Arena Capacity - Ticket Price Attendance - % |
Arena Name | Arena |
Level 1: | 8000 - $78 - 7,298 - 91.23% |
Level 2: | 5000 - $43 - 4,415 - 88.30% |
Level 3: | 3000 - $26 - 2,767 - 92.23% |
Level 4: | 5150 - $18 - 4,948 - 96.08% |
Luxury : | 850 - $175 - 841 - 98.94% |
Total Capacity : | 22000 |
Team Popularity : | 100.00% |
Farm |
Farm Level 1: | 2000 - $50 - 1,494 - 74.70% |
Farm Level 2: | 1000 - $20 - 986 - 98.60% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 40 |
Average Attendance - % | 20,269 - 92.13% |
Average Income per Game | $1,590,232 |
Year to Date Revenue | $1,590,232 |
Farm |
Home Games Left | 35 |
Average Attendance - % | 2,480 - 82.67% |
Average Income per Game | $94,420 |
Year to Date Revenue | $94,420 |
Expense |
Pro Players Total Salaries | $73,865,333 |
Farm Players Total Salaries | $2,561,382 |
Coaches Total Salaries | $1,500,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $1,979,513 |
Farm Year To Date Expenses | $83,469 |
Pro Salary Cap To Date | $1,953,197 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $63,609,280 |
Farm Estimated Season Revenue | $3,304,700 |
Pro Remaining Season Days | 148 |
Pro Expenses Per Days | $492,535 |
Pro Estimated Expenses | $72,895,180 |
Farm Remaining Season Days | 141 |
Farm Expenses Per Days | $21,113 |
Farm Estimated Expenses | $2,976,933 |
Estimated Season Expenses | $75,872,113 |
Season Salary Cap | $73,865,333 |
Estimate Under Maximum Salary Cap of $82,500,000 | $8,634,667 |
Estimate Over Minimum Salary Cap of $61,000,000 | $12,865,333 |
Current Bank Account | $86,629,950 |
Projected Bank Account | $77,671,817 |
|
Pro Players Salaries |
Drew Doughty (1 Way Contract) |
$11,000,000 (2) |
Clayton Keller (1 Way Contract) |
$7,150,000 (2) |
Nick Schmaltz (1 Way Contract) |
$5,850,000 (2) |
Ilya Mikheyev (1 Way Contract) |
$5,000,000 (4) |
Jakob Chychrun (1 Way Contract) |
$4,600,000 (2) |
Mason Marchment (1 Way Contract) |
$4,500,000 (4) |
Mike Hoffman (1 Way Contract) |
$3,500,000 (2) |
Anton Forsberg (1 Way Contract) |
$3,200,000 (3) |
Zack Kassian (1 Way Contract) |
$3,200,000 (2) |
-1 Way Contract Salary Cap : | $3,200,000 |
Justin Schultz (1 Way Contract) |
$3,100,000 (2) |
Jesse Puljujarvi (1 Way Contract) |
$3,100,000 (1) |
Mike Reilly (1 Way Contract) |
$3,000,000 (2) |
Kaapo Kahkonen (1 Way Contract) |
$2,750,000 (2) |
Tucker Poolman (1 Way Contract) |
$2,500,000 (1) |
Barrett Hayton (1 Way Contract) |
$1,775,000 (2) |
Chris Wagner (1 Way Contract) |
$1,350,000 (1) |
Patrick Maroon (1 Way Contract) |
$1,250,000 (2) |
Jakub Zboril (1 Way Contract) |
$1,200,000 (2) |
Nick Cousins (1 Way Contract) |
$1,125,000 (2) |
Ross Johnston |
$1,100,000 (4) |
Nick Bjugstad (1 Way Contract) |
$950,000 (1) |
Zack MacEwen (1 Way Contract) |
$925,000 (1) |
J.J. Moser |
$887,000 (2) |
Matias Maccelli |
$853,333 (1) |
Total Pro Players | 24 |
Salary Commitment |
Year 2023 : $73,865,333 |
Year 2024 : $64,187,000 |
Year 2025 : $13,800,000 |
Year 2026 : $10,600,000 |
Salary Average Commitment |
Year 2023 : $73,865,333 |
Year 2024 : $64,187,000 |
Year 2025 : $13,800,000 |
Year 2026 : $10,600,000 |
Salary Cap with 1 Way Contract |
Year 2023 : $73,865,333 |
Year 2024 : $64,187,000 |
Year 2025 : $13,800,000 |
Year 2026 : $10,600,000 |
|
Farm Players Salaries |
Juraj Slafkovsky |
$95,000 (3) |
Jiri Kulich |
$95,000 (4) |
Cameron Crotty |
$92,500 (1) |
Morgan Barron |
$92,500 (1) |
Vadim Zherenko |
$90,000 (3) |
Dylan Guenther |
$89,417 (3) |
Ronnie Attard |
$88,400 (1) |
Victor Soderstrom |
$86,400 (2) |
Samuel Poulin |
$86,333 (2) |
Nolan Foote |
$86,333 (2) |
Ty Emberson |
$85,333 (1) |
Malcolm Subban |
$85,000 (1) |
Karson Kuhlman |
$85,000 (1) |
Conor Timmins |
$85,000 (1) |
Jack Rathbone |
$85,000 (2) |
Ben McCartney |
$81,333 (1) |
Ryan McGregor |
$80,333 (1) |
Jan Jenik |
$79,500 (1) |
Vladislav Kolyachonok |
$79,000 (2) |
T.J. Tynan |
$78,750 (1) |
Jackson Cates |
$78,500 (1) |
Nolan Stevens |
$77,500 (1) |
Liam O'Brien |
$77,500 (1) |
Kyle Capobianco |
$76,250 (2) |
Clark Bishop |
$75,500 (1) |
Michael Carcone |
$75,000 (1) |
Ivan Prosvetov |
$75,000 (1) |
Cam Dineen |
$75,000 (1) |
William Lockwood |
$75,000 (1) |
Josh Doan |
$75,000 (1) |
Hudson Fasching |
$75,000 (1) |
Total Farm Players | 31 |
Salary Commitment |
Year 2023 : $2,561,382 |
Year 2024 : $868,733 |
Year 2025 : $369,417 |
Year 2026 : $95,000 |
Salary Average Commitment |
Year 2023 : $2,561,382 |
Year 2024 : $868,733 |
Year 2025 : $369,417 |
Year 2026 : $95,000 |
|