Arena Capacity - Ticket Price Attendance - % |
Arena Name | Philips Arena |
Level 1: | 6000 - $100 - 6,000 - 100.00% |
Level 2: | 5000 - $60 - 5,000 - 100.00% |
Level 3: | 2000 - $35 - 2,000 - 100.00% |
Level 4: | 4000 - $25 - 4,000 - 100.00% |
Luxury : | 1000 - $200 - 1,000 - 100.00% |
Total Capacity : | 18000 |
Income |
Home Games Left | 26 |
Average Attendance - % | 18,000 - 100.00% |
Average Income per Game | $1,892,300 |
Year to Date Revenue | $28,384,500 |
Expense |
Pro Players Total Salaries | $128,075,000 |
Farm Players Total Salaries | $4,776,722 |
Coaches Total Salaries | $2,000,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $46,936,384 |
Farm Year To Date Expenses | $1,868,944 |
Pro Salary Cap To Date | $46,572,724 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $49,199,800 |
Pro Remaining Season Days | 77 |
Pro Expenses Per Days | $1,066,736 |
Pro Estimated Expenses | $82,138,672 |
Farm Remaining Season Days | 92 |
Farm Expenses Per Days | $42,476 |
Farm Estimated Expenses | $3,907,792 |
Estimated Season Expenses | $86,046,464 |
Season Salary Cap | $128,075,000 |
Estimate Under Maximum Salary Cap of $132,000,000 | $3,925,000 |
Estimate Over Minimum Salary Cap of $40,000,000 | $88,075,000 |
Current Bank Account | $36,429,728 |
Projected Bank Account | ($416,936) |
|
Pro Players Salaries |
John Carlson (1 Way Contract) |
$8,000,000 (10) |
Josh Norris (1 Way Contract) |
$7,950,000 (10) |
Dylan Cozens (1 Way Contract) |
$7,100,000 (10) |
-1 Way Contract Salary Cap : | $7,100,000 |
Nazem Kadri (1 Way Contract) |
$7,000,000 (10) |
Anze Kopitar (1 Way Contract) |
$7,000,000 (4) |
Claude Giroux (1 Way Contract) |
$6,500,000 (6) |
Hampus Lindholm (1 Way Contract) |
$6,500,000 (10) |
John Gibson (1 Way Contract) |
$6,400,000 (10) |
Valeri Nichushkin (1 Way Contract) |
$6,125,000 (10) |
Brad Marchand (1 Way Contract) |
$6,125,000 (10) |
Sean Durzi (1 Way Contract) |
$6,000,000 (8) |
Neal Pionk (1 Way Contract) |
$5,875,000 (8) |
Pavel Buchnevich (1 Way Contract) |
$5,800,000 (8) |
Bryan Rust (1 Way Contract) |
$5,125,000 (10) |
Ivan Barbashev (1 Way Contract) |
$5,000,000 (10) |
-1 Way Contract Salary Cap : | $5,000,000 |
Pavel Zacha |
$4,750,000 (8) |
Artturi Lehkonen |
$4,500,000 (10) |
Lawson Crouse |
$4,300,000 (10) |
Jake McCabe |
$4,000,000 (8) |
Frank Vatrano |
$3,650,000 (6) |
Sean Walker |
$3,600,000 (10) |
Luke Schenn |
$2,750,000 (6) |
William Carrier |
$2,000,000 (10) |
Charlie Lindgren |
$1,100,000 (6) |
Mario Ferraro |
$925,000 (4) |
Total Pro Players | 25 |
Salary Commitment |
Year 4 : $128,075,000 |
Year 5 : $128,075,000 |
Year 6 : $128,075,000 |
Year 7 : $128,075,000 |
Salary Average Commitment |
Year 4 : $128,075,000 |
Year 5 : $128,075,000 |
Year 6 : $128,075,000 |
Year 7 : $128,075,000 |
Salary Cap with 1 Way Contract |
Year 4 : $128,075,000 |
Year 5 : $128,075,000 |
Year 6 : $128,075,000 |
Year 7 : $128,075,000 |
|
Farm Players Salaries |
Filip Chytil |
$443,750 (8) |
Jonas Siegenthaler |
$340,000 (10) |
Shayne Gostisbehere |
$320,000 (6) |
Yegor Sharangovich |
$310,000 (4) |
Alex Nedeljkovic |
$250,000 (4) |
Klim Kostin |
$200,000 (4) |
Erik Gustafsson |
$200,000 (4) |
Jack McBain |
$160,000 (4) |
Pavol Regenda |
$150,000 (2) |
Vladislav Namestnikov |
$140,000 (2) |
Keegan Kolesar |
$140,000 (6) |
Nic Dowd |
$130,000 (6) |
Daniil Miromanov |
$125,000 (4) |
Zach Bogosian |
$125,000 (4) |
Josh Brown |
$100,000 (6) |
Emil Heineman |
$95,000 (6) |
Tyler Tucker |
$91,250 (4) |
Pontus Holmberg |
$89,417 (6) |
Tye Kartye |
$87,000 (6) |
Alex Turcotte |
$86,750 (4) |
Stefan Noesen |
$86,500 (6) |
Arvid Soderblom |
$86,333 (6) |
Simon Holmstrom |
$83,667 (6) |
J.J. Moser |
$80,000 (2) |
Matthew Kessel |
$80,000 (4) |
Andrei Kuzmenko |
$79,556 (6) |
Tyson Jost |
$77,500 (2) |
Vadim Moroz |
$77,500 (10) |
Michael Carcone |
$77,500 (4) |
Beck Malenstyn |
$77,500 (4) |
Lucas Carlsson |
$77,500 (2) |
Valtteri Puustinen |
$77,500 (4) |
Sasha Pastujov |
$77,500 (10) |
Calvin Pickard |
$77,500 (2) |
Juuso Parssinen |
$77,500 (1) |
Total Farm Players | 35 |
Salary Commitment |
Year 4 : $4,776,723 |
Year 5 : $4,699,223 |
Year 6 : $4,096,723 |
Year 7 : $4,096,723 |
Salary Average Commitment |
Year 4 : $4,797,973 |
Year 5 : $4,720,473 |
Year 6 : $4,117,973 |
Year 7 : $4,117,973 |
|