ORGANIZATION INFO |
|---|
| Arena | |
| Capacity | 18,000 |
| Ticket Price | $22 |
SALARY COMMITMENT |
|---|
| Year 2024 | $89,516,214 |
| Year 2025 | $69,944,047 |
| Year 2026 | $39,055,714 |
| Year 2027 | $14,700,000 |
EXPENSES |
|---|
| Pro Payroll | $87,952,714 |
| Farm Payroll | $1,563,500 |
| Prospect Fees | $103,242 |
| Coach | $500,000 |
| Games Remaining | 62 |
| Total Game Expenses | $1,099,018 |
| Projected Expenses | $68,139,101 |
| Projected Balance | $2,223,299 |
INCOME |
|---|
| Current Funds | $40,900,000 |
| Home Games Remaining | 31 |
| Avg. Attendance | 18,000 |
| Avg. Revenue / Game | $950,400 |
| Projected Revenue | $29,462,400 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Connor McDavid |
2 |
$12,500,000 |
| Brady Tkachuk |
3 |
$8,205,714 |
| Morgan Rielly |
3 |
$7,500,000 |
| Brandon Hagel |
4 |
$6,500,000 |
| Casey Mittelstadt |
3 |
$5,750,000 |
| Charlie Coyle |
2 |
$5,250,000 |
| Kyle Palmieri |
1 |
$5,000,000 |
| Nikita Zadorov |
4 |
$5,000,000 |
| Mike Matheson |
2 |
$4,875,000 |
| K'Andre Miller |
1 |
$3,872,000 |
| Eeli Tolvanen |
2 |
$3,475,000 |
| Gabriel Vilardi |
1 |
$3,437,500 |
| Laurent Brossoit |
2 |
$3,300,000 |
| Michael Rasmussen |
4 |
$3,200,000 |
| Jordan Staal |
3 |
$2,900,000 |
| Ilya Samsonov |
1 |
$1,800,000 |
| Christian Fischer |
1 |
$1,125,000 |
| Kyle Burroughs |
2 |
$1,100,000 |
| Dennis Gilbert |
1 |
$825,000 |
| Trevor Lewis |
1 |
$800,000 |
| Colin Blackwell |
1 |
$775,000 |
| Jaycob Megna |
1 |
$762,500 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Marcus Johansson |
1 |
$200,000 |
| Samuel Ersson |
2 |
$145,000 |
| Jacob Bryson |
1 |
$90,000 |
| Mavrik Bourque |
1 |
$89,417 |
| Maxwell Crozier |
1 |
$86,750 |
| Cameron Butler |
2 |
$85,833 |
| Marc Del Gaizo |
1 |
$85,083 |
| Oskar Steen |
1 |
$80,000 |
| Matthew Kessel |
2 |
$80,000 |
| Egor Afanasyev |
1 |
$78,917 |
| Cole McWard |
1 |
$77,500 |
| Marc McLaughlin |
1 |
$77,500 |
| Philip Kemp |
1 |
$77,500 |
| Declan Carlile |
2 |
$77,500 |
| Cameron Crotty |
1 |
$77,500 |
| Ben Meyers |
1 |
$77,500 |
| Brandon Scanlin |
1 |
$77,500 |
Last Updated Wednesday, Nov 27 2024
