Arena Capacity - Ticket Price Attendance - % |
Arena Name | Bell Centre |
Level 1: | 5000 - $100 - 2 930 - 58,60% |
Level 2: | 5000 - $75 - 2 833 - 56,67% |
Level 3: | 5000 - $50 - 2 853 - 57,06% |
Level 4: | 4000 - $25 - 2 584 - 64,59% |
Luxury : | 1000 - $200 - 583 - 58,33% |
Total Capacity : | 20000 |
Team Popularity : | 90,00% |
Farm |
Farm Level 1: | 5000 - $24 - 4 197 - 83,94% |
Farm Level 2: | 5000 - $12 - 4 154 - 83,08% |
Farm Total Capacity : | 10000 |
Team Popularity : | 110,00% |
Income |
Home Games Left | 26 |
Average Attendance - % | 11 784 - 58,92% |
Average Income per Game | $2,309,165 |
Year to Date Revenue | $34,637,472 |
Farm |
Home Games Left | 26 |
Average Attendance - % | 8 351 - 83,51% |
Average Income per Game | $367,685 |
Year to Date Revenue | $5,515,271 |
Expense |
Pro Players Total Salaries | $72,585,010 |
Farm Players Total Salaries | $6,284,778 |
Coaches Total Salaries | $1,250,000 |
Luxury Taxe Total | $0 |
Special Salary Cap Value | $975,000 |
Pro Year To Date Expenses | $29,840,120 |
Farm Year To Date Expenses | $2,526,129 |
Pro Salary Cap To Date | $29,442,184 |
Farm Salary Cap To Date | $0 |
Estimate |
Pro Estimated Season Revenue | $60,038,285 |
Farm Estimated Season Revenue | $9,559,803 |
Pro Remaining Season Days | 115 |
Pro Expenses Per Days | $385,262 |
Pro Estimated Expenses | $44,305,130 |
Farm Remaining Season Days | 115 |
Farm Expenses Per Days | $34,213 |
Farm Estimated Expenses | $3,934,495 |
Estimated Season Expenses | $48,239,625 |
Season Salary Cap | $73,560,010 |
Estimate Under Maximum Salary Cap of $85,000,000 | $11,439,990 |
Estimate Over Minimum Salary Cap of $55,000,000 | $18,560,010 |
Current Bank Account | $85,106,497 |
Projected Bank Account | $106,464,960 |
|
Pro Players Salaries |
Tyler Seguin |
$8,500,000 (2) |
-Salary Remaining : |
$5,117,801 |
John Gaudreau |
$8,000,000 (8) |
-Salary Remaining : |
$4,816,754 |
Patrice Bergeron |
$7,500,000 (1) |
-Salary Remaining : |
$4,515,707 |
Marc-Andre Fleury |
$7,100,000 (1) |
-Salary Remaining : |
$4,274,869 |
Brett MacLean |
$6,500,000 (2) |
-Salary Remaining : |
$3,913,613 |
Tyler Toffoli |
$5,250,000 (5) |
-Salary Remaining : |
$3,160,995 |
John Moore |
$4,200,000 (6) |
-Salary Remaining : |
$2,528,796 |
Gabriel Landeskog |
$3,100,000 (5) |
-Salary Remaining : |
$1,866,492 |
Francois Bouchard |
$3,000,000 (2) |
-Salary Remaining : |
$1,806,283 |
Erik Brannstrom |
$2,630,000 (2) |
-Salary Remaining : |
$1,583,508 |
Michael St-Croix |
$2,250,000 (1) |
-Salary Remaining : |
$1,354,712 |
Jamieson Oleksiak |
$2,250,000 (1) |
-Salary Remaining : |
$1,354,712 |
Jared McIsaac |
$2,200,000 (3) |
-Salary Remaining : |
$1,324,607 |
Simon Edvinsson |
$1,800,000 (5) |
-Salary Remaining : |
$1,083,770 |
Zack Fucale |
$1,400,000 (2) |
-Salary Remaining : |
$842,932 |
Brendan Brisson |
$1,250,000 (2) |
-Salary Remaining : |
$752,618 |
Marc-Olivier Roy |
$1,000,000 (2) |
-Salary Remaining : |
$602,094 |
Reilly Walsh |
$980,000 (2) |
-Salary Remaining : |
$590,052 |
Nicolas Roy |
$975,000 (1) |
-Salary Remaining : |
$587,042 |
Vladimir Zharkov |
$950,000 (2) |
-Salary Remaining : |
$571,990 |
Mathieu Brisebois |
$750,000 (2) |
-Salary Remaining : |
$451,571 |
Keegan Lowe |
$500,005 (3) |
-Salary Remaining : |
$301,050 |
Chris Terry |
$500,005 (3) |
-Salary Remaining : |
$301,050 |
Total Pro Players | 23 |
Salary Commitment |
Year 2024 : $72,585,010 |
Year 2025 : $52,510,010 |
Year 2026 : $25,550,010 |
Year 2027 : $22,350,000 |
Salary Average Commitment |
Year 2024 : $72,135,010 |
Year 2025 : $52,060,010 |
Year 2026 : $25,100,010 |
Year 2027 : $21,900,000 |
Salary Cap with 1 Way Contract |
Year 2024 : $72,585,010 |
Year 2025 : $52,510,010 |
Year 2026 : $25,550,010 |
Year 2027 : $22,350,000 |
|
Farm Players Salaries |
Jonathan Boutin |
$300,000 (1) |
Salary Remaining : |
$180,628 |
Hugo Carpentier |
$300,000 (3) |
Salary Remaining : |
$180,628 |
Myles Bell |
$300,000 (3) |
Salary Remaining : |
$180,628 |
Marc-Edouard Vlasic |
$300,000 (3) |
Salary Remaining : |
$180,628 |
Marcel Noebels |
$300,000 (3) |
Salary Remaining : |
$180,628 |
Kristopher Letang |
$300,000 (3) |
Salary Remaining : |
$180,628 |
Jerome Gauthier-Leduc |
$300,000 (3) |
Salary Remaining : |
$180,628 |
Felix Bibeau |
$200,000 (1) |
Salary Remaining : |
$120,419 |
Axel Sandin-Pellikka |
$185,000 (2) |
Salary Remaining : |
$111,387 |
Logan Cooley |
$185,000 (1) |
Salary Remaining : |
$111,387 |
Kalle Vaisanen |
$180,000 (3) |
Salary Remaining : |
$108,377 |
Amir Miftakhov |
$177,778 (3) |
Salary Remaining : |
$107,039 |
Alex Beaucage |
$169,000 (3) |
Salary Remaining : |
$101,754 |
Frederick Gauthier |
$163,000 (2) |
Salary Remaining : |
$98,141 |
Matt Brassard |
$160,000 (1) |
Salary Remaining : |
$96,335 |
Maxime Comtois |
$150,000 (1) |
Salary Remaining : |
$90,314 |
Jeremy Roy |
$150,000 (1) |
Salary Remaining : |
$90,314 |
William Carrier |
$140,000 (3) |
Salary Remaining : |
$84,293 |
Taylor Chorney |
$140,000 (3) |
Salary Remaining : |
$84,293 |
Brendan Lemieux |
$140,000 (3) |
Salary Remaining : |
$84,293 |
Pascal Laberge |
$135,000 (3) |
Salary Remaining : |
$81,283 |
Lian Bischel |
$130,000 (1) |
Salary Remaining : |
$78,272 |
Thomas Milic |
$130,000 (2) |
Salary Remaining : |
$78,272 |
Justin Robidas |
$130,000 (2) |
Salary Remaining : |
$78,272 |
Vsevolod Komarov |
$130,000 (3) |
Salary Remaining : |
$78,272 |
Semyon Der-Arguchintsev |
$130,000 (1) |
Salary Remaining : |
$78,272 |
Oliver Kapanen |
$130,000 (1) |
Salary Remaining : |
$78,272 |
Alexis Vanier |
$128,000 (2) |
Salary Remaining : |
$77,068 |
Nicholas Abruzzese |
$102,000 (1) |
Salary Remaining : |
$61,414 |
Brent Aubin |
$100,000 (2) |
Salary Remaining : |
$60,210 |
Patrice Cormier |
$100,000 (2) |
Salary Remaining : |
$60,210 |
Justin Haché |
$100,000 (2) |
Salary Remaining : |
$60,210 |
Benjamin Finkelstein |
$100,000 (1) |
Salary Remaining : |
$60,210 |
Peter Olvecky |
$100,000 (1) |
Salary Remaining : |
$60,210 |
Adam Kleber |
$100,000 (3) |
Salary Remaining : |
$60,209 |
Xavier Bourgault |
$100,000 (1) |
Salary Remaining : |
$60,209 |
Joshua Roy |
$100,000 (2) |
Salary Remaining : |
$60,209 |
Mitchell Smith |
$100,000 (3) |
Salary Remaining : |
$60,209 |
Total Farm Players | 38 |
Salary Commitment |
Year 2024 : $6,284,778 |
Year 2025 : $4,347,778 |
Year 2026 : $3,211,778 |
Year 2027 : $0 |
Salary Average Commitment |
Year 2024 : $6,284,778 |
Year 2025 : $4,347,778 |
Year 2026 : $3,211,778 |
Year 2027 : $0 |
|