Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Mellon Arena |
| Level 1: | 6000 - $100 - 5 875 - 97,92% |
| Level 2: | 5000 - $60 - 4 878 - 97,55% |
| Level 3: | 2000 - $35 - 2 000 - 100,00% |
| Level 4: | 4000 - $20 - 3 993 - 99,83% |
| Luxury : | 1000 - $200 - 1 000 - 100,00% |
| Total Capacity : | 18000 |
Income |
| Home Games Left | 29 |
| Average Attendance - % | 17 746 - 98,59% |
| Average Income per Game | $627,308 |
| Year to Date Revenue | $7,527,700 |
Expense |
| Pro Players Total Salaries | $82,364,857 |
| Farm Players Total Salaries | $0 |
| Coaches Total Salaries | $777,777 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $23,352,636 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $23,133,882 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $18,191,942 |
| Pro Remaining Season Days | 138 |
| Pro Expenses Per Days | $433,035 |
| Pro Estimated Expenses | $59,758,830 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $59,758,830 |
| Estimated Season Salary Cap | $82,333,674 |
| Estimate Under Maximum Salary Cap of $83,500,000 | $1,166,326 |
| Estimate Over Minimum Salary Cap of $58,000,000 | $24,333,674 |
| Current Bank Account | $216,511,159 |
| Projected Bank Account | $174,944,271 |
|
Pro Players Salaries |
| Seth Jones |
$9,500,000 (7) |
| Josh Norris |
$7,950,000 (7) |
| Kyle Connor |
$7,142,857 (3) |
| Adam Pelech |
$5,750,000 (6) |
| Trevor Zegras |
$5,750,000 (3) |
| Andrei Kuzmenko |
$5,500,000 (2) |
| Travis Konecny |
$5,500,000 (2) |
| Dylan Strome |
$5,000,000 (5) |
| Linus Ullmark |
$5,000,000 (2) |
| Joel Farabee |
$5,000,000 (5) |
| Alex Tuch |
$4,750,000 (3) |
| K'Andre Miller |
$3,872,000 (2) |
| Luke Schenn |
$2,750,000 (3) |
| Noah Cates |
$2,625,000 (2) |
| Alex Nedeljkovic |
$1,500,000 (1) |
| Eetu Luostarinen |
$1,500,000 (1) |
| Lucas Raymond |
$925,000 (1) |
| Jimmy Vesey |
$800,000 (2) |
| Matt Irwin |
$775,000 (1) |
| Jack Johnson |
$775,000 (1) |
| Total Pro Players | 20 |
| Salary Commitment |
| Year 2023 : $82,364,857 |
| Year 2024 : $76,889,857 |
| Year 2025 : $53,592,857 |
| Year 2026 : $33,200,000 |
| Salary Average Commitment |
| Year 2023 : $82,364,857 |
| Year 2024 : $76,889,857 |
| Year 2025 : $53,592,857 |
| Year 2026 : $33,200,000 |
| Salary Cap with 1 Way Contract |
| Year 2023 : $82,364,857 |
| Year 2024 : $76,889,857 |
| Year 2025 : $53,592,857 |
| Year 2026 : $33,200,000 |
|
Farm Players Salaries |
| Alexander Holtz |
$89,417 (2) |
| Dylan Guenther |
$89,417 (2) |
| Cole Perfetti |
$89,417 (1) |
| Alex Alexeyev |
$82,500 (2) |
| Pavel Dorofeyev |
$82,500 (1) |
| Sebastien Aho |
$82,500 (1) |
| Robin Salo |
$80,000 (1) |
| Travis Dermott |
$80,000 (1) |
| Samuel Bolduc |
$80,000 (2) |
| Luke Evangelista |
$79,750 (2) |
| Matthew Murray |
$77,500 (1) |
| Pierre-Edouard Bellemare |
$77,500 (1) |
| Michael Carcone |
$77,500 (2) |
| Rourke Chartier |
$77,500 (1) |
| Jake Christiansen |
$77,500 (1) |
| Jake Leschyshyn |
$76,667 (2) |
| Matthew Peca |
$76,250 (1) |
| Cameron Hughes |
$76,250 (1) |
| Boris Katchouk |
$75,833 (1) |
| Alex Barré-Boulet |
$75,833 (1) |
| Total Farm Players | 20 |
| Salary Commitment |
| Year 2023 : $1,603,834 |
| Year 2024 : $575,251 |
| Year 2025 : $0 |
| Year 2026 : $0 |
| Salary Average Commitment |
| Year 2023 : $1,603,834 |
| Year 2024 : $575,251 |
| Year 2025 : $0 |
| Year 2026 : $0 |
|