Arena Capacity - Ticket Price Attendance - % |
Arena Name | Pepsi Center |
Level 1: | 6002 - $80 - 0 - 0.00% |
Level 2: | 5001 - $60 - 0 - 0.00% |
Level 3: | 2000 - $35 - 0 - 0.00% |
Level 4: | 4001 - $25 - 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 | 34 |
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 | $90,066,730 |
Farm Players Total Salaries | $2,083,874 |
Coaches Total Salaries | $500,000 |
Luxury Taxe Total | $0 |
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 | 170 |
Pro Expenses Per Days | $476,667 |
Pro Estimated Expenses | $81,033,390 |
Farm Remaining Season Days | 170 |
Farm Expenses Per Days | $10,968 |
Farm Estimated Expenses | $1,864,560 |
Estimated Season Expenses | $82,897,950 |
Estimated Season Salary Cap | $77,397,260 |
Estimate Under Maximum Salary Cap of $81,500,000 | $4,102,740 |
Estimate Over Minimum Salary Cap of $60,200,000 | $17,197,260 |
Current Bank Account | $54,931,208 |
Projected Bank Account | ($27,966,742) |
|
Pro Players Salaries |
Darnell Nurse (1 Way Contract) |
$9,250,000 (4) |
-Salary Remaining : |
$8,276,316 |
Sidney Crosby (1 Way Contract) |
$8,700,000 (3) |
-Salary Remaining : |
$7,784,211 |
Patrik Laine (1 Way Contract) |
$7,500,000 (4) |
-Salary Remaining : |
$6,710,526 |
Clayton Keller (1 Way Contract) |
$7,150,000 (3) |
-Salary Remaining : |
$6,397,368 |
Max Pacioretty (1 Way Contract) |
$7,000,000 (1) |
-Salary Remaining : |
$6,263,158 |
Jonas Brodin (1 Way Contract) |
$6,000,000 (3) |
-Salary Remaining : |
$5,368,421 |
Frederik Andersen (1 Way Contract) |
$5,000,000 (2) |
-Salary Remaining : |
$4,473,684 |
Neal Pionk (1 Way Contract) |
$4,800,000 (1) |
-Salary Remaining : |
$4,294,737 |
Andre Burakovsky (1 Way Contract) |
$4,227,000 (1) |
-Salary Remaining : |
$3,782,053 |
Dylan Strome (1 Way Contract) |
$4,201,488 (4) |
-Salary Remaining : |
$3,759,226 |
Brenden Dillon (1 Way Contract) |
$4,100,000 (1) |
-Salary Remaining : |
$3,668,421 |
Lars Eller (1 Way Contract) |
$3,500,000 (1) |
-Salary Remaining : |
$3,131,579 |
Connor Brown (1 Way Contract) |
$3,500,000 (2) |
-Salary Remaining : |
$3,131,579 |
Colin White |
$2,100,742 (4) |
-Salary Remaining : |
$1,879,611 |
Sakari Manninen (1 Way Contract) |
$1,650,000 (4) |
-1 Way Contract Salary Cap : | $16,500 |
-Salary Remaining : |
$1,476,316 |
David Kampf |
$1,500,000 (1) |
-Salary Remaining : |
$1,342,105 |
Niko Mikkola |
$1,400,000 (3) |
-Salary Remaining : |
$1,252,632 |
Brendan Smith |
$1,200,000 (1) |
-Salary Remaining : |
$1,073,684 |
Jakub Zboril |
$1,137,500 (2) |
-Salary Remaining : |
$1,017,763 |
Juho Olkinuora (1 Way Contract) |
$1,000,000 (4) |
-1 Way Contract Salary Cap : | $10,000 |
-Salary Remaining : |
$894,737 |
Corey Perry |
$1,000,000 (1) |
-Salary Remaining : |
$894,737 |
Gustav Rydahl (1 Way Contract) |
$950,000 (1) |
-1 Way Contract Salary Cap : | $9,500 |
-Salary Remaining : |
$850,000 |
Nico Sturm |
$850,000 (2) |
-Salary Remaining : |
$760,526 |
Jonathan Quick |
$850,000 (3) |
-Salary Remaining : |
$760,526 |
Travis Boyd |
$750,000 (3) |
-Salary Remaining : |
$671,053 |
Austin Czarnik |
$750,000 (2) |
-Salary Remaining : |
$671,053 |
Total Pro Players | 26 |
Salary Commitment |
Year 2022 : $90,066,730 |
Year 2023 : $61,789,730 |
Year 2024 : $50,552,230 |
Year 2025 : $25,702,230 |
Salary Average Commitment |
Year 2022 : $66,777,000 |
Year 2023 : $40,250,000 |
Year 2024 : $29,550,000 |
Year 2025 : $5,450,000 |
Salary Cap with 1 Way Contract |
Year 2022 : $86,502,730 |
Year 2023 : $59,166,230 |
Year 2024 : $47,928,730 |
Year 2025 : $23,078,730 |
|
Farm Players Salaries |
Lawrence Pilut |
$120,000 (4) |
Salary Remaining : |
$120,000 |
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 |
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 |
Adam Scheel |
$92,500 (1) |
Salary Remaining : |
$92,500 |
Simon Holmstrom |
$92,500 (1) |
Salary Remaining : |
$92,500 |
Mike Hardman |
$91,250 (1) |
Salary Remaining : |
$91,250 |
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 |
Otto Koivula |
$75,000 (4) |
Salary Remaining : |
$75,000 |
Jacob Larsson |
$75,000 (4) |
Salary Remaining : |
$75,000 |
Total Farm Players | 23 |
Salary Commitment |
Year 2022 : $2,083,874 |
Year 2023 : $1,345,874 |
Year 2024 : $535,166 |
Year 2025 : $270,000 |
Salary Average Commitment |
Year 2022 : $1,703,000 |
Year 2023 : $1,005,000 |
Year 2024 : $420,000 |
Year 2025 : $215,000 |
|