Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Ball Center |
| Level 1: | 6000 - $150 - 5,592 - 93.21% |
| Level 2: | 5000 - $100 - 4,586 - 91.72% |
| Level 3: | 2000 - $75 - 1,843 - 92.14% |
| Level 4: | 4000 - $50 - 3,693 - 92.32% |
| Luxury : | 1000 - $300 - 908 - 90.77% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $0 - 1,864 - 93.21% |
| Farm Level 2: | 1000 - $0 - 937 - 93.67% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 11 |
| Average Attendance - % | 16,622 - 92.34% |
| Average Income per Game | $1,892,619 |
| Year to Date Revenue | $56,778,575 |
| Farm |
| Home Games Left | 11 |
| Average Attendance - % | 2,801 - 93.36% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $84,125,000 |
| Pro Players Total Average Salaries | $81,758,333 |
| 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 | $64,201,160 |
| Farm Year To Date Expenses | $1,250,741 |
| Pro Salary Cap Per Days | $376,085 |
| Pro Salary Cap To Date | $56,378,696 |
| Farm Salary Cap Per Days | $9,850 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $20,818,811 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 41 |
| Pro Expenses Per Days | $438,151 |
| Pro Estimated Expenses | $17,964,191 |
| Farm Remaining Season Days | 41 |
| Farm Expenses Per Days | $8,529 |
| Farm Estimated Expenses | $349,689 |
| Estimated Season Expenses | $18,313,880 |
| Estimated Season Salary Cap | $73,610,681 |
| Estimate Under Maximum Salary Cap of $100,275,000 | $26,664,319 |
| Estimate Over Minimum Salary Cap of $70,600,000 | $3,010,681 |
| Current Bank Account | $16,974,459 |
| Projected Bank Account | $19,479,390 |
|
Pro Players Salaries |
| Patrik Laine (1 Way Contract) |
$9,100,000 (1) |
| -Salary Remaining : |
$1,943,229 |
| -Salary Average : |
$8,700,000 |
| -Salary Average Remaining : |
$1,857,813 |
| Wyatt Newpower (1 Way Contract) |
$7,750,000 (1) |
| -1 Way Contract Salary Cap : | $6,500,000 |
| -1 Way Contract Salary Cap Remaining : | $1,388,021 |
| -Salary Remaining : |
$1,654,948 |
| -Salary Average : |
$7,750,000 |
| -Salary Average Remaining : |
$1,654,948 |
| Jordan Binnington (1 Way Contract) |
$6,500,000 (2) |
| -Salary Remaining : |
$1,388,021 |
| -Salary Average : |
$6,000,000 |
| -Salary Average Remaining : |
$1,281,250 |
| Steven Santini (1 Way Contract) |
$5,000,000 (1) |
| -1 Way Contract Salary Cap : | $3,750,000 |
| -1 Way Contract Salary Cap Remaining : | $800,781 |
| -Salary Remaining : |
$1,067,708 |
| -Salary Average : |
$5,000,000 |
| -Salary Average Remaining : |
$1,067,708 |
| John Klingberg (1 Way Contract) |
$4,500,000 (2) |
| -Salary Remaining : |
$960,938 |
| -Salary Average : |
$4,500,000 |
| -Salary Average Remaining : |
$960,938 |
| Ben Chiarot (1 Way Contract) |
$4,250,000 (1) |
| -Salary Remaining : |
$907,552 |
| -Salary Average : |
$4,750,000 |
| -Salary Average Remaining : |
$1,014,323 |
| Artem Zub (1 Way Contract) |
$3,850,000 (2) |
| -Salary Remaining : |
$822,135 |
| -Salary Average : |
$3,850,000 |
| -Salary Average Remaining : |
$822,135 |
| Tommy Novak (1 Way Contract) |
$3,500,000 (3) |
| -Salary Remaining : |
$747,396 |
| -Salary Average : |
$3,500,000 |
| -Salary Average Remaining : |
$747,396 |
| Viktor Arvidsson (1 Way Contract) |
$3,500,000 (1) |
| -Salary Remaining : |
$747,396 |
| -Salary Average : |
$3,500,000 |
| -Salary Average Remaining : |
$747,396 |
| Kasperi Kapanen (1 Way Contract) |
$3,500,000 (4) |
| -Salary Remaining : |
$747,396 |
| -Salary Average : |
$1,600,000 |
| -Salary Average Remaining : |
$341,667 |
| Aaron Ness (1 Way Contract) |
$3,000,000 (1) |
| -1 Way Contract Salary Cap : | $1,750,000 |
| -1 Way Contract Salary Cap Remaining : | $373,698 |
| -Salary Remaining : |
$640,625 |
| -Salary Average : |
$3,000,000 |
| -Salary Average Remaining : |
$640,625 |
| Justin Holl (1 Way Contract) |
$2,500,000 (3) |
| -Salary Remaining : |
$533,854 |
| -Salary Average : |
$2,500,000 |
| -Salary Average Remaining : |
$533,854 |
| Nick Perbix |
$2,500,000 (5) |
| -Salary Remaining : |
$533,854 |
| -Salary Average : |
$2,500,000 |
| -Salary Average Remaining : |
$533,854 |
| Mitchell Vande Sompel (1 Way Contract) |
$2,500,000 (1) |
| -1 Way Contract Salary Cap : | $1,250,000 |
| -1 Way Contract Salary Cap Remaining : | $266,927 |
| -Salary Remaining : |
$533,854 |
| -Salary Average : |
$2,500,000 |
| -Salary Average Remaining : |
$533,854 |
| Ryan Poehling (1 Way Contract) |
$2,500,000 (3) |
| -Salary Remaining : |
$533,854 |
| -Salary Average : |
$2,500,000 |
| -Salary Average Remaining : |
$533,854 |
| Taylor Raddysh |
$1,900,000 (2) |
| -Salary Remaining : |
$405,729 |
| -Salary Average : |
$1,900,000 |
| -Salary Average Remaining : |
$405,729 |
| Pontus Holmberg |
$1,600,000 (3) |
| -Salary Remaining : |
$341,667 |
| -Salary Average : |
$1,600,000 |
| -Salary Average Remaining : |
$341,667 |
| Pierre Engvall (1 Way Contract) |
$1,600,000 (2) |
| -Salary Remaining : |
$341,667 |
| -Salary Average : |
$1,600,000 |
| -Salary Average Remaining : |
$341,667 |
| Ville Husso (1 Way Contract) |
$1,500,000 (2) |
| -Salary Remaining : |
$320,313 |
| -Salary Average : |
$1,500,000 |
| -Salary Average Remaining : |
$320,313 |
| Tyler Pitlick (1 Way Contract) |
$1,250,000 (3) |
| -1 Way Contract Salary Cap : | $0 |
| -1 Way Contract Salary Cap Remaining : | $0 |
| -Salary Remaining : |
$266,927 |
| -Salary Average : |
$1,250,000 |
| -Salary Average Remaining : |
$266,927 |
| Mike Reilly (1 Way Contract) |
$1,250,000 (3) |
| -Salary Remaining : |
$266,927 |
| -Salary Average : |
$1,250,000 |
| -Salary Average Remaining : |
$266,927 |
| Matt Nieto (1 Way Contract) |
$1,250,000 (2) |
| -Salary Remaining : |
$266,927 |
| -Salary Average : |
$1,250,000 |
| -Salary Average Remaining : |
$266,927 |
| Darren Raddysh |
$1,150,000 (4) |
| -Salary Remaining : |
$245,573 |
| -Salary Average : |
$1,150,000 |
| -Salary Average Remaining : |
$245,573 |
| Beck Malenstyn |
$1,150,000 (3) |
| -Salary Remaining : |
$245,573 |
| -Salary Average : |
$1,150,000 |
| -Salary Average Remaining : |
$245,573 |
| Andreas Englund (1 Way Contract) |
$1,050,000 (2) |
| -Salary Remaining : |
$224,219 |
| -Salary Average : |
$1,050,000 |
| -Salary Average Remaining : |
$224,219 |
| Adam Gaudette |
$925,000 (1) |
| -Salary Remaining : |
$197,526 |
| -Salary Average : |
$858,333 |
| -Salary Average Remaining : |
$183,290 |
| Ben Meyers |
$875,000 (1) |
| -Salary Remaining : |
$186,849 |
| -Salary Average : |
$875,000 |
| -Salary Average Remaining : |
$186,849 |
| Zach Aston-Reese |
$875,000 (3) |
| -Salary Remaining : |
$186,849 |
| -Salary Average : |
$875,000 |
| -Salary Average Remaining : |
$186,849 |
| Jansen Harkins (1 Way Contract) |
$875,000 (2) |
| -1 Way Contract Salary Cap : | $0 |
| -1 Way Contract Salary Cap Remaining : | $0 |
| -Salary Remaining : |
$186,849 |
| -Salary Average : |
$875,000 |
| -Salary Average Remaining : |
$186,849 |
| Kurtis MacDermid (1 Way Contract) |
$850,000 (3) |
| -1 Way Contract Salary Cap : | $0 |
| -1 Way Contract Salary Cap Remaining : | $0 |
| -Salary Remaining : |
$181,510 |
| -Salary Average : |
$850,000 |
| -Salary Average Remaining : |
$181,510 |
| Isaac Ratcliffe (1 Way Contract) |
$800,000 (1) |
| -1 Way Contract Salary Cap : | $0 |
| -1 Way Contract Salary Cap Remaining : | $0 |
| -Salary Remaining : |
$170,833 |
| -Salary Average : |
$800,000 |
| -Salary Average Remaining : |
$170,833 |
| Chris Wagner (1 Way Contract) |
$775,000 (1) |
| -1 Way Contract Salary Cap : | $0 |
| -1 Way Contract Salary Cap Remaining : | $0 |
| -Salary Remaining : |
$165,495 |
| -Salary Average : |
$775,000 |
| -Salary Average Remaining : |
$165,495 |
| Total Pro Players | 32 |
| Salary Commitment |
| Year 2025 : $84,125,000 |
| Year 2026 : $43,650,000 |
| Year 2027 : $22,625,000 |
| Year 2028 : $7,150,000 |
| Salary Average Commitment |
| Year 2025 : $81,758,333 |
| Year 2026 : $43,250,000 |
| Year 2027 : $20,725,000 |
| Year 2028 : $5,250,000 |
| Salary Cap with 1 Way Contract |
| Year 2025 : $72,208,336 |
| Year 2026 : $40,275,000 |
| Year 2027 : $18,625,000 |
| Year 2028 : $5,250,000 |
|
Farm Players Salaries |
| Derrick Pouliot |
$125,000 (3) |
| Salary Remaining : |
$26,693 |
| Salary Average : |
$125,000 |
| Salary Average Remaining : |
$26,693 |
| Laurent Dauphin |
$125,000 (3) |
| Salary Remaining : |
$26,693 |
| Salary Average : |
$125,000 |
| Salary Average Remaining : |
$26,693 |
| Konsta Helenius |
$100,000 (3) |
| Salary Remaining : |
$21,354 |
| Salary Average : |
$100,000 |
| Salary Average Remaining : |
$21,354 |
| Oskar Olausson |
$97,500 (1) |
| Salary Remaining : |
$20,820 |
| Salary Average : |
$97,500 |
| Salary Average Remaining : |
$20,820 |
| Chase Wheatcroft |
$95,000 (1) |
| Salary Remaining : |
$20,286 |
| Salary Average : |
$93,750 |
| Salary Average Remaining : |
$20,020 |
| Matthew Robertson |
$95,000 (1) |
| Salary Remaining : |
$20,286 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$20,286 |
| Bryan Thomson |
$87,500 (1) |
| Salary Remaining : |
$18,685 |
| Salary Average : |
$87,500 |
| Salary Average Remaining : |
$18,685 |
| Carson Meyer |
$87,500 (2) |
| Salary Remaining : |
$18,685 |
| Salary Average : |
$87,500 |
| Salary Average Remaining : |
$18,685 |
| Jeffrey Viel |
$87,500 (2) |
| Salary Remaining : |
$18,685 |
| Salary Average : |
$87,500 |
| Salary Average Remaining : |
$18,685 |
| Max Willman |
$87,500 (2) |
| Salary Remaining : |
$18,685 |
| Salary Average : |
$87,500 |
| Salary Average Remaining : |
$18,685 |
| Michael Karow |
$85,000 (3) |
| Salary Remaining : |
$18,151 |
| Salary Average : |
$85,000 |
| Salary Average Remaining : |
$18,151 |
| Adam Raska |
$85,000 (2) |
| Salary Remaining : |
$18,151 |
| Salary Average : |
$85,000 |
| Salary Average Remaining : |
$18,151 |
| Magnus Hellberg |
$85,000 (3) |
| Salary Remaining : |
$18,151 |
| Salary Average : |
$340,000 |
| Salary Average Remaining : |
$72,604 |
| Jason Polin |
$80,000 (1) |
| Salary Remaining : |
$17,083 |
| Salary Average : |
$80,000 |
| Salary Average Remaining : |
$17,083 |
| Ruslan Khazheyev |
$80,000 (3) |
| Salary Remaining : |
$17,083 |
| Salary Average : |
$80,000 |
| Salary Average Remaining : |
$17,083 |
| Brett Murray |
$80,000 (1) |
| Salary Remaining : |
$17,083 |
| Salary Average : |
$80,000 |
| Salary Average Remaining : |
$17,083 |
| Luke Krys |
$77,500 (1) |
| Salary Remaining : |
$16,549 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$16,549 |
| Nick Leivermann |
$77,500 (1) |
| Salary Remaining : |
$16,549 |
| Salary Average : |
$77,500 |
| Salary Average Remaining : |
$16,549 |
| 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 |
|