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 | $123,019,291 |
| 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 | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 196 |
| Pro Expenses Per Days | $630,200 |
| Pro Estimated Expenses | $123,519,200 |
| Farm Remaining Season Days | 196 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $123,519,200 |
| Estimated Season Salary Cap | $111,394,204 |
| Estimate Under Maximum Salary Cap of $88,000,000 | -$23,394,204 |
| Estimate Over Minimum Salary Cap of $65,000,000 | $46,394,204 |
| Current Bank Account | $47,299,606 |
| Projected Bank Account | ($76,219,594) |
|
Pro Players Salaries |
| John Tavares (1 Way Contract) |
$9,500,000 (1) |
| -Salary Remaining : |
$9,500,000 |
| -Salary Average Remaining : |
$9,500,000 |
| Darnell Nurse (1 Way Contract) |
$9,250,000 (2) |
| -Salary Remaining : |
$9,250,000 |
| -Salary Average Remaining : |
$650,000 |
| Sidney Crosby (1 Way Contract) |
$8,700,000 (1) |
| -Salary Remaining : |
$8,700,000 |
| -Salary Average Remaining : |
$8,700,000 |
| Logan Couture (1 Way Contract) |
$8,000,000 (3) |
| -Salary Remaining : |
$8,000,000 |
| -Salary Average Remaining : |
$700,000 |
| Patrik Laine (1 Way Contract) |
$7,500,000 (2) |
| -Salary Remaining : |
$7,500,000 |
| -Salary Average Remaining : |
$650,000 |
| Morgan Rielly (1 Way Contract) |
$7,500,000 (2) |
| -Salary Remaining : |
$7,500,000 |
| -Salary Average Remaining : |
$650,000 |
| Clayton Keller (1 Way Contract) |
$7,150,000 (1) |
| -Salary Remaining : |
$7,150,000 |
| -Salary Average Remaining : |
$7,150,000 |
| Neal Pionk (1 Way Contract) |
$5,875,000 (1) |
| -Salary Remaining : |
$5,875,000 |
| -Salary Average Remaining : |
$700,000 |
| Sean Monahan (1 Way Contract) |
$5,750,000 (4) |
| -Salary Remaining : |
$5,750,000 |
| -Salary Average Remaining : |
$700,000 |
| Shea Theodore (1 Way Contract) |
$5,200,000 (1) |
| -Salary Remaining : |
$5,200,000 |
| -Salary Average Remaining : |
$700,000 |
| Dylan Strome (1 Way Contract) |
$4,201,488 (2) |
| -Salary Remaining : |
$4,201,488 |
| -Salary Average Remaining : |
$750,000 |
| Brenden Dillon (1 Way Contract) |
$3,900,000 (4) |
| -Salary Remaining : |
$3,900,000 |
| -Salary Average Remaining : |
$700,000 |
| Daniel Sprong (1 Way Contract) |
$3,000,000 (4) |
| -Salary Remaining : |
$3,000,000 |
| -Salary Average Remaining : |
$700,000 |
| Sergei Bobrovsky (1 Way Contract) |
$3,000,000 (3) |
| -Salary Remaining : |
$3,000,000 |
| -Salary Average Remaining : |
$3,000,000 |
| Trent Frederic (1 Way Contract) |
$1,700,000 (1) |
| -Salary Remaining : |
$1,700,000 |
| -Salary Average Remaining : |
$700,000 |
| Mark Giordano (1 Way Contract) |
$1,600,000 (2) |
| -Salary Remaining : |
$1,600,000 |
| -Salary Average Remaining : |
$1,600,000 |
| Matt Grzelcyk (1 Way Contract) |
$1,600,000 (4) |
| -Salary Remaining : |
$1,600,000 |
| -Salary Average Remaining : |
$1,600,000 |
| Mike Reilly (1 Way Contract) |
$1,600,000 (4) |
| -Salary Remaining : |
$1,600,000 |
| -Salary Average Remaining : |
$1,600,000 |
| Rasmus Kupari (1 Way Contract) |
$1,600,000 (4) |
| -Salary Remaining : |
$1,600,000 |
| -Salary Average Remaining : |
$1,600,000 |
| Simon Holmstrom (1 Way Contract) |
$1,500,000 (2) |
| -Salary Remaining : |
$1,500,000 |
| -Salary Average Remaining : |
$700,000 |
| Anthony Stolarz (1 Way Contract) |
$1,375,000 (1) |
| -Salary Remaining : |
$1,375,000 |
| -Salary Average Remaining : |
$700,000 |
| Carl Grundstrom (1 Way Contract) |
$1,300,000 (2) |
| -Salary Remaining : |
$1,300,000 |
| -Salary Average Remaining : |
$700,000 |
| Alex Nedeljkovic (1 Way Contract) |
$1,300,000 (3) |
| -Salary Remaining : |
$1,300,000 |
| -Salary Average Remaining : |
$1,300,000 |
| Brett Leason (1 Way Contract) |
$1,200,000 (2) |
| -Salary Remaining : |
$1,200,000 |
| -Salary Average Remaining : |
$700,000 |
| Luke Glendening (1 Way Contract) |
$1,000,000 (2) |
| -Salary Remaining : |
$1,000,000 |
| -Salary Average Remaining : |
$1,000,000 |
| Emil Andrae (1 Way Contract) |
$903,333 (2) |
| -Salary Remaining : |
$903,333 |
| -Salary Average Remaining : |
$700,000 |
| Emil Martinsen Lilleberg (1 Way Contract) |
$870,000 (2) |
| -Salary Remaining : |
$870,000 |
| -Salary Average Remaining : |
$870,000 |
| Ville Ottavainen (1 Way Contract) |
$867,500 (3) |
| -Salary Remaining : |
$867,500 |
| -Salary Average Remaining : |
$700,000 |
| Jesper Vikman (1 Way Contract) |
$858,000 (2) |
| -Salary Remaining : |
$858,000 |
| -Salary Average Remaining : |
$858,000 |
| Juuso Parssinen (1 Way Contract) |
$850,833 (1) |
| -Salary Remaining : |
$850,833 |
| -Salary Average Remaining : |
$925,000 |
| Simon Lundmark (1 Way Contract) |
$850,833 (1) |
| -Salary Remaining : |
$850,833 |
| -Salary Average Remaining : |
$650,000 |
| Adam Wilsby (1 Way Contract) |
$842,500 (1) |
| -Salary Remaining : |
$842,500 |
| -Salary Average Remaining : |
$842,500 |
| Thomas Milic (1 Way Contract) |
$841,667 (3) |
| -Salary Remaining : |
$841,667 |
| -Salary Average Remaining : |
$700,000 |
| Anttoni Honka (1 Way Contract) |
$836,887 (2) |
| -Salary Remaining : |
$836,887 |
| -Salary Average Remaining : |
$841,667 |
| Pontus Holmberg (1 Way Contract) |
$827,500 (1) |
| -Salary Remaining : |
$827,500 |
| -Salary Average Remaining : |
$700,000 |
| Nolan Allan (1 Way Contract) |
$825,000 (3) |
| -Salary Remaining : |
$825,000 |
| -Salary Average Remaining : |
$700,000 |
| Henrik Tikkanen (1 Way Contract) |
$823,750 (2) |
| -Salary Remaining : |
$823,750 |
| -Salary Average Remaining : |
$823,750 |
| Albert Johansson (1 Way Contract) |
$820,000 (1) |
| -Salary Remaining : |
$820,000 |
| -Salary Average Remaining : |
$919,167 |
| Joakim Ryan (1 Way Contract) |
$775,000 (4) |
| -Salary Remaining : |
$775,000 |
| -Salary Average Remaining : |
$775,000 |
| Mark Friedman (1 Way Contract) |
$775,000 (1) |
| -Salary Remaining : |
$775,000 |
| -Salary Average Remaining : |
$700,000 |
| Filip Kral (1 Way Contract) |
$775,000 (4) |
| -Salary Remaining : |
$775,000 |
| -Salary Average Remaining : |
$775,000 |
| Andre Lee (1 Way Contract) |
$775,000 (4) |
| -Salary Remaining : |
$775,000 |
| -Salary Average Remaining : |
$775,000 |
| Patrik Koch (1 Way Contract) |
$775,000 (4) |
| -Salary Remaining : |
$775,000 |
| -Salary Average Remaining : |
$775,000 |
| Ivan Ivan (1 Way Contract) |
$775,000 (2) |
| -Salary Remaining : |
$775,000 |
| -Salary Average Remaining : |
$775,000 |
| Mitchell Gibson (1 Way Contract) |
$775,000 (4) |
| -Salary Remaining : |
$775,000 |
| -Salary Average Remaining : |
$775,000 |
| Rodrigo Abols (1 Way Contract) |
$775,000 (1) |
| -Salary Remaining : |
$775,000 |
| -Salary Average Remaining : |
$700,000 |
| Travis Boyd (1 Way Contract) |
$750,000 (1) |
| -Salary Remaining : |
$750,000 |
| -Salary Average Remaining : |
$750,000 |
| Michael Carcone (1 Way Contract) |
$750,000 (2) |
| -Salary Remaining : |
$750,000 |
| -Salary Average Remaining : |
$750,000 |
| Total Pro Players | 48 |
| Salary Commitment |
| Year 2024 : $123,019,291 |
| Year 2025 : $77,027,625 |
| Year 2026 : $36,159,167 |
| Year 2027 : $21,325,000 |
| Salary Average Commitment |
| Year 2024 : $65,230,084 |
| Year 2025 : $30,893,417 |
| Year 2026 : $17,875,000 |
| Year 2027 : $10,775,000 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $123,019,291 |
| Year 2025 : $77,027,625 |
| Year 2026 : $36,159,167 |
| Year 2027 : $21,325,000 |
|
Farm Players Salaries |
| Total Farm Players | 0 |
| Salary Commitment |
| Year 2024 : $0 |
| Year 2025 : $0 |
| Year 2026 : $0 |
| Year 2027 : $0 |
| Salary Average Commitment |
| Year 2024 : $0 |
| Year 2025 : $0 |
| Year 2026 : $0 |
| Year 2027 : $0 |
|
