Arena Capacity - Ticket Price Attendance - % |
Arena Name | Brimstone Palace |
Level 1: | 7000 - $100 - 5,302 - 75.75% |
Level 2: | 6000 - $60 - 5,530 - 92.17% |
Level 3: | 3000 - $35 - 2,579 - 85.95% |
Level 4: | 5000 - $25 - 4,432 - 88.65% |
Luxury : | 2000 - $200 - 1,118 - 55.88% |
Total Capacity : | 23000 |
Farm |
Farm Level 1: | 2000 - $35 - 1,669 - 83.43% |
Farm Level 2: | 1000 - $15 - 989 - 98.94% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 16 |
Average Attendance - % | 18,961 - 82.44% |
Average Income per Game | $1,286,665 |
Year to Date Revenue | $33,453,290 |
Farm |
Home Games Left | 16 |
Average Attendance - % | 2,658 - 88.60% |
Average Income per Game | $73,243 |
Year to Date Revenue | $1,904,315 |
Expense |
Pro Players Total Salaries | $28,402,896 |
Farm Players Total Salaries | $2,603,284 |
Coaches Total Salaries | $1,900,000 |
Luxury Taxe Total | $328,607 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $17,078,186 |
Farm Year To Date Expenses | $2,126,359 |
Pro Salary Cap To Date | $16,475,640 |
Farm Salary Cap To Date | $1,594,282 |
Estimate |
Pro Estimated Season Revenue | $20,586,640 |
Farm Estimated Season Revenue | $1,171,886 |
Pro Remaining Season Days | 62 |
Pro Expenses Per Days | $188,480 |
Pro Estimated Expenses | $11,685,760 |
Farm Remaining Season Days | 65 |
Farm Expenses Per Days | $22,033 |
Farm Estimated Expenses | $1,432,145 |
Estimated Season Expenses | $13,117,905 |
Season Salary Cap | $31,006,180 |
Estimate Under Maximum Salary Cap of $40,000,000 | $8,993,820 |
Estimate Over Minimum Salary Cap of $14,000,000 | $17,006,180 |
Current Bank Account | $394,219,814 |
Projected Bank Account | $402,860,435 |
|
Pro Players Salaries |
Kelly Guard |
$3,241,757 (2) |
-Salary Remaining : |
$1,288,391 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Jamie Benn |
$2,468,475 (2) |
-Salary Remaining : |
$981,061 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Dylan Larkin |
$2,195,000 (5) |
-Salary Remaining : |
$872,372 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Zack Kassian |
$1,792,712 (1) |
-Salary Remaining : |
$712,488 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Jakub Voracek |
$1,394,500 (1) |
-Salary Remaining : |
$554,224 |
-Salary Average : |
$0 |
-Salary Average Remaining : |
$0 |
Andrew Ladd |
$1,223,989 (1) |
-Salary Remaining : |
$486,457 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Jonas Johansson |
$1,123,123 (1) |
-Salary Remaining : |
$446,369 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Joe Morrow |
$1,100,000 (3) |
-Salary Remaining : |
$437,179 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Artturi Lehkonen |
$1,072,500 (2) |
-Salary Remaining : |
$426,250 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Valentin Zykov |
$1,050,000 (1) |
-Salary Remaining : |
$417,308 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Nick Ross |
$1,040,000 (1) |
-Salary Remaining : |
$413,333 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Johannes Salmonsson |
$1,027,390 (2) |
-Salary Remaining : |
$408,322 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Kirill Kaprizov |
$925,000 (5) |
-Salary Remaining : |
$367,628 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Tyson Jost |
$925,000 (3) |
-Salary Remaining : |
$367,628 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
John Klingberg |
$873,450 (1) |
-Salary Remaining : |
$347,140 |
-Salary Average : |
$647,000 |
-Salary Average Remaining : |
$257,141 |
Will Butcher |
$825,000 (2) |
-Salary Remaining : |
$327,885 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Simon Despres |
$825,000 (2) |
-Salary Remaining : |
$327,885 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Nolan Patrick |
$800,000 (4) |
-Salary Remaining : |
$317,949 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Jake Bean |
$750,000 (3) |
-Salary Remaining : |
$298,077 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Logan Brown |
$750,000 (1) |
-Salary Remaining : |
$298,077 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Evan Bouchard |
$750,000 (4) |
-Salary Remaining : |
$298,077 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Bowen Byram |
$750,000 (1) |
-Salary Remaining : |
$298,077 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Alexis Lafrenière |
$750,000 (2) |
-Salary Remaining : |
$298,077 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Connor Hellebuyck |
$750,000 (2) |
-Salary Remaining : |
$298,077 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$15,897 |
Total Pro Players | 24 |
Salary Commitment |
Year 11 : $28,402,896 |
Year 12 : $18,405,122 |
Year 13 : $7,445,000 |
Year 14 : $4,670,000 |
Salary Average Commitment |
Year 11 : $1,527,000 |
Year 12 : $600,000 |
Year 13 : $280,000 |
Year 14 : $160,000 |
Salary Cap with 1 Way Contract |
Year 11 : $28,402,896 |
Year 12 : $18,405,122 |
Year 13 : $7,445,000 |
Year 14 : $4,670,000 |
|
Farm Players Salaries |
Anders Lindback |
$132,000 (2) |
Salary Remaining : |
$53,962 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Elvis Merzlikins |
$125,000 (1) |
Salary Remaining : |
$51,101 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Carl Soderberg |
$110,000 (1) |
Salary Remaining : |
$44,969 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Kent Johnson |
$82,500 (3) |
Salary Remaining : |
$33,726 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Scott Perunovich |
$78,000 (3) |
Salary Remaining : |
$31,887 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Peyton Krebs |
$75,000 (1) |
Salary Remaining : |
$30,660 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Erik Brännström |
$75,000 (4) |
Salary Remaining : |
$30,660 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Chase Stillman |
$70,000 (3) |
Salary Remaining : |
$28,616 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
John Hayden |
$70,000 (1) |
Salary Remaining : |
$28,616 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Aleksandr Kisakov |
$70,000 (3) |
Salary Remaining : |
$28,616 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Arthur Kaliyev |
$67,500 (1) |
Salary Remaining : |
$27,594 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Kerby Rychel |
$67,500 (2) |
Salary Remaining : |
$27,594 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
J.T. Compher |
$65,784 (1) |
Salary Remaining : |
$26,893 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Evan Fitzpatrick |
$65,000 (3) |
Salary Remaining : |
$26,572 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Mike Anderson |
$65,000 (3) |
Salary Remaining : |
$26,572 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Dawson Mercer |
$65,000 (2) |
Salary Remaining : |
$26,572 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Nils Lundkvist |
$65,000 (4) |
Salary Remaining : |
$26,572 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Stelio Mattheos |
$65,000 (3) |
Salary Remaining : |
$26,572 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Egor Afanasyev |
$65,000 (1) |
Salary Remaining : |
$26,572 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Hendrix Lapierre |
$65,000 (2) |
Salary Remaining : |
$26,572 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Jakob Forsbacka-Karlsson |
$65,000 (1) |
Salary Remaining : |
$26,572 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
John Marino |
$65,000 (4) |
Salary Remaining : |
$26,572 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Ivan Morozov |
$65,000 (2) |
Salary Remaining : |
$26,572 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Jean-Luc Foudy |
$60,000 (2) |
Salary Remaining : |
$24,528 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Daemon Hunt |
$60,000 (2) |
Salary Remaining : |
$24,528 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Evan Nause |
$60,000 (3) |
Salary Remaining : |
$24,528 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Max Gildon |
$60,000 (2) |
Salary Remaining : |
$24,528 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Ryan McLeod |
$55,000 (2) |
Salary Remaining : |
$22,484 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Jeremy Swayman |
$55,000 (1) |
Salary Remaining : |
$22,484 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Jakub Škarek |
$55,000 (3) |
Salary Remaining : |
$22,484 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Egor Sokolov |
$55,000 (2) |
Salary Remaining : |
$22,484 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Philip Svedebäck |
$55,000 (3) |
Salary Remaining : |
$22,484 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
AJ Greer |
$50,000 (1) |
Salary Remaining : |
$20,440 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Josh Bloom |
$50,000 (3) |
Salary Remaining : |
$20,440 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Philipp Kurashev |
$50,000 (1) |
Salary Remaining : |
$20,440 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Robert Bortuzzo |
$50,000 (1) |
Salary Remaining : |
$20,440 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Zachary Jones |
$50,000 (1) |
Salary Remaining : |
$20,440 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Zion Nybeck |
$50,000 (2) |
Salary Remaining : |
$20,440 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Jordan Harris |
$50,000 (1) |
Salary Remaining : |
$20,440 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$1,635 |
Total Farm Players | 39 |
Salary Commitment |
Year 11 : $2,603,284 |
Year 12 : $1,655,000 |
Year 13 : $920,500 |
Year 14 : $205,000 |
Salary Average Commitment |
Year 11 : $156,000 |
Year 12 : $100,000 |
Year 13 : $56,000 |
Year 14 : $12,000 |
|