Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Rogers Arena |
| Level 1: | 6000 - $152 - 0 - 0.00% |
| Level 2: | 5000 - $91 - 0 - 0.00% |
| Level 3: | 2000 - $54 - 0 - 0.00% |
| Level 4: | 4000 - $39 - 0 - 0.00% |
| Luxury : | 1000 - $303 - 0 - 0.00% |
| Total Capacity : | 18000 |
| Farm |
| Farm Level 1: | 2000 - $21 - 0 - 0.00% |
| Farm Level 2: | 1000 - $17 - 0 - 0.00% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 34 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 34 |
| Average Attendance - % | 0 - 0.00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
Expense |
| Pro Players Total Salaries | $93,606,166 |
| Farm Players Total Salaries | $2,442,368 |
| Coaches Total Salaries | $1,250,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Cap To Date | $0 |
Estimate |
| Pro Estimated Season Revenue | $0 |
| Farm Estimated Season Revenue | $0 |
| Pro Remaining Season Days | 160 |
| Pro Expenses Per Days | $492,740 |
| Pro Estimated Expenses | $78,838,400 |
| Farm Remaining Season Days | 160 |
| Farm Expenses Per Days | $14,023 |
| Farm Estimated Expenses | $2,243,680 |
| Estimated Season Expenses | $81,082,080 |
| Season Salary Cap | $80,108,167 |
| Estimate Under Maximum Salary Cap of $81,500,000 | $1,391,833 |
| Estimate Over Minimum Salary Cap of $60,240,000 | $19,868,167 |
| Current Bank Account | $21,075,363 |
| Projected Bank Account | -$60,006,717 |
|
Pro Players Salaries |
| Patrick Kane (1 Way Contract) |
$11,875,000 (4) |
| -Salary Remaining : |
$9,895,833 |
| Matt Duchene (1 Way Contract) |
$9,520,000 (3) |
| -Salary Remaining : |
$7,933,333 |
| David Pastrnak (1 Way Contract) |
$6,666,667 (2) |
| -Salary Remaining : |
$5,555,556 |
| Connor Hellebuyck (1 Way Contract) |
$6,166,666 (2) |
| -Salary Remaining : |
$5,138,888 |
| William Karlsson (1 Way Contract) |
$5,900,000 (2) |
| -Salary Remaining : |
$4,916,667 |
| Eetu Luostarinen (1 Way Contract) |
$5,500,000 (4) |
| -Salary Remaining : |
$4,583,333 |
| Travis Sanheim (1 Way Contract) |
$5,000,000 (4) |
| -Salary Remaining : |
$4,166,667 |
| Samuel Girard (1 Way Contract) |
$5,000,000 (1) |
| -Salary Remaining : |
$4,166,667 |
| VAN CAPHIT (1 Way Contract) |
$3,062,500 (1) |
| -Salary Remaining : |
$2,552,083 |
| Derek Forbort (1 Way Contract) |
$3,000,000 (1) |
| -1 Way Contract Salary Cap : | $1,500,000 |
| -Salary Remaining : |
$2,500,000 |
| Nikolai Knyzhov (1 Way Contract) |
$2,800,000 (1) |
| -Salary Remaining : |
$2,333,333 |
| Oskar Sundqvist (1 Way Contract) |
$2,750,000 (2) |
| -1 Way Contract Salary Cap : | $1,250,000 |
| -Salary Remaining : |
$2,291,667 |
| Patrik Nemeth (1 Way Contract) |
$2,700,000 (2) |
| -Salary Remaining : |
$2,250,000 |
| Yanni Gourde (1 Way Contract) |
$2,583,333 (1) |
| -Salary Remaining : |
$2,152,778 |
| Jordan Greenway (1 Way Contract) |
$2,100,000 (1) |
| -Salary Remaining : |
$1,750,000 |
| Justin Holl (1 Way Contract) |
$2,000,000 (2) |
| -Salary Remaining : |
$1,666,667 |
| Jake Walman (1 Way Contract) |
$1,839,000 (2) |
| -1 Way Contract Salary Cap : | $339,000 |
| -Salary Remaining : |
$1,532,500 |
| Tyler Pitlick (1 Way Contract) |
$1,500,000 (1) |
| -1 Way Contract Salary Cap : | $0 |
| -Salary Remaining : |
$1,250,000 |
| Victor Olofsson (1 Way Contract) |
$1,500,000 (4) |
| -1 Way Contract Salary Cap : | $0 |
| -Salary Remaining : |
$1,250,000 |
| Jani Hakanpaa (1 Way Contract) |
$1,500,000 (2) |
| -1 Way Contract Salary Cap : | $0 |
| -Salary Remaining : |
$1,250,000 |
| Ilya Lyubushkin (1 Way Contract) |
$1,500,000 (3) |
| -1 Way Contract Salary Cap : | $0 |
| -Salary Remaining : |
$1,250,000 |
| Alex Chiasson (1 Way Contract) |
$1,499,000 (1) |
| -1 Way Contract Salary Cap : | $0 |
| -Salary Remaining : |
$1,249,167 |
| Jujhar Khaira (1 Way Contract) |
$1,499,000 (1) |
| -1 Way Contract Salary Cap : | $0 |
| -Salary Remaining : |
$1,249,167 |
| Reese Johnson |
$1,100,000 (2) |
| -Salary Remaining : |
$916,667 |
| Adam Fox |
$925,000 (1) |
| -Salary Remaining : |
$770,833 |
| Colton White |
$920,000 (2) |
| -Salary Remaining : |
$766,667 |
| Mikko Koskinen |
$900,000 (1) |
| -Salary Remaining : |
$750,000 |
| Patrick Russell |
$800,000 (1) |
| -Salary Remaining : |
$666,667 |
| Cooper Marody |
$750,000 (1) |
| -Salary Remaining : |
$625,000 |
| Phillip Di Giuseppe |
$750,000 (2) |
| -Salary Remaining : |
$625,000 |
| Total Pro Players | 30 |
| Salary Commitment |
| Year 2023 : $93,606,166 |
| Year 2024 : $67,187,333 |
| Year 2025 : $34,895,000 |
| Year 2026 : $23,875,000 |
| Salary Average Commitment |
| Year 2023 : $88,657,833 |
| Year 2024 : $64,242,333 |
| Year 2025 : $32,000,000 |
| Year 2026 : $22,500,000 |
| Salary Cap with 1 Way Contract |
| Year 2023 : $80,108,168 |
| Year 2024 : $59,687,332 |
| Year 2025 : $31,895,000 |
| Year 2026 : $22,375,000 |
|
Farm Players Salaries |
| J.C. Beaudin |
$149,990 (3) |
| Salary Remaining : |
$124,992 |
| Jeremy Bracco |
$149,900 (2) |
| Salary Remaining : |
$124,917 |
| Joachim Blichfeld |
$149,900 (3) |
| Salary Remaining : |
$124,917 |
| Shawn Boudrias |
$149,900 (3) |
| Salary Remaining : |
$124,917 |
| Griffen Outhouse |
$149,900 (2) |
| Salary Remaining : |
$124,917 |
| Tanner Pearson |
$149,500 (4) |
| Salary Remaining : |
$124,583 |
| Lucas Elvenes |
$147,500 (4) |
| Salary Remaining : |
$122,917 |
| Otto Leskinen |
$97,000 (1) |
| Salary Remaining : |
$80,833 |
| Ethan Keppen |
$93,750 (2) |
| Salary Remaining : |
$78,125 |
| Jordy Bellerive |
$91,000 (2) |
| Salary Remaining : |
$75,833 |
| Tyson Foerster |
$89,417 (1) |
| Salary Remaining : |
$74,514 |
| Tyson Galloway |
$85,000 (2) |
| Salary Remaining : |
$70,833 |
| Riku Tohila |
$84,000 (2) |
| Salary Remaining : |
$70,000 |
| Carson Focht |
$84,000 (3) |
| Salary Remaining : |
$70,000 |
| Bryce Montgomery |
$84,000 (2) |
| Salary Remaining : |
$70,000 |
| Taige Harding |
$84,000 (2) |
| Salary Remaining : |
$70,000 |
| Arturs Silovs |
$78,611 (2) |
| Salary Remaining : |
$65,509 |
| Kaleb Lawrence |
$75,000 (2) |
| Salary Remaining : |
$62,500 |
| James Fisher |
$75,000 (2) |
| Salary Remaining : |
$62,500 |
| Madison Bowey |
$75,000 (2) |
| Salary Remaining : |
$62,500 |
| Robert Calisti |
$75,000 (2) |
| Salary Remaining : |
$62,500 |
| Joe Carroll |
$75,000 (2) |
| Salary Remaining : |
$62,500 |
| Brett Brochu |
$75,000 (2) |
| Salary Remaining : |
$62,500 |
| Yegor Yegorov |
$75,000 (3) |
| Salary Remaining : |
$62,500 |
| Total Farm Players | 24 |
| Salary Commitment |
| Year 2023 : $2,442,368 |
| Year 2024 : $2,255,951 |
| Year 2025 : $905,790 |
| Year 2026 : $297,000 |
| Salary Average Commitment |
| Year 2023 : $2,437,680 |
| Year 2024 : $2,251,263 |
| Year 2025 : $905,790 |
| Year 2026 : $297,000 |
|