ORGANIZATION INFO |
|---|
| Arena | |
| Capacity | 18,000 |
| Ticket Price | $22 |
SALARY COMMITMENT |
|---|
| Year 2024 | $87,732,832 |
| Year 2025 | $63,527,333 |
| Year 2026 | $31,689,167 |
| Year 2027 | $15,100,000 |
EXPENSES |
|---|
| Pro Payroll | $86,117,500 |
| Farm Payroll | $1,615,332 |
| Prospect Fees | $42,500 |
| Coach | $500,000 |
| Games Remaining | 63 |
| Total Game Expenses | $1,076,528 |
| Projected Expenses | $67,821,292 |
| Projected Balance | $13,183,766 |
INCOME |
|---|
| Current Funds | $52,000,001 |
| Home Games Remaining | 31 |
| Avg. Attendance | 17,721 |
| Avg. Revenue / Game | $935,647 |
| Projected Revenue | $29,005,057 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Sergei Bobrovsky |
2 |
$10,000,000 |
| Jamie Benn |
1 |
$9,500,000 |
| Robert Thomas |
3 |
$8,125,000 |
| Tom Wilson |
4 |
$6,500,000 |
| Mattias Ekholm |
2 |
$6,250,000 |
| Jakob Silfverberg |
1 |
$5,250,000 |
| Anton Lundell |
4 |
$5,000,000 |
| Adin Hill |
1 |
$4,900,000 |
| Mathew Dumba |
2 |
$3,750,000 |
| Sean Walker |
4 |
$3,600,000 |
| Matias Maccelli |
2 |
$3,425,000 |
| Scott Laughton |
2 |
$3,000,000 |
| Stefan Noesen |
3 |
$2,750,000 |
| Zach Whitecloud |
3 |
$2,750,000 |
| Miles Wood |
3 |
$2,500,000 |
| Pavel Dorofeyev |
2 |
$1,835,000 |
| Egor Zamula |
2 |
$1,700,000 |
| Oskar Sundqvist |
2 |
$1,500,000 |
| Daniil Tarasov |
1 |
$1,050,000 |
| Daniel Sprong |
1 |
$975,000 |
| Mason McTavish |
1 |
$894,167 |
| Thomas Harley |
1 |
$863,333 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Barclay Goodrow |
3 |
$364,167 |
| Kevin Stenlund |
2 |
$200,000 |
| Justin Danforth |
1 |
$110,000 |
| Liam O'Brien |
3 |
$100,000 |
| Mason Lohrei |
1 |
$92,500 |
| Kevin Korchinski |
2 |
$91,833 |
| Mikael Pyyhtia |
1 |
$89,750 |
| Brandt Clarke |
2 |
$86,333 |
| Will Cuylle |
1 |
$82,833 |
| Nikita Alexandrov |
1 |
$81,666 |
| Lukas Dostal |
1 |
$81,250 |
| Nick Cousins |
1 |
$80,000 |
| Kole Lind |
1 |
$77,500 |
| Matt Murray2 |
1 |
$77,500 |
Last Updated Wednesday, Nov 27 2024
