Arena Capacity - Ticket Price Attendance - % |
Arena Name | Scottrade Center |
Level 1: | 6000 - $125 - 5,873 - 97.89% |
Level 2: | 5000 - $80 - 5,000 - 100.00% |
Level 3: | 2000 - $50 - 2,000 - 100.00% |
Level 4: | 4000 - $25 - 4,000 - 100.00% |
Luxury : | 1000 - $180 - 1,000 - 100.00% |
Total Capacity : | 18000 |
Income |
Home Games Left | 37 |
Average Attendance - % | 17,873 - 99.30% |
Average Income per Game | $1,892,695 |
Year to Date Revenue | $7,570,781 |
Expense |
Pro Players Total Salaries | $79,743,458 |
Farm Players Total Salaries | $3,688,368 |
Coaches Total Salaries | $3,750,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $8,549,720 |
Farm Year To Date Expenses | $490,106 |
Pro Salary Cap To Date | $8,261,406 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $70,029,724 |
Pro Remaining Season Days | 111 |
Pro Expenses Per Days | $665,270 |
Pro Estimated Expenses | $73,844,970 |
Farm Remaining Season Days | 111 |
Farm Expenses Per Days | $37,809 |
Farm Estimated Expenses | $4,196,799 |
Estimated Season Expenses | $78,041,769 |
Season Salary Cap | $79,743,458 |
Estimate Under Maximum Salary Cap of $83,500,000 | $3,756,542 |
Estimate Over Minimum Salary Cap of $50,000,000 | $29,743,458 |
Current Bank Account | $36,707,105 |
Projected Bank Account | $28,695,060 |
|
Pro Players Salaries |
Erik Johnson |
$6,000,000 (1) |
-Salary Remaining : |
$5,370,968 |
-Salary Average : |
$6,000,000 |
-Salary Average Remaining : |
$5,370,968 |
T.J. Oshie |
$5,750,000 (2) |
-Salary Remaining : |
$5,147,177 |
-Salary Average : |
$5,750,000 |
-Salary Average Remaining : |
$5,147,177 |
Mike Green |
$5,375,000 (1) |
-Salary Remaining : |
$4,811,492 |
-Salary Average : |
$5,375,000 |
-Salary Average Remaining : |
$4,811,492 |
Jaden Schwartz |
$5,350,000 (2) |
-Salary Remaining : |
$4,789,113 |
-Salary Average : |
$5,350,000 |
-Salary Average Remaining : |
$4,789,113 |
Mikael Backlund |
$5,350,000 (2) |
-Salary Remaining : |
$4,789,113 |
-Salary Average : |
$5,350,000 |
-Salary Average Remaining : |
$4,789,113 |
Patric Hornqvist |
$5,300,000 (2) |
-Salary Remaining : |
$4,744,355 |
-Salary Average : |
$5,300,000 |
-Salary Average Remaining : |
$4,744,355 |
T.J. Brodie |
$4,937,500 (3) |
-Salary Remaining : |
$4,419,859 |
-Salary Average : |
$4,650,000 |
-Salary Average Remaining : |
$4,162,500 |
Jason Demers |
$4,787,500 (3) |
-Salary Remaining : |
$4,285,585 |
-Salary Average : |
$4,500,000 |
-Salary Average Remaining : |
$4,028,226 |
Jordan Binnington |
$4,400,000 (4) |
-Salary Remaining : |
$3,938,710 |
-Salary Average : |
$4,400,000 |
-Salary Average Remaining : |
$3,938,710 |
Brock Nelson |
$4,250,000 (2) |
-Salary Remaining : |
$3,804,435 |
-Salary Average : |
$4,250,000 |
-Salary Average Remaining : |
$3,804,435 |
Alec Martinez |
$4,000,000 (1) |
-Salary Remaining : |
$3,580,645 |
-Salary Average : |
$4,000,000 |
-Salary Average Remaining : |
$3,580,645 |
Nico Hischier |
$3,775,000 (1) |
-Salary Remaining : |
$3,379,234 |
-Salary Average : |
$3,775,000 |
-Salary Average Remaining : |
$3,379,234 |
Sam Reinhart |
$3,650,000 (2) |
-Salary Remaining : |
$3,267,339 |
-Salary Average : |
$3,650,000 |
-Salary Average Remaining : |
$3,267,339 |
Sam Gagner |
$3,150,000 (2) |
-Salary Remaining : |
$2,819,758 |
-Salary Average : |
$3,150,000 |
-Salary Average Remaining : |
$2,819,758 |
Adam Lowry |
$3,129,166 (3) |
-Salary Remaining : |
$2,801,108 |
-Salary Average : |
$2,916,666 |
-Salary Average Remaining : |
$2,610,887 |
Cam Fowler |
$3,000,000 (1) |
-Salary Remaining : |
$2,685,484 |
-Salary Average : |
$3,000,000 |
-Salary Average Remaining : |
$2,685,484 |
Marcus Foligno |
$2,875,000 (2) |
-Salary Remaining : |
$2,573,589 |
-Salary Average : |
$2,875,000 |
-Salary Average Remaining : |
$2,573,589 |
Martin Necas |
$1,431,666 (1) |
-Salary Remaining : |
$1,281,572 |
-Salary Average : |
$1,431,666 |
-Salary Average Remaining : |
$1,281,572 |
Martin Jones |
$1,262,626 (1) |
-Salary Remaining : |
$1,130,254 |
-Salary Average : |
$1,000,000 |
-Salary Average Remaining : |
$895,161 |
Robby Fabbri |
$1,106,667 (2) |
-Salary Remaining : |
$990,645 |
-Salary Average : |
$450,000 |
-Salary Average Remaining : |
$402,823 |
Ivan Barbashev |
$863,333 (2) |
-Salary Remaining : |
$772,822 |
-Salary Average : |
$863,333 |
-Salary Average Remaining : |
$772,822 |
Total Pro Players | 21 |
Salary Commitment |
Year 2020 : $79,743,458 |
Year 2021 : $54,111,666 |
Year 2022 : $16,466,666 |
Year 2023 : $4,400,000 |
Salary Average Commitment |
Year 2020 : $78,036,665 |
Year 2021 : $53,454,999 |
Year 2022 : $16,466,666 |
Year 2023 : $4,400,000 |
Salary Cap with 1 Way Contract |
Year 2020 : $79,743,458 |
Year 2021 : $54,899,166 |
Year 2022 : $17,254,166 |
Year 2023 : $4,400,000 |
|
Farm Players Salaries |
Barrett Hayton |
$264,417 (3) |
Salary Remaining : |
$236,696 |
Salary Average : |
$264,417 |
Salary Average Remaining : |
$236,696 |
Jonas Siegenthaler |
$175,833 (3) |
Salary Remaining : |
$157,399 |
Salary Average : |
$88,333 |
Salary Average Remaining : |
$79,073 |
Brett Ritchie |
$175,000 (1) |
Salary Remaining : |
$156,653 |
Salary Average : |
$175,000 |
Salary Average Remaining : |
$156,653 |
Kevin Shattenkirk |
$175,000 (3) |
Salary Remaining : |
$156,653 |
Salary Average : |
$175,000 |
Salary Average Remaining : |
$156,653 |
Micheal Ferland |
$175,000 (2) |
Salary Remaining : |
$156,653 |
Salary Average : |
$175,000 |
Salary Average Remaining : |
$156,653 |
Sven Baertschi |
$163,875 (1) |
Salary Remaining : |
$146,695 |
Salary Average : |
$100,000 |
Salary Average Remaining : |
$89,516 |
Andrew Peeke |
$149,167 (3) |
Salary Remaining : |
$133,528 |
Salary Average : |
$149,167 |
Salary Average Remaining : |
$133,528 |
Timothy Liljegren |
$126,333 (2) |
Salary Remaining : |
$113,089 |
Salary Average : |
$126,333 |
Salary Average Remaining : |
$113,089 |
Devin Shore |
$114,375 (1) |
Salary Remaining : |
$102,384 |
Salary Average : |
$100,000 |
Salary Average Remaining : |
$89,516 |
Trent Frederic |
$113,750 (3) |
Salary Remaining : |
$101,825 |
Salary Average : |
$113,750 |
Salary Average Remaining : |
$101,825 |
Ville Heinola |
$113,750 (3) |
Salary Remaining : |
$101,825 |
Salary Average : |
$113,750 |
Salary Average Remaining : |
$101,825 |
Dylan Gambrell |
$113,700 (2) |
Salary Remaining : |
$101,780 |
Salary Average : |
$113,700 |
Salary Average Remaining : |
$101,780 |
Ryan Lindgren |
$110,000 (3) |
Salary Remaining : |
$98,468 |
Salary Average : |
$110,000 |
Salary Average Remaining : |
$98,468 |
Joel Edmundson |
$105,000 (1) |
Salary Remaining : |
$93,992 |
Salary Average : |
$105,000 |
Salary Average Remaining : |
$93,992 |
Joona Luoto |
$101,250 (1) |
Salary Remaining : |
$90,635 |
Salary Average : |
$100,000 |
Salary Average Remaining : |
$89,516 |
Laurent Dauphin |
$100,000 (1) |
Salary Remaining : |
$89,516 |
Salary Average : |
$100,000 |
Salary Average Remaining : |
$89,516 |
Michael Chaput |
$100,000 (2) |
Salary Remaining : |
$89,516 |
Salary Average : |
$100,000 |
Salary Average Remaining : |
$89,516 |
Jake Walman |
$92,500 (3) |
Salary Remaining : |
$82,802 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$82,802 |
Niko Mikkola |
$92,500 (3) |
Salary Remaining : |
$82,802 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$82,802 |
Glenn Gawdin |
$92,500 (3) |
Salary Remaining : |
$82,802 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$82,802 |
MacKenzie Entwistle |
$89,417 (3) |
Salary Remaining : |
$80,042 |
Salary Average : |
$89,417 |
Salary Average Remaining : |
$80,042 |
Vince Dunn |
$89,417 (1) |
Salary Remaining : |
$80,042 |
Salary Average : |
$89,417 |
Salary Average Remaining : |
$80,042 |
Jakub Lauko |
$89,417 (3) |
Salary Remaining : |
$80,042 |
Salary Average : |
$89,417 |
Salary Average Remaining : |
$80,042 |
Jason Robertson |
$89,417 (3) |
Salary Remaining : |
$80,042 |
Salary Average : |
$89,417 |
Salary Average Remaining : |
$80,042 |
Boris Katchouk |
$89,417 (3) |
Salary Remaining : |
$80,042 |
Salary Average : |
$89,417 |
Salary Average Remaining : |
$80,042 |
Yannick Veilleux |
$83,333 (1) |
Salary Remaining : |
$74,597 |
Salary Average : |
$45,000 |
Salary Average Remaining : |
$40,282 |
Tim Schaller |
$77,500 (2) |
Salary Remaining : |
$69,375 |
Salary Average : |
$77,500 |
Salary Average Remaining : |
$69,375 |
Austin Poganski |
$76,250 (2) |
Salary Remaining : |
$68,256 |
Salary Average : |
$45,000 |
Salary Average Remaining : |
$40,282 |
Mackenzie MacEachern |
$75,000 (3) |
Salary Remaining : |
$67,137 |
Salary Average : |
$75,000 |
Salary Average Remaining : |
$67,137 |
Jordan Schmaltz |
$70,000 (1) |
Salary Remaining : |
$62,661 |
Salary Average : |
$70,000 |
Salary Average Remaining : |
$62,661 |
Ville Husso |
$70,000 (3) |
Salary Remaining : |
$62,661 |
Salary Average : |
$70,000 |
Salary Average Remaining : |
$62,661 |
Andy Andreoff |
$67,750 (2) |
Salary Remaining : |
$60,647 |
Salary Average : |
$67,750 |
Salary Average Remaining : |
$60,647 |
Casey DeSmith |
$67,500 (2) |
Salary Remaining : |
$60,423 |
Salary Average : |
$67,500 |
Salary Average Remaining : |
$60,423 |
Total Farm Players | 33 |
Salary Commitment |
Year 2020 : $3,688,368 |
Year 2021 : $2,598,618 |
Year 2022 : $1,794,585 |
Year 2023 : $0 |
Salary Average Commitment |
Year 2020 : $3,451,785 |
Year 2021 : $2,567,368 |
Year 2022 : $1,794,585 |
Year 2023 : $0 |
|