Arena Capacity - Ticket Price Attendance - % |
Arena Name | Perogy Palace |
Level 1: | 6000 - $100 - 4,617 - 76.96% |
Level 2: | 5000 - $60 - 3,894 - 77.88% |
Level 3: | 2000 - $35 - 1,508 - 75.40% |
Level 4: | 4000 - $25 - 3,018 - 75.45% |
Luxury : | 1000 - $200 - 973 - 97.31% |
Total Capacity : | 18000 |
Income |
Home Games Left | 17 |
Average Attendance - % | 14,010 - 77.83% |
Average Income per Game | $1,425,490 |
Year to Date Revenue | $34,211,751 |
Expense |
Pro Players Total Salaries | $116,500,667 |
Farm Players Total Salaries | $2,417,934 |
Coaches Total Salaries | $0 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $62,371,976 |
Farm Year To Date Expenses | $1,212,456 |
Pro Salary Cap To Date | $62,371,976 |
Farm Salary Cap To Date | $1,212,456 |
Estimate |
Pro Estimated Season Revenue | $24,233,324 |
Pro Remaining Season Days | 81 |
Pro Expenses Per Days | $636,616 |
Pro Estimated Expenses | $51,565,896 |
Farm Remaining Season Days | 81 |
Farm Expenses Per Days | $13,213 |
Farm Estimated Expenses | $1,070,253 |
Estimated Season Expenses | $52,636,149 |
Season Salary Cap | $118,918,601 |
Estimate Under Maximum Salary Cap of $122,000,000 | $3,081,399 |
Estimate Over Minimum Salary Cap of $89,500,000 | $29,418,601 |
Current Bank Account | $183,765,779 |
Projected Bank Account | $155,362,954 |
|
Pro Players Salaries |
Jack Eichel |
$10,000,000 (3) |
-Salary Remaining : |
$4,426,230 |
-Salary Average : |
$10,000,000 |
-Salary Average Remaining : |
$4,426,230 |
Mathew Barzal |
$9,150,000 (8) |
-Salary Remaining : |
$4,050,000 |
-Salary Average : |
$9,150,000 |
-Salary Average Remaining : |
$4,050,000 |
Shitty-Kitty Gangbang |
$8,500,000 (8) |
-Salary Remaining : |
$3,762,295 |
-Salary Average : |
$8,500,000 |
-Salary Average Remaining : |
$3,762,295 |
Dmitry Orlov |
$7,750,000 (2) |
-Salary Remaining : |
$3,430,328 |
-Salary Average : |
$7,750,000 |
-Salary Average Remaining : |
$3,430,328 |
Andrei Svechnikov |
$7,750,000 (6) |
-Salary Remaining : |
$3,430,328 |
-Salary Average : |
$7,750,000 |
-Salary Average Remaining : |
$3,430,328 |
Justin Faulk |
$6,500,000 (4) |
-Salary Remaining : |
$2,877,049 |
-Salary Average : |
$6,500,000 |
-Salary Average Remaining : |
$2,877,049 |
Claude Giroux |
$6,500,000 (2) |
-Salary Remaining : |
$2,877,049 |
-Salary Average : |
$6,500,000 |
-Salary Average Remaining : |
$2,877,049 |
Alex Killorn |
$6,250,000 (4) |
-Salary Remaining : |
$2,766,393 |
-Salary Average : |
$6,250,000 |
-Salary Average Remaining : |
$2,766,393 |
Ryan Pulock |
$5,159,000 (3) |
-Salary Remaining : |
$2,283,492 |
-Salary Average : |
$5,159,000 |
-Salary Average Remaining : |
$2,283,492 |
Ivan Barbashev |
$5,000,000 (5) |
-Salary Remaining : |
$2,213,115 |
-Salary Average : |
$5,000,000 |
-Salary Average Remaining : |
$2,213,115 |
Artem Zub |
$4,600,000 (4) |
-Salary Remaining : |
$2,036,066 |
-Salary Average : |
$4,600,000 |
-Salary Average Remaining : |
$2,036,066 |
Christopher Tanev |
$4,500,000 (2) |
-Salary Remaining : |
$1,991,803 |
-Salary Average : |
$4,500,000 |
-Salary Average Remaining : |
$1,991,803 |
Michael Bunting |
$4,500,000 (3) |
-Salary Remaining : |
$1,991,803 |
-Salary Average : |
$4,500,000 |
-Salary Average Remaining : |
$1,991,803 |
Viktor Arvidsson |
$4,250,000 (1) |
-Salary Remaining : |
$1,881,148 |
-Salary Average : |
$4,250,000 |
-Salary Average Remaining : |
$1,881,148 |
Nikita Zadorov |
$3,750,000 (1) |
-Salary Remaining : |
$1,659,836 |
-Salary Average : |
$3,750,000 |
-Salary Average Remaining : |
$1,659,836 |
Barclay Goodrow |
$3,641,667 (4) |
-Salary Remaining : |
$1,611,885 |
-Salary Average : |
$3,641,667 |
-Salary Average Remaining : |
$1,611,885 |
Joe Pavelski |
$3,500,000 (1) |
-Salary Remaining : |
$1,549,180 |
-Salary Average : |
$3,500,000 |
-Salary Average Remaining : |
$1,549,180 |
Alexander Kerfoot |
$3,500,000 (2) |
-Salary Remaining : |
$1,549,180 |
-Salary Average : |
$3,500,000 |
-Salary Average Remaining : |
$1,549,180 |
Frederik Andersen |
$3,400,000 (2) |
-Salary Remaining : |
$1,504,918 |
-Salary Average : |
$3,400,000 |
-Salary Average Remaining : |
$1,504,918 |
Scott Laughton |
$3,000,000 (3) |
-Salary Remaining : |
$1,327,869 |
-Salary Average : |
$5,296,000 |
-Salary Average Remaining : |
$2,344,131 |
Alexander Barabanov |
$2,500,000 (1) |
-Salary Remaining : |
$1,106,557 |
-Salary Average : |
$2,500,000 |
-Salary Average Remaining : |
$1,106,557 |
Antti Raanta |
$1,500,000 (1) |
-Salary Remaining : |
$663,934 |
-Salary Average : |
$1,500,000 |
-Salary Average Remaining : |
$663,934 |
Nic Dowd |
$1,300,000 (2) |
-Salary Remaining : |
$575,410 |
-Salary Average : |
$1,300,000 |
-Salary Average Remaining : |
$575,410 |
Total Pro Players | 23 |
Salary Commitment |
Year 2023 : $116,500,667 |
Year 2024 : $101,000,667 |
Year 2025 : $74,050,667 |
Year 2026 : $51,391,667 |
Salary Average Commitment |
Year 2023 : $118,796,667 |
Year 2024 : $103,296,667 |
Year 2025 : $76,346,667 |
Year 2026 : $51,391,667 |
Salary Cap with 1 Way Contract |
Year 2023 : $116,500,667 |
Year 2024 : $101,000,667 |
Year 2025 : $74,050,667 |
Year 2026 : $51,391,667 |
|
Farm Players Salaries |
Joshua Norris |
$795,000 (7) |
Salary Remaining : |
$795,000 |
Salary Average : |
$795,000 |
Salary Average Remaining : |
$795,000 |
Martin Fehervary |
$267,500 (3) |
Salary Remaining : |
$267,500 |
Salary Average : |
$267,500 |
Salary Average Remaining : |
$267,500 |
Laurent Brossoit |
$175,000 (1) |
Salary Remaining : |
$175,000 |
Salary Average : |
$175,000 |
Salary Average Remaining : |
$175,000 |
Rasmus Sandin |
$140,000 (2) |
Salary Remaining : |
$140,000 |
Salary Average : |
$140,000 |
Salary Average Remaining : |
$140,000 |
Brayden Tracey |
$96,600 (2) |
Salary Remaining : |
$96,600 |
Salary Average : |
$96,600 |
Salary Average Remaining : |
$96,600 |
Alexander Holtz |
$92,500 (1) |
Salary Remaining : |
$92,500 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$92,500 |
Connor Zary |
$92,500 (1) |
Salary Remaining : |
$92,500 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$92,500 |
William Dufour |
$92,500 (3) |
Salary Remaining : |
$92,500 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$92,500 |
Jan Mysak |
$90,250 (3) |
Salary Remaining : |
$90,250 |
Salary Average : |
$90,250 |
Salary Average Remaining : |
$90,250 |
Noel Gunler |
$86,250 (2) |
Salary Remaining : |
$86,250 |
Salary Average : |
$86,250 |
Salary Average Remaining : |
$86,250 |
Elliot Desnoyers |
$85,417 (3) |
Salary Remaining : |
$85,417 |
Salary Average : |
$85,417 |
Salary Average Remaining : |
$85,417 |
Jeremie Poirier |
$83,333 (3) |
Salary Remaining : |
$83,333 |
Salary Average : |
$83,333 |
Salary Average Remaining : |
$83,333 |
Pavel Dorofeyev |
$82,500 (1) |
Salary Remaining : |
$82,500 |
Salary Average : |
$82,500 |
Salary Average Remaining : |
$82,500 |
Nicholas Robertson |
$82,167 (1) |
Salary Remaining : |
$82,167 |
Salary Average : |
$82,167 |
Salary Average Remaining : |
$82,167 |
Egor Afanasyev |
$78,917 (1) |
Salary Remaining : |
$78,917 |
Salary Average : |
$78,917 |
Salary Average Remaining : |
$78,917 |
Connor Brown |
$77,500 (1) |
Salary Remaining : |
$77,500 |
Salary Average : |
$77,500 |
Salary Average Remaining : |
$77,500 |
Total Farm Players | 16 |
Salary Commitment |
Year 2023 : $2,417,934 |
Year 2024 : $1,736,850 |
Year 2025 : $1,414,000 |
Year 2026 : $795,000 |
Salary Average Commitment |
Year 2023 : $2,417,934 |
Year 2024 : $1,736,850 |
Year 2025 : $1,414,000 |
Year 2026 : $795,000 |
|