ORGANIZATION INFO |
|---|
| Arena | Pepsi Center |
| Capacity | 17,809 |
| Ticket Price | $50 |
SALARY COMMITMENT |
|---|
| Year 2024 | $28,105,000 |
| Year 2025 | $12,590,000 |
| Year 2026 | $4,715,000 |
| Year 2027 | $0 |
EXPENSES |
|---|
| Pro Payroll | $27,700,000 |
| Injury Reserve | $0 |
| Effective Caphit | $27,700,000 |
| Farm Payroll | $405,000 |
| Prospect Fees | $105,000 |
| Coach | $50,000 |
| Games Remaining | 11 |
| Total Game Expenses | $2,021,429 |
| Projected Expenses | $22,235,714 |
| Projected Balance | $19,862,302 |
INCOME |
|---|
| Current Funds | $34,477,416 |
| Home Games Remaining | 5 |
| Avg. Attendance | 12,701 |
| Avg. Revenue / Game | $1,524,120 |
| Projected Revenue | $7,620,600 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Ryan Graves |
1 |
$3,500,000 |
| Andre Burakovsky |
2 |
$3,250,000 |
| Olli Maata |
1 |
$2,650,000 |
| Logan Stanley |
1 |
$2,000,000 |
| Henri Jokiharju |
2 |
$1,400,000 |
| Nick Seeler |
1 |
$1,250,000 |
| Calen Addison |
1 |
$1,100,000 |
| Dan Vladar |
1 |
$1,100,000 |
| Tyson Foerster |
2 |
$1,025,000 |
| Riley Nash |
1 |
$1,000,000 |
| Arthur Kaliyev |
3 |
$1,000,000 |
| Alex Chiasson |
1 |
$975,000 |
| Tyson Jost |
3 |
$950,000 |
| Bobby Brink |
2 |
$950,000 |
| Lucas Carlsson |
3 |
$950,000 |
| Noah Gregor |
3 |
$900,000 |
| Ukko-Pekka Luukkonen |
1 |
$900,000 |
| Nick Caamano |
2 |
$850,000 |
| Mason Shaw |
1 |
$800,000 |
| Steven Lorentz |
3 |
$750,000 |
| Mark Friedman |
2 |
$400,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Ronnie Attard |
3 |
$85,000 |
| Jackson Cates |
1 |
$80,000 |
| Sasha Chmelevski |
1 |
$80,000 |
| Maxime Lajoie |
1 |
$80,000 |
| Felix Sandstrom |
3 |
$80,000 |
| Jean-Sebastien Dea |
0 |
$40,000 |
Last Updated Friday, Jun 13 2025
