Arena Capacity - Ticket Price Attendance - % |
Arena Name | Nationwide Arena |
Level 1: | 6000 - $100 - 5,661 - 94.35% |
Level 2: | 5000 - $60 - 4,625 - 92.50% |
Level 3: | 2000 - $35 - 1,894 - 94.68% |
Level 4: | 4000 - $25 - 3,899 - 97.48% |
Luxury : | 1000 - $200 - 955 - 95.53% |
Total Capacity : | 18000 |
Income |
Home Games Left | 34 |
Average Attendance - % | 17,034 - 94.63% |
Average Income per Game | $1,274,523 |
Year to Date Revenue | $5,098,091 |
Expense |
Pro Players Total Salaries | $57,376,748 |
Farm Players Total Salaries | $6,544,386 |
Coaches Total Salaries | $1,000,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $6,209,950 |
Farm Year To Date Expenses | $789,725 |
Pro Salary Cap To Date | $6,156,300 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $43,333,774 |
Pro Remaining Season Days | 208 |
Pro Expenses Per Days | $248,398 |
Pro Estimated Expenses | $51,666,784 |
Farm Remaining Season Days | 198 |
Farm Expenses Per Days | $31,589 |
Farm Estimated Expenses | $6,254,622 |
Estimated Season Expenses | $57,921,406 |
Estimated Season Salary Cap | $57,376,716 |
Estimate Under Maximum Salary Cap of $99,000,000 | $41,623,284 |
Estimate Over Minimum Salary Cap of $0 | $57,376,716 |
Current Bank Account | $11,575,726 |
Projected Bank Account | ($3,011,906) |
|
Pro Players Salaries |
Matt Murray |
$4,412,963 (5) |
Nate Thompson |
$3,945,000 (4) |
James Neal |
$3,758,000 (5) |
Garnet Hathaway |
$3,469,000 (4) |
Logan Couture |
$3,420,000 (3) |
Linus Ullmark |
$3,346,785 (1) |
Alec Martinez |
$3,200,000 (2) |
Connor Murphy |
$3,157,000 (4) |
Alex Galchenyuk |
$2,938,000 (4) |
Brendan Gallagher |
$2,882,000 (2) |
Zemgus Girgensons |
$2,680,000 (3) |
Jake Guentzel |
$2,540,000 (4) |
Marcus Pettersson |
$2,500,000 (3) |
Tyler Pitlick |
$2,414,000 (4) |
Logan Stanley |
$2,394,000 (3) |
Mirco Mueller |
$2,375,000 (1) |
Michael Raffl |
$2,226,000 (1) |
Matt Luff |
$2,162,000 (4) |
Nico Hischier |
$1,867,000 (3) |
Olli Maatta |
$1,690,000 (1) |
Total Pro Players | 20 |
Salary Commitment |
Year 1 : $57,376,748 |
Year 2 : $47,738,963 |
Year 3 : $41,656,963 |
Year 4 : $28,795,963 |
Salary Average Commitment |
Year 1 : $57,376,748 |
Year 2 : $47,738,963 |
Year 3 : $41,656,963 |
Year 4 : $28,795,963 |
Salary Cap with 1 Way Contract |
Year 1 : $57,376,748 |
Year 2 : $47,738,963 |
Year 3 : $41,656,963 |
Year 4 : $28,795,963 |
|
Farm Players Salaries |
Cory Schneider |
$426,775 (5) |
Malcolm Subban |
$374,409 (3) |
Brad Hunt |
$344,900 (4) |
Victor Rask |
$323,000 (2) |
Joel Hanley |
$294,800 (4) |
Ryan Lindgren |
$264,400 (2) |
Aleksi Saarela |
$255,500 (2) |
Zach Whitecloud |
$249,400 (4) |
Morgan Frost |
$248,500 (4) |
Mason Appleton |
$246,800 (1) |
Mason Marchment |
$228,800 (1) |
Nicolas Beaudin |
$223,000 (3) |
Callum Booth |
$216,159 (1) |
Kevin Roy |
$214,200 (3) |
Jacob Pritchard |
$213,300 (2) |
Tommy Novak |
$210,900 (2) |
Jayce Hawryluk |
$202,500 (1) |
Dalton Smith |
$199,800 (4) |
Nicholas Merkley |
$197,900 (5) |
Dylan Wells |
$191,545 (2) |
Vinni Lettieri |
$179,200 (1) |
Valentin Zykov |
$177,200 (4) |
Jeremy Lauzon |
$176,700 (2) |
Ben Thomas |
$166,500 (4) |
Trey Fix-Wolansky |
$164,100 (4) |
Rasmus Sandin |
$160,500 (2) |
Jordan Schmaltz |
$153,400 (3) |
Maxime Fortier |
$123,400 (4) |
Jeff Taylor |
$116,800 (5) |
Total Farm Players | 29 |
Salary Commitment |
Year 1 : $6,544,388 |
Year 2 : $5,470,928 |
Year 3 : $3,675,084 |
Year 4 : $2,710,075 |
Salary Average Commitment |
Year 1 : $6,544,388 |
Year 2 : $5,470,928 |
Year 3 : $3,675,084 |
Year 4 : $2,710,075 |
|