Arena Capacity - Ticket Price Attendance - % |
Arena Name | Rexall Place |
Level 1: | 6000 - $85 - 6,000 - 100.00% |
Level 2: | 5000 - $45 - 5,000 - 100.00% |
Level 3: | 2000 - $40 - 2,000 - 100.00% |
Level 4: | 4000 - $35 - 4,000 - 100.00% |
Luxury : | 1000 - $100 - 1,000 - 100.00% |
Total Capacity : | 18000 |
Farm |
Farm Level 1: | 2000 - $40 - 1,286 - 64.32% |
Farm Level 2: | 1000 - $20 - 545 - 54.49% |
Farm Total Capacity : | 3000 |
Income |
Home Games Left | 0 |
Average Attendance - % | 18,000 - 100.00% |
Average Income per Game | $1,619,921 |
Year to Date Revenue | $66,416,750 |
Farm |
Home Games Left | 0 |
Average Attendance - % | 1,831 - 61.05% |
Average Income per Game | $92,911 |
Year to Date Revenue | $3,809,332 |
Expense |
Pro Players Total Salaries | $69,990,250 |
Farm Players Total Salaries | $3,126,025 |
Coaches Total Salaries | $975,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $6,537,635 |
Pro Year To Date Expenses | $66,759,691 |
Farm Year To Date Expenses | $3,087,429 |
Pro Salary Cap To Date | $65,426,363 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $0 |
Farm Estimated Season Revenue | $0 |
Pro Remaining Season Days | 0 |
Pro Expenses Per Days | $376,292 |
Pro Estimated Expenses | $0 |
Farm Remaining Season Days | 0 |
Farm Expenses Per Days | $17,176 |
Farm Estimated Expenses | $0 |
Estimated Season Expenses | $0 |
Estimated Season Salary Cap | $71,963,998 |
Estimate Under Maximum Salary Cap of $79,500,000 | $7,536,002 |
Estimate Over Minimum Salary Cap of $0 | $71,963,998 |
Current Bank Account | $14,910,227 |
Projected Bank Account | $14,910,227 |
|
Pro Players Salaries |
Connor McDavid |
$9,563,000 (1) |
-Salary Average Remaining : |
$0 |
Brandon Saad |
$6,210,000 (1) |
-Salary Average Remaining : |
$0 |
Eric Staal (1 Way Contract) |
$6,000,000 (3) |
-Salary Average Remaining : |
$0 |
Steven Stamkos |
$4,972,500 (2) |
-Salary Average Remaining : |
$0 |
Brady Skjei |
$4,489,000 (1) |
-Salary Average Remaining : |
$0 |
Alex Goligoski |
$4,175,000 (1) |
-Salary Average Remaining : |
$0 |
Curtis McElhinney (1 Way Contract) |
$4,000,000 (2) |
-Salary Average Remaining : |
$0 |
Evgeny Kuznetsov |
$3,510,000 (1) |
-Salary Average Remaining : |
$0 |
Nick Jensen |
$3,375,000 (5) |
-Salary Average Remaining : |
$0 |
Matt Calvert |
$2,772,000 (3) |
-Salary Average Remaining : |
$0 |
Rasmus Ristolainen |
$2,720,000 (5) |
-Salary Average Remaining : |
$0 |
Jaccob Slavin |
$2,517,500 (1) |
-Salary Average Remaining : |
$0 |
Mikael Backlund |
$2,091,500 (1) |
-Salary Average Remaining : |
$0 |
John Moore (1 Way Contract) |
$1,500,000 (5) |
-Salary Average Remaining : |
$0 |
Valeri Nichushkin (1 Way Contract) |
$1,500,000 (3) |
-1 Way Contract Salary Cap : | $15,000 |
-Salary Average Remaining : |
$0 |
Marcus Kruger |
$1,431,000 (1) |
-Salary Average Remaining : |
$0 |
Matt Cullen |
$1,400,000 (1) |
-Salary Average Remaining : |
$0 |
Connor Hellebuyck |
$1,237,500 (2) |
-Salary Average Remaining : |
$0 |
Andrew Ladd |
$1,200,000 (2) |
-Salary Average Remaining : |
$0 |
Nick Schmaltz |
$1,200,000 (1) |
-Salary Average Remaining : |
$0 |
Devante Smith-Pelly |
$1,170,000 (4) |
-Salary Average Remaining : |
$0 |
Ben Hutton |
$1,000,000 (1) |
-Salary Average Remaining : |
$0 |
Dmitry Kulikov |
$1,000,000 (5) |
-Salary Average Remaining : |
$0 |
Brett Connolly |
$956,250 (1) |
-Salary Average Remaining : |
$0 |
Total Pro Players | 24 |
Salary Commitment |
Year 2019 : $69,990,250 |
Year 2020 : $34,167,000 |
Year 2021 : $22,757,000 |
Year 2022 : $12,485,000 |
Salary Average Commitment |
Year 2019 : $69,990,250 |
Year 2020 : $31,447,000 |
Year 2021 : $20,037,000 |
Year 2022 : $9,765,000 |
Salary Cap with 1 Way Contract |
Year 2019 : $68,505,250 |
Year 2020 : $29,962,000 |
Year 2021 : $18,552,000 |
Year 2022 : $9,765,000 |
|
Farm Players Salaries |
David Sklenicka |
$150,000 (4) |
Salary Average Remaining : |
$0 |
Evan Cormier |
$150,000 (5) |
Salary Average Remaining : |
$0 |
Kevin Davis |
$150,000 (4) |
Salary Average Remaining : |
$0 |
Sam Miletic |
$150,000 (5) |
Salary Average Remaining : |
$0 |
Richard Bachman |
$150,000 (4) |
Salary Average Remaining : |
$0 |
Mitch Gillam |
$149,900 (5) |
Salary Average Remaining : |
$0 |
Martin Ouellette |
$149,900 (5) |
Salary Average Remaining : |
$0 |
Maxime Lajoie |
$100,000 (1) |
Salary Average Remaining : |
$0 |
Cody Goloubef |
$99,000 (2) |
Salary Average Remaining : |
$0 |
Dmitrij Jaskin |
$99,000 (1) |
Salary Average Remaining : |
$0 |
Saku Maenalanen |
$90,000 (3) |
Salary Average Remaining : |
$0 |
Carson Soucy |
$87,850 (1) |
Salary Average Remaining : |
$0 |
Victor Rask |
$85,000 (1) |
Salary Average Remaining : |
$0 |
Byron Froese |
$84,500 (3) |
Salary Average Remaining : |
$0 |
Kevin Czuczman |
$84,500 (3) |
Salary Average Remaining : |
$0 |
Tommy Cross |
$82,800 (2) |
Salary Average Remaining : |
$0 |
Buddy Robinson |
$82,500 (1) |
Salary Average Remaining : |
$0 |
Ryan White |
$80,500 (1) |
Salary Average Remaining : |
$0 |
Cavan Fitzgerald |
$80,000 (1) |
Salary Average Remaining : |
$0 |
Luke Johnson |
$78,925 (3) |
Salary Average Remaining : |
$0 |
Dylan McIlrath |
$78,000 (3) |
Salary Average Remaining : |
$0 |
Justin Scott |
$75,100 (3) |
Salary Average Remaining : |
$0 |
Scott Darling |
$74,100 (2) |
Salary Average Remaining : |
$0 |
Antoine Waked |
$72,700 (3) |
Salary Average Remaining : |
$0 |
Gage Quinney |
$71,500 (3) |
Salary Average Remaining : |
$0 |
Sam Herr |
$70,000 (3) |
Salary Average Remaining : |
$0 |
Jared Coreau |
$67,400 (1) |
Salary Average Remaining : |
$0 |
Stefan LeBlanc |
$65,000 (1) |
Salary Average Remaining : |
$0 |
Scott Savage |
$65,000 (1) |
Salary Average Remaining : |
$0 |
Ryan Hitchcock |
$65,000 (1) |
Salary Average Remaining : |
$0 |
Michael Mersch |
$64,350 (2) |
Salary Average Remaining : |
$0 |
Tim McGauley |
$62,500 (2) |
Salary Average Remaining : |
$0 |
Hunter Warner |
$61,000 (3) |
Salary Average Remaining : |
$0 |
Turner Elson |
$50,000 (1) |
Salary Average Remaining : |
$0 |
Total Farm Players | 34 |
Salary Commitment |
Year 2019 : $3,126,025 |
Year 2020 : $2,198,775 |
Year 2021 : $1,816,025 |
Year 2022 : $1,049,800 |
Salary Average Commitment |
Year 2019 : $3,126,025 |
Year 2020 : $2,198,775 |
Year 2021 : $1,816,025 |
Year 2022 : $1,049,800 |
|