Arena Capacity - Ticket Price Attendance - % |
Arena Name | Key Arena |
Level 1: | 6000 - $100 - 5 729 - 95,49% |
Level 2: | 5000 - $60 - 4 688 - 93,77% |
Level 3: | 2000 - $35 - 1 926 - 96,28% |
Level 4: | 4000 - $25 - 3 803 - 95,07% |
Luxury : | 1000 - $200 - 963 - 96,30% |
Total Capacity : | 18000 |
Farm |
Farm Level 1: | 2000 - $35 - 1 864 - 93,20% |
Farm Level 2: | 1000 - $15 - 949 - 94,85% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 36 |
Average Attendance - % | 17 109 - 95,05% |
Average Income per Game | $616,748 |
Year to Date Revenue | $3,083,741 |
Farm |
Home Games Left | 35 |
Average Attendance - % | 2 813 - 93,75% |
Average Income per Game | $40,529 |
Year to Date Revenue | $243,171 |
Expense |
Pro Players Total Salaries | $75,756,507 |
Farm Players Total Salaries | $25,025,650 |
Coaches Total Salaries | $1,000,001 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $9,331,992 |
Farm Year To Date Expenses | $3,092,640 |
Pro Salary Cap To Date | $9,331,992 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $22,202,935 |
Farm Estimated Season Revenue | $1,418,498 |
Pro Remaining Season Days | 159 |
Pro Expenses Per Days | $413,970 |
Pro Estimated Expenses | $65,821,230 |
Farm Remaining Season Days | 164 |
Farm Expenses Per Days | $133,115 |
Farm Estimated Expenses | $21,830,860 |
Estimated Season Expenses | $87,652,090 |
Season Salary Cap | $75,756,507 |
Estimate Under Maximum Salary Cap of $83,500,000 | $7,743,493 |
Estimate Over Minimum Salary Cap of $61,700,000 | $14,056,507 |
Current Bank Account | $902,280 |
Projected Bank Account | ($63,128,377) |
|
Pro Players Salaries |
Matthew Tkachuk |
$9,500,000 (6) |
Kirill Kaprizov |
$9,000,000 (2) |
Miro Heiskanen |
$8,450,000 (2) |
Brady Tkachuk |
$8,330,674 (5) |
T.J. Oshie |
$7,187,500 (4) |
Elvis Merzlikins |
$5,400,000 (6) |
Jakob Silfverberg |
$5,250,000 (2) |
Jeremy Swayman |
$3,475,000 (2) |
Erik Johnson |
$3,250,000 (2) |
Marcus Johansson |
$2,500,000 (4) |
Kaapo Kakko |
$2,100,000 (2) |
Anthony Stolarz |
$1,375,000 (2) |
Andrew Cogliano |
$1,031,250 (2) |
Tucker Poolman |
$1,000,000 (1) |
Jack Johnson |
$968,750 (2) |
Juraj Slafskovsky |
$950,000 (4) |
Trevor Zegras |
$925,000 (1) |
Seth Jarvis |
$925,000 (2) |
Quinton Byfield |
$900,000 (2) |
Evan Bouchard |
$863,333 (1) |
Sebastien Aho |
$825,000 (2) |
Robert Hagg |
$775,000 (2) |
Chad Ruhwedel |
$775,000 (2) |
Total Pro Players | 23 |
Salary Commitment |
Year 5 : $75,756,507 |
Year 6 : $72,968,174 |
Year 7 : $33,868,174 |
Year 8 : $33,868,174 |
Salary Average Commitment |
Year 5 : $925,000 |
Year 6 : $925,000 |
Year 7 : $0 |
Year 8 : $0 |
Salary Cap with 1 Way Contract |
Year 5 : $75,756,507 |
Year 6 : $72,968,174 |
Year 7 : $33,868,174 |
Year 8 : $33,868,174 |
|
Farm Players Salaries |
Matthew Stienburg |
$1,123,438 (4) |
Danton Heinen |
$1,100,000 (1) |
Luke Toporowski |
$1,087,500 (4) |
Tristen Nielsen |
$1,087,500 (4) |
Fabian Wagner |
$1,072,950 (6) |
Patrik Koch |
$1,059,375 (2) |
Jeremie Biakabutuka |
$1,031,250 (6) |
Montana Oneybuchi |
$1,031,250 (4) |
Griffin Mendel |
$987,500 (2) |
David Jiricek |
$950,000 (4) |
Mikael Pyyhtia |
$900,000 (4) |
Jordan Frasca |
$860,000 (4) |
Lukas Svejkovsky |
$860,000 (4) |
Henry Rybinski |
$860,000 (4) |
Declan Carlile |
$855,000 (2) |
Domenic DiVincentiis |
$853,888 (6) |
Louis Crevier |
$810,000 (3) |
Kyle MacLean |
$800,000 (2) |
Travis Dermott |
$800,000 (2) |
Anson Thornton |
$796,000 (6) |
Justin Kirkland |
$775,000 (2) |
Sean Day |
$775,000 (2) |
Jeremy Davies |
$775,000 (2) |
Veeti Miettinen |
$775,000 (1) |
Linus Hogberg |
$750,000 (2) |
Joel Teasdale |
$750,000 (1) |
Strauss Mann |
$750,000 (1) |
Cole Hults |
$750,000 (2) |
Total Farm Players | 28 |
Salary Commitment |
Year 5 : $25,025,651 |
Year 6 : $21,650,651 |
Year 7 : $13,323,776 |
Year 8 : $12,513,776 |
Salary Average Commitment |
Year 5 : $5,086,004 |
Year 6 : $5,086,004 |
Year 7 : $5,086,004 |
Year 8 : $4,276,004 |
|