ORGANIZATION INFO |
|---|
| Arena | Bell Centre |
| Capacity | 21,302 |
| Ticket Price | $40 |
SALARY COMMITMENT |
|---|
| Year 2024 | $38,915,000 |
| Year 2025 | $28,945,000 |
| Year 2026 | $9,470,000 |
| Year 2027 | $5,310,000 |
EXPENSES |
|---|
| Pro Payroll | $36,865,000 |
| Injury Reserve | $800,000 |
| Effective Caphit | $36,065,000 |
| Farm Payroll | $2,050,000 |
| Prospect Fees | $88,500 |
| Coach | $50,000 |
| Games Remaining | 22 |
| Total Game Expenses | $476,262 |
| Projected Expenses | $10,477,768 |
| Projected Balance | $16,749,148 |
INCOME |
|---|
| Current Funds | $16,442,956 |
| Home Games Remaining | 11 |
| Avg. Attendance | 11,772 |
| Avg. Revenue / Game | $980,360 |
| Projected Revenue | $10,783,960 |
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 |
| Conor Garland |
3 |
$2,200,000 |
| Ilya Mikheyev |
1 |
$2,000,000 |
| Dakota Joshua |
4 |
$2,000,000 |
| William Carrier |
2 |
$1,500,000 |
| Daniil Miromanov |
1 |
$1,350,000 |
| Mikey Eyssimont |
4 |
$1,240,000 |
| Kaapo Kahkonen |
5 |
$1,200,000 |
| William Eklund |
2 |
$1,025,000 |
| Will Borgen |
1 |
$1,000,000 |
| Connor Mackey |
1 |
$1,000,000 |
| Brandon Duhaime |
3 |
$900,000 |
| Alex Laferriere |
2 |
$900,000 |
| Josh Ho-Sang |
1 |
$800,000 |
| Nils Aman |
1 |
$800,000 |
| Matt Kiersted |
1 |
$800,000 |
| Drew O'Connor |
1 |
$800,000 |
| Ben Meyers |
1 |
$800,000 |
| Colin Miller |
3 |
$750,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Nikita Zaitsev |
1 |
$200,000 |
| Ty Smith |
2 |
$200,000 |
| Joe Veleno |
3 |
$140,000 |
| MacKenzie Entwistle |
5 |
$120,000 |
| Jack Thompson |
4 |
$100,000 |
| Akira Schmid |
1 |
$100,000 |
| Nikita Tolopilo |
4 |
$95,000 |
| Mathieu Olivier |
3 |
$90,000 |
| Andre Lee |
4 |
$90,000 |
| Mavrik Bourque |
4 |
$90,000 |
| Gage Goncalves |
4 |
$85,000 |
| Nikita Nesterenko |
4 |
$85,000 |
| Kyle MacLean |
4 |
$85,000 |
| 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 Tomkins |
5 |
$60,000 |
| Dillon Heatherington |
4 |
$60,000 |
| Emil Bemstrom |
2 |
$50,000 |
Last Updated Wednesday, Oct 29 2025
