Arena Capacity - Ticket Price Attendance - % |
Arena Name | Jos Louis Arena |
Level 1: | 6000 - $196 - 5,942 - 99.04% |
Level 2: | 6000 - $179 - 5,920 - 98.67% |
Level 3: | 2000 - $151 - 1,987 - 99.37% |
Level 4: | 4000 - $121 - 3,924 - 98.11% |
Luxury : | 1000 - $371 - 992 - 99.19% |
Total Capacity : | 19000 |
Team Popularity : | 120.00% |
Income |
Home Games Left | 25 |
Average Attendance - % | 18,766 - 98.77% |
Average Income per Game | $3,394,607 |
Year to Date Revenue | $54,313,711 |
Expense |
Pro Players Total Salaries | $73,479,166 |
Farm Players Total Salaries | $5,079,234 |
Coaches Total Salaries | $2,025,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $30,545,324 |
Farm Year To Date Expenses | $1,948,720 |
Pro Salary Cap To Date | $29,739,944 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $84,865,173 |
Pro Remaining Season Days | 89 |
Pro Expenses Per Days | $506,572 |
Pro Estimated Expenses | $45,084,908 |
Farm Remaining Season Days | 96 |
Farm Expenses Per Days | $32,719 |
Farm Estimated Expenses | $3,141,024 |
Estimated Season Expenses | $48,225,932 |
Season Salary Cap | $73,479,166 |
Estimate Under Maximum Salary Cap of $82,500,000 | $9,020,834 |
Estimate Over Minimum Salary Cap of $50,000,000 | $23,479,166 |
Current Bank Account | $45,508,956 |
Projected Bank Account | $82,148,197 |
|
Pro Players Salaries |
Patrik Laine |
$7,500,000 (3) |
Mathew Barzal |
$7,000,000 (2) |
Steven Stamkos |
$6,500,000 (2) |
Josh Morrissey |
$6,250,000 (4) |
Connor Hellebuyck |
$6,166,666 (2) |
Filip Forsberg |
$6,000,000 (3) |
Jonathan Drouin |
$5,500,000 (4) |
Samuel Girard |
$5,000,000 (3) |
Noah Hanifin |
$4,950,000 (2) |
Jakob Chychrun |
$4,600,000 (3) |
Kyle Palmieri |
$3,000,000 (4) |
Jared McCann |
$2,940,000 (1) |
Jonas Siegenthaler |
$1,125,000 (2) |
Dylan Gambrell |
$1,100,000 (2) |
Cale Makar |
$975,000 (1) |
Conor Garland |
$775,000 (1) |
Derrick Pouliot |
$750,000 (3) |
Alex Formenton |
$747,500 (1) |
Ryan Carpenter |
$650,000 (3) |
Thomas Greiss |
$650,000 (1) |
Jayson Megna |
$650,000 (2) |
Paul Stastny |
$650,000 (1) |
Total Pro Players | 22 |
Salary Commitment |
Year 2022 : $73,479,166 |
Year 2023 : $66,741,666 |
Year 2024 : $39,250,000 |
Year 2025 : $14,750,000 |
Salary Average Commitment |
Year 2022 : $13,728,335 |
Year 2023 : $10,800,001 |
Year 2024 : $3,650,001 |
Year 2025 : $3,000,000 |
Salary Cap with 1 Way Contract |
Year 2022 : $73,479,166 |
Year 2023 : $66,741,666 |
Year 2024 : $39,250,000 |
Year 2025 : $14,750,000 |
|
Farm Players Salaries |
Sean Monahan |
$637,500 (4) |
Carter Hart |
$397,900 (4) |
Miles Wood |
$275,000 (1) |
Luke Kunin |
$275,000 (3) |
Markus Nutivaara |
$270,000 (3) |
Philippe Myers |
$255,000 (2) |
Oskar Lindblom |
$250,000 (2) |
Tyson Jost |
$200,000 (3) |
Filip Zadina |
$182,500 (1) |
Max Jones |
$129,500 (3) |
Thomas Bordeleau |
$97,500 (3) |
Alexander Holtz |
$97,500 (3) |
Jacob Perreault |
$95,000 (3) |
Conor Timmins |
$92,500 (1) |
Vladislav Kolyachonok |
$90,500 (3) |
Pyotr Kochetkov |
$90,000 (3) |
Noah Dobson |
$89,417 (1) |
Peyton Krebs |
$89,417 (2) |
Jesse Ylonen |
$88,083 (2) |
Scott Reedy |
$87,500 (3) |
Gabriel Fortier |
$87,500 (3) |
Mattias Norlinder |
$87,500 (3) |
Kaedan Korczak |
$87,500 (3) |
Rasmus Kupari |
$86,333 (2) |
Owen Tippett |
$86,333 (1) |
Rafael Harvey-Pinard |
$85,000 (3) |
Mackenzie Entwistle |
$81,167 (1) |
Martin Fehervary |
$80,584 (1) |
Christian Jaros |
$80,000 (1) |
Libor Hajek |
$80,000 (3) |
A.J. Greer |
$76,250 (3) |
Dillon Heatherington |
$76,250 (4) |
Laurent Dauphin |
$75,000 (4) |
Viktor Lodin |
$75,000 (3) |
Tim Gettinger |
$75,000 (3) |
Michael Amadio |
$70,000 (1) |
Total Farm Players | 36 |
Salary Commitment |
Year 2022 : $5,079,234 |
Year 2023 : $4,041,733 |
Year 2024 : $3,272,900 |
Year 2025 : $1,186,650 |
Salary Average Commitment |
Year 2022 : $613,250 |
Year 2023 : $263,833 |
Year 2024 : $0 |
Year 2025 : $0 |
|