Arena Capacity - Ticket Price Attendance - % |
Arena Name | General Motors Place |
Level 1: | 7000 - $145 - 4 479 - 63,99% |
Level 2: | 6000 - $115 - 3 033 - 50,55% |
Level 3: | 3000 - $90 - 1 200 - 40,00% |
Level 4: | 5000 - $75 - 2 000 - 40,00% |
Luxury : | 2000 - $250 - 1 164 - 58,20% |
Total Capacity : | 23000 |
Farm |
Farm Level 1: | 2000 - $80 - 923 - 46,13% |
Farm Level 2: | 1000 - $30 - 526 - 52,55% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 40 |
Average Attendance - % | 11 876 - 51,63% |
Average Income per Game | $2,011,425 |
Year to Date Revenue | $2,011,425 |
Farm |
Home Games Left | 39 |
Average Attendance - % | 1 448 - 48,27% |
Average Income per Game | $107,478 |
Year to Date Revenue | $214,956 |
Expense |
Pro Players Total Salaries | $83,485,000 |
Farm Players Total Salaries | $3,000,400 |
Coaches Total Salaries | $6,500,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $2,174,017 |
Farm Year To Date Expenses | $120,412 |
Pro Salary Cap To Date | $2,051,065 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $80,457,000 |
Farm Estimated Season Revenue | $4,191,642 |
Pro Remaining Season Days | 119 |
Pro Expenses Per Days | $725,287 |
Pro Estimated Expenses | $86,309,153 |
Farm Remaining Season Days | 109 |
Farm Expenses Per Days | $40,182 |
Farm Estimated Expenses | $4,379,838 |
Estimated Season Expenses | $90,688,991 |
Season Salary Cap | $83,485,000 |
Estimate Under Maximum Salary Cap of $86,000,000 | $2,515,000 |
Estimate Over Minimum Salary Cap of $52,000,000 | $31,485,000 |
Current Bank Account | $60,532,990 |
Projected Bank Account | $54,492,641 |
|
Pro Players Salaries |
Erik Karlsson |
$8,500,000 (4) |
-Salary Remaining : |
$8,290,984 |
Nico Hischier |
$7,500,000 (5) |
-Salary Remaining : |
$7,315,574 |
Nazem Kadri |
$6,800,000 (1) |
-Salary Remaining : |
$6,632,787 |
Alex DeBrincat |
$6,000,000 (4) |
-Salary Remaining : |
$5,852,459 |
Jacob Markstrom |
$6,000,000 (1) |
-Salary Remaining : |
$5,852,459 |
Seth Jones |
$6,000,000 (2) |
-Salary Remaining : |
$5,852,459 |
Jonathan Marchessault |
$5,750,000 (2) |
-Salary Remaining : |
$5,608,607 |
Bryan Rust |
$5,200,000 (4) |
-Salary Remaining : |
$5,072,131 |
Brett Pesce |
$5,000,000 (2) |
-Salary Remaining : |
$4,877,049 |
Tyler Toffoli |
$4,600,000 (2) |
-Salary Remaining : |
$4,486,885 |
Adam Pelech |
$4,500,000 (4) |
-Salary Remaining : |
$4,389,344 |
Jake McCabe |
$4,000,000 (5) |
-Salary Remaining : |
$3,901,639 |
Mikael Backlund |
$3,500,000 (5) |
-Salary Remaining : |
$3,413,934 |
Nick Seeler |
$2,700,000 (4) |
-Salary Remaining : |
$2,633,607 |
Garnet Hathaway |
$1,500,000 (2) |
-Salary Remaining : |
$1,463,115 |
Calvin Pickard |
$1,385,000 (3) |
-Salary Remaining : |
$1,350,943 |
Barclay Goodrow |
$1,250,000 (5) |
-Salary Remaining : |
$1,219,262 |
Trevor Lewis |
$1,250,000 (1) |
-Salary Remaining : |
$1,219,262 |
Christian Fischer |
$1,025,000 (1) |
-Salary Remaining : |
$999,795 |
Brendan Smith |
$1,025,000 (1) |
-Salary Remaining : |
$999,795 |
Total Pro Players | 20 |
Salary Commitment |
Year 49 : $83,485,000 |
Year 50 : $67,385,000 |
Year 51 : $44,535,000 |
Year 52 : $43,150,000 |
Salary Average Commitment |
Year 49 : $83,485,000 |
Year 50 : $67,385,000 |
Year 51 : $44,535,000 |
Year 52 : $43,150,000 |
Salary Cap with 1 Way Contract |
Year 49 : $83,485,000 |
Year 50 : $67,385,000 |
Year 51 : $44,535,000 |
Year 52 : $43,150,000 |
|
Farm Players Salaries |
Jason Zucker |
$300,000 (1) |
Salary Remaining : |
$291,964 |
Trevor van Riemsdyk |
$200,000 (2) |
Salary Remaining : |
$194,643 |
Uvis Balinskis |
$175,100 (4) |
Salary Remaining : |
$170,410 |
Sonny Milano |
$150,000 (5) |
Salary Remaining : |
$145,982 |
Dustin Tokarski |
$125,100 (5) |
Salary Remaining : |
$121,749 |
Matt Tomkins |
$100,000 (5) |
Salary Remaining : |
$97,322 |
Ian Mitchell |
$100,000 (5) |
Salary Remaining : |
$97,322 |
Philip Kemp |
$95,100 (5) |
Salary Remaining : |
$92,553 |
Devin Cooley |
$95,000 (4) |
Salary Remaining : |
$92,455 |
Robin Lehner |
$95,000 (4) |
Salary Remaining : |
$92,455 |
Reese Johnson |
$95,000 (1) |
Salary Remaining : |
$92,455 |
Cole Guttman |
$90,000 (2) |
Salary Remaining : |
$87,589 |
Mike Reilly |
$85,100 (1) |
Salary Remaining : |
$82,821 |
Cameron Hillis |
$77,500 (5) |
Salary Remaining : |
$75,424 |
Brandon Biro |
$77,500 (5) |
Salary Remaining : |
$75,424 |
Jason Polin |
$77,500 (4) |
Salary Remaining : |
$75,424 |
Olle Eriksson Ek |
$77,500 (2) |
Salary Remaining : |
$75,424 |
Walker Duehr |
$77,500 (5) |
Salary Remaining : |
$75,424 |
Zachary Hayes |
$77,500 (5) |
Salary Remaining : |
$75,424 |
Filip Kral |
$77,500 (2) |
Salary Remaining : |
$75,424 |
Nick Swaney |
$77,500 (2) |
Salary Remaining : |
$75,424 |
Keaton Middleton |
$75,000 (1) |
Salary Remaining : |
$72,991 |
Jalen Chatfield |
$75,000 (2) |
Salary Remaining : |
$72,991 |
Ben Harpur |
$75,000 (2) |
Salary Remaining : |
$72,991 |
Henrik Borgstrom |
$75,000 (2) |
Salary Remaining : |
$72,991 |
Josh Dunne |
$75,000 (3) |
Salary Remaining : |
$72,991 |
Lawrence Pilut |
$75,000 (2) |
Salary Remaining : |
$72,991 |
Joel Kiviranta |
$75,000 (4) |
Salary Remaining : |
$72,991 |
Rhett Gardner |
$75,000 (4) |
Salary Remaining : |
$72,991 |
Maxim Letunov |
$75,000 (4) |
Salary Remaining : |
$72,991 |
Total Farm Players | 30 |
Salary Commitment |
Year 49 : $3,000,400 |
Year 50 : $2,445,300 |
Year 51 : $1,622,800 |
Year 52 : $1,547,800 |
Salary Average Commitment |
Year 49 : $3,000,400 |
Year 50 : $2,445,300 |
Year 51 : $1,622,800 |
Year 52 : $1,547,800 |
|