Arena Capacity - Ticket Price Attendance - % |
| Arena Name | NEWTON SPORTS PALACE |
| Level 1: | 6000 - $90 - 6,000 - 100.00% |
| Level 2: | 5000 - $70 - 4,576 - 91.53% |
| Level 3: | 2000 - $45 - 1,993 - 99.63% |
| 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 - 998 - 99.83% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 23 |
| Average Attendance - % | 17,569 - 97.61% |
| Average Income per Game | $1,220,014 |
| Year to Date Revenue | $23,180,270 |
| Farm |
| Home Games Left | 23 |
| Average Attendance - % | 2,998 - 99.94% |
| Average Income per Game | $64,974 |
| Year to Date Revenue | $1,234,505 |
Expense |
| Pro Players Total Salaries | $40,034,783 |
| Farm Players Total Salaries | $3,541,500 |
| Coaches Total Salaries | $2,700,000 |
| Luxury Taxe Total | $330,315 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $17,224,103 |
| Farm Year To Date Expenses | $1,834,542 |
| Pro Salary Cap To Date | $16,547,908 |
| Farm Salary Cap To Date | $1,349,162 |
Estimate |
| Pro Estimated Season Revenue | $28,060,327 |
| Farm Estimated Season Revenue | $1,494,401 |
| Pro Remaining Season Days | 84 |
| Pro Expenses Per Days | $279,093 |
| Pro Estimated Expenses | $23,443,812 |
| Farm Remaining Season Days | 89 |
| Farm Expenses Per Days | $30,464 |
| Farm Estimated Expenses | $2,711,296 |
| Estimated Season Expenses | $26,155,108 |
| Season Salary Cap | $43,576,283 |
| Estimate Under Maximum Salary Cap of $55,000,000 | $11,423,717 |
| Estimate Over Minimum Salary Cap of $20,000,000 | $23,576,283 |
| Current Bank Account | $288,802,701 |
| Projected Bank Account | $292,202,321 |
|
Pro Players Salaries |
| Pontus Aberg |
$3,500,000 (1) |
| -Salary Remaining : |
$1,973,154 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Brian Lee |
$3,346,875 (5) |
| -Salary Remaining : |
$1,886,829 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Kevin Poulin |
$2,928,764 (4) |
| -Salary Remaining : |
$1,651,115 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Jordan Caron |
$2,746,644 (3) |
| -Salary Remaining : |
$1,548,444 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Adam Boqvist |
$2,500,000 (5) |
| -Salary Remaining : |
$1,409,396 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Pavel Zacha |
$2,237,500 (4) |
| -Salary Remaining : |
$1,261,409 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Brock Boeser |
$2,125,000 (3) |
| -Salary Remaining : |
$1,197,987 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Max Domi |
$2,025,000 (2) |
| -Salary Remaining : |
$1,141,611 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Braden Holtby |
$1,924,375 (2) |
| -Salary Remaining : |
$1,084,883 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Mika Zibanejad |
$1,910,375 (3) |
| -Salary Remaining : |
$1,076,990 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Phillip Danault |
$1,897,500 (4) |
| -Salary Remaining : |
$1,069,732 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Jake Virtanen |
$1,881,250 (3) |
| -Salary Remaining : |
$1,060,570 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Roman Polak |
$1,408,000 (1) |
| -Salary Remaining : |
$793,772 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Adam Henrique |
$1,272,500 (4) |
| -Salary Remaining : |
$717,383 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Jacob de la Rose |
$1,200,000 (3) |
| -Salary Remaining : |
$676,510 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Brandon McMillan |
$1,106,000 (1) |
| -Salary Remaining : |
$623,517 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Viktor Arvidsson |
$1,000,000 (4) |
| -Salary Remaining : |
$563,758 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| MacKenzie Entwistle |
$975,000 (2) |
| -Salary Remaining : |
$549,664 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Maveric Lamoureux |
$800,000 (1) |
| -Salary Remaining : |
$451,007 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Pierre-Olivier Joseph |
$750,000 (1) |
| -Salary Remaining : |
$422,819 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Daniel Torgersson |
$700,000 (3) |
| -Salary Remaining : |
$394,631 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Jackson Lacombe |
$700,000 (4) |
| -Salary Remaining : |
$394,631 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Luca Pinelli |
$600,000 (2) |
| -Salary Remaining : |
$338,255 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Mason Millman |
$500,000 (3) |
| -Salary Remaining : |
$281,879 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$22,550 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 14 : $40,034,783 |
| Year 15 : $32,470,783 |
| Year 16 : $26,946,408 |
| Year 17 : $15,883,139 |
| Salary Average Commitment |
| Year 14 : $880,000 |
| Year 15 : $680,000 |
| Year 16 : $560,000 |
| Year 17 : $280,000 |
| Salary Cap with 1 Way Contract |
| Year 14 : $40,034,783 |
| Year 15 : $32,470,783 |
| Year 16 : $26,946,408 |
| Year 17 : $15,883,139 |
|
Farm Players Salaries |
| Alex Vlasic |
$600,000 (1) |
| Salary Remaining : |
$346,753 |
| Salary Average : |
$40,000 |
| Salary Average Remaining : |
$23,117 |
| Ryan Johansen |
$132,500 (2) |
| Salary Remaining : |
$76,575 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Mikkel Boedker |
$118,400 (2) |
| Salary Remaining : |
$68,426 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Joshua Ho-Sang |
$113,400 (4) |
| Salary Remaining : |
$65,536 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Maxim Mayorov |
$112,500 (2) |
| Salary Remaining : |
$65,016 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Dmytro Timashov |
$107,500 (2) |
| Salary Remaining : |
$62,127 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Taylor Chorney |
$102,900 (1) |
| Salary Remaining : |
$59,468 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Michael Hage |
$90,000 (3) |
| Salary Remaining : |
$52,013 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Nolan Patrick |
$82,500 (1) |
| Salary Remaining : |
$47,679 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Max Comtois |
$80,000 (1) |
| Salary Remaining : |
$46,234 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Sam O'Reilly |
$80,000 (3) |
| Salary Remaining : |
$46,234 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Brendan Brisson |
$80,000 (3) |
| Salary Remaining : |
$46,234 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Brett Leason |
$76,800 (1) |
| Salary Remaining : |
$44,384 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Jakob Pelletier |
$75,000 (3) |
| Salary Remaining : |
$43,344 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Michael Hutchinson |
$75,000 (1) |
| Salary Remaining : |
$43,344 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| David Spacek |
$70,000 (1) |
| Salary Remaining : |
$40,455 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Nikita Chibrikov |
$70,000 (3) |
| Salary Remaining : |
$40,455 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Benjamin Roger |
$70,000 (3) |
| Salary Remaining : |
$40,455 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Sergei Ivanov |
$70,000 (1) |
| Salary Remaining : |
$40,455 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Kalan Lind |
$70,000 (2) |
| Salary Remaining : |
$40,455 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Vasily Ponomarev |
$70,000 (4) |
| Salary Remaining : |
$40,455 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Isaiah George |
$65,000 (3) |
| Salary Remaining : |
$37,565 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Will Cuylle |
$60,000 (4) |
| Salary Remaining : |
$34,675 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Brody Lamb |
$60,000 (4) |
| Salary Remaining : |
$34,675 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Nico Daws |
$60,000 (3) |
| Salary Remaining : |
$34,675 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Wyatt Kaiser |
$60,000 (3) |
| Salary Remaining : |
$34,675 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Landon Slaggert |
$60,000 (3) |
| Salary Remaining : |
$34,675 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Albert Johansson |
$60,000 (1) |
| Salary Remaining : |
$34,675 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Victor Mancini |
$60,000 (2) |
| Salary Remaining : |
$34,675 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Vojtech Hradec |
$60,000 (3) |
| Salary Remaining : |
$34,675 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Sean Behrens |
$60,000 (3) |
| Salary Remaining : |
$34,675 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Tomas Lavoie |
$60,000 (3) |
| Salary Remaining : |
$34,675 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Michael Funk |
$60,000 (1) |
| Salary Remaining : |
$34,675 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Joshua Roy |
$60,000 (3) |
| Salary Remaining : |
$34,675 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Artemi Kniazev |
$55,000 (1) |
| Salary Remaining : |
$31,786 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Semyon Der-Arguchintsev |
$55,000 (1) |
| Salary Remaining : |
$31,786 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| John Ludvig |
$50,000 (1) |
| Salary Remaining : |
$28,896 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Lucas Edmonds |
$50,000 (1) |
| Salary Remaining : |
$28,896 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Cruz Lucius |
$50,000 (1) |
| Salary Remaining : |
$28,896 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Kirill Dolzhenkov |
$50,000 (1) |
| Salary Remaining : |
$28,896 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Tyler Angle |
$50,000 (3) |
| Salary Remaining : |
$28,896 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Frédéric Brunet |
$50,000 (1) |
| Salary Remaining : |
$28,896 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$2,312 |
| Total Farm Players | 42 |
| Salary Commitment |
| Year 14 : $3,541,500 |
| Year 15 : $1,904,300 |
| Year 16 : $1,303,400 |
| Year 17 : $303,400 |
| Salary Average Commitment |
| Year 14 : $204,000 |
| Year 15 : $100,000 |
| Year 16 : $76,000 |
| Year 17 : $16,000 |
|