Arena Capacity - Ticket Price Attendance - % |
Arena Name | T-Mobile Arena |
Level 1: | 6000 - $100 - 5 602 - 93,37% |
Level 2: | 5000 - $60 - 4 882 - 97,63% |
Level 3: | 2000 - $35 - 1 870 - 93,52% |
Level 4: | 4000 - $25 - 3 936 - 98,39% |
Luxury : | 1000 - $200 - 975 - 97,50% |
Total Capacity : | 18000 |
Income |
Home Games Left | 38 |
Average Attendance - % | 17 265 - 95,91% |
Average Income per Game | $1,151,356 |
Year to Date Revenue | $3,454,067 |
Expense |
Pro Players Total Salaries | $78,689,635 |
Farm Players Total Salaries | $2,759,813 |
Coaches Total Salaries | $2 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $4,918,104 |
Farm Year To Date Expenses | $142,752 |
Pro Salary Cap To Date | $4,918,104 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $43,751,515 |
Pro Remaining Season Days | 180 |
Pro Expenses Per Days | $409,842 |
Pro Estimated Expenses | $73,771,560 |
Farm Remaining Season Days | 220 |
Farm Expenses Per Days | $11,896 |
Farm Estimated Expenses | $2,617,120 |
Estimated Season Expenses | $76,388,680 |
Season Salary Cap | $78,689,635 |
Estimate Under Maximum Salary Cap of $87,700,000 | $9,010,365 |
Estimate Over Minimum Salary Cap of $0 | $78,689,635 |
Current Bank Account | ($1,606,789) |
Projected Bank Account | ($34,243,954) |
|
Pro Players Salaries |
Adin Hill |
$5,443,374 (2) |
Jonathan Marchessault |
$5,335,000 (2) |
William Karlsson |
$5,261,000 (2) |
Alec Martinez |
$5,062,000 (2) |
Logan Thompson |
$4,734,261 (2) |
Nicolas Roy |
$4,426,000 (3) |
Brayden McNabb |
$4,325,000 (1) |
Anthony Mantha |
$4,006,000 (2) |
Tomas Hertl |
$3,938,000 (1) |
Chandler Stephenson |
$3,905,000 (4) |
Jack Eichel |
$3,799,000 (4) |
William Carrier |
$3,757,000 (3) |
Noah Hanifin |
$3,681,000 (1) |
Mark Stone |
$3,451,000 (3) |
Alex Pietrangelo |
$3,371,000 (3) |
Shea Theodore |
$3,333,000 (3) |
Ivan Barbashev |
$3,296,000 (2) |
Pavel Dorofeyev |
$2,807,000 (5) |
Zach Whitecloud |
$2,799,000 (3) |
Nicolas Hague |
$1,960,000 (1) |
Total Pro Players | 20 |
Salary Commitment |
Year 1 : $78,689,635 |
Year 2 : $64,785,635 |
Year 3 : $31,648,000 |
Year 4 : $10,511,000 |
Salary Average Commitment |
Year 1 : $78,689,635 |
Year 2 : $64,785,635 |
Year 3 : $31,648,000 |
Year 4 : $10,511,000 |
Salary Cap with 1 Way Contract |
Year 1 : $78,689,635 |
Year 2 : $64,785,635 |
Year 3 : $31,648,000 |
Year 4 : $10,511,000 |
|
Farm Players Salaries |
Mason Morelli |
$346,100 (2) |
Michael Amadio |
$296,900 (4) |
Sheldon Rempal |
$282,300 (4) |
Ben Hutton |
$276,800 (3) |
Jiri Patera |
$274,913 (4) |
Brett Howden |
$266,100 (3) |
Brendan Brisson |
$245,400 (2) |
Paul Cotter |
$220,300 (4) |
Kaedan Korczak |
$206,000 (3) |
Keegan Kolesar |
$191,400 (2) |
Jonas Rondbjerg |
$153,600 (5) |
Total Farm Players | 11 |
Salary Commitment |
Year 1 : $2,759,813 |
Year 2 : $2,759,813 |
Year 3 : $1,976,913 |
Year 4 : $1,228,013 |
Salary Average Commitment |
Year 1 : $2,759,813 |
Year 2 : $2,759,813 |
Year 3 : $1,976,913 |
Year 4 : $1,228,013 |
|