Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | HSBC Arena |
| Level 1: | 6000 - $150 - 6,000 - 100.00% |
| Level 2: | 5000 - $100 - 5,000 - 100.00% |
| Level 3: | 2000 - $75 - 2,000 - 100.00% |
| Level 4: | 4000 - $50 - 4,000 - 100.00% |
| Luxury : | 1000 - $300 - 1,000 - 100.00% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $0 - 2,000 - 100.00% |
| Farm Level 2: | 1000 - $0 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 18,000 - 100.00% |
| Average Income per Game | $2,050,000 |
| Year to Date Revenue | $10,250,000 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 3,000 - 100.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $86,400,000 |
| Pro Players Total Average Salaries | $84,746,667 |
| Farm Players Total Salaries | $1,555,583 |
| Farm Players Total Average Salaries | $1,555,583 |
| Coaches Total Salaries | $4,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
| Current Bank Account | $36,978,119 |
| Projected Bank Account | $36,978,119 |
|
Pro Players Salaries |
| Rasmus Dahlin (1 Way Contract) |
$10,750,000 (8) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$10,750,000 |
| -Salary Average Remaining : |
$0 |
| Andrei Svechnikov (1 Way Contract) |
$9,000,000 (5) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$7,750,000 |
| -Salary Average Remaining : |
$0 |
| Mark Scheifele (1 Way Contract) |
$8,500,000 (7) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$6,125,000 |
| -Salary Average Remaining : |
$0 |
| Ryan Nugent-Hopkins (1 Way Contract) |
$6,250,000 (5) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$5,125,000 |
| -Salary Average Remaining : |
$0 |
| John Carlson (1 Way Contract) |
$6,000,000 (2) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$8,000,000 |
| -Salary Average Remaining : |
$0 |
| Jaccob Slavin (1 Way Contract) |
$5,200,000 (1) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$5,300,000 |
| -Salary Average Remaining : |
$0 |
| Joel Farabee (1 Way Contract) |
$5,000,000 (4) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$5,000,000 |
| -Salary Average Remaining : |
$0 |
| Dylan Cozens |
$4,750,000 (3) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$4,750,000 |
| -Salary Average Remaining : |
$0 |
| Trevor Moore (1 Way Contract) |
$3,000,000 (3) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$3,000,000 |
| -Salary Average Remaining : |
$0 |
| Teuvo Teravainen (1 Way Contract) |
$2,850,000 (3) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$2,850,000 |
| -Salary Average Remaining : |
$0 |
| Jeff Petry (1 Way Contract) |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$3,125,000 |
| -Salary Average Remaining : |
$0 |
| Alexander Kerfoot (1 Way Contract) |
$2,500,000 (1) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$2,500,000 |
| -Salary Average Remaining : |
$0 |
| Nate Schmidt (1 Way Contract) |
$2,425,000 (1) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$2,975,000 |
| -Salary Average Remaining : |
$0 |
| Trevor van Riemsdyk (1 Way Contract) |
$1,500,000 (2) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$1,500,000 |
| -Salary Average Remaining : |
$0 |
| Bobby McMann (1 Way Contract) |
$1,250,000 (4) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$1,250,000 |
| -Salary Average Remaining : |
$0 |
| Joonas Korpisalo (1 Way Contract) |
$1,200,000 (3) |
| -1 Way Contract Salary Cap : | $0 |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$1,080,000 |
| -Salary Average Remaining : |
$0 |
| James van Riemsdyk (1 Way Contract) |
$1,200,000 (1) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$1,150,000 |
| -Salary Average Remaining : |
$0 |
| Logan Stanley (1 Way Contract) |
$1,150,000 (1) |
| -1 Way Contract Salary Cap : | $0 |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$1,150,000 |
| -Salary Average Remaining : |
$0 |
| Connor Dewar (1 Way Contract) |
$1,150,000 (3) |
| -1 Way Contract Salary Cap : | $0 |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$1,150,000 |
| -Salary Average Remaining : |
$0 |
| Isac Lundestrom (1 Way Contract) |
$1,000,000 (1) |
| -1 Way Contract Salary Cap : | $0 |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$1,000,000 |
| -Salary Average Remaining : |
$0 |
| Trevor Lewis (1 Way Contract) |
$1,000,000 (1) |
| -1 Way Contract Salary Cap : | $0 |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$1,050,000 |
| -Salary Average Remaining : |
$0 |
| Jeff Carter (1 Way Contract) |
$1,000,000 (1) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$1,000,000 |
| -Salary Average Remaining : |
$0 |
| Casey DeSmith (1 Way Contract) |
$1,000,000 (3) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$1,000,000 |
| -Salary Average Remaining : |
$0 |
| Dysin Mayo (1 Way Contract) |
$1,000,000 (1) |
| -1 Way Contract Salary Cap : | $0 |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$950,000 |
| -Salary Average Remaining : |
$0 |
| Connor Bedard |
$1,000,000 (3) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$1,000,000 |
| -Salary Average Remaining : |
$0 |
| Curtis Lazar (1 Way Contract) |
$1,000,000 (1) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$1,000,000 |
| -Salary Average Remaining : |
$0 |
| Alexandre Texier |
$900,000 (1) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$900,000 |
| -Salary Average Remaining : |
$0 |
| Maxime Lajoie (1 Way Contract) |
$775,000 (2) |
| -1 Way Contract Salary Cap : | $0 |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$775,000 |
| -Salary Average Remaining : |
$0 |
| Haydn Fleury (1 Way Contract) |
$775,000 (2) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$775,000 |
| -Salary Average Remaining : |
$0 |
| Joseph Woll |
$775,000 (1) |
| -Salary Remaining : |
$0 |
| -Salary Average : |
$766,667 |
| -Salary Average Remaining : |
$0 |
| Total Pro Players | 30 |
| Salary Commitment |
| Year 2024 : $86,400,000 |
| Year 2025 : $66,150,000 |
| Year 2026 : $53,000,000 |
| Year 2027 : $36,250,000 |
| Salary Average Commitment |
| Year 2024 : $84,746,667 |
| Year 2025 : $61,880,000 |
| Year 2026 : $50,830,000 |
| Year 2027 : $36,000,000 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $77,591,667 |
| Year 2025 : $58,875,000 |
| Year 2026 : $48,600,000 |
| Year 2027 : $36,000,000 |
|
Farm Players Salaries |
| Mads Sogaard |
$130,000 (3) |
| Salary Remaining : |
$0 |
| Salary Average : |
$130,000 |
| Salary Average Remaining : |
$0 |
| Alexander Nylander |
$100,000 (2) |
| Salary Remaining : |
$0 |
| Salary Average : |
$100,000 |
| Salary Average Remaining : |
$0 |
| Matt Coronato |
$100,000 (3) |
| Salary Remaining : |
$0 |
| Salary Average : |
$100,000 |
| Salary Average Remaining : |
$0 |
| Alexander Kisakov |
$92,500 (2) |
| Salary Remaining : |
$0 |
| Salary Average : |
$92,500 |
| Salary Average Remaining : |
$0 |
| Viktor Neuchev |
$87,500 (3) |
| Salary Remaining : |
$0 |
| Salary Average : |
$87,500 |
| Salary Average Remaining : |
$0 |
| Ryan ORourke |
$85,583 (1) |
| Salary Remaining : |
$0 |
| Salary Average : |
$85,583 |
| Salary Average Remaining : |
$0 |
| Mac Hollowell |
$82,500 (1) |
| Salary Remaining : |
$0 |
| Salary Average : |
$82,500 |
| Salary Average Remaining : |
$0 |
| Jan Bednar |
$82,500 (3) |
| Salary Remaining : |
$0 |
| Salary Average : |
$82,500 |
| Salary Average Remaining : |
$0 |
| Olivier Nadeau |
$82,500 (3) |
| Salary Remaining : |
$0 |
| Salary Average : |
$82,500 |
| Salary Average Remaining : |
$0 |
| Tucker Robertson |
$82,500 (3) |
| Salary Remaining : |
$0 |
| Salary Average : |
$82,500 |
| Salary Average Remaining : |
$0 |
| Lucas Ciona |
$80,000 (3) |
| Salary Remaining : |
$0 |
| Salary Average : |
$80,000 |
| Salary Average Remaining : |
$0 |
| Nikita Novikov |
$80,000 (3) |
| Salary Remaining : |
$0 |
| Salary Average : |
$80,000 |
| Salary Average Remaining : |
$0 |
| Philippe Myers |
$80,000 (2) |
| Salary Remaining : |
$0 |
| Salary Average : |
$80,000 |
| Salary Average Remaining : |
$0 |
| Lucas Johansen |
$80,000 (2) |
| Salary Remaining : |
$0 |
| Salary Average : |
$80,000 |
| Salary Average Remaining : |
$0 |
| Shane Bowers |
$77,500 (1) |
| Salary Remaining : |
$0 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$0 |
| Matt Luff |
$77,500 (2) |
| Salary Remaining : |
$0 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$0 |
| Mason Primeau |
$77,500 (1) |
| Salary Remaining : |
$0 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$0 |
| Kristian Reichel |
$77,500 (1) |
| Salary Remaining : |
$0 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$0 |
| Total Farm Players | 18 |
| Salary Commitment |
| Year 2024 : $1,555,583 |
| Year 2025 : $1,155,000 |
| Year 2026 : $725,000 |
| Year 2027 : $0 |
| Salary Average Commitment |
| Year 2024 : $1,555,583 |
| Year 2025 : $1,155,000 |
| Year 2026 : $725,000 |
| Year 2027 : $0 |
|