ORGANIZATION INFO |
|---|
| Arena | |
| Capacity | 18,000 |
| Ticket Price | $22 |
SALARY COMMITMENT |
|---|
| Year 2024 | $89,996,856 |
| Year 2025 | $64,540,690 |
| Year 2026 | $39,542,857 |
| Year 2027 | $21,642,857 |
EXPENSES |
|---|
| Pro Payroll | $89,396,190 |
| Farm Payroll | $600,666 |
| Prospect Fees | $52,517 |
| Coach | $500,000 |
| Games Remaining | 8 |
| Total Game Expenses | $1,104,261 |
| Projected Expenses | $8,834,085 |
| Projected Balance | $40,717,516 |
INCOME |
|---|
| Current Funds | $45,750,001 |
| Home Games Remaining | 4 |
| Avg. Attendance | 18,000 |
| Avg. Revenue / Game | $950,400 |
| Projected Revenue | $3,801,600 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Mikko Rantanen |
1 |
$9,250,000 |
| Mikhail Sergachev |
3 |
$8,500,000 |
| Brandon Montour |
4 |
$7,142,857 |
| Anders Lee |
2 |
$7,000,000 |
| Jacob Markstrom |
2 |
$6,000,000 |
| Jon Marchessault |
4 |
$5,500,000 |
| Teuvo Teravainen |
3 |
$5,400,000 |
| Nikita Zadorov |
4 |
$5,000,000 |
| Connor Murphy |
2 |
$4,400,000 |
| Marcus Foligno |
4 |
$4,000,000 |
| Nino Niederreiter |
3 |
$4,000,000 |
| Cody Ceci |
1 |
$3,250,000 |
| Scott Laughton |
2 |
$3,000,000 |
| Alexander Romanov |
1 |
$2,500,000 |
| Sean Kuraly |
1 |
$2,500,000 |
| Klim Kostin |
1 |
$2,000,000 |
| Teddy Blueger |
2 |
$1,800,000 |
| Cal Clutterbuck |
1 |
$1,750,000 |
| Alexey Toropchenko |
1 |
$1,250,000 |
| Cole Smith |
2 |
$1,000,000 |
| Cayden Primeau |
1 |
$890,000 |
| Kaiden Guhle |
1 |
$863,333 |
| Uvis Balinskis |
2 |
$850,000 |
| Paul Cotter |
2 |
$775,000 |
| Ivan Prosvetov |
1 |
$775,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Georgii Merkulov |
1 |
$92,500 |
| Marat Khusnutdinov |
1 |
$92,500 |
| Emil Andrae |
2 |
$90,333 |
| Jack Thompson |
1 |
$82,833 |
| Eric Comrie |
2 |
$82,500 |
| Andrew Cogliano |
1 |
$82,500 |
| Hudson Fasching |
1 |
$77,500 |
Last Updated Wednesday, Apr 2 2025
