Arena Capacity - Ticket Price Attendance - % |
| Arena Name | California Roll Bowl |
| Level 1: | 6000 - $100 - 0 - 0.00% |
| Level 2: | 5000 - $50 - 0 - 0.00% |
| Level 3: | 2000 - $35 - 0 - 0.00% |
| Level 4: | 4000 - $25 - 0 - 0.00% |
| Luxury : | 1000 - $200 - 0 - 0.00% |
| Total Capacity : | 18000 |
Income |
| Home Games Left | 41 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $108,250,000 |
| Farm Players Total Salaries | $0 |
| Coaches Total Salaries | $0 |
| Luxury Taxe Total | $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 |
| Pro Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 157 |
| Pro Expenses Per Days | $689,490 |
| Pro Estimated Expenses | $108,249,930 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $108,249,930 |
| Season Salary Cap | $108,250,000 |
| Estimate Under Maximum Salary Cap of $139,000,000 | $30,750,000 |
| Estimate Over Minimum Salary Cap of $103,000,000 | $5,250,000 |
| Current Bank Account | $76,625,498 |
| Projected Bank Account | ($31,624,432) |
|
Pro Players Salaries |
| Tyler Seguin |
$9,850,000 (8) |
| -Salary Remaining : |
$9,850,000 |
| -Salary Average : |
$9,850,000 |
| -Salary Average Remaining : |
$9,850,000 |
| Nipples Tenderloin |
$8,500,000 (6) |
| -Salary Remaining : |
$8,500,000 |
| -Salary Average : |
$8,500,000 |
| -Salary Average Remaining : |
$8,500,000 |
| Pierre-Luc Dubois |
$8,500,000 (8) |
| -Salary Remaining : |
$8,500,000 |
| -Salary Average : |
$8,500,000 |
| -Salary Average Remaining : |
$8,500,000 |
| Nazem Kadri |
$7,000,000 (7) |
| -Salary Remaining : |
$7,000,000 |
| -Salary Average : |
$7,000,000 |
| -Salary Average Remaining : |
$7,000,000 |
| Jonas Brodin |
$6,000,000 (7) |
| -Salary Remaining : |
$6,000,000 |
| -Salary Average : |
$6,000,000 |
| -Salary Average Remaining : |
$6,000,000 |
| Jordan Binnington |
$6,000,000 (5) |
| -Salary Remaining : |
$6,000,000 |
| -Salary Average : |
$6,000,000 |
| -Salary Average Remaining : |
$6,000,000 |
| Andrew Copp |
$5,625,000 (5) |
| -Salary Remaining : |
$5,625,000 |
| -Salary Average : |
$5,625,000 |
| -Salary Average Remaining : |
$5,625,000 |
| Tyler Bertuzzi |
$5,500,000 (4) |
| -Salary Remaining : |
$5,500,000 |
| -Salary Average : |
$5,500,000 |
| -Salary Average Remaining : |
$5,500,000 |
| Oliver Bjorkstrand |
$5,400,000 (5) |
| -Salary Remaining : |
$5,400,000 |
| -Salary Average : |
$5,400,000 |
| -Salary Average Remaining : |
$5,400,000 |
| Ryan McLeod |
$5,000,000 (4) |
| -Salary Remaining : |
$5,000,000 |
| -Salary Average : |
$5,000,000 |
| -Salary Average Remaining : |
$5,000,000 |
| Cody Ceci |
$4,500,000 (4) |
| -Salary Remaining : |
$4,500,000 |
| -Salary Average : |
$4,500,000 |
| -Salary Average Remaining : |
$4,500,000 |
| Dawson Mercer |
$4,000,000 (3) |
| -Salary Remaining : |
$4,000,000 |
| -Salary Average : |
$4,000,000 |
| -Salary Average Remaining : |
$4,000,000 |
| Radko Gudas |
$4,000,000 (3) |
| -Salary Remaining : |
$4,000,000 |
| -Salary Average : |
$4,000,000 |
| -Salary Average Remaining : |
$4,000,000 |
| Jake Allen |
$3,850,000 (1) |
| -Salary Remaining : |
$3,850,000 |
| -Salary Average : |
$3,850,000 |
| -Salary Average Remaining : |
$3,850,000 |
| Sean Walker |
$3,600,000 (5) |
| -Salary Remaining : |
$3,600,000 |
| -Salary Average : |
$3,600,000 |
| -Salary Average Remaining : |
$3,600,000 |
| Thomas Novak |
$3,500,000 (3) |
| -Salary Remaining : |
$3,500,000 |
| -Salary Average : |
$3,500,000 |
| -Salary Average Remaining : |
$3,500,000 |
| Warren Foegele |
$3,500,000 (3) |
| -Salary Remaining : |
$3,500,000 |
| -Salary Average : |
$3,500,000 |
| -Salary Average Remaining : |
$3,500,000 |
| Eeli Tolvanen |
$3,475,000 (2) |
| -Salary Remaining : |
$3,475,000 |
| -Salary Average : |
$3,475,000 |
| -Salary Average Remaining : |
$3,475,000 |
| Jake Walman |
$3,400,000 (3) |
| -Salary Remaining : |
$3,400,000 |
| -Salary Average : |
$3,400,000 |
| -Salary Average Remaining : |
$3,400,000 |
| Maxim Tsyplakov |
$2,250,000 (2) |
| -Salary Remaining : |
$2,250,000 |
| -Salary Average : |
$2,250,000 |
| -Salary Average Remaining : |
$2,250,000 |
| Juuso Valimaki |
$2,000,000 (2) |
| -Salary Remaining : |
$2,000,000 |
| -Salary Average : |
$2,000,000 |
| -Salary Average Remaining : |
$2,000,000 |
| Jack Roslovic |
$1,500,000 (1) |
| -Salary Remaining : |
$1,500,000 |
| -Salary Average : |
$1,500,000 |
| -Salary Average Remaining : |
$1,500,000 |
| Arber Xhekaj |
$1,300,000 (2) |
| -Salary Remaining : |
$1,300,000 |
| -Salary Average : |
$1,300,000 |
| -Salary Average Remaining : |
$1,300,000 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2025 : $108,250,000 |
| Year 2026 : $102,900,000 |
| Year 2027 : $93,875,000 |
| Year 2028 : $75,475,000 |
| Salary Average Commitment |
| Year 2025 : $108,250,000 |
| Year 2026 : $102,900,000 |
| Year 2027 : $93,875,000 |
| Year 2028 : $75,475,000 |
| Salary Cap with 1 Way Contract |
| Year 2025 : $108,250,000 |
| Year 2026 : $102,900,000 |
| Year 2027 : $93,875,000 |
| Year 2028 : $75,475,000 |
|
Farm Players Salaries |
| Ilya Samsonov |
$224,300 (3) |
| Salary Remaining : |
$224,300 |
| Salary Average : |
$224,300 |
| Salary Average Remaining : |
$224,300 |
| Tyler Kleven |
$160,000 (2) |
| Salary Remaining : |
$160,000 |
| Salary Average : |
$160,000 |
| Salary Average Remaining : |
$160,000 |
| Juuso Parssinen |
$125,000 (2) |
| Salary Remaining : |
$125,000 |
| Salary Average : |
$125,000 |
| Salary Average Remaining : |
$125,000 |
| Daniil Tarasov |
$105,000 (2) |
| Salary Remaining : |
$105,000 |
| Salary Average : |
$105,000 |
| Salary Average Remaining : |
$105,000 |
| Mikulas Hovorka |
$95,000 (2) |
| Salary Remaining : |
$95,000 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$95,000 |
| Seamus Casey |
$95,000 (3) |
| Salary Remaining : |
$95,000 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$95,000 |
| Reid Schaefer |
$88,667 (3) |
| Salary Remaining : |
$88,667 |
| Salary Average : |
$88,667 |
| Salary Average Remaining : |
$88,667 |
| David Reinbacher |
$88,667 (3) |
| Salary Remaining : |
$88,667 |
| Salary Average : |
$88,667 |
| Salary Average Remaining : |
$88,667 |
| Jakub Rychlovsky |
$87,000 (2) |
| Salary Remaining : |
$87,000 |
| Salary Average : |
$87,000 |
| Salary Average Remaining : |
$87,000 |
| Viktor Neuchev |
$87,000 (3) |
| Salary Remaining : |
$87,000 |
| Salary Average : |
$87,000 |
| Salary Average Remaining : |
$87,000 |
| Hunter Haight |
$86,583 (3) |
| Salary Remaining : |
$86,583 |
| Salary Average : |
$86,583 |
| Salary Average Remaining : |
$86,583 |
| Noah Warren |
$86,500 (3) |
| Salary Remaining : |
$86,500 |
| Salary Average : |
$86,500 |
| Salary Average Remaining : |
$86,500 |
| Chase Wheatcroft |
$86,250 (3) |
| Salary Remaining : |
$86,250 |
| Salary Average : |
$86,250 |
| Salary Average Remaining : |
$86,250 |
| Adam Boqvist |
$85,000 (1) |
| Salary Remaining : |
$85,000 |
| Salary Average : |
$85,000 |
| Salary Average Remaining : |
$85,000 |
| Michael Buchinger |
$83,833 (3) |
| Salary Remaining : |
$83,833 |
| Salary Average : |
$83,833 |
| Salary Average Remaining : |
$83,833 |
| Vincent Iorio |
$81,417 (3) |
| Salary Remaining : |
$81,417 |
| Salary Average : |
$81,417 |
| Salary Average Remaining : |
$81,417 |
| Isaak Phillips |
$81,250 (2) |
| Salary Remaining : |
$81,250 |
| Salary Average : |
$81,250 |
| Salary Average Remaining : |
$81,250 |
| Aleksi Heimosalmi |
$80,583 (3) |
| Salary Remaining : |
$80,583 |
| Salary Average : |
$80,583 |
| Salary Average Remaining : |
$80,583 |
| Samuel Helenius |
$80,583 (3) |
| Salary Remaining : |
$80,583 |
| Salary Average : |
$80,583 |
| Salary Average Remaining : |
$80,583 |
| Tomas Hamara |
$80,333 (3) |
| Salary Remaining : |
$80,333 |
| Salary Average : |
$80,333 |
| Salary Average Remaining : |
$80,333 |
| Xavier Bourgault |
$77,500 (1) |
| Salary Remaining : |
$77,500 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| Mackie Samoskevich |
$77,500 (1) |
| Salary Remaining : |
$77,500 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| William Villeneuve |
$77,500 (1) |
| Salary Remaining : |
$77,500 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| Philipp Kurashev |
$0 (1) |
| Salary Remaining : |
$0 |
| Salary Average : |
$0 |
| Salary Average Remaining : |
$0 |
| Georgii Merkulov |
$0 (1) |
| Salary Remaining : |
$0 |
| Salary Average : |
$0 |
| Salary Average Remaining : |
$0 |
| Matej Blumel |
$0 (1) |
| Salary Remaining : |
$0 |
| Salary Average : |
$0 |
| Salary Average Remaining : |
$0 |
| Total Farm Players | 26 |
| Salary Commitment |
| Year 2025 : $2,220,466 |
| Year 2026 : $1,902,966 |
| Year 2027 : $1,249,716 |
| Year 2028 : $0 |
| Salary Average Commitment |
| Year 2025 : $2,220,466 |
| Year 2026 : $1,902,966 |
| Year 2027 : $1,249,716 |
| Year 2028 : $0 |
|