Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Pepsi Center |
| Level 1: | 6002 - $61 - 5,784 - 96.37% |
| Level 2: | 5001 - $36 - 4,942 - 98.82% |
| Level 3: | 2000 - $26 - 1,954 - 97.71% |
| Level 4: | 4001 - $19 - 3,561 - 89.01% |
| Luxury : | 1003 - $155 - 856 - 85.36% |
| Total Capacity : | 18007 |
| 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 | 6 |
| Average Attendance - % | 17,098 - 94.95% |
| Average Income per Game | $1,125,252 |
| Year to Date Revenue | $39,383,810 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $96,601,488 |
| Farm Players Total Salaries | $0 |
| Coaches Total Salaries | $500,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | ($13,062,500) |
| Pro Year To Date Expenses | $85,007,688 |
| Farm Year To Date Expenses | $22,491 |
| Pro Salary Cap To Date | $84,472,489 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $6,751,510 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 31 |
| Pro Expenses Per Days | $495,416 |
| Pro Estimated Expenses | $15,357,896 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $15,357,896 |
| Estimated Season Salary Cap | $86,688,804 |
| Estimate Under Maximum Salary Cap of $88,000,000 | $1,311,196 |
| Estimate Over Minimum Salary Cap of $65,000,000 | $21,688,804 |
| Current Bank Account | $38,753,237 |
| Projected Bank Account | $30,146,851 |
|
Pro Players Salaries |
| John Tavares (1 Way Contract) |
$9,500,000 (1) |
| -Salary Remaining : |
$1,502,551 |
| -Salary Average Remaining : |
$1,502,551 |
| Darnell Nurse (1 Way Contract) |
$9,250,000 (2) |
| -Salary Remaining : |
$1,463,010 |
| -Salary Average Remaining : |
$1,463,010 |
| Sidney Crosby (1 Way Contract) |
$8,700,000 (1) |
| -Salary Remaining : |
$1,376,020 |
| -Salary Average Remaining : |
$1,376,020 |
| Logan Couture (1 Way Contract) |
$8,000,000 (3) |
| -Salary Remaining : |
$1,265,306 |
| -Salary Average Remaining : |
$1,265,306 |
| Morgan Rielly (1 Way Contract) |
$7,500,000 (2) |
| -Salary Remaining : |
$1,186,224 |
| -Salary Average Remaining : |
$1,186,224 |
| Patrik Laine (1 Way Contract) |
$7,500,000 (2) |
| -Salary Remaining : |
$1,186,224 |
| -Salary Average Remaining : |
$1,186,224 |
| Clayton Keller (1 Way Contract) |
$7,150,000 (1) |
| -Salary Remaining : |
$1,130,867 |
| -Salary Average Remaining : |
$1,130,867 |
| Neal Pionk (1 Way Contract) |
$5,875,000 (1) |
| -Salary Remaining : |
$929,209 |
| -Salary Average Remaining : |
$929,209 |
| Sean Monahan (1 Way Contract) |
$5,750,000 (4) |
| -Salary Remaining : |
$909,439 |
| -Salary Average Remaining : |
$909,439 |
| T.J. Oshie (1 Way Contract) |
$5,750,000 (2) |
| -Salary Remaining : |
$909,439 |
| -Salary Average Remaining : |
$909,439 |
| Shea Theodore (Out of Payroll) |
$5,200,000 (1) |
| -Salary Remaining : |
$822,449 |
| -Salary Average Remaining : |
$822,449 |
| Dylan Strome (1 Way Contract) |
$4,201,488 (2) |
| -Salary Remaining : |
$664,521 |
| -Salary Average Remaining : |
$664,521 |
| Brenden Dillon (1 Way Contract) |
$3,900,000 (4) |
| -Salary Remaining : |
$616,837 |
| -Salary Average Remaining : |
$616,837 |
| Sergei Bobrovsky |
$3,000,000 (3) |
| -Salary Remaining : |
$474,490 |
| -Salary Average Remaining : |
$474,490 |
| Trent Frederic |
$1,700,000 (1) |
| -Salary Remaining : |
$268,878 |
| -Salary Average Remaining : |
$268,878 |
| Matt Grzelcyk |
$1,600,000 (4) |
| -Salary Remaining : |
$253,061 |
| -Salary Average Remaining : |
$253,061 |
| Mark Giordano |
$1,600,000 (2) |
| -Salary Remaining : |
$253,061 |
| -Salary Average Remaining : |
$253,061 |
| Anthony Stolarz |
$1,375,000 (1) |
| -Salary Remaining : |
$217,474 |
| -Salary Average Remaining : |
$217,474 |
| Alex Nedeljkovic |
$1,300,000 (3) |
| -Salary Remaining : |
$205,612 |
| -Salary Average Remaining : |
$205,612 |
| Brett Leason |
$1,200,000 (2) |
| -Salary Remaining : |
$189,796 |
| -Salary Average Remaining : |
$189,796 |
| Luke Glendening |
$1,000,000 (2) |
| -Salary Remaining : |
$158,163 |
| -Salary Average Remaining : |
$158,163 |
| Michael Carcone |
$750,000 (2) |
| -Salary Remaining : |
$118,622 |
| -Salary Average Remaining : |
$118,622 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2024 : $101,801,488 |
| Year 2025 : $62,301,488 |
| Year 2026 : $23,550,000 |
| Year 2027 : $11,250,000 |
| Salary Average Commitment |
| Year 2024 : $101,801,488 |
| Year 2025 : $62,301,488 |
| Year 2026 : $23,550,000 |
| Year 2027 : $11,250,000 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $101,801,488 |
| Year 2025 : $62,301,488 |
| Year 2026 : $23,550,000 |
| Year 2027 : $11,250,000 |
|
Farm Players Salaries |
| Mike Reilly |
$160,000 (4) |
| Salary Remaining : |
$160,000 |
| Salary Average Remaining : |
$160,000 |
| Simon Holmstrom |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| Salary Average Remaining : |
$150,000 |
| Emil Andrae |
$90,333 (2) |
| Salary Remaining : |
$90,333 |
| Salary Average Remaining : |
$90,333 |
| Emil Martinsen Lilleberg |
$87,000 (2) |
| Salary Remaining : |
$87,000 |
| Salary Average Remaining : |
$87,000 |
| Ville Ottavainen |
$86,750 (3) |
| Salary Remaining : |
$86,750 |
| Salary Average Remaining : |
$86,750 |
| Simon Lundmark |
$85,083 (1) |
| Salary Remaining : |
$85,083 |
| Salary Average Remaining : |
$85,083 |
| Juuso Parssinen |
$85,083 (1) |
| Salary Remaining : |
$85,083 |
| Salary Average Remaining : |
$85,083 |
| Adam Wilsby |
$84,250 (1) |
| Salary Remaining : |
$84,250 |
| Salary Average Remaining : |
$84,250 |
| Thomas Milic |
$84,167 (3) |
| Salary Remaining : |
$84,167 |
| Salary Average Remaining : |
$84,167 |
| Anttoni Honka |
$83,689 (2) |
| Salary Remaining : |
$83,689 |
| Salary Average Remaining : |
$84,167 |
| Pontus Holmberg |
$82,750 (1) |
| Salary Remaining : |
$82,750 |
| Salary Average Remaining : |
$82,750 |
| Nolan Allan |
$82,500 (3) |
| Salary Remaining : |
$82,500 |
| Salary Average Remaining : |
$82,500 |
| Henrik Tikkanen |
$82,375 (2) |
| Salary Remaining : |
$82,375 |
| Salary Average Remaining : |
$82,375 |
| Albert Johansson |
$82,000 (1) |
| Salary Remaining : |
$82,000 |
| Salary Average Remaining : |
$82,000 |
| Patrik Koch |
$77,500 (4) |
| Salary Remaining : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| Andre Lee |
$77,500 (4) |
| Salary Remaining : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| Filip Kral |
$77,500 (4) |
| Salary Remaining : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| Ivan Ivan |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| Mark Friedman |
$77,500 (1) |
| Salary Remaining : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| Mitchell Gibson |
$77,500 (4) |
| Salary Remaining : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| Joakim Ryan |
$77,500 (4) |
| Salary Remaining : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| Rodrigo Abols |
$77,500 (1) |
| Salary Remaining : |
$77,500 |
| Salary Average Remaining : |
$77,500 |
| Total Farm Players | 22 |
| Salary Commitment |
| Year 2024 : $1,945,980 |
| Year 2025 : $1,371,814 |
| Year 2026 : $800,917 |
| Year 2027 : $547,500 |
| Salary Average Commitment |
| Year 2024 : $1,946,458 |
| Year 2025 : $1,372,292 |
| Year 2026 : $800,917 |
| Year 2027 : $547,500 |
|
