Arena Capacity - Ticket Price Attendance - % |
Arena Name | Jailhouse Rockin Center |
Level 1: | 4000 - $99 - 4 000 - 100,00% |
Level 2: | 4000 - $69 - 3 687 - 92,18% |
Level 3: | 4000 - $44 - 3 663 - 91,58% |
Level 4: | 4000 - $32 - 4 000 - 100,00% |
Luxury : | 1100 - $165 - 940 - 85,45% |
Total Capacity : | 17100 |
Income |
Home Games Left | 40 |
Average Attendance - % | 16 290 - 95,26% |
Average Income per Game | $1,631,066 |
Year to Date Revenue | $1,631,066 |
Expense |
Pro Players Total Salaries | $83,345,232 |
Farm Players Total Salaries | $3,099,928 |
Coaches Total Salaries | $1,156,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $1,838,349 |
Farm Year To Date Expenses | $81,111 |
Pro Salary Cap To Date | $1,825,077 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $65,242,640 |
Pro Remaining Season Days | 134 |
Pro Expenses Per Days | $612,783 |
Pro Estimated Expenses | $82,112,922 |
Farm Remaining Season Days | 132 |
Farm Expenses Per Days | $27,037 |
Farm Estimated Expenses | $3,568,884 |
Estimated Season Expenses | $85,681,806 |
Season Salary Cap | $83,345,232 |
Estimate Under Maximum Salary Cap of $85,000,000 | $1,654,768 |
Estimate Over Minimum Salary Cap of $60,000,000 | $23,345,232 |
Current Bank Account | ($33,300,721) |
Projected Bank Account | ($53,739,887) |
|
Pro Players Salaries |
Connor McDavid |
$12,500,000 (4) |
-Salary Remaining : |
$12,226,277 |
Steven Stamkos |
$8,500,000 (2) |
-Salary Remaining : |
$8,313,869 |
Blake Wheeler |
$8,250,000 (2) |
-Salary Remaining : |
$8,069,343 |
Victor Hedman |
$7,875,000 (3) |
-Salary Remaining : |
$7,702,555 |
Ryan O'reilly |
$7,500,000 (1) |
-Salary Remaining : |
$7,335,766 |
Joe Pavelski |
$7,000,000 (1) |
-Salary Remaining : |
$6,846,715 |
Joel Eriksson Ek |
$5,250,000 (7) |
-Salary Remaining : |
$5,135,036 |
Nick Bjugstad |
$3,210,739 (1) |
-Salary Remaining : |
$3,140,431 |
Brayden McNabb |
$2,850,000 (3) |
-Salary Remaining : |
$2,787,591 |
Jordan Kyrou |
$2,800,000 (1) |
-Salary Remaining : |
$2,738,686 |
Kailer Yamamoto |
$2,377,587 (2) |
-Salary Remaining : |
$2,325,523 |
Robby Fabbri |
$2,121,212 (3) |
-Salary Remaining : |
$2,074,762 |
Dylan Cozens |
$1,775,000 (1) |
-Salary Remaining : |
$1,736,131 |
Nico Sturm |
$1,648,000 (3) |
-Salary Remaining : |
$1,611,912 |
Troy Terry |
$1,491,667 (1) |
-Salary Remaining : |
$1,459,003 |
Derek Forbort |
$1,247,017 (2) |
-Salary Remaining : |
$1,219,710 |
T.J. Brodie |
$1,205,205 (2) |
-Salary Remaining : |
$1,178,814 |
Dylan DeMelo |
$1,186,186 (2) |
-Salary Remaining : |
$1,160,211 |
Tomas Tatar |
$947,947 (1) |
-Salary Remaining : |
$927,189 |
Calvin Petersen |
$800,001 (3) |
-Salary Remaining : |
$782,483 |
Connor Murphy |
$759,759 (4) |
-Salary Remaining : |
$743,122 |
Keith Kinkaid |
$750,000 (1) |
-Salary Remaining : |
$733,577 |
Keegan Kolesar |
$659,659 (3) |
-Salary Remaining : |
$645,214 |
Martin Jones |
$640,253 (2) |
-Salary Remaining : |
$626,233 |
Total Pro Players | 24 |
Salary Commitment |
Year 2023 : $83,345,232 |
Year 2024 : $57,869,879 |
Year 2025 : $34,463,631 |
Year 2026 : $18,509,759 |
Salary Average Commitment |
Year 2023 : $83,345,232 |
Year 2024 : $57,869,879 |
Year 2025 : $34,463,631 |
Year 2026 : $18,509,759 |
Salary Cap with 1 Way Contract |
Year 2023 : $83,345,232 |
Year 2024 : $57,869,879 |
Year 2025 : $34,463,631 |
Year 2026 : $18,509,759 |
|
Farm Players Salaries |
Nicolas Hague |
$229,415 (3) |
Salary Remaining : |
$224,317 |
Evgenii Dadonov |
$210,000 (1) |
Salary Remaining : |
$205,333 |
Ryan Reaves |
$175,000 (1) |
Salary Remaining : |
$171,111 |
Dominik Kubalik |
$174,101 (2) |
Salary Remaining : |
$170,232 |
Vinnie Hinostroza |
$170,000 (1) |
Salary Remaining : |
$166,222 |
Kevin Labanc |
$144,456 (2) |
Salary Remaining : |
$141,245 |
Zemgus Girgensons |
$134,705 (1) |
Salary Remaining : |
$131,711 |
Cal Clutterbuck |
$125,726 (2) |
Salary Remaining : |
$122,932 |
Troy Stecher |
$125,000 (1) |
Salary Remaining : |
$122,222 |
Andrew Cogliano |
$125,000 (1) |
Salary Remaining : |
$122,222 |
Nick Bonino |
$124,705 (1) |
Salary Remaining : |
$121,933 |
Michael Del Zotto |
$124,705 (1) |
Salary Remaining : |
$121,933 |
James Neal |
$121,999 (1) |
Salary Remaining : |
$119,288 |
Matt Grzelcyk |
$120,521 (2) |
Salary Remaining : |
$117,842 |
Curtis Lazar |
$100,000 (3) |
Salary Remaining : |
$97,778 |
Henrik Borgstrom |
$100,000 (1) |
Salary Remaining : |
$97,778 |
Ben Hutton |
$98,799 (2) |
Salary Remaining : |
$96,603 |
Luke Schenn |
$98,799 (1) |
Salary Remaining : |
$96,603 |
Zack Kassian |
$97,898 (2) |
Salary Remaining : |
$95,722 |
Radim Simek |
$97,898 (2) |
Salary Remaining : |
$95,722 |
Dennis Cholowski |
$92,500 (2) |
Salary Remaining : |
$90,444 |
Jesper Boqvist |
$92,500 (1) |
Salary Remaining : |
$90,444 |
Evgeny Svechnikov |
$75,000 (1) |
Salary Remaining : |
$73,333 |
Patrik Nemeth |
$72,500 (2) |
Salary Remaining : |
$70,889 |
Milan Lucic |
$68,701 (1) |
Salary Remaining : |
$67,175 |
Total Farm Players | 25 |
Salary Commitment |
Year 2023 : $3,099,927 |
Year 2024 : $1,353,813 |
Year 2025 : $329,415 |
Year 2026 : $0 |
Salary Average Commitment |
Year 2023 : $3,099,927 |
Year 2024 : $1,353,813 |
Year 2025 : $329,415 |
Year 2026 : $0 |
|