Arena Capacity - Ticket Price Attendance - % |
Arena Name | RBC Center |
Level 1: | 6000 - $100 - 0 - 0.00% |
Level 2: | 5000 - $60 - 0 - 0.00% |
Level 3: | 2000 - $35 - 0 - 0.00% |
Level 4: | 4000 - $25 - 0 - 0.00% |
Luxury : | 1000 - $200 - 0 - 0.00% |
Total Capacity : | 18000 |
Income |
Home Games Left | 41 |
Average Attendance - % | 0 - 0.00% |
Average Income per Game | $0 |
Year to Date Revenue | $0 |
Expense |
Pro Players Total Salaries | $86,123,293 |
Pro Players Total Average Salaries | $86,123,293 |
Farm Players Total Salaries | $222,350 |
Farm Players Total Average Salaries | $222,350 |
Coaches Total Salaries | $0 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $1,331,802 |
Farm Year To Date Expenses | $3,438 |
Pro Salary Cap Per Days | $443,934 |
Pro Salary Cap To Date | $1,331,802 |
Farm Salary Cap Per Days | $1,146 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $0 |
Pro Remaining Season Days | 191 |
Pro Expenses Per Days | $443,934 |
Pro Estimated Expenses | $84,791,394 |
Farm Remaining Season Days | 191 |
Farm Expenses Per Days | $1,146 |
Farm Estimated Expenses | $218,886 |
Estimated Season Expenses | $85,010,280 |
Estimated Season Salary Cap | $86,123,196 |
Estimate Under Maximum Salary Cap of $88,000,000 | $1,876,804 |
Estimate Over Minimum Salary Cap of $65,000,000 | $21,123,196 |
Current Bank Account | $8,664,760 |
Projected Bank Account | ($76,345,520) |
|
Pro Players Salaries |
Sebastian Aho |
$9,750,000 (4) |
-Salary Remaining : |
$9,599,227 |
Jamie Benn |
$9,500,000 (1) |
-Salary Remaining : |
$9,353,093 |
Jesper Bratt |
$7,875,000 (4) |
-Salary Remaining : |
$7,753,222 |
Matt Boldy |
$7,000,000 (4) |
-Salary Remaining : |
$6,891,753 |
CAR CAP HIT (1 Way Contract) |
$6,250,000 (2) |
-Salary Remaining : |
$6,153,351 |
Joel Farabee |
$5,000,000 (4) |
-Salary Remaining : |
$4,922,680 |
Dylan Demelo |
$4,900,000 (4) |
-Salary Remaining : |
$4,824,227 |
Nick Foligno |
$4,500,000 (2) |
-Salary Remaining : |
$4,430,412 |
K'Andre Miller |
$3,872,000 (1) |
-Salary Remaining : |
$3,812,124 |
Sean Walker |
$3,600,000 (4) |
-Salary Remaining : |
$3,544,330 |
David Savard |
$3,500,000 (1) |
-Salary Remaining : |
$3,445,876 |
Frederik Andersen |
$3,400,000 (1) |
-Salary Remaining : |
$3,347,423 |
Colton Sissons |
$2,857,143 (2) |
-Salary Remaining : |
$2,812,960 |
Cody Glass |
$2,500,000 (1) |
-Salary Remaining : |
$2,461,340 |
Nicolas Hague |
$2,294,150 (1) |
-Salary Remaining : |
$2,258,673 |
Frederick Gaudreau |
$2,100,000 (4) |
-Salary Remaining : |
$2,067,526 |
Vladislav Namestnikov |
$2,000,000 (1) |
-Salary Remaining : |
$1,969,072 |
Morgan Barron |
$1,350,000 (1) |
-Salary Remaining : |
$1,329,124 |
Kyle Burroughs |
$1,100,000 (2) |
-Salary Remaining : |
$1,082,990 |
Mavrik Bourque |
$975,000 (2) |
-Salary Remaining : |
$959,923 |
Bradly Nadeau |
$975,000 (3) |
-Salary Remaining : |
$959,923 |
Parker Kelly |
$825,000 (2) |
-Salary Remaining : |
$812,242 |
Spencer Martin |
$0 (1) |
-Salary Remaining : |
$0 |
Total Pro Players | 23 |
Salary Commitment |
Year 2024 : $86,123,293 |
Year 2025 : $53,707,143 |
Year 2026 : $41,200,000 |
Year 2027 : $40,225,000 |
Salary Average Commitment |
Year 2024 : $86,123,293 |
Year 2025 : $57,707,143 |
Year 2026 : $41,200,000 |
Year 2027 : $40,225,000 |
Salary Cap with 1 Way Contract |
Year 2024 : $86,123,293 |
Year 2025 : $57,707,143 |
Year 2026 : $41,200,000 |
Year 2027 : $40,225,000 |
|
Farm Players Salaries |
Oliver Wahlstrom |
$10,000 (1) |
Salary Remaining : |
$9,845 |
Lucas Johansen |
$9,950 (3) |
Salary Remaining : |
$9,796 |
Fyodor Svechkov |
$9,750 (3) |
Salary Remaining : |
$9,599 |
Chaz Lucius |
$9,750 (3) |
Salary Remaining : |
$9,599 |
Kevin Labanc |
$9,500 (3) |
Salary Remaining : |
$9,353 |
Maxim Barbashev |
$9,500 (3) |
Salary Remaining : |
$9,353 |
Ben Steeves |
$9,500 (2) |
Salary Remaining : |
$9,353 |
Sean Behrens |
$9,250 (2) |
Salary Remaining : |
$9,107 |
Drew Helleson |
$9,250 (2) |
Salary Remaining : |
$9,107 |
Max Comtois |
$9,000 (1) |
Salary Remaining : |
$8,861 |
William Lockwood |
$9,000 (3) |
Salary Remaining : |
$8,861 |
Maxim Groshev |
$8,750 (2) |
Salary Remaining : |
$8,615 |
Drew Bavaro |
$8,675 (1) |
Salary Remaining : |
$8,541 |
Dustin Wolf |
$8,500 (2) |
Salary Remaining : |
$8,369 |
Sam Malinski |
$8,500 (1) |
Salary Remaining : |
$8,369 |
Mark Kastelic |
$8,350 (1) |
Salary Remaining : |
$8,221 |
Akito Hirose |
$7,875 (1) |
Salary Remaining : |
$7,753 |
Brandon Scanlin |
$7,750 (2) |
Salary Remaining : |
$7,630 |
Angus Crookshank |
$7,750 (1) |
Salary Remaining : |
$7,630 |
Alex Steeves |
$7,750 (1) |
Salary Remaining : |
$7,630 |
Jesse Ylonen |
$7,750 (1) |
Salary Remaining : |
$7,630 |
Dylan Wells |
$7,500 (1) |
Salary Remaining : |
$7,384 |
Lauri Pajuniemi |
$7,500 (3) |
Salary Remaining : |
$7,384 |
Sasha Chmelevski |
$7,250 (1) |
Salary Remaining : |
$7,138 |
Skyler Brind'Amour |
$7,000 (3) |
Salary Remaining : |
$6,892 |
Alexander Campbell |
$7,000 (1) |
Salary Remaining : |
$6,892 |
Total Farm Players | 26 |
Salary Commitment |
Year 2024 : $222,350 |
Year 2025 : $124,950 |
Year 2026 : $71,950 |
Year 2027 : $0 |
Salary Average Commitment |
Year 2024 : $222,350 |
Year 2025 : $124,950 |
Year 2026 : $71,950 |
Year 2027 : $0 |
|