Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Sports Arena |
| Level 1: | 6000 - $100 - 4 925 - 82,09% |
| Level 2: | 5000 - $75 - 4 110 - 82,20% |
| Level 3: | 3000 - $50 - 2 955 - 98,50% |
| Level 4: | 4000 - $30 - 3 922 - 98,06% |
| Luxury : | 2000 - $175 - 1 728 - 86,39% |
| Total Capacity : | 20000 |
| Team Popularity : | 100,00% |
| Farm |
| Farm Level 1: | 2000 - $35 - 0 - 0,00% |
| Farm Level 2: | 1000 - $0 - 0 - 0,00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 4 |
| Average Attendance - % | 17 641 - 88,20% |
| Average Income per Game | $1,710,725 |
| Year to Date Revenue | $63,296,824 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $82,379,000 |
| Farm Players Total Salaries | $0 |
| Coaches Total Salaries | $0 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $69,530,932 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $69,530,932 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $6,842,900 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 17 |
| Pro Expenses Per Days | $755,771 |
| Pro Estimated Expenses | $12,848,107 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $12,848,107 |
| Season Salary Cap | $82,379,000 |
| Estimate Under Maximum Salary Cap of $83,500,000 | $1,121,000 |
| Estimate Over Minimum Salary Cap of $42,000,000 | $40,379,000 |
| Current Bank Account | $27,420,907 |
| Projected Bank Account | $21,415,700 |
|
Pro Players Salaries |
| Dougie Hamilton |
$12,600,000 (5) |
| -Salary Remaining : |
$1,965,138 |
| Ryan Johansen |
$8,000,000 (5) |
| -Salary Remaining : |
$1,247,706 |
| Marc-Edouard Vlasic |
$7,250,000 (5) |
| -Salary Remaining : |
$1,130,734 |
| Jaden Schwartz |
$7,000,000 (5) |
| -Salary Remaining : |
$1,091,743 |
| Tyler Myers |
$7,000,000 (3) |
| -Salary Remaining : |
$1,091,743 |
| Andrei Kuzmenko |
$5,500,000 (5) |
| -Salary Remaining : |
$857,798 |
| Ryan Ellis |
$5,300,000 (4) |
| -Salary Remaining : |
$826,606 |
| T.J. Oshie |
$4,500,000 (4) |
| -Salary Remaining : |
$701,835 |
| Carter Hart |
$4,479,000 (5) |
| -Salary Remaining : |
$698,560 |
| Joel Armia |
$3,000,000 (4) |
| -Salary Remaining : |
$467,890 |
| Danton Heinen |
$2,825,000 (1) |
| -Salary Remaining : |
$440,596 |
| Brayden McNabb |
$2,500,000 (1) |
| -Salary Remaining : |
$389,908 |
| Zach Parise |
$2,000,000 (2) |
| -Salary Remaining : |
$311,927 |
| Anthony Duclair |
$1,700,000 (1) |
| -Salary Remaining : |
$265,138 |
| Laurent Brossoit |
$1,500,000 (2) |
| -Salary Remaining : |
$233,945 |
| Eric Robinson |
$975,000 (1) |
| -Salary Remaining : |
$152,064 |
| Carter Verhaeghe |
$900,000 (2) |
| -Salary Remaining : |
$140,367 |
| David Rittich |
$875,000 (5) |
| -Salary Remaining : |
$136,468 |
| Pontus Holmberg |
$775,000 (2) |
| -Salary Remaining : |
$120,872 |
| Brett Leason |
$750,000 (2) |
| -Salary Remaining : |
$116,972 |
| Noah Gregor |
$750,000 (1) |
| -Salary Remaining : |
$116,972 |
| Daniil Miromanov |
$750,000 (4) |
| -Salary Remaining : |
$116,972 |
| Calvin Pickard |
$750,000 (4) |
| -Salary Remaining : |
$116,972 |
| Nico Sturm |
$700,000 (2) |
| -Salary Remaining : |
$109,174 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2024 : $82,379,000 |
| Year 2025 : $73,629,000 |
| Year 2026 : $67,004,000 |
| Year 2027 : $60,004,000 |
| Salary Average Commitment |
| Year 2024 : $82,379,000 |
| Year 2025 : $73,629,000 |
| Year 2026 : $67,004,000 |
| Year 2027 : $60,004,000 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $82,379,000 |
| Year 2025 : $73,629,000 |
| Year 2026 : $67,004,000 |
| Year 2027 : $60,004,000 |
|
Farm Players Salaries |
| Matt Murray |
$600,000 (3) |
| Salary Remaining : |
$600,000 |
| Matt Martin |
$150,000 (3) |
| Salary Remaining : |
$150,000 |
| Pierre-Edouard Bellemare |
$125,000 (4) |
| Salary Remaining : |
$125,000 |
| Tyler Ennis |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Jesper Wallstedt |
$92,500 (2) |
| Salary Remaining : |
$92,500 |
| Ryan Kuffner |
$92,500 (4) |
| Salary Remaining : |
$92,500 |
| Philip Broberg |
$92,500 (1) |
| Salary Remaining : |
$92,500 |
| Brennan Othmann |
$92,500 (3) |
| Salary Remaining : |
$92,500 |
| Brian Halonen |
$92,500 (1) |
| Salary Remaining : |
$92,500 |
| Simon Edvinsson |
$92,500 (2) |
| Salary Remaining : |
$92,500 |
| Connor Mackey |
$90,000 (3) |
| Salary Remaining : |
$90,000 |
| Jaxson Stauber |
$84,250 (1) |
| Salary Remaining : |
$84,250 |
| Victor Soderstrom |
$83,250 (1) |
| Salary Remaining : |
$83,250 |
| Kyle MacLean |
$80,000 (1) |
| Salary Remaining : |
$80,000 |
| Lucas Condotta |
$77,500 (5) |
| Salary Remaining : |
$77,500 |
| Lucas Carlsson |
$77,500 (5) |
| Salary Remaining : |
$77,500 |
| Brandon Scanlin |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Alexander True |
$77,500 (5) |
| Salary Remaining : |
$77,500 |
| Lias Andersson |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Madison Bowey |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Erik Kallgren |
$75,000 (4) |
| Salary Remaining : |
$75,000 |
| Rhett Gardner |
$75,000 (3) |
| Salary Remaining : |
$75,000 |
| David Gust |
$75,000 (4) |
| Salary Remaining : |
$75,000 |
| Jack Ahcan |
$75,000 (4) |
| Salary Remaining : |
$75,000 |
| Matt Kiersted |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Victor Mete |
$73,500 (1) |
| Salary Remaining : |
$73,500 |
| Total Farm Players | 26 |
| Salary Commitment |
| Year 2024 : $2,776,000 |
| Year 2025 : $2,195,000 |
| Year 2026 : $1,682,500 |
| Year 2027 : $675,000 |
| Salary Average Commitment |
| Year 2024 : $2,776,000 |
| Year 2025 : $2,195,000 |
| Year 2026 : $1,682,500 |
| Year 2027 : $675,000 |
|
