Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | GE Center |
| Level 1: | 6000 - $120 - 0 - 0.00% |
| Level 2: | 5000 - $70 - 0 - 0.00% |
| Level 3: | 2000 - $40 - 0 - 0.00% |
| Level 4: | 4000 - $25 - 0 - 0.00% |
| Luxury: | 1000 - $200 - 0 - 0.00% |
| Total Attendance : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $35 - 0 - 0.00% |
| Farm Level 2: | 1000 - $15 - 0 - 0.00% |
| Farm Total Attendance : | 3000 |
Income |
| Home Games Left | 40 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 40 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $50,648,500 |
| Farm Players Total Salaries | $1,552,100 |
| Coaches Total Salaries | $2,100,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $2,639,268 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 134 |
| Pro Expenses Per Days | $377,974 |
| Pro Estimated Expenses | $50,648,516 |
| Farm Remaining Season Days | 133 |
| Farm Expenses Per Days | $11,670 |
| Farm Estimated Expenses | $1,552,110 |
| Estimated Season Expenses | $52,200,626 |
| Estimated Season Payroll | $50,648,516 |
| Estimate Under Maximum Payroll of $46,000,000 | -$4,648,516 |
| Estimate Over Minimum Payroll of $18,000,000 | $32,648,516 |
| Current Funds | $20,213,428 |
| Projected Bank Account | $20,213,428 |
|
Pro Players |
| Nicklas Lidstrom |
$7,460,000 (1) |
| Salary Left : |
$7,460,000 |
| Nicklas Backstrom |
$6,400,000 (3) |
| Salary Left : |
$6,400,000 |
| Mike Smith |
$4,000,000 (2) |
| Salary Left : |
$4,000,000 |
| Loui Eriksson |
$3,800,000 (3) |
| Salary Left : |
$3,800,000 |
| Peter Forsberg |
$3,500,000 (2) |
| Salary Left : |
$3,500,000 |
| Braydon Coburn |
$2,800,000 (3) |
| Salary Left : |
$2,800,000 |
| Ryan Smyth |
$2,233,500 (3) |
| Salary Left : |
$2,233,500 |
| Joe Corvo |
$2,205,000 (2) |
| Salary Left : |
$2,205,000 |
| Ed Jovanovski |
$2,200,000 (2) |
| Salary Left : |
$2,200,000 |
| Michael Ryder |
$2,100,000 (3) |
| Salary Left : |
$2,100,000 |
| Tobias Enstrom |
$2,000,000 (2) |
| Salary Left : |
$2,000,000 |
| Andrew Ladd |
$1,900,000 (2) |
| Salary Left : |
$1,900,000 |
| Kristian Huselius |
$1,900,000 (1) |
| Salary Left : |
$1,900,000 |
| Alexandre Burrows |
$1,700,000 (1) |
| Salary Left : |
$1,700,000 |
| Maxim Lapierre |
$900,000 (1) |
| Salary Left : |
$900,000 |
| Emerson Etem |
$850,000 (3) |
| Salary Left : |
$850,000 |
| Simon Hjalmarsson |
$750,000 (2) |
| Salary Left : |
$750,000 |
| Anton Gustafsson |
$650,000 (2) |
| Salary Left : |
$650,000 |
| Jani Hakanpaa |
$650,000 (3) |
| Salary Left : |
$650,000 |
| Fredrik Sjostrom |
$600,000 (2) |
| Salary Left : |
$600,000 |
| Johan Larsson |
$550,000 (3) |
| Salary Left : |
$550,000 |
| Jacob Josefson |
$550,000 (2) |
| Salary Left : |
$550,000 |
| Alex Auld |
$500,000 (1) |
| Salary Left : |
$500,000 |
| Ryan McDonagh |
$450,000 (3) |
| Salary Left : |
$450,000 |
| Salary Commitment |
| Year 3 : $50,648,500.00 |
| Year 4 : $38,188,500.00 |
| Year 5 : $19,833,500.00 |
| Year 6 : $0.00 |
|
Farm Players |
| Marc Methot |
$92,100 (3) |
| Salary Left : |
$92,100 |
| Fabian Brunnstrom |
$80,000 (2) |
| Salary Left : |
$80,000 |
| Staffan Kronwall |
$75,000 (2) |
| Salary Left : |
$75,000 |
| Gregory Campbell |
$75,000 (2) |
| Salary Left : |
$75,000 |
| Mikael Backlund |
$75,000 (3) |
| Salary Left : |
$75,000 |
| Dan Fritsche |
$70,000 (2) |
| Salary Left : |
$70,000 |
| Brett Festerling |
$70,000 (3) |
| Salary Left : |
$70,000 |
| Ben Lovejoy |
$65,000 (1) |
| Salary Left : |
$65,000 |
| Justin Williams |
$65,000 (1) |
| Salary Left : |
$65,000 |
| Eric Nystrom |
$65,000 (1) |
| Salary Left : |
$65,000 |
| Jeff Woywitka |
$65,000 (1) |
| Salary Left : |
$65,000 |
| Jeff Drouin-Deslauriers |
$65,000 (1) |
| Salary Left : |
$65,000 |
| Tom Wandell |
$65,000 (3) |
| Salary Left : |
$65,000 |
| Adam Pardy |
$65,000 (1) |
| Salary Left : |
$65,000 |
| Martins Karsums |
$65,000 (2) |
| Salary Left : |
$65,000 |
| Patrick Kaleta |
$65,000 (2) |
| Salary Left : |
$65,000 |
| Cam Janssen |
$55,000 (1) |
| Salary Left : |
$55,000 |
| Brett Sterling |
$55,000 (1) |
| Salary Left : |
$55,000 |
| Brent Krahn |
$55,000 (1) |
| Salary Left : |
$55,000 |
| Scott Lehman |
$55,000 (1) |
| Salary Left : |
$55,000 |
| Jonathan Ericsson |
$55,000 (1) |
| Salary Left : |
$55,000 |
| Wade Dubielewicz |
$55,000 (1) |
| Salary Left : |
$55,000 |
| Tanner Glass |
$55,000 (1) |
| Salary Left : |
$55,000 |
| David Rundblad |
$45,000 (2) |
| Salary Left : |
$45,000 |
| Salary Commitment |
| Year 3 : $1,552,100.00 |
| Year 4 : $777,100.00 |
| Year 5 : $302,100.00 |
| Year 6 : $0.00 |
|