ORGANIZATION INFO |
|---|
| Arena | Bell Centre |
| Capacity | 21,302 |
| Ticket Price | $36 |
SALARY COMMITMENT |
|---|
| Year 2023 | $48,907,500 |
| Year 2024 | $26,497,500 |
| Year 2025 | $12,612,500 |
| Year 2026 | $7,470,000 |
EXPENSES |
|---|
| Pro Payroll | $46,800,000 |
| Injury Reserve | $0 |
| Effective Caphit | $46,800,000 |
| Farm Payroll | $2,107,500 |
| Prospect Fees | $106,500 |
| Coach | $50,000 |
| Games Remaining | 56 |
| Total Game Expenses | $598,341 |
| Projected Expenses | $33,507,122 |
| Projected Balance | -$12,304,161 |
INCOME |
|---|
| Current Funds | -$4,190,519 |
| Home Games Remaining | 28 |
| Avg. Attendance | 10,376 |
| Avg. Revenue / Game | $906,910 |
| Projected Revenue | $25,393,480 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Rasmus Ristolainen |
1 |
$5,000,000 |
| Andrew Copp |
1 |
$4,000,000 |
| Jack Roslovic |
3 |
$3,200,000 |
| Ryan Hartman |
2 |
$3,000,000 |
| Nick Leddy |
1 |
$3,000,000 |
| Erik Haula |
2 |
$3,000,000 |
| Mike Reilly |
2 |
$3,000,000 |
| Mason Marchment |
4 |
$2,800,000 |
| Carson Soucy |
2 |
$2,400,000 |
| Ilya Mikheyev |
1 |
$2,400,000 |
| Kaapo Kahkonen |
1 |
$2,200,000 |
| Conor Garland |
4 |
$2,200,000 |
| K'Andre Miller |
1 |
$2,000,000 |
| Timothy Liljegren |
1 |
$2,000,000 |
| William Carrier |
3 |
$1,500,000 |
| Joel Armia |
4 |
$1,200,000 |
| Casey Cizikas |
2 |
$1,190,000 |
| Karel Vejmelka |
1 |
$1,010,000 |
| Brandon Duhaime |
4 |
$900,000 |
| Dakota Joshua |
1 |
$800,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Nikita Zaitsev |
2 |
$200,000 |
| Ty Smith |
3 |
$200,000 |
| Joe Veleno |
4 |
$140,000 |
| Daniil Miromanov |
2 |
$135,000 |
| Alex Stalock |
2 |
$120,000 |
| William Eklund |
3 |
$102,500 |
| Connor Mackey |
2 |
$100,000 |
| Akira Schmid |
2 |
$100,000 |
| Mathieu Olivier |
4 |
$90,000 |
| Alex Laferriere |
3 |
$90,000 |
| Dennis Cholowski |
2 |
$80,000 |
| Jimmy Schuldt |
2 |
$80,000 |
| Brett Leason |
2 |
$80,000 |
| Jack Drury |
2 |
$80,000 |
| Dryden Hunt |
4 |
$80,000 |
| Benoit-Olivier Groulx |
2 |
$80,000 |
| Matt Kiersted |
2 |
$80,000 |
| Drew O'Connor |
2 |
$80,000 |
| Ben Meyers |
2 |
$80,000 |
| Dillon Heatherington |
5 |
$60,000 |
| Emil Bemstrom |
3 |
$50,000 |
Last Updated Monday, Dec 2 2024
