Arena Capacity - Ticket Price Attendance - % |
Arena Name | Jailhouse Rockin Center |
Level 1: | 4000 - $99 - 3 869 - 96,72% |
Level 2: | 4000 - $69 - 3 803 - 95,07% |
Level 3: | 4000 - $44 - 3 862 - 96,55% |
Level 4: | 4000 - $32 - 3 884 - 97,11% |
Luxury : | 1100 - $165 - 1 008 - 91,63% |
Total Capacity : | 17100 |
Income |
Home Games Left | 0 |
Average Attendance - % | 16 425 - 96,06% |
Average Income per Game | $1,647,813 |
Year to Date Revenue | $67,560,315 |
Expense |
Pro Players Total Salaries | $84,333,219 |
Farm Players Total Salaries | $3,001,128 |
Coaches Total Salaries | $1,156,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $82,966,069 |
Farm Year To Date Expenses | $3,556,699 |
Pro Salary Cap To Date | $82,360,089 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $619,994 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $26,305 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Season Salary Cap | $84,333,219 |
Estimate Under Maximum Salary Cap of $85,000,000 | $666,781 |
Estimate Over Minimum Salary Cap of $60,000,000 | $24,333,219 |
Current Bank Account | ($51,974,780) |
Projected Bank Account | ($51,974,780) |
|
Pro Players Salaries |
Connor McDavid |
$12,500,000 (4) |
-Salary Remaining : |
$0 |
Steven Stamkos |
$8,500,000 (2) |
-Salary Remaining : |
$0 |
Blake Wheeler |
$8,250,000 (2) |
-Salary Remaining : |
$0 |
Victor Hedman |
$7,875,000 (3) |
-Salary Remaining : |
$0 |
Ryan O'reilly |
$7,500,000 (1) |
-Salary Remaining : |
$0 |
Joe Pavelski |
$7,000,000 (1) |
-Salary Remaining : |
$0 |
Joel Eriksson Ek |
$5,250,000 (7) |
-Salary Remaining : |
$0 |
Nick Bjugstad |
$3,210,739 (1) |
-Salary Remaining : |
$0 |
Brayden McNabb |
$2,850,000 (3) |
-Salary Remaining : |
$0 |
Jordan Kyrou |
$2,800,000 (1) |
-Salary Remaining : |
$0 |
Kailer Yamamoto |
$2,377,587 (2) |
-Salary Remaining : |
$0 |
Robby Fabbri |
$2,121,212 (3) |
-Salary Remaining : |
$0 |
Dylan Cozens |
$1,775,000 (1) |
-Salary Remaining : |
$0 |
Nico Sturm |
$1,648,000 (3) |
-Salary Remaining : |
$0 |
Troy Terry |
$1,491,667 (1) |
-Salary Remaining : |
$0 |
Derek Forbort |
$1,247,017 (2) |
-Salary Remaining : |
$0 |
T.J. Brodie |
$1,205,205 (2) |
-Salary Remaining : |
$0 |
Dylan DeMelo |
$1,186,186 (2) |
-Salary Remaining : |
$0 |
Luke Schenn |
$987,987 (1) |
-Salary Remaining : |
$0 |
Tomas Tatar |
$947,947 (1) |
-Salary Remaining : |
$0 |
Calvin Petersen |
$800,001 (3) |
-Salary Remaining : |
$0 |
Connor Murphy |
$759,759 (4) |
-Salary Remaining : |
$0 |
Keith Kinkaid |
$750,000 (1) |
-Salary Remaining : |
$0 |
Keegan Kolesar |
$659,659 (3) |
-Salary Remaining : |
$0 |
Martin Jones |
$640,253 (2) |
-Salary Remaining : |
$0 |
Total Pro Players | 25 |
Salary Commitment |
Year 2023 : $84,333,219 |
Year 2024 : $57,869,879 |
Year 2025 : $34,463,631 |
Year 2026 : $18,509,759 |
Salary Average Commitment |
Year 2023 : $84,333,219 |
Year 2024 : $57,869,879 |
Year 2025 : $34,463,631 |
Year 2026 : $18,509,759 |
Salary Cap with 1 Way Contract |
Year 2023 : $84,333,219 |
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 : |
$0 |
Evgenii Dadonov |
$210,000 (1) |
Salary Remaining : |
$0 |
Ryan Reaves |
$175,000 (1) |
Salary Remaining : |
$0 |
Dominik Kubalik |
$174,101 (2) |
Salary Remaining : |
$0 |
Vinnie Hinostroza |
$170,000 (1) |
Salary Remaining : |
$0 |
Kevin Labanc |
$144,456 (2) |
Salary Remaining : |
$0 |
Zemgus Girgensons |
$134,705 (1) |
Salary Remaining : |
$0 |
Cal Clutterbuck |
$125,726 (2) |
Salary Remaining : |
$0 |
Andrew Cogliano |
$125,000 (1) |
Salary Remaining : |
$0 |
Troy Stecher |
$125,000 (1) |
Salary Remaining : |
$0 |
Nick Bonino |
$124,705 (1) |
Salary Remaining : |
$0 |
Michael Del Zotto |
$124,705 (1) |
Salary Remaining : |
$0 |
James Neal |
$121,999 (1) |
Salary Remaining : |
$0 |
Matt Grzelcyk |
$120,521 (2) |
Salary Remaining : |
$0 |
Curtis Lazar |
$100,000 (3) |
Salary Remaining : |
$0 |
Henrik Borgstrom |
$100,000 (1) |
Salary Remaining : |
$0 |
Ben Hutton |
$98,799 (2) |
Salary Remaining : |
$0 |
Zack Kassian |
$97,898 (2) |
Salary Remaining : |
$0 |
Radim Simek |
$97,898 (2) |
Salary Remaining : |
$0 |
Dennis Cholowski |
$92,500 (2) |
Salary Remaining : |
$0 |
Jesper Boqvist |
$92,500 (1) |
Salary Remaining : |
$0 |
Evgeny Svechnikov |
$75,000 (1) |
Salary Remaining : |
$0 |
Patrik Nemeth |
$72,500 (2) |
Salary Remaining : |
$0 |
Milan Lucic |
$68,701 (1) |
Salary Remaining : |
$0 |
Total Farm Players | 24 |
Salary Commitment |
Year 2023 : $3,001,128 |
Year 2024 : $1,353,813 |
Year 2025 : $329,415 |
Year 2026 : $0 |
Salary Average Commitment |
Year 2023 : $3,001,128 |
Year 2024 : $1,353,813 |
Year 2025 : $329,415 |
Year 2026 : $0 |
|