Arena Capacity - Ticket Price Attendance - % |
Arena Name | Pepsi Center |
Level 1: | 6002 - $61 - 5,677 - 94.59% |
Level 2: | 5001 - $40 - 4,786 - 95.69% |
Level 3: | 2000 - $27 - 1,938 - 96.89% |
Level 4: | 4001 - $18 - 3,769 - 94.21% |
Luxury : | 1003 - $155 - 941 - 93.77% |
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 | 7 |
Average Attendance - % | 17,110 - 95.02% |
Average Income per Game | $1,184,120 |
Year to Date Revenue | $40,260,080 |
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 | $85,129,230 |
Farm Players Total Salaries | $2,693,874 |
Coaches Total Salaries | $500,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $70,701,608 |
Farm Year To Date Expenses | $2,257,418 |
Pro Salary Cap To Date | $70,272,746 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $8,288,840 |
Farm Estimated Season Revenue | $0 |
Pro Remaining Season Days | 27 |
Pro Expenses Per Days | $450,680 |
Pro Estimated Expenses | $12,168,360 |
Farm Remaining Season Days | 27 |
Farm Expenses Per Days | $14,178 |
Farm Estimated Expenses | $382,806 |
Estimated Season Expenses | $12,551,166 |
Estimated Season Salary Cap | $82,370,069 |
Estimate Under Maximum Salary Cap of $82,500,000 | $129,931 |
Estimate Over Minimum Salary Cap of $61,000,000 | $21,370,069 |
Current Bank Account | $49,482,262 |
Projected Bank Account | $45,219,936 |
|
Pro Players Salaries |
Darnell Nurse (1 Way Contract) |
$9,250,000 (4) |
-Salary Remaining : |
$1,314,474 |
Sidney Crosby (1 Way Contract) |
$8,700,000 (3) |
-Salary Remaining : |
$1,236,316 |
Patrik Laine (1 Way Contract) |
$7,500,000 (4) |
-Salary Remaining : |
$1,065,789 |
Clayton Keller (1 Way Contract) |
$7,150,000 (3) |
-Salary Remaining : |
$1,016,053 |
Max Pacioretty (1 Way Contract) |
$7,000,000 (1) |
-Salary Remaining : |
$994,737 |
Jonas Brodin (1 Way Contract) |
$6,000,000 (3) |
-Salary Remaining : |
$852,632 |
Frederik Andersen (1 Way Contract) |
$5,000,000 (2) |
-Salary Remaining : |
$710,526 |
Neal Pionk (1 Way Contract) |
$4,800,000 (1) |
-Salary Remaining : |
$682,105 |
Andre Burakovsky (1 Way Contract) |
$4,227,000 (1) |
-Salary Remaining : |
$600,679 |
Dylan Strome (1 Way Contract) |
$4,201,488 (4) |
-Salary Remaining : |
$597,054 |
Brenden Dillon (1 Way Contract) |
$4,100,000 (1) |
-Salary Remaining : |
$582,632 |
Alexander Edler (1 Way Contract) |
$3,750,000 (1) |
-Salary Remaining : |
$532,895 |
Connor Brown (1 Way Contract) |
$3,500,000 (2) |
-Salary Remaining : |
$497,368 |
Marc Staal (1 Way Contract) |
$2,750,000 (4) |
-Salary Remaining : |
$390,789 |
Colin White (1 Way Contract) |
$2,100,742 (4) |
-Salary Remaining : |
$298,526 |
David Kampf |
$1,500,000 (1) |
-Salary Remaining : |
$213,158 |
Corey Perry |
$1,000,000 (1) |
-Salary Remaining : |
$142,105 |
Anthony Stolarz |
$1,000,000 (1) |
-Salary Remaining : |
$142,105 |
Nico Sturm |
$850,000 (2) |
-Salary Remaining : |
$120,789 |
Travis Boyd |
$750,000 (3) |
-Salary Remaining : |
$106,579 |
Total Pro Players | 20 |
Salary Commitment |
Year 2022 : $85,129,230 |
Year 2023 : $57,752,230 |
Year 2024 : $48,402,230 |
Year 2025 : $25,802,230 |
Salary Average Commitment |
Year 2022 : $63,677,000 |
Year 2023 : $37,500,000 |
Year 2024 : $28,150,000 |
Year 2025 : $5,550,000 |
Salary Cap with 1 Way Contract |
Year 2022 : $85,129,230 |
Year 2023 : $57,752,230 |
Year 2024 : $48,402,230 |
Year 2025 : $25,802,230 |
|
Farm Players Salaries |
Sakari Manninen |
$165,000 (4) |
Salary Remaining : |
$165,000 |
Brett Howden |
$150,000 (1) |
Salary Remaining : |
$150,000 |
Lawrence Pilut |
$120,000 (4) |
Salary Remaining : |
$120,000 |
Jakub Zboril |
$113,750 (2) |
Salary Remaining : |
$113,750 |
Radim Zohorna |
$110,000 (2) |
Salary Remaining : |
$110,000 |
Carl Grundstrom |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Rasmus Asplund |
$100,000 (2) |
Salary Remaining : |
$100,000 |
Juho Olkinuora |
$100,000 (4) |
Salary Remaining : |
$100,000 |
Otto Leskinen |
$95,000 (1) |
Salary Remaining : |
$95,000 |
Gustav Rydahl |
$95,000 (1) |
Salary Remaining : |
$95,000 |
Malte Stromwall |
$95,000 (1) |
Salary Remaining : |
$95,000 |
Markus Nurmi |
$95,000 (1) |
Salary Remaining : |
$95,000 |
Mitchell Russell |
$95,000 (3) |
Salary Remaining : |
$95,000 |
Ronald Knot |
$95,000 (1) |
Salary Remaining : |
$95,000 |
Bobby Nardella |
$92,500 (1) |
Salary Remaining : |
$92,500 |
Simon Holmstrom |
$92,500 (1) |
Salary Remaining : |
$92,500 |
Andre Lee |
$88,375 (2) |
Salary Remaining : |
$88,375 |
Hugo Alnefelt |
$85,083 (3) |
Salary Remaining : |
$85,083 |
Simon Lundmark |
$85,083 (3) |
Salary Remaining : |
$85,083 |
Axel Jonsson-Fjallby |
$85,000 (2) |
Salary Remaining : |
$85,000 |
Maxime Lajoie |
$85,000 (2) |
Salary Remaining : |
$85,000 |
Brett Leason |
$84,250 (1) |
Salary Remaining : |
$84,250 |
Viktor Lodin |
$83,000 (2) |
Salary Remaining : |
$83,000 |
Victor Berglund |
$81,833 (2) |
Salary Remaining : |
$81,833 |
Mark Friedman |
$77,500 (2) |
Salary Remaining : |
$77,500 |
Jacob Larsson |
$75,000 (4) |
Salary Remaining : |
$75,000 |
Austin Czarnik |
$75,000 (2) |
Salary Remaining : |
$75,000 |
Michael Carcone |
$75,000 (4) |
Salary Remaining : |
$75,000 |
Total Farm Players | 28 |
Salary Commitment |
Year 2022 : $2,693,874 |
Year 2023 : $1,799,624 |
Year 2024 : $800,166 |
Year 2025 : $535,000 |
Salary Average Commitment |
Year 2022 : $2,234,250 |
Year 2023 : $1,405,000 |
Year 2024 : $685,000 |
Year 2025 : $480,000 |
|