Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | HP Pavillion |
| Level 1: | 6000 - $169 - 0 - 0.00% |
| Level 2: | 5000 - $127 - 0 - 0.00% |
| Level 3: | 4000 - $83 - 0 - 0.00% |
| Level 4: | 3000 - $50 - 0 - 0.00% |
| Luxury : | 3000 - $230 - 0 - 0.00% |
| Total Capacity : | 21000 |
| Farm |
| Farm Level 1: | 2000 - $99 - 0 - 0.00% |
| Farm Level 2: | 1000 - $0 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 5 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 6 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $122,819,167 |
| Farm Players Total Salaries | $2,948,750 |
| Coaches Total Salaries | $5,500,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | ($20,362,500) |
| 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 |
| Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 0 |
| Pro Expenses Per Days | $0 |
| Pro Estimated Expenses | $0 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $0 |
| Estimated Season Salary Cap | $0 |
| Estimate Under Maximum Salary Cap of $104,000,000 | $0 |
| Estimate Over Minimum Salary Cap of $76,900,000 | $0 |
| Current Bank Account | $62,830,593 |
| Projected Bank Account | $62,830,593 |
|
Pro Players Salaries |
| Mark Scheifele (1 Way Contract) |
$14,000,000 (4) |
| -Salary Remaining : |
$14,000,000 |
| John Tavares (1 Way Contract) |
$11,750,000 (2) |
| -Salary Remaining : |
$11,750,000 |
| Alex Pietrangelo (1 Way Contract) |
$8,800,000 (1) |
| -Salary Remaining : |
$8,800,000 |
| Filip Forsberg (1 Way Contract) |
$8,500,000 (3) |
| -Salary Remaining : |
$8,500,000 |
| Patrik Laine (1 Way Contract) |
$8,000,000 (2) |
| -Salary Remaining : |
$8,000,000 |
| Vladislav Gavrikov (1 Way Contract) |
$7,500,000 (5) |
| -Salary Remaining : |
$7,500,000 |
| Tyler Toffoli (1 Way Contract) |
$6,800,000 (3) |
| -Salary Remaining : |
$6,800,000 |
| Valeri Nichushkin (1 Way Contract) |
$6,125,000 (2) |
| -Salary Remaining : |
$6,125,000 |
| Gustav Forsling (1 Way Contract) |
$6,000,000 (3) |
| -Salary Remaining : |
$6,000,000 |
| Nick Schmaltz (1 Way Contract) |
$6,000,000 (2) |
| -Salary Remaining : |
$6,000,000 |
| Vladimir Tarasenko (1 Way Contract) |
$6,000,000 (1) |
| -Salary Remaining : |
$6,000,000 |
| Kris Letang (1 Way Contract) |
$5,800,000 (1) |
| -Salary Remaining : |
$5,800,000 |
| Sam Bennett (1 Way Contract) |
$4,500,000 (1) |
| -Salary Remaining : |
$4,500,000 |
| Frederik Andersen (Out of Payroll) |
$4,000,000 (2) |
| -Salary Remaining : |
$4,000,000 |
| Stuart Skinner (1 Way Contract) |
$4,000,000 (1) |
| -Salary Remaining : |
$4,000,000 |
| Sean Monahan |
$3,750,000 (1) |
| -Salary Remaining : |
$3,750,000 |
| Ilya Mikheyev |
$3,500,000 (1) |
| -Salary Remaining : |
$3,500,000 |
| Vincent Desharnais |
$2,100,000 (2) |
| -Salary Remaining : |
$2,100,000 |
| Anthony Beauvillier |
$2,000,000 (3) |
| -Salary Remaining : |
$2,000,000 |
| Parker Kelly |
$1,700,000 (4) |
| -Salary Remaining : |
$1,700,000 |
| Conor Timmins |
$1,100,000 (3) |
| -Salary Remaining : |
$1,100,000 |
| Yan Kuznetsov |
$894,167 (1) |
| -Salary Remaining : |
$894,167 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2026 : $122,819,167 |
| Year 2027 : $85,575,000 |
| Year 2028 : $47,600,000 |
| Year 2029 : $23,200,000 |
| Salary Average Commitment |
| Year 2026 : $122,819,167 |
| Year 2027 : $85,575,000 |
| Year 2028 : $47,600,000 |
| Year 2029 : $23,200,000 |
| Salary Cap with 1 Way Contract |
| Year 2026 : $122,819,167 |
| Year 2027 : $85,575,000 |
| Year 2028 : $47,600,000 |
| Year 2029 : $23,200,000 |
|
Farm Players Salaries |
| Chris Tanev |
$375,000 (4) |
| Salary Remaining : |
$375,000 |
| Matt Grzelcyk |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Kasperi Kapanen |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Juuso Valimaki |
$200,000 (1) |
| Salary Remaining : |
$200,000 |
| Olivier Rodrigue |
$150,000 (2) |
| Salary Remaining : |
$150,000 |
| William Carrier |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Jujhar Khaira |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Adam Boqvist |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Dylan Gambrell |
$100,000 (1) |
| Salary Remaining : |
$100,000 |
| Danton Heinen |
$100,000 (2) |
| Salary Remaining : |
$100,000 |
| Will Butcher |
$95,000 (2) |
| Salary Remaining : |
$95,000 |
| Vilmer Alriksson |
$93,167 (3) |
| Salary Remaining : |
$93,167 |
| Matej Blumel |
$92,500 (1) |
| Salary Remaining : |
$92,500 |
| Nicolas Deslauriers |
$90,000 (2) |
| Salary Remaining : |
$90,000 |
| Austin Poganski |
$90,000 (2) |
| Salary Remaining : |
$90,000 |
| Kevin Connauton |
$90,000 (2) |
| Salary Remaining : |
$90,000 |
| Chris Terry |
$90,000 (2) |
| Salary Remaining : |
$90,000 |
| Riley Duran |
$86,750 (3) |
| Salary Remaining : |
$86,750 |
| Chase Stillman |
$86,333 (2) |
| Salary Remaining : |
$86,333 |
| Logan Brown |
$85,000 (2) |
| Salary Remaining : |
$85,000 |
| Noah Gregor |
$85,000 (1) |
| Salary Remaining : |
$85,000 |
| William Lagesson |
$85,000 (1) |
| Salary Remaining : |
$85,000 |
| Jake Leschyshyn |
$85,000 (1) |
| Salary Remaining : |
$85,000 |
| Arshdeep Bains |
$85,000 (3) |
| Salary Remaining : |
$85,000 |
| Henrik Tikkanen |
$85,000 (2) |
| Salary Remaining : |
$85,000 |
| Total Farm Players | 25 |
| Salary Commitment |
| Year 2026 : $2,948,750 |
| Year 2027 : $1,601,250 |
| Year 2028 : $639,917 |
| Year 2029 : $375,000 |
| Salary Average Commitment |
| Year 2026 : $2,948,750 |
| Year 2027 : $1,601,250 |
| Year 2028 : $639,917 |
| Year 2029 : $375,000 |
|
