Arena Capacity - Ticket Price Attendance - % |
Arena Name | Silver State Arena |
Level 1: | 6000 - $95 - 6,000 - 100.00% |
Level 2: | 5000 - $60 - 5,000 - 100.00% |
Level 3: | 2500 - $30 - 2,500 - 100.00% |
Level 4: | 5340 - $20 - 5,340 - 100.00% |
Luxury: | 1100 - $150 - 1,100 - 100.00% |
Total Attendance : | 19940 |
Team Popularity : | 297.00% |
Farm |
Farm Level 1: | 11562 - $35 - 8,924 - 77.18% |
Farm Level 2: | 6000 - $15 - 4,640 - 77.33% |
Farm Total Attendance : | 17562 |
Team Popularity : | 100.00% |
Income |
Home Games Left | 0 |
Average Attendance - % | 19,940 - 100.00% |
Average Income per Game | $1,216,800 |
Year to Date Revenue | $37,720,800 |
Farm |
Home Games Left | 0 |
Average Attendance - % | 13,564 - 77.23% |
Average Income per Game | $381,940 |
Year to Date Revenue | $11,840,155 |
Expense |
Pro Players Total Salaries | $55,970,000 |
Farm Players Total Salaries | $4,273,500 |
Coaches Total Salaries | $1,200,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $54,340,669 |
Farm Year To Date Expenses | $4,781,600 |
Pro Salary Cap To Date | $53,590,680 |
Farm Salary Cap To Date | $4,335,200 |
Estimate |
Pro Estimated Season Revenue | $0 |
Farm Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $451,371 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 1 |
Farm Expenses Per Days | $34,188 |
Farm Estimated Expenses | $34,188 |
Estimated Season Expenses | $34,188 |
Estimated Season Salary Cap | $53,590,680 |
Estimate Under Maximum Salary Cap of $70,000,000 | $16,409,320 |
Estimate Over Minimum Salary Cap of $30,000,000 | $23,590,680 |
Current Bank Account | $89,576,920 |
Projected Bank Account | $89,542,732 |
|
Pro Players Salaries |
Johan Franzen |
$6,500,000 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$6,500,000 |
Salary Average Remaining : |
$0 |
Rick Nash |
$6,250,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$6,250,000 |
Salary Average Remaining : |
$0 |
Ryan Kesler |
$6,250,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$6,250,000 |
Salary Average Remaining : |
$0 |
Brad Boyes |
$4,000,000 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$4,000,000 |
Salary Average Remaining : |
$0 |
Travis Zajac |
$3,950,000 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$3,950,000 |
Salary Average Remaining : |
$0 |
Andrew Gordon |
$3,850,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$3,850,000 |
Salary Average Remaining : |
$0 |
Adam Pineault |
$3,475,000 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$3,475,000 |
Salary Average Remaining : |
$0 |
Joe Corvo |
$2,800,000 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$2,800,000 |
Salary Average Remaining : |
$0 |
Adam Henrich |
$2,800,000 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$2,800,000 |
Salary Average Remaining : |
$0 |
Jeff Drouin-Deslauriers |
$2,500,000 (4) |
Salary Remaining : |
$0 |
Salary Average : |
$2,500,000 |
Salary Average Remaining : |
$0 |
Marc Staal |
$2,500,000 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$2,500,000 |
Salary Average Remaining : |
$0 |
Stephane Robidas |
$1,800,000 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$1,800,000 |
Salary Average Remaining : |
$0 |
Ryan O'Byrne |
$1,800,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$1,800,000 |
Salary Average Remaining : |
$0 |
Colby Armstrong |
$1,600,000 (4) |
Salary Remaining : |
$0 |
Salary Average : |
$1,600,000 |
Salary Average Remaining : |
$0 |
Daniel Carcillo |
$1,500,000 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$1,500,000 |
Salary Average Remaining : |
$0 |
Johnny Oduya |
$900,000 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$900,000 |
Salary Average Remaining : |
$0 |
Kevin Shattenkirk |
$725,000 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$725,000 |
Salary Average Remaining : |
$0 |
Gregory Campbell |
$615,000 (4) |
Salary Remaining : |
$0 |
Salary Average : |
$615,000 |
Salary Average Remaining : |
$0 |
Kevin Marshall |
$555,000 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$555,000 |
Salary Average Remaining : |
$0 |
Teddy Purcell |
$550,000 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$550,000 |
Salary Average Remaining : |
$0 |
Milan Lucic |
$550,000 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$550,000 |
Salary Average Remaining : |
$0 |
Braden Holtby |
$500,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$500,000 |
Salary Average Remaining : |
$0 |
Total Pro Players | 22 |
Salary Commitment |
Year 15 : $55,970,000.00 |
Year 16 : $37,320,000.00 |
Year 17 : $11,445,000.00 |
Year 18 : $4,715,000.00 |
Salary Average Commitment |
Year 15 : $55,970,000.00 |
Year 16 : $37,320,000.00 |
Year 17 : $11,445,000.00 |
Year 18 : $4,715,000.00 |
|
Farm Players Salaries |
Anton Babchuk |
$300,000 (2) |
Salary Remaining : |
$2,400 |
Salary Average : |
$300,000 |
Salary Average Remaining : |
$2,400 |
Brenden Morrow |
$300,000 (2) |
Salary Remaining : |
$2,400 |
Salary Average : |
$300,000 |
Salary Average Remaining : |
$2,400 |
Paul Martin |
$225,000 (2) |
Salary Remaining : |
$1,800 |
Salary Average : |
$225,000 |
Salary Average Remaining : |
$1,800 |
Adam McQuaid |
$210,000 (4) |
Salary Remaining : |
$1,680 |
Salary Average : |
$210,000 |
Salary Average Remaining : |
$1,680 |
David Clarkson |
$150,000 (1) |
Salary Remaining : |
$1,200 |
Salary Average : |
$150,000 |
Salary Average Remaining : |
$1,200 |
Blake Wheeler |
$125,000 (4) |
Salary Remaining : |
$1,000 |
Salary Average : |
$125,000 |
Salary Average Remaining : |
$1,000 |
Jared Staal |
$125,000 (4) |
Salary Remaining : |
$1,000 |
Salary Average : |
$125,000 |
Salary Average Remaining : |
$1,000 |
Cody McCormick |
$125,000 (1) |
Salary Remaining : |
$1,000 |
Salary Average : |
$125,000 |
Salary Average Remaining : |
$1,000 |
Jason Chimera |
$112,000 (1) |
Salary Remaining : |
$896 |
Salary Average : |
$112,000 |
Salary Average Remaining : |
$896 |
Ryan Wilson |
$100,000 (3) |
Salary Remaining : |
$800 |
Salary Average : |
$100,000 |
Salary Average Remaining : |
$800 |
Jaroslav Halak |
$89,500 (2) |
Salary Remaining : |
$716 |
Salary Average : |
$89,500 |
Salary Average Remaining : |
$716 |
Matt Fraser |
$80,000 (2) |
Salary Remaining : |
$640 |
Salary Average : |
$80,000 |
Salary Average Remaining : |
$640 |
Ondrej Pavelec |
$75,000 (1) |
Salary Remaining : |
$600 |
Salary Average : |
$75,000 |
Salary Average Remaining : |
$600 |
Fredrik Sjostrom |
$75,000 (2) |
Salary Remaining : |
$600 |
Salary Average : |
$75,000 |
Salary Average Remaining : |
$600 |
Shawn Horcoff |
$67,500 (3) |
Salary Remaining : |
$540 |
Salary Average : |
$67,500 |
Salary Average Remaining : |
$540 |
Nathan Paetsch (Out of Payroll) |
$57,500 (4) |
Salary Remaining : |
$460 |
Salary Average : |
$57,500 |
Salary Average Remaining : |
$460 |
Jussi Jokinen |
$57,500 (4) |
Salary Remaining : |
$460 |
Salary Average : |
$57,500 |
Salary Average Remaining : |
$460 |
Brandon Prust |
$57,500 (4) |
Salary Remaining : |
$460 |
Salary Average : |
$57,500 |
Salary Average Remaining : |
$460 |
Anton Gustafsson |
$55,000 (2) |
Salary Remaining : |
$440 |
Salary Average : |
$55,000 |
Salary Average Remaining : |
$440 |
Andy Bathgate |
$55,000 (3) |
Salary Remaining : |
$440 |
Salary Average : |
$55,000 |
Salary Average Remaining : |
$440 |
Peter Mueller |
$55,000 (1) |
Salary Remaining : |
$440 |
Salary Average : |
$55,000 |
Salary Average Remaining : |
$440 |
Michael Garnett |
$55,000 (1) |
Salary Remaining : |
$440 |
Salary Average : |
$55,000 |
Salary Average Remaining : |
$440 |
Kevin Porter |
$55,000 (2) |
Salary Remaining : |
$440 |
Salary Average : |
$55,000 |
Salary Average Remaining : |
$440 |
Tyler Bozak |
$55,000 (2) |
Salary Remaining : |
$440 |
Salary Average : |
$55,000 |
Salary Average Remaining : |
$440 |
Matt Gilroy |
$55,000 (3) |
Salary Remaining : |
$440 |
Salary Average : |
$55,000 |
Salary Average Remaining : |
$440 |
John Moore |
$55,000 (3) |
Salary Remaining : |
$440 |
Salary Average : |
$55,000 |
Salary Average Remaining : |
$440 |
Nick Holden |
$55,000 (2) |
Salary Remaining : |
$440 |
Salary Average : |
$55,000 |
Salary Average Remaining : |
$440 |
Jarred Tinordi (Out of Payroll) |
$52,500 (1) |
Salary Remaining : |
$420 |
Salary Average : |
$52,500 |
Salary Average Remaining : |
$420 |
Jack Hillen |
$52,500 (3) |
Salary Remaining : |
$420 |
Salary Average : |
$52,500 |
Salary Average Remaining : |
$420 |
Mike York |
$51,500 (2) |
Salary Remaining : |
$412 |
Salary Average : |
$51,500 |
Salary Average Remaining : |
$412 |
Tim Kennedy |
$50,500 (1) |
Salary Remaining : |
$404 |
Salary Average : |
$50,500 |
Salary Average Remaining : |
$404 |
Jeff Tambellini |
$50,000 (2) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Alec Martinez |
$50,000 (1) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Brooks Orpik |
$50,000 (1) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Blake Kessel |
$50,000 (1) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Pascal Dupuis |
$50,000 (1) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
T.J. Brodie |
$50,000 (2) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Steve Eminger |
$50,000 (1) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Zac Rinaldo |
$50,000 (1) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Tom Sestito |
$50,000 (3) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Mark Streit |
$50,000 (2) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Cam Fowler |
$50,000 (1) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Tim Thomas |
$50,000 (1) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Lauri Korpikoski |
$50,000 (4) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Lee Stempniak |
$50,000 (2) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Brian Boyle |
$50,000 (2) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Marcel Goc |
$50,000 (1) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Kristian Kudroc |
$50,000 (3) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Sami Lepisto |
$50,000 (1) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Tanner Glass |
$50,000 (1) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Ville Leino |
$50,000 (3) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Mark Letestu |
$50,000 (3) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Michael Rupp |
$50,000 (2) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Philip Larsen |
$50,000 (2) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Patrick Kaleta |
$50,000 (3) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Taylor Pyatt |
$50,000 (4) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Chris Phillips |
$50,000 (3) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Rich Peverley |
$50,000 (2) |
Salary Remaining : |
$400 |
Salary Average : |
$50,000 |
Salary Average Remaining : |
$400 |
Total Farm Players | 58 |
Salary Commitment |
Year 15 : $4,383,500.00 |
Year 16 : $3,158,500.00 |
Year 17 : $1,417,500.00 |
Year 18 : $732,500.00 |
Salary Average Commitment |
Year 15 : $4,383,500.00 |
Year 16 : $3,158,500.00 |
Year 17 : $1,417,500.00 |
Year 18 : $732,500.00 |
|