Arena Capacity - Ticket Price Attendance - % |
| Arena Name | |
| Level 1: | 6000 - 100$ - 6,000 - 100% |
| Level 2: | 5000 - 60$ - 5,000 - 100% |
| Level 3: | 2000 - 35$ - 2,000 - 100% |
| Level 4: | 4000 - 25$ - 4,000 - 100% |
| Luxury : | 1000 - 200$ - 1,000 - 100% |
| Total Capacity : | 18000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 18,000 - 100% |
| Average Income per Game | 1,270,000$ |
| Year to Date Revenue | 3,810,000$ |
Expense |
| Pro Players Total Salaries | 70,888,810$ |
| Farm Players Total Salaries | 2,339,367$ |
| Coaches Total Salaries | 4,000,000$ |
| 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$ |
| Current Bank Account | 16,921,588$ |
| Projected Bank Account | 16,921,588$ |
|
Pro Players Salaries |
| Paul Stastny |
7,000,000$ (2) |
| Zdeno Chara |
6,917,000$ (2) |
| Johnny Boychuk |
6,000,000$ (6) |
| Ben Bishop |
5,950,000$ (1) |
| Andrew Ladd |
5,500,000$ (7) |
| John Tavares |
5,500,000$ (2) |
| Valtteri Filppula |
5,000,000$ (2) |
| Craig Smith |
4,250,000$ (4) |
| Mikkel Boedker |
4,000,000$ (4) |
| Travis Hamonic |
3,857,143$ (4) |
| Anders Lee |
3,750,000$ (3) |
| Brock Nelson |
2,500,000$ (2) |
| Jason Chimera |
2,250,000$ (2) |
| Brad Richardson |
2,083,000$ (2) |
| Calvin de Haan |
1,966,667$ (1) |
| Brandon Davidson |
1,425,000$ (2) |
| Dennis Seidenberg |
1,000,000$ (1) |
| Keith Kinkaid |
725,000$ (1) |
| Loic Leduc |
615,000$ (1) |
| Christian Marti |
600,000$ (2) |
| Total Pro Players | 20 |
| Salary Commitment |
| Year 1 : 70,888,810$ |
| Year 2 : 60,632,143$ |
| Year 3 : 27,357,143$ |
| Year 4 : 23,607,143$ |
| Salary Average Commitment |
| Year 1 : 65,863,810$ |
| Year 2 : 53,222,143$ |
| Year 3 : 22,557,143$ |
| Year 4 : 18,807,143$ |
| Salary Cap with 1 Way Contract |
| Year 1 : 70,888,810$ |
| Year 2 : 60,632,143$ |
| Year 3 : 27,357,143$ |
| Year 4 : 23,607,143$ |
|
Farm Players Salaries |
| Ryan Pulock |
136,300$ (2) |
| Ryan White |
100,000$ (1) |
| Stephon Williams |
92,500$ (1) |
| Adam Pelech |
92,500$ (1) |
| Jamie Oleksiak |
91,900$ (1) |
| Laurent Dauphin |
89,400$ (2) |
| Matt Finn |
89,400$ (1) |
| Tyler Gaudet |
87,400$ (1) |
| Shane Prince |
85,000$ (2) |
| Ben Holmstrom |
80,000$ (1) |
| Bracken Kearns |
80,000$ (1) |
| Ronalds Kenins |
80,000$ (3) |
| David Jones |
70,000$ (2) |
| Joakim Andersson |
70,000$ (3) |
| Sebastian Collberg |
70,000$ (4) |
| Jean-Francois Berube |
67,500$ (1) |
| Ross Johnston |
66,667$ (2) |
| Christopher Gibson |
66,000$ (1) |
| Kyle Burroughs |
63,000$ (2) |
| Scott Mayfield |
62,500$ (2) |
| Alan Quine |
61,300$ (2) |
| Jesse Graham |
60,500$ (1) |
| Carlo Colaiacovo |
60,000$ (2) |
| Sean Backman |
60,000$ (4) |
| Matt Fraser |
60,000$ (4) |
| Chris Porter |
60,000$ (2) |
| Raman Hrabarenka |
60,000$ (2) |
| Garrett Thompson |
60,000$ (2) |
| Steve Bernier |
60,000$ (1) |
| Eric Boulton |
57,500$ (1) |
| Bill Arnold |
50,000$ (3) |
| Alex Belzile |
50,000$ (4) |
| Total Farm Players | 32 |
| Salary Commitment |
| Year 1 : 2,339,367$ |
| Year 2 : 1,314,167$ |
| Year 3 : 440,000$ |
| Year 4 : 240,000$ |
| Salary Average Commitment |
| Year 1 : 1,294,717$ |
| Year 2 : 1,137,217$ |
| Year 3 : 443,250$ |
| Year 4 : 240,000$ |
|