Arena Capacity - Ticket Price Attendance - % |
Arena Name | Climate Pledge Arena |
Level 1: | 6000 - $150 - 4,528 - 75.46% |
Level 2: | 5000 - $85 - 4,769 - 95.39% |
Level 3: | 2000 - $50 - 1,948 - 97.40% |
Level 4: | 4000 - $45 - 3,193 - 79.82% |
Luxury : | 1000 - $300 - 711 - 71.05% |
Total Capacity : | 18000 |
Income |
Home Games Left | 9 |
Average Attendance - % | 15,148 - 84.16% |
Average Income per Game | $2,292,807 |
Year to Date Revenue | $73,369,815 |
Expense |
Pro Players Total Salaries | $80,137,357 |
Farm Players Total Salaries | $3,058,833 |
Coaches Total Salaries | $1,000,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $2,000,000 |
Pro Year To Date Expenses | $56,836,629 |
Farm Year To Date Expenses | $2,354,274 |
Pro Salary Cap To Date | $56,054,061 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $20,635,260 |
Pro Remaining Season Days | 30 |
Pro Expenses Per Days | $587,952 |
Pro Estimated Expenses | $17,638,560 |
Farm Remaining Season Days | 24 |
Farm Expenses Per Days | $23,173 |
Farm Estimated Expenses | $556,152 |
Estimated Season Expenses | $18,194,712 |
Estimated Season Salary Cap | $75,475,211 |
Estimate Under Maximum Salary Cap of $88,000,000 | $12,524,789 |
Estimate Over Minimum Salary Cap of $68,000,000 | $7,475,211 |
Current Bank Account | $220,046,320 |
Projected Bank Account | $222,486,868 |
|
Pro Players Salaries |
Nick Suzuki (1 Way Contract) |
$7,857,000 (12) |
Kevin Hayes (1 Way Contract) |
$7,142,857 (5) |
Dylan Cozens (1 Way Contract) |
$7,100,000 (12) |
Anthony Cirelli (1 Way Contract) |
$6,250,000 (15) |
T.J. Oshie (1 Way Contract) |
$5,750,000 (1) |
Teuvo Teravainen (1 Way Contract) |
$5,400,000 (6) |
Jack Campbell (1 Way Contract) |
$5,000,000 (2) |
TJ Brodie (1 Way Contract) |
$5,000,000 (1) |
Jesperi Kotkaniemi (1 Way Contract) |
$4,850,000 (11) |
-1 Way Contract Salary Cap : | $4,850,000 |
Kieffer Bellows (1 Way Contract) |
$3,250,000 (5) |
-1 Way Contract Salary Cap : | $3,250,000 |
Anthony Duclair (1 Way Contract) |
$3,000,000 (1) |
Ryan Lindgren (1 Way Contract) |
$3,000,000 (1) |
Dante Fabbro |
$2,500,000 (2) |
Gabriel Carlsson |
$2,000,000 (3) |
Dryden Hunt |
$1,500,000 (3) |
Max Pacioretty (1 Way Contract) |
$1,500,000 (4) |
Jordan Harris |
$1,400,000 (3) |
Derek Forbort |
$1,400,000 (2) |
Samuel Montembeault |
$1,000,000 (1) |
Gustav Lindstrom |
$950,000 (1) |
Ty Emberson |
$950,000 (2) |
Brendan Gallagher |
$900,000 (3) |
Josh Anderson (1 Way Contract) |
$850,000 (4) |
Michael Pezzetta |
$812,500 (3) |
Ryan Reaves |
$775,000 (3) |
Total Pro Players | 25 |
Salary Commitment |
Year 20 : $80,137,357 |
Year 21 : $61,437,357 |
Year 22 : $51,587,357 |
Year 23 : $44,199,857 |
Salary Average Commitment |
Year 20 : $77,206,448 |
Year 21 : $58,506,448 |
Year 22 : $48,656,448 |
Year 23 : $41,268,948 |
Salary Cap with 1 Way Contract |
Year 20 : $80,137,357 |
Year 21 : $61,437,357 |
Year 22 : $51,587,357 |
Year 23 : $44,199,857 |
|
Farm Players Salaries |
Evgeny Svechnikov |
$250,000 (3) |
Ethan Bear |
$206,250 (3) |
Matt Iacopelli |
$185,000 (3) |
Patrik Koch |
$125,000 (4) |
Michael Eyssimont |
$125,000 (4) |
Jakub Zboril |
$113,750 (1) |
Daniil Tarasov |
$105,000 (6) |
Brady Keeper |
$100,000 (3) |
Arber Xhekaj |
$100,000 (2) |
Lias Andersson |
$95,000 (3) |
Brett Seney |
$95,000 (3) |
Henry Rybinski |
$92,500 (5) |
William Stromgren |
$92,500 (5) |
Sampo Ranta |
$92,500 (1) |
Jakub Skarek |
$90,000 (3) |
Frederic Brunet |
$86,000 (4) |
Xavier Simoneau |
$85,500 (2) |
Amir Miftakhov |
$83,833 (1) |
Oskar Pettersson |
$83,500 (6) |
Egor Sokolov |
$77,500 (2) |
Mason Shaw |
$77,500 (2) |
Taylor Fedun |
$77,500 (2) |
Jesper Sellgren |
$77,500 (4) |
Nicholas Porco |
$77,500 (4) |
Jaret Anderson-Dolan |
$77,500 (4) |
Bryce Misley |
$77,500 (4) |
Quinn Olson |
$77,500 (2) |
Julien Gauthier |
$77,500 (2) |
Sheldon Rempal |
$77,500 (2) |
Jake Leschyshyn |
$77,500 (2) |
Total Farm Players | 30 |
Salary Commitment |
Year 20 : $3,058,833 |
Year 21 : $2,768,750 |
Year 22 : $2,040,750 |
Year 23 : $1,019,500 |
Salary Average Commitment |
Year 20 : $3,058,833 |
Year 21 : $2,768,750 |
Year 22 : $2,040,750 |
Year 23 : $1,019,500 |
|