Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | HP Pavilion |
| Level 1: | 6000 - $180 - 4 845 - 80,76% |
| Level 2: | 5000 - $140 - 3 984 - 79,68% |
| Level 3: | 2562 - $125 - 1 994 - 77,84% |
| Level 4: | 3000 - $100 - 2 956 - 98,53% |
| Luxury : | 1000 - $300 - 949 - 94,87% |
| Total Capacity : | 17562 |
Income |
| Home Games Left | 12 |
| Average Attendance - % | 14 728 - 83,86% |
| Average Income per Game | $2,372,373 |
| Year to Date Revenue | $71,171,189 |
Expense |
| Pro Players Total Salaries | $81,417,857 |
| Farm Players Total Salaries | $0 |
| Coaches Total Salaries | $250,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $59,834,043 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $59,306,851 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $28,468,476 |
| Pro Remaining Season Days | 25 |
| Pro Expenses Per Days | $925,203 |
| Pro Estimated Expenses | $23,130,075 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $23,130,075 |
| Season Salary Cap | $81,417,857 |
| Estimate Under Maximum Salary Cap of $97,500,000 | $16,082,143 |
| Estimate Over Minimum Salary Cap of $49,000,000 | $32,417,857 |
| Current Bank Account | $106,094,535 |
| Projected Bank Account | $111,432,936 |
|
Pro Players Salaries |
| Jeff Skinner |
$9,000,000 (2) |
| -Salary Remaining : |
$2,556,818 |
| Kevin Hayes |
$7,142,857 (2) |
| -Salary Remaining : |
$2,029,221 |
| Jeff Petry |
$6,250,000 (2) |
| -Salary Remaining : |
$1,775,568 |
| Ryan Ellis |
$6,250,000 (3) |
| -Salary Remaining : |
$1,775,568 |
| Ondrej Palat |
$6,000,000 (4) |
| -Salary Remaining : |
$1,704,545 |
| Taylor Hall |
$6,000,000 (4) |
| -Salary Remaining : |
$1,704,545 |
| Josh Anderson |
$5,500,000 (3) |
| -Salary Remaining : |
$1,562,500 |
| Semyon Varlamov (Out of Payroll) |
$5,000,000 (2) |
| -Salary Remaining : |
$1,420,455 |
| Ville Husso |
$4,750,000 (1) |
| -Salary Remaining : |
$1,349,432 |
| Lawson Crouse |
$4,300,000 (3) |
| -Salary Remaining : |
$1,221,591 |
| Nick Leddy |
$4,000,000 (2) |
| -Salary Remaining : |
$1,136,364 |
| Sean Walker |
$3,600,000 (3) |
| -Salary Remaining : |
$1,022,727 |
| Ilya Samsonov |
$3,500,000 (1) |
| -Salary Remaining : |
$994,318 |
| Justin Holl |
$3,400,000 (2) |
| -Salary Remaining : |
$965,909 |
| Radim Simek |
$2,250,000 (1) |
| -Salary Remaining : |
$639,205 |
| Alexandre Texier |
$2,100,000 (2) |
| -Salary Remaining : |
$596,591 |
| Ryan Lomberg |
$2,000,000 (2) |
| -Salary Remaining : |
$568,182 |
| Colin Miller |
$1,500,000 (2) |
| -Salary Remaining : |
$426,136 |
| Mackenzie MacEachern |
$775,000 (3) |
| -Salary Remaining : |
$220,170 |
| Clark Bishop |
$775,000 (3) |
| -Salary Remaining : |
$220,170 |
| Dryden Hunt |
$775,000 (2) |
| -Salary Remaining : |
$220,170 |
| Mike Hardman |
$775,000 (2) |
| -Salary Remaining : |
$220,170 |
| Tye Felhaber |
$775,000 (3) |
| -Salary Remaining : |
$220,170 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 55 : $86,417,857 |
| Year 56 : $75,917,857 |
| Year 57 : $33,975,000 |
| Year 58 : $12,000,000 |
| Salary Average Commitment |
| Year 55 : $8,400,000 |
| Year 56 : $8,400,000 |
| Year 57 : $4,800,000 |
| Year 58 : $1,200,000 |
| Salary Cap with 1 Way Contract |
| Year 55 : $86,417,857 |
| Year 56 : $75,917,857 |
| Year 57 : $33,975,000 |
| Year 58 : $12,000,000 |
|
Farm Players Salaries |
| David Jiricek |
$191,833 (3) |
| Salary Remaining : |
$191,833 |
| Zach Benson |
$160,000 (2) |
| Salary Remaining : |
$160,000 |
| Konsta Helenius |
$154,250 (3) |
| Salary Remaining : |
$154,250 |
| Lian Bichsel |
$141,833 (3) |
| Salary Remaining : |
$141,833 |
| Scott Morrow |
$115,833 (3) |
| Salary Remaining : |
$115,833 |
| Logan Morrison |
$95,000 (2) |
| Salary Remaining : |
$95,000 |
| Dyllan Gill |
$95,000 (3) |
| Salary Remaining : |
$95,000 |
| Stian Solberg |
$94,250 (3) |
| Salary Remaining : |
$94,250 |
| Cam Lund |
$94,167 (3) |
| Salary Remaining : |
$94,167 |
| Caedan Bankier |
$92,500 (3) |
| Salary Remaining : |
$92,500 |
| William Stromgren |
$92,500 (3) |
| Salary Remaining : |
$92,500 |
| Ville Petman |
$92,500 (3) |
| Salary Remaining : |
$92,500 |
| Ethan Cardwell |
$92,500 (3) |
| Salary Remaining : |
$92,500 |
| Jani Nyman |
$91,833 (3) |
| Salary Remaining : |
$91,833 |
| Aatu Raty |
$90,250 (1) |
| Salary Remaining : |
$90,250 |
| Ethan Samson |
$87,000 (3) |
| Salary Remaining : |
$87,000 |
| Alexis Gendron |
$86,000 (3) |
| Salary Remaining : |
$86,000 |
| Sam Lipkin |
$85,167 (3) |
| Salary Remaining : |
$85,167 |
| Jake Furlong |
$84,167 (3) |
| Salary Remaining : |
$84,167 |
| Hardy Haman Aktell |
$82,611 (3) |
| Salary Remaining : |
$82,611 |
| Emmitt Finnie |
$82,167 (3) |
| Salary Remaining : |
$82,167 |
| Ben Hemmerling |
$82,111 (3) |
| Salary Remaining : |
$82,111 |
| Jon-Randall Avon |
$80,000 (2) |
| Salary Remaining : |
$80,000 |
| John Ludvig |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Roby Jarventie |
$77,500 (3) |
| Salary Remaining : |
$77,500 |
| Maxence Guenette |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Jeremy Davies |
$77,500 (1) |
| Salary Remaining : |
$77,500 |
| Michael Benning |
$77,500 (3) |
| Salary Remaining : |
$77,500 |
| Mark Friedman |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Cole McWard |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Kevin Mandolese |
$77,500 (2) |
| Salary Remaining : |
$77,500 |
| Jacob Melanson |
$60,000 (1) |
| Salary Remaining : |
$60,000 |
| Total Farm Players | 32 |
| Salary Commitment |
| Year 55 : $3,043,472 |
| Year 56 : $2,815,722 |
| Year 57 : $2,093,222 |
| Year 58 : $0 |
| Salary Average Commitment |
| Year 55 : $2,494,306 |
| Year 56 : $2,344,056 |
| Year 57 : $1,862,056 |
| Year 58 : $0 |
|
