Arena Capacity - Ticket Price Attendance - % |
Arena Name | Brimstone Palace |
Level 1: | 7000 - $100 - 4,924 - 70.34% |
Level 2: | 6000 - $60 - 5,284 - 88.07% |
Level 3: | 3000 - $35 - 2,466 - 82.20% |
Level 4: | 5000 - $25 - 4,261 - 85.22% |
Luxury : | 2000 - $200 - 1,063 - 53.16% |
Total Capacity : | 23000 |
Farm |
Farm Level 1: | 2000 - $35 - 1,659 - 82.97% |
Farm Level 2: | 1000 - $15 - 992 - 99.17% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 25 |
Average Attendance - % | 17,998 - 78.25% |
Average Income per Game | $1,214,921 |
Year to Date Revenue | $20,653,655 |
Farm |
Home Games Left | 26 |
Average Attendance - % | 2,651 - 88.37% |
Average Income per Game | $72,953 |
Year to Date Revenue | $1,167,255 |
Expense |
Pro Players Total Salaries | $28,644,148 |
Farm Players Total Salaries | $2,370,218 |
Coaches Total Salaries | $2,941,000 |
Luxury Taxe Total | $220,726 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $11,895,271 |
Farm Year To Date Expenses | $1,172,638 |
Pro Salary Cap To Date | $11,063,280 |
Farm Salary Cap To Date | $880,660 |
Estimate |
Pro Estimated Season Revenue | $30,373,022 |
Farm Estimated Season Revenue | $1,896,789 |
Pro Remaining Season Days | 86 |
Pro Expenses Per Days | $220,008 |
Pro Estimated Expenses | $18,920,688 |
Farm Remaining Season Days | 91 |
Farm Expenses Per Days | $21,753 |
Farm Estimated Expenses | $1,979,523 |
Estimated Season Expenses | $20,900,211 |
Season Salary Cap | $31,014,366 |
Estimate Under Maximum Salary Cap of $37,000,000 | $5,985,634 |
Estimate Over Minimum Salary Cap of $13,000,000 | $18,014,366 |
Current Bank Account | $311,307,798 |
Projected Bank Account | $322,677,398 |
|
Pro Players Salaries |
Cam Fowler |
$2,285,625 (5) |
-Salary Remaining : |
$1,404,027 |
-Salary Average : |
$0 |
-Salary Average Remaining : |
$0 |
Alexander Burmistrov |
$2,146,500 (2) |
-Salary Remaining : |
$1,318,564 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Kelly Guard |
$1,994,927 (1) |
-Salary Remaining : |
$1,225,455 |
-Salary Average : |
$0 |
-Salary Average Remaining : |
$0 |
Drayson Bowman |
$1,965,937 (3) |
-Salary Remaining : |
$1,207,647 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Alexandre Picard |
$1,530,000 (1) |
-Salary Remaining : |
$939,857 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Maxim Lapierre |
$1,486,500 (1) |
-Salary Remaining : |
$913,136 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Zack Kassian |
$1,434,170 (2) |
-Salary Remaining : |
$880,990 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Maxime Talbot |
$1,395,000 (1) |
-Salary Remaining : |
$856,929 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Nick Ross |
$1,300,000 (2) |
-Salary Remaining : |
$798,571 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Carl Soderberg |
$1,256,000 (3) |
-Salary Remaining : |
$771,543 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Mattias Tedenby |
$1,248,000 (1) |
-Salary Remaining : |
$766,629 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Andrew Ladd |
$1,223,989 (4) |
-Salary Remaining : |
$751,879 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Claude Giroux |
$1,170,000 (4) |
-Salary Remaining : |
$718,714 |
-Salary Average : |
$0 |
-Salary Average Remaining : |
$0 |
Jay Bouwmeester |
$1,162,500 (1) |
-Salary Remaining : |
$714,107 |
-Salary Average : |
$500,000 |
-Salary Average Remaining : |
$307,143 |
Dustin Byfuglien |
$1,120,000 (2) |
-Salary Remaining : |
$688,000 |
-Salary Average : |
$0 |
-Salary Average Remaining : |
$0 |
Dougie Hamilton |
$1,087,500 (4) |
-Salary Remaining : |
$668,036 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Simon Gamanche |
$840,000 (2) |
-Salary Remaining : |
$516,000 |
-Salary Average : |
$0 |
-Salary Average Remaining : |
$0 |
Dylan Larkin |
$800,000 (4) |
-Salary Remaining : |
$491,429 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Frederik Andersen |
$747,500 (2) |
-Salary Remaining : |
$459,179 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Simon Despres |
$725,000 (2) |
-Salary Remaining : |
$445,357 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Nick Schmaltz |
$675,000 (4) |
-Salary Remaining : |
$414,643 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Andre Burakovsky |
$650,000 (1) |
-Salary Remaining : |
$399,286 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Damon Severson |
$400,000 (2) |
-Salary Remaining : |
$245,714 |
-Salary Average : |
$40,000 |
-Salary Average Remaining : |
$24,571 |
Total Pro Players | 23 |
Salary Commitment |
Year 8 : $28,644,148 |
Year 9 : $19,177,221 |
Year 10 : $10,464,051 |
Year 11 : $7,242,114 |
Salary Average Commitment |
Year 8 : $1,180,000 |
Year 9 : $480,000 |
Year 10 : $240,000 |
Year 11 : $160,000 |
Salary Cap with 1 Way Contract |
Year 8 : $28,644,148 |
Year 9 : $19,177,221 |
Year 10 : $10,464,051 |
Year 11 : $7,242,114 |
|
Farm Players Salaries |
Gregory Campbell |
$175,025 (1) |
Salary Remaining : |
$109,843 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Antti Niemi |
$160,425 (2) |
Salary Remaining : |
$100,681 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Steve Ott |
$145,738 (1) |
Salary Remaining : |
$91,463 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Brooks Laich |
$110,000 (1) |
Salary Remaining : |
$69,034 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Anders Lindback |
$101,250 (1) |
Salary Remaining : |
$63,543 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Jimmy Vesey |
$81,250 (1) |
Salary Remaining : |
$50,991 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Johannes Salmonsson |
$79,030 (3) |
Salary Remaining : |
$49,598 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Sami Aittokallio |
$77,500 (1) |
Salary Remaining : |
$48,638 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Jakob Chychrun |
$75,000 (1) |
Salary Remaining : |
$47,069 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Evan Bouchard |
$75,000 (3) |
Salary Remaining : |
$47,069 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Nolan Patrick |
$75,000 (2) |
Salary Remaining : |
$47,069 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Nicolas Hague |
$65,000 (2) |
Salary Remaining : |
$40,793 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Will Butcher |
$65,000 (1) |
Salary Remaining : |
$40,793 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Kerby Rychel |
$65,000 (3) |
Salary Remaining : |
$40,793 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Matt Greene |
$60,000 (1) |
Salary Remaining : |
$37,655 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Jakub Škarek |
$55,000 (3) |
Salary Remaining : |
$34,517 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Valentin Zykov |
$55,000 (1) |
Salary Remaining : |
$34,517 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
AJ Greer |
$50,000 (4) |
Salary Remaining : |
$31,379 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Martin Frk |
$50,000 (2) |
Salary Remaining : |
$31,379 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Cody Franson |
$50,000 (1) |
Salary Remaining : |
$31,379 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Ryan Gropp |
$50,000 (3) |
Salary Remaining : |
$31,379 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Drake Batherson |
$50,000 (2) |
Salary Remaining : |
$31,379 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Shane O'Brien |
$50,000 (1) |
Salary Remaining : |
$31,379 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Bryan Bickell |
$50,000 (1) |
Salary Remaining : |
$31,379 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Artturi Lehkonen |
$50,000 (1) |
Salary Remaining : |
$31,379 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Stelio Mattheos |
$50,000 (3) |
Salary Remaining : |
$31,379 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Christopher Gibson |
$50,000 (2) |
Salary Remaining : |
$31,379 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Mike Anderson |
$50,000 (3) |
Salary Remaining : |
$31,379 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Anthony Duclair |
$40,000 (2) |
Salary Remaining : |
$25,103 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
John Hayden |
$40,000 (2) |
Salary Remaining : |
$25,103 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Oskar Lindblom |
$40,000 (3) |
Salary Remaining : |
$25,103 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Brock McGinn |
$40,000 (1) |
Salary Remaining : |
$25,103 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Matt Finn |
$40,000 (1) |
Salary Remaining : |
$25,103 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Zack Stortini |
$40,000 (1) |
Salary Remaining : |
$25,103 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Frederic Allard |
$30,000 (1) |
Salary Remaining : |
$18,828 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Miles Wood |
$30,000 (1) |
Salary Remaining : |
$18,828 |
Salary Average : |
$4,000 |
Salary Average Remaining : |
$2,510 |
Total Farm Players | 36 |
Salary Commitment |
Year 8 : $2,370,218 |
Year 9 : $1,044,455 |
Year 10 : $514,030 |
Year 11 : $50,000 |
Salary Average Commitment |
Year 8 : $144,000 |
Year 9 : $68,000 |
Year 10 : $36,000 |
Year 11 : $4,000 |
|