ORGANIZATION INFO |
|---|
| Arena | Nationwide Arena |
| Capacity | 20,000 |
| Ticket Price | $35 |
SALARY COMMITMENT |
|---|
| Year 2024 | $39,717,360 |
| Year 2025 | $19,759,920 |
| Year 2026 | $3,522,000 |
| Year 2027 | $442,000 |
EXPENSES |
|---|
| Pro Payroll | $39,372,760 |
| Farm Payroll | $344,600 |
| Prospect Fees | $188,979 |
| Coach | $50,020 |
| Games Remaining | 59 |
| Total Game Expenses | $487,273 |
| Projected Expenses | $28,749,088 |
| Projected Balance | $17,993,536 |
INCOME |
|---|
| Current Funds | $9,206,880 |
| Home Games Remaining | 29 |
| Avg. Attendance | 15,409 |
| Avg. Revenue / Game | $1,294,336 |
| Projected Revenue | $37,535,744 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Aleksander Barkov |
1 |
$6,019,240 |
| Erik Karlsson |
2 |
$5,760,000 |
| Charlie Coyle |
1 |
$3,400,000 |
| Ilya Samsonov |
3 |
$3,045,000 |
| Zach Bogosian |
1 |
$3,000,000 |
| Adrian Kempe |
2 |
$2,327,360 |
| Tyler Myers |
2 |
$2,288,000 |
| Sam Bennett |
2 |
$2,069,760 |
| Tony DeAngelo |
1 |
$1,786,400 |
| Jaden Schwartz |
2 |
$1,672,000 |
| Alex Tuch |
1 |
$1,508,000 |
| Yanni Gourde |
2 |
$1,320,000 |
| Ilya Lyubushkin |
1 |
$1,000,000 |
| Andrew Mangiapane |
1 |
$783,000 |
| Tyler Bertuzzi |
1 |
$783,000 |
| Scott Wedgewood |
1 |
$704,000 |
| Ryan Reaves |
1 |
$450,000 |
| Trevor Zegras |
4 |
$407,000 |
| Angus Crookshank |
2 |
$350,000 |
| Cole Perfetti |
1 |
$350,000 |
| Vincent Desharnais |
2 |
$350,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Trevor van Riemsdyk |
2 |
$61,600 |
| Dillon Dube |
1 |
$58,800 |
| Sam Gagner |
1 |
$45,000 |
| Joel Kiviranta |
2 |
$39,200 |
| Lukas Rousek |
1 |
$35,000 |
| Ryan Shea |
3 |
$35,000 |
| Nick Bonino |
1 |
$35,000 |
| Maksymilian Szuber |
4 |
$35,000 |
Last Updated Wednesday, Nov 27 2024
