Arena Capacity - Ticket Price Attendance - % |
Arena Name | Wells Fargo Center |
Level 1: | 6000 - $100 - 5,556 - 92.60% |
Level 2: | 5000 - $60 - 4,584 - 91.68% |
Level 3: | 2000 - $35 - 1,740 - 87.00% |
Level 4: | 4000 - $25 - 3,371 - 84.28% |
Luxury : | 1000 - $200 - 929 - 92.92% |
Total Capacity : | 18000 |
Team Popularity : | 100.00% |
Farm |
Farm Level 1: | 2000 - $35 - 1,872 - 93.62% |
Farm Level 2: | 1000 - $15 - 929 - 92.85% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 2 |
Average Attendance - % | 16,181 - 89.89% |
Average Income per Game | $1,730,895 |
Year to Date Revenue | $22,501,632 |
Farm |
Home Games Left | 3 |
Average Attendance - % | 2,801 - 93.36% |
Average Income per Game | $118,394 |
Year to Date Revenue | $1,420,731 |
Expense |
Pro Players Total Salaries | $65,950,042 |
Farm Players Total Salaries | $2,188,583 |
Coaches Total Salaries | $1,500,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $3,937,500 |
Pro Year To Date Expenses | $59,917,016 |
Farm Year To Date Expenses | $2,196,226 |
Pro Salary Cap To Date | $55,263,684 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $3,461,790 |
Farm Estimated Season Revenue | $355,183 |
Pro Remaining Season Days | 13 |
Pro Expenses Per Days | $892,667 |
Pro Estimated Expenses | $11,604,671 |
Farm Remaining Season Days | 12 |
Farm Expenses Per Days | $36,332 |
Farm Estimated Expenses | $435,984 |
Estimated Season Expenses | $12,040,655 |
Season Salary Cap | $63,737,544 |
Estimate Under Maximum Salary Cap of $83,500,000 | $19,762,456 |
Estimate Over Minimum Salary Cap of $61,700,000 | $2,037,544 |
Current Bank Account | $36,709,121 |
Projected Bank Account | $28,485,439 |
|
Pro Players Salaries |
Josh Norris (1 Way Contract) |
$7,950,000 (8) |
Joel Farabee (1 Way Contract) |
$5,000,000 (6) |
Cal Petersen (1 Way Contract) |
$5,000,000 (3) |
-1 Way Contract Salary Cap : | $3,850,000 |
Matt Murray (1 Way Contract) |
$4,687,500 (2) |
-1 Way Contract Salary Cap : | $3,537,500 |
Travis Sanheim (1 Way Contract) |
$4,675,000 (9) |
Vince Dunn (1 Way Contract) |
$4,000,000 (1) |
Miles Wood (1 Way Contract) |
$3,500,000 (1) |
Scott Laughton (1 Way Contract) |
$3,000,000 (4) |
Travis Hamonic (1 Way Contract) |
$3,000,000 (3) |
Anthony Duclair (1 Way Contract) |
$3,000,000 (2) |
Sean Walker (1 Way Contract) |
$2,650,000 (2) |
Nick Ritchie (1 Way Contract) |
$2,500,000 (1) |
Nicolas Deslauriers (1 Way Contract) |
$1,750,000 (4) |
-1 Way Contract Salary Cap : | $600,000 |
Max Comtois (1 Way Contract) |
$1,750,000 (1) |
-1 Way Contract Salary Cap : | $600,000 |
Garnet Hathaway (1 Way Contract) |
$1,500,000 (3) |
Caleb Jones (1 Way Contract) |
$1,350,000 (1) |
Ryan Donato (1 Way Contract) |
$1,200,000 (1) |
Christian Fischer (1 Way Contract) |
$1,125,875 (1) |
Jack Drury |
$925,000 (2) |
Noah Cates |
$925,000 (1) |
Cam York |
$880,833 (1) |
Samuel Ersson |
$859,167 (2) |
Mark Kastelic |
$821,667 (1) |
Morgan Frost (1 Way Contract) |
$800,000 (1) |
Rhett Gardner (1 Way Contract) |
$775,000 (1) |
-1 Way Contract Salary Cap : | $0 |
Victor Mete (1 Way Contract) |
$775,000 (1) |
-1 Way Contract Salary Cap : | $0 |
Egor Zamula |
$775,000 (1) |
Felix Sandstrom |
$775,000 (2) |
Total Pro Players | 28 |
Salary Commitment |
Year 2023 : $65,950,042 |
Year 2024 : $45,321,667 |
Year 2025 : $32,425,000 |
Year 2026 : $23,950,000 |
Salary Average Commitment |
Year 2023 : $65,950,042 |
Year 2024 : $44,771,667 |
Year 2025 : $31,875,000 |
Year 2026 : $22,375,000 |
Salary Cap with 1 Way Contract |
Year 2023 : $59,800,040 |
Year 2024 : $41,321,667 |
Year 2025 : $29,575,000 |
Year 2026 : $21,225,000 |
|
Farm Players Salaries |
Timur Ibragimov |
$101,667 (1) |
Bobby Brink |
$92,500 (2) |
Ronnie Attard |
$88,375 (1) |
Adam Ginning |
$88,375 (2) |
Tyson Foerster |
$86,333 (3) |
Helge Grans |
$84,750 (3) |
Olle Lycksell |
$83,750 (1) |
Elliot Desnoyers |
$82,500 (3) |
Mason Millman |
$81,833 (2) |
Zayde Wisdom |
$79,750 (3) |
Devin Cooley |
$78,750 (1) |
Jack LaFontaine |
$77,500 (1) |
Andrei Bakanov |
$77,500 (1) |
Louie Belpedio |
$77,500 (1) |
Tag Bertuzzi |
$77,500 (1) |
Adam Brooks |
$77,500 (2) |
Brooklyn Kalmikov |
$77,500 (1) |
Jeremy Groleau |
$77,500 (1) |
Tanner Laczynski |
$77,500 (2) |
Cooper Marody |
$77,500 (2) |
Logan Nijhoff |
$77,500 (1) |
Xavier Parent |
$77,500 (1) |
Austin Rueschhoff |
$77,500 (1) |
Malte Stromwall |
$77,500 (1) |
Will Zmolek |
$77,500 (1) |
Pavel Cajan |
$77,500 (1) |
Emil Andrae |
$77,500 (1) |
Total Farm Players | 27 |
Salary Commitment |
Year 2023 : $2,188,583 |
Year 2024 : $828,541 |
Year 2025 : $333,333 |
Year 2026 : $0 |
Salary Average Commitment |
Year 2023 : $2,188,583 |
Year 2024 : $828,541 |
Year 2025 : $333,333 |
Year 2026 : $0 |
|