Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Colise |
| Level 1: | 6400 - $100 - 4 793 - 74,90% |
| Level 2: | 5400 - $75 - 4 191 - 77,60% |
| Level 3: | 3400 - $50 - 3 168 - 93,18% |
| Level 4: | 4400 - $30 - 3 983 - 90,53% |
| Luxury : | 2400 - $175 - 1 706 - 71,10% |
| 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 | 34 |
| Average Attendance - % | 17 842 - 81,10% |
| Average Income per Game | $1,712,694 |
| Year to Date Revenue | $11,988,857 |
| 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 | $13,355,496 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $13,355,496 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $58,231,591 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 91 |
| Pro Expenses Per Days | $741,972 |
| Pro Estimated Expenses | $67,519,452 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $67,519,452 |
| 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 | $170,529,310 |
| Projected Bank Account | $161,241,449 |
|
Pro Players Salaries |
| Nick Suzuki |
$10,000,000 (1) |
| -Salary Remaining : |
$8,348,624 |
| Anthony Cirelli |
$8,125,000 (5) |
| -Salary Remaining : |
$6,783,257 |
| Anze Kopitar |
$7,000,000 (5) |
| -Salary Remaining : |
$5,844,037 |
| Tomas Hertl |
$6,250,000 (1) |
| -Salary Remaining : |
$5,217,890 |
| Ivan Provorov |
$4,750,000 (4) |
| -Salary Remaining : |
$3,965,596 |
| Pavel Buchnevich |
$4,500,000 (3) |
| -Salary Remaining : |
$3,756,881 |
| Nico Hischier |
$4,500,000 (2) |
| -Salary Remaining : |
$3,756,881 |
| Quinn Hughes |
$4,000,000 (3) |
| -Salary Remaining : |
$3,339,450 |
| Evan Bouchard |
$3,500,000 (2) |
| -Salary Remaining : |
$2,922,018 |
| Christopher Tanev |
$3,500,000 (2) |
| -Salary Remaining : |
$2,922,018 |
| Tyler Toffoli |
$3,500,000 (5) |
| -Salary Remaining : |
$2,922,018 |
| Sam Bennett |
$3,425,000 (4) |
| -Salary Remaining : |
$2,859,404 |
| Valeri Nichushkin |
$2,800,000 (3) |
| -Salary Remaining : |
$2,337,615 |
| Brandon Hagel |
$2,050,000 (5) |
| -Salary Remaining : |
$1,711,468 |
| Ilya Samsonov |
$1,800,000 (4) |
| -Salary Remaining : |
$1,502,752 |
| Troy Terry |
$1,550,000 (4) |
| -Salary Remaining : |
$1,294,037 |
| Nicholas Paul |
$1,500,000 (3) |
| -Salary Remaining : |
$1,252,294 |
| Juuse Saros |
$1,500,000 (2) |
| -Salary Remaining : |
$1,252,294 |
| Jordan Harris |
$1,400,000 (3) |
| -Salary Remaining : |
$1,168,807 |
| Jake Walman |
$1,050,000 (4) |
| -Salary Remaining : |
$876,606 |
| Connor Clifton |
$1,000,000 (3) |
| -Salary Remaining : |
$834,862 |
| Nick Bjugstad |
$900,000 (3) |
| -Salary Remaining : |
$751,376 |
| Dustin Wolf |
$775,000 (1) |
| -Salary Remaining : |
$647,018 |
| Drew O'Connor |
$750,000 (1) |
| -Salary Remaining : |
$626,147 |
| Darren Raddysh |
$750,000 (4) |
| -Salary Remaining : |
$626,147 |
| 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 |
|
