Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Colise |
| Level 1: | 6400 - $100 - 4 872 - 76,12% |
| Level 2: | 5400 - $75 - 4 147 - 76,79% |
| Level 3: | 3400 - $50 - 3 149 - 92,63% |
| Level 4: | 4400 - $30 - 3 993 - 90,74% |
| Luxury : | 2400 - $175 - 1 728 - 71,98% |
| 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 | 29 |
| Average Attendance - % | 17 888 - 81,31% |
| Average Income per Game | $1,722,131 |
| Year to Date Revenue | $20,665,568 |
| 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 | $22,259,160 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $22,259,160 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $49,941,789 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 79 |
| Pro Expenses Per Days | $741,972 |
| Pro Estimated Expenses | $58,615,788 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $58,615,788 |
| 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 | $170,302,357 |
| Projected Bank Account | $161,628,358 |
|
Pro Players Salaries |
| Nick Suzuki |
$10,000,000 (1) |
| -Salary Remaining : |
$7,247,706 |
| Anthony Cirelli |
$8,125,000 (5) |
| -Salary Remaining : |
$5,888,761 |
| Anze Kopitar |
$7,000,000 (5) |
| -Salary Remaining : |
$5,073,394 |
| Tomas Hertl |
$6,250,000 (1) |
| -Salary Remaining : |
$4,529,817 |
| Ivan Provorov |
$4,750,000 (4) |
| -Salary Remaining : |
$3,442,661 |
| Pavel Buchnevich |
$4,500,000 (3) |
| -Salary Remaining : |
$3,261,468 |
| Nico Hischier |
$4,500,000 (2) |
| -Salary Remaining : |
$3,261,468 |
| Quinn Hughes |
$4,000,000 (3) |
| -Salary Remaining : |
$2,899,083 |
| Evan Bouchard |
$3,500,000 (2) |
| -Salary Remaining : |
$2,536,697 |
| Christopher Tanev |
$3,500,000 (2) |
| -Salary Remaining : |
$2,536,697 |
| Tyler Toffoli |
$3,500,000 (5) |
| -Salary Remaining : |
$2,536,697 |
| Sam Bennett |
$3,425,000 (4) |
| -Salary Remaining : |
$2,482,339 |
| Valeri Nichushkin |
$2,800,000 (3) |
| -Salary Remaining : |
$2,029,358 |
| Brandon Hagel |
$2,050,000 (5) |
| -Salary Remaining : |
$1,485,780 |
| Ilya Samsonov |
$1,800,000 (4) |
| -Salary Remaining : |
$1,304,587 |
| Troy Terry |
$1,550,000 (4) |
| -Salary Remaining : |
$1,123,394 |
| Nicholas Paul |
$1,500,000 (3) |
| -Salary Remaining : |
$1,087,156 |
| Juuse Saros |
$1,500,000 (2) |
| -Salary Remaining : |
$1,087,156 |
| Jordan Harris |
$1,400,000 (3) |
| -Salary Remaining : |
$1,014,679 |
| Jake Walman |
$1,050,000 (4) |
| -Salary Remaining : |
$761,009 |
| Connor Clifton |
$1,000,000 (3) |
| -Salary Remaining : |
$724,771 |
| Nick Bjugstad |
$900,000 (3) |
| -Salary Remaining : |
$652,294 |
| Dustin Wolf |
$775,000 (1) |
| -Salary Remaining : |
$561,697 |
| Drew O'Connor |
$750,000 (1) |
| -Salary Remaining : |
$543,578 |
| Darren Raddysh |
$750,000 (4) |
| -Salary Remaining : |
$543,578 |
| 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 |
|
