Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Hellgates Center |
| Level 1: | 6000 - $100 - 5 809 - 96,82% |
| Level 2: | 5000 - $60 - 4 922 - 98,43% |
| Level 3: | 2000 - $35 - 1 909 - 95,46% |
| Level 4: | 4000 - $20 - 3 923 - 98,09% |
| Luxury : | 1000 - $200 - 961 - 96,06% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $35 - 1 606 - 80,29% |
| Farm Level 2: | 1000 - $15 - 933 - 93,28% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 36 |
| Average Attendance - % | 17 524 - 97,35% |
| Average Income per Game | $1,808,273 |
| Year to Date Revenue | $9,041,365 |
| Farm |
| Home Games Left | 36 |
| Average Attendance - % | 2 539 - 84,62% |
| Average Income per Game | $104,590 |
| Year to Date Revenue | $522,952 |
Expense |
| Pro Players Total Salaries | $88,300,000 |
| Farm Players Total Salaries | $2,498,163 |
| Coaches Total Salaries | $1,030,975 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $2,000,000 |
| Pro Year To Date Expenses | $11,091,927 |
| Farm Year To Date Expenses | $309,153 |
| Pro Salary Cap To Date | $11,091,927 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $65,097,828 |
| Farm Estimated Season Revenue | $3,765,254 |
| Pro Remaining Season Days | 125 |
| Pro Expenses Per Days | $628,627 |
| Pro Estimated Expenses | $78,578,375 |
| Farm Remaining Season Days | 125 |
| Farm Expenses Per Days | $18,057 |
| Farm Estimated Expenses | $2,257,125 |
| Estimated Season Expenses | $80,835,500 |
| Season Salary Cap | $91,330,975 |
| Estimate Under Maximum Salary Cap of $96,500,000 | $5,169,025 |
| Estimate Over Minimum Salary Cap of $71,300,000 | $20,030,975 |
| Current Bank Account | $32,130,617 |
| Projected Bank Account | $20,158,199 |
|
Pro Players Salaries |
| Alex Pietrangelo |
$8,800,000 (2) |
| Linus Ullmark |
$8,250,000 (4) |
| Alex DeBrincat |
$7,875,000 (2) |
| Cole Caufield |
$7,850,000 (2) |
| Patrick Kane |
$5,900,000 (1) |
| Jonathan Marchessault |
$5,500,000 (3) |
| Kevin Bahl |
$5,350,000 (4) |
| Patrik Laine |
$4,350,000 (1) |
| Pavel Buchnevich |
$4,000,000 (4) |
| Noah Cates |
$4,000,000 (4) |
| Trent Frederic |
$3,850,000 (4) |
| Alexandre Carrier |
$3,750,000 (2) |
| Gabriel Landeskog (Out of Payroll) |
$3,500,000 (4) |
| Gustav Nyquist |
$3,250,000 (1) |
| Jack Roslovic |
$2,800,000 (1) |
| Brett Howden |
$2,500,000 (5) |
| Cam Talbot |
$2,500,000 (1) |
| Wyatt Kaiser |
$1,700,000 (2) |
| Egor Zamula |
$1,700,000 (2) |
| David Savard |
$1,500,000 (1) |
| Emil Heineman |
$1,100,000 (2) |
| Calvin Pickard |
$1,000,000 (1) |
| Ben Meyers |
$775,000 (1) |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2025 : $91,800,000 |
| Year 2026 : $69,725,000 |
| Year 2027 : $36,950,000 |
| Year 2028 : $31,450,000 |
| Salary Average Commitment |
| Year 2025 : $86,200,000 |
| Year 2026 : $64,125,000 |
| Year 2027 : $31,350,000 |
| Year 2028 : $31,350,000 |
| Salary Cap with 1 Way Contract |
| Year 2025 : $91,800,000 |
| Year 2026 : $69,725,000 |
| Year 2027 : $36,950,000 |
| Year 2028 : $31,450,000 |
|
Farm Players Salaries |
| Jesper Wallstedt |
$220,000 (2) |
| Scott Morrow |
$91,667 (3) |
| Luke Tuch |
$91,250 (2) |
| Adam Engstrom |
$89,667 (3) |
| David Goyette |
$89,167 (3) |
| Thomas Bordeleau |
$87,413 (1) |
| Noah Laba |
$87,000 (2) |
| Ethan Cardwell |
$86,750 (1) |
| Jordan Dumais |
$86,000 (3) |
| Owen Beck |
$85,333 (3) |
| Marshall Warren |
$82,500 (2) |
| Artem Grushnikov |
$81,417 (3) |
| Jack Rathbone |
$80,000 (2) |
| Jack Ahcan |
$77,500 (1) |
| Tobias Bjornfot |
$77,500 (2) |
| Jaret Anderson-Dolan |
$77,500 (1) |
| Kyle Capobianco |
$77,500 (1) |
| Matthew Phillips |
$77,500 (2) |
| Alex Turcotte |
$77,500 (3) |
| Calen Addison |
$77,500 (1) |
| Tanner Dickinson |
$77,500 (1) |
| Matt Kiersted |
$77,500 (1) |
| Nick Abruzzese |
$77,500 (1) |
| Ozzy Wiesblatt |
$77,500 (2) |
| Cross Hanas |
$77,500 (1) |
| Zach Sawchenko |
$77,500 (1) |
| Ethan Frisch |
$77,500 (1) |
| Kai Uchacz |
$77,500 (1) |
| Roby Jarventie |
$77,500 (1) |
| Nikolai Knyzhov (Out of Payroll) |
$77,500 (1) |
| Total Farm Players | 30 |
| Salary Commitment |
| Year 2025 : $2,575,664 |
| Year 2026 : $1,394,001 |
| Year 2027 : $600,751 |
| Year 2028 : $0 |
| Salary Average Commitment |
| Year 2025 : $2,518,164 |
| Year 2026 : $1,394,001 |
| Year 2027 : $600,751 |
| Year 2028 : $0 |
|
