ORGANIZATION INFO |
|---|
| Arena | Sommet Center |
| Capacity | 20,000 |
| Ticket Price | $34 |
SALARY COMMITMENT |
|---|
| Year 2024 | $40,272,700 |
| Year 2025 | $21,262,540 |
| Year 2026 | $18,731,540 |
| Year 2027 | $2,554,000 |
EXPENSES |
|---|
| Pro Payroll | $39,842,400 |
| Farm Payroll | $430,300 |
| Prospect Fees | $128,780 |
| Coach | $50,003 |
| Games Remaining | 3 |
| Total Game Expenses | $493,311 |
| Projected Expenses | $1,479,932 |
| Projected Balance | $33,840,960 |
INCOME |
|---|
| Current Funds | $33,794,332 |
| Home Games Remaining | 1 |
| Avg. Attendance | 18,710 |
| Avg. Revenue / Game | $1,526,560 |
| Projected Revenue | $1,526,560 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| J.T. Miller |
3 |
$6,336,000 |
| Sebastian Aho |
3 |
$3,656,000 |
| Adam Fox |
1 |
$3,429,000 |
| Mathew Barzal |
3 |
$3,206,000 |
| Jeremy Swayman |
4 |
$2,554,000 |
| Phillip Danault |
2 |
$2,496,000 |
| Josh Morrissey |
1 |
$2,405,760 |
| Thatcher Demko |
1 |
$2,324,000 |
| Noah Hanifin |
3 |
$2,179,640 |
| Alex Killorn |
1 |
$1,900,000 |
| Brandon Hagel |
1 |
$1,735,000 |
| Tomas Hertl |
1 |
$1,700,000 |
| Adam Pelech |
1 |
$1,500,000 |
| T.J. Oshie |
1 |
$1,000,000 |
| Colin Blackwell |
1 |
$925,000 |
| Joel Armia |
3 |
$704,000 |
| Casey Cizikas |
1 |
$644,000 |
| Michael McLeod |
1 |
$448,000 |
| Jacob MacDonald |
1 |
$350,000 |
| Marc-Edouard Vlasic |
1 |
$350,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Barclay Goodrow |
1 |
$88,800 |
| Jon Merrill |
1 |
$85,100 |
| Joel Farabee |
3 |
$60,900 |
| J.J. Moser |
1 |
$50,000 |
| Gustav Lindstrom |
1 |
$40,500 |
| Dylan Holloway |
2 |
$35,000 |
| Bo Groulx |
3 |
$35,000 |
| Jack McBain |
1 |
$35,000 |
Last Updated Thursday, Apr 3 2025
