Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Rogers Arena |
| Level 1: | 7200 - $88 - 6,199 - 86.10% |
| Level 2: | 6100 - $63 - 4,838 - 79.31% |
| Level 3: | 2500 - $43 - 1,942 - 77.68% |
| Level 4: | 5000 - $27 - 4,378 - 87.56% |
| Luxury : | 1200 - $123 - 903 - 75.25% |
| Total Capacity : | 22000 |
Income |
| Home Games Left | 40 |
| Average Attendance - % | 18,260 - 83.00% |
| Average Income per Game | $1,209,610 |
| Year to Date Revenue | $1,209,610 |
Expense |
| Pro Players Total Salaries | $79,269,150 |
| Farm Players Total Salaries | $862,412 |
| Coaches Total Salaries | $800,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $821,442 |
| Farm Year To Date Expenses | $10,582 |
| Pro Salary Cap To Date | $821,442 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $48,384,400 |
| Pro Remaining Season Days | 191 |
| Pro Expenses Per Days | $410,721 |
| Pro Estimated Expenses | $78,447,711 |
| Farm Remaining Season Days | 161 |
| Farm Expenses Per Days | $5,291 |
| Farm Estimated Expenses | $851,851 |
| Estimated Season Expenses | $79,299,562 |
| Estimated Season Salary Cap | $79,269,153 |
| Estimate Under Maximum Salary Cap of $83,500,000 | $4,230,847 |
| Estimate Over Minimum Salary Cap of $61,500,000 | $17,769,153 |
| Current Bank Account | $70,068,403 |
| Projected Bank Account | $39,153,241 |
|
Pro Players Salaries |
| Evgeny Kuznetsov |
$7,800,000 (2) |
| -Salary Remaining : |
$7,719,171 |
| Mikael Backlund |
$5,350,000 (1) |
| -Salary Remaining : |
$5,294,560 |
| Jaccob Slavin |
$5,300,000 (4) |
| -Salary Remaining : |
$5,245,078 |
| Ondrej Palat |
$5,300,000 (1) |
| -Salary Remaining : |
$5,245,078 |
| Travis Sanheim |
$5,250,000 (2) |
| -Salary Remaining : |
$5,195,596 |
| Andre Burakovsky |
$4,900,000 (1) |
| -Salary Remaining : |
$4,849,223 |
| Pius Suter |
$4,900,000 (1) |
| -Salary Remaining : |
$4,849,223 |
| Blake Coleman |
$4,500,000 (2) |
| -Salary Remaining : |
$4,453,368 |
| Mikey Anderson |
$4,125,000 (5) |
| -Salary Remaining : |
$4,082,254 |
| Yegor Sharangovich |
$3,100,000 (4) |
| -Salary Remaining : |
$3,067,876 |
| Josh Anderson |
$2,775,000 (4) |
| -Salary Remaining : |
$2,746,244 |
| Brett Kulak |
$2,750,000 (4) |
| -Salary Remaining : |
$2,721,503 |
| Matt Grzelcyk |
$2,750,000 (4) |
| -Salary Remaining : |
$2,721,503 |
| Stuart Skinner |
$2,600,000 (1) |
| -Salary Remaining : |
$2,573,057 |
| Vladislav Namestnikov |
$2,500,000 (3) |
| -Salary Remaining : |
$2,474,093 |
| Alexandre Carrier |
$2,500,000 (3) |
| -Salary Remaining : |
$2,474,093 |
| Trent Frederic |
$2,300,000 (4) |
| -Salary Remaining : |
$2,276,166 |
| Nicolas Hague |
$2,294,150 (1) |
| -Salary Remaining : |
$2,270,376 |
| Adin Hill |
$2,175,000 (2) |
| -Salary Remaining : |
$2,152,461 |
| Colin Miller |
$1,975,000 (3) |
| -Salary Remaining : |
$1,954,534 |
| Evan Rodrigues |
$1,000,000 (1) |
| -Salary Remaining : |
$989,637 |
| Jordan Martinook |
$975,000 (1) |
| -Salary Remaining : |
$964,896 |
| Jake Neighbours |
$725,000 (2) |
| -Salary Remaining : |
$717,487 |
| Noah Cates |
$725,000 (1) |
| -Salary Remaining : |
$717,487 |
| Joe Veleno |
$700,000 (1) |
| -Salary Remaining : |
$692,746 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 25 : $79,269,150 |
| Year 26 : $58,599,999 |
| Year 27 : $52,174,997 |
| Year 28 : $37,699,998 |
| Salary Average Commitment |
| Year 25 : $35,206,650 |
| Year 26 : $8,962,500 |
| Year 27 : $1,000,000 |
| Year 28 : $700,000 |
| Salary Cap with 1 Way Contract |
| Year 25 : $79,269,150 |
| Year 26 : $50,525,000 |
| Year 27 : $30,075,000 |
| Year 28 : $23,100,000 |
|
Farm Players Salaries |
| Malcolm Subban |
$97,500 (4) |
| Salary Remaining : |
$96,304 |
| Kyle MacLean |
$97,500 (4) |
| Salary Remaining : |
$96,304 |
| Vincent Desharnais |
$97,500 (3) |
| Salary Remaining : |
$96,304 |
| Filip Roos |
$97,500 (3) |
| Salary Remaining : |
$96,304 |
| Phillip Di Giuseppe |
$90,000 (3) |
| Salary Remaining : |
$88,896 |
| Oliver Wahlstrom |
$87,413 (1) |
| Salary Remaining : |
$86,340 |
| Ivan Prosvetov |
$77,500 (1) |
| Salary Remaining : |
$76,549 |
| Benoit Olivier Groulx |
$75,000 (2) |
| Salary Remaining : |
$74,080 |
| Nils Aman |
$72,500 (2) |
| Salary Remaining : |
$71,610 |
| Rasmus Kupari |
$70,000 (1) |
| Salary Remaining : |
$69,141 |
| Total Farm Players | 10 |
| Salary Commitment |
| Year 25 : $862,412 |
| Year 26 : $627,500 |
| Year 27 : $480,000 |
| Year 28 : $195,000 |
| Salary Average Commitment |
| Year 25 : $287,500 |
| Year 26 : $197,500 |
| Year 27 : $50,000 |
| Year 28 : $20,000 |
|
