Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | KeyArena |
| Level 1: | 8000 - $500 - 8,000 - 100.00% |
| Level 2: | 7000 - $400 - 7,000 - 100.00% |
| Level 3: | 3500 - $300 - 3,500 - 100.00% |
| Level 4: | 5500 - $250 - 5,500 - 100.00% |
| Luxury : | 2000 - $999 - 2,000 - 100.00% |
| Total Capacity : | 26000 |
| Team Popularity : | 200.00% |
Income |
| Home Games Left | 25 |
| Average Attendance - % | 26,000 - 100.00% |
| Average Income per Game | $16,722,270 |
| Year to Date Revenue | $267,556,320 |
Expense |
| Pro Players Total Salaries | $93,820,711 |
| Farm Players Total Salaries | $3,815,834 |
| Coaches Total Salaries | $2,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $34,713,740 |
| Farm Year To Date Expenses | $2,020,616 |
| Pro Salary Cap To Date | $34,346,656 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $418,056,750 |
| Pro Remaining Season Days | 100 |
| Pro Expenses Per Days | $600,131 |
| Pro Estimated Expenses | $60,013,100 |
| Farm Remaining Season Days | 92 |
| Farm Expenses Per Days | $32,106 |
| Farm Estimated Expenses | $2,953,752 |
| Estimated Season Expenses | $62,966,852 |
| Season Salary Cap | $93,820,711 |
| Estimate Under Maximum Salary Cap of $114,500,000 | $20,679,289 |
| Estimate Over Minimum Salary Cap of $72,000,000 | $21,820,711 |
| Current Bank Account | $1,247,392,217 |
| Projected Bank Account | $1,602,482,115 |
|
Pro Players Salaries |
| Timo Meier |
$8,800,000 (7) |
| -Salary Remaining : |
$5,569,620 |
| Thomas Chabot |
$8,000,000 (4) |
| -Salary Remaining : |
$5,063,291 |
| Valeri Nichushkin |
$7,820,000 (5) |
| -Salary Remaining : |
$4,949,367 |
| Brayden Schenn |
$6,500,000 (4) |
| -Salary Remaining : |
$4,113,924 |
| Ryan Strome |
$5,100,000 (4) |
| -Salary Remaining : |
$3,227,848 |
| Jordan Eberle |
$5,100,000 (2) |
| -Salary Remaining : |
$3,227,848 |
| Radek Bonk |
$5,000,000 (6) |
| -Salary Remaining : |
$3,164,557 |
| Jeff Skinner |
$5,000,000 (4) |
| -Salary Remaining : |
$3,164,557 |
| T.J. Brodie |
$5,000,000 (1) |
| -Salary Remaining : |
$3,164,557 |
| Jake McCabe |
$5,000,000 (3) |
| -Salary Remaining : |
$3,164,557 |
| Mattias Samuelsson |
$4,285,714 (6) |
| -Salary Remaining : |
$2,712,477 |
| Tony DeAngelo |
$4,250,000 (2) |
| -Salary Remaining : |
$2,689,873 |
| Nicholas Paul |
$2,720,000 (5) |
| -Salary Remaining : |
$1,721,519 |
| Vladislav Namestnikov |
$2,499,999 (4) |
| -Salary Remaining : |
$1,582,278 |
| Ryan Johansen |
$2,499,999 (4) |
| -Salary Remaining : |
$1,582,278 |
| Alex Wennberg |
$2,380,000 (4) |
| -Salary Remaining : |
$1,506,329 |
| Evan Rodrigues |
$2,380,000 (4) |
| -Salary Remaining : |
$1,506,329 |
| Alexander Kerfoot |
$2,380,000 (4) |
| -Salary Remaining : |
$1,506,329 |
| Alexis Lafreniere |
$2,325,000 (1) |
| -Salary Remaining : |
$1,471,519 |
| Petr Mrazek |
$2,129,999 (2) |
| -Salary Remaining : |
$1,348,101 |
| Pyotr Kochetkov |
$2,000,000 (3) |
| -Salary Remaining : |
$1,265,823 |
| Gustav Lindstrom |
$950,000 (1) |
| -Salary Remaining : |
$601,266 |
| Brock Faber |
$925,000 (1) |
| -Salary Remaining : |
$585,443 |
| Calvin de Haan |
$775,000 (2) |
| -Salary Remaining : |
$490,506 |
| John Marino |
$0 (0) |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2024 : $93,820,711 |
| Year 2025 : $84,620,711 |
| Year 2026 : $72,365,712 |
| Year 2027 : $65,365,712 |
| Salary Average Commitment |
| Year 2024 : $93,820,711 |
| Year 2025 : $84,620,711 |
| Year 2026 : $72,365,712 |
| Year 2027 : $65,365,712 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $93,820,711 |
| Year 2025 : $84,620,711 |
| Year 2026 : $72,365,712 |
| Year 2027 : $65,365,712 |
|
Farm Players Salaries |
| Ville Husso |
$447,000 (3) |
| Salary Remaining : |
$274,160 |
| Matias Maccelli |
$342,500 (2) |
| Salary Remaining : |
$210,067 |
| Aliaksei Protas |
$337,500 (5) |
| Salary Remaining : |
$207,000 |
| Andreas Athanasiou |
$280,000 (4) |
| Salary Remaining : |
$171,733 |
| Adam Boqvist |
$260,000 (2) |
| Salary Remaining : |
$159,467 |
| Kaapo Kakko |
$240,000 (1) |
| Salary Remaining : |
$147,200 |
| Kailer Yamamoto |
$150,000 (1) |
| Salary Remaining : |
$92,000 |
| Curtis Lazar |
$100,000 (3) |
| Salary Remaining : |
$61,333 |
| Mark Jankowski |
$95,000 (3) |
| Salary Remaining : |
$58,267 |
| Chaz Lucius |
$92,500 (1) |
| Salary Remaining : |
$56,733 |
| Andrew Poturalski |
$90,000 (2) |
| Salary Remaining : |
$55,200 |
| Jacob Bryson |
$90,000 (1) |
| Salary Remaining : |
$55,200 |
| Alexander Holtz |
$89,417 (1) |
| Salary Remaining : |
$54,842 |
| Caedan Bankier |
$86,750 (1) |
| Salary Remaining : |
$53,207 |
| Ridly Greig |
$86,333 (1) |
| Salary Remaining : |
$52,951 |
| Michael Milne |
$86,167 (1) |
| Salary Remaining : |
$52,849 |
| Josh Bloom |
$83,667 (1) |
| Salary Remaining : |
$51,316 |
| Vasili Ponomarev |
$83,000 (1) |
| Salary Remaining : |
$50,907 |
| Zayde Wisdom |
$79,750 (1) |
| Salary Remaining : |
$48,913 |
| Julien Gauthier |
$78,750 (1) |
| Salary Remaining : |
$48,300 |
| Rasmus Asplund |
$77,500 (1) |
| Salary Remaining : |
$47,533 |
| Josh Brown |
$77,500 (2) |
| Salary Remaining : |
$47,533 |
| Max Pacioretty |
$77,500 (2) |
| Salary Remaining : |
$47,533 |
| Raphael Lavoie |
$77,500 (1) |
| Salary Remaining : |
$47,533 |
| Conor Timmins |
$77,500 (2) |
| Salary Remaining : |
$47,533 |
| Cal Foote |
$77,500 (2) |
| Salary Remaining : |
$47,533 |
| Adam Mascherin |
$77,500 (3) |
| Salary Remaining : |
$47,533 |
| Alex Jefferies |
$75,000 (1) |
| Salary Remaining : |
$46,000 |
| Total Farm Players | 28 |
| Salary Commitment |
| Year 2024 : $3,815,834 |
| Year 2025 : $2,339,500 |
| Year 2026 : $1,337,000 |
| Year 2027 : $617,500 |
| Salary Average Commitment |
| Year 2024 : $3,815,834 |
| Year 2025 : $2,339,500 |
| Year 2026 : $1,337,000 |
| Year 2027 : $617,500 |
|