Arena Capacity - Ticket Price Attendance - % |
Arena Name | |
Level 1: | 6500 - $105 - 4 131 - 63,55% |
Level 2: | 5500 - $31 - 5 489 - 99,80% |
Level 3: | 2500 - $30 - 2 500 - 100,00% |
Level 4: | 4250 - $28 - 4 250 - 100,00% |
Luxury : | 1250 - $205 - 1 250 - 100,00% |
Total Capacity : | 20000 |
Team Popularity : | 115,00% |
Farm |
Farm Level 1: | 2000 - $35 - 1 885 - 94,23% |
Farm Level 2: | 1000 - $15 - 990 - 99,00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 38 |
Average Attendance - % | 17 620 - 88,10% |
Average Income per Game | $1,349,330 |
Year to Date Revenue | $4,047,990 |
Farm |
Home Games Left | -1 |
Average Attendance - % | 2 875 - 95,82% |
Average Income per Game | $92,935 |
Year to Date Revenue | $278,806 |
Expense |
Pro Players Total Salaries | $81,342,226 |
Pro Players Total Average Salaries | $81,342,226 |
Farm Players Total Salaries | $2,790,936 |
Farm Players Total Average Salaries | $2,790,936 |
Coaches Total Salaries | $3,300,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $5,140,000 |
Pro Year To Date Expenses | $5,707,386 |
Farm Year To Date Expenses | $164,850 |
Pro Salary Cap Per Days | $655,350 |
Pro Salary Cap To Date | $5,460,140 |
Farm Salary Cap Per Days | $23,453 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $51,274,540 |
Farm Estimated Season Revenue | ($92,935) |
Pro Remaining Season Days | 111 |
Pro Expenses Per Days | $700,355 |
Pro Estimated Expenses | $77,739,405 |
Farm Remaining Season Days | 111 |
Farm Expenses Per Days | $23,453 |
Farm Estimated Expenses | $2,603,283 |
Estimated Season Expenses | $80,342,688 |
Estimated Season Salary Cap | $83,343,990 |
Estimate Under Maximum Salary Cap of $102,800,000 | $19,456,010 |
Estimate Over Minimum Salary Cap of $76,000,000 | $7,343,990 |
Current Bank Account | $42,487,307 |
Projected Bank Account | $13,326,224 |
|
Pro Players Salaries |
Shayne Gostisbehere |
$6,850,000 (5) |
-Salary Remaining : |
$6,389,496 |
Esa Lindell |
$5,700,000 (1) |
-Salary Remaining : |
$5,316,807 |
Yanni Gourde |
$5,400,000 (2) |
-Salary Remaining : |
$5,036,975 |
Jake Allen |
$5,000,000 (1) |
-Salary Remaining : |
$4,663,866 |
Matt Dumba |
$4,500,000 (1) |
-Salary Remaining : |
$4,197,479 |
Conor Garland |
$4,224,000 (5) |
-Salary Remaining : |
$3,940,034 |
Nate Schmidt |
$4,000,000 (1) |
-Salary Remaining : |
$3,731,092 |
Morgan Frost |
$3,865,600 (6) |
-Salary Remaining : |
$3,605,728 |
Dominik Kubalik |
$3,750,000 (1) |
-Salary Remaining : |
$3,497,899 |
Jordan Staal |
$3,750,000 (5) |
-Salary Remaining : |
$3,497,899 |
Nikolaj Ehlers |
$3,712,000 (5) |
-Salary Remaining : |
$3,462,454 |
Ryan Lindgren (Out of Payroll) |
$3,355,563 (4) |
-Salary Remaining : |
$3,129,979 |
Michael McLeod |
$3,000,000 (5) |
-Salary Remaining : |
$2,798,319 |
Stefan Noesen |
$3,000,000 (6) |
-Salary Remaining : |
$2,798,319 |
Jonas Siegenthaler |
$3,000,000 (3) |
-Salary Remaining : |
$2,798,319 |
Erik Cernak |
$2,850,000 (1) |
-Salary Remaining : |
$2,658,403 |
Eetu Luostarinen |
$2,755,000 (1) |
-Salary Remaining : |
$2,569,790 |
Ondrej Palat |
$2,500,000 (6) |
-Salary Remaining : |
$2,331,933 |
Jordan Greenway |
$2,000,000 (2) |
-Salary Remaining : |
$1,865,546 |
Andrei Kuzmenko |
$1,740,800 (5) |
-Salary Remaining : |
$1,623,771 |
Mathieu Joseph |
$1,725,000 (2) |
-Salary Remaining : |
$1,609,034 |
Jake Evans |
$1,430,863 (4) |
-Salary Remaining : |
$1,334,671 |
Nils Hoglander |
$1,410,000 (2) |
-Salary Remaining : |
$1,315,210 |
Joseph Woll |
$1,088,975 (4) |
-Salary Remaining : |
$1,015,767 |
Joel Hofer |
$734,425 (2) |
-Salary Remaining : |
$685,052 |
Total Pro Players | 25 |
Salary Commitment |
Year 30 : $81,342,226 |
Year 31 : $52,787,226 |
Year 32 : $41,517,801 |
Year 33 : $38,517,801 |
Salary Average Commitment |
Year 30 : $81,342,226 |
Year 31 : $52,787,226 |
Year 32 : $41,517,801 |
Year 33 : $38,517,801 |
Salary Cap with 1 Way Contract |
Year 30 : $81,342,226 |
Year 31 : $52,787,226 |
Year 32 : $41,517,801 |
Year 33 : $38,517,801 |
|
Farm Players Salaries |
Michael Amadio |
$170,000 (2) |
Salary Remaining : |
$158,571 |
Spencer Knight |
$150,000 (1) |
Salary Remaining : |
$139,916 |
Noah Juulsen |
$150,000 (4) |
Salary Remaining : |
$139,916 |
Simon Benoit |
$120,000 (1) |
Salary Remaining : |
$111,933 |
William Carrier |
$107,520 (4) |
Salary Remaining : |
$100,292 |
Aleksi Heponiemi |
$100,100 (4) |
Salary Remaining : |
$93,371 |
Alexander True |
$100,100 (4) |
Salary Remaining : |
$93,371 |
David Farrance |
$100,000 (4) |
Salary Remaining : |
$93,277 |
Jacob Bernard-Docker |
$100,000 (2) |
Salary Remaining : |
$93,277 |
Jakub Galvas |
$100,000 (4) |
Salary Remaining : |
$93,277 |
Otto Koivula |
$100,000 (4) |
Salary Remaining : |
$93,277 |
Aaron Dell |
$85,000 (4) |
Salary Remaining : |
$79,286 |
Arttu Hyry |
$80,000 (4) |
Salary Remaining : |
$74,622 |
Buddy Robinson |
$80,000 (4) |
Salary Remaining : |
$74,622 |
Jacob Gaucher |
$80,000 (4) |
Salary Remaining : |
$74,622 |
Luca Del Bel Belluz |
$80,000 (2) |
Salary Remaining : |
$74,622 |
Andy Andreoff |
$75,000 (3) |
Salary Remaining : |
$69,958 |
Charles Hudon |
$75,000 (4) |
Salary Remaining : |
$69,958 |
Austin Wagner |
$75,000 (4) |
Salary Remaining : |
$69,958 |
Danick Martel |
$75,000 (4) |
Salary Remaining : |
$69,958 |
Gilles Senn |
$75,000 (4) |
Salary Remaining : |
$69,958 |
Blake Pietila |
$75,000 (2) |
Salary Remaining : |
$69,958 |
Andrej Sustr |
$75,000 (2) |
Salary Remaining : |
$69,958 |
Mark Pysyk |
$73,216 (4) |
Salary Remaining : |
$68,294 |
Anthony Angello |
$70,000 (2) |
Salary Remaining : |
$65,294 |
Andrew Agozzino |
$70,000 (2) |
Salary Remaining : |
$65,294 |
Brandon Pirri |
$70,000 (2) |
Salary Remaining : |
$65,294 |
Ben Harpur |
$70,000 (1) |
Salary Remaining : |
$65,294 |
Dean Kukan |
$70,000 (2) |
Salary Remaining : |
$65,294 |
Brad Richardson |
$70,000 (2) |
Salary Remaining : |
$65,294 |
Ben Bishop |
$70,000 (1) |
Salary Remaining : |
$65,294 |
Total Farm Players | 31 |
Salary Commitment |
Year 30 : $2,790,936 |
Year 31 : $2,380,936 |
Year 32 : $1,530,936 |
Year 33 : $1,455,936 |
Salary Average Commitment |
Year 30 : $2,790,936 |
Year 31 : $2,380,936 |
Year 32 : $1,530,936 |
Year 33 : $1,455,936 |
|