ORGANIZATION INFO |
---|
Arena | Pepsi Center |
Capacity | 17,809 |
Ticket Price | $50 |
SALARY COMMITMENT |
Year 2021 | $54,705,000 |
Year 2022 | $28,420,000 |
Year 2023 | $16,780,000 |
Year 2024 | $5,935,000 |
EXPENSES |
Pro Payroll | $51,950,000 |
Injury Reserve | $0 |
Effective Caphit | $51,950,000 |
Farm Payroll | $1,765,000 |
Prospect Fees | $102,000 |
Coach | $3,000,000 |
Games Remaining | 46 |
Total Game Expenses | $704,963 |
Projected Expenses | $32,428,317 |
Projected Balance | $7,118,500 |
INCOME |
Current Funds | $7,442,497 |
Home Games Remaining | 23 |
Avg. Attendance | 15,043 |
Avg. Revenue / Game | $1,395,840 |
Projected Revenue | $32,104,320 |
PRO PAYROLL
PLAYER |
TERM |
SALARY |
Darcy Kuemper |
3 |
$6,000,000 |
Cam Fowler |
2 |
$5,500,000 |
Oliver Ekman-Larsson |
1 |
$5,500,000 |
Blake Wheeler |
1 |
$5,100,000 |
William Karlsson |
1 |
$4,500,000 |
Conor Garland |
4 |
$3,000,000 |
Andre Burakovsky |
1 |
$3,000,000 |
Derek Forbort |
2 |
$2,500,000 |
James van Riemsdyk |
1 |
$2,500,000 |
Vladislav Namestnikov |
4 |
$2,500,000 |
Calle Jarnkrok |
3 |
$1,750,000 |
Oskar Lindblom |
2 |
$1,500,000 |
Tyson Jost |
3 |
$1,500,000 |
P.E Bellemare |
3 |
$1,250,000 |
Anthony Cirelli |
1 |
$1,250,000 |
Kirby Dach |
2 |
$1,100,000 |
Filip Hronek |
1 |
$1,100,000 |
Chris Driedger |
1 |
$900,000 |
Ryan Graves |
2 |
$750,000 |
Nick Jensen |
1 |
$750,000 |
FARM PAYROLL
PLAYER |
TERM |
SALARY |
Filip Chytil |
1 |
$1,100,000 |
Anton Stralman |
1 |
$325,000 |
Colin Blackwell |
3 |
$125,000 |
Erik Brannstrom |
3 |
$125,000 |
Michael Rasmussen |
1 |
$110,000 |
Noah Gregor |
3 |
$95,000 |
Pheonix Copley |
1 |
$90,000 |
Dominik Simon |
2 |
$85,000 |
Arthur Kaliyev |
4 |
$80,000 |
Lucas Carlsson |
4 |
$80,000 |
Christian Djoos |
2 |
$75,000 |
Brendan Lemieux |
4 |
$75,000 |
Victor Mete |
2 |
$70,000 |
Dean Kukan |
1 |
$60,000 |
Jon Gillies |
2 |
$60,000 |
Louie Belpedio |
4 |
$50,000 |
Anthony Angello |
4 |
$50,000 |
Zack MacEwen |
4 |
$50,000 |
Felix Sandstrom |
4 |
$50,000 |
Last Updated Friday, Jun 24 2022