Arena Capacity - Ticket Price Attendance - % |
Arena Name | Enterprise Center |
Level 1: | 6024 - $125 - 6 018 - 99,90% |
Level 2: | 5024 - $80 - 5 024 - 100,00% |
Level 3: | 2024 - $50 - 2 024 - 100,00% |
Level 4: | 4024 - $25 - 4 024 - 100,00% |
Luxury : | 1000 - $180 - 1 000 - 100,00% |
Total Capacity : | 18096 |
Income |
Home Games Left | 32 |
Average Attendance - % | 18 090 - 99,97% |
Average Income per Game | $2,288,616 |
Year to Date Revenue | $20,597,546 |
Expense |
Pro Players Total Salaries | $90,854,000 |
Farm Players Total Salaries | $3,797,414 |
Coaches Total Salaries | $3,000,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $19,591,055 |
Farm Year To Date Expenses | $913,283 |
Pro Salary Cap To Date | $19,058,787 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $73,235,719 |
Pro Remaining Season Days | 122 |
Pro Expenses Per Days | $602,284 |
Pro Estimated Expenses | $73,478,648 |
Farm Remaining Season Days | 122 |
Farm Expenses Per Days | $27,725 |
Farm Estimated Expenses | $3,382,450 |
Estimated Season Expenses | $76,861,098 |
Season Salary Cap | $90,854,000 |
Estimate Under Maximum Salary Cap of $93,500,000 | $2,646,000 |
Estimate Over Minimum Salary Cap of $70,000,000 | $20,854,000 |
Current Bank Account | $34,958,997 |
Projected Bank Account | $31,333,618 |
|
Pro Players Salaries |
Blake Wheeler |
$9,125,000 (2) |
-Salary Remaining : |
$7,182,258 |
-Salary Average : |
$9,125,000 |
-Salary Average Remaining : |
$7,182,258 |
Quinn Hughes |
$7,850,000 (3) |
-Salary Remaining : |
$6,178,710 |
-Salary Average : |
$7,850,000 |
-Salary Average Remaining : |
$6,178,710 |
Joe Pavelski |
$7,250,000 (3) |
-Salary Remaining : |
$5,706,452 |
-Salary Average : |
$7,250,000 |
-Salary Average Remaining : |
$5,706,452 |
Matthew Tkachuk |
$7,000,000 (2) |
-Salary Remaining : |
$5,509,677 |
-Salary Average : |
$7,000,000 |
-Salary Average Remaining : |
$5,509,677 |
Johnny Gaudreau |
$6,750,000 (1) |
-Salary Remaining : |
$5,312,903 |
-Salary Average : |
$6,750,000 |
-Salary Average Remaining : |
$5,312,903 |
Shea Theodore |
$6,450,000 (3) |
-Salary Remaining : |
$5,076,774 |
-Salary Average : |
$6,450,000 |
-Salary Average Remaining : |
$5,076,774 |
John Gibson |
$6,400,000 (1) |
-Salary Remaining : |
$5,037,419 |
-Salary Average : |
$6,400,000 |
-Salary Average Remaining : |
$5,037,419 |
Ondrej Palat |
$5,300,000 (2) |
-Salary Remaining : |
$4,171,613 |
-Salary Average : |
$5,300,000 |
-Salary Average Remaining : |
$4,171,613 |
Tyler Toffoli (1 Way Contract) |
$5,000,000 (2) |
-Salary Remaining : |
$3,935,484 |
-Salary Average : |
$5,000,000 |
-Salary Average Remaining : |
$3,935,484 |
Josh Manson |
$4,600,000 (2) |
-Salary Remaining : |
$3,620,645 |
-Salary Average : |
$4,600,000 |
-Salary Average Remaining : |
$3,620,645 |
Nazem Kadri |
$4,500,000 (2) |
-Salary Remaining : |
$3,541,935 |
-Salary Average : |
$4,500,000 |
-Salary Average Remaining : |
$3,541,935 |
Carter Hart |
$3,979,000 (1) |
-Salary Remaining : |
$3,131,858 |
-Salary Average : |
$3,979,000 |
-Salary Average Remaining : |
$3,131,858 |
Radek Faksa |
$3,500,000 (3) |
-Salary Remaining : |
$2,754,839 |
-Salary Average : |
$3,500,000 |
-Salary Average Remaining : |
$2,754,839 |
Ryan Lindgren |
$3,000,000 (4) |
-Salary Remaining : |
$2,361,290 |
-Salary Average : |
$3,000,000 |
-Salary Average Remaining : |
$2,361,290 |
Dmitry Kulikov |
$2,250,000 (1) |
-Salary Remaining : |
$1,770,968 |
-Salary Average : |
$2,250,000 |
-Salary Average Remaining : |
$1,770,968 |
Tomas Nosek |
$2,000,000 (3) |
-Salary Remaining : |
$1,574,194 |
-Salary Average : |
$2,000,000 |
-Salary Average Remaining : |
$1,574,194 |
Owen Power |
$1,850,000 (3) |
-Salary Remaining : |
$1,456,129 |
-Salary Average : |
$1,850,000 |
-Salary Average Remaining : |
$1,456,129 |
Anton Lundell |
$1,775,000 (3) |
-Salary Remaining : |
$1,397,097 |
-Salary Average : |
$1,775,000 |
-Salary Average Remaining : |
$1,397,097 |
William Carrier |
$1,400,000 (2) |
-Salary Remaining : |
$1,101,935 |
-Salary Average : |
$1,400,000 |
-Salary Average Remaining : |
$1,101,935 |
Rafael Harvey-Pinard |
$875,000 (1) |
-Salary Remaining : |
$688,710 |
-Salary Average : |
$450,000 |
-Salary Average Remaining : |
$354,194 |
Total Pro Players | 20 |
Salary Commitment |
Year 2023 : $90,854,000 |
Year 2024 : $70,600,000 |
Year 2025 : $33,675,000 |
Year 2026 : $3,000,000 |
Salary Average Commitment |
Year 2023 : $90,429,000 |
Year 2024 : $70,600,000 |
Year 2025 : $33,675,000 |
Year 2026 : $3,000,000 |
Salary Cap with 1 Way Contract |
Year 2023 : $90,854,000 |
Year 2024 : $70,600,000 |
Year 2025 : $33,675,000 |
Year 2026 : $3,000,000 |
|
Farm Players Salaries |
Nicolas Hague |
$229,415 (4) |
Salary Remaining : |
$180,572 |
Salary Average : |
$229,415 |
Salary Average Remaining : |
$180,572 |
Alexander Holtz |
$177,500 (1) |
Salary Remaining : |
$139,710 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$72,806 |
Jamie Drysdale |
$177,500 (1) |
Salary Remaining : |
$139,710 |
Salary Average : |
$177,500 |
Salary Average Remaining : |
$139,710 |
Ryan Reaves |
$175,000 (1) |
Salary Remaining : |
$137,742 |
Salary Average : |
$175,000 |
Salary Average Remaining : |
$137,742 |
Alex Newhook (Out of Payroll) |
$149,167 (1) |
Salary Remaining : |
$117,409 |
Salary Average : |
$149,167 |
Salary Average Remaining : |
$117,409 |
Mack Guzda |
$145,833 (3) |
Salary Remaining : |
$114,785 |
Salary Average : |
$145,833 |
Salary Average Remaining : |
$114,785 |
Keegan Kolesar |
$140,000 (3) |
Salary Remaining : |
$110,194 |
Salary Average : |
$140,000 |
Salary Average Remaining : |
$110,194 |
Jesper Wallstedt |
$135,000 (3) |
Salary Remaining : |
$106,258 |
Salary Average : |
$135,000 |
Salary Average Remaining : |
$106,258 |
Chaz Lucius |
$132,500 (3) |
Salary Remaining : |
$104,290 |
Salary Average : |
$132,500 |
Salary Average Remaining : |
$104,290 |
Cam York |
$130,833 (1) |
Salary Remaining : |
$102,978 |
Salary Average : |
$130,833 |
Salary Average Remaining : |
$102,978 |
Brad Lambert |
$120,000 (3) |
Salary Remaining : |
$94,452 |
Salary Average : |
$120,000 |
Salary Average Remaining : |
$94,452 |
Trent Frederic |
$113,750 (1) |
Salary Remaining : |
$89,532 |
Salary Average : |
$113,750 |
Salary Average Remaining : |
$89,532 |
Dylan Gambrell |
$110,000 (3) |
Salary Remaining : |
$86,581 |
Salary Average : |
$110,000 |
Salary Average Remaining : |
$86,581 |
Nicolas Deslauriers |
$100,000 (2) |
Salary Remaining : |
$78,710 |
Salary Average : |
$100,000 |
Salary Average Remaining : |
$78,710 |
Charlie Lindgren |
$100,000 (2) |
Salary Remaining : |
$78,710 |
Salary Average : |
$100,000 |
Salary Average Remaining : |
$78,710 |
Zack MacEwen |
$98,750 (3) |
Salary Remaining : |
$77,726 |
Salary Average : |
$98,750 |
Salary Average Remaining : |
$77,726 |
Adam Klapka |
$95,750 (3) |
Salary Remaining : |
$75,365 |
Salary Average : |
$95,750 |
Salary Average Remaining : |
$75,365 |
Simon Benoit |
$92,500 (1) |
Salary Remaining : |
$72,806 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$72,806 |
John-Jason Peterka |
$92,500 (3) |
Salary Remaining : |
$72,806 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$72,806 |
Tim Berni |
$92,500 (2) |
Salary Remaining : |
$72,806 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$72,806 |
Emil Heineman |
$92,500 (3) |
Salary Remaining : |
$72,806 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$72,806 |
Lukas Dostal |
$91,083 (1) |
Salary Remaining : |
$71,691 |
Salary Average : |
$45,000 |
Salary Average Remaining : |
$35,419 |
Eemil Viro |
$90,250 (3) |
Salary Remaining : |
$71,035 |
Salary Average : |
$90,250 |
Salary Average Remaining : |
$71,035 |
Aatu Raty |
$90,250 (3) |
Salary Remaining : |
$71,035 |
Salary Average : |
$90,250 |
Salary Average Remaining : |
$71,035 |
Kurtis MacDermid |
$87,500 (2) |
Salary Remaining : |
$68,871 |
Salary Average : |
$87,500 |
Salary Average Remaining : |
$68,871 |
Jakub Lauko |
$87,167 (3) |
Salary Remaining : |
$68,609 |
Salary Average : |
$87,167 |
Salary Average Remaining : |
$68,609 |
Jakob Pelletier |
$86,333 (3) |
Salary Remaining : |
$67,953 |
Salary Average : |
$86,333 |
Salary Average Remaining : |
$67,953 |
Samuel Poulin |
$86,333 (2) |
Salary Remaining : |
$67,953 |
Salary Average : |
$86,333 |
Salary Average Remaining : |
$67,953 |
Caleb Jones |
$85,000 (3) |
Salary Remaining : |
$66,903 |
Salary Average : |
$85,000 |
Salary Average Remaining : |
$66,903 |
Mikko Kokkonen |
$84,667 (3) |
Salary Remaining : |
$66,641 |
Salary Average : |
$84,667 |
Salary Average Remaining : |
$66,641 |
Martin Chromiak |
$82,000 (3) |
Salary Remaining : |
$64,542 |
Salary Average : |
$82,000 |
Salary Average Remaining : |
$64,542 |
Alex Belzile |
$75,000 (1) |
Salary Remaining : |
$59,032 |
Salary Average : |
$75,000 |
Salary Average Remaining : |
$59,032 |
Matthew Highmore |
$75,000 (2) |
Salary Remaining : |
$59,032 |
Salary Average : |
$75,000 |
Salary Average Remaining : |
$59,032 |
Dillon Heatherington |
$75,000 (2) |
Salary Remaining : |
$59,032 |
Salary Average : |
$75,000 |
Salary Average Remaining : |
$59,032 |
Corey Perry |
$75,000 (1) |
Salary Remaining : |
$59,032 |
Salary Average : |
$75,000 |
Salary Average Remaining : |
$59,032 |
Austin Poganski |
$75,000 (3) |
Salary Remaining : |
$59,032 |
Salary Average : |
$75,000 |
Salary Average Remaining : |
$59,032 |
Total Farm Players | 36 |
Salary Commitment |
Year 2023 : $3,946,581 |
Year 2024 : $2,689,248 |
Year 2025 : $2,072,915 |
Year 2026 : $229,415 |
Salary Average Commitment |
Year 2023 : $3,815,498 |
Year 2024 : $2,689,248 |
Year 2025 : $2,072,915 |
Year 2026 : $229,415 |
|