Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Delta Center |
| Level 1: | 6000 - $100 - 5,504 - 91.73% |
| Level 2: | 5000 - $60 - 4,404 - 88.08% |
| Level 3: | 2000 - $35 - 1,711 - 85.55% |
| Level 4: | 4000 - $20 - 4,000 - 100.00% |
| Luxury : | 1000 - $200 - 915 - 91.50% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $35 - 2,000 - 100.00% |
| Farm Level 2: | 1000 - $15 - 1,000 - 100.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 16,534 - 91.86% |
| Average Income per Game | $1,194,401 |
| Year to Date Revenue | $3,583,204 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 3,000 - 100.00% |
| Average Income per Game | $89,250 |
| Year to Date Revenue | $267,750 |
Expense |
| Pro Players Total Salaries | $96,972,643 |
| Farm Players Total Salaries | $4,875,000 |
| Coaches Total Salaries | $1,000,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Cap To Date | $0 |
| Current Bank Account | $5,907,826 |
| Projected Bank Account | $5,907,826 |
|
Pro Players Salaries |
| Steven Stamkos |
$10,750,000 (1) |
| -Salary Remaining : |
$2,303,571 |
| Adam Fox |
$9,000,000 (1) |
| -Salary Remaining : |
$1,928,571 |
| Leon Draisaitl |
$8,750,000 (2) |
| -Salary Remaining : |
$1,875,000 |
| Jacob Markstrom |
$8,000,000 (1) |
| -Salary Remaining : |
$1,714,286 |
| Miro Heiskanen |
$8,000,000 (2) |
| -Salary Remaining : |
$1,714,286 |
| Brady Tkachuk |
$6,885,143 (3) |
| -Salary Remaining : |
$1,475,388 |
| Jesper Bratt |
$6,587,500 (3) |
| -Salary Remaining : |
$1,411,607 |
| Nick Schmaltz |
$6,500,000 (4) |
| -Salary Remaining : |
$1,392,857 |
| Nikolaj Ehlers |
$6,000,000 (2) |
| -Salary Remaining : |
$1,285,714 |
| Elias Lindholm |
$5,500,000 (1) |
| -Salary Remaining : |
$1,178,571 |
| Mikey Anderson |
$4,125,000 (4) |
| -Salary Remaining : |
$883,929 |
| Martin Fehervary |
$3,675,000 (3) |
| -Salary Remaining : |
$787,500 |
| Oliver Ekman-Larsson |
$3,500,000 (4) |
| -Salary Remaining : |
$750,000 |
| Patrick Kane |
$3,500,000 (4) |
| -Salary Remaining : |
$750,000 |
| Rickard Rakell |
$2,500,000 (1) |
| -Salary Remaining : |
$535,714 |
| Marco Rossi |
$1,000,000 (3) |
| -Salary Remaining : |
$214,286 |
| Connor McMichael |
$850,000 (1) |
| -Salary Remaining : |
$182,143 |
| Ukko-Pekka Luukkonen |
$850,000 (1) |
| -Salary Remaining : |
$182,143 |
| Sam Lafferty |
$600,000 (1) |
| -Salary Remaining : |
$128,571 |
| Nick Perbix |
$400,000 (1) |
| -Salary Remaining : |
$85,714 |
| Total Pro Players | 20 |
| Salary Commitment |
| Year 2025 : $96,972,643 |
| Year 2026 : $58,522,643 |
| Year 2027 : $35,772,643 |
| Year 2028 : $17,625,000 |
| Salary Average Commitment |
| Year 2025 : $77,372,646 |
| Year 2026 : $58,522,643 |
| Year 2027 : $35,772,643 |
| Year 2028 : $17,625,000 |
| Salary Cap with 1 Way Contract |
| Year 2025 : $96,972,643 |
| Year 2026 : $58,522,643 |
| Year 2027 : $35,772,643 |
| Year 2028 : $17,625,000 |
|
Farm Players Salaries |
| Morgan Rielly |
$400,000 (4) |
| Salary Remaining : |
$85,714 |
| Kevin Lankinen |
$400,000 (4) |
| Salary Remaining : |
$85,714 |
| Mario Ferraro |
$325,000 (3) |
| Salary Remaining : |
$69,643 |
| Jack Roslovic |
$280,000 (4) |
| Salary Remaining : |
$60,000 |
| Ryan Lindgren |
$275,000 (3) |
| Salary Remaining : |
$58,929 |
| Reilly Smith |
$200,000 (1) |
| Salary Remaining : |
$42,857 |
| Jacob Trouba |
$190,000 (4) |
| Salary Remaining : |
$40,714 |
| Christian Dvorak |
$190,000 (4) |
| Salary Remaining : |
$40,714 |
| Quinton Byfield |
$150,000 (3) |
| Salary Remaining : |
$32,143 |
| Ben Chiarot |
$135,000 (1) |
| Salary Remaining : |
$28,929 |
| Lias Andersson |
$100,000 (1) |
| Salary Remaining : |
$21,429 |
| Jonathan Toews |
$100,000 (1) |
| Salary Remaining : |
$21,429 |
| Anders Lee |
$100,000 (1) |
| Salary Remaining : |
$21,429 |
| Juuso Valimaki |
$100,000 (1) |
| Salary Remaining : |
$21,429 |
| Brayden Pachal |
$90,000 (4) |
| Salary Remaining : |
$19,286 |
| Eric Comrie |
$90,000 (4) |
| Salary Remaining : |
$19,286 |
| Jesper Fast |
$85,000 (4) |
| Salary Remaining : |
$18,214 |
| Logan Stanley |
$85,000 (1) |
| Salary Remaining : |
$18,214 |
| Jack McBain |
$85,000 (1) |
| Salary Remaining : |
$18,214 |
| Max Jones |
$85,000 (1) |
| Salary Remaining : |
$18,214 |
| Pyotr Kochetkov |
$85,000 (2) |
| Salary Remaining : |
$18,214 |
| Liam Foudy |
$85,000 (3) |
| Salary Remaining : |
$18,214 |
| Kale Clague |
$85,000 (1) |
| Salary Remaining : |
$18,214 |
| Brett Leason |
$85,000 (1) |
| Salary Remaining : |
$18,214 |
| Alex Alexeyev |
$85,000 (3) |
| Salary Remaining : |
$18,214 |
| Jan Rutta |
$80,000 (1) |
| Salary Remaining : |
$17,143 |
| Jamie Oleksiak |
$80,000 (1) |
| Salary Remaining : |
$17,143 |
| Joel Kiviranta |
$77,500 (3) |
| Salary Remaining : |
$16,607 |
| Connor Brown |
$77,500 (1) |
| Salary Remaining : |
$16,607 |
| Kole Lind |
$75,000 (2) |
| Salary Remaining : |
$16,071 |
| Jake Livingstone |
$75,000 (2) |
| Salary Remaining : |
$16,071 |
| Ty Emberson |
$70,000 (3) |
| Salary Remaining : |
$15,000 |
| Will Bitten |
$70,000 (1) |
| Salary Remaining : |
$15,000 |
| Benoit-Olivier Groulx |
$70,000 (1) |
| Salary Remaining : |
$15,000 |
| Kevin Bahl |
$70,000 (1) |
| Salary Remaining : |
$15,000 |
| Adam Ruzicka |
$70,000 (2) |
| Salary Remaining : |
$15,000 |
| Cam Dineen |
$70,000 (1) |
| Salary Remaining : |
$15,000 |
| Oskar Back |
$60,000 (3) |
| Salary Remaining : |
$12,857 |
| Jeff Malcolm |
$40,000 (1) |
| Salary Remaining : |
$8,571 |
| Total Farm Players | 39 |
| Salary Commitment |
| Year 2025 : $4,875,000 |
| Year 2026 : $3,157,500 |
| Year 2027 : $2,852,500 |
| Year 2028 : $1,725,000 |
| Salary Average Commitment |
| Year 2025 : $4,875,000 |
| Year 2026 : $3,157,500 |
| Year 2027 : $2,852,500 |
| Year 2028 : $1,725,000 |
|