ORGANIZATION INFO |
|---|
| Arena | |
| Capacity | 18,000 |
| Ticket Price | $22 |
SALARY COMMITMENT |
|---|
| Year 2024 | $86,390,417 |
| Year 2025 | $74,335,917 |
| Year 2026 | $52,146,500 |
| Year 2027 | $6,200,000 |
EXPENSES |
|---|
| Pro Payroll | $86,221,500 |
| Farm Payroll | $168,917 |
| Prospect Fees | $26,475 |
| Coach | $0 |
| Games Remaining | 62 |
| Total Game Expenses | $1,053,865 |
| Projected Expenses | $65,339,601 |
| Projected Balance | -$6,077,199 |
INCOME |
|---|
| Current Funds | $29,800,002 |
| Home Games Remaining | 31 |
| Avg. Attendance | 18,000 |
| Avg. Revenue / Game | $950,400 |
| Projected Revenue | $29,462,400 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Roman Josi |
3 |
$9,059,000 |
| Tomas Hertl |
3 |
$8,137,500 |
| Jack Hughes |
3 |
$8,000,000 |
| Ryan McDonagh |
2 |
$6,750,000 |
| Brock Boeser |
1 |
$6,650,000 |
| Owen Tippett |
4 |
$6,200,000 |
| Valeri Nichushkin |
3 |
$6,125,000 |
| Bryan Rust |
3 |
$5,125,000 |
| Dylan Strome |
3 |
$5,000,000 |
| Rasmus Andersson |
2 |
$4,550,000 |
| Artturi Lehkonen |
3 |
$4,500,000 |
| Jake Walman |
2 |
$3,400,000 |
| Erik Haula |
2 |
$3,150,000 |
| Cam Talbot |
2 |
$2,500,000 |
| Steven Lorentz |
1 |
$1,050,000 |
| Josh Brown |
1 |
$1,000,000 |
| Darren Raddysh |
2 |
$975,000 |
| Ty Emberson |
1 |
$950,000 |
| Jonas Johansson |
1 |
$775,000 |
| Radim Zohorna |
1 |
$775,000 |
| Zach Sanford |
1 |
$775,000 |
| Hugh McGing |
2 |
$775,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Isak Rosen |
2 |
$89,417 |
| Vasily Ponomarev |
1 |
$79,500 |
Last Updated Wednesday, Nov 27 2024
