Arena Capacity - Ticket Price Attendance - % |
Arena Name | Nationwide Arena |
Level 1: | 6000 - $100 - 5,665 - 94.41% |
Level 2: | 5000 - $60 - 4,644 - 92.89% |
Level 3: | 2000 - $35 - 1,903 - 95.13% |
Level 4: | 4000 - $25 - 3,730 - 93.24% |
Luxury : | 1000 - $200 - 961 - 96.12% |
Total Capacity : | 18000 |
Income |
Home Games Left | 13 |
Average Attendance - % | 16,903 - 93.90% |
Average Income per Game | $1,197,218 |
Year to Date Revenue | $33,522,115 |
Expense |
Pro Players Total Salaries | $73,325,000 |
Farm Players Total Salaries | $3,007,290 |
Coaches Total Salaries | $100,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $43,067,413 |
Farm Year To Date Expenses | $1,804,969 |
Pro Salary Cap To Date | $42,869,268 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $15,563,839 |
Pro Remaining Season Days | 74 |
Pro Expenses Per Days | $388,492 |
Pro Estimated Expenses | $28,748,408 |
Farm Remaining Season Days | 74 |
Farm Expenses Per Days | $15,912 |
Farm Estimated Expenses | $1,177,488 |
Estimated Season Expenses | $29,925,896 |
Season Salary Cap | $73,325,000 |
Estimate Under Maximum Salary Cap of $81,500,000 | $8,175,000 |
Estimate Over Minimum Salary Cap of $60,200,000 | $13,125,000 |
Current Bank Account | $955,905,514 |
Projected Bank Account | $941,543,457 |
|
Pro Players Salaries |
Oliver Ekman-Larsson |
$8,250,000 (6) |
Ryan Johansen |
$8,000,000 (4) |
Quinn Hughes |
$7,850,000 (6) |
Patrik Laine |
$7,500,000 (1) |
Sean Monahan |
$6,375,000 (2) |
Tyler Johnson |
$5,000,000 (3) |
Alex Killorn |
$4,450,000 (2) |
Joel Armia |
$3,400,000 (4) |
Pius Suter |
$3,250,000 (2) |
Jack Johnson |
$3,250,000 (2) |
Jake Allen |
$2,875,000 (2) |
Carson Soucy |
$2,750,000 (2) |
Michael Del Zotto |
$2,000,000 (1) |
Marc Staal |
$2,000,000 (2) |
Tyler Pitlick (Out of Payroll) |
$1,750,000 (1) |
Robert Bortuzzo |
$1,375,000 (1) |
Evan Rodrigues |
$1,000,000 (1) |
Nicolas Deslauriers |
$1,000,000 (1) |
Matt Luff |
$750,000 (2) |
Noah Gregor |
$750,000 (1) |
Otto Koivula |
$750,000 (3) |
Louis Domingue |
$750,000 (3) |
Total Pro Players | 22 |
Salary Commitment |
Year 11 : $75,075,000 |
Year 12 : $58,525,000 |
Year 13 : $34,075,000 |
Year 14 : $27,500,000 |
Salary Average Commitment |
Year 11 : $28,450,000 |
Year 12 : $27,075,000 |
Year 13 : $13,000,000 |
Year 14 : $8,000,000 |
Salary Cap with 1 Way Contract |
Year 11 : $75,075,000 |
Year 12 : $59,700,000 |
Year 13 : $34,000,000 |
Year 14 : $27,500,000 |
|
Farm Players Salaries |
Mitchell Chaffee |
$177,500 (1) |
Kris Russell |
$125,000 (1) |
Colten Ellis |
$92,500 (3) |
Pavel Dorofeyev |
$92,500 (2) |
Benoit-Olivier Groulx |
$91,083 (2) |
Jack Kopacka |
$91,083 (1) |
Cole Schwindt |
$91,083 (3) |
Adam Raska |
$90,000 (3) |
Kody Clark |
$89,417 (1) |
Adam Beckman |
$89,417 (3) |
Carson Focht |
$88,333 (2) |
Maksim Sushko |
$87,917 (1) |
Keean Washkurak |
$87,500 (3) |
Jakob Pelletier |
$86,333 (3) |
Isaac Ratcliffe |
$86,333 (1) |
Brayden Tracey |
$86,333 (3) |
Jon Merrill |
$85,000 (4) |
Trent Miner |
$82,833 (3) |
Mark Kastelic |
$82,167 (2) |
Dmitry Zavgorodniy |
$78,000 (2) |
Kale Clague |
$76,125 (2) |
Tanner Kero |
$75,000 (2) |
Otto Somppi |
$75,000 (1) |
Ty Ronning |
$75,000 (1) |
Ben Hutton |
$75,000 (3) |
Mikhail Berdin |
$75,000 (2) |
Andreas Borgman |
$75,000 (1) |
Dylan Ferguson |
$73,333 (1) |
Adam Brooks |
$72,500 (1) |
Brett McKenzie |
$65,000 (1) |
Kale Howarth |
$65,000 (1) |
Cole Coskey |
$65,000 (1) |
Cody Franson |
$65,000 (1) |
Chad Yetman |
$65,000 (1) |
Samuel Houde |
$65,000 (1) |
Xavier Bernard |
$65,000 (1) |
Total Farm Players | 36 |
Salary Commitment |
Year 11 : $3,007,290 |
Year 12 : $1,568,082 |
Year 13 : $910,999 |
Year 14 : $120,000 |
Salary Average Commitment |
Year 11 : $0 |
Year 12 : $0 |
Year 13 : $0 |
Year 14 : $0 |
|