ORGANIZATION INFO |
|---|
| Arena | |
| Capacity | 18,000 |
| Ticket Price | $22 |
SALARY COMMITMENT |
|---|
| Year 2024 | $88,294,829 |
| Year 2025 | $57,679,996 |
| Year 2026 | $44,583,333 |
| Year 2027 | $0 |
EXPENSES |
|---|
| Pro Payroll | $87,654,163 |
| Farm Payroll | $640,666 |
| Prospect Fees | $41,767 |
| Coach | $0 |
| Games Remaining | 63 |
| Total Game Expenses | $1,079,105 |
| Projected Expenses | $67,983,604 |
| Projected Balance | $856,796 |
INCOME |
|---|
| Current Funds | $39,378,000 |
| Home Games Remaining | 31 |
| Avg. Attendance | 18,000 |
| Avg. Revenue / Game | $950,400 |
| Projected Revenue | $29,462,400 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Zach Werenski |
3 |
$9,583,333 |
| Adam Fox |
3 |
$9,500,000 |
| Nazem Kadri |
3 |
$7,000,000 |
| Travis Sanheim |
3 |
$6,250,000 |
| Nikolaj Ehlers |
1 |
$6,000,000 |
| Igor Shesterkin |
1 |
$5,666,667 |
| Pavel Zacha |
3 |
$4,750,000 |
| Vladimir Tarasenko |
2 |
$4,750,000 |
| Ryan O'Reilly |
3 |
$4,500,000 |
| Robby Fabbri |
1 |
$4,000,000 |
| Frank Vatrano |
1 |
$3,650,000 |
| Joe Pavelski |
1 |
$3,500,000 |
| Gustav Nyquist |
1 |
$3,185,000 |
| Evan Rodrigues |
3 |
$3,000,000 |
| Mathieu Joseph |
2 |
$2,950,000 |
| Colin Miller |
2 |
$1,500,000 |
| Keegan Kolesar |
1 |
$1,400,000 |
| Zach Bogosian |
2 |
$1,250,000 |
| Brendan Smith |
1 |
$1,000,000 |
| David Jiricek |
2 |
$918,330 |
| Nikita Chibrikov |
2 |
$875,833 |
| Martin Jones |
1 |
$875,000 |
| Jonah Gadjovich |
2 |
$775,000 |
| MacKenzie Entwistle |
1 |
$775,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Isac Lundestrom |
1 |
$150,000 |
| Pheonix Copley |
0 |
$150,000 |
| Jakob Pelletier |
1 |
$92,500 |
| Danil Gushchin |
1 |
$82,833 |
| Ilya Solovyov |
1 |
$82,833 |
| Grigori Denisenko |
1 |
$77,500 |
| Sam Poulin |
2 |
$77,500 |
| Travis Boyd |
1 |
$77,500 |
Last Updated Wednesday, Nov 27 2024
