ORGANIZATION INFO |
|---|
| Arena | Bell Centre |
| Capacity | 21,302 |
| Ticket Price | $36 |
SALARY COMMITMENT |
|---|
| Year 2023 | $51,247,500 |
| Year 2024 | $31,187,500 |
| Year 2025 | $8,097,500 |
| Year 2026 | $3,412,500 |
EXPENSES |
|---|
| Pro Payroll | $49,200,000 |
| Injury Reserve | $0 |
| Effective Caphit | $49,200,000 |
| Farm Payroll | $2,047,500 |
| Prospect Fees | $102,000 |
| Coach | $1,000,000 |
| Games Remaining | 60 |
| Total Game Expenses | $638,409 |
| Projected Expenses | $38,304,512 |
| Projected Balance | -$2,131,197 |
INCOME |
|---|
| Current Funds | $2,153,495 |
| Home Games Remaining | 30 |
| Avg. Attendance | 14,999 |
| Avg. Revenue / Game | $1,133,994 |
| Projected Revenue | $34,019,820 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Ryan Hartman |
1 |
$4,200,000 |
| Elvis Merzlikins |
2 |
$4,000,000 |
| Andrew Copp |
2 |
$4,000,000 |
| Erik Haula |
1 |
$3,200,000 |
| Justin Holl |
2 |
$3,000,000 |
| Nick Leddy |
2 |
$3,000,000 |
| Conor Garland |
1 |
$3,000,000 |
| Barclay Goodrow |
1 |
$3,000,000 |
| Matt Grzelcyk |
1 |
$2,950,000 |
| Carson Soucy |
3 |
$2,400,000 |
| Alexander Barabanov |
4 |
$2,400,000 |
| Ilya Mikheyev |
2 |
$2,400,000 |
| K'Andre Miller |
2 |
$2,000,000 |
| Timothy Liljegren |
2 |
$2,000,000 |
| Mason Marchment |
1 |
$1,450,000 |
| Casey Cizikas |
3 |
$1,190,000 |
| Ondrej Kase |
1 |
$1,100,000 |
| Karel Vejmelka |
2 |
$1,010,000 |
| Dakota Joshua |
2 |
$800,000 |
| Jason Dickinson |
2 |
$800,000 |
| Joe Veleno |
1 |
$800,000 |
| Emil Bemstrom |
4 |
$500,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Mike Reilly |
1 |
$285,000 |
| Ty Smith |
4 |
$200,000 |
| Daniil Miromanov |
3 |
$135,000 |
| Alex Stalock |
3 |
$120,000 |
| Joel Armia |
5 |
$120,000 |
| William Eklund |
4 |
$102,500 |
| Connor Mackey |
3 |
$100,000 |
| Akira Schmid |
3 |
$100,000 |
| Alex Laferriere |
4 |
$90,000 |
| Dennis Cholowski |
3 |
$80,000 |
| Jimmy Schuldt |
3 |
$80,000 |
| Liam O'Brien |
2 |
$80,000 |
| Jack Drury |
3 |
$80,000 |
| Benoit-Olivier Groulx |
3 |
$80,000 |
| Jake Christiansen |
3 |
$80,000 |
| Matt Kiersted |
3 |
$80,000 |
| Drew O'Connor |
3 |
$80,000 |
| Ben Meyers |
3 |
$80,000 |
| Brendan Lemieux |
1 |
$75,000 |
Last Updated Friday, Apr 19 2024
