Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Pepsi Center |
| Level 1: | 6000 - $154 - 0 - 0.00% |
| Level 2: | 5000 - $109 - 0 - 0.00% |
| Level 3: | 4000 - $89 - 0 - 0.00% |
| Level 4: | 3000 - $64 - 0 - 0.00% |
| Luxury : | 1000 - $239 - 0 - 0.00% |
| Total Capacity : | 19000 |
| Farm |
| Farm Level 1: | 2000 - $59 - 0 - 0.00% |
| Farm Level 2: | 1000 - $0 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| 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 | $75,952,000 |
| Farm Players Total Salaries | $2,218,792 |
| Coaches Total Salaries | $2,000,000 |
| 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 | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $83,500,000 | $83,500,000 |
| Estimate Over Minimum Salary Cap of $62,200,000 | -$62,200,000 |
| Current Bank Account | $255,468,878 |
| Projected Bank Account | $255,468,878 |
|
Pro Players Salaries |
| Jake Muzzin |
$8,000,000 (1) |
| -Salary Remaining : |
$8,000,000 |
| Jakub Voracek (1 Way Contract) |
$6,500,000 (3) |
| -Salary Remaining : |
$6,500,000 |
| Philipp Grubauer (1 Way Contract) |
$6,002,000 (3) |
| -Salary Remaining : |
$6,002,000 |
| Marcus Foligno |
$6,000,000 (3) |
| -Salary Remaining : |
$6,000,000 |
| Tyler Johnson |
$5,250,000 (1) |
| -Salary Remaining : |
$5,250,000 |
| Brendan Gallagher |
$5,100,000 (1) |
| -Salary Remaining : |
$5,100,000 |
| Kevin Labanc (1 Way Contract) |
$4,250,000 (3) |
| -Salary Remaining : |
$4,250,000 |
| Matt Murray |
$3,250,000 (4) |
| -Salary Remaining : |
$3,250,000 |
| Derick Brassard |
$3,250,000 (1) |
| -Salary Remaining : |
$3,250,000 |
| Mike Reilly (1 Way Contract) |
$3,100,000 (2) |
| -Salary Remaining : |
$3,100,000 |
| Corey Perry |
$3,000,000 (1) |
| -Salary Remaining : |
$3,000,000 |
| Brock McGinn |
$2,750,000 (4) |
| -Salary Remaining : |
$2,750,000 |
| Philippe Myers |
$2,600,000 (1) |
| -Salary Remaining : |
$2,600,000 |
| Ilya Lyubushkin |
$2,250,000 (2) |
| -Salary Remaining : |
$2,250,000 |
| Scott Perunovich |
$2,175,000 (2) |
| -Salary Remaining : |
$2,175,000 |
| Austin Czarnik |
$2,000,000 (1) |
| -Salary Remaining : |
$2,000,000 |
| Ryan Donato |
$2,000,000 (1) |
| -Salary Remaining : |
$2,000,000 |
| Riley Stillman |
$1,850,000 (1) |
| -Salary Remaining : |
$1,850,000 |
| Zemgus Girgensons |
$1,725,000 (2) |
| -Salary Remaining : |
$1,725,000 |
| Rasmus Sandin |
$1,650,000 (2) |
| -Salary Remaining : |
$1,650,000 |
| Derek Stepan |
$1,400,000 (1) |
| -Salary Remaining : |
$1,400,000 |
| Ivan Prosvetov (Out of Payroll) |
$1,000,000 (2) |
| -Salary Remaining : |
$1,000,000 |
| Libor Hajek |
$925,000 (1) |
| -Salary Remaining : |
$925,000 |
| Jack LaFontaine |
$925,000 (2) |
| -Salary Remaining : |
$925,000 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 2023 : $76,952,000 |
| Year 2024 : $41,577,000 |
| Year 2025 : $28,752,000 |
| Year 2026 : $6,000,000 |
| Salary Average Commitment |
| Year 2023 : $76,952,000 |
| Year 2024 : $41,577,000 |
| Year 2025 : $28,752,000 |
| Year 2026 : $6,000,000 |
| Salary Cap with 1 Way Contract |
| Year 2023 : $76,952,000 |
| Year 2024 : $41,577,000 |
| Year 2025 : $28,752,000 |
| Year 2026 : $6,000,000 |
|
Farm Players Salaries |
| Grigori Denisenko |
$177,500 (1) |
| Salary Remaining : |
$177,500 |
| Dylan Guenther |
$177,500 (3) |
| Salary Remaining : |
$177,500 |
| Ty Smith |
$126,333 (1) |
| Salary Remaining : |
$126,333 |
| Tyce Thompson |
$125,000 (2) |
| Salary Remaining : |
$125,000 |
| Joe Veleno |
$121,292 (2) |
| Salary Remaining : |
$121,292 |
| Ilya Solovyov |
$100,000 (3) |
| Salary Remaining : |
$100,000 |
| Michael Kesselring |
$95,000 (2) |
| Salary Remaining : |
$95,000 |
| Jacob Perreault |
$92,500 (3) |
| Salary Remaining : |
$92,500 |
| Nils Aman |
$92,500 (3) |
| Salary Remaining : |
$92,500 |
| Thomas Bordeleau |
$92,500 (3) |
| Salary Remaining : |
$92,500 |
| Pavel Dorofeyev |
$92,500 (2) |
| Salary Remaining : |
$92,500 |
| Drew Helleson |
$92,500 (2) |
| Salary Remaining : |
$92,500 |
| Vladislav Kolyachonok |
$90,500 (2) |
| Salary Remaining : |
$90,500 |
| Mackenzie Entwistle |
$89,417 (1) |
| Salary Remaining : |
$89,417 |
| Connor McMichael |
$89,417 (2) |
| Salary Remaining : |
$89,417 |
| Michael Vukojevic |
$85,083 (2) |
| Salary Remaining : |
$85,083 |
| Angus Crookshank |
$83,833 (1) |
| Salary Remaining : |
$83,833 |
| Milos Kelemen |
$81,750 (2) |
| Salary Remaining : |
$81,750 |
| Oskar Back |
$80,000 (2) |
| Salary Remaining : |
$80,000 |
| Nate Schnarr |
$78,667 (2) |
| Salary Remaining : |
$78,667 |
| Nick Abruzzese |
$77,500 (3) |
| Salary Remaining : |
$77,500 |
| Dmitri Samorukov |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Total Farm Players | 22 |
| Salary Commitment |
| Year 2023 : $2,218,792 |
| Year 2024 : $1,741,709 |
| Year 2025 : $632,500 |
| Year 2026 : $0 |
| Salary Average Commitment |
| Year 2023 : $2,218,792 |
| Year 2024 : $1,741,709 |
| Year 2025 : $632,500 |
| Year 2026 : $0 |
|
