Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Le Colise |
| Level 1: | 4100 - $98 - 3 767 - 91,89% |
| Level 2: | 4100 - $70 - 3 992 - 97,37% |
| Level 3: | 4100 - $48 - 3 751 - 91,49% |
| Level 4: | 4100 - $34 - 3 920 - 95,62% |
| Luxury : | 1000 - $204 - 956 - 95,58% |
| Total Capacity : | 17400 |
Income |
| Home Games Left | 36 |
| Average Attendance - % | 16 387 - 94,18% |
| Average Income per Game | $1,730,775 |
| Year to Date Revenue | $8,653,876 |
Expense |
| Pro Players Total Salaries | $84,870,678 |
| Farm Players Total Salaries | $3,756,626 |
| Coaches Total Salaries | $2,100,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $11,184,696 |
| Farm Year To Date Expenses | $532,786 |
| Pro Salary Cap To Date | $10,990,440 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $62,307,907 |
| Pro Remaining Season Days | 121 |
| Pro Expenses Per Days | $621,372 |
| Pro Estimated Expenses | $75,186,012 |
| Farm Remaining Season Days | 129 |
| Farm Expenses Per Days | $29,637 |
| Farm Estimated Expenses | $3,823,173 |
| Estimated Season Expenses | $79,009,185 |
| 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 | ($10,959,466) |
| Projected Bank Account | ($27,660,744) |
|
Pro Players Salaries |
| Charlie McAvoy |
$9,500,000 (7) |
| -Salary Remaining : |
$8,269,784 |
| Filip Forsberg |
$8,500,000 (7) |
| -Salary Remaining : |
$7,399,281 |
| John Carlson |
$8,000,000 (3) |
| -Salary Remaining : |
$6,964,029 |
| Jesper Bratt |
$7,875,000 (8) |
| -Salary Remaining : |
$6,855,216 |
| Jason Robertson |
$7,750,000 (3) |
| -Salary Remaining : |
$6,746,403 |
| Nico Hischier |
$7,250,000 (4) |
| -Salary Remaining : |
$6,311,151 |
| Brayden Schenn |
$6,500,000 (5) |
| -Salary Remaining : |
$5,658,273 |
| Filip Hronek |
$4,400,000 (1) |
| -Salary Remaining : |
$3,830,216 |
| Sergei Bobrovsky |
$3,875,000 (2) |
| -Salary Remaining : |
$3,373,201 |
| Mason McTavish |
$3,425,000 (2) |
| -Salary Remaining : |
$2,981,475 |
| Jake Walman |
$3,400,000 (3) |
| -Salary Remaining : |
$2,959,712 |
| Chandler Stephenson |
$2,750,000 (1) |
| -Salary Remaining : |
$2,393,885 |
| Ryan McLeod |
$2,100,000 (2) |
| -Salary Remaining : |
$1,828,058 |
| Owen Power |
$1,850,000 (1) |
| -Salary Remaining : |
$1,610,432 |
| Michael Rasmussen |
$1,741,667 (1) |
| -Salary Remaining : |
$1,516,127 |
| Jack McBain |
$1,599,999 (2) |
| -Salary Remaining : |
$1,392,805 |
| Tyler Johnson |
$1,210,001 (1) |
| -Salary Remaining : |
$1,053,310 |
| Pavel Dorofeyev |
$825,000 (1) |
| -Salary Remaining : |
$718,165 |
| Martin Pospisil |
$775,000 (1) |
| -Salary Remaining : |
$674,640 |
| Joel Hofer |
$775,000 (2) |
| -Salary Remaining : |
$674,640 |
| Jalen Chatfield |
$769,011 (1) |
| -Salary Remaining : |
$669,427 |
| 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 : |
$175,510 |
| Ryan Donato |
$200,000 (2) |
| Salary Remaining : |
$175,510 |
| Klim Kostin |
$200,000 (2) |
| Salary Remaining : |
$175,510 |
| Brett Howden |
$190,000 (2) |
| Salary Remaining : |
$166,735 |
| Philip Broberg |
$177,500 (1) |
| Salary Remaining : |
$155,765 |
| Morgan Barron |
$177,500 (1) |
| Salary Remaining : |
$155,765 |
| Vasily Podkolzin |
$177,500 (1) |
| Salary Remaining : |
$155,765 |
| Nils Lundkvist |
$177,500 (1) |
| Salary Remaining : |
$155,765 |
| Pavel Mintyukov |
$170,167 (3) |
| Salary Remaining : |
$149,330 |
| Emil Bemstrom |
$163,333 (1) |
| Salary Remaining : |
$143,333 |
| Jackson LaCombe |
$138,750 (1) |
| Salary Remaining : |
$121,760 |
| Carl Grundstrom |
$130,000 (1) |
| Salary Remaining : |
$114,082 |
| Zachary Bolduc |
$127,583 (3) |
| Salary Remaining : |
$111,961 |
| Rasmus Kupari |
$111,250 (2) |
| Salary Remaining : |
$97,628 |
| Conor Timmins |
$110,000 (2) |
| Salary Remaining : |
$96,531 |
| Tobias Bjornfot |
$108,333 (2) |
| Salary Remaining : |
$95,068 |
| Henry Thrun |
$103,125 (1) |
| Salary Remaining : |
$90,497 |
| Aliaksei Protas |
$95,000 (1) |
| Salary Remaining : |
$83,367 |
| Lukas Dostal |
$94,167 (2) |
| Salary Remaining : |
$82,636 |
| Juuso Parssinen |
$92,500 (1) |
| Salary Remaining : |
$81,173 |
| Jonatan Berggren |
$92,500 (1) |
| Salary Remaining : |
$81,173 |
| Adam Ruzicka |
$85,000 (1) |
| Salary Remaining : |
$74,592 |
| Daniil Miromanov |
$83,500 (1) |
| Salary Remaining : |
$73,276 |
| Luke Evangelista |
$82,500 (2) |
| Salary Remaining : |
$72,398 |
| Zac Jones |
$81,250 (2) |
| Salary Remaining : |
$71,301 |
| Wade Allison |
$78,500 (1) |
| Salary Remaining : |
$68,888 |
| Declan Chisholm |
$77,500 (1) |
| Salary Remaining : |
$68,010 |
| Scott Perunovich |
$77,500 (1) |
| Salary Remaining : |
$68,010 |
| David Gustafsson |
$77,500 (1) |
| Salary Remaining : |
$68,010 |
| Joseph Woll |
$76,667 (2) |
| Salary Remaining : |
$67,279 |
| 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 |
|
