Arena Capacity - Ticket Price Attendance - % |
Arena Name | Pepsi Center |
Level 1: | 6002 - $72 - 0 - 0.00% |
Level 2: | 5001 - $45 - 0 - 0.00% |
Level 3: | 2000 - $31 - 0 - 0.00% |
Level 4: | 4001 - $22 - 0 - 0.00% |
Luxury : | 1003 - $180 - 0 - 0.00% |
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 | 41 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
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 | $99,051,488 |
Farm Players Total Salaries | $0 |
Coaches Total Salaries | $500,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | ($11,625,000) |
Pro Year To Date Expenses | $3,701,650 |
Farm Year To Date Expenses | $22,491 |
Pro Salary Cap To Date | $3,569,509 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $0 |
Farm Estimated Season Revenue | $0 |
Pro Remaining Season Days | 189 |
Pro Expenses Per Days | $507,916 |
Pro Estimated Expenses | $95,996,124 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $95,996,124 |
Estimated Season Salary Cap | $87,458,494 |
Estimate Under Maximum Salary Cap of $88,000,000 | $541,506 |
Estimate Over Minimum Salary Cap of $65,000,000 | $22,458,494 |
Current Bank Account | $43,575,465 |
Projected Bank Account | ($52,420,659) |
|
Pro Players Salaries |
John Tavares (1 Way Contract) |
$9,500,000 (1) |
-Salary Remaining : |
$9,160,714 |
-Salary Average Remaining : |
$9,160,714 |
Darnell Nurse (1 Way Contract) |
$9,250,000 (2) |
-Salary Remaining : |
$8,919,643 |
-Salary Average Remaining : |
$8,919,643 |
Sidney Crosby (1 Way Contract) |
$8,700,000 (1) |
-Salary Remaining : |
$8,389,286 |
-Salary Average Remaining : |
$8,389,286 |
Logan Couture (1 Way Contract) |
$8,000,000 (3) |
-Salary Remaining : |
$7,714,286 |
-Salary Average Remaining : |
$7,714,286 |
Morgan Rielly (1 Way Contract) |
$7,500,000 (2) |
-Salary Remaining : |
$7,232,143 |
-Salary Average Remaining : |
$7,232,143 |
Patrik Laine (1 Way Contract) |
$7,500,000 (2) |
-Salary Remaining : |
$7,232,143 |
-Salary Average Remaining : |
$7,232,143 |
Clayton Keller (1 Way Contract) |
$7,150,000 (1) |
-Salary Remaining : |
$6,894,643 |
-Salary Average Remaining : |
$6,894,643 |
Neal Pionk (1 Way Contract) |
$5,875,000 (1) |
-Salary Remaining : |
$5,665,179 |
-Salary Average Remaining : |
$5,665,179 |
Sean Monahan (1 Way Contract) |
$5,750,000 (4) |
-Salary Remaining : |
$5,544,643 |
-Salary Average Remaining : |
$5,544,643 |
Shea Theodore (1 Way Contract) |
$5,200,000 (1) |
-Salary Remaining : |
$5,014,286 |
-Salary Average Remaining : |
$5,014,286 |
Dylan Strome (1 Way Contract) |
$4,201,488 (2) |
-Salary Remaining : |
$4,051,435 |
-Salary Average Remaining : |
$4,051,435 |
Brenden Dillon (1 Way Contract) |
$3,900,000 (4) |
-Salary Remaining : |
$3,760,714 |
-Salary Average Remaining : |
$3,760,714 |
Daniel Sprong (1 Way Contract) |
$3,000,000 (4) |
-Salary Remaining : |
$2,892,857 |
-Salary Average Remaining : |
$2,892,857 |
Sergei Bobrovsky |
$3,000,000 (3) |
-Salary Remaining : |
$2,892,857 |
-Salary Average Remaining : |
$2,892,857 |
Trent Frederic |
$1,700,000 (1) |
-Salary Remaining : |
$1,639,286 |
-Salary Average Remaining : |
$1,639,286 |
Matt Grzelcyk |
$1,600,000 (4) |
-Salary Remaining : |
$1,542,857 |
-Salary Average Remaining : |
$1,542,857 |
Mark Giordano |
$1,600,000 (2) |
-Salary Remaining : |
$1,542,857 |
-Salary Average Remaining : |
$1,542,857 |
Anthony Stolarz |
$1,375,000 (1) |
-Salary Remaining : |
$1,325,893 |
-Salary Average Remaining : |
$1,325,893 |
Alex Nedeljkovic |
$1,300,000 (3) |
-Salary Remaining : |
$1,253,571 |
-Salary Average Remaining : |
$1,253,571 |
Brett Leason |
$1,200,000 (2) |
-Salary Remaining : |
$1,157,143 |
-Salary Average Remaining : |
$1,157,143 |
Luke Glendening |
$1,000,000 (2) |
-Salary Remaining : |
$964,286 |
-Salary Average Remaining : |
$964,286 |
Michael Carcone |
$750,000 (2) |
-Salary Remaining : |
$723,214 |
-Salary Average Remaining : |
$723,214 |
Total Pro Players | 22 |
Salary Commitment |
Year 2024 : $99,051,488 |
Year 2025 : $59,551,488 |
Year 2026 : $26,550,000 |
Year 2027 : $14,250,000 |
Salary Average Commitment |
Year 2024 : $99,051,488 |
Year 2025 : $59,551,488 |
Year 2026 : $26,550,000 |
Year 2027 : $14,250,000 |
Salary Cap with 1 Way Contract |
Year 2024 : $99,051,488 |
Year 2025 : $59,551,488 |
Year 2026 : $26,550,000 |
Year 2027 : $14,250,000 |
|
Farm Players Salaries |
Mike Reilly |
$160,000 (4) |
Salary Remaining : |
$160,000 |
Salary Average Remaining : |
$160,000 |
Rasmus Kupari |
$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 |
Carl Grundstrom |
$130,000 (2) |
Salary Remaining : |
$130,000 |
Salary Average Remaining : |
$130,000 |
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 |
Jesper Vikman |
$85,800 (2) |
Salary Remaining : |
$85,800 |
Salary Average Remaining : |
$85,800 |
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 |
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 |
Patrik Koch |
$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 |
Travis Boyd |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Salary Average Remaining : |
$75,000 |
Total Farm Players | 26 |
Salary Commitment |
Year 2024 : $2,396,780 |
Year 2025 : $1,747,614 |
Year 2026 : $960,917 |
Year 2027 : $707,500 |
Salary Average Commitment |
Year 2024 : $2,397,258 |
Year 2025 : $1,748,092 |
Year 2026 : $960,917 |
Year 2027 : $707,500 |
|