Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Rexall Place |
| Level 1: | 6000 - $475 - 4 913 - 81,88% |
| Level 2: | 5000 - $399 - 4 221 - 84,41% |
| Level 3: | 2000 - $280 - 2 000 - 100,00% |
| Level 4: | 4000 - $185 - 4 000 - 100,00% |
| Luxury : | 1000 - $999 - 989 - 98,93% |
| Total Capacity : | 18000 |
| Team Popularity : | 100,00% |
Income |
| Home Games Left | 32 |
| Average Attendance - % | 16 123 - 89,57% |
| Average Income per Game | $8,828,491 |
| Year to Date Revenue | $52,970,945 |
Expense |
| Pro Players Total Salaries | $98,220,381 |
| Farm Players Total Salaries | $2,238,696 |
| Coaches Total Salaries | $2,500,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $15,201,500 |
| Farm Year To Date Expenses | $627,456 |
| Pro Salary Cap To Date | $14,969,110 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $282,511,707 |
| Pro Remaining Season Days | 120 |
| Pro Expenses Per Days | $702,256 |
| Pro Estimated Expenses | $84,270,720 |
| Farm Remaining Season Days | 110 |
| Farm Expenses Per Days | $24,536 |
| Farm Estimated Expenses | $2,698,960 |
| Estimated Season Expenses | $86,969,680 |
| Estimated Season Salary Cap | $97,972,270 |
| Estimate Under Maximum Salary Cap of $122,000,000 | $24,027,730 |
| Estimate Over Minimum Salary Cap of $90,000,000 | $7,972,270 |
| Current Bank Account | $347,536,142 |
| Projected Bank Account | $543,078,169 |
|
Pro Players Salaries |
| Cutter Gauthier |
$13,500,000 (3) |
| Charlie McAvoy |
$9,500,000 (1) |
| Owen Power (Out of Payroll) |
$8,350,000 (2) |
| Tim Stutzle |
$8,350,000 (3) |
| Jordan Kyrou |
$8,125,000 (1) |
| Sean Durzi |
$6,000,000 (2) |
| Brayden Point |
$5,054,048 (1) |
| Mark Messier |
$5,000,000 (1) |
| Karel Vejmelka |
$4,750,000 (2) |
| Macklin Celebrini |
$4,475,000 (1) |
| Brayden McNabb |
$3,650,000 (2) |
| Yakov Trenin |
$3,500,000 (3) |
| Kirby Dach |
$3,360,500 (2) |
| Ridly Greig |
$3,250,000 (4) |
| Olli Maatta |
$3,000,000 (1) |
| Luke Kunin |
$2,750,000 (1) |
| Nick Seeler |
$2,700,000 (3) |
| Joel Armia |
$2,500,000 (3) |
| Chris Kreider |
$2,150,000 (3) |
| Vincent Desharnais |
$2,000,000 (2) |
| Bobby Brink |
$1,500,000 (1) |
| Simon Benoit |
$1,350,000 (1) |
| Matthew Schaefer (Out of Payroll) |
$986,250 (2) |
| Jackson Blake |
$905,833 (1) |
| Jet Greaves |
$850,000 (1) |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 18 : $107,556,631 |
| Year 19 : $65,046,750 |
| Year 20 : $35,950,000 |
| Year 21 : $3,250,000 |
| Salary Average Commitment |
| Year 18 : $69,746,131 |
| Year 19 : $37,336,250 |
| Year 20 : $32,700,000 |
| Year 21 : $0 |
| Salary Cap with 1 Way Contract |
| Year 18 : $107,556,631 |
| Year 19 : $65,046,750 |
| Year 20 : $35,950,000 |
| Year 21 : $3,250,000 |
|
Farm Players Salaries |
| Connor Dewar |
$118,000 (1) |
| Colin Ralph |
$107,500 (2) |
| Blake Montgomery |
$107,500 (2) |
| Ben Hutton |
$97,500 (1) |
| Matyas Melovsky |
$97,250 (2) |
| Charlie Elick |
$96,500 (2) |
| Nathan Aspinall |
$95,556 (2) |
| Stian Solberg |
$94,167 (3) |
| Gabe Perreault |
$94,167 (2) |
| Yegor Sidorov |
$94,000 (1) |
| Caden Price |
$93,556 (2) |
| Gracyn Sawchyn |
$93,417 (2) |
| Jesse Pulkkinen |
$93,083 (2) |
| Emmitt Finnie |
$92,167 (2) |
| Michael Buchinger |
$91,333 (1) |
| David Edstrom |
$90,917 (2) |
| Samuel Honzek |
$90,917 (2) |
| Arturs Silovs |
$85,000 (2) |
| David Lewandowski |
$85,000 (2) |
| Ryan Tverberg |
$85,000 (1) |
| Vincent Iorio |
$85,000 (2) |
| Justin Gill |
$85,000 (2) |
| Erik Portillo |
$83,333 (3) |
| Jack Thompson |
$82,833 (1) |
| Total Farm Players | 24 |
| Salary Commitment |
| Year 18 : $2,238,696 |
| Year 19 : $1,670,030 |
| Year 20 : $177,500 |
| Year 21 : $0 |
| Salary Average Commitment |
| Year 18 : $1,985,863 |
| Year 19 : $1,500,030 |
| Year 20 : $177,500 |
| Year 21 : $0 |
|