ORGANIZATION INFO |
|---|
| Arena | HP Pavilion |
| Capacity | 22,000 |
| Ticket Price | $30 |
SALARY COMMITMENT |
|---|
| Year 2024 | $48,160,038 |
| Year 2025 | $36,769,696 |
| Year 2026 | $26,998,041 |
| Year 2027 | $3,678,000 |
EXPENSES |
|---|
| Pro Payroll | $46,688,840 |
| Farm Payroll | $661,198 |
| Prospect Fees | $164,551 |
| Coach | $0 |
| Games Remaining | 3 |
| Total Game Expenses | $589,324 |
| Projected Expenses | $1,767,973 |
| Projected Balance | $79,632,294 |
INCOME |
|---|
| Current Funds | $79,077,569 |
| Home Games Remaining | 2 |
| Avg. Attendance | 16,129 |
| Avg. Revenue / Game | $1,161,349 |
| Projected Revenue | $2,322,698 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Mitch Marner |
3 |
$7,344,840 |
| David Pastrnak |
1 |
$4,601,227 |
| Mika Zibanejad |
3 |
$4,511,110 |
| Jack Hughes |
3 |
$4,363,636 |
| Kevin Fiala |
3 |
$4,295,455 |
| Linus Ullmark |
2 |
$4,100,000 |
| Cam Fowler |
1 |
$3,250,000 |
| Filip Hronek |
2 |
$3,036,810 |
| J.T. Compher |
4 |
$2,400,000 |
| Radek Faksa |
1 |
$1,794,479 |
| Martin Necas |
2 |
$1,702,647 |
| Nate Schmidt |
3 |
$800,000 |
| Timothy Liljegren |
1 |
$763,636 |
| Brett Kulak |
3 |
$700,000 |
| Derek Forbort |
1 |
$650,000 |
| Tyler Motte |
3 |
$580,000 |
| Kyle Burroughs |
4 |
$500,000 |
| Sam Gagner |
3 |
$365,000 |
| Anton Forsberg |
3 |
$330,000 |
| Wyatt Johnston |
2 |
$300,000 |
| Oskar Sundqvist |
4 |
$300,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Connor Dewar |
1 |
$300,000 |
| Uvis Balinskis |
4 |
$300,000 |
| Daniil Miromanov |
2 |
$300,000 |
| Jeff Carter |
2 |
$249,990 |
| Hunter Shepard |
4 |
$93,000 |
| Alexander Barabanov |
4 |
$55,000 |
| Jiri Patera |
2 |
$52,208 |
| Jordan Oesterle |
1 |
$31,000 |
| Nikita Alexandrov |
2 |
$30,000 |
| Vincent Iorio |
3 |
$30,000 |
| Luca Del Bel Belluz |
4 |
$30,000 |
Last Updated Monday, Apr 7 2025
