ORGANIZATION INFO |
|---|
| Arena | RBC Center |
| Capacity | 18,680 |
| Ticket Price | $70 |
SALARY COMMITMENT |
|---|
| Year 2024 | $54,867,500 |
| Year 2025 | $33,527,500 |
| Year 2026 | $10,820,000 |
| Year 2027 | $4,460,000 |
EXPENSES |
|---|
| Pro Payroll | $52,880,000 |
| Injury Reserve | $0 |
| Effective Caphit | $52,880,000 |
| Farm Payroll | $1,987,500 |
| Prospect Fees | $85,500 |
| Coach | $50,000 |
| Games Remaining | 11 |
| Total Game Expenses | $3,928,786 |
| Projected Expenses | $43,216,643 |
| Projected Balance | -$7,631,443 |
INCOME |
|---|
| Current Funds | $24,735,100 |
| Home Games Remaining | 5 |
| Avg. Attendance | 12,074 |
| Avg. Revenue / Game | $2,170,020 |
| Projected Revenue | $10,850,100 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Roman Josi |
1 |
$4,600,000 |
| Jack Eichel |
2 |
$4,500,000 |
| Mitch Marner |
2 |
$4,400,000 |
| Ilya Sorokin |
2 |
$3,900,000 |
| Jake Guentzel |
1 |
$3,750,000 |
| Aaron Ekblad |
3 |
$3,750,000 |
| Jason Robertson |
4 |
$3,750,000 |
| Dylan Larkin |
2 |
$3,750,000 |
| Artemi Panarin |
1 |
$3,600,000 |
| Jakob Chychrun |
1 |
$3,430,000 |
| Brayden Schenn |
2 |
$3,250,000 |
| Adam Larsson |
2 |
$2,500,000 |
| Evander Kane |
3 |
$2,000,000 |
| Adam Lowry |
1 |
$1,450,000 |
| Will Borgen |
1 |
$1,000,000 |
| Cody Ceci |
1 |
$1,000,000 |
| Semyon Varlamov |
1 |
$950,000 |
| Michael Raffl |
1 |
$500,000 |
| Nick Bonino |
1 |
$400,000 |
| Frederick Gaudreau |
1 |
$400,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Jaycob Megna |
1 |
$165,000 |
| Robert Hagg |
2 |
$150,000 |
| Jacob Bryson |
5 |
$140,000 |
| Chris Driedger |
3 |
$130,000 |
| Carter Rowney |
3 |
$125,000 |
| Michael Pezzetta |
5 |
$125,000 |
| Kaedan Korczak |
2 |
$115,000 |
| Devon Levi |
2 |
$102,500 |
| Christian Fischer |
5 |
$100,000 |
| Colin Blackwell |
3 |
$95,000 |
| Anton Forsberg |
1 |
$95,000 |
| Andreas Englund |
5 |
$90,000 |
| Uvis Balinskis |
3 |
$90,000 |
| Nathan Beaulieu |
3 |
$90,000 |
| Justin Holl |
4 |
$75,000 |
| Cole Sillinger |
4 |
$70,000 |
| Kale Clague |
4 |
$70,000 |
| Derek Ryan |
3 |
$40,000 |
| Gavin Bayreuther |
2 |
$40,000 |
| Tyler Pitlick |
3 |
$40,000 |
| Janne Kuokkanen |
4 |
$40,000 |
Last Updated Friday, Jun 13 2025
