ORGANIZATION INFO |
|---|
| Arena | HSBC Arena |
| Capacity | 19,070 |
| Ticket Price | $100 |
SALARY COMMITMENT |
|---|
| Year 2024 | $54,621,100 |
| Year 2025 | $36,061,100 |
| Year 2026 | $21,098,600 |
| Year 2027 | $5,530,000 |
EXPENSES |
|---|
| Pro Payroll | $52,798,600 |
| Injury Reserve | $1,250,000 |
| Effective Caphit | $51,548,600 |
| Farm Payroll | $1,822,500 |
| Prospect Fees | $81,000 |
| Coach | $50,000 |
| Games Remaining | 5 |
| Total Game Expenses | $3,916,400 |
| Projected Expenses | $19,582,000 |
| Projected Balance | $3,706,419 |
INCOME |
|---|
| Current Funds | $18,175,075 |
| Home Games Remaining | 2 |
| Avg. Attendance | 10,653 |
| Avg. Revenue / Game | $2,556,672 |
| Projected Revenue | $5,113,344 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| JT Miller |
2 |
$4,250,000 |
| Jaccob Slavin |
3 |
$4,000,000 |
| Drew Doughty |
2 |
$3,800,000 |
| Brad Marchand |
2 |
$3,500,000 |
| Patrik Laine |
1 |
$3,500,000 |
| Mark Stone |
3 |
$3,475,000 |
| Evan Bouchard |
3 |
$3,428,600 |
| Vladimir Tarasenko |
3 |
$3,125,000 |
| Ivan Provorov |
4 |
$2,770,000 |
| Nico Hischier |
1 |
$2,750,000 |
| Timo Meier |
1 |
$2,500,000 |
| Brent Burns |
1 |
$2,000,000 |
| Luke Schenn |
2 |
$2,000,000 |
| Vitek Vanecek |
1 |
$2,000,000 |
| Charlie Coyle |
1 |
$1,750,000 |
| Austin Watson |
4 |
$1,300,000 |
| Sean Kuraly |
3 |
$1,250,000 |
| Stuart Skinner |
1 |
$1,250,000 |
| Jack Campbell |
4 |
$1,200,000 |
| Ty Emberson |
2 |
$1,150,000 |
| Keegan Kolesar |
1 |
$1,000,000 |
| Ty Dellandrea |
1 |
$800,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Malcolm Subban |
1 |
$110,000 |
| Kyle Burroughs |
1 |
$100,000 |
| Louis Crevier |
3 |
$90,000 |
| Ryan Johnson |
2 |
$90,000 |
| Fedor Svechkov |
4 |
$90,000 |
| Santeri Hatakka |
3 |
$85,000 |
| Isaiah George |
4 |
$85,000 |
| Jonathan Lekkerimaki |
4 |
$85,000 |
| Jake Virtanen |
1 |
$80,000 |
| Greg McKegg |
1 |
$80,000 |
| Axel Jonsson-Fjallby |
1 |
$80,000 |
| William Lockwood |
1 |
$80,000 |
| Fabian Zetterlund |
1 |
$80,000 |
| Morgan Barron |
1 |
$80,000 |
| Jonas Rondbjerg |
1 |
$80,000 |
| Robin Salo |
1 |
$80,000 |
| Austin Poganski |
1 |
$80,000 |
| Julian Melchiori |
1 |
$80,000 |
| Emil Pettersson |
0 |
$77,500 |
| Radim Simek |
2 |
$70,000 |
| Evgeny Svechnikov |
2 |
$62,500 |
| Jaret Anderson-Dolan |
3 |
$60,000 |
| Dylan McIlrath |
3 |
$55,000 |
| Alex Formenton |
2 |
$40,000 |
Last Updated Saturday, Jun 28 2025
