Arena Capacity - Ticket Price Attendance - % |
Arena Name | T-Mobile Arena |
Level 1: | 6000 - $400 - 1 739 - 28,99% |
Level 2: | 4368 - $250 - 1 588 - 36,35% |
Level 3: | 2000 - $110 - 882 - 44,10% |
Level 4: | 4000 - $75 - 1 745 - 43,62% |
Luxury : | 1000 - $950 - 274 - 27,37% |
Total Capacity : | 17368 |
Team Popularity : | 100,00% |
Farm |
Farm Level 1: | 2000 - $60 - 1 103 - 55,17% |
Farm Level 2: | 1000 - $50 - 375 - 37,54% |
Farm Total Capacity : | 3000 |
Team Popularity : | 100,00% |
Income |
Home Games Left | 28 |
Average Attendance - % | 6 228 - 35,86% |
Average Income per Game | $1,896,629 |
Year to Date Revenue | $24,656,172 |
Farm |
Home Games Left | 28 |
Average Attendance - % | 1 479 - 49,29% |
Average Income per Game | $101,972 |
Year to Date Revenue | $1,325,640 |
Expense |
Pro Players Total Salaries | $81,601,050 |
Farm Players Total Salaries | $2,789,087 |
Coaches Total Salaries | $3,200,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $4,000,000 |
Pro Year To Date Expenses | $26,250,315 |
Farm Year To Date Expenses | $1,069,798 |
Pro Salary Cap To Date | $25,500,345 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $53,105,601 |
Farm Estimated Season Revenue | $2,855,225 |
Pro Remaining Season Days | 143 |
Pro Expenses Per Days | $403,851 |
Pro Estimated Expenses | $57,750,693 |
Farm Remaining Season Days | 153 |
Farm Expenses Per Days | $16,464 |
Farm Estimated Expenses | $2,518,992 |
Estimated Season Expenses | $60,269,685 |
Season Salary Cap | $85,601,050 |
Estimate Under Maximum Salary Cap of $88,000,000 | $2,398,950 |
Estimate Over Minimum Salary Cap of $65,000,000 | $20,601,050 |
Current Bank Account | $20,720,229 |
Projected Bank Account | $16,411,370 |
|
Pro Players Salaries |
Ryan Nugent-Hopkins |
$8,750,000 (3) |
-Salary Remaining : |
$6,015,625 |
Pavel Zacha |
$8,000,000 (7) |
-Salary Remaining : |
$5,500,000 |
Filip Hronek |
$7,600,000 (2) |
-Salary Remaining : |
$5,225,000 |
Jakub Zboril |
$6,500,000 (5) |
-Salary Remaining : |
$4,468,750 |
Ilya Sorokin |
$6,200,000 (3) |
-Salary Remaining : |
$4,262,500 |
Nikita Zaitsev |
$6,000,000 (3) |
-Salary Remaining : |
$4,125,000 |
Cole Caufield |
$5,000,000 (3) |
-Salary Remaining : |
$3,437,500 |
Vladislav Gavrikov |
$5,000,000 (5) |
-Salary Remaining : |
$3,437,500 |
Philip Kurashev |
$5,000,000 (3) |
-Salary Remaining : |
$3,437,500 |
Luke Kunin |
$5,000,000 (4) |
-Salary Remaining : |
$3,437,500 |
Alex Kerfoot |
$3,800,000 (2) |
-Salary Remaining : |
$2,612,500 |
Dan Vladar |
$2,908,000 (3) |
-Salary Remaining : |
$1,999,250 |
Alex Galchenyuk |
$2,200,000 (2) |
-Salary Remaining : |
$1,512,500 |
Mikey Eyssimont |
$1,987,000 (4) |
-Salary Remaining : |
$1,366,063 |
Rasmus Ristolainen |
$1,800,650 (4) |
-Salary Remaining : |
$1,237,947 |
Tyler Myers |
$1,480,400 (6) |
-Salary Remaining : |
$1,017,775 |
Yegor Chinakhov |
$875,000 (3) |
-Salary Remaining : |
$601,563 |
Hendrix Lapierre |
$875,000 (3) |
-Salary Remaining : |
$601,563 |
Kirill Marchenko |
$875,000 (2) |
-Salary Remaining : |
$601,563 |
Jakub Lauko |
$875,000 (3) |
-Salary Remaining : |
$601,563 |
Nick Robertson |
$875,000 (3) |
-Salary Remaining : |
$601,563 |
Total Pro Players | 21 |
Salary Commitment |
Year 24 : $81,601,050 |
Year 25 : $81,601,050 |
Year 26 : $67,126,050 |
Year 27 : $29,768,050 |
Salary Average Commitment |
Year 24 : $81,601,050 |
Year 25 : $81,601,050 |
Year 26 : $67,126,050 |
Year 27 : $29,768,050 |
Salary Cap with 1 Way Contract |
Year 24 : $81,601,050 |
Year 25 : $81,601,050 |
Year 26 : $67,126,050 |
Year 27 : $29,768,050 |
|
Farm Players Salaries |
Artem Anisimov |
$220,000 (1) |
Salary Remaining : |
$154,404 |
Matt Irwin |
$90,088 (3) |
Salary Remaining : |
$63,227 |
Trevor Murphy |
$89,000 (4) |
Salary Remaining : |
$62,463 |
Keaton Thompson |
$87,699 (4) |
Salary Remaining : |
$61,550 |
Joona Koppanen |
$87,500 (2) |
Salary Remaining : |
$61,411 |
Nikita Alexandrov |
$87,500 (3) |
Salary Remaining : |
$61,411 |
Elmer Soderblom |
$87,500 (3) |
Salary Remaining : |
$61,411 |
Rinat Valiev |
$87,000 (4) |
Salary Remaining : |
$61,060 |
Tanner Kero |
$85,000 (2) |
Salary Remaining : |
$59,656 |
Jordan Subban |
$78,900 (5) |
Salary Remaining : |
$55,375 |
Gustav Bouramman |
$78,900 (3) |
Salary Remaining : |
$55,375 |
Jesper Lindgren |
$78,900 (4) |
Salary Remaining : |
$55,375 |
Linus Olund |
$77,500 (5) |
Salary Remaining : |
$54,392 |
Nick Lappin |
$76,800 (4) |
Salary Remaining : |
$53,901 |
Jeremiah Addison |
$75,000 (2) |
Salary Remaining : |
$52,638 |
Jayce Hawryluk |
$75,000 (2) |
Salary Remaining : |
$52,638 |
Brett Seney |
$75,000 (2) |
Salary Remaining : |
$52,638 |
Jens Looke |
$75,000 (2) |
Salary Remaining : |
$52,638 |
Marc-Olivier Roy |
$75,000 (2) |
Salary Remaining : |
$52,638 |
Adam Helewka |
$75,000 (2) |
Salary Remaining : |
$52,638 |
Devin Cooley |
$74,000 (3) |
Salary Remaining : |
$51,936 |
William Villeneuve |
$72,500 (3) |
Salary Remaining : |
$50,883 |
Cedric Pare |
$72,500 (3) |
Salary Remaining : |
$50,883 |
Mitchell Vande Sompel |
$72,500 (1) |
Salary Remaining : |
$50,883 |
Xavier Simoneau |
$72,500 (3) |
Salary Remaining : |
$50,883 |
Jamie Devane |
$70,000 (3) |
Salary Remaining : |
$49,128 |
Liam Hawel |
$68,000 (5) |
Salary Remaining : |
$47,725 |
Niklas Hansson |
$67,800 (3) |
Salary Remaining : |
$47,584 |
Dominic Turgeon |
$67,000 (4) |
Salary Remaining : |
$47,023 |
Roddy Ross |
$65,000 (3) |
Salary Remaining : |
$45,619 |
David Cotton |
$62,500 (1) |
Salary Remaining : |
$43,865 |
Gustav Karlsson |
$52,500 (3) |
Salary Remaining : |
$36,846 |
Ethan Bowen |
$52,500 (3) |
Salary Remaining : |
$36,846 |
Félix Lafrance |
$52,500 (3) |
Salary Remaining : |
$36,846 |
Dmitri Voronkov |
$52,500 (1) |
Salary Remaining : |
$36,846 |
Antoine Keller |
$52,500 (3) |
Salary Remaining : |
$36,846 |
Total Farm Players | 36 |
Salary Commitment |
Year 24 : $2,789,087 |
Year 25 : $2,381,587 |
Year 26 : $1,759,087 |
Year 27 : $710,799 |
Salary Average Commitment |
Year 24 : $2,789,087 |
Year 25 : $2,381,587 |
Year 26 : $1,759,087 |
Year 27 : $710,799 |
|