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 |
|