Arena Capacity - Ticket Price Attendance - % |
Arena Name | Rogers Arena |
Level 1: | 5750 - $125 - 5,530 - 96.17% |
Level 2: | 4750 - $100 - 4,445 - 93.58% |
Level 3: | 3750 - $75 - 3,484 - 92.91% |
Level 4: | 2750 - $50 - 2,637 - 95.89% |
Luxury : | 1000 - $300 - 770 - 76.97% |
Total Capacity : | 18000 |
Farm |
Farm Level 1: | 2000 - $25 - 1,969 - 98.43% |
Farm Level 2: | 1000 - $15 - 979 - 97.93% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 16,866 - 93.70% |
Average Income per Game | $2,551,695 |
Year to Date Revenue | $104,619,496 |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2,948 - 98.27% |
Average Income per Game | $79,883 |
Year to Date Revenue | $3,275,187 |
Expense |
Pro Players Total Salaries | $76,290,000 |
Farm Players Total Salaries | $3,190,300 |
Coaches Total Salaries | $1,900,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $4,350,000 |
Pro Year To Date Expenses | $73,631,735 |
Farm Year To Date Expenses | $4,133,841 |
Pro Salary Cap To Date | $72,323,571 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $0 |
Farm Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $427,017 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $22,598 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $76,673,571 |
Estimate Under Maximum Salary Cap of $81,500,000 | $4,826,429 |
Estimate Over Minimum Salary Cap of $60,200,000 | $16,473,571 |
Current Bank Account | $68,242,011 |
Projected Bank Account | $68,242,011 |
|
Pro Players Salaries |
William Karlsson (1 Way Contract) |
$7,486,000 (5) |
-Salary Remaining : |
$0 |
-Salary Average : |
$7,486,000 |
-Salary Average Remaining : |
$0 |
Alex DeBrincat |
$6,200,000 (3) |
-Salary Remaining : |
$0 |
-Salary Average : |
$925,000 |
-Salary Average Remaining : |
$0 |
Cam Atkinson (1 Way Contract) |
$6,071,000 (5) |
-Salary Remaining : |
$0 |
-Salary Average : |
$6,071,000 |
-Salary Average Remaining : |
$0 |
Phillip Danault (1 Way Contract) |
$5,776,000 (4) |
-Salary Remaining : |
$0 |
-Salary Average : |
$5,776,000 |
-Salary Average Remaining : |
$0 |
Matt Niskanen (1 Way Contract) |
$5,250,000 (5) |
-Salary Remaining : |
$0 |
-Salary Average : |
$5,250,000 |
-Salary Average Remaining : |
$0 |
Robin Lehner (1 Way Contract) |
$4,600,000 (3) |
-Salary Remaining : |
$0 |
-Salary Average : |
$4,816,000 |
-Salary Average Remaining : |
$0 |
Brady Skjei |
$4,500,000 (1) |
-Salary Remaining : |
$0 |
-Salary Average : |
$925,000 |
-Salary Average Remaining : |
$0 |
Nick Foligno (1 Way Contract) |
$3,500,000 (2) |
-Salary Remaining : |
$0 |
-Salary Average : |
$3,500,000 |
-Salary Average Remaining : |
$0 |
Joel Edmundson (1 Way Contract) |
$3,500,000 (1) |
-Salary Remaining : |
$0 |
-Salary Average : |
$700,000 |
-Salary Average Remaining : |
$0 |
Anthony Cirelli |
$3,194,000 (1) |
-Salary Remaining : |
$0 |
-Salary Average : |
$3,194,000 |
-Salary Average Remaining : |
$0 |
Michael Del Zotto (1 Way Contract) |
$3,021,000 (1) |
-1 Way Contract Salary Cap : | $3,021,000 |
-Salary Remaining : |
$0 |
-Salary Average : |
$3,021,000 |
-Salary Average Remaining : |
$0 |
Brian Elliott (1 Way Contract) |
$3,000,000 (5) |
-Salary Remaining : |
$0 |
-Salary Average : |
$3,000,000 |
-Salary Average Remaining : |
$0 |
Nikita Zaitsev (1 Way Contract) |
$2,962,000 (1) |
-Salary Remaining : |
$0 |
-Salary Average : |
$3,500,000 |
-Salary Average Remaining : |
$0 |
Kailer Yamamoto |
$2,321,000 (1) |
-Salary Remaining : |
$0 |
-Salary Average : |
$2,321,000 |
-Salary Average Remaining : |
$0 |
Jason Demers (1 Way Contract) |
$2,225,000 (2) |
-Salary Remaining : |
$0 |
-Salary Average : |
$2,225,000 |
-Salary Average Remaining : |
$0 |
Ethan Bear |
$2,202,000 (2) |
-Salary Remaining : |
$0 |
-Salary Average : |
$2,202,000 |
-Salary Average Remaining : |
$0 |
Brian Boyle (1 Way Contract) |
$2,000,000 (2) |
-Salary Remaining : |
$0 |
-Salary Average : |
$2,000,000 |
-Salary Average Remaining : |
$0 |
Marcus Foligno (1 Way Contract) |
$1,740,000 (1) |
-Salary Remaining : |
$0 |
-Salary Average : |
$1,410,000 |
-Salary Average Remaining : |
$0 |
Riley Sheahan (1 Way Contract) |
$1,500,000 (2) |
-Salary Remaining : |
$0 |
-Salary Average : |
$1,500,000 |
-Salary Average Remaining : |
$0 |
Garnet Hathaway |
$1,325,000 (1) |
-Salary Remaining : |
$0 |
-Salary Average : |
$1,700,000 |
-Salary Average Remaining : |
$0 |
Ryan Donato |
$1,317,000 (1) |
-Salary Remaining : |
$0 |
-Salary Average : |
$1,317,000 |
-Salary Average Remaining : |
$0 |
K'Andre Miller |
$925,000 (3) |
-Salary Remaining : |
$0 |
-Salary Average : |
$550,000 |
-Salary Average Remaining : |
$0 |
Josh Norris |
$925,000 (2) |
-Salary Remaining : |
$0 |
-Salary Average : |
$925,000 |
-Salary Average Remaining : |
$0 |
Brett Howden |
$750,000 (1) |
-Salary Remaining : |
$0 |
-Salary Average : |
$700,000 |
-Salary Average Remaining : |
$0 |
Total Pro Players | 24 |
Salary Commitment |
Year 23 : $76,290,000 |
Year 24 : $51,660,000 |
Year 25 : $39,308,000 |
Year 26 : $27,583,000 |
Salary Average Commitment |
Year 23 : $65,014,000 |
Year 24 : $46,226,000 |
Year 25 : $33,874,000 |
Year 26 : $27,583,000 |
Salary Cap with 1 Way Contract |
Year 23 : $76,290,000 |
Year 24 : $51,660,000 |
Year 25 : $39,308,000 |
Year 26 : $27,583,000 |
|
Farm Players Salaries |
Ben Street |
$100,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$100,000 |
Salary Average Remaining : |
$0 |
Cameron Gaunce |
$100,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$100,000 |
Salary Average Remaining : |
$0 |
Matt Moulson |
$100,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$100,000 |
Salary Average Remaining : |
$0 |
Nathan Bastian |
$92,800 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$92,800 |
Salary Average Remaining : |
$0 |
Mads Sogaard |
$92,500 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$0 |
Salary Average Remaining : |
$0 |
Nicolas Beaudin (Out of Payroll) |
$92,500 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$0 |
Brendan Perlini |
$92,500 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$0 |
Brandon Crawley |
$92,500 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$55,000 |
Salary Average Remaining : |
$0 |
Evgeny Svechnikov |
$92,500 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$0 |
Isaac Ratcliffe |
$92,500 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$0 |
Jeremy Groleau |
$92,500 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$0 |
Joakim Nygard |
$92,500 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$0 |
Mikko Lehtonen |
$92,500 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$55,000 |
Salary Average Remaining : |
$0 |
Aliaksei Protas |
$92,500 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$0 |
Salary Average Remaining : |
$0 |
Mitchell Vande Sompel |
$92,500 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$55,000 |
Salary Average Remaining : |
$0 |
Ryan Poehling |
$92,500 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$0 |
Adam Werner |
$92,500 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$0 |
Tyler Tucker |
$92,500 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$55,000 |
Salary Average Remaining : |
$0 |
Ty Dellandrea |
$92,500 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$0 |
Simon Holmstrom |
$92,500 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$92,500 |
Salary Average Remaining : |
$0 |
Quinton Byfield |
$92,500 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$55,000 |
Salary Average Remaining : |
$0 |
Oliwer Kaski |
$80,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$80,000 |
Salary Average Remaining : |
$0 |
Alex Lyon |
$80,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$80,000 |
Salary Average Remaining : |
$0 |
Joakim Ryan |
$80,000 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$80,000 |
Salary Average Remaining : |
$0 |
Fredrik Claesson |
$80,000 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$80,000 |
Salary Average Remaining : |
$0 |
Gemel Smith |
$80,000 (3) |
Salary Remaining : |
$0 |
Salary Average : |
$80,000 |
Salary Average Remaining : |
$0 |
Scott Wilson |
$80,000 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$80,000 |
Salary Average Remaining : |
$0 |
Justin Bailey |
$80,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$80,000 |
Salary Average Remaining : |
$0 |
Ville Husso |
$80,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$80,000 |
Salary Average Remaining : |
$0 |
Sam Miletic |
$80,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$70,000 |
Salary Average Remaining : |
$0 |
Dennis Yan |
$75,000 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$75,000 |
Salary Average Remaining : |
$0 |
Matthew Phillips |
$75,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$75,000 |
Salary Average Remaining : |
$0 |
Luke Green |
$75,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$75,000 |
Salary Average Remaining : |
$0 |
Jonathan Ang |
$70,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$70,000 |
Salary Average Remaining : |
$0 |
Juuso Riikola |
$70,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$70,000 |
Salary Average Remaining : |
$0 |
Jordan Gross |
$70,000 (2) |
Salary Remaining : |
$0 |
Salary Average : |
$70,000 |
Salary Average Remaining : |
$0 |
Hudson Elynuik |
$70,000 (1) |
Salary Remaining : |
$0 |
Salary Average : |
$70,000 |
Salary Average Remaining : |
$0 |
Total Farm Players | 37 |
Salary Commitment |
Year 23 : $3,190,300 |
Year 24 : $1,945,000 |
Year 25 : $900,000 |
Year 26 : $0 |
Salary Average Commitment |
Year 23 : $2,807,800 |
Year 24 : $1,572,500 |
Year 25 : $527,500 |
Year 26 : $0 |
|