Arena Capacity - Ticket Price Attendance - % |
Arena Name | Rogers Arena |
Level 1: | 7000 - $120 - 4,462 - 63.75% |
Level 2: | 6000 - $80 - 3,801 - 63.36% |
Level 3: | 2500 - $55 - 1,632 - 65.26% |
Level 4: | 4500 - $35 - 3,041 - 67.57% |
Luxury : | 1500 - $200 - 1,020 - 67.99% |
Total Capacity : | 21500 |
Farm |
Farm Level 1: | 2000 - $35 - 1,896 - 94.81% |
Farm Level 2: | 1000 - $15 - 976 - 97.63% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 1 |
Average Attendance - % | 13,956 - 64.91% |
Average Income per Game | $1,847,201 |
Year to Date Revenue | $73,888,049 |
Farm |
Home Games Left | 0 |
Average Attendance - % | 2,873 - 95.75% |
Average Income per Game | $81,013 |
Year to Date Revenue | $3,321,550 |
Expense |
Pro Players Total Salaries | $107,850,000 |
Farm Players Total Salaries | $1,027,625 |
Coaches Total Salaries | $12,000,000 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $106,987,165 |
Farm Year To Date Expenses | $6,908,986 |
Pro Salary Cap To Date | $89,591,490 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $1,847,201 |
Farm Estimated Season Revenue | $0 |
Pro Remaining Season Days | 3 |
Pro Expenses Per Days | $990,000 |
Pro Estimated Expenses | $2,970,000 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $65,679 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $2,970,000 |
Season Salary Cap | $96,447,500 |
Estimate Under Maximum Salary Cap of $111,801,995 | $15,354,495 |
Estimate Over Minimum Salary Cap of $61,700,000 | $34,747,500 |
Current Bank Account | $112,036,025 |
Projected Bank Account | $110,913,226 |
|
Pro Players Salaries |
Mathew Barzal (1 Way Contract) |
$9,150,000 (5) |
Steven Stamkos (1 Way Contract) |
$9,000,000 (6) |
Jacob Trouba (1 Way Contract) |
$8,000,000 (1) |
J.T Miller |
$8,000,000 (3) |
Devon Toews (1 Way Contract) |
$7,250,000 (5) |
Torey Krug (1 Way Contract) |
$6,500,000 (4) |
Taylor Hall (1 Way Contract) |
$6,000,000 (6) |
Jonathan Marchessault (1 Way Contract) |
$5,500,000 (5) |
Bryan Rust (1 Way Contract) |
$5,125,000 (5) |
Semyon Varlamov (1 Way Contract) |
$4,250,000 (3) |
Lars Eller (1 Way Contract) |
$4,150,000 (1) |
Brian Dumoulin (1 Way Contract) |
$3,150,000 (2) |
Max Pacioretty (1 Way Contract) |
$3,000,000 (2) |
Jordan Oesterle (1 Way Contract) |
$2,800,000 (1) |
-1 Way Contract Salary Cap : | $1,650,000 |
Mackenzie Blackwood (1 Way Contract) |
$2,400,000 (2) |
Rocco Grimaldi (1 Way Contract) |
$2,100,000 (3) |
-1 Way Contract Salary Cap : | $950,000 |
Jeremy Lauzon (1 Way Contract) |
$2,000,000 (3) |
Curtis Lazar (1 Way Contract) |
$1,250,000 (4) |
Nicolas Aube-Kubel (1 Way Contract) |
$1,225,000 (1) |
Sam Lafferty (1 Way Contract) |
$1,150,000 (1) |
Christian Fischer |
$1,125,000 (2) |
Mitchell Chaffee (1 Way Contract) |
$1,000,000 (3) |
Andreas Englund (1 Way Contract) |
$1,000,000 (2) |
Darren Raddysh (1 Way Contract) |
$975,000 (4) |
Arvid Soderblom (1 Way Contract) |
$962,500 (2) |
Declan Carlile (1 Way Contract) |
$925,000 (2) |
-1 Way Contract Salary Cap : | $0 |
Philip Broberg (1 Way Contract) |
$900,000 (5) |
-1 Way Contract Salary Cap : | $0 |
Eetu Makiniemi (1 Way Contract) |
$852,500 (2) |
-1 Way Contract Salary Cap : | $0 |
A.J. Greer (1 Way Contract) |
$850,000 (3) |
-1 Way Contract Salary Cap : | $0 |
Noah Gregor (1 Way Contract) |
$850,000 (2) |
Mark Kastelic (1 Way Contract) |
$835,000 (2) |
Chris Wagner (1 Way Contract) |
$800,000 (4) |
-1 Way Contract Salary Cap : | $0 |
Logan Shaw (1 Way Contract) |
$800,000 (2) |
-1 Way Contract Salary Cap : | $0 |
Matthew Peca (1 Way Contract) |
$800,000 (2) |
-1 Way Contract Salary Cap : | $0 |
Dominic Toninato (1 Way Contract) |
$800,000 (2) |
-1 Way Contract Salary Cap : | $0 |
Justin Bailey (1 Way Contract) |
$800,000 (4) |
-1 Way Contract Salary Cap : | $0 |
John Hayden (1 Way Contract) |
$800,000 (4) |
-1 Way Contract Salary Cap : | $0 |
Maxence Guenette (1 Way Contract) |
$775,000 (2) |
-1 Way Contract Salary Cap : | $0 |
Total Pro Players | 38 |
Salary Commitment |
Year 2036 : $107,850,000 |
Year 2037 : $88,614,167 |
Year 2038 : $70,416,667 |
Year 2039 : $53,916,667 |
Salary Average Commitment |
Year 2036 : $60,512,500 |
Year 2037 : $51,368,750 |
Year 2038 : $34,925,000 |
Year 2039 : $25,368,750 |
Salary Cap with 1 Way Contract |
Year 2036 : $96,447,496 |
Year 2037 : $80,272,504 |
Year 2038 : $66,950,000 |
Year 2039 : $50,750,000 |
|
Farm Players Salaries |
Owen Pickering |
$92,500 (3) |
Adam Beckman |
$89,500 (2) |
Ryan Francis |
$77,500 (2) |
Boris Katchouk |
$77,500 (2) |
Mason Millman |
$77,500 (2) |
Hunter Skinner |
$77,500 (2) |
Damien Giroux |
$77,500 (2) |
Brad Morrison |
$77,500 (2) |
Tye Felhaber |
$77,500 (3) |
John Leonard |
$77,500 (2) |
Austin Poganski |
$77,500 (1) |
Cavan Fitzgerald |
$77,500 (2) |
Jared Moe |
$70,625 (2) |
Total Farm Players | 13 |
Salary Commitment |
Year 2036 : $1,027,625 |
Year 2037 : $943,832 |
Year 2038 : $170,000 |
Year 2039 : $0 |
Salary Average Commitment |
Year 2036 : $1,001,333 |
Year 2037 : $931,333 |
Year 2038 : $162,500 |
Year 2039 : $0 |
|