ORGANIZATION INFO |
|---|
| Arena | |
| Capacity | 18,000 |
| Ticket Price | $22 |
SALARY COMMITMENT |
|---|
| Year 2024 | $84,223,917 |
| Year 2025 | $68,311,417 |
| Year 2026 | $50,375,000 |
| Year 2027 | $14,500,000 |
EXPENSES |
|---|
| Pro Payroll | $83,730,000 |
| Farm Payroll | $493,917 |
| Prospect Fees | $31,725 |
| Coach | $500,000 |
| Games Remaining | 62 |
| Total Game Expenses | $1,033,605 |
| Projected Expenses | $64,083,534 |
| Projected Balance | $4,878,867 |
INCOME |
|---|
| Current Funds | $39,500,001 |
| Home Games Remaining | 31 |
| Avg. Attendance | 18,000 |
| Avg. Revenue / Game | $950,400 |
| Projected Revenue | $29,462,400 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Mathew Barzal |
3 |
$9,150,000 |
| Mark Scheifele |
4 |
$8,500,000 |
| Nick Suzuki |
3 |
$7,875,000 |
| Jason Robertson |
2 |
$7,750,000 |
| Vince Dunn |
3 |
$7,350,000 |
| Justin Faulk |
3 |
$6,500,000 |
| Martin Necas |
2 |
$6,500,000 |
| Sean Durzi |
4 |
$6,000,000 |
| Jared McCann |
3 |
$5,000,000 |
| Jakob Chychrun |
1 |
$4,600,000 |
| Jeremy Swayman |
1 |
$3,475,000 |
| Philipp Kurashev |
1 |
$2,250,000 |
| Sonny Milano |
2 |
$1,900,000 |
| Jordan Harris |
1 |
$1,400,000 |
| Sam Steel |
1 |
$1,200,000 |
| Connor Dewar |
1 |
$1,180,000 |
| Nathan Walker |
2 |
$775,000 |
| Ivan Prosvetov |
1 |
$775,000 |
| Jordan Oesterle |
2 |
$775,000 |
| Emil Bemstrom |
1 |
$775,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Tomas Tatar |
1 |
$180,000 |
| Vincent Iorio |
2 |
$81,417 |
| Devin Cooley |
2 |
$77,500 |
| Ryan Carpenter |
1 |
$77,500 |
| Jaret Anderson-Dolan |
2 |
$77,500 |
Last Updated Wednesday, Nov 27 2024
