Arena Capacity - Ticket Price Attendance - % |
Arena Name | Colise |
Level 1: | 6400 - $100 - 4 863 - 75,98% |
Level 2: | 5400 - $75 - 4 203 - 77,84% |
Level 3: | 3400 - $50 - 3 156 - 92,82% |
Level 4: | 4400 - $30 - 3 940 - 89,55% |
Luxury : | 2400 - $175 - 1 700 - 70,82% |
Total Capacity : | 22000 |
Team Popularity : | 100,00% |
Farm |
Farm Level 1: | 2000 - $35 - 0 - 0,00% |
Farm Level 2: | 1000 - $0 - 0 - 0,00% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 36 |
Average Attendance - % | 17 861 - 81,19% |
Average Income per Game | $1,718,650 |
Year to Date Revenue | $8,593,251 |
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 | $80,875,000 |
Farm Players Total Salaries | $0 |
Coaches Total Salaries | $0 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $8,903,664 |
Farm Year To Date Expenses | $0 |
Pro Salary Cap To Date | $8,903,664 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $61,871,407 |
Farm Estimated Season Revenue | $0 |
Pro Remaining Season Days | 97 |
Pro Expenses Per Days | $741,972 |
Pro Estimated Expenses | $71,971,284 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $0 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $71,971,284 |
Season Salary Cap | $80,875,000 |
Estimate Under Maximum Salary Cap of $83,500,000 | $2,625,000 |
Estimate Over Minimum Salary Cap of $42,000,000 | $38,875,000 |
Current Bank Account | $171,585,536 |
Projected Bank Account | $161,485,659 |
|
Pro Players Salaries |
Nick Suzuki |
$10,000,000 (1) |
-Salary Remaining : |
$8,899,083 |
Anthony Cirelli |
$8,125,000 (5) |
-Salary Remaining : |
$7,230,505 |
Anze Kopitar |
$7,000,000 (5) |
-Salary Remaining : |
$6,229,358 |
Tomas Hertl |
$6,250,000 (1) |
-Salary Remaining : |
$5,561,927 |
Ivan Provorov |
$4,750,000 (4) |
-Salary Remaining : |
$4,227,064 |
Pavel Buchnevich |
$4,500,000 (3) |
-Salary Remaining : |
$4,004,587 |
Nico Hischier |
$4,500,000 (2) |
-Salary Remaining : |
$4,004,587 |
Quinn Hughes |
$4,000,000 (3) |
-Salary Remaining : |
$3,559,633 |
Evan Bouchard |
$3,500,000 (2) |
-Salary Remaining : |
$3,114,679 |
Christopher Tanev |
$3,500,000 (2) |
-Salary Remaining : |
$3,114,679 |
Tyler Toffoli |
$3,500,000 (5) |
-Salary Remaining : |
$3,114,679 |
Sam Bennett |
$3,425,000 (4) |
-Salary Remaining : |
$3,047,936 |
Valeri Nichushkin |
$2,800,000 (3) |
-Salary Remaining : |
$2,491,743 |
Brandon Hagel |
$2,050,000 (5) |
-Salary Remaining : |
$1,824,312 |
Ilya Samsonov |
$1,800,000 (4) |
-Salary Remaining : |
$1,601,835 |
Troy Terry |
$1,550,000 (4) |
-Salary Remaining : |
$1,379,358 |
Nicholas Paul |
$1,500,000 (3) |
-Salary Remaining : |
$1,334,862 |
Juuse Saros |
$1,500,000 (2) |
-Salary Remaining : |
$1,334,862 |
Jordan Harris |
$1,400,000 (3) |
-Salary Remaining : |
$1,245,872 |
Jake Walman |
$1,050,000 (4) |
-Salary Remaining : |
$934,404 |
Connor Clifton |
$1,000,000 (3) |
-Salary Remaining : |
$889,908 |
Nick Bjugstad |
$900,000 (3) |
-Salary Remaining : |
$800,917 |
Dustin Wolf |
$775,000 (1) |
-Salary Remaining : |
$689,679 |
Drew O'Connor |
$750,000 (1) |
-Salary Remaining : |
$667,431 |
Darren Raddysh |
$750,000 (4) |
-Salary Remaining : |
$667,431 |
Total Pro Players | 25 |
Salary Commitment |
Year 2024 : $80,875,000 |
Year 2025 : $63,100,000 |
Year 2026 : $50,100,000 |
Year 2027 : $34,000,000 |
Salary Average Commitment |
Year 2024 : $80,875,000 |
Year 2025 : $63,100,000 |
Year 2026 : $50,100,000 |
Year 2027 : $34,000,000 |
Salary Cap with 1 Way Contract |
Year 2024 : $80,875,000 |
Year 2025 : $63,100,000 |
Year 2026 : $50,100,000 |
Year 2027 : $34,000,000 |
|
Farm Players Salaries |
Adam Beckman |
$92,500 (1) |
Salary Remaining : |
$92,500 |
Spencer Stastney |
$92,500 (4) |
Salary Remaining : |
$92,500 |
Vasily Podkolzin |
$92,500 (1) |
Salary Remaining : |
$92,500 |
Jackson Cates |
$92,500 (2) |
Salary Remaining : |
$92,500 |
Aatu Raty |
$86,750 (2) |
Salary Remaining : |
$86,750 |
Pavol Regenda |
$86,750 (1) |
Salary Remaining : |
$86,750 |
Magnus Chrona |
$86,750 (2) |
Salary Remaining : |
$86,750 |
Daemon Hunt |
$86,750 (2) |
Salary Remaining : |
$86,750 |
Otto Koivula |
$85,000 (1) |
Salary Remaining : |
$85,000 |
Ilya Solovyov |
$84,500 (1) |
Salary Remaining : |
$84,500 |
Jakub Galvas |
$84,250 (2) |
Salary Remaining : |
$84,250 |
Arshdeep Bains |
$82,500 (2) |
Salary Remaining : |
$82,500 |
Cole Reinhardt |
$80,500 (3) |
Salary Remaining : |
$80,500 |
Tyler Tucker |
$80,000 (3) |
Salary Remaining : |
$80,000 |
Scott Reedy |
$77,500 (2) |
Salary Remaining : |
$77,500 |
Egor Afanasyev |
$77,500 (1) |
Salary Remaining : |
$77,500 |
John Leonard |
$77,500 (1) |
Salary Remaining : |
$77,500 |
Tanner Laczynski |
$77,500 (5) |
Salary Remaining : |
$77,500 |
Jake Christiansen |
$77,500 (2) |
Salary Remaining : |
$77,500 |
Samuel Fagemo |
$77,500 (3) |
Salary Remaining : |
$77,500 |
Joachim Blichfeld |
$75,000 (1) |
Salary Remaining : |
$75,000 |
Antoine Bibeau |
$70,000 (2) |
Salary Remaining : |
$70,000 |
Total Farm Players | 22 |
Salary Commitment |
Year 2024 : $1,823,750 |
Year 2025 : $1,152,500 |
Year 2026 : $408,000 |
Year 2027 : $170,000 |
Salary Average Commitment |
Year 2024 : $1,781,250 |
Year 2025 : $1,110,000 |
Year 2026 : $365,500 |
Year 2027 : $127,500 |
|