Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Heros Center |
| Level 1: | 7000 - $180 - 3 402 - 48.60% |
| Level 2: | 6000 - $88 - 3 838 - 63.97% |
| Level 3: | 3000 - $47 - 2 298 - 76.60% |
| Level 4: | 5000 - $35 - 3 349 - 66.97% |
| Luxury : | 2000 - $275 - 1 097 - 54.86% |
| Total Capacity : | 23000 |
| Farm |
| Farm Level 1: | 2000 - $80 - 2 000 - 100.00% |
| Farm Level 2: | 1000 - $30 - 1 000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 4 |
| Average Attendance - % | 13 984 - 60.80% |
| Average Income per Game | $1,772,480 |
| Year to Date Revenue | $65,581,743 |
| Farm |
| Home Games Left | 2 |
| Average Attendance - % | 3 000 - 100.00% |
| Average Income per Game | $228,000 |
| Year to Date Revenue | $8,208,000 |
Expense |
| Pro Players Total Salaries | $82,850,000 |
| Farm Players Total Salaries | $3,684,300 |
| Coaches Total Salaries | $7,200,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $80,912,347 |
| Farm Year To Date Expenses | $4,513,120 |
| Pro Salary Cap To Date | $74,102,440 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $7,089,918 |
| Farm Estimated Season Revenue | $456,000 |
| Pro Remaining Season Days | 17 |
| Pro Expenses Per Days | $728,279 |
| Pro Estimated Expenses | $12,380,743 |
| Farm Remaining Season Days | 8 |
| Farm Expenses Per Days | $43,224 |
| Farm Estimated Expenses | $345,792 |
| Estimated Season Expenses | $12,726,535 |
| Season Salary Cap | $82,850,000 |
| Estimate Under Maximum Salary Cap of $84,000,000 | $1,150,000 |
| Estimate Over Minimum Salary Cap of $52,000,000 | $30,850,000 |
| Current Bank Account | $89,452,859 |
| Projected Bank Account | $84,272,242 |
|
Pro Players Salaries |
| Adam Fox |
$8,750,000 (4) |
| -Salary Remaining : |
$1,219,262 |
| Tim Stutzle |
$8,500,000 (1) |
| -Salary Remaining : |
$1,184,426 |
| Sebastian Aho |
$7,800,000 (1) |
| -Salary Remaining : |
$1,086,885 |
| Brady Tkachuk |
$7,500,000 (1) |
| -Salary Remaining : |
$1,045,082 |
| Elias Lindholm |
$7,250,000 (4) |
| -Salary Remaining : |
$1,010,246 |
| Sam Reinhart |
$6,750,000 (1) |
| -Salary Remaining : |
$940,574 |
| Claude Giroux |
$6,000,000 (2) |
| -Salary Remaining : |
$836,066 |
| Jaccob Slavin |
$5,750,000 (1) |
| -Salary Remaining : |
$801,230 |
| Brady Skjei |
$5,250,000 (2) |
| -Salary Remaining : |
$731,557 |
| Erik Haula |
$2,800,000 (3) |
| -Salary Remaining : |
$390,164 |
| Evan Bouchard |
$2,750,000 (1) |
| -Salary Remaining : |
$383,197 |
| Matt Roy |
$2,750,000 (4) |
| -Salary Remaining : |
$383,197 |
| Filip Gustavsson |
$2,000,000 (3) |
| -Salary Remaining : |
$278,689 |
| Charlie Lindgren |
$2,000,000 (5) |
| -Salary Remaining : |
$278,689 |
| Marc Staal |
$1,200,000 (5) |
| -Salary Remaining : |
$167,213 |
| Jimmy Vesey |
$1,000,000 (4) |
| -Salary Remaining : |
$139,344 |
| Marcus Johansson |
$1,000,000 (3) |
| -Salary Remaining : |
$139,344 |
| Noah Cates |
$1,000,000 (2) |
| -Salary Remaining : |
$139,344 |
| Mark Jankowski |
$950,000 (1) |
| -Salary Remaining : |
$132,377 |
| Nick Seeler |
$950,000 (1) |
| -Salary Remaining : |
$132,377 |
| Cole Smith |
$900,000 (5) |
| -Salary Remaining : |
$125,410 |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 47 : $82,850,000 |
| Year 48 : $41,900,000 |
| Year 49 : $29,650,000 |
| Year 50 : $23,850,000 |
| Salary Average Commitment |
| Year 47 : $82,850,000 |
| Year 48 : $41,900,000 |
| Year 49 : $29,650,000 |
| Year 50 : $23,850,000 |
| Salary Cap with 1 Way Contract |
| Year 47 : $82,850,000 |
| Year 48 : $41,900,000 |
| Year 49 : $29,650,000 |
| Year 50 : $23,850,000 |
|
Farm Players Salaries |
| Gabriel Landeskog |
$800,000 (2) |
| Salary Remaining : |
$56,637 |
| Mason Marchment |
$375,000 (3) |
| Salary Remaining : |
$26,549 |
| David Rittich |
$150,000 (3) |
| Salary Remaining : |
$10,619 |
| Calvin Pickard |
$138,500 (5) |
| Salary Remaining : |
$9,805 |
| Jordan Greenway |
$125,000 (4) |
| Salary Remaining : |
$8,850 |
| Matt Martin |
$102,500 (3) |
| Salary Remaining : |
$7,257 |
| Ryan Johansen |
$102,500 (3) |
| Salary Remaining : |
$7,257 |
| Jon Merrill |
$102,500 (3) |
| Salary Remaining : |
$7,257 |
| Rocco Grimaldi |
$98,200 (3) |
| Salary Remaining : |
$6,952 |
| Jonny Brodzinski |
$95,000 (5) |
| Salary Remaining : |
$6,726 |
| Michael Stone |
$95,000 (1) |
| Salary Remaining : |
$6,726 |
| Gavin Bayreuther |
$95,000 (4) |
| Salary Remaining : |
$6,726 |
| Ben Meyers |
$95,000 (1) |
| Salary Remaining : |
$6,726 |
| Nick Blankenburg |
$95,000 (5) |
| Salary Remaining : |
$6,726 |
| Tanner Laczynski |
$95,000 (3) |
| Salary Remaining : |
$6,726 |
| Chase De Leo |
$92,600 (3) |
| Salary Remaining : |
$6,556 |
| Justin Bailey |
$90,000 (3) |
| Salary Remaining : |
$6,372 |
| Michael Eyssimont |
$85,000 (2) |
| Salary Remaining : |
$6,018 |
| Dominic Toninato |
$82,500 (2) |
| Salary Remaining : |
$5,841 |
| Nathan Smith |
$80,000 (2) |
| Salary Remaining : |
$5,664 |
| Mitchell Chaffee |
$80,000 (2) |
| Salary Remaining : |
$5,664 |
| Matthew Murray |
$77,500 (4) |
| Salary Remaining : |
$5,487 |
| Fredrik Olofsson |
$77,500 (4) |
| Salary Remaining : |
$5,487 |
| Kevin Mandolese |
$77,500 (4) |
| Salary Remaining : |
$5,487 |
| Luke Philp |
$77,500 (4) |
| Salary Remaining : |
$5,487 |
| Chase Priskie |
$75,000 (2) |
| Salary Remaining : |
$5,310 |
| Alexander Chmelevski |
$75,000 (3) |
| Salary Remaining : |
$5,310 |
| Andrew Agozzino |
$75,000 (3) |
| Salary Remaining : |
$5,310 |
| Josef Korenar |
$75,000 (3) |
| Salary Remaining : |
$5,310 |
| Total Farm Players | 29 |
| Salary Commitment |
| Year 47 : $3,684,300 |
| Year 48 : $3,494,300 |
| Year 49 : $2,291,800 |
| Year 50 : $858,500 |
| Salary Average Commitment |
| Year 47 : $3,595,800 |
| Year 48 : $3,405,800 |
| Year 49 : $2,203,300 |
| Year 50 : $770,000 |
|
