Arena Capacity - Ticket Price Attendance - % |
Arena Name | |
Level 1: | 6000 - $100 - 5,821 - 97.02% |
Level 2: | 5000 - $60 - 4,898 - 97.97% |
Level 3: | 2000 - $35 - 1,925 - 96.25% |
Level 4: | 4000 - $25 - 3,797 - 94.93% |
Luxury: | 1000 - $200 - 935 - 93.53% |
Total Attendance : | 18000 |
Income |
Home Games Left | 38 |
Average Attendance - % | 17,377 - 96.54% |
Average Income per Game | $1,225,400 |
Year to Date Revenue | $3,676,200 |
Expense |
Pro Players Total Salaries | $68,462,500 |
Farm Players Total Salaries | $3,192,388 |
Coaches Total Salaries | $0 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $5,231,350 |
Farm Year To Date Expenses | $330,740 |
Pro Salary Per Days | $227,450 |
Pro Salary Cap To Date | $5,231,350 |
Farm Salary Per Days | $14,380 |
Farm Salary Cap To Date | $330,740 |
Estimate |
Pro Estimated Season Revenue | $46,565,200 |
Pro Remaining Season Days | 278 |
Pro Expenses Per Days | $227,450 |
Pro Estimated Expenses | $63,231,100 |
Farm Remaining Season Days | 199 |
Farm Expenses Per Days | $14,380 |
Farm Estimated Expenses | $2,861,620 |
Estimated Season Expenses | $66,092,720 |
Estimated Season Salary Cap | $68,462,450 |
Estimate Under Maximum Salary Cap of $70,000,000 | $1,537,550 |
Estimate Over Minimum Salary Cap of $0 | $68,462,450 |
Current Bank Account | $8,114,110 |
Projected Bank Account | -$11,413,410 |
|
Pro Players Salaries |
Corey Perry |
$8,625,000 (5) |
Patrick Sharp |
$5,900,000 (3) |
Mike Smith |
$5,666,667 (5) |
Tomas Plekanec |
$5,000,000 (2) |
Sam Gagner |
$4,800,000 (2) |
Teddy Purcell |
$4,500,000 (2) |
Tuomo Ruutu |
$3,800,000 (2) |
Erik Johnson |
$3,750,000 (2) |
Devan Dubnyk |
$3,500,000 (1) |
Rob Scuderi |
$3,375,000 (3) |
Jan Hejda |
$3,250,000 (1) |
Carl Gunnarsson |
$3,150,000 (2) |
Matt Moulson |
$3,133,333 (1) |
Martin Hanzal |
$3,100,000 (3) |
Vernon Fiddler |
$1,800,000 (1) |
Chris Kreider |
$1,325,000 (1) |
Brendan Smith |
$1,262,500 (1) |
Jake Muzzin |
$1,000,000 (1) |
Matt Calvert |
$987,500 (1) |
Andrew Campbell |
$537,500 (1) |
Total Pro Players | 20 |
Salary Commitment |
Year 1 : $68,462,500.00 |
Year 2 : $51,666,667.00 |
Year 3 : $26,666,667.00 |
Year 4 : $14,291,667.00 |
Salary Average Commitment |
Year 1 : $68,462,500.00 |
Year 2 : $51,666,667.00 |
Year 3 : $26,666,667.00 |
Year 4 : $14,291,667.00 |
|
Farm Players Salaries |
Daniel Briere |
$400,000 (1) |
Matt Stajan |
$312,500 (4) |
Brandon Prust |
$250,000 (2) |
Chris Neil |
$190,000 (2) |
Daniel Paille |
$130,000 (1) |
Louis Leblanc |
$117,000 (1) |
B.J. Crombeen |
$115,000 (1) |
Sena Acolatse |
$90,000 (1) |
Christian Thomas |
$80,833 (1) |
Tommy Cross |
$78,750 (1) |
Henrik Samuelsson |
$77,778 (1) |
Dennis Robertson |
$77,778 (1) |
Philip McRae |
$77,778 (1) |
Dan O'Donoghue |
$77,778 (1) |
Spencer Asuchak |
$77,778 (1) |
Brandon Alderson |
$76,750 (2) |
Greg Zanon |
$75,000 (1) |
John Scott |
$75,000 (1) |
Andy Miele |
$67,500 (1) |
Scott Wedgewood |
$64,833 (1) |
Michael Sdao |
$62,000 (1) |
Lukas Sedlak |
$61,333 (1) |
Derek Grant |
$60,500 (1) |
Greg Rallo |
$60,000 (1) |
Darren Kramer |
$60,000 (1) |
Rasmus Rissanen |
$58,750 (1) |
Drew LeBlanc |
$57,500 (1) |
Jean-Francois Berube |
$55,250 (1) |
Alexandre Bolduc |
$55,000 (1) |
Garrett Mitchell |
$55,000 (1) |
Akim Aliu |
$47,500 (1) |
Maxime Macenauer |
$47,500 (1) |
Total Farm Players | 32 |
Salary Commitment |
Year 1 : $3,192,389.00 |
Year 2 : $829,250.00 |
Year 3 : $312,500.00 |
Year 4 : $312,500.00 |
Salary Average Commitment |
Year 1 : $3,192,389.00 |
Year 2 : $829,250.00 |
Year 3 : $312,500.00 |
Year 4 : $312,500.00 |
|