Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Pepsi Center |
| Level 1: | 6000 - $154 - 5,742 - 95.69% |
| Level 2: | 5000 - $109 - 4,788 - 95.76% |
| Level 3: | 4000 - $89 - 3,847 - 96.18% |
| Level 4: | 3000 - $64 - 2,853 - 95.11% |
| Luxury : | 1000 - $239 - 954 - 95.39% |
| Total Capacity : | 19000 |
| Farm |
| Farm Level 1: | 2000 - $59 - 1,556 - 77.79% |
| Farm Level 2: | 1000 - $0 - 942 - 94.24% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 1 |
| Average Attendance - % | 18,184 - 95.70% |
| Average Income per Game | $2,159,043 |
| Year to Date Revenue | $86,361,716 |
| Farm |
| Home Games Left | 2 |
| Average Attendance - % | 2,498 - 83.27% |
| Average Income per Game | $91,792 |
| Year to Date Revenue | $3,120,923 |
Expense |
| Pro Players Total Salaries | $67,172,000 |
| Farm Players Total Salaries | $2,418,792 |
| Coaches Total Salaries | $2,000,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $70,004,874 |
| Farm Year To Date Expenses | $2,934,645 |
| Pro Salary Cap To Date | $68,512,679 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $2,159,043 |
| Farm Estimated Season Revenue | $183,584 |
| Pro Remaining Season Days | 1 |
| Pro Expenses Per Days | $357,667 |
| Pro Estimated Expenses | $357,667 |
| Farm Remaining Season Days | 4 |
| Farm Expenses Per Days | $14,968 |
| Farm Estimated Expenses | $59,872 |
| Estimated Season Expenses | $417,539 |
| Estimated Season Salary Cap | $68,862,533 |
| Estimate Under Maximum Salary Cap of $83,500,000 | $14,637,467 |
| Estimate Over Minimum Salary Cap of $62,200,000 | $6,662,533 |
| Current Bank Account | $272,011,998 |
| Projected Bank Account | $273,937,086 |
|
Pro Players Salaries |
| Jake Muzzin |
$8,000,000 (1) |
| -Salary Remaining : |
$41,667 |
| Jakub Voracek (Out of Payroll) |
$6,500,000 (3) |
| -Salary Remaining : |
$33,854 |
| Philipp Grubauer (1 Way Contract) |
$6,002,000 (3) |
| -Salary Remaining : |
$31,260 |
| Marcus Foligno |
$6,000,000 (3) |
| -Salary Remaining : |
$31,250 |
| Mike Hoffman (1 Way Contract) |
$5,000,000 (2) |
| -Salary Remaining : |
$26,042 |
| Kevin Labanc (1 Way Contract) |
$4,250,000 (3) |
| -Salary Remaining : |
$22,135 |
| Radim Simek |
$3,500,000 (2) |
| -Salary Remaining : |
$18,229 |
| Matt Murray |
$3,250,000 (4) |
| -Salary Remaining : |
$16,927 |
| Derick Brassard |
$3,250,000 (1) |
| -Salary Remaining : |
$16,927 |
| Mike Reilly (1 Way Contract) |
$3,100,000 (2) |
| -Salary Remaining : |
$16,146 |
| Corey Perry |
$3,000,000 (1) |
| -Salary Remaining : |
$15,625 |
| Oskar Lindblom (1 Way Contract) |
$2,750,000 (1) |
| -Salary Remaining : |
$14,323 |
| Philippe Myers |
$2,600,000 (1) |
| -Salary Remaining : |
$13,542 |
| Scott Perunovich |
$2,175,000 (2) |
| -Salary Remaining : |
$11,328 |
| Ryan Donato |
$2,000,000 (1) |
| -Salary Remaining : |
$10,417 |
| Austin Czarnik |
$2,000,000 (1) |
| -Salary Remaining : |
$10,417 |
| Riley Stillman |
$1,850,000 (1) |
| -Salary Remaining : |
$9,635 |
| Grigori Denisenko |
$1,775,000 (1) |
| -Salary Remaining : |
$9,245 |
| Zemgus Girgensons |
$1,725,000 (2) |
| -Salary Remaining : |
$8,984 |
| Derek Stepan |
$1,400,000 (1) |
| -Salary Remaining : |
$7,292 |
| Max Jones |
$1,295,000 (1) |
| -Salary Remaining : |
$6,745 |
| Darren Raddysh |
$1,250,000 (3) |
| -Salary Remaining : |
$6,510 |
| Ivan Prosvetov |
$1,000,000 (2) |
| -Salary Remaining : |
$5,208 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2023 : $73,672,000 |
| Year 2024 : $43,752,000 |
| Year 2025 : $27,252,000 |
| Year 2026 : $3,250,000 |
| Salary Average Commitment |
| Year 2023 : $73,672,000 |
| Year 2024 : $43,752,000 |
| Year 2025 : $27,252,000 |
| Year 2026 : $3,250,000 |
| Salary Cap with 1 Way Contract |
| Year 2023 : $73,672,000 |
| Year 2024 : $43,752,000 |
| Year 2025 : $27,252,000 |
| Year 2026 : $3,250,000 |
|
Farm Players Salaries |
| Dylan Guenther |
$177,500 (3) |
| Salary Remaining : |
$3,641 |
| Ty Smith |
$126,333 (1) |
| Salary Remaining : |
$2,591 |
| Tyce Thompson |
$125,000 (2) |
| Salary Remaining : |
$2,564 |
| Joe Veleno |
$121,292 (2) |
| Salary Remaining : |
$2,488 |
| Ilya Solovyov |
$100,000 (3) |
| Salary Remaining : |
$2,051 |
| Maxime Comtois |
$100,000 (1) |
| Salary Remaining : |
$2,051 |
| Michael Kesselring |
$95,000 (2) |
| Salary Remaining : |
$1,949 |
| Corson Ceulemans |
$92,500 (3) |
| Salary Remaining : |
$1,897 |
| Nils Aman |
$92,500 (3) |
| Salary Remaining : |
$1,897 |
| Libor Hajek |
$92,500 (1) |
| Salary Remaining : |
$1,897 |
| Thomas Bordeleau |
$92,500 (3) |
| Salary Remaining : |
$1,897 |
| Pavel Dorofeyev |
$92,500 (2) |
| Salary Remaining : |
$1,897 |
| Jack LaFontaine |
$92,500 (2) |
| Salary Remaining : |
$1,897 |
| Drew Helleson |
$92,500 (2) |
| Salary Remaining : |
$1,897 |
| Jacob Perreault |
$92,500 (3) |
| Salary Remaining : |
$1,897 |
| Vladislav Kolyachonok |
$90,500 (2) |
| Salary Remaining : |
$1,856 |
| Mackenzie Entwistle |
$89,417 (1) |
| Salary Remaining : |
$1,834 |
| Connor McMichael |
$89,417 (2) |
| Salary Remaining : |
$1,834 |
| Michael Vukojevic |
$85,083 (2) |
| Salary Remaining : |
$1,745 |
| Angus Crookshank |
$83,833 (1) |
| Salary Remaining : |
$1,720 |
| Milos Kelemen |
$81,750 (2) |
| Salary Remaining : |
$1,677 |
| Oskar Back |
$80,000 (2) |
| Salary Remaining : |
$1,641 |
| Nate Schnarr |
$78,667 (2) |
| Salary Remaining : |
$1,614 |
| Nick Abruzzese |
$77,500 (3) |
| Salary Remaining : |
$1,590 |
| Dmitri Samorukov |
$77,500 (2) |
| Salary Remaining : |
$1,590 |
| Total Farm Players | 25 |
| Salary Commitment |
| Year 2023 : $2,418,792 |
| Year 2024 : $1,926,709 |
| Year 2025 : $725,000 |
| Year 2026 : $0 |
| Salary Average Commitment |
| Year 2023 : $2,418,792 |
| Year 2024 : $1,926,709 |
| Year 2025 : $725,000 |
| Year 2026 : $0 |
|
