Financial Report

Vancouver 18-11-1 (7th WEST)
ORGANIZATION INFO
ArenaRogers Arena
Capacity18,910
Ticket Price$49.00
SALARY COMMITMENT
Year 2020$49,793,334
Year 2021$35,103,334
Year 2022$23,498,334
Year 2023$9,805,000
EXPENSES
Pro Payroll$47,833,334
Injury Reserve$0
Effective Caphit$47,833,334
Farm Payroll$1,960,000
Prospect Fees$84,000
Coach$900,000
Games Remaining52
Total Game Expenses$619,236
Projected Expenses$32,200,261
Projected Balance$7,716,216
INCOME
Current Funds$4,056,861
Home Games Remaining26
Avg. Attendance16,024
Avg. Revenue / Game1,379,216$
Projected Revenue35,859,616$
PRO PAYROLL
PLAYER TERM SALARY
Mikael Backlund 2 $4,500,000
Andrew Copp 3 $4,000,000
Matt Dumba 1 $4,000,000
Jake Allen 3 $3,500,000
Joel Edmundson 2 $3,500,000
Chris Tanev 3 $3,083,334
Lars Eller 3 $3,000,000
Joel Armia 4 $2,700,000
Nick Bonino 1 $2,500,000
Dustin Brown 2 $2,500,000
Michael Matheson 1 $2,500,000
Martin Jones 4 $1,600,000
Garnet Hathaway 4 $1,250,000
Michal Kempny 1 $1,250,000
Alex DeBrincat 1 $1,100,000
JT Compher 5 $1,100,000
Scott Mayfield 1 $1,100,000
Alex Galchenyuk 1 $1,000,000
Marcus Johansson 1 $1,000,000
Noel Acciari 4 $900,000
Ilya Kovalchuk 2 $900,000
Brett Kulak 4 $850,000
FARM PAYROLL
PLAYER TERM SALARY
Jeremy Lauzon 4 $125,000
Mikkel Boedker 4 $110,000
Jimmy Vesey 4 $100,000
Nicolas Aube-Kubel 5 $95,000
Calvin Pickard 4 $95,000
Rasmus Asplund 4 $95,000
Jonas Johansson 4 $95,000
Tobias Rieder 1 $90,000
Charlie Lindgren 4 $75,000
Clark Bishop 2 $75,000
Jeremy Roy 1 $75,000
Juho Lammikko 1 $75,000
Cole Cassels 5 $75,000
Anthony Bitetto 4 $75,000
Viatcheslav Voynov 4 $75,000
Adam Tambellini 4 $70,000
Remi Elie 5 $70,000
Laurent Dauphin 2 $70,000
John Quenneville 5 $70,000
Dominic Turgeon 5 $70,000
Ville Pokka 2 $60,000
Stanislav Galiev 4 $60,000
Cristoval "Boo" Nieves 3 $60,000
Mirco Mueller 3 $50,000
Mantas Armalis 4 $50,000
Last Updated Friday, Oct 15 2021