ORGANIZATION INFO |
|---|
| Arena | Xcel Energy Center |
| Capacity | 17,954 |
| Ticket Price | $80 |
SALARY COMMITMENT |
|---|
| Year 2024 | $37,105,000 |
| Year 2025 | $15,740,000 |
| Year 2026 | $10,540,000 |
| Year 2027 | $2,100,000 |
EXPENSES |
|---|
| Pro Payroll | $36,680,000 |
| Injury Reserve | $1,100,000 |
| Effective Caphit | $35,580,000 |
| Farm Payroll | $425,000 |
| Prospect Fees | $106,500 |
| Coach | $50,000 |
| Games Remaining | 11 |
| Total Game Expenses | $2,697,250 |
| Projected Expenses | $29,669,750 |
| Projected Balance | -$12,767,570 |
INCOME |
|---|
| Current Funds | $6,847,524 |
| Home Games Remaining | 6 |
| Avg. Attendance | 8,728 |
| Avg. Revenue / Game | $1,675,776 |
| Projected Revenue | $10,054,656 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Kirill Kaprizov |
3 |
$4,750,000 |
| John Tavares |
1 |
$4,500,000 |
| Erik Karlsson |
1 |
$4,000,000 |
| Robert Thomas |
1 |
$3,130,000 |
| Jacob Markstrom |
1 |
$3,000,000 |
| Martin Necas |
1 |
$2,500,000 |
| Nick Foligno |
2 |
$2,400,000 |
| Elvis Merzlikins |
2 |
$2,000,000 |
| Evgeny Dadonov |
3 |
$1,750,000 |
| Frank Vatrano |
1 |
$1,500,000 |
| Ethan Bear |
1 |
$1,250,000 |
| Kyle Capobianco |
4 |
$1,100,000 |
| Mattias Janmark-Nylen |
5 |
$950,000 |
| Connor Dewar |
2 |
$800,000 |
| Victor Rask |
3 |
$650,000 |
| Jack Johnson |
3 |
$650,000 |
| Ben Hutton |
1 |
$600,000 |
| Jesse Puljujarvi |
3 |
$600,000 |
| Jon Merrill |
1 |
$550,000 |
| Richard Panik |
0 |
$500,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Marek Mazanec |
1 |
$95,000 |
| Mark Pysyk |
1 |
$80,000 |
| Brett Murray |
1 |
$80,000 |
| Mason Geertsen |
1 |
$80,000 |
| Dmytro Timashov |
4 |
$50,000 |
| Antti Suomela |
3 |
$40,000 |
Last Updated Friday, Jun 13 2025
