Arena Capacity - Ticket Price Attendance - % |
Arena Name | Bell Centre |
Level 1: | 5000 - $55 - 4 668 - 93,36% |
Level 2: | 5000 - $35 - 4 707 - 94,13% |
Level 3: | 5000 - $15 - 4 747 - 94,93% |
Level 4: | 4000 - $10 - 3 882 - 97,04% |
Luxury : | 1000 - $145 - 888 - 88,81% |
Total Capacity : | 20000 |
Team Popularity : | 90,00% |
Farm |
Farm Level 1: | 5000 - $30 - 5 000 - 100,00% |
Farm Level 2: | 5000 - $10 - 5 000 - 100,00% |
Farm Total Capacity : | 10000 |
Team Popularity : | 110,00% |
Income |
Home Games Left | 4 |
Average Attendance - % | 18 891 - 94,45% |
Average Income per Game | $983,782 |
Year to Date Revenue | $36,399,916 |
Farm |
Home Games Left | 4 |
Average Attendance - % | 10 000 - 100,00% |
Average Income per Game | $298,000 |
Year to Date Revenue | $11,026,000 |
Expense |
Pro Players Total Salaries | $83,305,001 |
Farm Players Total Salaries | $6,328,505 |
Coaches Total Salaries | $1,250,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | ($10,250,000) |
Pro Year To Date Expenses | $70,632,865 |
Farm Year To Date Expenses | $5,903,654 |
Pro Salary Cap To Date | $69,690,750 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $3,935,126 |
Farm Estimated Season Revenue | $1,192,000 |
Pro Remaining Season Days | 11 |
Pro Expenses Per Days | $443,711 |
Pro Estimated Expenses | $4,880,821 |
Farm Remaining Season Days | 11 |
Farm Expenses Per Days | $34,624 |
Farm Estimated Expenses | $380,864 |
Estimated Season Expenses | $5,261,685 |
Season Salary Cap | $73,055,001 |
Estimate Under Maximum Salary Cap of $85,000,000 | $11,944,999 |
Estimate Over Minimum Salary Cap of $55,000,000 | $18,055,001 |
Current Bank Account | $49,338,063 |
Projected Bank Account | $49,203,504 |
|
Pro Players Salaries |
Rick Nash |
$10,000,000 (1) |
-Salary Remaining : |
$578,947 |
Tyler Seguin |
$8,500,000 (3) |
-Salary Remaining : |
$492,105 |
Brent Seabrook |
$6,800,000 (1) |
-Salary Remaining : |
$393,684 |
Zach Parise |
$6,750,000 (1) |
-Salary Remaining : |
$390,789 |
Brett MacLean |
$6,500,000 (3) |
-Salary Remaining : |
$376,316 |
John Gaudreau |
$6,250,000 (1) |
-Salary Remaining : |
$361,842 |
Tyler Toffoli |
$5,250,000 (6) |
-Salary Remaining : |
$303,947 |
Adam Dennis |
$4,800,000 (2) |
-Salary Remaining : |
$277,895 |
John Moore |
$4,200,000 (7) |
-Salary Remaining : |
$243,158 |
Gabriel Landeskog |
$3,100,000 (6) |
-Salary Remaining : |
$179,474 |
Francois Bouchard |
$3,000,000 (3) |
-Salary Remaining : |
$173,684 |
Erik Brannstrom |
$2,630,000 (3) |
-Salary Remaining : |
$152,263 |
Jamieson Oleksiak |
$2,250,000 (2) |
-Salary Remaining : |
$130,263 |
Michael St-Croix |
$2,250,000 (2) |
-Salary Remaining : |
$130,263 |
Mattias Janmark Nylén |
$2,000,000 (1) |
-Salary Remaining : |
$115,789 |
Joe Colborne |
$1,500,000 (1) |
-Salary Remaining : |
$86,842 |
Jack Johnson |
$1,500,000 (1) |
-Salary Remaining : |
$86,842 |
Jared McIsaac |
$1,425,000 (1) |
-Salary Remaining : |
$82,500 |
Zack Fucale |
$1,400,000 (3) |
-Salary Remaining : |
$81,053 |
Alexandre Carrier |
$1,000,000 (2) |
-Salary Remaining : |
$57,895 |
Vladimir Zharkov |
$950,000 (3) |
-Salary Remaining : |
$55,000 |
Mathieu Brisebois |
$750,000 (3) |
-Salary Remaining : |
$43,421 |
Al Montoya |
$500,001 (2) |
-Salary Remaining : |
$28,947 |
Total Pro Players | 23 |
Salary Commitment |
Year 2023 : $83,305,001 |
Year 2024 : $47,080,001 |
Year 2025 : $36,280,000 |
Year 2026 : $12,550,000 |
Salary Average Commitment |
Year 2023 : $80,055,001 |
Year 2024 : $46,630,001 |
Year 2025 : $35,830,000 |
Year 2026 : $12,100,000 |
Salary Cap with 1 Way Contract |
Year 2023 : $83,305,001 |
Year 2024 : $47,080,001 |
Year 2025 : $36,280,000 |
Year 2026 : $12,550,000 |
|
Farm Players Salaries |
Alexei Emelin |
$440,000 (1) |
Salary Remaining : |
$25,474 |
Jordan Schmaltz |
$340,000 (1) |
Salary Remaining : |
$19,684 |
Atte Engren |
$300,000 (2) |
Salary Remaining : |
$17,368 |
Charles Hudon |
$280,000 (2) |
Salary Remaining : |
$16,211 |
Brendan Brisson |
$250,000 (3) |
Salary Remaining : |
$14,474 |
Ian Mitchell |
$240,000 (3) |
Salary Remaining : |
$13,895 |
Tomas Kundratek |
$200,505 (1) |
Salary Remaining : |
$11,608 |
Felix Bibeau |
$200,000 (2) |
Salary Remaining : |
$11,579 |
Marc-Olivier Roy |
$200,000 (3) |
Salary Remaining : |
$11,579 |
Reilly Walsh |
$196,000 (3) |
Salary Remaining : |
$11,347 |
Nicolas Roy |
$195,000 (2) |
Salary Remaining : |
$11,289 |
Logan Cooley |
$185,000 (2) |
Salary Remaining : |
$10,711 |
Simon Edvinsson |
$185,000 (1) |
Salary Remaining : |
$10,711 |
Axel Sandin-Pellikka |
$185,000 (3) |
Salary Remaining : |
$10,711 |
Brendan Lemieux |
$165,000 (1) |
Salary Remaining : |
$9,553 |
Frederick Gauthier |
$163,000 (3) |
Salary Remaining : |
$9,437 |
Matt Brassard (Out of Payroll) |
$160,000 (2) |
Salary Remaining : |
$9,263 |
Maxime Comtois |
$150,000 (2) |
Salary Remaining : |
$8,684 |
Dan Vladar |
$150,000 (3) |
Salary Remaining : |
$8,684 |
Lian Bischel |
$130,000 (2) |
Salary Remaining : |
$7,526 |
Alex Beaucage |
$130,000 (1) |
Salary Remaining : |
$7,526 |
Justin Robidas |
$130,000 (3) |
Salary Remaining : |
$7,526 |
Thomas Milic |
$130,000 (3) |
Salary Remaining : |
$7,526 |
Alex Cotton |
$130,000 (1) |
Salary Remaining : |
$7,526 |
Alexis Vanier |
$128,000 (3) |
Salary Remaining : |
$7,411 |
Jason Gregoire |
$120,000 (1) |
Salary Remaining : |
$6,947 |
Ty Dellandrea |
$102,000 (3) |
Salary Remaining : |
$5,905 |
William Carrier |
$102,000 (1) |
Salary Remaining : |
$5,905 |
Jesperi Kotkaniemi |
$102,000 (2) |
Salary Remaining : |
$5,905 |
Patrice Cormier |
$100,000 (3) |
Salary Remaining : |
$5,789 |
Benjamin Finkelstein |
$100,000 (2) |
Salary Remaining : |
$5,789 |
Justin Haché |
$100,000 (3) |
Salary Remaining : |
$5,789 |
Peter Olvecky |
$100,000 (2) |
Salary Remaining : |
$5,789 |
Brent Aubin |
$100,000 (3) |
Salary Remaining : |
$5,789 |
Kalle Vaisanen |
$100,000 (1) |
Salary Remaining : |
$5,789 |
Xavier Bourgault |
$100,000 (2) |
Salary Remaining : |
$5,789 |
Joshua Roy |
$100,000 (3) |
Salary Remaining : |
$5,789 |
Brennan Othmann |
$100,000 (2) |
Salary Remaining : |
$5,789 |
Matthew Samoskevich |
$100,000 (1) |
Salary Remaining : |
$5,789 |
Jordan Harris |
$100,000 (2) |
Salary Remaining : |
$5,789 |
Total Farm Players | 40 |
Salary Commitment |
Year 2023 : $6,488,505 |
Year 2024 : $4,476,000 |
Year 2025 : $2,274,000 |
Year 2026 : $0 |
Salary Average Commitment |
Year 2023 : $6,488,505 |
Year 2024 : $4,476,000 |
Year 2025 : $2,274,000 |
Year 2026 : $0 |
|