ORGANIZATION INFO |
|---|
| Arena | RBC Center |
| Capacity | 18,680 |
| Ticket Price | $68 |
SALARY COMMITMENT |
|---|
| Year 2024 | $57,107,500 |
| Year 2025 | $36,812,500 |
| Year 2026 | $15,320,000 |
| Year 2027 | $5,640,000 |
EXPENSES |
|---|
| Pro Payroll | $55,330,000 |
| Injury Reserve | $3,750,000 |
| Effective Caphit | $51,580,000 |
| Farm Payroll | $1,777,500 |
| Prospect Fees | $85,500 |
| Coach | $50,000 |
| Games Remaining | 20 |
| Total Game Expenses | $698,085 |
| Projected Expenses | $13,961,707 |
| Projected Balance | $58,008,213 |
INCOME |
|---|
| Current Funds | $51,619,050 |
| Home Games Remaining | 10 |
| Avg. Attendance | 15,019 |
| Avg. Revenue / Game | $2,035,087 |
| Projected Revenue | $20,350,870 |
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 |
| Boone Jenner |
3 |
$3,000,000 |
| Adam Larsson |
2 |
$2,500,000 |
| Evander Kane |
3 |
$2,000,000 |
| Adam Lowry |
1 |
$1,450,000 |
| Kaedan Korczak |
2 |
$1,150,000 |
| Timothy Liljegren |
2 |
$1,000,000 |
| Cody Ceci |
1 |
$1,000,000 |
| Semyon Varlamov |
1 |
$950,000 |
| Anton Forsberg |
1 |
$950,000 |
| Cole Sillinger |
4 |
$700,000 |
| Derek Ryan |
3 |
$400,000 |
| Frederick Gaudreau |
1 |
$400,000 |
| Janne Kuokkanen |
4 |
$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 |
| Devon Levi |
2 |
$102,500 |
| Christian Fischer |
5 |
$100,000 |
| Colin Blackwell |
3 |
$95,000 |
| Andreas Englund |
5 |
$90,000 |
| Dakota Mermis |
4 |
$90,000 |
| Uvis Balinskis |
3 |
$90,000 |
| Adam Klapka |
4 |
$90,000 |
| Nathan Beaulieu |
3 |
$90,000 |
| Arshdeep Bains |
4 |
$85,000 |
| Kale Clague |
4 |
$70,000 |
| Gavin Bayreuther |
2 |
$40,000 |
Last Updated Friday, Oct 31 2025
