ORGANIZATION INFO |
|---|
| Arena | |
| Capacity | 18,000 |
| Ticket Price | $22 |
SALARY COMMITMENT |
|---|
| Year 2024 | $88,258,160 |
| Year 2025 | $74,579,750 |
| Year 2026 | $62,100,000 |
| Year 2027 | $47,100,000 |
EXPENSES |
|---|
| Pro Payroll | $87,416,660 |
| Farm Payroll | $841,500 |
| Prospect Fees | $44,837 |
| Coach | $500,000 |
| Games Remaining | 62 |
| Total Game Expenses | $1,082,963 |
| Projected Expenses | $67,143,729 |
| Projected Balance | -$1,194,128 |
INCOME |
|---|
| Current Funds | $38,999,999 |
| Home Games Remaining | 31 |
| Avg. Attendance | 16,465 |
| Avg. Revenue / Game | $869,342 |
| Projected Revenue | $26,949,602 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Auston Matthews |
4 |
$13,250,000 |
| Dougie Hamilton |
3 |
$9,000,000 |
| Sean Couturier |
4 |
$7,750,000 |
| Chandler Stephenson |
4 |
$6,250,000 |
| Gustav Forsling |
4 |
$5,750,000 |
| Jaden Schwartz |
2 |
$5,500,000 |
| Jean-Gabriel Pageau |
2 |
$5,000,000 |
| Dylan DeMelo |
4 |
$4,900,000 |
| Rasmus Sandin |
4 |
$4,600,000 |
| Alex Vlasic |
4 |
$4,600,000 |
| Scott Mayfield |
3 |
$3,500,000 |
| Casey Cizikas |
3 |
$2,500,000 |
| Kaapo Kakko |
1 |
$2,400,000 |
| Jesper Fast |
1 |
$2,400,000 |
| Dan Vladar |
1 |
$2,200,000 |
| Jack Drury |
2 |
$1,725,000 |
| Taylor Raddysh |
1 |
$1,000,000 |
| Arvid Soderblom |
1 |
$962,500 |
| Landon Slaggert |
1 |
$912,500 |
| Erik Brannstrom |
1 |
$900,000 |
| Magnus Hellberg |
1 |
$775,000 |
| Cole Guttman |
1 |
$775,000 |
| Jonas Rondbjerg |
1 |
$766,660 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Adam Boqvist |
1 |
$260,000 |
| Scott Morrow |
2 |
$91,667 |
| Victor Soderstrom |
1 |
$86,333 |
| Ethan Del Mastro |
2 |
$85,583 |
| Arshdeep Bains |
1 |
$81,667 |
| Zac Jones |
1 |
$81,250 |
| Jonathan Gruden |
2 |
$77,500 |
| Filip Roos |
1 |
$77,500 |
Last Updated Wednesday, Nov 27 2024
