ORGANIZATION INFO |
|---|
| Arena | Rexall Place |
| Capacity | 18,347 |
| Ticket Price | $39 |
SALARY COMMITMENT |
|---|
| Year 2024 | $44,487,500 |
| Year 2025 | $24,490,000 |
| Year 2026 | $12,065,000 |
| Year 2027 | $85,000 |
EXPENSES |
|---|
| Pro Payroll | $43,227,500 |
| Injury Reserve | $0 |
| Effective Caphit | $43,227,500 |
| Farm Payroll | $1,260,000 |
| Prospect Fees | $85,500 |
| Coach | $50,000 |
| Games Remaining | 40 |
| Total Game Expenses | $544,183 |
| Projected Expenses | $21,767,317 |
| Projected Balance | $13,943,807 |
INCOME |
|---|
| Current Funds | $8,958,984 |
| Home Games Remaining | 20 |
| Avg. Attendance | 16,057 |
| Avg. Revenue / Game | $1,337,607 |
| Projected Revenue | $26,752,140 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Darcy Kuemper |
1 |
$4,000,000 |
| Jonathan Huberdeau |
1 |
$3,852,500 |
| Damon Severson |
1 |
$3,500,000 |
| Mikael Granlund |
1 |
$3,300,000 |
| Jonas Brodin |
3 |
$3,250,000 |
| Neal Pionk |
2 |
$3,250,000 |
| Mikhail Sergachev |
3 |
$3,000,000 |
| 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 |
| 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 |
| Sam Carrick |
2 |
$1,025,000 |
| Wyatt Johnston |
1 |
$900,000 |
| Adam Gaudette |
3 |
$750,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Joel Kiviranta |
3 |
$125,000 |
| Ethan Bear |
1 |
$125,000 |
| Bobby McMann |
2 |
$102,500 |
| Connor Zary |
2 |
$102,500 |
| Haydn Fleury |
2 |
$100,000 |
| Wyatt Kaiser |
2 |
$95,000 |
| Joona Koppanen |
4 |
$85,000 |
| 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 |
| John Hayden |
3 |
$65,000 |
| Jordan Gross |
3 |
$65,000 |
Last Updated Tuesday, Sep 16 2025
