ORGANIZATION INFO |
|---|
| Arena | HP Pavilion |
| Capacity | 17,562 |
| Ticket Price | $65 |
SALARY COMMITMENT |
|---|
| Year 2023 | $54,875,000 |
| Year 2024 | $28,380,000 |
| Year 2025 | $16,460,000 |
| Year 2026 | $6,295,000 |
EXPENSES |
|---|
| Pro Payroll | $53,400,000 |
| Injury Reserve | $4,000,000 |
| Effective Caphit | $49,400,000 |
| Farm Payroll | $1,475,000 |
| Prospect Fees | $99,000 |
| Coach | $50,000 |
| Games Remaining | 69 |
| Total Game Expenses | $671,024 |
| Projected Expenses | $46,300,683 |
| Projected Balance | $25,685,172 |
INCOME |
|---|
| Current Funds | $3,149,990 |
| Home Games Remaining | 35 |
| Avg. Attendance | 17,055 |
| Avg. Revenue / Game | $1,966,739 |
| Projected Revenue | $68,835,865 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Zach Werenski |
3 |
$5,000,000 |
| Zach Hyman |
5 |
$4,700,000 |
| Vladimir Tarasenko |
1 |
$4,000,000 |
| Mark Scheifele |
2 |
$4,000,000 |
| Brock Nelson |
1 |
$3,500,000 |
| Sergei Bobrovsky |
1 |
$3,250,000 |
| Claude Giroux |
1 |
$3,000,000 |
| Cam Atkinson |
1 |
$3,000,000 |
| Jacob Trouba |
1 |
$3,000,000 |
| Nazem Kadri |
1 |
$2,750,000 |
| JT Compher |
3 |
$2,500,000 |
| Erik Gudbranson |
2 |
$2,000,000 |
| Ryan McDonagh |
2 |
$2,000,000 |
| Joonas Korpisalo |
1 |
$2,000,000 |
| Tyler Myers |
2 |
$2,000,000 |
| Tomas Tatar |
1 |
$1,600,000 |
| Matt Roy |
3 |
$1,500,000 |
| Kyle Palmieri |
4 |
$1,400,000 |
| Miles Wood |
3 |
$900,000 |
| Daniel Sprong |
2 |
$900,000 |
| Tobias Rieder |
2 |
$400,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Michael McCarron |
1 |
$155,000 |
| Jake Bean |
4 |
$110,000 |
| Philipp Kurashev |
1 |
$100,000 |
| Derrick Pouliot |
1 |
$100,000 |
| Dylan Gambrell |
3 |
$90,000 |
| Glenn Gawdin |
2 |
$90,000 |
| Alex Vlasic |
2 |
$90,000 |
| Parker Wotherspoon |
3 |
$90,000 |
| Jacob Lucchini |
4 |
$85,000 |
| Filip Roos |
3 |
$85,000 |
| Jalen Chatfield |
2 |
$80,000 |
| Liam Foudy |
2 |
$80,000 |
| Nikita Alexandrov |
2 |
$80,000 |
| Colton White |
2 |
$80,000 |
| Collin Delia |
2 |
$80,000 |
| Patrice Cormier |
1 |
$40,000 |
| Alex Galchenyuk |
2 |
$40,000 |
Last Updated Tuesday, Nov 19 2024
