Arena Capacity - Ticket Price Attendance - % |
Arena Name | The Olympia |
Level 1: | 6000 - $125 - 4,054 - 67.57% |
Level 2: | 5000 - $70 - 3,340 - 66.79% |
Level 3: | 2000 - $45 - 1,284 - 64.22% |
Level 4: | 4000 - $30 - 2,779 - 69.48% |
Luxury : | 1000 - $300 - 552 - 55.17% |
Total Capacity : | 18000 |
Income |
Home Games Left | 38 |
Average Attendance - % | 12,009 - 66.72% |
Average Income per Game | $1,560,393 |
Year to Date Revenue | $4,681,178 |
Expense |
Pro Players Total Salaries | $150,941,667 |
Farm Players Total Salaries | $4,174,415 |
Coaches Total Salaries | $2,000,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $5,239,370 |
Farm Year To Date Expenses | $233,080 |
Pro Salary Cap To Date | $5,204,885 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $59,294,921 |
Pro Remaining Season Days | 140 |
Pro Expenses Per Days | $1,047,874 |
Pro Estimated Expenses | $146,702,360 |
Farm Remaining Season Days | 106 |
Farm Expenses Per Days | $46,616 |
Farm Estimated Expenses | $4,941,296 |
Estimated Season Expenses | $151,643,656 |
Season Salary Cap | $150,941,667 |
Estimate Under Maximum Salary Cap of $132,000,000 | -$18,941,667 |
Estimate Over Minimum Salary Cap of $40,000,000 | $110,941,667 |
Current Bank Account | $17,823,758 |
Projected Bank Account | ($74,524,977) |
|
Pro Players Salaries |
Tyler Seguin (1 Way Contract) |
$9,850,000 (9) |
Adam Fox (1 Way Contract) |
$9,500,000 (9) |
Andrei Vasilevskiy (1 Way Contract) |
$9,500,000 (9) |
Dylan Larkin (1 Way Contract) |
$8,700,000 (9) |
Sam Reinhart (1 Way Contract) |
$8,625,000 (9) |
Filip Forsberg (1 Way Contract) |
$8,500,000 (9) |
Miro Heiskanen (1 Way Contract) |
$8,450,000 (9) |
Alex DeBrincat (1 Way Contract) |
$7,875,000 (7) |
Jared Spurgeon (1 Way Contract) |
$7,575,000 (9) |
Chris Kreider (1 Way Contract) |
$6,500,000 (9) |
Tyler Toffoli (1 Way Contract) |
$6,000,000 (7) |
Cam Atkinson (1 Way Contract) |
$5,875,000 (9) |
-1 Way Contract Salary Cap : | $5,875,000 |
Matt Roy (1 Way Contract) |
$5,750,000 (9) |
Casey Mittelstadt (1 Way Contract) |
$5,750,000 (5) |
Travis Konecny (1 Way Contract) |
$5,500,000 (9) |
Elvis Merzlikins (1 Way Contract) |
$5,400,000 (9) |
-1 Way Contract Salary Cap : | $5,400,000 |
Jakub Vrana (1 Way Contract) |
$5,250,000 (5) |
-1 Way Contract Salary Cap : | $5,250,000 |
Jakob Chychrun |
$4,600,000 (9) |
Sam Bennett |
$4,425,000 (7) |
Brenden Dillon |
$4,000,000 (5) |
Barclay Goodrow |
$3,641,667 (9) |
Cody Ceci |
$3,250,000 (7) |
Erik Haula |
$3,150,000 (5) |
Cam Talbot |
$2,500,000 (3) |
Vince Dunn |
$775,000 (3) |
Total Pro Players | 25 |
Salary Commitment |
Year 5 : $150,941,667 |
Year 6 : $150,941,667 |
Year 7 : $150,941,667 |
Year 8 : $147,666,667 |
Salary Average Commitment |
Year 5 : $150,941,667 |
Year 6 : $150,941,667 |
Year 7 : $150,941,667 |
Year 8 : $147,666,667 |
Salary Cap with 1 Way Contract |
Year 5 : $150,941,667 |
Year 6 : $150,941,667 |
Year 7 : $150,941,667 |
Year 8 : $147,666,667 |
|
Farm Players Salaries |
Ryan Graves |
$450,000 (9) |
Nick Jensen |
$405,000 (5) |
Jalen Chatfield |
$300,000 (5) |
Patrice Bergeron |
$250,000 (1) |
Oliver Kylington |
$250,000 (3) |
Frederick Gaudreau |
$210,000 (9) |
Ethan Bear |
$206,250 (3) |
Anthony DeAngelo |
$167,500 (1) |
Morgan Barron |
$135,000 (3) |
Anthony Beauvillier |
$125,000 (1) |
Erik Johnson |
$100,000 (1) |
Ivan Miroshnichenko |
$95,000 (5) |
Alec Regula |
$91,833 (5) |
Philippe Myers |
$91,833 (5) |
Jacob Bryson |
$90,000 (1) |
Adam Ruzicka |
$90,000 (3) |
Philip Tomasino |
$86,333 (5) |
Cole Schwindt |
$85,583 (5) |
Nico Daws |
$85,083 (5) |
Denis Gurianov |
$85,000 (1) |
Nicholas Abruzzese |
$77,500 (3) |
Jack Campbell |
$77,500 (1) |
Ondrej Kase |
$77,500 (9) |
Dante Fabbro |
$77,500 (1) |
Mason Shaw |
$77,500 (1) |
Cam Dineen |
$77,500 (3) |
Alex Nikishin |
$77,500 (9) |
William Villeneuve |
$77,500 (9) |
Jesse Pulkkinen |
$77,500 (9) |
Cam Allen |
$77,500 (9) |
Total Farm Players | 30 |
Salary Commitment |
Year 5 : $4,174,415 |
Year 6 : $3,124,415 |
Year 7 : $3,124,415 |
Year 8 : $2,288,165 |
Salary Average Commitment |
Year 5 : $4,111,915 |
Year 6 : $3,061,915 |
Year 7 : $3,061,915 |
Year 8 : $2,225,665 |
|