Arena Capacity - Ticket Price Attendance - % |
Arena Name | Rexall Place |
Level 1: | 5750 - $140 - 4,320 - 75.13% |
Level 2: | 4750 - $115 - 3,413 - 71.84% |
Level 3: | 3750 - $85 - 2,673 - 71.27% |
Level 4: | 2750 - $60 - 1,924 - 69.95% |
Luxury : | 1000 - $310 - 797 - 79.65% |
Total Capacity : | 18000 |
Farm |
Farm Level 1: | 2000 - $30 - 1,968 - 98.38% |
Farm Level 2: | 1000 - $20 - 808 - 80.80% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 39 |
Average Attendance - % | 13,125 - 72.92% |
Average Income per Game | $2,300,752 |
Year to Date Revenue | $4,601,503 |
Farm |
Home Games Left | 8 |
Average Attendance - % | 2,776 - 92.52% |
Average Income per Game | $93,982 |
Year to Date Revenue | $187,963 |
Expense |
Pro Players Total Salaries | $82,849,100 |
Pro Players Total Average Salaries | $82,849,100 |
Farm Players Total Salaries | $3,551,690 |
Farm Players Total Average Salaries | $3,551,690 |
Coaches Total Salaries | $1,900,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $4,120,290 |
Pro Year To Date Expenses | $3,935,946 |
Farm Year To Date Expenses | $204,417 |
Pro Salary Cap To Date | $3,890,026 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $89,729,308 |
Farm Estimated Season Revenue | $751,852 |
Pro Remaining Season Days | 187 |
Pro Expenses Per Days | $427,802 |
Pro Estimated Expenses | $79,998,974 |
Farm Remaining Season Days | 187 |
Farm Expenses Per Days | $22,713 |
Farm Estimated Expenses | $4,247,331 |
Estimated Season Expenses | $84,246,305 |
Season Salary Cap | $86,969,390 |
Estimate Under Maximum Salary Cap of $88,000,000 | $1,030,610 |
Estimate Over Minimum Salary Cap of $65,000,000 | $21,969,390 |
Current Bank Account | $62,481,730 |
Projected Bank Account | $68,716,585 |
|
Pro Players Salaries |
David Pastrnak (1 Way Contract) |
$11,390,000 (5) |
-Salary Remaining : |
$10,866,990 |
-Salary Average : |
$11,390,000 |
-Salary Average Remaining : |
$10,866,990 |
Tim Stutzle (1 Way Contract) |
$8,114,000 (5) |
-Salary Remaining : |
$7,741,418 |
-Salary Average : |
$8,114,000 |
-Salary Average Remaining : |
$7,741,418 |
Sidney Crosby (1 Way Contract) |
$7,923,000 (2) |
-Salary Remaining : |
$7,559,189 |
-Salary Average : |
$7,923,000 |
-Salary Average Remaining : |
$7,559,189 |
Adam Fox (1 Way Contract) |
$7,600,000 (2) |
-Salary Remaining : |
$7,251,020 |
-Salary Average : |
$7,600,000 |
-Salary Average Remaining : |
$7,251,020 |
Marc-Andre Fleury (1 Way Contract) |
$7,587,500 (1) |
-Salary Remaining : |
$7,239,094 |
-Salary Average : |
$7,587,500 |
-Salary Average Remaining : |
$7,239,094 |
Martin Necas (1 Way Contract) |
$5,500,000 (2) |
-Salary Remaining : |
$5,247,449 |
-Salary Average : |
$5,500,000 |
-Salary Average Remaining : |
$5,247,449 |
Colton Parayko (1 Way Contract) |
$5,226,000 (1) |
-Salary Remaining : |
$4,986,031 |
-Salary Average : |
$5,226,000 |
-Salary Average Remaining : |
$4,986,031 |
Rasmus Sandin (1 Way Contract) |
$4,119,000 (4) |
-Salary Remaining : |
$3,929,862 |
-Salary Average : |
$4,119,000 |
-Salary Average Remaining : |
$3,929,862 |
Filip Gustavsson (1 Way Contract) |
$3,619,000 (2) |
-Salary Remaining : |
$3,452,821 |
-Salary Average : |
$3,619,000 |
-Salary Average Remaining : |
$3,452,821 |
Casey Mittelstadt (1 Way Contract) |
$3,500,000 (2) |
-Salary Remaining : |
$3,339,286 |
-Salary Average : |
$3,500,000 |
-Salary Average Remaining : |
$3,339,286 |
Colton Sissons (1 Way Contract) |
$2,770,600 (4) |
-Salary Remaining : |
$2,643,379 |
-Salary Average : |
$2,770,600 |
-Salary Average Remaining : |
$2,643,379 |
Derek Forbort (1 Way Contract) |
$2,500,000 (4) |
-Salary Remaining : |
$2,385,204 |
-Salary Average : |
$2,500,000 |
-Salary Average Remaining : |
$2,385,204 |
Barclay Goodrow (1 Way Contract) |
$2,000,000 (3) |
-Salary Remaining : |
$1,908,163 |
-Salary Average : |
$2,000,000 |
-Salary Average Remaining : |
$1,908,163 |
Blake Lizotte (1 Way Contract) |
$1,744,000 (1) |
-Salary Remaining : |
$1,663,918 |
-Salary Average : |
$1,744,000 |
-Salary Average Remaining : |
$1,663,918 |
Jaycob Megna (1 Way Contract) |
$1,350,000 (2) |
-Salary Remaining : |
$1,288,010 |
-Salary Average : |
$1,350,000 |
-Salary Average Remaining : |
$1,288,010 |
Luke Glendening (1 Way Contract) |
$1,000,000 (2) |
-Salary Remaining : |
$954,082 |
-Salary Average : |
$1,000,000 |
-Salary Average Remaining : |
$954,082 |
Jujhar Khaira (1 Way Contract) |
$1,000,000 (2) |
-1 Way Contract Salary Cap : | $1,000,000 |
-Salary Remaining : |
$954,082 |
-Salary Average : |
$1,000,000 |
-Salary Average Remaining : |
$954,082 |
Robert Bortuzzo (1 Way Contract) |
$1,000,000 (2) |
-1 Way Contract Salary Cap : | $1,000,000 |
-Salary Remaining : |
$954,082 |
-Salary Average : |
$1,000,000 |
-Salary Average Remaining : |
$954,082 |
Moritz Seider |
$950,000 (1) |
-Salary Remaining : |
$906,378 |
-Salary Average : |
$950,000 |
-Salary Average Remaining : |
$906,378 |
Matty Beniers |
$950,000 (2) |
-Salary Remaining : |
$906,378 |
-Salary Average : |
$950,000 |
-Salary Average Remaining : |
$906,378 |
Dawson Mercer |
$950,000 (1) |
-Salary Remaining : |
$906,378 |
-Salary Average : |
$950,000 |
-Salary Average Remaining : |
$906,378 |
Yegor Chinakhov |
$950,000 (1) |
-Salary Remaining : |
$906,378 |
-Salary Average : |
$950,000 |
-Salary Average Remaining : |
$906,378 |
Martin Fehervary |
$950,000 (1) |
-Salary Remaining : |
$906,378 |
-Salary Average : |
$950,000 |
-Salary Average Remaining : |
$906,378 |
Andrei Kuzmenko |
$950,000 (2) |
-Salary Remaining : |
$906,378 |
-Salary Average : |
$950,000 |
-Salary Average Remaining : |
$906,378 |
Samuel Ersson |
$950,000 (2) |
-Salary Remaining : |
$906,378 |
-Salary Average : |
$950,000 |
-Salary Average Remaining : |
$906,378 |
Total Pro Players | 25 |
Salary Commitment |
Year 2024 : $84,593,100 |
Year 2025 : $66,235,600 |
Year 2026 : $30,893,600 |
Year 2027 : $28,893,600 |
Salary Average Commitment |
Year 2024 : $84,593,100 |
Year 2025 : $66,235,600 |
Year 2026 : $30,893,600 |
Year 2027 : $28,893,600 |
Salary Cap with 1 Way Contract |
Year 2024 : $84,593,100 |
Year 2025 : $66,235,600 |
Year 2026 : $30,893,600 |
Year 2027 : $28,893,600 |
|
Farm Players Salaries |
Chris Terry |
$100,000 (2) |
Salary Remaining : |
$95,408 |
Salary Average : |
$100,000 |
Salary Average Remaining : |
$95,408 |
Tomas Suchanek |
$95,000 (3) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Spencer Stastney |
$95,000 (2) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Maxim Cajkovic |
$95,000 (3) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Cameron Morrison |
$95,000 (1) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Mason Lohrei |
$95,000 (3) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Will Cuylle |
$95,000 (2) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Logan Morrison |
$95,000 (3) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Tristen Robins |
$95,000 (2) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Joshua Roy |
$95,000 (3) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Nico Myatovic |
$95,000 (3) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Ryan O'Rourke |
$95,000 (2) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Ronan Seeley |
$95,000 (2) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Bo Groulx |
$95,000 (1) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Lukas Cormier |
$95,000 (2) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Justin Sourdif |
$95,000 (2) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Emil Andrae |
$95,000 (2) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Thomas Milic |
$95,000 (3) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Maximus Wanner |
$95,000 (3) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Ryan Tverberg |
$95,000 (3) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Ryder Rolston |
$95,000 (3) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Michael Dipietro |
$95,000 (3) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Strauss Mann |
$95,000 (2) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Isaiah Saville |
$95,000 (2) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Yan Kuznetsov |
$95,000 (1) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Ty Emberson |
$95,000 (1) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Ronnie Attard |
$95,000 (1) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Roby Jarventie |
$95,000 (1) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Rasmus Kupari |
$95,000 (1) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Grigori Denisenko |
$95,000 (1) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Connor McMichael |
$95,000 (1) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Vladislav Firstov |
$95,000 (3) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Alex Beaucage |
$95,000 (1) |
Salary Remaining : |
$90,638 |
Salary Average : |
$95,000 |
Salary Average Remaining : |
$90,638 |
Alexander Alexeyev |
$88,790 (1) |
Salary Remaining : |
$84,713 |
Salary Average : |
$88,790 |
Salary Average Remaining : |
$84,713 |
Zac Jones |
$87,050 (2) |
Salary Remaining : |
$83,053 |
Salary Average : |
$87,050 |
Salary Average Remaining : |
$83,053 |
Dmitri Samorukov |
$85,850 (2) |
Salary Remaining : |
$81,908 |
Salary Average : |
$85,850 |
Salary Average Remaining : |
$81,908 |
Ty Smith |
$75,000 (3) |
Salary Remaining : |
$71,556 |
Salary Average : |
$75,000 |
Salary Average Remaining : |
$71,556 |
Mitchell Chaffee |
$75,000 (2) |
Salary Remaining : |
$71,556 |
Salary Average : |
$75,000 |
Salary Average Remaining : |
$71,556 |
Total Farm Players | 38 |
Salary Commitment |
Year 2024 : $3,551,690 |
Year 2025 : $2,512,900 |
Year 2026 : $1,215,000 |
Year 2027 : $0 |
Salary Average Commitment |
Year 2024 : $3,551,690 |
Year 2025 : $2,512,900 |
Year 2026 : $1,215,000 |
Year 2027 : $0 |
|