Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | UBS Arena |
| Level 1: | 6000 - $97 - 4,439 - 73.98% |
| Level 2: | 5000 - $56 - 3,863 - 77.26% |
| Level 3: | 3000 - $34 - 2,872 - 95.72% |
| Level 4: | 5000 - $23 - 4,161 - 83.22% |
| Luxury : | 1000 - $196 - 801 - 80.14% |
| Total Capacity : | 20000 |
Income |
| Home Games Left | 36 |
| Average Attendance - % | 16,136 - 80.68% |
| Average Income per Game | $1,290,996 |
| Year to Date Revenue | $6,454,980 |
Expense |
| Pro Players Total Salaries | $58,953,796 |
| Farm Players Total Salaries | $1,996,125 |
| Coaches Total Salaries | $1,550,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $6,206,186 |
| Farm Year To Date Expenses | $242,095 |
| Pro Salary Cap To Date | $6,111,357 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $46,475,856 |
| Pro Remaining Season Days | 105 |
| Pro Expenses Per Days | $516,843 |
| Pro Estimated Expenses | $54,268,515 |
| Farm Remaining Season Days | 105 |
| Farm Expenses Per Days | $21,949 |
| Farm Estimated Expenses | $2,304,645 |
| Estimated Season Expenses | $56,573,160 |
| Estimated Season Salary Cap | $59,474,667 |
| Estimate Under Maximum Salary Cap of $75,000,000 | $15,525,333 |
| Estimate Over Minimum Salary Cap of $35,000,000 | $24,474,667 |
| Current Bank Account | $709,399 |
| Projected Bank Account | ($9,387,905) |
|
Pro Players Salaries |
| Mikael Backlund |
$8,422,852 (3) |
| -Salary Remaining : |
$7,624,133 |
| Charlie Coyle (Out of Payroll) |
$7,031,250 (3) |
| -Salary Remaining : |
$6,364,494 |
| Jared Spurgeon |
$4,791,250 (1) |
| -Salary Remaining : |
$4,336,907 |
| Tyler Bertuzzi |
$4,750,000 (4) |
| -Salary Remaining : |
$4,299,569 |
| Mats Zuccarello |
$4,492,188 (1) |
| -Salary Remaining : |
$4,066,205 |
| Anders Lee |
$4,000,000 (4) |
| -Salary Remaining : |
$3,620,690 |
| Erik Haula |
$3,687,500 (7) |
| -Salary Remaining : |
$3,337,823 |
| Tony DeAngelo |
$3,169,688 (7) |
| -Salary Remaining : |
$2,869,114 |
| Rasmus Ristolainen |
$3,000,000 (7) |
| -Salary Remaining : |
$2,715,517 |
| Radko Gudas |
$2,812,500 (3) |
| -Salary Remaining : |
$2,545,797 |
| Tristan Jarry |
$2,756,250 (3) |
| -Salary Remaining : |
$2,494,881 |
| Brayden McNabb |
$2,500,000 (4) |
| -Salary Remaining : |
$2,262,931 |
| Carter Hart |
$2,205,000 (6) |
| -Salary Remaining : |
$1,995,905 |
| J.T. Compher |
$1,750,000 (7) |
| -Salary Remaining : |
$1,584,052 |
| Ty Dellandrea |
$1,600,005 (6) |
| -Salary Remaining : |
$1,448,280 |
| Jeff Petry |
$1,570,313 (3) |
| -Salary Remaining : |
$1,421,404 |
| Elvis Merzlikins |
$1,378,125 (4) |
| -Salary Remaining : |
$1,247,441 |
| Ross Colton |
$1,378,125 (7) |
| -Salary Remaining : |
$1,247,441 |
| Philipp Kurashev |
$1,102,500 (6) |
| -Salary Remaining : |
$997,953 |
| Calum Ritchie |
$1,000,000 (5) |
| -Salary Remaining : |
$905,172 |
| Aliaksei Protas (Out of Payroll) |
$750,000 (2) |
| -Salary Remaining : |
$678,879 |
| Nick Seeler |
$656,250 (2) |
| -Salary Remaining : |
$594,019 |
| Johnathan Kovacevic |
$656,250 (7) |
| -Salary Remaining : |
$594,019 |
| Kiefer Sherwood |
$525,000 (3) |
| -Salary Remaining : |
$475,216 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 25 : $65,985,046 |
| Year 26 : $56,701,608 |
| Year 27 : $55,295,358 |
| Year 28 : $32,177,193 |
| Salary Average Commitment |
| Year 25 : $48,670,631 |
| Year 26 : $39,387,193 |
| Year 27 : $37,980,943 |
| Year 28 : $23,285,630 |
| Salary Cap with 1 Way Contract |
| Year 25 : $65,985,046 |
| Year 26 : $56,701,608 |
| Year 27 : $55,295,358 |
| Year 28 : $32,177,193 |
|
Farm Players Salaries |
| Arturs Silovs |
$110,250 (4) |
| Salary Remaining : |
$99,795 |
| Max Crozier |
$110,250 (6) |
| Salary Remaining : |
$99,795 |
| Kasper Halttunen |
$85,000 (5) |
| Salary Remaining : |
$76,940 |
| Zach Dean |
$85,000 (1) |
| Salary Remaining : |
$76,940 |
| Viliam Kmec |
$75,000 (7) |
| Salary Remaining : |
$67,888 |
| Hunter Haight |
$75,000 (2) |
| Salary Remaining : |
$67,888 |
| Kevin Stenlund |
$65,625 (2) |
| Salary Remaining : |
$59,402 |
| Ruslan Khazheyev |
$65,000 (1) |
| Salary Remaining : |
$58,836 |
| Aaron Huglen |
$65,000 (3) |
| Salary Remaining : |
$58,836 |
| Sloan Stanick |
$52,500 (7) |
| Salary Remaining : |
$47,522 |
| Avery Hayes |
$52,500 (7) |
| Salary Remaining : |
$47,522 |
| Radek Faksa |
$52,500 (4) |
| Salary Remaining : |
$47,522 |
| Jared Wright |
$52,500 (7) |
| Salary Remaining : |
$47,522 |
| Atley Calvert |
$52,500 (1) |
| Salary Remaining : |
$47,522 |
| Bennett Schimek |
$52,500 (7) |
| Salary Remaining : |
$47,522 |
| Trevor Kuntar |
$52,500 (1) |
| Salary Remaining : |
$47,522 |
| Filip Hallander |
$52,500 (2) |
| Salary Remaining : |
$47,522 |
| Zach Metsa |
$52,500 (7) |
| Salary Remaining : |
$47,522 |
| Ryan Mast |
$52,500 (1) |
| Salary Remaining : |
$47,522 |
| Cole O'Hara |
$52,500 (7) |
| Salary Remaining : |
$47,522 |
| Topias Vilen |
$52,500 (3) |
| Salary Remaining : |
$47,522 |
| Georgi Romanov |
$52,500 (3) |
| Salary Remaining : |
$47,522 |
| Andrei Loshko |
$52,500 (3) |
| Salary Remaining : |
$47,522 |
| Tomas Hamara |
$52,500 (3) |
| Salary Remaining : |
$47,522 |
| Cam Squires |
$52,500 (3) |
| Salary Remaining : |
$47,522 |
| Lleyton Moore |
$52,500 (3) |
| Salary Remaining : |
$47,522 |
| Steven Lorentz |
$52,500 (4) |
| Salary Remaining : |
$47,522 |
| Dyllan Gill |
$52,500 (5) |
| Salary Remaining : |
$47,522 |
| Andre Lee |
$52,500 (6) |
| Salary Remaining : |
$47,522 |
| Corson Ceulemans |
$52,500 (6) |
| Salary Remaining : |
$47,522 |
| Carter Gylander |
$52,500 (7) |
| Salary Remaining : |
$47,522 |
| Vyacheslav Peksa |
$52,500 (1) |
| Salary Remaining : |
$47,522 |
| Loke Johansson |
$52,500 (7) |
| Salary Remaining : |
$47,522 |
| Total Farm Players | 33 |
| Salary Commitment |
| Year 25 : $1,996,125 |
| Year 26 : $1,636,125 |
| Year 27 : $1,443,000 |
| Year 28 : $1,063,000 |
| Salary Average Commitment |
| Year 25 : $1,996,125 |
| Year 26 : $1,636,125 |
| Year 27 : $1,443,000 |
| Year 28 : $1,063,000 |
|