Arena Capacity - Ticket Price Attendance - % |
Arena Name | RBC Center |
Level 1: | 6000 - $100 - 5,656 - 94.27% |
Level 2: | 5000 - $60 - 4,796 - 95.91% |
Level 3: | 2000 - $35 - 1,900 - 95.01% |
Level 4: | 4000 - $25 - 3,710 - 92.75% |
Luxury : | 1000 - $200 - 947 - 94.69% |
Total Capacity : | 18000 |
Income |
Home Games Left | 16 |
Average Attendance - % | 17,009 - 94.49% |
Average Income per Game | $1,201,970 |
Year to Date Revenue | $30,049,250 |
Expense |
Pro Players Total Salaries | $78,761,150 |
Pro Players Total Average Salaries | $78,761,150 |
Farm Players Total Salaries | $262,000 |
Farm Players Total Average Salaries | $262,000 |
Coaches Total Salaries | $0 |
Luxury Taxe Total | $0 |
Pro Year To Date Expenses | $47,551,646 |
Farm Year To Date Expenses | $137,357 |
Pro Salary Cap Per Days | $405,985 |
Pro Salary Cap To Date | $47,551,646 |
Farm Salary Cap Per Days | $1,351 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $19,231,520 |
Pro Remaining Season Days | 83 |
Pro Expenses Per Days | $405,985 |
Pro Estimated Expenses | $33,696,755 |
Farm Remaining Season Days | 83 |
Farm Expenses Per Days | $1,351 |
Farm Estimated Expenses | $112,133 |
Estimated Season Expenses | $33,808,888 |
Estimated Season Salary Cap | $81,248,401 |
Estimate Under Maximum Salary Cap of $88,000,000 | $6,751,599 |
Estimate Over Minimum Salary Cap of $65,000,000 | $16,248,401 |
Current Bank Account | ($7,639,753) |
Projected Bank Account | ($22,217,121) |
|
Pro Players Salaries |
Sebastian Aho |
$9,750,000 (4) |
-Salary Remaining : |
$4,171,392 |
Jamie Benn |
$9,500,000 (1) |
-Salary Remaining : |
$4,064,433 |
Jesper Bratt |
$7,875,000 (4) |
-Salary Remaining : |
$3,369,201 |
Matt Boldy |
$7,000,000 (4) |
-Salary Remaining : |
$2,994,845 |
CAR CAP HIT (1 Way Contract) |
$6,250,000 (2) |
-Salary Remaining : |
$2,673,969 |
Dylan Demelo |
$4,900,000 (4) |
-Salary Remaining : |
$2,096,392 |
Nick Foligno |
$4,500,000 (2) |
-Salary Remaining : |
$1,925,258 |
K'Andre Miller |
$3,872,000 (1) |
-Salary Remaining : |
$1,656,577 |
Sean Walker |
$3,600,000 (4) |
-Salary Remaining : |
$1,540,206 |
David Savard |
$3,500,000 (1) |
-Salary Remaining : |
$1,497,423 |
Frederik Andersen |
$3,400,000 (1) |
-Salary Remaining : |
$1,454,639 |
Nicolas Hague |
$2,294,150 (1) |
-Salary Remaining : |
$981,518 |
Frederick Gaudreau |
$2,100,000 (4) |
-Salary Remaining : |
$898,454 |
Vladislav Namestnikov |
$2,000,000 (1) |
-Salary Remaining : |
$855,670 |
Pavel Dorofeyev |
$1,835,000 (2) |
-Salary Remaining : |
$785,077 |
Kyle Burroughs |
$1,100,000 (2) |
-Salary Remaining : |
$470,619 |
Mavrik Bourque |
$975,000 (2) |
-Salary Remaining : |
$417,139 |
Kevin Labanc |
$950,000 (3) |
-Salary Remaining : |
$406,443 |
Dustin Wolf |
$850,000 (2) |
-Salary Remaining : |
$363,660 |
Sam Malinski |
$850,000 (1) |
-Salary Remaining : |
$363,660 |
Mark Kastelic |
$835,000 (1) |
-Salary Remaining : |
$357,242 |
Parker Kelly |
$825,000 (2) |
-Salary Remaining : |
$352,964 |
Total Pro Players | 22 |
Salary Commitment |
Year 2024 : $78,761,150 |
Year 2025 : $48,510,000 |
Year 2026 : $36,175,000 |
Year 2027 : $35,225,000 |
Salary Average Commitment |
Year 2024 : $78,761,150 |
Year 2025 : $52,510,000 |
Year 2026 : $36,175,000 |
Year 2027 : $35,225,000 |
Salary Cap with 1 Way Contract |
Year 2024 : $78,761,150 |
Year 2025 : $52,510,000 |
Year 2026 : $36,175,000 |
Year 2027 : $35,225,000 |
|
Farm Players Salaries |
Cody Glass |
$25,000 (1) |
Salary Remaining : |
$10,696 |
Blake Lizotte |
$18,500 (2) |
Salary Remaining : |
$7,915 |
Morgan Barron |
$13,500 (1) |
Salary Remaining : |
$5,776 |
Oliver Wahlstrom |
$10,000 (1) |
Salary Remaining : |
$4,278 |
Lucas Johansen |
$9,950 (3) |
Salary Remaining : |
$4,257 |
Fyodor Svechkov |
$9,750 (3) |
Salary Remaining : |
$4,171 |
Chaz Lucius |
$9,750 (3) |
Salary Remaining : |
$4,171 |
Bradly Nadeau |
$9,750 (3) |
Salary Remaining : |
$4,171 |
Maxim Barbashev |
$9,500 (3) |
Salary Remaining : |
$4,064 |
Ben Steeves |
$9,500 (2) |
Salary Remaining : |
$4,064 |
Sean Behrens |
$9,250 (2) |
Salary Remaining : |
$3,957 |
Drew Helleson |
$9,250 (2) |
Salary Remaining : |
$3,957 |
William Lockwood |
$9,000 (3) |
Salary Remaining : |
$3,851 |
Max Comtois |
$9,000 (1) |
Salary Remaining : |
$3,851 |
Maxim Groshev |
$8,750 (2) |
Salary Remaining : |
$3,744 |
Drew Bavaro |
$8,675 (1) |
Salary Remaining : |
$3,711 |
Akito Hirose |
$7,875 (1) |
Salary Remaining : |
$3,369 |
Brandon Scanlin |
$7,750 (2) |
Salary Remaining : |
$3,316 |
Angus Crookshank |
$7,750 (1) |
Salary Remaining : |
$3,316 |
Kevin Mandolese |
$7,750 (1) |
Salary Remaining : |
$3,316 |
Alex Steeves |
$7,750 (1) |
Salary Remaining : |
$3,316 |
Jesse Ylonen |
$7,750 (1) |
Salary Remaining : |
$3,316 |
Lauri Pajuniemi |
$7,500 (3) |
Salary Remaining : |
$3,209 |
Dylan Wells |
$7,500 (1) |
Salary Remaining : |
$3,209 |
Sasha Chmelevski |
$7,250 (1) |
Salary Remaining : |
$3,102 |
Skyler Brind'Amour |
$7,000 (3) |
Salary Remaining : |
$2,995 |
Alexander Campbell |
$7,000 (1) |
Salary Remaining : |
$2,995 |
Total Farm Players | 27 |
Salary Commitment |
Year 2024 : $262,000 |
Year 2025 : $135,200 |
Year 2026 : $72,200 |
Year 2027 : $0 |
Salary Average Commitment |
Year 2024 : $262,000 |
Year 2025 : $135,200 |
Year 2026 : $72,200 |
Year 2027 : $0 |
|