Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Sports Arena |
| Level 1: | 6400 - $100 - 4 595 - 71,80% |
| Level 2: | 5400 - $75 - 4 040 - 74,81% |
| Level 3: | 3400 - $50 - 2 952 - 86,82% |
| Level 4: | 4400 - $30 - 3 860 - 87,73% |
| Luxury : | 2400 - $175 - 1 844 - 76,83% |
| Total Capacity : | 22000 |
| 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 | 40 |
| Average Attendance - % | 17 291 - 78,60% |
| Average Income per Game | $1,685,750 |
| Year to Date Revenue | $1,685,750 |
| 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 | $71,292,500 |
| Farm Players Total Salaries | $0 |
| Coaches Total Salaries | $500,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $614,591 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $614,591 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $67,430,000 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 115 |
| Pro Expenses Per Days | $614,591 |
| Pro Estimated Expenses | $70,677,965 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $70,677,965 |
| Season Salary Cap | $71,292,500 |
| Estimate Under Maximum Salary Cap of $88,000,000 | $16,707,500 |
| Estimate Over Minimum Salary Cap of $44,000,000 | $27,292,500 |
| Current Bank Account | $71,968,365 |
| Projected Bank Account | $68,720,400 |
|
Pro Players Salaries |
| Anders Lee |
$9,000,000 (2) |
| -Salary Remaining : |
$8,922,414 |
| Jake Sanderson |
$8,050,000 (4) |
| -Salary Remaining : |
$7,980,603 |
| Alex Vlasic |
$6,000,000 (1) |
| -Salary Remaining : |
$5,948,276 |
| Nate Schmidt |
$6,000,000 (2) |
| -Salary Remaining : |
$5,948,276 |
| Reilly Smith |
$5,750,000 (3) |
| -Salary Remaining : |
$5,700,431 |
| Marcus Foligno |
$5,000,000 (5) |
| -Salary Remaining : |
$4,956,897 |
| Nino Niederreiter |
$4,000,000 (4) |
| -Salary Remaining : |
$3,965,517 |
| Thomas Harley |
$3,500,000 (3) |
| -Salary Remaining : |
$3,469,828 |
| Brett Kulak |
$3,250,000 (3) |
| -Salary Remaining : |
$3,221,983 |
| Mathieu Joseph |
$2,700,000 (4) |
| -Salary Remaining : |
$2,676,724 |
| Cal Clutterbuck |
$2,500,000 (1) |
| -Salary Remaining : |
$2,478,448 |
| Alex Nedeljkovic |
$2,500,000 (2) |
| -Salary Remaining : |
$2,478,448 |
| Alexis Lafreniere |
$2,000,000 (3) |
| -Salary Remaining : |
$1,982,759 |
| Ilya Samsonov |
$1,800,000 (3) |
| -Salary Remaining : |
$1,784,483 |
| Mattias Janmark |
$1,000,000 (4) |
| -Salary Remaining : |
$991,379 |
| Drew O'Connor |
$925,000 (5) |
| -Salary Remaining : |
$917,026 |
| Nick Bjugstad |
$900,000 (2) |
| -Salary Remaining : |
$892,241 |
| Tanner Jeannot |
$850,000 (3) |
| -Salary Remaining : |
$842,672 |
| Colin White |
$850,000 (5) |
| -Salary Remaining : |
$842,672 |
| Jake Evans |
$800,000 (2) |
| -Salary Remaining : |
$793,103 |
| Nick Cousins |
$800,000 (5) |
| -Salary Remaining : |
$793,103 |
| Tyler Tucker |
$800,000 (2) |
| -Salary Remaining : |
$793,103 |
| Cole Smith |
$792,500 (1) |
| -Salary Remaining : |
$785,668 |
| John Ludvig |
$775,000 (2) |
| -Salary Remaining : |
$768,319 |
| Zach Bogosian |
$750,000 (2) |
| -Salary Remaining : |
$743,534 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2025 : $71,292,500 |
| Year 2026 : $62,000,000 |
| Year 2027 : $40,475,000 |
| Year 2028 : $23,325,000 |
| Salary Average Commitment |
| Year 2025 : $71,292,500 |
| Year 2026 : $62,000,000 |
| Year 2027 : $40,475,000 |
| Year 2028 : $23,325,000 |
| Salary Cap with 1 Way Contract |
| Year 2025 : $71,292,500 |
| Year 2026 : $62,000,000 |
| Year 2027 : $40,475,000 |
| Year 2028 : $23,325,000 |
|
Farm Players Salaries |
| Oliver Kylington |
$250,000 (4) |
| Salary Remaining : |
$250,000 |
| Sam Lafferty |
$200,000 (5) |
| Salary Remaining : |
$200,000 |
| Pheonix Copley |
$150,000 (4) |
| Salary Remaining : |
$150,000 |
| Colton Sceviour |
$120,000 (1) |
| Salary Remaining : |
$120,000 |
| Brandon Sutter |
$112,500 (2) |
| Salary Remaining : |
$112,500 |
| Ross Johnston |
$110,000 (5) |
| Salary Remaining : |
$110,000 |
| Rutger McGroarty |
$95,000 (3) |
| Salary Remaining : |
$95,000 |
| Calum Ritchie |
$95,000 (4) |
| Salary Remaining : |
$95,000 |
| Oliver Moore |
$92,500 (3) |
| Salary Remaining : |
$92,500 |
| Olle Alsing |
$92,500 (1) |
| Salary Remaining : |
$92,500 |
| Frederic Brunet |
$86,000 (2) |
| Salary Remaining : |
$86,000 |
| Matt Rempe |
$85,500 (1) |
| Salary Remaining : |
$85,500 |
| Lukas Sedlak |
$80,000 (2) |
| Salary Remaining : |
$80,000 |
| Liam O'Brien |
$80,000 (4) |
| Salary Remaining : |
$80,000 |
| Hayden Hodgson |
$80,000 (3) |
| Salary Remaining : |
$80,000 |
| Adam Klapka |
$77,500 (1) |
| Salary Remaining : |
$77,500 |
| Matt Villalta |
$77,500 (4) |
| Salary Remaining : |
$77,500 |
| Dylan McIlrath |
$77,500 (4) |
| Salary Remaining : |
$77,500 |
| Reese Johnson |
$77,500 (5) |
| Salary Remaining : |
$77,500 |
| Louis Domingue |
$75,000 (3) |
| Salary Remaining : |
$75,000 |
| Sheldon Rempal |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Collin Delia |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Drake Rymsha |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Spencer Martin |
$70,000 (2) |
| Salary Remaining : |
$70,000 |
| Matthew Nieto |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Total Farm Players | 25 |
| Salary Commitment |
| Year 2025 : $2,479,000 |
| Year 2026 : $1,883,500 |
| Year 2027 : $1,460,000 |
| Year 2028 : $1,117,500 |
| Salary Average Commitment |
| Year 2025 : $2,479,000 |
| Year 2026 : $1,883,500 |
| Year 2027 : $1,460,000 |
| Year 2028 : $1,117,500 |
|
