ORGANIZATION INFO |
|---|
| Arena | Xcel Energy Center |
| Capacity | 17,954 |
| Ticket Price | $80 |
SALARY COMMITMENT |
|---|
| Year 2023 | $49,960,000 |
| Year 2024 | $29,400,000 |
| Year 2025 | $7,495,000 |
| Year 2026 | $0 |
EXPENSES |
|---|
| Pro Payroll | $49,510,000 |
| Injury Reserve | $0 |
| Effective Caphit | $49,510,000 |
| Farm Payroll | $450,000 |
| Prospect Fees | $135,000 |
| Coach | $50,000 |
| Games Remaining | 67 |
| Total Game Expenses | $611,524 |
| Projected Expenses | $40,972,134 |
| Projected Balance | $36,231,533 |
INCOME |
|---|
| Current Funds | $13,060,280 |
| Home Games Remaining | 33 |
| Avg. Attendance | 11,570 |
| Avg. Revenue / Game | $1,943,739 |
| Projected Revenue | $64,143,387 |
PRO PAYROLL
| PLAYER |
TERM |
SALARY |
| Kirill Kaprizov |
1 |
$4,800,000 |
| John Tavares |
2 |
$4,500,000 |
| Kristopher Letang |
3 |
$4,500,000 |
| Aleksander Barkov |
1 |
$4,500,000 |
| William Nylander |
1 |
$4,300,000 |
| Erik Karlsson |
2 |
$4,000,000 |
| Patrick Kane |
2 |
$3,100,000 |
| Jacob Markstrom |
2 |
$3,000,000 |
| Mats Zuccarello |
2 |
$2,750,000 |
| Brandon Saad |
2 |
$2,250,000 |
| Phillip Danault |
1 |
$1,760,000 |
| Blake Coleman |
1 |
$1,750,000 |
| Dmitry Kulikov |
1 |
$1,600,000 |
| Jake Walman |
3 |
$1,500,000 |
| Morgan Geekie |
3 |
$1,000,000 |
| Jaroslav Halak |
1 |
$1,000,000 |
| Daniil Tarasov |
2 |
$900,000 |
| Connor Dewar |
1 |
$750,000 |
| Ben Hutton |
2 |
$600,000 |
| Vadim Shipachev |
0 |
$600,000 |
| Jon Merrill |
2 |
$550,000 |
| Zach Sanford |
3 |
$400,000 |
FARM PAYROLL
| PLAYER |
TERM |
SALARY |
| Kevin Korchinski |
3 |
$95,000 |
| Marek Mazanec |
2 |
$95,000 |
| Brett Murray |
2 |
$80,000 |
| Mason Geertsen |
2 |
$80,000 |
| Richard Panik |
1 |
$50,000 |
| Mike Amadio |
1 |
$50,000 |
Last Updated Thursday, Nov 21 2024
