ORGANIZATION INFO |
|---|
| Arena | Rexall Place |
| Capacity | 18,347 |
| Ticket Price | $35 |
SALARY COMMITMENT |
|---|
| Year 2024 | $47,180,000 |
| Year 2025 | $25,307,500 |
| Year 2026 | $8,805,000 |
| Year 2027 | $0 |
EXPENSES |
|---|
| Pro Payroll | $45,952,500 |
| Injury Reserve | $4,000,000 |
| Effective Caphit | $41,952,500 |
| Farm Payroll | $1,227,500 |
| Prospect Fees | $85,500 |
| Coach | $50,000 |
| Games Remaining | 11 |
| Total Game Expenses | $3,379,679 |
| Projected Expenses | $37,176,464 |
| Projected Balance | -$28,684,419 |
INCOME |
|---|
| Current Funds | $1,887,125 |
| Home Games Remaining | 6 |
| Avg. Attendance | 18,347 |
| Avg. Revenue / Game | $1,100,820 |
| Projected Revenue | $6,604,920 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Darcy Kuemper |
1 |
$4,000,000 |
| Jonathan Huberdeau |
1 |
$3,852,500 |
| Ryan O'Reilly |
2 |
$3,500,000 |
| Mikael Granlund |
1 |
$3,300,000 |
| Neal Pionk |
2 |
$3,250,000 |
| Mikhail Sergachev |
3 |
$3,000,000 |
| Ben Chiarot |
1 |
$3,000,000 |
| Nazem Kadri |
1 |
$2,500,000 |
| Brock Boeser |
3 |
$2,050,000 |
| Nick Paul |
1 |
$2,000,000 |
| Carter Verhaeghe |
2 |
$2,000,000 |
| Artturi Lehkonen |
1 |
$2,000,000 |
| Oliver Bjorkstrand |
2 |
$1,900,000 |
| Vladislav Gavrikov |
2 |
$1,500,000 |
| Scott Laughton |
2 |
$1,500,000 |
| Marcus Johansson |
3 |
$1,350,000 |
| Jake Allen |
3 |
$1,250,000 |
| Niko Mikkola |
2 |
$1,250,000 |
| John Marino |
2 |
$1,100,000 |
| Wyatt Johnston |
1 |
$900,000 |
| Colin Miller |
3 |
$750,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Joel Kiviranta |
3 |
$125,000 |
| Sam Carrick |
2 |
$102,500 |
| Bobby McMann |
2 |
$102,500 |
| Connor Zary |
2 |
$102,500 |
| Haydn Fleury |
2 |
$100,000 |
| Wyatt Kaiser |
2 |
$95,000 |
| Magnus Hellberg |
1 |
$80,000 |
| Jesse Ylonen |
1 |
$80,000 |
| Martin Kaut |
1 |
$80,000 |
| Sheldon Dries |
1 |
$80,000 |
| Nicolas Petan |
3 |
$75,000 |
| Adam Gaudette |
3 |
$75,000 |
| John Hayden |
3 |
$65,000 |
| Jordan Gross |
3 |
$65,000 |
Last Updated Friday, Jun 13 2025
