Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | The Rock |
| Level 1: | 7000 - $90 - 7,000 - 100.00% |
| Level 2: | 6000 - $58 - 6,000 - 100.00% |
| Level 3: | 2500 - $35 - 2,500 - 100.00% |
| Level 4: | 4500 - $20 - 4,500 - 100.00% |
| Luxury : | 1500 - $180 - 1,444 - 96.23% |
| Total Capacity : | 21500 |
| Farm |
| Farm Level 1: | 2000 - $35 - 2,000 - 100.00% |
| Farm Level 2: | 1000 - $15 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 21,444 - 99.74% |
| Average Income per Game | $2,108,842 |
| Year to Date Revenue | $12,653,050 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 3,000 - 100.00% |
| Average Income per Game | $85,000 |
| Year to Date Revenue | $170,000 |
Expense |
| Pro Players Total Salaries | $83,716,700 |
| Farm Players Total Salaries | $2,185,029 |
| Coaches Total Salaries | $9,000,000 |
| Luxury Taxe Total | $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 | $129,825,815 |
| Projected Bank Account | $129,825,815 |
|
Pro Players Salaries |
| Claude Giroux |
$8,275,000 (3) |
| Phil Kessel (1 Way Contract) |
$6,800,000 (4) |
| Alec Martinez |
$6,500,000 (2) |
| Filip Forsberg (1 Way Contract) |
$6,000,000 (5) |
| Brayden Schenn (1 Way Contract) |
$6,000,000 (4) |
| Jonathan Marchessault |
$6,000,000 (3) |
| Robin Lehner (1 Way Contract) |
$5,000,000 (5) |
| Andy Greene |
$4,500,000 (2) |
| Marco Scandella |
$4,500,000 (2) |
| Shayne Gostisbehere |
$4,500,000 (4) |
| Damon Severson (1 Way Contract) |
$4,166,700 (5) |
| Andrew Shaw (1 Way Contract) |
$3,900,000 (1) |
| Markus Nutivaara |
$2,700,000 (2) |
| Brock McGinn |
$2,100,000 (2) |
| Brian Boyle (1 Way Contract) |
$2,000,000 (4) |
| Nick Bjugstad (1 Way Contract) |
$2,000,000 (4) |
| Zach Aston-Reese |
$1,800,000 (3) |
| Valtteri Filppula (1 Way Contract) |
$1,200,000 (2) |
| Craig Anderson |
$1,150,000 (1) |
| Trevor Moore |
$1,000,000 (2) |
| Mikhail Sergachev (1 Way Contract) |
$1,000,000 (6) |
| Slater Koekkoek |
$1,000,000 (2) |
| Arrtu Ruotsalainen (1 Way Contract) |
$925,000 (3) |
| -1 Way Contract Salary Cap : | $0 |
| Travis Boyd (1 Way Contract) |
$700,000 (2) |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2030 : $83,716,700 |
| Year 2031 : $82,466,700 |
| Year 2032 : $58,266,700 |
| Year 2033 : $41,266,700 |
| Salary Average Commitment |
| Year 2030 : $33,469,645 |
| Year 2031 : $31,623,216 |
| Year 2032 : $10,855,358 |
| Year 2033 : $8,130,358 |
| Salary Cap with 1 Way Contract |
| Year 2030 : $82,791,696 |
| Year 2031 : $77,741,696 |
| Year 2032 : $53,541,700 |
| Year 2033 : $37,466,700 |
|
Farm Players Salaries |
| Brendan Guhle |
$110,000 (4) |
| Oscar Dansk |
$100,000 (1) |
| Evgeny Svechnikov |
$100,000 (3) |
| Dylan Coghlan |
$100,000 (3) |
| Dysin Mayo |
$93,500 (3) |
| Colton Point |
$92,500 (2) |
| Klim Kostin |
$92,500 (2) |
| Lane Pederson |
$92,500 (2) |
| Kevin Connauton |
$92,500 (2) |
| Martin Fehervary |
$88,125 (3) |
| J.J. Piccinich |
$87,500 (1) |
| Merrick Madsen |
$85,154 (1) |
| Phelix Martineau |
$85,000 (3) |
| Reilly Walsh |
$83,750 (3) |
| Sean Day |
$83,750 (4) |
| Jan Drozg |
$81,000 (4) |
| Kyle Olson |
$79,375 (3) |
| Declan Chisholm |
$75,000 (2) |
| Logan O'Connor |
$72,500 (4) |
| Sasha Chmelevski |
$70,375 (3) |
| Jake Hildebrand |
$70,000 (4) |
| Matt Bradley |
$70,000 (2) |
| Ryan Lohin |
$70,000 (1) |
| Travis Barron |
$70,000 (2) |
| Fedor Gordeev |
$70,000 (3) |
| Kyle Bauman |
$70,000 (1) |
| Total Farm Players | 26 |
| Salary Commitment |
| Year 2030 : $2,185,029 |
| Year 2031 : $1,795,583 |
| Year 2032 : $1,210,583 |
| Year 2033 : $426,000 |
| Salary Average Commitment |
| Year 2030 : $1,987,875 |
| Year 2031 : $1,628,500 |
| Year 2032 : $1,071,000 |
| Year 2033 : $381,875 |
|