Arena Capacity - Ticket Price Attendance - % |
Arena Name | Corel Center |
Level 1: | 8000 - $85 - 7 594 - 94,92% |
Level 2: | 6000 - $55 - 5 327 - 88,79% |
Level 3: | 2000 - $35 - 1 945 - 97,23% |
Level 4: | 4000 - $25 - 3 404 - 85,09% |
Luxury : | 1000 - $180 - 828 - 82,79% |
Total Capacity : | 21000 |
Farm |
Farm Level 1: | 2000 - $32 - 1 880 - 93,99% |
Farm Level 2: | 1000 - $14 - 951 - 95,10% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 17 |
Average Attendance - % | 19 098 - 90,94% |
Average Income per Game | $1,722,504 |
Year to Date Revenue | $41,340,089 |
Farm |
Home Games Left | 16 |
Average Attendance - % | 2 831 - 94,36% |
Average Income per Game | $106,529 |
Year to Date Revenue | $2,663,228 |
Expense |
Pro Players Total Salaries | $71,200,000 |
Farm Players Total Salaries | $2,875,000 |
Coaches Total Salaries | $600,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $43,779,654 |
Farm Year To Date Expenses | $1,722,898 |
Pro Salary Cap To Date | $43,485,715 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $29,282,563 |
Farm Estimated Season Revenue | $1,704,466 |
Pro Remaining Season Days | 75 |
Pro Expenses Per Days | $393,956 |
Pro Estimated Expenses | $29,546,700 |
Farm Remaining Season Days | 75 |
Farm Expenses Per Days | $16,346 |
Farm Estimated Expenses | $1,225,950 |
Estimated Season Expenses | $30,772,650 |
Season Salary Cap | $71,200,000 |
Estimate Under Maximum Salary Cap of $76,900,000 | $5,700,000 |
Estimate Over Minimum Salary Cap of $0 | $71,200,000 |
Current Bank Account | $9,111,141 |
Projected Bank Account | $9,325,520 |
|
Pro Players Salaries |
Pierre-Luc Dubois (Out of Payroll) |
$7,500,000 (4) |
Evgeni Dadonov |
$6,650,000 (1) |
Ryan McDonagh |
$6,500,000 (3) |
Timo Meier |
$6,500,000 (3) |
Jordan Binnington |
$6,000,000 (3) |
Will Butcher |
$5,500,000 (4) |
Ryan Kesler |
$5,400,000 (2) |
Radek Faksa |
$5,000,000 (4) |
Maxim Golod |
$3,500,000 (3) |
Nikita Tryamkin |
$3,500,000 (3) |
Mathew Dumba |
$3,500,000 (1) |
Gustav Forsling |
$3,500,000 (2) |
Blaze Lizotte |
$2,500,000 (1) |
Zack MacEwen |
$2,500,000 (1) |
Joe Snively |
$1,700,000 (2) |
Carson Meyer (1 Way Contract) |
$1,600,000 (2) |
-1 Way Contract Salary Cap : | $1,600,000 |
Nigel Dawes |
$1,350,000 (2) |
Reece Scarlett |
$1,300,000 (1) |
Mackenzie MacEachern |
$1,300,000 (2) |
Erik Johnson |
$900,000 (1) |
Tom Wilson |
$900,000 (2) |
Michael Rasmussen |
$900,000 (2) |
Thomas(Chase) Perry |
$700,000 (3) |
Total Pro Players | 23 |
Salary Commitment |
Year 15 : $78,700,000 |
Year 16 : $61,350,000 |
Year 17 : $44,700,000 |
Year 18 : $18,000,000 |
Salary Average Commitment |
Year 15 : $77,600,000 |
Year 16 : $60,250,000 |
Year 17 : $43,600,000 |
Year 18 : $18,000,000 |
Salary Cap with 1 Way Contract |
Year 15 : $78,700,000 |
Year 16 : $61,350,000 |
Year 17 : $44,700,000 |
Year 18 : $18,000,000 |
|
Farm Players Salaries |
Erik Kallgren |
$200,000 (3) |
Aleksi Saarela |
$170,000 (2) |
Stanislav Galiev |
$155,000 (2) |
Alexander Younan |
$150,000 (3) |
Darren Archibald |
$135,000 (2) |
Ryan Murphy |
$130,000 (1) |
Mathieu Olivier |
$120,000 (2) |
Michael Pezzetta |
$120,000 (3) |
Gustav Olofsson |
$110,000 (1) |
Jiri Sekac |
$110,000 (2) |
Peter Hrehorcak |
$100,000 (2) |
Vaclav Karabacek |
$100,000 (3) |
Emil Bemstrom |
$90,000 (3) |
Alec Regula |
$90,000 (2) |
Calen Addison |
$90,000 (3) |
Jamie Arniel |
$90,000 (2) |
Ian Mitchell |
$90,000 (3) |
Blake Weyrick |
$90,000 (1) |
Lukas Zetterberg (Out of Payroll) |
$80,000 (2) |
Brett Lernout |
$80,000 (2) |
Zach Solow |
$75,000 (3) |
Thomas Novak |
$75,000 (1) |
Mitchell Vande Sompel |
$75,000 (3) |
Adam Ollas-Mattsson |
$75,000 (1) |
Sean Day |
$75,000 (1) |
Jesper Lindgren |
$75,000 (1) |
Roman Horak (Out of Payroll) |
$70,000 (1) |
Linus Omark |
$70,000 (1) |
Micheal Wall |
$70,000 (2) |
Marek Viedensky |
$65,000 (1) |
Total Farm Players | 30 |
Salary Commitment |
Year 15 : $3,025,000 |
Year 16 : $2,190,000 |
Year 17 : $990,000 |
Year 18 : $0 |
Salary Average Commitment |
Year 15 : $3,025,000 |
Year 16 : $2,190,000 |
Year 17 : $990,000 |
Year 18 : $0 |
|