ORGANIZATION INFO |
|---|
| Arena | Nationwide Arena |
| Capacity | 18,144 |
| Ticket Price | $46 |
SALARY COMMITMENT |
|---|
| Year 2023 | $47,742,500 |
| Year 2024 | $43,377,500 |
| Year 2025 | $19,237,500 |
| Year 2026 | $2,037,500 |
EXPENSES |
|---|
| Pro Payroll | $46,925,000 |
| Injury Reserve | $0 |
| Effective Caphit | $46,925,000 |
| Farm Payroll | $817,500 |
| Prospect Fees | $96,000 |
| Coach | $50,000 |
| Games Remaining | 70 |
| Total Game Expenses | $584,006 |
| Projected Expenses | $40,880,427 |
| Projected Balance | $6,412,646 |
INCOME |
|---|
| Current Funds | $6,754,697 |
| Home Games Remaining | 36 |
| Avg. Attendance | 11,657 |
| Avg. Revenue / Game | $1,126,066 |
| Projected Revenue | $40,538,376 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Matthew Tkachuk |
2 |
$6,200,000 |
| Rasmus Andersson |
3 |
$5,250,000 |
| Vincent Trocheck |
3 |
$4,000,000 |
| Alex Nedeljkovic |
3 |
$3,500,000 |
| Brandon Carlo |
2 |
$3,500,000 |
| Brian Dumoulin |
1 |
$2,850,000 |
| Max Domi |
2 |
$2,750,000 |
| Anthony Mantha |
2 |
$2,500,000 |
| Owen Tippett |
3 |
$2,200,000 |
| Calvin De Haan |
2 |
$1,750,000 |
| Sam Lafferty |
2 |
$1,650,000 |
| Jonas Johansson |
3 |
$1,500,000 |
| Adam Erne |
2 |
$1,375,000 |
| Dennis Gilbert |
4 |
$1,350,000 |
| Matthew Nieto |
1 |
$1,250,000 |
| Jordan Harris |
2 |
$900,000 |
| Walker Duehr |
2 |
$800,000 |
| Jake Neighbours |
2 |
$800,000 |
| Nils Aman |
2 |
$800,000 |
| Thomas Harley |
2 |
$800,000 |
| Ryan Poehling |
3 |
$700,000 |
| Buddy Robinson |
5 |
$500,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Cal Petersen |
1 |
$175,000 |
| Lane Pederson |
2 |
$80,000 |
| Tim Berni |
2 |
$80,000 |
| Vladislav Kolyachonok |
2 |
$80,000 |
| Gemel Smith |
2 |
$75,000 |
| Matt Luff |
5 |
$67,500 |
| Fredrik Olofsson |
5 |
$65,000 |
| Louie Belpedio |
5 |
$55,000 |
| Keith Kinkaid |
3 |
$50,000 |
| Tanner Kero |
1 |
$50,000 |
| Ryan MacInnis |
1 |
$40,000 |
Last Updated Tuesday, Nov 19 2024
