Arena Capacity - Ticket Price Attendance - % |
Arena Name | Wells Fargo |
Level 1: | 7000 - $150 - 0 - 0.00% |
Level 2: | 6000 - $110 - 0 - 0.00% |
Level 3: | 2500 - $100 - 0 - 0.00% |
Level 4: | 4500 - $90 - 0 - 0.00% |
Luxury : | 1500 - $200 - 0 - 0.00% |
Total Capacity : | 21500 |
Farm |
Farm Level 1: | 2000 - $50 - 0 - 0.00% |
Farm Level 2: | 1000 - $30 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 7 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Farm |
Home Games Left | 7 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $87,877,500 |
Farm Players Total Salaries | $2,289,750 |
Coaches Total Salaries | $6,925,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $0 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $0 |
Farm Salary Cap To Date | $0 |
Estimate |
Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $0 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Season Salary Cap | $0 |
Estimate Under Maximum Salary Cap of $93,546,666 | $0 |
Estimate Over Minimum Salary Cap of $61,700,000 | $0 |
Current Bank Account | $111,899,320 |
Projected Bank Account | $111,899,320 |
|
Pro Players Salaries |
Kevin Hayes (1 Way Contract) |
$8,900,000 (4) |
Josh Bailey (1 Way Contract) |
$6,200,000 (1) |
Calvin De Haan (1 Way Contract) |
$6,100,000 (1) |
Taylor Hall (1 Way Contract) |
$6,000,000 (2) |
-1 Way Contract Salary Cap : | $4,925,000 |
Andre Burakovsky (1 Way Contract) |
$5,500,000 (4) |
Travis Hamonic (1 Way Contract) |
$5,200,000 (2) |
Alec Martinez (1 Way Contract) |
$5,125,000 (2) |
Jean-Gabriel Pageau (1 Way Contract) |
$5,000,000 (3) |
Mason Marchment (1 Way Contract) |
$4,500,000 (4) |
Christian Dvorak (1 Way Contract) |
$4,450,000 (2) |
Kyle Palmieri (1 Way Contract) |
$3,600,000 (2) |
Chris Driedger (1 Way Contract) |
$3,500,000 (2) |
-1 Way Contract Salary Cap : | $2,425,000 |
Warren Foegele (1 Way Contract) |
$2,400,000 (3) |
Laurent Brossoit (1 Way Contract) |
$2,325,000 (2) |
Nico Sturm (1 Way Contract) |
$2,000,000 (4) |
-1 Way Contract Salary Cap : | $925,000 |
Ethan Bear (1 Way Contract) |
$2,000,000 (2) |
Sonny Milano (1 Way Contract) |
$1,900,000 (3) |
Brendan Lemieux (1 Way Contract) |
$1,350,000 (1) |
-1 Way Contract Salary Cap : | $275,000 |
Nicolas Aube-Kubel (1 Way Contract) |
$1,225,000 (2) |
Dakota Mermis (1 Way Contract) |
$1,000,000 (4) |
Dilllon Heatherington (1 Way Contract) |
$975,000 (1) |
Cayden Primeau |
$890,000 (4) |
Ukko-Pekka Luukkonen (1 Way Contract) |
$837,500 (1) |
Ryan Lomberg (1 Way Contract) |
$800,000 (1) |
Travis Dermott (1 Way Contract) |
$800,000 (2) |
Mark Friedman (1 Way Contract) |
$775,000 (2) |
Lane Pederson (1 Way Contract) |
$775,000 (4) |
-1 Way Contract Salary Cap : | $0 |
Matthew Phillips |
$775,000 (1) |
Nathan Smith |
$775,000 (2) |
Ryan Carpenter (1 Way Contract) |
$750,000 (2) |
-1 Way Contract Salary Cap : | $0 |
Joe Hicketts (1 Way Contract) |
$750,000 (1) |
-1 Way Contract Salary Cap : | $0 |
Jason Demers (1 Way Contract) |
$700,000 (1) |
-1 Way Contract Salary Cap : | $0 |
Troy Terry (1 Way Contract) |
$0 (0) |
Total Pro Players | 33 |
Salary Commitment |
Year 2035 : $87,877,500 |
Year 2036 : $69,390,000 |
Year 2037 : $32,865,000 |
Year 2038 : $23,565,000 |
Salary Average Commitment |
Year 2035 : $44,150,000 |
Year 2036 : $37,843,750 |
Year 2037 : $18,050,000 |
Year 2038 : $14,025,000 |
Salary Cap with 1 Way Contract |
Year 2035 : $80,602,496 |
Year 2036 : $64,640,000 |
Year 2037 : $31,015,000 |
Year 2038 : $21,715,000 |
|
Farm Players Salaries |
John Gibson |
$640,000 (2) |
Evan Fitzpatrick |
$100,000 (1) |
Connor Bedard |
$92,500 (3) |
Danila Klimovich |
$88,125 (2) |
Lassi Thomson |
$86,500 (2) |
Ronnie Attard |
$85,000 (1) |
Martin Chromiak |
$82,000 (4) |
Aliaksei Protas |
$80,000 (3) |
Liam O'Brien |
$80,000 (3) |
Lukas Svejkovsky |
$79,375 (1) |
Austin Rueschhoff |
$75,000 (2) |
Anthony Bitetto |
$75,000 (1) |
Brogan Rafferty |
$75,000 (1) |
Bokondji Imama |
$75,000 (1) |
Ryan Jones |
$75,000 (1) |
J.D. Greenway |
$75,000 (1) |
Matthew Cairns |
$75,000 (1) |
Ryan Mast |
$70,625 (2) |
Kevin Wall |
$70,625 (1) |
Hudson Elynuik |
$70,000 (1) |
Kyle Olson |
$70,000 (2) |
Brandon Bussi |
$70,000 (3) |
Total Farm Players | 22 |
Salary Commitment |
Year 2035 : $2,289,750 |
Year 2036 : $1,434,750 |
Year 2037 : $404,500 |
Year 2038 : $82,000 |
Salary Average Commitment |
Year 2035 : $1,673,703 |
Year 2036 : $848,078 |
Year 2037 : $391,250 |
Year 2038 : $75,000 |
|