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 |
|