Arena Capacity - Ticket Price Attendance - % |
Arena Name | Arena |
Level 1: | 8000 - $100 - 6,944 - 86.79% |
Level 2: | 5000 - $60 - 4,376 - 87.52% |
Level 3: | 3000 - $35 - 2,736 - 91.19% |
Level 4: | 5150 - $25 - 4,763 - 92.48% |
Luxury : | 850 - $200 - 683 - 80.36% |
Total Capacity : | 22000 |
Team Popularity : | 100.00% |
Farm |
Farm Level 1: | 2000 - $49 - 1,540 - 76.98% |
Farm Level 2: | 1000 - $20 - 971 - 97.12% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 27 |
Average Attendance - % | 19,501 - 88.64% |
Average Income per Game | $1,581,787 |
Year to Date Revenue | $22,145,017 |
Farm |
Home Games Left | 22 |
Average Attendance - % | 2,511 - 83.69% |
Average Income per Game | $94,860 |
Year to Date Revenue | $1,328,037 |
Expense |
Pro Players Total Salaries | $65,558,541 |
Farm Players Total Salaries | $2,480,719 |
Coaches Total Salaries | $1,500,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $12,500,000 |
Pro Year To Date Expenses | $21,713,788 |
Farm Year To Date Expenses | $1,133,794 |
Pro Salary Cap To Date | $20,858,834 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $42,708,247 |
Farm Estimated Season Revenue | $2,086,915 |
Pro Remaining Season Days | 125 |
Pro Expenses Per Days | $355,928 |
Pro Estimated Expenses | $44,491,000 |
Farm Remaining Season Days | 101 |
Farm Expenses Per Days | $18,287 |
Farm Estimated Expenses | $1,846,987 |
Estimated Season Expenses | $46,337,987 |
Season Salary Cap | $75,808,541 |
Estimate Under Maximum Salary Cap of $83,500,000 | $7,691,459 |
Estimate Over Minimum Salary Cap of $61,700,000 | $14,108,541 |
Current Bank Account | $84,724,384 |
Projected Bank Account | $83,181,559 |
|
Pro Players Salaries |
Vince Dunn (1 Way Contract) |
$7,350,000 (4) |
Ondrej Palat (1 Way Contract) |
$6,000,000 (3) |
Philipp Grubauer (1 Way Contract) |
$5,900,000 (2) |
Jake Muzzin (1 Way Contract) |
$5,625,000 (1) |
-1 Way Contract Salary Cap : | $4,500,000 |
Adin Hill (1 Way Contract) |
$4,900,000 (2) |
Alexander Wennberg (1 Way Contract) |
$4,500,000 (1) |
Alex Iafallo (1 Way Contract) |
$4,250,000 (1) |
Blake Wheeler (1 Way Contract) |
$4,125,000 (1) |
Tanner Pearson (1 Way Contract) |
$3,250,000 (1) |
Brett Kulak (1 Way Contract) |
$2,755,000 (3) |
Brock McGinn (1 Way Contract) |
$2,750,000 (2) |
Parker Kelly (1 Way Contract) |
$1,500,000 (1) |
Keegan Kolesar (1 Way Contract) |
$1,400,000 (2) |
Nikolai Knyzhov (1 Way Contract) |
$1,250,000 (2) |
-1 Way Contract Salary Cap : | $125,000 |
Sam Lafferty (1 Way Contract) |
$1,150,000 (1) |
Nick Cousins (1 Way Contract) |
$1,125,000 (1) |
Louis Crevier |
$1,063,541 (1) |
Josh Mahura |
$925,000 (1) |
Pavel Mintyukov |
$918,333 (3) |
William Eklund |
$895,000 (3) |
Logan Stankoven |
$814,167 (3) |
Kyle MacLean |
$800,000 (1) |
Noah Gregor (1 Way Contract) |
$775,000 (1) |
Justin Brazeau |
$775,000 (2) |
Haydn Fleury |
$762,500 (1) |
Total Pro Players | 25 |
Salary Commitment |
Year 2024 : $65,558,541 |
Year 2025 : $35,707,500 |
Year 2026 : $18,732,500 |
Year 2027 : $7,350,000 |
Salary Average Commitment |
Year 2024 : $65,558,541 |
Year 2025 : $35,707,500 |
Year 2026 : $18,732,500 |
Year 2027 : $7,350,000 |
Salary Cap with 1 Way Contract |
Year 2024 : $63,308,541 |
Year 2025 : $34,582,500 |
Year 2026 : $18,732,500 |
Year 2027 : $7,350,000 |
|
Farm Players Salaries |
Ivan Fedotov |
$115,625 (1) |
Raivis Ansons |
$105,521 (2) |
Jaydon Dureau |
$105,208 (2) |
Ryan Mast |
$103,820 (3) |
Lucas Ciona |
$103,750 (3) |
Francesco Arcuri |
$103,125 (3) |
Kai Schwindt |
$102,708 (4) |
Matt Kiersted |
$95,313 (1) |
William Wallinder |
$92,500 (3) |
Tyler Kleven |
$91,667 (2) |
Jalen Luypen |
$90,000 (2) |
Ethan Cardwell |
$86,750 (3) |
Ridly Greig |
$86,400 (2) |
Sebastian Cossa |
$86,333 (3) |
Brandon Coe |
$85,083 (1) |
Adam Raska |
$84,833 (1) |
Gannon Laroque |
$83,667 (3) |
Montana Onyebuchi |
$82,500 (2) |
Jonah Gadjovich |
$81,000 (1) |
Tristen Robins |
$79,750 (2) |
Artemi Knyazev |
$78,917 (1) |
Hunter Jones |
$78,750 (1) |
Lane Pederson |
$77,500 (2) |
Wyatt Aamodt |
$77,500 (1) |
John Leonard |
$77,500 (1) |
Spencer Smallman |
$75,000 (1) |
Milo Roelens |
$75,000 (1) |
Florian Xhekaj |
$75,000 (1) |
Total Farm Players | 28 |
Salary Commitment |
Year 2024 : $2,480,720 |
Year 2025 : $1,481,198 |
Year 2026 : $762,653 |
Year 2027 : $102,708 |
Salary Average Commitment |
Year 2024 : $2,480,720 |
Year 2025 : $1,481,198 |
Year 2026 : $762,653 |
Year 2027 : $102,708 |
|