Arena Capacity - Ticket Price Attendance - % |
| Arena Name | |
| Level 1: | 6000 - 100$ - 6,000 - 100% |
| Level 2: | 5000 - 60$ - 4,663 - 93% |
| Level 3: | 2000 - 40$ - 2,000 - 100% |
| Level 4: | 4000 - 30$ - 3,261 - 82% |
| Luxury : | 1000 - 200$ - 993 - 99% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - 35$ - 1,808 - 90% |
| Farm Level 2: | 1000 - 15$ - 983 - 98% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 16,917 - 94% |
| Average Income per Game | 1,570,166$ |
| Year to Date Revenue | 64,376,790$ |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,791 - 93% |
| Average Income per Game | 97,540$ |
| Year to Date Revenue | 3,999,133$ |
Expense |
| Pro Players Total Salaries | 72,921,123$ |
| Farm Players Total Salaries | 3,200,529$ |
| Coaches Total Salaries | 1,400,000$ |
| Luxury Taxe Total | 0$ |
| Special Salary Cap Value | 375,000$ |
| Pro Year To Date Expenses | 69,704,204$ |
| Farm Year To Date Expenses | 3,949,257$ |
| Pro Salary Cap To Date | 69,104,219$ |
| 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 | 395,275$ |
| Pro Estimated Expenses | 0$ |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | 21,508$ |
| Farm Estimated Expenses | 0$ |
| Estimated Season Expenses | 0$ |
| Season Salary Cap | 73,296,123$ |
| Estimate Under Maximum Salary Cap of 81,500,000$ | 8,203,877$ |
| Estimate Over Minimum Salary Cap of 60,200,000$ | 13,096,123$ |
| Current Bank Account | 18,537,236$ |
| Projected Bank Account | 18,537,236$ |
|
Pro Players Salaries |
| Jacob Trouba |
8,000,000$ (5) |
| -Salary Average : |
8,000,000$ |
| Pekka Rinne |
7,000,000$ (2) |
| -Salary Average : |
7,000,000$ |
| Alex Tuch |
4,750,000$ (2) |
| -Salary Average : |
4,750,000$ |
| Vincent Trocheck |
4,750,000$ (1) |
| -Salary Average : |
4,750,000$ |
| Jason Demers |
4,500,000$ (2) |
| -Salary Average : |
4,500,000$ |
| Christian Dvorak |
4,450,000$ (2) |
| -Salary Average : |
4,450,000$ |
| Patric Hornqvist |
4,250,000$ (1) |
| -Salary Average : |
4,250,000$ |
| Oscar Klefbom |
4,167,000$ (2) |
| -Salary Average : |
4,167,000$ |
| Robert Bortuzzo |
4,000,000$ (3) |
| -Salary Average : |
4,000,000$ |
| J.T. Compher |
3,500,000$ (3) |
| -Salary Average : |
3,500,000$ |
| Mikael Granlund |
3,200,000$ (1) |
| -Salary Average : |
3,200,000$ |
| Sam Gagner |
3,150,000$ (1) |
| -Salary Average : |
3,150,000$ |
| Adam Larsson |
3,000,000$ (1) |
| -Salary Average : |
3,000,000$ |
| Colton Sceviour |
3,000,000$ (3) |
| -Salary Average : |
3,000,000$ |
| Boone Jenner |
2,900,000$ (2) |
| -Salary Average : |
2,900,000$ |
| Ben Lovejoy |
1,499,999$ (5) |
| -Salary Average : |
1,499,999$ |
| Matt Grzelcyk |
1,400,000$ (5) |
| -Salary Average : |
1,400,000$ |
| Matthew Tkachuk |
925,000$ (1) |
| -Salary Average : |
925,000$ |
| Jan Rutta |
925,000$ (3) |
| -Salary Average : |
925,000$ |
| Jordan Greenway |
916,666$ (2) |
| -Salary Average : |
916,666$ |
| Jacob de la Rose |
900,000$ (3) |
| -Salary Average : |
900,000$ |
| Elvis Merzlikins |
874,125$ (2) |
| -Salary Average : |
874,125$ |
| Brendan Perlini |
863,333$ (1) |
| -Salary Average : |
863,333$ |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2020 : 72,921,123$ |
| Year 2021 : 52,782,790$ |
| Year 2022 : 23,224,999$ |
| Year 2023 : 10,899,999$ |
| Salary Average Commitment |
| Year 2020 : 72,921,123$ |
| Year 2021 : 52,782,790$ |
| Year 2022 : 23,224,999$ |
| Year 2023 : 10,899,999$ |
| Salary Cap with 1 Way Contract |
| Year 2020 : 72,921,123$ |
| Year 2021 : 52,782,790$ |
| Year 2022 : 23,224,999$ |
| Year 2023 : 10,899,999$ |
|
Farm Players Salaries |
| Nic Petan |
150,000$ (5) |
| Salary Average : |
150,000$ |
| Dylan Sikura |
130,000$ (5) |
| Salary Average : |
130,000$ |
| Dakota Mermis |
130,000$ (5) |
| Salary Average : |
130,000$ |
| Ryan Lomberg |
110,000$ (5) |
| Salary Average : |
110,000$ |
| Jake Dotchin |
100,000$ (5) |
| Salary Average : |
100,000$ |
| Kasimir Kaskisuo |
100,000$ (4) |
| Salary Average : |
100,000$ |
| Nathan Walker |
100,000$ (4) |
| Salary Average : |
100,000$ |
| Garrett Wilson |
100,000$ (4) |
| Salary Average : |
100,000$ |
| Xavier Ouellet |
97,500$ (1) |
| Salary Average : |
97,500$ |
| Mat Robson |
92,500$ (2) |
| Salary Average : |
92,500$ |
| Lawrence Pilut |
92,500$ (1) |
| Salary Average : |
92,500$ |
| Andrew Oglevie |
92,500$ (5) |
| Salary Average : |
92,500$ |
| Antti Suomela |
92,500$ (2) |
| Salary Average : |
92,500$ |
| Jordan Gross |
92,500$ (4) |
| Salary Average : |
92,500$ |
| Christian Wolanin |
90,000$ (3) |
| Salary Average : |
90,000$ |
| Jacob Larsson |
89,417$ (1) |
| Salary Average : |
89,417$ |
| Jacob Bryson |
88,917$ (2) |
| Salary Average : |
88,917$ |
| Danny O'Regan |
87,413$ (1) |
| Salary Average : |
87,413$ |
| Joshua Ho-Sang |
86,333$ (1) |
| Salary Average : |
86,333$ |
| Lukas Jasek |
85,333$ (1) |
| Salary Average : |
85,333$ |
| Martin Fehervary |
80,583$ (2) |
| Salary Average : |
80,583$ |
| Drew Stafford |
80,000$ (1) |
| Salary Average : |
80,000$ |
| Mac Hollowell |
79,977$ (2) |
| Salary Average : |
79,977$ |
| Martin Pospisil |
79,667$ (2) |
| Salary Average : |
79,667$ |
| Mason Jobst |
79,250$ (2) |
| Salary Average : |
79,250$ |
| Alexander True |
76,333$ (1) |
| Salary Average : |
76,333$ |
| Brett Seney |
75,750$ (1) |
| Salary Average : |
75,750$ |
| Mackenzie MacEachern |
75,000$ (2) |
| Salary Average : |
75,000$ |
| Kyle Capobianco |
74,500$ (1) |
| Salary Average : |
76,750$ |
| Joachim Blichfeld |
73,667$ (2) |
| Salary Average : |
73,667$ |
| Tyler Vesel |
73,500$ (3) |
| Salary Average : |
73,500$ |
| Kaden Fulcher |
73,333$ (1) |
| Salary Average : |
73,333$ |
| Dylan Coghlan |
71,556$ (1) |
| Salary Average : |
71,556$ |
| Hunter Warner |
70,000$ (1) |
| Salary Average : |
70,000$ |
| Kalle Kossila |
65,000$ (4) |
| Salary Average : |
65,000$ |
| Casey Nelson |
65,000$ (2) |
| Salary Average : |
65,000$ |
| Total Farm Players | 36 |
| Salary Commitment |
| Year 2020 : 3,200,528$ |
| Year 2021 : 2,140,561$ |
| Year 2022 : 1,333,500$ |
| Year 2023 : 1,170,000$ |
| Salary Average Commitment |
| Year 2020 : 3,202,778$ |
| Year 2021 : 2,140,561$ |
| Year 2022 : 1,333,500$ |
| Year 2023 : 1,170,000$ |
|