ORGANIZATION INFO |
|---|
| Arena | HSBC Arena |
| Capacity | 19,070 |
| Ticket Price | $88 |
SALARY COMMITMENT |
|---|
| Year 2023 | $48,773,340 |
| Year 2024 | $33,190,000 |
| Year 2025 | $13,047,500 |
| Year 2026 | $527,500 |
EXPENSES |
|---|
| Pro Payroll | $46,913,340 |
| Injury Reserve | $0 |
| Effective Caphit | $46,913,340 |
| Farm Payroll | $1,860,000 |
| Prospect Fees | $111,000 |
| Coach | $1,500,000 |
| Games Remaining | 55 |
| Total Game Expenses | $614,443 |
| Projected Expenses | $33,794,374 |
| Projected Balance | $27,226,829 |
INCOME |
|---|
| Current Funds | $12,971,031 |
| Home Games Remaining | 27 |
| Avg. Attendance | 10,771 |
| Avg. Revenue / Game | $1,779,636 |
| Projected Revenue | $48,050,172 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Evander Kane |
1 |
$4,250,000 |
| Jack Campbell |
2 |
$3,750,000 |
| Mark Stone |
2 |
$3,500,000 |
| Jakob Chychrun |
3 |
$3,430,000 |
| Josh Anderson |
2 |
$3,250,000 |
| Jaccob Slavin |
2 |
$3,000,000 |
| Nico Hischier |
3 |
$2,750,000 |
| Alex Killorn |
1 |
$2,500,000 |
| Adam Larsson |
2 |
$2,500,000 |
| Luke Schenn |
1 |
$2,500,000 |
| Timo Meier |
1 |
$2,483,340 |
| Austin Watson |
2 |
$2,000,000 |
| Sean Kuraly |
2 |
$2,000,000 |
| Charlie Coyle |
3 |
$1,750,000 |
| Owen Power |
3 |
$1,250,000 |
| Anton Lundell |
1 |
$1,250,000 |
| Evan Bouchard |
1 |
$1,250,000 |
| Trevor Zegras |
1 |
$1,250,000 |
| Stuart Skinner |
3 |
$1,250,000 |
| Keegan Kolesar |
3 |
$1,000,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Mikko Koskinen |
5 |
$130,000 |
| Ty Emberson |
4 |
$115,000 |
| Malcolm Subban |
3 |
$110,000 |
| Luke Evangelista |
3 |
$100,000 |
| Alex Formenton |
1 |
$100,000 |
| Ryan Johnson |
4 |
$90,000 |
| Jake Virtanen |
3 |
$80,000 |
| Greg McKegg |
3 |
$80,000 |
| Ty Dellandrea |
3 |
$80,000 |
| Axel Jonsson-Fjallby |
3 |
$80,000 |
| William Lockwood |
3 |
$80,000 |
| Fabian Zetterlund |
3 |
$80,000 |
| Morgan Barron |
3 |
$80,000 |
| Jonas Rondbjerg |
3 |
$80,000 |
| Robin Salo |
3 |
$80,000 |
| Austin Poganski |
3 |
$80,000 |
| Julian Melchiori |
3 |
$80,000 |
| Emil Pettersson |
2 |
$77,500 |
| Radim Simek |
4 |
$70,000 |
| Andreas Englund |
2 |
$65,000 |
| Evgeny Svechnikov |
4 |
$62,500 |
| Jaret Anderson-Dolan |
5 |
$60,000 |
Last Updated Friday, Apr 26 2024
