ORGANIZATION INFO |
|---|
| Arena | |
| Capacity | 18,000 |
| Ticket Price | $22 |
SALARY COMMITMENT |
|---|
| Year 2026 | $105,526,114 |
| Year 2027 | $88,577,461 |
| Year 2028 | $76,764,502 |
| Year 2029 | $41,489,502 |
EXPENSES |
|---|
| Pro Payroll | $103,979,919 |
| Farm Payroll | $1,546,195 |
| Prospect Fees | $121,108 |
| Coach | $500,000 |
| Games Remaining | 72 |
| Total Game Expenses | $1,263,657 |
| Projected Expenses | $90,983,333 |
| Projected Balance | -$12,768,933 |
INCOME |
|---|
| Current Funds | $44,000,000 |
| Home Games Remaining | 36 |
| Avg. Attendance | 18,000 |
| Avg. Revenue / Game | $950,400 |
| Projected Revenue | $34,214,400 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Leo Carlsson |
4 |
$18,000,000 |
| Jack Eichel |
4 |
$13,500,000 |
| Moritz Seider |
3 |
$8,550,000 |
| Linus Ullmark |
3 |
$8,250,000 |
| Jesper Bratt |
1 |
$7,875,000 |
| Elias Lindholm |
2 |
$7,750,000 |
| Brad Marchand |
3 |
$5,250,000 |
| Jackson Blake |
4 |
$5,117,002 |
| Sam Malinski |
4 |
$4,750,000 |
| Cole Sillinger |
3 |
$4,625,000 |
| Michael Kesselring |
3 |
$4,500,000 |
| Dmitri Voronkov |
1 |
$4,175,000 |
| Ryan McDonagh |
3 |
$4,100,000 |
| Ryker Evans |
1 |
$2,050,000 |
| James van Riemsdyk |
1 |
$1,000,000 |
| Ben Kindel |
2 |
$986,250 |
| Dominic James |
1 |
$910,000 |
| Alexander Petrovic |
2 |
$875,000 |
| Vinnie Hinostroza |
2 |
$875,000 |
| Dennis Hildeby |
2 |
$841,667 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Juuso Parssinen |
1 |
$125,000 |
| Joel Nystrom |
4 |
$122,500 |
| Ryan Winterton |
2 |
$112,500 |
| Sacha Boisvert |
2 |
$97,792 |
| Jake Livanavage |
1 |
$97,500 |
| Lenni Hameenaho |
2 |
$97,250 |
| Tristan Broz |
1 |
$94,250 |
| Arsenii Sergeev |
1 |
$94,125 |
| Sergei Murashov |
1 |
$93,611 |
| Ryan Ufko |
1 |
$92,500 |
| Avery Hayes |
1 |
$90,500 |
| Tyson Hinds |
2 |
$90,000 |
| Liam Ohgren |
1 |
$88,667 |
| Dylan Coghlan |
2 |
$87,500 |
| Sam Morton |
1 |
$85,000 |
| Kyle MacLean |
1 |
$77,500 |
Last Updated Wednesday, Oct 21 2026
