Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | |
| Level 1: | 6000 - $100 - 0 - 0.00% |
| Level 2: | 5000 - $60 - 0 - 0.00% |
| Level 3: | 2000 - $35 - 0 - 0.00% |
| Level 4: | 4000 - $20 - 0 - 0.00% |
| Luxury : | 1000 - $200 - 0 - 0.00% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $35 - 0 - 0.00% |
| Farm Level 2: | 1000 - $15 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| 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 | $61,470,998 |
| Farm Players Total Salaries | $2,384,332 |
| Coaches Total Salaries | $3,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $90,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $50,000,000 | $0 |
| Current Bank Account | $38,804,075 |
| Projected Bank Account | $38,804,075 |
|
Pro Players Salaries |
| Alex Wennberg |
$5,821,000 (2) |
| -Salary Remaining : |
$5,821,000 |
| -Salary Average : |
$5,821,000 |
| -Salary Average Remaining : |
$5,821,000 |
| Bo Horvat |
$5,500,000 (2) |
| -Salary Remaining : |
$5,500,000 |
| -Salary Average : |
$5,500,000 |
| -Salary Average Remaining : |
$5,500,000 |
| Jakub Vrana |
$5,250,000 (1) |
| -Salary Remaining : |
$5,250,000 |
| -Salary Average : |
$5,250,000 |
| -Salary Average Remaining : |
$5,250,000 |
| Linus Ullmark |
$5,000,000 (1) |
| -Salary Remaining : |
$5,000,000 |
| -Salary Average : |
$5,000,000 |
| -Salary Average Remaining : |
$5,000,000 |
| Drake Batherson |
$4,975,000 (2) |
| -Salary Remaining : |
$4,975,000 |
| -Salary Average : |
$4,975,000 |
| -Salary Average Remaining : |
$4,975,000 |
| Pavel Zacha |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| -Salary Average : |
$3,500,000 |
| -Salary Average Remaining : |
$3,500,000 |
| Travis Hamonic |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| -Salary Average : |
$3,000,000 |
| -Salary Average Remaining : |
$3,000,000 |
| Max Domi |
$3,000,000 (2) |
| -Salary Remaining : |
$3,000,000 |
| -Salary Average : |
$3,000,000 |
| -Salary Average Remaining : |
$3,000,000 |
| Martin Necas |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| -Salary Average : |
$3,000,000 |
| -Salary Average Remaining : |
$3,000,000 |
| Dmitry Kulikov |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| -Salary Average : |
$3,000,000 |
| -Salary Average Remaining : |
$3,000,000 |
| Henri Jokiharju |
$2,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| -Salary Average : |
$2,500,000 |
| -Salary Average Remaining : |
$2,500,000 |
| Erik Haula |
$2,375,000 (1) |
| -Salary Remaining : |
$2,375,000 |
| -Salary Average : |
$2,375,000 |
| -Salary Average Remaining : |
$2,375,000 |
| Dillon Dube |
$2,300,000 (1) |
| -Salary Remaining : |
$2,300,000 |
| -Salary Average : |
$2,300,000 |
| -Salary Average Remaining : |
$2,300,000 |
| Oliver Ekman-Larsson |
$2,250,000 (3) |
| -Salary Remaining : |
$2,250,000 |
| -Salary Average : |
$2,250,000 |
| -Salary Average Remaining : |
$2,250,000 |
| Calvin de Haan |
$1,999,999 (1) |
| -Salary Remaining : |
$1,999,999 |
| -Salary Average : |
$1,999,999 |
| -Salary Average Remaining : |
$1,999,999 |
| Tyler Johnson |
$1,999,999 (1) |
| -Salary Remaining : |
$1,999,999 |
| -Salary Average : |
$1,999,999 |
| -Salary Average Remaining : |
$1,999,999 |
| Sean Durzi |
$1,700,000 (3) |
| -Salary Remaining : |
$1,700,000 |
| -Salary Average : |
$1,700,000 |
| -Salary Average Remaining : |
$1,700,000 |
| Jack Johnson |
$1,500,000 (1) |
| -Salary Remaining : |
$1,500,000 |
| -Salary Average : |
$1,500,000 |
| -Salary Average Remaining : |
$1,500,000 |
| Scott Wedgewood |
$1,250,000 (1) |
| -Salary Remaining : |
$1,250,000 |
| -Salary Average : |
$1,250,000 |
| -Salary Average Remaining : |
$1,250,000 |
| Jimmy Vesey |
$800,000 (2) |
| -Salary Remaining : |
$800,000 |
| -Salary Average : |
$800,000 |
| -Salary Average Remaining : |
$800,000 |
| Kevin Stenlund |
$750,000 (1) |
| -Salary Remaining : |
$750,000 |
| -Salary Average : |
$750,000 |
| -Salary Average Remaining : |
$750,000 |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2024 : $61,470,998 |
| Year 2025 : $30,046,000 |
| Year 2026 : $6,950,000 |
| Year 2027 : $0 |
| Salary Average Commitment |
| Year 2024 : $61,470,998 |
| Year 2025 : $30,046,000 |
| Year 2026 : $6,950,000 |
| Year 2027 : $0 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $61,470,998 |
| Year 2025 : $30,046,000 |
| Year 2026 : $6,950,000 |
| Year 2027 : $0 |
|
Farm Players Salaries |
| Eric Comrie |
$180,000 (3) |
| Salary Remaining : |
$180,000 |
| Salary Average : |
$180,000 |
| Salary Average Remaining : |
$180,000 |
| Juuso Valimaki |
$155,000 (1) |
| Salary Remaining : |
$155,000 |
| Salary Average : |
$155,000 |
| Salary Average Remaining : |
$155,000 |
| Brett Howden |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Salary Average : |
$150,000 |
| Salary Average Remaining : |
$150,000 |
| Ty Dellandrea |
$140,083 (1) |
| Salary Remaining : |
$140,083 |
| Salary Average : |
$140,083 |
| Salary Average Remaining : |
$140,083 |
| Phillip Di Giuseppe |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Salary Average : |
$100,000 |
| Salary Average Remaining : |
$100,000 |
| Graeme Clarke |
$92,500 (2) |
| Salary Remaining : |
$92,500 |
| Salary Average : |
$92,500 |
| Salary Average Remaining : |
$92,500 |
| Nikita Okhotiuk |
$90,500 (1) |
| Salary Remaining : |
$90,500 |
| Salary Average : |
$90,500 |
| Salary Average Remaining : |
$90,500 |
| Eemil Viro |
$90,250 (2) |
| Salary Remaining : |
$90,250 |
| Salary Average : |
$90,250 |
| Salary Average Remaining : |
$90,250 |
| Tyson Foerster |
$86,333 (2) |
| Salary Remaining : |
$86,333 |
| Salary Average : |
$86,333 |
| Salary Average Remaining : |
$86,333 |
| Kaedan Korczak |
$86,333 (2) |
| Salary Remaining : |
$86,333 |
| Salary Average : |
$86,333 |
| Salary Average Remaining : |
$86,333 |
| Luke Evangelista |
$82,500 (2) |
| Salary Remaining : |
$82,500 |
| Salary Average : |
$82,500 |
| Salary Average Remaining : |
$82,500 |
| Lukas Dostal |
$81,250 (2) |
| Salary Remaining : |
$81,250 |
| Salary Average : |
$81,250 |
| Salary Average Remaining : |
$81,250 |
| Brett Murray |
$77,500 (3) |
| Salary Remaining : |
$77,500 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| Brandon Gignac |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| Akil Thomas |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| Jett Woo |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| John Ludvig |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| Tyce Thompson |
$76,250 (2) |
| Salary Remaining : |
$76,250 |
| Salary Average : |
$76,250 |
| Salary Average Remaining : |
$76,250 |
| Taylor Raddysh |
$75,833 (2) |
| Salary Remaining : |
$75,833 |
| Salary Average : |
$75,833 |
| Salary Average Remaining : |
$75,833 |
| Stelio Mattheos |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Salary Average : |
$75,000 |
| Salary Average Remaining : |
$75,000 |
| Josh Leivo |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Salary Average : |
$75,000 |
| Salary Average Remaining : |
$75,000 |
| Alex Stalock |
$75,000 (1) |
| Salary Remaining : |
$75,000 |
| Salary Average : |
$75,000 |
| Salary Average Remaining : |
$75,000 |
| Carsen Twarynski |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Salary Average : |
$75,000 |
| Salary Average Remaining : |
$75,000 |
| Jack St. Ivany |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Salary Average : |
$70,000 |
| Salary Average Remaining : |
$70,000 |
| Riley Kidney |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Salary Average : |
$70,000 |
| Salary Average Remaining : |
$70,000 |
| James Malatesta |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Salary Average : |
$70,000 |
| Salary Average Remaining : |
$70,000 |
| Total Farm Players | 26 |
| Salary Commitment |
| Year 2024 : $2,384,332 |
| Year 2025 : $1,563,749 |
| Year 2026 : $257,500 |
| Year 2027 : $0 |
| Salary Average Commitment |
| Year 2024 : $2,384,332 |
| Year 2025 : $1,563,749 |
| Year 2026 : $257,500 |
| Year 2027 : $0 |
|
