Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | |
| Level 1: | 6000 - $110 - 5 995 - 99,92% |
| Level 2: | 5000 - $65 - 4 990 - 99,80% |
| Level 3: | 2000 - $45 - 2 000 - 99,98% |
| Level 4: | 4000 - $30 - 4 000 - 100,00% |
| Luxury : | 1000 - $195 - 999 - 99,86% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $35 - 1 992 - 99,58% |
| Farm Level 2: | 1000 - $15 - 998 - 99,77% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 17 984 - 99,91% |
| Average Income per Game | $1,596,866 |
| Year to Date Revenue | $17,565,531 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2 989 - 99,64% |
| Average Income per Game | $86,365 |
| Year to Date Revenue | $1,122,750 |
Expense |
| Pro Players Total Salaries | $74,575,333 |
| Farm Players Total Salaries | $2,251,033 |
| Coaches Total Salaries | $1,000,000 |
| 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 | $134,822,264 |
| Projected Bank Account | $134,822,264 |
|
Pro Players Salaries |
| Mark Stone |
$9,500,000 (1) |
| -Salary Remaining : |
$1,163,265 |
| Joe Pavelski |
$6,000,000 (3) |
| -Salary Remaining : |
$734,694 |
| Jordan Staal |
$6,000,000 (1) |
| -Salary Remaining : |
$734,694 |
| Ondrej Palat |
$5,300,000 (2) |
| -Salary Remaining : |
$648,980 |
| Jean-Gabriel Pageau |
$5,000,000 (1) |
| -Salary Remaining : |
$612,245 |
| Rasmus Andersson |
$4,550,000 (2) |
| -Salary Remaining : |
$557,143 |
| Sean Couturier |
$4,333,333 (1) |
| -Salary Remaining : |
$530,612 |
| Erik Gudbranson |
$4,100,000 (4) |
| -Salary Remaining : |
$502,041 |
| Vince Dunn |
$4,000,000 (2) |
| -Salary Remaining : |
$489,796 |
| Matt Grzelcyk |
$3,687,000 (2) |
| -Salary Remaining : |
$451,469 |
| Cam Talbot |
$3,666,667 (1) |
| -Salary Remaining : |
$448,980 |
| Robby Fabbri |
$2,950,000 (2) |
| -Salary Remaining : |
$361,224 |
| Philippe Myers |
$2,550,000 (2) |
| -Salary Remaining : |
$312,245 |
| Andrew Mangiapane |
$2,425,000 (1) |
| -Salary Remaining : |
$296,939 |
| Filip Chytil |
$2,300,000 (1) |
| -Salary Remaining : |
$281,633 |
| Troy Terry |
$1,450,000 (1) |
| -Salary Remaining : |
$177,551 |
| Evan Rodrigues |
$1,000,000 (2) |
| -Salary Remaining : |
$122,449 |
| Morgan Barron |
$925,000 (1) |
| -Salary Remaining : |
$113,265 |
| Jeremy Swayman |
$925,000 (1) |
| -Salary Remaining : |
$113,265 |
| Timothy Liljegren |
$863,333 (1) |
| -Salary Remaining : |
$105,714 |
| Mark Giordano |
$800,000 (1) |
| -Salary Remaining : |
$97,959 |
| Blake Lizotte |
$800,000 (1) |
| -Salary Remaining : |
$97,959 |
| Oliver Kylington |
$750,000 (1) |
| -Salary Remaining : |
$91,837 |
| Mason Marchment |
$700,000 (1) |
| -Salary Remaining : |
$85,714 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2023 : $74,575,333 |
| Year 2024 : $34,137,000 |
| Year 2025 : $10,100,000 |
| Year 2026 : $4,100,000 |
| Salary Average Commitment |
| Year 2023 : $74,575,333 |
| Year 2024 : $34,137,000 |
| Year 2025 : $10,100,000 |
| Year 2026 : $4,100,000 |
| Salary Cap with 1 Way Contract |
| Year 2023 : $74,575,333 |
| Year 2024 : $34,137,000 |
| Year 2025 : $10,100,000 |
| Year 2026 : $4,100,000 |
|
Farm Players Salaries |
| Troy Stecher |
$170,000 (2) |
| Salary Remaining : |
$20,816 |
| Jordan Oesterle |
$140,000 (1) |
| Salary Remaining : |
$17,143 |
| Adam Gaudette |
$99,700 (2) |
| Salary Remaining : |
$12,208 |
| Tyler Madden |
$92,500 (1) |
| Salary Remaining : |
$11,327 |
| Pavel Dorofeyev |
$92,500 (1) |
| Salary Remaining : |
$11,327 |
| Tanner Laczynski |
$92,500 (1) |
| Salary Remaining : |
$11,327 |
| Veini Vehvilainen |
$92,500 (2) |
| Salary Remaining : |
$11,327 |
| Arvid Soderblom |
$92,500 (2) |
| Salary Remaining : |
$11,327 |
| Santeri Hatakka |
$92,500 (2) |
| Salary Remaining : |
$11,327 |
| Valtteri Puustinen |
$92,500 (2) |
| Salary Remaining : |
$11,327 |
| Zack MacEwen |
$82,500 (2) |
| Salary Remaining : |
$10,102 |
| Egor Sokolov |
$81,833 (1) |
| Salary Remaining : |
$10,020 |
| Jan Jenik |
$79,500 (1) |
| Salary Remaining : |
$9,735 |
| Jon Gillies |
$75,000 (2) |
| Salary Remaining : |
$9,184 |
| Radim Zohorna |
$75,000 (1) |
| Salary Remaining : |
$9,184 |
| Noah Gregor |
$75,000 (1) |
| Salary Remaining : |
$9,184 |
| Jeremy Davies |
$75,000 (2) |
| Salary Remaining : |
$9,184 |
| Marian Studenic |
$75,000 (1) |
| Salary Remaining : |
$9,184 |
| Lawrence Pilut |
$75,000 (1) |
| Salary Remaining : |
$9,184 |
| Jimmy Schuldt |
$75,000 (1) |
| Salary Remaining : |
$9,184 |
| Drake Caggiula |
$75,000 (3) |
| Salary Remaining : |
$9,184 |
| Maxence Guenette |
$70,000 (1) |
| Salary Remaining : |
$8,571 |
| Olle Lycksell |
$70,000 (1) |
| Salary Remaining : |
$8,571 |
| Marcus Bjork |
$70,000 (1) |
| Salary Remaining : |
$8,571 |
| Ivan Morozov |
$70,000 (1) |
| Salary Remaining : |
$8,571 |
| Ethan Keppen |
$70,000 (2) |
| Salary Remaining : |
$8,571 |
| Total Farm Players | 26 |
| Salary Commitment |
| Year 2023 : $2,251,033 |
| Year 2024 : $1,017,200 |
| Year 2025 : $75,000 |
| Year 2026 : $0 |
| Salary Average Commitment |
| Year 2023 : $2,251,033 |
| Year 2024 : $1,017,200 |
| Year 2025 : $75,000 |
| Year 2026 : $0 |
|
