ORGANIZATION INFO |
|---|
| Arena | Consol Energy Center |
| Capacity | 18,387 |
| Ticket Price | $52 |
SALARY COMMITMENT |
|---|
| Year 2021 | $53,392,500 |
| Year 2022 | $28,167,500 |
| Year 2023 | $12,532,500 |
| Year 2024 | $390,000 |
EXPENSES |
|---|
| Pro Payroll | $52,075,000 |
| Injury Reserve | $6,400,000 |
| Effective Caphit | $45,675,000 |
| Farm Payroll | $1,317,500 |
| Prospect Fees | $63,000 |
| Coach | $2,400,000 |
| Games Remaining | 46 |
| Total Game Expenses | $681,165 |
| Projected Expenses | $31,333,573 |
| Projected Balance | $9,572,312 |
INCOME |
|---|
| Current Funds | $4,306,353 |
| Home Games Remaining | 23 |
| Avg. Attendance | 16,319 |
| Avg. Revenue / Game | $1,591,284 |
| Projected Revenue | $36,599,532 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Sebastian Aho |
3 |
$4,250,000 |
| Brayden Schenn |
1 |
$4,000,000 |
| Mats Zuccarello |
1 |
$3,750,000 |
| Anders Lee |
1 |
$3,500,000 |
| Jake Allen |
2 |
$3,500,000 |
| Dmitry Orlov |
1 |
$3,500,000 |
| Ryan Pulock |
1 |
$3,250,000 |
| Mathew Barzal |
2 |
$2,800,000 |
| Mikhail Sergachev |
3 |
$2,750,000 |
| Thomas Greiss |
2 |
$2,700,000 |
| Connor Murphy |
3 |
$2,500,000 |
| Conor Sheary |
2 |
$2,500,000 |
| Tomas Hertl |
1 |
$2,400,000 |
| Andy Greene |
2 |
$2,200,000 |
| Adam Pelech |
1 |
$2,000,000 |
| Ryan Nugent-Hopkins |
1 |
$2,000,000 |
| Anthony Beauvillier |
3 |
$1,250,000 |
| Nick Suzuki |
2 |
$1,100,000 |
| Ryan Donato |
3 |
$900,000 |
| Bryan Little |
1 |
$725,000 |
| Brendan Leipsic |
2 |
$500,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Warren Foegele |
3 |
$120,000 |
| Anders Bjork |
3 |
$100,000 |
| Rhett Gardner |
3 |
$80,000 |
| William Lagesson |
4 |
$80,000 |
| Nikita Gusev |
3 |
$77,500 |
| Fredrik Olofsson |
4 |
$75,000 |
| Mikhail Grigorenko |
4 |
$70,000 |
| Matthew Benning |
3 |
$70,000 |
| Loui Eriksson |
2 |
$60,000 |
| Alex Lyon |
2 |
$60,000 |
| Stefan Matteau |
4 |
$60,000 |
| Andy Welinski |
2 |
$55,000 |
| Jake Bischoff |
2 |
$55,000 |
| Ludwig Bystrom |
4 |
$55,000 |
| Tyler Moy |
2 |
$55,000 |
| Marko Dano |
2 |
$50,000 |
| Aaron Dell |
4 |
$50,000 |
| Emil Johansson |
1 |
$50,000 |
| Matt Donovan |
1 |
$50,000 |
| Jack Dougherty |
3 |
$45,000 |
Last Updated Friday, Jun 24 2022
