Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Nationwide Arena |
| Level 1: | 6000 - $165 - 5,808 - 96.81% |
| Level 2: | 5000 - $98 - 4,819 - 96.37% |
| Level 3: | 2000 - $60 - 1,915 - 95.76% |
| Level 4: | 4000 - $45 - 3,813 - 95.33% |
| Luxury : | 1000 - $295 - 975 - 97.45% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $21 - 1,944 - 97.18% |
| Farm Level 2: | 1000 - $17 - 968 - 96.85% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 21 |
| Average Attendance - % | 17,330 - 96.28% |
| Average Income per Game | $2,004,583 |
| Year to Date Revenue | $40,091,651 |
| Farm |
| Home Games Left | 21 |
| Average Attendance - % | 2,912 - 97.07% |
| Average Income per Game | $57,277 |
| Year to Date Revenue | $1,145,543 |
Expense |
| Pro Players Total Salaries | $82,927,899 |
| Farm Players Total Salaries | $2,252,200 |
| Coaches Total Salaries | $1,250,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $45,587,403 |
| Farm Year To Date Expenses | $1,470,033 |
| Pro Salary Cap To Date | $41,707,403 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $42,096,234 |
| Farm Estimated Season Revenue | $1,202,820 |
| Pro Remaining Season Days | 78 |
| Pro Expenses Per Days | $479,588 |
| Pro Estimated Expenses | $37,407,864 |
| Farm Remaining Season Days | 78 |
| Farm Expenses Per Days | $14,298 |
| Farm Estimated Expenses | $1,115,244 |
| Estimated Season Expenses | $38,523,108 |
| Season Salary Cap | $76,927,900 |
| Estimate Under Maximum Salary Cap of $81,500,000 | $4,572,100 |
| Estimate Over Minimum Salary Cap of $60,240,000 | $16,687,900 |
| Current Bank Account | $1,007,773 |
| Projected Bank Account | $5,783,719 |
|
Pro Players Salaries |
| CBJ CAPHIT (1 Way Contract) |
$17,800,000 (2) |
| -Salary Remaining : |
$7,933,714 |
| Jonas Brodin (1 Way Contract) |
$5,650,000 (3) |
| -Salary Remaining : |
$2,518,286 |
| Laurent Brossoit (1 Way Contract) |
$4,850,000 (2) |
| -Salary Remaining : |
$2,161,714 |
| Casey Desmith (1 Way Contract) |
$3,750,000 (2) |
| -Salary Remaining : |
$1,671,429 |
| Dillon Dube (1 Way Contract) |
$3,720,000 (3) |
| -Salary Remaining : |
$1,658,057 |
| Adrian Kempe (1 Way Contract) |
$3,600,000 (4) |
| -Salary Remaining : |
$1,604,571 |
| Brett Ritchie (1 Way Contract) |
$3,400,000 (1) |
| -Salary Remaining : |
$1,515,429 |
| Jaden Schwartz (1 Way Contract) |
$3,200,000 (2) |
| -Salary Remaining : |
$1,426,286 |
| Riley Stillman (1 Way Contract) |
$3,000,000 (3) |
| -Salary Remaining : |
$1,337,143 |
| Tuukka Rask (1 Way Contract) |
$2,850,000 (2) |
| -1 Way Contract Salary Cap : | $1,350,000 |
| -Salary Remaining : |
$1,270,286 |
| Wyatt Kalynuk (1 Way Contract) |
$2,760,000 (2) |
| -1 Way Contract Salary Cap : | $1,260,000 |
| -Salary Remaining : |
$1,230,171 |
| Nick Paul (1 Way Contract) |
$2,500,000 (2) |
| -Salary Remaining : |
$1,114,286 |
| Nikolai Knyzhov (1 Way Contract) |
$2,500,000 (4) |
| -Salary Remaining : |
$1,114,286 |
| Kieffer Bellows (1 Way Contract) |
$2,300,000 (3) |
| -Salary Remaining : |
$1,025,143 |
| Nicolas Roy (1 Way Contract) |
$2,125,000 (1) |
| -Salary Remaining : |
$947,143 |
| Dawson Mercer (1 Way Contract) |
$2,080,000 (1) |
| -Salary Remaining : |
$927,086 |
| Joel Teasdale (1 Way Contract) |
$2,000,000 (2) |
| -1 Way Contract Salary Cap : | $500,000 |
| -Salary Remaining : |
$891,429 |
| Kevin Roy (1 Way Contract) |
$1,700,000 (2) |
| -1 Way Contract Salary Cap : | $200,000 |
| -Salary Remaining : |
$757,714 |
| Jordan Martinook (1 Way Contract) |
$1,650,000 (1) |
| -Salary Remaining : |
$735,429 |
| Mason Shaw (1 Way Contract) |
$1,500,000 (4) |
| -Salary Remaining : |
$668,571 |
| Ilya Lyubushkin (1 Way Contract) |
$1,500,000 (1) |
| -Salary Remaining : |
$668,571 |
| Zac Bolduc |
$1,499,999 (3) |
| -Salary Remaining : |
$668,571 |
| Dillon Heatherington |
$1,499,900 (2) |
| -Salary Remaining : |
$668,527 |
| Dan Fucking Renouf |
$1,499,000 (4) |
| -Salary Remaining : |
$668,126 |
| Anthony Louis |
$1,499,000 (4) |
| -Salary Remaining : |
$668,126 |
| Radim Simek |
$1,495,000 (3) |
| -Salary Remaining : |
$666,343 |
| P.K. Subban |
$1,000,000 (2) |
| -Salary Remaining : |
$445,714 |
| Total Pro Players | 27 |
| Salary Commitment |
| Year 2025 : $82,927,899 |
| Year 2026 : $64,597,899 |
| Year 2027 : $28,262,999 |
| Year 2028 : $10,598,000 |
| Salary Average Commitment |
| Year 2025 : $81,185,899 |
| Year 2026 : $71,805,899 |
| Year 2027 : $28,262,999 |
| Year 2028 : $10,598,000 |
| Salary Cap with 1 Way Contract |
| Year 2025 : $76,927,899 |
| Year 2026 : $66,172,899 |
| Year 2027 : $28,262,999 |
| Year 2028 : $10,598,000 |
|
Farm Players Salaries |
| Olen Zellweger |
$150,000 (3) |
| Salary Remaining : |
$66,857 |
| Max Gildon |
$149,900 (4) |
| Salary Remaining : |
$66,813 |
| Dmitri Voronkov |
$140,000 (2) |
| Salary Remaining : |
$62,400 |
| Drew Commesso |
$140,000 (3) |
| Salary Remaining : |
$62,400 |
| Nikolai Kovalenko |
$130,000 (3) |
| Salary Remaining : |
$57,943 |
| Zack Hayes |
$125,000 (4) |
| Salary Remaining : |
$55,714 |
| Jacob Christiansen |
$118,300 (1) |
| Salary Remaining : |
$52,728 |
| Matthew Savoie |
$100,000 (3) |
| Salary Remaining : |
$44,571 |
| Keith Petruzzelli |
$99,000 (3) |
| Salary Remaining : |
$44,126 |
| Ty Nelson |
$92,000 (3) |
| Salary Remaining : |
$41,006 |
| Josh Dunne |
$91,000 (3) |
| Salary Remaining : |
$40,560 |
| Olle Lycksell |
$91,000 (2) |
| Salary Remaining : |
$40,560 |
| Samuel Knazko |
$89,000 (3) |
| Salary Remaining : |
$39,669 |
| David Goyette |
$89,000 (3) |
| Salary Remaining : |
$39,669 |
| Adam Beckman |
$87,000 (2) |
| Salary Remaining : |
$38,777 |
| Danil Zhilkin |
$87,000 (3) |
| Salary Remaining : |
$38,777 |
| Brandon Duhaime |
$85,000 (1) |
| Salary Remaining : |
$37,886 |
| Carson Focht |
$84,000 (1) |
| Salary Remaining : |
$37,440 |
| Jeremy McKenna |
$80,000 (3) |
| Salary Remaining : |
$35,657 |
| Ty Ronning |
$75,000 (1) |
| Salary Remaining : |
$33,429 |
| Patrick Russell |
$75,000 (1) |
| Salary Remaining : |
$33,429 |
| Tyler Ennis |
$75,000 (1) |
| Salary Remaining : |
$33,429 |
| Total Farm Players | 22 |
| Salary Commitment |
| Year 2025 : $2,252,200 |
| Year 2026 : $1,739,900 |
| Year 2027 : $1,421,900 |
| Year 2028 : $274,900 |
| Salary Average Commitment |
| Year 2025 : $2,252,200 |
| Year 2026 : $1,739,900 |
| Year 2027 : $1,421,900 |
| Year 2028 : $274,900 |
|