Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Brimstone Palace |
| Level 1: | 7000 - $100 - 4,825 - 68.93% |
| Level 2: | 6000 - $60 - 5,247 - 87.45% |
| Level 3: | 3000 - $35 - 2,412 - 80.38% |
| Level 4: | 5000 - $25 - 4,296 - 85.92% |
| Luxury : | 2000 - $200 - 1,111 - 55.53% |
| Total Capacity : | 23000 |
| Farm |
| Farm Level 1: | 2000 - $35 - 1,763 - 88.15% |
| Farm Level 2: | 1000 - $15 - 967 - 96.70% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 40 |
| Average Attendance - % | 17,890 - 77.78% |
| Average Income per Game | $1,211,223 |
| Year to Date Revenue | $2,422,445 |
| Farm |
| Home Games Left | 40 |
| Average Attendance - % | 2,730 - 91.00% |
| Average Income per Game | $76,210 |
| Year to Date Revenue | $152,420 |
Expense |
| Pro Players Total Salaries | $29,231,648 |
| Farm Players Total Salaries | $2,308,968 |
| Coaches Total Salaries | $2,941,000 |
| Luxury Taxe Total | $32,366 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $1,745,524 |
| Farm Year To Date Expenses | $175,294 |
| Pro Salary Cap To Date | $1,622,262 |
| Farm Salary Cap To Date | $132,038 |
Estimate |
| Pro Estimated Season Revenue | $48,448,900 |
| Farm Estimated Season Revenue | $3,048,400 |
| Pro Remaining Season Days | 132 |
| Pro Expenses Per Days | $224,205 |
| Pro Estimated Expenses | $29,595,060 |
| Farm Remaining Season Days | 137 |
| Farm Expenses Per Days | $21,331 |
| Farm Estimated Expenses | $2,922,347 |
| Estimated Season Expenses | $32,517,407 |
| Season Salary Cap | $31,540,616 |
| Estimate Under Maximum Salary Cap of $37,000,000 | $5,459,384 |
| Estimate Over Minimum Salary Cap of $13,000,000 | $18,540,616 |
| Current Bank Account | $303,397,204 |
| Projected Bank Account | $322,377,097 |
|
Pro Players Salaries |
| Cam Fowler |
$2,285,625 (5) |
| -Salary Remaining : |
$2,155,018 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Alexander Burmistrov |
$2,146,500 (2) |
| -Salary Remaining : |
$2,023,843 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Kelly Guard |
$1,994,927 (1) |
| -Salary Remaining : |
$1,880,931 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Drayson Bowman |
$1,965,937 (3) |
| -Salary Remaining : |
$1,853,598 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Alexandre Picard |
$1,530,000 (1) |
| -Salary Remaining : |
$1,442,571 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Maxim Lapierre |
$1,486,500 (1) |
| -Salary Remaining : |
$1,401,557 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Zack Kassian |
$1,434,170 (2) |
| -Salary Remaining : |
$1,352,217 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Maxime Talbot |
$1,395,000 (1) |
| -Salary Remaining : |
$1,315,286 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Nick Ross |
$1,300,000 (2) |
| -Salary Remaining : |
$1,225,714 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Carl Soderberg |
$1,256,000 (3) |
| -Salary Remaining : |
$1,184,229 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Mattias Tedenby |
$1,248,000 (1) |
| -Salary Remaining : |
$1,176,686 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Andrew Ladd |
$1,223,989 (4) |
| -Salary Remaining : |
$1,154,047 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Claude Giroux |
$1,170,000 (4) |
| -Salary Remaining : |
$1,103,143 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Dustin Byfuglien |
$1,120,000 (2) |
| -Salary Remaining : |
$1,056,000 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Dougie Hamilton |
$1,087,500 (4) |
| -Salary Remaining : |
$1,025,357 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Simon Gamanche |
$840,000 (2) |
| -Salary Remaining : |
$792,000 |
| -Salary Average : |
$0 |
| -Salary Average Remaining : |
$0 |
| Dylan Larkin |
$800,000 (4) |
| -Salary Remaining : |
$754,286 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Evan Bouchard |
$750,000 (3) |
| -Salary Remaining : |
$707,143 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Frederik Andersen |
$747,500 (2) |
| -Salary Remaining : |
$704,786 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Simon Despres |
$725,000 (2) |
| -Salary Remaining : |
$683,571 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Nick Schmaltz |
$675,000 (4) |
| -Salary Remaining : |
$636,429 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Andre Burakovsky |
$650,000 (1) |
| -Salary Remaining : |
$612,857 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Bryan Bickell |
$500,000 (1) |
| -Salary Remaining : |
$471,429 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Cody Franson |
$500,000 (1) |
| -Salary Remaining : |
$471,429 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Damon Severson |
$400,000 (2) |
| -Salary Remaining : |
$377,143 |
| -Salary Average : |
$40,000 |
| -Salary Average Remaining : |
$37,714 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 8 : $29,231,648 |
| Year 9 : $19,927,221 |
| Year 10 : $11,214,051 |
| Year 11 : $7,242,114 |
| Salary Average Commitment |
| Year 8 : $800,000 |
| Year 9 : $520,000 |
| Year 10 : $280,000 |
| Year 11 : $160,000 |
| Salary Cap with 1 Way Contract |
| Year 8 : $29,231,648 |
| Year 9 : $19,927,221 |
| Year 10 : $11,214,051 |
| Year 11 : $7,242,114 |
|
Farm Players Salaries |
| Gregory Campbell |
$175,025 (1) |
| Salary Remaining : |
$165,368 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Antti Niemi |
$160,425 (2) |
| Salary Remaining : |
$151,574 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Steve Ott |
$145,738 (1) |
| Salary Remaining : |
$137,697 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Jay Bouwmeester |
$116,250 (1) |
| Salary Remaining : |
$109,836 |
| Salary Average : |
$50,000 |
| Salary Average Remaining : |
$47,241 |
| Brooks Laich |
$110,000 (1) |
| Salary Remaining : |
$103,931 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Anders Lindback |
$101,250 (1) |
| Salary Remaining : |
$95,664 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Jimmy Vesey |
$81,250 (1) |
| Salary Remaining : |
$76,767 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Johannes Salmonsson |
$79,030 (3) |
| Salary Remaining : |
$74,670 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Sami Aittokallio |
$77,500 (1) |
| Salary Remaining : |
$73,224 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Jakob Chychrun |
$75,000 (1) |
| Salary Remaining : |
$70,862 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Nolan Patrick |
$75,000 (2) |
| Salary Remaining : |
$70,862 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Nicolas Hague |
$65,000 (2) |
| Salary Remaining : |
$61,414 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Will Butcher |
$65,000 (1) |
| Salary Remaining : |
$61,414 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Kerby Rychel |
$65,000 (3) |
| Salary Remaining : |
$61,414 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Matt Greene |
$60,000 (1) |
| Salary Remaining : |
$56,690 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Jakub Škarek |
$55,000 (3) |
| Salary Remaining : |
$51,966 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Valentin Zykov |
$52,500 (1) |
| Salary Remaining : |
$49,603 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Martin Frk |
$50,000 (2) |
| Salary Remaining : |
$47,241 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Ryan Gropp |
$50,000 (3) |
| Salary Remaining : |
$47,241 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| AJ Greer |
$50,000 (4) |
| Salary Remaining : |
$47,241 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Drake Batherson |
$50,000 (2) |
| Salary Remaining : |
$47,241 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Shane O'Brien |
$50,000 (1) |
| Salary Remaining : |
$47,241 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Artturi Lehkonen |
$50,000 (1) |
| Salary Remaining : |
$47,241 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Mike Anderson |
$50,000 (3) |
| Salary Remaining : |
$47,241 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Stelio Mattheos |
$50,000 (3) |
| Salary Remaining : |
$47,241 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Christopher Gibson |
$50,000 (2) |
| Salary Remaining : |
$47,241 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Anthony Duclair |
$40,000 (2) |
| Salary Remaining : |
$37,793 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Oskar Lindblom |
$40,000 (3) |
| Salary Remaining : |
$37,793 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Zack Stortini |
$40,000 (1) |
| Salary Remaining : |
$37,793 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| John Hayden |
$40,000 (2) |
| Salary Remaining : |
$37,793 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Matt Finn |
$40,000 (1) |
| Salary Remaining : |
$37,793 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Brock McGinn |
$40,000 (1) |
| Salary Remaining : |
$37,793 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Frederic Allard |
$30,000 (1) |
| Salary Remaining : |
$28,345 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Miles Wood |
$30,000 (1) |
| Salary Remaining : |
$28,345 |
| Salary Average : |
$4,000 |
| Salary Average Remaining : |
$3,779 |
| Total Farm Players | 34 |
| Salary Commitment |
| Year 8 : $2,308,968 |
| Year 9 : $969,455 |
| Year 10 : $439,030 |
| Year 11 : $50,000 |
| Salary Average Commitment |
| Year 8 : $182,000 |
| Year 9 : $64,000 |
| Year 10 : $32,000 |
| Year 11 : $4,000 |
|