Arena Capacity - Ticket Price Attendance - % |
| Arena Name | Rexall Place |
| Level 1: | 3750 - $170 - 3 750 - 100,00% |
| Level 2: | 5000 - $110 - 5 000 - 100,00% |
| Level 3: | 6250 - $90 - 6 250 - 100,00% |
| Level 4: | 7500 - $65 - 7 500 - 100,00% |
| Luxury : | 2500 - $285 - 2 500 - 100,00% |
| Total Capacity : | 25000 |
| Team Popularity : | 190,00% |
| Farm |
| Farm Level 1: | 2000 - $50 - 1 235 - 61,75% |
| Farm Level 2: | 1000 - $30 - 654 - 65,40% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 41 |
| Average Attendance - % | 25 000 - 100,00% |
| Average Income per Game | $3,776,000 |
| Year to Date Revenue | $3,776,000 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 1 889 - 62,97% |
| Average Income per Game | $93,576 |
| Year to Date Revenue | $93,576 |
Expense |
| Pro Players Total Salaries | $105,494,741 |
| Pro Players Total Average Salaries | $105,494,741 |
| Farm Players Total Salaries | $3,727,640 |
| Farm Players Total Average Salaries | $3,727,640 |
| Coaches Total Salaries | $8,500,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $3,000,000 |
| Pro Year To Date Expenses | $2,561,418 |
| Farm Year To Date Expenses | $86,022 |
| Pro Salary Cap Per Days | $811,498 |
| Pro Salary Cap To Date | $2,434,494 |
| Farm Salary Cap Per Days | $28,674 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $154,816,000 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 127 |
| Pro Expenses Per Days | $853,806 |
| Pro Estimated Expenses | $108,433,362 |
| Farm Remaining Season Days | 127 |
| Farm Expenses Per Days | $28,674 |
| Farm Estimated Expenses | $3,641,598 |
| Estimated Season Expenses | $112,074,960 |
| Estimated Season Salary Cap | $108,494,740 |
| Estimate Under Maximum Salary Cap of $108,500,000 | $5,260 |
| Estimate Over Minimum Salary Cap of $80,200,000 | $28,294,740 |
| Current Bank Account | $334,335,866 |
| Projected Bank Account | $377,076,906 |
|
Pro Players Salaries |
| Nick Schmaltz |
$7,100,000 (2) |
| -Salary Remaining : |
$6,936,154 |
| Carter Verhaeghe |
$6,781,250 (6) |
| -Salary Remaining : |
$6,624,760 |
| John Gibson |
$6,600,000 (5) |
| -Salary Remaining : |
$6,447,692 |
| Alexander Wennberg |
$6,500,000 (5) |
| -Salary Remaining : |
$6,350,000 |
| Dmitry Orlov |
$6,450,000 (3) |
| -Salary Remaining : |
$6,301,154 |
| Pavel Zacha |
$5,872,187 (5) |
| -Salary Remaining : |
$5,736,675 |
| Mikael Backlund |
$5,750,000 (2) |
| -Salary Remaining : |
$5,617,308 |
| Dan Vladar |
$5,500,000 (5) |
| -Salary Remaining : |
$5,373,077 |
| Blake Coleman |
$5,381,750 (4) |
| -Salary Remaining : |
$5,257,556 |
| Ryan O'Reilly |
$5,350,400 (3) |
| -Salary Remaining : |
$5,226,929 |
| Warren Foegele |
$4,250,000 (3) |
| -Salary Remaining : |
$4,151,923 |
| Erik Haula |
$4,250,000 (2) |
| -Salary Remaining : |
$4,151,923 |
| Alex Vlasic |
$4,212,656 (1) |
| -Salary Remaining : |
$4,115,441 |
| Jake McCabe |
$3,900,000 (1) |
| -Salary Remaining : |
$3,810,000 |
| Joel Farabee |
$3,619,880 (5) |
| -Salary Remaining : |
$3,536,344 |
| Ryan Pulock |
$3,526,400 (2) |
| -Salary Remaining : |
$3,445,022 |
| Brett Howden |
$3,500,000 (5) |
| -Salary Remaining : |
$3,419,231 |
| Brian Dumoulin |
$3,300,000 (2) |
| -Salary Remaining : |
$3,223,846 |
| Kevin Stenlund |
$3,191,406 (5) |
| -Salary Remaining : |
$3,117,758 |
| Nick Seeler |
$2,700,000 (6) |
| -Salary Remaining : |
$2,637,692 |
| Bobby McMann |
$2,409,556 (4) |
| -Salary Remaining : |
$2,353,951 |
| Ilya Mikheyev |
$2,250,000 (2) |
| -Salary Remaining : |
$2,198,077 |
| Mavrik Bourque |
$1,761,656 (3) |
| -Salary Remaining : |
$1,721,002 |
| Arturs Silovs |
$1,337,600 (1) |
| -Salary Remaining : |
$1,306,732 |
| Total Pro Players | 24 |
| Salary Commitment |
| Year 33 : $105,494,741 |
| Year 34 : $96,044,485 |
| Year 35 : $69,868,085 |
| Year 36 : $52,056,029 |
| Salary Average Commitment |
| Year 33 : $105,494,741 |
| Year 34 : $96,044,485 |
| Year 35 : $69,868,085 |
| Year 36 : $52,056,029 |
| Salary Cap with 1 Way Contract |
| Year 33 : $105,494,741 |
| Year 34 : $96,044,485 |
| Year 35 : $69,868,085 |
| Year 36 : $52,056,029 |
|
Farm Players Salaries |
| Cole McWard |
$200,000 (1) |
| Salary Remaining : |
$195,385 |
| Tim Washe |
$200,000 (1) |
| Salary Remaining : |
$195,385 |
| Justin Kirkland |
$175,000 (2) |
| Salary Remaining : |
$170,962 |
| Ethan Bear |
$160,000 (1) |
| Salary Remaining : |
$156,308 |
| Hunter McDonald |
$160,000 (3) |
| Salary Remaining : |
$156,308 |
| Michael Eyssimont |
$160,000 (4) |
| Salary Remaining : |
$156,308 |
| Matt Villalta |
$160,000 (3) |
| Salary Remaining : |
$156,308 |
| Henry Thrun |
$138,624 (1) |
| Salary Remaining : |
$135,425 |
| Conor Sheary |
$125,000 (4) |
| Salary Remaining : |
$122,115 |
| Josh Brown |
$110,000 (2) |
| Salary Remaining : |
$107,462 |
| Kyle MacLean |
$110,000 (4) |
| Salary Remaining : |
$107,462 |
| Anton Frondell |
$100,000 (3) |
| Salary Remaining : |
$97,692 |
| Walker Duehr |
$100,000 (1) |
| Salary Remaining : |
$97,692 |
| Samuel Honzek |
$92,500 (1) |
| Salary Remaining : |
$90,365 |
| Calum Ritchie |
$90,000 (1) |
| Salary Remaining : |
$87,923 |
| Zachary L'Heureux |
$90,000 (1) |
| Salary Remaining : |
$87,923 |
| Owen Pickering |
$90,000 (1) |
| Salary Remaining : |
$87,923 |
| Jansen Harkins |
$85,037 (4) |
| Salary Remaining : |
$83,074 |
| Brian Halonen |
$85,000 (4) |
| Salary Remaining : |
$83,038 |
| Marcus Hogberg |
$85,000 (2) |
| Salary Remaining : |
$83,038 |
| Reid Schaefer |
$85,000 (3) |
| Salary Remaining : |
$83,038 |
| Calvin de Haan |
$85,000 (2) |
| Salary Remaining : |
$83,038 |
| Daemon Hunt |
$82,238 (3) |
| Salary Remaining : |
$80,340 |
| Ilya Solovyov |
$82,238 (3) |
| Salary Remaining : |
$80,340 |
| Owen Sillinger |
$80,000 (3) |
| Salary Remaining : |
$78,154 |
| Ronan Seeley |
$80,000 (3) |
| Salary Remaining : |
$78,154 |
| Kole Lind |
$75,000 (3) |
| Salary Remaining : |
$73,269 |
| Trevor Kuntar |
$75,000 (1) |
| Salary Remaining : |
$73,269 |
| Nikita Nesterenko |
$74,176 (1) |
| Salary Remaining : |
$72,464 |
| Raphael Lavoie |
$72,831 (3) |
| Salary Remaining : |
$71,150 |
| Matej Blumel |
$72,831 (3) |
| Salary Remaining : |
$71,150 |
| Josh Dunne |
$70,000 (2) |
| Salary Remaining : |
$68,385 |
| Lane Pederson |
$70,000 (4) |
| Salary Remaining : |
$68,385 |
| Devin Cooley |
$69,833 (4) |
| Salary Remaining : |
$68,222 |
| Jeff Malott |
$69,833 (4) |
| Salary Remaining : |
$68,222 |
| Sandis Vilmanis |
$67,500 (3) |
| Salary Remaining : |
$65,942 |
| Total Farm Players | 36 |
| Salary Commitment |
| Year 33 : $3,727,640 |
| Year 34 : $2,417,340 |
| Year 35 : $1,892,340 |
| Year 36 : $774,703 |
| Salary Average Commitment |
| Year 33 : $3,727,640 |
| Year 34 : $2,417,340 |
| Year 35 : $1,892,340 |
| Year 36 : $774,703 |
|