Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Ball Center |
| Level 1: | 6000 - $150 - 5,579 - 92.98% |
| Level 2: | 5000 - $100 - 4,582 - 91.64% |
| Level 3: | 2000 - $75 - 1,841 - 92.03% |
| Level 4: | 4000 - $50 - 3,692 - 92.29% |
| Luxury : | 1000 - $300 - 909 - 90.85% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $0 - 1,868 - 93.42% |
| Farm Level 2: | 1000 - $0 - 936 - 93.59% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 10 |
| Average Attendance - % | 16,602 - 92.23% |
| Average Income per Game | $1,890,259 |
| Year to Date Revenue | $58,598,025 |
| Farm |
| Home Games Left | 10 |
| Average Attendance - % | 2,804 - 93.48% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $86,475,000 |
| Pro Players Total Average Salaries | $84,108,333 |
| Farm Players Total Salaries | $1,637,500 |
| Farm Players Total Average Salaries | $1,891,250 |
| Coaches Total Salaries | $3,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $1,812,500 |
| Pro Year To Date Expenses | $65,527,853 |
| Farm Year To Date Expenses | $1,276,328 |
| Pro Salary Cap Per Days | $388,325 |
| Pro Salary Cap To Date | $57,519,191 |
| Farm Salary Cap Per Days | $9,850 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $18,902,589 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 38 |
| Pro Expenses Per Days | $450,391 |
| Pro Estimated Expenses | $17,114,858 |
| Farm Remaining Season Days | 38 |
| Farm Expenses Per Days | $8,529 |
| Farm Estimated Expenses | $324,102 |
| Estimated Season Expenses | $17,438,960 |
| Estimated Season Salary Cap | $74,088,041 |
| Estimate Under Maximum Salary Cap of $100,275,000 | $26,186,959 |
| Estimate Over Minimum Salary Cap of $70,600,000 | $3,488,041 |
| Current Bank Account | $17,441,629 |
| Projected Bank Account | $18,905,258 |
|
Pro Players Salaries |
| Patrik Laine (1 Way Contract) |
$9,100,000 (1) |
| -Salary Remaining : |
$1,801,042 |
| -Salary Average : |
$8,700,000 |
| -Salary Average Remaining : |
$1,721,875 |
| Wyatt Newpower (1 Way Contract) |
$7,750,000 (1) |
| -1 Way Contract Salary Cap : | $6,500,000 |
| -1 Way Contract Salary Cap Remaining : | $1,286,458 |
| -Salary Remaining : |
$1,533,854 |
| -Salary Average : |
$7,750,000 |
| -Salary Average Remaining : |
$1,533,854 |
| Jordan Binnington (1 Way Contract) |
$6,500,000 (2) |
| -Salary Remaining : |
$1,286,458 |
| -Salary Average : |
$6,000,000 |
| -Salary Average Remaining : |
$1,187,500 |
| Steven Santini (1 Way Contract) |
$5,000,000 (1) |
| -1 Way Contract Salary Cap : | $3,750,000 |
| -1 Way Contract Salary Cap Remaining : | $742,188 |
| -Salary Remaining : |
$989,583 |
| -Salary Average : |
$5,000,000 |
| -Salary Average Remaining : |
$989,583 |
| John Klingberg (1 Way Contract) |
$4,500,000 (2) |
| -Salary Remaining : |
$890,625 |
| -Salary Average : |
$4,500,000 |
| -Salary Average Remaining : |
$890,625 |
| Ben Chiarot (1 Way Contract) |
$4,250,000 (1) |
| -Salary Remaining : |
$841,146 |
| -Salary Average : |
$4,750,000 |
| -Salary Average Remaining : |
$940,104 |
| Artem Zub (1 Way Contract) |
$3,850,000 (2) |
| -Salary Remaining : |
$761,979 |
| -Salary Average : |
$3,850,000 |
| -Salary Average Remaining : |
$761,979 |
| Tommy Novak (1 Way Contract) |
$3,500,000 (3) |
| -Salary Remaining : |
$692,708 |
| -Salary Average : |
$3,500,000 |
| -Salary Average Remaining : |
$692,708 |
| Viktor Arvidsson (1 Way Contract) |
$3,500,000 (1) |
| -Salary Remaining : |
$692,708 |
| -Salary Average : |
$3,500,000 |
| -Salary Average Remaining : |
$692,708 |
| Erik Gustafsson (1 Way Contract) |
$3,500,000 (3) |
| -Salary Remaining : |
$692,708 |
| -Salary Average : |
$3,500,000 |
| -Salary Average Remaining : |
$692,708 |
| Kasperi Kapanen (1 Way Contract) |
$3,500,000 (4) |
| -Salary Remaining : |
$692,708 |
| -Salary Average : |
$1,600,000 |
| -Salary Average Remaining : |
$316,667 |
| Aaron Ness (1 Way Contract) |
$3,000,000 (1) |
| -1 Way Contract Salary Cap : | $1,750,000 |
| -1 Way Contract Salary Cap Remaining : | $346,354 |
| -Salary Remaining : |
$593,750 |
| -Salary Average : |
$3,000,000 |
| -Salary Average Remaining : |
$593,750 |
| Justin Holl (1 Way Contract) |
$2,500,000 (3) |
| -Salary Remaining : |
$494,792 |
| -Salary Average : |
$2,500,000 |
| -Salary Average Remaining : |
$494,792 |
| Nick Perbix |
$2,500,000 (5) |
| -Salary Remaining : |
$494,792 |
| -Salary Average : |
$2,500,000 |
| -Salary Average Remaining : |
$494,792 |
| Mitchell Vande Sompel (1 Way Contract) |
$2,500,000 (1) |
| -1 Way Contract Salary Cap : | $1,250,000 |
| -1 Way Contract Salary Cap Remaining : | $247,396 |
| -Salary Remaining : |
$494,792 |
| -Salary Average : |
$2,500,000 |
| -Salary Average Remaining : |
$494,792 |
| Ryan Poehling (1 Way Contract) |
$2,500,000 (3) |
| -Salary Remaining : |
$494,792 |
| -Salary Average : |
$2,500,000 |
| -Salary Average Remaining : |
$494,792 |
| Taylor Raddysh |
$1,900,000 (2) |
| -Salary Remaining : |
$376,042 |
| -Salary Average : |
$1,900,000 |
| -Salary Average Remaining : |
$376,042 |
| Pierre Engvall (1 Way Contract) |
$1,600,000 (2) |
| -Salary Remaining : |
$316,667 |
| -Salary Average : |
$1,600,000 |
| -Salary Average Remaining : |
$316,667 |
| Pontus Holmberg |
$1,600,000 (3) |
| -Salary Remaining : |
$316,667 |
| -Salary Average : |
$1,600,000 |
| -Salary Average Remaining : |
$316,667 |
| Ville Husso (1 Way Contract) |
$1,500,000 (2) |
| -Salary Remaining : |
$296,875 |
| -Salary Average : |
$1,500,000 |
| -Salary Average Remaining : |
$296,875 |
| Mike Reilly (1 Way Contract) |
$1,250,000 (3) |
| -Salary Remaining : |
$247,396 |
| -Salary Average : |
$1,250,000 |
| -Salary Average Remaining : |
$247,396 |
| Matt Nieto (1 Way Contract) |
$1,250,000 (2) |
| -Salary Remaining : |
$247,396 |
| -Salary Average : |
$1,250,000 |
| -Salary Average Remaining : |
$247,396 |
| Tyler Pitlick (1 Way Contract) |
$1,250,000 (3) |
| -1 Way Contract Salary Cap : | $0 |
| -1 Way Contract Salary Cap Remaining : | $0 |
| -Salary Remaining : |
$247,396 |
| -Salary Average : |
$1,250,000 |
| -Salary Average Remaining : |
$247,396 |
| Beck Malenstyn |
$1,150,000 (3) |
| -Salary Remaining : |
$227,604 |
| -Salary Average : |
$1,150,000 |
| -Salary Average Remaining : |
$227,604 |
| Andreas Englund (1 Way Contract) |
$1,050,000 (2) |
| -Salary Remaining : |
$207,813 |
| -Salary Average : |
$1,050,000 |
| -Salary Average Remaining : |
$207,813 |
| Adam Gaudette |
$925,000 (1) |
| -Salary Remaining : |
$183,073 |
| -Salary Average : |
$858,333 |
| -Salary Average Remaining : |
$169,878 |
| Zach Aston-Reese |
$875,000 (3) |
| -Salary Remaining : |
$173,177 |
| -Salary Average : |
$875,000 |
| -Salary Average Remaining : |
$173,177 |
| Ben Meyers |
$875,000 (1) |
| -Salary Remaining : |
$173,177 |
| -Salary Average : |
$875,000 |
| -Salary Average Remaining : |
$173,177 |
| Jansen Harkins (1 Way Contract) |
$875,000 (2) |
| -1 Way Contract Salary Cap : | $0 |
| -1 Way Contract Salary Cap Remaining : | $0 |
| -Salary Remaining : |
$173,177 |
| -Salary Average : |
$875,000 |
| -Salary Average Remaining : |
$173,177 |
| Kurtis MacDermid (1 Way Contract) |
$850,000 (3) |
| -1 Way Contract Salary Cap : | $0 |
| -1 Way Contract Salary Cap Remaining : | $0 |
| -Salary Remaining : |
$168,229 |
| -Salary Average : |
$850,000 |
| -Salary Average Remaining : |
$168,229 |
| Isaac Ratcliffe (1 Way Contract) |
$800,000 (1) |
| -1 Way Contract Salary Cap : | $0 |
| -1 Way Contract Salary Cap Remaining : | $0 |
| -Salary Remaining : |
$158,333 |
| -Salary Average : |
$800,000 |
| -Salary Average Remaining : |
$158,333 |
| Chris Wagner (1 Way Contract) |
$775,000 (1) |
| -1 Way Contract Salary Cap : | $0 |
| -1 Way Contract Salary Cap Remaining : | $0 |
| -Salary Remaining : |
$153,385 |
| -Salary Average : |
$775,000 |
| -Salary Average Remaining : |
$153,385 |
| Total Pro Players | 32 |
| Salary Commitment |
| Year 2025 : $86,475,000 |
| Year 2026 : $46,000,000 |
| Year 2027 : $24,975,000 |
| Year 2028 : $6,000,000 |
| Salary Average Commitment |
| Year 2025 : $84,108,333 |
| Year 2026 : $45,600,000 |
| Year 2027 : $23,075,000 |
| Year 2028 : $4,100,000 |
| Salary Cap with 1 Way Contract |
| Year 2025 : $74,558,336 |
| Year 2026 : $42,625,000 |
| Year 2027 : $20,975,000 |
| Year 2028 : $4,100,000 |
|
Farm Players Salaries |
| Derrick Pouliot |
$125,000 (3) |
| Salary Remaining : |
$24,740 |
| Salary Average : |
$125,000 |
| Salary Average Remaining : |
$24,740 |
| Laurent Dauphin |
$125,000 (3) |
| Salary Remaining : |
$24,740 |
| Salary Average : |
$125,000 |
| Salary Average Remaining : |
$24,740 |
| Konsta Helenius |
$100,000 (3) |
| Salary Remaining : |
$19,792 |
| Salary Average : |
$100,000 |
| Salary Average Remaining : |
$19,792 |
| Oskar Olausson |
$97,500 (1) |
| Salary Remaining : |
$19,297 |
| Salary Average : |
$97,500 |
| Salary Average Remaining : |
$19,297 |
| Chase Wheatcroft |
$95,000 (1) |
| Salary Remaining : |
$18,802 |
| Salary Average : |
$93,750 |
| Salary Average Remaining : |
$18,555 |
| Matthew Robertson |
$95,000 (1) |
| Salary Remaining : |
$18,802 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$18,802 |
| Bryan Thomson |
$87,500 (1) |
| Salary Remaining : |
$17,318 |
| Salary Average : |
$87,500 |
| Salary Average Remaining : |
$17,318 |
| Carson Meyer |
$87,500 (2) |
| Salary Remaining : |
$17,318 |
| Salary Average : |
$87,500 |
| Salary Average Remaining : |
$17,318 |
| Jeffrey Viel |
$87,500 (2) |
| Salary Remaining : |
$17,318 |
| Salary Average : |
$87,500 |
| Salary Average Remaining : |
$17,318 |
| Max Willman |
$87,500 (2) |
| Salary Remaining : |
$17,318 |
| Salary Average : |
$87,500 |
| Salary Average Remaining : |
$17,318 |
| Michael Karow |
$85,000 (3) |
| Salary Remaining : |
$16,823 |
| Salary Average : |
$85,000 |
| Salary Average Remaining : |
$16,823 |
| Adam Raska |
$85,000 (2) |
| Salary Remaining : |
$16,823 |
| Salary Average : |
$85,000 |
| Salary Average Remaining : |
$16,823 |
| Magnus Hellberg |
$85,000 (3) |
| Salary Remaining : |
$16,823 |
| Salary Average : |
$340,000 |
| Salary Average Remaining : |
$67,292 |
| Jason Polin |
$80,000 (1) |
| Salary Remaining : |
$15,833 |
| Salary Average : |
$80,000 |
| Salary Average Remaining : |
$15,833 |
| Ruslan Khazheyev |
$80,000 (3) |
| Salary Remaining : |
$15,833 |
| Salary Average : |
$80,000 |
| Salary Average Remaining : |
$15,833 |
| Brett Murray |
$80,000 (1) |
| Salary Remaining : |
$15,833 |
| Salary Average : |
$80,000 |
| Salary Average Remaining : |
$15,833 |
| Luke Krys |
$77,500 (1) |
| Salary Remaining : |
$15,339 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$15,339 |
| Nick Leivermann |
$77,500 (1) |
| Salary Remaining : |
$15,339 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$15,339 |
| Total Farm Players | 18 |
| Salary Commitment |
| Year 2025 : $1,637,500 |
| Year 2026 : $947,500 |
| Year 2027 : $1,365,000 |
| Year 2028 : $0 |
| Salary Average Commitment |
| Year 2025 : $1,891,250 |
| Year 2026 : $1,202,500 |
| Year 2027 : $855,000 |
| Year 2028 : $0 |
|