Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Kingdom Arena |
| Level 1: | 6000 - $100 - 6 000 - 100.00% |
| Level 2: | 5000 - $70 - 5 000 - 100.00% |
| Level 3: | 2250 - $60 - 1 889 - 83.96% |
| Level 4: | 4000 - $40 - 3 046 - 76.16% |
| Luxury : | 1250 - $200 - 1 250 - 100.00% |
| Total Capacity : | 18500 |
| Farm |
| Farm Level 1: | 2000 - $75 - 992 - 49.58% |
| Farm Level 2: | 1000 - $30 - 558 - 55.77% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 17 185 - 92.89% |
| Average Income per Game | $1,722,238 |
| Year to Date Revenue | $70,611,768 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 1 549 - 51.64% |
| Average Income per Game | $109,316 |
| Year to Date Revenue | $4,481,946 |
Expense |
| Pro Players Total Salaries | $60,026,000 |
| Farm Players Total Salaries | $8,227,500 |
| Coaches Total Salaries | $4,200,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $65,677,820 |
| Farm Year To Date Expenses | $8,918,821 |
| Pro Salary Cap To Date | $61,367,374 |
| 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 | $512,306 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $70,295 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Season Salary Cap | $60,026,000 |
| Estimate Under Maximum Salary Cap of $86,000,000 | $25,974,000 |
| Estimate Over Minimum Salary Cap of $52,000,000 | $8,026,000 |
| Current Bank Account | $36,578,597 |
| Projected Bank Account | $36,578,597 |
|
Pro Players Salaries |
| Jared Spurgeon |
$6,000,000 (2) |
| -Salary Remaining : |
$0 |
| Timo Meier |
$6,000,000 (1) |
| -Salary Remaining : |
$0 |
| Tyler Seguin |
$5,500,000 (4) |
| -Salary Remaining : |
$0 |
| Darnell Nurse |
$5,250,000 (5) |
| -Salary Remaining : |
$0 |
| Marc-Andre Fleury |
$5,000,000 (3) |
| -Salary Remaining : |
$0 |
| Marco Scandella |
$3,750,000 (1) |
| -Salary Remaining : |
$0 |
| Ian Cole |
$3,000,000 (2) |
| -Salary Remaining : |
$0 |
| Dmitry Orlov |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| Matt Roy |
$2,750,000 (3) |
| -Salary Remaining : |
$0 |
| Marcus Foligno |
$2,500,000 (4) |
| -Salary Remaining : |
$0 |
| Filip Gustavsson |
$2,000,000 (2) |
| -Salary Remaining : |
$0 |
| Vladislav Namestnikov |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Brett Howden |
$1,900,000 (3) |
| -Salary Remaining : |
$0 |
| Eeli Tolvanen |
$1,900,000 (1) |
| -Salary Remaining : |
$0 |
| Brayden Pachal |
$1,551,000 (1) |
| -Salary Remaining : |
$0 |
| Kyle Palmieri |
$1,500,000 (2) |
| -Salary Remaining : |
$0 |
| Mark Jankowski |
$1,500,000 (5) |
| -Salary Remaining : |
$0 |
| Matthew Boldy |
$1,200,000 (1) |
| -Salary Remaining : |
$0 |
| Frederick Gaudreau |
$1,025,000 (3) |
| -Salary Remaining : |
$0 |
| Morgan Barron |
$1,000,000 (2) |
| -Salary Remaining : |
$0 |
| Vinni Lettieri |
$900,000 (3) |
| -Salary Remaining : |
$0 |
| Mitchell Chaffee |
$800,000 (1) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 48 : $60,026,000 |
| Year 49 : $42,825,000 |
| Year 50 : $29,325,000 |
| Year 51 : $14,750,000 |
| Salary Average Commitment |
| Year 48 : $60,026,000 |
| Year 49 : $42,825,000 |
| Year 50 : $29,325,000 |
| Year 51 : $14,750,000 |
| Salary Cap with 1 Way Contract |
| Year 48 : $60,026,000 |
| Year 49 : $42,825,000 |
| Year 50 : $29,325,000 |
| Year 51 : $14,750,000 |
|
Farm Players Salaries |
| Matt Tomkins |
$1,300,000 (1) |
| Salary Remaining : |
$0 |
| Brandon Scanlin |
$1,300,000 (1) |
| Salary Remaining : |
$0 |
| Marshall Rifai |
$1,300,000 (1) |
| Salary Remaining : |
$0 |
| Philip Kemp |
$1,300,000 (1) |
| Salary Remaining : |
$0 |
| Jonas Johansson |
$500,000 (5) |
| Salary Remaining : |
$0 |
| Mark Friedman |
$300,000 (4) |
| Salary Remaining : |
$0 |
| Hunter McKown |
$265,000 (3) |
| Salary Remaining : |
$0 |
| Jordan Oesterle |
$255,000 (2) |
| Salary Remaining : |
$0 |
| Vinnie Hinostroza |
$255,000 (2) |
| Salary Remaining : |
$0 |
| Jesper Wallstedt |
$120,000 (5) |
| Salary Remaining : |
$0 |
| Alexander Alexeyev |
$95,000 (1) |
| Salary Remaining : |
$0 |
| Valtteri Puustinen |
$90,000 (1) |
| Salary Remaining : |
$0 |
| Michael Dipietro |
$85,000 (3) |
| Salary Remaining : |
$0 |
| Marc Del Gaizo |
$85,000 (5) |
| Salary Remaining : |
$0 |
| Mason Shaw |
$80,000 (1) |
| Salary Remaining : |
$0 |
| Samuel Walker |
$77,500 (3) |
| Salary Remaining : |
$0 |
| Andrew Poturalski |
$77,500 (4) |
| Salary Remaining : |
$0 |
| Max McCormick |
$77,500 (4) |
| Salary Remaining : |
$0 |
| Kristian Reichel |
$77,500 (4) |
| Salary Remaining : |
$0 |
| Brogan Rafferty |
$77,500 (4) |
| Salary Remaining : |
$0 |
| Sheldon Rempal |
$77,500 (4) |
| Salary Remaining : |
$0 |
| Vitaly Abramov |
$77,500 (4) |
| Salary Remaining : |
$0 |
| Dylan McIlrath |
$75,000 (2) |
| Salary Remaining : |
$0 |
| Ivan Prosvetov |
$70,000 (2) |
| Salary Remaining : |
$0 |
| Nic Petan |
$70,000 (2) |
| Salary Remaining : |
$0 |
| T.J. Tynan |
$70,000 (1) |
| Salary Remaining : |
$0 |
| Connor Carrick |
$70,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 27 |
| Salary Commitment |
| Year 48 : $8,227,500 |
| Year 49 : $2,622,500 |
| Year 50 : $1,897,500 |
| Year 51 : $1,470,000 |
| Salary Average Commitment |
| Year 48 : $4,477,500 |
| Year 49 : $2,622,500 |
| Year 50 : $1,897,500 |
| Year 51 : $1,470,000 |
|
