Arena Capacity - Ticket Price Attendance - % |
Arena Name | KeyBank Center |
Level 1: | 6000 - $120 - 6,000 - 100.00% |
Level 2: | 5000 - $100 - 5,000 - 100.00% |
Level 3: | 2000 - $80 - 2,000 - 100.00% |
Level 4: | 4000 - $60 - 4,000 - 100.00% |
Luxury : | 1000 - $250 - 1,000 - 100.00% |
Total Capacity : | 18000 |
Team Popularity : | 120.00% |
Farm |
Farm Level 1: | 2000 - $35 - 1,861 - 93.07% |
Farm Level 2: | 1000 - $15 - 932 - 93.18% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 22 |
Average Attendance - % | 18,000 - 100.00% |
Average Income per Game | $2,786,300 |
Year to Date Revenue | $52,939,700 |
Farm |
Home Games Left | 20 |
Average Attendance - % | 2,793 - 93.10% |
Average Income per Game | $117,894 |
Year to Date Revenue | $2,122,088 |
Expense |
Pro Players Total Salaries | $82,259,690 |
Farm Players Total Salaries | $2,054,501 |
Coaches Total Salaries | $1,500,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $4,136,500 |
Pro Year To Date Expenses | $31,374,185 |
Farm Year To Date Expenses | $1,020,862 |
Pro Salary Cap To Date | $28,653,481 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $61,298,600 |
Farm Estimated Season Revenue | $2,357,876 |
Pro Remaining Season Days | 117 |
Pro Expenses Per Days | $420,503 |
Pro Estimated Expenses | $49,198,851 |
Farm Remaining Season Days | 109 |
Farm Expenses Per Days | $13,445 |
Farm Estimated Expenses | $1,465,505 |
Estimated Season Expenses | $50,664,356 |
Season Salary Cap | $80,646,188 |
Estimate Under Maximum Salary Cap of $83,500,000 | $2,853,812 |
Estimate Over Minimum Salary Cap of $61,700,000 | $18,946,188 |
Current Bank Account | $68,749,443 |
Projected Bank Account | $81,741,563 |
|
Pro Players Salaries |
Tage Thompson (1 Way Contract) |
$7,142,857 (7) |
Jake Guentzel (1 Way Contract) |
$6,000,000 (1) |
Jaccob Slavin (1 Way Contract) |
$5,300,000 (2) |
Dylan Strome (1 Way Contract) |
$5,000,000 (5) |
Jack Campbell (1 Way Contract) |
$5,000,000 (4) |
-1 Way Contract Salary Cap : | $3,850,000 |
Alex Tuch (1 Way Contract) |
$4,750,000 (3) |
Victor Olofsson (1 Way Contract) |
$4,750,000 (1) |
-1 Way Contract Salary Cap : | $3,600,000 |
Frederik Andersen (1 Way Contract) |
$3,800,000 (2) |
Connor Clifton (1 Way Contract) |
$3,333,333 (3) |
Jordan Greenway (1 Way Contract) |
$3,000,000 (2) |
Ryan Lindgren (1 Way Contract) |
$3,000,000 (1) |
Jordan Staal (1 Way Contract) |
$2,900,000 (4) |
Chandler Stephenson (1 Way Contract) |
$2,750,000 (1) |
Ilya Lyubushkin (1 Way Contract) |
$2,750,000 (1) |
Stuart Skinner (1 Way Contract) |
$2,600,000 (3) |
Casey Mittelstadt (1 Way Contract) |
$2,500,000 (1) |
Frederick Gaudreau (1 Way Contract) |
$2,100,000 (5) |
Jacob Bryson (1 Way Contract) |
$1,850,000 (1) |
-1 Way Contract Salary Cap : | $700,000 |
Eric Comrie (1 Way Contract) |
$1,800,000 (1) |
-1 Way Contract Salary Cap : | $650,000 |
Cal Clutterbuck (1 Way Contract) |
$1,750,000 (1) |
Jake Evans (1 Way Contract) |
$1,700,000 (2) |
Nick Perbix (1 Way Contract) |
$1,350,000 (2) |
Riley Stillman (1 Way Contract) |
$1,350,000 (1) |
-1 Way Contract Salary Cap : | $200,000 |
Matt 98 Murray (1 Way Contract) |
$1,156,000 (1) |
Brendan Smith (1 Way Contract) |
$1,100,000 (1) |
Zach Benson |
$950,000 (3) |
Owen Power |
$916,667 (1) |
Peyton Krebs |
$863,333 (1) |
Luke Evangelista |
$797,500 (2) |
Total Pro Players | 29 |
Salary Commitment |
Year 2024 : $82,259,690 |
Year 2025 : $49,723,690 |
Year 2026 : $33,776,190 |
Year 2027 : $22,142,857 |
Salary Average Commitment |
Year 2024 : $82,259,690 |
Year 2025 : $49,723,690 |
Year 2026 : $33,776,190 |
Year 2027 : $22,142,857 |
Salary Cap with 1 Way Contract |
Year 2024 : $76,509,692 |
Year 2025 : $48,573,689 |
Year 2026 : $32,626,190 |
Year 2027 : $20,992,857 |
|
Farm Players Salaries |
Ryan Johnson |
$92,500 (2) |
Jiri Kulich |
$91,833 (1) |
Thomas Bordeleau |
$91,667 (1) |
Anton Wahlberg |
$89,667 (1) |
Isak Rosen |
$89,417 (3) |
Alex Beaucage |
$87,833 (1) |
Viktor Neuchev |
$87,000 (3) |
Aleksandr Kisakov |
$85,917 (2) |
Tyson Kozak |
$85,000 (2) |
Filip Cederqvist |
$85,000 (1) |
Olivier Nadeau |
$83,667 (3) |
Jeremy Davies |
$77,500 (1) |
Xavier Bernard |
$77,500 (1) |
Brandon Biro |
$77,500 (1) |
Joseph Cecconi |
$77,500 (1) |
Kale Clague |
$77,500 (1) |
Cooper Black |
$77,500 (1) |
Bokondji Imama |
$77,500 (1) |
Jujhar Khaira |
$77,500 (1) |
Evan Fitzpatrick |
$77,500 (1) |
Cedric Pare |
$77,500 (1) |
Devante Stephens |
$77,500 (1) |
Wyatte Wylie |
$77,500 (1) |
Wilmer Skoog |
$77,500 (1) |
Jonathan Aspirot |
$77,500 (1) |
Total Farm Players | 25 |
Salary Commitment |
Year 2024 : $2,054,501 |
Year 2025 : $523,501 |
Year 2026 : $260,084 |
Year 2027 : $0 |
Salary Average Commitment |
Year 2024 : $2,054,501 |
Year 2025 : $523,501 |
Year 2026 : $260,084 |
Year 2027 : $0 |
|