Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Pepsi Center |
| Level 1: | 6000 - $154 - 5,749 - 95.82% |
| Level 2: | 5000 - $109 - 4,765 - 95.31% |
| Level 3: | 4000 - $89 - 3,793 - 94.83% |
| Level 4: | 3000 - $64 - 2,901 - 96.69% |
| Luxury : | 1000 - $239 - 952 - 95.17% |
| Total Capacity : | 19000 |
| Farm |
| Farm Level 1: | 2000 - $59 - 1,550 - 77.48% |
| Farm Level 2: | 1000 - $0 - 942 - 94.18% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 18,160 - 95.58% |
| Average Income per Game | $2,155,484 |
| Year to Date Revenue | $88,374,859 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2,491 - 83.04% |
| Average Income per Game | $91,421 |
| Year to Date Revenue | $3,748,270 |
Expense |
| Pro Players Total Salaries | $67,982,499 |
| Farm Players Total Salaries | $2,109,209 |
| Coaches Total Salaries | $2,000,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $70,214,675 |
| Farm Year To Date Expenses | $2,175,292 |
| Pro Salary Cap To Date | $68,714,671 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $367,632 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $15,718 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $68,714,671 |
| Estimate Under Maximum Salary Cap of $82,500,000 | $13,785,329 |
| Estimate Over Minimum Salary Cap of $61,200,000 | $7,514,671 |
| Current Bank Account | $262,718,572 |
| Projected Bank Account | $262,718,572 |
|
Pro Players Salaries |
| Ben Bishop |
$9,000,000 (4) |
| -Salary Remaining : |
$0 |
| Jake Muzzin |
$8,000,000 (2) |
| -Salary Remaining : |
$0 |
| Jakub Voracek (1 Way Contract) |
$6,500,000 (4) |
| -Salary Remaining : |
$0 |
| Brendan Gallagher |
$5,100,000 (2) |
| -Salary Remaining : |
$0 |
| Kevin Labanc (1 Way Contract) |
$3,875,000 (1) |
| -Salary Remaining : |
$0 |
| Nikita Zadorov |
$3,750,000 (3) |
| -Salary Remaining : |
$0 |
| Joonas Korpisalo |
$3,500,000 (1) |
| -Salary Remaining : |
$0 |
| Antoine Roussel |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Micheal Ferland |
$3,250,000 (1) |
| -Salary Remaining : |
$0 |
| Richard Panik |
$2,750,000 (1) |
| -Salary Remaining : |
$0 |
| Brock McGinn |
$2,750,000 (5) |
| -Salary Remaining : |
$0 |
| Philippe Myers |
$2,600,000 (1) |
| -Salary Remaining : |
$0 |
| Patrik Nemeth (Out of Payroll) |
$2,500,000 (2) |
| -Salary Remaining : |
$0 |
| Luke Kunin |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Austin Czarnik |
$2,000,000 (2) |
| -Salary Remaining : |
$0 |
| Ryan Donato |
$2,000,000 (2) |
| -Salary Remaining : |
$0 |
| Marcus Johansson (Out of Payroll) |
$2,000,000 (1) |
| -Salary Remaining : |
$0 |
| Jordan Martinook |
$1,800,000 (2) |
| -Salary Remaining : |
$0 |
| Travis Boyd |
$1,800,000 (2) |
| -Salary Remaining : |
$0 |
| Ty Smith |
$1,263,333 (2) |
| -Salary Remaining : |
$0 |
| Brendan Smith |
$1,150,000 (2) |
| -Salary Remaining : |
$0 |
| William Borgen (Out of Payroll) |
$900,000 (2) |
| -Salary Remaining : |
$0 |
| Libor Hajek |
$894,166 (1) |
| -Salary Remaining : |
$0 |
| Merrick Madsen |
$750,000 (2) |
| -Salary Remaining : |
$0 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2022 : $73,382,499 |
| Year 2023 : $49,263,333 |
| Year 2024 : $22,000,000 |
| Year 2025 : $18,250,000 |
| Salary Average Commitment |
| Year 2022 : $73,321,666 |
| Year 2023 : $49,263,333 |
| Year 2024 : $22,000,000 |
| Year 2025 : $18,250,000 |
| Salary Cap with 1 Way Contract |
| Year 2022 : $73,382,499 |
| Year 2023 : $49,263,333 |
| Year 2024 : $22,000,000 |
| Year 2025 : $18,250,000 |
|
Farm Players Salaries |
| Grigori Denisenko |
$177,500 (2) |
| Salary Remaining : |
$0 |
| Joe Veleno |
$121,292 (3) |
| Salary Remaining : |
$0 |
| Jack LaFontaine |
$92,500 (3) |
| Salary Remaining : |
$0 |
| Drew Helleson |
$92,500 (3) |
| Salary Remaining : |
$0 |
| Jacob Peterson |
$92,500 (3) |
| Salary Remaining : |
$0 |
| Pavel Dorofeyev |
$92,500 (3) |
| Salary Remaining : |
$0 |
| Vladislav Kolyachonok |
$90,500 (3) |
| Salary Remaining : |
$0 |
| Mackenzie Entwistle |
$89,417 (2) |
| Salary Remaining : |
$0 |
| Connor McMichael |
$89,417 (3) |
| Salary Remaining : |
$0 |
| Morgan Frost |
$86,333 (1) |
| Salary Remaining : |
$0 |
| Michael Vukojevic |
$85,083 (3) |
| Salary Remaining : |
$0 |
| Joshua Jacobs |
$81,000 (3) |
| Salary Remaining : |
$0 |
| Oskar Back |
$80,000 (3) |
| Salary Remaining : |
$0 |
| Nate Schnarr |
$78,667 (3) |
| Salary Remaining : |
$0 |
| Blake Pietila |
$77,500 (1) |
| Salary Remaining : |
$0 |
| Dmitri Samorukov |
$77,500 (3) |
| Salary Remaining : |
$0 |
| Michael Sgarbossa |
$77,500 (1) |
| Salary Remaining : |
$0 |
| Blake Parlett |
$77,500 (1) |
| Salary Remaining : |
$0 |
| Brett Lernout |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Tyler Benson |
$75,000 (2) |
| Salary Remaining : |
$0 |
| Taro Hirose |
$75,000 (2) |
| Salary Remaining : |
$0 |
| Lucas Wallmark |
$75,000 (1) |
| Salary Remaining : |
$0 |
| J.D. Greenway |
$75,000 (3) |
| Salary Remaining : |
$0 |
| Andreas Englund |
$75,000 (1) |
| Salary Remaining : |
$0 |
| Total Farm Players | 24 |
| Salary Commitment |
| Year 2022 : $2,109,209 |
| Year 2023 : $1,565,376 |
| Year 2024 : $1,148,459 |
| Year 2025 : $0 |
| Salary Average Commitment |
| Year 2022 : $2,109,209 |
| Year 2023 : $1,565,376 |
| Year 2024 : $1,148,459 |
| Year 2025 : $0 |
|
