Arena Capacity - Ticket Price Attendance - % |
Arena Name | Arrow head pond |
Level 1: | 6000 - $100 - 5,777 - 96.29% |
Level 2: | 5000 - $70 - 4,834 - 96.68% |
Level 3: | 2000 - $40 - 1,887 - 94.37% |
Level 4: | 4000 - $30 - 3,806 - 95.15% |
Luxury : | 1000 - $200 - 962 - 96.20% |
Total Capacity : | 18000 |
Team Popularity : | 100.00% |
Farm |
Farm Level 1: | 2000 - $70 - 1,826 - 91.30% |
Farm Level 2: | 1000 - $40 - 916 - 91.57% |
Farm Total Capacity : | 3000 |
Team Popularity : | 100.00% |
Income |
Home Games Left | 28 |
Average Attendance - % | 17,267 - 95.93% |
Average Income per Game | $1,492,902 |
Year to Date Revenue | $17,914,824 |
Farm |
Home Games Left | 29 |
Average Attendance - % | 2,742 - 91.39% |
Average Income per Game | $172,665 |
Year to Date Revenue | $1,899,314 |
Expense |
Pro Players Total Salaries | $67,750,000 |
Farm Players Total Salaries | $2,370,000 |
Coaches Total Salaries | $2,800,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $20,133,512 |
Farm Year To Date Expenses | $938,885 |
Pro Salary Cap To Date | $19,550,972 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $41,801,256 |
Farm Estimated Season Revenue | $5,007,282 |
Pro Remaining Season Days | 146 |
Pro Expenses Per Days | $338,592 |
Pro Estimated Expenses | $49,434,432 |
Farm Remaining Season Days | 142 |
Farm Expenses Per Days | $15,693 |
Farm Estimated Expenses | $2,228,406 |
Estimated Season Expenses | $51,662,838 |
Estimated Season Salary Cap | $67,567,890 |
Estimate Under Maximum Salary Cap of $90,172,712 | $22,604,822 |
Estimate Over Minimum Salary Cap of $37,000,000 | $30,567,890 |
Current Bank Account | $21,172,712 |
Projected Bank Account | $16,318,412 |
|
Pro Players Salaries |
Carter Verhaeghe |
$10,000,000 (4) |
-Salary Remaining : |
$7,087,379 |
Johnny Gaudreau |
$7,000,000 (2) |
-Salary Remaining : |
$4,961,165 |
Kevin Shattenkirk |
$5,500,000 (4) |
-Salary Remaining : |
$3,898,058 |
Travis Zajac |
$4,000,000 (1) |
-Salary Remaining : |
$2,834,951 |
Brian Dumoulin |
$3,750,000 (2) |
-Salary Remaining : |
$2,657,767 |
Michal Neuvirth |
$3,500,000 (3) |
-Salary Remaining : |
$2,480,583 |
Kris Versteeg |
$3,500,000 (3) |
-Salary Remaining : |
$2,480,583 |
Justin Schultz |
$3,500,000 (1) |
-Salary Remaining : |
$2,480,583 |
Nikita Zaitsev |
$3,000,000 (1) |
-Salary Remaining : |
$2,126,214 |
Sam Gagner |
$3,000,000 (4) |
-Salary Remaining : |
$2,126,214 |
Marcus Kruger |
$2,750,000 (1) |
-Salary Remaining : |
$1,949,029 |
Noah Hanifin |
$2,500,000 (2) |
-Salary Remaining : |
$1,771,845 |
Jimmy Vesey |
$2,500,000 (1) |
-Salary Remaining : |
$1,771,845 |
Mike Richards |
$2,000,000 (1) |
-Salary Remaining : |
$1,417,476 |
Jesse Puljujarvi |
$2,000,000 (3) |
-Salary Remaining : |
$1,417,476 |
Cody Eakin |
$1,750,000 (1) |
-Salary Remaining : |
$1,240,291 |
Chris Bigras |
$1,500,000 (3) |
-Salary Remaining : |
$1,063,107 |
Brandon Pirri |
$1,200,000 (1) |
-Salary Remaining : |
$850,485 |
Marek Mazanek |
$1,000,000 (1) |
-Salary Remaining : |
$708,738 |
Corban Knight |
$1,000,000 (1) |
-Salary Remaining : |
$708,738 |
Tomas Nosek |
$1,000,000 (3) |
-Salary Remaining : |
$708,738 |
Viktor Loov |
$900,000 (1) |
-Salary Remaining : |
$637,864 |
Alexandre Grenier |
$900,000 (1) |
-Salary Remaining : |
$637,864 |
Total Pro Players | 23 |
Salary Commitment |
Year 2019 : $67,750,000 |
Year 2020 : $41,500,000 |
Year 2021 : $24,000,000 |
Year 2022 : $11,000,000 |
Salary Average Commitment |
Year 2019 : $55,675,000 |
Year 2020 : $38,900,000 |
Year 2021 : $27,950,000 |
Year 2022 : $18,500,000 |
Salary Cap with 1 Way Contract |
Year 2019 : $67,750,000 |
Year 2020 : $43,250,000 |
Year 2021 : $30,000,000 |
Year 2022 : $18,500,000 |
|
Farm Players Salaries |
Andrei Mironov |
$95,000 (1) |
Salary Remaining : |
$66,782 |
Dean Kukan |
$95,000 (1) |
Salary Remaining : |
$66,782 |
Dylan DeMelo |
$90,000 (1) |
Salary Remaining : |
$63,267 |
Louis Domingue |
$90,000 (1) |
Salary Remaining : |
$63,267 |
Morgan Frost |
$90,000 (2) |
Salary Remaining : |
$63,267 |
Scott Wilson |
$90,000 (1) |
Salary Remaining : |
$63,267 |
Jack Glover |
$90,000 (2) |
Salary Remaining : |
$63,267 |
Logan Brown |
$90,000 (1) |
Salary Remaining : |
$63,267 |
Jakub Vrana |
$85,000 (2) |
Salary Remaining : |
$59,752 |
Anton Blidh |
$80,000 (2) |
Salary Remaining : |
$56,238 |
Troy Terry |
$80,000 (2) |
Salary Remaining : |
$56,238 |
Tarmo Reunanen |
$75,000 (3) |
Salary Remaining : |
$52,723 |
Connor Clifton |
$75,000 (2) |
Salary Remaining : |
$52,723 |
Henri Ikonen |
$70,000 (2) |
Salary Remaining : |
$49,208 |
Sergey Tolchinsky |
$70,000 (1) |
Salary Remaining : |
$49,208 |
Nick Merkley |
$65,000 (2) |
Salary Remaining : |
$45,693 |
Francis Perron |
$60,000 (2) |
Salary Remaining : |
$42,178 |
Zack MacEwen |
$60,000 (2) |
Salary Remaining : |
$42,178 |
Branden Troock |
$60,000 (1) |
Salary Remaining : |
$42,178 |
Jake Pivonka |
$50,000 (1) |
Salary Remaining : |
$35,149 |
Damien Giroux |
$50,000 (1) |
Salary Remaining : |
$35,149 |
Mads Sogaard |
$50,000 (2) |
Salary Remaining : |
$35,149 |
Barrett Hayton |
$50,000 (1) |
Salary Remaining : |
$35,149 |
Ryan Collins |
$50,000 (1) |
Salary Remaining : |
$35,149 |
MacKenzie Entwistle |
$50,000 (2) |
Salary Remaining : |
$35,149 |
Luke Kunin |
$50,000 (1) |
Salary Remaining : |
$35,149 |
Mikhail Maltsev |
$50,000 (1) |
Salary Remaining : |
$35,149 |
John Beecher |
$50,000 (2) |
Salary Remaining : |
$35,149 |
Massimo Rizzo |
$50,000 (2) |
Salary Remaining : |
$35,149 |
Markus Niemelainen |
$50,000 (2) |
Salary Remaining : |
$35,149 |
Drew Helleson |
$50,000 (2) |
Salary Remaining : |
$35,149 |
Pavel Dorofeyev |
$50,000 (2) |
Salary Remaining : |
$35,149 |
Eamon McAdam |
$50,000 (1) |
Salary Remaining : |
$35,149 |
Alexis Gravel |
$50,000 (1) |
Salary Remaining : |
$35,149 |
Taylor Leier |
$45,000 (1) |
Salary Remaining : |
$31,634 |
Niklas Nordgren |
$40,000 (1) |
Salary Remaining : |
$28,119 |
Connor Ingram |
$25,000 (1) |
Salary Remaining : |
$17,574 |
Total Farm Players | 37 |
Salary Commitment |
Year 2019 : $2,370,000 |
Year 2020 : $1,200,000 |
Year 2021 : $75,000 |
Year 2022 : $0 |
Salary Average Commitment |
Year 2019 : $2,340,000 |
Year 2020 : $1,150,000 |
Year 2021 : $75,000 |
Year 2022 : $0 |
|