Financial Report
Vancouver 18-11-1 (7th WEST)ORGANIZATION INFO | |
|---|---|
| Arena | Rogers Arena |
| Capacity | 18,910 |
| 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 Remaining | 52 |
| Total Game Expenses | $619,236 |
| Projected Expenses | $32,200,261 |
| Projected Balance | $7,716,216 |
INCOME | |
|---|---|
| Current Funds | $4,056,861 |
| Home Games Remaining | 26 |
| Avg. Attendance | 16,024 |
| Avg. Revenue / Game | 1,379,216$ |
| Projected Revenue | 35,859,616$ |
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 |