Arena Capacity - Ticket Price Attendance - % |
Arena Name | Delta Center |
Level 1: | 5411 - $69 - 4,697 - 86.81% |
Level 2: | 4536 - $44 - 4,102 - 90.43% |
Level 3: | 1782 - $25 - 1,782 - 100.00% |
Level 4: | 3564 - $18 - 3,564 - 100.00% |
Luxury : | 907 - $175 - 782 - 86.24% |
Total Capacity : | 16200 |
Farm |
Farm Level 1: | 2000 - $35 - 0 - 0.00% |
Farm Level 2: | 1000 - $15 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 18 |
Average Attendance - % | 14,927 - 92.14% |
Average Income per Game | $1,072,747 |
Year to Date Revenue | $24,673,183 |
Farm |
Home Games Left | 0 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $87,393,500 |
Farm Players Total Salaries | $0 |
Coaches Total Salaries | $500,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $51,754,649 |
Farm Year To Date Expenses | $22,341 |
Pro Salary Cap To Date | $51,358,734 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $19,309,448 |
Farm Estimated Season Revenue | $0 |
Pro Remaining Season Days | 80 |
Pro Expenses Per Days | $448,436 |
Pro Estimated Expenses | $35,874,880 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $35,874,880 |
Estimated Season Salary Cap | $87,029,534 |
Estimate Under Maximum Salary Cap of $88,000,000 | $970,466 |
Estimate Over Minimum Salary Cap of $65,000,000 | $22,029,534 |
Current Bank Account | $39,183,579 |
Projected Bank Account | $22,618,147 |
|
Pro Players Salaries |
Mika Zibanejad (1 Way Contract) |
$8,500,000 (2) |
-Salary Remaining : |
$3,469,388 |
-Salary Average Remaining : |
$3,469,388 |
Brandon Montour (1 Way Contract) |
$7,000,000 (4) |
-Salary Remaining : |
$2,857,143 |
-Salary Average Remaining : |
$2,857,143 |
Jakob Chychrun (1 Way Contract) |
$6,587,500 (4) |
-Salary Remaining : |
$2,688,776 |
-Salary Average Remaining : |
$2,688,776 |
Artemi Panarin (1 Way Contract) |
$6,000,000 (3) |
-Salary Remaining : |
$2,448,980 |
-Salary Average Remaining : |
$2,448,980 |
Adam Henrique (1 Way Contract) |
$5,500,000 (1) |
-Salary Remaining : |
$2,244,898 |
-Salary Average Remaining : |
$2,244,898 |
Bryan Rust (1 Way Contract) |
$5,125,000 (2) |
-Salary Remaining : |
$2,091,837 |
-Salary Average Remaining : |
$2,091,837 |
Rickard Rakell (1 Way Contract) |
$5,000,000 (3) |
-Salary Remaining : |
$2,040,816 |
-Salary Average Remaining : |
$2,040,816 |
Michael Rasmussen (1 Way Contract) |
$3,751,000 (2) |
-Salary Remaining : |
$1,531,020 |
-Salary Average Remaining : |
$1,531,020 |
Travis Hamonic (1 Way Contract) |
$3,750,000 (1) |
-Salary Remaining : |
$1,530,612 |
-Salary Average Remaining : |
$1,530,612 |
Evan Rodrigues (1 Way Contract) |
$3,500,000 (3) |
-Salary Remaining : |
$1,428,571 |
-Salary Average Remaining : |
$1,428,571 |
Jonas Siegenthaler (1 Way Contract) |
$3,400,000 (3) |
-Salary Remaining : |
$1,387,755 |
-Salary Average Remaining : |
$1,387,755 |
Frederik Andersen |
$3,400,000 (2) |
-Salary Remaining : |
$1,387,755 |
-Salary Average Remaining : |
$1,387,755 |
Pavel Zacha (1 Way Contract) |
$3,150,000 (2) |
-Salary Remaining : |
$1,285,714 |
-Salary Average Remaining : |
$1,285,714 |
Cody Ceci (1 Way Contract) |
$3,000,000 (1) |
-Salary Remaining : |
$1,224,490 |
-Salary Average Remaining : |
$1,224,490 |
Gustav Nyquist (1 Way Contract) |
$3,000,000 (2) |
-Salary Remaining : |
$1,224,490 |
-Salary Average Remaining : |
$1,224,490 |
Alex Newhook (1 Way Contract) |
$2,900,000 (3) |
-Salary Remaining : |
$1,183,673 |
-Salary Average Remaining : |
$1,183,673 |
Filip Gustavsson |
$2,605,000 (2) |
-Salary Remaining : |
$1,063,265 |
-Salary Average Remaining : |
$1,063,265 |
Connor McMichael (1 Way Contract) |
$2,500,000 (3) |
-1 Way Contract Salary Cap : | $2,500,000 |
-Salary Remaining : |
$1,020,408 |
-Salary Average Remaining : |
$1,020,408 |
Brendan Smith (1 Way Contract) |
$2,000,000 (1) |
-Salary Remaining : |
$816,327 |
-Salary Average Remaining : |
$816,327 |
Erik Gustafsson (1 Way Contract) |
$2,000,000 (3) |
-Salary Remaining : |
$816,327 |
-Salary Average Remaining : |
$816,327 |
Juuso Valimaki (1 Way Contract) |
$2,000,000 (2) |
-Salary Remaining : |
$816,327 |
-Salary Average Remaining : |
$816,327 |
Mason Appleton |
$1,000,000 (3) |
-Salary Remaining : |
$408,163 |
-Salary Average Remaining : |
$408,163 |
Lucas Raymond |
$925,000 (1) |
-Salary Remaining : |
$377,551 |
-Salary Average Remaining : |
$377,551 |
Joseph Woll |
$800,000 (1) |
-Salary Remaining : |
$326,531 |
-Salary Average Remaining : |
$326,531 |
Total Pro Players | 24 |
Salary Commitment |
Year 2024 : $87,393,500 |
Year 2025 : $71,418,500 |
Year 2026 : $39,887,500 |
Year 2027 : $13,587,500 |
Salary Average Commitment |
Year 2024 : $87,393,500 |
Year 2025 : $71,418,500 |
Year 2026 : $39,887,500 |
Year 2027 : $13,587,500 |
Salary Cap with 1 Way Contract |
Year 2024 : $87,393,500 |
Year 2025 : $71,418,500 |
Year 2026 : $39,887,500 |
Year 2027 : $13,587,500 |
|
Farm Players Salaries |
Alexey Toropchenko |
$125,000 (2) |
Salary Remaining : |
$125,000 |
Salary Average Remaining : |
$125,000 |
Ryker Evans |
$101,750 (1) |
Salary Remaining : |
$101,750 |
Salary Average Remaining : |
$101,750 |
Mathias Emilio Pettersen |
$99,367 (1) |
Salary Remaining : |
$99,367 |
Salary Average Remaining : |
$99,367 |
Jaydon Dureau |
$95,000 (1) |
Salary Remaining : |
$95,000 |
Salary Average Remaining : |
$95,000 |
Ty Smith |
$94,967 (1) |
Salary Remaining : |
$94,967 |
Salary Average Remaining : |
$94,967 |
Spencer Stastney |
$92,500 (1) |
Salary Remaining : |
$92,500 |
Salary Average Remaining : |
$92,500 |
Simon Edvinsson |
$89,417 (2) |
Salary Remaining : |
$89,417 |
Salary Average Remaining : |
$89,417 |
Akil Thomas |
$87,450 (2) |
Salary Remaining : |
$87,450 |
Salary Average Remaining : |
$87,450 |
Viktor Neuchev |
$87,000 (3) |
Salary Remaining : |
$87,000 |
Salary Average Remaining : |
$87,000 |
Oskar Pettersson |
$86,500 (3) |
Salary Remaining : |
$86,500 |
Salary Average Remaining : |
$70,000 |
Cole Schwindt |
$85,583 (1) |
Salary Remaining : |
$85,583 |
Salary Average Remaining : |
$87,000 |
Hunter Skinner |
$85,083 (1) |
Salary Remaining : |
$85,083 |
Salary Average Remaining : |
$85,083 |
Adam Edstrom |
$84,667 (2) |
Salary Remaining : |
$84,667 |
Salary Average Remaining : |
$84,667 |
Daemon Hunt |
$82,833 (2) |
Salary Remaining : |
$82,833 |
Salary Average Remaining : |
$82,833 |
Jack Thompson |
$82,833 (2) |
Salary Remaining : |
$82,833 |
Salary Average Remaining : |
$82,833 |
Dylan Garand |
$82,833 (2) |
Salary Remaining : |
$82,833 |
Salary Average Remaining : |
$82,833 |
Luke Evangelista |
$79,750 (2) |
Salary Remaining : |
$79,750 |
Salary Average Remaining : |
$79,750 |
Jiri Patera |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Salary Average Remaining : |
$75,000 |
Givani Smith |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Salary Average Remaining : |
$75,000 |
Total Farm Players | 19 |
Salary Commitment |
Year 2024 : $1,692,533 |
Year 2025 : $888,283 |
Year 2026 : $173,500 |
Year 2027 : $0 |
Salary Average Commitment |
Year 2024 : $1,677,450 |
Year 2025 : $871,783 |
Year 2026 : $157,000 |
Year 2027 : $0 |
|