Arena Capacity - Ticket Price Attendance - % |
Arena Name | Bell Centre |
Level 1: | 6000 - $60 - 5,481 - 91.35% |
Level 2: | 5000 - $34 - 4,474 - 89.49% |
Level 3: | 4000 - $12 - 3,200 - 80.00% |
Level 4: | 5000 - $7 - 4,703 - 94.06% |
Luxury : | 1273 - $120 - 1,254 - 98.48% |
Total Capacity : | 21273 |
Team Popularity : | 110.00% |
Income |
Home Games Left | 22 |
Average Attendance - % | 19,112 - 89.84% |
Average Income per Game | $1,049,916 |
Year to Date Revenue | $19,948,400 |
Expense |
Pro Players Total Salaries | $63,650,000 |
Farm Players Total Salaries | $2,615,000 |
Coaches Total Salaries | $3,000,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $0 |
Pro Year To Date Expenses | $29,302,005 |
Farm Year To Date Expenses | $1,621,105 |
Pro Salary Cap To Date | $28,288,825 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $23,098,147 |
Pro Remaining Season Days | 82 |
Pro Expenses Per Days | $433,224 |
Pro Estimated Expenses | $35,524,368 |
Farm Remaining Season Days | 81 |
Farm Expenses Per Days | $22,616 |
Farm Estimated Expenses | $1,831,896 |
Estimated Season Expenses | $37,356,264 |
Estimated Season Salary Cap | $62,626,325 |
Estimate Under Maximum Salary Cap of $72,500,000 | $9,873,675 |
Estimate Over Minimum Salary Cap of $47,000,000 | $15,626,325 |
Current Bank Account | $30,616,740 |
Projected Bank Account | $16,358,623 |
|
Pro Players Salaries |
Kevin Hayes |
$6,500,000 (2) |
Mikhail Sergachev |
$6,000,000 (7) |
Frederik Andersen |
$5,750,000 (1) |
Mikael Backlund |
$5,000,000 (1) |
Nikita Zaitsev |
$4,000,000 (1) |
Moritz Seider |
$3,800,000 (2) |
Reilly Smith |
$3,750,000 (3) |
Jesperi Kotkaniemi |
$3,250,000 (3) |
Yegor Sharangovich |
$3,000,000 (2) |
Vladislav Namestnikov |
$2,850,000 (3) |
Jordan Martinook |
$2,750,000 (3) |
Mattias Janmark |
$2,650,000 (3) |
Noah Juulsen |
$2,100,000 (2) |
Charles Hudon |
$2,000,000 (1) |
Jake Evans |
$1,750,000 (1) |
Owen Tippett |
$1,750,000 (1) |
Cam Atkinson |
$1,500,000 (1) |
Zachary Fucale |
$1,500,000 (1) |
Joe Veleno |
$1,000,000 (1) |
Samuel Bolduc |
$1,000,000 (3) |
Kaiden Guhle |
$900,000 (2) |
Brock Faber |
$850,000 (2) |
Total Pro Players | 22 |
Salary Commitment |
Year 2024 : $63,650,000 |
Year 2025 : $39,400,000 |
Year 2026 : $22,250,000 |
Year 2027 : $6,000,000 |
Salary Average Commitment |
Year 2024 : $63,650,000 |
Year 2025 : $39,400,000 |
Year 2026 : $22,250,000 |
Year 2027 : $6,000,000 |
Salary Cap with 1 Way Contract |
Year 2024 : $63,650,000 |
Year 2025 : $39,400,000 |
Year 2026 : $22,250,000 |
Year 2027 : $6,000,000 |
|
Farm Players Salaries |
Nathan Beaulieu |
$275,000 (1) |
Casey DeSmith |
$215,000 (2) |
Johnathan Kovacevic |
$200,000 (2) |
Ryan Suzuki |
$115,000 (2) |
Hunter Jones |
$112,500 (2) |
Trey Fix-Wolansky |
$100,000 (1) |
Rem Pitlick |
$100,000 (3) |
Lukas Vejdemo |
$90,000 (1) |
Jeff Malott |
$90,000 (1) |
Zachary L'Heureux |
$90,000 (3) |
Hunter Drew |
$80,000 (1) |
Joshua Roy |
$77,500 (3) |
Cale Morris |
$75,000 (1) |
Riley Kidney |
$75,000 (3) |
Austin Strand |
$75,000 (1) |
Brian Halonen |
$75,000 (1) |
Jacob Perreault |
$75,000 (3) |
Antti Tuomisto |
$72,500 (2) |
Ethan Cardwell |
$72,500 (3) |
Samuel Helenius |
$72,500 (2) |
Tobie Bisson |
$70,000 (1) |
Zach Dean |
$70,000 (3) |
Josh Doan |
$70,000 (2) |
Xavier Simoneau |
$70,000 (2) |
Wyatte Wylie |
$70,000 (1) |
Carter Savoie |
$65,000 (2) |
Jacob LeGuerrier |
$62,500 (1) |
Total Farm Players | 27 |
Salary Commitment |
Year 2024 : $2,615,000 |
Year 2025 : $1,572,500 |
Year 2026 : $600,000 |
Year 2027 : $0 |
Salary Average Commitment |
Year 2024 : $2,635,000 |
Year 2025 : $1,572,500 |
Year 2026 : $580,000 |
Year 2027 : $0 |
|