Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | KeyArena |
| Level 1: | 8000 - $500 - 8,000 - 100.00% |
| Level 2: | 7000 - $400 - 7,000 - 100.00% |
| Level 3: | 3500 - $300 - 3,500 - 100.00% |
| Level 4: | 5500 - $250 - 5,500 - 100.00% |
| Luxury : | 2000 - $999 - 2,000 - 100.00% |
| Total Capacity : | 26000 |
| Team Popularity : | 200.00% |
Income |
| Home Games Left | 25 |
| Average Attendance - % | 26,000 - 100.00% |
| Average Income per Game | $14,589,900 |
| Year to Date Revenue | $233,438,400 |
Expense |
| Pro Players Total Salaries | $113,970,711 |
| Farm Players Total Salaries | $2,744,751 |
| Coaches Total Salaries | $2,000,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $40,104,825 |
| Farm Year To Date Expenses | $1,381,866 |
| Pro Salary Cap To Date | $39,746,501 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $364,747,500 |
| Pro Remaining Season Days | 77 |
| Pro Expenses Per Days | $958,089 |
| Pro Estimated Expenses | $73,772,853 |
| Farm Remaining Season Days | 79 |
| Farm Expenses Per Days | $30,695 |
| Farm Estimated Expenses | $2,424,905 |
| Estimated Season Expenses | $76,197,758 |
| Season Salary Cap | $113,970,711 |
| Estimate Under Maximum Salary Cap of $124,500,000 | $10,529,289 |
| Estimate Over Minimum Salary Cap of $82,000,000 | $31,970,711 |
| Current Bank Account | $895,128,578 |
| Projected Bank Account | $1,183,678,320 |
|
Pro Players Salaries |
| Timo Meier |
$8,800,000 (6) |
| -Salary Remaining : |
$5,646,667 |
| Brock Faber |
$8,500,000 (8) |
| -Salary Remaining : |
$5,454,167 |
| Thomas Chabot |
$8,000,000 (3) |
| -Salary Remaining : |
$5,133,333 |
| Valeri Nichushkin |
$7,820,000 (4) |
| -Salary Remaining : |
$5,017,833 |
| Brayden Schenn |
$6,500,000 (3) |
| -Salary Remaining : |
$4,170,833 |
| Jordan Eberle |
$5,100,000 (1) |
| -Salary Remaining : |
$3,272,500 |
| Ryan Strome |
$5,100,000 (3) |
| -Salary Remaining : |
$3,272,500 |
| Jake McCabe |
$5,000,000 (2) |
| -Salary Remaining : |
$3,208,333 |
| Radek Bonk |
$5,000,000 (5) |
| -Salary Remaining : |
$3,208,333 |
| Jeff Skinner |
$5,000,000 (3) |
| -Salary Remaining : |
$3,208,333 |
| Kaapo Kakko |
$4,525,000 (3) |
| -Salary Remaining : |
$2,903,542 |
| Mattias Samuelsson |
$4,285,714 (5) |
| -Salary Remaining : |
$2,750,000 |
| Tony DeAngelo |
$4,250,000 (1) |
| -Salary Remaining : |
$2,727,083 |
| Matias Maccelli |
$3,425,000 (1) |
| -Salary Remaining : |
$2,197,708 |
| Aliaksei Protas |
$3,375,000 (4) |
| -Salary Remaining : |
$2,165,625 |
| Ridly Greig |
$3,250,000 (4) |
| -Salary Remaining : |
$2,085,417 |
| Nicholas Paul |
$2,720,000 (4) |
| -Salary Remaining : |
$1,745,333 |
| Ryan Johansen |
$2,499,999 (3) |
| -Salary Remaining : |
$1,604,166 |
| Vladislav Namestnikov |
$2,499,999 (3) |
| -Salary Remaining : |
$1,604,166 |
| Alex Wennberg |
$2,380,000 (3) |
| -Salary Remaining : |
$1,527,167 |
| Alexander Kerfoot |
$2,380,000 (3) |
| -Salary Remaining : |
$1,527,167 |
| Evan Rodrigues |
$2,380,000 (3) |
| -Salary Remaining : |
$1,527,167 |
| Petr Mrazek |
$2,129,999 (1) |
| -Salary Remaining : |
$1,366,749 |
| Antti Raanta |
$2,000,000 (1) |
| -Salary Remaining : |
$1,283,333 |
| Pyotr Kochetkov |
$2,000,000 (2) |
| -Salary Remaining : |
$1,283,333 |
| Curtis Lazar |
$1,000,000 (2) |
| -Salary Remaining : |
$641,667 |
| Mark Jankowski |
$950,000 (2) |
| -Salary Remaining : |
$609,583 |
| Gustav Lindstrom |
$775,000 (1) |
| -Salary Remaining : |
$497,292 |
| Alexis Lafrenière |
$775,000 (1) |
| -Salary Remaining : |
$497,292 |
| Calvin de Haan |
$775,000 (1) |
| -Salary Remaining : |
$497,292 |
| Conor Timmins |
$775,000 (1) |
| -Salary Remaining : |
$497,292 |
| Total Pro Players | 31 |
| Salary Commitment |
| Year 2025 : $113,970,711 |
| Year 2026 : $93,965,712 |
| Year 2027 : $85,015,712 |
| Year 2028 : $43,750,714 |
| Salary Average Commitment |
| Year 2025 : $113,945,711 |
| Year 2026 : $93,965,712 |
| Year 2027 : $85,015,712 |
| Year 2028 : $43,750,714 |
| Salary Cap with 1 Way Contract |
| Year 2025 : $113,970,711 |
| Year 2026 : $93,965,712 |
| Year 2027 : $85,015,712 |
| Year 2028 : $43,750,714 |
|
Farm Players Salaries |
| Ville Husso |
$447,000 (2) |
| Salary Remaining : |
$289,451 |
| Andreas Athanasiou |
$280,000 (3) |
| Salary Remaining : |
$181,311 |
| Adam Boqvist |
$260,000 (1) |
| Salary Remaining : |
$168,361 |
| Matvei Michkov |
$95,000 (2) |
| Salary Remaining : |
$61,516 |
| Tristan Broz |
$92,500 (2) |
| Salary Remaining : |
$59,898 |
| Jacob Bryson |
$90,000 (1) |
| Salary Remaining : |
$58,279 |
| Andrew Poturalski |
$90,000 (1) |
| Salary Remaining : |
$58,279 |
| Alexander Holtz |
$89,417 (2) |
| Salary Remaining : |
$57,901 |
| Chaz Lucius |
$89,417 (1) |
| Salary Remaining : |
$57,901 |
| Jani Nyman |
$89,167 (2) |
| Salary Remaining : |
$57,739 |
| Caedan Bankier |
$86,750 (1) |
| Salary Remaining : |
$56,174 |
| Alex Jefferies |
$86,750 (1) |
| Salary Remaining : |
$56,174 |
| Max McCue |
$85,833 (2) |
| Salary Remaining : |
$55,581 |
| Josh Bloom |
$83,667 (1) |
| Salary Remaining : |
$54,178 |
| Zayde Wisdom |
$79,750 (1) |
| Salary Remaining : |
$51,641 |
| Vasili Ponomarev |
$79,500 (1) |
| Salary Remaining : |
$51,480 |
| Raphael Lavoie |
$77,500 (1) |
| Salary Remaining : |
$50,184 |
| Max Pacioretty |
$77,500 (1) |
| Salary Remaining : |
$50,184 |
| Adam Mascherin |
$77,500 (2) |
| Salary Remaining : |
$50,184 |
| Josh Brown |
$77,500 (1) |
| Salary Remaining : |
$50,184 |
| Julien Gauthier |
$77,500 (1) |
| Salary Remaining : |
$50,184 |
| Cal Foote |
$77,500 (1) |
| Salary Remaining : |
$50,184 |
| Michael Milne |
$77,500 (1) |
| Salary Remaining : |
$50,184 |
| Kailer Yamamoto |
$77,500 (1) |
| Salary Remaining : |
$50,184 |
| Total Farm Players | 24 |
| Salary Commitment |
| Year 2025 : $2,744,751 |
| Year 2026 : $1,256,417 |
| Year 2027 : $280,000 |
| Year 2028 : $0 |
| Salary Average Commitment |
| Year 2025 : $2,744,751 |
| Year 2026 : $1,256,417 |
| Year 2027 : $280,000 |
| Year 2028 : $0 |
|