ORGANIZATION INFO |
|---|
| Arena | Nationwide Arena |
| Capacity | 18,144 |
| Ticket Price | $70 |
SALARY COMMITMENT |
|---|
| Year 2024 | $49,355,000 |
| Year 2025 | $28,072,500 |
| Year 2026 | $10,872,500 |
| Year 2027 | $3,037,500 |
EXPENSES |
|---|
| Pro Payroll | $48,400,000 |
| Injury Reserve | $0 |
| Effective Caphit | $48,400,000 |
| Farm Payroll | $955,000 |
| Prospect Fees | $93,000 |
| Coach | $50,000 |
| Games Remaining | 12 |
| Total Game Expenses | $3,542,000 |
| Projected Expenses | $42,504,000 |
| Projected Balance | -$15,020,398 |
INCOME |
|---|
| Current Funds | $17,875,346 |
| Home Games Remaining | 6 |
| Avg. Attendance | 9,532 |
| Avg. Revenue / Game | $1,601,376 |
| Projected Revenue | $9,608,256 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Matthew Tkachuk |
1 |
$6,200,000 |
| Rasmus Andersson |
2 |
$5,250,000 |
| Vincent Trocheck |
2 |
$4,000,000 |
| Nick Leddy |
3 |
$4,000,000 |
| Alex Nedeljkovic |
2 |
$3,500,000 |
| Brandon Carlo |
1 |
$3,500,000 |
| Max Domi |
1 |
$2,750,000 |
| Brian Dumoulin |
3 |
$2,750,000 |
| Anthony Mantha |
1 |
$2,500,000 |
| Owen Tippett |
2 |
$2,200,000 |
| Calvin De Haan |
1 |
$1,750,000 |
| Sam Lafferty |
1 |
$1,650,000 |
| Jonas Johansson |
2 |
$1,500,000 |
| Cody Glass |
4 |
$1,400,000 |
| Nico Sturm |
4 |
$1,400,000 |
| Nick Ritchie |
3 |
$950,000 |
| Walker Duehr |
1 |
$800,000 |
| Jake Neighbours |
1 |
$800,000 |
| Thomas Harley |
1 |
$800,000 |
| Ryan Poehling |
2 |
$700,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Adam Erne |
1 |
$137,500 |
| Dennis Gilbert |
3 |
$135,000 |
| Lane Pederson |
1 |
$80,000 |
| Nils Aman |
1 |
$80,000 |
| Tim Berni |
1 |
$80,000 |
| Vladislav Kolyachonok |
1 |
$80,000 |
| Gemel Smith |
1 |
$75,000 |
| Matt Luff |
4 |
$67,500 |
| Fredrik Olofsson |
4 |
$65,000 |
| Louie Belpedio |
4 |
$55,000 |
| Keith Kinkaid |
2 |
$50,000 |
| Buddy Robinson |
4 |
$50,000 |
| Tanner Kero |
0 |
$50,000 |
| Ryan MacInnis |
0 |
$40,000 |
Last Updated Friday, Jun 13 2025
