Arena Capacity - Ticket Price Attendance - % |
| Arena Name | Lake Titicaca |
| Level 1: | 2000 - $160 - 2,000 - 100.00% |
| Level 2: | 4000 - $105 - 4,000 - 100.00% |
| Level 3: | 5000 - $75 - 5,000 - 100.00% |
| Level 4: | 6000 - $50 - 6,000 - 100.00% |
| Luxury : | 1000 - $245 - 1,000 - 100.00% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $60 - 0 - 0.00% |
| Farm Level 2: | 1000 - $30 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 41 |
| Average Attendance - % | 18,000 - 100.00% |
| Average Income per Game | $2,473,400 |
| Year to Date Revenue | $2,473,400 |
| 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 | $107,028,373 |
| Farm Players Total Salaries | $3,544,301 |
| Coaches Total Salaries | $2,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $1,710,123 |
| Farm Year To Date Expenses | $62,181 |
| Pro Salary Cap To Date | $1,710,123 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $101,409,400 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 168 |
| Pro Expenses Per Days | $625,897 |
| Pro Estimated Expenses | $105,150,696 |
| Farm Remaining Season Days | 168 |
| Farm Expenses Per Days | $20,727 |
| Farm Estimated Expenses | $3,482,136 |
| Estimated Season Expenses | $108,632,832 |
| Estimated Season Salary Cap | $106,860,819 |
| Estimate Under Maximum Salary Cap of $104,000,000 | -$2,860,819 |
| Estimate Over Minimum Salary Cap of $76,900,000 | $29,960,819 |
| Current Bank Account | $245,573,930 |
| Projected Bank Account | $238,350,498 |
|
Pro Players Salaries |
| Dylan Larkin |
$20,800,000 (1) |
| -Salary Remaining : |
$20,435,088 |
| -Salary Average : |
$20,800,000 |
| -Salary Average Remaining : |
$20,435,088 |
| Juraj Slafkovsky |
$9,551,331 (1) |
| -Salary Remaining : |
$9,383,764 |
| -Salary Average : |
$9,551,331 |
| -Salary Average Remaining : |
$9,383,764 |
| Jesper Wallstedt |
$7,600,000 (3) |
| -Salary Remaining : |
$7,466,667 |
| -Salary Average : |
$7,600,000 |
| -Salary Average Remaining : |
$7,466,667 |
| Mathew Barzal |
$7,500,000 (3) |
| -Salary Remaining : |
$7,368,421 |
| -Salary Average : |
$7,500,000 |
| -Salary Average Remaining : |
$7,368,421 |
| Dustin Wolf |
$5,950,000 (3) |
| -Salary Remaining : |
$5,845,614 |
| -Salary Average : |
$5,950,000 |
| -Salary Average Remaining : |
$5,845,614 |
| Alexis Lafreniere |
$5,100,000 (5) |
| -Salary Remaining : |
$5,010,526 |
| -Salary Average : |
$5,100,000 |
| -Salary Average Remaining : |
$5,010,526 |
| Matty Beniers |
$4,630,000 (3) |
| -Salary Remaining : |
$4,548,772 |
| -Salary Average : |
$4,630,000 |
| -Salary Average Remaining : |
$4,548,772 |
| Matvei Michkov |
$4,250,000 (2) |
| -Salary Remaining : |
$4,175,439 |
| -Salary Average : |
$4,250,000 |
| -Salary Average Remaining : |
$4,175,439 |
| Leo Carlsson |
$4,200,000 (1) |
| -Salary Remaining : |
$4,126,316 |
| -Salary Average : |
$4,200,000 |
| -Salary Average Remaining : |
$4,126,316 |
| Simon Nemec |
$4,168,333 (1) |
| -Salary Remaining : |
$4,095,204 |
| -Salary Average : |
$4,168,333 |
| -Salary Average Remaining : |
$4,095,204 |
| Artturi Lehkonen |
$4,000,000 (2) |
| -Salary Remaining : |
$3,929,825 |
| -Salary Average : |
$4,000,000 |
| -Salary Average Remaining : |
$3,929,825 |
| Shane Wright |
$3,949,167 (2) |
| -Salary Remaining : |
$3,879,883 |
| -Salary Average : |
$3,949,167 |
| -Salary Average Remaining : |
$3,879,883 |
| Ben Chiarot |
$3,900,000 (1) |
| -Salary Remaining : |
$3,831,579 |
| -Salary Average : |
$3,900,000 |
| -Salary Average Remaining : |
$3,831,579 |
| Cam York |
$3,750,000 (6) |
| -Salary Remaining : |
$3,684,211 |
| -Salary Average : |
$3,750,000 |
| -Salary Average Remaining : |
$3,684,211 |
| Darren Raddysh |
$3,500,000 (2) |
| -Salary Remaining : |
$3,438,596 |
| -Salary Average : |
$3,500,000 |
| -Salary Average Remaining : |
$3,438,596 |
| Emmitt Finnie |
$2,800,000 (4) |
| -Salary Remaining : |
$2,750,877 |
| -Salary Average : |
$2,800,000 |
| -Salary Average Remaining : |
$2,750,877 |
| Thomas Novak |
$2,198,708 (1) |
| -Salary Remaining : |
$2,160,134 |
| -Salary Average : |
$2,198,708 |
| -Salary Average Remaining : |
$2,160,134 |
| Nic Dowd |
$1,750,000 (1) |
| -Salary Remaining : |
$1,719,298 |
| -Salary Average : |
$1,750,000 |
| -Salary Average Remaining : |
$1,719,298 |
| Simon Edvinsson |
$1,744,167 (1) |
| -Salary Remaining : |
$1,713,568 |
| -Salary Average : |
$1,744,167 |
| -Salary Average Remaining : |
$1,713,568 |
| Connor Brown |
$1,600,000 (1) |
| -Salary Remaining : |
$1,571,930 |
| -Salary Average : |
$1,600,000 |
| -Salary Average Remaining : |
$1,571,930 |
| Sam Rinzel |
$1,366,667 (1) |
| -Salary Remaining : |
$1,342,690 |
| -Salary Average : |
$1,366,667 |
| -Salary Average Remaining : |
$1,342,690 |
| Connor Dewar |
$1,050,000 (1) |
| -Salary Remaining : |
$1,031,579 |
| -Salary Average : |
$1,050,000 |
| -Salary Average Remaining : |
$1,031,579 |
| Elias Salomonsson |
$895,000 (2) |
| -Salary Remaining : |
$879,298 |
| -Salary Average : |
$895,000 |
| -Salary Average Remaining : |
$879,298 |
| Pavol Regenda |
$775,000 (1) |
| -Salary Remaining : |
$761,404 |
| -Salary Average : |
$775,000 |
| -Salary Average Remaining : |
$761,404 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 18 : $107,028,373 |
| Year 19 : $53,924,167 |
| Year 20 : $37,330,000 |
| Year 21 : $11,650,000 |
| Salary Average Commitment |
| Year 18 : $107,028,373 |
| Year 19 : $53,924,167 |
| Year 20 : $37,330,000 |
| Year 21 : $11,650,000 |
| Salary Cap with 1 Way Contract |
| Year 18 : $107,028,373 |
| Year 19 : $53,924,167 |
| Year 20 : $37,330,000 |
| Year 21 : $11,650,000 |
|
Farm Players Salaries |
| Egor Chinakhov |
$275,000 (1) |
| Salary Remaining : |
$275,000 |
| Salary Average : |
$275,000 |
| Salary Average Remaining : |
$275,000 |
| Justin Sourdif |
$250,000 (7) |
| Salary Remaining : |
$250,000 |
| Salary Average : |
$250,000 |
| Salary Average Remaining : |
$250,000 |
| Berkly Catton |
$195,375 (2) |
| Salary Remaining : |
$195,375 |
| Salary Average : |
$195,375 |
| Salary Average Remaining : |
$195,375 |
| Kirby Dach |
$192,500 (5) |
| Salary Remaining : |
$192,500 |
| Salary Average : |
$192,500 |
| Salary Average Remaining : |
$192,500 |
| Daniil But |
$188,917 (2) |
| Salary Remaining : |
$188,917 |
| Salary Average : |
$188,917 |
| Salary Average Remaining : |
$188,917 |
| Ivan Miroshnichenko |
$170,000 (1) |
| Salary Remaining : |
$170,000 |
| Salary Average : |
$170,000 |
| Salary Average Remaining : |
$170,000 |
| Zeev Buium |
$165,000 (1) |
| Salary Remaining : |
$165,000 |
| Salary Average : |
$165,000 |
| Salary Average Remaining : |
$165,000 |
| Zach Benson |
$160,000 (1) |
| Salary Remaining : |
$160,000 |
| Salary Average : |
$160,000 |
| Salary Average Remaining : |
$160,000 |
| Michael Brandsegg-Nygard |
$145,375 (2) |
| Salary Remaining : |
$145,375 |
| Salary Average : |
$145,375 |
| Salary Average Remaining : |
$145,375 |
| Adam Klapka |
$115,000 (1) |
| Salary Remaining : |
$115,000 |
| Salary Average : |
$115,000 |
| Salary Average Remaining : |
$115,000 |
| Devon Levi |
$110,000 (4) |
| Salary Remaining : |
$110,000 |
| Salary Average : |
$110,000 |
| Salary Average Remaining : |
$110,000 |
| Gracyn Sawchyn |
$100,583 (2) |
| Salary Remaining : |
$100,583 |
| Salary Average : |
$100,583 |
| Salary Average Remaining : |
$100,583 |
| Tristan Bertucci |
$100,583 (2) |
| Salary Remaining : |
$100,583 |
| Salary Average : |
$100,583 |
| Salary Average Remaining : |
$100,583 |
| Martin Chromiak |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Salary Average : |
$100,000 |
| Salary Average Remaining : |
$100,000 |
| Quentin Musty |
$99,250 (2) |
| Salary Remaining : |
$99,250 |
| Salary Average : |
$99,250 |
| Salary Average Remaining : |
$99,250 |
| Etienne Morin |
$98,083 (2) |
| Salary Remaining : |
$98,083 |
| Salary Average : |
$98,083 |
| Salary Average Remaining : |
$98,083 |
| Ryan Chesley |
$97,250 (2) |
| Salary Remaining : |
$97,250 |
| Salary Average : |
$97,250 |
| Salary Average Remaining : |
$97,250 |
| Dominik Badinka |
$95,802 (3) |
| Salary Remaining : |
$95,802 |
| Salary Average : |
$95,802 |
| Salary Average Remaining : |
$95,802 |
| Ivan Ryabkin |
$95,222 (3) |
| Salary Remaining : |
$95,222 |
| Salary Average : |
$95,222 |
| Salary Average Remaining : |
$95,222 |
| Tanner Howe |
$92,917 (3) |
| Salary Remaining : |
$92,917 |
| Salary Average : |
$92,917 |
| Salary Average Remaining : |
$92,917 |
| Dylan Duke |
$92,500 (2) |
| Salary Remaining : |
$92,500 |
| Salary Average : |
$92,500 |
| Salary Average Remaining : |
$92,500 |
| Noah Warren |
$91,833 (2) |
| Salary Remaining : |
$91,833 |
| Salary Average : |
$91,833 |
| Salary Average Remaining : |
$91,833 |
| Adam Sykora |
$88,667 (2) |
| Salary Remaining : |
$88,667 |
| Salary Average : |
$88,667 |
| Salary Average Remaining : |
$88,667 |
| Sasha Pastujov |
$88,000 (1) |
| Salary Remaining : |
$88,000 |
| Salary Average : |
$88,000 |
| Salary Average Remaining : |
$88,000 |
| Ville Koivunen |
$88,000 (1) |
| Salary Remaining : |
$88,000 |
| Salary Average : |
$88,000 |
| Salary Average Remaining : |
$88,000 |
| Gleb Trikozov |
$87,500 (2) |
| Salary Remaining : |
$87,500 |
| Salary Average : |
$87,500 |
| Salary Average Remaining : |
$87,500 |
| Jacob Melanson |
$82,611 (1) |
| Salary Remaining : |
$82,611 |
| Salary Average : |
$82,611 |
| Salary Average Remaining : |
$82,611 |
| Erik Portillo |
$78,333 (2) |
| Salary Remaining : |
$78,333 |
| Salary Average : |
$78,333 |
| Salary Average Remaining : |
$78,333 |
| Brock Faber |
$0 (0) |
| Salary Remaining : |
$0 |
| Salary Average : |
$0 |
| Salary Average Remaining : |
$0 |
| Total Farm Players | 29 |
| Salary Commitment |
| Year 18 : $3,544,301 |
| Year 19 : $2,300,690 |
| Year 20 : $836,441 |
| Year 21 : $552,500 |
| Salary Average Commitment |
| Year 18 : $3,544,301 |
| Year 19 : $2,300,690 |
| Year 20 : $836,441 |
| Year 21 : $552,500 |
|