ORGANIZATION INFO |
|---|
| Arena | American Airlines Center |
| Capacity | 18,532 |
| Ticket Price | $40 |
SALARY COMMITMENT |
|---|
| Year 2024 | $37,579,000 |
| Year 2025 | $28,995,000 |
| Year 2026 | $11,125,000 |
| Year 2027 | $3,375,000 |
EXPENSES |
|---|
| Pro Payroll | $37,125,000 |
| Injury Reserve | $0 |
| Effective Caphit | $37,125,000 |
| Farm Payroll | $454,000 |
| Prospect Fees | $55,500 |
| Coach | $50,000 |
| Games Remaining | 20 |
| Total Game Expenses | $459,567 |
| Projected Expenses | $9,191,341 |
| Projected Balance | -$1,691,674 |
INCOME |
|---|
| Current Funds | -$3,779,803 |
| Home Games Remaining | 10 |
| Avg. Attendance | 13,427 |
| Avg. Revenue / Game | $1,127,947 |
| Projected Revenue | $11,279,470 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Jeremy Swayman |
3 |
$4,500,000 |
| Josh Manson |
2 |
$4,250,000 |
| Sebastian Aho |
2 |
$3,500,000 |
| Troy Terry |
1 |
$2,500,000 |
| Tyler Seguin |
1 |
$2,000,000 |
| Pavel Zacha |
2 |
$2,000,000 |
| Nicolas Hague |
3 |
$2,000,000 |
| Connor Ingram |
1 |
$2,000,000 |
| Martin Fehervary |
2 |
$1,750,000 |
| Jimmy Vesey |
2 |
$1,500,000 |
| Shane Wright |
4 |
$1,250,000 |
| Michael Rasmussen |
3 |
$1,250,000 |
| Logan Cooley |
2 |
$1,250,000 |
| Simon Nemec |
2 |
$1,250,000 |
| John Marino |
2 |
$1,100,000 |
| Shakir Mukhamadullin |
4 |
$1,100,000 |
| Connor Zary |
2 |
$1,025,000 |
| Jack McBain |
1 |
$1,000,000 |
| Warren Foegele |
1 |
$1,000,000 |
| Nikolai Kovalenko |
4 |
$900,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Jet Greaves |
4 |
$125,000 |
| Luke Glendening |
2 |
$100,000 |
| Wyatt Kaiser |
2 |
$95,000 |
| Jesper Froden |
1 |
$80,000 |
| Scott Wilson |
2 |
$50,000 |
| Andreas Borgman |
1 |
$4,000 |
Last Updated Friday, Oct 31 2025
