ORGANIZATION INFO |
|---|
| Arena | |
| Capacity | 18,000 |
| Ticket Price | $22 |
SALARY COMMITMENT |
|---|
| Year 2024 | $87,232,029 |
| Year 2025 | $59,394,500 |
| Year 2026 | $48,950,000 |
| Year 2027 | $0 |
EXPENSES |
|---|
| Pro Payroll | $85,650,000 |
| Farm Payroll | $1,582,029 |
| Prospect Fees | $42,183 |
| Coach | $500,000 |
| Games Remaining | 62 |
| Total Game Expenses | $1,070,417 |
| Projected Expenses | $66,365,868 |
| Projected Balance | $1,596,532 |
INCOME |
|---|
| Current Funds | $38,500,000 |
| Home Games Remaining | 31 |
| Avg. Attendance | 18,000 |
| Avg. Revenue / Game | $950,400 |
| Projected Revenue | $29,462,400 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Erik Karlsson |
3 |
$11,500,000 |
| John Tavares |
1 |
$11,000,000 |
| Mark Stone |
3 |
$9,500,000 |
| Mika Zibanejad |
3 |
$8,500,000 |
| Tim Stutzle |
3 |
$8,350,000 |
| Zach Hyman |
3 |
$5,500,000 |
| Jamie Oleksiak |
2 |
$4,600,000 |
| Adam Larsson |
1 |
$4,000,000 |
| Anthony Mantha |
1 |
$3,500,000 |
| Joel Armia |
1 |
$3,400,000 |
| Shayne Gostisbehere |
3 |
$3,200,000 |
| Stuart Skinner |
2 |
$2,600,000 |
| David Kampf |
3 |
$2,400,000 |
| Scott Wedgewood |
2 |
$1,500,000 |
| Mike Reilly |
1 |
$1,250,000 |
| Derek Ryan |
1 |
$900,000 |
| Calvin de Haan |
1 |
$800,000 |
| Jimmy Vesey |
1 |
$800,000 |
| Jonny Brodzinski |
2 |
$787,500 |
| Julien Gauthier |
1 |
$787,500 |
| Zack MacEwen |
2 |
$775,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Frederik Andersen |
1 |
$340,000 |
| Ivan Miroshnichenko |
2 |
$95,000 |
| Nikita Nesterenko |
1 |
$87,413 |
| Logan Morrison |
2 |
$87,000 |
| Ondrej Pavel |
1 |
$87,000 |
| Magnus Chrona |
1 |
$86,750 |
| Cole Schwindt |
1 |
$85,583 |
| Tyler Angle |
1 |
$85,083 |
| Nolan Foote |
1 |
$82,500 |
| Yaniv Perets |
1 |
$80,700 |
| Tyler Tucker |
1 |
$80,000 |
| Isaak Phillips |
1 |
$77,500 |
| Tobias Bjornfot |
1 |
$77,500 |
| Brayden Pachal |
1 |
$77,500 |
| William Lockwood |
1 |
$77,500 |
| Santeri Hatakka |
1 |
$75,000 |
Last Updated Wednesday, Nov 27 2024
