Arena Capacity - Ticket Price Attendance - % |
| Arena Name | |
| Level 1: | 6000 - 145$ - 3,685 - 61% |
| Level 2: | 5000 - 95$ - 3,163 - 63% |
| Level 3: | 2000 - 65$ - 1,105 - 55% |
| Level 4: | 4000 - 40$ - 2,397 - 60% |
| Luxury : | 1000 - 250$ - 679 - 68% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - 35$ - 1,294 - 65% |
| Farm Level 2: | 1000 - 15$ - 660 - 66% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 11,029 - 61% |
| Average Income per Game | 1,746,830$ |
| Year to Date Revenue | 71,620,039$ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 1,954 - 65% |
| Average Income per Game | 82,228$ |
| Year to Date Revenue | 3,371,354$ |
Expense |
| Pro Players Total Salaries | 77,418,000$ |
| Farm Players Total Salaries | 1,232,241$ |
| Coaches Total Salaries | 6,600,000$ |
| Luxury Taxe Total | 0$ |
| Special Salary Cap Value | -2,000,000$ |
| Pro Year To Date Expenses | 79,955,053$ |
| Farm Year To Date Expenses | 2,919,470$ |
| Pro Salary Cap To Date | 74,955,045$ |
| Farm Salary Cap To Date | 0$ |
Estimate |
| Pro Estimated Season Revenue | 0$ |
| Farm Estimated Season Revenue | 0$ |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | 463,022$ |
| Pro Estimated Expenses | 0$ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 15,911$ |
| Farm Estimated Expenses | 0$ |
| Estimated Season Expenses | 0$ |
| Season Salary Cap | 75,418,000$ |
| Estimate Under Maximum Salary Cap of 79,500,000$ | 4,082,000$ |
| Estimate Over Minimum Salary Cap of 58,800,000$ | 16,618,000$ |
| Current Bank Account | 6,453,235$ |
| Projected Bank Account | 6,453,235$ |
|
Pro Players Salaries |
| Mikko Koivu |
6,050,000$ (3) |
| Matt Duchene |
6,000,000$ (1) |
| Kyle Turris |
6,000,000$ (4) |
| Jason Pominville |
5,600,000$ (1) |
| Justin Schultz |
5,550,000$ (2) |
| Marian Gaborik |
4,875,000$ (3) |
| Marcus Johansson |
4,583,000$ (1) |
| Jake Muzzin |
4,000,000$ (3) |
| Alec Martinez |
4,000,000$ (3) |
| Radim Vrbata |
3,750,000$ (1) |
| Boone Jenner |
3,750,000$ (4) |
| Matt Murray |
3,750,000$ (2) |
| Brenden Dillon |
3,270,000$ (2) |
| Andreas Athanasiou |
3,000,000$ (4) |
| Adam McQuaid |
2,750,000$ (1) |
| Matt Martin |
2,500,000$ (2) |
| Toby Enstrom |
2,100,000$ (4) |
| Peter Budaj |
1,025,000$ (3) |
| Jaromir Jagr |
1,000,000$ (1) |
| Danton Heinen |
996,000$ (2) |
| Brandon Carlo |
894,000$ (2) |
| Kevin Gravel |
700,000$ (2) |
| Jack Campbell |
675,000$ (1) |
| Brooks Laich |
600,000$ (2) |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 3 : 77,418,000$ |
| Year 4 : 53,060,000$ |
| Year 5 : 34,800,000$ |
| Year 6 : 14,850,000$ |
| Salary Average Commitment |
| Year 3 : 60,315,000$ |
| Year 4 : 40,540,000$ |
| Year 5 : 30,800,000$ |
| Year 6 : 14,850,000$ |
| Salary Cap with 1 Way Contract |
| Year 3 : 77,418,000$ |
| Year 4 : 53,060,000$ |
| Year 5 : 34,800,000$ |
| Year 6 : 14,850,000$ |
|
Farm Players Salaries |
| Justin Scott |
75,000$ (1) |
| Ben Marshall |
50,000$ (2) |
| Vadim Shipachyov |
48,750$ (1) |
| Alex Lintuniemi |
46,250$ (2) |
| Yannick Veilleux |
46,250$ (4) |
| Trent Frederic |
46,250$ (3) |
| Nick Shore |
46,250$ (1) |
| Paul LaDue |
43,700$ (1) |
| Vincent LoVerde |
42,500$ (2) |
| Ryan Horvat |
41,250$ (4) |
| Iiro Pakarinen |
41,250$ (4) |
| Colin Smith |
40,000$ (1) |
| Max Reinhart |
39,250$ (3) |
| Jeff Schultz |
37,500$ (1) |
| Giovanni Fiore |
35,083$ (3) |
| Michael Latta |
35,000$ (2) |
| Scott Kosmachuk |
35,000$ (1) |
| Matt Luff |
34,833$ (2) |
| Josh Currie |
34,375$ (1) |
| Blake Pietila |
33,750$ (1) |
| Jan Kostalek |
33,750$ (3) |
| Kevin Boyle |
33,750$ (4) |
| Joe Morrow |
32,500$ (1) |
| Joel Lowry |
32,500$ (2) |
| Michael Mersch |
32,500$ (1) |
| Justin Auger |
32,500$ (1) |
| Ryan Murphy |
32,500$ (3) |
| Andrew Crescenzi |
32,500$ (1) |
| Paul Martin |
30,000$ (2) |
| Brenden Kichton |
30,000$ (2) |
| Philip Samuelsson |
28,750$ (3) |
| Chris Summers |
28,750$ (3) |
| Kevin Czuczman |
28,750$ (2) |
| Total Farm Players | 33 |
| Salary Commitment |
| Year 3 : 1,260,991$ |
| Year 4 : 736,666$ |
| Year 5 : 406,833$ |
| Year 6 : 162,500$ |
| Salary Average Commitment |
| Year 3 : 1,260,991$ |
| Year 4 : 736,666$ |
| Year 5 : 406,833$ |
| Year 6 : 162,500$ |
|