Arena Capacity - Ticket Price Attendance - % |
Arena Name | Scotiabank Saddledome |
Level 1: | 6000 - $100 - 5,768 - 96.13% |
Level 2: | 5000 - $60 - 4,863 - 97.25% |
Level 3: | 2000 - $35 - 1,975 - 98.77% |
Level 4: | 4000 - $25 - 3,962 - 99.05% |
Luxury : | 1000 - $200 - 974 - 97.36% |
Total Capacity : | 18000 |
Team Popularity : | 100.00% |
Farm |
Farm Level 1: | 2000 - $70 - 1,838 - 91.89% |
Farm Level 2: | 1000 - $40 - 951 - 95.10% |
Farm Total Capacity : | 3000 |
Team Popularity : | 100.00% |
Income |
Home Games Left | 29 |
Average Attendance - % | 17,542 - 97.46% |
Average Income per Game | $1,416,210 |
Year to Date Revenue | $15,578,309 |
Farm |
Home Games Left | 29 |
Average Attendance - % | 2,789 - 92.96% |
Average Income per Game | $175,015 |
Year to Date Revenue | $1,925,164 |
Expense |
Pro Players Total Salaries | $64,425,000 |
Farm Players Total Salaries | $2,247,000 |
Coaches Total Salaries | $2,800,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $18,447,106 |
Farm Year To Date Expenses | $832,713 |
Pro Salary Cap To Date | $17,891,551 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $41,070,087 |
Farm Estimated Season Revenue | $5,075,432 |
Pro Remaining Season Days | 143 |
Pro Expenses Per Days | $335,480 |
Pro Estimated Expenses | $47,973,640 |
Farm Remaining Season Days | 146 |
Farm Expenses Per Days | $15,159 |
Farm Estimated Expenses | $2,213,214 |
Estimated Season Expenses | $50,186,854 |
Estimated Season Salary Cap | $64,420,748 |
Estimate Under Maximum Salary Cap of $107,277,394 | $42,856,646 |
Estimate Over Minimum Salary Cap of $35,000,000 | $29,420,748 |
Current Bank Account | $41,277,394 |
Projected Bank Account | $37,236,059 |
|
Pro Players Salaries |
Erik Johnson |
$6,000,000 (4) |
-Salary Remaining : |
$4,333,333 |
Brad Marchand |
$5,000,000 (3) |
-Salary Remaining : |
$3,611,111 |
Patrik Berglund |
$5,000,000 (4) |
-Salary Remaining : |
$3,611,111 |
Eric Staal |
$5,000,000 (2) |
-Salary Remaining : |
$3,611,111 |
Sami Vatanen |
$4,000,000 (1) |
-Salary Remaining : |
$2,888,889 |
Colin Wilson |
$3,500,000 (1) |
-Salary Remaining : |
$2,527,778 |
Henrik Lundqvist |
$3,000,000 (1) |
-Salary Remaining : |
$2,166,667 |
Esa Lindell |
$3,000,000 (3) |
-Salary Remaining : |
$2,166,667 |
Kyle Palmieri |
$2,500,000 (2) |
-Salary Remaining : |
$1,805,556 |
Jimmy Hayes |
$2,500,000 (1) |
-Salary Remaining : |
$1,805,556 |
David Ullstrom |
$2,500,000 (1) |
-Salary Remaining : |
$1,805,556 |
Tanner Pearson |
$2,500,000 (3) |
-Salary Remaining : |
$1,805,556 |
Christopher Gibson |
$2,400,000 (1) |
-Salary Remaining : |
$1,733,333 |
Colby Robak |
$2,100,000 (1) |
-Salary Remaining : |
$1,516,667 |
Jake DeBrusk |
$2,000,000 (1) |
-Salary Remaining : |
$1,444,444 |
David Savard |
$2,000,000 (1) |
-Salary Remaining : |
$1,444,444 |
Christian Folin |
$2,000,000 (2) |
-Salary Remaining : |
$1,444,444 |
Bryan Rust |
$2,000,000 (1) |
-Salary Remaining : |
$1,444,444 |
Kevin Labanc |
$1,900,000 (2) |
-Salary Remaining : |
$1,372,222 |
Anders Lee |
$1,500,000 (1) |
-Salary Remaining : |
$1,083,333 |
Victor Rask |
$1,300,000 (1) |
-Salary Remaining : |
$938,889 |
Matthew Nieto |
$1,000,000 (2) |
-Salary Remaining : |
$722,222 |
Mathieu Brodeur |
$925,000 (1) |
-Salary Remaining : |
$668,056 |
Chris Brown |
$800,000 (1) |
-Salary Remaining : |
$577,778 |
Total Pro Players | 24 |
Salary Commitment |
Year 3 : $64,425,000 |
Year 4 : $36,000,000 |
Year 5 : $23,500,000 |
Year 6 : $11,000,000 |
Salary Average Commitment |
Year 3 : $46,700,000 |
Year 4 : $25,500,000 |
Year 5 : $20,000,000 |
Year 6 : $11,000,000 |
Salary Cap with 1 Way Contract |
Year 3 : $64,425,000 |
Year 4 : $33,900,000 |
Year 5 : $21,500,000 |
Year 6 : $11,000,000 |
|
Farm Players Salaries |
Rasmus Andersson |
$150,000 (1) |
Salary Remaining : |
$108,955 |
Michael Hutchinson |
$99,500 (2) |
Salary Remaining : |
$72,274 |
Evgeny Svechnikov |
$97,500 (1) |
Salary Remaining : |
$70,821 |
Ryan Spooner |
$90,000 (1) |
Salary Remaining : |
$65,373 |
Barclay Goodrow |
$90,000 (2) |
Salary Remaining : |
$65,373 |
Peter Cehlarik |
$85,000 (2) |
Salary Remaining : |
$61,741 |
Frank Corrado |
$85,000 (2) |
Salary Remaining : |
$61,741 |
Ryan Donato |
$80,000 (3) |
Salary Remaining : |
$58,109 |
John Gilmour |
$80,000 (1) |
Salary Remaining : |
$58,109 |
Nico Sturm |
$75,000 (3) |
Salary Remaining : |
$54,478 |
Jesper Bratt |
$75,000 (3) |
Salary Remaining : |
$54,478 |
Eric Karlsson |
$75,000 (2) |
Salary Remaining : |
$54,478 |
Petteri Lindbohm |
$75,000 (3) |
Salary Remaining : |
$54,478 |
Tage Thompson |
$70,000 (3) |
Salary Remaining : |
$50,846 |
Collin Delia |
$70,000 (3) |
Salary Remaining : |
$50,846 |
Trevor Carrick |
$70,000 (3) |
Salary Remaining : |
$50,846 |
Vladislav Kamenev |
$70,000 (3) |
Salary Remaining : |
$50,846 |
Christian Jaros |
$65,000 (2) |
Salary Remaining : |
$47,214 |
Dominik Masin |
$65,000 (2) |
Salary Remaining : |
$47,214 |
Radim Zohorna |
$60,000 (3) |
Salary Remaining : |
$43,582 |
Brandon Hickey |
$60,000 (1) |
Salary Remaining : |
$43,582 |
Vitek Vanecek |
$60,000 (1) |
Salary Remaining : |
$43,582 |
Taylor Raddysh |
$50,000 (1) |
Salary Remaining : |
$36,318 |
Filip Hallander |
$50,000 (2) |
Salary Remaining : |
$36,318 |
Skyler Brind'Amour |
$50,000 (1) |
Salary Remaining : |
$36,318 |
Demetrios Koumontzis |
$50,000 (2) |
Salary Remaining : |
$36,318 |
Joel Hofer |
$50,000 (2) |
Salary Remaining : |
$36,318 |
Erik Brannstrom |
$50,000 (1) |
Salary Remaining : |
$36,318 |
Darren Raddysh |
$50,000 (1) |
Salary Remaining : |
$36,318 |
Tim Berni |
$50,000 (2) |
Salary Remaining : |
$36,318 |
Ivan Chekhovich |
$50,000 (1) |
Salary Remaining : |
$36,318 |
Vitali Kravtsov |
$50,000 (2) |
Salary Remaining : |
$36,318 |
Total Farm Players | 32 |
Salary Commitment |
Year 3 : $2,247,000 |
Year 4 : $1,559,500 |
Year 5 : $760,000 |
Year 6 : $0 |
Salary Average Commitment |
Year 3 : $2,074,500 |
Year 4 : $1,429,500 |
Year 5 : $645,000 |
Year 6 : $0 |
|