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 | 17 |
Average Attendance - % | 18,000 - 100.00% |
Average Income per Game | $1,892,300 |
Year to Date Revenue | $45,415,200 |
Expense |
Pro Players Total Salaries | $123,450,000 |
Farm Players Total Salaries | $6,036,222 |
Coaches Total Salaries | $2,000,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $73,100,636 |
Farm Year To Date Expenses | $3,020,988 |
Pro Salary Cap To Date | $72,530,368 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $32,169,100 |
Pro Remaining Season Days | 52 |
Pro Expenses Per Days | $1,028,512 |
Pro Estimated Expenses | $53,482,624 |
Farm Remaining Season Days | 67 |
Farm Expenses Per Days | $51,737 |
Farm Estimated Expenses | $3,466,379 |
Estimated Season Expenses | $56,949,003 |
Season Salary Cap | $123,450,000 |
Estimate Under Maximum Salary Cap of $132,000,000 | $8,550,000 |
Estimate Over Minimum Salary Cap of $40,000,000 | $83,450,000 |
Current Bank Account | $26,144,132 |
Projected Bank Account | $1,364,229 |
|
Pro Players Salaries |
John Carlson (1 Way Contract) |
$8,000,000 (10) |
Kevin Fiala (1 Way Contract) |
$7,875,000 (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) |
Brad Marchand (1 Way Contract) |
$6,125,000 (10) |
Valeri Nichushkin (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 |
Alex Wennberg |
$4,900,000 (10) |
Pavel Zacha |
$4,750,000 (8) |
Ryan O'Reilly |
$4,500,000 (8) |
Jake McCabe |
$4,000,000 (8) |
Frank Vatrano |
$3,650,000 (6) |
Shayne Gostisbehere |
$3,200,000 (6) |
Charlie Lindgren |
$1,100,000 (6) |
Mario Ferraro |
$925,000 (4) |
Total Pro Players | 23 |
Salary Commitment |
Year 4 : $123,450,000 |
Year 5 : $123,450,000 |
Year 6 : $123,450,000 |
Year 7 : $123,450,000 |
Salary Average Commitment |
Year 4 : $123,450,000 |
Year 5 : $123,450,000 |
Year 6 : $123,450,000 |
Year 7 : $123,450,000 |
Salary Cap with 1 Way Contract |
Year 4 : $123,450,000 |
Year 5 : $123,450,000 |
Year 6 : $123,450,000 |
Year 7 : $123,450,000 |
|
Farm Players Salaries |
Artturi Lehkonen |
$450,000 (10) |
Lawson Crouse |
$430,000 (10) |
TJ Brodie |
$375,000 (4) |
Sean Walker |
$360,000 (10) |
Jonas Siegenthaler |
$340,000 (10) |
Yegor Sharangovich |
$310,000 (4) |
Luke Schenn |
$275,000 (6) |
Alex Nedeljkovic |
$250,000 (4) |
Erik Gustafsson |
$200,000 (4) |
Klim Kostin |
$200,000 (4) |
William Carrier |
$200,000 (10) |
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) |
Darren Raddysh |
$100,000 (2) |
Emil Heineman |
$95,000 (6) |
Tyler Tucker |
$91,250 (4) |
Pontus Holmberg |
$89,417 (6) |
Tye Kartye |
$87,000 (6) |
Stefan Noesen |
$86,500 (6) |
Arvid Soderblom |
$86,333 (6) |
Simon Holmstrom |
$83,667 (6) |
Matthew Kessel |
$80,000 (4) |
Andrei Kuzmenko |
$79,556 (6) |
Michael Carcone |
$77,500 (4) |
Tyson Jost |
$77,500 (2) |
Vadim Moroz |
$77,500 (10) |
Beck Malenstyn |
$77,500 (4) |
Valtteri Puustinen |
$77,500 (4) |
Lucas Carlsson |
$77,500 (2) |
Sasha Pastujov |
$77,500 (10) |
Calvin Pickard |
$77,500 (2) |
Juuso Parssinen |
$77,500 (1) |
Total Farm Players | 38 |
Salary Commitment |
Year 4 : $6,036,223 |
Year 5 : $5,958,723 |
Year 6 : $5,336,223 |
Year 7 : $5,336,223 |
Salary Average Commitment |
Year 4 : $6,057,473 |
Year 5 : $5,979,973 |
Year 6 : $5,357,473 |
Year 7 : $5,357,473 |
|