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
