ORGANIZATION INFO |
|---|
| Arena | Bell Centre |
| Capacity | 21,302 |
| Ticket Price | $36 |
SALARY COMMITMENT |
|---|
| Year 2024 | $40,485,000 |
| Year 2025 | $31,710,000 |
| Year 2026 | $11,235,000 |
| Year 2027 | $7,015,000 |
EXPENSES |
|---|
| Pro Payroll | $37,465,000 |
| Injury Reserve | $4,200,000 |
| Effective Caphit | $33,265,000 |
| Farm Payroll | $1,820,000 |
| Prospect Fees | $111,000 |
| Coach | $50,000 |
| Games Remaining | 5 |
| Total Game Expenses | $2,817,571 |
| Projected Expenses | $14,087,857 |
| Projected Balance | -$3,931,992 |
INCOME |
|---|
| Current Funds | $6,054,220 |
| Home Games Remaining | 3 |
| Avg. Attendance | 15,824 |
| Avg. Revenue / Game | $1,367,215 |
| Projected Revenue | $4,101,645 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| K'Andre Miller |
2 |
$4,200,000 |
| Karel Vejmelka |
2 |
$4,200,000 |
| Rasmus Ristolainen |
2 |
$4,200,000 |
| Jack Roslovic |
2 |
$3,200,000 |
| Mike Reilly |
1 |
$3,000,000 |
| Conor Garland |
3 |
$2,200,000 |
| Ilya Mikheyev |
1 |
$2,000,000 |
| Nikita Zaitsev |
1 |
$2,000,000 |
| Dakota Joshua |
4 |
$2,000,000 |
| William Carrier |
2 |
$1,500,000 |
| Mikey Eyssimont |
4 |
$1,240,000 |
| Kaapo Kahkonen |
5 |
$1,200,000 |
| MacKenzie Entwistle |
5 |
$1,200,000 |
| William Eklund |
2 |
$1,025,000 |
| Timothy Liljegren |
2 |
$1,000,000 |
| Jack Thompson |
4 |
$1,000,000 |
| Brandon Duhaime |
3 |
$900,000 |
| Mathieu Olivier |
3 |
$900,000 |
| Alex Laferriere |
2 |
$900,000 |
| Josh Ho-Sang |
1 |
$800,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Ty Smith |
2 |
$200,000 |
| Joe Veleno |
3 |
$140,000 |
| Daniil Miromanov |
1 |
$135,000 |
| Connor Mackey |
1 |
$100,000 |
| Akira Schmid |
1 |
$100,000 |
| Gage Goncalves |
4 |
$85,000 |
| Nikita Nesterenko |
4 |
$85,000 |
| Kyle MacLean |
4 |
$85,000 |
| Dennis Cholowski |
1 |
$80,000 |
| Jimmy Schuldt |
1 |
$80,000 |
| Brett Leason |
1 |
$80,000 |
| Jack Drury |
1 |
$80,000 |
| Dryden Hunt |
3 |
$80,000 |
| Benoit-Olivier Groulx |
1 |
$80,000 |
| Matt Kiersted |
1 |
$80,000 |
| Drew O'Connor |
1 |
$80,000 |
| Ben Meyers |
1 |
$80,000 |
| Matt Tomkins |
5 |
$60,000 |
| Dillon Heatherington |
4 |
$60,000 |
| Emil Bemstrom |
2 |
$50,000 |
Last Updated Saturday, Jun 28 2025
