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 |
|