Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Rogers Arena |
| Level 1: | 2000 - $195 - 2,000 - 100.00% |
| Level 2: | 4000 - $140 - 4,000 - 100.00% |
| Level 3: | 5000 - $90 - 5,000 - 100.00% |
| Level 4: | 6000 - $49 - 6,000 - 100.00% |
| Luxury : | 1000 - $295 - 1,000 - 100.00% |
| Total Capacity : | 18000 |
| Team Popularity : | 65.00% |
| Farm |
| Farm Level 1: | 3500 - $50 - 0 - 0.00% |
| Farm Level 2: | 1500 - $25 - 0 - 0.00% |
| Farm Total Capacity : | 5000 |
Income |
| Home Games Left | 26 |
| Average Attendance - % | 18,000 - 100.00% |
| Average Income per Game | $2,963,610 |
| Year to Date Revenue | $44,454,150 |
| Farm |
| Home Games Left | 41 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $91,351,588 |
| Pro Players Total Average Salaries | $91,351,588 |
| Farm Players Total Salaries | $0 |
| Farm Players Total Average Salaries | $0 |
| Coaches Total Salaries | $0 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $31,331,379 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap Per Days | $447,748 |
| Pro Salary Cap To Date | $29,263,788 |
| Farm Salary Cap Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $77,053,860 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 126 |
| Pro Expenses Per Days | $475,790 |
| Pro Estimated Expenses | $59,949,540 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $59,949,540 |
| Estimated Season Salary Cap | $85,680,036 |
| Estimate Under Maximum Salary Cap of $88,000,000 | $2,319,964 |
| Estimate Over Minimum Salary Cap of $65,000,000 | $20,680,036 |
| Current Bank Account | $177,414,534 |
| Projected Bank Account | $194,518,854 |
|
Pro Players Salaries |
| Aleksander Barkov (1 Way Contract) |
$10,650,000 (4) |
| -Salary Remaining : |
$6,989,063 |
| -Salary Average : |
$10,650,000 |
| -Salary Average Remaining : |
$6,989,063 |
| Jake Sanderson |
$7,647,500 (5) |
| -Salary Remaining : |
$5,018,672 |
| -Salary Average : |
$7,647,500 |
| -Salary Average Remaining : |
$5,018,672 |
| Nico Hischier (1 Way Contract) |
$6,887,500 (1) |
| -Salary Remaining : |
$4,519,922 |
| -Salary Average : |
$6,887,500 |
| -Salary Average Remaining : |
$4,519,922 |
| Logan Thompson |
$6,142,500 (4) |
| -Salary Remaining : |
$4,031,016 |
| -Salary Average : |
$6,142,500 |
| -Salary Average Remaining : |
$4,031,016 |
| Jaccob Slavin (1 Way Contract) |
$5,948,338 (4) |
| -Salary Remaining : |
$3,903,597 |
| -Salary Average : |
$5,948,338 |
| -Salary Average Remaining : |
$3,903,597 |
| Rasmus Andersson (1 Way Contract) |
$4,823,000 (5) |
| -Salary Remaining : |
$3,165,094 |
| -Salary Average : |
$4,823,000 |
| -Salary Average Remaining : |
$3,165,094 |
| Noah Dobson (1 Way Contract) |
$4,000,000 (3) |
| -Salary Remaining : |
$2,625,000 |
| -Salary Average : |
$4,000,000 |
| -Salary Average Remaining : |
$2,625,000 |
| Kirill Marchenko (1 Way Contract) |
$3,950,000 (4) |
| -Salary Remaining : |
$2,592,188 |
| -Salary Average : |
$3,950,000 |
| -Salary Average Remaining : |
$2,592,188 |
| Shane Pinto (1 Way Contract) |
$3,862,500 (4) |
| -Salary Remaining : |
$2,534,766 |
| -Salary Average : |
$3,862,500 |
| -Salary Average Remaining : |
$2,534,766 |
| Jake Oettinger (1 Way Contract) |
$3,800,000 (2) |
| -Salary Remaining : |
$2,493,750 |
| -Salary Average : |
$3,800,000 |
| -Salary Average Remaining : |
$2,493,750 |
| Tyson Foerster |
$3,562,500 (5) |
| -Salary Remaining : |
$2,337,891 |
| -Salary Average : |
$3,562,500 |
| -Salary Average Remaining : |
$2,337,891 |
| Martin Necas (1 Way Contract) |
$3,150,000 (2) |
| -Salary Remaining : |
$2,067,188 |
| -Salary Average : |
$3,150,000 |
| -Salary Average Remaining : |
$2,067,188 |
| Alex Newhook (1 Way Contract) |
$2,952,500 (4) |
| -1 Way Contract Salary Cap : | $1,827,500 |
| -1 Way Contract Salary Cap Remaining : | $1,199,297 |
| -Salary Remaining : |
$1,937,578 |
| -Salary Average : |
$2,952,500 |
| -Salary Average Remaining : |
$1,937,578 |
| Jesper Bratt (1 Way Contract) |
$2,612,500 (1) |
| -Salary Remaining : |
$1,714,453 |
| -Salary Average : |
$2,612,500 |
| -Salary Average Remaining : |
$1,714,453 |
| Martin Fehervary (1 Way Contract) |
$2,558,750 (3) |
| -Salary Remaining : |
$1,679,180 |
| -Salary Average : |
$2,558,750 |
| -Salary Average Remaining : |
$1,679,180 |
| Yanni Gourde (1 Way Contract) |
$2,520,000 (3) |
| -Salary Remaining : |
$1,653,750 |
| -Salary Average : |
$2,520,000 |
| -Salary Average Remaining : |
$1,653,750 |
| Carson Soucy (1 Way Contract) |
$2,487,500 (2) |
| -Salary Remaining : |
$1,632,422 |
| -Salary Average : |
$2,487,500 |
| -Salary Average Remaining : |
$1,632,422 |
| Filip Chytil (1 Way Contract) |
$2,315,000 (2) |
| -Salary Remaining : |
$1,519,219 |
| -Salary Average : |
$2,315,000 |
| -Salary Average Remaining : |
$1,519,219 |
| Yegor Chinakhov (1 Way Contract) |
$2,205,000 (4) |
| -Salary Remaining : |
$1,447,031 |
| -Salary Average : |
$2,205,000 |
| -Salary Average Remaining : |
$1,447,031 |
| Kaapo Kakko (1 Way Contract) |
$2,005,000 (3) |
| -1 Way Contract Salary Cap : | $880,000 |
| -1 Way Contract Salary Cap Remaining : | $577,500 |
| -Salary Remaining : |
$1,315,781 |
| -Salary Average : |
$2,005,000 |
| -Salary Average Remaining : |
$1,315,781 |
| Eric Robinson (1 Way Contract) |
$1,807,000 (2) |
| -Salary Remaining : |
$1,185,844 |
| -Salary Average : |
$1,807,000 |
| -Salary Average Remaining : |
$1,185,844 |
| Blake Lizotte (1 Way Contract) |
$1,758,750 (1) |
| -1 Way Contract Salary Cap : | $633,750 |
| -1 Way Contract Salary Cap Remaining : | $415,898 |
| -Salary Remaining : |
$1,154,180 |
| -Salary Average : |
$1,758,750 |
| -Salary Average Remaining : |
$1,154,180 |
| Kyle Burroughs (1 Way Contract) |
$1,144,000 (2) |
| -1 Way Contract Salary Cap : | $19,000 |
| -1 Way Contract Salary Cap Remaining : | $12,469 |
| -Salary Remaining : |
$750,750 |
| -Salary Average : |
$1,144,000 |
| -Salary Average Remaining : |
$750,750 |
| Philippe Myers (1 Way Contract) |
$884,000 (3) |
| -1 Way Contract Salary Cap : | $0 |
| -1 Way Contract Salary Cap Remaining : | $0 |
| -Salary Remaining : |
$580,125 |
| -Salary Average : |
$884,000 |
| -Salary Average Remaining : |
$580,125 |
| Nick Bjugstad |
$864,000 (1) |
| -Salary Remaining : |
$567,000 |
| -Salary Average : |
$864,000 |
| -Salary Average Remaining : |
$567,000 |
| Nick Blankenburg |
$813,750 (1) |
| -Salary Remaining : |
$534,023 |
| -Salary Average : |
$813,750 |
| -Salary Average Remaining : |
$534,023 |
| Nikita Prishchepov |
$0 (0) |
| Total Pro Players | 27 |
| Salary Commitment |
| Year 2025 : $91,351,588 |
| Year 2026 : $78,415,088 |
| Year 2027 : $63,711,588 |
| Year 2028 : $51,743,838 |
| Salary Average Commitment |
| Year 2025 : $91,351,588 |
| Year 2026 : $78,415,088 |
| Year 2027 : $63,711,588 |
| Year 2028 : $51,743,838 |
| Salary Cap with 1 Way Contract |
| Year 2025 : $85,967,590 |
| Year 2026 : $74,156,088 |
| Year 2027 : $60,577,584 |
| Year 2028 : $50,618,836 |
|
Farm Players Salaries |
| Brandon Duhaime |
$1,942,333 (3) |
| Salary Remaining : |
$1,942,333 |
| Salary Average : |
$1,942,333 |
| Salary Average Remaining : |
$1,942,333 |
| Isaac Ratcliffe |
$962,000 (1) |
| Salary Remaining : |
$962,000 |
| Salary Average : |
$962,000 |
| Salary Average Remaining : |
$962,000 |
| Caleb Jones |
$936,000 (3) |
| Salary Remaining : |
$936,000 |
| Salary Average : |
$936,000 |
| Salary Average Remaining : |
$936,000 |
| Shakir Mukhamadullin |
$930,000 (3) |
| Salary Remaining : |
$930,000 |
| Salary Average : |
$930,000 |
| Salary Average Remaining : |
$930,000 |
| Drew Commesso |
$925,000 (2) |
| Salary Remaining : |
$925,000 |
| Salary Average : |
$925,000 |
| Salary Average Remaining : |
$925,000 |
| Peter DiLiberatore |
$925,000 (1) |
| Salary Remaining : |
$925,000 |
| Salary Average : |
$925,000 |
| Salary Average Remaining : |
$925,000 |
| Liam Ohgren |
$925,000 (3) |
| Salary Remaining : |
$925,000 |
| Salary Average : |
$925,000 |
| Salary Average Remaining : |
$925,000 |
| Joey Keane |
$925,000 (1) |
| Salary Remaining : |
$925,000 |
| Salary Average : |
$925,000 |
| Salary Average Remaining : |
$925,000 |
| Fedor Svechkov |
$925,000 (2) |
| Salary Remaining : |
$925,000 |
| Salary Average : |
$925,000 |
| Salary Average Remaining : |
$925,000 |
| Damian Clara |
$925,000 (3) |
| Salary Remaining : |
$925,000 |
| Salary Average : |
$925,000 |
| Salary Average Remaining : |
$925,000 |
| Henry Thrun |
$912,500 (1) |
| Salary Remaining : |
$912,500 |
| Salary Average : |
$912,500 |
| Salary Average Remaining : |
$912,500 |
| Spencer Martin |
$876,875 (2) |
| Salary Remaining : |
$876,875 |
| Salary Average : |
$876,875 |
| Salary Average Remaining : |
$876,875 |
| Erik Portillo |
$875,000 (1) |
| Salary Remaining : |
$875,000 |
| Salary Average : |
$875,000 |
| Salary Average Remaining : |
$875,000 |
| Topi Niemela |
$856,667 (2) |
| Salary Remaining : |
$856,667 |
| Salary Average : |
$856,667 |
| Salary Average Remaining : |
$856,667 |
| Matthew Seminoff |
$850,000 (2) |
| Salary Remaining : |
$850,000 |
| Salary Average : |
$850,000 |
| Salary Average Remaining : |
$850,000 |
| Amadeus Lombardi |
$838,333 (2) |
| Salary Remaining : |
$838,333 |
| Salary Average : |
$838,333 |
| Salary Average Remaining : |
$838,333 |
| Jaxson Stauber |
$813,750 (2) |
| Salary Remaining : |
$813,750 |
| Salary Average : |
$813,750 |
| Salary Average Remaining : |
$813,750 |
| Carson Meyer |
$813,750 (1) |
| Salary Remaining : |
$813,750 |
| Salary Average : |
$813,750 |
| Salary Average Remaining : |
$813,750 |
| Sammy Walker |
$813,750 (2) |
| Salary Remaining : |
$813,750 |
| Salary Average : |
$813,750 |
| Salary Average Remaining : |
$813,750 |
| Marc McLaughlin |
$806,000 (2) |
| Salary Remaining : |
$806,000 |
| Salary Average : |
$806,000 |
| Salary Average Remaining : |
$806,000 |
| Andre Lee |
$798,250 (2) |
| Salary Remaining : |
$798,250 |
| Salary Average : |
$798,250 |
| Salary Average Remaining : |
$798,250 |
| John Ludvig |
$798,250 (2) |
| Salary Remaining : |
$798,250 |
| Salary Average : |
$798,250 |
| Salary Average Remaining : |
$798,250 |
| Akito Hirose |
$787,500 (1) |
| Salary Remaining : |
$787,500 |
| Salary Average : |
$787,500 |
| Salary Average Remaining : |
$787,500 |
| Mark Friedman |
$786,833 (2) |
| Salary Remaining : |
$786,833 |
| Salary Average : |
$786,833 |
| Salary Average Remaining : |
$786,833 |
| Tyler Tullio |
$765,700 (3) |
| Salary Remaining : |
$765,700 |
| Salary Average : |
$765,700 |
| Salary Average Remaining : |
$765,700 |
| Devon Levi |
$753,542 (3) |
| Salary Remaining : |
$753,542 |
| Salary Average : |
$753,542 |
| Salary Average Remaining : |
$753,542 |
| Cole Guttman |
$750,000 (2) |
| Salary Remaining : |
$750,000 |
| Salary Average : |
$750,000 |
| Salary Average Remaining : |
$750,000 |
| Total Farm Players | 27 |
| Salary Commitment |
| Year 2025 : $24,217,033 |
| Year 2026 : $18,016,283 |
| Year 2027 : $7,177,575 |
| Year 2028 : $0 |
| Salary Average Commitment |
| Year 2025 : $24,217,033 |
| Year 2026 : $18,016,283 |
| Year 2027 : $7,177,575 |
| Year 2028 : $0 |
|
