ORGANIZATION INFO |
|---|
| Arena | American Airlines Center |
| Capacity | 18,532 |
| Ticket Price | $30 |
SALARY COMMITMENT |
|---|
| Year 2021 | $29,040,000 |
| Year 2022 | $27,290,000 |
| Year 2023 | $22,790,000 |
| Year 2024 | $9,990,000 |
EXPENSES |
|---|
| Pro Payroll | $28,700,000 |
| Injury Reserve | $2,250,000 |
| Effective Caphit | $26,450,000 |
| Farm Payroll | $340,000 |
| Prospect Fees | $34,500 |
| Coach | $500,000 |
| Games Remaining | 46 |
| Total Game Expenses | $362,189 |
| Projected Expenses | $16,660,695 |
| Projected Balance | $11,126,134 |
INCOME |
|---|
| Current Funds | $8,714,677 |
| Home Games Remaining | 23 |
| Avg. Attendance | 14,734 |
| Avg. Revenue / Game | $829,224 |
| Projected Revenue | $19,072,152 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Jonathan Quick |
3 |
$3,500,000 |
| Braden Holtby |
2 |
$2,500,000 |
| Sami Vatanen |
4 |
$2,000,000 |
| Nikita Zadorov |
1 |
$1,750,000 |
| Eric Staal |
3 |
$1,500,000 |
| Luke Schenn |
3 |
$1,500,000 |
| Wayne Simmonds |
3 |
$1,500,000 |
| Cedric Paquette |
4 |
$1,500,000 |
| Brendan Smith |
2 |
$1,250,000 |
| Nathan Bastian |
3 |
$1,100,000 |
| Michael Ferland |
4 |
$1,000,000 |
| Matt Martin |
3 |
$1,000,000 |
| Luke Glendening |
4 |
$1,000,000 |
| Leo Komarov |
4 |
$1,000,000 |
| Lawson Crouse |
4 |
$1,000,000 |
| Marcus Sorensen |
3 |
$850,000 |
| Vinni Lettieri |
4 |
$800,000 |
| Valtteri Filppula |
2 |
$750,000 |
| Dion Phaneuf |
3 |
$600,000 |
| Jarred Tinordi |
3 |
$600,000 |
| Ryan Kesler |
3 |
$500,000 |
| Chris Wagner |
4 |
$500,000 |
| Dylan McIlrath |
4 |
$500,000 |
| Ryan Spooner |
4 |
$500,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Niklas Tikkinen |
0 |
$65,000 |
| Tyler Ganly |
0 |
$60,000 |
| Terrence Amorosa |
3 |
$50,000 |
| Jakub Kovar |
3 |
$50,000 |
| Kalle Kossila |
3 |
$50,000 |
| Tommy Vannelli |
4 |
$50,000 |
| Alvaro Montoya |
4 |
$50,000 |
| Tyler Gaudet |
4 |
$45,000 |
| Christian Thomas |
4 |
$45,000 |
Last Updated Friday, Jun 24 2022
