Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Colisee |
| Level 1: | 6000 - $80 - 5 881 - 98,02% |
| Level 2: | 5000 - $50 - 4 840 - 96,80% |
| Level 3: | 2000 - $25 - 1 993 - 99,66% |
| Level 4: | 4000 - $10 - 3 999 - 99,98% |
| Luxury : | 1000 - $160 - 979 - 97,88% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $25 - 1 978 - 98,92% |
| Farm Level 2: | 1000 - $10 - 991 - 99,06% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 1 |
| Average Attendance - % | 17 692 - 98,29% |
| Average Income per Game | $1,428,811 |
| Year to Date Revenue | $57,152,457 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2 969 - 98,97% |
| Average Income per Game | $88,458 |
| Year to Date Revenue | $3,626,780 |
Expense |
| Pro Players Total Salaries | $75,904,833 |
| Farm Players Total Salaries | $2,452,250 |
| Coaches Total Salaries | $1,260,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $68,273,754 |
| Farm Year To Date Expenses | $2,533,031 |
| Pro Salary Cap To Date | $68,273,754 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $1,428,811 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 2 |
| Pro Expenses Per Days | $550,749 |
| Pro Estimated Expenses | $1,101,498 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $20,098 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $1,101,498 |
| Season Salary Cap | $77,164,833 |
| Estimate Under Maximum Salary Cap of $84,500,000 | $7,335,167 |
| Estimate Over Minimum Salary Cap of $63,000,000 | $14,164,833 |
| Current Bank Account | $27,627,766 |
| Projected Bank Account | $27,955,079 |
|
Pro Players Salaries |
| Nicklas Backstrom |
$9,200,000 (2) |
| Sebastian Aho |
$8,454,000 (1) |
| Travis Sanheim |
$6,250,000 (4) |
| Mattias Ekholm |
$6,250,000 (3) |
| Joel Farabee |
$5,000,000 (4) |
| Alexander Wennberg |
$4,500,000 (1) |
| Shayne Gostisbehere |
$4,125,000 (1) |
| Jaroslav Halak |
$3,500,000 (1) |
| Artyom Anisimov |
$3,500,000 (1) |
| Kirby Dach |
$3,362,500 (3) |
| Ryan Lindgren |
$3,000,000 (1) |
| Alex Newhook |
$2,900,000 (4) |
| Semyon Varlamov |
$2,750,000 (4) |
| Martin Fehervary |
$2,675,000 (3) |
| Pavel Francouz |
$2,000,000 (1) |
| Pius Suter |
$1,600,000 (2) |
| Philippe Myers |
$1,400,000 (1) |
| Nils Hoglander |
$1,100,000 (2) |
| Paul Stastny |
$1,000,000 (1) |
| Lucas Raymond |
$925,000 (1) |
| Marco Rossi |
$863,333 (2) |
| Simon Benoit |
$775,000 (4) |
| Cole Smith |
$775,000 (3) |
| Paul Byron (Out of Payroll) |
$760,000 (1) |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2023 : $76,664,833 |
| Year 2024 : $44,300,833 |
| Year 2025 : $31,537,500 |
| Year 2026 : $18,250,000 |
| Salary Average Commitment |
| Year 2023 : $49,326,083 |
| Year 2024 : $23,143,750 |
| Year 2025 : $19,743,750 |
| Year 2026 : $12,231,250 |
| Salary Cap with 1 Way Contract |
| Year 2023 : $76,664,833 |
| Year 2024 : $43,500,833 |
| Year 2025 : $30,737,500 |
| Year 2026 : $17,675,000 |
|
Farm Players Salaries |
| Daniel Vladar |
$220,000 (2) |
| Vasily Podkolzin |
$177,500 (3) |
| Jordan Harris |
$140,000 (2) |
| Santtu Kinnunen |
$92,500 (1) |
| Pavol Regenda |
$92,500 (1) |
| Nico Daws |
$92,500 (1) |
| Daniil Chayka |
$90,250 (2) |
| Cavan Fitzgerald |
$77,500 (1) |
| Jackson Cates |
$77,500 (1) |
| Jakub Galvas |
$77,500 (1) |
| Valtteri Puustinen |
$77,500 (1) |
| Mitchell Stephens |
$77,500 (1) |
| Lukas Rousek |
$77,500 (2) |
| Dean Stewart |
$77,500 (1) |
| Buddy Robinson |
$77,500 (1) |
| Devin Cooley |
$77,500 (1) |
| Tyson Foerster |
$77,500 (1) |
| William Lockwood |
$77,500 (2) |
| Linus Hogberg |
$77,500 (1) |
| Saku Maenalanen |
$77,500 (1) |
| Vitali Kravtsov |
$77,500 (1) |
| Oskari Laaksonen |
$77,500 (1) |
| Lawrence Pilut |
$77,500 (1) |
| Kyle Keyser |
$77,500 (1) |
| C.J. Suess |
$77,500 (1) |
| C.J. Smith |
$76,000 (1) |
| Hudson Fasching |
$76,000 (2) |
| Total Farm Players | 27 |
| Salary Commitment |
| Year 2023 : $2,452,250 |
| Year 2024 : $781,250 |
| Year 2025 : $100,000 |
| Year 2026 : $0 |
| Salary Average Commitment |
| Year 2023 : $2,174,583 |
| Year 2024 : $581,083 |
| Year 2025 : $125,833 |
| Year 2026 : $0 |
|
