Arena Capacity - Ticket Price Attendance - % |
Arena Name | Wells Fargo |
Level 1: | 7000 - $150 - 3,392 - 48.46% |
Level 2: | 6000 - $110 - 2,642 - 44.03% |
Level 3: | 2500 - $100 - 1,000 - 40.00% |
Level 4: | 4500 - $90 - 1,800 - 40.00% |
Luxury : | 1500 - $200 - 982 - 65.45% |
Total Capacity : | 21500 |
Farm |
Farm Level 1: | 2000 - $50 - 1,107 - 55.36% |
Farm Level 2: | 1000 - $30 - 450 - 45.02% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 9,816 - 45.65% |
Average Income per Game | $1,874,097 |
Year to Date Revenue | $76,837,990 |
Farm |
Home Games Left | 0 |
Average Attendance - % | 1,557 - 51.91% |
Average Income per Game | $68,866 |
Year to Date Revenue | $2,823,500 |
Expense |
Pro Players Total Salaries | $86,412,500 |
Farm Players Total Salaries | $1,534,375 |
Coaches Total Salaries | $6,925,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $92,824,872 |
Farm Year To Date Expenses | $2,445,411 |
Pro Salary Cap To Date | $82,148,949 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $0 |
Farm Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $863,668 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $22,563 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Season Salary Cap | $80,987,496 |
Estimate Under Maximum Salary Cap of $106,084,847 | $25,097,351 |
Estimate Over Minimum Salary Cap of $61,700,000 | $19,287,496 |
Current Bank Account | $105,899,320 |
Projected Bank Account | $105,899,320 |
|
Pro Players Salaries |
Kevin Hayes (1 Way Contract) |
$8,900,000 (5) |
John Gibson |
$6,400,000 (3) |
Josh Bailey (1 Way Contract) |
$6,200,000 (2) |
Calvin De Haan (1 Way Contract) |
$6,100,000 (2) |
Taylor Hall (1 Way Contract) |
$6,000,000 (3) |
Andre Burakovsky (1 Way Contract) |
$5,500,000 (5) |
Travis Hamonic (1 Way Contract) |
$5,200,000 (3) |
Mason Marchment (1 Way Contract) |
$4,500,000 (5) |
Christian Dvorak (1 Way Contract) |
$4,450,000 (3) |
Alec Martinez |
$4,050,000 (1) |
Kyle Palmieri (1 Way Contract) |
$3,600,000 (3) |
Chris Driedger (1 Way Contract) |
$3,500,000 (3) |
-1 Way Contract Salary Cap : | $2,425,000 |
Riley Sheahan (1 Way Contract) |
$2,500,000 (1) |
-1 Way Contract Salary Cap : | $1,425,000 |
Warren Foegele (1 Way Contract) |
$2,400,000 (4) |
Laurent Brossoit (Out of Payroll) |
$2,325,000 (3) |
Nico Sturm (1 Way Contract) |
$2,000,000 (5) |
Ethan Bear (1 Way Contract) |
$2,000,000 (3) |
Sonny Milano (1 Way Contract) |
$1,900,000 (4) |
Travis Dermott (1 Way Contract) |
$1,500,000 (1) |
Brendan Lemieux (1 Way Contract) |
$1,350,000 (2) |
-1 Way Contract Salary Cap : | $275,000 |
Nicolas Aube-Kubel (1 Way Contract) |
$1,075,000 (1) |
Mark Friedman |
$1,000,000 (1) |
Dilllon Heatherington (1 Way Contract) |
$975,000 (2) |
Nathan Smith |
$837,500 (1) |
Ryan Lomberg (1 Way Contract) |
$800,000 (2) |
Matthew Phillips |
$775,000 (2) |
Lane Pederson (1 Way Contract) |
$750,000 (1) |
-1 Way Contract Salary Cap : | $0 |
Ryan Carpenter (1 Way Contract) |
$750,000 (3) |
-1 Way Contract Salary Cap : | $0 |
Jason Demers (1 Way Contract) |
$700,000 (2) |
-1 Way Contract Salary Cap : | $0 |
Cayden Primeau |
$700,000 (1) |
Total Pro Players | 30 |
Salary Commitment |
Year 2034 : $88,737,500 |
Year 2035 : $76,325,000 |
Year 2036 : $59,425,000 |
Year 2037 : $25,200,000 |
Salary Average Commitment |
Year 2034 : $42,567,858 |
Year 2035 : $33,405,358 |
Year 2036 : $28,499,108 |
Year 2037 : $14,725,000 |
Salary Cap with 1 Way Contract |
Year 2034 : $83,312,496 |
Year 2035 : $72,725,000 |
Year 2036 : $57,600,000 |
Year 2037 : $25,200,000 |
|
Farm Players Salaries |
Evan Fitzpatrick |
$100,000 (2) |
Austin Rueschhoff |
$100,000 (1) |
Steven Santini |
$100,000 (1) |
Lassi Thomson |
$92,500 (3) |
Danila Klimovich |
$88,125 (3) |
Matthew Knies |
$88,125 (3) |
Lukas Svejkovsky |
$79,375 (2) |
Matthew Cairns |
$75,000 (2) |
Martin Chromiak |
$75,000 (1) |
J.D. Greenway |
$75,000 (2) |
Bokondji Imama |
$75,000 (2) |
Brogan Rafferty |
$75,000 (2) |
Kyle Olson |
$75,000 (1) |
Anthony Bitetto |
$75,000 (2) |
Brandon Crawley |
$75,000 (1) |
Ryan Jones |
$75,000 (2) |
Kevin Wall |
$70,625 (2) |
Ryan Mast |
$70,625 (3) |
Hudson Elynuik |
$70,000 (2) |
Total Farm Players | 19 |
Salary Commitment |
Year 2034 : $1,534,375 |
Year 2035 : $1,103,375 |
Year 2036 : $333,375 |
Year 2037 : $0 |
Salary Average Commitment |
Year 2034 : $1,428,792 |
Year 2035 : $1,073,792 |
Year 2036 : $318,167 |
Year 2037 : $0 |
|