Arena Capacity - Ticket Price Attendance - % |
| Arena Name | |
| Level 1: | 6000 - 105$ - 5,732 - 96% |
| Level 2: | 5000 - 66$ - 4,859 - 97% |
| Level 3: | 2000 - 43$ - 1,691 - 85% |
| Level 4: | 4000 - 22$ - 3,917 - 98% |
| Luxury : | 1000 - 212$ - 804 - 80% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - 34$ - 1,457 - 73% |
| Farm Level 2: | 1000 - 14$ - 850 - 85% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 17,003 - 94% |
| Average Income per Game | 1,865,368$ |
| Year to Date Revenue | 76,480,070$ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,307 - 77% |
| Average Income per Game | 91,547$ |
| Year to Date Revenue | 3,753,435$ |
Expense |
| Pro Players Total Salaries | 67,583,858$ |
| Farm Players Total Salaries | 1,464,566$ |
| Coaches Total Salaries | 4,500,000$ |
| Luxury Taxe Total | 0$ |
| Special Salary Cap Value | 3,900,000$ |
| Pro Year To Date Expenses | 79,391,110$ |
| Farm Year To Date Expenses | 2,774,600$ |
| Pro Salary Cap To Date | 76,391,094$ |
| 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 | 377,454$ |
| Pro Estimated Expenses | 0$ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 15,853$ |
| Farm Estimated Expenses | 0$ |
| Estimated Season Expenses | 0$ |
| Season Salary Cap | 71,483,858$ |
| Estimate Under Maximum Salary Cap of 81,500,000$ | 10,016,142$ |
| Estimate Over Minimum Salary Cap of 60,200,000$ | 11,283,858$ |
| Current Bank Account | 26,440,108$ |
| Projected Bank Account | 26,440,108$ |
|
Pro Players Salaries |
| Jeff Skinner |
9,000,000$ (4) |
| Paul Stastny |
7,000,000$ (2) |
| Jonathan Drouin |
5,500,000$ (1) |
| Jaden Schwartz |
5,350,000$ (2) |
| Frans Nielsen |
5,250,000$ (3) |
| Danny DeKeyser |
5,000,000$ (3) |
| Marco Scandella |
4,000,000$ (1) |
| Elias Pettersson |
3,775,000$ (3) |
| Ben Lovejoy |
3,500,000$ (4) |
| Matt Cullen |
3,000,000$ (2) |
| Trevor van Riemsdyk |
2,300,000$ (3) |
| Jordan Martinook |
2,000,000$ (4) |
| Derek Grant |
1,875,525$ (2) |
| Stefan Noesen (Out of Payroll) |
1,725,000$ (1) |
| Scott Harrington |
1,633,333$ (4) |
| Jon Merrill |
1,375,000$ (2) |
| Matt Benning |
1,075,000$ (1) |
| Ryan Reaves |
1,000,000$ (3) |
| Dylan McIlrath |
1,000,000$ (4) |
| Chris Mueller |
975,000$ (1) |
| Kaapo Kahkonen |
925,000$ (3) |
| Trevor Smith |
750,000$ (1) |
| Darcy Kuemper |
650,000$ (2) |
| Kenny Agostino |
650,000$ (4) |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 4 : 69,308,858$ |
| Year 5 : 55,283,858$ |
| Year 6 : 36,033,333$ |
| Year 7 : 17,783,333$ |
| Salary Average Commitment |
| Year 4 : 63,496,358$ |
| Year 5 : 49,471,358$ |
| Year 6 : 33,220,833$ |
| Year 7 : 17,783,333$ |
| Salary Cap with 1 Way Contract |
| Year 4 : 69,308,858$ |
| Year 5 : 55,283,858$ |
| Year 6 : 36,033,333$ |
| Year 7 : 17,783,333$ |
|
Farm Players Salaries |
| Mike Reilly |
101,250$ (1) |
| Adam Cracknell |
99,800$ (1) |
| Trevor Moore |
88,750$ (1) |
| Jeremy Smith |
60,000$ (2) |
| Zach Aston-Reese (Out of Payroll) |
50,000$ (2) |
| Trent Frederic |
46,250$ (2) |
| Louie Belpedio |
46,250$ (3) |
| Joey Anderson |
46,250$ (3) |
| Josh Leivo |
46,250$ (4) |
| Matthew Highmore |
46,250$ (2) |
| Simon Benoit |
46,250$ (3) |
| Carson Soucy |
46,250$ (2) |
| Matt Tennyson |
44,400$ (1) |
| Rourke Chartier |
43,167$ (3) |
| Conor Garland |
41,083$ (2) |
| Gustav Bouramman |
40,300$ (3) |
| Reid Boucher |
40,000$ (4) |
| Mikhail Berdin |
38,333$ (3) |
| Dmitry Sokolov |
38,250$ (3) |
| Karson Kuhlman |
38,125$ (3) |
| Rudolfs Balcers |
37,958$ (2) |
| Zach Palmquist |
36,300$ (2) |
| Julian Melchiori |
35,000$ (1) |
| Terry Broadhurst |
35,000$ (1) |
| Tom Sestito |
35,000$ (1) |
| Hunter Shinkaruk |
35,000$ (2) |
| Connor Jones |
35,000$ (4) |
| Colton Hargrove |
35,000$ (2) |
| Joseph Gambardella |
35,000$ (3) |
| Sam Anas |
33,750$ (4) |
| Kurtis Gabriel |
32,500$ (4) |
| Hunter Warner |
31,850$ (1) |
| Michael Joly |
25,000$ (1) |
| Jacob MacDonald |
25,000$ (1) |
| Total Farm Players | 34 |
| Salary Commitment |
| Year 4 : 1,514,566$ |
| Year 5 : 993,516$ |
| Year 6 : 559,425$ |
| Year 7 : 187,500$ |
| Salary Average Commitment |
| Year 4 : 1,514,566$ |
| Year 5 : 993,516$ |
| Year 6 : 559,425$ |
| Year 7 : 187,500$ |
|