Arena Capacity - Ticket Price Attendance - % |
| Arena Name | |
| Level 1: | 6000 - 100$ - 6,000 - 100% |
| Level 2: | 5000 - 60$ - 5,000 - 100% |
| Level 3: | 2000 - 40$ - 2,000 - 100% |
| Level 4: | 4000 - 30$ - 3,744 - 94% |
| Luxury : | 1000 - 200$ - 1,000 - 100% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - 35$ - 2,000 - 100% |
| Farm Level 2: | 1000 - 15$ - 1,000 - 100% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 17,744 - 99% |
| Average Income per Game | 1,615,406$ |
| Year to Date Revenue | 9,692,438$ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 3,000 - 100% |
| Average Income per Game | 106,250$ |
| Year to Date Revenue | 425,000$ |
Expense |
| Pro Players Total Salaries | 70,625,746$ |
| Farm Players Total Salaries | 4,420,060$ |
| Coaches Total Salaries | 1,600,000$ |
| Luxury Taxe Total | 0$ |
| Special Salary Cap Value | 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 | 30,905,954$ |
| Projected Bank Account | 30,905,954$ |
|
Pro Players Salaries |
| P.K. Subban |
9,000,000$ (3) |
| -Salary Average : |
9,000,000$ |
| Jacob Trouba |
8,000,000$ (4) |
| -Salary Average : |
8,000,000$ |
| Phil Kessel |
8,000,000$ (3) |
| -Salary Average : |
8,000,000$ |
| Alex DeBrincat |
6,400,000$ (3) |
| -Salary Average : |
6,400,000$ |
| Jason Spezza |
6,000,000$ (2) |
| -Salary Average : |
6,000,000$ |
| Ben Bishop |
4,916,666$ (2) |
| -Salary Average : |
4,916,666$ |
| Vincent Trocheck |
4,750,000$ (5) |
| -Salary Average : |
4,750,000$ |
| Alex Tuch |
4,750,000$ (6) |
| -Salary Average : |
4,750,000$ |
| Adam Larsson |
4,166,666$ (5) |
| -Salary Average : |
4,166,666$ |
| Colton Sceviour |
3,000,000$ (2) |
| -Salary Average : |
3,000,000$ |
| Ben Lovejoy |
1,499,999$ (4) |
| -Salary Average : |
1,499,999$ |
| Matt Grzelcyk |
1,400,000$ (4) |
| -Salary Average : |
1,400,000$ |
| Trevor Lewis |
1,250,000$ (1) |
| -Salary Average : |
1,250,000$ |
| Alexandre Texier |
897,500$ (3) |
| -Salary Average : |
897,500$ |
| Filip Chytil |
894,166$ (2) |
| -Salary Average : |
894,166$ |
| Jacob Bryson |
889,166$ (3) |
| -Salary Average : |
889,166$ |
| Nico Sturm |
874,125$ (2) |
| -Salary Average : |
874,125$ |
| Elvis Merzlikins |
874,125$ (6) |
| -Salary Average : |
874,125$ |
| Jake DeBrusk |
863,333$ (4) |
| -Salary Average : |
863,333$ |
| Kevin Rooney |
750,000$ (3) |
| -Salary Average : |
750,000$ |
| Daniel Sprong |
750,000$ (1) |
| -Salary Average : |
750,000$ |
| Matt Roy |
700,000$ (2) |
| -Salary Average : |
700,000$ |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2021 : 70,625,746$ |
| Year 2022 : 75,190,788$ |
| Year 2023 : 58,805,831$ |
| Year 2024 : 32,241,665$ |
| Salary Average Commitment |
| Year 2021 : 70,625,746$ |
| Year 2022 : 68,625,746$ |
| Year 2023 : 52,240,789$ |
| Year 2024 : 26,304,123$ |
| Salary Cap with 1 Way Contract |
| Year 2021 : 70,625,746$ |
| Year 2022 : 68,625,746$ |
| Year 2023 : 52,240,789$ |
| Year 2024 : 26,304,123$ |
|
Farm Players Salaries |
| Jimmy Schuldt |
150,000$ (5) |
| Salary Average : |
150,000$ |
| Alex Lyon |
150,000$ (5) |
| Salary Average : |
150,000$ |
| Nic Petan |
150,000$ (4) |
| Salary Average : |
150,000$ |
| Connor Hobbs |
150,000$ (4) |
| Salary Average : |
150,000$ |
| Zachary Fucale |
150,000$ (5) |
| Salary Average : |
150,000$ |
| Dylan Sikura |
130,000$ (4) |
| Salary Average : |
130,000$ |
| Dakota Mermis |
130,000$ (4) |
| Salary Average : |
130,000$ |
| Ryan Lomberg |
110,000$ (4) |
| Salary Average : |
110,000$ |
| Jake Dotchin |
100,000$ (4) |
| Salary Average : |
100,000$ |
| Garrett Wilson |
100,000$ (3) |
| Salary Average : |
100,000$ |
| Nathan Walker |
100,000$ (3) |
| Salary Average : |
100,000$ |
| Phillip Di Giuseppe |
100,000$ (1) |
| Salary Average : |
100,000$ |
| Andrew Oglevie |
92,500$ (4) |
| Salary Average : |
92,500$ |
| Antti Suomela |
92,500$ (1) |
| Salary Average : |
92,500$ |
| Mat Robson |
92,500$ (1) |
| Salary Average : |
92,500$ |
| John Leonard |
92,500$ (3) |
| Salary Average : |
92,500$ |
| Jack Ahcan |
92,500$ (3) |
| Salary Average : |
92,500$ |
| Andrew Peeke |
91,667$ (3) |
| Salary Average : |
91,667$ |
| Christian Wolanin |
90,000$ (2) |
| Salary Average : |
90,000$ |
| Jacob de la Rose |
90,000$ (2) |
| Salary Average : |
90,000$ |
| Lukas Jasek |
85,333$ (1) |
| Salary Average : |
85,333$ |
| Martin Fehervary |
80,583$ (3) |
| Salary Average : |
80,583$ |
| Mac Hollowell |
79,977$ (2) |
| Salary Average : |
79,977$ |
| Martin Pospisil |
79,667$ (3) |
| Salary Average : |
79,667$ |
| Arsen Khisamutdinov |
79,500$ (1) |
| Salary Average : |
79,500$ |
| Mason Jobst |
79,250$ (1) |
| Salary Average : |
79,250$ |
| Isaac Ratcliffe |
78,083$ (2) |
| Salary Average : |
78,083$ |
| Kyle Capobianco |
77,500$ (2) |
| Salary Average : |
77,500$ |
| Alexander True |
76,333$ (2) |
| Salary Average : |
76,333$ |
| Egor Zamula |
75,667$ (2) |
| Salary Average : |
75,667$ |
| Rhett Gardner |
75,000$ (1) |
| Salary Average : |
75,000$ |
| Mackenzie MacEachern |
75,000$ (1) |
| Salary Average : |
75,000$ |
| Joachim Blichfeld |
73,667$ (3) |
| Salary Average : |
73,667$ |
| Xavier Ouellet |
73,500$ (5) |
| Salary Average : |
73,500$ |
| Tyler Vesel |
73,500$ (2) |
| Salary Average : |
73,500$ |
| Kaden Fulcher |
73,333$ (2) |
| Salary Average : |
73,333$ |
| Cooper Zech |
70,000$ (2) |
| Salary Average : |
70,000$ |
| Danny O'Regan |
70,000$ (1) |
| Salary Average : |
70,000$ |
| Brendan Perlini |
70,000$ (5) |
| Salary Average : |
70,000$ |
| Joshua Ho-Sang |
70,000$ (2) |
| Salary Average : |
70,000$ |
| Brett Seney |
70,000$ (4) |
| Salary Average : |
70,000$ |
| Kalle Kossila |
65,000$ (3) |
| Salary Average : |
65,000$ |
| Casey Nelson |
65,000$ (1) |
| Salary Average : |
65,000$ |
| Jordan Kawaguchi |
50,000$ (4) |
| Salary Average : |
75,688$ |
| Mike Hardman |
50,000$ (3) |
| Salary Average : |
77,500$ |
| Jacob Christiansen |
50,000$ (2) |
| Salary Average : |
71,250$ |
| Tim Berni |
50,000$ (2) |
| Salary Average : |
71,250$ |
| Jack McBain |
50,000$ (2) |
| Salary Average : |
69,188$ |
| Tyler Angle |
50,000$ (3) |
| Salary Average : |
50,000$ |
| Peter DiLiberatore |
50,000$ (2) |
| Salary Average : |
50,000$ |
| Josiah Slavin |
50,000$ (3) |
| Salary Average : |
50,000$ |
| Ilya Konovalov |
50,000$ (3) |
| Salary Average : |
72,833$ |
| Total Farm Players | 52 |
| Salary Commitment |
| Year 2021 : 4,420,060$ |
| Year 2022 : 3,933,518$ |
| Year 2023 : 2,717,667$ |
| Year 2024 : 1,610,250$ |
| Salary Average Commitment |
| Year 2021 : 4,557,769$ |
| Year 2022 : 3,743,685$ |
| Year 2023 : 2,627,605$ |
| Year 2024 : 1,601,688$ |
|