,345,957 |
Coaches Total Salaries | $1,500,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $5,500,000 |
Pro Year To Date Expenses | $49,881,345 |
Farm Year To Date Expenses | $2,844,002 |
Pro Salary Cap To Date | $48,218,266 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $26,256,675 |
Farm Estimated Season Revenue | $698,066 |
Pro Remaining Season Days | 68 |
Pro Expenses Per Days | $418,405 |
Pro Estimated Expenses | $28,451,540 |
Farm Remaining Season Days | 44 |
Farm Expenses Per Days | $29,730 |
Farm Estimated Expenses | $1,308,120 |
Estimated Season Expenses | $29,759,660 |
Season Salary Cap | $80,110,416 |
Estimate Under Maximum Salary Cap of $83,500,000 | $3,389,584 |
Estimate Over Minimum Salary Cap of $61,700,000 | $18,410,416 |
Current Bank Account | $109,706,655 |
Projected Bank Account | $106,901,736 |
|
Pro Players Salaries |
Nicklas Backstrom (1 Way Contract) |
$9,200,000 (1) |
Jonathan Huberdeau (1 Way Contract) |
$7,885,000 (8) |
Kevin Fiala (1 Way Contract) |
$7,875,000 (3) |
Joel Eriksson Ek (1 Way Contract) |
$7,500,000 (2) |
Marc-Edouard Vlasic (1 Way Contract) |
$7,000,000 (1) |
Jonas Brodin (1 Way Contract) |
$6,000,000 (2) |
Dmitry Orlov (1 Way Contract) |
$5,812,500 (2) |
Darcy Kuemper (1 Way Contract) |
$5,250,000 (2) |
Max Domi (1 Way Contract) |
$3,750,000 (1) |
Jordan Greenway (1 Way Contract) |
$3,000,000 (2) |
Fabian Zetterlund (1 Way Contract) |
$1,450,000 (2) |
Ryan Poehling (1 Way Contract) |
$1,400,000 (1) |
Kyle Burroughs (1 Way Contract) |
$1,375,000 (3) |
Troy Stecher (1 Way Contract) |
$1,375,000 (3) |
Nils Hoglander (1 Way Contract) |
$1,100,000 (2) |
Nick Blankenburg (1 Way Contract) |
$1,031,250 (1) |
-1 Way Contract Salary Cap : | $0 |
Jonathan Drouin (1 Way Contract) |
$1,031,250 (1) |
Cam Talbot (1 Way Contract) |
$1,000,000 (1) |
Lane Hutson |
$950,000 (3) |
Marco Rossi |
$894,167 (2) |
Calen Addison (1 Way Contract) |
$825,000 (1) |
-1 Way Contract Salary Cap : | $0 |
Jack Johnson (1 Way Contract) |
$775,000 (1) |
-1 Way Contract Salary Cap : | $0 |
Brendan Gaunce |
$762,500 (1) |
Total Pro Players | 23 |
Salary Commitment |
Year 2024 : $77,241,667 |
Year 2025 : $49,879,167 |
Year 2026 : $18,872,500 |
Year 2027 : $7,885,000 |
Salary Average Commitment |
Year 2024 : $77,241,667 |
Year 2025 : $50,466,667 |
Year 2026 : $19,460,000 |
Year 2027 : $7,885,000 |
Salary Cap with 1 Way Contract |
Year 2024 : $74,610,412 |
Year 2025 : $50,466,667 |
Year 2026 : $19,460,000 |
Year 2027 : $7,885,000 |
|
Farm Players Salaries |
Jon Merrill |
$120,000 (2) |
Max Sasson |
$108,750 (2) |
Judd Caulfield |
$104,688 (2) |
Remi Poirier |
$104,583 (2) |
Matthew Peca |
$95,313 (1) |
Vasily Podkolzin |
$92,500 (1) |
Jesper Wallstedt |
$92,500 (2) |
Marat Khusnutdinov |
$92,500 (1) |
Vladislav Firstov |
$92,500 (2) |
Ryan O'Rourke |
$89,417 (1) |
Filip Johansson |
$88,375 (1) |
Caedan Bankier |
$86,750 (3) |
Chase Stillman |
$86,333 (3) |
Peyton Krebs |
$86,333 (1) |
Lucas Edmonds |
$86,167 (2) |
Pavel Novak |
$84,667 (2) |
Daemon Hunt |
$82,833 (2) |
Albert Johansson |
$82,000 (1) |
Matthew Robertson |
$79,750 (1) |
Mason Shaw |
$77,500 (1) |
Mitchell Chaffee |
$77,500 (1) |
Tobias Bjornfot |
$77,500 (2) |
Rasmus Asplund |
$77,500 (1) |
Dakota Mermis |
$77,500 (1) |
Will Bitten |
$76,250 (1) |
Brad Malone |
$76,250 (1) |
Damien Giroux |
$75,000 (1) |
Brendan Warren |
$75,000 (1) |
Jack Peart |
$75,000 (1) |
Wilmer Skoog |
$75,000 (1) |
Marshall Warren |
$75,000 (1) |
Brandon Halverson |
$75,000 (2) |
Total Farm Players | 32 |
Salary Commitment |
Year 2024 : $2,745,959 |
Year 2025 : $1,204,771 |
Year 2026 : $173,083 |
Year 2027 : $0 |
Salary Average Commitment |
Year 2024 : $2,739,396 |
Year 2025 : $1,202,271 |
Year 2026 : $173,083 |
Year 2027 : $0 |
|