ORGANIZATION INFO |
|---|
| Arena | T-Mobile Arena |
| Capacity | 17,500 |
| Ticket Price | $44 |
SALARY COMMITMENT |
|---|
| Year 2024 | $47,482,550 |
| Year 2025 | $35,685,000 |
| Year 2026 | $18,685,000 |
| Year 2027 | $7,500,000 |
EXPENSES |
|---|
| Pro Payroll | $46,000,000 |
| Injury Reserve | $0 |
| Effective Caphit | $46,000,000 |
| Farm Payroll | $722,550 |
| Prospect Fees | $24,000 |
| Coach | $50,000 |
| Games Remaining | 12 |
| Total Game Expenses | $3,348,325 |
| Projected Expenses | $40,179,900 |
| Projected Balance | -$24,805,215 |
INCOME |
|---|
| Current Funds | $4,286,685 |
| Home Games Remaining | 6 |
| Avg. Attendance | 17,500 |
| Avg. Revenue / Game | $1,848,000 |
| Projected Revenue | $11,088,000 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Alex Pietrangelo |
2 |
$4,000,000 |
| Noah Dobson |
3 |
$4,000,000 |
| Tim Stutzle |
2 |
$4,000,000 |
| Thatcher Demko |
2 |
$3,750,000 |
| Joel Edmundson |
3 |
$3,300,000 |
| Filip Hronek |
4 |
$3,000,000 |
| Jake DeBrusk |
2 |
$2,500,000 |
| Anthony Cirelli |
4 |
$2,400,000 |
| Pierre-Luc Dubois |
5 |
$2,100,000 |
| Artem Zub |
3 |
$2,000,000 |
| Alexis Lafreniere |
2 |
$1,750,000 |
| Dylan Cozens |
1 |
$1,500,000 |
| David Rittich |
1 |
$1,500,000 |
| Kirby Dach |
1 |
$1,300,000 |
| Kaiden Guhle |
1 |
$1,250,000 |
| Owen Power |
1 |
$1,250,000 |
| Morgan Frost |
1 |
$1,250,000 |
| Matty Beniers |
1 |
$1,250,000 |
| Juuso Parssinen |
1 |
$1,100,000 |
| Stefan Noesen |
3 |
$1,000,000 |
| Connor McMichael |
2 |
$1,000,000 |
| Teddy Blueger |
1 |
$800,000 |
| Kieffer Bellows |
3 |
$760,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Brett Ritchie |
1 |
$137,550 |
| Erik Brannstrom |
3 |
$125,000 |
| Colin White |
1 |
$125,000 |
| Mads Sogaard |
1 |
$90,000 |
| Nils Lundkvist |
1 |
$90,000 |
| Philip Broberg |
1 |
$80,000 |
| Noah Juulsen |
1 |
$75,000 |
| Brandon Alderson |
0 |
$40,000 |
| Maxim Letunov |
0 |
$40,000 |
Last Updated Friday, Jun 13 2025
