Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Ball Arena |
| Level 1: | 6500 - $120 - 6 500 - 100,00% |
| Level 2: | 6000 - $80 - 6 000 - 100,00% |
| Level 3: | 5500 - $55 - 4 565 - 83,00% |
| Level 4: | 5000 - $40 - 4 879 - 97,59% |
| Luxury : | 3000 - $250 - 2 455 - 81,84% |
| Total Capacity : | 26000 |
| Team Popularity : | 100,00% |
Income |
| Home Games Left | 15 |
| Average Attendance - % | 24 400 - 93,84% |
| Average Income per Game | $2,900,047 |
| Year to Date Revenue | $75,401,232 |
Expense |
| Pro Players Total Salaries | $109,350,000 |
| Farm Players Total Salaries | $8,117,584 |
| Coaches Total Salaries | $4,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $73,362,411 |
| Farm Year To Date Expenses | $6,587,876 |
| Pro Salary Cap To Date | $72,024,033 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $43,500,711 |
| Pro Remaining Season Days | 44 |
| Pro Expenses Per Days | $837,218 |
| Pro Estimated Expenses | $36,837,592 |
| Farm Remaining Season Days | 44 |
| Farm Expenses Per Days | $76,072 |
| Farm Estimated Expenses | $3,347,168 |
| Estimated Season Expenses | $40,184,760 |
| Season Salary Cap | $109,350,000 |
| Estimate Under Maximum Salary Cap of $117,000,000 | $7,650,000 |
| Estimate Over Minimum Salary Cap of $65,000,000 | $44,350,000 |
| Current Bank Account | $118,191,672 |
| Projected Bank Account | $121,507,623 |
|
Pro Players Salaries |
| Jack Eichel |
$10,000,000 (2) |
| Mathew Barzal |
$9,150,000 (7) |
| Roope Hintz |
$8,450,000 (7) |
| Jack Hughes |
$8,000,000 (6) |
| Tom Wilson |
$6,500,000 (7) |
| Nikolaj Ehlers |
$6,000,000 (1) |
| Sean Monahan |
$5,500,000 (5) |
| Tristan Jarry (Out of Payroll) |
$5,375,000 (4) |
| Mikael Granlund |
$5,000,000 (1) |
| Jared McCann |
$5,000,000 (3) |
| Alex Tuch |
$4,750,000 (2) |
| Rasmus Andersson |
$4,550,000 (2) |
| Trevor Moore |
$4,200,000 (4) |
| Adam Larsson |
$4,000,000 (1) |
| Radko Gudas |
$4,000,000 (2) |
| Evan Bouchard |
$3,900,000 (1) |
| Vitek Vanecek |
$3,400,000 (1) |
| Brian Dumoulin |
$3,150,000 (1) |
| Ian Cole |
$3,100,000 (1) |
| Tyler Myers |
$3,000,000 (3) |
| Alexis Lafreniere |
$2,325,000 (1) |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2024 : $109,350,000 |
| Year 2025 : $78,475,000 |
| Year 2026 : $55,175,000 |
| Year 2027 : $47,175,000 |
| Salary Average Commitment |
| Year 2024 : $98,719,000 |
| Year 2025 : $72,250,000 |
| Year 2026 : $55,175,000 |
| Year 2027 : $47,175,000 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $109,350,000 |
| Year 2025 : $78,475,000 |
| Year 2026 : $55,175,000 |
| Year 2027 : $47,175,000 |
|
Farm Players Salaries |
| Henri Jokiharju |
$3,100,000 (1) |
| Elvis Merzlikins |
$540,000 (3) |
| Erik Cernak |
$520,000 (7) |
| Filip Chytil |
$443,750 (3) |
| Thomas Harley |
$400,000 (2) |
| Matt Dumba |
$375,000 (2) |
| Anthony Mantha |
$350,000 (1) |
| Yakov Trenin |
$350,000 (4) |
| Dan Vladar |
$220,000 (1) |
| Alexandre Texier |
$210,000 (2) |
| Nathan Gaucher |
$112,917 (3) |
| Tyler Kleven |
$112,500 (1) |
| Kasperi Kapanen |
$100,000 (1) |
| Christian Kyrou |
$95,000 (2) |
| Michael Milne |
$95,000 (1) |
| Cross Hanas |
$92,500 (1) |
| Joel Blomqvist |
$92,500 (2) |
| Donovan Sebrango |
$90,250 (1) |
| Reid Schaefer |
$88,667 (3) |
| Colton Dach |
$88,000 (2) |
| Tyson Foerster |
$86,333 (1) |
| Vasili Ponomarev |
$83,000 (1) |
| Ryan Winterton |
$82,833 (2) |
| Luke Prokop |
$79,333 (1) |
| Shane Bowers |
$77,500 (2) |
| Olivier Rodrigue |
$77,500 (1) |
| Gage Goncalves |
$77,500 (1) |
| Egor Sokolov |
$77,500 (1) |
| Evgeny Kuznetsov |
$0 (1) |
| Jeff Carter |
$0 (1) |
| Total Farm Players | 30 |
| Salary Commitment |
| Year 2024 : $8,117,583 |
| Year 2025 : $3,476,167 |
| Year 2026 : $2,055,334 |
| Year 2027 : $870,000 |
| Salary Average Commitment |
| Year 2024 : $7,927,583 |
| Year 2025 : $3,381,167 |
| Year 2026 : $2,055,334 |
| Year 2027 : $870,000 |
|