Arena Capacity - Ticket Price Attendance - % |
| Arena Name | NEWTON SPORTS PALACE |
| Level 1: | 6000 - $90 - 6,000 - 100.00% |
| Level 2: | 5000 - $70 - 5,000 - 100.00% |
| Level 3: | 2000 - $45 - 2,000 - 100.00% |
| Level 4: | 4000 - $30 - 4,000 - 100.00% |
| Luxury : | 1000 - $150 - 1,000 - 100.00% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $25 - 2,000 - 100.00% |
| Farm Level 2: | 1000 - $15 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 18,000 - 100.00% |
| Average Income per Game | $1,250,000 |
| Year to Date Revenue | $2,500,000 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 3,000 - 100.00% |
| Average Income per Game | $65,000 |
| Year to Date Revenue | $130,000 |
Expense |
| Pro Players Total Salaries | $41,392,408 |
| Farm Players Total Salaries | $3,015,600 |
| Coaches Total Salaries | $2,700,000 |
| Luxury Taxe Total | $786,196 |
| Special Salary Cap Value | $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 | $294,192,575 |
| Projected Bank Account | $294,192,575 |
|
Pro Players Salaries |
| Brock Boeser |
$3,977,500 (6) |
| -Salary Remaining : |
$2,841,071 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Pontus Aberg |
$3,500,000 (1) |
| -Salary Remaining : |
$2,500,000 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Kevin Poulin |
$2,928,764 (4) |
| -Salary Remaining : |
$2,091,974 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Jordan Caron |
$2,771,644 (3) |
| -Salary Remaining : |
$1,979,746 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Adam Boqvist |
$2,500,000 (5) |
| -Salary Remaining : |
$1,785,714 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Pavel Zacha |
$2,262,500 (4) |
| -Salary Remaining : |
$1,616,071 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Max Domi |
$2,025,000 (2) |
| -Salary Remaining : |
$1,446,429 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Braden Holtby |
$1,924,375 (2) |
| -Salary Remaining : |
$1,374,554 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Phillip Danault |
$1,922,500 (4) |
| -Salary Remaining : |
$1,373,214 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Mika Zibanejad |
$1,910,375 (3) |
| -Salary Remaining : |
$1,364,554 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Jake Virtanen |
$1,881,250 (3) |
| -Salary Remaining : |
$1,343,750 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Pierre-Olivier Joseph |
$1,500,000 (6) |
| -Salary Remaining : |
$1,071,429 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Adam Henrique |
$1,272,500 (4) |
| -Salary Remaining : |
$908,929 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Brayden McNabb |
$1,200,000 (2) |
| -Salary Remaining : |
$857,143 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Mikkel Boedker |
$1,184,000 (2) |
| -Salary Remaining : |
$845,714 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Slater Koekkoek |
$1,151,000 (1) |
| -Salary Remaining : |
$822,143 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Brandon McMillan |
$1,106,000 (1) |
| -Salary Remaining : |
$790,000 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Viktor Arvidsson |
$1,000,000 (4) |
| -Salary Remaining : |
$714,286 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| MacKenzie Entwistle |
$975,000 (2) |
| -Salary Remaining : |
$696,429 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Mason McTavish |
$900,000 (5) |
| -Salary Remaining : |
$642,857 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Daniel Torgersson |
$700,000 (3) |
| -Salary Remaining : |
$500,000 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Jackson Lacombe |
$700,000 (4) |
| -Salary Remaining : |
$500,000 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Alex Vlasic |
$600,000 (1) |
| -Salary Remaining : |
$428,571 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| John Ludvig |
$500,000 (1) |
| -Salary Remaining : |
$357,143 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Mason Millman |
$500,000 (3) |
| -Salary Remaining : |
$357,143 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Tyler Angle |
$500,000 (3) |
| -Salary Remaining : |
$357,143 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$28,571 |
| Total Pro Players | 26 |
| Salary Commitment |
| Year 14 : $41,392,408 |
| Year 15 : $34,535,408 |
| Year 16 : $27,227,033 |
| Year 17 : $18,963,764 |
| Salary Average Commitment |
| Year 14 : $960,000 |
| Year 15 : $760,000 |
| Year 16 : $640,000 |
| Year 17 : $400,000 |
| Salary Cap with 1 Way Contract |
| Year 14 : $41,392,408 |
| Year 15 : $34,535,408 |
| Year 16 : $27,227,033 |
| Year 17 : $18,963,764 |
|
Farm Players Salaries |
| Nolan Patrick |
$172,500 (4) |
| Salary Remaining : |
$123,214 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Max Comtois |
$160,000 (4) |
| Salary Remaining : |
$114,286 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Ryan Johansen |
$135,000 (2) |
| Salary Remaining : |
$96,429 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Joshua Ho-Sang |
$113,400 (4) |
| Salary Remaining : |
$81,000 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Maxim Mayorov |
$112,500 (2) |
| Salary Remaining : |
$80,357 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Dmytro Timashov |
$107,500 (2) |
| Salary Remaining : |
$76,786 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Taylor Chorney |
$102,900 (1) |
| Salary Remaining : |
$73,500 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Maveric Lamoureux |
$80,000 (1) |
| Salary Remaining : |
$57,143 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Brendan Brisson |
$80,000 (3) |
| Salary Remaining : |
$57,143 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Sam O'Reilly |
$80,000 (3) |
| Salary Remaining : |
$57,143 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Brett Leason |
$76,800 (1) |
| Salary Remaining : |
$54,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Michael Hutchinson |
$75,000 (1) |
| Salary Remaining : |
$53,571 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Jakob Pelletier |
$75,000 (3) |
| Salary Remaining : |
$53,571 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Nikita Chibrikov |
$70,000 (3) |
| Salary Remaining : |
$50,000 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Benjamin Roger |
$70,000 (3) |
| Salary Remaining : |
$50,000 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Kalan Lind |
$70,000 (2) |
| Salary Remaining : |
$50,000 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Sergei Ivanov |
$70,000 (1) |
| Salary Remaining : |
$50,000 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Vasily Ponomarev |
$70,000 (4) |
| Salary Remaining : |
$50,000 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Gabriel Eliasson |
$70,000 (3) |
| Salary Remaining : |
$50,000 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| David Spacek |
$70,000 (1) |
| Salary Remaining : |
$50,000 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Isaiah George |
$65,000 (3) |
| Salary Remaining : |
$46,429 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Luca Pinelli |
$60,000 (2) |
| Salary Remaining : |
$42,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Brody Lamb |
$60,000 (4) |
| Salary Remaining : |
$42,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Nico Daws |
$60,000 (3) |
| Salary Remaining : |
$42,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Landon Slaggert |
$60,000 (3) |
| Salary Remaining : |
$42,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Will Cuylle |
$60,000 (4) |
| Salary Remaining : |
$42,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Wyatt Kaiser |
$60,000 (3) |
| Salary Remaining : |
$42,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Albert Johansson |
$60,000 (1) |
| Salary Remaining : |
$42,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Victor Mancini |
$60,000 (2) |
| Salary Remaining : |
$42,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Vojtech Hradec |
$60,000 (3) |
| Salary Remaining : |
$42,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Sean Behrens |
$60,000 (3) |
| Salary Remaining : |
$42,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Tomas Lavoie |
$60,000 (3) |
| Salary Remaining : |
$42,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Michael Funk |
$60,000 (1) |
| Salary Remaining : |
$42,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Joshua Roy |
$60,000 (3) |
| Salary Remaining : |
$42,857 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Artemi Kniazev |
$55,000 (1) |
| Salary Remaining : |
$39,286 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Semyon Der-Arguchintsev |
$55,000 (1) |
| Salary Remaining : |
$39,286 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Lucas Edmonds |
$50,000 (1) |
| Salary Remaining : |
$35,714 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Cruz Lucius |
$50,000 (1) |
| Salary Remaining : |
$35,714 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Kirill Dolzhenkov |
$50,000 (1) |
| Salary Remaining : |
$35,714 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Frédéric Brunet |
$50,000 (1) |
| Salary Remaining : |
$35,714 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,857 |
| Total Farm Players | 40 |
| Salary Commitment |
| Year 14 : $3,015,600 |
| Year 15 : $2,110,900 |
| Year 16 : $1,565,900 |
| Year 17 : $635,900 |
| Salary Average Commitment |
| Year 14 : $160,000 |
| Year 15 : $104,000 |
| Year 16 : $80,000 |
| Year 17 : $24,000 |
|