ORGANIZATION INFO |
|---|
| Arena | Scottrade Center |
| Capacity | 18,724 |
| Ticket Price | $76 |
SALARY COMMITMENT |
|---|
| Year 2021 | $50,800,000 |
| Year 2022 | $35,915,000 |
| Year 2023 | $19,205,000 |
| Year 2024 | $2,230,000 |
EXPENSES |
|---|
| Pro Payroll | $49,950,000 |
| Injury Reserve | $0 |
| Effective Caphit | $49,950,000 |
| Farm Payroll | $850,000 |
| Prospect Fees | $99,000 |
| Coach | $500,000 |
| Games Remaining | 67 |
| Total Game Expenses | $626,817 |
| Projected Expenses | $41,996,744 |
| Projected Balance | $28,520,222 |
INCOME |
|---|
| Current Funds | $7,801,960 |
| Home Games Remaining | 34 |
| Avg. Attendance | 13,512 |
| Avg. Revenue / Game | $1,844,559 |
| Projected Revenue | $62,715,006 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Semyon Varlamov |
2 |
$5,000,000 |
| Alec Martinez |
3 |
$4,500,000 |
| John Tavares |
3 |
$4,500,000 |
| Reilly Smith |
1 |
$3,500,000 |
| Jonas Brodin |
2 |
$3,500,000 |
| Alex Goligoski |
3 |
$3,500,000 |
| Tyler Toffoli |
2 |
$3,000,000 |
| Noah Hanafin |
3 |
$2,500,000 |
| Marcus Foligno |
1 |
$2,500,000 |
| Carter Hutton |
1 |
$2,250,000 |
| Pavel Zacha |
4 |
$2,000,000 |
| Alex Kerfoot |
1 |
$1,650,000 |
| Frank Vatrano |
2 |
$1,500,000 |
| Justin Faulk |
1 |
$1,500,000 |
| Jared McCann |
2 |
$1,500,000 |
| Miles Wood |
2 |
$1,250,000 |
| Elias Pettersson |
1 |
$1,250,000 |
| Robert Bortuzzo |
3 |
$1,150,000 |
| Jordan Kyrou |
2 |
$900,000 |
| Keith Kinkaid |
1 |
$750,000 |
| Patrik Nemeth |
1 |
$750,000 |
| Nic Dowd |
1 |
$600,000 |
| Brian Boyle |
3 |
$400,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Rasmus Sandin |
3 |
$125,000 |
| John Leonard |
3 |
$95,000 |
| Jake Evans |
4 |
$95,000 |
| Alexander Nylander |
1 |
$90,000 |
| Oscar Dansk |
3 |
$85,000 |
| Jakob Lilja |
3 |
$80,000 |
| Tim Heed |
4 |
$70,000 |
| Evan Cormier |
5 |
$65,000 |
| Peter Cehlarik |
2 |
$60,000 |
| Alexei Marchenko |
1 |
$45,000 |
| Sven Baertschi |
3 |
$40,000 |
Last Updated Tuesday, May 24 2022
