Arena Capacity - Ticket Price Attendance - % |
Arena Name | BBT Center |
Level 1: | 6000 - $85 - 6,000 - 100.00% |
Level 2: | 5000 - $45 - 5,000 - 100.00% |
Level 3: | 2000 - $40 - 2,000 - 100.00% |
Level 4: | 4000 - $35 - 4,000 - 100.00% |
Luxury : | 1000 - $100 - 1,000 - 100.00% |
Total Capacity : | 18000 |
Farm |
Farm Level 1: | 2000 - $35 - 0 - 0.00% |
Farm Level 2: | 1000 - $15 - 0 - 0.00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 40 |
Average Attendance - % | 18,000 - 100.00% |
Average Income per Game | $1,571,950 |
Year to Date Revenue | $1,571,950 |
Farm |
Home Games Left | 41 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $89,535,585 |
Farm Players Total Salaries | $4,026,611 |
Coaches Total Salaries | $0 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $932,662 |
Farm Year To Date Expenses | $44,492 |
Pro Salary Cap To Date | $908,944 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $62,878,000 |
Farm Estimated Season Revenue | $0 |
Pro Remaining Season Days | 190 |
Pro Expenses Per Days | $466,331 |
Pro Estimated Expenses | $88,602,890 |
Farm Remaining Season Days | 179 |
Farm Expenses Per Days | $22,246 |
Farm Estimated Expenses | $3,982,034 |
Estimated Season Expenses | $92,584,924 |
Estimated Season Salary Cap | $87,258,624 |
Estimate Under Maximum Salary Cap of $88,000,000 | $741,376 |
Estimate Over Minimum Salary Cap of $0 | $87,258,624 |
Current Bank Account | $2,634,642 |
Projected Bank Account | ($27,072,282) |
|
Pro Players Salaries |
Josh Morrissey (1 Way Contract) |
$10,000,000 (5) |
-Salary Remaining : |
$9,895,833 |
Evgeni Malkin (1 Way Contract) |
$8,000,000 (1) |
-Salary Remaining : |
$7,916,667 |
Frank Vatrano (1 Way Contract) |
$7,500,000 (5) |
-Salary Remaining : |
$7,421,875 |
Cole Caufield |
$7,457,500 (1) |
-Salary Remaining : |
$7,379,818 |
Juuse Saros (1 Way Contract) |
$6,750,000 (3) |
-Salary Remaining : |
$6,679,688 |
Shea Theodore (1 Way Contract) |
$6,556,335 (3) |
-Salary Remaining : |
$6,488,040 |
Brandon Saad (1 Way Contract) |
$5,750,000 (1) |
-Salary Remaining : |
$5,690,104 |
Jamie Oleksiak (1 Way Contract) |
$5,309,000 (4) |
-Salary Remaining : |
$5,253,698 |
Jordan Eberle (1 Way Contract) |
$5,000,000 (1) |
-Salary Remaining : |
$4,947,917 |
Filip Chytil (1 Way Contract) |
$4,437,500 (1) |
-Salary Remaining : |
$4,391,276 |
Scott Wedgewood (1 Way Contract) |
$3,000,000 (3) |
-Salary Remaining : |
$2,968,750 |
Alexander Wennberg (1 Way Contract) |
$2,925,000 (1) |
-Salary Remaining : |
$2,894,531 |
Jason Dickinson (1 Way Contract) |
$2,862,000 (1) |
-Salary Remaining : |
$2,832,188 |
Luke Kunin (1 Way Contract) |
$2,277,000 (1) |
-1 Way Contract Salary Cap : | $0 |
-Salary Remaining : |
$2,253,281 |
Ilya Lyubushkin (1 Way Contract) |
$1,990,000 (1) |
-Salary Remaining : |
$1,969,271 |
Wyatt Johnston (1 Way Contract) |
$1,750,000 (1) |
-Salary Remaining : |
$1,731,771 |
Marcus Foligno (1 Way Contract) |
$1,500,000 (2) |
-Salary Remaining : |
$1,484,375 |
Colin Blackwell |
$1,480,000 (2) |
-Salary Remaining : |
$1,464,583 |
Dylan Samberg |
$1,400,000 (1) |
-Salary Remaining : |
$1,385,417 |
Pavel Dorofeyev |
$948,750 (3) |
-Salary Remaining : |
$938,867 |
Joey Anderson |
$742,500 (1) |
-Salary Remaining : |
$734,766 |
Zach Aston-Reese |
$650,000 (4) |
-Salary Remaining : |
$643,229 |
Albert Johansson |
$625,000 (1) |
-Salary Remaining : |
$618,490 |
Adam Wilsby |
$625,000 (1) |
-Salary Remaining : |
$618,490 |
Total Pro Players | 24 |
Salary Commitment |
Year 2025 : $89,535,585 |
Year 2026 : $43,694,085 |
Year 2027 : $40,714,085 |
Year 2028 : $23,459,000 |
Salary Average Commitment |
Year 2025 : $88,035,585 |
Year 2026 : $42,194,085 |
Year 2027 : $39,214,085 |
Year 2028 : $23,459,000 |
Salary Cap with 1 Way Contract |
Year 2025 : $87,258,585 |
Year 2026 : $43,694,085 |
Year 2027 : $40,714,085 |
Year 2028 : $23,459,000 |
|
Farm Players Salaries |
Sean Walker |
$400,000 (4) |
Salary Remaining : |
$395,580 |
Tyson Jost |
$149,500 (1) |
Salary Remaining : |
$147,848 |
Marc Del Gaizo |
$144,444 (1) |
Salary Remaining : |
$142,848 |
Robert Bortuzzo |
$100,000 (2) |
Salary Remaining : |
$98,895 |
Shakir Mukhamadullin |
$100,000 (1) |
Salary Remaining : |
$98,895 |
Marc-Edouard Vlasic |
$92,500 (5) |
Salary Remaining : |
$91,478 |
Matt Savoie |
$88,667 (3) |
Salary Remaining : |
$87,687 |
Callum Tung |
$87,250 (3) |
Salary Remaining : |
$86,286 |
Samuel Johannesson |
$87,000 (2) |
Salary Remaining : |
$86,039 |
Nathan Legare |
$85,250 (3) |
Salary Remaining : |
$84,308 |
Elias PetterssonD |
$83,833 (3) |
Salary Remaining : |
$82,907 |
Donovan Sebrango |
$82,500 (3) |
Salary Remaining : |
$81,588 |
Keith Petruzzelli |
$81,750 (1) |
Salary Remaining : |
$80,847 |
Artem Grushnikov |
$81,417 (3) |
Salary Remaining : |
$80,517 |
William Rousseau |
$80,000 (5) |
Salary Remaining : |
$79,116 |
Jere Innala |
$80,000 (5) |
Salary Remaining : |
$79,116 |
Rodrigo Abols |
$80,000 (5) |
Salary Remaining : |
$79,116 |
Nate Smith |
$80,000 (5) |
Salary Remaining : |
$79,116 |
Christian Felton |
$80,000 (5) |
Salary Remaining : |
$79,116 |
Hunter Johannes |
$80,000 (5) |
Salary Remaining : |
$79,116 |
Gabriel Fortier |
$77,500 (1) |
Salary Remaining : |
$76,644 |
John Farinacci |
$75,000 (2) |
Salary Remaining : |
$74,171 |
Henrik Rybinski |
$75,000 (1) |
Salary Remaining : |
$74,171 |
Gabriel Szturc |
$75,000 (3) |
Salary Remaining : |
$74,171 |
Case McCarthy |
$75,000 (3) |
Salary Remaining : |
$74,171 |
Rodwin Dionicio |
$75,000 (3) |
Salary Remaining : |
$74,171 |
Angus Booth |
$75,000 (3) |
Salary Remaining : |
$74,171 |
Noah Warren |
$75,000 (3) |
Salary Remaining : |
$74,171 |
Aatu Jamsen |
$75,000 (3) |
Salary Remaining : |
$74,171 |
Lukas Rousek |
$75,000 (1) |
Salary Remaining : |
$74,171 |
Riley Duran |
$75,000 (3) |
Salary Remaining : |
$74,171 |
Jacob Gaucher |
$70,000 (3) |
Salary Remaining : |
$69,227 |
Hunter McKown |
$70,000 (1) |
Salary Remaining : |
$69,227 |
Vincent Iorio |
$70,000 (1) |
Salary Remaining : |
$69,227 |
Jaycob Megna |
$70,000 (3) |
Salary Remaining : |
$69,227 |
Domenick Fensore |
$70,000 (2) |
Salary Remaining : |
$69,227 |
Xavier Simoneau |
$65,000 (1) |
Salary Remaining : |
$64,282 |
Samuel Knazko |
$65,000 (1) |
Salary Remaining : |
$64,282 |
Jack Matier |
$65,000 (2) |
Salary Remaining : |
$64,282 |
Nikita Novikov |
$60,000 (2) |
Salary Remaining : |
$59,337 |
Topias Vilen |
$60,000 (2) |
Salary Remaining : |
$59,337 |
Jalen Luypen |
$60,000 (2) |
Salary Remaining : |
$59,337 |
Clay Stevenson |
$60,000 (2) |
Salary Remaining : |
$59,337 |
James Malatesta |
$60,000 (2) |
Salary Remaining : |
$59,337 |
A.J. Greer |
$60,000 (1) |
Salary Remaining : |
$59,337 |
Dyllan Gill |
$50,000 (1) |
Salary Remaining : |
$49,448 |
Gleb Veremyev |
$50,000 (1) |
Salary Remaining : |
$49,448 |
Trey Taylor |
$50,000 (1) |
Salary Remaining : |
$49,448 |
Chase Wheatcroft |
$0 (0) |
Salary Remaining : |
$0 |
Dmitry Kuzmin |
$0 (0) |
Salary Remaining : |
$0 |
Total Farm Players | 50 |
Salary Commitment |
Year 2025 : $4,026,611 |
Year 2026 : $2,843,417 |
Year 2027 : $2,146,417 |
Year 2028 : $972,500 |
Salary Average Commitment |
Year 2025 : $4,026,611 |
Year 2026 : $2,843,417 |
Year 2027 : $2,146,417 |
Year 2028 : $972,500 |
|