ORGANIZATION INFO |
|---|
| Arena | |
| Capacity | 18,000 |
| Ticket Price | $22 |
SALARY COMMITMENT |
|---|
| Year 2024 | $92,392,715 |
| Year 2025 | $49,108,634 |
| Year 2026 | $35,735,714 |
| Year 2027 | $15,100,000 |
EXPENSES |
|---|
| Pro Payroll | $91,760,715 |
| Farm Payroll | $632,000 |
| Prospect Fees | $89,250 |
| Coach | $0 |
| Games Remaining | 8 |
| Total Game Expenses | $1,127,829 |
| Projected Expenses | $9,022,631 |
| Projected Balance | $26,278,967 |
INCOME |
|---|
| Current Funds | $31,499,998 |
| Home Games Remaining | 4 |
| Avg. Attendance | 18,000 |
| Avg. Revenue / Game | $950,400 |
| Projected Revenue | $3,801,600 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| William Nylander |
4 |
$11,500,000 |
| Tyler Seguin |
3 |
$9,850,000 |
| Jamie Benn |
1 |
$9,500,000 |
| Roope Hintz |
2 |
$8,450,000 |
| Torey Krug |
3 |
$6,500,000 |
| Jeff Petry |
1 |
$6,250,000 |
| Pavel Buchnevich |
1 |
$5,800,000 |
| Linus Ullmark |
1 |
$5,000,000 |
| Reilly Smith |
1 |
$5,000,000 |
| Sam Bennett |
1 |
$4,425,000 |
| Mattias Samuelsson |
3 |
$4,285,714 |
| Sean Walker |
4 |
$3,600,000 |
| Erik Gustafsson |
2 |
$2,000,000 |
| Juuso Valimaki |
2 |
$2,000,000 |
| Dylan Samberg |
1 |
$1,400,000 |
| Nic Dowd |
1 |
$1,300,000 |
| Hendrix Lapierre |
1 |
$863,334 |
| Connor Zary |
1 |
$863,330 |
| Olen Zellweger |
2 |
$844,170 |
| Tyler Pitlick |
1 |
$787,500 |
| Joel Kiviranta |
1 |
$775,000 |
| Logan Thompson |
1 |
$766,667 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Jiri Smejkal |
1 |
$87,000 |
| Adam Ginning |
2 |
$78,750 |
| Akito Hirose |
1 |
$78,750 |
| Devin Shore |
1 |
$77,500 |
| Adam Raska |
1 |
$77,500 |
| Chris Wagner |
1 |
$77,500 |
| Lucas Condotta |
1 |
$77,500 |
| Alex Barre-Boulet |
1 |
$77,500 |
Last Updated Wednesday, Apr 2 2025
