Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Le Colise |
| Level 1: | 4100 - $100 - 3 715 - 90,61% |
| Level 2: | 4100 - $70 - 3 911 - 95,39% |
| Level 3: | 4100 - $50 - 3 533 - 86,17% |
| Level 4: | 4100 - $35 - 4 100 - 100,00% |
| Luxury : | 1000 - $205 - 913 - 91,30% |
| Total Capacity : | 17400 |
Income |
| Home Games Left | 40 |
| Average Attendance - % | 16 172 - 92,94% |
| Average Income per Game | $1,717,352 |
| Year to Date Revenue | $1,717,352 |
Expense |
| Pro Players Total Salaries | $84,870,678 |
| Farm Players Total Salaries | $3,756,626 |
| Coaches Total Salaries | $2,105,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $1,242,744 |
| Farm Year To Date Expenses | $59,342 |
| Pro Salary Cap To Date | $1,221,160 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $68,694,080 |
| Pro Remaining Season Days | 137 |
| Pro Expenses Per Days | $621,372 |
| Pro Estimated Expenses | $85,127,964 |
| Farm Remaining Season Days | 145 |
| Farm Expenses Per Days | $29,671 |
| Farm Estimated Expenses | $4,302,295 |
| Estimated Season Expenses | $89,430,259 |
| Season Salary Cap | $84,870,678 |
| Estimate Under Maximum Salary Cap of $85,000,000 | $129,322 |
| Estimate Over Minimum Salary Cap of $60,000,000 | $24,870,678 |
| Current Bank Account | ($7,480,594) |
| Projected Bank Account | ($28,216,773) |
|
Pro Players Salaries |
| Charlie McAvoy |
$9,500,000 (7) |
| -Salary Remaining : |
$9,363,309 |
| Filip Forsberg |
$8,500,000 (7) |
| -Salary Remaining : |
$8,377,698 |
| John Carlson |
$8,000,000 (3) |
| -Salary Remaining : |
$7,884,892 |
| Jesper Bratt |
$7,875,000 (8) |
| -Salary Remaining : |
$7,761,691 |
| Jason Robertson |
$7,750,000 (3) |
| -Salary Remaining : |
$7,638,489 |
| Nico Hischier |
$7,250,000 (4) |
| -Salary Remaining : |
$7,145,683 |
| Brayden Schenn |
$6,500,000 (5) |
| -Salary Remaining : |
$6,406,475 |
| Filip Hronek |
$4,400,000 (1) |
| -Salary Remaining : |
$4,336,691 |
| Sergei Bobrovsky |
$3,875,000 (2) |
| -Salary Remaining : |
$3,819,245 |
| Mason McTavish |
$3,425,000 (2) |
| -Salary Remaining : |
$3,375,719 |
| Jake Walman |
$3,400,000 (3) |
| -Salary Remaining : |
$3,351,079 |
| Chandler Stephenson |
$2,750,000 (1) |
| -Salary Remaining : |
$2,710,432 |
| Ryan McLeod |
$2,100,000 (2) |
| -Salary Remaining : |
$2,069,784 |
| Owen Power |
$1,850,000 (1) |
| -Salary Remaining : |
$1,823,381 |
| Michael Rasmussen |
$1,741,667 (1) |
| -Salary Remaining : |
$1,716,607 |
| Jack McBain |
$1,599,999 (2) |
| -Salary Remaining : |
$1,576,977 |
| Tyler Johnson |
$1,210,001 (1) |
| -Salary Remaining : |
$1,192,591 |
| Pavel Dorofeyev |
$825,000 (1) |
| -Salary Remaining : |
$813,129 |
| Martin Pospisil |
$775,000 (1) |
| -Salary Remaining : |
$763,849 |
| Joel Hofer |
$775,000 (2) |
| -Salary Remaining : |
$763,849 |
| Jalen Chatfield |
$769,011 (1) |
| -Salary Remaining : |
$757,946 |
| Total Pro Players | 21 |
| Salary Commitment |
| Year 2024 : $84,870,678 |
| Year 2025 : $70,549,999 |
| Year 2026 : $58,775,000 |
| Year 2027 : $39,625,000 |
| Salary Average Commitment |
| Year 2024 : $84,870,678 |
| Year 2025 : $70,549,999 |
| Year 2026 : $58,775,000 |
| Year 2027 : $39,625,000 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $84,870,678 |
| Year 2025 : $70,549,999 |
| Year 2026 : $58,775,000 |
| Year 2027 : $39,625,000 |
|
Farm Players Salaries |
| Kevin Lankinen |
$200,000 (1) |
| Salary Remaining : |
$197,279 |
| Ryan Donato |
$200,000 (2) |
| Salary Remaining : |
$197,279 |
| Klim Kostin |
$200,000 (2) |
| Salary Remaining : |
$197,279 |
| Brett Howden |
$190,000 (2) |
| Salary Remaining : |
$187,415 |
| Philip Broberg |
$177,500 (1) |
| Salary Remaining : |
$175,085 |
| Morgan Barron |
$177,500 (1) |
| Salary Remaining : |
$175,085 |
| Vasily Podkolzin |
$177,500 (1) |
| Salary Remaining : |
$175,085 |
| Nils Lundkvist |
$177,500 (1) |
| Salary Remaining : |
$175,085 |
| Pavel Mintyukov |
$170,167 (3) |
| Salary Remaining : |
$167,851 |
| Emil Bemstrom |
$163,333 (1) |
| Salary Remaining : |
$161,111 |
| Jackson LaCombe |
$138,750 (1) |
| Salary Remaining : |
$136,862 |
| Carl Grundstrom |
$130,000 (1) |
| Salary Remaining : |
$128,231 |
| Zachary Bolduc |
$127,583 (3) |
| Salary Remaining : |
$125,848 |
| Rasmus Kupari |
$111,250 (2) |
| Salary Remaining : |
$109,736 |
| Conor Timmins |
$110,000 (2) |
| Salary Remaining : |
$108,503 |
| Tobias Bjornfot |
$108,333 (2) |
| Salary Remaining : |
$106,859 |
| Henry Thrun |
$103,125 (1) |
| Salary Remaining : |
$101,722 |
| Aliaksei Protas |
$95,000 (1) |
| Salary Remaining : |
$93,707 |
| Lukas Dostal |
$94,167 (2) |
| Salary Remaining : |
$92,886 |
| Juuso Parssinen |
$92,500 (1) |
| Salary Remaining : |
$91,241 |
| Jonatan Berggren |
$92,500 (1) |
| Salary Remaining : |
$91,241 |
| Adam Ruzicka |
$85,000 (1) |
| Salary Remaining : |
$83,844 |
| Daniil Miromanov |
$83,500 (1) |
| Salary Remaining : |
$82,364 |
| Luke Evangelista |
$82,500 (2) |
| Salary Remaining : |
$81,378 |
| Zac Jones |
$81,250 (2) |
| Salary Remaining : |
$80,145 |
| Wade Allison |
$78,500 (1) |
| Salary Remaining : |
$77,432 |
| Declan Chisholm |
$77,500 (1) |
| Salary Remaining : |
$76,446 |
| Scott Perunovich |
$77,500 (1) |
| Salary Remaining : |
$76,446 |
| David Gustafsson |
$77,500 (1) |
| Salary Remaining : |
$76,446 |
| Joseph Woll |
$76,667 (2) |
| Salary Remaining : |
$75,624 |
| Total Farm Players | 30 |
| Salary Commitment |
| Year 2024 : $3,756,625 |
| Year 2025 : $1,551,917 |
| Year 2026 : $297,750 |
| Year 2027 : $0 |
| Salary Average Commitment |
| Year 2024 : $3,756,625 |
| Year 2025 : $1,551,917 |
| Year 2026 : $297,750 |
| Year 2027 : $0 |
|
