Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Le Colise |
| Level 1: | 4100 - $100 - 0 - 0,00% |
| Level 2: | 4100 - $70 - 0 - 0,00% |
| Level 3: | 4100 - $50 - 0 - 0,00% |
| Level 4: | 4100 - $35 - 0 - 0,00% |
| Luxury : | 1000 - $205 - 0 - 0,00% |
| Total Capacity : | 17400 |
Income |
| Home Games Left | 36 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $84,870,678 |
| Farm Players Total Salaries | $3,579,126 |
| Coaches Total Salaries | $2,105,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 122 |
| Pro Expenses Per Days | $621,372 |
| Pro Estimated Expenses | $75,807,384 |
| Farm Remaining Season Days | 130 |
| Farm Expenses Per Days | $28,463 |
| Farm Estimated Expenses | $3,700,190 |
| Estimated Season Expenses | $79,507,574 |
| 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 | ($7,895,860) |
| Projected Bank Account | ($87,403,434) |
|
Pro Players Salaries |
| Charlie McAvoy |
$9,500,000 (7) |
| -Salary Remaining : |
$8,338,129 |
| Filip Forsberg |
$8,500,000 (7) |
| -Salary Remaining : |
$7,460,432 |
| John Carlson |
$8,000,000 (3) |
| -Salary Remaining : |
$7,021,583 |
| Jesper Bratt |
$7,875,000 (8) |
| -Salary Remaining : |
$6,911,871 |
| Jason Robertson |
$7,750,000 (3) |
| -Salary Remaining : |
$6,802,158 |
| Nico Hischier |
$7,250,000 (4) |
| -Salary Remaining : |
$6,363,309 |
| Brayden Schenn |
$6,500,000 (5) |
| -Salary Remaining : |
$5,705,036 |
| Filip Hronek |
$4,400,000 (1) |
| -Salary Remaining : |
$3,861,871 |
| Sergei Bobrovsky |
$3,875,000 (2) |
| -Salary Remaining : |
$3,401,079 |
| Mason McTavish |
$3,425,000 (2) |
| -Salary Remaining : |
$3,006,115 |
| Jake Walman |
$3,400,000 (3) |
| -Salary Remaining : |
$2,984,173 |
| Chandler Stephenson |
$2,750,000 (1) |
| -Salary Remaining : |
$2,413,669 |
| Ryan McLeod |
$2,100,000 (2) |
| -Salary Remaining : |
$1,843,165 |
| Owen Power |
$1,850,000 (1) |
| -Salary Remaining : |
$1,623,741 |
| Michael Rasmussen |
$1,741,667 (1) |
| -Salary Remaining : |
$1,528,657 |
| Jack McBain |
$1,599,999 (2) |
| -Salary Remaining : |
$1,404,316 |
| Tyler Johnson |
$1,210,001 (1) |
| -Salary Remaining : |
$1,062,015 |
| Pavel Dorofeyev |
$825,000 (1) |
| -Salary Remaining : |
$724,101 |
| Martin Pospisil |
$775,000 (1) |
| -Salary Remaining : |
$680,216 |
| Joel Hofer |
$775,000 (2) |
| -Salary Remaining : |
$680,216 |
| Jalen Chatfield |
$769,011 (1) |
| -Salary Remaining : |
$674,959 |
| 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 : |
$176,871 |
| Ryan Donato |
$200,000 (2) |
| Salary Remaining : |
$176,871 |
| Klim Kostin |
$200,000 (2) |
| Salary Remaining : |
$176,871 |
| Brett Howden |
$190,000 (2) |
| Salary Remaining : |
$168,027 |
| Philip Broberg |
$177,500 (1) |
| Salary Remaining : |
$156,973 |
| Morgan Barron |
$177,500 (1) |
| Salary Remaining : |
$156,973 |
| Vasily Podkolzin |
$177,500 (1) |
| Salary Remaining : |
$156,973 |
| Nils Lundkvist (Out of Payroll) |
$177,500 (1) |
| Salary Remaining : |
$156,973 |
| Pavel Mintyukov |
$170,167 (3) |
| Salary Remaining : |
$150,487 |
| Emil Bemstrom |
$163,333 (1) |
| Salary Remaining : |
$144,444 |
| Jackson LaCombe |
$138,750 (1) |
| Salary Remaining : |
$122,704 |
| Carl Grundstrom |
$130,000 (1) |
| Salary Remaining : |
$114,966 |
| Zachary Bolduc |
$127,583 (3) |
| Salary Remaining : |
$112,829 |
| Rasmus Kupari |
$111,250 (2) |
| Salary Remaining : |
$98,384 |
| Conor Timmins |
$110,000 (2) |
| Salary Remaining : |
$97,279 |
| Tobias Bjornfot |
$108,333 (2) |
| Salary Remaining : |
$95,805 |
| Henry Thrun |
$103,125 (1) |
| Salary Remaining : |
$91,199 |
| Aliaksei Protas |
$95,000 (1) |
| Salary Remaining : |
$84,014 |
| Lukas Dostal |
$94,167 (2) |
| Salary Remaining : |
$83,277 |
| Juuso Parssinen |
$92,500 (1) |
| Salary Remaining : |
$81,803 |
| Jonatan Berggren |
$92,500 (1) |
| Salary Remaining : |
$81,803 |
| Adam Ruzicka |
$85,000 (1) |
| Salary Remaining : |
$75,170 |
| Daniil Miromanov |
$83,500 (1) |
| Salary Remaining : |
$73,844 |
| Luke Evangelista |
$82,500 (2) |
| Salary Remaining : |
$72,959 |
| Zac Jones |
$81,250 (2) |
| Salary Remaining : |
$71,854 |
| Wade Allison |
$78,500 (1) |
| Salary Remaining : |
$69,422 |
| Declan Chisholm |
$77,500 (1) |
| Salary Remaining : |
$68,537 |
| Scott Perunovich |
$77,500 (1) |
| Salary Remaining : |
$68,537 |
| David Gustafsson |
$77,500 (1) |
| Salary Remaining : |
$68,537 |
| Joseph Woll |
$76,667 (2) |
| Salary Remaining : |
$67,800 |
| 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 |
|
