Financial Report
Buffalo 9-20-0 (14th EAST)ORGANIZATION INFO | |
|---|---|
| Arena | HSBC Arena |
| Capacity | 19,070 |
| Ticket Price | $41.00 |
SALARY COMMITMENT | |
|---|---|
| Year 2020 | $41,892,000 |
| Year 2021 | $20,017,000 |
| Year 2022 | $11,517,000 |
| Year 2023 | $4,665,000 |
EXPENSES | |
|---|---|
| Pro Payroll | $41,400,000 |
| Injury Reserve | $0 |
| Effective Caphit | $41,400,000 |
| Farm Payroll | $492,000 |
| Prospect Fees | $120,000 |
| Coach | $1,500,000 |
| Games Remaining | 53 |
| Total Game Expenses | $530,634 |
| Projected Expenses | $28,123,610 |
| Projected Balance | $8,020,928 |
INCOME | |
|---|---|
| Current Funds | $11,877,230 |
| Home Games Remaining | 26 |
| Avg. Attendance | 12,647 |
| Avg. Revenue / Game | 933,358$ |
| Projected Revenue | 24,267,308$ |
PRO PAYROLL
| PLAYER | TERM | SALARY |
|---|---|---|
| Corey Perry | 1 | $4,000,000 |
| Adam Larsson | 1 | $3,500,000 |
| Dmitry Kulikov | 2 | $3,500,000 |
| Esa Lindell | 1 | $2,900,000 |
| Devan Dubnyk | 1 | $2,750,000 |
| Haydn Fleury | 3 | $2,600,000 |
| Andy Greene | 3 | $2,200,000 |
| Linus Ullmark | 1 | $1,750,000 |
| Austin Watson | 4 | $1,700,000 |
| Sam Gagner | 2 | $1,500,000 |
| Malcolm Subban | 2 | $1,400,000 |
| Tomas Jurco | 0 | $1,250,000 |
| Brett Connolly | 1 | $1,250,000 |
| Jake Virtanen | 2 | $1,200,000 |
| Nico Hischier | 1 | $1,100,000 |
| Keegan Kolesar | 4 | $1,100,000 |
| Jakob Chychrun | 1 | $1,000,000 |
| Evgeny Svechnikov | 4 | $1,000,000 |
| Josh Leivo | 1 | $1,000,000 |
| Zack Smith | 1 | $1,000,000 |
| Hunter Shinkaruk | 0 | $975,000 |
| Brendan Perlini | 0 | $950,000 |
| Jordan Weal | 3 | $950,000 |
| Austin Czarnik | 2 | $900,000 |
| Spencer Martin | 0 | $850,000 |
| Andreas Englund | 0 | $850,000 |
| Kyle Clifford | 1 | $800,000 |
| Ryan Johnson | 4 | $800,000 |
| Carl Dahlstrom | 0 | $793,000 |
| Adam Erne | 3 | $750,000 |
| Logan Stanley | 1 | $750,000 |
| Emil Pettersson | 0 | $400,000 |
FARM PAYROLL
| PLAYER | TERM | SALARY |
|---|---|---|
| Vitek Vanecek | 3 | $352,000 |
| Nathan Gerbe | 1 | $75,000 |
| Joakim Ryan | 4 | $65,000 |