ORGANIZATION INFO |
|---|
| Arena | Rogers Arena |
| Capacity | 23,000 |
| Ticket Price | $27 |
SALARY COMMITMENT |
|---|
| Year 2024 | $47,758,519 |
| Year 2025 | $33,058,782 |
| Year 2026 | $23,381,426 |
| Year 2027 | $1,570,000 |
EXPENSES |
|---|
| Pro Payroll | $46,775,920 |
| Farm Payroll | $574,899 |
| Prospect Fees | $13,500 |
| Coach | $0 |
| Games Remaining | 3 |
| Total Game Expenses | $582,586 |
| Projected Expenses | $1,747,757 |
| Projected Balance | $45,176,491 |
INCOME |
|---|
| Current Funds | $44,112,420 |
| Home Games Remaining | 2 |
| Avg. Attendance | 22,251 |
| Avg. Revenue / Game | $1,405,914 |
| Projected Revenue | $2,811,828 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Mark Stone |
3 |
$6,530,000 |
| Roman Josi |
3 |
$6,299,999 |
| J.T. Miller |
3 |
$5,217,791 |
| Quinn Hughes |
2 |
$4,334,356 |
| Elias Pettersson |
1 |
$4,058,282 |
| Ryan O'Reilly |
1 |
$3,698,631 |
| Evander Kane |
2 |
$3,250,000 |
| Joel Eriksson Ek |
3 |
$2,863,636 |
| Thatcher Demko |
1 |
$2,215,490 |
| Ryan McDonagh |
1 |
$1,750,000 |
| Trevor Moore |
1 |
$1,294,095 |
| David Savard |
1 |
$850,000 |
| Erik Johnson |
4 |
$850,000 |
| Will Borgen |
1 |
$613,640 |
| Calvin Pickard |
2 |
$600,000 |
| Mark Giordano |
2 |
$600,000 |
| Cal Clutterbuck |
3 |
$500,000 |
| Cole Smith |
2 |
$350,000 |
| Garnet Hathaway |
4 |
$300,000 |
| Tanner Pearson |
4 |
$300,000 |
| Pat Maroon |
3 |
$300,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Justin Danforth |
2 |
$453,000 |
| Dmitry Kulikov |
3 |
$100,000 |
| Troy Stecher |
1 |
$100,000 |
| Jesper Boqvist |
1 |
$59,599 |
| Adam Ginning |
2 |
$30,000 |
| Justin Bailey |
4 |
$30,000 |
| Nico Sturm |
4 |
$30,000 |
| Jonathan Gruden |
2 |
$30,000 |
| Andrew Cogliano |
4 |
$30,000 |
| Magnus Hellberg |
2 |
$30,000 |
| Jonas Rondbjerg |
1 |
$30,000 |
| Zack MacEwen |
4 |
$30,000 |
| Nikita Okhotiuk |
1 |
$30,000 |
Last Updated Monday, Apr 7 2025
