Financial Report

Phoenix 19-38-8 (13th Western)
ORGANIZATION INFO
ArenaJobing.com Arena
Capacity17,125
Ticket Price$42
SALARY COMMITMENT
Year 2021$23,305,000
Year 2022$19,605,000
Year 2023$15,805,000
Year 2024$5,530,000
EXPENSES
Pro Payroll$19,300,000
Injury Reserve$0
Effective Caphit$19,300,000
Farm Payroll$720,000
Prospect Fees$129,000
Coach$2,150,000
Games Remaining15
Total Game Expenses$312,000
Projected Expenses$4,680,000
Projected Balance$16,908,146
INCOME
Current Funds$14,088,018
Home Games Remaining8
Avg. Attendance11,417
Avg. Revenue / Game$937,516
Projected Revenue$7,500,128
PRO PAYROLL
PLAYER TERM SALARY
Jesse Puljujarvi 4 $3,000,000
Alexander Barabanov 3 $2,500,000
Tyler Bertuzzi 3 $1,600,000
Andrei Svechnikov 1 $1,250,000
Eeli Tolvanen 3 $1,250,000
Yegor Sharangovich 3 $1,250,000
Robert Thomas 1 $1,100,000
Jacob Bryson 3 $1,100,000
Jack Hughes 2 $1,100,000
Daniel Sprong 0 $1,000,000
Samuel Blais 0 $750,000
Martin Frk 2 $700,000
Nail Yakupov 3 $600,000
Anton Lander 0 $600,000
Nathan Walker 1 $550,000
Anton Slepyshev 3 $500,000
Vojtech Mozik 1 $400,000
David Elsner 0 $400,000
Cal O'Reilly 0 $400,000
Eetu Laurikainen 4 $400,000
Patrice Cormier 0 $400,000
Mantas Armalis 4 $400,000
Gleason Fournier 4 $400,000
Ty Wishart 3 $400,000
Yohann Auvitu 3 $400,000
Kyle Cumiskey 3 $400,000
Radel Fazleev 0 $400,000
FARM PAYROLL
PLAYER TERM SALARY
Jamie Drysdale 4 $1,250,000
Emil Bemstrom 2 $1,000,000
Henri Jokiharju 2 $1,000,000
Teemu Hartikainen 1 $400,000
Jaret Anderson-Dolan 3 $100,000
Eetu Luostarinen 3 $95,000
Gaetan Haas 3 $80,000
Cole Sillinger 4 $80,000
Last Updated Monday, Aug 15 2022