Financial Report
Detroit 11-16-3 (12th WEST)ORGANIZATION INFO | |
|---|---|
| Arena | Joe Louis Arena |
| Capacity | 19,515 |
| Ticket Price | $35.00 |
SALARY COMMITMENT | |
|---|---|
| Year 2020 | $35,970,000 |
| Year 2021 | $29,270,000 |
| Year 2022 | $24,445,000 |
| Year 2023 | $6,795,000 |
EXPENSES | |
|---|---|
| Pro Payroll | $35,550,000 |
| Injury Reserve | $4,550,000 |
| Effective Caphit | $31,000,000 |
| Farm Payroll | $420,000 |
| Prospect Fees | $94,500 |
| Coach | $400,000 |
| Games Remaining | 52 |
| Total Game Expenses | $445,421 |
| Projected Expenses | $23,161,878 |
| Projected Balance | $20,507,290 |
INCOME | |
|---|---|
| Current Funds | $17,435,714 |
| Home Games Remaining | 26 |
| Avg. Attendance | 16,016 |
| Avg. Revenue / Game | 1,008,979$ |
| Projected Revenue | 26,233,454$ |
PRO PAYROLL
| PLAYER | TERM | SALARY |
|---|---|---|
| Patric Hornqvist | 3 | $5,000,000 |
| Alex Killorn | 3 | $4,700,000 |
| Barclay Goodrow | 3 | $4,300,000 |
| Nazem Kadri | 1 | $4,000,000 |
| Quinn Hughes | 3 | $1,250,000 |
| Alexander Romanov | 4 | $1,250,000 |
| Carter Hart | 3 | $1,250,000 |
| Miro Heiskanen | 2 | $1,250,000 |
| Juuso Valimaki | 4 | $1,250,000 |
| Troy Stecher | 1 | $1,200,000 |
| Alexandre Texier | 4 | $1,100,000 |
| Brett Howden | 2 | $1,100,000 |
| Ross Colton | 4 | $1,100,000 |
| Josh Mahura | 4 | $1,000,000 |
| Riley Stillman | 4 | $1,000,000 |
| Michael Dal Colle | 1 | $750,000 |
| Riley Nash | 1 | $750,000 |
| Evan Rodrigues | 3 | $650,000 |
| Nikolai Kulemin | 2 | $550,000 |
| Gustav Olofsson | 2 | $550,000 |
| Nathan Walker | 2 | $550,000 |
| Keaton Ellerby | 0 | $500,000 |
| Dennis Rasmussen | 3 | $500,000 |
| Troy Grosenick | 2 | $500,000 |
FARM PAYROLL
| PLAYER | TERM | SALARY |
|---|---|---|
| Mikhail Maltsev | 4 | $95,000 |
| Simon Fernholm | 0 | $60,000 |
| Matt Finn | 2 | $55,000 |
| Anthony Louis | 2 | $55,000 |
| Chris Bigras | 2 | $55,000 |
| Jean-Sebastien Dea | 2 | $55,000 |
| Matt Tomkins | 2 | $55,000 |
| Tim Erixon | 2 | $50,000 |