ORGANIZATION INFO |
|---|
| Arena | |
| Capacity | 17,701 |
| Ticket Price | $50 |
SALARY COMMITMENT |
|---|
| Year 2024 | $40,009,000 |
| Year 2025 | $23,371,500 |
| Year 2026 | $15,476,500 |
| Year 2027 | $8,221,500 |
EXPENSES |
|---|
| Pro Payroll | $38,451,500 |
| Injury Reserve | $3,600,000 |
| Effective Caphit | $34,851,500 |
| Farm Payroll | $1,557,500 |
| Prospect Fees | $27,000 |
| Coach | $0 |
| Games Remaining | 6 |
| Total Game Expenses | $2,859,714 |
| Projected Expenses | $17,158,286 |
| Projected Balance | -$3,104,722 |
INCOME |
|---|
| Current Funds | $9,841,834 |
| Home Games Remaining | 3 |
| Avg. Attendance | 11,700 |
| Avg. Revenue / Game | $1,403,910 |
| Projected Revenue | $4,211,730 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Jordan Binnington |
3 |
$4,355,000 |
| Connor Brown |
1 |
$4,000,000 |
| Brett Pesce |
1 |
$3,600,000 |
| Cam Fowler |
2 |
$2,680,000 |
| Mike Amadio |
5 |
$2,150,000 |
| Ilya Samsonov |
2 |
$2,000,000 |
| Anthony Duclair |
4 |
$1,834,000 |
| Alex Wennberg |
1 |
$1,800,000 |
| Christian Dvorak |
1 |
$1,675,000 |
| Philippe Myers |
2 |
$1,600,000 |
| Michael McCarron |
3 |
$1,550,000 |
| Dylan Demelo |
1 |
$1,507,500 |
| Sonny Milano |
5 |
$1,500,000 |
| Darren Raddysh |
1 |
$1,400,000 |
| Victor Olofsson |
4 |
$1,400,000 |
| Barrett Hayton |
3 |
$1,350,000 |
| Nils Hoglander |
1 |
$1,000,000 |
| Morgan Geekie |
2 |
$1,000,000 |
| Jordan Harris |
1 |
$900,000 |
| Cal Foote |
4 |
$750,000 |
| Ryan Spooner |
2 |
$400,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Kevin Labanc |
1 |
$200,000 |
| Jesper Fast |
5 |
$190,000 |
| Trent Frederic |
2 |
$125,000 |
| Marc Del Gaizo |
4 |
$100,000 |
| Isac Lundestrom |
2 |
$90,000 |
| Albert Johansson |
4 |
$90,000 |
| Owen Pickering |
4 |
$85,000 |
| Alexander Holtz |
1 |
$80,000 |
| Egor Zamula |
1 |
$80,000 |
| Jalen Chatfield |
1 |
$80,000 |
| Jacob Moverare |
1 |
$80,000 |
| Zac Jones |
1 |
$80,000 |
| Vasily Podkolzin |
1 |
$80,000 |
| Christian Folin |
5 |
$77,500 |
| Frederik Gauthier |
1 |
$75,000 |
| Chris Tierney |
5 |
$45,000 |
Last Updated Saturday, Jun 28 2025
