Financial Report

Colorado 23-11-2 (2nd Western)
ORGANIZATION INFO
ArenaPepsi Center
Capacity17,809
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 Remaining46
Total Game Expenses$704,963
Projected Expenses$32,428,317
Projected Balance$7,118,500
INCOME
Current Funds$7,442,497
Home Games Remaining23
Avg. Attendance15,043
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