Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Nationwide Arena |
| Level 1: | 6000 - $225 - 3,629 - 60.49% |
| Level 2: | 5000 - $165 - 3,015 - 60.31% |
| Level 3: | 4000 - $135 - 2,269 - 56.72% |
| Level 4: | 3000 - $100 - 1,698 - 56.60% |
| Luxury : | 1000 - $300 - 672 - 67.19% |
| Total Capacity : | 19000 |
| Farm |
| Farm Level 1: | 2000 - $100 - 914 - 45.70% |
| Farm Level 2: | 1000 - $0 - 944 - 94.42% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 11,283 - 59.39% |
| Average Income per Game | $2,091,388 |
| Year to Date Revenue | $85,746,912 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 1,858 - 61.94% |
| Average Income per Game | $91,402 |
| Year to Date Revenue | $3,747,500 |
Expense |
| Pro Players Total Salaries | $94,236,667 |
| Farm Players Total Salaries | $2,172,617 |
| Coaches Total Salaries | $4,450,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $91,841,856 |
| Farm Year To Date Expenses | $2,953,700 |
| Pro Salary Cap To Date | $88,161,148 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 1 |
| Pro Expenses Per Days | $510,087 |
| Pro Estimated Expenses | $510,087 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $15,884 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $510,087 |
| Estimated Season Salary Cap | $88,651,964 |
| Estimate Under Maximum Salary Cap of $95,500,000 | $6,848,036 |
| Estimate Over Minimum Salary Cap of $70,600,000 | $18,051,964 |
| Current Bank Account | ($1,423,833) |
| Projected Bank Account | ($1,933,920) |
|
Pro Players Salaries |
| Elias Pettersson (1 Way Contract) |
$11,000,000 (1) |
| -Salary Remaining : |
$57,292 |
| Quinn Hughes |
$9,000,000 (2) |
| -Salary Remaining : |
$46,875 |
| Steven Stamkos (1 Way Contract) |
$8,150,000 (3) |
| -Salary Remaining : |
$42,448 |
| Kevin Fiala (1 Way Contract) |
$7,875,000 (3) |
| -Salary Remaining : |
$41,016 |
| Marcus Pettersson |
$6,500,000 (5) |
| -Salary Remaining : |
$33,854 |
| Jaden Schwartz |
$6,000,000 (2) |
| -Salary Remaining : |
$31,250 |
| Thatcher Demko (1 Way Contract) |
$5,000,000 (3) |
| -Salary Remaining : |
$26,042 |
| Josh Manson (1 Way Contract) |
$5,000,000 (4) |
| -Salary Remaining : |
$26,042 |
| Anders Lee (1 Way Contract) |
$5,000,000 (1) |
| -Salary Remaining : |
$26,042 |
| Elvis Merzlikins |
$5,000,000 (1) |
| -Salary Remaining : |
$26,042 |
| Eeli Tolvanen |
$4,000,000 (2) |
| -Salary Remaining : |
$20,833 |
| Christian Dvorak (1 Way Contract) |
$3,750,000 (3) |
| -Salary Remaining : |
$19,531 |
| Dmitry Kulikov |
$2,500,000 (3) |
| -Salary Remaining : |
$13,021 |
| Teddy Blueger |
$2,500,000 (3) |
| -Salary Remaining : |
$13,021 |
| Carson Soucy |
$2,500,000 (1) |
| -Salary Remaining : |
$13,021 |
| Miles Wood |
$2,250,000 (2) |
| -Salary Remaining : |
$11,719 |
| Brandon Duhaime |
$2,000,000 (3) |
| -Salary Remaining : |
$10,417 |
| Dan Vladar |
$1,350,000 (1) |
| -Salary Remaining : |
$7,031 |
| Ondrej Palat |
$1,200,000 (2) |
| -Salary Remaining : |
$6,250 |
| Zach Aston-Reese |
$1,000,000 (2) |
| -Salary Remaining : |
$5,208 |
| Kent Johnson |
$925,000 (1) |
| -Salary Remaining : |
$4,818 |
| Simon Edvinsson |
$894,167 (1) |
| -Salary Remaining : |
$4,657 |
| Adam Wilsby |
$842,500 (1) |
| -Salary Remaining : |
$4,388 |
| Total Pro Players | 23 |
| Salary Commitment |
| Year 2025 : $94,236,667 |
| Year 2026 : $66,725,000 |
| Year 2027 : $43,275,000 |
| Year 2028 : $11,500,000 |
| Salary Average Commitment |
| Year 2025 : $94,236,667 |
| Year 2026 : $66,725,000 |
| Year 2027 : $43,275,000 |
| Year 2028 : $11,500,000 |
| Salary Cap with 1 Way Contract |
| Year 2025 : $94,236,667 |
| Year 2026 : $66,725,000 |
| Year 2027 : $43,275,000 |
| Year 2028 : $11,500,000 |
|
Farm Players Salaries |
| John Leonard |
$100,000 (3) |
| Salary Remaining : |
$0 |
| Lukas Reichel |
$100,000 (1) |
| Salary Remaining : |
$0 |
| Jacob Ingham |
$95,000 (2) |
| Salary Remaining : |
$0 |
| Aidan McDonough |
$92,500 (2) |
| Salary Remaining : |
$0 |
| Marat Khusnutdinov |
$92,500 (2) |
| Salary Remaining : |
$0 |
| Ethan Edwards |
$92,500 (3) |
| Salary Remaining : |
$0 |
| Dylan Garand |
$92,500 (1) |
| Salary Remaining : |
$0 |
| Cole McWard |
$92,500 (1) |
| Salary Remaining : |
$0 |
| John Farinacci |
$92,500 (2) |
| Salary Remaining : |
$0 |
| Eduard Sale |
$91,833 (3) |
| Salary Remaining : |
$0 |
| Danila Klimovich |
$90,000 (3) |
| Salary Remaining : |
$0 |
| Arttu Hyry |
$87,000 (1) |
| Salary Remaining : |
$0 |
| Samuel Johannesson |
$87,000 (3) |
| Salary Remaining : |
$0 |
| Lukas Svejkovsky |
$85,917 (1) |
| Salary Remaining : |
$0 |
| Jeremy Hanzel |
$85,200 (3) |
| Salary Remaining : |
$0 |
| Keaton Middleton |
$85,000 (4) |
| Salary Remaining : |
$0 |
| Kirill Kudryavtsev |
$82,500 (3) |
| Salary Remaining : |
$0 |
| Marshall Warren |
$82,500 (3) |
| Salary Remaining : |
$0 |
| Nikita Prishchepov |
$80,667 (3) |
| Salary Remaining : |
$0 |
| Jared Davidson |
$77,500 (2) |
| Salary Remaining : |
$0 |
| Valtteri Puustinen |
$77,500 (1) |
| Salary Remaining : |
$0 |
| Blake Biondi |
$77,500 (3) |
| Salary Remaining : |
$0 |
| Connor Kelley |
$77,500 (3) |
| Salary Remaining : |
$0 |
| Graham Sward |
$77,500 (3) |
| Salary Remaining : |
$0 |
| Dans Locmelis |
$77,500 (3) |
| Salary Remaining : |
$0 |
| Total Farm Players | 25 |
| Salary Commitment |
| Year 2025 : $2,172,617 |
| Year 2026 : $1,637,200 |
| Year 2027 : $1,187,200 |
| Year 2028 : $85,000 |
| Salary Average Commitment |
| Year 2025 : $2,172,617 |
| Year 2026 : $1,637,200 |
| Year 2027 : $1,187,200 |
| Year 2028 : $85,000 |
|
