Arena Capacity - Ticket Price Attendance - % |
Arena Name | Rogers Place |
Level 1: | 8000 - $105 - 7 913 - 98,91% |
Level 2: | 4000 - $63 - 3 977 - 99,42% |
Level 3: | 5000 - $43 - 4 971 - 99,41% |
Level 4: | 2000 - $35 - 1 959 - 97,96% |
Luxury : | 1000 - $220 - 990 - 98,99% |
Total Capacity : | 20000 |
Team Popularity : | 128,00% |
Income |
Home Games Left | 6 |
Average Attendance - % | 19 810 - 99,05% |
Average Income per Game | $1,560,559 |
Year to Date Revenue | $54,619,550 |
Expense |
Pro Players Total Salaries | $69,200,000 |
Farm Players Total Salaries | $1,400,000 |
Coaches Total Salaries | $100,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $4,500,000 |
Pro Year To Date Expenses | $54,761,250 |
Farm Year To Date Expenses | $1,441,869 |
Pro Salary Cap To Date | $54,675,625 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $9,363,351 |
Pro Remaining Season Days | 23 |
Pro Expenses Per Days | $433,125 |
Pro Estimated Expenses | $9,961,875 |
Farm Remaining Season Days | 23 |
Farm Expenses Per Days | $8,750 |
Farm Estimated Expenses | $201,250 |
Estimated Season Expenses | $10,163,125 |
Estimated Season Salary Cap | $69,123,125 |
Estimate Under Maximum Salary Cap of $74,000,000 | $4,876,875 |
Estimate Over Minimum Salary Cap of $44,000,000 | $25,123,125 |
Current Bank Account | $12,450,876 |
Projected Bank Account | $11,651,102 |
|
Pro Players Salaries |
Jake Oettinger |
$5,700,000 (4) |
-Salary Remaining : |
$819,375 |
Alex Pietrangelo |
$5,400,000 (3) |
-Salary Remaining : |
$776,250 |
Andrew Copp |
$4,800,000 (2) |
-Salary Remaining : |
$690,000 |
Quinn Hughes |
$4,700,000 (4) |
-Salary Remaining : |
$675,625 |
Jakob Chychrun |
$4,300,000 (2) |
-Salary Remaining : |
$618,125 |
Tommy Novak |
$4,200,000 (1) |
-Salary Remaining : |
$603,750 |
Blake Wheeler |
$4,000,000 (2) |
-Salary Remaining : |
$575,000 |
Samuel Girard |
$4,000,000 (2) |
-Salary Remaining : |
$575,000 |
James Reimer |
$3,700,000 (1) |
-Salary Remaining : |
$531,875 |
Ryan O'Reilly |
$3,300,000 (1) |
-Salary Remaining : |
$474,375 |
Tyler Bertuzzi |
$3,300,000 (3) |
-Salary Remaining : |
$474,375 |
Eeli Tolvanen |
$2,900,000 (2) |
-Salary Remaining : |
$416,875 |
Carson Soucy |
$2,800,000 (2) |
-Salary Remaining : |
$402,500 |
Conor Sheary |
$2,500,000 (2) |
-Salary Remaining : |
$359,375 |
Jake Evans |
$2,200,000 (1) |
-Salary Remaining : |
$316,250 |
Nicolas Roy |
$2,100,000 (1) |
-Salary Remaining : |
$301,875 |
Owen Tippett |
$1,500,000 (1) |
-Salary Remaining : |
$215,625 |
Trevor Zegras |
$1,400,000 (1) |
-Salary Remaining : |
$201,250 |
Ronnie Attard |
$1,200,000 (1) |
-Salary Remaining : |
$172,500 |
Jake Bean |
$1,200,000 (1) |
-Salary Remaining : |
$172,500 |
Max Comtois |
$1,100,000 (1) |
-Salary Remaining : |
$158,125 |
Dylan Samberg |
$1,000,000 (1) |
-Salary Remaining : |
$143,750 |
Cole Caufield |
$1,000,000 (1) |
-Salary Remaining : |
$143,750 |
Alex Vlasic |
$900,000 (2) |
-Salary Remaining : |
$129,375 |
Total Pro Players | 24 |
Salary Commitment |
Year 23 : $69,200,000 |
Year 24 : $45,300,000 |
Year 25 : $19,100,000 |
Year 26 : $10,400,000 |
Salary Average Commitment |
Year 23 : $69,200,000 |
Year 24 : $45,300,000 |
Year 25 : $19,100,000 |
Year 26 : $10,400,000 |
Salary Cap with 1 Way Contract |
Year 23 : $69,200,000 |
Year 24 : $45,300,000 |
Year 25 : $19,100,000 |
Year 26 : $10,400,000 |
|
Farm Players Salaries |
Ty Smith |
$140,000 (1) |
Salary Remaining : |
$20,125 |
Jayson Megna |
$120,000 (1) |
Salary Remaining : |
$17,250 |
Pontus Holmberg |
$110,000 (1) |
Salary Remaining : |
$15,813 |
James Hamblin |
$100,000 (1) |
Salary Remaining : |
$14,375 |
Dylan Holloway |
$100,000 (2) |
Salary Remaining : |
$14,375 |
Marco Rossi |
$90,000 (2) |
Salary Remaining : |
$12,938 |
Jake Neighbours |
$80,000 (2) |
Salary Remaining : |
$11,500 |
Joseph Gambardella |
$80,000 (1) |
Salary Remaining : |
$11,500 |
Nicholas Robertson |
$80,000 (1) |
Salary Remaining : |
$11,500 |
Roland McKeown |
$70,000 (1) |
Salary Remaining : |
$10,063 |
Tanner Kero |
$50,000 (2) |
Salary Remaining : |
$7,188 |
Danny O'Regan |
$50,000 (2) |
Salary Remaining : |
$7,188 |
Jayce Hawryluk |
$50,000 (1) |
Salary Remaining : |
$7,188 |
Matthew Poitras |
$40,000 (1) |
Salary Remaining : |
$5,750 |
Adam Fantilli |
$40,000 (1) |
Salary Remaining : |
$5,750 |
Devante Stephens |
$10,000 (4) |
Salary Remaining : |
$1,438 |
Cameron Crotty |
$10,000 (8) |
Salary Remaining : |
$1,438 |
David Drake |
$10,000 (10) |
Salary Remaining : |
$1,438 |
Dmitri Semykin |
$10,000 (7) |
Salary Remaining : |
$1,438 |
Adam Wilsby |
$10,000 (10) |
Salary Remaining : |
$1,438 |
Bode Wilde |
$10,000 (10) |
Salary Remaining : |
$1,438 |
Josiah Didier |
$10,000 (3) |
Salary Remaining : |
$1,438 |
David Farrance |
$10,000 (8) |
Salary Remaining : |
$1,438 |
Joel Blomqvist |
$10,000 (9) |
Salary Remaining : |
$1,438 |
Jayden Struble |
$10,000 (10) |
Salary Remaining : |
$1,438 |
Jeremie Poirier |
$10,000 (10) |
Salary Remaining : |
$1,438 |
Artem Grushnikov |
$10,000 (10) |
Salary Remaining : |
$1,438 |
Daniil Chechelev |
$10,000 (9) |
Salary Remaining : |
$1,438 |
Alex Beaucage |
$10,000 (9) |
Salary Remaining : |
$1,438 |
Lukas Rousek |
$10,000 (9) |
Salary Remaining : |
$1,438 |
Jake Wise |
$10,000 (10) |
Salary Remaining : |
$1,438 |
Logan Stankoven |
$10,000 (10) |
Salary Remaining : |
$1,438 |
Matt Villalta |
$10,000 (4) |
Salary Remaining : |
$1,438 |
Arvid Holm |
$10,000 (9) |
Salary Remaining : |
$1,438 |
Raphael Lavoie |
$10,000 (8) |
Salary Remaining : |
$1,438 |
Total Farm Players | 35 |
Salary Commitment |
Year 23 : $1,400,000 |
Year 24 : $570,000 |
Year 25 : $200,000 |
Year 26 : $190,000 |
Salary Average Commitment |
Year 23 : $1,390,000 |
Year 24 : $560,000 |
Year 25 : $190,000 |
Year 26 : $180,000 |
|