Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Wachovia Center |
| Level 1: | 6000 - $100 - 5,538 - 92.30% |
| Level 2: | 5000 - $60 - 4,682 - 93.64% |
| Level 3: | 2000 - $35 - 1,862 - 93.09% |
| Level 4: | 6000 - $20 - 5,164 - 86.06% |
| Luxury : | 1000 - $200 - 917 - 91.68% |
| Total Capacity : | 20000 |
Income |
| Home Games Left | 7 |
| Average Attendance - % | 18,162 - 90.81% |
| Average Income per Game | $605,134 |
| Year to Date Revenue | $21,179,674 |
Expense |
| Pro Players Total Salaries | $77,561,000 |
| Farm Players Total Salaries | $47,302,000 |
| Coaches Total Salaries | $3,000,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $66,910,229 |
| Farm Year To Date Expenses | $36,497,549 |
| Pro Salary Cap To Date | $62,827,769 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $4,235,935 |
| Pro Remaining Season Days | 24 |
| Pro Expenses Per Days | $693,518 |
| Pro Estimated Expenses | $16,644,432 |
| Farm Remaining Season Days | 24 |
| Farm Expenses Per Days | $428,088 |
| Farm Estimated Expenses | $10,274,112 |
| Estimated Season Expenses | $26,918,544 |
| Season Salary Cap | $77,561,000 |
| Estimate Under Maximum Salary Cap of $87,500,000 | $9,939,000 |
| Estimate Over Minimum Salary Cap of $0 | $77,561,000 |
| Current Bank Account | $34,613,103 |
| Projected Bank Account | $11,930,494 |
|
Pro Players Salaries |
| Kyle Beach |
$8,683,000 (2) |
| Jaden Schwartz |
$7,211,000 (3) |
| Jake Allen |
$6,961,000 (3) |
| Michael Ratchuk |
$6,014,000 (4) |
| Brett Connolly |
$5,909,000 (3) |
| Bradley Ross |
$5,500,000 (2) |
| Jhonas Enroth |
$4,138,000 (3) |
| Jonathan Merrill |
$3,929,000 (2) |
| Philippe Paradis |
$3,750,000 (4) |
| Matt Niskanen |
$3,500,000 (2) |
| Frederik Gauthier |
$3,297,000 (4) |
| Jeff Petry |
$3,250,000 (1) |
| Daniel Girardi |
$3,000,000 (2) |
| Colin Miller |
$2,273,000 (2) |
| Jordan Schmaltz |
$2,000,000 (2) |
| Artem Anisimov |
$1,750,000 (2) |
| Lukas Sutter |
$1,500,000 (4) |
| Mike Winther |
$1,500,000 (4) |
| Lucas Lessio |
$1,294,000 (2) |
| Josh Anderson |
$1,269,000 (2) |
| Deven Sideroff |
$833,000 (1) |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2029 : $77,561,000 |
| Year 2030 : $71,776,000 |
| Year 2031 : $38,382,000 |
| Year 2032 : $16,061,000 |
| Salary Average Commitment |
| Year 2029 : $58,316,000 |
| Year 2030 : $54,266,000 |
| Year 2031 : $29,170,000 |
| Year 2032 : $7,750,000 |
| Salary Cap with 1 Way Contract |
| Year 2029 : $77,561,000 |
| Year 2030 : $73,478,000 |
| Year 2031 : $40,280,000 |
| Year 2032 : $16,061,000 |
|
Farm Players Salaries |
| Jens Looke |
$2,500,000 (3) |
| Henrik Samuelsson |
$2,000,000 (1) |
| Mark Visentin |
$2,000,000 (3) |
| Noah Rod |
$2,000,000 (2) |
| Joey Anderson |
$2,000,000 (2) |
| Alexander Khokhlachev |
$1,810,000 (4) |
| Brett Murray |
$1,750,000 (3) |
| Pascal Leclaire |
$1,650,000 (1) |
| Connor Hall |
$1,500,000 (3) |
| Tyler Motte |
$1,500,000 (3) |
| Shane Gersich |
$1,500,000 (3) |
| Brett Pollock |
$1,500,000 (2) |
| Tom McCollum |
$1,400,000 (1) |
| Kris Chucko |
$1,300,000 (1) |
| Jake Evans |
$1,250,000 (2) |
| Vitali Kravtsov |
$1,250,000 (2) |
| Ryan O'Marra |
$1,250,000 (1) |
| Miroslav Svoboda |
$1,100,000 (3) |
| Joe Veleno |
$1,000,000 (3) |
| Jeremy Helvig |
$950,000 (3) |
| Vaclav Karabacek |
$842,000 (4) |
| Juho Lammikko |
$839,000 (2) |
| Alex Peters |
$838,000 (2) |
| Michael Downing |
$830,000 (2) |
| Ben Harpur |
$826,000 (1) |
| Jason Wilson |
$816,000 (1) |
| Rob O'Gara |
$813,000 (3) |
| Ty Emberson |
$800,000 (2) |
| Jimmy Schuldt |
$800,000 (1) |
| Adam Ginning |
$800,000 (3) |
| Cameron Hillis |
$800,000 (3) |
| Filip Westerlund |
$800,000 (1) |
| Nikita Gusev |
$780,000 (1) |
| Samuel Kurker |
$762,000 (3) |
| Denis Malgin |
$746,000 (1) |
| Samuel Houde |
$700,000 (2) |
| Filip Kral |
$700,000 (2) |
| Malte Setkov |
$700,000 (1) |
| John St Ivany |
$700,000 (3) |
| David Noel |
$600,000 (1) |
| Michael Pezzetta |
$600,000 (3) |
| Total Farm Players | 41 |
| Salary Commitment |
| Year 2029 : $47,302,000 |
| Year 2030 : $33,634,000 |
| Year 2031 : $20,927,000 |
| Year 2032 : $2,652,000 |
| Salary Average Commitment |
| Year 2029 : $47,955,000 |
| Year 2030 : $33,908,000 |
| Year 2031 : $20,310,000 |
| Year 2032 : $1,000,000 |
|