ORGANIZATION INFO |
|---|
| Arena | |
| Capacity | 18,000 |
| Ticket Price | $22 |
SALARY COMMITMENT |
|---|
| Year 2024 | $87,146,107 |
| Year 2025 | $68,948,940 |
| Year 2026 | $62,817,857 |
| Year 2027 | $9,250,000 |
EXPENSES |
|---|
| Pro Payroll | $86,342,857 |
| Farm Payroll | $803,250 |
| Prospect Fees | $42,625 |
| Coach | $0 |
| Games Remaining | 63 |
| Total Game Expenses | $1,063,277 |
| Projected Expenses | $66,986,465 |
| Projected Balance | $2,475,935 |
INCOME |
|---|
| Current Funds | $40,000,000 |
| Home Games Remaining | 31 |
| Avg. Attendance | 18,000 |
| Avg. Revenue / Game | $950,400 |
| Projected Revenue | $29,462,400 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Filip Forsberg |
3 |
$8,500,000 |
| Miro Heiskanen |
3 |
$8,450,000 |
| Jordan Kyrou |
3 |
$8,125,000 |
| J.T. Miller |
3 |
$8,000,000 |
| Devon Toews |
4 |
$7,250,000 |
| Tage Thompson |
3 |
$7,142,857 |
| Colton Parayko |
3 |
$6,500,000 |
| Brad Marchand |
1 |
$6,125,000 |
| Shea Theodore |
1 |
$5,200,000 |
| Brandon Carlo |
3 |
$4,100,000 |
| Semyon Varlamov |
3 |
$2,750,000 |
| Anthony Stolarz |
2 |
$2,500,000 |
| Trent Frederic |
1 |
$2,300,000 |
| William Carrier |
4 |
$2,000,000 |
| Carl Grundstrom |
2 |
$1,800,000 |
| Kiefer Sherwood |
2 |
$1,500,000 |
| Connor Brown |
1 |
$1,000,000 |
| Dominic Toninato |
1 |
$775,000 |
| Josh Mahura |
1 |
$775,000 |
| Felix Sandstrom |
1 |
$775,000 |
| Sebastian AhoD |
1 |
$775,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Oskar Olausson |
2 |
$86,333 |
| Tye Kartye |
1 |
$85,917 |
| Justus Annunen |
2 |
$83,750 |
| David Gustafsson |
2 |
$83,500 |
| Ian Mitchell |
1 |
$77,500 |
| Nick Blankenburg |
2 |
$77,500 |
| Pavol Regenda |
1 |
$77,500 |
| Dylan Coghlan |
1 |
$77,500 |
| Louis Crevier |
1 |
$77,500 |
| Adam Ruzicka |
1 |
$76,250 |
Last Updated Wednesday, Nov 27 2024
