ORGANIZATION INFO |
|---|
| Arena | |
| Capacity | 18,000 |
| Ticket Price | $22 |
SALARY COMMITMENT |
|---|
| Year 2024 | $66,451,996 |
| Year 2025 | $39,706,500 |
| Year 2026 | $28,986,500 |
| Year 2027 | $0 |
EXPENSES |
|---|
| Pro Payroll | $65,119,167 |
| Farm Payroll | $1,332,829 |
| Prospect Fees | $49,000 |
| Coach | $0 |
| Games Remaining | 63 |
| Total Game Expenses | $810,988 |
| Projected Expenses | $51,092,229 |
| Projected Balance | $7,297,817 |
INCOME |
|---|
| Current Funds | $29,000,000 |
| Home Games Remaining | 31 |
| Avg. Attendance | 17,956 |
| Avg. Revenue / Game | $948,066 |
| Projected Revenue | $29,390,046 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Ryan Johansen |
1 |
$8,000,000 |
| Cole Caufield |
3 |
$7,850,000 |
| Ryan Pulock |
3 |
$6,150,000 |
| Philipp Grubauer |
3 |
$5,900,000 |
| Andrei Kuzmenko |
1 |
$5,500,000 |
| Jack Campbell |
3 |
$5,000,000 |
| Ross Colton |
3 |
$4,000,000 |
| TJ Brodie |
2 |
$3,750,000 |
| J.J. Moser |
2 |
$3,375,000 |
| Ryan McLeod |
1 |
$2,100,000 |
| Alexandre Texier |
2 |
$2,100,000 |
| Jake Evans |
1 |
$1,700,000 |
| Pius Suter |
1 |
$1,600,000 |
| Anthony Beauvillier |
1 |
$1,250,000 |
| Vasily Podkolzin |
2 |
$1,000,000 |
| Gustav Lindstrom |
1 |
$950,000 |
| Luke Hughes |
1 |
$925,000 |
| Cole Perfetti |
1 |
$894,167 |
| Cole Koepke |
1 |
$775,000 |
| Lukas Rousek |
1 |
$775,000 |
| Noah Juulsen |
1 |
$775,000 |
| Trey Fix-Wolansky |
1 |
$750,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Jamie Drysdale |
2 |
$230,000 |
| Nils Lundkvist |
1 |
$125,000 |
| Nils Hoglander |
1 |
$110,000 |
| Adam Fantilli |
2 |
$95,000 |
| Devon Levi |
1 |
$92,500 |
| Jonatan Berggren |
1 |
$92,500 |
| Logan Mailloux |
2 |
$87,500 |
| Thomas Bordeleau |
1 |
$87,413 |
| Jayden Struble |
1 |
$86,750 |
| Tristan Luneau |
3 |
$86,500 |
| Kaedan Korczak |
2 |
$82,500 |
| Nicholas Robertson |
1 |
$79,666 |
| Raphael Lavoie |
1 |
$77,500 |
Last Updated Wednesday, Nov 27 2024
