Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Delta Center |
| Level 1: | 7200 - $80 - 7,141 - 99.18% |
| Level 2: | 6100 - $59 - 5,961 - 97.73% |
| Level 3: | 2500 - $39 - 2,465 - 98.61% |
| Level 4: | 5000 - $26 - 4,862 - 97.24% |
| Luxury : | 1200 - $114 - 1,177 - 98.06% |
| Total Capacity : | 22000 |
Income |
| Home Games Left | 26 |
| Average Attendance - % | 21,607 - 98.21% |
| Average Income per Game | $1,330,902 |
| Year to Date Revenue | $19,963,531 |
Expense |
| Pro Players Total Salaries | $70,200,000 |
| Farm Players Total Salaries | $1,022,500 |
| Coaches Total Salaries | $1,600,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $24,054,476 |
| Farm Year To Date Expenses | $400,611 |
| Pro Salary Cap To Date | $24,054,476 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $34,603,454 |
| Pro Remaining Season Days | 113 |
| Pro Expenses Per Days | $405,780 |
| Pro Estimated Expenses | $45,853,140 |
| Farm Remaining Season Days | 104 |
| Farm Expenses Per Days | $6,235 |
| Farm Estimated Expenses | $648,440 |
| Estimated Season Expenses | $46,501,580 |
| Estimated Season Salary Cap | $69,907,616 |
| Estimate Under Maximum Salary Cap of $88,000,000 | $18,092,384 |
| Estimate Over Minimum Salary Cap of $65,000,000 | $4,907,616 |
| Current Bank Account | $55,853,807 |
| Projected Bank Account | $43,955,681 |
|
Pro Players Salaries |
| Oliver Ekman-Larsson |
$8,250,000 (1) |
| -Salary Remaining : |
$5,388,728 |
| Oliver Bjorkstrand |
$6,800,000 (4) |
| -Salary Remaining : |
$4,441,618 |
| Thatcher Demko |
$6,300,000 (4) |
| -Salary Remaining : |
$4,115,029 |
| Brandon Saad |
$4,500,000 (2) |
| -Salary Remaining : |
$2,939,306 |
| Nino Niederreiter |
$4,000,000 (2) |
| -Salary Remaining : |
$2,612,717 |
| Tyler Myers |
$3,800,000 (2) |
| -Salary Remaining : |
$2,482,081 |
| Josh Manson |
$3,750,000 (3) |
| -Salary Remaining : |
$2,449,422 |
| Michael Rasmussen |
$3,200,000 (4) |
| -Salary Remaining : |
$2,090,173 |
| Sean Kuraly |
$3,100,000 (2) |
| -Salary Remaining : |
$2,024,855 |
| Alex Newhook |
$2,900,000 (2) |
| -Salary Remaining : |
$1,894,220 |
| Will Borgen |
$2,700,000 (2) |
| -Salary Remaining : |
$1,763,584 |
| Philipp Kurashev |
$2,250,000 (1) |
| -Salary Remaining : |
$1,469,653 |
| Yegor Chinakhov |
$2,100,000 (2) |
| -Salary Remaining : |
$1,371,676 |
| Connor Mcmichael |
$2,100,000 (2) |
| -Salary Remaining : |
$1,371,676 |
| Blake Lizotte |
$1,850,000 (3) |
| -Salary Remaining : |
$1,208,382 |
| Carl Grundstrom |
$1,800,000 (3) |
| -Salary Remaining : |
$1,175,723 |
| Eric Robinson |
$1,500,000 (1) |
| -Salary Remaining : |
$979,769 |
| Daniil Miromanov |
$1,300,000 (1) |
| -Salary Remaining : |
$849,133 |
| Sam Steel |
$1,200,000 (3) |
| -Salary Remaining : |
$783,815 |
| Cameron Butler |
$1,100,000 (1) |
| -Salary Remaining : |
$718,497 |
| Max Jones |
$1,000,000 (3) |
| -Salary Remaining : |
$653,179 |
| Egor Zamula |
$975,000 (1) |
| -Salary Remaining : |
$636,850 |
| Jordan Spence |
$750,000 (2) |
| -Salary Remaining : |
$489,884 |
| Adam Edstrom |
$750,000 (2) |
| -Salary Remaining : |
$489,884 |
| Mason Lohrei |
$750,000 (2) |
| -Salary Remaining : |
$489,884 |
| Josh Doan |
$750,000 (3) |
| -Salary Remaining : |
$489,884 |
| Lukas Dostal |
$725,000 (1) |
| -Salary Remaining : |
$473,555 |
| Total Pro Players | 27 |
| Salary Commitment |
| Year 26 : $70,200,000 |
| Year 27 : $56,400,000 |
| Year 28 : $52,899,997 |
| Year 29 : $16,300,000 |
| Salary Average Commitment |
| Year 26 : $13,725,000 |
| Year 27 : $10,000,000 |
| Year 28 : $7,600,000 |
| Year 29 : $300,000 |
| Salary Cap with 1 Way Contract |
| Year 26 : $70,200,000 |
| Year 27 : $54,100,000 |
| Year 28 : $26,650,000 |
| Year 29 : $16,300,000 |
|
Farm Players Salaries |
| Louis Crevier |
$100,000 (3) |
| Salary Remaining : |
$63,415 |
| Zach Sawchenko |
$97,500 (1) |
| Salary Remaining : |
$61,829 |
| Brayden Pachal |
$97,500 (1) |
| Salary Remaining : |
$61,829 |
| Jacob Gaucher |
$97,500 (4) |
| Salary Remaining : |
$61,829 |
| Erik Brannstrom |
$90,000 (1) |
| Salary Remaining : |
$57,073 |
| Philip Tomasino |
$82,500 (1) |
| Salary Remaining : |
$52,317 |
| Arthur Kaliyev |
$82,500 (1) |
| Salary Remaining : |
$52,317 |
| Devon Levi |
$75,000 (2) |
| Salary Remaining : |
$47,561 |
| Jayden Struble |
$75,000 (2) |
| Salary Remaining : |
$47,561 |
| Matthew Poitras |
$75,000 (3) |
| Salary Remaining : |
$47,561 |
| Fedor Svechkov |
$75,000 (3) |
| Salary Remaining : |
$47,561 |
| Conor Geekie |
$75,000 (3) |
| Salary Remaining : |
$47,561 |
| Total Farm Players | 12 |
| Salary Commitment |
| Year 26 : $1,022,500 |
| Year 27 : $572,500 |
| Year 28 : $422,500 |
| Year 29 : $97,500 |
| Salary Average Commitment |
| Year 26 : $370,000 |
| Year 27 : $200,000 |
| Year 28 : $50,000 |
| Year 29 : $10,000 |
|