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 | 35 |
| Average Attendance - % | 18,000 - 100.00% |
| Average Income per Game | $2,963,610 |
| Year to Date Revenue | $17,781,660 |
| 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 | $14,678,729 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap Per Days | $441,888 |
| Pro Salary Cap To Date | $13,651,208 |
| Farm Salary Cap Per Days | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $103,726,350 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 161 |
| Pro Expenses Per Days | $475,790 |
| Pro Estimated Expenses | $76,602,190 |
| Farm Remaining Season Days | 0 |
| Farm Expenses Per Days | $0 |
| Farm Estimated Expenses | $0 |
| Estimated Season Expenses | $76,602,190 |
| Estimated Season Salary Cap | $84,795,176 |
| Estimate Under Maximum Salary Cap of $88,000,000 | $3,204,824 |
| Estimate Over Minimum Salary Cap of $65,000,000 | $19,795,176 |
| Current Bank Account | $167,394,694 |
| Projected Bank Account | $194,518,854 |
|
Pro Players Salaries |
| Aleksander Barkov (1 Way Contract) |
$10,650,000 (4) |
| -Salary Remaining : |
$8,930,469 |
| -Salary Average : |
$10,650,000 |
| -Salary Average Remaining : |
$8,930,469 |
| Jake Sanderson |
$7,647,500 (5) |
| -Salary Remaining : |
$6,412,747 |
| -Salary Average : |
$7,647,500 |
| -Salary Average Remaining : |
$6,412,747 |
| Nico Hischier (1 Way Contract) |
$6,887,500 (1) |
| -Salary Remaining : |
$5,775,456 |
| -Salary Average : |
$6,887,500 |
| -Salary Average Remaining : |
$5,775,456 |
| Logan Thompson |
$6,142,500 (4) |
| -Salary Remaining : |
$5,150,742 |
| -Salary Average : |
$6,142,500 |
| -Salary Average Remaining : |
$5,150,742 |
| Jaccob Slavin (1 Way Contract) |
$5,948,338 (4) |
| -Salary Remaining : |
$4,987,929 |
| -Salary Average : |
$5,948,338 |
| -Salary Average Remaining : |
$4,987,929 |
| Rasmus Andersson (1 Way Contract) |
$4,823,000 (5) |
| -Salary Remaining : |
$4,044,286 |
| -Salary Average : |
$4,823,000 |
| -Salary Average Remaining : |
$4,044,286 |
| Noah Dobson (1 Way Contract) |
$4,000,000 (3) |
| -Salary Remaining : |
$3,354,167 |
| -Salary Average : |
$4,000,000 |
| -Salary Average Remaining : |
$3,354,167 |
| Kirill Marchenko (1 Way Contract) |
$3,950,000 (4) |
| -Salary Remaining : |
$3,312,240 |
| -Salary Average : |
$3,950,000 |
| -Salary Average Remaining : |
$3,312,240 |
| Shane Pinto (1 Way Contract) |
$3,862,500 (4) |
| -Salary Remaining : |
$3,238,867 |
| -Salary Average : |
$3,862,500 |
| -Salary Average Remaining : |
$3,238,867 |
| Jake Oettinger (1 Way Contract) |
$3,800,000 (2) |
| -Salary Remaining : |
$3,186,458 |
| -Salary Average : |
$3,800,000 |
| -Salary Average Remaining : |
$3,186,458 |
| Tyson Foerster |
$3,562,500 (5) |
| -Salary Remaining : |
$2,987,305 |
| -Salary Average : |
$3,562,500 |
| -Salary Average Remaining : |
$2,987,305 |
| Martin Necas (1 Way Contract) |
$3,150,000 (2) |
| -Salary Remaining : |
$2,641,406 |
| -Salary Average : |
$3,150,000 |
| -Salary Average Remaining : |
$2,641,406 |
| Alex Newhook (1 Way Contract) |
$2,952,500 (4) |
| -1 Way Contract Salary Cap : | $1,827,500 |
| -1 Way Contract Salary Cap Remaining : | $1,532,435 |
| -Salary Remaining : |
$2,475,794 |
| -Salary Average : |
$2,952,500 |
| -Salary Average Remaining : |
$2,475,794 |
| Jesper Bratt (1 Way Contract) |
$2,612,500 (1) |
| -Salary Remaining : |
$2,190,690 |
| -Salary Average : |
$2,612,500 |
| -Salary Average Remaining : |
$2,190,690 |
| Martin Fehervary (1 Way Contract) |
$2,558,750 (3) |
| -Salary Remaining : |
$2,145,618 |
| -Salary Average : |
$2,558,750 |
| -Salary Average Remaining : |
$2,145,618 |
| Yanni Gourde (1 Way Contract) |
$2,520,000 (3) |
| -Salary Remaining : |
$2,113,125 |
| -Salary Average : |
$2,520,000 |
| -Salary Average Remaining : |
$2,113,125 |
| Carson Soucy (1 Way Contract) |
$2,487,500 (2) |
| -1 Way Contract Salary Cap : | $1,362,500 |
| -1 Way Contract Salary Cap Remaining : | $1,142,513 |
| -Salary Remaining : |
$2,085,872 |
| -Salary Average : |
$2,487,500 |
| -Salary Average Remaining : |
$2,085,872 |
| Filip Chytil (1 Way Contract) |
$2,315,000 (2) |
| -Salary Remaining : |
$1,941,224 |
| -Salary Average : |
$2,315,000 |
| -Salary Average Remaining : |
$1,941,224 |
| Yegor Chinakhov (1 Way Contract) |
$2,205,000 (4) |
| -Salary Remaining : |
$1,848,984 |
| -Salary Average : |
$2,205,000 |
| -Salary Average Remaining : |
$1,848,984 |
| Kaapo Kakko (1 Way Contract) |
$2,005,000 (3) |
| -1 Way Contract Salary Cap : | $880,000 |
| -1 Way Contract Salary Cap Remaining : | $737,917 |
| -Salary Remaining : |
$1,681,276 |
| -Salary Average : |
$2,005,000 |
| -Salary Average Remaining : |
$1,681,276 |
| Eric Robinson (1 Way Contract) |
$1,807,000 (2) |
| -Salary Remaining : |
$1,515,245 |
| -Salary Average : |
$1,807,000 |
| -Salary Average Remaining : |
$1,515,245 |
| Blake Lizotte (1 Way Contract) |
$1,758,750 (1) |
| -1 Way Contract Salary Cap : | $633,750 |
| -1 Way Contract Salary Cap Remaining : | $531,426 |
| -Salary Remaining : |
$1,474,785 |
| -Salary Average : |
$1,758,750 |
| -Salary Average Remaining : |
$1,474,785 |
| Kyle Burroughs (1 Way Contract) |
$1,144,000 (2) |
| -1 Way Contract Salary Cap : | $19,000 |
| -1 Way Contract Salary Cap Remaining : | $15,932 |
| -Salary Remaining : |
$959,292 |
| -Salary Average : |
$1,144,000 |
| -Salary Average Remaining : |
$959,292 |
| Philippe Myers (1 Way Contract) |
$884,000 (3) |
| -1 Way Contract Salary Cap : | $0 |
| -1 Way Contract Salary Cap Remaining : | $0 |
| -Salary Remaining : |
$741,271 |
| -Salary Average : |
$884,000 |
| -Salary Average Remaining : |
$741,271 |
| Nick Bjugstad |
$864,000 (1) |
| -Salary Remaining : |
$724,500 |
| -Salary Average : |
$864,000 |
| -Salary Average Remaining : |
$724,500 |
| Nick Blankenburg |
$813,750 (1) |
| -Salary Remaining : |
$682,363 |
| -Salary Average : |
$813,750 |
| -Salary Average Remaining : |
$682,363 |
| Total Pro Players | 26 |
| 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 : $84,842,590 |
| Year 2026 : $73,031,088 |
| 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 |
| Damian Clara |
$925,000 (3) |
| 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 |
| Joey Keane |
$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 |
| Peter DiLiberatore |
$925,000 (1) |
| Salary Remaining : |
$925,000 |
| Salary Average : |
$925,000 |
| Salary Average Remaining : |
$925,000 |
| Drew Commesso |
$925,000 (2) |
| 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 |
| Sammy Walker |
$813,750 (2) |
| Salary Remaining : |
$813,750 |
| Salary Average : |
$813,750 |
| Salary Average Remaining : |
$813,750 |
| 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 |
| 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 |
| Nikita Prishchepov |
$0 (0) |
| Salary Remaining : |
$0 |
| Salary Average : |
$806,667 |
| Salary Average Remaining : |
$806,667 |
| Ivan Fedotov |
$0 (0) |
| Salary Remaining : |
$0 |
| Salary Average : |
$3,275,000 |
| Salary Average Remaining : |
$3,275,000 |
| Total Farm Players | 29 |
| 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 |
|
