Arena Capacity - Ticket Price Attendance - % |
Arena Name | Ball Arena |
Level 1: | 6000 - 150 $ - 3 215 - 53,59% |
Level 2: | 5000 - 110 $ - 2 228 - 44,57% |
Level 3: | 2000 - 75 $ - 806 - 40,28% |
Level 4: | 4000 - 60 $ - 1 600 - 40,00% |
Luxury : | 1000 - 500 $ - 400 - 40,00% |
Total Capacity : | 18000 |
Income |
Home Games Left | 13 |
Average Attendance - % | 8 249 - 45,83% |
Average Income per Game | 552 747 $ |
Year to Date Revenue | 15 476 906 $ |
Expense |
Pro Players Total Salaries | 66 146 667 $ |
Farm Players Total Salaries | 10 339 125 $ |
Coaches Total Salaries | 0 $ |
Luxury Taxe Total | 0 $ |
Pro Year To Date Expenses | 41 847 892 $ |
Farm Year To Date Expenses | 9 712 548 $ |
Pro Salary Cap To Date | 41 847 892 $ |
Farm Salary Cap To Date | 0 $ |
Estimate |
Pro Estimated Season Revenue | 7 185 706 $ |
Pro Remaining Season Days | 72 |
Pro Expenses Per Days | 337 483 $ |
Pro Estimated Expenses | 24 298 776 $ |
Farm Remaining Season Days | 8 |
Farm Expenses Per Days | 78 327 $ |
Farm Estimated Expenses | 626 616 $ |
Estimated Season Expenses | 24 925 392 $ |
Season Salary Cap | 66 146 667 $ |
Estimate Under Maximum Salary Cap of 83 500 000 $ | 17 353 333 $ |
Estimate Over Minimum Salary Cap of 61 700 000 $ | 4 446 667 $ |
Current Bank Account | (581 339 906 $) |
Projected Bank Account | (599 079 592 $) |
|
Pro Players Salaries |
Nick Suzuki |
7 875 000 $ (7) |
-Salary Remaining : |
2 892 857 $ |
Jared Spurgeon |
7 575 000 $ (4) |
-Salary Remaining : |
2 782 653 $ |
Jeff Petry |
6 250 000 $ (2) |
-Salary Remaining : |
2 295 918 $ |
Rickard Rakell |
5 000 000 $ (5) |
-Salary Remaining : |
1 836 735 $ |
Blake Coleman |
4 900 000 $ (4) |
-Salary Remaining : |
1 800 000 $ |
Viktor Arvidsson |
4 250 000 $ (1) |
-Salary Remaining : |
1 561 224 $ |
Ryan Suter |
3 650 000 $ (2) |
-Salary Remaining : |
1 340 816 $ |
Barclay Goodrow |
3 641 667 $ (4) |
-Salary Remaining : |
1 337 755 $ |
Joe Pavelski |
3 500 000 $ (1) |
-Salary Remaining : |
1 285 714 $ |
Kaapo Kahkonen |
2 750 000 $ (1) |
-Salary Remaining : |
1 010 204 $ |
Mason Appleton |
2 166 667 $ (2) |
-Salary Remaining : |
795 918 $ |
Max Pacioretty |
2 000 000 $ (1) |
-Salary Remaining : |
734 694 $ |
Noel Acciari |
2 000 000 $ (3) |
-Salary Remaining : |
734 694 $ |
Sean Durzi |
1 700 000 $ (1) |
-Salary Remaining : |
624 490 $ |
Alex Lyon |
900 000 $ (2) |
-Salary Remaining : |
330 612 $ |
Jake Neighbours |
863 333 $ (2) |
-Salary Remaining : |
317 143 $ |
Ronnie Attard |
850 000 $ (2) |
-Salary Remaining : |
312 245 $ |
Sam Malinski |
850 000 $ (2) |
-Salary Remaining : |
312 245 $ |
Nick Bonino |
800 000 $ (1) |
-Salary Remaining : |
293 878 $ |
Zach Aston-Reese |
775 000 $ (1) |
-Salary Remaining : |
284 694 $ |
Matthew Murray |
775 000 $ (1) |
-Salary Remaining : |
284 694 $ |
Vinnie Hinostroza |
775 000 $ (1) |
-Salary Remaining : |
284 694 $ |
Zack MacEwen |
775 000 $ (3) |
-Salary Remaining : |
284 694 $ |
Beck Malenstyn |
762 500 $ (1) |
-Salary Remaining : |
280 102 $ |
Calvin Pickard |
762 500 $ (1) |
-Salary Remaining : |
280 102 $ |
Total Pro Players | 25 |
Salary Commitment |
Year 2024 : 66 146 667 $ |
Year 2025 : 47 296 667 $ |
Year 2026 : 31 766 667 $ |
Year 2027 : 28 991 667 $ |
Salary Average Commitment |
Year 2024 : 66 146 667 $ |
Year 2025 : 47 296 667 $ |
Year 2026 : 31 766 667 $ |
Year 2027 : 28 991 667 $ |
Salary Cap with 1 Way Contract |
Year 2024 : 66 146 667 $ |
Year 2025 : 47 296 667 $ |
Year 2026 : 31 766 667 $ |
Year 2027 : 28 991 667 $ |
|
Farm Players Salaries |
Colin Miller |
1 850 000 $ (1) |
Salary Remaining : |
112 121 $ |
Filip Zadina |
1 825 000 $ (2) |
Salary Remaining : |
110 606 $ |
Rem Pitlick |
1 100 000 $ (2) |
Salary Remaining : |
66 667 $ |
Oskar Olausson |
894 167 $ (2) |
Salary Remaining : |
54 192 $ |
Raphael Lavoie |
874 125 $ (1) |
Salary Remaining : |
52 977 $ |
Mark Kastelic |
835 000 $ (2) |
Salary Remaining : |
50 606 $ |
Ilya Solovyov |
828 333 $ (1) |
Salary Remaining : |
50 202 $ |
Joseph Veleno |
825 000 $ (1) |
Salary Remaining : |
50 000 $ |
Calle Rosen |
762 500 $ (1) |
Salary Remaining : |
46 212 $ |
Nikita Chibrikov |
545 000 $ (1) |
Salary Remaining : |
33 030 $ |
Total Farm Players | 10 |
Salary Commitment |
Year 2024 : 10 339 125 $ |
Year 2025 : 4 654 167 $ |
Year 2026 : 0 $ |
Year 2027 : 0 $ |
Salary Average Commitment |
Year 2024 : 10 339 125 $ |
Year 2025 : 4 654 167 $ |
Year 2026 : 0 $ |
Year 2027 : 0 $ |
|