ORGANIZATION INFO |
|---|
| Arena | |
| Capacity | 18,000 |
| Ticket Price | $22 |
SALARY COMMITMENT |
|---|
| Year 2024 | $86,695,000 |
| Year 2025 | $73,257,500 |
| Year 2026 | $67,025,000 |
| Year 2027 | $3,500,000 |
EXPENSES |
|---|
| Pro Payroll | $85,775,000 |
| Farm Payroll | $920,000 |
| Prospect Fees | $26,200 |
| Coach | $500,000 |
| Games Remaining | 62 |
| Total Game Expenses | $1,063,673 |
| Projected Expenses | $65,947,737 |
| Projected Balance | $3,889,663 |
INCOME |
|---|
| Current Funds | $40,375,000 |
| Home Games Remaining | 31 |
| Avg. Attendance | 18,000 |
| Avg. Revenue / Game | $950,400 |
| Projected Revenue | $29,462,400 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Nathan MacKinnon |
3 |
$12,600,000 |
| Andrei Vasilevskiy |
3 |
$9,500,000 |
| Victor Hedman |
1 |
$7,875,000 |
| Chris Kreider |
3 |
$6,500,000 |
| Brayden Schenn |
3 |
$6,500,000 |
| Vincent Trocheck |
3 |
$5,625,000 |
| Joel Farabee |
3 |
$5,000,000 |
| Ryan Strome |
3 |
$5,000,000 |
| Artem Zub |
3 |
$4,600,000 |
| Trevor Moore |
3 |
$4,200,000 |
| Erik Gudbranson |
2 |
$4,000,000 |
| Oliver Ekman-Larsson |
4 |
$3,500,000 |
| Eetu Luostarinen |
3 |
$3,000,000 |
| Vladislav Namestnikov |
1 |
$2,000,000 |
| Urho Vaakanainen |
1 |
$1,100,000 |
| Kevin Bahl |
1 |
$1,050,000 |
| Sam Carrick |
3 |
$1,000,000 |
| David Rittich |
1 |
$1,000,000 |
| Michael McCarron |
2 |
$900,000 |
| Parker Kelly |
2 |
$825,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Connor McMichael |
2 |
$210,000 |
| Matt Benning |
2 |
$125,000 |
| Jackson LaCombe |
2 |
$95,000 |
| Sam Colangelo |
1 |
$92,500 |
| Simon Holmstrom |
1 |
$85,000 |
| Parker Wotherspoon |
1 |
$80,000 |
| James Hamblin |
2 |
$77,500 |
| Jacob Peterson |
1 |
$77,500 |
| Robert Bortuzzo |
1 |
$77,500 |
Last Updated Tuesday, Nov 26 2024
