Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Bell Centre |
| Level 1: | 6250 - $90 - 0 - 0,00% |
| Level 2: | 5250 - $52 - 0 - 0,00% |
| Level 3: | 2600 - $28 - 0 - 0,00% |
| Level 4: | 4200 - $13 - 0 - 0,00% |
| Luxury : | 1200 - $180 - 0 - 0,00% |
| Total Capacity : | 19500 |
| Team Popularity : | 100,00% |
| Farm |
| Farm Level 1: | 2500 - $30 - 2 500 - 100,00% |
| Farm Level 2: | 5500 - $12 - 5 500 - 100,00% |
| Farm Total Capacity : | 8000 |
| Team Popularity : | 110,00% |
Income |
| Home Games Left | 0 |
| Average Attendance - % | 0 - 0,00% |
| Average Income per Game | $0 |
| Year to Date Revenue | $0 |
| Farm |
| Home Games Left | 0 |
| Average Attendance - % | 8 000 - 100,00% |
| Average Income per Game | $169,200 |
| Year to Date Revenue | $338,400 |
Expense |
| Pro Players Total Salaries | $74,541,450 |
| Pro Players Total Average Salaries | $76,271,905 |
| Farm Players Total Salaries | $3,459,626 |
| Farm Players Total Average Salaries | $3,452,126 |
| Coaches Total Salaries | $1,600,000 |
| Luxury Taxe Total | $0 |
| Special Salary Cap Value | $0 |
| Pro Year To Date Expenses | $0 |
| Farm Year To Date Expenses | $0 |
| Pro Salary Per Days | $0 |
| Pro Salary Cap To Date | $0 |
| Farm Salary Per Days | $0 |
| Farm Salary Cap To Date | $0 |
| Current Bank Account | $107,667,469 |
| Projected Bank Account | $107,667,469 |
|
Pro Players Salaries |
| Vince Dunn |
$7,500,000 (3) |
| -Salary Remaining : |
$1,071,429 |
| -Salary Average : |
$6,250,000 |
| -Salary Average Remaining : |
$892,857 |
| Sergei Bobrovsky |
$5,500,000 (2) |
| -Salary Remaining : |
$785,714 |
| -Salary Average : |
$5,500,000 |
| -Salary Average Remaining : |
$785,714 |
| Devon Toews |
$5,500,000 (2) |
| -Salary Remaining : |
$785,714 |
| -Salary Average : |
$5,500,000 |
| -Salary Average Remaining : |
$785,714 |
| Brock Nelson |
$5,250,000 (3) |
| -Salary Remaining : |
$750,000 |
| -Salary Average : |
$5,250,000 |
| -Salary Average Remaining : |
$750,000 |
| Alex DeBrincat |
$5,050,000 (7) |
| -Salary Remaining : |
$721,429 |
| -Salary Average : |
$5,050,000 |
| -Salary Average Remaining : |
$721,429 |
| Jake Guentzel |
$4,767,000 (2) |
| -Salary Remaining : |
$681,000 |
| -Salary Average : |
$6,356,000 |
| -Salary Average Remaining : |
$908,000 |
| Jason Zucker |
$4,350,000 (1) |
| -Salary Remaining : |
$621,429 |
| -Salary Average : |
$4,350,000 |
| -Salary Average Remaining : |
$621,429 |
| Roman Josi |
$3,800,000 (1) |
| -Salary Remaining : |
$542,857 |
| -Salary Average : |
$3,800,000 |
| -Salary Average Remaining : |
$542,857 |
| Drake Batherson |
$3,000,000 (1) |
| -Salary Remaining : |
$428,571 |
| -Salary Average : |
$3,000,000 |
| -Salary Average Remaining : |
$428,571 |
| Pavel Francouz |
$2,950,000 (1) |
| -Salary Remaining : |
$421,429 |
| -Salary Average : |
$2,950,000 |
| -Salary Average Remaining : |
$421,429 |
| Cam Atkinson |
$2,750,000 (2) |
| -Salary Remaining : |
$392,857 |
| -Salary Average : |
$2,750,000 |
| -Salary Average Remaining : |
$392,857 |
| Josh Norris |
$2,580,000 (1) |
| -Salary Remaining : |
$368,571 |
| -Salary Average : |
$4,300,000 |
| -Salary Average Remaining : |
$614,286 |
| Travis Hamonic |
$2,500,000 (1) |
| -Salary Remaining : |
$357,143 |
| -Salary Average : |
$2,500,000 |
| -Salary Average Remaining : |
$357,143 |
| Nico Sturm |
$2,450,000 (2) |
| -Salary Remaining : |
$350,000 |
| -Salary Average : |
$2,450,000 |
| -Salary Average Remaining : |
$350,000 |
| Nikita Zadorov |
$2,150,000 (1) |
| -Salary Remaining : |
$307,143 |
| -Salary Average : |
$2,150,000 |
| -Salary Average Remaining : |
$307,143 |
| Alexandre Texier |
$2,100,000 (1) |
| -Salary Remaining : |
$300,000 |
| -Salary Average : |
$2,100,000 |
| -Salary Average Remaining : |
$300,000 |
| Riley Tufte (1 Way Contract) |
$1,971,270 (2) |
| -1 Way Contract Salary Cap : | $1,642,725 |
| -Salary Remaining : |
$281,610 |
| -Salary Average : |
$1,642,725 |
| -Salary Average Remaining : |
$234,675 |
| Matthew Highmore |
$1,750,000 (2) |
| -Salary Remaining : |
$250,000 |
| -Salary Average : |
$1,750,000 |
| -Salary Average Remaining : |
$250,000 |
| Colin Blackwell |
$1,750,000 (2) |
| -Salary Remaining : |
$250,000 |
| -Salary Average : |
$1,750,000 |
| -Salary Average Remaining : |
$250,000 |
| Luke Hughes |
$1,500,000 (2) |
| -Salary Remaining : |
$214,286 |
| -Salary Average : |
$1,500,000 |
| -Salary Average Remaining : |
$214,286 |
| Alexei Toropchenko |
$1,400,000 (1) |
| -Salary Remaining : |
$200,000 |
| -Salary Average : |
$1,400,000 |
| -Salary Average Remaining : |
$200,000 |
| Drew OConnor |
$1,100,000 (1) |
| -Salary Remaining : |
$157,143 |
| -Salary Average : |
$1,100,000 |
| -Salary Average Remaining : |
$157,143 |
| Felix Sandstrom |
$1,033,180 (1) |
| -Salary Remaining : |
$147,597 |
| -Salary Average : |
$1,033,180 |
| -Salary Average Remaining : |
$147,597 |
| Brayden Pachal |
$1,000,000 (1) |
| -Salary Remaining : |
$142,857 |
| -Salary Average : |
$1,000,000 |
| -Salary Average Remaining : |
$142,857 |
| Olli Juolevi (1 Way Contract) |
$840,000 (1) |
| -Salary Remaining : |
$120,000 |
| -Salary Average : |
$840,000 |
| -Salary Average Remaining : |
$120,000 |
| Total Pro Players | 25 |
| Salary Commitment |
| Year 2024 : $74,541,450 |
| Year 2025 : $40,992,180 |
| Year 2026 : $15,300,000 |
| Year 2027 : $5,050,000 |
| Salary Average Commitment |
| Year 2024 : $76,271,905 |
| Year 2025 : $45,748,725 |
| Year 2026 : $16,550,000 |
| Year 2027 : $5,050,000 |
| Salary Cap with 1 Way Contract |
| Year 2024 : $76,271,905 |
| Year 2025 : $45,748,725 |
| Year 2026 : $16,550,000 |
| Year 2027 : $5,050,000 |
|
Farm Players Salaries |
| Vince Hinostroza |
$385,000 (3) |
| Salary Remaining : |
$55,000 |
| Salary Average : |
$385,000 |
| Salary Average Remaining : |
$55,000 |
| Kale Howarth |
$157,688 (2) |
| Salary Remaining : |
$22,527 |
| Salary Average : |
$157,688 |
| Salary Average Remaining : |
$22,527 |
| Victor Soderstrom |
$157,500 (2) |
| Salary Remaining : |
$22,500 |
| Salary Average : |
$150,000 |
| Salary Average Remaining : |
$21,429 |
| Lassi Thomson |
$157,500 (1) |
| Salary Remaining : |
$22,500 |
| Salary Average : |
$157,500 |
| Salary Average Remaining : |
$22,500 |
| Ville Koivunen |
$125,000 (1) |
| Salary Remaining : |
$17,857 |
| Salary Average : |
$125,000 |
| Salary Average Remaining : |
$17,857 |
| Reilly Walsh |
$107,494 (1) |
| Salary Remaining : |
$15,356 |
| Salary Average : |
$107,494 |
| Salary Average Remaining : |
$15,356 |
| David Cotton |
$86,822 (1) |
| Salary Remaining : |
$12,403 |
| Salary Average : |
$86,822 |
| Salary Average Remaining : |
$12,403 |
| Joona Koppanen |
$85,086 (1) |
| Salary Remaining : |
$12,155 |
| Salary Average : |
$85,086 |
| Salary Average Remaining : |
$12,155 |
| Roman Schmidt |
$82,500 (1) |
| Salary Remaining : |
$11,786 |
| Salary Average : |
$82,500 |
| Salary Average Remaining : |
$11,786 |
| Sam Stange |
$82,500 (2) |
| Salary Remaining : |
$11,786 |
| Salary Average : |
$82,500 |
| Salary Average Remaining : |
$11,786 |
| Sasha Mutala |
$82,500 (2) |
| Salary Remaining : |
$11,786 |
| Salary Average : |
$82,500 |
| Salary Average Remaining : |
$11,786 |
| Sandis Vilmanis |
$82,500 (3) |
| Salary Remaining : |
$11,786 |
| Salary Average : |
$82,500 |
| Salary Average Remaining : |
$11,786 |
| Matteus Ward |
$80,000 (2) |
| Salary Remaining : |
$11,429 |
| Salary Average : |
$80,000 |
| Salary Average Remaining : |
$11,429 |
| Damien Giroux |
$78,750 (1) |
| Salary Remaining : |
$11,250 |
| Salary Average : |
$78,750 |
| Salary Average Remaining : |
$11,250 |
| Filip Kral |
$77,963 (1) |
| Salary Remaining : |
$11,138 |
| Salary Average : |
$77,963 |
| Salary Average Remaining : |
$11,138 |
| Logan Cockerill |
$77,175 (1) |
| Salary Remaining : |
$11,025 |
| Salary Average : |
$77,175 |
| Salary Average Remaining : |
$11,025 |
| Anton Johannesson |
$75,000 (2) |
| Salary Remaining : |
$10,714 |
| Salary Average : |
$75,000 |
| Salary Average Remaining : |
$10,714 |
| Jakub Vondras |
$75,000 (3) |
| Salary Remaining : |
$10,714 |
| Salary Average : |
$75,000 |
| Salary Average Remaining : |
$10,714 |
| Simon Kjellberg |
$75,000 (1) |
| Salary Remaining : |
$10,714 |
| Salary Average : |
$75,000 |
| Salary Average Remaining : |
$10,714 |
| Matias Mantykivi |
$75,000 (1) |
| Salary Remaining : |
$10,714 |
| Salary Average : |
$75,000 |
| Salary Average Remaining : |
$10,714 |
| Ethan De Jong |
$73,500 (1) |
| Salary Remaining : |
$10,500 |
| Salary Average : |
$73,500 |
| Salary Average Remaining : |
$10,500 |
| John Leonard |
$73,500 (1) |
| Salary Remaining : |
$10,500 |
| Salary Average : |
$73,500 |
| Salary Average Remaining : |
$10,500 |
| Alexander Green |
$73,500 (2) |
| Salary Remaining : |
$10,500 |
| Salary Average : |
$73,500 |
| Salary Average Remaining : |
$10,500 |
| Aapeli Rasanen |
$71,663 (2) |
| Salary Remaining : |
$10,238 |
| Salary Average : |
$71,663 |
| Salary Average Remaining : |
$10,238 |
| Dominik Pavlat |
$71,663 (1) |
| Salary Remaining : |
$10,238 |
| Salary Average : |
$71,663 |
| Salary Average Remaining : |
$10,238 |
| Trey Fix-Wolansky |
$71,663 (1) |
| Salary Remaining : |
$10,238 |
| Salary Average : |
$71,663 |
| Salary Average Remaining : |
$10,238 |
| Victor Berglund |
$71,663 (1) |
| Salary Remaining : |
$10,238 |
| Salary Average : |
$71,663 |
| Salary Average Remaining : |
$10,238 |
| Nick Capone |
$70,000 (2) |
| Salary Remaining : |
$10,000 |
| Salary Average : |
$70,000 |
| Salary Average Remaining : |
$10,000 |
| Greg Meireles |
$70,000 (1) |
| Salary Remaining : |
$10,000 |
| Salary Average : |
$70,000 |
| Salary Average Remaining : |
$10,000 |
| Max McCue |
$70,000 (3) |
| Salary Remaining : |
$10,000 |
| Salary Average : |
$70,000 |
| Salary Average Remaining : |
$10,000 |
| Jacob Kucharski |
$70,000 (1) |
| Salary Remaining : |
$10,000 |
| Salary Average : |
$70,000 |
| Salary Average Remaining : |
$10,000 |
| Kyle Aucoin |
$70,000 (2) |
| Salary Remaining : |
$10,000 |
| Salary Average : |
$70,000 |
| Salary Average Remaining : |
$10,000 |
| Samuel Walker |
$68,250 (1) |
| Salary Remaining : |
$9,750 |
| Salary Average : |
$68,250 |
| Salary Average Remaining : |
$9,750 |
| Philip Kemp |
$68,250 (1) |
| Salary Remaining : |
$9,750 |
| Salary Average : |
$68,250 |
| Salary Average Remaining : |
$9,750 |
| Hugo Ollas |
$65,000 (2) |
| Salary Remaining : |
$9,286 |
| Salary Average : |
$65,000 |
| Salary Average Remaining : |
$9,286 |
| Xavier Simoneau |
$65,000 (1) |
| Salary Remaining : |
$9,286 |
| Salary Average : |
$65,000 |
| Salary Average Remaining : |
$9,286 |
| Kieran Ruscheinski |
$65,000 (2) |
| Salary Remaining : |
$9,286 |
| Salary Average : |
$65,000 |
| Salary Average Remaining : |
$9,286 |
| Jake Schmaltz |
$65,000 (2) |
| Salary Remaining : |
$9,286 |
| Salary Average : |
$65,000 |
| Salary Average Remaining : |
$9,286 |
| Total Farm Players | 38 |
| Salary Commitment |
| Year 2024 : $3,459,626 |
| Year 2025 : $1,660,350 |
| Year 2026 : $612,500 |
| Year 2027 : $0 |
| Salary Average Commitment |
| Year 2024 : $3,452,126 |
| Year 2025 : $1,720,350 |
| Year 2026 : $612,500 |
| Year 2027 : $0 |
|
