Arena Capacity - Ticket Price
Attendance - % |
| Arena Name | Bell Centre |
| Level 1: | 7091 - $85 - 6,968 - 98.27% |
| Level 2: | 5909 - $55 - 5,457 - 92.35% |
| Level 3: | 2364 - $25 - 2,047 - 86.57% |
| Level 4: | 4727 - $20 - 4,656 - 98.49% |
| Luxury : | 1182 - $175 - 1,011 - 85.49% |
| Total Capacity : | 21273 |
| Farm |
| Farm Level 1: | 2000 - $35 - 1,500 - 75.00% |
| Farm Level 2: | 1000 - $0 - 714 - 71.43% |
| Farm Total Capacity : | 3000 |
Income |
| Home Games Left | 39 |
| Average Attendance - % | 20,138 - 94.66% |
| Average Income per Game | $1,334,878 |
| Year to Date Revenue | $2,669,755 |
| Farm |
| Home Games Left | 38 |
| Average Attendance - % | 2,214 - 73.81% |
| Average Income per Game | $52,500 |
| Year to Date Revenue | $157,500 |
Expense |
| Pro Players Total Salaries | $62,829,165 |
| Farm Players Total Salaries | $2,271,500 |
| Coaches Total Salaries | $2,250,000 |
| Luxury Taxe Total | $0 |
| Pro Year To Date Expenses | $3,804,416 |
| Farm Year To Date Expenses | $182,622 |
| Pro Salary Cap To Date | $3,715,701 |
| Farm Salary Cap To Date | $137,291 |
Estimate |
| Pro Estimated Season Revenue | $52,060,222 |
| Farm Estimated Season Revenue | $1,995,000 |
| Pro Remaining Season Days | 175 |
| Pro Expenses Per Days | $345,856 |
| Pro Estimated Expenses | $60,524,800 |
| Farm Remaining Season Days | 171 |
| Farm Expenses Per Days | $16,602 |
| Farm Estimated Expenses | $2,838,942 |
| Estimated Season Expenses | $63,363,742 |
| Estimated Season Salary Cap | $62,829,126 |
| Estimate Under Maximum Salary Cap of $75,000,000 | $12,170,874 |
| Estimate Over Minimum Salary Cap of $56,000,000 | $6,829,126 |
| Current Bank Account | $50,066,174 |
| Projected Bank Account | $40,757,654 |
|
Pro Players Salaries |
| Jeff Carter |
$10,000,000 (3) |
| -Salary Remaining : |
$9,408,602 |
| Marc-Edouard Vlasic |
$8,000,000 (5) |
| -Salary Remaining : |
$7,526,882 |
| Tyler Johnson |
$6,500,000 (3) |
| -Salary Remaining : |
$6,115,591 |
| Dmitry Kulikov |
$5,000,000 (2) |
| -Salary Remaining : |
$4,704,301 |
| Gustav Nyquist |
$4,750,000 (3) |
| -Salary Remaining : |
$4,469,086 |
| Cody Franson |
$3,800,000 (2) |
| -Salary Remaining : |
$3,575,269 |
| James Reimer |
$3,000,000 (1) |
| -Salary Remaining : |
$2,822,581 |
| Dominic Moore |
$2,500,000 (1) |
| -Salary Remaining : |
$2,352,151 |
| Mike Condon |
$2,400,000 (3) |
| -Salary Remaining : |
$2,258,065 |
| Melker Karlsson |
$2,000,000 (3) |
| -Salary Remaining : |
$1,881,720 |
| Jason Zucker |
$2,000,000 (1) |
| -Salary Remaining : |
$1,881,720 |
| Zach Werenski |
$1,775,000 (3) |
| -Salary Remaining : |
$1,670,027 |
| Ivan Provorov |
$1,774,167 (3) |
| -Salary Remaining : |
$1,669,243 |
| Nikita Zadorov |
$1,744,166 (1) |
| -Salary Remaining : |
$1,641,016 |
| Nick Ritchie |
$1,627,500 (2) |
| -Salary Remaining : |
$1,531,250 |
| Nikolaj Ehlers |
$1,594,166 (2) |
| -Salary Remaining : |
$1,499,887 |
| Brett Ritchie |
$1,500,000 (2) |
| -Salary Remaining : |
$1,411,290 |
| Joshua Ho-Sang |
$1,075,833 (3) |
| -Salary Remaining : |
$1,012,208 |
| Jonny Brodzinski |
$925,000 (3) |
| -Salary Remaining : |
$870,296 |
| Anthony Mantha |
$863,333 (3) |
| -Salary Remaining : |
$812,276 |
| Total Pro Players | 20 |
| Salary Commitment |
| Year 2017 : $62,829,165 |
| Year 2018 : $53,584,999 |
| Year 2019 : $40,063,333 |
| Year 2020 : $8,000,000 |
| Salary Average Commitment |
| Year 2017 : $62,829,165 |
| Year 2018 : $53,584,999 |
| Year 2019 : $40,063,333 |
| Year 2020 : $8,000,000 |
| Salary Cap with 1 Way Contract |
| Year 2017 : $62,829,165 |
| Year 2018 : $53,584,999 |
| Year 2019 : $40,063,333 |
| Year 2020 : $8,000,000 |
|
Farm Players Salaries |
| Emerson Etem |
$300,000 (3) |
| Salary Remaining : |
$281,868 |
| Brandon Tanev |
$200,000 (4) |
| Salary Remaining : |
$187,912 |
| Buddy Robinson |
$150,000 (3) |
| Salary Remaining : |
$140,934 |
| Christian Thomas |
$125,000 (2) |
| Salary Remaining : |
$117,445 |
| Carter Bancks |
$125,000 (2) |
| Salary Remaining : |
$117,445 |
| Casey Nelson |
$120,000 (2) |
| Salary Remaining : |
$112,747 |
| Pheonix Copley |
$100,000 (2) |
| Salary Remaining : |
$93,956 |
| Kalle Kossila |
$100,000 (3) |
| Salary Remaining : |
$93,956 |
| Griffen Molino |
$100,000 (3) |
| Salary Remaining : |
$93,956 |
| Michael Kapla |
$100,000 (3) |
| Salary Remaining : |
$93,956 |
| Viktor Svedberg |
$95,000 (2) |
| Salary Remaining : |
$89,258 |
| Laurent Brossoit |
$92,500 (2) |
| Salary Remaining : |
$86,909 |
| Marko Dano |
$92,500 (1) |
| Salary Remaining : |
$86,909 |
| Madison Bowey |
$90,250 (3) |
| Salary Remaining : |
$84,795 |
| Alex Nedeljkovic |
$89,417 (3) |
| Salary Remaining : |
$84,012 |
| Valentin Zykov |
$89,417 (3) |
| Salary Remaining : |
$84,012 |
| Shea Theodore |
$86,333 (2) |
| Salary Remaining : |
$81,115 |
| Vladislav Kamenev |
$83,333 (3) |
| Salary Remaining : |
$78,297 |
| Tyler Graovac |
$74,750 (2) |
| Salary Remaining : |
$70,232 |
| Mark Barberio |
$58,000 (1) |
| Salary Remaining : |
$54,495 |
| Total Farm Players | 20 |
| Salary Commitment |
| Year 2017 : $2,271,500 |
| Year 2018 : $2,121,000 |
| Year 2019 : $1,302,417 |
| Year 2020 : $200,000 |
| Salary Average Commitment |
| Year 2017 : $2,271,500 |
| Year 2018 : $2,121,000 |
| Year 2019 : $1,302,417 |
| Year 2020 : $200,000 |
|