Arena Capacity - Ticket Price Attendance - % |
Arena Name | Ball Arena |
Level 1: | 6050 - $400 - 3 636 - 60,10% |
Level 2: | 5050 - $200 - 3 355 - 66,43% |
Level 3: | 2050 - $125 - 1 290 - 62,90% |
Level 4: | 4050 - $75 - 2 711 - 66,94% |
Luxury : | 1000 - $500 - 739 - 73,88% |
Total Capacity : | 18200 |
Team Popularity : | 100,00% |
Farm |
Farm Level 1: | 2000 - $75 - 1 155 - 57,75% |
Farm Level 2: | 1000 - $35 - 626 - 62,56% |
Farm Total Capacity : | 3000 |
Team Popularity : | 100,00% |
Income |
Home Games Left | 4 |
Average Attendance - % | 11 730 - 64,45% |
Average Income per Game | $3,574,160 |
Year to Date Revenue | $132,243,909 |
Farm |
Home Games Left | 1 |
Average Attendance - % | 1 781 - 59,35% |
Average Income per Game | $135,657 |
Year to Date Revenue | $5,019,326 |
Expense |
Pro Players Total Salaries | $90,934,097 |
Farm Players Total Salaries | $2,685,000 |
Coaches Total Salaries | $9,000,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | ($3,410,000) |
Pro Year To Date Expenses | $82,392,819 |
Farm Year To Date Expenses | $4,557,555 |
Pro Salary Cap To Date | $77,225,970 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $14,296,639 |
Farm Estimated Season Revenue | $135,657 |
Pro Remaining Season Days | 22 |
Pro Expenses Per Days | $523,712 |
Pro Estimated Expenses | $11,521,664 |
Farm Remaining Season Days | 7 |
Farm Expenses Per Days | $27,238 |
Farm Estimated Expenses | $190,666 |
Estimated Season Expenses | $11,712,330 |
Estimated Season Salary Cap | $84,514,108 |
Estimate Under Maximum Salary Cap of $85,000,000 | $485,892 |
Estimate Over Minimum Salary Cap of $65,000,000 | $19,514,108 |
Current Bank Account | $185,066,777 |
Projected Bank Account | $187,786,743 |
|
Pro Players Salaries |
Aleksander Barkov |
$12,500,100 (7) |
Roman Josi |
$9,059,000 (5) |
Ryan Nugent-Hopkins |
$8,700,000 (6) |
Steven Stamkos |
$8,500,000 (1) |
Erik Johnson |
$8,000,000 (4) |
Paul Stastny |
$6,300,000 (1) |
Zach Hyman |
$5,900,000 (2) |
John Marino |
$5,500,000 (1) |
Viktor Arvidsson |
$4,250,000 (1) |
Christopher Tanev |
$3,500,000 (2) |
Nikita Tryamkin |
$3,100,000 (2) |
Mackenzie Blackwood |
$3,000,000 (1) |
Trevor Daley |
$1,750,000 (3) |
Andrew Cogliano |
$1,400,000 (3) |
Marc Methot |
$1,350,000 (1) |
Cody Eakin |
$1,250,000 (3) |
Marcus Johansson |
$1,200,000 (1) |
Antti Raanta (1 Way Contract) |
$1,000,000 (2) |
Cole Caufield |
$1,000,000 (1) |
Ty Smith |
$975,000 (1) |
Joseph Blandisi |
$950,000 (1) |
Carter Rowney |
$900,000 (1) |
Matias Maccelli |
$850,000 (2) |
Total Pro Players | 23 |
Salary Commitment |
Year 2023 : $90,934,097 |
Year 2024 : $57,009,097 |
Year 2025 : $42,659,097 |
Year 2026 : $38,259,097 |
Salary Average Commitment |
Year 2023 : $82,934,097 |
Year 2024 : $57,009,097 |
Year 2025 : $42,659,097 |
Year 2026 : $38,259,097 |
Salary Cap with 1 Way Contract |
Year 2023 : $90,934,097 |
Year 2024 : $57,009,097 |
Year 2025 : $42,659,097 |
Year 2026 : $38,259,097 |
|
Farm Players Salaries |
Lukas Dostal |
$200,000 (1) |
Logan Day |
$200,000 (4) |
Marcus Foligno |
$160,000 (1) |
Tim Heed |
$160,000 (3) |
Corey Crawford |
$150,000 (2) |
James Neal |
$150,000 (2) |
Kevin Shattenkirk |
$135,000 (2) |
Matt Grzelcyk |
$125,000 (3) |
Artem Anisimov |
$120,000 (3) |
Eric Gryba |
$120,000 (1) |
Alex Belzile |
$120,000 (3) |
Miikka Salomaki |
$100,000 (3) |
Ryan Fitzgerald |
$100,000 (3) |
Martin Hanzal |
$100,000 (1) |
Tyler Motte |
$100,000 (3) |
Landon Ferraro |
$100,000 (2) |
Chris Terry |
$100,000 (2) |
Aaron Dell |
$100,000 (1) |
Martin Marincin |
$100,000 (1) |
Connor Roulette (Out of Payroll) |
$90,000 (3) |
Cliff Pu |
$85,000 (1) |
Danny O'Regan |
$85,000 (2) |
Mikael Pyyhtia (Out of Payroll) |
$75,000 (2) |
Jesper Sellgren |
$75,000 (1) |
Total Farm Players | 24 |
Salary Commitment |
Year 2023 : $2,850,000 |
Year 2024 : $1,910,000 |
Year 2025 : $1,115,000 |
Year 2026 : $200,000 |
Salary Average Commitment |
Year 2023 : $2,850,000 |
Year 2024 : $1,910,000 |
Year 2025 : $1,115,000 |
Year 2026 : $200,000 |
|