Arena Capacity - Ticket Price Attendance - % |
| Arena Name | Hellgates Center |
| Level 1: | 6000 - $100 - 5 898 - 98,30% |
| Level 2: | 5000 - $60 - 4 906 - 98,12% |
| Level 3: | 2000 - $35 - 1 951 - 97,56% |
| Level 4: | 4000 - $20 - 3 932 - 98,29% |
| Luxury : | 1000 - $200 - 971 - 97,14% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $35 - 1 533 - 76,63% |
| Farm Level 2: | 1000 - $15 - 946 - 94,63% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 2 |
| Average Attendance - % | 17 658 - 98,10% |
| Average Income per Game | $1,825,809 |
| Year to Date Revenue | $69,380,740 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 2 479 - 82,63% |
| Average Income per Game | $101,072 |
| Year to Date Revenue | $3,840,743 |
Expense |
| Pro Players Total Salaries | $85,622,458 |
| Farm Players Total Salaries | $2,761,167 |
| Coaches Total Salaries | $937,250 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $2,000,000 |
| Pro Year To Date Expenses | $79,046,700 |
| Farm Year To Date Expenses | $2,340,645 |
| Pro Salary Cap To Date | $78,145,641 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $3,651,618 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 12 |
| Pro Expenses Per Days | $617,855 |
| Pro Estimated Expenses | $7,414,260 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $22,040 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $7,414,260 |
| Season Salary Cap | $84,209,708 |
| Estimate Under Maximum Salary Cap of $89,000,000 | $4,790,292 |
| Estimate Over Minimum Salary Cap of $65,000,000 | $19,209,708 |
| Current Bank Account | $30,295,265 |
| Projected Bank Account | $26,532,623 |
|
Pro Players Salaries |
| Connor McDavid |
$12,500,000 (2) |
| Cole Caufield |
$7,850,000 (3) |
| Claude Giroux |
$6,500,000 (1) |
| Casey Mittelstadt |
$5,575,000 (3) |
| Jonathan Marchessault |
$5,500,000 (4) |
| Johnny Gaudreau |
$4,875,000 (1) |
| Nick Foligno |
$4,500,000 (2) |
| Alex Pietrangelo |
$4,400,000 (1) |
| Dylan Larkin (Out of Payroll) |
$4,350,000 (3) |
| Evan Bouchard |
$3,900,000 (1) |
| Alexandre Carrier |
$3,750,000 (3) |
| Gabriel Landeskog |
$3,500,000 (4) |
| Chris Kreider |
$3,250,000 (1) |
| Gustav Nyquist |
$3,185,000 (1) |
| Linus Ullmark |
$2,500,000 (1) |
| David Savard |
$1,750,000 (1) |
| Jani Hakanpaa |
$1,500,000 (2) |
| Jack Roslovic |
$1,400,000 (1) |
| Kevin Bahl |
$1,050,000 (1) |
| Morgan Frost |
$1,050,000 (1) |
| Calvin Pickard |
$1,000,000 (2) |
| Thomas Bordeleau |
$874,125 (1) |
| Jack Quinn |
$863,333 (1) |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2024 : $85,622,458 |
| Year 2025 : $50,025,000 |
| Year 2026 : $30,525,000 |
| Year 2027 : $9,000,000 |
| Salary Average Commitment |
| Year 2024 : $77,497,458 |
| Year 2025 : $37,025,000 |
| Year 2026 : $30,025,000 |
| Year 2027 : $8,500,000 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $85,622,458 |
| Year 2025 : $50,025,000 |
| Year 2026 : $30,525,000 |
| Year 2027 : $9,000,000 |
|
Farm Players Salaries |
| Jesper Wallstedt |
$135,000 (1) |
| Nikolai Knyzhov |
$125,000 (1) |
| Cross Hanas |
$92,500 (1) |
| Shai Buium |
$92,500 (3) |
| Joakim Kemell |
$91,833 (2) |
| Scott Morrow |
$91,667 (3) |
| Roby Jarventie |
$89,417 (1) |
| Ozzy Wiesblatt |
$86,333 (1) |
| Owen Beck |
$85,333 (3) |
| Tanner Dickinson |
$82,667 (1) |
| Calen Addison |
$82,500 (1) |
| Nick Blankenburg |
$82,500 (2) |
| Nils Aman |
$82,500 (2) |
| Marshall Warren |
$82,500 (2) |
| Artem Grushnikov |
$81,417 (3) |
| Matthew Phillips |
$77,500 (1) |
| Jan Jenik |
$77,500 (2) |
| Jack Rathbone |
$77,500 (1) |
| Jaret Anderson-Dolan |
$77,500 (2) |
| Lias Andersson |
$77,500 (1) |
| Kyle Capobianco |
$77,500 (2) |
| Tobias Bjornfot |
$77,500 (1) |
| Radim Zohorna |
$77,500 (1) |
| Matt Kiersted |
$77,500 (1) |
| Alex Turcotte |
$77,500 (1) |
| Jack Ahcan |
$77,500 (1) |
| Zach Sawchenko |
$77,500 (2) |
| Ruslan Iskhakov |
$77,500 (1) |
| Artyom Grushnikov |
$77,500 (1) |
| Ethan Cardwell |
$77,500 (1) |
| Ethan Frisch |
$77,500 (1) |
| Nick Abruzzese |
$77,500 (1) |
| Noah Laba |
$60,000 (1) |
| Total Farm Players | 33 |
| Salary Commitment |
| Year 2024 : $2,761,167 |
| Year 2025 : $1,000,250 |
| Year 2026 : $350,917 |
| Year 2027 : $0 |
| Salary Average Commitment |
| Year 2024 : $2,612,083 |
| Year 2025 : $1,000,250 |
| Year 2026 : $350,917 |
| Year 2027 : $0 |
|