Arena Capacity - Ticket Price Attendance - % |
Arena Name | Heros Center |
Level 1: | 7000 - $180 - 3 402 - 48.60% |
Level 2: | 6000 - $88 - 3 838 - 63.97% |
Level 3: | 3000 - $47 - 2 298 - 76.60% |
Level 4: | 5000 - $35 - 3 349 - 66.97% |
Luxury : | 2000 - $275 - 1 097 - 54.86% |
Total Capacity : | 23000 |
Farm |
Farm Level 1: | 2000 - $80 - 2 000 - 100.00% |
Farm Level 2: | 1000 - $30 - 1 000 - 100.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 4 |
Average Attendance - % | 13 984 - 60.80% |
Average Income per Game | $1,772,480 |
Year to Date Revenue | $65,581,743 |
Farm |
Home Games Left | 2 |
Average Attendance - % | 3 000 - 100.00% |
Average Income per Game | $228,000 |
Year to Date Revenue | $8,208,000 |
Expense |
Pro Players Total Salaries | $82,850,000 |
Farm Players Total Salaries | $3,684,300 |
Coaches Total Salaries | $7,200,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $80,912,347 |
Farm Year To Date Expenses | $4,513,120 |
Pro Salary Cap To Date | $74,102,440 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $7,089,918 |
Farm Estimated Season Revenue | $456,000 |
Pro Remaining Season Days | 17 |
Pro Expenses Per Days | $728,279 |
Pro Estimated Expenses | $12,380,743 |
Farm Remaining Season Days | 8 |
Farm Expenses Per Days | $43,224 |
Farm Estimated Expenses | $345,792 |
Estimated Season Expenses | $12,726,535 |
Season Salary Cap | $82,850,000 |
Estimate Under Maximum Salary Cap of $84,000,000 | $1,150,000 |
Estimate Over Minimum Salary Cap of $52,000,000 | $30,850,000 |
Current Bank Account | $89,452,859 |
Projected Bank Account | $84,272,242 |
|
Pro Players Salaries |
Adam Fox |
$8,750,000 (4) |
-Salary Remaining : |
$1,219,262 |
Tim Stutzle |
$8,500,000 (1) |
-Salary Remaining : |
$1,184,426 |
Sebastian Aho |
$7,800,000 (1) |
-Salary Remaining : |
$1,086,885 |
Brady Tkachuk |
$7,500,000 (1) |
-Salary Remaining : |
$1,045,082 |
Elias Lindholm |
$7,250,000 (4) |
-Salary Remaining : |
$1,010,246 |
Sam Reinhart |
$6,750,000 (1) |
-Salary Remaining : |
$940,574 |
Claude Giroux |
$6,000,000 (2) |
-Salary Remaining : |
$836,066 |
Jaccob Slavin |
$5,750,000 (1) |
-Salary Remaining : |
$801,230 |
Brady Skjei |
$5,250,000 (2) |
-Salary Remaining : |
$731,557 |
Erik Haula |
$2,800,000 (3) |
-Salary Remaining : |
$390,164 |
Evan Bouchard |
$2,750,000 (1) |
-Salary Remaining : |
$383,197 |
Matt Roy |
$2,750,000 (4) |
-Salary Remaining : |
$383,197 |
Filip Gustavsson |
$2,000,000 (3) |
-Salary Remaining : |
$278,689 |
Charlie Lindgren |
$2,000,000 (5) |
-Salary Remaining : |
$278,689 |
Marc Staal |
$1,200,000 (5) |
-Salary Remaining : |
$167,213 |
Jimmy Vesey |
$1,000,000 (4) |
-Salary Remaining : |
$139,344 |
Marcus Johansson |
$1,000,000 (3) |
-Salary Remaining : |
$139,344 |
Noah Cates |
$1,000,000 (2) |
-Salary Remaining : |
$139,344 |
Mark Jankowski |
$950,000 (1) |
-Salary Remaining : |
$132,377 |
Nick Seeler |
$950,000 (1) |
-Salary Remaining : |
$132,377 |
Cole Smith |
$900,000 (5) |
-Salary Remaining : |
$125,410 |
Total Pro Players | 21 |
Salary Commitment |
Year 47 : $82,850,000 |
Year 48 : $41,900,000 |
Year 49 : $29,650,000 |
Year 50 : $23,850,000 |
Salary Average Commitment |
Year 47 : $82,850,000 |
Year 48 : $41,900,000 |
Year 49 : $29,650,000 |
Year 50 : $23,850,000 |
Salary Cap with 1 Way Contract |
Year 47 : $82,850,000 |
Year 48 : $41,900,000 |
Year 49 : $29,650,000 |
Year 50 : $23,850,000 |
|
Farm Players Salaries |
Gabriel Landeskog |
$800,000 (2) |
Salary Remaining : |
$56,637 |
Mason Marchment |
$375,000 (3) |
Salary Remaining : |
$26,549 |
David Rittich |
$150,000 (3) |
Salary Remaining : |
$10,619 |
Calvin Pickard |
$138,500 (5) |
Salary Remaining : |
$9,805 |
Jordan Greenway |
$125,000 (4) |
Salary Remaining : |
$8,850 |
Matt Martin |
$102,500 (3) |
Salary Remaining : |
$7,257 |
Ryan Johansen |
$102,500 (3) |
Salary Remaining : |
$7,257 |
Jon Merrill |
$102,500 (3) |
Salary Remaining : |
$7,257 |
Rocco Grimaldi |
$98,200 (3) |
Salary Remaining : |
$6,952 |
Jonny Brodzinski |
$95,000 (5) |
Salary Remaining : |
$6,726 |
Michael Stone |
$95,000 (1) |
Salary Remaining : |
$6,726 |
Gavin Bayreuther |
$95,000 (4) |
Salary Remaining : |
$6,726 |
Ben Meyers |
$95,000 (1) |
Salary Remaining : |
$6,726 |
Nick Blankenburg |
$95,000 (5) |
Salary Remaining : |
$6,726 |
Tanner Laczynski |
$95,000 (3) |
Salary Remaining : |
$6,726 |
Chase De Leo |
$92,600 (3) |
Salary Remaining : |
$6,556 |
Justin Bailey |
$90,000 (3) |
Salary Remaining : |
$6,372 |
Michael Eyssimont |
$85,000 (2) |
Salary Remaining : |
$6,018 |
Dominic Toninato |
$82,500 (2) |
Salary Remaining : |
$5,841 |
Nathan Smith |
$80,000 (2) |
Salary Remaining : |
$5,664 |
Mitchell Chaffee |
$80,000 (2) |
Salary Remaining : |
$5,664 |
Matthew Murray |
$77,500 (4) |
Salary Remaining : |
$5,487 |
Fredrik Olofsson |
$77,500 (4) |
Salary Remaining : |
$5,487 |
Kevin Mandolese |
$77,500 (4) |
Salary Remaining : |
$5,487 |
Luke Philp |
$77,500 (4) |
Salary Remaining : |
$5,487 |
Chase Priskie |
$75,000 (2) |
Salary Remaining : |
$5,310 |
Alexander Chmelevski |
$75,000 (3) |
Salary Remaining : |
$5,310 |
Andrew Agozzino |
$75,000 (3) |
Salary Remaining : |
$5,310 |
Josef Korenar |
$75,000 (3) |
Salary Remaining : |
$5,310 |
Total Farm Players | 29 |
Salary Commitment |
Year 47 : $3,684,300 |
Year 48 : $3,494,300 |
Year 49 : $2,291,800 |
Year 50 : $858,500 |
Salary Average Commitment |
Year 47 : $3,595,800 |
Year 48 : $3,405,800 |
Year 49 : $2,203,300 |
Year 50 : $770,000 |
|