ORGANIZATION INFO |
|---|
| Arena | Rogers Arena |
| Capacity | 18,910 |
| Ticket Price | $38 |
SALARY COMMITMENT |
|---|
| Year 2024 | $36,458,500 |
| Year 2025 | $19,436,000 |
| Year 2026 | $14,386,000 |
| Year 2027 | $10,616,000 |
EXPENSES |
|---|
| Pro Payroll | $35,276,000 |
| Injury Reserve | $0 |
| Effective Caphit | $35,276,000 |
| Farm Payroll | $1,182,500 |
| Prospect Fees | $133,500 |
| Coach | $50,000 |
| Games Remaining | 12 |
| Total Game Expenses | $2,617,286 |
| Projected Expenses | $31,407,429 |
| Projected Balance | -$17,059,877 |
INCOME |
|---|
| Current Funds | $4,000,000 |
| Home Games Remaining | 6 |
| Avg. Attendance | 18,910 |
| Avg. Revenue / Game | $1,724,592 |
| Projected Revenue | $10,347,552 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Alex DeBrincat |
1 |
$4,000,000 |
| Michael Matheson |
1 |
$3,750,000 |
| Chris Tanev |
4 |
$3,500,000 |
| Charlie Lindgren |
3 |
$2,500,000 |
| Arber Xhekaj |
1 |
$2,500,000 |
| Evan Rodrigues |
4 |
$2,500,000 |
| Carson Soucy |
1 |
$2,400,000 |
| Jeremy Lauzon |
2 |
$2,250,000 |
| Kiefer Sherwood |
2 |
$1,600,000 |
| Vladislav Namestnikov |
4 |
$1,500,000 |
| Brendan Lemieux |
4 |
$1,250,000 |
| Alexander Radulov |
4 |
$1,200,000 |
| Will Cuylle |
2 |
$1,025,000 |
| Matthew Kessel |
3 |
$1,000,000 |
| Daniel Sprong |
1 |
$900,000 |
| Ross Johnston |
1 |
$800,000 |
| Pontus Holmberg |
1 |
$800,000 |
| Erik Kallgren |
1 |
$800,000 |
| Vadim Shipachev |
5 |
$501,000 |
| Matt Martin |
1 |
$500,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Liam O'Brien |
5 |
$165,000 |
| Laurent Dauphin |
1 |
$100,000 |
| Henry Thrun |
2 |
$95,000 |
| Zachary Bolduc |
3 |
$95,000 |
| Hudson Fasching |
1 |
$90,000 |
| Rasmus Asplund |
3 |
$90,000 |
| Anthony Richard |
3 |
$85,000 |
| Nick Robertson |
1 |
$80,000 |
| Nikita Alexandrov |
1 |
$80,000 |
| Tyler Benson |
1 |
$80,000 |
| Ville Pokka |
1 |
$62,500 |
| Peter Cehlarik |
2 |
$40,000 |
| Brandon Davidson |
1 |
$40,000 |
| Cameron Gaunce |
1 |
$40,000 |
| Nikita Nesterov |
2 |
$40,000 |
Last Updated Friday, Jun 13 2025
