Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Junky Arena |
| Level 1: | 7000 - $89 - 0 - 0.00% |
| Level 2: | 6000 - $53 - 0 - 0.00% |
| Level 3: | 3000 - $28 - 0 - 0.00% |
| Level 4: | 5000 - $21 - 0 - 0.00% |
| Luxury : | 2000 - $174 - 0 - 0.00% |
| Total Capacity : | 23000 |
Income |
| Home Games Left | 41 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $106,570,958 |
| Farm Players Total Salaries | $3,243,925 |
| Coaches Total Salaries | $950,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $2,640,000 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 164 |
| Pro Expenses Per Days | $649,823 |
| Pro Estimated Expenses | $106,570,972 |
| Farm Remaining Season Days | 164 |
| Farm Expenses Per Days | $19,780 |
| Farm Estimated Expenses | $3,243,920 |
| Estimated Season Expenses | $109,814,892 |
| Estimated Season Salary Cap | $109,210,972 |
| Estimate Under Maximum Salary Cap of $113,000,000 | $3,789,028 |
| Estimate Over Minimum Salary Cap of $83,600,000 | $25,610,972 |
| Current Bank Account | $95,168,120 |
| Projected Bank Account | ($14,646,772) |
|
Pro Players Salaries |
| Taylor Hall |
$9,600,000 (3) |
| -Salary Remaining : |
$9,600,000 |
| Ryan Johansen |
$8,000,000 (3) |
| -Salary Remaining : |
$8,000,000 |
| Jordan Eberle |
$7,200,000 (3) |
| -Salary Remaining : |
$7,200,000 |
| Kevin Hayes |
$7,142,857 (1) |
| -Salary Remaining : |
$7,142,857 |
| Cam Atkinson |
$7,050,000 (1) |
| -Salary Remaining : |
$7,050,000 |
| Matthew Tkachuk |
$7,000,000 (4) |
| -Salary Remaining : |
$7,000,000 |
| Mike Hoffman |
$6,225,600 (3) |
| -Salary Remaining : |
$6,225,600 |
| Tomas Tatar |
$5,400,000 (1) |
| -Salary Remaining : |
$5,400,000 |
| Danny DeKeyser |
$5,000,000 (1) |
| -Salary Remaining : |
$5,000,000 |
| Andre Burakovsky |
$4,900,000 (3) |
| -Salary Remaining : |
$4,900,000 |
| Brian Dumoulin |
$4,100,000 (1) |
| -Salary Remaining : |
$4,100,000 |
| William Karlsson |
$3,900,000 (2) |
| -Salary Remaining : |
$3,900,000 |
| Colin Miller |
$3,875,000 (1) |
| -Salary Remaining : |
$3,875,000 |
| Petr Mrazek |
$3,750,000 (2) |
| -Salary Remaining : |
$3,750,000 |
| Tim Stutzle |
$3,425,000 (1) |
| -Salary Remaining : |
$3,425,000 |
| Bowen Byram |
$3,394,167 (1) |
| -Salary Remaining : |
$3,394,167 |
| Sam Bennett |
$2,550,000 (2) |
| -Salary Remaining : |
$2,550,000 |
| Scott Laughton |
$2,300,000 (1) |
| -Salary Remaining : |
$2,300,000 |
| Josh Manson |
$1,900,000 (2) |
| -Salary Remaining : |
$1,900,000 |
| Jamie Drysdale |
$1,775,000 (1) |
| -Salary Remaining : |
$1,775,000 |
| Pius Suter |
$1,775,000 (1) |
| -Salary Remaining : |
$1,775,000 |
| Troy Terry |
$1,640,834 (2) |
| -Salary Remaining : |
$1,640,834 |
| Kaapo Kahkonen |
$1,017,500 (2) |
| -Salary Remaining : |
$1,017,500 |
| Alexander Barabanov |
$1,000,000 (1) |
| -Salary Remaining : |
$1,000,000 |
| Travis Hamonic |
$700,000 (1) |
| -Salary Remaining : |
$700,000 |
| Justin Braun |
$650,000 (1) |
| -Salary Remaining : |
$650,000 |
| Laurent Brossoit |
$650,000 (1) |
| -Salary Remaining : |
$650,000 |
| Will Butcher |
$650,000 (1) |
| -Salary Remaining : |
$650,000 |
| Total Pro Players | 28 |
| Salary Commitment |
| Year 2022 : $106,570,958 |
| Year 2023 : $57,683,934 |
| Year 2024 : $42,925,600 |
| Year 2025 : $7,000,000 |
| Salary Average Commitment |
| Year 2022 : $96,079,291 |
| Year 2023 : $57,442,267 |
| Year 2024 : $42,925,600 |
| Year 2025 : $7,000,000 |
| Salary Cap with 1 Way Contract |
| Year 2022 : $106,570,958 |
| Year 2023 : $57,683,934 |
| Year 2024 : $42,925,600 |
| Year 2025 : $7,000,000 |
|
Farm Players Salaries |
| Kaapo Kakko |
$357,500 (2) |
| Salary Remaining : |
$357,500 |
| Nick Ritchie |
$250,000 (3) |
| Salary Remaining : |
$250,000 |
| Cody Glass |
$184,467 (2) |
| Salary Remaining : |
$184,467 |
| Marco Rossi |
$171,333 (2) |
| Salary Remaining : |
$171,333 |
| Oliver Wahlstrom |
$160,875 (2) |
| Salary Remaining : |
$160,875 |
| Kristian Vesalainen |
$146,083 (1) |
| Salary Remaining : |
$146,083 |
| Seth Jarvis |
$139,417 (2) |
| Salary Remaining : |
$139,417 |
| Juuso Valimaki |
$131,917 (1) |
| Salary Remaining : |
$131,917 |
| Kailer Yamamoto |
$117,500 (2) |
| Salary Remaining : |
$117,500 |
| Stuart Skinner |
$92,500 (1) |
| Salary Remaining : |
$92,500 |
| Dillon Dube |
$91,083 (1) |
| Salary Remaining : |
$91,083 |
| Josh Mahura |
$91,083 (1) |
| Salary Remaining : |
$91,083 |
| Nathan Bastian |
$90,500 (1) |
| Salary Remaining : |
$90,500 |
| Riley Stillman |
$90,000 (1) |
| Salary Remaining : |
$90,000 |
| Jacob Perreault |
$89,417 (2) |
| Salary Remaining : |
$89,417 |
| Caleb Jones |
$85,000 (1) |
| Salary Remaining : |
$85,000 |
| Ben McCartney |
$81,333 (2) |
| Salary Remaining : |
$81,333 |
| Spencer Martin |
$80,000 (2) |
| Salary Remaining : |
$80,000 |
| Cooper Marody |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Sean Day |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Casey Fitzgerald |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Cam Dineen |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Lucas Johansen |
$75,000 (2) |
| Salary Remaining : |
$75,000 |
| Mathieu Joseph |
$73,750 (1) |
| Salary Remaining : |
$73,750 |
| Parker Kelly |
$72,667 (1) |
| Salary Remaining : |
$72,667 |
| Karson Kuhlman |
$72,500 (1) |
| Salary Remaining : |
$72,500 |
| Glenn Gawdin |
$70,000 (1) |
| Salary Remaining : |
$70,000 |
| Trent Frederic |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| David Rittich |
$65,000 (1) |
| Salary Remaining : |
$65,000 |
| Total Farm Players | 29 |
| Salary Commitment |
| Year 2022 : $3,243,925 |
| Year 2023 : $2,006,842 |
| Year 2024 : $250,000 |
| Year 2025 : $0 |
| Salary Average Commitment |
| Year 2022 : $2,724,633 |
| Year 2023 : $1,487,550 |
| Year 2024 : $250,000 |
| Year 2025 : $0 |
|
Barracuda
Caribou
Casse-Tete
Chevalier
Hybrides
Knights
Pingouins
Werewolves
Benchwarmers
Diabotins
Hooligans
Jardiniers
Leftovers
Pirates
Requins
Vagabond