Arena Capacity - Ticket Price Attendance - % |
| Arena Name | Rexall Place |
| Level 1: | 5750 - $250 - 3336 - 58.02% |
| Level 2: | 4750 - $249 - 2162 - 45.51% |
| Level 3: | 3750 - $248 - 1485 - 39.59% |
| Level 4: | 2750 - $247 - 925 - 33.63% |
| Luxury : | 1000 - $300 - 732 - 73.15% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $100 - 899 - 44.93% |
| Farm Level 2: | 1000 - $99 - 334 - 33.43% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 12 |
| Average Attendance - % | 8639 - 47.99% |
| Average Income per Game | $2,494,302 |
| Year to Date Revenue | $72,334,746 |
| Farm |
| Home Games Left | -19 |
| Average Attendance - % | 1233 - 41.10% |
| Average Income per Game | $93,253 |
| Year to Date Revenue | $2,704,333 |
Expense |
| Pro Players Total Salaries | $88,100,100 |
| Pro Players Total Average Salaries | $88,100,100 |
| Farm Players Total Salaries | $4,308,950 |
| Farm Players Total Average Salaries | $4,308,950 |
| Coaches Total Salaries | $1,900,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $4,453,623 |
| Pro Year To Date Expenses | $67,399,684 |
| Farm Year To Date Expenses | $3,979,010 |
| Pro Salary Cap To Date | $66,173,518 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $29,931,619 |
| Farm Estimated Season Revenue | ($1,771,804) |
| Pro Remaining Season Days | 45 |
| Pro Expenses Per Days | $464,063 |
| Pro Estimated Expenses | $20,882,835 |
| Farm Remaining Season Days | 45 |
| Farm Expenses Per Days | $27,130 |
| Farm Estimated Expenses | $1,220,850 |
| Estimated Season Expenses | $22,103,685 |
| Season Salary Cap | $85,180,723 |
| Estimate Under Maximum Salary Cap of $95,500,000 | $10,319,277 |
| Estimate Over Minimum Salary Cap of $70,600,000 | $14,580,723 |
| Current Bank Account | $72,098,673 |
| Projected Bank Account | $78,154,803 |
|
Pro Players Salaries |
| David Pastrnak (1 Way Contract) |
$11,390,000 (4) |
| -Salary Remaining : |
$2,669,531 |
| -Salary Average : |
$11,390,000 |
| -Salary Average Remaining : |
$2,669,531 |
| Tim Stutzle (1 Way Contract) |
$8,114,000 (4) |
| -Salary Remaining : |
$1,901,719 |
| -Salary Average : |
$8,114,000 |
| -Salary Average Remaining : |
$1,901,719 |
| Moritz Seider |
$7,771,000 (4) |
| -Salary Remaining : |
$1,821,328 |
| -Salary Average : |
$7,771,000 |
| -Salary Average Remaining : |
$1,821,328 |
| Adam Fox (1 Way Contract) |
$7,600,000 (1) |
| -Salary Remaining : |
$1,781,250 |
| -Salary Average : |
$7,600,000 |
| -Salary Average Remaining : |
$1,781,250 |
| Tomas Hertl (Out of Payroll) |
$7,373,000 (5) |
| -Salary Remaining : |
$1,728,047 |
| -Salary Average : |
$7,373,000 |
| -Salary Average Remaining : |
$1,728,047 |
| Mikael Granlund (1 Way Contract) |
$5,900,000 (4) |
| -Salary Remaining : |
$1,382,813 |
| -Salary Average : |
$5,900,000 |
| -Salary Average Remaining : |
$1,382,813 |
| Connor McMichael |
$5,701,000 (4) |
| -Salary Remaining : |
$1,336,172 |
| -Salary Average : |
$5,701,000 |
| -Salary Average Remaining : |
$1,336,172 |
| Colton Parayko (1 Way Contract) |
$5,665,000 (5) |
| -Salary Remaining : |
$1,327,734 |
| -Salary Average : |
$5,665,000 |
| -Salary Average Remaining : |
$1,327,734 |
| Martin Necas (1 Way Contract) |
$5,500,000 (6) |
| -Salary Remaining : |
$1,289,063 |
| -Salary Average : |
$5,500,000 |
| -Salary Average Remaining : |
$1,289,063 |
| Filip Gustavsson (1 Way Contract) |
$3,619,000 (6) |
| -Salary Remaining : |
$848,203 |
| -Salary Average : |
$3,619,000 |
| -Salary Average Remaining : |
$848,203 |
| Martin Fehervary |
$3,591,000 (3) |
| -Salary Remaining : |
$841,641 |
| -Salary Average : |
$3,591,000 |
| -Salary Average Remaining : |
$841,641 |
| Colton Sissons (1 Way Contract) |
$2,770,600 (3) |
| -Salary Remaining : |
$649,359 |
| -Salary Average : |
$2,770,600 |
| -Salary Average Remaining : |
$649,359 |
| Derek Forbort (1 Way Contract) |
$2,500,000 (3) |
| -Salary Remaining : |
$585,938 |
| -Salary Average : |
$2,500,000 |
| -Salary Average Remaining : |
$585,938 |
| Ty Emberson |
$1,741,000 (3) |
| -Salary Remaining : |
$408,047 |
| -Salary Average : |
$1,741,000 |
| -Salary Average Remaining : |
$408,047 |
| Yegor Chinakhov |
$1,731,000 (1) |
| -Salary Remaining : |
$405,703 |
| -Salary Average : |
$1,731,000 |
| -Salary Average Remaining : |
$405,703 |
| Noel Acciari |
$1,333,500 (3) |
| -Salary Remaining : |
$312,539 |
| -Salary Average : |
$1,333,500 |
| -Salary Average Remaining : |
$312,539 |
| Luke Glendening (1 Way Contract) |
$1,000,000 (1) |
| -Salary Remaining : |
$234,375 |
| -Salary Average : |
$1,000,000 |
| -Salary Average Remaining : |
$234,375 |
| Robert Bortuzzo (1 Way Contract) |
$1,000,000 (1) |
| -1 Way Contract Salary Cap : | $1,000,000 |
| -Salary Remaining : |
$234,375 |
| -Salary Average : |
$1,000,000 |
| -Salary Average Remaining : |
$234,375 |
| Mason Lohrei |
$950,000 (2) |
| -Salary Remaining : |
$222,656 |
| -Salary Average : |
$950,000 |
| -Salary Average Remaining : |
$222,656 |
| Matty Beniers |
$950,000 (1) |
| -Salary Remaining : |
$222,656 |
| -Salary Average : |
$950,000 |
| -Salary Average Remaining : |
$222,656 |
| Andrei Kuzmenko |
$950,000 (1) |
| -Salary Remaining : |
$222,656 |
| -Salary Average : |
$950,000 |
| -Salary Average Remaining : |
$222,656 |
| Samuel Ersson |
$950,000 (1) |
| -Salary Remaining : |
$222,656 |
| -Salary Average : |
$950,000 |
| -Salary Average Remaining : |
$222,656 |
| Total Pro Players | 22 |
| Salary Commitment |
| Year 2025 : $88,100,100 |
| Year 2026 : $80,616,100 |
| Year 2027 : $79,666,100 |
| Year 2028 : $67,730,000 |
| Salary Average Commitment |
| Year 2025 : $88,100,100 |
| Year 2026 : $73,919,100 |
| Year 2027 : $72,969,100 |
| Year 2028 : $61,033,000 |
| Salary Cap with 1 Way Contract |
| Year 2025 : $88,100,100 |
| Year 2026 : $73,919,100 |
| Year 2027 : $72,969,100 |
| Year 2028 : $61,033,000 |
|
Farm Players Salaries |
| Michael Simpson |
$100,000 (3) |
| Salary Remaining : |
$23,437 |
| Salary Average : |
$100,000 |
| Salary Average Remaining : |
$23,437 |
| Chris Terry |
$100,000 (1) |
| Salary Remaining : |
$23,437 |
| Salary Average : |
$100,000 |
| Salary Average Remaining : |
$23,437 |
| Emmitt Finnie |
$100,000 (3) |
| Salary Remaining : |
$23,437 |
| Salary Average : |
$100,000 |
| Salary Average Remaining : |
$23,437 |
| Djibril Toure |
$100,000 (3) |
| Salary Remaining : |
$23,437 |
| Salary Average : |
$100,000 |
| Salary Average Remaining : |
$23,437 |
| Nikita Alexandrov |
$100,000 (3) |
| Salary Remaining : |
$23,437 |
| Salary Average : |
$100,000 |
| Salary Average Remaining : |
$23,437 |
| Sawyer Boulton |
$100,000 (3) |
| Salary Remaining : |
$23,437 |
| Salary Average : |
$100,000 |
| Salary Average Remaining : |
$23,437 |
| Charlie Wright |
$100,000 (3) |
| Salary Remaining : |
$23,437 |
| Salary Average : |
$100,000 |
| Salary Average Remaining : |
$23,437 |
| Alex Alexeyev |
$98,840 (2) |
| Salary Remaining : |
$23,166 |
| Salary Average : |
$98,840 |
| Salary Average Remaining : |
$23,166 |
| Emil Andrae |
$95,000 (1) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Jani Nyman |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Tristen Robins |
$95,000 (1) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Spencer Stastney |
$95,000 (1) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Joshua Roy |
$95,000 (2) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Ryan O'Rourke |
$95,000 (1) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Ronan Seeley |
$95,000 (1) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Joni Jurmo |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Jackson Blake |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Harrison Brunicke |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Lukas Cormier |
$95,000 (1) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Will Cuylle |
$95,000 (1) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Justin Sourdif |
$95,000 (1) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Calle Odelius |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Christopher Merisier-Ortiz |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Logan Morrison |
$95,000 (2) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Luca Cagnoni |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Thomas Milic |
$95,000 (2) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Nolan Foote |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Michael Dipietro |
$95,000 (2) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Jacob Fowler |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Carl Lindbom |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Artur Akhtyamov |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Scott Morrow |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Maximus Wanner |
$95,000 (2) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Owen Beck |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Noel Gunler |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Ryder Rolston |
$95,000 (2) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Ryan Tverberg |
$95,000 (2) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Matyas Sapovaliv |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Massimo Rizzo |
$95,000 (3) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Nico Myatovic |
$95,000 (2) |
| Salary Remaining : |
$22,266 |
| Salary Average : |
$95,000 |
| Salary Average Remaining : |
$22,266 |
| Zac Jones |
$87,050 (1) |
| Salary Remaining : |
$20,402 |
| Salary Average : |
$87,050 |
| Salary Average Remaining : |
$20,402 |
| Rasmus Kupari |
$83,060 (1) |
| Salary Remaining : |
$19,467 |
| Salary Average : |
$83,060 |
| Salary Average Remaining : |
$19,467 |
| Mitchell Chaffee |
$75,000 (1) |
| Salary Remaining : |
$17,578 |
| Salary Average : |
$75,000 |
| Salary Average Remaining : |
$17,578 |
| Ty Smith |
$75,000 (2) |
| Salary Remaining : |
$17,578 |
| Salary Average : |
$75,000 |
| Salary Average Remaining : |
$17,578 |
| Yan Kuznetsov |
$75,000 (2) |
| Salary Remaining : |
$17,578 |
| Salary Average : |
$75,000 |
| Salary Average Remaining : |
$17,578 |
| Alex Beaucage |
$75,000 (1) |
| Salary Remaining : |
$17,578 |
| Salary Average : |
$75,000 |
| Salary Average Remaining : |
$17,578 |
| Total Farm Players | 46 |
| Salary Commitment |
| Year 2025 : $4,308,950 |
| Year 2026 : $3,128,840 |
| Year 2027 : $2,120,000 |
| Year 2028 : $0 |
| Salary Average Commitment |
| Year 2025 : $4,308,950 |
| Year 2026 : $3,128,840 |
| Year 2027 : $2,120,000 |
| Year 2028 : $0 |
|