Arena Capacity - Ticket Price Attendance - % |
Arena Name | Pepsi Center |
Level 1: | 8000 - $85 - 7 560 - 94,50% |
Level 2: | 6000 - $50 - 5 608 - 93,47% |
Level 3: | 3000 - $20 - 2 690 - 89,65% |
Level 4: | 5000 - $15 - 4 594 - 91,87% |
Luxury : | 1000 - $165 - 991 - 99,10% |
Total Capacity : | 23000 |
Farm |
Farm Level 1: | 2000 - $35 - 1 853 - 92,63% |
Farm Level 2: | 1000 - $20 - 759 - 75,85% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 39 |
Average Attendance - % | 21 442 - 93,23% |
Average Income per Game | $1,801,719 |
Year to Date Revenue | $3,603,438 |
Farm |
Home Games Left | 39 |
Average Attendance - % | 2 611 - 87,03% |
Average Income per Game | $119,211 |
Year to Date Revenue | $238,422 |
Expense |
Pro Players Total Salaries | $74,050,000 |
Farm Players Total Salaries | $3,915,000 |
Coaches Total Salaries | $600,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $4,363,168 |
Farm Year To Date Expenses | $247,216 |
Pro Salary Cap To Date | $4,333,600 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $70,267,041 |
Farm Estimated Season Revenue | $4,649,229 |
Pro Remaining Season Days | 175 |
Pro Expenses Per Days | $400,806 |
Pro Estimated Expenses | $70,141,050 |
Farm Remaining Season Days | 174 |
Farm Expenses Per Days | $21,703 |
Farm Estimated Expenses | $3,776,322 |
Estimated Season Expenses | $73,917,372 |
Season Salary Cap | $74,050,000 |
Estimate Under Maximum Salary Cap of $79,000,000 | $4,950,000 |
Estimate Over Minimum Salary Cap of $0 | $74,050,000 |
Current Bank Account | $32,522,539 |
Projected Bank Account | $33,521,437 |
|
Pro Players Salaries |
Travis Konecny |
$7,500,000 (5) |
Brock Boeser |
$7,500,000 (4) |
Viktor Arvidsson |
$7,000,000 (1) |
Tyler Bertuzzi |
$5,500,000 (3) |
Adam Pelech |
$5,000,000 (2) |
Ethan Bear |
$5,000,000 (1) |
Andrew Peeke |
$5,000,000 (2) |
Kaapo Kahkonen |
$4,000,000 (2) |
David Levin |
$3,500,000 (3) |
Noah Cates |
$3,500,000 (3) |
Tanner Pearson |
$3,000,000 (1) |
Martin Fehervary |
$3,000,000 (1) |
Jan Rutta |
$2,500,000 (1) |
Jalen Chatfield |
$2,500,000 (2) |
Karson Kuhlman |
$2,000,000 (1) |
Jaycob Megna |
$2,000,000 (1) |
Curtis Lazar |
$1,900,000 (1) |
Brent Gates |
$1,100,000 (2) |
Cutter Gauthier |
$900,000 (3) |
Stuart Skinner |
$900,000 (1) |
Grant Slukynsky |
$750,000 (3) |
Total Pro Players | 21 |
Salary Commitment |
Year 17 : $74,050,000 |
Year 18 : $46,750,000 |
Year 19 : $29,150,000 |
Year 20 : $15,000,000 |
Salary Average Commitment |
Year 17 : $74,050,000 |
Year 18 : $46,750,000 |
Year 19 : $29,150,000 |
Year 20 : $15,000,000 |
Salary Cap with 1 Way Contract |
Year 17 : $74,050,000 |
Year 18 : $46,750,000 |
Year 19 : $29,150,000 |
Year 20 : $15,000,000 |
|
Farm Players Salaries |
Dakota Joshua |
$350,000 (3) |
Philipp Kurashev |
$260,000 (3) |
Marcus Davidsson |
$250,000 (3) |
Gustav Lindstrom |
$250,000 (3) |
Daniil Tarasov |
$250,000 (3) |
Matt Benning |
$210,000 (1) |
Libor Hajek |
$180,000 (1) |
Joseph Blandisi |
$170,000 (1) |
Andrei Svetlakov |
$150,000 (2) |
Adam Clendening |
$150,000 (2) |
Ian McCoshen |
$130,000 (2) |
Andreas Soderberg |
$130,000 (1) |
Magnus Paajarvi |
$120,000 (1) |
Tim Wahlgren |
$120,000 (2) |
Joseph Cramarossa |
$115,000 (2) |
Adam Samuelsson |
$100,000 (2) |
Pavel Koltygin |
$90,000 (3) |
Ethan Del mastro |
$90,000 (3) |
Filip Berglund |
$80,000 (3) |
Servac Petrovsky |
$75,000 (2) |
Colton Point |
$75,000 (1) |
Aleksandr Kisakov |
$75,000 (3) |
Kirill Ustimenko |
$75,000 (1) |
Jan Sprynar |
$75,000 (3) |
Pano Fimis |
$75,000 (3) |
Brandon Lisowsky |
$75,000 (1) |
Alexander Teleguine |
$75,000 (3) |
Daniel Kurovsky |
$70,000 (3) |
Tobias Eder |
$50,000 (3) |
Total Farm Players | 29 |
Salary Commitment |
Year 17 : $3,915,000 |
Year 18 : $2,880,000 |
Year 19 : $2,040,000 |
Year 20 : $0 |
Salary Average Commitment |
Year 17 : $3,915,000 |
Year 18 : $2,880,000 |
Year 19 : $2,040,000 |
Year 20 : $0 |
|